{"text_format":"1","workbook":"xlsx","n_sheets":56,"sheets":["Home","Sheet1","Key Points","Index sheet","10-IA","blank form16","Taxcal","Form16","challan","section89","Usefulcal","Instruction","DDO Data","Employee Data","Table for agriA (2)","Table for Statement","Statement","Form no 16","115BAC","Agriculture","Table for agriA","Compare","Table for compare","Table for form 16","Table Z","Form no 16 (2)","Table for form 16 (2)","Capital Gain","Blank format Form No 16","Tax Calculation","Table for Tax Cal","Gross Salary","pks","Useful Calculation","Treat_OS_2021","Tax Rate","Intrest 234","Table for challan","Challan Data","Challan 280","Challan 281","12BB","HRA","Table Y","Mini Tax Calculator","Main","pravesh","Section 89(1)","TABLE A","FORM 10E","Table-C","Tax Cal(89 Rebate)","With Arr CFY","Without Arr CFY","Tax Table (Without Arr)","Tax Table (With Arr)"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":3,"defined_names":84,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Home","index":0,"n_rows":37,"n_cols":9,"rows_kept":37,"cut":false,"hidden":false,"merged":[[36,1,36,2],[36,3,36,7],[36,8,36,17],[35,2,35,5],[30,2,33,12],[30,0,33,0],[20,2,22,11],[24,2,26,11],[17,0,26,0],[0,0,0,2],[0,3,0,14],[1,0,3,14],[4,0,4,14],[6,2,7,12],[6,0,7,0],[9,0,11,0],[14,2,15,12],[14,0,15,0],[17,2,18,12],[9,2,11,12],[12,7,12,12]]}
["Hint",null,null,"Instruction"]
["Design & Prepaired by Pravesh Kumar Sharma, Accountant, please call-9460100093 or write mail to  praveshbkn@gmail.com for further query/error/updation/suggestion"]
[]
[]
["<< Please Enable all macros  before start the work for proper use of this sheet>>"]
[]
["I",null,"Income-Tax Calculation \n(From Fin. Year 1985-86 to onwards i.e. 2024-25)"]
[]
[]
["II",null,"Preparation of Income Tax Statement ,Compare (New/Existing regime) & Form No 16"]
[]
[]
[null,null,null,null,null,null,null,"Updated as per notification of CBDT, dated 11-03-21)"]
[]
["III",null,"Preparation of Challan 280 and 281"]
[]
[]
["IV",null,"Calculation of Relief u/s 89(1) \nfrom F.Y. 1985-86 & onwards (i.e. upto F.Y.2024-25)"]
[]
[]
[null,null,"Income Tax Calculation on Agriculture Income \nfrom  Fin. Year 1985-86 to 2024-25"]
[]
[]
[]
[null,null,"Computation of Capital Gain on Property"]
[]
[]
[]
[]
[]
["V",null,"Useful calculation relating to tax matter \n(i.e. House Rent Allowance rebate, ,and Calculation of Intrest on R.D., N.S.C.,Term Deposite and Basic information of section 234A,234B and 234C with their tax treatment and calculations"]
[]
[]
[]
[]
[null,null,"Key Points Section 115BAC"]
[null,"Use",null,"rajsevak.com",null,null,null,null," for further updation/new files regarding taxations matter and much more…"]

{"sheet":"Sheet1","index":1,"n_rows":36,"n_cols":6,"rows_kept":36,"cut":false,"hidden":false,"merged":[[2,1,4,1],[2,2,4,2]]}
[]
[]
[null,"Particulars","Old Tax Regime","        New tax Regime ","      New Tax Regime ","New Tax Regime "]
[null,null,null,"(until 31st March 2023)","  (FY 2023-24)","  (FY 2024-25)"]
[]
[null,"Income level for rebate eligibility","₹ 5 lakhs","₹ 5 lakhs","₹ 7 lakhs","₹ 7 lakhs"]
[null,"Standard Deduction","₹ 50,000","-","₹ 50,000","₹ 75,000"]
[null,"Effective Tax-Free Salary income","₹ 5.5 lakhs","₹ 5 lakhs","₹ 7.5 lakhs","₹ 7.75 lakhs"]
[null,"Rebate u/s 87A","₹12,500","₹12,500","₹25,000","₹25,000"]
[null,"HRA Exemption","YES","NO","NO","NO"]
[null,"Leave Travel Allowance (LTA)","YES","NO","NO","NO"]
[null,"Other allowances including food allowance of Rs 50/meal subject to 2 meals a day","YES","NO","NO","NO"]
[null,"Standard Deduction ","YES","NO","YES","YES"]
[null,"Entertainment Allowance and Professional Tax","YES","NO","NO","NO"]
[null,"Perquisites for official purposes","YES","YES","YES","YES"]
[null,"Interest on Home Loan u/s 24b on: Self-occupied or vacant property","YES","NO","NO","NO"]
[null,"Interest on Home Loan u/s 24b on: Let-out property","YES","YES","YES","YES"]
[null,"Deduction u/s 80C (EPF | LIC | ELSS | PPF | FD | Children's tuition fee etc)","YES","NO","NO","NO"]
[null,"Employee's (own) contribution to NPS","YES","NO","NO","NO"]
[null,"Employer's contribution to NPS","YES","YES","YES","YES"]
[null,"Medical insurance premium - 80D","YES","NO","NO","NO"]
[null,"Disabled Individual - 80U","YES","NO","NO","NO"]
[null,"Interest on education loan - 80E","YES","NO","NO","NO"]
[null,"Interest on Electric vehicle loan - 80EEB","YES","NO","NO","NO"]
[null,"Donation to Political party/trust etc - 80G","YES","NO","NO","NO"]
[null,"Savings Bank Interest u/s 80TTA and 80TTB","YES","NO","NO","NO"]
[null,"Other Chapter VI-A deductions","YES","NO","NO","NO"]
[null,"All contributions to Agniveer Corpus Fund - 80CCH","YES","Did not eNOist","YES","YES"]
[null,"Deduction on Family Pension Income","YES","NO","YES","YES"]
[null,"Gifts upto Rs 50,000","YES","YES","YES","YES"]
[null,"Exemption on voluntary retirement 10(10C)","YES","YES","YES","YES"]
[null,"Exemption on gratuity u/s 10(10)","YES","YES","YES","YES"]
[null,"Exemption on Leave encashment u/s 10(10AA)","YES","YES","YES","YES"]
[null,"Daily Allowance","YES","YES","YES","YES"]
[null,"Conveyance Allowance","YES","YES","YES","YES"]
[null,"Transport Allowance for a specially-abled person","YES","YES","YES","YES"]

{"sheet":"Key Points","index":2,"n_rows":135,"n_cols":6,"rows_kept":135,"cut":false,"hidden":false,"merged":[[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[10,0,10,4],[31,0,37,2],[30,0,30,2],[14,3,15,5],[17,3,18,5],[20,3,21,5],[23,3,24,5],[29,3,29,5],[33,3,33,5],[32,3,32,5],[35,3,36,5],[37,3,37,5],[28,0,28,2],[29,0,29,2],[26,0,27,2],[16,3,16,5],[19,3,19,5],[22,3,22,5],[25,3,25,5],[26,3,26,5],[0,1,0,2],[2,0,2,5],[4,1,4,2],[4,3,4,4],[38,0,38,5],[14,0,15,2],[16,0,16,2],[6,2,8,2],[6,3,8,3],[6,4,8,4],[6,5,8,5],[6,0,9,1],[11,0,11,4],[12,0,12,4],[13,0,13,4],[3,3,3,4],[3,1,3,2],[27,3,27,5],[28,3,28,5],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[45,0,45,1],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[50,0,50,1],[39,0,40,1],[39,2,40,2],[41,0,41,1],[42,0,42,1],[43,0,43,1],[44,0,44,1],[57,0,57,1],[58,0,58,1],[59,0,59,1],[60,0,60,1],[61,0,61,1],[62,0,62,1],[51,0,51,1],[52,0,52,1],[53,0,53,1],[54,0,54,1],[55,0,55,1],[56,0,56,1],[69,0,69,1],[70,0,70,1],[71,0,71,1],[72,0,72,5],[73,0,74,0],[73,1,74,5],[63,0,63,1],[64,0,64,1],[65,0,65,1],[66,0,66,1],[67,0,67,1],[68,0,68,1],[82,0,82,3],[82,4,82,5],[83,0,83,1],[83,4,83,5],[86,2,87,2],[88,2,90,2],[90,4,90,5],[76,1,76,5],[77,0,81,0],[77,1,77,5],[78,1,78,2],[78,3,79,5],[79,1,79,2],[80,1,80,2],[80,3,81,5],[81,1,81,2],[91,0,91,5],[92,0,92,5],[93,0,93,5],[94,1,94,2],[94,3,94,4],[95,1,95,2],[95,3,97,4],[95,5,97,5],[96,1,96,2],[97,1,97,2],[101,1,101,2],[101,3,101,4],[102,1,102,2],[102,3,102,4],[103,1,103,2],[103,3,103,4],[98,1,98,2],[98,3,98,4],[99,1,99,2],[99,3,99,4],[100,1,100,2],[100,3,100,4],[107,1,107,2],[107,3,107,4],[108,1,108,2],[108,3,108,4],[109,1,109,2],[109,3,109,4],[104,1,104,2],[104,3,104,4],[105,1,105,2],[105,3,105,4],[106,1,106,2],[106,3,106,4],[113,1,113,2],[113,3,113,4],[114,1,114,2],[114,3,114,4],[115,0,115,5],[116,1,116,2],[116,3,116,4],[110,1,110,2],[110,3,110,4],[111,1,111,2],[111,3,111,4],[112,1,112,2],[112,3,112,4],[121,1,121,2],[121,3,121,4],[122,0,123,0],[122,1,123,2],[122,3,122,4],[122,5,123,5],[123,3,123,4],[117,1,117,2],[117,3,117,4],[118,2,118,5],[119,0,119,5],[120,1,120,2],[120,3,120,4],[133,1,133,2],[133,3,133,4],[134,1,134,2],[134,3,134,4],[130,1,130,2],[130,3,130,4],[131,1,131,2],[131,3,131,4],[132,1,132,2],[132,3,132,4],[127,1,127,2],[127,3,127,4],[128,1,128,2],[128,3,128,4],[129,1,129,2],[129,3,129,4],[124,1,124,2],[124,3,124,4],[125,1,125,2],[125,3,125,4],[126,1,126,2],[126,3,126,4]]}
[null,"Home"]
[]
["Key points -Section 115BAC"]
["Section","Existing Provision",null,"New Provision",null,"Remarks"]
["115BAC","As per the existing law, there was only one tax regime for individuals and HUF. According to the same, the tax payer was allowed deductions under chapter VI A on their ‘Gross total income’ before arriving at ‘Total Income’.",null,"An option under section 115BAC of the Income tax Act, 1961 (Act) to avail a concessional slab rates by forgoing certain exemptions & deductions and satisfying certain conditions.",null,"The option to opt for or out of the new regime could only be exercised once for tax payers earning business income."]
[]
["Income must be calculated without claiming most deductions/exemptions, except for:",null,"Standard deduction \nu/s 16(ii)","Family pension deduction u/s 57(iia)","Long-term capital gains exemption up to ","employers contribution to pension Scheme u/s 80CCD (2) "]
[]
[]
[null,null,"Rs. 75,000","Rs. 25,000","Rs. 1.25 lakh"," 14% of salary"]
["Deductions under Chapter VIA (excluding 80CCD and 80JJAA) and sections 24b, 10, 32, 35, etc., should not be claimed.",null,null,null,null,"Cannot be claimed."]
["Carry forward losses from deductions or owning a house ",null,null,null,null,"Cannot be set off."]
["Exemptions or deductions for allowances or perquisites",null,null,null,null,"Not Allowed"]
["Depreciation under Section 32(iia) ",null,null,null,null,"Cannot be claimed."]
["Some major deductions and exemptions that cannot be claimed under the new tax regime are given below -",null,null,"Exemptions and Deductions Available Under the New Regime"]
[]
["The standard deduction under section 80TTB/80TTA.",null,null,"Transport allowances in case of a specially-abled person."]
["Entertainment allowance and professional tax on salaries.",null,null,"Conveyance allowance received to meet the conveyance expenditure incurred as part of the employment."]
["Leave Travel Allowance (LTA)."]
["House Rent Allowance (HRA).",null,null,"Any compensation received to meet the cost of travel on tour or transfer."]
["Helper allowance",null,null,"Daily allowance received to meet the ordinary regular charges or expenditure you incur on account of absence from his regular place of duty."]
["Minor child income allowance."]
["Special allowances under section 10(14).",null,null,"Perquisites for official purposes"]
["Children's education allowance.",null,null,"Exemption on voluntary retirement 10(10C), gratuity u/s 10(10) and Leave encashment u/s 10(10AA)"]
["Interest on housing loan on the self-occupied property or vacant property."]
["Chapter VI-A deductions (except Section 80CCD(2) and Section 80JJAA).",null,null,"Interest on Home Loan on let-out property (Section 24)"]
["Exemption and deduction for allowances and other perquisites, including food allowance of Rs.50 per meal to a maxi.of 2 meals a day.",null,null,"Gifts up to Rs 50,000"]
[null,null,null,"Deduction for employer’s contribution to NPS account [Section 80CCD(2)]"]
["Donations made to a trust or a political party.",null,null,"Deduction for additional employee cost (Section 80JJA)"]
["Employee’s own contribution to NPS.",null,null,"Budget 2023 introduced"]
["Choose the New Regime or Old Tax Regime",null,null,"standard deduction of Rs 50,000 "]
["A taxpayer must compare the income tax under the new tax regime with the old regime. Once the taxpayer chooses the tax regime at the beginning of the year, the investments and TDS or advance tax payable calculations are made accordingly. Also, the taxpayer has to furnish Form 10IEA to the income tax department before filing the return if the taxpayer intends to opt for the old tax regime.",null,null,"deduction under Section 57(iia) of family pension income"]
[null,null,null,"deduction of amount paid or deposited in the Agniveer Corpus Fund U/S 80CCH(2)"]
[null,null,null,"Budget 2024 introduced"]
[null,null,null,"standard deduction of Rs 75,000 "]
[null,null,null,"employers contribution to pension Scheme as per Section 80CCD (2) has been increased from 10% of salary to the 14% of salary"]
[]
[null,null,null,"Deduction under Family Pension has been increased from Rs. 15,000 to Rs. 25,000. "]
["Important points to note if you select the new tax regime: F. Year 2023-24/2024-25"]
["Particulars",null,"Old Tax Regime","New Tax regime           ","New Tax Regime           ","New Tax Regime           "]
[null,null,null,"(until 31st March 2023)","2023-24","2024-25"]
["Income level for rebate eligibility",null,"₹ 5 lakhs","₹ 5 lakhs","₹ 7 lakhs","₹ 7 lakhs"]
["Standard Deduction",null,"₹ 50,000","-","₹ 50,000","₹ 75,000"]
["Effective Tax-Free Salary income",null,"₹ 5.5 lakhs","₹ 5 lakhs","₹ 7.5 lakhs","₹ 7.75 lakhs"]
["Rebate u/s 87A",null,"₹12,500","₹12,500","₹25,000","₹25,000"]
["HRA Exemption",null,"YES","NO","NO","NO"]
["Leave Travel Allowance (LTA)",null,"YES","NO","NO","NO"]
["Other allowances including food allowance of Rs 50/meal subject to 2 meals a day",null,"YES","NO","NO","NO"]
["Standard Deduction (Rs 50,000/75000)",null,"YES","NO","YES","YES"]
["Entertainment Allowance Deduction and Professional Tax",null,"YES","NO","NO","NO"]
["Perquisites for official purposes",null,"YES","YES","YES","YES"]
["Interest on Home Loan u/s 24b on slef-occupied or vacant property",null,"YES","NO","NO","NO"]
["Interest on Home Loan u/s 24b on let-out property",null,"YES","YES","YES","YES"]
["Deduction u/s 80C (EPF|LIC|ELSS|PPF|FD|Children’s tuition fee etc)",null,"YES","NO","NO","NO"]
["Employee’s (own) contribution to NPS",null,"YES","NO","NO","NO"]
["Employer’s contribution to NPS",null,"YES","YES","YES","YES"]
["Medical insurance premium – 80D",null,"YES","NO","NO","NO"]
["Disabled Individual – 80U",null,"YES","NO","NO","NO"]
["Interest on education loan – 80E",null,"YES","NO","NO","NO"]
["Interest on Electric vehicle loan – 80EEB",null,"YES","NO","NO","NO"]
["Donation to Political party/trust etc – 80G",null,"YES","NO","NO","NO"]
["Savings Bank Interest u/s 80TTA and 80TTB",null,"YES","NO","NO","NO"]
["Other Chapter VI-A deductions",null,"YES","NO","NO","NO"]
["All contributions to Agniveer Corpus Fund – 80CCH",null,"YES","Did not eNOist","YES","YES"]
["Deduction on Family Pension Income",null,"YES","NO","YES","YES"]
["Gifts up to Rs 50,000",null,"YES","YES","YES","YES"]
["Exemption on voluntary retirement 10(10C)",null,"YES","YES","YES","YES"]
["Exemption on gratuity u/s 10(10)",null,"YES","YES","YES","YES"]
["Exemption on Leave encashment u/s 10(10AA)",null,"YES","YES","YES","YES"]
["Daily Allowance",null,"YES","YES","YES","YES"]
["Transport Allowance for a specially-abled person",null,"YES","YES","YES","YES"]
["Conveyance Allowance",null,"YES","YES","YES","YES"]
["Please note that the tax rates in the New tax regime is the same for all categories of Individuals, i.e. Individuals, Senior citizens and Super senior citizens. "]
[1,"Individuals with Net taxable income less than or equal to Rs 5 lakh will be eligible for tax rebate u/s 87A i.e. tax liability will be NIL in both – New and old/existing tax regimes.            "]
[]
[2,"*In Budget 2023, rebate under new regime has been increased and therefore, income upto Rs 7 lakh will be tax-free from FY 2023-24."]
[3,"Surcharge: In case the income exceeds a certain threshold, surcharge will be applicable"]
[4,"Surcharge rates are as below:"]
[null,"10% of Income tax if total income > Rs.50 lakh",null,"*In Budget 2023, the highest surcharge rate of 37% has been reduced to 25% under the new tax regime. (applicable from 1st April 2023)"]
[null,"15% of Income tax if total income > Rs.1 crore"]
[null,"25% of Income tax if total income > Rs.2 crore",null,"Additional Health and Education cess at the rate of 4% will be added to the income tax liability + surcharge in all cases"]
[null,"37% of Income tax if total income > Rs.5 crore            "]
["Income Tax Rate for Individual Since (F.Y. 2020-21 & 2022-23)",null,null,null,"F.Year 2024-25"]
["Tax Range",null,"Existing Tax Rate","New Rate (u/s 115BAC)","New Rate (u/s 115BAC)"]
[0,250000,0,0,"Upto  Rs.300000",0]
[{"$f":"B85+1","v":250001},500000,0.05,0.05,"Rs.300001  to  700000",0.05]
[500001,750000,0.2,0.1,"Rs.700001  to  1000000",0.1]
[750001,1000000,null,0.15,"Rs.1000001  to  1200000",0.15]
[1000001,1250000,0.3,0.2,"Rs.1200001 to  1500000",0.2]
[1250001,1500000,null,0.25,"Rs.1500001  to  Above",0.3]
[1500001,null,null,0.3]
["Education Cess and Surcharge Limit is same in both condition"]
[]
["Deduction under chapter VIA not allowed under section 115BAC (For Fin. Year 2020-21 & 2021-22)"]
["Section","Name of deduction",null,"Maxi Limit ",null,"Avaible to"]
["80 C","Invesment in specified investment plans",null,"Aggregate total of section 80C,80CCC,80CCD (u/s 80 CCE) subject to limit Rs.1,50,000/-",null,"Individual/HUF"]
["80CCC","Payment of premium for annuity plan of LIC or any other  "]
["80 CCD(1)","Employee cont. towards new pension scheme"]
["80 CCD(1B)","Additional contribution towards NPS",null,"Upto Rs. 50000  (Cont. in Atal Pension Yojana is also eligible)",null,"Individual/HUF"]
["80CCF","Investment  in long term infrasturture bonds ",null,"No limit  ",null,"Individual/HUF"]
["80CCG","Investment made under an Equity savings scheme/ Equity oriented fund",null,"25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)",null,"Individual"]
["80D","Medical ins. premium for himself, spous and childrens & Parents ",null,"Total deduction allowed Rs.  100000  ",null,"Individual/HUF"]
["80DD","Medical treatment of dependent handicapped person",null,"Maxi. allow limit in case of  Severe disability  Rs.  125000 ",null,"Individual/HUF"]
["80DDB","Spl ded to the guardion of a patient suff.from Cancer/Aids ",null,"100000  (Maximum aggregate allowable limit)",null,"Individual"]
["80E","Repayment of loan for higher education",null,"No limit  (higher education for self/ spouse/ his children.)",null,"Individual"]
["80EE","Intrest paid on House Building Loan ( excluding u/s 24B)",null,"50000  (loan not to exceed Rs 35 lakhs)",null,"Individual"]
["80EEA","Deduction in respect of interest on loan taken for certain house property",null,"150000  Maxi.  allowable limit, Applicable from f.y. 2019-20,)",null,"Individual"]
["80EEB","Deduction in respect of purchase of electric vehicle",null,"150000  Maxi.  allowable limit, Applicable from f.y. 2019-20,)",null,"Individual"]
["80G","Donation to certain funds,  charitable institutions etc.",null,"100 /50 % or 10 percent of the Gross Total Income  ",null,"Individual/HUF"]
["80GG","Deduction in respect of rent paid ",null,"Maximum Rs. 60000  (When HRA not received)",null,"Individual"]
["80QQB","Royalty income of books",null,"Least of the following: a) In case of Lump sum payment – maximum of Rs.3,00,000/- b) In other cases – amount of such income subject to maximum of 15% of value of books sold during the previous year.",null,"Individual"]
["80RRB","Royalty of patents",null,"Rs.3,00,000/-",null,"Individual"]
["80TTA","Interest on deposits in savings account (w.e.f. 2012-13)",null,"10000  (Maxi. Rs 10,000 or actual interest whichever is lower )",null,"Individual/HUF"]
["80TTB","Interest income earned on Saving/ Fixed Deposits & Recurring Deposits (w.e.f. 2018-19)",null,"50000  (Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)",null,"Senior and Super Senior Resident  Individuals"]
["80U"," Physical disability (including blindness) or mental retardation. ",null,"Maxi. allow limit in case of  Severe disability  Rs.  125000 ",null,"Individual"]
["Deduction under chapter VIA  allowed under section 115BAC  (For Fin. Year 2020-21 & 2021-22)"]
["Section","Name of deduction",null,"Maxi Limit ",null,"Avaible to"]
["80 CCD(2)","Employer cont. towards new pension scheme ",null,"10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ",null,"Individual/HUF"]
[" 80JJAA ","Incentive for Employment Generation ","This deduction is available to all assessee provided all conditions specified in this section is satisfied."]
["Important Allowance & Deduction not allowed under section 115BAC  (For Fin. Year 2020-21 & 2021-22)"]
["Section","Name of deduction",null,"Maxi Limit ",null,"Avaible to"]
["10(5)","Leave Travel Concession u/s ",null,"The value of any travel concession or assistance received or due.",null,"Salaried Individual"]
["10(13A)","House Rent Allowance u/s ",null,"Least of:",null,"Salaried Individual"]
[null,null,null,"(a) Actual HRA received;b. 50% of [Basic Pay + DA] for those living in metro cities (40% for non-metros); or(c) Actual rent paid less 10% of Basic Pay + DA"]
["10(14)","Other Allowances u/s ",null,"Actual amount of such Allowance received",null,"Salaried Individual"]
["10(17)","Allowances to MPs/MLAs u/s ",null,"Actual amount of such Allowance received",null,"Salaried Individual"]
["10(32)","Allowance for income of minor u/s ",null,"Rs.1,500/- per child",null,"Individual"]
["16(i)","Standard Deduction u/s ",null,"Rs.50,000/-",null,"Salaried Individual"]
["16(ii)","Deduction for entertainment allowance",null,"Maxi Rs. 5000",null,"Salaried Individual"]
["16(iii)","Employment / professional tax ",null,"Actual amount  ",null,"Salaried Individual"]
[24,"Interest in respect of self-occupied or vacant property",null,"Rs.200000/-",null,"Individual/HUF"]
["32(1)(iia)","Additional Depreciation u/s ",null,"Allowed to eligible assessee: 20% of the actual cost of Plant and Machinery (35% in case of Notified Backward Areas)",null,"Individual/HUF"]
["57(iia)","Deduction from family pension u/s ",null,"Least of: One-third of such income or Rs.15,000/-",null,"Individual"]
["10AA","Exemption for SEZ unit ",null,"Deduction to eligible persons as per the provisions of said section.",null,"Individual/HUF"]
["32AD","Investment if new plant or machinery in notified backward areas in certain states",null,"Deduction to eligible persons as per the provisions of said section.",null,"Individual/HUF"]

{"sheet":"Index sheet","index":3,"n_rows":55,"n_cols":1,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
["Sheet index:"]
["10-IA"]
["115BAC"]
["12BB"]
["2020-21"]
["Agriculture"]
["blank form16"]
["Blank format Form No 16"]
["Capital Gain"]
["challan"]
["Challan 280"]
["Challan 281"]
["Challan Data"]
["Compare"]
["DDO Data"]
["Employee Data"]
["FORM 10E"]
["Form no 16"]
["Form no 16 (2)"]
["Form16"]
["Gross Salary"]
["Home"]
["HRA"]
["Instruction"]
["Intrest 234"]
["Main"]
["Mini Tax Calculator"]
["pks"]
["pravesh"]
["Section 89(1)"]
["section89"]
["Statement"]
["TABLE A"]
["Table for agriA"]
["Table for agriA (2)"]
["Table for challan"]
["Table for compare"]
["Table for form 16"]
["Table for form 16 (2)"]
["Table for Statement"]
["Table for Tax Cal"]
["Table X"]
["Table Y"]
["Table Z"]
["Table-C"]
["Tax Cal(89 Rebate)"]
["Tax Calculation"]
["Tax Rate"]
["Tax Table (With Arr)"]
["Tax Table (Without Arr)"]
["Taxcal"]
["Useful Calculation"]
["Usefulcal"]
["With Arr CFY"]
["Without Arr CFY"]

{"sheet":"10-IA","index":4,"n_rows":31,"n_cols":9,"rows_kept":31,"cut":false,"hidden":false,"merged":[[30,0,30,9],[9,0,14,9],[15,0,15,9],[16,0,17,9],[21,4,22,9],[23,0,23,9],[24,0,24,9],[25,0,25,9],[26,0,26,9],[27,0,27,9],[28,0,28,9],[29,0,29,9],[8,6,8,9],[0,8,0,9],[1,0,1,9],[2,0,2,9],[3,0,6,9],[7,6,7,9]]}
[null,null,null,null,null,null,null,null,"Home"]
["FORM NO. 10-IA"]
["[See sub-rule (2) of rule 11A]"]
["Certificate of the medical authority for certifying ‘person with disability’, ‘severe disability’, ‘autism’, ‘cerebral palsy’ and ‘multiple disability’ for purposes of section 80DD and section 80U"]
[]
[]
[]
[null,null,null,null,null,null,"Certificate No."]
[null,null,null,null,null,null,"Date :"]
["This is to certify that Shri/Smt./Ms._______________________________ son/daughter of Shri_________________________________, age______ years___________male/female* residing at____________________________________, Registration No.__________is a person with disability/severe disability* suffering from autism/cerebral palsy/multiple disability*. "]
[]
[]
[]
[]
[]
["2. This condition is progressive/non-progressive/likely to improve/not likely to improve*."]
["3. Reassessment is recommended/not recommended after a period of__________months/years*."]
[]
[]
[]
[null,null,null,null,null,null,"Sd/-"]
[null,null,null,null,"(Neurologist/Pediatric Neurologist/Civil Surgeon/ Chief Medical Officer*)"]
[]
["Name :___________________"]
["Address of Institution/Government hospital :"]
["____________________________________"]
["____________________________________"]
["Qualification/designation of specialist :____________________"]
["SEAL"]
["Signature/Thumb impression* of the patient"]
["Note : *Strike out whichever is not applicable. "]

{"sheet":"blank form16","index":5,"n_rows":221,"n_cols":31,"rows_kept":221,"cut":false,"hidden":false,"merged":[[213,0,217,0],[213,1,215,23],[216,1,217,23],[218,0,219,0],[218,1,219,23],[220,0,221,0],[220,1,221,23],[205,0,206,0],[205,1,206,23],[207,1,207,23],[208,0,209,0],[208,1,209,23],[210,0,212,0],[210,1,212,23],[198,1,198,23],[199,1,199,23],[201,0,202,13],[201,14,202,17],[201,18,202,21],[201,22,202,23],[192,0,193,1],[192,2,193,11],[192,12,193,14],[192,15,193,23],[195,2,195,11],[195,12,195,23],[188,0,189,23],[190,0,190,1],[190,2,190,11],[190,12,191,23],[191,0,191,1],[191,2,191,11],[184,0,184,23],[186,1,186,7],[186,8,186,10],[186,11,186,18],[186,19,186,23],[187,0,187,17],[187,18,187,23],[179,0,180,0],[179,1,179,13],[179,14,179,17],[179,18,179,21],[179,22,180,23],[179,28,183,32],[180,1,180,13],[181,1,181,13],[181,14,181,17],[181,18,181,21],[181,22,181,23],[182,1,182,13],[182,14,182,17],[182,18,182,21],[182,22,182,23],[183,1,183,13],[183,14,183,17],[183,18,183,21],[183,22,183,23],[175,1,175,13],[175,22,175,23],[175,28,178,31],[176,1,176,13],[176,22,176,23],[177,0,178,0],[177,1,178,6],[177,7,178,13],[177,22,178,23],[172,28,172,31],[173,14,173,17],[173,18,173,21],[173,22,173,23],[174,1,174,13],[174,14,174,17],[174,18,174,21],[174,22,174,23],[170,0,171,0],[170,1,171,13],[170,14,171,17],[170,18,171,21],[170,22,171,23],[172,1,172,13],[172,14,172,17],[172,18,172,21],[172,22,172,23],[161,2,162,13],[161,14,162,17],[161,18,162,21],[161,22,162,23],[167,2,167,13],[167,14,167,17],[167,18,167,21],[167,22,167,23],[169,2,169,13],[169,14,169,17],[169,18,169,21],[169,22,169,23],[165,2,165,13],[165,14,165,17],[165,18,165,21],[165,22,165,23],[166,2,166,13],[166,14,166,17],[166,18,166,21],[166,22,166,23],[168,14,168,17],[168,18,168,21],[168,22,168,23],[168,2,168,13],[156,0,169,0],[156,1,156,23],[157,2,157,13],[157,14,157,17],[157,18,157,21],[157,22,157,23],[158,2,158,13],[158,14,158,17],[158,18,158,21],[158,22,158,23],[163,2,163,13],[163,14,163,17],[163,18,163,21],[163,22,163,23],[164,2,164,13],[164,14,164,17],[164,18,164,21],[164,22,164,23],[159,1,160,1],[159,2,160,13],[159,14,160,17],[159,18,160,21],[159,22,160,23],[161,1,162,1],[152,0,153,0],[152,1,153,13],[152,14,153,17],[152,18,153,21],[152,22,153,23],[154,0,155,0],[154,1,155,13],[154,14,155,17],[154,18,155,21],[154,22,155,23],[149,0,150,0],[149,1,150,13],[149,14,150,17],[149,18,150,21],[149,22,150,23],[151,0,151,13],[151,14,151,17],[151,18,151,21],[151,22,151,23],[145,0,146,0],[145,1,146,13],[145,14,146,17],[145,18,146,21],[145,22,146,23],[147,0,148,0],[147,1,148,13],[147,14,148,17],[147,18,148,21],[147,22,148,23],[141,21,141,22],[143,0,144,0],[143,1,144,13],[143,14,144,17],[143,18,144,21],[143,22,144,23],[140,1,140,13],[140,14,140,17],[140,18,140,21],[140,22,140,23],[141,0,141,1],[141,2,141,5],[141,6,141,9],[141,10,141,13],[141,14,141,17],[141,18,141,20],[136,0,137,0],[136,1,137,13],[136,14,137,17],[136,18,137,21],[136,22,137,23],[138,0,139,0],[138,1,139,13],[138,14,139,17],[138,18,139,21],[138,22,139,23],[134,1,134,13],[134,18,134,21],[134,22,134,23],[135,1,135,13],[135,14,135,17],[135,18,135,21],[135,22,135,23],[132,1,132,13],[132,14,132,17],[132,18,132,21],[132,22,132,23],[133,1,133,13],[133,14,133,17],[133,18,133,21],[133,22,133,23],[130,1,130,13],[130,14,130,17],[130,18,130,21],[130,22,130,23],[131,1,131,13],[131,14,131,17],[131,18,131,21],[131,22,131,23],[128,1,128,13],[128,14,128,17],[128,18,128,21],[128,22,128,23],[129,1,129,13],[129,14,129,17],[129,18,129,21],[129,22,129,23],[126,1,126,13],[126,14,126,17],[126,18,126,21],[126,22,126,23],[127,1,127,13],[127,14,127,17],[127,18,127,21],[127,22,127,23],[124,1,124,13],[124,14,124,17],[124,18,124,21],[124,22,124,23],[125,1,125,13],[125,14,125,17],[125,18,125,21],[125,22,125,23],[122,1,122,13],[122,14,122,17],[122,18,122,21],[122,22,122,23],[123,1,123,13],[123,14,123,17],[123,18,123,21],[123,22,123,23],[120,1,120,13],[120,14,120,17],[120,18,120,21],[120,22,120,23],[121,1,121,13],[121,14,121,17],[121,18,121,21],[121,22,121,23],[116,1,116,23],[117,0,117,17],[117,18,117,21],[117,22,117,23],[118,0,119,0],[118,1,119,13],[118,14,119,17],[118,18,119,21],[118,22,119,23],[114,1,114,13],[114,14,114,17],[114,18,114,21],[114,22,114,23],[115,1,115,13],[115,22,115,23],[111,0,112,0],[111,1,112,13],[111,14,112,17],[111,18,112,21],[111,22,112,23],[113,1,113,13],[113,14,113,17],[113,18,113,21],[113,22,113,23],[108,1,108,13],[108,14,108,17],[108,18,108,21],[108,22,108,23],[109,1,109,23],[110,0,110,9],[110,10,110,13],[110,14,110,17],[110,18,110,21],[110,22,110,23],[106,1,106,13],[106,14,106,17],[106,18,106,21],[106,22,106,23],[107,1,107,13],[107,14,107,17],[107,22,107,23],[103,1,103,23],[104,1,104,13],[104,14,104,17],[104,18,104,21],[104,22,104,23],[105,1,105,13],[105,14,105,17],[105,18,105,21],[105,22,105,23],[100,18,101,21],[100,22,101,23],[102,1,102,13],[102,14,102,17],[102,18,102,21],[102,22,102,23],[98,1,98,13],[98,14,98,17],[99,1,99,13],[99,14,99,17],[100,0,101,0],[100,1,101,13],[100,14,101,17],[95,1,95,13],[95,14,95,17],[96,1,96,13],[96,14,96,17],[97,1,97,13],[97,14,97,17],[92,0,92,9],[92,10,92,13],[92,14,92,17],[92,18,92,21],[92,22,92,23],[93,1,93,13],[93,14,93,17],[93,18,99,21],[94,1,94,13],[94,14,94,17],[91,1,91,13],[91,14,91,17],[91,18,91,21],[91,22,91,23],[88,18,88,21],[88,22,88,23],[89,1,89,13],[89,14,89,17],[89,18,89,21],[89,22,89,23],[87,0,88,0],[87,1,87,13],[87,14,87,17],[87,18,87,21],[87,22,87,23],[88,1,88,13],[88,14,88,17],[90,1,90,13],[90,18,90,21],[85,0,86,0],[85,1,85,13],[85,14,85,17],[85,18,85,21],[85,22,85,23],[86,1,86,13],[86,14,86,17],[86,18,86,21],[86,22,86,23],[80,0,80,23],[81,0,81,23],[82,1,82,13],[82,18,82,23],[83,1,83,13],[83,14,83,17],[83,18,83,21],[83,22,83,23],[84,1,84,13],[84,14,84,17],[84,18,84,21],[84,22,84,23],[76,0,77,1],[76,2,77,11],[76,12,77,14],[76,15,77,23],[79,0,79,1],[79,2,79,5],[79,6,79,9],[79,10,79,13],[79,14,79,17],[79,18,79,20],[79,21,79,22],[69,0,69,17],[69,18,69,23],[70,0,70,1],[70,4,70,17],[71,0,72,23],[74,0,74,1],[74,2,74,11],[74,12,75,23],[75,0,75,1],[75,2,75,11],[66,2,66,23],[67,0,67,23],[68,1,68,7],[68,8,68,10],[68,11,68,18],[68,19,68,23],[60,22,60,23],[61,22,61,23],[62,22,62,23],[63,22,63,23],[64,22,64,23],[65,22,65,23],[54,22,54,23],[55,22,55,23],[56,22,56,23],[57,22,57,23],[58,22,58,23],[59,22,59,23],[50,0,51,23],[52,0,53,0],[52,1,53,1],[52,2,52,23],[53,2,53,8],[53,9,53,16],[53,17,53,21],[53,22,53,23],[47,2,47,23],[49,0,49,1],[49,2,49,5],[49,6,49,9],[49,10,49,13],[49,14,49,17],[49,18,49,20],[49,21,49,22],[41,22,41,23],[42,22,42,23],[43,22,43,23],[44,22,44,23],[45,22,45,23],[46,22,46,23],[35,22,35,23],[36,22,36,23],[37,22,37,23],[38,22,38,23],[39,22,39,23],[40,22,40,23],[30,0,30,23],[31,0,34,0],[31,1,34,1],[31,2,31,23],[32,2,34,8],[32,9,34,13],[32,14,34,21],[32,22,34,23],[27,0,27,1],[27,2,27,10],[27,11,27,15],[27,16,27,20],[27,21,27,23],[28,0,29,23],[25,0,25,1],[25,2,25,10],[25,11,25,15],[25,16,25,20],[25,21,25,23],[26,0,26,1],[26,2,26,10],[26,11,26,15],[26,16,26,20],[26,21,26,23],[23,0,23,1],[23,2,23,10],[23,11,23,15],[23,16,23,20],[23,21,23,23],[24,0,24,1],[24,2,24,10],[24,11,24,15],[24,16,24,20],[24,21,24,23],[18,7,18,10],[19,0,19,23],[20,0,22,1],[20,2,22,10],[20,11,22,15],[20,16,22,20],[20,21,22,23],[15,0,17,1],[15,2,17,10],[16,11,18,15],[16,16,16,19],[16,20,16,23],[17,16,18,19],[17,20,18,23],[18,1,18,3],[18,4,18,6],[13,0,13,2],[13,3,13,10],[13,11,13,15],[13,16,13,23],[14,0,14,10],[14,11,15,15],[14,16,15,23],[9,0,10,10],[9,11,9,23],[10,11,10,23],[11,0,12,2],[11,3,12,10],[11,11,12,15],[11,16,12,23],[5,0,5,23],[5,32,5,33],[6,0,6,23],[7,0,7,2],[7,3,7,10],[7,11,7,17],[7,18,7,23],[8,0,8,10],[8,11,8,23],[1,0,1,3],[1,4,1,8],[1,15,1,20],[1,21,1,23],[3,0,3,23],[3,28,4,29],[4,0,4,23],[3,25,4,26],[0,10,0,17]]}
[null,"2020-21",null,"F.Y.",null,{"$f":"INDEX('Table for form 16'!$A$1168:$A$1204,MATCH('blank form16'!$L$17,'Table for form 16'!$B$1168:$B$1204,0))","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF($F$1>=B1,#REF!,\"Existing Option\")","v":{"$error":"#N/A"}}]
["CATEGORY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employee code/ID"]
[]
["FORM 16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home",null,null,"Home"]
["[See rule 31(1)(a)]"]
["PART A"]
["Certificate under section 203 of the Income-tax Act,1961 for tax deducted at source  Salary"]
["Certificate No. ",null,null,null,null,null,null,null,null,null,null,"Last updated on"]
["Name and Address of Employer",null,null,null,null,null,null,null,null,null,null,"Name and Designation of Employee"]
[]
[]
["PAN  of Deductor",null,null,"TAN of the Deductor",null,null,null,null,null,null,null,"PAN of the\n Employee",null,null,null,null,"Employee Reference No. provided by the Employer (If avaiable)"]
[]
[]
["CIT (TDS)",null,null,null,null,null,null,null,null,null,null,"Assessment Year",null,null,null,null,"Period with the Employer"]
["Address:",null,{"$f":"IF('DDO Data'!$D$14=\"\",\"\",'DDO Data'!$D$14)","v":"The Commissioner of Income Tax (TDS) New Central Revenue Building, Statue Circle, Janpath, Jaipur - 302005"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"From",null,null,null,"To"]
[]
["City:                                       Pincode:",{"$f":"IF('DDO Data'!$D$15=\"\",\"\",'DDO Data'!$D$15)","v":"Jaipur  "},null,null,"Pin Code",null,null,{"$f":"IF('DDO Data'!$D$16=\"\",\"\",'DDO Data'!$D$16)","v":302005}]
["Summary of  amount paid/credited and tax deducted at sourcethereon  in respect of employee"]
["Quarter",null,"Receipt Numbers of original quarterly statements of TDS under sub-section (3) of section 200",null,null,null,null,null,null,null,null,"Amount of paid/credited ",null,null,null,null,"Amount of tax deducted (Rs.)",null,null,null,null,"Amount of tax deposited/remitted (Rs.)"]
[]
[]
["Quarter 1",null,{"$f":"IF('DDO Data'!F8=\"\",\"\",'DDO Data'!F8)","v":""},null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"Q24","v":0}]
["Quarter 2",null,{"$f":"IF('DDO Data'!F9=\"\",\"\",'DDO Data'!F9)","v":""},null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"Q25","v":0}]
["Quarter 3",null,{"$f":"IF('DDO Data'!F10=\"\",\"\",'DDO Data'!F10)","v":""},null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"Q26","v":0}]
["Quarter 4",null,{"$f":"IF('DDO Data'!F11=\"\",\"\",'DDO Data'!F11)","v":""},null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"Q27","v":0}]
["Total (Rs.)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L24:O27)","v":0},null,null,null,null,{"$f":"SUM(Q24:T27)","v":0},null,null,null,null,{"$f":"Q28","v":0}]
["I.  DETAILS OF TAX DEDUCTED AND DEPOSITED IN THE CENTRAL GOVERNMENT ACCOUNT THROUGH ADJUSTMENT"]
[]
["(The deductor to provide payment wise details of tax deducted and deposited with respect to the deductee)"]
["S.\nNo.","Tax Deposited in respect of the deductee(Rs.)","Book identification number (BIN)"]
[null,null,"Receipt numbers of Form No.24 G",null,null,null,null,null,null,"DDO serial number in Form No 24G",null,null,null,null,"Date of transfer voucher  (dd/mm/yyyy)",null,null,null,null,null,null,null,"Status of matching with Form No. 24G"]
[]
[]
[1,0]
[2,0]
[3,0]
[4,0]
[5,0]
[6,0]
[7,0]
[8,0]
[9,0]
[10,0]
[11,0]
[12,0]
["TOTAL",{"$f":"SUM(B36:B47)","v":0}]
[]
["Certificate No. ",null,{"$f":"IF($D$8=\"\",\"\",$D$8)","v":""},null,null,null,"TAN of employer",null,null,null,{"$f":"$D$14","v":0},null,null,null,"PAN of employee",null,null,null,{"$f":"$L$14","v":0},null,null,"A.YEAR",null,{"$f":"$L$17","v":0}]
["II.  DETAILS OF TAX DEDUCTED AND DEPOSITED IN THE CENTRAL GOVERNMENT ACCOUNT  THROUGH CHALLAN\n (The deductor to provide payment wise details of tax deducted and deposited with respect to the deductee)"]
[]
["S.No.","Tax Deposited in respect of the deductee (Rs.)","Challan identification number (CIN)"]
[null,null,"BSR Code of tbe Bank Branch",null,null,null,null,null,null,"Date on which tax deposited (dd/mm/yyyy)",null,null,null,null,null,null,null,"Challan Serial Number",null,null,null,null,"Status of matching with OLTAS"]
[1,0]
[2,0]
[3,0]
[4,0]
[5,0]
[6,0]
[7,0]
[8,0]
[9,0]
[10,0]
[11,0]
[12,0]
["Total",{"$f":"SUM(B55:B66)","v":0}]
["Verification"]
["I",null,null,null,null,null,null,null,{"$f":"IF('DDO Data'!$H$12=\"Male\",\"son of\",\"daughter of\")","v":"son of"},null,null,null,null,null,null,null,null,null,null,"working in the capacity of "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"do hearby certify that a sum of "]
[null,null,null,null,{"$f":"pravesh(A71)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"has been  deducted at source "]
["and paid to  the credit of   the Central Government. I further certify  that the information given  above is true and correct based on the books of account, documents and available records"]
[]
[]
["Place :",null,null,null,null,null,null,null,null,null,null,null,"(Signature of the person responsible for deduction of tax)"]
["Date :"]
["Designation",null,null,null,null,null,null,null,null,null,null,null,"Full Name"]
[]
[]
["Certificate No. ",null,{"$f":"IF($D$8=\"\",\"\",$D$8)","v":""},null,null,null,"TAN of employer",null,null,null,{"$f":"$D$14","v":0},null,null,null,"PAN of employee",null,null,null,{"$f":"$L$14","v":0},null,null,"A.YEAR",null,{"$f":"$L$17","v":0}]
["PART B (Annexure)"]
["Details of Salary Paid and any other income and tax deducted"]
["(A)","Whether opting for taxation u/s 115BAC?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"YES/NO"]
[1," Gross Salary"]
["(a)  ","Salary as per provisons contained in sec 17(1)",null,null,null,null,null,null,null,null,null,null,null,null,0]
["(b)  ","Value of perquisites u/s 17(2) ",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"(as per Form No. 12BA, wherever applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["(c )  ","Profits in lieu of salary under section 17(3) ",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"(as per Form No.12BA, wherever applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["(d)  ","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O85+O86+O88","v":0}]
["(e)","Reported total amount of salary received from other employer(s)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2,"Less : Allowance to the extent exempt under section 10"]
["Details",null,null,null,null,null,null,null,null,null,"Rs."]
["(a) ","Travel concession or assistance  u/s 10(5)",null,null,null,null,null,null,null,null,null,null,null,null,0]
["(b) ","Death-cum-retirement gratuity u/s 10(10)",null,null,null,null,null,null,null,null,null,null,null,null,0]
["(c ) ","Commuted value of pension u/s 10(10A)",null,null,null,null,null,null,null,null,null,null,null,null,0]
["(d) ","Cash equivlent of leave salary encashment  u/s 10(10AA)",null,null,null,null,null,null,null,null,null,null,null,null,0]
["(e) ","House rent allowance u/s  10(13 A)     ",null,null,null,null,null,null,null,null,null,null,null,null,0]
["(f)  ","Conv Allow under Section 10(14)       ",null,null,null,null,null,null,null,null,null,null,null,null,0]
["(g) ","Other Allowances exempt u/s 10",null,null,null,null,null,null,null,null,null,null,null,null,0]
["(h) ","Total amount of exemption claimd u/s  10 \n[ 2(a)+2(b)+2( c)+2(d)+2(e)+2(f)+2(g)]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O94:R100)","v":0}]
[]
[3,"Total amount of salary received from current employer [1(d)-2(h)]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'blank form16'!S90-W101","v":0}]
[4,"Less :Deductions  under section 16"]
["(a) ","Standard Deducation (u/s 16ia)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["(b)  ","Entertainment Allowance u/s 16(ii)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["(c.)  ","Tax on Employment u/s 16(iii)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[5,"Total amount of deductions u/s 16 [ 4(a)+ (b) + (c )]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S107+S106+S105","v":0}]
[6," Income chargable under the head Salaries [3+1(e)-5]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W103+S91-W108","v":0}]
[7,"Add : Any other income reported by the employee under as per section 192 (2B)\n"]
["Details",null,null,null,null,null,null,null,null,null,"Rs."]
["(a) ","Income (or admissible loss) from house property reported by employee offered for TDS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["(b)  ","Income under the head Other Sources offered for TDS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[8,"Total amount of other income reported by the employee\n [(7(a) + 7(b)]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S112+S114","v":0}]
[9,"GROSS TOTAL INCOME ( 6 + 8 )",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W109+W115","v":0}]
[10,"Deductions under chapter VI A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Amount",null,null,null,"Deductible Amount"]
["(a)","Deduction in respect of life insurance premia, contributions to provident fund etc. under section 80C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF((S119)>150000,150000,S119)","v":0}]
[]
["i.","Genral Provided Fund",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$1=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AO$6:$AO$556,MATCH('blank form16'!#REF!,'Employee Data'!$D$6:$D$556,0)))","v":{"$error":"#N/A"}},null,null,null,{"$f":"S121","v":{"$error":"#N/A"}}]
["ii.","State Insurance & Service Tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$1=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AP$6:$AP$556,MATCH('blank form16'!#REF!,'Employee Data'!$D$6:$D$556,0)))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"},null,null,null,null,null,"(d)  Rs. ... Rs. ..."]
["iii","Group Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$1=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AQ$6:$AQ$556,MATCH('blank form16'!#REF!,'Employee Data'!$D$6:$D$556,0)))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"},null,null,null,null,null,"(e) Deductions in respect of amount paid/deposited to notified"]
["iv.","Life Insurance Premium",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$1=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AR$6:$AR$556,MATCH('blank form16'!#REF!,'Employee Data'!$D$6:$D$556,0)))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"},null,null,null,null,null,"pension scheme under section 80CCD (1B)"]
["v.","Accured Intrest on NSC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$1=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AS$6:$AS$556,MATCH('blank form16'!#REF!,'Employee Data'!$D$6:$D$556,0)))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"},null,null,null,null,null,"Rs. ... Rs. ..."]
["vi.","Tution Fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$1=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AT$6:$AT$556,MATCH('blank form16'!#REF!,'Employee Data'!$D$6:$D$556,0)))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"},null,null,null,null,null,"(f) Deduction in respect of contribution by Employer to"]
["vii","Repayment of HBA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$1=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AU$6:$AU$556,MATCH('blank form16'!#REF!,'Employee Data'!$D$6:$D$556,0)))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"},null,null,null,null,null,"pension scheme under section 80CCCD (2)"]
["viii","Hazard Fund",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$1=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AV$6:$AV$556,MATCH('blank form16'!#REF!,'Employee Data'!$D$6:$D$556,0)))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"},null,null,null,null,null,"Rs. ... Rs. ..."]
["ix","Purchases of NSC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$1=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AW$6:$AW$556,MATCH('blank form16'!#REF!,'Employee Data'!$D$6:$D$556,0)))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"},null,null,null,null,null,"(g) Deduction in respect of health insurance premia under"]
["x","PPF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$1=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AX$6:$AX$556,MATCH('blank form16'!#REF!,'Employee Data'!$D$6:$D$556,0)))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"},null,null,null,null,null,"section 80D"]
["xi","PLI / ULIP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$1=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AY$6:$AY$556,MATCH('blank form16'!#REF!,'Employee Data'!$D$6:$D$556,0)))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"},null,null,null,null,null,"Rs. ... Rs. ..."]
["xii","IDBI/ICCI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$1=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AZ$6:$AZ$556,MATCH('blank form16'!#REF!,'Employee Data'!$D$6:$D$556,0)))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"},null,null,null,null,null,"(h) Deduction in respect of interest on loan taken for higher"]
["xiii","BANK FD/POST OFFICE FD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$1=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BA$6:$BA$556,MATCH('blank form16'!#REF!,'Employee Data'!$D$6:$D$556,0)))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"},null,null,null,null,null,"education under section 80E"]
["xiv","Equity link saving bond",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$1=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BB$6:$BB$556,MATCH('blank form16'!#REF!,'Employee Data'!$D$6:$D$556,0)))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"},null,null,null,null,null,"Rs. ... Rs. ..."]
["xv","Sukanya Samriddhi Account Deposit Scheme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$1=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BC$6:$BC$556,MATCH('blank form16'!#REF!,'Employee Data'!$D$6:$D$556,0)))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"}]
["xvi","Any other ded. u/s 80C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$1=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BD$6:$BD$556,MATCH('blank form16'!#REF!,'Employee Data'!$D$6:$D$556,0)))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"}]
["(b)","Deduction in respect of contribution to certain pension funds under section 80CCC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF((S137)>150000,150000,S137)","v":0}]
[]
["( c)","Deduction in respect of contribution by taxpayer to pension scheme under section 80CCD (1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF((S139)>150000,150000,S139)","v":0}]
[]
["(d)","Total deduction under section 80C, 80CCC and 80CCD(1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S119+S137+S139","v":0},null,null,null,{"$f":"IF((S141)>150000,150000,S141)","v":0}]
["Certificate No. ",null,{"$f":"IF($D$8=\"\",\"\",$D$8)","v":""},null,null,null,"TAN of employer",null,null,null,{"$f":"$D$14","v":0},null,null,null,"PAN of employee",null,null,null,{"$f":"$L$14","v":0},null,null,"A.YEAR",null,{"$f":"$L$17","v":0}]
[]
["(e)","Deductions in respect of amount paid/deposited to notified pension scheme under section 80CCD (1B)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF(S144>50000,50000,S144)","v":0}]
[]
["(f)","Deduction in respect of contribution by Employer to pension scheme under section 80CCCD (2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"MIN(ROUND(O85*10%,0),S146)","v":0}]
[]
["(g)","Deduction in respect of health insurance premia under section 80D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF(S148>100000,100000,S148)","v":0}]
[]
["(h)","Deduction in respect of interest on loan taken for higher education under section 80E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"S150","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Amount",null,null,null,"Qualifying Amount",null,null,null,"Deductible Amount"]
["(i)","Total Deduction in respect of donations to certain funds charitable institutions, etc. under section 80G",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S153","v":0},null,null,null,0,null,null,null,0]
[]
["(j)","Deduction in respect of Interest on deposits in savings account under section 80TTA",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S155","v":0},null,null,null,0,null,null,null,0]
[]
["(k)","Amount deductible under any other provision(s) of Chapter VI‐A"]
[null,"U/S 80CCF","Investment  in long term infrasturture bonds ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"S158","v":0},null,null,null,0,null,null,null,0]
[null,"U/S 80DD-","Medical treat. of dependent handicapped person ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"S159","v":0},null,null,null,0,null,null,null,0,null,{"$f":"IF(S159>0,INDEX('Employee Data'!$BL$6:$BL$556,MATCH('blank form16'!#REF!,'Employee Data'!$D$6:$D$556,0)),\"\")","v":""}]
[null,"U/S 80DDB-","Spl ded.to the guardion of a patient suff.from Cancer/Aids ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"S160","v":0},null,null,null,0,null,null,null,0]
[]
[null,"U/S 80EE-"," Intrest paid on HBA(Loan taking after 01-04-13 excluding u/s 24B) ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"S162","v":0},null,null,null,0,null,null,null,0]
[]
[null,"U/S 80EEA- ","Interest on loan taken for certain house property ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"S164","v":0},null,null,null,0,null,null,null,0]
[null,"U/S 80EEB- ","Purchase of electric vehicle",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0]
[null,"U/S 80CCG-","New Rajiv Gandhi Saving Scheme ",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0]
[null,"U/S 80TTB-"," Interest income earned on Saving/ Fixed Deposits & Recurring Deposits ",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0]
[null,"U/S 80U- "," Phy. hand. person or blind person under section 80U",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,{"$f":"IF(S168>0,INDEX('Employee Data'!$BW$6:$BW$556,MATCH('blank form16'!#REF!,'Employee Data'!$D$6:$D$556,0)),\"\")","v":""}]
[null,"80 CCH","All contributions to Agniveer Corpus Fund ",null,null,null,null,null,null,null,null,null,null,null,5000,null,null,null,5000,null,null,null,5000]
[null,{"$f":"Statement!B67","v":""},"(Any other deduction..Give name)",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,{"$f":"S170","v":0}]
["(I )","Total of amount deductible under any other provision(s) of Chapter VI‐A",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O158:R170)+SUM(O144:R156)","v":5000},null,null,null,{"$f":"SUM(S158:V170)+SUM(S144:V156)","v":5000},null,null,null,{"$f":"SUM(W158:Z170)+SUM(W144:X156)","v":5000}]
[]
[11,"Aggregate of deductible amounts under Chapter VI-A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W141+W171)","v":5000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(W174,-1)","v":-5000},null,null,null,{"$f":"'blank form16'!W116-W173","v":-5000}]
[12,"Total Income ( 9 - 11 ) (Rounded off u/s 288A)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W116<=W173,0,IF(S174-W174<=5,ROUNDUP(S174,-1),ROUNDUP(S174,-1)-10))","v":0}]
[13," Tax on total income ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"'Table for form 16'!C1219","v":""}]
[14,"Rebate under section 87A, if applicable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[15,"Surcharge,whenever applicable  (on tax computed at S.No. 13)                   ",null,null,null,null,null,{"$f":"IF('Table for form 16'!E1221>0,'Table for form 16'!B1222,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[16,{"$f":"IF('Table for form 16'!$F$2=\"2020-21\",\"Health and Education Cess & 4% \",IF('Table for form 16'!$F$2=\"2019-20\",\"Health and Education Cess & 4% \",IF('Table for form 16'!$F$2=\"2018-19\",\"Health and Education Cess & 4% \",\"Education Cess @2% on Tax+H.Education Cess @1% \")))","v":"Education Cess @2% on Tax+H.Education Cess @1% "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IF(AC176=\"\",\"\",'Table for form 16'!L1220)","v":""}]
[null,"(on tax computed at S.No.13 + surcharge  at S.No. 15)"]
[17," Tax payable ( 13+15+16-14 )",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[18,"Less:  Releif under section 89 (attach details)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[19,"Tax Payable ( 17-18 )",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W182-W183","v":0}]
["Verification"]
[]
["I",null,null,null,null,null,null,null,{"$f":"IF('DDO Data'!$H$12=\"Male\",\"son of\",\"daughter of\")","v":"son of"},null,null,null,null,null,null,null,null,null,null,"working in the capacity of "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"do hearby certify that the"]
[" information given  above is true and correct and is based on the books of account, documents ,TDS statements, and available records"]
[]
["Place :",null,null,null,null,null,null,null,null,null,null,null,"(Signature of the person responsible for deduction of tax)"]
["Date :"]
["Designation",null,null,null,null,null,null,null,null,null,null,null,"Full Name"]
[]
[]
[]
[]
[]
["Note : ","1.   aggregate amount deductible under section 80C shall not exceed one lakh rupees"]
[null,"2.   aggregate amount deductible under the three sections,i.e., 80C, 80CCC & 80CCD (1), shall not exceed one lakh fifty thousand rupees"]
[]
["B.  Other sections ( for e.g., 80E, 80G etc. ) under chapter VIA",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Amount",null,null,null,"Qualifying Amount",null,null,null,"Deductible Amount"]
[]
[]
["Notes:"]
[1,"Government deductors to fill information in item I of Part A if tax is paid without production of an income-tax challan and in item II of Part A if tax is paid accompanied by an income-tax challan."]
[]
[2,"Non-Government deductors to fill information in item II of Part A."]
[3,"The deductor shall furnish the address of the Commissioner of Income-tax (TDS) having jurisdiction as regards TDS statements of the assessee."]
[]
[4,"If an assessee is employed under one employer only during the year, certificate in Form No. 16 issued for the quarter ending on 31st March 2021 of the financial year shall contain the details of tax deducted and deposited for all the quarters of the financial year."]
[]
[]
[5,"(i) If an assessee is employed under more than one employer during the year, each of the employers shall issue Part A of the certificate in Form No. 16 pertaining to the period for which such assessee was employed with each of the employers."]
[]
[]
[null,"(ii) Part B (Annexure) of the certificate in Form No.16 may be issued by each of the employers or the last employer at the option of the assessee."]
[]
[6,"In Part A, in items I and II, in the column for tax deposited in respect of deductee, furnish total amount of tax, surcharge and health and education cess."]
[]
[7,"Deductor shall duly fill details, where available, in item numbers 2(f) and 10(k) before furnishing of Part B (Annexure) to the employee.”;"]

{"sheet":"Taxcal","index":6,"n_rows":14,"n_cols":12,"rows_kept":14,"cut":false,"hidden":false,"merged":[[0,11,0,12],[1,0,1,13],[5,1,7,7],[9,1,11,7],[13,1,15,7],[2,0,3,13],[5,10,7,12],[9,10,11,12],[13,10,14,12]]}
[null,null,null,null,null,null,null,null,null,null,null,"Home"]
[]
["Income-Tax Calculation\n (From Fin. Year 1985-86 to onwards i.e. 2023-24)"]
[]
[]
[null,"General Income-Tax Calculator\n (including Tax effect/Calculation of Section 234A,234B & 234C)",null,null,null,null,null,null,null,null,"Income-Tax Calculator"]
[]
["I"]
[]
[null,"Income-Tax Calculation and find out Tax Rate/Surcharge/Cess \n(with showing Rate/Cess and exemption limit)",null,null,null,null,null,null,null,null,"Mini Income-Tax Calculator"]
[]
[]
[]
[null,"  Income Tax Rate \n(For Individual i.e. Male/ Female/Sr.Citizen/Very Sr. Citizen)            \n ",null,null,null,null,null,null,null,null,"Income-Tax Rate"]

{"sheet":"Form16","index":7,"n_rows":35,"n_cols":13,"rows_kept":35,"cut":false,"hidden":false,"merged":[[34,1,36,8],[34,10,36,12],[32,10,32,12],[23,6,23,9],[30,2,30,3],[32,1,32,7],[30,5,30,6],[20,10,21,12],[30,8,31,10],[23,1,23,4],[28,2,28,12],[20,1,21,7],[0,12,0,13],[8,1,9,7],[11,1,12,7],[14,1,15,7],[17,1,18,7],[4,1,6,12],[2,1,2,12],[8,10,9,12],[11,10,12,12],[14,10,15,12],[17,10,18,12]]}
[null,null,null,null,null,null,null,null,null,null,null,null,"Home"]
[]
["II","Prepration of Form 16 (upto 500 employee) "]
[]
[null,"( Tax calculation from F.Y. 1985-86 to onwards (i.e. upto 2023-24), performa designed in reference of current F. Y.2014-15 & updated as per new orders )"]
[]
[]
[]
[null,"Input  one time data relating to DDO (i.e. Drawing & Distribuation Officer) required for form no 16",null,null,null,null,null,null,null,null,"DDO Data"]
[]
[]
[null,"Input required employee data required for form no 16",null,null,null,null,null,null,null,null,"Employee Data"]
[]
[]
[null,"Print/View of  tax calculation and submit to DDO  \n",null,null,null,null,null,null,null,null,"Statement"]
[]
[]
[null,"Print/View of  tax calculation between Existing Option and New Option u/s 115BAC \n(based value on \"Statement\")\n",null,null,null,null,null,null,null,null,"Compare (Existing Option/New Option)"]
[]
[]
[null,"Print/View of Form No 16 (Both Part A & Part B )\n(however Part A is relevant for reconcilation/view purpose)",null,null,null,null,null,null,null,null,"Form no 16"]
[]
[]
[null,"Blank Format of Form No 16 \n(F.Y. 2021-22 & onwards)",null,null,null,null,"Prepare form no 16-directly i.e. without create database"]
[]
[]
[]
[]
[null,null,"Updated as per notification of CBDT, dated 11-03-21)"]
[]
[null,null,"Form 12BB",null,null,"Form 10-IA",null,null,"Blank format Form No 16"]
[]
[null,"(Calculate Gross Salary, if required.. Otherwise skip this sheet)",null,null,null,null,null,null,null,null,"Gross Salary'"]
[]
[null,"Prepration of Form No 16 (both part.. A & B) … The format of form no 16 is desgined according to  Fin. Year 2014-15 & onwards  [As per income tax department instruction, the part A&B of form no 16  will be download from ",null,null,null,null,null,null,null,null,"tdscpc.gov.in/en/deductor-ho"]

{"sheet":"challan","index":8,"n_rows":13,"n_cols":12,"rows_kept":13,"cut":false,"hidden":false,"merged":[[0,11,0,12],[2,1,2,13],[12,9,12,11],[6,1,6,13],[8,9,8,11],[10,9,10,11],[3,1,5,13],[8,1,8,7],[10,1,10,7],[12,1,12,7]]}
[null,null,null,null,null,null,null,null,null,null,null,"Home"]
[]
["III","Preparation of Challan 280 and 281"]
[null,"Prepration of Challan 280 & 281 (in excel format) Please input required data in \"Challan Data\" and Print out Challan No 280/281 (no need to input any value in this sheet, take print/view)"]
[]
[]
[]
[]
[null,"Input basic required data (use dropdown menu, as avaiable",null,null,null,null,null,null,null,"Challan Data"]
[]
[null,"View/Print of challan 280 (PAN based)",null,null,null,null,null,null,null,"Challan 280"]
[]
[null,"View/Print of challan 281 (TAN based)",null,null,null,null,null,null,null,"Challan 281"]

{"sheet":"section89","index":9,"n_rows":14,"n_cols":13,"rows_kept":14,"cut":false,"hidden":false,"merged":[[0,12,0,14],[7,10,7,13],[9,10,9,13],[11,10,11,13],[13,10,13,13],[2,1,4,14],[7,1,7,8],[9,1,9,8],[11,1,11,8],[13,1,13,8],[5,1,5,13]]}
[null,null,null,null,null,null,null,null,null,null,null,null,"Home"]
[]
["IV","Calculation of Relief u/s 89(1) from F.Y. 1985-86 & onwards (i.e. upto F.Y.2022-23)\n (Please select for sheet \"Main\" for see how to calculate relief amt. and what type of data requied)"]
[]
[]
[]
[]
[null,"View this sheet for knowledge purpose",null,null,null,null,null,null,null,null,"Main"]
[]
[null,"Input required data",null,null,null,null,null,null,null,null,"SECTION 89(1)"]
[]
[null,"View/Print form Table A",null,null,null,null,null,null,null,null,"TABLE A"]
[]
[null,"View/Print form 10E",null,null,null,null,null,null,null,null,"FORM 10E"]

{"sheet":"Usefulcal","index":10,"n_rows":22,"n_cols":12,"rows_kept":22,"cut":false,"hidden":false,"merged":[[21,2,24,11],[0,11,0,13],[2,0,3,0],[2,1,3,13],[5,2,7,11],[9,2,11,11],[13,2,15,11],[17,2,19,11]]}
[null,null,null,null,null,null,null,null,null,null,null,"Home"]
[]
["V","Calculate/Find out important information/result relating to Tax matter"]
[]
[]
[null,null,"HOUSE RENT ALLOWANCE REBATE CALUCATION-ANNUAL/MONTHLY BASIS"]
[]
[]
[]
[null,null,"Income Tax Calculation on Agriculture Income \nfrom  Fin. Year 1985-86 to 2023-24"]
[]
[]
[]
[null,null,"Computation of Capital Gain on Property"]
[]
[]
[]
[null,null,"Basic information of section 234A,234B and 234C with their tax treatment and calculations"]
[]
[]
[]
[null,null,"Useful Calcuations \n(Calculation of Intrest/Maturity value on NSC,\nTerm Deposit & R.D.)"]

{"sheet":"Instruction","index":11,"n_rows":34,"n_cols":14,"rows_kept":34,"cut":false,"hidden":false,"merged":[[23,1,23,14],[26,2,26,5],[10,1,10,14],[5,1,6,14],[33,13,40,14],[26,13,26,14],[25,0,25,14],[26,6,26,12],[24,0,24,14],[7,1,7,14],[5,0,6,0],[8,1,9,14],[8,0,9,0],[20,1,20,14],[21,1,21,14],[22,1,22,14],[17,1,17,14],[12,0,13,0],[12,1,13,14],[19,1,19,14],[11,0,11,14],[14,1,15,14],[14,0,15,0],[16,1,16,14],[18,1,18,14],[0,13,0,14],[0,0,0,12],[3,1,4,14],[2,0,2,14],[1,0,1,10],[1,11,1,14],[3,0,4,0]]}
["Design and Prepared by Pravesh Kumar, for further query call \"9460100093\"",null,null,null,null,null,null,null,null,null,null,null,null,"Home"]
["Please mail for any kind error found or updation required that is benefied to all",null,null,null,null,null,null,null,null,null,null,"praveshbkn@gamil.com"]
["Important Hints-How to use this sheet"]
[1,"Use only unhighlighted cells (i.e. white colour cells), rest cells are linked with master data. Select proper condition that is applicable. Please avoid mismatching codition that's are not applicable. "]
[]
[2,"All the calcuations are based on selected data, updation/changes options are avaiable whereas more than one coditions applicable"]
[]
[3,"Use required cells, please leave blank cells, if no data for input"]
[4,"User may calculate tax since 1985-86  but Form No 16 and Tax Statement  is basically designed as per new instructions applicable from F. Year 2013-14 & onwards (updated as per 11-03-21 notification)"]
[]
[5,"As per IT guideline PAN is mandantary, if it not mentioned, tax rate will be 20% higher rate"]
["Type's of calculation may be possible from this sheet (from F. Year 1985-86 & onwards)"]
[1," Prepration of form no 16 (both part ) based on \"Employee data\" (upto 500 employee)---            \n[The format of form no 16 is designed according to F.Year 2014-15 & onwards]"]
[]
[2,"Determination of Tax Calculation including tax treatment of section 234B & 234C …\"Tax Calculator\" and Tax Rate chart for last 35 years"]
[]
[3," Prepration of Challan No 280 & 281 (in excel format)"]
[4,"Calculation of Relief u/s 89(1) , including form 10E and Table A"]
[5,"Calculation of Tax on Agriculture Income & Capital Gain"]
[6,"Calculation of HRA rebate, NSC Int.,(From F.Y. 2009-10 to cont.), Advance tax, Intrest payable u/s 234C,234B"]
[7,"View/find out TDS rate since f.y. 2008-09 & onwards + view various password required for e-return"]
[8,"View/find out TCS rate since f.y. 2012-13 & onwards"]
[9,"View/find out various information relating to F.Y. 2017-18 to 2022-23"]
[9,"Checking of Your PAN number (whether it is in proper digit or not)"]
["Use only unhighlight cells  (i.e. white cells)  for correct calculation -->"]
["<<---Other cells  are linked with master sheets so no need to fill  any data in highlighted cells--->>"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Home"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Some other calculation/Form No 16 & ITR-1… are not in active mode for general users"]

{"sheet":"DDO Data","index":12,"n_rows":144,"n_cols":34,"rows_kept":144,"cut":false,"hidden":false,"merged":[[8,5,8,7],[13,3,13,7],[14,3,14,7],[2,3,3,7],[2,0,3,2],[7,5,7,7],[4,0,4,2],[7,3,7,4],[4,4,4,5],[10,5,10,7],[11,0,11,2],[14,0,14,2],[13,0,13,1],[9,5,9,7],[0,0,0,1],[33,0,35,0],[11,3,11,6],[7,0,10,2],[8,3,8,4],[9,3,9,4],[5,0,6,2],[21,8,24,9],[0,6,0,7],[0,3,0,5],[1,9,15,9],[17,0,18,0],[17,1,18,1],[17,2,18,2],[17,3,18,3],[17,4,17,7],[16,0,16,6],[32,0,32,7],[31,0,31,7],[12,0,12,2],[12,3,12,7],[10,3,10,4],[1,0,1,7],[5,3,6,7],[17,35,18,35],[17,36,17,38],[33,1,35,2],[33,4,35,5],[33,6,35,6],[33,7,35,7],[33,3,35,3],[15,0,15,2],[15,3,15,7],[33,11,33,17],[33,18,33,22],[33,23,33,34],[17,10,18,10],[17,11,18,17],[17,18,18,22],[17,23,18,30],[17,32,18,32],[17,33,18,33],[17,34,18,34],[39,1,39,2],[39,4,39,5],[40,1,40,2],[40,4,40,5],[41,1,41,2],[41,4,41,5],[36,1,36,2],[36,4,36,5],[37,1,37,2],[37,4,37,5],[38,1,38,2],[38,4,38,5],[48,8,48,9],[48,0,48,7],[42,1,42,2],[42,4,42,5],[43,1,43,2],[43,4,43,5],[44,1,44,2],[44,4,44,5],[45,1,45,2],[45,4,45,5],[46,1,46,2],[46,4,46,5],[47,1,47,2],[47,4,47,5],[82,2,82,25],[83,5,83,6],[83,7,83,8],[83,10,83,11],[83,12,83,13],[83,14,83,15],[83,16,83,17],[83,18,83,19],[83,20,83,21],[83,22,83,23],[83,24,83,25],[67,17,67,18],[51,2,51,18],[52,4,52,5],[52,6,52,7],[52,8,52,10],[52,11,52,12],[52,13,52,14],[52,15,52,16],[52,17,52,18],[67,4,67,5],[67,6,67,7],[67,8,67,10],[67,11,67,12],[67,13,67,14],[67,15,67,16],[66,2,66,18],[129,2,129,18],[130,4,130,5],[130,6,130,7],[130,8,130,10],[130,11,130,12],[130,13,130,14],[130,15,130,16],[130,17,130,18],[100,4,100,5],[100,6,100,7],[100,8,100,10],[100,11,100,12],[100,13,100,14],[100,15,100,16],[100,17,100,18]]}
[null,null,"Employee Data","Form no 16",null,null,"Home"]
["DDO(Drawing and Disbursing Officer)  DATA FOR FORM NO 16",null,null,null,null,null,null,null,null,"All the fields are mandantory, please input relevant data as required"]
["NAME OF OFFICE",null,null,"SAMPLE OFFICE"]
[]
["TAX A/C & PAN (If have)  OF DEDUCTOR\nNUMBER",null,null,"TAX A/C (i.e. TAN)","JDHO12345E",null,"PAN","PANNOTREQD"]
["AUTHORITY FOR SIGNATURE",null,null,"ABCD"]
[]
["QUATERLY STATEMENT BATCH NUMBER",null,null,"24QI"]
[null,null,null,"24QII"]
[null,null,null,"24QIII"]
[null,null,null,"24QIV"]
["Name of DDO for form no 16 ..(Male/Female)",null,null,"PQR",null,null,null,"Male"]
["DDO father name for form no 16",null,null,"STUV"]
["CIT Address",null,"Rajasthan",{"$f":"pks!$C$401","v":"The Commissioner of Income Tax (TDS) New Central Revenue Building, Statue Circle, Janpath, Jaipur - 302005"}]
["CIT City",null,null,{"$f":"pks!D401","v":"Jaipur  "}]
["CIT PIN code",null,null,{"$f":"IF(pks!E401>0,pks!E401,\"\")","v":302005}]
["AMOUNT ADJUSTED THROUGH 24G FOR FIN. YEAR",null,null,null,null,null,null,"2024-25",null,null,"EXIT"]
["AIN \n(optional to feed)","Month of \nfiling","TAN","Type of Ret.","Book Identification Number (BIN)",null,null,null,null,null,null,"RECEIPTS NUMBER \nSHOWN IN FROM 16",null,null,null,null,null,null,"DDO S. NUMBER",null,null,null,null,"VOUCHER\n DATE"]
[null,null,null,null,"Receipt Number","DDO serial Number","Date of TV","Status of matching with form no 24G"]
[101115,{"$f":"pks!H78","v":"2024-04-01"},{"$f":"$E$5","v":"JDHO12345E"},"24Q",null,null,null,"Matched",null,null,null,{"$f":"F54","v":" "},{"$f":"H54","v":" "},{"$f":"K54","v":" "},{"$f":"M54","v":" "},{"$f":"O54","v":" "},{"$f":"Q54","v":" "},{"$f":"S54","v":"0"},{"$f":"K69","v":" "},{"$f":"M69","v":" "},{"$f":"O69","v":" "},{"$f":"Q69","v":" "},{"$f":"S69","v":"0"},{"$f":"G85","v":""},{"$f":"I85","v":""},{"$f":"N85","v":""},{"$f":"P85","v":""},{"$f":"T85","v":""},{"$f":"V85","v":""},{"$f":"X85","v":""},{"$f":"Z85","v":""}]
[null,{"$f":"B20+31","v":"2024-05-02"},"JDHO12345E","24Q",null,null,null,"Matched",null,null,null," "," "," "," "," "," ","0"," "," "," "," ","0","","","","","","","",""]
[null,{"$f":"B21+31","v":"2024-06-02"},"JDHO12345E","24Q",null,null,null,"Matched","Click here for clear BIN data",null,null," "," "," "," "," "," ","0"," "," "," "," ","0","","","","","","","",""]
[null,"2024-07-03","JDHO12345E","24Q",null,null,null,"Matched",null,null,null," "," "," "," "," "," ","0"," "," "," "," ","0","","","","","","","",""]
[null,"2024-08-03","JDHO12345E","24Q",null,null,null,"Matched",null,null,null," "," "," "," "," "," ","0"," "," "," "," ","0","","","","","","","",""]
[null,"2024-09-03","JDHO12345E","24Q",null,null,null,"Matched",null,null,null," "," "," "," "," "," ","0"," "," "," "," ","0","","","","","","","",""]
[null,"2024-10-04","JDHO12345E","24Q",null,null,null,"Matched",null,null,null," "," "," "," "," "," ","0"," "," "," "," ","0","","","","","","","",""]
[null,"2024-11-04","JDHO12345E","24Q",null,null,null,"Matched",null,null,null," "," "," "," "," "," ","0"," "," "," "," ","0","","","","","","","",""]
[null,"2024-12-05","JDHO12345E","24Q",null,null,null,"Matched",null,null,null," "," "," "," "," "," ","0"," "," "," "," ","0","","","","","","","",""]
[null,"2025-01-05","JDHO12345E","24Q",null,null,null,"Matched",null,null,null," "," "," "," "," "," ","0"," "," "," "," ","0","","","","","","","",""]
[null,"2025-02-05","JDHO12345E","24Q",null,null,null,"Matched",null,null,null," "," "," "," "," "," ","0"," "," "," "," ","0","","","","","","","",""]
[null,"2025-03-08","JDHO12345E","24Q",null,null,null,"Matched",null,null,null,{"$f":"F65","v":" "},{"$f":"H65","v":" "},{"$f":"K65","v":" "},{"$f":"M65","v":" "},{"$f":"O65","v":" "}," ",{"$f":"S65","v":"0"},{"$f":"K80","v":" "},{"$f":"M80","v":" "},{"$f":"O80","v":" "},{"$f":"Q80","v":" "},{"$f":"S80","v":"0"},{"$f":"G96","v":""},{"$f":"I96","v":""},{"$f":"N96","v":""},{"$f":"P96","v":""},{"$f":"T96","v":""},{"$f":"V96","v":""},{"$f":"X96","v":""},{"$f":"Z96","v":""}]
[]
["AMOUNT DEPOSITED THROUGH CHALLAN\n (if TDS amount is depoisted into Bank directly through challan no 281)"]
["S.N.","BSR CODE OF BANK",null,"DATE OF DEPOSITED","CHALLAN S.N.",null,"AMT","Status of matching with OLTAS",null,null,null,"BSR CODE OF BANK",null,null,null,null,null,null,"CH. NO",null,null,null,null,"CH. DATE"]
[]
[]
[1,null,null,null,null,null,null,"Matched",null,null,null,{"$f":"F102","v":" "},{"$f":"H102","v":" "},{"$f":"K102","v":" "},{"$f":"M102","v":" "},{"$f":"O102","v":" "},{"$f":"Q102","v":" "},{"$f":"S102","v":"0"},{"$f":"K132","v":" "},{"$f":"M132","v":" "},{"$f":"O132","v":" "},{"$f":"Q132","v":" "},{"$f":"S132","v":"0"},{"$f":"G116","v":""},{"$f":"I116","v":""},{"$f":"N116","v":""},{"$f":"P116","v":""},{"$f":"T116","v":""},{"$f":"V116","v":""},{"$f":"X116","v":""},{"$f":"Z116","v":""},null,null,{"$f":"Z116","v":""}]
[2,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "," ","0"," "," "," "," ","0","","","","","","","","",null,null,""]
[3,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "," ","0"," "," "," "," ","0","","","","","","","","",null,null,""]
[4,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "," ","0"," "," "," "," ","0","","","","","","","","",null,null,""]
[5,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "," ","0"," "," "," "," ","0","","","","","","","","",null,null,""]
[6,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "," ","0"," "," "," "," ","0","","","","","","","","",null,null,""]
[7,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "," ","0"," "," "," "," ","0","","","","","","","","",null,null,""]
[8,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "," ","0"," "," "," "," ","0","","","","","","","","",null,null,""]
[9,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "," ","0"," "," "," "," ","0","","","","","","","","",null,null,""]
[10,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "," ","0"," "," "," "," ","0","","","","","","","","",null,null,""]
[11,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "," ","0"," "," "," "," ","0","","","","","","","","",null,null,""]
[12,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "," ","0"," "," "," "," ","0","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,"Home",null,null," "," "," "," "," "," ","0"," "," "," "," ","0","","","","","","","","",null,null,""]
[]
[]
[null,null,"BIN receipt number"]
[null,null,"MONTH","Receipt No","I",null,"II",null,"III",null,null,"IV",null,"V",null,"VI",null,"VII"]
[null,null,{"$f":"B20","v":"2024-04-01"},{"$f":"E20","v":0},{"$f":"IF(LEN(D54)>=7,RIGHT(D54,7),\" \")","v":" "},{"$f":"LEFT(E54,1)","v":" "},{"$f":"IF(LEN(D54)>=6,RIGHT(D54,6),\" \")","v":" "},{"$f":"LEFT(G54,1)","v":" "},{"$f":"IF(LEN(D54)>=5,RIGHT(D54,5),\" \")","v":" "},{"$f":"LEFT(H54,1)","v":" "}," ",{"$f":"IF(LEN(D54)>=4,RIGHT(D54,4),\" \")","v":" "},{"$f":"LEFT(L54,1)","v":" "},{"$f":"IF(LEN(D54)>=3,RIGHT(D54,3),\" \")","v":" "},{"$f":"LEFT(N54,1)","v":" "},{"$f":"IF(LEN(D54)>=2,RIGHT(D54,2),\" \")","v":" "},{"$f":"LEFT(P54,1)","v":" "},{"$f":"IF(LEN(D54)>=1,RIGHT(D54,1),\" \")","v":"0"},{"$f":"LEFT(R54,1)","v":"0"}]
[null,null,"2024-05-02",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,"2024-06-02",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,"2024-07-03",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,"2024-08-03",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,"2024-09-03",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,"2024-10-04",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,"2024-11-04",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,"2024-12-05",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,"2025-01-05",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,"2025-02-05",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,"2025-03-08",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[]
[null,null,"DDO serial number"]
[null,null,null,null,"I",null,"II",null,"III",null,null,"IV",null,"V",null,"VI",null,"VII"]
[null,null,{"$f":"C54","v":"2024-04-01"},{"$f":"F20","v":0},{"$f":"IF(LEN(D69)>=7,RIGHT(D69,7),\" \")","v":" "},{"$f":"LEFT(E69,1)","v":" "},{"$f":"IF(LEN(D69)>=6,RIGHT(D69,6),\" \")","v":" "},{"$f":"LEFT(G69,1)","v":" "},{"$f":"IF(LEN(D69)>=5,RIGHT(D69,5),\" \")","v":" "},{"$f":"LEFT(H69,1)","v":" "}," ",{"$f":"IF(LEN(D69)>=4,RIGHT(D69,4),\" \")","v":" "},{"$f":"LEFT(L69,1)","v":" "},{"$f":"IF(LEN(D69)>=3,RIGHT(D69,3),\" \")","v":" "},{"$f":"LEFT(N69,1)","v":" "},{"$f":"IF(LEN(D69)>=2,RIGHT(D69,2),\" \")","v":" "},{"$f":"LEFT(P69,1)","v":" "},{"$f":"IF(LEN(D69)>=1,RIGHT(D69,1),\" \")","v":"0"},{"$f":"LEFT(R69,1)","v":"0"}]
[null,null,"2024-05-02",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,"2024-06-02",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,"2024-07-03",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,"2024-08-03",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,"2024-09-03",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,"2024-10-04",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,"2024-11-04",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,"2024-12-05",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,"2025-01-05",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,"2025-02-05",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,"2025-03-08",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[]
[]
[null,null,"Treasury Vouder Date"]
[null,null,"MONTH","DATE",null,"I",null,"II",null,null,"III",null,"IV",null,"V",null,"VI",null,"VII",null,"VIII",null,"IX",null,"X"]
[null,null,{"$f":"C69","v":"2024-04-01"},{"$f":"TEXT(E85,\"dd/mm/yyyy\")","v":""},{"$f":"IF(G20>0,G20,\"\")","v":""},{"$f":"RIGHT($D$85,10)","v":""},{"$f":"LEFT(F85,1)","v":""},{"$f":"RIGHT($D$85,9)","v":""},{"$f":"LEFT(H85,1)","v":""},{"$f":"RIGHT($D$85,8)","v":""},{"$f":"RIGHT($D$85,8)","v":""},{"$f":"LEFT(K85,1)","v":""},{"$f":"RIGHT($D$85,7)","v":""},{"$f":"LEFT(M85,1)","v":""},{"$f":"RIGHT($D$85,6)","v":""},{"$f":"LEFT(O85,1)","v":""},{"$f":"RIGHT($D$85,5)","v":""},{"$f":"LEFT(Q85,1)","v":""},{"$f":"RIGHT($D$85,4)","v":""},{"$f":"LEFT(S85,1)","v":""},{"$f":"RIGHT($D$85,3)","v":""},{"$f":"LEFT(U85,1)","v":""},{"$f":"RIGHT($D$85,2)","v":""},{"$f":"LEFT(W85,1)","v":""},{"$f":"RIGHT($D$85,1)","v":""},{"$f":"LEFT(Y85,1)","v":""}]
[null,null,"2024-05-02","","",{"$f":"RIGHT($D$86,10)","v":""},"",{"$f":"RIGHT($D$86,9)","v":""},"",{"$f":"RIGHT($D$86,8)","v":""},{"$f":"RIGHT($D$86,8)","v":""},"",{"$f":"RIGHT($D$86,7)","v":""},"",{"$f":"RIGHT($D$86,6)","v":""},"",{"$f":"RIGHT($D$86,5)","v":""},"",{"$f":"RIGHT($D$86,4)","v":""},"",{"$f":"RIGHT($D$86,3)","v":""},"",{"$f":"RIGHT($D$86,2)","v":""},"",{"$f":"RIGHT($D$86,1)","v":""},""]
[null,null,"2024-06-02","","",{"$f":"RIGHT($D$87,10)","v":""},"",{"$f":"RIGHT($D$87,9)","v":""},"",{"$f":"RIGHT($D$87,8)","v":""},{"$f":"RIGHT($D$87,8)","v":""},"",{"$f":"RIGHT($D$87,7)","v":""},"",{"$f":"RIGHT($D$87,6)","v":""},"",{"$f":"RIGHT($D$87,5)","v":""},"",{"$f":"RIGHT($D$87,4)","v":""},"",{"$f":"RIGHT($D$87,3)","v":""},"",{"$f":"RIGHT($D$87,2)","v":""},"",{"$f":"RIGHT($D$87,1)","v":""},""]
[null,null,"2024-07-03","","",{"$f":"RIGHT($D$88,10)","v":""},"",{"$f":"RIGHT($D$88,9)","v":""},"",{"$f":"RIGHT($D$88,8)","v":""},{"$f":"RIGHT($D$88,8)","v":""},"",{"$f":"RIGHT($D$88,7)","v":""},"",{"$f":"RIGHT($D$88,6)","v":""},"",{"$f":"RIGHT($D$88,5)","v":""},"",{"$f":"RIGHT($D$88,4)","v":""},"",{"$f":"RIGHT($D$88,3)","v":""},"",{"$f":"RIGHT($D$88,2)","v":""},"",{"$f":"RIGHT($D$88,1)","v":""},""]
[null,null,"2024-08-03","","",{"$f":"RIGHT($D$89,10)","v":""},"",{"$f":"RIGHT($D$89,9)","v":""},"",{"$f":"RIGHT($D$89,8)","v":""},{"$f":"RIGHT($D$89,8)","v":""},"",{"$f":"RIGHT($D$89,7)","v":""},"",{"$f":"RIGHT($D$89,6)","v":""},"",{"$f":"RIGHT($D$89,5)","v":""},"",{"$f":"RIGHT($D$89,4)","v":""},"",{"$f":"RIGHT($D$89,3)","v":""},"",{"$f":"RIGHT($D$89,2)","v":""},"",{"$f":"RIGHT($D$89,1)","v":""},""]
[null,null,"2024-09-03","","",{"$f":"RIGHT($D$90,10)","v":""},"",{"$f":"RIGHT($D$90,9)","v":""},"",{"$f":"RIGHT($D$90,8)","v":""},{"$f":"RIGHT($D$90,8)","v":""},"",{"$f":"RIGHT($D$90,7)","v":""},"",{"$f":"RIGHT($D$90,6)","v":""},"",{"$f":"RIGHT($D$90,5)","v":""},"",{"$f":"RIGHT($D$90,4)","v":""},"",{"$f":"RIGHT($D$90,3)","v":""},"",{"$f":"RIGHT($D$90,2)","v":""},"",{"$f":"RIGHT($D$90,1)","v":""},""]
[null,null,"2024-10-04","","",{"$f":"RIGHT($D$91,10)","v":""},"",{"$f":"RIGHT($D$91,9)","v":""},"",{"$f":"RIGHT($D$91,8)","v":""},{"$f":"RIGHT($D$91,8)","v":""},"",{"$f":"RIGHT($D$91,7)","v":""},"",{"$f":"RIGHT($D$91,6)","v":""},"",{"$f":"RIGHT($D$91,5)","v":""},"",{"$f":"RIGHT($D$91,4)","v":""},"",{"$f":"RIGHT($D$91,3)","v":""},"",{"$f":"RIGHT($D$91,2)","v":""},"",{"$f":"RIGHT($D$91,1)","v":""},""]
[null,null,"2024-11-04","","",{"$f":"RIGHT($D$92,10)","v":""},"",{"$f":"RIGHT($D$92,9)","v":""},"",{"$f":"RIGHT($D$92,8)","v":""},{"$f":"RIGHT($D$92,8)","v":""},"",{"$f":"RIGHT($D$92,7)","v":""},"",{"$f":"RIGHT($D$92,6)","v":""},"",{"$f":"RIGHT($D$92,5)","v":""},"",{"$f":"RIGHT($D$92,4)","v":""},"",{"$f":"RIGHT($D$93,3)","v":""},"",{"$f":"RIGHT($D$92,2)","v":""},"",{"$f":"RIGHT($D$92,1)","v":""},""]
[null,null,"2024-12-05","","",{"$f":"RIGHT($D$93,10)","v":""},"",{"$f":"RIGHT($D$93,9)","v":""},"",{"$f":"RIGHT($D$93,8)","v":""},{"$f":"RIGHT($D$93,8)","v":""},"",{"$f":"RIGHT($D$93,7)","v":""},"",{"$f":"RIGHT($D$93,6)","v":""},"",{"$f":"RIGHT($D$93,5)","v":""},"",{"$f":"RIGHT($D$93,4)","v":""},"",{"$f":"RIGHT($D$93,3)","v":""},"",{"$f":"RIGHT($D$93,2)","v":""},"",{"$f":"RIGHT($D$93,1)","v":""},""]
[null,null,"2025-01-05","","",{"$f":"RIGHT($D$94,10)","v":""},"",{"$f":"RIGHT($D$94,9)","v":""},"",{"$f":"RIGHT($D$94,8)","v":""},{"$f":"RIGHT($D$94,8)","v":""},"",{"$f":"RIGHT($D$94,7)","v":""},"",{"$f":"RIGHT($D$94,6)","v":""},"",{"$f":"RIGHT($D$94,5)","v":""},"",{"$f":"RIGHT($D$94,4)","v":""},"",{"$f":"RIGHT($D$94,3)","v":""},"",{"$f":"RIGHT($D$94,2)","v":""},"",{"$f":"RIGHT($D$94,1)","v":""},""]
[null,null,"2025-02-05","","",{"$f":"RIGHT($D$95,10)","v":""},"",{"$f":"RIGHT($D$95,9)","v":""},"",{"$f":"RIGHT($D$95,8)","v":""},{"$f":"RIGHT($D$95,8)","v":""},"",{"$f":"RIGHT($D$95)","v":""},"",{"$f":"RIGHT($D$95,6)","v":""},"",{"$f":"RIGHT($D$95,5)","v":""},"",{"$f":"RIGHT($D$95,4)","v":""},"",{"$f":"RIGHT($D$95,3)","v":""},"",{"$f":"RIGHT($D$95,2)","v":""},"",{"$f":"RIGHT($D$95,1)","v":""},""]
[null,null,"2025-03-08","","",{"$f":"RIGHT($D$96,10)","v":""},"",{"$f":"RIGHT($D$96,9)","v":""},"",{"$f":"RIGHT($D$96,8)","v":""},{"$f":"RIGHT($D$96,8)","v":""},"",{"$f":"RIGHT($D$96,7)","v":""},"",{"$f":"RIGHT($D$96,6)","v":""},"",{"$f":"RIGHT($D$96,5)","v":""},"",{"$f":"RIGHT($D$96,4)","v":""},"",{"$f":"RIGHT($D$96,3)","v":""},"",{"$f":"RIGHT($D$96,2)","v":""},"",{"$f":"RIGHT($D$96,1)","v":""},""]
[]
[]
[]
[]
[null,null,"MONTH","BANK CODE","I",null,"II",null,"III",null,null,"IV",null,"V",null,"VI",null,"VII"]
[null,null,{"$f":"C85","v":"2024-04-01"},{"$f":"B37","v":0},{"$f":"IF(LEN(D102)>=7,RIGHT(D102,7),\" \")","v":" "},{"$f":"LEFT(E102,1)","v":" "},{"$f":"IF(LEN(D102)>=6,RIGHT(D102,6),\" \")","v":" "},{"$f":"LEFT(G102,1)","v":" "},{"$f":"IF(LEN(D102)>=5,RIGHT(D102,5),\" \")","v":" "},{"$f":"LEFT(H102,1)","v":" "}," ",{"$f":"IF(LEN(D102)>=4,RIGHT(D102,4),\" \")","v":" "},{"$f":"LEFT(L102,1)","v":" "},{"$f":"IF(LEN(D102)>=3,RIGHT(D102,3),\" \")","v":" "},{"$f":"LEFT(N102,1)","v":" "},{"$f":"IF(LEN(D102)>=2,RIGHT(D102,2),\" \")","v":" "},{"$f":"LEFT(P102,1)","v":" "},{"$f":"IF(LEN(D102)>=1,RIGHT(D102,1),\" \")","v":"0"},{"$f":"LEFT(R102,1)","v":"0"}]
[null,null,"2024-05-02",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,"2024-06-02",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,"2024-07-03",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,"2024-08-03",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,"2024-09-03",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,"2024-10-04",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,"2024-11-04",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,"2024-12-05",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,"2025-01-05",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,"2025-02-05",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,"2025-03-08",0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,null,0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[]
[null,null,"DATE",{"$f":"TEXT(E116,\"dd/mm/yyyy\")","v":""},{"$f":"IF(D37>0,D37,\"\")","v":""},{"$f":"RIGHT($D$116,10)","v":""},{"$f":"LEFT(F116,1)","v":""},{"$f":"RIGHT(D116,9)","v":""},{"$f":"LEFT(H116,1)","v":""},{"$f":"RIGHT(C116,8)","v":"DATE"},"",{"$f":"LEFT(K116,1)","v":""},{"$f":"RIGHT(D116,7)","v":""},{"$f":"LEFT(M116,1)","v":""},{"$f":"RIGHT(D116,6)","v":""},{"$f":"LEFT(O116,1)","v":""},{"$f":"RIGHT(D116,5)","v":""},{"$f":"LEFT(Q116,1)","v":""},{"$f":"RIGHT(D116,4)","v":""},{"$f":"LEFT(S116,1)","v":""},{"$f":"RIGHT(D116,3)","v":""},{"$f":"LEFT(U116,1)","v":""},{"$f":"RIGHT(D116,2)","v":""},{"$f":"LEFT(W116,1)","v":""},{"$f":"RIGHT(D116,1)","v":""},{"$f":"LEFT(Y116,1)","v":""},""]
[null,null,null,"","",{"$f":"RIGHT($D$117,10)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","",{"$f":"RIGHT($D$118,10)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","",{"$f":"RIGHT($D$119,10)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","",{"$f":"RIGHT($D$120,10)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","",{"$f":"RIGHT($D$121,10)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","",{"$f":"RIGHT($D$122,10)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","",{"$f":"RIGHT($D$123,10)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","",{"$f":"RIGHT($D$124,10)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","",{"$f":"RIGHT($D$125,10)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","",{"$f":"RIGHT($D$126,10)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","",{"$f":"RIGHT($D$127,10)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","",{"$f":"RIGHT($D$128,10)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"CHALLAN NO"]
[null,null,null,null,"I",null,"II",null,"III",null,null,"IV",null,"V",null,"VI",null,"VII"]
[null,null,"1900-01-01",{"$f":"E37","v":0},{"$f":"IF(LEN(D132)>=7,RIGHT(D132,7),\" \")","v":" "},{"$f":"LEFT(E132,1)","v":" "},{"$f":"IF(LEN(D132)>=6,RIGHT(D132,6),\" \")","v":" "},{"$f":"LEFT(G132,1)","v":" "},{"$f":"IF(LEN(D132)>=5,RIGHT(D132,5),\" \")","v":" "},{"$f":"LEFT(H132,1)","v":" "}," ",{"$f":"IF(LEN(D132)>=4,RIGHT(D132,4),\" \")","v":" "},{"$f":"LEFT(L132,1)","v":" "},{"$f":"IF(LEN(D132)>=3,RIGHT(D132,3),\" \")","v":" "},{"$f":"LEFT(N132,1)","v":" "},{"$f":"IF(LEN(D132)>=2,RIGHT(D132,2),\" \")","v":" "},{"$f":"LEFT(P132,1)","v":" "},{"$f":"IF(LEN(D132)>=1,RIGHT(D132,1),\" \")","v":"0"},{"$f":"LEFT(R132,1)","v":"0"}]
[null,null,2,0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,3,0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,4,0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,5,0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,6,0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,7,0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,8,0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,9,0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,10,0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,11,0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,12,0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]
[null,null,13,0," "," "," "," "," "," "," "," "," "," "," "," "," ","0","0"]

{"sheet":"Employee Data","index":13,"n_rows":1048576,"n_cols":114,"rows_kept":4500,"cut":true,"hidden":false,"merged":[[12,1,14,2],[4,8,4,9],[8,1,9,2],[1,6,3,6],[1,8,3,8],[1,7,3,7],[1,3,3,3],[1,4,3,4],[1,5,3,5],[2,17,3,17],[2,18,3,18],[2,27,3,27],[1,39,3,39],[2,29,3,29],[2,28,3,28],[1,30,3,30],[1,31,1,35],[1,38,3,38],[2,36,3,36],[2,37,3,37],[1,17,1,24],[2,19,3,19],[2,20,3,20],[0,1,0,2],[3,1,3,2],[5,1,6,2],[0,12,0,13],[0,6,0,8],[0,10,0,11],[1,9,2,10],[1,11,3,11],[4,10,4,11],[4,3,4,4],[2,13,3,13],[2,15,3,15],[2,21,3,21],[2,16,3,16],[8,113,8,114],[4,92,4,95],[4,80,4,82],[4,83,4,85],[4,86,4,88],[4,89,4,91],[6,113,6,115],[3,113,3,115],[1,92,2,95],[2,23,3,23],[2,22,3,22],[2,25,3,25],[1,113,1,115],[3,99,4,99],[1,96,2,99],[3,97,4,97],[3,96,4,96],[1,100,1,111],[2,100,2,111],[2,80,2,91],[1,79,3,79],[2,26,3,26],[2,24,3,24],[0,108,0,109],[0,59,0,60],[3,74,3,75],[1,80,1,91],[0,104,0,106],[0,101,0,102],[0,87,0,89],[0,91,0,92],[0,52,0,55],[0,57,0,58],[0,64,0,66],[0,70,0,71],[2,14,3,14],[1,12,1,15],[2,12,3,12],[1,78,3,78],[2,59,2,75],[1,40,1,75],[2,31,3,31],[2,32,3,32],[2,33,3,33],[2,34,3,34],[2,58,3,58],[2,57,3,57],[2,40,2,55],[2,35,3,35],[2,56,3,56],[3,63,3,64],[0,50,0,51],[0,79,0,81],[0,15,0,22],[0,31,0,33],[0,35,0,38],[0,47,0,48],[0,43,0,45],[0,29,0,30]],"bounds":{"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0}}
[null,"Home",null,null,"DDO Data",null,"Form no 16",null,null,null,"Home",null,"Statement",null,null,"Form no 16",null,null,null,null,null,null,null,null,null,"Home",null,null,null,"Statement",null,"Form no 16",null,null,null,"Home",null,null,null,null,null,"DDO Data",null,"Form no 16",null,null,null,"Home",null,null,"Statement",null,"Form no 16",null,null,null,null,"Home",null,"Statement",null,"DDO Data",null,null,"Form no 16",null,null,null,null,null,"Home",null,null,null,null,"DDO Data",null,null,null,"Form no 16",null,null,null,"Home",null,"DDO Data",null,"Form no 16",null,null,null,"Home",null,null,null,null,null,null,null,null,null,"Statement",null,null,"Form no 16",null,null,null,"Home"]
[null,null,null,"Employee Code/S.N.","Employee Name","Desgination","PAN of employee","Employee referece provided by employer (if any)","Tax Category","Period for Form No 16",null,"Status ","(1)Gross Salary  ",null,null,null,null,"(2) Less : Allowance to the extent exempt under section 10",null,null,null,null,null,null,null,"(3) Balance",null,"(4) Deduction u/s 16 & 17",null,null,"(6)  Income chargable under the head \"Salaries\" ","(7) Add :  Any other income reported by the employee u/s 192(2B)",null,null,null,null,"7(a)","7(b)","(8) Total amount of other income reported by the employee","(9) Gross Total Income","(10) Deductions under chapter VI A \n(Find out Maximum  Limit of particular section… go to sheet \"Tax Calculation\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(11) Total deduction under chapter VIA","(13) Releif under section 89(1)","Tax deducted through salary",null,null,null,null,null,null,null,null,null,null,null,"Summary of 24Q data",null,null,null,"Data shown on Form No 16",null,null,null,"Tax deposited through challan",null,null,null,null,null,null,null,null,null,null,null,null,"DDO Data"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Salary as per provisons contained in sec 17(1)","Value of perquisites u/s 17(2) ","Profits in lieu of salary under section 17(3) ","Total (a+b+c)","Reported total amount of salary received from other employer(s)","Travel concession or assistance  u/s 10(5)","Death-cum-retirement gratuity u/s 10(10)","Commuted value of pension u/s 10(10A)","Cash equivlent of leave salary encashment  u/s 10(10AA)","Section 10(13 A)     H.R   Allow","Section 10(14)        Conv Allow","Any other Allowances or deduction u/s 10","Total amount of exemption claimed u/s 10 [2(a)+2(b)+2©+2(d)+2(e)+2(f)+2(g)]","Total amount of salary received from current employer","Standard Deduction  -u/s 16(ia)","Entertainment Allowance-u/s 16(ii)","Tax on Employment-u/s 16(iii)","(5) Total amount of deduction u/s 16",null,"NSC INTREST","Bank Intrest on Saving","(Loss) Intrest on House Loan Intrest","Income from pension","Any other income","Income (or admissible loss) from house property reported by employee offered for TDS","Income under the head Other Sources offered for TDS",null,null,"(a) U/S 80 CCE -: Invesment in specified investment plans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(b) Cont. in pension fund (Section         80 CCC)","(c )Employee cont. towards new pension scheme U/S 80 CCD(1)","Aggregate total of section 80C,80CCC,80CCD (u/s 80 CCE)"," Other sections ( for e.g., 80E, 80G etc. ) under chapter VIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salary month enchasment based",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax amount depoisted into Bank through challan no 281 (i.e. TAN based)"]
[null,"Statement",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Genral Provided Fund(GPF)","State Insurance ","Group Insurance","Life Insurance Premium","Accured Intrest on NSC","Tution Fee","Repayment of HBA","Hazard Fund","Purchases of NSC","PPF","PLI / ULIP","IDBI/ICCI","BANK FD/POST OFFICE FD","Equity link saving bond","Sukanya Samriddhi Account Deposit Scheme","Any other ded. u/s 80C",null,null,null,"Employer cont. towards new pension scheme ","Additional contribution towards NPS (Upto Rs. 50000 from F.Y. 15-16)","Investment  in long term infrasturture bonds ","Medical ins. premium ","Medical treat. of dependent handicapped person ",null,"Spl ded.to the guardion of a patient suff.from Cancer/Aids ","Repayment of loan for higher education","Intrest paid on HBA(Loan taking after01-04-13 excluding u/s 24B)","Deduction in respect of interest on loan taken for certain house property","Deduction in respect of purchase of electric vehicle","Donation . 50% and 100%","New Rajiv Gandhi Saving Scheme ","Exempt -Intrest from saving bank ","Interest income earned on Fixed Deposits & Recurring Deposits ","Phy. hand. person or blind person ",null,"All contributions to Agniveer Corpus Fund ","(Any other deduction..Give name)",null,null,{"$f":"pks!$H$78","v":"2024-04-01"},{"$f":"CC4+31","v":"2024-05-02"},{"$f":"CD4+31","v":"2024-06-02"},{"$f":"CE4+31","v":"2024-07-03"},{"$f":"CF4+31","v":"2024-08-03"},"2024-09-03","2024-10-04","2024-11-04","2024-12-05","2025-01-05","2025-02-05","2025-03-08","24QI","24QII","24QIII","24QIV","Certificate No. ","Last updated on (date)","Place (name of place )","Date (date on which DDO sign on Form NO 16)",{"$f":"pks!H78","v":"2024-04-01"},{"$f":"CW4+31","v":"2024-05-02"},"2024-06-02","2024-07-03","2024-08-03","2024-09-03","2024-10-04","2024-11-04","2024-12-05","2025-01-05","2025-02-05","2025-03-08",null,"Form no 16"]
[null,null,null,"Financial Year",null,"2020-21","2024-25",null,"A.Y.",null,{"$f":"'Table for Statement'!$B$1208","v":"2025-26"},null,"(a)","(b)","(c )","(d)","(e)","(a)","(b)","( c )","(d)","(e)","(f)","(g)","(h)"," [1(d)-2(h)]","(a)","(b)","(c )","(a+b+c)","[3+1(e)-5]","(a)","(b)","(c )","(d)","(e)","(a)","(b)","sum(a:e)","(6+8)","(i)","(ii)","(iii)","(iv)","(v)","(vi)","(vii)","(viii)","(ix)","(x)","(xi)","(xii)","(xiii)","(xiv)","(xv)","(xvi)",{"$f":"IF($G$5=\"2014-15\",\"Upto 100000\",\"Upto 150000\")","v":"Upto 150000"},{"$f":"IF($G$5=\"2014-15\",\"Upto 100000\",\"Upto 150000\")","v":"Upto 150000"},"(a+b+c)","U/S 80 CCD(2)","U/S 80 CCD(1B)","U/S 80CCF","U/S 80D-","Select Types","U/S 80DD","U/S 80DDB","U/S 80E","U/S 80EE","U/S 80EEA","U/S 80EEB","U/S 80G- ","U/S 80CCG","U/S 80TTA","U/S 80TTB","Select Types","U/S 80U- ","U/S 80CCH",null,null,null,"24QI",null,null,"24QII",null,null,"24QIII",null,null,"24QIV",null,null,"(sum of quaterly data)"]
[{"$f":"CONCATENATE(D6,\"  \",E6)","v":"647805  PRAVESH KUMAR SHARMA"},"Gross Salary'",null,647805,"PRAVESH KUMAR SHARMA","ACCOUNTANT","BEPPS1234Q",{"$f":"MID(G6,6,4)","v":"1234"},"MALE",{"$f":"IF(D6=\"\",\"\",pks!$I$74)","v":"2024-04-01"},{"$f":"IF(D6=\"\",\"\",pks!$J$74)","v":"2025-03-31"},"WORKING",5000120,0,0,{"$f":"SUM(M6:O6)","v":5000120},9,10,20,30,40,50,60,70,{"$f":"SUM(R6:X6)","v":280},{"$f":"P6-SUM(R6:X6)","v":4999840},{"$f":"IF($G$5>=$F$5,MAX(MIN(Z6,50000),0),IF($G$5=\"2019-20\",MAX(MIN(Z6,50000),0),IF($G$5=\"2018-19\",MAX(MIN(Z6,40000),0),0)))","v":50000},0,0,{"$f":"SUM(AA6:AC6)-AA6","v":0},{"$f":"Z6+Q6-AD6","v":4999849},1,2,11,4,5,{"$f":"AH6","v":11},{"$f":"SUM(AF6:AJ6)-AH6","v":12},{"$f":"SUM(AF6+AG6-AH6+AI6+AJ6)","v":1},{"$f":"AE6+AM6-AA6","v":4949850},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"IF(SUM(AO6:BF6)>150000,150000,SUM(AO6:BF6))","v":171},150000,250000,250000,250000,"Disability",250000,250000,250000,250000,251000,252000,250000,250000,250000,250000,"Disability",250000,1000,250000,{"$f":"SUM(BH6:BZ6)+BG6","v":3904171},0,10000,20,30,40,50,60,70,80,90,100,110,120,{"$f":"SUM(CC6:CE6)","v":10050},{"$f":"SUM(CF6:CH6)","v":150},{"$f":"SUM(CI6:CK6)","v":240},{"$f":"SUM(CL6:CN6)","v":330},1245,null,null,{"$f":"TODAY()","v":"2024-10-14"},20,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"CONCATENATE(D7,\"  \",E7)","v":"1  Dr. ABC"},null,null,1,"Dr. ABC","ASSISTANT PROFESSOR","BEPPS1234Q",{"$f":"MID(G7,6,4)","v":"1234"},"SENIOR CITIZEN",{"$f":"IF(D7=\"\",\"\",pks!$I$74)","v":"2024-04-01"},{"$f":"IF(D7=\"\",\"\",pks!$J$74)","v":"2025-03-31"},"WORKING",1850000,0,0,{"$f":"SUM(M7:O7)","v":1850000},null,null,null,null,null,null,null,null,{"$f":"SUM(R7:X7)","v":0},{"$f":"P7-SUM(R7:X7)","v":1850000},{"$f":"IF($G$5>=$F$5,MAX(MIN(Z7,50000),0),IF($G$5=\"2019-20\",MAX(MIN(Z7,50000),0),IF($G$5=\"2018-19\",MAX(MIN(Z7,40000),0),0)))","v":50000},0,0,{"$f":"SUM(AA7:AC7)-AA7","v":0},{"$f":"Z7+Q7-AD7","v":1850000},0,null,null,45000,0,{"$f":"AH7","v":0},{"$f":"SUM(AF7:AJ7)-AH7","v":45000},{"$f":"SUM(AF7+AG7-AH7+AI7+AJ7)","v":45000},{"$f":"AE7+AM7-AA7","v":1845000},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AO7:BF7)>150000,150000,SUM(AO7:BF7))","v":0},0,null,0,0,"Severe disability",0,0,0,0,0,0,null,null,0,0,"Severe disability",0,0,0,{"$f":"SUM(BH7:BZ7)+BG7","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CC7:CE7)","v":0},{"$f":"SUM(CF7:CH7)","v":0},{"$f":"SUM(CI7:CK7)","v":0},{"$f":"SUM(CL7:CN7)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home"]
[{"$f":"CONCATENATE(D8,\"  \",E8)","v":"2  Aslam Chand Shaikh"},null,null,2,"Aslam Chand Shaikh","Asst Manager ","CMYPS1234K","1234","MALE",{"$f":"IF(D8=\"\",\"\",pks!$I$74)","v":"2024-04-01"},{"$f":"IF(D8=\"\",\"\",pks!$J$74)","v":"2025-03-31"},"WORKING",830000,0,0,830000,null,null,null,null,null,null,null,0,{"$f":"SUM(R8:X8)","v":0},{"$f":"P8-SUM(R8:X8)","v":830000},{"$f":"IF($G$5>=$F$5,MAX(MIN(Z8,50000),0),IF($G$5=\"2019-20\",MAX(MIN(Z8,50000),0),IF($G$5=\"2018-19\",MAX(MIN(Z8,40000),0),0)))","v":50000},1,2,{"$f":"SUM(AA8:AC8)-AA8","v":3},{"$f":"Z8-AD8","v":829997},null,null,0,null,null,{"$f":"AH8","v":0},{"$f":"SUM(AF8:AJ8)-AH8","v":0},0,{"$f":"AE8+AM8-AA8","v":779997},0,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"SUM(BH8:BZ8)+BG8","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ","Form no 16",null,null,null,null,null,"",null,{"$f":"IF(D9=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D9=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,{"$f":"IF($G$5>=$F$5,MAX(MIN(Z9,50000),0),IF($G$5=\"2019-20\",MAX(MIN(Z9,50000),0),IF($G$5=\"2018-19\",MAX(MIN(Z9,40000),0),0)))","v":0},null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statement"]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D10=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D10=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D11=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D11=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D12=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D12=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ","Tax Calculator",null,null,null,null,null,"",null,{"$f":"IF(D13=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D13=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D14=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D14=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D15=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D15=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D16=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D16=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D17=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D17=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D18=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D18=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D19=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D19=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D20=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D20=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D21=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D21=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D22=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D22=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D23=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D23=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D24=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D24=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D25=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D25=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,20585,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D26=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D26=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D27=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D27=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D28=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D28=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D29=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D29=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D30=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D30=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D31=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D31=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D32=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D32=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D33=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D33=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D34=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D34=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D35=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D35=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D36=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D36=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D37=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D37=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D38=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D38=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D39=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D39=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D40=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D40=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D41=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D41=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D42=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D42=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D43=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D43=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D44=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D44=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D45=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D45=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D46=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D46=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D47=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D47=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D48=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D48=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D49=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D49=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D50=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D50=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D51=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D51=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D52=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D52=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D53=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D53=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D54=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D54=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D55=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D55=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D56=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D56=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D57=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D57=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D58=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D58=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D59=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D59=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D60=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D60=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D61=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D61=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D62=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D62=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D63=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D63=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D64=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D64=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D65=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D65=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D66=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D66=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D67=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D67=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D68=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D68=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D69=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D69=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D70=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D70=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,{"$f":"MID(G71,6,4)","v":""},null,{"$f":"IF(D71=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D71=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,{"$f":"SUM(M71:O71)","v":0},null,null,null,null,null,null,null,null,0,0,0,null,null,0,{"$f":"Z71-AD71","v":0},null,null,null,null,null,0,0,{"$f":"SUM(AF71+AG71-AH71+AI71+AJ71)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AO71:BF71)>150000,150000,SUM(AO71:BF71))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CC71:CE71)","v":0},{"$f":"SUM(CF71:CH71)","v":0},{"$f":"SUM(CI71:CK71)","v":0},{"$f":"SUM(CL71:CN71)","v":0}]
[{"$f":"CONCATENATE(D72,\"  \",E72)","v":"  "},null,null,null,null,null,null,"",null,{"$f":"IF(D72=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D72=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(R72:X72)","v":0},{"$f":"P72-SUM(R72:X72)","v":0},0,null,null,{"$f":"SUM(AA72:AC72)-AA72","v":0},0,null,null,null,null,null,{"$f":"AH72","v":0},{"$f":"SUM(AF72:AJ72)-AH72","v":0},0,{"$f":"AE72+AM72-AA72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH72:BZ72)+BG72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D73=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D73=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,{"$f":"IF($G$5>=$F$5,MAX(MIN(Z73,50000),0),IF($G$5=\"2019-20\",MAX(MIN(Z73,50000),0),IF($G$5=\"2018-19\",MAX(MIN(Z73,40000),0),0)))","v":0},null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D74=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D74=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D75=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D75=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D76=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D76=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D77=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D77=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D78=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D78=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D79=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D79=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D80=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D80=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D81=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D81=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D82=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D82=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D83=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D83=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D84=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D84=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D85=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D85=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D86=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D86=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D87=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D87=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D88=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D88=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D89=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D89=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D90=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D90=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D91=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D91=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D92=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D92=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D93=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D93=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D94=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D94=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D95=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D95=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D96=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D96=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D97=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D97=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D98=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D98=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D99=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D99=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D100=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D100=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D101=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D101=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D102=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D102=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D103=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D103=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D104=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D104=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D105=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D105=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D106=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D106=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D107=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D107=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D108=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D108=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D109=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D109=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D110=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D110=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D111=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D111=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D112=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D112=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D113=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D113=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D114=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D114=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D115=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D115=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D116=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D116=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D117=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D117=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D118=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D118=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D119=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D119=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D120=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D120=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D121=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D121=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D122=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D122=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D123=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D123=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D124=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D124=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D125=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D125=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D126=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D126=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D127=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D127=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D128=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D128=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D129=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D129=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D130=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D130=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D131=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D131=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D132=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D132=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D133=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D133=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D134=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D134=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,{"$f":"MID(G135,6,4)","v":""},null,{"$f":"IF(D135=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D135=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,{"$f":"SUM(M135:O135)","v":0},null,null,null,null,null,null,null,null,0,0,0,null,null,0,{"$f":"Z135-AD135","v":0},null,null,null,null,null,0,0,{"$f":"SUM(AF135+AG135-AH135+AI135+AJ135)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AO135:BF135)>150000,150000,SUM(AO135:BF135))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CC135:CE135)","v":0},{"$f":"SUM(CF135:CH135)","v":0},{"$f":"SUM(CI135:CK135)","v":0},{"$f":"SUM(CL135:CN135)","v":0}]
[{"$f":"CONCATENATE(D136,\"  \",E136)","v":"  "},null,null,null,null,null,null,"",null,{"$f":"IF(D136=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D136=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(R136:X136)","v":0},{"$f":"P136-SUM(R136:X136)","v":0},0,null,null,{"$f":"SUM(AA136:AC136)-AA136","v":0},0,null,null,null,null,null,{"$f":"AH136","v":0},{"$f":"SUM(AF136:AJ136)-AH136","v":0},0,{"$f":"AE136+AM136-AA136","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH136:BZ136)+BG136","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D137=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D137=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,{"$f":"IF($G$5>=$F$5,MAX(MIN(Z137,50000),0),IF($G$5=\"2019-20\",MAX(MIN(Z137,50000),0),IF($G$5=\"2018-19\",MAX(MIN(Z137,40000),0),0)))","v":0},null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D138=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D138=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D139=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D139=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D140=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D140=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D141=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D141=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D142=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D142=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D143=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D143=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D144=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D144=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D145=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D145=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D146=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D146=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D147=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D147=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D148=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D148=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D149=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D149=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D150=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D150=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D151=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D151=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D152=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D152=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D153=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D153=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D154=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D154=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D155=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D155=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D156=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D156=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D157=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D157=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D158=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D158=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D159=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D159=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D160=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D160=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D161=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D161=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D162=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D162=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D163=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D163=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D164=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D164=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D165=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D165=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D166=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D166=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D167=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D167=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D168=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D168=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D169=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D169=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D170=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D170=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D171=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D171=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D172=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D172=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D173=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D173=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D174=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D174=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D175=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D175=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D176=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D176=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D177=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D177=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D178=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D178=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D179=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D179=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D180=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D180=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D181=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D181=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D182=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D182=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D183=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D183=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D184=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D184=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D185=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D185=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D186=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D186=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D187=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D187=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D188=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D188=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D189=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D189=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D190=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D190=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D191=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D191=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D192=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D192=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D193=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D193=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D194=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D194=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D195=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D195=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D196=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D196=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D197=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D197=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D198=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D198=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,{"$f":"MID(G199,6,4)","v":""},null,{"$f":"IF(D199=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D199=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,{"$f":"SUM(M199:O199)","v":0},null,null,null,null,null,null,null,null,0,0,0,null,null,0,{"$f":"Z199-AD199","v":0},null,null,null,null,null,0,0,{"$f":"SUM(AF199+AG199-AH199+AI199+AJ199)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AO199:BF199)>150000,150000,SUM(AO199:BF199))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CC199:CE199)","v":0},{"$f":"SUM(CF199:CH199)","v":0},{"$f":"SUM(CI199:CK199)","v":0},{"$f":"SUM(CL199:CN199)","v":0}]
[{"$f":"CONCATENATE(D200,\"  \",E200)","v":"  "},null,null,null,null,null,null,"",null,{"$f":"IF(D200=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D200=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(R200:X200)","v":0},{"$f":"P200-SUM(R200:X200)","v":0},0,null,null,{"$f":"SUM(AA200:AC200)-AA200","v":0},0,null,null,null,null,null,{"$f":"AH200","v":0},{"$f":"SUM(AF200:AJ200)-AH200","v":0},0,{"$f":"AE200+AM200-AA200","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH200:BZ200)+BG200","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D201=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D201=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,{"$f":"IF($G$5>=$F$5,MAX(MIN(Z201,50000),0),IF($G$5=\"2019-20\",MAX(MIN(Z201,50000),0),IF($G$5=\"2018-19\",MAX(MIN(Z201,40000),0),0)))","v":0},null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D202=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D202=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D203=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D203=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D204=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D204=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D205=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D205=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D206=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D206=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D207=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D207=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D208=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D208=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D209=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D209=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D210=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D210=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D211=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D211=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D212=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D212=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D213=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D213=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D214=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D214=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D215=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D215=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D216=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D216=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D217=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D217=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D218=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D218=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D219=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D219=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D220=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D220=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D221=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D221=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D222=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D222=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D223=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D223=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D224=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D224=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D225=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D225=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D226=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D226=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D227=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D227=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D228=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D228=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D229=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D229=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D230=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D230=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D231=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D231=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D232=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D232=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D233=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D233=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D234=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D234=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D235=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D235=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D236=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D236=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D237=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D237=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D238=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D238=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D239=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D239=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D240=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D240=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D241=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D241=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D242=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D242=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D243=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D243=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D244=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D244=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D245=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D245=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D246=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D246=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D247=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D247=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D248=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D248=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D249=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D249=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D250=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D250=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D251=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D251=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D252=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D252=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D253=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D253=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D254=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D254=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D255=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D255=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D256=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D256=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D257=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D257=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D258=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D258=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D259=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D259=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D260=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D260=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D261=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D261=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D262=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D262=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,{"$f":"MID(G263,6,4)","v":""},null,{"$f":"IF(D263=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D263=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,{"$f":"SUM(M263:O263)","v":0},null,null,null,null,null,null,null,null,0,0,0,null,null,0,{"$f":"Z263-AD263","v":0},null,null,null,null,null,0,0,{"$f":"SUM(AF263+AG263-AH263+AI263+AJ263)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AO263:BF263)>150000,150000,SUM(AO263:BF263))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CC263:CE263)","v":0},{"$f":"SUM(CF263:CH263)","v":0},{"$f":"SUM(CI263:CK263)","v":0},{"$f":"SUM(CL263:CN263)","v":0}]
[{"$f":"CONCATENATE(D264,\"  \",E264)","v":"  "},null,null,null,null,null,null,"",null,{"$f":"IF(D264=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D264=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(R264:X264)","v":0},{"$f":"P264-SUM(R264:X264)","v":0},0,null,null,{"$f":"SUM(AA264:AC264)-AA264","v":0},0,null,null,null,null,null,{"$f":"AH264","v":0},{"$f":"SUM(AF264:AJ264)-AH264","v":0},0,{"$f":"AE264+AM264-AA264","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH264:BZ264)+BG264","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D265=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D265=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,{"$f":"IF($G$5>=$F$5,MAX(MIN(Z265,50000),0),IF($G$5=\"2019-20\",MAX(MIN(Z265,50000),0),IF($G$5=\"2018-19\",MAX(MIN(Z265,40000),0),0)))","v":0},null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D266=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D266=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D267=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D267=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D268=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D268=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D269=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D269=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D270=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D270=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D271=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D271=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D272=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D272=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D273=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D273=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D274=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D274=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D275=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D275=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D276=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D276=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D277=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D277=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D278=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D278=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D279=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D279=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D280=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D280=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D281=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D281=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D282=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D282=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D283=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D283=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D284=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D284=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D285=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D285=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D286=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D286=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D287=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D287=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D288=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D288=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D289=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D289=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D290=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D290=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D291=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D291=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D292=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D292=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D293=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D293=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D294=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D294=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D295=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D295=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D296=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D296=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D297=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D297=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D298=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D298=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D299=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D299=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D300=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D300=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D301=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D301=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D302=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D302=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D303=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D303=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D304=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D304=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D305=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D305=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D306=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D306=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D307=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D307=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D308=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D308=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D309=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D309=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D310=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D310=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D311=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D311=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D312=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D312=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D313=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D313=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D314=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D314=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D315=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D315=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D316=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D316=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D317=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D317=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D318=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D318=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D319=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D319=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D320=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D320=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D321=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D321=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D322=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D322=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D323=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D323=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D324=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D324=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D325=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D325=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D326=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D326=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,{"$f":"MID(G327,6,4)","v":""},null,{"$f":"IF(D327=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D327=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,{"$f":"SUM(M327:O327)","v":0},null,null,null,null,null,null,null,null,0,0,0,null,null,0,{"$f":"Z327-AD327","v":0},null,null,null,null,null,0,0,{"$f":"SUM(AF327+AG327-AH327+AI327+AJ327)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AO327:BF327)>150000,150000,SUM(AO327:BF327))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CC327:CE327)","v":0},{"$f":"SUM(CF327:CH327)","v":0},{"$f":"SUM(CI327:CK327)","v":0},{"$f":"SUM(CL327:CN327)","v":0}]
[{"$f":"CONCATENATE(D328,\"  \",E328)","v":"  "},null,null,null,null,null,null,"",null,{"$f":"IF(D328=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D328=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(R328:X328)","v":0},{"$f":"P328-SUM(R328:X328)","v":0},0,null,null,{"$f":"SUM(AA328:AC328)-AA328","v":0},0,null,null,null,null,null,{"$f":"AH328","v":0},{"$f":"SUM(AF328:AJ328)-AH328","v":0},0,{"$f":"AE328+AM328-AA328","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH328:BZ328)+BG328","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D329=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D329=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,{"$f":"IF($G$5>=$F$5,MAX(MIN(Z329,50000),0),IF($G$5=\"2019-20\",MAX(MIN(Z329,50000),0),IF($G$5=\"2018-19\",MAX(MIN(Z329,40000),0),0)))","v":0},null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D330=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D330=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D331=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D331=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D332=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D332=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D333=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D333=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D334=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D334=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D335=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D335=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D336=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D336=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D337=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D337=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D338=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D338=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D339=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D339=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D340=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D340=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D341=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D341=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D342=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D342=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D343=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D343=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D344=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D344=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D345=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D345=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D346=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D346=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D347=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D347=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D348=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D348=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D349=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D349=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D350=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D350=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D351=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D351=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D352=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D352=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D353=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D353=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D354=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D354=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D355=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D355=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D356=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D356=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D357=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D357=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D358=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D358=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D359=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D359=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D360=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D360=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D361=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D361=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D362=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D362=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D363=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D363=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D364=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D364=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D365=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D365=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D366=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D366=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D367=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D367=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D368=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D368=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D369=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D369=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D370=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D370=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D371=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D371=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D372=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D372=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D373=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D373=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D374=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D374=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D375=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D375=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D376=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D376=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D377=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D377=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D378=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D378=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D379=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D379=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D380=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D380=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D381=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D381=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D382=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D382=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D383=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D383=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D384=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D384=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D385=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D385=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D386=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D386=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D387=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D387=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D388=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D388=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D389=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D389=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D390=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D390=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,{"$f":"MID(G391,6,4)","v":""},null,{"$f":"IF(D391=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D391=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,{"$f":"SUM(M391:O391)","v":0},null,null,null,null,null,null,null,null,0,0,0,null,null,0,{"$f":"Z391-AD391","v":0},null,null,null,null,null,0,0,{"$f":"SUM(AF391+AG391-AH391+AI391+AJ391)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AO391:BF391)>150000,150000,SUM(AO391:BF391))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CC391:CE391)","v":0},{"$f":"SUM(CF391:CH391)","v":0},{"$f":"SUM(CI391:CK391)","v":0},{"$f":"SUM(CL391:CN391)","v":0}]
[{"$f":"CONCATENATE(D392,\"  \",E392)","v":"  "},null,null,null,null,null,null,"",null,{"$f":"IF(D392=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D392=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(R392:X392)","v":0},{"$f":"P392-SUM(R392:X392)","v":0},0,null,null,{"$f":"SUM(AA392:AC392)-AA392","v":0},0,null,null,null,null,null,{"$f":"AH392","v":0},{"$f":"SUM(AF392:AJ392)-AH392","v":0},0,{"$f":"AE392+AM392-AA392","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH392:BZ392)+BG392","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D393=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D393=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,{"$f":"IF($G$5>=$F$5,MAX(MIN(Z393,50000),0),IF($G$5=\"2019-20\",MAX(MIN(Z393,50000),0),IF($G$5=\"2018-19\",MAX(MIN(Z393,40000),0),0)))","v":0},null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D394=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D394=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D395=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D395=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D396=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D396=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D397=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D397=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D398=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D398=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D399=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D399=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D400=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D400=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D401=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D401=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D402=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D402=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D403=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D403=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D404=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D404=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D405=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D405=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D406=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D406=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D407=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D407=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D408=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D408=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D409=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D409=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D410=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D410=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D411=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D411=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D412=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D412=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D413=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D413=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D414=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D414=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D415=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D415=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D416=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D416=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D417=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D417=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D418=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D418=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D419=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D419=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D420=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D420=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D421=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D421=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D422=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D422=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D423=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D423=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D424=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D424=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D425=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D425=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D426=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D426=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D427=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D427=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D428=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D428=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D429=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D429=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D430=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D430=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D431=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D431=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D432=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D432=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D433=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D433=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D434=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D434=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D435=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D435=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D436=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D436=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D437=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D437=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D438=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D438=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D439=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D439=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D440=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D440=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D441=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D441=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D442=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D442=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D443=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D443=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D444=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D444=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D445=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D445=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D446=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D446=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D447=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D447=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D448=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D448=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D449=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D449=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D450=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D450=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D451=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D451=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D452=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D452=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D453=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D453=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D454=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D454=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,{"$f":"MID(G455,6,4)","v":""},null,{"$f":"IF(D455=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D455=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,{"$f":"SUM(M455:O455)","v":0},null,null,null,null,null,null,null,null,0,0,0,null,null,0,{"$f":"Z455-AD455","v":0},null,null,null,null,null,0,0,{"$f":"SUM(AF455+AG455-AH455+AI455+AJ455)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AO455:BF455)>150000,150000,SUM(AO455:BF455))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CC455:CE455)","v":0},{"$f":"SUM(CF455:CH455)","v":0},{"$f":"SUM(CI455:CK455)","v":0},{"$f":"SUM(CL455:CN455)","v":0}]
[{"$f":"CONCATENATE(D456,\"  \",E456)","v":"  "},null,null,null,null,null,null,"",null,{"$f":"IF(D456=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D456=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(R456:X456)","v":0},{"$f":"P456-SUM(R456:X456)","v":0},0,null,null,{"$f":"SUM(AA456:AC456)-AA456","v":0},0,null,null,null,null,null,{"$f":"AH456","v":0},{"$f":"SUM(AF456:AJ456)-AH456","v":0},0,{"$f":"AE456+AM456-AA456","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH456:BZ456)+BG456","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D457=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D457=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,{"$f":"IF($G$5>=$F$5,MAX(MIN(Z457,50000),0),IF($G$5=\"2019-20\",MAX(MIN(Z457,50000),0),IF($G$5=\"2018-19\",MAX(MIN(Z457,40000),0),0)))","v":0},null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D458=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D458=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D459=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D459=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D460=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D460=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D461=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D461=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D462=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D462=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D463=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D463=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D464=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D464=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D465=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D465=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D466=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D466=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D467=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D467=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D468=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D468=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D469=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D469=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D470=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D470=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,82999,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D471=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D471=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D472=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D472=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D473=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D473=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D474=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D474=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D475=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D475=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D476=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D476=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D477=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D477=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D478=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D478=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D479=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D479=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D480=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D480=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D481=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D481=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D482=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D482=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D483=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D483=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D484=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D484=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D485=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D485=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D486=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D486=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D487=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D487=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D488=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D488=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D489=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D489=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D490=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D490=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D491=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D491=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D492=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D492=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D493=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D493=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D494=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D494=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D495=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D495=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D496=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D496=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D497=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D497=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D498=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D498=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D499=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D499=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D500=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D500=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D501=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D501=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D502=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D502=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D503=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D503=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D504=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D504=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D505=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D505=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D506=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D506=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D507=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D507=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D508=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D508=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D509=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D509=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D510=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D510=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D511=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D511=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D512=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D512=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D513=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D513=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D514=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D514=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D515=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D515=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D516=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D516=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D517=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D517=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D518=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D518=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,{"$f":"MID(G519,6,4)","v":""},null,{"$f":"IF(D519=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D519=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,{"$f":"SUM(M519:O519)","v":0},null,null,null,null,null,null,null,null,0,0,0,null,null,0,{"$f":"Z519-AD519","v":0},null,null,null,null,null,0,0,{"$f":"SUM(AF519+AG519-AH519+AI519+AJ519)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AO519:BF519)>150000,150000,SUM(AO519:BF519))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CC519:CE519)","v":0},{"$f":"SUM(CF519:CH519)","v":0},{"$f":"SUM(CI519:CK519)","v":0},{"$f":"SUM(CL519:CN519)","v":0}]
[{"$f":"CONCATENATE(D520,\"  \",E520)","v":"  "},null,null,null,null,null,null,"",null,{"$f":"IF(D520=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D520=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(R520:X520)","v":0},{"$f":"P520-SUM(R520:X520)","v":0},0,null,null,{"$f":"SUM(AA520:AC520)-AA520","v":0},0,null,null,null,null,null,{"$f":"AH520","v":0},{"$f":"SUM(AF520:AJ520)-AH520","v":0},0,{"$f":"AE520+AM520-AA520","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH520:BZ520)+BG520","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D521=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D521=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,{"$f":"IF($G$5>=$F$5,MAX(MIN(Z521,50000),0),IF($G$5=\"2019-20\",MAX(MIN(Z521,50000),0),IF($G$5=\"2018-19\",MAX(MIN(Z521,40000),0),0)))","v":0},null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D522=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D522=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D523=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D523=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D524=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D524=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D525=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D525=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D526=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D526=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D527=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D527=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D528=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D528=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D529=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D529=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D530=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D530=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D531=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D531=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D532=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D532=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D533=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D533=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D534=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D534=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D535=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D535=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D536=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D536=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D537=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D537=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D538=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D538=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D539=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D539=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D540=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D540=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D541=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D541=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D542=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D542=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D543=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D543=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D544=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D544=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D545=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D545=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D546=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D546=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D547=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D547=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D548=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D548=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D549=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D549=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D550=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D550=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["  ",null,null,null,null,null,null,"",null,{"$f":"IF(D551=\"\",\"\",pks!$I$74)","v":""},{"$f":"IF(D551=\"\",\"\",pks!$J$74)","v":""},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line",{"$error":"#VALUE!"},"End line",{"$error":"#VALUE!"},"End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line","End line",null,null,"End line","End line","End line","End line","End line","End line",null,"End line",{"$error":"#VALUE!"},0,null,null,null,null,null,null,null,null,0,0,0,0,"End line","End line","End line","End line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"End line"]

{"sheet":"Table for agriA (2)","index":14,"n_rows":1485,"n_cols":59,"rows_kept":1485,"cut":false,"hidden":true,"merged":[[1160,10,1160,12],[1161,10,1161,12],[1145,13,1145,14],[1146,10,1146,12],[1146,13,1146,14],[1147,10,1147,12],[1147,13,1147,14],[1148,13,1148,14],[1149,13,1149,14],[1150,0,1150,2],[1150,6,1151,6],[1150,8,1151,8],[1150,9,1151,9],[1150,10,1151,10],[1150,11,1151,11],[1150,12,1151,12],[1153,10,1153,12],[1154,10,1154,12],[1157,0,1157,2],[1157,6,1158,6],[1157,8,1158,8],[1157,9,1158,9],[1157,10,1158,10],[1157,11,1158,11],[1157,12,1158,12],[1136,22,1138,22],[1136,24,1136,26],[1137,0,1137,2],[1139,10,1139,12],[1139,17,1139,18],[1140,10,1140,12],[1140,17,1140,18],[1141,17,1141,18],[1142,17,1142,18],[1143,0,1143,2],[1143,6,1144,6],[1143,8,1144,8],[1143,9,1144,9],[1143,10,1144,10],[1143,11,1144,11],[1143,12,1144,12],[1143,13,1143,14],[1143,17,1143,18],[1144,13,1144,14],[1135,5,1135,6],[1136,0,1136,2],[1136,3,1137,3],[1136,4,1137,4],[1136,5,1137,5],[1136,6,1137,6],[1136,8,1137,8],[1136,9,1137,9],[1136,10,1137,10],[1136,11,1137,11],[1136,12,1137,12],[1136,13,1136,15],[1136,16,1137,16],[1136,17,1138,18],[1136,19,1138,19],[1136,20,1138,20],[1136,21,1138,21],[1403,12,1403,13],[1404,12,1404,13],[1405,12,1405,13],[1406,12,1406,13],[1437,4,1437,10],[1443,1,1443,3],[1397,10,1397,11],[1398,12,1398,13],[1399,12,1399,13],[1400,12,1400,13],[1401,12,1401,13],[1402,12,1402,13],[1393,10,1393,11],[1394,0,1394,4],[1394,10,1394,13],[1395,10,1395,11],[1395,12,1395,13],[1396,10,1396,11],[1396,12,1396,13],[1389,20,1389,22],[1390,10,1390,13],[1391,10,1391,11],[1391,12,1391,13],[1392,10,1392,11],[1392,12,1392,13],[1386,0,1386,1],[1386,11,1386,14],[1387,0,1387,1],[1387,10,1388,10],[1387,13,1388,14],[1388,0,1388,1],[1382,11,1382,14],[1383,0,1383,1],[1383,3,1383,4],[1383,6,1383,7],[1384,11,1384,14],[1385,0,1385,1],[1385,11,1385,14],[1379,11,1379,14],[1380,0,1380,1],[1380,3,1380,4],[1380,6,1380,7],[1380,11,1380,14],[1381,11,1381,14],[1371,0,1371,1],[1371,3,1371,4],[1371,6,1371,7],[1375,0,1375,1],[1375,3,1375,4],[1375,6,1375,7],[1357,1,1357,4],[1358,1,1358,4],[1366,0,1366,2],[1366,3,1366,5],[1366,6,1366,8],[1367,0,1367,1],[1367,3,1367,4],[1367,6,1367,7],[1351,1,1351,4],[1352,1,1352,4],[1353,1,1353,4],[1354,1,1354,4],[1355,1,1355,4],[1356,1,1356,4],[1344,0,1344,1],[1346,1,1346,4],[1347,1,1347,4],[1348,1,1348,4],[1349,1,1349,4],[1350,1,1350,4],[1319,0,1319,1],[1319,9,1319,10],[1340,1,1340,4],[1341,1,1341,4],[1342,1,1342,4],[1343,1,1343,4],[1314,2,1314,6],[1314,11,1314,15],[1314,22,1314,26],[1314,31,1314,35],[1314,40,1314,44],[1314,49,1314,53],[1277,7,1277,9],[1313,9,1313,16],[1313,20,1313,27],[1313,29,1313,35],[1313,38,1313,44],[1313,47,1313,53],[1265,1,1266,1],[1265,2,1266,2],[1265,3,1266,3],[1265,4,1266,4],[1265,5,1266,5],[1267,5,1269,5],[1250,8,1250,13],[1251,8,1251,13],[1252,8,1252,13],[1253,8,1253,10],[1259,0,1259,5],[1260,1,1260,2],[1260,3,1260,4],[1243,9,1243,10],[1245,1,1245,4],[1246,1,1246,4],[1247,1,1247,4],[1248,1,1248,4],[1249,8,1249,13],[1240,1,1240,2],[1240,3,1240,4],[1240,5,1240,6],[1240,9,1240,10],[1241,9,1241,10],[1242,9,1242,10],[1234,1,1235,2],[1234,3,1235,6],[1234,9,1234,10],[1235,9,1235,10],[1236,9,1236,10],[1239,9,1239,10],[1226,1,1226,5],[1227,1,1227,5],[1232,9,1232,10],[1233,1,1233,2],[1233,3,1233,6],[1233,9,1233,10],[1222,7,1222,10],[1222,11,1223,13],[1223,7,1223,10],[1224,1,1224,6],[1224,7,1224,8],[1224,11,1225,13],[1225,1,1225,5],[1225,7,1225,8],[1218,11,1218,13],[1219,1,1219,5],[1219,7,1219,10],[1219,11,1221,13],[1220,7,1220,10],[1221,7,1221,10],[1212,1,1212,5],[1213,7,1213,8],[1214,7,1214,8],[1215,7,1215,8],[1216,7,1216,8],[1217,1,1218,1],[1217,7,1217,8],[1218,8,1218,9],[1044,10,1044,12],[1045,10,1045,12],[1209,2,1209,3],[1210,2,1210,3],[1211,2,1211,3],[1211,11,1211,13],[1048,5,1048,6],[1049,0,1049,2],[1049,3,1050,3],[1049,4,1050,4],[1049,5,1050,5],[1049,6,1050,6],[1049,8,1050,8],[1049,9,1050,9],[1049,10,1050,10],[1049,11,1050,11],[1049,12,1050,12],[1049,13,1049,15],[1034,12,1035,12],[1037,10,1037,12],[1038,10,1038,12],[1041,0,1041,2],[1041,6,1042,6],[1041,8,1042,8],[1041,9,1042,9],[1041,10,1042,10],[1041,11,1042,11],[1041,12,1042,12],[1031,10,1031,12],[1031,13,1031,14],[1032,13,1032,14],[1033,13,1033,14],[1034,0,1034,2],[1034,6,1035,6],[1034,8,1035,8],[1034,9,1035,9],[1034,10,1035,10],[1034,11,1035,11],[1027,12,1028,12],[1027,13,1027,14],[1027,19,1027,20],[1028,13,1028,14],[1029,13,1029,14],[1030,10,1030,12],[1030,13,1030,14],[1027,0,1027,2],[1027,6,1028,6],[1027,8,1028,8],[1027,9,1028,9],[1027,10,1028,10],[1027,11,1028,11],[1023,10,1023,12],[1023,19,1023,20],[1024,10,1024,12],[1024,19,1024,20],[1025,19,1025,20],[1026,19,1026,20],[1020,21,1022,21],[1020,22,1022,22],[1020,23,1022,23],[1020,24,1022,24],[1020,26,1020,28],[1021,0,1021,2],[1020,10,1021,10],[1020,11,1021,11],[1020,12,1021,12],[1020,13,1020,15],[1020,16,1021,16],[1020,19,1022,20],[1015,10,1015,12],[1016,10,1016,12],[1019,5,1019,6],[1020,0,1020,2],[1020,3,1021,3],[1020,4,1021,4],[1020,5,1021,5],[1020,6,1021,6],[1020,8,1021,8],[1020,9,1021,9],[1005,12,1006,12],[1008,10,1008,12],[1009,10,1009,12],[1012,0,1012,2],[1012,6,1013,6],[1012,8,1013,8],[1012,9,1013,9],[1012,10,1013,10],[1012,11,1013,11],[1012,12,1013,12],[1002,10,1002,12],[1002,13,1002,14],[1003,13,1003,14],[1004,13,1004,14],[1005,0,1005,2],[1005,6,1006,6],[1005,8,1006,8],[1005,9,1006,9],[1005,10,1006,10],[1005,11,1006,11],[998,12,999,12],[998,13,998,14],[998,19,998,20],[999,13,999,14],[1000,13,1000,14],[1001,10,1001,12],[1001,13,1001,14],[998,0,998,2],[998,6,999,6],[998,8,999,8],[998,9,999,9],[998,10,999,10],[998,11,999,11],[994,10,994,12],[994,19,994,20],[995,10,995,12],[995,19,995,20],[996,19,996,20],[997,19,997,20],[991,21,993,21],[991,22,993,22],[991,23,993,23],[991,24,993,24],[991,26,991,28],[992,0,992,2],[991,10,992,10],[991,11,992,11],[991,12,992,12],[991,13,991,15],[991,16,992,16],[991,19,993,20],[986,10,986,12],[987,10,987,12],[990,5,990,6],[991,0,991,2],[991,3,992,3],[991,4,992,4],[991,5,992,5],[991,6,992,6],[991,8,992,8],[991,9,992,9],[976,12,977,12],[979,10,979,12],[980,10,980,12],[983,0,983,2],[983,6,984,6],[983,8,984,8],[983,9,984,9],[983,10,984,10],[983,11,984,11],[983,12,984,12],[973,10,973,12],[973,13,973,14],[974,13,974,14],[975,13,975,14],[976,0,976,2],[976,6,977,6],[976,8,977,8],[976,9,977,9],[976,10,977,10],[976,11,977,11],[969,12,970,12],[969,13,969,14],[969,19,969,20],[970,13,970,14],[971,13,971,14],[972,10,972,12],[972,13,972,14],[966,10,966,12],[966,19,966,20],[967,19,967,20],[968,19,968,20],[969,0,969,2],[969,6,970,6],[969,8,970,8],[969,9,970,9],[969,10,970,10],[969,11,970,11],[962,21,964,21],[962,22,964,22],[962,23,964,23],[962,24,964,24],[963,0,963,2],[965,10,965,12],[965,19,965,20],[962,10,963,10],[962,11,963,11],[962,12,963,12],[962,13,962,15],[962,16,963,16],[962,19,964,20],[957,10,957,12],[958,10,958,12],[961,5,961,6],[962,0,962,2],[962,3,963,3],[962,4,963,4],[962,5,963,5],[962,6,963,6],[962,8,963,8],[962,9,963,9],[947,12,948,12],[950,10,950,12],[951,10,951,12],[954,0,954,2],[954,6,955,6],[954,8,955,8],[954,9,955,9],[954,10,955,10],[954,11,955,11],[954,12,955,12],[944,10,944,12],[944,13,944,14],[945,13,945,14],[946,13,946,14],[947,0,947,2],[947,6,948,6],[947,8,948,8],[947,9,948,9],[947,10,948,10],[947,11,948,11],[940,12,941,12],[940,13,940,14],[940,19,940,20],[941,13,941,14],[942,13,942,14],[943,10,943,12],[943,13,943,14],[937,10,937,12],[937,19,937,20],[938,19,938,20],[939,19,939,20],[940,0,940,2],[940,6,941,6],[940,8,941,8],[940,9,941,9],[940,10,941,10],[940,11,941,11],[933,21,935,21],[933,22,935,22],[933,23,935,23],[933,24,935,24],[934,0,934,2],[936,10,936,12],[936,19,936,20],[933,10,934,10],[933,11,934,11],[933,12,934,12],[933,13,933,15],[933,16,934,16],[933,19,935,20],[928,10,928,12],[929,10,929,12],[932,5,932,6],[933,0,933,2],[933,3,934,3],[933,4,934,4],[933,5,934,5],[933,6,934,6],[933,8,934,8],[933,9,934,9],[921,10,921,12],[922,10,922,12],[925,0,925,2],[925,6,926,6],[925,8,926,8],[925,9,926,9],[925,10,926,10],[925,11,926,11],[925,12,926,12],[916,13,916,14],[917,13,917,14],[918,0,918,2],[918,6,919,6],[918,8,919,8],[918,9,919,9],[918,10,919,10],[918,11,919,11],[918,12,919,12],[911,13,911,14],[912,13,912,14],[913,13,913,14],[914,10,914,12],[914,13,914,14],[915,10,915,12],[915,13,915,14],[907,10,907,12],[908,10,908,12],[911,0,911,2],[911,6,912,6],[911,8,912,8],[911,9,912,9],[911,10,912,10],[911,11,912,11],[911,12,912,12],[904,10,905,10],[904,11,905,11],[904,12,905,12],[904,13,904,15],[904,16,905,16],[905,0,905,2],[899,10,899,12],[900,10,900,12],[903,5,903,6],[904,0,904,2],[904,3,905,3],[904,4,905,4],[904,5,905,5],[904,6,905,6],[904,8,905,8],[904,9,905,9],[892,10,892,12],[893,10,893,12],[896,0,896,2],[896,6,897,6],[896,8,897,8],[896,9,897,9],[896,10,897,10],[896,11,897,11],[896,12,897,12],[887,13,887,14],[888,13,888,14],[889,0,889,2],[889,6,890,6],[889,8,890,8],[889,9,890,9],[889,10,890,10],[889,11,890,11],[889,12,890,12],[882,13,882,14],[883,13,883,14],[884,13,884,14],[885,10,885,12],[885,13,885,14],[886,10,886,12],[886,13,886,14],[878,10,878,12],[879,10,879,12],[882,0,882,2],[882,6,883,6],[882,8,883,8],[882,9,883,9],[882,10,883,10],[882,11,883,11],[882,12,883,12],[875,10,876,10],[875,11,876,11],[875,12,876,12],[875,13,875,15],[875,16,876,16],[876,0,876,2],[870,10,870,12],[871,10,871,12],[874,5,874,6],[875,0,875,2],[875,3,876,3],[875,4,876,4],[875,5,876,5],[875,6,876,6],[875,8,876,8],[875,9,876,9],[863,10,863,12],[864,10,864,12],[867,0,867,2],[867,6,868,6],[867,8,868,8],[867,9,868,9],[867,10,868,10],[867,11,868,11],[867,12,868,12],[858,13,858,14],[859,13,859,14],[860,0,860,2],[860,6,861,6],[860,8,861,8],[860,9,861,9],[860,10,861,10],[860,11,861,11],[860,12,861,12],[853,13,853,14],[854,13,854,14],[855,13,855,14],[856,10,856,12],[856,13,856,14],[857,10,857,12],[857,13,857,14],[849,10,849,12],[850,10,850,12],[853,0,853,2],[853,6,854,6],[853,8,854,8],[853,9,854,9],[853,10,854,10],[853,11,854,11],[853,12,854,12],[846,10,847,10],[846,11,847,11],[846,12,847,12],[846,13,846,15],[846,16,847,16],[847,0,847,2],[841,10,841,12],[842,10,842,12],[845,5,845,6],[846,0,846,2],[846,3,847,3],[846,4,847,4],[846,5,847,5],[846,6,847,6],[846,8,847,8],[846,9,847,9],[834,10,834,12],[835,10,835,12],[838,0,838,2],[838,6,839,6],[838,8,839,8],[838,9,839,9],[838,10,839,10],[838,11,839,11],[838,12,839,12],[829,13,829,14],[830,13,830,14],[831,0,831,2],[831,6,832,6],[831,8,832,8],[831,9,832,9],[831,10,832,10],[831,11,832,11],[831,12,832,12],[824,13,824,14],[825,13,825,14],[826,13,826,14],[827,10,827,12],[827,13,827,14],[828,10,828,12],[828,13,828,14],[818,0,818,2],[820,10,820,12],[821,10,821,12],[824,0,824,2],[824,6,825,6],[824,8,825,8],[824,9,825,9],[824,10,825,10],[824,11,825,11],[824,12,825,12],[817,9,818,9],[817,10,818,10],[817,11,818,11],[817,12,818,12],[817,13,817,15],[817,16,818,16],[809,12,810,12],[812,10,812,12],[813,10,813,12],[816,5,816,6],[817,0,817,2],[817,3,818,3],[817,4,818,4],[817,5,818,5],[817,6,818,6],[817,8,818,8],[802,12,803,12],[803,0,803,2],[805,10,805,12],[806,10,806,12],[809,0,809,2],[809,6,810,6],[809,8,810,8],[809,9,810,9],[809,10,810,10],[809,11,810,11],[799,10,799,12],[799,13,799,14],[800,13,800,14],[801,13,801,14],[802,0,802,2],[802,6,803,6],[802,8,803,8],[802,9,803,9],[802,10,803,10],[802,11,803,11],[795,13,795,14],[796,0,796,2],[796,13,796,14],[797,13,797,14],[798,10,798,12],[798,13,798,14],[792,10,792,12],[795,0,795,2],[795,6,796,6],[795,8,796,8],[795,9,796,9],[795,10,796,10],[795,11,796,11],[795,12,796,12],[788,10,789,10],[788,11,789,11],[788,12,789,12],[788,13,788,15],[789,0,789,2],[791,10,791,12],[783,10,783,12],[784,10,784,12],[787,5,787,6],[788,0,788,2],[788,3,789,3],[788,4,789,4],[788,5,789,5],[788,6,789,6],[788,8,789,8],[788,9,789,9],[776,10,776,12],[777,10,777,12],[780,0,780,2],[780,6,781,6],[780,8,781,8],[780,9,781,9],[780,10,781,10],[780,11,781,11],[780,12,781,12],[771,13,771,14],[772,13,772,14],[773,0,773,2],[773,6,774,6],[773,8,774,8],[773,9,774,9],[773,10,774,10],[773,11,774,11],[773,12,774,12],[766,13,766,14],[767,13,767,14],[768,13,768,14],[769,10,769,12],[769,13,769,14],[770,10,770,12],[770,13,770,14],[760,0,760,2],[762,10,762,12],[763,10,763,12],[766,0,766,2],[766,6,767,6],[766,8,767,8],[766,9,767,9],[766,10,767,10],[766,11,767,11],[766,12,767,12],[759,8,760,8],[759,9,760,9],[759,10,760,10],[759,11,760,11],[759,12,760,12],[759,13,759,15],[751,12,752,12],[752,0,752,2],[754,10,754,12],[755,10,755,12],[758,5,758,6],[759,0,759,2],[759,3,760,3],[759,4,760,4],[759,5,760,5],[759,6,760,6],[744,12,745,12],[745,0,745,2],[747,10,747,12],[748,10,748,12],[751,0,751,2],[751,6,752,6],[751,8,752,8],[751,9,752,9],[751,10,752,10],[751,11,752,11],[741,10,741,12],[741,13,741,14],[742,13,742,14],[743,13,743,14],[744,0,744,2],[744,6,745,6],[744,8,745,8],[744,9,745,9],[744,10,745,10],[744,11,745,11],[737,13,737,14],[738,0,738,2],[738,13,738,14],[739,13,739,14],[740,10,740,12],[740,13,740,14],[731,0,731,2],[733,10,733,12],[734,10,734,12],[737,0,737,2],[737,6,738,6],[737,8,738,8],[737,9,738,9],[737,10,738,10],[737,11,738,11],[737,12,738,12],[730,8,731,8],[730,9,731,9],[730,10,731,10],[730,11,731,11],[730,12,731,12],[730,13,730,15],[722,12,723,12],[723,0,723,2],[725,10,725,12],[726,10,726,12],[729,5,729,6],[730,0,730,2],[730,3,731,3],[730,4,731,4],[730,5,731,5],[730,6,731,6],[715,12,716,12],[716,0,716,2],[718,10,718,12],[719,10,719,12],[722,0,722,2],[722,6,723,6],[722,8,723,8],[722,9,723,9],[722,10,723,10],[722,11,723,11],[712,10,712,12],[712,13,712,14],[713,13,713,14],[714,13,714,14],[715,0,715,2],[715,6,716,6],[715,8,716,8],[715,9,716,9],[715,10,716,10],[715,11,716,11],[708,13,708,14],[709,0,709,2],[709,13,709,14],[710,13,710,14],[711,10,711,12],[711,13,711,14],[704,10,704,12],[705,10,705,12],[708,0,708,2],[708,6,709,6],[708,8,709,8],[708,9,709,9],[708,10,709,10],[708,11,709,11],[708,12,709,12],[701,9,702,9],[701,10,702,10],[701,11,702,11],[701,12,702,12],[701,13,701,15],[702,0,702,2],[693,12,694,12],[696,10,696,12],[697,10,697,12],[700,5,700,6],[701,0,701,2],[701,3,702,3],[701,4,702,4],[701,5,702,5],[701,6,702,6],[701,8,702,8],[686,12,687,12],[687,0,687,2],[689,10,689,12],[690,10,690,12],[693,0,693,2],[693,6,694,6],[693,8,694,8],[693,9,694,9],[693,10,694,10],[693,11,694,11],[683,10,683,12],[683,13,683,14],[684,13,684,14],[685,13,685,14],[686,0,686,2],[686,6,687,6],[686,8,687,8],[686,9,687,9],[686,10,687,10],[686,11,687,11],[679,13,679,14],[680,0,680,2],[680,13,680,14],[681,13,681,14],[682,10,682,12],[682,13,682,14],[675,10,675,12],[676,10,676,12],[679,0,679,2],[679,6,680,6],[679,8,680,8],[679,9,680,9],[679,10,680,10],[679,11,680,11],[679,12,680,12],[672,9,673,9],[672,10,673,10],[672,11,673,11],[672,12,673,12],[672,13,672,15],[673,0,673,2],[664,12,665,12],[667,10,667,12],[668,10,668,12],[671,5,671,6],[672,0,672,2],[672,3,673,3],[672,4,673,4],[672,5,673,5],[672,6,673,6],[672,8,673,8],[657,12,658,12],[658,0,658,2],[660,10,660,12],[661,10,661,12],[664,0,664,2],[664,6,665,6],[664,8,665,8],[664,9,665,9],[664,10,665,10],[664,11,665,11],[654,10,654,12],[654,13,654,14],[655,13,655,14],[656,13,656,14],[657,0,657,2],[657,6,658,6],[657,8,658,8],[657,9,658,9],[657,10,658,10],[657,11,658,11],[650,13,650,14],[651,0,651,2],[651,13,651,14],[652,13,652,14],[653,10,653,12],[653,13,653,14],[647,10,647,12],[650,0,650,2],[650,6,651,6],[650,8,651,8],[650,9,651,9],[650,10,651,10],[650,11,651,11],[650,12,651,12],[643,10,644,10],[643,11,644,11],[643,12,644,12],[643,13,643,15],[644,0,644,2],[646,10,646,12],[638,10,638,12],[639,10,639,12],[642,5,642,6],[643,0,643,2],[643,3,644,3],[643,4,644,4],[643,5,644,5],[643,6,644,6],[643,8,644,8],[643,9,644,9],[631,10,631,12],[632,10,632,12],[635,0,635,2],[635,6,636,6],[635,8,636,8],[635,9,636,9],[635,10,636,10],[635,11,636,11],[635,12,636,12],[626,13,626,14],[627,13,627,14],[628,0,628,2],[628,6,629,6],[628,8,629,8],[628,9,629,9],[628,10,629,10],[628,11,629,11],[628,12,629,12],[621,13,621,14],[622,13,622,14],[623,13,623,14],[624,10,624,12],[624,13,624,14],[625,10,625,12],[625,13,625,14],[618,10,618,12]],"merged_total":2443,"flags":["merged_cut"]}
["Tax computation for Tax Calculator"]
[{"$f":"Agriculture!$B$4","v":"New option u/s 115BAC"},"Financial Year",null,null,{"$f":"Agriculture!$B$5","v":"2024-25"},null,null,null,"(Above 60 year but less than 80)",null,{"$f":"E4+250000","v":795000}]
[null,"Tax Category",null,null,{"$f":"Agriculture!$B$6","v":"Male"}]
[null,"Taxable Income",null,null,{"$f":"Agriculture!$B$12","v":545000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"pravesh(U1002)","v":{"$error":"#NAME?"}}]
["Fin. Year",null,1985,{"$f":"C5+1","v":1986},null,"1985-86",null,"Computation Table",null,null,null,null,null,"Fin. Year",null,1985,{"$f":"P5+1","v":1986}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C5","v":1985},{"$f":"D5","v":1986}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H8,A8:C12,3)","v":0.5},{"$f":"INDEX(D8:D12,MATCH(I8,C8:C12,0))","v":100000},{"$f":"INDEX(E8:E12,MATCH(I8,C8:C12,0))","v":29250},{"$f":"IF(H8>H12,VLOOKUP(H8,A8:F12,6),0)","v":0.05},{"$f":"VLOOKUP(H8,A8:G12,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B8,IF($E$3=\"Female\",B15,IF($E$3=\"Senior Citizen\",B22,B29)))","v":18000},0]
[{"$f":"B8+1","v":18001},25000,0.25,{"$f":"B8","v":18000},{"$f":"(B9-B8)*C9","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O8+1","v":18001},25000,0.25]
[{"$f":"B9+1","v":25001},50000,0.3,{"$f":"B9","v":25000},{"$f":"E9+(B10-B9)*C10","v":9250},0,0,{"$f":"IF(I8=C12,E11+ROUND((H8-J8),0)*I8,IF(I8=C11,E10+ROUND((H8-J8)*I8,0),IF(I8=C10,E9+ROUND((H8-J8)*I8,0),IF(I8=C9,E8+ROUND((H8-J8)*I8,0),E7+ROUND((H8-J8)*I8,0)))))","v":251750},{"$f":"MIN(K12:L12)","v":12588},{"$f":"ROUND(SUM(H10+I10)*M8,0)","v":0},{"$f":"SUM(H10:J10)","v":264338},null,null,{"$f":"O9+1","v":25001},50000,0.3]
[{"$f":"B10+1","v":50001},100000,0.4,{"$f":"B10","v":50000},{"$f":"E10+(B11-B10)*C11","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O10+1","v":50001},100000,0.4]
[{"$f":"B11+1","v":100001},null,0.5,100000,{"$f":"IF(J9=0,0,E11)","v":29250},0.05,0,50000,{"$f":"IF(H8>H12,H8-H12,0)","v":495000},{"$f":"IF(I12>0,ROUND(I12*I8,0),0)","v":247500},{"$f":"I12-J12","v":247500},{"$f":"IF(H10>0,ROUND(H10*L8,0),0)","v":12588},{"$f":"IF(K12>L12,0,L12-K12)","v":0},{"$f":"O11+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H10,IF($E$3=\"Female\",H17,IF($E$3=\"Senior Citizen\",H24,H31)))","v":251750}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I10,IF($E$3=\"Female\",I17,IF($E$3=\"Senior Citizen\",I24,I31)))","v":12588}]
[0,18000,0,0,0,0,0,{"$f":"H8","v":545000},{"$f":"VLOOKUP(H15,A15:C19,3)","v":0.5},{"$f":"INDEX(D15:D19,MATCH(I15,C15:C19,0))","v":100000},{"$f":"INDEX(E15:E19,MATCH(I15,C15:C19,0))","v":29250},{"$f":"IF(H15>H19,VLOOKUP(H15,A15:F19,6),0)","v":0.05},{"$f":"VLOOKUP(H15,A15:G19,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J10,IF($E$3=\"Female\",J17,IF($E$3=\"Senior Citizen\",J24,J31)))","v":0}]
[{"$f":"B15+1","v":18001},25000,0.25,{"$f":"B15","v":18000},{"$f":"(B16-B15)*C16","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K10,IF($E$3=\"Female\",K17,IF($E$3=\"Senior Citizen\",K24,K31)))","v":264338}]
[{"$f":"B16+1","v":25001},50000,0.3,{"$f":"B16","v":25000},{"$f":"E16+(B17-B16)*C17","v":9250},0,0,{"$f":"IF(I15=C19,E18+ROUND((H15-J15),0)*I15,IF(I15=C18,E17+ROUND((H15-J15)*I15,0),IF(I15=C17,E16+ROUND((H15-J15)*I15,0),IF(I15=C16,E15+ROUND((H15-J15)*I15,0),E14+ROUND((H15-J15)*I15,0)))))","v":251750},{"$f":"MIN(K19:L19)","v":12588},{"$f":"ROUND(SUM(H17+I17)*M15,0)","v":0},{"$f":"SUM(H17:J17)","v":264338},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A7,IF($E$3=\"Female\",A14,IF($E$3=\"Senior Citizen\",A21,A28)))","v":"Not defined"}]
[{"$f":"B17+1","v":50001},100000,0.4,{"$f":"B17","v":50000},{"$f":"E17+(B18-B17)*C18","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M12,IF($E$3=\"Female\",M19,IF($E$3=\"Senior Citizen\",M26,M33)))","v":0}]
[{"$f":"B18+1","v":100001},null,0.5,100000,{"$f":"IF(J16=0,0,E18)","v":29250},0.05,0,{"$f":"H12","v":50000},{"$f":"IF(H15>H19,H15-H19,0)","v":495000},{"$f":"IF(I19>0,ROUND(I19*I15,0),0)","v":247500},{"$f":"I19-J19","v":247500},{"$f":"IF(H17>0,ROUND(H17*L15,0),0)","v":12588},{"$f":"IF(K19>L19,0,L19-K19)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K10,IF($E$3=\"Female\",K17,IF($E$3=\"Senior Citizen\",K24,K31)))","v":264338}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H8","v":545000},{"$f":"VLOOKUP(H22,A22:C26,3)","v":0.5},{"$f":"INDEX(D22:D26,MATCH(I22,C22:C26,0))","v":100000},{"$f":"INDEX(E22:E26,MATCH(I22,C22:C26,0))","v":29250},{"$f":"IF(H22>H26,VLOOKUP(H22,A22:F26,6),0)","v":0.05},{"$f":"VLOOKUP(H22,A22:G26,7)","v":0}]
[{"$f":"B22+1","v":18001},25000,0.25,{"$f":"B22","v":18000},{"$f":"(B23-B22)*C23","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B23+1","v":25001},50000,0.3,{"$f":"B23","v":25000},{"$f":"E23+(B24-B23)*C24","v":9250},0,0,{"$f":"IF(I22=C26,E25+ROUND((H22-J22),0)*I22,IF(I22=C25,E24+ROUND((H22-J22)*I22,0),IF(I22=C24,E23+ROUND((H22-J22)*I22,0),IF(I22=C23,E22+ROUND((H22-J22)*I22,0),E21+ROUND((H22-J22)*I22,0)))))","v":251750},{"$f":"MIN(K26:L26)","v":12588},{"$f":"ROUND(SUM(H24+I24)*M22,0)","v":0},{"$f":"SUM(H24:J24)","v":264338}]
[{"$f":"B24+1","v":50001},100000,0.4,{"$f":"B24","v":50000},{"$f":"E24+(B25-B24)*C25","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B25+1","v":100001},null,0.5,100000,{"$f":"IF(J23=0,0,E25)","v":29250},0.05,0,{"$f":"H19","v":50000},{"$f":"IF(H22>H26,H22-H26,0)","v":495000},{"$f":"IF(I26>0,ROUND(I26*I22,0),0)","v":247500},{"$f":"I26-J26","v":247500},{"$f":"IF(H24>0,ROUND(H24*L22,0),0)","v":12588},{"$f":"IF(K26>L26,0,L26-K26)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H8","v":545000},{"$f":"VLOOKUP(H29,A29:C33,3)","v":0.5},{"$f":"INDEX(D29:D33,MATCH(I29,C29:C33,0))","v":100000},{"$f":"INDEX(E29:E33,MATCH(I29,C29:C33,0))","v":29250},{"$f":"IF(H29>H33,VLOOKUP(H29,A29:F33,6),0)","v":0.05},{"$f":"VLOOKUP(H29,A29:G33,7)","v":0}]
[{"$f":"B29+1","v":18001},25000,0.25,{"$f":"B29","v":18000},{"$f":"(B30-B29)*C30","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B30+1","v":25001},50000,0.3,{"$f":"B30","v":25000},{"$f":"E30+(B31-B30)*C31","v":9250},0,0,{"$f":"IF(I29=C33,E32+ROUND((H29-J29),0)*I29,IF(I29=C32,E31+ROUND((H29-J29)*I29,0),IF(I29=C31,E30+ROUND((H29-J29)*I29,0),IF(I29=C30,E29+ROUND((H29-J29)*I29,0),E28+ROUND((H29-J29)*I29,0)))))","v":251750},{"$f":"MIN(K33:L33)","v":12588},{"$f":"ROUND(SUM(H31+I31)*M29,0)","v":0},{"$f":"SUM(H31:J31)","v":264338}]
[{"$f":"B31+1","v":50001},100000,0.4,{"$f":"B31","v":50000},{"$f":"E31+(B32-B31)*C32","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B32+1","v":100001},null,0.5,100000,{"$f":"IF(J30=0,0,E32)","v":29250},0.05,0,{"$f":"H26","v":50000},{"$f":"IF(H29>H33,H29-H33,0)","v":495000},{"$f":"IF(I33>0,ROUND(I33*I29,0),0)","v":247500},{"$f":"I33-J33","v":247500},{"$f":"IF(H31>0,ROUND(H31*L29,0),0)","v":12588},{"$f":"IF(K33>L33,0,L33-K33)","v":0}]
[null,null,{"$f":"D5","v":1986},{"$f":"C34+1","v":1987},null,"1986-87"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C34","v":1986},{"$f":"D34","v":1987}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H37,A37:C41,3)","v":0.5},{"$f":"INDEX(D37:D41,MATCH(I37,C37:C41,0))","v":100000},{"$f":"INDEX(E37:E41,MATCH(I37,C37:C41,0))","v":29250},{"$f":"IF(H37>H41,VLOOKUP(H37,A37:F41,6),0)","v":0.05},{"$f":"VLOOKUP(H37,A37:G41,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B37,IF($E$3=\"Female\",B44,IF($E$3=\"Senior Citizen\",B51,B58)))","v":18000},0]
[{"$f":"B37+1","v":18001},25000,0.25,{"$f":"B37","v":18000},{"$f":"(B38-B37)*C38","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O37+1","v":18001},25000,0.25]
[{"$f":"B38+1","v":25001},50000,0.3,{"$f":"B38","v":25000},{"$f":"E38+(B39-B38)*C39","v":9250},0,0,{"$f":"IF(I37=C41,E40+ROUND((H37-J37),0)*I37,IF(I37=C40,E39+ROUND((H37-J37)*I37,0),IF(I37=C39,E38+ROUND((H37-J37)*I37,0),IF(I37=C38,E37+ROUND((H37-J37)*I37,0),E36+ROUND((H37-J37)*I37,0)))))","v":251750},{"$f":"MIN(K41:L41)","v":12588},{"$f":"ROUND(SUM(H39+I39)*M37,0)","v":0},{"$f":"SUM(H39:J39)","v":264338},null,null,{"$f":"O38+1","v":25001},50000,0.3]
[{"$f":"B39+1","v":50001},100000,0.4,{"$f":"B39","v":50000},{"$f":"E39+(B40-B39)*C40","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O39+1","v":50001},100000,0.4]
[{"$f":"B40+1","v":100001},null,0.5,100000,{"$f":"IF(J38=0,0,E40)","v":29250},0.05,0,50000,{"$f":"IF(H37>H41,H37-H41,0)","v":495000},{"$f":"IF(I41>0,ROUND(I41*I37,0),0)","v":247500},{"$f":"I41-J41","v":247500},{"$f":"IF(H39>0,ROUND(H39*L37,0),0)","v":12588},{"$f":"IF(K41>L41,0,L41-K41)","v":0},{"$f":"O40+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H39,IF($E$3=\"Female\",H46,IF($E$3=\"Senior Citizen\",H53,H60)))","v":251750}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I39,IF($E$3=\"Female\",I46,IF($E$3=\"Senior Citizen\",I53,I60)))","v":12588}]
[0,18000,0,0,0,0,0,{"$f":"H37","v":545000},{"$f":"VLOOKUP(H44,A44:C48,3)","v":0.5},{"$f":"INDEX(D44:D48,MATCH(I44,C44:C48,0))","v":100000},{"$f":"INDEX(E44:E48,MATCH(I44,C44:C48,0))","v":29250},{"$f":"IF(H44>H48,VLOOKUP(H44,A44:F48,6),0)","v":0.05},{"$f":"VLOOKUP(H44,A44:G48,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J39,IF($E$3=\"Female\",J46,IF($E$3=\"Senior Citizen\",J53,J60)))","v":0}]
[{"$f":"B44+1","v":18001},25000,0.25,{"$f":"B44","v":18000},{"$f":"(B45-B44)*C45","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K39,IF($E$3=\"Female\",K46,IF($E$3=\"Senior Citizen\",K53,K60)))","v":264338}]
[{"$f":"B45+1","v":25001},50000,0.3,{"$f":"B45","v":25000},{"$f":"E45+(B46-B45)*C46","v":9250},0,0,{"$f":"IF(I44=C48,E47+ROUND((H44-J44),0)*I44,IF(I44=C47,E46+ROUND((H44-J44)*I44,0),IF(I44=C46,E45+ROUND((H44-J44)*I44,0),IF(I44=C45,E44+ROUND((H44-J44)*I44,0),E43+ROUND((H44-J44)*I44,0)))))","v":251750},{"$f":"MIN(K48:L48)","v":12588},{"$f":"ROUND(SUM(H46+I46)*M44,0)","v":0},{"$f":"SUM(H46:J46)","v":264338},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A36,IF($E$3=\"Female\",A43,IF($E$3=\"Senior Citizen\",A50,A57)))","v":"Not defined"}]
[{"$f":"B46+1","v":50001},100000,0.4,{"$f":"B46","v":50000},{"$f":"E46+(B47-B46)*C47","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M41,IF($E$3=\"Female\",M48,IF($E$3=\"Senior Citizen\",M55,M62)))","v":0}]
[{"$f":"B47+1","v":100001},null,0.5,100000,{"$f":"IF(J45=0,0,E47)","v":29250},0.05,0,{"$f":"H41","v":50000},{"$f":"IF(H44>H48,H44-H48,0)","v":495000},{"$f":"IF(I48>0,ROUND(I48*I44,0),0)","v":247500},{"$f":"I48-J48","v":247500},{"$f":"IF(H46>0,ROUND(H46*L44,0),0)","v":12588},{"$f":"IF(K48>L48,0,L48-K48)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K39,IF($E$3=\"Female\",K46,IF($E$3=\"Senior Citizen\",K53,K60)))","v":264338}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H37","v":545000},{"$f":"VLOOKUP(H51,A51:C55,3)","v":0.5},{"$f":"INDEX(D51:D55,MATCH(I51,C51:C55,0))","v":100000},{"$f":"INDEX(E51:E55,MATCH(I51,C51:C55,0))","v":29250},{"$f":"IF(H51>H55,VLOOKUP(H51,A51:F55,6),0)","v":0.05},{"$f":"VLOOKUP(H51,A51:G55,7)","v":0}]
[{"$f":"B51+1","v":18001},25000,0.25,{"$f":"B51","v":18000},{"$f":"(B52-B51)*C52","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B52+1","v":25001},50000,0.3,{"$f":"B52","v":25000},{"$f":"E52+(B53-B52)*C53","v":9250},0,0,{"$f":"IF(I51=C55,E54+ROUND((H51-J51),0)*I51,IF(I51=C54,E53+ROUND((H51-J51)*I51,0),IF(I51=C53,E52+ROUND((H51-J51)*I51,0),IF(I51=C52,E51+ROUND((H51-J51)*I51,0),E50+ROUND((H51-J51)*I51,0)))))","v":251750},{"$f":"MIN(K55:L55)","v":12588},{"$f":"ROUND(SUM(H53+I53)*M51,0)","v":0},{"$f":"SUM(H53:J53)","v":264338}]
[{"$f":"B53+1","v":50001},100000,0.4,{"$f":"B53","v":50000},{"$f":"E53+(B54-B53)*C54","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B54+1","v":100001},null,0.5,100000,{"$f":"IF(J52=0,0,E54)","v":29250},0.05,0,{"$f":"H48","v":50000},{"$f":"IF(H51>H55,H51-H55,0)","v":495000},{"$f":"IF(I55>0,ROUND(I55*I51,0),0)","v":247500},{"$f":"I55-J55","v":247500},{"$f":"IF(H53>0,ROUND(H53*L51,0),0)","v":12588},{"$f":"IF(K55>L55,0,L55-K55)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H37","v":545000},{"$f":"VLOOKUP(H58,A58:C62,3)","v":0.5},{"$f":"INDEX(D58:D62,MATCH(I58,C58:C62,0))","v":100000},{"$f":"INDEX(E58:E62,MATCH(I58,C58:C62,0))","v":29250},{"$f":"IF(H58>H62,VLOOKUP(H58,A58:F62,6),0)","v":0.05},{"$f":"VLOOKUP(H58,A58:G62,7)","v":0}]
[{"$f":"B58+1","v":18001},25000,0.25,{"$f":"B58","v":18000},{"$f":"(B59-B58)*C59","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B59+1","v":25001},50000,0.3,{"$f":"B59","v":25000},{"$f":"E59+(B60-B59)*C60","v":9250},0,0,{"$f":"IF(I58=C62,E61+ROUND((H58-J58),0)*I58,IF(I58=C61,E60+ROUND((H58-J58)*I58,0),IF(I58=C60,E59+ROUND((H58-J58)*I58,0),IF(I58=C59,E58+ROUND((H58-J58)*I58,0),E57+ROUND((H58-J58)*I58,0)))))","v":251750},{"$f":"MIN(K62:L62)","v":12588},{"$f":"ROUND(SUM(H60+I60)*M58,0)","v":0},{"$f":"SUM(H60:J60)","v":264338}]
[{"$f":"B60+1","v":50001},100000,0.4,{"$f":"B60","v":50000},{"$f":"E60+(B61-B60)*C61","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B61+1","v":100001},null,0.5,100000,{"$f":"IF(J59=0,0,E61)","v":29250},0.05,0,{"$f":"H55","v":50000},{"$f":"IF(H58>H62,H58-H62,0)","v":495000},{"$f":"IF(I62>0,ROUND(I62*I58,0),0)","v":247500},{"$f":"I62-J62","v":247500},{"$f":"IF(H60>0,ROUND(H60*L58,0),0)","v":12588},{"$f":"IF(K62>L62,0,L62-K62)","v":0}]
[null,null,1987,{"$f":"C63+1","v":1988},null,"1987-88"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C63","v":1987},{"$f":"D63","v":1988}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H66,A66:C70,3)","v":0.5},{"$f":"INDEX(D66:D70,MATCH(I66,C66:C70,0))","v":100000},{"$f":"INDEX(E66:E70,MATCH(I66,C66:C70,0))","v":29250},{"$f":"IF(H66>H70,VLOOKUP(H66,A66:F70,6),0)","v":0.05},{"$f":"VLOOKUP(H66,A66:G70,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B66,IF($E$3=\"Female\",B73,IF($E$3=\"Senior Citizen\",B80,B87)))","v":18000},0]
[{"$f":"B66+1","v":18001},25000,0.25,{"$f":"B66","v":18000},{"$f":"(B67-B66)*C67","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O66+1","v":18001},25000,0.25]
[{"$f":"B67+1","v":25001},50000,0.3,{"$f":"B67","v":25000},{"$f":"E67+(B68-B67)*C68","v":9250},0,0,{"$f":"IF(I66=C70,E69+ROUND((H66-J66),0)*I66,IF(I66=C69,E68+ROUND((H66-J66)*I66,0),IF(I66=C68,E67+ROUND((H66-J66)*I66,0),IF(I66=C67,E66+ROUND((H66-J66)*I66,0),E65+ROUND((H66-J66)*I66,0)))))","v":251750},{"$f":"MIN(K70:L70)","v":12588},{"$f":"ROUND(SUM(H68+I68)*M66,0)","v":0},{"$f":"SUM(H68:J68)","v":264338},null,null,{"$f":"O67+1","v":25001},50000,0.3]
[{"$f":"B68+1","v":50001},100000,0.4,{"$f":"B68","v":50000},{"$f":"E68+(B69-B68)*C69","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O68+1","v":50001},100000,0.4]
[{"$f":"B69+1","v":100001},null,0.5,100000,{"$f":"IF(J67=0,0,E69)","v":29250},0.05,0,50000,{"$f":"IF(H66>H70,H66-H70,0)","v":495000},{"$f":"IF(I70>0,ROUND(I70*I66,0),0)","v":247500},{"$f":"I70-J70","v":247500},{"$f":"IF(H68>0,ROUND(H68*L66,0),0)","v":12588},{"$f":"IF(K70>L70,0,L70-K70)","v":0},{"$f":"O69+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H68,IF($E$3=\"Female\",H75,IF($E$3=\"Senior Citizen\",H82,H89)))","v":251750}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I68,IF($E$3=\"Female\",I75,IF($E$3=\"Senior Citizen\",I82,I89)))","v":12588}]
[0,18000,0,0,0,0,0,{"$f":"H66","v":545000},{"$f":"VLOOKUP(H73,A73:C77,3)","v":0.5},{"$f":"INDEX(D73:D77,MATCH(I73,C73:C77,0))","v":100000},{"$f":"INDEX(E73:E77,MATCH(I73,C73:C77,0))","v":29250},{"$f":"IF(H73>H77,VLOOKUP(H73,A73:F77,6),0)","v":0.05},{"$f":"VLOOKUP(H73,A73:G77,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J68,IF($E$3=\"Female\",J75,IF($E$3=\"Senior Citizen\",J82,J89)))","v":0}]
[{"$f":"B73+1","v":18001},25000,0.25,{"$f":"B73","v":18000},{"$f":"(B74-B73)*C74","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K68,IF($E$3=\"Female\",K75,IF($E$3=\"Senior Citizen\",K82,K89)))","v":264338}]
[{"$f":"B74+1","v":25001},50000,0.3,{"$f":"B74","v":25000},{"$f":"E74+(B75-B74)*C75","v":9250},0,0,{"$f":"IF(I73=C77,E76+ROUND((H73-J73),0)*I73,IF(I73=C76,E75+ROUND((H73-J73)*I73,0),IF(I73=C75,E74+ROUND((H73-J73)*I73,0),IF(I73=C74,E73+ROUND((H73-J73)*I73,0),E72+ROUND((H73-J73)*I73,0)))))","v":251750},{"$f":"MIN(K77:L77)","v":12588},{"$f":"ROUND(SUM(H75+I75)*M73,0)","v":0},{"$f":"SUM(H75:J75)","v":264338},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A65,IF($E$3=\"Female\",A72,IF($E$3=\"Senior Citizen\",A79,A86)))","v":"Not defined"}]
[{"$f":"B75+1","v":50001},100000,0.4,{"$f":"B75","v":50000},{"$f":"E75+(B76-B75)*C76","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M70,IF($E$3=\"Female\",M77,IF($E$3=\"Senior Citizen\",M84,M91)))","v":0}]
[{"$f":"B76+1","v":100001},null,0.5,100000,{"$f":"IF(J74=0,0,E76)","v":29250},0.05,0,{"$f":"H70","v":50000},{"$f":"IF(H73>H77,H73-H77,0)","v":495000},{"$f":"IF(I77>0,ROUND(I77*I73,0),0)","v":247500},{"$f":"I77-J77","v":247500},{"$f":"IF(H75>0,ROUND(H75*L73,0),0)","v":12588},{"$f":"IF(K77>L77,0,L77-K77)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K68,IF($E$3=\"Female\",K75,IF($E$3=\"Senior Citizen\",K82,K89)))","v":264338}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H66","v":545000},{"$f":"VLOOKUP(H80,A80:C84,3)","v":0.5},{"$f":"INDEX(D80:D84,MATCH(I80,C80:C84,0))","v":100000},{"$f":"INDEX(E80:E84,MATCH(I80,C80:C84,0))","v":29250},{"$f":"IF(H80>H84,VLOOKUP(H80,A80:F84,6),0)","v":0.05},{"$f":"VLOOKUP(H80,A80:G84,7)","v":0}]
[{"$f":"B80+1","v":18001},25000,0.25,{"$f":"B80","v":18000},{"$f":"(B81-B80)*C81","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B81+1","v":25001},50000,0.3,{"$f":"B81","v":25000},{"$f":"E81+(B82-B81)*C82","v":9250},0,0,{"$f":"IF(I80=C84,E83+ROUND((H80-J80),0)*I80,IF(I80=C83,E82+ROUND((H80-J80)*I80,0),IF(I80=C82,E81+ROUND((H80-J80)*I80,0),IF(I80=C81,E80+ROUND((H80-J80)*I80,0),E79+ROUND((H80-J80)*I80,0)))))","v":251750},{"$f":"MIN(K84:L84)","v":12588},{"$f":"ROUND(SUM(H82+I82)*M80,0)","v":0},{"$f":"SUM(H82:J82)","v":264338}]
[{"$f":"B82+1","v":50001},100000,0.4,{"$f":"B82","v":50000},{"$f":"E82+(B83-B82)*C83","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B83+1","v":100001},null,0.5,100000,{"$f":"IF(J81=0,0,E83)","v":29250},0.05,0,{"$f":"H77","v":50000},{"$f":"IF(H80>H84,H80-H84,0)","v":495000},{"$f":"IF(I84>0,ROUND(I84*I80,0),0)","v":247500},{"$f":"I84-J84","v":247500},{"$f":"IF(H82>0,ROUND(H82*L80,0),0)","v":12588},{"$f":"IF(K84>L84,0,L84-K84)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H66","v":545000},{"$f":"VLOOKUP(H87,A87:C91,3)","v":0.5},{"$f":"INDEX(D87:D91,MATCH(I87,C87:C91,0))","v":100000},{"$f":"INDEX(E87:E91,MATCH(I87,C87:C91,0))","v":29250},{"$f":"IF(H87>H91,VLOOKUP(H87,A87:F91,6),0)","v":0.05},{"$f":"VLOOKUP(H87,A87:G91,7)","v":0}]
[{"$f":"B87+1","v":18001},25000,0.25,{"$f":"B87","v":18000},{"$f":"(B88-B87)*C88","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B88+1","v":25001},50000,0.3,{"$f":"B88","v":25000},{"$f":"E88+(B89-B88)*C89","v":9250},0,0,{"$f":"IF(I87=C91,E90+ROUND((H87-J87),0)*I87,IF(I87=C90,E89+ROUND((H87-J87)*I87,0),IF(I87=C89,E88+ROUND((H87-J87)*I87,0),IF(I87=C88,E87+ROUND((H87-J87)*I87,0),E86+ROUND((H87-J87)*I87,0)))))","v":251750},{"$f":"MIN(K91:L91)","v":12588},{"$f":"ROUND(SUM(H89+I89)*M87,0)","v":0},{"$f":"SUM(H89:J89)","v":264338}]
[{"$f":"B89+1","v":50001},100000,0.4,{"$f":"B89","v":50000},{"$f":"E89+(B90-B89)*C90","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B90+1","v":100001},null,0.5,100000,{"$f":"IF(J88=0,0,E90)","v":29250},0.05,0,{"$f":"H84","v":50000},{"$f":"IF(H87>H91,H87-H91,0)","v":495000},{"$f":"IF(I91>0,ROUND(I91*I87,0),0)","v":247500},{"$f":"I91-J91","v":247500},{"$f":"IF(H89>0,ROUND(H89*L87,0),0)","v":12588},{"$f":"IF(K91>L91,0,L91-K91)","v":0}]
[null,null,1988,{"$f":"C92+1","v":1989},null,"1988-89"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C92","v":1988},{"$f":"D92","v":1989}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H95,A95:C99,3)","v":0.5},{"$f":"INDEX(D95:D99,MATCH(I95,C95:C99,0))","v":100000},{"$f":"INDEX(E95:E99,MATCH(I95,C95:C99,0))","v":29250},{"$f":"IF(H95>H99,VLOOKUP(H95,A95:F99,6),0)","v":0.05},{"$f":"VLOOKUP(H95,A95:G99,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B95,IF($E$3=\"Female\",B102,IF($E$3=\"Senior Citizen\",B109,B116)))","v":18000},0]
[{"$f":"B95+1","v":18001},25000,0.25,{"$f":"B95","v":18000},{"$f":"(B96-B95)*C96","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O95+1","v":18001},25000,0.25]
[{"$f":"B96+1","v":25001},50000,0.3,{"$f":"B96","v":25000},{"$f":"E96+(B97-B96)*C97","v":9250},0,0,{"$f":"IF(I95=C99,E98+ROUND((H95-J95),0)*I95,IF(I95=C98,E97+ROUND((H95-J95)*I95,0),IF(I95=C97,E96+ROUND((H95-J95)*I95,0),IF(I95=C96,E95+ROUND((H95-J95)*I95,0),E94+ROUND((H95-J95)*I95,0)))))","v":251750},{"$f":"MIN(K99:L99)","v":12588},{"$f":"ROUND(SUM(H97+I97)*M95,0)","v":0},{"$f":"SUM(H97:J97)","v":264338},null,null,{"$f":"O96+1","v":25001},50000,0.3]
[{"$f":"B97+1","v":50001},100000,0.4,{"$f":"B97","v":50000},{"$f":"E97+(B98-B97)*C98","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O97+1","v":50001},100000,0.4]
[{"$f":"B98+1","v":100001},null,0.5,100000,{"$f":"IF(J96=0,0,E98)","v":29250},0.05,0,50000,{"$f":"IF(H95>H99,H95-H99,0)","v":495000},{"$f":"IF(I99>0,ROUND(I99*I95,0),0)","v":247500},{"$f":"I99-J99","v":247500},{"$f":"IF(H97>0,ROUND(H97*L95,0),0)","v":12588},{"$f":"IF(K99>L99,0,L99-K99)","v":0},{"$f":"O98+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H97,IF($E$3=\"Female\",H104,IF($E$3=\"Senior Citizen\",H111,H118)))","v":251750}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I97,IF($E$3=\"Female\",I104,IF($E$3=\"Senior Citizen\",I111,I118)))","v":12588}]
[0,18000,0,0,0,0,0,{"$f":"H95","v":545000},{"$f":"VLOOKUP(H102,A102:C106,3)","v":0.5},{"$f":"INDEX(D102:D106,MATCH(I102,C102:C106,0))","v":100000},{"$f":"INDEX(E102:E106,MATCH(I102,C102:C106,0))","v":29250},{"$f":"IF(H102>H106,VLOOKUP(H102,A102:F106,6),0)","v":0.05},{"$f":"VLOOKUP(H102,A102:G106,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J97,IF($E$3=\"Female\",J104,IF($E$3=\"Senior Citizen\",J111,J118)))","v":0}]
[{"$f":"B102+1","v":18001},25000,0.25,{"$f":"B102","v":18000},{"$f":"(B103-B102)*C103","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K97,IF($E$3=\"Female\",K104,IF($E$3=\"Senior Citizen\",K111,K118)))","v":264338}]
[{"$f":"B103+1","v":25001},50000,0.3,{"$f":"B103","v":25000},{"$f":"E103+(B104-B103)*C104","v":9250},0,0,{"$f":"IF(I102=C106,E105+ROUND((H102-J102),0)*I102,IF(I102=C105,E104+ROUND((H102-J102)*I102,0),IF(I102=C104,E103+ROUND((H102-J102)*I102,0),IF(I102=C103,E102+ROUND((H102-J102)*I102,0),E101+ROUND((H102-J102)*I102,0)))))","v":251750},{"$f":"MIN(K106:L106)","v":12588},{"$f":"ROUND(SUM(H104+I104)*M102,0)","v":0},{"$f":"SUM(H104:J104)","v":264338},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A94,IF($E$3=\"Female\",A101,IF($E$3=\"Senior Citizen\",A108,A115)))","v":"Not defined"}]
[{"$f":"B104+1","v":50001},100000,0.4,{"$f":"B104","v":50000},{"$f":"E104+(B105-B104)*C105","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M99,IF($E$3=\"Female\",M106,IF($E$3=\"Senior Citizen\",M113,M120)))","v":0}]
[{"$f":"B105+1","v":100001},null,0.5,100000,{"$f":"IF(J103=0,0,E105)","v":29250},0.05,0,{"$f":"H99","v":50000},{"$f":"IF(H102>H106,H102-H106,0)","v":495000},{"$f":"IF(I106>0,ROUND(I106*I102,0),0)","v":247500},{"$f":"I106-J106","v":247500},{"$f":"IF(H104>0,ROUND(H104*L102,0),0)","v":12588},{"$f":"IF(K106>L106,0,L106-K106)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K97,IF($E$3=\"Female\",K104,IF($E$3=\"Senior Citizen\",K111,K118)))","v":264338}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H95","v":545000},{"$f":"VLOOKUP(H109,A109:C113,3)","v":0.5},{"$f":"INDEX(D109:D113,MATCH(I109,C109:C113,0))","v":100000},{"$f":"INDEX(E109:E113,MATCH(I109,C109:C113,0))","v":29250},{"$f":"IF(H109>H113,VLOOKUP(H109,A109:F113,6),0)","v":0.05},{"$f":"VLOOKUP(H109,A109:G113,7)","v":0}]
[{"$f":"B109+1","v":18001},25000,0.25,{"$f":"B109","v":18000},{"$f":"(B110-B109)*C110","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B110+1","v":25001},50000,0.3,{"$f":"B110","v":25000},{"$f":"E110+(B111-B110)*C111","v":9250},0,0,{"$f":"IF(I109=C113,E112+ROUND((H109-J109),0)*I109,IF(I109=C112,E111+ROUND((H109-J109)*I109,0),IF(I109=C111,E110+ROUND((H109-J109)*I109,0),IF(I109=C110,E109+ROUND((H109-J109)*I109,0),E108+ROUND((H109-J109)*I109,0)))))","v":251750},{"$f":"MIN(K113:L113)","v":12588},{"$f":"ROUND(SUM(H111+I111)*M109,0)","v":0},{"$f":"SUM(H111:J111)","v":264338}]
[{"$f":"B111+1","v":50001},100000,0.4,{"$f":"B111","v":50000},{"$f":"E111+(B112-B111)*C112","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B112+1","v":100001},null,0.5,100000,{"$f":"IF(J110=0,0,E112)","v":29250},0.05,0,{"$f":"H106","v":50000},{"$f":"IF(H109>H113,H109-H113,0)","v":495000},{"$f":"IF(I113>0,ROUND(I113*I109,0),0)","v":247500},{"$f":"I113-J113","v":247500},{"$f":"IF(H111>0,ROUND(H111*L109,0),0)","v":12588},{"$f":"IF(K113>L113,0,L113-K113)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H95","v":545000},{"$f":"VLOOKUP(H116,A116:C120,3)","v":0.5},{"$f":"INDEX(D116:D120,MATCH(I116,C116:C120,0))","v":100000},{"$f":"INDEX(E116:E120,MATCH(I116,C116:C120,0))","v":29250},{"$f":"IF(H116>H120,VLOOKUP(H116,A116:F120,6),0)","v":0.05},{"$f":"VLOOKUP(H116,A116:G120,7)","v":0}]
[{"$f":"B116+1","v":18001},25000,0.25,{"$f":"B116","v":18000},{"$f":"(B117-B116)*C117","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B117+1","v":25001},50000,0.3,{"$f":"B117","v":25000},{"$f":"E117+(B118-B117)*C118","v":9250},0,0,{"$f":"IF(I116=C120,E119+ROUND((H116-J116),0)*I116,IF(I116=C119,E118+ROUND((H116-J116)*I116,0),IF(I116=C118,E117+ROUND((H116-J116)*I116,0),IF(I116=C117,E116+ROUND((H116-J116)*I116,0),E115+ROUND((H116-J116)*I116,0)))))","v":251750},{"$f":"MIN(K120:L120)","v":12588},{"$f":"ROUND(SUM(H118+I118)*M116,0)","v":0},{"$f":"SUM(H118:J118)","v":264338}]
[{"$f":"B118+1","v":50001},100000,0.4,{"$f":"B118","v":50000},{"$f":"E118+(B119-B118)*C119","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B119+1","v":100001},null,0.5,100000,{"$f":"IF(J117=0,0,E119)","v":29250},0.05,0,{"$f":"H113","v":50000},{"$f":"IF(H116>H120,H116-H120,0)","v":495000},{"$f":"IF(I120>0,ROUND(I120*I116,0),0)","v":247500},{"$f":"I120-J120","v":247500},{"$f":"IF(H118>0,ROUND(H118*L116,0),0)","v":12588},{"$f":"IF(K120>L120,0,L120-K120)","v":0}]
[null,null,1989,{"$f":"C121+1","v":1990},null,"1989-90"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C121","v":1989},{"$f":"D121","v":1990}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H124,A124:C128,3)","v":0.5},{"$f":"INDEX(D124:D128,MATCH(I124,C124:C128,0))","v":100000},{"$f":"INDEX(E124:E128,MATCH(I124,C124:C128,0))","v":28900},{"$f":"IF(H124>H128,VLOOKUP(H124,A124:F128,6),0)","v":0.08},{"$f":"VLOOKUP(H124,A124:G128,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B124,IF($E$3=\"Female\",B131,IF($E$3=\"Senior Citizen\",B138,B145)))","v":18000},0]
[{"$f":"B124+1","v":18001},25000,0.2,{"$f":"B124","v":18000},{"$f":"(B125-B124)*C125","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O124+1","v":18001},25000,0.2]
[{"$f":"B125+1","v":25001},50000,0.3,{"$f":"B125","v":25000},{"$f":"E125+(B126-B125)*C126","v":8900},0,0,{"$f":"IF(I124=C128,E127+ROUND((H124-J124),0)*I124,IF(I124=C127,E126+ROUND((H124-J124)*I124,0),IF(I124=C126,E125+ROUND((H124-J124)*I124,0),IF(I124=C125,E124+ROUND((H124-J124)*I124,0),E123+ROUND((H124-J124)*I124,0)))))","v":251400},{"$f":"MIN(K128:L128)","v":20112},{"$f":"ROUND(SUM(H126+I126)*M124,0)","v":0},{"$f":"SUM(H126:J126)","v":271512},null,null,{"$f":"O125+1","v":25001},50000,0.3]
[{"$f":"B126+1","v":50001},100000,0.4,{"$f":"B126","v":50000},{"$f":"E126+(B127-B126)*C127","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O126+1","v":50001},100000,0.4]
[{"$f":"B127+1","v":100001},null,0.5,100000,{"$f":"IF(J125=0,0,E127)","v":28900},0.08,0,50000,{"$f":"IF(H124>H128,H124-H128,0)","v":495000},{"$f":"IF(I128>0,ROUND(I128*I124,0),0)","v":247500},{"$f":"I128-J128","v":247500},{"$f":"IF(H126>0,ROUND(H126*L124,0),0)","v":20112},{"$f":"IF(K128>L128,0,L128-K128)","v":0},{"$f":"O127+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H126,IF($E$3=\"Female\",H133,IF($E$3=\"Senior Citizen\",H140,H147)))","v":251400}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I126,IF($E$3=\"Female\",I133,IF($E$3=\"Senior Citizen\",I140,I147)))","v":20112}]
[0,18000,0,0,0,0,0,{"$f":"H124","v":545000},{"$f":"VLOOKUP(H131,A131:C135,3)","v":0.5},{"$f":"INDEX(D131:D135,MATCH(I131,C131:C135,0))","v":100000},{"$f":"INDEX(E131:E135,MATCH(I131,C131:C135,0))","v":28900},{"$f":"IF(H131>H135,VLOOKUP(H131,A131:F135,6),0)","v":0.08},{"$f":"VLOOKUP(H131,A131:G135,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J126,IF($E$3=\"Female\",J133,IF($E$3=\"Senior Citizen\",J140,J147)))","v":0}]
[{"$f":"B131+1","v":18001},25000,0.2,{"$f":"B131","v":18000},{"$f":"(B132-B131)*C132","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K126,IF($E$3=\"Female\",K133,IF($E$3=\"Senior Citizen\",K140,K147)))","v":271512}]
[{"$f":"B132+1","v":25001},50000,0.3,{"$f":"B132","v":25000},{"$f":"E132+(B133-B132)*C133","v":8900},0,0,{"$f":"IF(I131=C135,E134+ROUND((H131-J131),0)*I131,IF(I131=C134,E133+ROUND((H131-J131)*I131,0),IF(I131=C133,E132+ROUND((H131-J131)*I131,0),IF(I131=C132,E131+ROUND((H131-J131)*I131,0),E130+ROUND((H131-J131)*I131,0)))))","v":251400},{"$f":"MIN(K135:L135)","v":20112},{"$f":"ROUND(SUM(H133+I133)*M131,0)","v":0},{"$f":"SUM(H133:J133)","v":271512},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A123,IF($E$3=\"Female\",A130,IF($E$3=\"Senior Citizen\",A137,A144)))","v":"Not defined"}]
[{"$f":"B133+1","v":50001},100000,0.4,{"$f":"B133","v":50000},{"$f":"E133+(B134-B133)*C134","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M128,IF($E$3=\"Female\",M135,IF($E$3=\"Senior Citizen\",M142,M149)))","v":0}]
[{"$f":"B134+1","v":100001},null,0.5,100000,{"$f":"IF(J132=0,0,E134)","v":28900},0.08,0,{"$f":"H128","v":50000},{"$f":"IF(H131>H135,H131-H135,0)","v":495000},{"$f":"IF(I135>0,ROUND(I135*I131,0),0)","v":247500},{"$f":"I135-J135","v":247500},{"$f":"IF(H133>0,ROUND(H133*L131,0),0)","v":20112},{"$f":"IF(K135>L135,0,L135-K135)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K126,IF($E$3=\"Female\",K133,IF($E$3=\"Senior Citizen\",K140,K147)))","v":271512}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H124","v":545000},{"$f":"VLOOKUP(H138,A138:C142,3)","v":0.5},{"$f":"INDEX(D138:D142,MATCH(I138,C138:C142,0))","v":100000},{"$f":"INDEX(E138:E142,MATCH(I138,C138:C142,0))","v":28900},{"$f":"IF(H138>H142,VLOOKUP(H138,A138:F142,6),0)","v":0.08},{"$f":"VLOOKUP(H138,A138:G142,7)","v":0}]
[{"$f":"B138+1","v":18001},25000,0.2,{"$f":"B138","v":18000},{"$f":"(B139-B138)*C139","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B139+1","v":25001},50000,0.3,{"$f":"B139","v":25000},{"$f":"E139+(B140-B139)*C140","v":8900},0,0,{"$f":"IF(I138=C142,E141+ROUND((H138-J138),0)*I138,IF(I138=C141,E140+ROUND((H138-J138)*I138,0),IF(I138=C140,E139+ROUND((H138-J138)*I138,0),IF(I138=C139,E138+ROUND((H138-J138)*I138,0),E137+ROUND((H138-J138)*I138,0)))))","v":251400},{"$f":"MIN(K142:L142)","v":20112},{"$f":"ROUND(SUM(H140+I140)*M138,0)","v":0},{"$f":"SUM(H140:J140)","v":271512}]
[{"$f":"B140+1","v":50001},100000,0.4,{"$f":"B140","v":50000},{"$f":"E140+(B141-B140)*C141","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B141+1","v":100001},null,0.5,100000,{"$f":"IF(J139=0,0,E141)","v":28900},0.08,0,{"$f":"H135","v":50000},{"$f":"IF(H138>H142,H138-H142,0)","v":495000},{"$f":"IF(I142>0,ROUND(I142*I138,0),0)","v":247500},{"$f":"I142-J142","v":247500},{"$f":"IF(H140>0,ROUND(H140*L138,0),0)","v":20112},{"$f":"IF(K142>L142,0,L142-K142)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H124","v":545000},{"$f":"VLOOKUP(H145,A145:C149,3)","v":0.5},{"$f":"INDEX(D145:D149,MATCH(I145,C145:C149,0))","v":100000},{"$f":"INDEX(E145:E149,MATCH(I145,C145:C149,0))","v":28900},{"$f":"IF(H145>H149,VLOOKUP(H145,A145:F149,6),0)","v":0.08},{"$f":"VLOOKUP(H145,A145:G149,7)","v":0}]
[{"$f":"B145+1","v":18001},25000,0.2,{"$f":"B145","v":18000},{"$f":"(B146-B145)*C146","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B146+1","v":25001},50000,0.3,{"$f":"B146","v":25000},{"$f":"E146+(B147-B146)*C147","v":8900},0,0,{"$f":"IF(I145=C149,E148+ROUND((H145-J145),0)*I145,IF(I145=C148,E147+ROUND((H145-J145)*I145,0),IF(I145=C147,E146+ROUND((H145-J145)*I145,0),IF(I145=C146,E145+ROUND((H145-J145)*I145,0),E144+ROUND((H145-J145)*I145,0)))))","v":251400},{"$f":"MIN(K149:L149)","v":20112},{"$f":"ROUND(SUM(H147+I147)*M145,0)","v":0},{"$f":"SUM(H147:J147)","v":271512}]
[{"$f":"B147+1","v":50001},100000,0.4,{"$f":"B147","v":50000},{"$f":"E147+(B148-B147)*C148","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B148+1","v":100001},null,0.5,100000,{"$f":"IF(J146=0,0,E148)","v":28900},0.08,0,{"$f":"H142","v":50000},{"$f":"IF(H145>H149,H145-H149,0)","v":495000},{"$f":"IF(I149>0,ROUND(I149*I145,0),0)","v":247500},{"$f":"I149-J149","v":247500},{"$f":"IF(H147>0,ROUND(H147*L145,0),0)","v":20112},{"$f":"IF(K149>L149,0,L149-K149)","v":0}]
[null,null,1990,{"$f":"C150+1","v":1991},null,"1990-91"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C150","v":1990},{"$f":"D150","v":1991}]
[0,22000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H153,A153:C157,3)","v":0.5},{"$f":"INDEX(D153:D157,MATCH(I153,C153:C157,0))","v":100000},{"$f":"INDEX(E153:E157,MATCH(I153,C153:C157,0))","v":27600},{"$f":"IF(H153>H157,VLOOKUP(H153,A153:F157,6),0)","v":0.12},{"$f":"VLOOKUP(H153,A153:G157,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B153,IF($E$3=\"Female\",B160,IF($E$3=\"Senior Citizen\",B167,B174)))","v":22000},0]
[{"$f":"B153+1","v":22001},30000,0.2,{"$f":"B153","v":22000},{"$f":"(B154-B153)*C154","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O153+1","v":22001},30000,0.2]
[{"$f":"B154+1","v":30001},50000,0.3,{"$f":"B154","v":30000},{"$f":"E154+(B155-B154)*C155","v":7600},0,0,{"$f":"IF(I153=C157,E156+ROUND((H153-J153),0)*I153,IF(I153=C156,E155+ROUND((H153-J153)*I153,0),IF(I153=C155,E154+ROUND((H153-J153)*I153,0),IF(I153=C154,E153+ROUND((H153-J153)*I153,0),E152+ROUND((H153-J153)*I153,0)))))","v":250100},{"$f":"MIN(K157:L157)","v":30012},{"$f":"ROUND(SUM(H155+I155)*M153,0)","v":0},{"$f":"SUM(H155:J155)","v":280112},null,null,{"$f":"O154+1","v":30001},50000,0.3]
[{"$f":"B155+1","v":50001},100000,0.4,{"$f":"B155","v":50000},{"$f":"E155+(B156-B155)*C156","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O155+1","v":50001},100000,0.4]
[{"$f":"B156+1","v":100001},null,0.5,100000,{"$f":"IF(J154=0,0,E156)","v":27600},0.12,0,75000,{"$f":"IF(H153>H157,H153-H157,0)","v":470000},{"$f":"IF(I157>0,ROUND(I157*I153,0),0)","v":235000},{"$f":"I157-J157","v":235000},{"$f":"IF(H155>0,ROUND(H155*L153,0),0)","v":30012},{"$f":"IF(K157>L157,0,L157-K157)","v":0},{"$f":"O156+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H155,IF($E$3=\"Female\",H162,IF($E$3=\"Senior Citizen\",H169,H176)))","v":250100}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I155,IF($E$3=\"Female\",I162,IF($E$3=\"Senior Citizen\",I169,I176)))","v":30012}]
[0,22000,0,0,0,0,0,{"$f":"H153","v":545000},{"$f":"VLOOKUP(H160,A160:C164,3)","v":0.5},{"$f":"INDEX(D160:D164,MATCH(I160,C160:C164,0))","v":100000},{"$f":"INDEX(E160:E164,MATCH(I160,C160:C164,0))","v":27600},{"$f":"IF(H160>H164,VLOOKUP(H160,A160:F164,6),0)","v":0.12},{"$f":"VLOOKUP(H160,A160:G164,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J155,IF($E$3=\"Female\",J162,IF($E$3=\"Senior Citizen\",J169,J176)))","v":0}]
[{"$f":"B160+1","v":22001},30000,0.2,{"$f":"B160","v":22000},{"$f":"(B161-B160)*C161","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K155,IF($E$3=\"Female\",K162,IF($E$3=\"Senior Citizen\",K169,K176)))","v":280112}]
[{"$f":"B161+1","v":30001},50000,0.3,{"$f":"B161","v":30000},{"$f":"E161+(B162-B161)*C162","v":7600},0,0,{"$f":"IF(I160=C164,E163+ROUND((H160-J160),0)*I160,IF(I160=C163,E162+ROUND((H160-J160)*I160,0),IF(I160=C162,E161+ROUND((H160-J160)*I160,0),IF(I160=C161,E160+ROUND((H160-J160)*I160,0),E159+ROUND((H160-J160)*I160,0)))))","v":250100},{"$f":"MIN(K164:L164)","v":30012},{"$f":"ROUND(SUM(H162+I162)*M160,0)","v":0},{"$f":"SUM(H162:J162)","v":280112},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A152,IF($E$3=\"Female\",A159,IF($E$3=\"Senior Citizen\",A166,A173)))","v":"Not defined"}]
[{"$f":"B162+1","v":50001},100000,0.4,{"$f":"B162","v":50000},{"$f":"E162+(B163-B162)*C163","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M157,IF($E$3=\"Female\",M164,IF($E$3=\"Senior Citizen\",M171,M178)))","v":0}]
[{"$f":"B163+1","v":100001},null,0.5,100000,{"$f":"IF(J161=0,0,E163)","v":27600},0.12,0,{"$f":"H157","v":75000},{"$f":"IF(H160>H164,H160-H164,0)","v":470000},{"$f":"IF(I164>0,ROUND(I164*I160,0),0)","v":235000},{"$f":"I164-J164","v":235000},{"$f":"IF(H162>0,ROUND(H162*L160,0),0)","v":30012},{"$f":"IF(K164>L164,0,L164-K164)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K155,IF($E$3=\"Female\",K162,IF($E$3=\"Senior Citizen\",K169,K176)))","v":280112}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H153","v":545000},{"$f":"VLOOKUP(H167,A167:C171,3)","v":0.5},{"$f":"INDEX(D167:D171,MATCH(I167,C167:C171,0))","v":100000},{"$f":"INDEX(E167:E171,MATCH(I167,C167:C171,0))","v":27600},{"$f":"IF(H167>H171,VLOOKUP(H167,A167:F171,6),0)","v":0.12},{"$f":"VLOOKUP(H167,A167:G171,7)","v":0}]
[{"$f":"B167+1","v":22001},30000,0.2,{"$f":"B167","v":22000},{"$f":"(B168-B167)*C168","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B168+1","v":30001},50000,0.3,{"$f":"B168","v":30000},{"$f":"E168+(B169-B168)*C169","v":7600},0,0,{"$f":"IF(I167=C171,E170+ROUND((H167-J167),0)*I167,IF(I167=C170,E169+ROUND((H167-J167)*I167,0),IF(I167=C169,E168+ROUND((H167-J167)*I167,0),IF(I167=C168,E167+ROUND((H167-J167)*I167,0),E166+ROUND((H167-J167)*I167,0)))))","v":250100},{"$f":"MIN(K171:L171)","v":30012},{"$f":"ROUND(SUM(H169+I169)*M167,0)","v":0},{"$f":"SUM(H169:J169)","v":280112}]
[{"$f":"B169+1","v":50001},100000,0.4,{"$f":"B169","v":50000},{"$f":"E169+(B170-B169)*C170","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B170+1","v":100001},null,0.5,100000,{"$f":"IF(J168=0,0,E170)","v":27600},0.12,0,{"$f":"H164","v":75000},{"$f":"IF(H167>H171,H167-H171,0)","v":470000},{"$f":"IF(I171>0,ROUND(I171*I167,0),0)","v":235000},{"$f":"I171-J171","v":235000},{"$f":"IF(H169>0,ROUND(H169*L167,0),0)","v":30012},{"$f":"IF(K171>L171,0,L171-K171)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H153","v":545000},{"$f":"VLOOKUP(H174,A174:C178,3)","v":0.5},{"$f":"INDEX(D174:D178,MATCH(I174,C174:C178,0))","v":100000},{"$f":"INDEX(E174:E178,MATCH(I174,C174:C178,0))","v":27600},{"$f":"IF(H174>H178,VLOOKUP(H174,A174:F178,6),0)","v":0.12},{"$f":"VLOOKUP(H174,A174:G178,7)","v":0}]
[{"$f":"B174+1","v":22001},30000,0.2,{"$f":"B174","v":22000},{"$f":"(B175-B174)*C175","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B175+1","v":30001},50000,0.3,{"$f":"B175","v":30000},{"$f":"E175+(B176-B175)*C176","v":7600},0,0,{"$f":"IF(I174=C178,E177+ROUND((H174-J174),0)*I174,IF(I174=C177,E176+ROUND((H174-J174)*I174,0),IF(I174=C176,E175+ROUND((H174-J174)*I174,0),IF(I174=C175,E174+ROUND((H174-J174)*I174,0),E173+ROUND((H174-J174)*I174,0)))))","v":250100},{"$f":"MIN(K178:L178)","v":30012},{"$f":"ROUND(SUM(H176+I176)*M174,0)","v":0},{"$f":"SUM(H176:J176)","v":280112}]
[{"$f":"B176+1","v":50001},100000,0.4,{"$f":"B176","v":50000},{"$f":"E176+(B177-B176)*C177","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B177+1","v":100001},null,0.5,100000,{"$f":"IF(J175=0,0,E177)","v":27600},0.12,0,{"$f":"H171","v":75000},{"$f":"IF(H174>H178,H174-H178,0)","v":470000},{"$f":"IF(I178>0,ROUND(I178*I174,0),0)","v":235000},{"$f":"I178-J178","v":235000},{"$f":"IF(H176>0,ROUND(H176*L174,0),0)","v":30012},{"$f":"IF(K178>L178,0,L178-K178)","v":0}]
[null,null,1991,{"$f":"C179+1","v":1992},null,"1991-92"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C179","v":1991},{"$f":"D179","v":1992}]
[0,22000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H182,A182:C186,3)","v":0.5},{"$f":"INDEX(D182:D186,MATCH(I182,C182:C186,0))","v":100000},{"$f":"INDEX(E182:E186,MATCH(I182,C182:C186,0))","v":27600},{"$f":"IF(H182>H186,VLOOKUP(H182,A182:F186,6),0)","v":0.12},{"$f":"VLOOKUP(H182,A182:G186,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B182,IF($E$3=\"Female\",B189,IF($E$3=\"Senior Citizen\",B196,B203)))","v":22000},0]
[{"$f":"B182+1","v":22001},30000,0.2,{"$f":"B182","v":22000},{"$f":"(B183-B182)*C183","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O182+1","v":22001},30000,0.2]
[{"$f":"B183+1","v":30001},50000,0.3,{"$f":"B183","v":30000},{"$f":"E183+(B184-B183)*C184","v":7600},0,0,{"$f":"IF(I182=C186,E185+ROUND((H182-J182),0)*I182,IF(I182=C185,E184+ROUND((H182-J182)*I182,0),IF(I182=C184,E183+ROUND((H182-J182)*I182,0),IF(I182=C183,E182+ROUND((H182-J182)*I182,0),E181+ROUND((H182-J182)*I182,0)))))","v":250100},{"$f":"MIN(K186:L186)","v":30012},{"$f":"ROUND(SUM(H184+I184)*M182,0)","v":0},{"$f":"SUM(H184:J184)","v":280112},null,null,{"$f":"O183+1","v":30001},50000,0.3]
[{"$f":"B184+1","v":50001},100000,0.4,{"$f":"B184","v":50000},{"$f":"E184+(B185-B184)*C185","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O184+1","v":50001},100000,0.4]
[{"$f":"B185+1","v":100001},null,0.5,100000,{"$f":"IF(J183=0,0,E185)","v":27600},0.12,0,100000,{"$f":"IF(H182>H186,H182-H186,0)","v":445000},{"$f":"IF(I186>0,ROUND(I186*I182,0),0)","v":222500},{"$f":"I186-J186","v":222500},{"$f":"IF(H184>0,ROUND(H184*L182,0),0)","v":30012},{"$f":"IF(K186>L186,0,L186-K186)","v":0},{"$f":"O185+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H184,IF($E$3=\"Female\",H191,IF($E$3=\"Senior Citizen\",H198,H205)))","v":250100}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I184,IF($E$3=\"Female\",I191,IF($E$3=\"Senior Citizen\",I198,I205)))","v":30012}]
[0,22000,0,0,0,0,0,{"$f":"H182","v":545000},{"$f":"VLOOKUP(H189,A189:C193,3)","v":0.5},{"$f":"INDEX(D189:D193,MATCH(I189,C189:C193,0))","v":100000},{"$f":"INDEX(E189:E193,MATCH(I189,C189:C193,0))","v":27600},{"$f":"IF(H189>H193,VLOOKUP(H189,A189:F193,6),0)","v":0.12},{"$f":"VLOOKUP(H189,A189:G193,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J184,IF($E$3=\"Female\",J191,IF($E$3=\"Senior Citizen\",J198,J205)))","v":0}]
[{"$f":"B189+1","v":22001},30000,0.2,{"$f":"B189","v":22000},{"$f":"(B190-B189)*C190","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K184,IF($E$3=\"Female\",K191,IF($E$3=\"Senior Citizen\",K198,K205)))","v":280112}]
[{"$f":"B190+1","v":30001},50000,0.3,{"$f":"B190","v":30000},{"$f":"E190+(B191-B190)*C191","v":7600},0,0,{"$f":"IF(I189=C193,E192+ROUND((H189-J189),0)*I189,IF(I189=C192,E191+ROUND((H189-J189)*I189,0),IF(I189=C191,E190+ROUND((H189-J189)*I189,0),IF(I189=C190,E189+ROUND((H189-J189)*I189,0),E188+ROUND((H189-J189)*I189,0)))))","v":250100},{"$f":"MIN(K193:L193)","v":30012},{"$f":"ROUND(SUM(H191+I191)*M189,0)","v":0},{"$f":"SUM(H191:J191)","v":280112},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A181,IF($E$3=\"Female\",A188,IF($E$3=\"Senior Citizen\",A195,A202)))","v":"Not defined"}]
[{"$f":"B191+1","v":50001},100000,0.4,{"$f":"B191","v":50000},{"$f":"E191+(B192-B191)*C192","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M186,IF($E$3=\"Female\",M193,IF($E$3=\"Senior Citizen\",M200,M207)))","v":0}]
[{"$f":"B192+1","v":100001},null,0.5,100000,{"$f":"IF(J190=0,0,E192)","v":27600},0.12,0,{"$f":"H186","v":100000},{"$f":"IF(H189>H193,H189-H193,0)","v":445000},{"$f":"IF(I193>0,ROUND(I193*I189,0),0)","v":222500},{"$f":"I193-J193","v":222500},{"$f":"IF(H191>0,ROUND(H191*L189,0),0)","v":30012},{"$f":"IF(K193>L193,0,L193-K193)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K184,IF($E$3=\"Female\",K191,IF($E$3=\"Senior Citizen\",K198,K205)))","v":280112}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H182","v":545000},{"$f":"VLOOKUP(H196,A196:C200,3)","v":0.5},{"$f":"INDEX(D196:D200,MATCH(I196,C196:C200,0))","v":100000},{"$f":"INDEX(E196:E200,MATCH(I196,C196:C200,0))","v":27600},{"$f":"IF(H196>H200,VLOOKUP(H196,A196:F200,6),0)","v":0.12},{"$f":"VLOOKUP(H196,A196:G200,7)","v":0}]
[{"$f":"B196+1","v":22001},30000,0.2,{"$f":"B196","v":22000},{"$f":"(B197-B196)*C197","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B197+1","v":30001},50000,0.3,{"$f":"B197","v":30000},{"$f":"E197+(B198-B197)*C198","v":7600},0,0,{"$f":"IF(I196=C200,E199+ROUND((H196-J196),0)*I196,IF(I196=C199,E198+ROUND((H196-J196)*I196,0),IF(I196=C198,E197+ROUND((H196-J196)*I196,0),IF(I196=C197,E196+ROUND((H196-J196)*I196,0),E195+ROUND((H196-J196)*I196,0)))))","v":250100},{"$f":"MIN(K200:L200)","v":30012},{"$f":"ROUND(SUM(H198+I198)*M196,0)","v":0},{"$f":"SUM(H198:J198)","v":280112}]
[{"$f":"B198+1","v":50001},100000,0.4,{"$f":"B198","v":50000},{"$f":"E198+(B199-B198)*C199","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B199+1","v":100001},null,0.5,100000,{"$f":"IF(J197=0,0,E199)","v":27600},0.12,0,{"$f":"H193","v":100000},{"$f":"IF(H196>H200,H196-H200,0)","v":445000},{"$f":"IF(I200>0,ROUND(I200*I196,0),0)","v":222500},{"$f":"I200-J200","v":222500},{"$f":"IF(H198>0,ROUND(H198*L196,0),0)","v":30012},{"$f":"IF(K200>L200,0,L200-K200)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H182","v":545000},{"$f":"VLOOKUP(H203,A203:C207,3)","v":0.5},{"$f":"INDEX(D203:D207,MATCH(I203,C203:C207,0))","v":100000},{"$f":"INDEX(E203:E207,MATCH(I203,C203:C207,0))","v":27600},{"$f":"IF(H203>H207,VLOOKUP(H203,A203:F207,6),0)","v":0.12},{"$f":"VLOOKUP(H203,A203:G207,7)","v":0}]
[{"$f":"B203+1","v":22001},30000,0.2,{"$f":"B203","v":22000},{"$f":"(B204-B203)*C204","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B204+1","v":30001},50000,0.3,{"$f":"B204","v":30000},{"$f":"E204+(B205-B204)*C205","v":7600},0,0,{"$f":"IF(I203=C207,E206+ROUND((H203-J203),0)*I203,IF(I203=C206,E205+ROUND((H203-J203)*I203,0),IF(I203=C205,E204+ROUND((H203-J203)*I203,0),IF(I203=C204,E203+ROUND((H203-J203)*I203,0),E202+ROUND((H203-J203)*I203,0)))))","v":250100},{"$f":"MIN(K207:L207)","v":30012},{"$f":"ROUND(SUM(H205+I205)*M203,0)","v":0},{"$f":"SUM(H205:J205)","v":280112}]
[{"$f":"B205+1","v":50001},100000,0.4,{"$f":"B205","v":50000},{"$f":"E205+(B206-B205)*C206","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B206+1","v":100001},null,0.5,100000,{"$f":"IF(J204=0,0,E206)","v":27600},0.12,0,{"$f":"H200","v":100000},{"$f":"IF(H203>H207,H203-H207,0)","v":445000},{"$f":"IF(I207>0,ROUND(I207*I203,0),0)","v":222500},{"$f":"I207-J207","v":222500},{"$f":"IF(H205>0,ROUND(H205*L203,0),0)","v":30012},{"$f":"IF(K207>L207,0,L207-K207)","v":0}]
[null,null,1992,{"$f":"C208+1","v":1993},null,"1992-93"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C208","v":1992},{"$f":"D208","v":1993}]
[0,28000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H211,A211:C215,3)","v":0.4},{"$f":"INDEX(D211:D215,MATCH(I211,C211:C215,0))","v":100000},{"$f":"INDEX(E211:E215,MATCH(I211,C211:C215,0))","v":19400},{"$f":"IF(H211>H215,VLOOKUP(H211,A211:F215,6),0)","v":0.12},{"$f":"VLOOKUP(H211,A211:G215,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B211,IF($E$3=\"Female\",B218,IF($E$3=\"Senior Citizen\",B225,B232)))","v":28000},0]
[{"$f":"B211+1","v":28001},50000,0.2,{"$f":"B211","v":28000},{"$f":"(B212-B211)*C212","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O211+1","v":28001},50000,0.2]
[{"$f":"B212+1","v":50001},100000,0.3,{"$f":"B212","v":50000},{"$f":"E212+(B213-B212)*C213","v":19400},0,0,{"$f":"IF(I211=C215,E214+ROUND((H211-J211),0)*I211,IF(I211=C214,E213+ROUND((H211-J211)*I211,0),IF(I211=C213,E212+ROUND((H211-J211)*I211,0),IF(I211=C212,E211+ROUND((H211-J211)*I211,0),E210+ROUND((H211-J211)*I211,0)))))","v":197400},{"$f":"MIN(K215:L215)","v":23688},{"$f":"ROUND(SUM(H213+I213)*M211,0)","v":0},{"$f":"SUM(H213:J213)","v":221088},null,null,{"$f":"O212+1","v":50001},100000,0.3]
[{"$f":"B213+1","v":100001},null,0.4,{"$f":"B213","v":100000},{"$f":"IF(J211=0,0,E213)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O213+1","v":100001},0,0.4]
["Surcharge Limit",null,null,100000,null,0.12,0,100000,{"$f":"IF(H211>H215,H211-H215,0)","v":445000},{"$f":"IF(I215>0,ROUND(I215*I211,0),0)","v":178000},{"$f":"I215-J215","v":267000},{"$f":"IF(H213>0,ROUND(H213*L211,0),0)","v":23688},{"$f":"IF(K215>L215,0,L215-K215)","v":0},{"$f":"O214+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H213,IF($E$3=\"Female\",H220,IF($E$3=\"Senior Citizen\",H227,H234)))","v":197400}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I213,IF($E$3=\"Female\",I220,IF($E$3=\"Senior Citizen\",I227,I234)))","v":23688}]
[0,28000,0,0,0,0,0,{"$f":"H211","v":545000},{"$f":"VLOOKUP(H218,A218:C222,3)","v":0.4},{"$f":"INDEX(D218:D222,MATCH(I218,C218:C222,0))","v":100000},{"$f":"INDEX(E218:E222,MATCH(I218,C218:C222,0))","v":19400},{"$f":"IF(H218>H222,VLOOKUP(H218,A218:F222,6),0)","v":0.12},{"$f":"VLOOKUP(H218,A218:G222,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J213,IF($E$3=\"Female\",J220,IF($E$3=\"Senior Citizen\",J227,J234)))","v":0}]
[{"$f":"B218+1","v":28001},50000,0.2,{"$f":"B218","v":28000},{"$f":"(B219-B218)*C219","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K213,IF($E$3=\"Female\",K220,IF($E$3=\"Senior Citizen\",K227,K234)))","v":221088}]
[{"$f":"B219+1","v":50001},100000,0.3,{"$f":"B219","v":50000},{"$f":"E219+(B220-B219)*C220","v":19400},0,0,{"$f":"IF(I218=C222,E221+ROUND((H218-J218),0)*I218,IF(I218=C221,E220+ROUND((H218-J218)*I218,0),IF(I218=C220,E219+ROUND((H218-J218)*I218,0),IF(I218=C219,E218+ROUND((H218-J218)*I218,0),E217+ROUND((H218-J218)*I218,0)))))","v":197400},{"$f":"MIN(K222:L222)","v":23688},{"$f":"ROUND(SUM(H220+I220)*M218,0)","v":0},{"$f":"SUM(H220:J220)","v":221088},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A210,IF($E$3=\"Female\",A217,IF($E$3=\"Senior Citizen\",A224,A231)))","v":"Not defined"}]
[{"$f":"B220+1","v":100001},null,0.4,{"$f":"B220","v":100000},{"$f":"IF(J218=0,0,E220)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M215,IF($E$3=\"Female\",M222,IF($E$3=\"Senior Citizen\",M229,M236)))","v":0}]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H215","v":100000},{"$f":"IF(H218>H222,H218-H222,0)","v":445000},{"$f":"IF(I222>0,ROUND(I222*I218,0),0)","v":178000},{"$f":"I222-J222","v":267000},{"$f":"IF(H220>0,ROUND(H220*L218,0),0)","v":23688},{"$f":"IF(K222>L222,0,L222-K222)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K213,IF($E$3=\"Female\",K220,IF($E$3=\"Senior Citizen\",K227,K234)))","v":221088}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,28000,0,0,0,0,0,{"$f":"H211","v":545000},{"$f":"VLOOKUP(H225,A225:C229,3)","v":0.4},{"$f":"INDEX(D225:D229,MATCH(I225,C225:C229,0))","v":100000},{"$f":"INDEX(E225:E229,MATCH(I225,C225:C229,0))","v":19400},{"$f":"IF(H225>H229,VLOOKUP(H225,A225:F229,6),0)","v":0.12},{"$f":"VLOOKUP(H225,A225:G229,7)","v":0}]
[{"$f":"B225+1","v":28001},50000,0.2,{"$f":"B225","v":28000},{"$f":"(B226-B225)*C226","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B226+1","v":50001},100000,0.3,{"$f":"B226","v":50000},{"$f":"E226+(B227-B226)*C227","v":19400},0,0,{"$f":"IF(I225=C229,E228+ROUND((H225-J225),0)*I225,IF(I225=C228,E227+ROUND((H225-J225)*I225,0),IF(I225=C227,E226+ROUND((H225-J225)*I225,0),IF(I225=C226,E225+ROUND((H225-J225)*I225,0),E224+ROUND((H225-J225)*I225,0)))))","v":197400},{"$f":"MIN(K229:L229)","v":23688},{"$f":"ROUND(SUM(H227+I227)*M225,0)","v":0},{"$f":"SUM(H227:J227)","v":221088}]
[{"$f":"B227+1","v":100001},null,0.4,{"$f":"B227","v":100000},{"$f":"IF(J225=0,0,E227)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H222","v":100000},{"$f":"IF(H225>H229,H225-H229,0)","v":445000},{"$f":"IF(I229>0,ROUND(I229*I225,0),0)","v":178000},{"$f":"I229-J229","v":267000},{"$f":"IF(H227>0,ROUND(H227*L225,0),0)","v":23688},{"$f":"IF(K229>L229,0,L229-K229)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,28000,0,0,0,0,0,{"$f":"H211","v":545000},{"$f":"VLOOKUP(H232,A232:C236,3)","v":0.4},{"$f":"INDEX(D232:D236,MATCH(I232,C232:C236,0))","v":100000},{"$f":"INDEX(E232:E236,MATCH(I232,C232:C236,0))","v":19400},{"$f":"IF(H232>H236,VLOOKUP(H232,A232:F236,6),0)","v":0.12},{"$f":"VLOOKUP(H232,A232:G236,7)","v":0}]
[{"$f":"B232+1","v":28001},50000,0.2,{"$f":"B232","v":28000},{"$f":"(B233-B232)*C233","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B233+1","v":50001},100000,0.3,{"$f":"B233","v":50000},{"$f":"E233+(B234-B233)*C234","v":19400},0,0,{"$f":"IF(I232=C236,E235+ROUND((H232-J232),0)*I232,IF(I232=C235,E234+ROUND((H232-J232)*I232,0),IF(I232=C234,E233+ROUND((H232-J232)*I232,0),IF(I232=C233,E232+ROUND((H232-J232)*I232,0),E231+ROUND((H232-J232)*I232,0)))))","v":197400},{"$f":"MIN(K236:L236)","v":23688},{"$f":"ROUND(SUM(H234+I234)*M232,0)","v":0},{"$f":"SUM(H234:J234)","v":221088}]
[{"$f":"B234+1","v":100001},null,0.4,{"$f":"B234","v":100000},{"$f":"IF(J232=0,0,E234)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H229","v":100000},{"$f":"IF(H232>H236,H232-H236,0)","v":445000},{"$f":"IF(I236>0,ROUND(I236*I232,0),0)","v":178000},{"$f":"I236-J236","v":267000},{"$f":"IF(H234>0,ROUND(H234*L232,0),0)","v":23688},{"$f":"IF(K236>L236,0,L236-K236)","v":0}]
[null,null,1993,{"$f":"C237+1","v":1994},null,"1993-94"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C237","v":1993},{"$f":"D237","v":1994}]
[0,30000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H240,A240:C244,3)","v":0.4},{"$f":"INDEX(D240:D244,MATCH(I240,C240:C244,0))","v":100000},{"$f":"INDEX(E240:E244,MATCH(I240,C240:C244,0))","v":19000},{"$f":"IF(H240>H244,VLOOKUP(H240,A240:F244,6),0)","v":0.12},{"$f":"VLOOKUP(H240,A240:G244,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B240,IF($E$3=\"Female\",B247,IF($E$3=\"Senior Citizen\",B254,B261)))","v":30000},0]
[{"$f":"B240+1","v":30001},50000,0.2,{"$f":"B240","v":30000},{"$f":"(B241-B240)*C241","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O240+1","v":30001},50000,0.2]
[{"$f":"B241+1","v":50001},100000,0.3,{"$f":"B241","v":50000},{"$f":"E241+(B242-B241)*C242","v":19000},0.12,0,{"$f":"IF(I240=C244,E243+ROUND((H240-J240),0)*I240,IF(I240=C243,E242+ROUND((H240-J240)*I240,0),IF(I240=C242,E241+ROUND((H240-J240)*I240,0),IF(I240=C241,E240+ROUND((H240-J240)*I240,0),E239+ROUND((H240-J240)*I240,0)))))","v":197000},{"$f":"MIN(K244:L244)","v":23640},{"$f":"ROUND(SUM(H242+I242)*M240,0)","v":0},{"$f":"SUM(H242:J242)","v":220640},null,null,{"$f":"O241+1","v":50001},100000,0.3]
[{"$f":"B242+1","v":100001},null,0.4,{"$f":"B242","v":100000},{"$f":"IF(J240=0,0,E242)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O242+1","v":100001},0,0.4]
["Surcharge Limit",null,null,100000,null,null,null,100000,{"$f":"IF(H240>H244,H240-H244,0)","v":445000},{"$f":"IF(I244>0,ROUND(I244*I240,0),0)","v":178000},{"$f":"I244-J244","v":267000},{"$f":"IF(H242>0,ROUND(H242*L240,0),0)","v":23640},{"$f":"IF(K244>L244,0,L244-K244)","v":0},{"$f":"O243+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H242,IF($E$3=\"Female\",H249,IF($E$3=\"Senior Citizen\",H256,H263)))","v":197000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I242,IF($E$3=\"Female\",I249,IF($E$3=\"Senior Citizen\",I256,I263)))","v":23640}]
[0,30000,0,0,0,0,0,{"$f":"H240","v":545000},{"$f":"VLOOKUP(H247,A247:C251,3)","v":0.4},{"$f":"INDEX(D247:D251,MATCH(I247,C247:C251,0))","v":100000},{"$f":"INDEX(E247:E251,MATCH(I247,C247:C251,0))","v":19000},{"$f":"IF(H247>H251,VLOOKUP(H247,A247:F251,6),0)","v":0.12},{"$f":"VLOOKUP(H247,A247:G251,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J242,IF($E$3=\"Female\",J249,IF($E$3=\"Senior Citizen\",J256,J263)))","v":0}]
[{"$f":"B247+1","v":30001},50000,0.2,{"$f":"B247","v":30000},{"$f":"(B248-B247)*C248","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K242,IF($E$3=\"Female\",K249,IF($E$3=\"Senior Citizen\",K256,K263)))","v":220640}]
[{"$f":"B248+1","v":50001},100000,0.3,{"$f":"B248","v":50000},{"$f":"E248+(B249-B248)*C249","v":19000},0.12,0,{"$f":"IF(I247=C251,E250+ROUND((H247-J247),0)*I247,IF(I247=C250,E249+ROUND((H247-J247)*I247,0),IF(I247=C249,E248+ROUND((H247-J247)*I247,0),IF(I247=C248,E247+ROUND((H247-J247)*I247,0),E246+ROUND((H247-J247)*I247,0)))))","v":197000},{"$f":"MIN(K251:L251)","v":23640},{"$f":"ROUND(SUM(H249+I249)*M247,0)","v":0},{"$f":"SUM(H249:J249)","v":220640},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A239,IF($E$3=\"Female\",A246,IF($E$3=\"Senior Citizen\",A253,A260)))","v":"Not defined"}]
[{"$f":"B249+1","v":100001},null,0.4,{"$f":"B249","v":100000},{"$f":"IF(J247=0,0,E249)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M244,IF($E$3=\"Female\",M251,IF($E$3=\"Senior Citizen\",M258,M265)))","v":0}]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H244","v":100000},{"$f":"IF(H247>H251,H247-H251,0)","v":445000},{"$f":"IF(I251>0,ROUND(I251*I247,0),0)","v":178000},{"$f":"I251-J251","v":267000},{"$f":"IF(H249>0,ROUND(H249*L247,0),0)","v":23640},{"$f":"IF(K251>L251,0,L251-K251)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K242,IF($E$3=\"Female\",K249,IF($E$3=\"Senior Citizen\",K256,K263)))","v":220640}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,30000,0,0,0,0,0,{"$f":"H240","v":545000},{"$f":"VLOOKUP(H254,A254:C258,3)","v":0.4},{"$f":"INDEX(D254:D258,MATCH(I254,C254:C258,0))","v":100000},{"$f":"INDEX(E254:E258,MATCH(I254,C254:C258,0))","v":19000},{"$f":"IF(H254>H258,VLOOKUP(H254,A254:F258,6),0)","v":0.12},{"$f":"VLOOKUP(H254,A254:G258,7)","v":0}]
[{"$f":"B254+1","v":30001},50000,0.2,{"$f":"B254","v":30000},{"$f":"(B255-B254)*C255","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B255+1","v":50001},100000,0.3,{"$f":"B255","v":50000},{"$f":"E255+(B256-B255)*C256","v":19000},0.12,0,{"$f":"IF(I254=C258,E257+ROUND((H254-J254),0)*I254,IF(I254=C257,E256+ROUND((H254-J254)*I254,0),IF(I254=C256,E255+ROUND((H254-J254)*I254,0),IF(I254=C255,E254+ROUND((H254-J254)*I254,0),E253+ROUND((H254-J254)*I254,0)))))","v":197000},{"$f":"MIN(K258:L258)","v":23640},{"$f":"ROUND(SUM(H256+I256)*M254,0)","v":0},{"$f":"SUM(H256:J256)","v":220640}]
[{"$f":"B256+1","v":100001},null,0.4,{"$f":"B256","v":100000},{"$f":"IF(J254=0,0,E256)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H251","v":100000},{"$f":"IF(H254>H258,H254-H258,0)","v":445000},{"$f":"IF(I258>0,ROUND(I258*I254,0),0)","v":178000},{"$f":"I258-J258","v":267000},{"$f":"IF(H256>0,ROUND(H256*L254,0),0)","v":23640},{"$f":"IF(K258>L258,0,L258-K258)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,30000,0,0,0,0,0,{"$f":"H240","v":545000},{"$f":"VLOOKUP(H261,A261:C265,3)","v":0.4},{"$f":"INDEX(D261:D265,MATCH(I261,C261:C265,0))","v":100000},{"$f":"INDEX(E261:E265,MATCH(I261,C261:C265,0))","v":19000},{"$f":"IF(H261>H265,VLOOKUP(H261,A261:F265,6),0)","v":0.12},{"$f":"VLOOKUP(H261,A261:G265,7)","v":0}]
[{"$f":"B261+1","v":30001},50000,0.2,{"$f":"B261","v":30000},{"$f":"(B262-B261)*C262","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B262+1","v":50001},100000,0.3,{"$f":"B262","v":50000},{"$f":"E262+(B263-B262)*C263","v":19000},0.12,0,{"$f":"IF(I261=C265,E264+ROUND((H261-J261),0)*I261,IF(I261=C264,E263+ROUND((H261-J261)*I261,0),IF(I261=C263,E262+ROUND((H261-J261)*I261,0),IF(I261=C262,E261+ROUND((H261-J261)*I261,0),E260+ROUND((H261-J261)*I261,0)))))","v":197000},{"$f":"MIN(K265:L265)","v":23640},{"$f":"ROUND(SUM(H263+I263)*M261,0)","v":0},{"$f":"SUM(H263:J263)","v":220640}]
[{"$f":"B263+1","v":100001},null,0.4,{"$f":"B263","v":100000},{"$f":"IF(J261=0,0,E263)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H258","v":100000},{"$f":"IF(H261>H265,H261-H265,0)","v":445000},{"$f":"IF(I265>0,ROUND(I265*I261,0),0)","v":178000},{"$f":"I265-J265","v":267000},{"$f":"IF(H263>0,ROUND(H263*L261,0),0)","v":23640},{"$f":"IF(K265>L265,0,L265-K265)","v":0}]
[null,null,1994,{"$f":"C266+1","v":1995},null,"1994-95"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C266","v":1994},{"$f":"D266","v":1995}]
[0,35000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H269,A269:C273,3)","v":0.4},{"$f":"INDEX(D269:D273,MATCH(I269,C269:C273,0))","v":120000},{"$f":"INDEX(E269:E273,MATCH(I269,C269:C273,0))","v":23000},{"$f":"IF(H269>H273,VLOOKUP(H269,A269:F273,6),0)","v":0},{"$f":"VLOOKUP(H269,A269:G273,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B269,IF($E$3=\"Female\",B276,IF($E$3=\"Senior Citizen\",B283,B290)))","v":35000},0]
[{"$f":"B269+1","v":35001},60000,0.2,{"$f":"B269","v":35000},{"$f":"(B270-B269)*C270","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O269+1","v":35001},60000,0.2]
[{"$f":"B270+1","v":60001},120000,0.3,{"$f":"B270","v":60000},{"$f":"E270+(B271-B270)*C271","v":23000},0,0,{"$f":"IF(I269=C273,E272+ROUND((H269-J269),0)*I269,IF(I269=C272,E271+ROUND((H269-J269)*I269,0),IF(I269=C271,E270+ROUND((H269-J269)*I269,0),IF(I269=C270,E269+ROUND((H269-J269)*I269,0),E268+ROUND((H269-J269)*I269,0)))))","v":193000},{"$f":"MIN(K273:L273)","v":0},{"$f":"ROUND(SUM(H271+I271)*M269,0)","v":0},{"$f":"SUM(H271:J271)","v":193000},null,null,{"$f":"O270+1","v":60001},120000,0.3]
[{"$f":"B271+1","v":120001},null,0.4,{"$f":"B271","v":120000},{"$f":"IF(J269=0,0,E271)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O271+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H269>H273,H269-H273,0)","v":545000},{"$f":"IF(I273>0,ROUND(I273*I269,0),0)","v":218000},{"$f":"I273-J273","v":327000},{"$f":"IF(H271>0,ROUND(H271*L269,0),0)","v":0},{"$f":"IF(K273>L273,0,L273-K273)","v":0},{"$f":"O272+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H271,IF($E$3=\"Female\",H278,IF($E$3=\"Senior Citizen\",H285,H292)))","v":193000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I271,IF($E$3=\"Female\",I278,IF($E$3=\"Senior Citizen\",I285,I292)))","v":0}]
[0,35000,0,0,0,0,0,{"$f":"H269","v":545000},{"$f":"VLOOKUP(H276,A276:C280,3)","v":0.4},{"$f":"INDEX(D276:D280,MATCH(I276,C276:C280,0))","v":120000},{"$f":"INDEX(E276:E280,MATCH(I276,C276:C280,0))","v":23000},{"$f":"IF(H276>H280,VLOOKUP(H276,A276:F280,6),0)","v":0},{"$f":"VLOOKUP(H276,A276:G280,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J271,IF($E$3=\"Female\",J278,IF($E$3=\"Senior Citizen\",J285,J292)))","v":0}]
[{"$f":"B276+1","v":35001},60000,0.2,{"$f":"B276","v":35000},{"$f":"(B277-B276)*C277","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K271,IF($E$3=\"Female\",K278,IF($E$3=\"Senior Citizen\",K285,K292)))","v":193000}]
[{"$f":"B277+1","v":60001},120000,0.3,{"$f":"B277","v":60000},{"$f":"E277+(B278-B277)*C278","v":23000},0,0,{"$f":"IF(I276=C280,E279+ROUND((H276-J276),0)*I276,IF(I276=C279,E278+ROUND((H276-J276)*I276,0),IF(I276=C278,E277+ROUND((H276-J276)*I276,0),IF(I276=C277,E276+ROUND((H276-J276)*I276,0),E275+ROUND((H276-J276)*I276,0)))))","v":193000},{"$f":"MIN(K280:L280)","v":0},{"$f":"ROUND(SUM(H278+I278)*M276,0)","v":0},{"$f":"SUM(H278:J278)","v":193000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A268,IF($E$3=\"Female\",A275,IF($E$3=\"Senior Citizen\",A282,A289)))","v":"Not defined"}]
[{"$f":"B278+1","v":120001},null,0.4,{"$f":"B278","v":120000},{"$f":"IF(J276=0,0,E278)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M273,IF($E$3=\"Female\",M280,IF($E$3=\"Senior Citizen\",M287,M294)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H273","v":0},{"$f":"IF(H276>H280,H276-H280,0)","v":545000},{"$f":"IF(I280>0,ROUND(I280*I276,0),0)","v":218000},{"$f":"I280-J280","v":327000},{"$f":"IF(H278>0,ROUND(H278*L276,0),0)","v":0},{"$f":"IF(K280>L280,0,L280-K280)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K271,IF($E$3=\"Female\",K278,IF($E$3=\"Senior Citizen\",K285,K292)))","v":193000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,35000,0,0,0,0,0,{"$f":"H269","v":545000},{"$f":"VLOOKUP(H283,A283:C287,3)","v":0.4},{"$f":"INDEX(D283:D287,MATCH(I283,C283:C287,0))","v":120000},{"$f":"INDEX(E283:E287,MATCH(I283,C283:C287,0))","v":23000},{"$f":"IF(H283>H287,VLOOKUP(H283,A283:F287,6),0)","v":0},{"$f":"VLOOKUP(H283,A283:G287,7)","v":0}]
[{"$f":"B283+1","v":35001},60000,0.2,{"$f":"B283","v":35000},{"$f":"(B284-B283)*C284","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B284+1","v":60001},120000,0.3,{"$f":"B284","v":60000},{"$f":"E284+(B285-B284)*C285","v":23000},0,0,{"$f":"IF(I283=C287,E286+ROUND((H283-J283),0)*I283,IF(I283=C286,E285+ROUND((H283-J283)*I283,0),IF(I283=C285,E284+ROUND((H283-J283)*I283,0),IF(I283=C284,E283+ROUND((H283-J283)*I283,0),E282+ROUND((H283-J283)*I283,0)))))","v":193000},{"$f":"MIN(K287:L287)","v":0},{"$f":"ROUND(SUM(H285+I285)*M283,0)","v":0},{"$f":"SUM(H285:J285)","v":193000}]
[{"$f":"B285+1","v":120001},null,0.4,{"$f":"B285","v":120000},{"$f":"IF(J283=0,0,E285)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H280","v":0},{"$f":"IF(H283>H287,H283-H287,0)","v":545000},{"$f":"IF(I287>0,ROUND(I287*I283,0),0)","v":218000},{"$f":"I287-J287","v":327000},{"$f":"IF(H285>0,ROUND(H285*L283,0),0)","v":0},{"$f":"IF(K287>L287,0,L287-K287)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,35000,0,0,0,0,0,{"$f":"H269","v":545000},{"$f":"VLOOKUP(H290,A290:C294,3)","v":0.4},{"$f":"INDEX(D290:D294,MATCH(I290,C290:C294,0))","v":120000},{"$f":"INDEX(E290:E294,MATCH(I290,C290:C294,0))","v":23000},{"$f":"IF(H290>H294,VLOOKUP(H290,A290:F294,6),0)","v":0},{"$f":"VLOOKUP(H290,A290:G294,7)","v":0}]
[{"$f":"B290+1","v":35001},60000,0.2,{"$f":"B290","v":35000},{"$f":"(B291-B290)*C291","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B291+1","v":60001},120000,0.3,{"$f":"B291","v":60000},{"$f":"E291+(B292-B291)*C292","v":23000},0,0,{"$f":"IF(I290=C294,E293+ROUND((H290-J290),0)*I290,IF(I290=C293,E292+ROUND((H290-J290)*I290,0),IF(I290=C292,E291+ROUND((H290-J290)*I290,0),IF(I290=C291,E290+ROUND((H290-J290)*I290,0),E289+ROUND((H290-J290)*I290,0)))))","v":193000},{"$f":"MIN(K294:L294)","v":0},{"$f":"ROUND(SUM(H292+I292)*M290,0)","v":0},{"$f":"SUM(H292:J292)","v":193000}]
[{"$f":"B292+1","v":120001},null,0.4,{"$f":"B292","v":120000},{"$f":"IF(J290=0,0,E292)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H287","v":0},{"$f":"IF(H290>H294,H290-H294,0)","v":545000},{"$f":"IF(I294>0,ROUND(I294*I290,0),0)","v":218000},{"$f":"I294-J294","v":327000},{"$f":"IF(H292>0,ROUND(H292*L290,0),0)","v":0},{"$f":"IF(K294>L294,0,L294-K294)","v":0}]
[null,null,1995,{"$f":"C295+1","v":1996},null,"1995-96"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C295","v":1995},{"$f":"D295","v":1996}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H298,A298:C302,3)","v":0.4},{"$f":"INDEX(D298:D302,MATCH(I298,C298:C302,0))","v":120000},{"$f":"INDEX(E298:E302,MATCH(I298,C298:C302,0))","v":22000},{"$f":"IF(H298>H302,VLOOKUP(H298,A298:F302,6),0)","v":0},{"$f":"VLOOKUP(H298,A298:G302,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B298,IF($E$3=\"Female\",B305,IF($E$3=\"Senior Citizen\",B312,B319)))","v":40000},0]
[{"$f":"B298+1","v":40001},60000,0.2,{"$f":"B298","v":40000},{"$f":"(B299-B298)*C299","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O298+1","v":40001},60000,0.2]
[{"$f":"B299+1","v":60001},120000,0.3,{"$f":"B299","v":60000},{"$f":"E299+(B300-B299)*C300","v":22000},0,0,{"$f":"IF(I298=C302,E301+ROUND((H298-J298),0)*I298,IF(I298=C301,E300+ROUND((H298-J298)*I298,0),IF(I298=C300,E299+ROUND((H298-J298)*I298,0),IF(I298=C299,E298+ROUND((H298-J298)*I298,0),E297+ROUND((H298-J298)*I298,0)))))","v":192000},{"$f":"MIN(K302:L302)","v":0},{"$f":"ROUND(SUM(H300+I300)*M298,0)","v":0},{"$f":"SUM(H300:J300)","v":192000},null,null,{"$f":"O299+1","v":60001},120000,0.3]
[{"$f":"B300+1","v":120001},null,0.4,{"$f":"B300","v":120000},{"$f":"IF(J298=0,0,E300)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O300+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H298>H302,H298-H302,0)","v":545000},{"$f":"IF(I302>0,ROUND(I302*I298,0),0)","v":218000},{"$f":"I302-J302","v":327000},{"$f":"IF(H300>0,ROUND(H300*L298,0),0)","v":0},{"$f":"IF(K302>L302,0,L302-K302)","v":0},{"$f":"O301+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H300,IF($E$3=\"Female\",H307,IF($E$3=\"Senior Citizen\",H314,H321)))","v":192000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I300,IF($E$3=\"Female\",I307,IF($E$3=\"Senior Citizen\",I314,I321)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H298","v":545000},{"$f":"VLOOKUP(H305,A305:C309,3)","v":0.4},{"$f":"INDEX(D305:D309,MATCH(I305,C305:C309,0))","v":120000},{"$f":"INDEX(E305:E309,MATCH(I305,C305:C309,0))","v":22000},{"$f":"IF(H305>H309,VLOOKUP(H305,A305:F309,6),0)","v":0},{"$f":"VLOOKUP(H305,A305:G309,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J300,IF($E$3=\"Female\",J307,IF($E$3=\"Senior Citizen\",J314,J321)))","v":0}]
[{"$f":"B305+1","v":40001},60000,0.2,{"$f":"B305","v":40000},{"$f":"(B306-B305)*C306","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K300,IF($E$3=\"Female\",K307,IF($E$3=\"Senior Citizen\",K314,K321)))","v":192000}]
[{"$f":"B306+1","v":60001},120000,0.3,{"$f":"B306","v":60000},{"$f":"E306+(B307-B306)*C307","v":22000},0,0,{"$f":"IF(I305=C309,E308+ROUND((H305-J305),0)*I305,IF(I305=C308,E307+ROUND((H305-J305)*I305,0),IF(I305=C307,E306+ROUND((H305-J305)*I305,0),IF(I305=C306,E305+ROUND((H305-J305)*I305,0),E304+ROUND((H305-J305)*I305,0)))))","v":192000},{"$f":"MIN(K309:L309)","v":0},{"$f":"ROUND(SUM(H307+I307)*M305,0)","v":0},{"$f":"SUM(H307:J307)","v":192000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A297,IF($E$3=\"Female\",A304,IF($E$3=\"Senior Citizen\",A311,A318)))","v":"Not defined"}]
[{"$f":"B307+1","v":120001},null,0.4,{"$f":"B307","v":120000},{"$f":"IF(J305=0,0,E307)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M302,IF($E$3=\"Female\",M309,IF($E$3=\"Senior Citizen\",M316,M323)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H302","v":0},{"$f":"IF(H305>H309,H305-H309,0)","v":545000},{"$f":"IF(I309>0,ROUND(I309*I305,0),0)","v":218000},{"$f":"I309-J309","v":327000},{"$f":"IF(H307>0,ROUND(H307*L305,0),0)","v":0},{"$f":"IF(K309>L309,0,L309-K309)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K300,IF($E$3=\"Female\",K307,IF($E$3=\"Senior Citizen\",K314,K321)))","v":192000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H298","v":545000},{"$f":"VLOOKUP(H312,A312:C316,3)","v":0.4},{"$f":"INDEX(D312:D316,MATCH(I312,C312:C316,0))","v":120000},{"$f":"INDEX(E312:E316,MATCH(I312,C312:C316,0))","v":22000},{"$f":"IF(H312>H316,VLOOKUP(H312,A312:F316,6),0)","v":0},{"$f":"VLOOKUP(H312,A312:G316,7)","v":0}]
[{"$f":"B312+1","v":40001},60000,0.2,{"$f":"B312","v":40000},{"$f":"(B313-B312)*C313","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B313+1","v":60001},120000,0.3,{"$f":"B313","v":60000},{"$f":"E313+(B314-B313)*C314","v":22000},0,0,{"$f":"IF(I312=C316,E315+ROUND((H312-J312),0)*I312,IF(I312=C315,E314+ROUND((H312-J312)*I312,0),IF(I312=C314,E313+ROUND((H312-J312)*I312,0),IF(I312=C313,E312+ROUND((H312-J312)*I312,0),E311+ROUND((H312-J312)*I312,0)))))","v":192000},{"$f":"MIN(K316:L316)","v":0},{"$f":"ROUND(SUM(H314+I314)*M312,0)","v":0},{"$f":"SUM(H314:J314)","v":192000}]
[{"$f":"B314+1","v":120001},null,0.4,{"$f":"B314","v":120000},{"$f":"IF(J312=0,0,E314)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H309","v":0},{"$f":"IF(H312>H316,H312-H316,0)","v":545000},{"$f":"IF(I316>0,ROUND(I316*I312,0),0)","v":218000},{"$f":"I316-J316","v":327000},{"$f":"IF(H314>0,ROUND(H314*L312,0),0)","v":0},{"$f":"IF(K316>L316,0,L316-K316)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H298","v":545000},{"$f":"VLOOKUP(H319,A319:C323,3)","v":0.4},{"$f":"INDEX(D319:D323,MATCH(I319,C319:C323,0))","v":120000},{"$f":"INDEX(E319:E323,MATCH(I319,C319:C323,0))","v":22000},{"$f":"IF(H319>H323,VLOOKUP(H319,A319:F323,6),0)","v":0},{"$f":"VLOOKUP(H319,A319:G323,7)","v":0}]
[{"$f":"B319+1","v":40001},60000,0.2,{"$f":"B319","v":40000},{"$f":"(B320-B319)*C320","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B320+1","v":60001},120000,0.3,{"$f":"B320","v":60000},{"$f":"E320+(B321-B320)*C321","v":22000},0,0,{"$f":"IF(I319=C323,E322+ROUND((H319-J319),0)*I319,IF(I319=C322,E321+ROUND((H319-J319)*I319,0),IF(I319=C321,E320+ROUND((H319-J319)*I319,0),IF(I319=C320,E319+ROUND((H319-J319)*I319,0),E318+ROUND((H319-J319)*I319,0)))))","v":192000},{"$f":"MIN(K323:L323)","v":0},{"$f":"ROUND(SUM(H321+I321)*M319,0)","v":0},{"$f":"SUM(H321:J321)","v":192000}]
[{"$f":"B321+1","v":120001},null,0.4,{"$f":"B321","v":120000},{"$f":"IF(J319=0,0,E321)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H316","v":0},{"$f":"IF(H319>H323,H319-H323,0)","v":545000},{"$f":"IF(I323>0,ROUND(I323*I319,0),0)","v":218000},{"$f":"I323-J323","v":327000},{"$f":"IF(H321>0,ROUND(H321*L319,0),0)","v":0},{"$f":"IF(K323>L323,0,L323-K323)","v":0}]
[null,null,1996,{"$f":"C324+1","v":1997},null,"1996-97"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C324","v":1996},{"$f":"D324","v":1997}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H327,A327:C331,3)","v":0.4},{"$f":"INDEX(D327:D331,MATCH(I327,C327:C331,0))","v":120000},{"$f":"INDEX(E327:E331,MATCH(I327,C327:C331,0))","v":21000},{"$f":"IF(H327>H331,VLOOKUP(H327,A327:F331,6),0)","v":0},{"$f":"VLOOKUP(H327,A327:G331,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B327,IF($E$3=\"Female\",B334,IF($E$3=\"Senior Citizen\",B341,B348)))","v":40000},0]
[{"$f":"B327+1","v":40001},60000,0.15,{"$f":"B327","v":40000},{"$f":"(B328-B327)*C328","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O327+1","v":40001},60000,0.15]
[{"$f":"B328+1","v":60001},120000,0.3,{"$f":"B328","v":60000},{"$f":"E328+(B329-B328)*C329","v":21000},0,0,{"$f":"IF(I327=C331,E330+ROUND((H327-J327),0)*I327,IF(I327=C330,E329+ROUND((H327-J327)*I327,0),IF(I327=C329,E328+ROUND((H327-J327)*I327,0),IF(I327=C328,E327+ROUND((H327-J327)*I327,0),E326+ROUND((H327-J327)*I327,0)))))","v":191000},{"$f":"MIN(K331:L331)","v":0},{"$f":"ROUND(SUM(H329+I329)*M327,0)","v":0},{"$f":"SUM(H329:J329)","v":191000},null,null,{"$f":"O328+1","v":60001},120000,0.3]
[{"$f":"B329+1","v":120001},null,0.4,{"$f":"B329","v":120000},{"$f":"IF(J327=0,0,E329)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O329+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H327>H331,H327-H331,0)","v":545000},{"$f":"IF(I331>0,ROUND(I331*I327,0),0)","v":218000},{"$f":"I331-J331","v":327000},{"$f":"IF(H329>0,ROUND(H329*L327,0),0)","v":0},{"$f":"IF(K331>L331,0,L331-K331)","v":0},{"$f":"O330+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H329,IF($E$3=\"Female\",H336,IF($E$3=\"Senior Citizen\",H343,H350)))","v":191000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I329,IF($E$3=\"Female\",I336,IF($E$3=\"Senior Citizen\",I343,I350)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H327","v":545000},{"$f":"VLOOKUP(H334,A334:C338,3)","v":0.4},{"$f":"INDEX(D334:D338,MATCH(I334,C334:C338,0))","v":120000},{"$f":"INDEX(E334:E338,MATCH(I334,C334:C338,0))","v":21000},{"$f":"IF(H334>H338,VLOOKUP(H334,A334:F338,6),0)","v":0},{"$f":"VLOOKUP(H334,A334:G338,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J329,IF($E$3=\"Female\",J336,IF($E$3=\"Senior Citizen\",J343,J350)))","v":0}]
[{"$f":"B334+1","v":40001},60000,0.15,{"$f":"B334","v":40000},{"$f":"(B335-B334)*C335","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K329,IF($E$3=\"Female\",K336,IF($E$3=\"Senior Citizen\",K343,K350)))","v":191000}]
[{"$f":"B335+1","v":60001},120000,0.3,{"$f":"B335","v":60000},{"$f":"E335+(B336-B335)*C336","v":21000},0,0,{"$f":"IF(I334=C338,E337+ROUND((H334-J334),0)*I334,IF(I334=C337,E336+ROUND((H334-J334)*I334,0),IF(I334=C336,E335+ROUND((H334-J334)*I334,0),IF(I334=C335,E334+ROUND((H334-J334)*I334,0),E333+ROUND((H334-J334)*I334,0)))))","v":191000},{"$f":"MIN(K338:L338)","v":0},{"$f":"ROUND(SUM(H336+I336)*M334,0)","v":0},{"$f":"SUM(H336:J336)","v":191000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A326,IF($E$3=\"Female\",A333,IF($E$3=\"Senior Citizen\",A340,A347)))","v":"Not defined"}]
[{"$f":"B336+1","v":120001},null,0.4,{"$f":"B336","v":120000},{"$f":"IF(J334=0,0,E336)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M331,IF($E$3=\"Female\",M338,IF($E$3=\"Senior Citizen\",M345,M352)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H331","v":0},{"$f":"IF(H334>H338,H334-H338,0)","v":545000},{"$f":"IF(I338>0,ROUND(I338*I334,0),0)","v":218000},{"$f":"I338-J338","v":327000},{"$f":"IF(H336>0,ROUND(H336*L334,0),0)","v":0},{"$f":"IF(K338>L338,0,L338-K338)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K329,IF($E$3=\"Female\",K336,IF($E$3=\"Senior Citizen\",K343,K350)))","v":191000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H327","v":545000},{"$f":"VLOOKUP(H341,A341:C345,3)","v":0.4},{"$f":"INDEX(D341:D345,MATCH(I341,C341:C345,0))","v":120000},{"$f":"INDEX(E341:E345,MATCH(I341,C341:C345,0))","v":21000},{"$f":"IF(H341>H345,VLOOKUP(H341,A341:F345,6),0)","v":0},{"$f":"VLOOKUP(H341,A341:G345,7)","v":0}]
[{"$f":"B341+1","v":40001},60000,0.15,{"$f":"B341","v":40000},{"$f":"(B342-B341)*C342","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B342+1","v":60001},120000,0.3,{"$f":"B342","v":60000},{"$f":"E342+(B343-B342)*C343","v":21000},0,0,{"$f":"IF(I341=C345,E344+ROUND((H341-J341),0)*I341,IF(I341=C344,E343+ROUND((H341-J341)*I341,0),IF(I341=C343,E342+ROUND((H341-J341)*I341,0),IF(I341=C342,E341+ROUND((H341-J341)*I341,0),E340+ROUND((H341-J341)*I341,0)))))","v":191000},{"$f":"MIN(K345:L345)","v":0},{"$f":"ROUND(SUM(H343+I343)*M341,0)","v":0},{"$f":"SUM(H343:J343)","v":191000}]
[{"$f":"B343+1","v":120001},null,0.4,{"$f":"B343","v":120000},{"$f":"IF(J341=0,0,E343)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H338","v":0},{"$f":"IF(H341>H345,H341-H345,0)","v":545000},{"$f":"IF(I345>0,ROUND(I345*I341,0),0)","v":218000},{"$f":"I345-J345","v":327000},{"$f":"IF(H343>0,ROUND(H343*L341,0),0)","v":0},{"$f":"IF(K345>L345,0,L345-K345)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,40000,0,0,0,0,0,{"$f":"H327","v":545000},{"$f":"VLOOKUP(H348,A348:C352,3)","v":0.4},{"$f":"INDEX(D348:D352,MATCH(I348,C348:C352,0))","v":120000},{"$f":"INDEX(E348:E352,MATCH(I348,C348:C352,0))","v":21000},{"$f":"IF(H348>H352,VLOOKUP(H348,A348:F352,6),0)","v":0},{"$f":"VLOOKUP(H348,A348:G352,7)","v":0}]
[{"$f":"B348+1","v":40001},60000,0.15,{"$f":"B348","v":40000},{"$f":"(B349-B348)*C349","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B349+1","v":60001},120000,0.3,{"$f":"B349","v":60000},{"$f":"E349+(B350-B349)*C350","v":21000},0,0,{"$f":"IF(I348=C352,E351+ROUND((H348-J348),0)*I348,IF(I348=C351,E350+ROUND((H348-J348)*I348,0),IF(I348=C350,E349+ROUND((H348-J348)*I348,0),IF(I348=C349,E348+ROUND((H348-J348)*I348,0),E347+ROUND((H348-J348)*I348,0)))))","v":191000},{"$f":"MIN(K352:L352)","v":0},{"$f":"ROUND(SUM(H350+I350)*M348,0)","v":0},{"$f":"SUM(H350:J350)","v":191000}]
[{"$f":"B350+1","v":120001},null,0.4,{"$f":"B350","v":120000},{"$f":"IF(J348=0,0,E350)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H345","v":0},{"$f":"IF(H348>H352,H348-H352,0)","v":545000},{"$f":"IF(I352>0,ROUND(I352*I348,0),0)","v":218000},{"$f":"I352-J352","v":327000},{"$f":"IF(H350>0,ROUND(H350*L348,0),0)","v":0},{"$f":"IF(K352>L352,0,L352-K352)","v":0}]
[null,null,1997,{"$f":"C353+1","v":1998},null,"1997-98"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C353","v":1997},{"$f":"D353","v":1998}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H356,A356:C360,3)","v":0.3},{"$f":"INDEX(D356:D360,MATCH(I356,C356:C360,0))","v":150000},{"$f":"INDEX(E356:E360,MATCH(I356,C356:C360,0))","v":20000},{"$f":"IF(H356>H360,VLOOKUP(H356,A356:F360,6),0)","v":0},{"$f":"VLOOKUP(H356,A356:G360,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B356,IF($E$3=\"Female\",B363,IF($E$3=\"Senior Citizen\",B370,B377)))","v":40000},0]
[{"$f":"B356+1","v":40001},60000,0.1,{"$f":"B356","v":40000},{"$f":"(B357-B356)*C357","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O356+1","v":40001},60000,0.1]
[{"$f":"B357+1","v":60001},150000,0.2,{"$f":"B357","v":60000},{"$f":"E357+(B358-B357)*C358","v":20000},0,0,{"$f":"IF(I356=C360,E359+ROUND((H356-J356),0)*I356,IF(I356=C359,E358+ROUND((H356-J356)*I356,0),IF(I356=C358,E357+ROUND((H356-J356)*I356,0),IF(I356=C357,E356+ROUND((H356-J356)*I356,0),E355+ROUND((H356-J356)*I356,0)))))","v":138500},{"$f":"MIN(K360:L360)","v":0},{"$f":"ROUND(SUM(H358+I358)*M356,0)","v":0},{"$f":"SUM(H358:J358)","v":138500},null,null,{"$f":"O357+1","v":60001},150000,0.2]
[{"$f":"B358+1","v":150001},null,0.3,{"$f":"B358","v":150000},{"$f":"IF(J356=0,0,E358)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O358+1","v":150001},0,0.3]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H356>H360,H356-H360,0)","v":545000},{"$f":"IF(I360>0,ROUND(I360*I356,0),0)","v":163500},{"$f":"I360-J360","v":381500},{"$f":"IF(H358>0,ROUND(H358*L356,0),0)","v":0},{"$f":"IF(K360>L360,0,L360-K360)","v":0},{"$f":"O359+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H358,IF($E$3=\"Female\",H365,IF($E$3=\"Senior Citizen\",H372,H379)))","v":138500}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I358,IF($E$3=\"Female\",I365,IF($E$3=\"Senior Citizen\",I372,I379)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H356","v":545000},{"$f":"VLOOKUP(H363,A363:C367,3)","v":0.3},{"$f":"INDEX(D363:D367,MATCH(I363,C363:C367,0))","v":150000},{"$f":"INDEX(E363:E367,MATCH(I363,C363:C367,0))","v":20000},{"$f":"IF(H363>H367,VLOOKUP(H363,A363:F367,6),0)","v":0},{"$f":"VLOOKUP(H363,A363:G367,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J358,IF($E$3=\"Female\",J365,IF($E$3=\"Senior Citizen\",J372,J379)))","v":0}]
[{"$f":"B363+1","v":40001},60000,0.1,{"$f":"B363","v":40000},{"$f":"(B364-B363)*C364","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K358,IF($E$3=\"Female\",K365,IF($E$3=\"Senior Citizen\",K372,K379)))","v":138500}]
[{"$f":"B364+1","v":60001},150000,0.2,{"$f":"B364","v":60000},{"$f":"E364+(B365-B364)*C365","v":20000},0,0,{"$f":"IF(I363=C367,E366+ROUND((H363-J363),0)*I363,IF(I363=C366,E365+ROUND((H363-J363)*I363,0),IF(I363=C365,E364+ROUND((H363-J363)*I363,0),IF(I363=C364,E363+ROUND((H363-J363)*I363,0),E362+ROUND((H363-J363)*I363,0)))))","v":138500},{"$f":"MIN(K367:L367)","v":0},{"$f":"ROUND(SUM(H365+I365)*M363,0)","v":0},{"$f":"SUM(H365:J365)","v":138500},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A355,IF($E$3=\"Female\",A362,IF($E$3=\"Senior Citizen\",A369,A376)))","v":"Not defined"}]
[{"$f":"B365+1","v":150001},null,0.3,{"$f":"B365","v":150000},{"$f":"IF(J363=0,0,E365)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M360,IF($E$3=\"Female\",M367,IF($E$3=\"Senior Citizen\",M374,M381)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H360","v":0},{"$f":"IF(H363>H367,H363-H367,0)","v":545000},{"$f":"IF(I367>0,ROUND(I367*I363,0),0)","v":163500},{"$f":"I367-J367","v":381500},{"$f":"IF(H365>0,ROUND(H365*L363,0),0)","v":0},{"$f":"IF(K367>L367,0,L367-K367)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K358,IF($E$3=\"Female\",K365,IF($E$3=\"Senior Citizen\",K372,K379)))","v":138500}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H356","v":545000},{"$f":"VLOOKUP(H370,A370:C374,3)","v":0.3},{"$f":"INDEX(D370:D374,MATCH(I370,C370:C374,0))","v":150000},{"$f":"INDEX(E370:E374,MATCH(I370,C370:C374,0))","v":20000},{"$f":"IF(H370>H374,VLOOKUP(H370,A370:F374,6),0)","v":0},{"$f":"VLOOKUP(H370,A370:G374,7)","v":0}]
[{"$f":"B370+1","v":40001},60000,0.1,{"$f":"B370","v":40000},{"$f":"(B371-B370)*C371","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B371+1","v":60001},150000,0.2,{"$f":"B371","v":60000},{"$f":"E371+(B372-B371)*C372","v":20000},0,0,{"$f":"IF(I370=C374,E373+ROUND((H370-J370),0)*I370,IF(I370=C373,E372+ROUND((H370-J370)*I370,0),IF(I370=C372,E371+ROUND((H370-J370)*I370,0),IF(I370=C371,E370+ROUND((H370-J370)*I370,0),E369+ROUND((H370-J370)*I370,0)))))","v":138500},{"$f":"MIN(K374:L374)","v":0},{"$f":"ROUND(SUM(H372+I372)*M370,0)","v":0},{"$f":"SUM(H372:J372)","v":138500}]
[{"$f":"B372+1","v":150001},null,0.3,{"$f":"B372","v":150000},{"$f":"IF(J370=0,0,E372)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H367","v":0},{"$f":"IF(H370>H374,H370-H374,0)","v":545000},{"$f":"IF(I374>0,ROUND(I374*I370,0),0)","v":163500},{"$f":"I374-J374","v":381500},{"$f":"IF(H372>0,ROUND(H372*L370,0),0)","v":0},{"$f":"IF(K374>L374,0,L374-K374)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H356","v":545000},{"$f":"VLOOKUP(H377,A377:C381,3)","v":0.3},{"$f":"INDEX(D377:D381,MATCH(I377,C377:C381,0))","v":150000},{"$f":"INDEX(E377:E381,MATCH(I377,C377:C381,0))","v":20000},{"$f":"IF(H377>H381,VLOOKUP(H377,A377:F381,6),0)","v":0},{"$f":"VLOOKUP(H377,A377:G381,7)","v":0}]
[{"$f":"B377+1","v":40001},60000,0.1,{"$f":"B377","v":40000},{"$f":"(B378-B377)*C378","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B378+1","v":60001},150000,0.2,{"$f":"B378","v":60000},{"$f":"E378+(B379-B378)*C379","v":20000},0,0,{"$f":"IF(I377=C381,E380+ROUND((H377-J377),0)*I377,IF(I377=C380,E379+ROUND((H377-J377)*I377,0),IF(I377=C379,E378+ROUND((H377-J377)*I377,0),IF(I377=C378,E377+ROUND((H377-J377)*I377,0),E376+ROUND((H377-J377)*I377,0)))))","v":138500},{"$f":"MIN(K381:L381)","v":0},{"$f":"ROUND(SUM(H379+I379)*M377,0)","v":0},{"$f":"SUM(H379:J379)","v":138500}]
[{"$f":"B379+1","v":150001},null,0.3,{"$f":"B379","v":150000},{"$f":"IF(J377=0,0,E379)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H374","v":0},{"$f":"IF(H377>H381,H377-H381,0)","v":545000},{"$f":"IF(I381>0,ROUND(I381*I377,0),0)","v":163500},{"$f":"I381-J381","v":381500},{"$f":"IF(H379>0,ROUND(H379*L377,0),0)","v":0},{"$f":"IF(K381>L381,0,L381-K381)","v":0}]
[null,null,1998,{"$f":"C382+1","v":1999},null,"1998-99"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C382","v":1998},{"$f":"D382","v":1999}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H385,A385:C389,3)","v":0.3},{"$f":"INDEX(D385:D389,MATCH(I385,C385:C389,0))","v":150000},{"$f":"INDEX(E385:E389,MATCH(I385,C385:C389,0))","v":19000},{"$f":"IF(H385>H389,VLOOKUP(H385,A385:F389,6),0)","v":0},{"$f":"VLOOKUP(H385,A385:G389,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B385,IF($E$3=\"Female\",B392,IF($E$3=\"Senior Citizen\",B399,B406)))","v":50000},0]
[{"$f":"B385+1","v":50001},60000,0.1,{"$f":"B385","v":50000},{"$f":"(B386-B385)*C386","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O385+1","v":50001},60000,0.1]
[{"$f":"B386+1","v":60001},150000,0.2,{"$f":"B386","v":60000},{"$f":"E386+(B387-B386)*C387","v":19000},0,0,{"$f":"IF(I385=C389,E388+ROUND((H385-J385),0)*I385,IF(I385=C388,E387+ROUND((H385-J385)*I385,0),IF(I385=C387,E386+ROUND((H385-J385)*I385,0),IF(I385=C386,E385+ROUND((H385-J385)*I385,0),E384+ROUND((H385-J385)*I385,0)))))","v":137500},{"$f":"MIN(K389:L389)","v":0},{"$f":"ROUND(SUM(H387+I387)*M385,0)","v":0},{"$f":"SUM(H387:J387)","v":137500},null,null,{"$f":"O386+1","v":60001},150000,0.2]
[{"$f":"B387+1","v":150001},null,0.3,{"$f":"B387","v":150000},{"$f":"IF(J385=0,0,E387)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O387+1","v":150001},0,0.3]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H385>H389,H385-H389,0)","v":545000},{"$f":"IF(I389>0,ROUND(I389*I385,0),0)","v":163500},{"$f":"I389-J389","v":381500},{"$f":"IF(H387>0,ROUND(H387*L385,0),0)","v":0},{"$f":"IF(K389>L389,0,L389-K389)","v":0},{"$f":"O388+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H387,IF($E$3=\"Female\",H394,IF($E$3=\"Senior Citizen\",H401,H408)))","v":137500}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I387,IF($E$3=\"Female\",I394,IF($E$3=\"Senior Citizen\",I401,I408)))","v":0}]
[0,50000,0,0,0,0,0,{"$f":"H385","v":545000},{"$f":"VLOOKUP(H392,A392:C396,3)","v":0.3},{"$f":"INDEX(D392:D396,MATCH(I392,C392:C396,0))","v":150000},{"$f":"INDEX(E392:E396,MATCH(I392,C392:C396,0))","v":19000},{"$f":"IF(H392>H396,VLOOKUP(H392,A392:F396,6),0)","v":0},{"$f":"VLOOKUP(H392,A392:G396,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J387,IF($E$3=\"Female\",J394,IF($E$3=\"Senior Citizen\",J401,J408)))","v":0}]
[{"$f":"B392+1","v":50001},60000,0.1,{"$f":"B392","v":50000},{"$f":"(B393-B392)*C393","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K387,IF($E$3=\"Female\",K394,IF($E$3=\"Senior Citizen\",K401,K408)))","v":137500}]
[{"$f":"B393+1","v":60001},150000,0.2,{"$f":"B393","v":60000},{"$f":"E393+(B394-B393)*C394","v":19000},0,0,{"$f":"IF(I392=C396,E395+ROUND((H392-J392),0)*I392,IF(I392=C395,E394+ROUND((H392-J392)*I392,0),IF(I392=C394,E393+ROUND((H392-J392)*I392,0),IF(I392=C393,E392+ROUND((H392-J392)*I392,0),E391+ROUND((H392-J392)*I392,0)))))","v":137500},{"$f":"MIN(K396:L396)","v":0},{"$f":"ROUND(SUM(H394+I394)*M392,0)","v":0},{"$f":"SUM(H394:J394)","v":137500},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A384,IF($E$3=\"Female\",A391,IF($E$3=\"Senior Citizen\",A398,A405)))","v":"Not defined"}]
[{"$f":"B394+1","v":150001},null,0.3,{"$f":"B394","v":150000},{"$f":"IF(J392=0,0,E394)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M389,IF($E$3=\"Female\",M396,IF($E$3=\"Senior Citizen\",M403,M410)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H389","v":0},{"$f":"IF(H392>H396,H392-H396,0)","v":545000},{"$f":"IF(I396>0,ROUND(I396*I392,0),0)","v":163500},{"$f":"I396-J396","v":381500},{"$f":"IF(H394>0,ROUND(H394*L392,0),0)","v":0},{"$f":"IF(K396>L396,0,L396-K396)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K387,IF($E$3=\"Female\",K394,IF($E$3=\"Senior Citizen\",K401,K408)))","v":137500}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H385","v":545000},{"$f":"VLOOKUP(H399,A399:C403,3)","v":0.3},{"$f":"INDEX(D399:D403,MATCH(I399,C399:C403,0))","v":150000},{"$f":"INDEX(E399:E403,MATCH(I399,C399:C403,0))","v":19000},{"$f":"IF(H399>H403,VLOOKUP(H399,A399:F403,6),0)","v":0},{"$f":"VLOOKUP(H399,A399:G403,7)","v":0}]
[{"$f":"B399+1","v":50001},60000,0.1,{"$f":"B399","v":50000},{"$f":"(B400-B399)*C400","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B400+1","v":60001},150000,0.2,{"$f":"B400","v":60000},{"$f":"E400+(B401-B400)*C401","v":19000},0,0,{"$f":"IF(I399=C403,E402+ROUND((H399-J399),0)*I399,IF(I399=C402,E401+ROUND((H399-J399)*I399,0),IF(I399=C401,E400+ROUND((H399-J399)*I399,0),IF(I399=C400,E399+ROUND((H399-J399)*I399,0),E398+ROUND((H399-J399)*I399,0)))))","v":137500},{"$f":"MIN(K403:L403)","v":0},{"$f":"ROUND(SUM(H401+I401)*M399,0)","v":0},{"$f":"SUM(H401:J401)","v":137500}]
[{"$f":"B401+1","v":150001},null,0.3,{"$f":"B401","v":150000},{"$f":"IF(J399=0,0,E401)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H396","v":0},{"$f":"IF(H399>H403,H399-H403,0)","v":545000},{"$f":"IF(I403>0,ROUND(I403*I399,0),0)","v":163500},{"$f":"I403-J403","v":381500},{"$f":"IF(H401>0,ROUND(H401*L399,0),0)","v":0},{"$f":"IF(K403>L403,0,L403-K403)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H385","v":545000},{"$f":"VLOOKUP(H406,A406:C410,3)","v":0.3},{"$f":"INDEX(D406:D410,MATCH(I406,C406:C410,0))","v":150000},{"$f":"INDEX(E406:E410,MATCH(I406,C406:C410,0))","v":19000},{"$f":"IF(H406>H410,VLOOKUP(H406,A406:F410,6),0)","v":0},{"$f":"VLOOKUP(H406,A406:G410,7)","v":0}]
[{"$f":"B406+1","v":50001},60000,0.1,{"$f":"B406","v":50000},{"$f":"(B407-B406)*C407","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B407+1","v":60001},150000,0.2,{"$f":"B407","v":60000},{"$f":"E407+(B408-B407)*C408","v":19000},0,0,{"$f":"IF(I406=C410,E409+ROUND((H406-J406),0)*I406,IF(I406=C409,E408+ROUND((H406-J406)*I406,0),IF(I406=C408,E407+ROUND((H406-J406)*I406,0),IF(I406=C407,E406+ROUND((H406-J406)*I406,0),E405+ROUND((H406-J406)*I406,0)))))","v":137500},{"$f":"MIN(K410:L410)","v":0},{"$f":"ROUND(SUM(H408+I408)*M406,0)","v":0},{"$f":"SUM(H408:J408)","v":137500}]
[{"$f":"B408+1","v":150001},null,0.3,{"$f":"B408","v":150000},{"$f":"IF(J406=0,0,E408)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H403","v":0},{"$f":"IF(H406>H410,H406-H410,0)","v":545000},{"$f":"IF(I410>0,ROUND(I410*I406,0),0)","v":163500},{"$f":"I410-J410","v":381500},{"$f":"IF(H408>0,ROUND(H408*L406,0),0)","v":0},{"$f":"IF(K410>L410,0,L410-K410)","v":0}]
[null,null,1999,{"$f":"C411+1","v":2000},null,"1999-00"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C411","v":1999},{"$f":"D411","v":2000}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H414,A414:C418,3)","v":0.3},{"$f":"INDEX(D414:D418,MATCH(I414,C414:C418,0))","v":150000},{"$f":"INDEX(E414:E418,MATCH(I414,C414:C418,0))","v":19000},{"$f":"IF(H414>H418,VLOOKUP(H414,A414:F418,6),0)","v":0.1},{"$f":"VLOOKUP(H414,A414:G418,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B414,IF($E$3=\"Female\",B421,IF($E$3=\"Senior Citizen\",B428,B435)))","v":50000},0]
[{"$f":"B414+1","v":50001},60000,0.1,{"$f":"B414","v":50000},{"$f":"(B415-B414)*C415","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O414+1","v":50001},60000,0.1]
[{"$f":"B415+1","v":60001},150000,0.2,{"$f":"B415","v":60000},{"$f":"E415+(B416-B415)*C416","v":19000},0.1,0,{"$f":"IF(I414=C418,E417+ROUND((H414-J414),0)*I414,IF(I414=C417,E416+ROUND((H414-J414)*I414,0),IF(I414=C416,E415+ROUND((H414-J414)*I414,0),IF(I414=C415,E414+ROUND((H414-J414)*I414,0),E413+ROUND((H414-J414)*I414,0)))))","v":137500},{"$f":"MIN(K418:L418)","v":13750},{"$f":"ROUND(SUM(H416+I416)*M414,0)","v":0},{"$f":"SUM(H416:J416)","v":151250},null,null,{"$f":"O415+1","v":60001},150000,0.2]
[{"$f":"B416+1","v":150001},null,0.3,{"$f":"B416","v":150000},{"$f":"IF(J414=0,0,E416)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O416+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H414>H418,H414-H418,0)","v":485000},{"$f":"IF(I418>0,ROUND(I418*I414,0),0)","v":145500},{"$f":"I418-J418","v":339500},{"$f":"IF(H416>0,ROUND(H416*L414,0),0)","v":13750},{"$f":"IF(K418>L418,0,L418-K418)","v":0},{"$f":"O417+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H416,IF($E$3=\"Female\",H423,IF($E$3=\"Senior Citizen\",H430,H437)))","v":137500}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I416,IF($E$3=\"Female\",I423,IF($E$3=\"Senior Citizen\",I430,I437)))","v":13750}]
[0,50000,0,0,0,0,0,{"$f":"H414","v":545000},{"$f":"VLOOKUP(H421,A421:C425,3)","v":0.3},{"$f":"INDEX(D421:D425,MATCH(I421,C421:C425,0))","v":150000},{"$f":"INDEX(E421:E425,MATCH(I421,C421:C425,0))","v":19000},{"$f":"IF(H421>H425,VLOOKUP(H421,A421:F425,6),0)","v":0.1},{"$f":"VLOOKUP(H421,A421:G425,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J416,IF($E$3=\"Female\",J423,IF($E$3=\"Senior Citizen\",J430,J437)))","v":0}]
[{"$f":"B421+1","v":50001},60000,0.1,{"$f":"B421","v":50000},{"$f":"(B422-B421)*C422","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K416,IF($E$3=\"Female\",K423,IF($E$3=\"Senior Citizen\",K430,K437)))","v":151250}]
[{"$f":"B422+1","v":60001},150000,0.2,{"$f":"B422","v":60000},{"$f":"E422+(B423-B422)*C423","v":19000},0.1,0,{"$f":"IF(I421=C425,E424+ROUND((H421-J421),0)*I421,IF(I421=C424,E423+ROUND((H421-J421)*I421,0),IF(I421=C423,E422+ROUND((H421-J421)*I421,0),IF(I421=C422,E421+ROUND((H421-J421)*I421,0),E420+ROUND((H421-J421)*I421,0)))))","v":137500},{"$f":"MIN(K425:L425)","v":13750},{"$f":"ROUND(SUM(H423+I423)*M421,0)","v":0},{"$f":"SUM(H423:J423)","v":151250},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A413,IF($E$3=\"Female\",A420,IF($E$3=\"Senior Citizen\",A427,A434)))","v":"Not defined"}]
[{"$f":"B423+1","v":150001},null,0.3,{"$f":"B423","v":150000},{"$f":"IF(J421=0,0,E423)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M418,IF($E$3=\"Female\",M425,IF($E$3=\"Senior Citizen\",M432,M439)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H418","v":60000},{"$f":"IF(H421>H425,H421-H425,0)","v":485000},{"$f":"IF(I425>0,ROUND(I425*I421,0),0)","v":145500},{"$f":"I425-J425","v":339500},{"$f":"IF(H423>0,ROUND(H423*L421,0),0)","v":13750},{"$f":"IF(K425>L425,0,L425-K425)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K416,IF($E$3=\"Female\",K423,IF($E$3=\"Senior Citizen\",K430,K437)))","v":151250}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H414","v":545000},{"$f":"VLOOKUP(H428,A428:C432,3)","v":0.3},{"$f":"INDEX(D428:D432,MATCH(I428,C428:C432,0))","v":150000},{"$f":"INDEX(E428:E432,MATCH(I428,C428:C432,0))","v":19000},{"$f":"IF(H428>H432,VLOOKUP(H428,A428:F432,6),0)","v":0.1},{"$f":"VLOOKUP(H428,A428:G432,7)","v":0}]
[{"$f":"B428+1","v":50001},60000,0.1,{"$f":"B428","v":50000},{"$f":"(B429-B428)*C429","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B429+1","v":60001},150000,0.2,{"$f":"B429","v":60000},{"$f":"E429+(B430-B429)*C430","v":19000},0.1,0,{"$f":"IF(I428=C432,E431+ROUND((H428-J428),0)*I428,IF(I428=C431,E430+ROUND((H428-J428)*I428,0),IF(I428=C430,E429+ROUND((H428-J428)*I428,0),IF(I428=C429,E428+ROUND((H428-J428)*I428,0),E427+ROUND((H428-J428)*I428,0)))))","v":137500},{"$f":"MIN(K432:L432)","v":13750},{"$f":"ROUND(SUM(H430+I430)*M428,0)","v":0},{"$f":"SUM(H430:J430)","v":151250}]
[{"$f":"B430+1","v":150001},null,0.3,{"$f":"B430","v":150000},{"$f":"IF(J428=0,0,E430)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H425","v":60000},{"$f":"IF(H428>H432,H428-H432,0)","v":485000},{"$f":"IF(I432>0,ROUND(I432*I428,0),0)","v":145500},{"$f":"I432-J432","v":339500},{"$f":"IF(H430>0,ROUND(H430*L428,0),0)","v":13750},{"$f":"IF(K432>L432,0,L432-K432)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H414","v":545000},{"$f":"VLOOKUP(H435,A435:C439,3)","v":0.3},{"$f":"INDEX(D435:D439,MATCH(I435,C435:C439,0))","v":150000},{"$f":"INDEX(E435:E439,MATCH(I435,C435:C439,0))","v":19000},{"$f":"IF(H435>H439,VLOOKUP(H435,A435:F439,6),0)","v":0.1},{"$f":"VLOOKUP(H435,A435:G439,7)","v":0}]
[{"$f":"B435+1","v":50001},60000,0.1,{"$f":"B435","v":50000},{"$f":"(B436-B435)*C436","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B436+1","v":60001},150000,0.2,{"$f":"B436","v":60000},{"$f":"E436+(B437-B436)*C437","v":19000},0.1,0,{"$f":"IF(I435=C439,E438+ROUND((H435-J435),0)*I435,IF(I435=C438,E437+ROUND((H435-J435)*I435,0),IF(I435=C437,E436+ROUND((H435-J435)*I435,0),IF(I435=C436,E435+ROUND((H435-J435)*I435,0),E434+ROUND((H435-J435)*I435,0)))))","v":137500},{"$f":"MIN(K439:L439)","v":13750},{"$f":"ROUND(SUM(H437+I437)*M435,0)","v":0},{"$f":"SUM(H437:J437)","v":151250}]
[{"$f":"B437+1","v":150001},null,0.3,{"$f":"B437","v":150000},{"$f":"IF(J435=0,0,E437)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H432","v":60000},{"$f":"IF(H435>H439,H435-H439,0)","v":485000},{"$f":"IF(I439>0,ROUND(I439*I435,0),0)","v":145500},{"$f":"I439-J439","v":339500},{"$f":"IF(H437>0,ROUND(H437*L435,0),0)","v":13750},{"$f":"IF(K439>L439,0,L439-K439)","v":0}]
[null,null,2000,{"$f":"C440+1","v":2001},null,"2000-01"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C440","v":2000},{"$f":"D440","v":2001}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H443,A443:C447,3)","v":0.3},{"$f":"INDEX(D443:D447,MATCH(I443,C443:C447,0))","v":150000},{"$f":"INDEX(E443:E447,MATCH(I443,C443:C447,0))","v":19000},{"$f":"IF(H443>H447,VLOOKUP(H443,A443:F447,6),0)","v":0.17},{"$f":"VLOOKUP(H443,A443:G447,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B443,IF($E$3=\"Female\",B450,IF($E$3=\"Senior Citizen\",B457,B464)))","v":50000},0]
[{"$f":"B443+1","v":50001},60000,0.1,{"$f":"B443","v":50000},{"$f":"(B444-B443)*C444","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O443+1","v":50001},60000,0.1]
[{"$f":"B444+1","v":60001},150000,0.2,{"$f":"B444","v":60000},{"$f":"E444+(B445-B444)*C445","v":19000},0.12,0,{"$f":"IF(I443=C447,E446+ROUND((H443-J443),0)*I443,IF(I443=C446,E445+ROUND((H443-J443)*I443,0),IF(I443=C445,E444+ROUND((H443-J443)*I443,0),IF(I443=C444,E443+ROUND((H443-J443)*I443,0),E442+ROUND((H443-J443)*I443,0)))))","v":137500},{"$f":"MIN(K447:L447)","v":23375},{"$f":"ROUND(SUM(H445+I445)*M443,0)","v":0},{"$f":"SUM(H445:J445)","v":160875},null,null,{"$f":"O444+1","v":60001},150000,0.2]
[{"$f":"B445+1","v":150001},null,0.3,{"$f":"B445","v":150000},{"$f":"IF(J443=0,0,E445)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O445+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"IF(H443>150000,150000,60000)","v":150000},{"$f":"IF(H443>H447,H443-H447,0)","v":395000},{"$f":"IF(I447>0,ROUND(I447*I443,0),0)","v":118500},{"$f":"I447-J447","v":276500},{"$f":"IF(H445>0,ROUND(H445*L443,0),0)","v":23375},{"$f":"IF(K447>L447,0,L447-K447)","v":0},{"$f":"O446+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H445,IF($E$3=\"Female\",H452,IF($E$3=\"Senior Citizen\",H459,H466)))","v":137500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I445,IF($E$3=\"Female\",I452,IF($E$3=\"Senior Citizen\",I459,I466)))","v":23375}]
[0,50000,0,0,0,0,0,{"$f":"H443","v":545000},{"$f":"VLOOKUP(H450,A450:C454,3)","v":0.3},{"$f":"INDEX(D450:D454,MATCH(I450,C450:C454,0))","v":150000},{"$f":"INDEX(E450:E454,MATCH(I450,C450:C454,0))","v":19000},{"$f":"IF(H450>H454,VLOOKUP(H450,A450:F454,6),0)","v":0.17},{"$f":"VLOOKUP(H450,A450:G454,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J445,IF($E$3=\"Female\",J452,IF($E$3=\"Senior Citizen\",J459,J466)))","v":0}]
[{"$f":"B450+1","v":50001},60000,0.1,{"$f":"B450","v":50000},{"$f":"(B451-B450)*C451","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K445,IF($E$3=\"Female\",K452,IF($E$3=\"Senior Citizen\",K459,K466)))","v":160875}]
[{"$f":"B451+1","v":60001},150000,0.2,{"$f":"B451","v":60000},{"$f":"E451+(B452-B451)*C452","v":19000},0.12,0,{"$f":"IF(I450=C454,E453+ROUND((H450-J450),0)*I450,IF(I450=C453,E452+ROUND((H450-J450)*I450,0),IF(I450=C452,E451+ROUND((H450-J450)*I450,0),IF(I450=C451,E450+ROUND((H450-J450)*I450,0),E449+ROUND((H450-J450)*I450,0)))))","v":137500},{"$f":"MIN(K454:L454)","v":23375},{"$f":"ROUND(SUM(H452+I452)*M450,0)","v":0},{"$f":"SUM(H452:J452)","v":160875},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A442,IF($E$3=\"Female\",A449,IF($E$3=\"Senior Citizen\",A456,A463)))","v":"(below 65 years)"}]
[{"$f":"B452+1","v":150001},null,0.3,{"$f":"B452","v":150000},{"$f":"IF(J450=0,0,E452)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M447,IF($E$3=\"Female\",M454,IF($E$3=\"Senior Citizen\",M461,M468)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H450>150000,150000,60000)","v":150000},{"$f":"IF(H450>H454,H450-H454,0)","v":395000},{"$f":"IF(I454>0,ROUND(I454*I450,0),0)","v":118500},{"$f":"I454-J454","v":276500},{"$f":"IF(H452>0,ROUND(H452*L450,0),0)","v":23375},{"$f":"IF(K454>L454,0,L454-K454)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K445,IF($E$3=\"Female\",K452,IF($E$3=\"Senior Citizen\",K459,K466)))","v":160875}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H443","v":545000},{"$f":"VLOOKUP(H457,A457:C461,3)","v":0.3},{"$f":"INDEX(D457:D461,MATCH(I457,C457:C461,0))","v":150000},{"$f":"INDEX(E457:E461,MATCH(I457,C457:C461,0))","v":19000},{"$f":"IF(H457>H461,VLOOKUP(H457,A457:F461,6),0)","v":0.17},{"$f":"VLOOKUP(H457,A457:G461,7)","v":0}]
[{"$f":"B457+1","v":50001},60000,0.1,{"$f":"B457","v":50000},{"$f":"(B458-B457)*C458","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B458+1","v":60001},150000,0.2,{"$f":"B458","v":60000},{"$f":"E458+(B459-B458)*C459","v":19000},0.12,0,{"$f":"IF(I457=C461,E460+ROUND((H457-J457),0)*I457,IF(I457=C460,E459+ROUND((H457-J457)*I457,0),IF(I457=C459,E458+ROUND((H457-J457)*I457,0),IF(I457=C458,E457+ROUND((H457-J457)*I457,0),E456+ROUND((H457-J457)*I457,0)))))","v":137500},{"$f":"MIN(K461:L461)","v":23375},{"$f":"ROUND(SUM(H459+I459)*M457,0)","v":0},{"$f":"SUM(H459:J459)","v":160875}]
[{"$f":"B459+1","v":150001},null,0.3,{"$f":"B459","v":150000},{"$f":"IF(J457=0,0,E459)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H457>150000,150000,60000)","v":150000},{"$f":"IF(H457>H461,H457-H461,0)","v":395000},{"$f":"IF(I461>0,ROUND(I461*I457,0),0)","v":118500},{"$f":"I461-J461","v":276500},{"$f":"IF(H459>0,ROUND(H459*L457,0),0)","v":23375},{"$f":"IF(K461>L461,0,L461-K461)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H457","v":545000},{"$f":"VLOOKUP(H464,A464:C468,3)","v":0.3},{"$f":"INDEX(D464:D468,MATCH(I464,C464:C468,0))","v":150000},{"$f":"INDEX(E464:E468,MATCH(I464,C464:C468,0))","v":19000},{"$f":"IF(H464>H468,VLOOKUP(H464,A464:F468,6),0)","v":0.17},{"$f":"VLOOKUP(H464,A464:G468,7)","v":0}]
[{"$f":"B464+1","v":50001},60000,0.1,{"$f":"B464","v":50000},{"$f":"(B465-B464)*C465","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B465+1","v":60001},150000,0.2,{"$f":"B465","v":60000},{"$f":"E465+(B466-B465)*C466","v":19000},0.12,0,{"$f":"IF(I464=C468,E467+ROUND((H464-J464),0)*I464,IF(I464=C467,E466+ROUND((H464-J464)*I464,0),IF(I464=C466,E465+ROUND((H464-J464)*I464,0),IF(I464=C465,E464+ROUND((H464-J464)*I464,0),E463+ROUND((H464-J464)*I464,0)))))","v":137500},{"$f":"MIN(K468:L468)","v":23375},{"$f":"ROUND(SUM(H466+I466)*M464,0)","v":0},{"$f":"SUM(H466:J466)","v":160875}]
[{"$f":"B466+1","v":150001},null,0.3,{"$f":"B466","v":150000},{"$f":"IF(J464=0,0,E466)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H464>150000,150000,60000)","v":150000},{"$f":"IF(H464>H468,H464-H468,0)","v":395000},{"$f":"IF(I468>0,ROUND(I468*I464,0),0)","v":118500},{"$f":"I468-J468","v":276500},{"$f":"IF(H466>0,ROUND(H466*L464,0),0)","v":23375},{"$f":"IF(K468>L468,0,L468-K468)","v":0}]
[null,null,2001,{"$f":"C469+1","v":2002},null,"2001-02"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C469","v":2001},{"$f":"D469","v":2002}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H472,A472:C476,3)","v":0.3},{"$f":"INDEX(D472:D476,MATCH(I472,C472:C476,0))","v":150000},{"$f":"INDEX(E472:E476,MATCH(I472,C472:C476,0))","v":19000},{"$f":"IF(H472>H476,VLOOKUP(H472,A472:F476,6),0)","v":0.02},{"$f":"VLOOKUP(H472,A472:G476,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B472,IF($E$3=\"Female\",B479,IF($E$3=\"Senior Citizen\",B486,B493)))","v":50000},0]
[{"$f":"B472+1","v":50001},60000,0.1,{"$f":"B472","v":50000},{"$f":"(B473-B472)*C473","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O472+1","v":50001},60000,0.1]
[{"$f":"B473+1","v":60001},150000,0.2,{"$f":"B473","v":60000},{"$f":"E473+(B474-B473)*C474","v":19000},0.02,0,{"$f":"IF(I472=C476,E475+ROUND((H472-J472),0)*I472,IF(I472=C475,E474+ROUND((H472-J472)*I472,0),IF(I472=C474,E473+ROUND((H472-J472)*I472,0),IF(I472=C473,E472+ROUND((H472-J472)*I472,0),E471+ROUND((H472-J472)*I472,0)))))","v":137500},{"$f":"MIN(K476:L476)","v":2750},{"$f":"ROUND(SUM(H474+I474)*M472,0)","v":0},{"$f":"SUM(H474:J474)","v":140250},null,null,{"$f":"O473+1","v":60001},150000,0.2]
[{"$f":"B474+1","v":150001},null,0.3,{"$f":"B474","v":150000},{"$f":"IF(J472=0,0,E474)","v":19000},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O474+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H472>H476,H472-H476,0)","v":485000},{"$f":"IF(I476>0,ROUND(I476*I472,0),0)","v":145500},{"$f":"I476-J476","v":339500},{"$f":"IF(H474>0,ROUND(H474*L472,0),0)","v":2750},{"$f":"IF(K476>L476,0,L476-K476)","v":0},{"$f":"O475+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H474,IF($E$3=\"Female\",H481,IF($E$3=\"Senior Citizen\",H488,H495)))","v":137500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I474,IF($E$3=\"Female\",I481,IF($E$3=\"Senior Citizen\",I488,I495)))","v":2750}]
[0,50000,0,0,0,0,0,{"$f":"H472","v":545000},{"$f":"VLOOKUP(H479,A479:C483,3)","v":0.3},{"$f":"INDEX(D479:D483,MATCH(I479,C479:C483,0))","v":150000},{"$f":"INDEX(E479:E483,MATCH(I479,C479:C483,0))","v":19000},{"$f":"IF(H479>H483,VLOOKUP(H479,A479:F483,6),0)","v":0.02},{"$f":"VLOOKUP(H479,A479:G483,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J474,IF($E$3=\"Female\",J481,IF($E$3=\"Senior Citizen\",J488,J495)))","v":0}]
[{"$f":"B479+1","v":50001},60000,0.1,{"$f":"B479","v":50000},{"$f":"(B480-B479)*C480","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K474,IF($E$3=\"Female\",K481,IF($E$3=\"Senior Citizen\",K488,K495)))","v":140250}]
[{"$f":"B480+1","v":60001},150000,0.2,{"$f":"B480","v":60000},{"$f":"E480+(B481-B480)*C481","v":19000},0.02,0,{"$f":"IF(I479=C483,E482+ROUND((H479-J479),0)*I479,IF(I479=C482,E481+ROUND((H479-J479)*I479,0),IF(I479=C481,E480+ROUND((H479-J479)*I479,0),IF(I479=C480,E479+ROUND((H479-J479)*I479,0),E478+ROUND((H479-J479)*I479,0)))))","v":137500},{"$f":"MIN(K483:L483)","v":2750},{"$f":"ROUND(SUM(H481+I481)*M479,0)","v":0},{"$f":"SUM(H481:J481)","v":140250},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A471,IF($E$3=\"Female\",A478,IF($E$3=\"Senior Citizen\",A485,A492)))","v":"(below 65 years)"}]
[{"$f":"B481+1","v":150001},null,0.3,{"$f":"B481","v":150000},{"$f":"IF(J479=0,0,E481)","v":19000},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M476,IF($E$3=\"Female\",M483,IF($E$3=\"Senior Citizen\",M490,M497)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H476","v":60000},{"$f":"IF(H479>H483,H479-H483,0)","v":485000},{"$f":"IF(I483>0,ROUND(I483*I479,0),0)","v":145500},{"$f":"I483-J483","v":339500},{"$f":"IF(H481>0,ROUND(H481*L479,0),0)","v":2750},{"$f":"IF(K483>L483,0,L483-K483)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K474,IF($E$3=\"Female\",K481,IF($E$3=\"Senior Citizen\",K488,K495)))","v":140250}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H472","v":545000},{"$f":"VLOOKUP(H486,A486:C490,3)","v":0.3},{"$f":"INDEX(D486:D490,MATCH(I486,C486:C490,0))","v":150000},{"$f":"INDEX(E486:E490,MATCH(I486,C486:C490,0))","v":19000},{"$f":"IF(H486>H490,VLOOKUP(H486,A486:F490,6),0)","v":0.1},{"$f":"VLOOKUP(H486,A486:G490,7)","v":0}]
[{"$f":"B486+1","v":50001},60000,0.1,{"$f":"B486","v":50000},{"$f":"(B487-B486)*C487","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B487+1","v":60001},150000,0.2,{"$f":"B487","v":60000},{"$f":"E487+(B488-B487)*C488","v":19000},0.1,0,{"$f":"IF(I486=C490,E489+ROUND((H486-J486),0)*I486,IF(I486=C489,E488+ROUND((H486-J486)*I486,0),IF(I486=C488,E487+ROUND((H486-J486)*I486,0),IF(I486=C487,E486+ROUND((H486-J486)*I486,0),E485+ROUND((H486-J486)*I486,0)))))","v":137500},{"$f":"MIN(K490:L490)","v":13750},{"$f":"ROUND(SUM(H488+I488)*M486,0)","v":0},{"$f":"SUM(H488:J488)","v":151250}]
[{"$f":"B488+1","v":150001},null,0.3,{"$f":"B488","v":150000},{"$f":"IF(J486=0,0,E488)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H483","v":60000},{"$f":"IF(H486>H490,H486-H490,0)","v":485000},{"$f":"IF(I490>0,ROUND(I490*I486,0),0)","v":145500},{"$f":"I490-J490","v":339500},{"$f":"IF(H488>0,ROUND(H488*L486,0),0)","v":13750},{"$f":"IF(K490>L490,0,L490-K490)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H472","v":545000},{"$f":"VLOOKUP(H493,A493:C497,3)","v":0.3},{"$f":"INDEX(D493:D497,MATCH(I493,C493:C497,0))","v":150000},{"$f":"INDEX(E493:E497,MATCH(I493,C493:C497,0))","v":19000},{"$f":"IF(H493>H497,VLOOKUP(H493,A493:F497,6),0)","v":0.02},{"$f":"VLOOKUP(H493,A493:G497,7)","v":0}]
[{"$f":"B493+1","v":50001},60000,0.1,{"$f":"B493","v":50000},{"$f":"(B494-B493)*C494","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B494+1","v":60001},150000,0.2,{"$f":"B494","v":60000},{"$f":"E494+(B495-B494)*C495","v":19000},0.02,0,{"$f":"IF(I493=C497,E496+ROUND((H493-J493),0)*I493,IF(I493=C496,E495+ROUND((H493-J493)*I493,0),IF(I493=C495,E494+ROUND((H493-J493)*I493,0),IF(I493=C494,E493+ROUND((H493-J493)*I493,0),E492+ROUND((H493-J493)*I493,0)))))","v":137500},{"$f":"MIN(K497:L497)","v":2750},{"$f":"ROUND(SUM(H495+I495)*M493,0)","v":0},{"$f":"SUM(H495:J495)","v":140250}]
[{"$f":"B495+1","v":150001},null,0.3,{"$f":"B495","v":150000},{"$f":"IF(J493=0,0,E495)","v":19000},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H490","v":60000},{"$f":"IF(H493>H497,H493-H497,0)","v":485000},{"$f":"IF(I497>0,ROUND(I497*I493,0),0)","v":145500},{"$f":"I497-J497","v":339500},{"$f":"IF(H495>0,ROUND(H495*L493,0),0)","v":2750},{"$f":"IF(K497>L497,0,L497-K497)","v":0}]
[null,null,2002,{"$f":"C498+1","v":2003},null,"2002-03"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C498","v":2002},{"$f":"D498","v":2003}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H501,A501:C505,3)","v":0.3},{"$f":"INDEX(D501:D505,MATCH(I501,C501:C505,0))","v":150000},{"$f":"INDEX(E501:E505,MATCH(I501,C501:C505,0))","v":19000},{"$f":"IF(H501>H505,VLOOKUP(H501,A501:F505,6),0)","v":0.05},{"$f":"VLOOKUP(H501,A501:G505,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B501,IF($E$3=\"Female\",B508,IF($E$3=\"Senior Citizen\",B515,B522)))","v":50000},0]
[{"$f":"B501+1","v":50001},60000,0.1,{"$f":"B501","v":50000},{"$f":"(B502-B501)*C502","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O501+1","v":50001},60000,0.1]
[{"$f":"B502+1","v":60001},150000,0.2,{"$f":"B502","v":60000},{"$f":"E502+(B503-B502)*C503","v":19000},0.05,0,{"$f":"IF(I501=C505,E504+ROUND((H501-J501),0)*I501,IF(I501=C504,E503+ROUND((H501-J501)*I501,0),IF(I501=C503,E502+ROUND((H501-J501)*I501,0),IF(I501=C502,E501+ROUND((H501-J501)*I501,0),E500+ROUND((H501-J501)*I501,0)))))","v":137500},{"$f":"MIN(K505:L505)","v":6875},{"$f":"ROUND(SUM(H503+I503)*M501,0)","v":0},{"$f":"SUM(H503:J503)","v":144375},null,null,{"$f":"O502+1","v":60001},150000,0.2]
[{"$f":"B503+1","v":150001},null,0.3,{"$f":"B503","v":150000},{"$f":"IF(J501=0,0,E503)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O503+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H501>H505,H501-H505,0)","v":485000},{"$f":"IF(I505>0,ROUND(I505*I501,0),0)","v":145500},{"$f":"I505-J505","v":339500},{"$f":"IF(H503>0,ROUND(H503*L501,0),0)","v":6875},{"$f":"IF(K505>L505,0,L505-K505)","v":0},{"$f":"O504+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H503,IF($E$3=\"Female\",H510,IF($E$3=\"Senior Citizen\",H517,H524)))","v":137500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I503,IF($E$3=\"Female\",I510,IF($E$3=\"Senior Citizen\",I517,I524)))","v":6875}]
[0,50000,0,0,0,0,0,{"$f":"H501","v":545000},{"$f":"VLOOKUP(H508,A508:C512,3)","v":0.3},{"$f":"INDEX(D508:D512,MATCH(I508,C508:C512,0))","v":150000},{"$f":"INDEX(E508:E512,MATCH(I508,C508:C512,0))","v":19000},{"$f":"IF(H508>H512,VLOOKUP(H508,A508:F512,6),0)","v":0.05},{"$f":"VLOOKUP(H508,A508:G512,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J503,IF($E$3=\"Female\",J510,IF($E$3=\"Senior Citizen\",J517,J524)))","v":0}]
[{"$f":"B508+1","v":50001},60000,0.1,{"$f":"B508","v":50000},{"$f":"(B509-B508)*C509","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K503,IF($E$3=\"Female\",K510,IF($E$3=\"Senior Citizen\",K517,K524)))","v":144375}]
[{"$f":"B509+1","v":60001},150000,0.2,{"$f":"B509","v":60000},{"$f":"E509+(B510-B509)*C510","v":19000},0.05,0,{"$f":"IF(I508=C512,E511+ROUND((H508-J508),0)*I508,IF(I508=C511,E510+ROUND((H508-J508)*I508,0),IF(I508=C510,E509+ROUND((H508-J508)*I508,0),IF(I508=C509,E508+ROUND((H508-J508)*I508,0),E507+ROUND((H508-J508)*I508,0)))))","v":137500},{"$f":"MIN(K512:L512)","v":6875},{"$f":"ROUND(SUM(H510+I510)*M508,0)","v":0},{"$f":"SUM(H510:J510)","v":144375},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A500,IF($E$3=\"Female\",A507,IF($E$3=\"Senior Citizen\",A514,A521)))","v":"(below 65 years)"}]
[{"$f":"B510+1","v":150001},null,0.3,{"$f":"B510","v":150000},{"$f":"IF(J508=0,0,E510)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M505,IF($E$3=\"Female\",M512,IF($E$3=\"Senior Citizen\",M519,M526)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H505","v":60000},{"$f":"IF(H508>H512,H508-H512,0)","v":485000},{"$f":"IF(I512>0,ROUND(I512*I508,0),0)","v":145500},{"$f":"I512-J512","v":339500},{"$f":"IF(H510>0,ROUND(H510*L508,0),0)","v":6875},{"$f":"IF(K512>L512,0,L512-K512)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K503,IF($E$3=\"Female\",K510,IF($E$3=\"Senior Citizen\",K517,K524)))","v":144375}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H501","v":545000},{"$f":"VLOOKUP(H515,A515:C519,3)","v":0.3},{"$f":"INDEX(D515:D519,MATCH(I515,C515:C519,0))","v":150000},{"$f":"INDEX(E515:E519,MATCH(I515,C515:C519,0))","v":19000},{"$f":"IF(H515>H519,VLOOKUP(H515,A515:F519,6),0)","v":0.05},{"$f":"VLOOKUP(H515,A515:G519,7)","v":0}]
[{"$f":"B515+1","v":50001},60000,0.1,{"$f":"B515","v":50000},{"$f":"(B516-B515)*C516","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B516+1","v":60001},150000,0.2,{"$f":"B516","v":60000},{"$f":"E516+(B517-B516)*C517","v":19000},0.05,0,{"$f":"IF(I515=C519,E518+ROUND((H515-J515),0)*I515,IF(I515=C518,E517+ROUND((H515-J515)*I515,0),IF(I515=C517,E516+ROUND((H515-J515)*I515,0),IF(I515=C516,E515+ROUND((H515-J515)*I515,0),E514+ROUND((H515-J515)*I515,0)))))","v":137500},{"$f":"MIN(K519:L519)","v":6875},{"$f":"ROUND(SUM(H517+I517)*M515,0)","v":0},{"$f":"SUM(H517:J517)","v":144375}]
[{"$f":"B517+1","v":150001},null,0.3,{"$f":"B517","v":150000},{"$f":"IF(J515=0,0,E517)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H512","v":60000},{"$f":"IF(H515>H519,H515-H519,0)","v":485000},{"$f":"IF(I519>0,ROUND(I519*I515,0),0)","v":145500},{"$f":"I519-J519","v":339500},{"$f":"IF(H517>0,ROUND(H517*L515,0),0)","v":6875},{"$f":"IF(K519>L519,0,L519-K519)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H501","v":545000},{"$f":"VLOOKUP(H522,A522:C526,3)","v":0.3},{"$f":"INDEX(D522:D526,MATCH(I522,C522:C526,0))","v":150000},{"$f":"INDEX(E522:E526,MATCH(I522,C522:C526,0))","v":19000},{"$f":"IF(H522>H526,VLOOKUP(H522,A522:F526,6),0)","v":0.05},{"$f":"VLOOKUP(H522,A522:G526,7)","v":0}]
[{"$f":"B522+1","v":50001},60000,0.1,{"$f":"B522","v":50000},{"$f":"(B523-B522)*C523","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B523+1","v":60001},150000,0.2,{"$f":"B523","v":60000},{"$f":"E523+(B524-B523)*C524","v":19000},0.05,0,{"$f":"IF(I522=C526,E525+ROUND((H522-J522),0)*I522,IF(I522=C525,E524+ROUND((H522-J522)*I522,0),IF(I522=C524,E523+ROUND((H522-J522)*I522,0),IF(I522=C523,E522+ROUND((H522-J522)*I522,0),E521+ROUND((H522-J522)*I522,0)))))","v":137500},{"$f":"MIN(K526:L526)","v":6875},{"$f":"ROUND(SUM(H524+I524)*M522,0)","v":0},{"$f":"SUM(H524:J524)","v":144375}]
[{"$f":"B524+1","v":150001},null,0.3,{"$f":"B524","v":150000},{"$f":"IF(J522=0,0,E524)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H519","v":60000},{"$f":"IF(H522>H526,H522-H526,0)","v":485000},{"$f":"IF(I526>0,ROUND(I526*I522,0),0)","v":145500},{"$f":"I526-J526","v":339500},{"$f":"IF(H524>0,ROUND(H524*L522,0),0)","v":6875},{"$f":"IF(K526>L526,0,L526-K526)","v":0}]
[null,null,2003,{"$f":"C527+1","v":2004},null,"2003-04"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C527","v":2003},{"$f":"D527","v":2004}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H530,A530:C534,3)","v":0.3},{"$f":"INDEX(D530:D534,MATCH(I530,C530:C534,0))","v":150000},{"$f":"INDEX(E530:E534,MATCH(I530,C530:C534,0))","v":19000},{"$f":"IF(H530>H534,VLOOKUP(H530,A530:F534,6),0)","v":0},{"$f":"VLOOKUP(H530,A530:G534,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B530,IF($E$3=\"Female\",B537,IF($E$3=\"Senior Citizen\",B544,B551)))","v":50000},0]
[{"$f":"B530+1","v":50001},60000,0.1,{"$f":"B530","v":50000},{"$f":"(B531-B530)*C531","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O530+1","v":50001},60000,0.1]
[{"$f":"B531+1","v":60001},150000,0.2,{"$f":"B531","v":60000},{"$f":"E531+(B532-B531)*C532","v":19000},0.1,0,{"$f":"IF(I530=C534,E533+ROUND((H530-J530),0)*I530,IF(I530=C533,E532+ROUND((H530-J530)*I530,0),IF(I530=C532,E531+ROUND((H530-J530)*I530,0),IF(I530=C531,E530+ROUND((H530-J530)*I530,0),E529+ROUND((H530-J530)*I530,0)))))","v":137500},{"$f":"MIN(K534:L534)","v":0},{"$f":"ROUND(SUM(H532+I532)*M530,0)","v":0},{"$f":"SUM(H532:J532)","v":137500},null,null,{"$f":"O531+1","v":60001},150000,0.2]
[{"$f":"B532+1","v":150001},null,0.3,{"$f":"B532","v":150000},{"$f":"IF(J530=0,0,E532)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O532+1","v":150001},0,0.3]
["Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(H530>H534,H530-H534,0)","v":0},{"$f":"IF(I534>0,ROUND(I534*I530,0),0)","v":0},{"$f":"I534-J534","v":0},{"$f":"IF(H532>0,ROUND(H532*L530,0),0)","v":0},{"$f":"IF(K534>L534,0,L534-K534)","v":0},{"$f":"O533+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H532,IF($E$3=\"Female\",H539,IF($E$3=\"Senior Citizen\",H546,H553)))","v":137500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I532,IF($E$3=\"Female\",I539,IF($E$3=\"Senior Citizen\",I546,I553)))","v":0}]
[0,50000,0,0,0,0,0,{"$f":"H530","v":545000},{"$f":"VLOOKUP(H537,A537:C541,3)","v":0.3},{"$f":"INDEX(D537:D541,MATCH(I537,C537:C541,0))","v":150000},{"$f":"INDEX(E537:E541,MATCH(I537,C537:C541,0))","v":19000},{"$f":"IF(H537>H541,VLOOKUP(H537,A537:F541,6),0)","v":0},{"$f":"VLOOKUP(H537,A537:G541,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J532,IF($E$3=\"Female\",J539,IF($E$3=\"Senior Citizen\",J546,J553)))","v":0}]
[{"$f":"B537+1","v":50001},60000,0.1,{"$f":"B537","v":50000},{"$f":"(B538-B537)*C538","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K532,IF($E$3=\"Female\",K539,IF($E$3=\"Senior Citizen\",K546,K553)))","v":137500}]
[{"$f":"B538+1","v":60001},150000,0.2,{"$f":"B538","v":60000},{"$f":"E538+(B539-B538)*C539","v":19000},0.1,0,{"$f":"IF(I537=C541,E540+ROUND((H537-J537),0)*I537,IF(I537=C540,E539+ROUND((H537-J537)*I537,0),IF(I537=C539,E538+ROUND((H537-J537)*I537,0),IF(I537=C538,E537+ROUND((H537-J537)*I537,0),E536+ROUND((H537-J537)*I537,0)))))","v":137500},{"$f":"MIN(K541:L541)","v":0},{"$f":"ROUND(SUM(H539+I539)*M537,0)","v":0},{"$f":"SUM(H539:J539)","v":137500},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A529,IF($E$3=\"Female\",A536,IF($E$3=\"Senior Citizen\",A543,A550)))","v":"(below 65 years)"}]
[{"$f":"B539+1","v":150001},null,0.3,{"$f":"B539","v":150000},{"$f":"IF(J537=0,0,E539)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M534,IF($E$3=\"Female\",M541,IF($E$3=\"Senior Citizen\",M548,M555)))","v":0}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H534","v":850000},{"$f":"IF(H537>H541,H537-H541,0)","v":0},{"$f":"IF(I541>0,ROUND(I541*I537,0),0)","v":0},{"$f":"I541-J541","v":0},{"$f":"IF(H539>0,ROUND(H539*L537,0),0)","v":0},{"$f":"IF(K541>L541,0,L541-K541)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K532,IF($E$3=\"Female\",K539,IF($E$3=\"Senior Citizen\",K546,K553)))","v":137500}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H530","v":545000},{"$f":"VLOOKUP(H544,A544:C548,3)","v":0.3},{"$f":"INDEX(D544:D548,MATCH(I544,C544:C548,0))","v":150000},{"$f":"INDEX(E544:E548,MATCH(I544,C544:C548,0))","v":19000},{"$f":"IF(H544>H548,VLOOKUP(H544,A544:F548,6),0)","v":0},{"$f":"VLOOKUP(H544,A544:G548,7)","v":0}]
[{"$f":"B544+1","v":50001},60000,0.1,{"$f":"B544","v":50000},{"$f":"(B545-B544)*C545","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B545+1","v":60001},150000,0.2,{"$f":"B545","v":60000},{"$f":"E545+(B546-B545)*C546","v":19000},0.1,0,{"$f":"IF(I544=C548,E547+ROUND((H544-J544),0)*I544,IF(I544=C547,E546+ROUND((H544-J544)*I544,0),IF(I544=C546,E545+ROUND((H544-J544)*I544,0),IF(I544=C545,E544+ROUND((H544-J544)*I544,0),E543+ROUND((H544-J544)*I544,0)))))","v":137500},{"$f":"MIN(K548:L548)","v":0},{"$f":"ROUND(SUM(H546+I546)*M544,0)","v":0},{"$f":"SUM(H546:J546)","v":137500}]
[{"$f":"B546+1","v":150001},null,0.3,{"$f":"B546","v":150000},{"$f":"IF(J544=0,0,E546)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H541","v":850000},{"$f":"IF(H544>H548,H544-H548,0)","v":0},{"$f":"IF(I548>0,ROUND(I548*I544,0),0)","v":0},{"$f":"I548-J548","v":0},{"$f":"IF(H546>0,ROUND(H546*L544,0),0)","v":0},{"$f":"IF(K548>L548,0,L548-K548)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H530","v":545000},{"$f":"VLOOKUP(H551,A551:C555,3)","v":0.3},{"$f":"INDEX(D551:D555,MATCH(I551,C551:C555,0))","v":150000},{"$f":"INDEX(E551:E555,MATCH(I551,C551:C555,0))","v":19000},{"$f":"IF(H551>H555,VLOOKUP(H551,A551:F555,6),0)","v":0},{"$f":"VLOOKUP(H551,A551:G555,7)","v":0}]
[{"$f":"B551+1","v":50001},60000,0.1,{"$f":"B551","v":50000},{"$f":"(B552-B551)*C552","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B552+1","v":60001},150000,0.2,{"$f":"B552","v":60000},{"$f":"E552+(B553-B552)*C553","v":19000},0.1,0,{"$f":"IF(I551=C555,E554+ROUND((H551-J551),0)*I551,IF(I551=C554,E553+ROUND((H551-J551)*I551,0),IF(I551=C553,E552+ROUND((H551-J551)*I551,0),IF(I551=C552,E551+ROUND((H551-J551)*I551,0),E550+ROUND((H551-J551)*I551,0)))))","v":137500},{"$f":"MIN(K555:L555)","v":0},{"$f":"ROUND(SUM(H553+I553)*M551,0)","v":0},{"$f":"SUM(H553:J553)","v":137500}]
[{"$f":"B553+1","v":150001},null,0.3,{"$f":"B553","v":150000},{"$f":"IF(J551=0,0,E553)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H548","v":850000},{"$f":"IF(H551>H555,H551-H555,0)","v":0},{"$f":"IF(I555>0,ROUND(I555*I551,0),0)","v":0},{"$f":"I555-J555","v":0},{"$f":"IF(H553>0,ROUND(H553*L551,0),0)","v":0},{"$f":"IF(K555>L555,0,L555-K555)","v":0}]
[null,null,2004,{"$f":"C556+1","v":2005},null,"2004-05"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,{"$f":"AE557+1","v":2005},null,"2004-05"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C556","v":2004},{"$f":"D556","v":2005},null,null,null,null,null,null,null,null,null,null,null,null,"Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H559,A559:C563,3)","v":0.3},{"$f":"INDEX(D559:D563,MATCH(I559,C559:C563,0))","v":150000},{"$f":"INDEX(E559:E563,MATCH(I559,C559:C563,0))","v":19000},{"$f":"IF(H559>H563,VLOOKUP(H559,A559:F563,6),0)","v":0},{"$f":"VLOOKUP(H559,A559:G563,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",B559,IF($E$3=\"Female\",B566,IF($E$3=\"Senior Citizen\",B573,B580)))","v":50000},0,null,null,null,null,null,null,null,null,null,null,null,null,"(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"AE557","v":2004},{"$f":"AF557","v":2005}]
[{"$f":"B559+1","v":50001},60000,0.1,{"$f":"B559","v":50000},{"$f":"(B560-B559)*C560","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O559+1","v":50001},60000,0.1,null,null,null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(AJ560,AC560:AE564,3)","v":0.3},{"$f":"INDEX(AF560:AF564,MATCH(AK560,AE560:AE564,0))","v":150000},{"$f":"INDEX(AG560:AG564,MATCH(AK560,AE560:AE564,0))","v":19000},{"$f":"IF(AJ560>AJ564,VLOOKUP(AJ560,AC560:AH564,6),0)","v":0},{"$f":"VLOOKUP(AJ560,AC560:AI564,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",AD560,IF($E$3=\"Female\",AD567,IF($E$3=\"Senior Citizen\",AD574,AD581)))","v":50000},0]
[{"$f":"B560+1","v":60001},150000,0.2,{"$f":"B560","v":60000},{"$f":"E560+(B561-B560)*C561","v":19000},0.1,0.02,{"$f":"IF(I559=C563,E562+ROUND((H559-J559),0)*I559,IF(I559=C562,E561+ROUND((H559-J559)*I559,0),IF(I559=C561,E560+ROUND((H559-J559)*I559,0),IF(I559=C560,E559+ROUND((H559-J559)*I559,0),E558+ROUND((H559-J559)*I559,0)))))-$AR$577","v":137500},{"$f":"MIN(K563:L563)","v":0},{"$f":"ROUND(SUM(H561+I561)*M559,0)","v":2750},{"$f":"SUM(H561:J561)","v":140250},null,null,{"$f":"O560+1","v":60001},150000,0.2,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD560+1","v":50001},60000,0.1,{"$f":"AD560","v":50000},{"$f":"(AD561-AD560)*AE561","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"AQ560+1","v":50001},60000,0.1]
[{"$f":"B561+1","v":150001},null,0.3,{"$f":"B561","v":150000},{"$f":"IF(J559=0,0,E561)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O561+1","v":150001},0,0.3,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD561+1","v":60001},150000,0.2,{"$f":"AD561","v":60000},{"$f":"AG561+(AD562-AD561)*AE562","v":19000},0.1,0.02,{"$f":"IF(AK560=AE564,AG563+ROUND((AJ560-AL560),0)*AK560,IF(AK560=AE563,AG562+ROUND((AJ560-AL560)*AK560,0),IF(AK560=AE562,AG561+ROUND((AJ560-AL560)*AK560,0),IF(AK560=AE561,AG560+ROUND((AJ560-AL560)*AK560,0),AG559+ROUND((AJ560-AL560)*AK560,0)))))","v":137500},{"$f":"MIN(AM564:AN564)","v":0},{"$f":"ROUND(SUM(AJ562+AK562)*AO560,0)","v":2750},{"$f":"SUM(AJ562:AL562)","v":140250},null,null,{"$f":"AQ561+1","v":60001},150000,0.2]
["Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(H559>H563,H559-H563,0)","v":0},{"$f":"IF(I563>0,ROUND(I563*I559,0),0)","v":0},{"$f":"I563-J563","v":0},{"$f":"IF(H561>0,ROUND(H561*L559,0),0)","v":0},{"$f":"IF(K563>L563,0,L563-K563)","v":0},{"$f":"O562+1","v":1},0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD562+1","v":150001},null,0.3,{"$f":"AD562","v":150000},{"$f":"IF(AL560=0,0,AG562)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"AQ562+1","v":150001},0,0.3]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H561,IF($E$3=\"Female\",H568,IF($E$3=\"Senior Citizen\",H575,H582)))","v":137500},null,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(AJ560>AJ564,AJ560-AJ564,0)","v":0},{"$f":"IF(AK564>0,ROUND(AK564*AK560,0),0)","v":0},{"$f":"AK564-AL564","v":0},{"$f":"IF(AJ562>0,ROUND(AJ562*AN560,0),0)","v":0},{"$f":"IF(AM564>AN564,0,AN564-AM564)","v":0},{"$f":"AQ563+1","v":1},0,0]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I561,IF($E$3=\"Female\",I568,IF($E$3=\"Senior Citizen\",I575,I582)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",AJ562,IF($E$3=\"Female\",AJ569,IF($E$3=\"Senior Citizen\",AJ576,AJ583)))","v":137500}]
[0,50000,0,0,0,0,0,{"$f":"H559","v":545000},{"$f":"VLOOKUP(H566,A566:C570,3)","v":0.3},{"$f":"INDEX(D566:D570,MATCH(I566,C566:C570,0))","v":150000},{"$f":"INDEX(E566:E570,MATCH(I566,C566:C570,0))","v":19000},{"$f":"IF(H566>H570,VLOOKUP(H566,A566:F570,6),0)","v":0},{"$f":"VLOOKUP(H566,A566:G570,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J561,IF($E$3=\"Female\",J568,IF($E$3=\"Senior Citizen\",J575,J582)))","v":2750},null,null,null,null,null,null,null,null,null,null,null,null,"(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",AK562,IF($E$3=\"Female\",AK569,IF($E$3=\"Senior Citizen\",AK576,AK583)))","v":0}]
[{"$f":"B566+1","v":50001},60000,0.1,{"$f":"B566","v":50000},{"$f":"(B567-B566)*C567","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K561,IF($E$3=\"Female\",K568,IF($E$3=\"Senior Citizen\",K575,K582)))","v":140250},null,null,null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AJ560","v":545000},{"$f":"VLOOKUP(AJ567,AC567:AE571,3)","v":0.3},{"$f":"INDEX(AF567:AF571,MATCH(AK567,AE567:AE571,0))","v":150000},{"$f":"INDEX(AG567:AG571,MATCH(AK567,AE567:AE571,0))","v":19000},{"$f":"IF(AJ567>AJ571,VLOOKUP(AJ567,AC567:AH571,6),0)","v":0},{"$f":"VLOOKUP(AJ567,AC567:AI571,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",AL562,IF($E$3=\"Female\",AL569,IF($E$3=\"Senior Citizen\",AL576,AL583)))","v":2750}]
[{"$f":"B567+1","v":60001},150000,0.2,{"$f":"B567","v":60000},{"$f":"E567+(B568-B567)*C568","v":19000},0.1,0.02,{"$f":"IF(I566=C570,E569+ROUND((H566-J566),0)*I566,IF(I566=C569,E568+ROUND((H566-J566)*I566,0),IF(I566=C568,E567+ROUND((H566-J566)*I566,0),IF(I566=C567,E566+ROUND((H566-J566)*I566,0),E565+ROUND((H566-J566)*I566,0)))))-$AR$577","v":137500},{"$f":"MIN(K570:L570)","v":0},{"$f":"ROUND(SUM(H568+I568)*M566,0)","v":2750},{"$f":"SUM(H568:J568)","v":140250},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A558,IF($E$3=\"Female\",A565,IF($E$3=\"Senior Citizen\",A572,A579)))","v":"(below 65 years)"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD567+1","v":50001},60000,0.1,{"$f":"AD567","v":50000},{"$f":"(AD568-AD567)*AE568","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",AM562,IF($E$3=\"Female\",AM569,IF($E$3=\"Senior Citizen\",AM576,AM583)))","v":140250}]
[{"$f":"B568+1","v":150001},null,0.3,{"$f":"B568","v":150000},{"$f":"IF(J566=0,0,E568)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M563,IF($E$3=\"Female\",M570,IF($E$3=\"Senior Citizen\",M577,M584)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD568+1","v":60001},150000,0.2,{"$f":"AD568","v":60000},{"$f":"AG568+(AD569-AD568)*AE569","v":19000},0.1,0.02,{"$f":"IF(AK567=AE571,AG570+ROUND((AJ567-AL567),0)*AK567,IF(AK567=AE570,AG569+ROUND((AJ567-AL567)*AK567,0),IF(AK567=AE569,AG568+ROUND((AJ567-AL567)*AK567,0),IF(AK567=AE568,AG567+ROUND((AJ567-AL567)*AK567,0),AG566+ROUND((AJ567-AL567)*AK567,0)))))","v":137500},{"$f":"MIN(AM571:AN571)","v":0},{"$f":"ROUND(SUM(AJ569+AK569)*AO567,0)","v":2750},{"$f":"SUM(AJ569:AL569)","v":140250},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",AC559,IF($E$3=\"Female\",AC566,IF($E$3=\"Senior Citizen\",AC573,AC580)))","v":"(below 65 years)"}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H563","v":850000},{"$f":"IF(H566>H570,H566-H570,0)","v":0},{"$f":"IF(I570>0,ROUND(I570*I566,0),0)","v":0},{"$f":"I570-J570","v":0},{"$f":"IF(H568>0,ROUND(H568*L566,0),0)","v":0},{"$f":"IF(K570>L570,0,L570-K570)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K561,IF($E$3=\"Female\",K568,IF($E$3=\"Senior Citizen\",K575,K582)))","v":140250},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD569+1","v":150001},null,0.3,{"$f":"AD569","v":150000},{"$f":"IF(AL567=0,0,AG569)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",AO564,IF($E$3=\"Female\",AO571,IF($E$3=\"Senior Citizen\",AO578,AO585)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AJ564","v":850000},{"$f":"IF(AJ567>AJ571,AJ567-AJ571,0)","v":0},{"$f":"IF(AK571>0,ROUND(AK571*AK567,0),0)","v":0},{"$f":"AK571-AL571","v":0},{"$f":"IF(AJ569>0,ROUND(AJ569*AN567,0),0)","v":0},{"$f":"IF(AM571>AN571,0,AN571-AM571)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",AM562,IF($E$3=\"Female\",AM569,IF($E$3=\"Senior Citizen\",AM576,AM583)))","v":140250}]
["(Above 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"Treatment of sect 80D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
[0,50000,0,0,0,0,0,{"$f":"H559","v":545000},{"$f":"VLOOKUP(H573,A573:C577,3)","v":0.3},{"$f":"INDEX(D573:D577,MATCH(I573,C573:C577,0))","v":150000},{"$f":"INDEX(E573:E577,MATCH(I573,C573:C577,0))","v":19000},{"$f":"IF(H573>H577,VLOOKUP(H573,A573:F577,6),0)","v":0},{"$f":"VLOOKUP(H573,A573:G577,7)","v":0.02},"Taxable income",null,{"$f":"H559","v":545000},null,null,null,null,null,null,null,null,null,null,null,null,"(Above 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"Treatment of sect 80D"]
[{"$f":"B573+1","v":50001},60000,0.1,{"$f":"B573","v":50000},{"$f":"(B574-B573)*C574","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"Due Tax",null,{"$f":"P564","v":137500},null,null,null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AJ560","v":545000},{"$f":"VLOOKUP(AJ574,AC574:AE578,3)","v":0.3},{"$f":"INDEX(AF574:AF578,MATCH(AK574,AE574:AE578,0))","v":150000},{"$f":"INDEX(AG574:AG578,MATCH(AK574,AE574:AE578,0))","v":19000},{"$f":"IF(AJ574>AJ578,VLOOKUP(AJ574,AC574:AH578,6),0)","v":0},{"$f":"VLOOKUP(AJ574,AC574:AI578,7)","v":0.02},"Taxable income",null,{"$f":"AJ560","v":545000}]
[{"$f":"B574+1","v":60001},150000,0.2,{"$f":"B574","v":60000},{"$f":"E574+(B575-B574)*C575","v":19000},0.1,0.02,{"$f":"IF(I573=C577,E576+ROUND((H573-J573),0)*I573,IF(I573=C576,E575+ROUND((H573-J573)*I573,0),IF(I573=C575,E574+ROUND((H573-J573)*I573,0),IF(I573=C574,E573+ROUND((H573-J573)*I573,0),E572+ROUND((H573-J573)*I573,0)))))-$AR$577","v":137500},{"$f":"MIN(K577:L577)","v":0},{"$f":"ROUND(SUM(H575+I575)*M573,0)","v":2750},{"$f":"SUM(H575:J575)","v":140250},null,null,"Calculated amt",null,{"$f":"IF(P573<100000,P574,P574-(P573-100000))","v":-307500},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD574+1","v":50001},60000,0.1,{"$f":"AD574","v":50000},{"$f":"(AD575-AD574)*AE575","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"Due Tax",null,{"$f":"AR565","v":137500}]
[{"$f":"B575+1","v":150001},null,0.3,{"$f":"B575","v":150000},{"$f":"IF(J573=0,0,E575)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Rebate u/s 80D",null,{"$f":"IF(P575>0,P575,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD575+1","v":60001},150000,0.2,{"$f":"AD575","v":60000},{"$f":"AG575+(AD576-AD575)*AE576","v":19000},0.1,0.02,{"$f":"IF(AK574=AE578,AG577+ROUND((AJ574-AL574),0)*AK574,IF(AK574=AE577,AG576+ROUND((AJ574-AL574)*AK574,0),IF(AK574=AE576,AG575+ROUND((AJ574-AL574)*AK574,0),IF(AK574=AE575,AG574+ROUND((AJ574-AL574)*AK574,0),AG573+ROUND((AJ574-AL574)*AK574,0)))))","v":137500},{"$f":"MIN(AM578:AN578)","v":0},{"$f":"ROUND(SUM(AJ576+AK576)*AO574,0)","v":2750},{"$f":"SUM(AJ576:AL576)","v":140250},null,null,"Calculated amt",null,{"$f":"IF(AR574<100000,AR575,AR575-(AR574-100000))","v":-307500}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H570","v":850000},{"$f":"IF(H573>H577,H573-H577,0)","v":0},{"$f":"IF(I577>0,ROUND(I577*I573,0),0)","v":0},{"$f":"I577-J577","v":0},{"$f":"IF(H575>0,ROUND(H575*L573,0),0)","v":0},{"$f":"IF(K577>L577,0,L577-K577)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD576+1","v":150001},null,0.3,{"$f":"AD576","v":150000},{"$f":"IF(AL574=0,0,AG576)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Rebate u/s 80D",null,{"$f":"IF(AR576>0,AR576,0)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AJ571","v":850000},{"$f":"IF(AJ574>AJ578,AJ574-AJ578,0)","v":0},{"$f":"IF(AK578>0,ROUND(AK578*AK574,0),0)","v":0},{"$f":"AK578-AL578","v":0},{"$f":"IF(AJ576>0,ROUND(AJ576*AN574,0),0)","v":0},{"$f":"IF(AM578>AN578,0,AN578-AM578)","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
[0,50000,0,0,0,0,0,{"$f":"H559","v":545000},{"$f":"VLOOKUP(H580,A580:C584,3)","v":0.3},{"$f":"INDEX(D580:D584,MATCH(I580,C580:C584,0))","v":150000},{"$f":"INDEX(E580:E584,MATCH(I580,C580:C584,0))","v":19000},{"$f":"IF(H580>H584,VLOOKUP(H580,A580:F584,6),0)","v":0},{"$f":"VLOOKUP(H580,A580:G584,7)","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not defined"]
[{"$f":"B580+1","v":50001},60000,0.1,{"$f":"B580","v":50000},{"$f":"(B581-B580)*C581","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AJ560","v":545000},{"$f":"VLOOKUP(AJ581,AC581:AE585,3)","v":0.3},{"$f":"INDEX(AF581:AF585,MATCH(AK581,AE581:AE585,0))","v":150000},{"$f":"INDEX(AG581:AG585,MATCH(AK581,AE581:AE585,0))","v":19000},{"$f":"IF(AJ581>AJ585,VLOOKUP(AJ581,AC581:AH585,6),0)","v":0},{"$f":"VLOOKUP(AJ581,AC581:AI585,7)","v":0.02}]
[{"$f":"B581+1","v":60001},150000,0.2,{"$f":"B581","v":60000},{"$f":"E581+(B582-B581)*C582","v":19000},0.1,0.02,{"$f":"IF(I580=C584,E583+ROUND((H580-J580),0)*I580,IF(I580=C583,E582+ROUND((H580-J580)*I580,0),IF(I580=C582,E581+ROUND((H580-J580)*I580,0),IF(I580=C581,E580+ROUND((H580-J580)*I580,0),E579+ROUND((H580-J580)*I580,0)))))-$AR$577","v":137500},{"$f":"MIN(K584:L584)","v":0},{"$f":"ROUND(SUM(H582+I582)*M580,0)","v":2750},{"$f":"SUM(H582:J582)","v":140250},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD581+1","v":50001},60000,0.1,{"$f":"AD581","v":50000},{"$f":"(AD582-AD581)*AE582","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B582+1","v":150001},null,0.3,{"$f":"B582","v":150000},{"$f":"IF(J580=0,0,E582)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD582+1","v":60001},150000,0.2,{"$f":"AD582","v":60000},{"$f":"AG582+(AD583-AD582)*AE583","v":19000},0.1,0.02,{"$f":"IF(AK581=AE585,AG584+ROUND((AJ581-AL581),0)*AK581,IF(AK581=AE584,AG583+ROUND((AJ581-AL581)*AK581,0),IF(AK581=AE583,AG582+ROUND((AJ581-AL581)*AK581,0),IF(AK581=AE582,AG581+ROUND((AJ581-AL581)*AK581,0),AG580+ROUND((AJ581-AL581)*AK581,0)))))","v":137500},{"$f":"MIN(AM585:AN585)","v":0},{"$f":"ROUND(SUM(AJ583+AK583)*AO581,0)","v":2750},{"$f":"SUM(AJ583:AL583)","v":140250}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H577","v":850000},{"$f":"IF(H580>H584,H580-H584,0)","v":0},{"$f":"IF(I584>0,ROUND(I584*I580,0),0)","v":0},{"$f":"I584-J584","v":0},{"$f":"IF(H582>0,ROUND(H582*L580,0),0)","v":0},{"$f":"IF(K584>L584,0,L584-K584)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD583+1","v":150001},null,0.3,{"$f":"AD583","v":150000},{"$f":"IF(AL581=0,0,AG583)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[null,null,2005,{"$f":"C585+1","v":2006},null,"2005-06",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AJ578","v":850000},{"$f":"IF(AJ581>AJ585,AJ581-AJ585,0)","v":0},{"$f":"IF(AK585>0,ROUND(AK585*AK581,0),0)","v":0},{"$f":"AK585-AL585","v":0},{"$f":"IF(AJ583>0,ROUND(AJ583*AN581,0),0)","v":0},{"$f":"IF(AM585>AN585,0,AN585-AM585)","v":0}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C585","v":2005},{"$f":"D585","v":2006}]
[0,100000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H588,A588:C592,3)","v":0.3},{"$f":"INDEX(D588:D592,MATCH(I588,C588:C592,0))","v":250000},{"$f":"INDEX(E588:E592,MATCH(I588,C588:C592,0))","v":25000},{"$f":"IF(H588>H592,VLOOKUP(H588,A588:F592,6),0)","v":0},{"$f":"VLOOKUP(H588,A588:G592,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",B588,IF($E$3=\"Female\",B595,IF($E$3=\"Senior Citizen\",B602,B609)))","v":100000},0]
[{"$f":"B588+1","v":100001},150000,0.1,{"$f":"B588","v":100000},{"$f":"(B589-B588)*C589","v":5000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O588+1","v":100001},150000,0.1]
[{"$f":"B589+1","v":150001},250000,0.2,{"$f":"B589","v":150000},{"$f":"E589+(B590-B589)*C590","v":25000},0.1,0.02,{"$f":"IF(I588=C592,E591+ROUND((H588-J588),0)*I588,IF(I588=C591,E590+ROUND((H588-J588)*I588,0),IF(I588=C590,E589+ROUND((H588-J588)*I588,0),IF(I588=C589,E588+ROUND((H588-J588)*I588,0),E587+ROUND((H588-J588)*I588,0)))))","v":113500},{"$f":"MIN(K592:L592)","v":0},{"$f":"ROUND(SUM(H590+I590)*M588,0)","v":2270},{"$f":"SUM(H590:J590)","v":115770},null,null,{"$f":"O589+1","v":150001},250000,0.2]
[{"$f":"B590+1","v":250001},null,0.3,{"$f":"B590","v":250000},{"$f":"IF(J588=0,0,E590)","v":25000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O590+1","v":250001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H588>H592,H588-H592,0)","v":0},{"$f":"IF(I592>0,ROUND(I592*I588,0),0)","v":0},{"$f":"I592-J592","v":0},{"$f":"IF(H590>0,ROUND(H590*L588,0),0)","v":0},{"$f":"IF(K592>L592,0,L592-K592)","v":0},{"$f":"O591+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H590,IF($E$3=\"Female\",H597,IF($E$3=\"Senior Citizen\",H604,H611)))","v":113500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I590,IF($E$3=\"Female\",I597,IF($E$3=\"Senior Citizen\",I604,I611)))","v":0}]
[0,135000,0,0,0,0,0,{"$f":"H588","v":545000},{"$f":"VLOOKUP(H595,A595:C599,3)","v":0.3},{"$f":"INDEX(D595:D599,MATCH(I595,C595:C599,0))","v":250000},{"$f":"INDEX(E595:E599,MATCH(I595,C595:C599,0))","v":21500},{"$f":"IF(H595>H599,VLOOKUP(H595,A595:F599,6),0)","v":0},{"$f":"VLOOKUP(H595,A595:G599,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J590,IF($E$3=\"Female\",J597,IF($E$3=\"Senior Citizen\",J604,J611)))","v":2270}]
[{"$f":"B595+1","v":135001},150000,0.1,{"$f":"B595","v":135000},{"$f":"(B596-B595)*C596","v":1500},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K590,IF($E$3=\"Female\",K597,IF($E$3=\"Senior Citizen\",K604,K611)))","v":115770}]
[{"$f":"B596+1","v":150001},250000,0.2,{"$f":"B596","v":150000},{"$f":"E596+(B597-B596)*C597","v":21500},0.1,0.02,{"$f":"IF(I595=C599,E598+ROUND((H595-J595),0)*I595,IF(I595=C598,E597+ROUND((H595-J595)*I595,0),IF(I595=C597,E596+ROUND((H595-J595)*I595,0),IF(I595=C596,E595+ROUND((H595-J595)*I595,0),E594+ROUND((H595-J595)*I595,0)))))","v":110000},{"$f":"MIN(K599:L599)","v":0},{"$f":"ROUND(SUM(H597+I597)*M595,0)","v":2200},{"$f":"SUM(H597:J597)","v":112200},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A587,IF($E$3=\"Female\",A594,IF($E$3=\"Senior Citizen\",A601,A608)))","v":"(below 65 years)"}]
[{"$f":"B597+1","v":250001},null,0.3,{"$f":"B597","v":250000},{"$f":"IF(J595=0,0,E597)","v":21500},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M592,IF($E$3=\"Female\",M599,IF($E$3=\"Senior Citizen\",M606,M613)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H592","v":1000000},{"$f":"IF(H595>H599,H595-H599,0)","v":0},{"$f":"IF(I599>0,ROUND(I599*I595,0),0)","v":0},{"$f":"I599-J599","v":0},{"$f":"IF(H597>0,ROUND(H597*L595,0),0)","v":0},{"$f":"IF(K599>L599,0,L599-K599)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K590,IF($E$3=\"Female\",K597,IF($E$3=\"Senior Citizen\",K604,K611)))","v":115770}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,185000,0,0,0,0,0,{"$f":"H588","v":545000},{"$f":"VLOOKUP(H602,A602:C606,3)","v":0.3},{"$f":"INDEX(D602:D606,MATCH(I602,C602:C606,0))","v":250000},{"$f":"INDEX(E602:E606,MATCH(I602,C602:C606,0))","v":13000},{"$f":"IF(H602>H606,VLOOKUP(H602,A602:F606,6),0)","v":0},{"$f":"VLOOKUP(H602,A602:G606,7)","v":0.02}]
[{"$f":"B602+1","v":185001},250000,0.2,{"$f":"B602","v":185000},{"$f":"(B603-B602)*C603","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B603+1","v":250001},null,0.3,{"$f":"B603","v":250000},{"$f":"IF(J602=0,0,E603)","v":13000},0.1,0.02,{"$f":"IF(I602=C606,E605+ROUND((H602-J602),0)*I602,IF(I602=C605,E604+ROUND((H602-J602)*I602,0),IF(I602=C604,E603+ROUND((H602-J602)*I602,0),IF(I602=C603,E602+ROUND((H602-J602)*I602,0),E601+ROUND((H602-J602)*I602,0)))))","v":101500},{"$f":"MIN(K606:L606)","v":0},{"$f":"ROUND(SUM(H604+I604)*M602,0)","v":2030},{"$f":"SUM(H604:J604)","v":103530}]
[null,null,null,{"$f":"B604","v":0},{"$f":"IF(J602=0,0,E604)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H599","v":1000000},{"$f":"IF(H602>H606,H602-H606,0)","v":0},{"$f":"IF(I606>0,ROUND(I606*I602,0),0)","v":0},{"$f":"I606-J606","v":0},{"$f":"IF(H604>0,ROUND(H604*L602,0),0)","v":0},{"$f":"IF(K606>L606,0,L606-K606)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,185000,0,0,0,0,0,{"$f":"H588","v":545000},{"$f":"VLOOKUP(H609,A609:C613,3)","v":0.3},{"$f":"INDEX(D609:D613,MATCH(I609,C609:C613,0))","v":250000},{"$f":"INDEX(E609:E613,MATCH(I609,C609:C613,0))","v":13000},{"$f":"IF(H609>H613,VLOOKUP(H609,A609:F613,6),0)","v":0},{"$f":"VLOOKUP(H609,A609:G613,7)","v":0.02}]
[{"$f":"B609+1","v":185001},250000,0.2,{"$f":"B609","v":185000},{"$f":"(B610-B609)*C610","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B610+1","v":250001},null,0.3,{"$f":"B610","v":250000},{"$f":"IF(J609=0,0,E610)","v":13000},0.1,0.02,{"$f":"IF(I609=C613,E612+ROUND((H609-J609),0)*I609,IF(I609=C612,E611+ROUND((H609-J609)*I609,0),IF(I609=C611,E610+ROUND((H609-J609)*I609,0),IF(I609=C610,E609+ROUND((H609-J609)*I609,0),E608+ROUND((H609-J609)*I609,0)))))","v":101500},{"$f":"MIN(K613:L613)","v":0},{"$f":"ROUND(SUM(H611+I611)*M609,0)","v":2030},{"$f":"SUM(H611:J611)","v":103530}]
[null,null,null,{"$f":"B611","v":0},{"$f":"IF(J609=0,0,E611)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H606","v":1000000},{"$f":"IF(H609>H613,H609-H613,0)","v":0},{"$f":"IF(I613>0,ROUND(I613*I609,0),0)","v":0},{"$f":"I613-J613","v":0},{"$f":"IF(H611>0,ROUND(H611*L609,0),0)","v":0},{"$f":"IF(K613>L613,0,L613-K613)","v":0}]
[null,null,2006,{"$f":"C614+1","v":2007},null,"2006-07"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C614","v":2006},{"$f":"D614","v":2007}]
[0,100000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H617,A617:C621,3)","v":0.3},{"$f":"INDEX(D617:D621,MATCH(I617,C617:C621,0))","v":250000},{"$f":"INDEX(E617:E621,MATCH(I617,C617:C621,0))","v":25000},{"$f":"IF(H617>H621,VLOOKUP(H617,A617:F621,6),0)","v":0},{"$f":"VLOOKUP(H617,A617:G621,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",B617,IF($E$3=\"Female\",B624,IF($E$3=\"Senior Citizen\",B631,B638)))","v":100000},0]
[{"$f":"B617+1","v":100001},150000,0.1,{"$f":"B617","v":100000},{"$f":"(B618-B617)*C618","v":5000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O617+1","v":100001},150000,0.1]
[{"$f":"B618+1","v":150001},250000,0.2,{"$f":"B618","v":150000},{"$f":"E618+(B619-B618)*C619","v":25000},0.1,0.02,{"$f":"IF(I617=C621,E620+ROUND((H617-J617),0)*I617,IF(I617=C620,E619+ROUND((H617-J617)*I617,0),IF(I617=C619,E618+ROUND((H617-J617)*I617,0),IF(I617=C618,E617+ROUND((H617-J617)*I617,0),E616+ROUND((H617-J617)*I617,0)))))","v":113500},{"$f":"MIN(K621:L621)","v":0},{"$f":"ROUND(SUM(H619+I619)*M617,0)","v":2270},{"$f":"SUM(H619:J619)","v":115770},null,null,{"$f":"O618+1","v":150001},250000,0.2]
[{"$f":"B619+1","v":250001},null,0.3,{"$f":"B619","v":250000},{"$f":"IF(J617=0,0,E619)","v":25000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O619+1","v":250001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H617>H621,H617-H621,0)","v":0},{"$f":"IF(I621>0,ROUND(I621*I617,0),0)","v":0},{"$f":"I621-J621","v":0},{"$f":"IF(H619>0,ROUND(H619*L617,0),0)","v":0},{"$f":"IF(K621>L621,0,L621-K621)","v":0},{"$f":"O620+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H619,IF($E$3=\"Female\",H626,IF($E$3=\"Senior Citizen\",H633,H640)))","v":113500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I619,IF($E$3=\"Female\",I626,IF($E$3=\"Senior Citizen\",I633,I640)))","v":0}]
[0,135000,0,0,0,0,0,{"$f":"H617","v":545000},{"$f":"VLOOKUP(H624,A624:C628,3)","v":0.3},{"$f":"INDEX(D624:D628,MATCH(I624,C624:C628,0))","v":250000},{"$f":"INDEX(E624:E628,MATCH(I624,C624:C628,0))","v":21500},{"$f":"IF(H624>H628,VLOOKUP(H624,A624:F628,6),0)","v":0},{"$f":"VLOOKUP(H624,A624:G628,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J619,IF($E$3=\"Female\",J626,IF($E$3=\"Senior Citizen\",J633,J640)))","v":2270}]
[{"$f":"B624+1","v":135001},150000,0.1,{"$f":"B624","v":135000},{"$f":"(B625-B624)*C625","v":1500},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K619,IF($E$3=\"Female\",K626,IF($E$3=\"Senior Citizen\",K633,K640)))","v":115770}]
[{"$f":"B625+1","v":150001},250000,0.2,{"$f":"B625","v":150000},{"$f":"E625+(B626-B625)*C626","v":21500},0.1,0.02,{"$f":"IF(I624=C628,E627+ROUND((H624-J624),0)*I624,IF(I624=C627,E626+ROUND((H624-J624)*I624,0),IF(I624=C626,E625+ROUND((H624-J624)*I624,0),IF(I624=C625,E624+ROUND((H624-J624)*I624,0),E623+ROUND((H624-J624)*I624,0)))))","v":110000},{"$f":"MIN(K628:L628)","v":0},{"$f":"ROUND(SUM(H626+I626)*M624,0)","v":2200},{"$f":"SUM(H626:J626)","v":112200},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A616,IF($E$3=\"Female\",A623,IF($E$3=\"Senior Citizen\",A630,A637)))","v":"(below 65 years)"}]
[{"$f":"B626+1","v":250001},null,0.3,{"$f":"B626","v":250000},{"$f":"IF(J624=0,0,E626)","v":21500},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M621,IF($E$3=\"Female\",M628,IF($E$3=\"Senior Citizen\",M635,M642)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H621","v":1000000},{"$f":"IF(H624>H628,H624-H628,0)","v":0},{"$f":"IF(I628>0,ROUND(I628*I624,0),0)","v":0},{"$f":"I628-J628","v":0},{"$f":"IF(H626>0,ROUND(H626*L624,0),0)","v":0},{"$f":"IF(K628>L628,0,L628-K628)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K619,IF($E$3=\"Female\",K626,IF($E$3=\"Senior Citizen\",K633,K640)))","v":115770}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,185000,0,0,0,0,0,{"$f":"H617","v":545000},{"$f":"VLOOKUP(H631,A631:C635,3)","v":0.3},{"$f":"INDEX(D631:D635,MATCH(I631,C631:C635,0))","v":250000},{"$f":"INDEX(E631:E635,MATCH(I631,C631:C635,0))","v":13000},{"$f":"IF(H631>H635,VLOOKUP(H631,A631:F635,6),0)","v":0},{"$f":"VLOOKUP(H631,A631:G635,7)","v":0.02}]
[{"$f":"B631+1","v":185001},250000,0.2,{"$f":"B631","v":185000},{"$f":"(B632-B631)*C632","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B632+1","v":250001},null,0.3,{"$f":"B632","v":250000},{"$f":"IF(J631=0,0,E632)","v":13000},0.1,0.02,{"$f":"IF(I631=C635,E634+ROUND((H631-J631),0)*I631,IF(I631=C634,E633+ROUND((H631-J631)*I631,0),IF(I631=C633,E632+ROUND((H631-J631)*I631,0),IF(I631=C632,E631+ROUND((H631-J631)*I631,0),E630+ROUND((H631-J631)*I631,0)))))","v":101500},{"$f":"MIN(K635:L635)","v":0},{"$f":"ROUND(SUM(H633+I633)*M631,0)","v":2030},{"$f":"SUM(H633:J633)","v":103530}]
[null,null,null,{"$f":"B633","v":0},{"$f":"IF(J631=0,0,E633)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H628","v":1000000},{"$f":"IF(H631>H635,H631-H635,0)","v":0},{"$f":"IF(I635>0,ROUND(I635*I631,0),0)","v":0},{"$f":"I635-J635","v":0},{"$f":"IF(H633>0,ROUND(H633*L631,0),0)","v":0},{"$f":"IF(K635>L635,0,L635-K635)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,185000,0,0,0,0,0,{"$f":"H617","v":545000},{"$f":"VLOOKUP(H638,A638:C642,3)","v":0.3},{"$f":"INDEX(D638:D642,MATCH(I638,C638:C642,0))","v":250000},{"$f":"INDEX(E638:E642,MATCH(I638,C638:C642,0))","v":13000},{"$f":"IF(H638>H642,VLOOKUP(H638,A638:F642,6),0)","v":0},{"$f":"VLOOKUP(H638,A638:G642,7)","v":0.02}]
[{"$f":"B638+1","v":185001},250000,0.2,{"$f":"B638","v":185000},{"$f":"(B639-B638)*C639","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B639+1","v":250001},null,0.3,{"$f":"B639","v":250000},{"$f":"IF(J638=0,0,E639)","v":13000},0.1,0.02,{"$f":"IF(I638=C642,E641+ROUND((H638-J638),0)*I638,IF(I638=C641,E640+ROUND((H638-J638)*I638,0),IF(I638=C640,E639+ROUND((H638-J638)*I638,0),IF(I638=C639,E638+ROUND((H638-J638)*I638,0),E637+ROUND((H638-J638)*I638,0)))))","v":101500},{"$f":"MIN(K642:L642)","v":0},{"$f":"ROUND(SUM(H640+I640)*M638,0)","v":2030},{"$f":"SUM(H640:J640)","v":103530}]
[null,null,null,{"$f":"B640","v":0},{"$f":"IF(J638=0,0,E640)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H635","v":1000000},{"$f":"IF(H638>H642,H638-H642,0)","v":0},{"$f":"IF(I642>0,ROUND(I642*I638,0),0)","v":0},{"$f":"I642-J642","v":0},{"$f":"IF(H640>0,ROUND(H640*L638,0),0)","v":0},{"$f":"IF(K642>L642,0,L642-K642)","v":0}]
[null,null,2007,{"$f":"C643+1","v":2008},null,"2007-08"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C643","v":2007},{"$f":"D643","v":2008}]
[0,110000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H646,A646:C650,3)","v":0.3},{"$f":"INDEX(D646:D650,MATCH(I646,C646:C650,0))","v":250000},{"$f":"INDEX(E646:E650,MATCH(I646,C646:C650,0))","v":24000},{"$f":"IF(H646>H650,VLOOKUP(H646,A646:F650,6),0)","v":0},{"$f":"VLOOKUP(H646,A646:G650,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B646,IF($E$3=\"Female\",B653,IF($E$3=\"Senior Citizen\",B660,B667)))","v":110000},0]
[{"$f":"B646+1","v":110001},150000,0.1,{"$f":"B646","v":110000},{"$f":"(B647-B646)*C647","v":4000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O646+1","v":110001},150000,0.1]
[{"$f":"B647+1","v":150001},250000,0.2,{"$f":"B647","v":150000},{"$f":"E647+(B648-B647)*C648","v":24000},0,0.03,{"$f":"IF(I646=C650,E649+ROUND((H646-J646),0)*I646,IF(I646=C649,E648+ROUND((H646-J646)*I646,0),IF(I646=C648,E647+ROUND((H646-J646)*I646,0),IF(I646=C647,E646+ROUND((H646-J646)*I646,0),E645+ROUND((H646-J646)*I646,0)))))","v":112500},{"$f":"MIN(K650:L650)","v":0},{"$f":"ROUND(SUM(H648+I648)*M646,0)","v":3375},{"$f":"SUM(H648:J648)","v":115875},null,null,{"$f":"O647+1","v":150001},250000,0.2]
[{"$f":"B648+1","v":250001},null,0.3,{"$f":"B648","v":250000},{"$f":"IF(J646=0,0,E648)","v":24000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O648+1","v":250001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H646>H650,H646-H650,0)","v":0},{"$f":"IF(I650>0,ROUND(I650*I646,0),0)","v":0},{"$f":"I650-J650","v":0},{"$f":"IF(H648>0,ROUND(H648*L646,0),0)","v":0},{"$f":"IF(K650>L650,0,L650-K650)","v":0},{"$f":"O649+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H648,IF($E$3=\"Female\",H655,IF($E$3=\"Senior Citizen\",H662,H669)))","v":112500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I648,IF($E$3=\"Female\",I655,IF($E$3=\"Senior Citizen\",I662,I669)))","v":0}]
[0,145000,0,0,0,0,0,{"$f":"H646","v":545000},{"$f":"VLOOKUP(H653,A653:C657,3)","v":0.3},{"$f":"INDEX(D653:D657,MATCH(I653,C653:C657,0))","v":250000},{"$f":"INDEX(E653:E657,MATCH(I653,C653:C657,0))","v":20500},{"$f":"IF(H653>H657,VLOOKUP(H653,A653:F657,6),0)","v":0},{"$f":"VLOOKUP(H653,A653:G657,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J648,IF($E$3=\"Female\",J655,IF($E$3=\"Senior Citizen\",J662,J669)))","v":3375}]
[{"$f":"B653+1","v":145001},150000,0.1,{"$f":"B653","v":145000},{"$f":"(B654-B653)*C654","v":500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K648,IF($E$3=\"Female\",K655,IF($E$3=\"Senior Citizen\",K662,K669)))","v":115875}]
[{"$f":"B654+1","v":150001},250000,0.2,{"$f":"B654","v":150000},{"$f":"E654+(B655-B654)*C655","v":20500},0,0.03,{"$f":"IF(I653=C657,E656+ROUND((H653-J653),0)*I653,IF(I653=C656,E655+ROUND((H653-J653)*I653,0),IF(I653=C655,E654+ROUND((H653-J653)*I653,0),IF(I653=C654,E653+ROUND((H653-J653)*I653,0),E652+ROUND((H653-J653)*I653,0)))))","v":109000},{"$f":"MIN(K657:L657)","v":0},{"$f":"ROUND(SUM(H655+I655)*M653,0)","v":3270},{"$f":"SUM(H655:J655)","v":112270},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A645,IF($E$3=\"Female\",A652,IF($E$3=\"Senior Citizen\",A659,A666)))","v":"(below 65 years)"}]
[{"$f":"B655+1","v":250001},null,0.3,{"$f":"B655","v":250000},{"$f":"IF(J653=0,0,E655)","v":20500},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M650,IF($E$3=\"Female\",M657,IF($E$3=\"Senior Citizen\",M664,M671)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H650","v":1000000},{"$f":"IF(H653>H657,H653-H657,0)","v":0},{"$f":"IF(I657>0,ROUND(I657*I653,0),0)","v":0},{"$f":"I657-J657","v":0},{"$f":"IF(H655>0,ROUND(H655*L653,0),0)","v":0},{"$f":"IF(K657>L657,0,L657-K657)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K648,IF($E$3=\"Female\",K655,IF($E$3=\"Senior Citizen\",K662,K669)))","v":115875}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,195000,0,0,0,0,0,{"$f":"H646","v":545000},{"$f":"VLOOKUP(H660,A660:C664,3)","v":0.3},{"$f":"INDEX(D660:D664,MATCH(I660,C660:C664,0))","v":250000},{"$f":"INDEX(E660:E664,MATCH(I660,C660:C664,0))","v":11000},{"$f":"IF(H660>H664,VLOOKUP(H660,A660:F664,6),0)","v":0},{"$f":"VLOOKUP(H660,A660:G664,7)","v":0.03}]
[{"$f":"B660+1","v":195001},250000,0.2,{"$f":"B660","v":195000},{"$f":"(B661-B660)*C661","v":11000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B661+1","v":250001},null,0.3,{"$f":"B661","v":250000},{"$f":"IF(J660=0,0,E661)","v":11000},0.1,0.03,{"$f":"IF(I660=C664,E663+ROUND((H660-J660),0)*I660,IF(I660=C663,E662+ROUND((H660-J660)*I660,0),IF(I660=C662,E661+ROUND((H660-J660)*I660,0),IF(I660=C661,E660+ROUND((H660-J660)*I660,0),E659+ROUND((H660-J660)*I660,0)))))","v":99500},{"$f":"MIN(K664:L664)","v":0},{"$f":"ROUND(SUM(H662+I662)*M660,0)","v":2985},{"$f":"SUM(H662:J662)","v":102485}]
[null,null,null,{"$f":"B662","v":0},{"$f":"IF(J660=0,0,E662)","v":11000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H657","v":1000000},{"$f":"IF(H660>H664,H660-H664,0)","v":0},{"$f":"IF(I664>0,ROUND(I664*I660,0),0)","v":0},{"$f":"I664-J664","v":0},{"$f":"IF(H662>0,ROUND(H662*L660,0),0)","v":0},{"$f":"IF(K664>L664,0,L664-K664)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,195000,0,0,0,0,0,{"$f":"H646","v":545000},{"$f":"VLOOKUP(H667,A667:C671,3)","v":0.3},{"$f":"INDEX(D667:D671,MATCH(I667,C667:C671,0))","v":250000},{"$f":"INDEX(E667:E671,MATCH(I667,C667:C671,0))","v":11000},{"$f":"IF(H667>H671,VLOOKUP(H667,A667:F671,6),0)","v":0},{"$f":"VLOOKUP(H667,A667:G671,7)","v":0.03}]
[{"$f":"B667+1","v":195001},250000,0.2,{"$f":"B667","v":195000},{"$f":"(B668-B667)*C668","v":11000},0.1,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B668+1","v":250001},null,0.3,{"$f":"B668","v":250000},{"$f":"IF(J667=0,0,E668)","v":11000},0.1,0.03,{"$f":"IF(I667=C671,E670+ROUND((H667-J667),0)*I667,IF(I667=C670,E669+ROUND((H667-J667)*I667,0),IF(I667=C669,E668+ROUND((H667-J667)*I667,0),IF(I667=C668,E667+ROUND((H667-J667)*I667,0),E666+ROUND((H667-J667)*I667,0)))))","v":99500},{"$f":"MIN(K671:L671)","v":0},{"$f":"ROUND(SUM(H669+I669)*M667,0)","v":2985},{"$f":"SUM(H669:J669)","v":102485}]
[null,null,null,{"$f":"B669","v":0},{"$f":"IF(J667=0,0,E669)","v":11000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H664","v":1000000},{"$f":"IF(H667>H671,H667-H671,0)","v":0},{"$f":"IF(I671>0,ROUND(I671*I667,0),0)","v":0},{"$f":"I671-J671","v":0},{"$f":"IF(H669>0,ROUND(H669*L667,0),0)","v":0},{"$f":"IF(K671>L671,0,L671-K671)","v":0}]
[null,null,2008,{"$f":"C672+1","v":2009},null,"2008-09"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C672","v":2008},{"$f":"D672","v":2009}]
[0,150000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H675,A675:C679,3)","v":0.3},{"$f":"INDEX(D675:D679,MATCH(I675,C675:C679,0))","v":500000},{"$f":"INDEX(E675:E679,MATCH(I675,C675:C679,0))","v":55000},{"$f":"IF(H675>H679,VLOOKUP(H675,A675:F679,6),0)","v":0},{"$f":"VLOOKUP(H675,A675:G679,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B675,IF($E$3=\"Female\",B682,IF($E$3=\"Senior Citizen\",B689,B696)))","v":150000},0]
[{"$f":"B675+1","v":150001},300000,0.1,{"$f":"B675","v":150000},{"$f":"(B676-B675)*C676","v":15000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O675+1","v":150001},300000,0.1]
[{"$f":"B676+1","v":300001},500000,0.2,{"$f":"B676","v":300000},{"$f":"E676+(B677-B676)*C677","v":55000},0,0.03,{"$f":"IF(I675=C679,E678+ROUND((H675-J675),0)*I675,IF(I675=C678,E677+ROUND((H675-J675)*I675,0),IF(I675=C677,E676+ROUND((H675-J675)*I675,0),IF(I675=C676,E675+ROUND((H675-J675)*I675,0),E674+ROUND((H675-J675)*I675,0)))))","v":68500},{"$f":"MIN(K679:L679)","v":0},{"$f":"ROUND(SUM(H677+I677)*M675,0)","v":2055},{"$f":"SUM(H677:J677)","v":70555},null,null,{"$f":"O676+1","v":300001},500000,0.2]
[{"$f":"B677+1","v":500001},null,0.3,{"$f":"B677","v":500000},{"$f":"IF(J675=0,0,E677)","v":55000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O677+1","v":500001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H675>H679,H675-H679,0)","v":0},{"$f":"IF(I679>0,ROUND(I679*I675,0),0)","v":0},{"$f":"I679-J679","v":0},{"$f":"IF(H677>0,ROUND(H677*L675,0),0)","v":0},{"$f":"IF(K679>L679,0,L679-K679)","v":0},{"$f":"O678+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H677,IF($E$3=\"Female\",H684,IF($E$3=\"Senior Citizen\",H691,H698)))","v":68500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I677,IF($E$3=\"Female\",I684,IF($E$3=\"Senior Citizen\",I691,I698)))","v":0}]
[0,180000,0,0,0,0,0,{"$f":"H675","v":545000},{"$f":"VLOOKUP(H682,A682:C686,3)","v":0.3},{"$f":"INDEX(D682:D686,MATCH(I682,C682:C686,0))","v":500000},{"$f":"INDEX(E682:E686,MATCH(I682,C682:C686,0))","v":52000},{"$f":"IF(H682>H686,VLOOKUP(H682,A682:F686,6),0)","v":0},{"$f":"VLOOKUP(H682,A682:G686,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J677,IF($E$3=\"Female\",J684,IF($E$3=\"Senior Citizen\",J691,J698)))","v":2055}]
[{"$f":"B682+1","v":180001},300000,0.1,{"$f":"B682","v":180000},{"$f":"(B683-B682)*C683","v":12000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K677,IF($E$3=\"Female\",K684,IF($E$3=\"Senior Citizen\",K691,K698)))","v":70555}]
[{"$f":"B683+1","v":300001},500000,0.2,{"$f":"B683","v":300000},{"$f":"E683+(B684-B683)*C684","v":52000},0,0.03,{"$f":"IF(I682=C686,E685+ROUND((H682-J682),0)*I682,IF(I682=C685,E684+ROUND((H682-J682)*I682,0),IF(I682=C684,E683+ROUND((H682-J682)*I682,0),IF(I682=C683,E682+ROUND((H682-J682)*I682,0),E681+ROUND((H682-J682)*I682,0)))))","v":65500},{"$f":"MIN(K686:L686)","v":0},{"$f":"ROUND(SUM(H684+I684)*M682,0)","v":1965},{"$f":"SUM(H684:J684)","v":67465},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A674,IF($E$3=\"Female\",A681,IF($E$3=\"Senior Citizen\",A688,A695)))","v":"(below 65 years)"}]
[{"$f":"B684+1","v":500001},null,0.3,{"$f":"B684","v":500000},{"$f":"IF(J682=0,0,E684)","v":52000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M679,IF($E$3=\"Female\",M686,IF($E$3=\"Senior Citizen\",M693,M700)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H679","v":1000000},{"$f":"IF(H682>H686,H682-H686,0)","v":0},{"$f":"IF(I686>0,ROUND(I686*I682,0),0)","v":0},{"$f":"I686-J686","v":0},{"$f":"IF(H684>0,ROUND(H684*L682,0),0)","v":0},{"$f":"IF(K686>L686,0,L686-K686)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K677,IF($E$3=\"Female\",K684,IF($E$3=\"Senior Citizen\",K691,K698)))","v":70555}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,225000,0,0,0,0,0,{"$f":"H675","v":545000},{"$f":"VLOOKUP(H689,A689:C693,3)","v":0.3},{"$f":"INDEX(D689:D693,MATCH(I689,C689:C693,0))","v":500000},{"$f":"INDEX(E689:E693,MATCH(I689,C689:C693,0))","v":47500},{"$f":"IF(H689>H693,VLOOKUP(H689,A689:F693,6),0)","v":0},{"$f":"VLOOKUP(H689,A689:G693,7)","v":0.03}]
[{"$f":"B689+1","v":225001},300000,0.1,{"$f":"B689","v":225000},{"$f":"(B690-B689)*C690","v":7500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B690+1","v":300001},500000,0.2,{"$f":"B690","v":300000},{"$f":"E690+(B691-B690)*C691","v":47500},0,0.03,{"$f":"IF(I689=C693,E692+ROUND((H689-J689),0)*I689,IF(I689=C692,E691+ROUND((H689-J689)*I689,0),IF(I689=C691,E690+ROUND((H689-J689)*I689,0),IF(I689=C690,E689+ROUND((H689-J689)*I689,0),E688+ROUND((H689-J689)*I689,0)))))","v":61000},{"$f":"MIN(K693:L693)","v":0},{"$f":"ROUND(SUM(H691+I691)*M689,0)","v":1830},{"$f":"SUM(H691:J691)","v":62830}]
[{"$f":"B691+1","v":500001},null,0.3,{"$f":"B691","v":500000},{"$f":"IF(J689=0,0,E691)","v":47500},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H686","v":1000000},{"$f":"IF(H689>H693,H689-H693,0)","v":0},{"$f":"IF(I693>0,ROUND(I693*I689,0),0)","v":0},{"$f":"I693-J693","v":0},{"$f":"IF(H691>0,ROUND(H691*L689,0),0)","v":0},{"$f":"IF(K693>L693,0,L693-K693)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,225000,0,0,0,0,0,{"$f":"H675","v":545000},{"$f":"VLOOKUP(H696,A696:C700,3)","v":0.3},{"$f":"INDEX(D696:D700,MATCH(I696,C696:C700,0))","v":500000},{"$f":"INDEX(E696:E700,MATCH(I696,C696:C700,0))","v":47500},{"$f":"IF(H696>H700,VLOOKUP(H696,A696:F700,6),0)","v":0},{"$f":"VLOOKUP(H696,A696:G700,7)","v":0.03}]
[{"$f":"B696+1","v":225001},300000,0.1,{"$f":"B696","v":225000},{"$f":"(B697-B696)*C697","v":7500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B697+1","v":300001},500000,0.2,{"$f":"B697","v":300000},{"$f":"E697+(B698-B697)*C698","v":47500},0,0.03,{"$f":"IF(I696=C700,E699+ROUND((H696-J696),0)*I696,IF(I696=C699,E698+ROUND((H696-J696)*I696,0),IF(I696=C698,E697+ROUND((H696-J696)*I696,0),IF(I696=C697,E696+ROUND((H696-J696)*I696,0),E695+ROUND((H696-J696)*I696,0)))))","v":61000},{"$f":"MIN(K700:L700)","v":0},{"$f":"ROUND(SUM(H698+I698)*M696,0)","v":1830},{"$f":"SUM(H698:J698)","v":62830}]
[{"$f":"B698+1","v":500001},null,0.3,{"$f":"B698","v":500000},{"$f":"IF(J696=0,0,E698)","v":47500},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H693","v":1000000},{"$f":"IF(H696>H700,H696-H700,0)","v":0},{"$f":"IF(I700>0,ROUND(I700*I696,0),0)","v":0},{"$f":"I700-J700","v":0},{"$f":"IF(H698>0,ROUND(H698*L696,0),0)","v":0},{"$f":"IF(K700>L700,0,L700-K700)","v":0}]
[null,null,2009,{"$f":"C701+1","v":2010},null,"2009-10"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C701","v":2009},{"$f":"D701","v":2010}]
[0,160000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H704,A704:C708,3)","v":0.3},{"$f":"INDEX(D704:D708,MATCH(I704,C704:C708,0))","v":500000},{"$f":"INDEX(E704:E708,MATCH(I704,C704:C708,0))","v":54000},{"$f":"IF(H704>H708,VLOOKUP(H704,A704:F708,6),0)","v":0},{"$f":"VLOOKUP(H704,A704:G708,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B704,IF($E$3=\"Female\",B711,IF($E$3=\"Senior Citizen\",B718,B725)))","v":160000},0]
[{"$f":"B704+1","v":160001},300000,0.1,{"$f":"B704","v":160000},{"$f":"(B705-B704)*C705","v":14000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O704+1","v":160001},300000,0.1]
[{"$f":"B705+1","v":300001},500000,0.2,{"$f":"B705","v":300000},{"$f":"E705+(B706-B705)*C706","v":54000},0,0.03,{"$f":"IF(I704=C708,E707+ROUND((H704-J704),0)*I704,IF(I704=C707,E706+ROUND((H704-J704)*I704,0),IF(I704=C706,E705+ROUND((H704-J704)*I704,0),IF(I704=C705,E704+ROUND((H704-J704)*I704,0),E703+ROUND((H704-J704)*I704,0)))))","v":67500},{"$f":"MIN(K708:L708)","v":0},{"$f":"ROUND(SUM(H706+I706)*M704,0)","v":2025},{"$f":"SUM(H706:J706)","v":69525},null,null,{"$f":"O705+1","v":300001},500000,0.2]
[{"$f":"B706+1","v":500001},null,0.3,{"$f":"B706","v":500000},{"$f":"IF(J704=0,0,E706)","v":54000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O706+1","v":500001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H704>H708,H704-H708,0)","v":545000},{"$f":"IF(I708>0,ROUND(I708*I704,0),0)","v":163500},{"$f":"I708-J708","v":381500},{"$f":"IF(H706>0,ROUND(H706*L704,0),0)","v":0},{"$f":"IF(K708>L708,0,L708-K708)","v":0},{"$f":"O707+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H706,IF($E$3=\"Female\",H713,IF($E$3=\"Senior Citizen\",H720,H727)))","v":67500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I706,IF($E$3=\"Female\",I713,IF($E$3=\"Senior Citizen\",I720,I727)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H704","v":545000},{"$f":"VLOOKUP(H711,A711:C715,3)","v":0.3},{"$f":"INDEX(D711:D715,MATCH(I711,C711:C715,0))","v":500000},{"$f":"INDEX(E711:E715,MATCH(I711,C711:C715,0))","v":51000},{"$f":"IF(H711>H715,VLOOKUP(H711,A711:F715,6),0)","v":0},{"$f":"VLOOKUP(H711,A711:G715,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J706,IF($E$3=\"Female\",J713,IF($E$3=\"Senior Citizen\",J720,J727)))","v":2025}]
[{"$f":"B711+1","v":190001},300000,0.1,{"$f":"B711","v":190000},{"$f":"(B712-B711)*C712","v":11000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K706,IF($E$3=\"Female\",K713,IF($E$3=\"Senior Citizen\",K720,K727)))","v":69525}]
[{"$f":"B712+1","v":300001},500000,0.2,{"$f":"B712","v":300000},{"$f":"E712+(B713-B712)*C713","v":51000},0,0.03,{"$f":"IF(I711=C715,E714+ROUND((H711-J711),0)*I711,IF(I711=C714,E713+ROUND((H711-J711)*I711,0),IF(I711=C713,E712+ROUND((H711-J711)*I711,0),IF(I711=C712,E711+ROUND((H711-J711)*I711,0),E710+ROUND((H711-J711)*I711,0)))))","v":64500},{"$f":"MIN(K715:L715)","v":0},{"$f":"ROUND(SUM(H713+I713)*M711,0)","v":1935},{"$f":"SUM(H713:J713)","v":66435},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A703,IF($E$3=\"Female\",A710,IF($E$3=\"Senior Citizen\",A717,A724)))","v":"(below 65 years)"}]
[{"$f":"B713+1","v":500001},null,0.3,{"$f":"B713","v":500000},{"$f":"IF(J711=0,0,E713)","v":51000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M708,IF($E$3=\"Female\",M715,IF($E$3=\"Senior Citizen\",M722,M729)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H708","v":0},{"$f":"IF(H711>H715,H711-H715,0)","v":545000},{"$f":"IF(I715>0,ROUND(I715*I711,0),0)","v":163500},{"$f":"I715-J715","v":381500},{"$f":"IF(H713>0,ROUND(H713*L711,0),0)","v":0},{"$f":"IF(K715>L715,0,L715-K715)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K706,IF($E$3=\"Female\",K713,IF($E$3=\"Senior Citizen\",K720,K727)))","v":69525}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,240000,0,0,0,0,0,{"$f":"H704","v":545000},{"$f":"VLOOKUP(H718,A718:C722,3)","v":0.3},{"$f":"INDEX(D718:D722,MATCH(I718,C718:C722,0))","v":500000},{"$f":"INDEX(E718:E722,MATCH(I718,C718:C722,0))","v":46000},{"$f":"IF(H718>H722,VLOOKUP(H718,A718:F722,6),0)","v":0},{"$f":"VLOOKUP(H718,A718:G722,7)","v":0.03}]
[{"$f":"B718+1","v":240001},300000,0.1,{"$f":"B718","v":240000},{"$f":"(B719-B718)*C719","v":6000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B719+1","v":300001},500000,0.2,{"$f":"B719","v":300000},{"$f":"E719+(B720-B719)*C720","v":46000},0,0.03,{"$f":"IF(I718=C722,E721+ROUND((H718-J718),0)*I718,IF(I718=C721,E720+ROUND((H718-J718)*I718,0),IF(I718=C720,E719+ROUND((H718-J718)*I718,0),IF(I718=C719,E718+ROUND((H718-J718)*I718,0),E717+ROUND((H718-J718)*I718,0)))))","v":59500},{"$f":"MIN(K722:L722)","v":0},{"$f":"ROUND(SUM(H720+I720)*M718,0)","v":1785},{"$f":"SUM(H720:J720)","v":61285}]
[{"$f":"B720+1","v":500001},null,0.3,{"$f":"B720","v":500000},{"$f":"IF(J718=0,0,E720)","v":46000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H715","v":0},{"$f":"IF(H718>H722,H718-H722,0)","v":545000},{"$f":"IF(I722>0,ROUND(I722*I718,0),0)","v":163500},{"$f":"I722-J722","v":381500},{"$f":"IF(H720>0,ROUND(H720*L718,0),0)","v":0},{"$f":"IF(K722>L722,0,L722-K722)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,240000,0,0,0,0,0,{"$f":"H704","v":545000},{"$f":"VLOOKUP(H725,A725:C729,3)","v":0.3},{"$f":"INDEX(D725:D729,MATCH(I725,C725:C729,0))","v":500000},{"$f":"INDEX(E725:E729,MATCH(I725,C725:C729,0))","v":46000},{"$f":"IF(H725>H729,VLOOKUP(H725,A725:F729,6),0)","v":0},{"$f":"VLOOKUP(H725,A725:G729,7)","v":0.03}]
[{"$f":"B725+1","v":240001},300000,0.1,{"$f":"B725","v":240000},{"$f":"(B726-B725)*C726","v":6000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B726+1","v":300001},500000,0.2,{"$f":"B726","v":300000},{"$f":"E726+(B727-B726)*C727","v":46000},0,0.03,{"$f":"IF(I725=C729,E728+ROUND((H725-J725),0)*I725,IF(I725=C728,E727+ROUND((H725-J725)*I725,0),IF(I725=C727,E726+ROUND((H725-J725)*I725,0),IF(I725=C726,E725+ROUND((H725-J725)*I725,0),E724+ROUND((H725-J725)*I725,0)))))","v":59500},{"$f":"MIN(K729:L729)","v":0},{"$f":"ROUND(SUM(H727+I727)*M725,0)","v":1785},{"$f":"SUM(H727:J727)","v":61285}]
[{"$f":"B727+1","v":500001},null,0.3,{"$f":"B727","v":500000},{"$f":"IF(J725=0,0,E727)","v":46000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H722","v":0},{"$f":"IF(H725>H729,H725-H729,0)","v":545000},{"$f":"IF(I729>0,ROUND(I729*I725,0),0)","v":163500},{"$f":"I729-J729","v":381500},{"$f":"IF(H727>0,ROUND(H727*L725,0),0)","v":0},{"$f":"IF(K729>L729,0,L729-K729)","v":0}]
[null,null,2010,{"$f":"C730+1","v":2011},null,"2010-11"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C730","v":2010},{"$f":"D730","v":2011}]
[0,160000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H733,A733:C737,3)","v":0.2},{"$f":"INDEX(D733:D737,MATCH(I733,C733:C737,0))","v":500000},{"$f":"INDEX(E733:E737,MATCH(I733,C733:C737,0))","v":94000},{"$f":"IF(H733>H737,VLOOKUP(H733,A733:F737,6),0)","v":0},{"$f":"VLOOKUP(H733,A733:G737,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B733,IF($E$3=\"Female\",B740,IF($E$3=\"Senior Citizen\",B747,B754)))","v":160000},0]
[{"$f":"B733+1","v":160001},500000,0.1,{"$f":"B733","v":160000},{"$f":"(B734-B733)*C734","v":34000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O733+1","v":160001},500000,0.1]
[{"$f":"B734+1","v":500001},800000,0.2,{"$f":"B734","v":500000},{"$f":"E734+(B735-B734)*C735","v":94000},0,0.03,{"$f":"IF(I733=C737,E736+ROUND((H733-J733),0)*I733,IF(I733=C736,E735+ROUND((H733-J733)*I733,0),IF(I733=C735,E734+ROUND((H733-J733)*I733,0),IF(I733=C734,E733+ROUND((H733-J733)*I733,0),E732+ROUND((H733-J733)*I733,0)))))","v":43000},{"$f":"MIN(K737:L737)","v":0},{"$f":"ROUND(SUM(H735+I735)*M733,0)","v":1290},{"$f":"SUM(H735:J735)","v":44290},null,null,{"$f":"O734+1","v":500001},800000,0.2]
[{"$f":"B735+1","v":800001},null,0.3,{"$f":"B735","v":800000},{"$f":"IF(J733=0,0,E735)","v":94000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O735+1","v":800001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H733>H737,H733-H737,0)","v":545000},{"$f":"IF(I737>0,ROUND(I737*I733,0),0)","v":109000},{"$f":"I737-J737","v":436000},{"$f":"IF(H735>0,ROUND(H735*L733,0),0)","v":0},{"$f":"IF(K737>L737,0,L737-K737)","v":0},{"$f":"O736+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H735,IF($E$3=\"Female\",H742,IF($E$3=\"Senior Citizen\",H749,H756)))","v":43000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I735,IF($E$3=\"Female\",I742,IF($E$3=\"Senior Citizen\",I749,I756)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H733","v":545000},{"$f":"VLOOKUP(H740,A740:C744,3)","v":0.2},{"$f":"INDEX(D740:D744,MATCH(I740,C740:C744,0))","v":500000},{"$f":"INDEX(E740:E744,MATCH(I740,C740:C744,0))","v":91000},{"$f":"IF(H740>H744,VLOOKUP(H740,A740:F744,6),0)","v":0},{"$f":"VLOOKUP(H740,A740:G744,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J735,IF($E$3=\"Female\",J742,IF($E$3=\"Senior Citizen\",J749,J756)))","v":1290}]
[{"$f":"B740+1","v":190001},500000,0.1,{"$f":"B740","v":190000},{"$f":"(B741-B740)*C741","v":31000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K735,IF($E$3=\"Female\",K742,IF($E$3=\"Senior Citizen\",K749,K756)))","v":44290}]
[{"$f":"B741+1","v":500001},800000,0.2,{"$f":"B741","v":500000},{"$f":"E741+(B742-B741)*C742","v":91000},0,0.03,{"$f":"IF(I740=C744,E743+ROUND((H740-J740),0)*I740,IF(I740=C743,E742+ROUND((H740-J740)*I740,0),IF(I740=C742,E741+ROUND((H740-J740)*I740,0),IF(I740=C741,E740+ROUND((H740-J740)*I740,0),E739+ROUND((H740-J740)*I740,0)))))","v":40000},{"$f":"MIN(K744:L744)","v":0},{"$f":"ROUND(SUM(H742+I742)*M740,0)","v":1200},{"$f":"SUM(H742:J742)","v":41200},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A732,IF($E$3=\"Female\",A739,IF($E$3=\"Senior Citizen\",A746,A753)))","v":"(below 65 years)"}]
[{"$f":"B742+1","v":800001},null,0.3,{"$f":"B742","v":800000},{"$f":"IF(J740=0,0,E742)","v":91000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M737,IF($E$3=\"Female\",M744,IF($E$3=\"Senior Citizen\",M751,M758)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H737","v":0},{"$f":"IF(H740>H744,H740-H744,0)","v":545000},{"$f":"IF(I744>0,ROUND(I744*I740,0),0)","v":109000},{"$f":"I744-J744","v":436000},{"$f":"IF(H742>0,ROUND(H742*L740,0),0)","v":0},{"$f":"IF(K744>L744,0,L744-K744)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K735,IF($E$3=\"Female\",K742,IF($E$3=\"Senior Citizen\",K749,K756)))","v":44290}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,240000,0,0,0,0,0,{"$f":"H733","v":545000},{"$f":"VLOOKUP(H747,A747:C751,3)","v":0.2},{"$f":"INDEX(D747:D751,MATCH(I747,C747:C751,0))","v":500000},{"$f":"INDEX(E747:E751,MATCH(I747,C747:C751,0))","v":86000},{"$f":"IF(H747>H751,VLOOKUP(H747,A747:F751,6),0)","v":0},{"$f":"VLOOKUP(H747,A747:G751,7)","v":0.03}]
[{"$f":"B747+1","v":240001},500000,0.1,{"$f":"B747","v":240000},{"$f":"(B748-B747)*C748","v":26000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B748+1","v":500001},800000,0.2,{"$f":"B748","v":500000},{"$f":"E748+(B749-B748)*C749","v":86000},0,0.03,{"$f":"IF(I747=C751,E750+ROUND((H747-J747),0)*I747,IF(I747=C750,E749+ROUND((H747-J747)*I747,0),IF(I747=C749,E748+ROUND((H747-J747)*I747,0),IF(I747=C748,E747+ROUND((H747-J747)*I747,0),E746+ROUND((H747-J747)*I747,0)))))","v":35000},{"$f":"MIN(K751:L751)","v":0},{"$f":"ROUND(SUM(H749+I749)*M747,0)","v":1050},{"$f":"SUM(H749:J749)","v":36050}]
[{"$f":"B749+1","v":800001},null,0.3,{"$f":"B749","v":800000},{"$f":"IF(J747=0,0,E749)","v":86000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H744","v":0},{"$f":"IF(H747>H751,H747-H751,0)","v":545000},{"$f":"IF(I751>0,ROUND(I751*I747,0),0)","v":109000},{"$f":"I751-J751","v":436000},{"$f":"IF(H749>0,ROUND(H749*L747,0),0)","v":0},{"$f":"IF(K751>L751,0,L751-K751)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,240000,0,0,0,0,0,{"$f":"H733","v":545000},{"$f":"VLOOKUP(H754,A754:C758,3)","v":0.2},{"$f":"INDEX(D754:D758,MATCH(I754,C754:C758,0))","v":500000},{"$f":"INDEX(E754:E758,MATCH(I754,C754:C758,0))","v":86000},{"$f":"IF(H754>H758,VLOOKUP(H754,A754:F758,6),0)","v":0},{"$f":"VLOOKUP(H754,A754:G758,7)","v":0.03}]
[{"$f":"B754+1","v":240001},500000,0.1,{"$f":"B754","v":240000},{"$f":"(B755-B754)*C755","v":26000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B755+1","v":500001},800000,0.2,{"$f":"B755","v":500000},{"$f":"E755+(B756-B755)*C756","v":86000},0,0.03,{"$f":"IF(I754=C758,E757+ROUND((H754-J754),0)*I754,IF(I754=C757,E756+ROUND((H754-J754)*I754,0),IF(I754=C756,E755+ROUND((H754-J754)*I754,0),IF(I754=C755,E754+ROUND((H754-J754)*I754,0),E753+ROUND((H754-J754)*I754,0)))))","v":35000},{"$f":"MIN(K758:L758)","v":0},{"$f":"ROUND(SUM(H756+I756)*M754,0)","v":1050},{"$f":"SUM(H756:J756)","v":36050}]
[{"$f":"B756+1","v":800001},null,0.3,{"$f":"B756","v":800000},{"$f":"IF(J754=0,0,E756)","v":86000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H751","v":0},{"$f":"IF(H754>H758,H754-H758,0)","v":545000},{"$f":"IF(I758>0,ROUND(I758*I754,0),0)","v":109000},{"$f":"I758-J758","v":436000},{"$f":"IF(H756>0,ROUND(H756*L754,0),0)","v":0},{"$f":"IF(K758>L758,0,L758-K758)","v":0}]
[null,null,2011,{"$f":"C759+1","v":2012},null,"2011-12"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C759","v":2011},{"$f":"D759","v":2012}]
[0,180000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H762,A762:C766,3)","v":0.2},{"$f":"INDEX(D762:D766,MATCH(I762,C762:C766,0))","v":500000},{"$f":"INDEX(E762:E766,MATCH(I762,C762:C766,0))","v":92000},{"$f":"IF(H762>H766,VLOOKUP(H762,A762:F766,6),0)","v":0},{"$f":"VLOOKUP(H762,A762:G766,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B762,IF($E$3=\"Female\",B769,IF($E$3=\"Senior Citizen\",B776,B783)))","v":180000},0]
[{"$f":"B762+1","v":180001},500000,0.1,{"$f":"B762","v":180000},{"$f":"(B763-B762)*C763","v":32000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O762+1","v":180001},500000,0.1]
[{"$f":"B763+1","v":500001},800000,0.2,{"$f":"B763","v":500000},{"$f":"E763+(B764-B763)*C764","v":92000},0,0.03,{"$f":"IF(I762=C766,E765+ROUND((H762-J762),0)*I762,IF(I762=C765,E764+ROUND((H762-J762)*I762,0),IF(I762=C764,E763+ROUND((H762-J762)*I762,0),IF(I762=C763,E762+ROUND((H762-J762)*I762,0),E761+ROUND((H762-J762)*I762,0)))))","v":41000},{"$f":"MIN(K766:L766)","v":0},{"$f":"ROUND(SUM(H764+I764)*M762,0)","v":1230},{"$f":"SUM(H764:J764)","v":42230},null,null,{"$f":"O763+1","v":500001},800000,0.2]
[{"$f":"B764+1","v":800001},null,0.3,{"$f":"B764","v":800000},{"$f":"IF(J762=0,0,E764)","v":92000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O764+1","v":800001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H762>H766,H762-H766,0)","v":545000},{"$f":"IF(I766>0,ROUND(I766*I762,0),0)","v":109000},{"$f":"I766-J766","v":436000},{"$f":"IF(H764>0,ROUND(H764*L762,0),0)","v":0},{"$f":"IF(K766>L766,0,L766-K766)","v":0},{"$f":"O765+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H764,IF($E$3=\"Female\",H771,IF($E$3=\"Senior Citizen\",H778,H785)))","v":41000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I764,IF($E$3=\"Female\",I771,IF($E$3=\"Senior Citizen\",I778,I785)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H762","v":545000},{"$f":"VLOOKUP(H769,A769:C773,3)","v":0.2},{"$f":"INDEX(D769:D773,MATCH(I769,C769:C773,0))","v":500000},{"$f":"INDEX(E769:E773,MATCH(I769,C769:C773,0))","v":91000},{"$f":"IF(H769>H773,VLOOKUP(H769,A769:F773,6),0)","v":0},{"$f":"VLOOKUP(H769,A769:G773,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J764,IF($E$3=\"Female\",J771,IF($E$3=\"Senior Citizen\",J778,J785)))","v":1230}]
[{"$f":"B769+1","v":190001},500000,0.1,{"$f":"B769","v":190000},{"$f":"(B770-B769)*C770","v":31000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K764,IF($E$3=\"Female\",K771,IF($E$3=\"Senior Citizen\",K778,K785)))","v":42230}]
[{"$f":"B770+1","v":500001},800000,0.2,{"$f":"B770","v":500000},{"$f":"E770+(B771-B770)*C771","v":91000},0,0.03,{"$f":"IF(I769=C773,E772+ROUND((H769-J769),0)*I769,IF(I769=C772,E771+ROUND((H769-J769)*I769,0),IF(I769=C771,E770+ROUND((H769-J769)*I769,0),IF(I769=C770,E769+ROUND((H769-J769)*I769,0),E768+ROUND((H769-J769)*I769,0)))))","v":40000},{"$f":"MIN(K773:L773)","v":0},{"$f":"ROUND(SUM(H771+I771)*M769,0)","v":1200},{"$f":"SUM(H771:J771)","v":41200},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A761,IF($E$3=\"Female\",A768,IF($E$3=\"Senior Citizen\",A775,A782)))","v":"(below 60 years)"}]
[{"$f":"B771+1","v":800001},null,0.3,{"$f":"B771","v":800000},{"$f":"IF(J769=0,0,E771)","v":91000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M766,IF($E$3=\"Female\",M773,IF($E$3=\"Senior Citizen\",M780,M787)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H766","v":0},{"$f":"IF(H769>H773,H769-H773,0)","v":545000},{"$f":"IF(I773>0,ROUND(I773*I769,0),0)","v":109000},{"$f":"I773-J773","v":436000},{"$f":"IF(H771>0,ROUND(H771*L769,0),0)","v":0},{"$f":"IF(K773>L773,0,L773-K773)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K764,IF($E$3=\"Female\",K771,IF($E$3=\"Senior Citizen\",K778,K785)))","v":42230}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,250000,0,0,0,0,0,{"$f":"H762","v":545000},{"$f":"VLOOKUP(H776,A776:C780,3)","v":0.2},{"$f":"INDEX(D776:D780,MATCH(I776,C776:C780,0))","v":500000},{"$f":"INDEX(E776:E780,MATCH(I776,C776:C780,0))","v":85000},{"$f":"IF(H776>H780,VLOOKUP(H776,A776:F780,6),0)","v":0},{"$f":"VLOOKUP(H776,A776:G780,7)","v":0.03}]
[{"$f":"B776+1","v":250001},500000,0.1,{"$f":"B776","v":250000},{"$f":"(B777-B776)*C777","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B777+1","v":500001},800000,0.2,{"$f":"B777","v":500000},{"$f":"E777+(B778-B777)*C778","v":85000},0,0.03,{"$f":"IF(I776=C780,E779+ROUND((H776-J776),0)*I776,IF(I776=C779,E778+ROUND((H776-J776)*I776,0),IF(I776=C778,E777+ROUND((H776-J776)*I776,0),IF(I776=C777,E776+ROUND((H776-J776)*I776,0),E775+ROUND((H776-J776)*I776,0)))))","v":34000},{"$f":"MIN(K780:L780)","v":0},{"$f":"ROUND(SUM(H778+I778)*M776,0)","v":1020},{"$f":"SUM(H778:J778)","v":35020}]
[{"$f":"B778+1","v":800001},null,0.3,{"$f":"B778","v":800000},{"$f":"IF(J776=0,0,E778)","v":85000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H773","v":0},{"$f":"IF(H776>H780,H776-H780,0)","v":545000},{"$f":"IF(I780>0,ROUND(I780*I776,0),0)","v":109000},{"$f":"I780-J780","v":436000},{"$f":"IF(H778>0,ROUND(H778*L776,0),0)","v":0},{"$f":"IF(K780>L780,0,L780-K780)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H762","v":545000},{"$f":"VLOOKUP(H783,A783:C787,3)","v":0.2},{"$f":"INDEX(D783:D787,MATCH(I783,C783:C787,0))","v":500000},{"$f":"INDEX(E783:E787,MATCH(I783,C783:C787,0))","v":60000},{"$f":"IF(H783>H787,VLOOKUP(H783,A783:F787,6),0)","v":0},{"$f":"VLOOKUP(H783,A783:G787,7)","v":0.03}]
[{"$f":"B783+1","v":500001},800000,0.2,{"$f":"B783","v":500000},{"$f":"(B784-B783)*C784","v":60000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B784+1","v":800001},null,0.3,{"$f":"B784","v":800000},{"$f":"IF(J783=0,0,E784)","v":60000},0,0.03,{"$f":"IF(I783=C787,E786+ROUND((H783-J783),0)*I783,IF(I783=C786,E785+ROUND((H783-J783)*I783,0),IF(I783=C785,E784+ROUND((H783-J783)*I783,0),IF(I783=C784,E783+ROUND((H783-J783)*I783,0),E782+ROUND((H783-J783)*I783,0)))))","v":9000},{"$f":"MIN(K787:L787)","v":0},{"$f":"ROUND(SUM(H785+I785)*M783,0)","v":270},{"$f":"SUM(H785:J785)","v":9270}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H780","v":0},{"$f":"IF(H783>H787,H783-H787,0)","v":545000},{"$f":"IF(I787>0,ROUND(I787*I783,0),0)","v":109000},{"$f":"I787-J787","v":436000},{"$f":"IF(H785>0,ROUND(H785*L783,0),0)","v":0},{"$f":"IF(K787>L787,0,L787-K787)","v":0}]
[null,null,2012,{"$f":"C788+1","v":2013},null,"2012-13"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C788","v":2012},{"$f":"D788","v":2013}]
[0,200000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H791,A791:C795,3)","v":0.2},{"$f":"INDEX(D791:D795,MATCH(I791,C791:C795,0))","v":500000},{"$f":"INDEX(E791:E795,MATCH(I791,C791:C795,0))","v":130000},{"$f":"IF(H791>H795,VLOOKUP(H791,A791:F795,6),0)","v":0},{"$f":"VLOOKUP(H791,A791:G795,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B791,IF($E$3=\"Female\",B798,IF($E$3=\"Senior Citizen\",B805,B812)))","v":200000},0]
[{"$f":"B791+1","v":200001},500000,0.1,{"$f":"B791","v":200000},{"$f":"(B792-B791)*C792","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O791+1","v":200001},500000,0.1]
[{"$f":"B792+1","v":500001},1000000,0.2,{"$f":"B792","v":500000},{"$f":"E792+(B793-B792)*C793","v":130000},0,0.03,{"$f":"IF(I791=C795,E794+ROUND((H791-J791),0)*I791,IF(I791=C794,E793+ROUND((H791-J791)*I791,0),IF(I791=C793,E792+ROUND((H791-J791)*I791,0),IF(I791=C792,E791+ROUND((H791-J791)*I791,0),E790+ROUND((H791-J791)*I791,0)))))","v":39000},{"$f":"MIN(K795:L795)","v":0},{"$f":"ROUND(SUM(H793+I793)*M791,0)","v":1170},{"$f":"SUM(H793:J793)","v":40170},null,null,{"$f":"O792+1","v":500001},1000000,0.2]
[{"$f":"B793+1","v":1000001},null,0.3,{"$f":"B793","v":1000000},{"$f":"IF(J791=0,0,E793)","v":130000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O793+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H791>H795,H791-H795,0)","v":545000},{"$f":"IF(I795>0,ROUND(I795*I791,0),0)","v":109000},{"$f":"I795-J795","v":436000},{"$f":"IF(H793>0,ROUND(H793*L791,0),0)","v":0},{"$f":"IF(K795>L795,0,L795-K795)","v":0},{"$f":"O794+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H793,IF($E$3=\"Female\",H800,IF($E$3=\"Senior Citizen\",H807,H814)))","v":39000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I793,IF($E$3=\"Female\",I800,IF($E$3=\"Senior Citizen\",I807,I814)))","v":0}]
[0,200000,0,0,0,0,0,{"$f":"H791","v":545000},{"$f":"VLOOKUP(H798,A798:C802,3)","v":0.2},{"$f":"INDEX(D798:D802,MATCH(I798,C798:C802,0))","v":500000},{"$f":"INDEX(E798:E802,MATCH(I798,C798:C802,0))","v":130000},{"$f":"IF(H798>H802,VLOOKUP(H798,A798:F802,6),0)","v":0},{"$f":"VLOOKUP(H798,A798:G802,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J793,IF($E$3=\"Female\",J800,IF($E$3=\"Senior Citizen\",J807,J814)))","v":1170}]
[{"$f":"B798+1","v":200001},500000,0.1,{"$f":"B798","v":200000},{"$f":"(B799-B798)*C799","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K793,IF($E$3=\"Female\",K800,IF($E$3=\"Senior Citizen\",K807,K814)))","v":40170}]
[{"$f":"B799+1","v":500001},1000000,0.2,{"$f":"B799","v":500000},{"$f":"E799+(B800-B799)*C800","v":130000},0,0.03,{"$f":"IF(I798=C802,E801+ROUND((H798-J798),0)*I798,IF(I798=C801,E800+ROUND((H798-J798)*I798,0),IF(I798=C800,E799+ROUND((H798-J798)*I798,0),IF(I798=C799,E798+ROUND((H798-J798)*I798,0),E797+ROUND((H798-J798)*I798,0)))))","v":39000},{"$f":"MIN(K802:L802)","v":0},{"$f":"ROUND(SUM(H800+I800)*M798,0)","v":1170},{"$f":"SUM(H800:J800)","v":40170},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A790,IF($E$3=\"Female\",A797,IF($E$3=\"Senior Citizen\",A804,A811)))","v":"(below 65 years)"}]
[{"$f":"B800+1","v":1000001},null,0.3,{"$f":"B800","v":1000000},{"$f":"IF(J798=0,0,E800)","v":130000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M795,IF($E$3=\"Female\",M802,IF($E$3=\"Senior Citizen\",M809,M816)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H795","v":0},{"$f":"IF(H798>H802,H798-H802,0)","v":545000},{"$f":"IF(I802>0,ROUND(I802*I798,0),0)","v":109000},{"$f":"I802-J802","v":436000},{"$f":"IF(H800>0,ROUND(H800*L798,0),0)","v":0},{"$f":"IF(K802>L802,0,L802-K802)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K793,IF($E$3=\"Female\",K800,IF($E$3=\"Senior Citizen\",K807,K814)))","v":40170}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,250000,0,0,0,0,0,{"$f":"H791","v":545000},{"$f":"VLOOKUP(H805,A805:C809,3)","v":0.2},{"$f":"INDEX(D805:D809,MATCH(I805,C805:C809,0))","v":500000},{"$f":"INDEX(E805:E809,MATCH(I805,C805:C809,0))","v":125000},{"$f":"IF(H805>H809,VLOOKUP(H805,A805:F809,6),0)","v":0},{"$f":"VLOOKUP(H805,A805:G809,7)","v":0.03}]
[{"$f":"B805+1","v":250001},500000,0.1,{"$f":"B805","v":250000},{"$f":"(B806-B805)*C806","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B806+1","v":500001},1000000,0.2,{"$f":"B806","v":500000},{"$f":"E806+(B807-B806)*C807","v":125000},0,0.03,{"$f":"IF(I805=C809,E808+ROUND((H805-J805),0)*I805,IF(I805=C808,E807+ROUND((H805-J805)*I805,0),IF(I805=C807,E806+ROUND((H805-J805)*I805,0),IF(I805=C806,E805+ROUND((H805-J805)*I805,0),E804+ROUND((H805-J805)*I805,0)))))","v":34000},{"$f":"MIN(K809:L809)","v":0},{"$f":"ROUND(SUM(H807+I807)*M805,0)","v":1020},{"$f":"SUM(H807:J807)","v":35020}]
[{"$f":"B807+1","v":1000001},null,0.3,{"$f":"B807","v":1000000},{"$f":"IF(J805=0,0,E807)","v":125000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H802","v":0},{"$f":"IF(H805>H809,H805-H809,0)","v":545000},{"$f":"IF(I809>0,ROUND(I809*I805,0),0)","v":109000},{"$f":"I809-J809","v":436000},{"$f":"IF(H807>0,ROUND(H807*L805,0),0)","v":0},{"$f":"IF(K809>L809,0,L809-K809)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H791","v":545000},{"$f":"VLOOKUP(H812,A812:C816,3)","v":0.2},{"$f":"INDEX(D812:D816,MATCH(I812,C812:C816,0))","v":500000},{"$f":"INDEX(E812:E816,MATCH(I812,C812:C816,0))","v":100000},{"$f":"IF(H812>H816,VLOOKUP(H812,A812:F816,6),0)","v":0},{"$f":"VLOOKUP(H812,A812:G816,7)","v":0.03}]
[{"$f":"B812+1","v":500001},1000000,0.2,{"$f":"B812","v":500000},{"$f":"(B813-B812)*C813","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B813+1","v":1000001},null,0.3,{"$f":"B813","v":1000000},{"$f":"IF(J812=0,0,E813)","v":100000},0,0.03,{"$f":"IF(I812=C816,E815+ROUND((H812-J812),0)*I812,IF(I812=C815,E814+ROUND((H812-J812)*I812,0),IF(I812=C814,E813+ROUND((H812-J812)*I812,0),IF(I812=C813,E812+ROUND((H812-J812)*I812,0),E811+ROUND((H812-J812)*I812,0)))))","v":9000},{"$f":"MIN(K816:L816)","v":0},{"$f":"ROUND(SUM(H814+I814)*M812,0)","v":270},{"$f":"SUM(H814:J814)","v":9270}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H809","v":0},{"$f":"IF(H812>H816,H812-H816,0)","v":545000},{"$f":"IF(I816>0,ROUND(I816*I812,0),0)","v":109000},{"$f":"I816-J816","v":436000},{"$f":"IF(H814>0,ROUND(H814*L812,0),0)","v":0},{"$f":"IF(K816>L816,0,L816-K816)","v":0}]
[null,null,2013,{"$f":"C817+1","v":2014},null,"2013-14"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C817","v":2013},{"$f":"D817","v":2014}]
[0,200000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H820,A820:C824,3)","v":0.2},{"$f":"INDEX(D820:D824,MATCH(I820,C820:C824,0))","v":500000},{"$f":"INDEX(E820:E824,MATCH(I820,C820:C824,0))","v":130000},{"$f":"IF(H820>H824,VLOOKUP(H820,A820:F824,6),0)","v":0},{"$f":"VLOOKUP(H820,A820:G824,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B820,IF($E$3=\"Female\",B827,IF($E$3=\"Senior Citizen\",B834,B841)))","v":200000},0,{"$f":"O820","v":200000}]
[{"$f":"B820+1","v":200001},500000,0.1,{"$f":"B820","v":200000},{"$f":"(B821-B820)*C821","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O820+1","v":200001},500000,0.1]
[{"$f":"B821+1","v":500001},1000000,0.2,{"$f":"B821","v":500000},{"$f":"E821+(B822-B821)*C822","v":130000},0,0.03,{"$f":"IF(I820=C824,E823+ROUND((H820-J820),0)*I820,IF(I820=C823,E822+ROUND((H820-J820)*I820,0),IF(I820=C822,E821+ROUND((H820-J820)*I820,0),IF(I820=C821,E820+ROUND((H820-J820)*I820,0),E819+ROUND((H820-J820)*I820,0)))))","v":39000},{"$f":"MIN(K824:L824)","v":0},{"$f":"ROUND(SUM(H822+I822)*M820,0)","v":1170},{"$f":"SUM(H822:J822)","v":40170},null,null,{"$f":"O821+1","v":500001},1000000,0.2]
[{"$f":"B822+1","v":1000001},null,0.3,{"$f":"B822","v":1000000},{"$f":"IF(J820=0,0,E822)","v":130000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O822+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D824","v":10000000},{"$f":"IF(H820>H824,H820-H824,0)","v":0},{"$f":"IF(I824>0,ROUND(I824*I820,0),0)","v":0},{"$f":"I824-J824","v":0},{"$f":"IF(H822>0,ROUND(H822*L820,0),0)","v":0},{"$f":"IF(K824>L824,0,L824-K824)","v":0},{"$f":"O823+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H822,IF($E$3=\"Female\",H829,IF($E$3=\"Senior Citizen\",H836,H843)))","v":39000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I822,IF($E$3=\"Female\",I829,IF($E$3=\"Senior Citizen\",I836,I843)))","v":0}]
[0,200000,0,0,0,0,0,{"$f":"H820","v":545000},{"$f":"VLOOKUP(H827,A827:C831,3)","v":0.2},{"$f":"INDEX(D827:D831,MATCH(I827,C827:C831,0))","v":500000},{"$f":"INDEX(E827:E831,MATCH(I827,C827:C831,0))","v":130000},{"$f":"IF(H827>H831,VLOOKUP(H827,A827:F831,6),0)","v":0},{"$f":"VLOOKUP(H827,A827:G831,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J822,IF($E$3=\"Female\",J829,IF($E$3=\"Senior Citizen\",J836,J843)))","v":1170}]
[{"$f":"B827+1","v":200001},500000,0.1,{"$f":"B827","v":200000},{"$f":"(B828-B827)*C828","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K822,IF($E$3=\"Female\",K829,IF($E$3=\"Senior Citizen\",K836,K843)))","v":40170}]
[{"$f":"B828+1","v":500001},1000000,0.2,{"$f":"B828","v":500000},{"$f":"E828+(B829-B828)*C829","v":130000},0,0.03,{"$f":"IF(I827=C831,E830+ROUND((H827-J827),0)*I827,IF(I827=C830,E829+ROUND((H827-J827)*I827,0),IF(I827=C829,E828+ROUND((H827-J827)*I827,0),IF(I827=C828,E827+ROUND((H827-J827)*I827,0),E826+ROUND((H827-J827)*I827,0)))))","v":39000},{"$f":"MIN(K831:L831)","v":0},{"$f":"ROUND(SUM(H829+I829)*M827,0)","v":1170},{"$f":"SUM(H829:J829)","v":40170},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A819,IF($E$3=\"Female\",A826,IF($E$3=\"Senior Citizen\",A833,A840)))","v":"(below 60 years)"}]
[{"$f":"B829+1","v":1000001},null,0.3,{"$f":"B829","v":1000000},{"$f":"IF(J827=0,0,E829)","v":130000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M824,IF($E$3=\"Female\",M831,IF($E$3=\"Senior Citizen\",M838,M845)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H824","v":10000000},{"$f":"IF(H827>H831,H827-H831,0)","v":0},{"$f":"IF(I831>0,ROUND(I831*I827,0),0)","v":0},{"$f":"I831-J831","v":0},{"$f":"IF(H829>0,ROUND(H829*L827,0),0)","v":0},{"$f":"IF(K831>L831,0,L831-K831)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K822,IF($E$3=\"Female\",K829,IF($E$3=\"Senior Citizen\",K836,K843)))","v":40170}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,250000,0,0,0,0,0,{"$f":"H820","v":545000},{"$f":"VLOOKUP(H834,A834:C838,3)","v":0.2},{"$f":"INDEX(D834:D838,MATCH(I834,C834:C838,0))","v":500000},{"$f":"INDEX(E834:E838,MATCH(I834,C834:C838,0))","v":125000},{"$f":"IF(H834>H838,VLOOKUP(H834,A834:F838,6),0)","v":0},{"$f":"VLOOKUP(H834,A834:G838,7)","v":0.03}]
[{"$f":"B834+1","v":250001},500000,0.1,{"$f":"B834","v":250000},{"$f":"(B835-B834)*C835","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B835+1","v":500001},1000000,0.2,{"$f":"B835","v":500000},{"$f":"E835+(B836-B835)*C836","v":125000},0,0.03,{"$f":"IF(I834=C838,E837+ROUND((H834-J834),0)*I834,IF(I834=C837,E836+ROUND((H834-J834)*I834,0),IF(I834=C836,E835+ROUND((H834-J834)*I834,0),IF(I834=C835,E834+ROUND((H834-J834)*I834,0),E833+ROUND((H834-J834)*I834,0)))))","v":34000},{"$f":"MIN(K838:L838)","v":0},{"$f":"ROUND(SUM(H836+I836)*M834,0)","v":1020},{"$f":"SUM(H836:J836)","v":35020}]
[{"$f":"B836+1","v":1000001},null,0.3,{"$f":"B836","v":1000000},{"$f":"IF(J834=0,0,E836)","v":125000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H831","v":10000000},{"$f":"IF(H834>H838,H834-H838,0)","v":0},{"$f":"IF(I838>0,ROUND(I838*I834,0),0)","v":0},{"$f":"I838-J838","v":0},{"$f":"IF(H836>0,ROUND(H836*L834,0),0)","v":0},{"$f":"IF(K838>L838,0,L838-K838)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H820","v":545000},{"$f":"VLOOKUP(H841,A841:C845,3)","v":0.2},{"$f":"INDEX(D841:D845,MATCH(I841,C841:C845,0))","v":500000},{"$f":"INDEX(E841:E845,MATCH(I841,C841:C845,0))","v":100000},{"$f":"IF(H841>H845,VLOOKUP(H841,A841:F845,6),0)","v":0},{"$f":"VLOOKUP(H841,A841:G845,7)","v":0.03}]
[{"$f":"B841+1","v":500001},1000000,0.2,{"$f":"B841","v":500000},{"$f":"(B842-B841)*C842","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B842+1","v":1000001},null,0.3,{"$f":"B842","v":1000000},{"$f":"IF(J841=0,0,E842)","v":100000},0.1,0.03,{"$f":"IF(I841=C845,E844+ROUND((H841-J841),0)*I841,IF(I841=C844,E843+ROUND((H841-J841)*I841,0),IF(I841=C843,E842+ROUND((H841-J841)*I841,0),IF(I841=C842,E841+ROUND((H841-J841)*I841,0),E840+ROUND((H841-J841)*I841,0)))))","v":9000},{"$f":"MIN(K845:L845)","v":0},{"$f":"ROUND(SUM(H843+I843)*M841,0)","v":270},{"$f":"SUM(H843:J843)","v":9270}]
[null,null,null,null,null,0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H838","v":10000000},{"$f":"IF(H841>H845,H841-H845,0)","v":0},{"$f":"IF(I845>0,ROUND(I845*I841,0),0)","v":0},{"$f":"I845-J845","v":0},{"$f":"IF(H843>0,ROUND(H843*L841,0),0)","v":0},{"$f":"IF(K845>L845,0,L845-K845)","v":0}]
[null,null,2014,{"$f":"C846+1","v":2015},null,"2014-15"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C846","v":2014},{"$f":"D846","v":2015}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H849,A849:C853,3)","v":0.2},{"$f":"INDEX(D849:D853,MATCH(I849,C849:C853,0))","v":500000},{"$f":"INDEX(E849:E853,MATCH(I849,C849:C853,0))","v":125000},{"$f":"IF(H849>H853,VLOOKUP(H849,A849:F853,6),0)","v":0},{"$f":"VLOOKUP(H849,A849:G853,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B849,IF($E$3=\"Female\",B856,IF($E$3=\"Senior Citizen\",B863,B870)))","v":250000},0,{"$f":"O849","v":250000}]
[{"$f":"B849+1","v":250001},500000,0.1,{"$f":"B849","v":250000},{"$f":"(B850-B849)*C850","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O849+1","v":250001},500000,0.1]
[{"$f":"B850+1","v":500001},1000000,0.2,{"$f":"B850","v":500000},{"$f":"E850+(B851-B850)*C851","v":125000},0,0.03,{"$f":"IF(I849=C853,E852+ROUND((H849-J849),0)*I849,IF(I849=C852,E851+ROUND((H849-J849)*I849,0),IF(I849=C851,E850+ROUND((H849-J849)*I849,0),IF(I849=C850,E849+ROUND((H849-J849)*I849,0),E848+ROUND((H849-J849)*I849,0)))))","v":34000},{"$f":"MIN(K853:L853)","v":0},{"$f":"ROUND(SUM(H851+I851)*M849,0)","v":1020},{"$f":"SUM(H851:J851)","v":35020},null,null,{"$f":"O850+1","v":500001},1000000,0.2]
[{"$f":"B851+1","v":1000001},null,0.3,{"$f":"B851","v":1000000},{"$f":"IF(J849=0,0,E851)","v":125000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O851+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D853","v":10000000},{"$f":"IF(H849>H853,H849-H853,0)","v":0},{"$f":"IF(I853>0,ROUND(I853*I849,0),0)","v":0},{"$f":"I853-J853","v":0},{"$f":"IF(H851>0,ROUND(H851*L849,0),0)","v":0},{"$f":"IF(K853>L853,0,L853-K853)","v":0},{"$f":"O852+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H851,IF($E$3=\"Female\",H858,IF($E$3=\"Senior Citizen\",H865,H872)))","v":34000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I851,IF($E$3=\"Female\",I858,IF($E$3=\"Senior Citizen\",I865,I872)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H849","v":545000},{"$f":"VLOOKUP(H856,A856:C860,3)","v":0.2},{"$f":"INDEX(D856:D860,MATCH(I856,C856:C860,0))","v":500000},{"$f":"INDEX(E856:E860,MATCH(I856,C856:C860,0))","v":125000},{"$f":"IF(H856>H860,VLOOKUP(H856,A856:F860,6),0)","v":0},{"$f":"VLOOKUP(H856,A856:G860,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J851,IF($E$3=\"Female\",J858,IF($E$3=\"Senior Citizen\",J865,J872)))","v":1020}]
[{"$f":"B856+1","v":250001},500000,0.1,{"$f":"B856","v":250000},{"$f":"(B857-B856)*C857","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K851,IF($E$3=\"Female\",K858,IF($E$3=\"Senior Citizen\",K865,K872)))","v":35020}]
[{"$f":"B857+1","v":500001},1000000,0.2,{"$f":"B857","v":500000},{"$f":"E857+(B858-B857)*C858","v":125000},0,0.03,{"$f":"IF(I856=C860,E859+ROUND((H856-J856),0)*I856,IF(I856=C859,E858+ROUND((H856-J856)*I856,0),IF(I856=C858,E857+ROUND((H856-J856)*I856,0),IF(I856=C857,E856+ROUND((H856-J856)*I856,0),E855+ROUND((H856-J856)*I856,0)))))","v":34000},{"$f":"MIN(K860:L860)","v":0},{"$f":"ROUND(SUM(H858+I858)*M856,0)","v":1020},{"$f":"SUM(H858:J858)","v":35020},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A848,IF($E$3=\"Female\",A855,IF($E$3=\"Senior Citizen\",A862,A869)))","v":"(below 60 years)"}]
[{"$f":"B858+1","v":1000001},null,0.3,{"$f":"B858","v":1000000},{"$f":"IF(J856=0,0,E858)","v":125000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M853,IF($E$3=\"Female\",M860,IF($E$3=\"Senior Citizen\",M867,M874)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H853","v":10000000},{"$f":"IF(H856>H860,H856-H860,0)","v":0},{"$f":"IF(I860>0,ROUND(I860*I856,0),0)","v":0},{"$f":"I860-J860","v":0},{"$f":"IF(H858>0,ROUND(H858*L856,0),0)","v":0},{"$f":"IF(K860>L860,0,L860-K860)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K851,IF($E$3=\"Female\",K858,IF($E$3=\"Senior Citizen\",K865,K872)))","v":35020}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H849","v":545000},{"$f":"VLOOKUP(H863,A863:C867,3)","v":0.2},{"$f":"INDEX(D863:D867,MATCH(I863,C863:C867,0))","v":500000},{"$f":"INDEX(E863:E867,MATCH(I863,C863:C867,0))","v":120000},{"$f":"IF(H863>H867,VLOOKUP(H863,A863:F867,6),0)","v":0},{"$f":"VLOOKUP(H863,A863:G867,7)","v":0.03}]
[{"$f":"B863+1","v":300001},500000,0.1,{"$f":"B863","v":300000},{"$f":"(B864-B863)*C864","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B864+1","v":500001},1000000,0.2,{"$f":"B864","v":500000},{"$f":"E864+(B865-B864)*C865","v":120000},0,0.03,{"$f":"IF(I863=C867,E866+ROUND((H863-J863),0)*I863,IF(I863=C866,E865+ROUND((H863-J863)*I863,0),IF(I863=C865,E864+ROUND((H863-J863)*I863,0),IF(I863=C864,E863+ROUND((H863-J863)*I863,0),E862+ROUND((H863-J863)*I863,0)))))","v":29000},{"$f":"MIN(K867:L867)","v":0},{"$f":"ROUND(SUM(H865+I865)*M863,0)","v":870},{"$f":"SUM(H865:J865)","v":29870}]
[{"$f":"B865+1","v":1000001},null,0.3,{"$f":"B865","v":1000000},{"$f":"IF(J863=0,0,E865)","v":120000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H860","v":10000000},{"$f":"IF(H863>H867,H863-H867,0)","v":0},{"$f":"IF(I867>0,ROUND(I867*I863,0),0)","v":0},{"$f":"I867-J867","v":0},{"$f":"IF(H865>0,ROUND(H865*L863,0),0)","v":0},{"$f":"IF(K867>L867,0,L867-K867)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H849","v":545000},{"$f":"VLOOKUP(H870,A870:C874,3)","v":0.2},{"$f":"INDEX(D870:D874,MATCH(I870,C870:C874,0))","v":500000},{"$f":"INDEX(E870:E874,MATCH(I870,C870:C874,0))","v":100000},{"$f":"IF(H870>H874,VLOOKUP(H870,A870:F874,6),0)","v":0},{"$f":"VLOOKUP(H870,A870:G874,7)","v":0.03}]
[{"$f":"B870+1","v":500001},1000000,0.2,{"$f":"B870","v":500000},{"$f":"(B871-B870)*C871","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B871+1","v":1000001},null,0.3,{"$f":"B871","v":1000000},{"$f":"IF(J870=0,0,E871)","v":100000},0.1,0.03,{"$f":"IF(I870=C874,E873+ROUND((H870-J870),0)*I870,IF(I870=C873,E872+ROUND((H870-J870)*I870,0),IF(I870=C872,E871+ROUND((H870-J870)*I870,0),IF(I870=C871,E870+ROUND((H870-J870)*I870,0),E869+ROUND((H870-J870)*I870,0)))))","v":9000},{"$f":"MIN(K874:L874)","v":0},{"$f":"ROUND(SUM(H872+I872)*M870,0)","v":270},{"$f":"SUM(H872:J872)","v":9270}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H867","v":10000000},{"$f":"IF(H870>H874,H870-H874,0)","v":0},{"$f":"IF(I874>0,ROUND(I874*I870,0),0)","v":0},{"$f":"I874-J874","v":0},{"$f":"IF(H872>0,ROUND(H872*L870,0),0)","v":0},{"$f":"IF(K874>L874,0,L874-K874)","v":0}]
[null,null,2015,{"$f":"C875+1","v":2016},null,"2015-16"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C875","v":2015},{"$f":"D875","v":2016}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H878,A878:C882,3)","v":0.2},{"$f":"INDEX(D878:D882,MATCH(I878,C878:C882,0))","v":500000},{"$f":"INDEX(E878:E882,MATCH(I878,C878:C882,0))","v":125000},{"$f":"IF(H878>H882,VLOOKUP(H878,A878:F882,6),0)","v":0},{"$f":"VLOOKUP(H878,A878:G882,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B878,IF($E$3=\"Female\",B885,IF($E$3=\"Senior Citizen\",B892,B899)))","v":250000},0,{"$f":"O878","v":250000}]
[{"$f":"B878+1","v":250001},500000,0.1,{"$f":"B878","v":250000},{"$f":"(B879-B878)*C879","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O878+1","v":250001},500000,0.1]
[{"$f":"B879+1","v":500001},1000000,0.2,{"$f":"B879","v":500000},{"$f":"E879+(B880-B879)*C880","v":125000},0,0.03,{"$f":"IF(I878=C882,E881+ROUND((H878-J878),0)*I878,IF(I878=C881,E880+ROUND((H878-J878)*I878,0),IF(I878=C880,E879+ROUND((H878-J878)*I878,0),IF(I878=C879,E878+ROUND((H878-J878)*I878,0),E877+ROUND((H878-J878)*I878,0)))))","v":34000},{"$f":"MIN(K882:L882)","v":0},{"$f":"ROUND(SUM(H880+I880)*M878,0)","v":1020},{"$f":"SUM(H880:J880)","v":35020},null,null,{"$f":"O879+1","v":500001},1000000,0.2]
[{"$f":"B880+1","v":1000001},null,0.3,{"$f":"B880","v":1000000},{"$f":"IF(J878=0,0,E880)","v":125000},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O880+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D882","v":10000000},{"$f":"IF(H878>H882,H878-H882,0)","v":0},{"$f":"IF(I882>0,ROUND(I882*I878,0),0)","v":0},{"$f":"I882-J882","v":0},{"$f":"IF(H880>0,ROUND(H880*L878,0),0)","v":0},{"$f":"IF(K882>L882,0,L882-K882)","v":0},{"$f":"O881+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H880,IF($E$3=\"Female\",H887,IF($E$3=\"Senior Citizen\",H894,H901)))","v":34000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I880,IF($E$3=\"Female\",I887,IF($E$3=\"Senior Citizen\",I894,I901)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H878","v":545000},{"$f":"VLOOKUP(H885,A885:C889,3)","v":0.2},{"$f":"INDEX(D885:D889,MATCH(I885,C885:C889,0))","v":500000},{"$f":"INDEX(E885:E889,MATCH(I885,C885:C889,0))","v":125000},{"$f":"IF(H885>H889,VLOOKUP(H885,A885:F889,6),0)","v":0},{"$f":"VLOOKUP(H885,A885:G889,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J880,IF($E$3=\"Female\",J887,IF($E$3=\"Senior Citizen\",J894,J901)))","v":1020}]
[{"$f":"B885+1","v":250001},500000,0.1,{"$f":"B885","v":250000},{"$f":"(B886-B885)*C886","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K880,IF($E$3=\"Female\",K887,IF($E$3=\"Senior Citizen\",K894,K901)))","v":35020}]
[{"$f":"B886+1","v":500001},1000000,0.2,{"$f":"B886","v":500000},{"$f":"E886+(B887-B886)*C887","v":125000},0,0.03,{"$f":"IF(I885=C889,E888+ROUND((H885-J885),0)*I885,IF(I885=C888,E887+ROUND((H885-J885)*I885,0),IF(I885=C887,E886+ROUND((H885-J885)*I885,0),IF(I885=C886,E885+ROUND((H885-J885)*I885,0),E884+ROUND((H885-J885)*I885,0)))))","v":34000},{"$f":"MIN(K889:L889)","v":0},{"$f":"ROUND(SUM(H887+I887)*M885,0)","v":1020},{"$f":"SUM(H887:J887)","v":35020},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A877,IF($E$3=\"Female\",A884,IF($E$3=\"Senior Citizen\",A891,A898)))","v":"(below 60 years)"}]
[{"$f":"B887+1","v":1000001},null,0.3,{"$f":"B887","v":1000000},{"$f":"IF(J885=0,0,E887)","v":125000},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M882,IF($E$3=\"Female\",M889,IF($E$3=\"Senior Citizen\",M896,M903)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H882","v":10000000},{"$f":"IF(H885>H889,H885-H889,0)","v":0},{"$f":"IF(I889>0,ROUND(I889*I885,0),0)","v":0},{"$f":"I889-J889","v":0},{"$f":"IF(H887>0,ROUND(H887*L885,0),0)","v":0},{"$f":"IF(K889>L889,0,L889-K889)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K880,IF($E$3=\"Female\",K887,IF($E$3=\"Senior Citizen\",K894,K901)))","v":35020}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H878","v":545000},{"$f":"VLOOKUP(H892,A892:C896,3)","v":0.2},{"$f":"INDEX(D892:D896,MATCH(I892,C892:C896,0))","v":500000},{"$f":"INDEX(E892:E896,MATCH(I892,C892:C896,0))","v":120000},{"$f":"IF(H892>H896,VLOOKUP(H892,A892:F896,6),0)","v":0},{"$f":"VLOOKUP(H892,A892:G896,7)","v":0.03}]
[{"$f":"B892+1","v":300001},500000,0.1,{"$f":"B892","v":300000},{"$f":"(B893-B892)*C893","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B893+1","v":500001},1000000,0.2,{"$f":"B893","v":500000},{"$f":"E893+(B894-B893)*C894","v":120000},0,0.03,{"$f":"IF(I892=C896,E895+ROUND((H892-J892),0)*I892,IF(I892=C895,E894+ROUND((H892-J892)*I892,0),IF(I892=C894,E893+ROUND((H892-J892)*I892,0),IF(I892=C893,E892+ROUND((H892-J892)*I892,0),E891+ROUND((H892-J892)*I892,0)))))","v":29000},{"$f":"MIN(K896:L896)","v":0},{"$f":"ROUND(SUM(H894+I894)*M892,0)","v":870},{"$f":"SUM(H894:J894)","v":29870}]
[{"$f":"B894+1","v":1000001},null,0.3,{"$f":"B894","v":1000000},{"$f":"IF(J892=0,0,E894)","v":120000},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",null,339004]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H889","v":10000000},{"$f":"IF(H892>H896,H892-H896,0)","v":0},{"$f":"IF(I896>0,ROUND(I896*I892,0),0)","v":0},{"$f":"I896-J896","v":0},{"$f":"IF(H894>0,ROUND(H894*L892,0),0)","v":0},{"$f":"IF(K896>L896,0,L896-K896)","v":0},null,338934]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,{"$f":"O895-O896","v":70}]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H878","v":545000},{"$f":"VLOOKUP(H899,A899:C903,3)","v":0.2},{"$f":"INDEX(D899:D903,MATCH(I899,C899:C903,0))","v":500000},{"$f":"INDEX(E899:E903,MATCH(I899,C899:C903,0))","v":100000},{"$f":"IF(H899>H903,VLOOKUP(H899,A899:F903,6),0)","v":0},{"$f":"VLOOKUP(H899,A899:G903,7)","v":0.03}]
[{"$f":"B899+1","v":500001},1000000,0.2,{"$f":"B899","v":500000},{"$f":"(B900-B899)*C900","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B900+1","v":1000001},null,0.3,{"$f":"B900","v":1000000},{"$f":"IF(J899=0,0,E900)","v":100000},0.12,0.03,{"$f":"IF(I899=C903,E902+ROUND((H899-J899),0)*I899,IF(I899=C902,E901+ROUND((H899-J899)*I899,0),IF(I899=C901,E900+ROUND((H899-J899)*I899,0),IF(I899=C900,E899+ROUND((H899-J899)*I899,0),E898+ROUND((H899-J899)*I899,0)))))","v":9000},{"$f":"MIN(K903:L903)","v":0},{"$f":"ROUND(SUM(H901+I901)*M899,0)","v":270},{"$f":"SUM(H901:J901)","v":9270}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H896","v":10000000},{"$f":"IF(H899>H903,H899-H903,0)","v":0},{"$f":"IF(I903>0,ROUND(I903*I899,0),0)","v":0},{"$f":"I903-J903","v":0},{"$f":"IF(H901>0,ROUND(H901*L899,0),0)","v":0},{"$f":"IF(K903>L903,0,L903-K903)","v":0}]
[null,null,2016,{"$f":"C904+1","v":2017},null,"2016-17"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C904","v":2016},{"$f":"D904","v":2017}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H907,A907:C911,3)","v":0.2},{"$f":"INDEX(D907:D911,MATCH(I907,C907:C911,0))","v":500000},{"$f":"INDEX(E907:E911,MATCH(I907,C907:C911,0))","v":125000},{"$f":"IF(H907>H911,VLOOKUP(H907,A907:F911,6),0)","v":0},{"$f":"VLOOKUP(H907,A907:G911,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B907,IF($E$3=\"Female\",B914,IF($E$3=\"Senior Citizen\",B921,B928)))","v":250000},0,{"$f":"O907","v":250000}]
[{"$f":"B907+1","v":250001},500000,0.1,{"$f":"B907","v":250000},{"$f":"(B908-B907)*C908","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O907+1","v":250001},500000,0.1]
[{"$f":"B908+1","v":500001},1000000,0.2,{"$f":"B908","v":500000},{"$f":"E908+(B909-B908)*C909","v":125000},0,0.03,{"$f":"IF(I907=C911,E910+ROUND((H907-J907),0)*I907,IF(I907=C910,E909+ROUND((H907-J907)*I907,0),IF(I907=C909,E908+ROUND((H907-J907)*I907,0),IF(I907=C908,E907+ROUND((H907-J907)*I907,0),E906+ROUND((H907-J907)*I907,0)))))","v":34000},{"$f":"MIN(K911:L911)","v":0},{"$f":"ROUND(SUM(H909+I909)*M907,0)","v":1020},{"$f":"SUM(H909:J909)","v":35020},null,null,{"$f":"O908+1","v":500001},1000000,0.2]
[{"$f":"B909+1","v":1000001},null,0.3,{"$f":"B909","v":1000000},{"$f":"IF(J907=0,0,E909)","v":125000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O909+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D911","v":10000000},{"$f":"IF(H907>H911,H907-H911,0)","v":0},{"$f":"IF(I911>0,ROUND(I911*I907,0),0)","v":0},{"$f":"I911-J911","v":0},{"$f":"IF(H909>0,ROUND(H909*L907,0),0)","v":0},{"$f":"IF(K911>L911,0,L911-K911)","v":0},{"$f":"O910+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H909,IF($E$3=\"Female\",H916,IF($E$3=\"Senior Citizen\",H923,H930)))","v":34000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I909,IF($E$3=\"Female\",I916,IF($E$3=\"Senior Citizen\",I923,I930)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H907","v":545000},{"$f":"VLOOKUP(H914,A914:C918,3)","v":0.2},{"$f":"INDEX(D914:D918,MATCH(I914,C914:C918,0))","v":500000},{"$f":"INDEX(E914:E918,MATCH(I914,C914:C918,0))","v":125000},{"$f":"IF(H914>H918,VLOOKUP(H914,A914:F918,6),0)","v":0},{"$f":"VLOOKUP(H914,A914:G918,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J909,IF($E$3=\"Female\",J916,IF($E$3=\"Senior Citizen\",J923,J930)))","v":1020}]
[{"$f":"B914+1","v":250001},500000,0.1,{"$f":"B914","v":250000},{"$f":"(B915-B914)*C915","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K909,IF($E$3=\"Female\",K916,IF($E$3=\"Senior Citizen\",K923,K930)))","v":35020}]
[{"$f":"B915+1","v":500001},1000000,0.2,{"$f":"B915","v":500000},{"$f":"E915+(B916-B915)*C916","v":125000},0,0.03,{"$f":"IF(I914=C918,E917+ROUND((H914-J914),0)*I914,IF(I914=C917,E916+ROUND((H914-J914)*I914,0),IF(I914=C916,E915+ROUND((H914-J914)*I914,0),IF(I914=C915,E914+ROUND((H914-J914)*I914,0),E913+ROUND((H914-J914)*I914,0)))))","v":34000},{"$f":"MIN(K918:L918)","v":0},{"$f":"ROUND(SUM(H916+I916)*M914,0)","v":1020},{"$f":"SUM(H916:J916)","v":35020},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A906,IF($E$3=\"Female\",A913,IF($E$3=\"Senior Citizen\",A920,A927)))","v":"(below 60 years)"}]
[{"$f":"B916+1","v":1000001},null,0.3,{"$f":"B916","v":1000000},{"$f":"IF(J914=0,0,E916)","v":125000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M911,IF($E$3=\"Female\",M918,IF($E$3=\"Senior Citizen\",M925,M932)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H911","v":10000000},{"$f":"IF(H914>H918,H914-H918,0)","v":0},{"$f":"IF(I918>0,ROUND(I918*I914,0),0)","v":0},{"$f":"I918-J918","v":0},{"$f":"IF(H916>0,ROUND(H916*L914,0),0)","v":0},{"$f":"IF(K918>L918,0,L918-K918)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K909,IF($E$3=\"Female\",K916,IF($E$3=\"Senior Citizen\",K923,K930)))","v":35020}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H907","v":545000},{"$f":"VLOOKUP(H921,A921:C925,3)","v":0.2},{"$f":"INDEX(D921:D925,MATCH(I921,C921:C925,0))","v":500000},{"$f":"INDEX(E921:E925,MATCH(I921,C921:C925,0))","v":120000},{"$f":"IF(H921>H925,VLOOKUP(H921,A921:F925,6),0)","v":0},{"$f":"VLOOKUP(H921,A921:G925,7)","v":0.03}]
[{"$f":"B921+1","v":300001},500000,0.1,{"$f":"B921","v":300000},{"$f":"(B922-B921)*C922","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B922+1","v":500001},1000000,0.2,{"$f":"B922","v":500000},{"$f":"E922+(B923-B922)*C923","v":120000},0,0.03,{"$f":"IF(I921=C925,E924+ROUND((H921-J921),0)*I921,IF(I921=C924,E923+ROUND((H921-J921)*I921,0),IF(I921=C923,E922+ROUND((H921-J921)*I921,0),IF(I921=C922,E921+ROUND((H921-J921)*I921,0),E920+ROUND((H921-J921)*I921,0)))))","v":29000},{"$f":"MIN(K925:L925)","v":0},{"$f":"ROUND(SUM(H923+I923)*M921,0)","v":870},{"$f":"SUM(H923:J923)","v":29870}]
[{"$f":"B923+1","v":1000001},null,0.3,{"$f":"B923","v":1000000},{"$f":"IF(J921=0,0,E923)","v":120000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",null,339004]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H918","v":10000000},{"$f":"IF(H921>H925,H921-H925,0)","v":0},{"$f":"IF(I925>0,ROUND(I925*I921,0),0)","v":0},{"$f":"I925-J925","v":0},{"$f":"IF(H923>0,ROUND(H923*L921,0),0)","v":0},{"$f":"IF(K925>L925,0,L925-K925)","v":0},null,338934]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,{"$f":"O924-O925","v":70}]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H907","v":545000},{"$f":"VLOOKUP(H928,A928:C932,3)","v":0.2},{"$f":"INDEX(D928:D932,MATCH(I928,C928:C932,0))","v":500000},{"$f":"INDEX(E928:E932,MATCH(I928,C928:C932,0))","v":100000},{"$f":"IF(H928>H932,VLOOKUP(H928,A928:F932,6),0)","v":0},{"$f":"VLOOKUP(H928,A928:G932,7)","v":0.03}]
[{"$f":"B928+1","v":500001},1000000,0.2,{"$f":"B928","v":500000},{"$f":"(B929-B928)*C929","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B929+1","v":1000001},null,0.3,{"$f":"B929","v":1000000},{"$f":"IF(J928=0,0,E929)","v":100000},0.15,0.03,{"$f":"IF(I928=C932,E931+ROUND((H928-J928),0)*I928,IF(I928=C931,E930+ROUND((H928-J928)*I928,0),IF(I928=C930,E929+ROUND((H928-J928)*I928,0),IF(I928=C929,E928+ROUND((H928-J928)*I928,0),E927+ROUND((H928-J928)*I928,0)))))","v":9000},{"$f":"MIN(K932:L932)","v":0},{"$f":"ROUND(SUM(H930+I930)*M928,0)","v":270},{"$f":"SUM(H930:J930)","v":9270}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H925","v":10000000},{"$f":"IF(H928>H932,H928-H932,0)","v":0},{"$f":"IF(I932>0,ROUND(I932*I928,0),0)","v":0},{"$f":"I932-J932","v":0},{"$f":"IF(H930>0,ROUND(H930*L928,0),0)","v":0},{"$f":"IF(K932>L932,0,L932-K932)","v":0}]
[null,null,2017,{"$f":"C933+1","v":2018},null,"2017-18"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit",null,null,"Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C933","v":2017},{"$f":"D933","v":2018}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H936,A936:C940,3)","v":0.2},{"$f":"INDEX(D936:D940,MATCH(I936,C936:C940,0))","v":500000},{"$f":"INDEX(E936:E940,MATCH(I936,C936:C940,0))","v":112500},{"$f":"IF(H936>10000000,15%,IF(H936>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H936,A936:G940,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B936,IF($E$3=\"Female\",B943,IF($E$3=\"Senior Citizen\",B950,B957)))","v":250000},0,{"$f":"O936","v":250000}]
[{"$f":"B936+1","v":250001},500000,0.05,{"$f":"B936","v":250000},{"$f":"(B937-B936)*C937","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O936+1","v":250001},500000,0.05,null,null,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($V$938:$V$941,MATCH($T$937,$T$938:$T$941,0))","v":21500}]
[{"$f":"B937+1","v":500001},1000000,0.2,{"$f":"B937","v":500000},{"$f":"E937+(B938-B937)*C938","v":112500},0,0.03,{"$f":"IF(I936=C940,E939+ROUND((H936-J936),0)*I936,IF(I936=C939,E938+ROUND((H936-J936)*I936,0),IF(I936=C938,E937+ROUND((H936-J936)*I936,0),IF(I936=C937,E936+ROUND((H936-J936)*I936,0),E935+ROUND((H936-J936)*I936,0)))))","v":21500},{"$f":"MIN(K940:L940)","v":0},{"$f":"ROUND(SUM(H938+I938)*M936,0)","v":645},{"$f":"SUM(H938:J938)","v":22145},null,null,{"$f":"O937+1","v":500001},1000000,0.2,null,null,null,"Male",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(112500),IF($V$943>500000,($V$943-500000)*20%+(12500),IF($V$943>250000,($V$943-250000)*5%,\"0\")))","v":21500},{"$f":"IF($W$943>1000000,($W$943-1000000)*30%+(112500),IF($W$943>500000,($W$943-500000)*20%+(12500),IF($W$943>250000,($W$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L940","v":0},{"$f":"ROUND(W938*10%,0)","v":281250}]
[{"$f":"B938+1","v":1000001},null,0.3,{"$f":"B938","v":1000000},{"$f":"IF(J936=0,0,E938)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O938+1","v":1000001},0,0.3,null,null,null,"Female",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(112500),IF($V$943>500000,($V$943-500000)*20%+(12500),IF($V$943>250000,($V$943-250000)*5%,\"0\")))","v":21500},{"$f":"IF($W$943>1000000,($W$943-1000000)*30%+(112500),IF($W$943>500000,($W$943-500000)*20%+(12500),IF($W$943>250000,($W$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L947","v":0},{"$f":"ROUND(W939*10%,0)","v":281250}]
["Surcharge Limit",null,null,{"$f":"IF(L936=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"D940","v":10000000},{"$f":"IF(H936>H940,H936-H940,0)","v":0},{"$f":"IF(I940>0,ROUND(I940*I936,0),0)","v":0},{"$f":"IF(H940>=10000000,Q940+(I940-J940),(I940-J940))","v":281250},{"$f":"IF(H938>0,ROUND(H938*L936,0),0)","v":0},{"$f":"IF(K940>L940,0,L940-K940)","v":0},{"$f":"O939+1","v":1},0,0,{"$f":"Y938","v":281250},null,null,"Senior Citizen",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(120000),IF($V$943>500000,($V$943-500000)*20%+(20000),IF($V$943>300000,($V$943-300000)*10%,\"0\")))","v":29000},{"$f":"IF($W$943>1000000,($W$943-1000000)*30%+(110000),IF($W$943>500000,($W$943-500000)*20%+(10000),IF($W$943>300000,($W$943-300000)*5%,\"0\")))","v":2810000},{"$f":"L954","v":0},{"$f":"ROUND(W940*10%,0)","v":281000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H938,IF($E$3=\"Female\",H945,IF($E$3=\"Senior Citizen\",H952,H959)))","v":21500},null,null,null,"Very Senior Citizen",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(100000),IF($V$943>500000,($V$943-500000)*20%,\"0\"))","v":9000},{"$f":"IF($W$943>1000000,($W$943-1000000)*30%+(100000),IF($W$943>500000,($W$943-500000)*20%,\"0\"))","v":2800000},{"$f":"L961","v":0},{"$f":"ROUND(W941*10%,0)","v":280000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I938,IF($E$3=\"Female\",I945,IF($E$3=\"Senior Citizen\",I952,I959)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H936","v":545000},{"$f":"VLOOKUP(H943,A943:C947,3)","v":0.2},{"$f":"INDEX(D943:D947,MATCH(I943,C943:C947,0))","v":500000},{"$f":"INDEX(E943:E947,MATCH(I943,C943:C947,0))","v":112500},{"$f":"IF(H943>10000000,15%,IF(H943>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H943,A943:G947,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J938,IF($E$3=\"Female\",J945,IF($E$3=\"Senior Citizen\",J952,J959)))","v":645},null,null,null,"Tax Income",null,{"$f":"$E$4","v":545000},{"$f":"U944","v":10000000}]
[{"$f":"B943+1","v":250001},500000,0.05,{"$f":"B943","v":250000},{"$f":"(B944-B943)*C944","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K938,IF($E$3=\"Female\",K945,IF($E$3=\"Senior Citizen\",K952,K959)))","v":22145},null,null,null,5000001,10000000,0.1,{"$f":"IF($V$943<=5000000,0,IF($V$943>5000000,ROUND((U944-5000000)*10%,0),IF($V$943>10000000,ROUND((V943-U944)*15%,0))))","v":0}]
[{"$f":"B944+1","v":500001},1000000,0.2,{"$f":"B944","v":500000},{"$f":"E944+(B945-B944)*C945","v":112500},0,0.03,{"$f":"IF(I943=C947,E946+ROUND((H943-J943),0)*I943,IF(I943=C946,E945+ROUND((H943-J943)*I943,0),IF(I943=C945,E944+ROUND((H943-J943)*I943,0),IF(I943=C944,E943+ROUND((H943-J943)*I943,0),E942+ROUND((H943-J943)*I943,0)))))","v":21500},{"$f":"MIN(K947:L947)","v":0},{"$f":"ROUND(SUM(H945+I945)*M943,0)","v":645},{"$f":"SUM(H945:J945)","v":22145},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A935,IF($E$3=\"Female\",A942,IF($E$3=\"Senior Citizen\",A949,A956)))","v":"(below 60 years)"},null,null,null,{"$f":"U944+1","v":10000001},null,0.15,{"$f":"$V$943-T945+1","v":-9455000}]
[{"$f":"B945+1","v":1000001},null,0.3,{"$f":"B945","v":1000000},{"$f":"IF(J943=0,0,E945)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M940,IF($E$3=\"Female\",M947,IF($E$3=\"Senior Citizen\",M954,M961)))","v":0}]
["Surcharge Limit",null,null,{"$f":"IF(L943=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H940","v":10000000},{"$f":"IF(H943>H947,H943-H947,0)","v":0},{"$f":"IF(I947>0,ROUND(I947*I943,0),0)","v":0},{"$f":"IF(H947>=10000000,Q947+(I947-J947),(I947-J947))","v":281250},{"$f":"IF(H945>0,ROUND(H945*L943,0),0)","v":0},{"$f":"IF(K947>L947,0,L947-K947)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K938,IF($E$3=\"Female\",K945,IF($E$3=\"Senior Citizen\",K952,K959)))","v":22145},{"$f":"Y939","v":281250}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H936","v":545000},{"$f":"VLOOKUP(H950,A950:C954,3)","v":0.2},{"$f":"INDEX(D950:D954,MATCH(I950,C950:C954,0))","v":500000},{"$f":"INDEX(E950:E954,MATCH(I950,C950:C954,0))","v":110000},{"$f":"IF(H950>10000000,15%,IF(H950>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H950,A950:G954,7)","v":0.03}]
[{"$f":"B950+1","v":300001},500000,0.05,{"$f":"B950","v":300000},{"$f":"(B951-B950)*C951","v":10000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B951+1","v":500001},1000000,0.2,{"$f":"B951","v":500000},{"$f":"E951+(B952-B951)*C952","v":110000},0,0.03,{"$f":"IF(I950=C954,E953+ROUND((H950-J950),0)*I950,IF(I950=C953,E952+ROUND((H950-J950)*I950,0),IF(I950=C952,E951+ROUND((H950-J950)*I950,0),IF(I950=C951,E950+ROUND((H950-J950)*I950,0),E949+ROUND((H950-J950)*I950,0)))))","v":19000},{"$f":"MIN(K954:L954)","v":0},{"$f":"ROUND(SUM(H952+I952)*M950,0)","v":570},{"$f":"SUM(H952:J952)","v":19570}]
[{"$f":"B952+1","v":1000001},null,0.3,{"$f":"B952","v":1000000},{"$f":"IF(J950=0,0,E952)","v":110000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L950=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H947","v":10000000},{"$f":"IF(H950>H954,H950-H954,0)","v":0},{"$f":"IF(I954>0,ROUND(I954*I950,0),0)","v":0},{"$f":"IF(H954>=10000000,Q954+(I954-J954),(I954-J954))","v":281000},{"$f":"IF(H952>0,ROUND(H952*L950,0),0)","v":0},{"$f":"IF(K954>L954,0,L954-K954)","v":0},null,null,null,{"$f":"Y940","v":281000}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H936","v":545000},{"$f":"VLOOKUP(H957,A957:C961,3)","v":0.2},{"$f":"INDEX(D957:D961,MATCH(I957,C957:C961,0))","v":500000},{"$f":"INDEX(E957:E961,MATCH(I957,C957:C961,0))","v":100000},{"$f":"IF(H957>10000000,15%,IF(H957>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H957,A957:G961,7)","v":0.03}]
[{"$f":"B957+1","v":500001},1000000,0.2,{"$f":"B957","v":500000},{"$f":"(B958-B957)*C958","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B958+1","v":1000001},null,0.3,{"$f":"B958","v":1000000},{"$f":"IF(J957=0,0,E958)","v":100000},0.15,0.03,{"$f":"IF(I957=C961,E960+ROUND((H957-J957),0)*I957,IF(I957=C960,E959+ROUND((H957-J957)*I957,0),IF(I957=C959,E958+ROUND((H957-J957)*I957,0),IF(I957=C958,E957+ROUND((H957-J957)*I957,0),E956+ROUND((H957-J957)*I957,0)))))","v":9000},{"$f":"MIN(K961:L961)","v":0},{"$f":"ROUND(SUM(H959+I959)*M957,0)","v":270},{"$f":"SUM(H959:J959)","v":9270}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L957=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H954","v":10000000},{"$f":"IF(H957>H961,H957-H961,0)","v":0},{"$f":"IF(I961>0,ROUND(I961*I957,0),0)","v":0},{"$f":"IF(H961>=10000000,Q961+(I961-J961),(I961-J961))","v":280000},{"$f":"IF(H959>0,ROUND(H959*L957,0),0)","v":0},{"$f":"IF(K961>L961,0,L961-K961)","v":0},null,null,null,{"$f":"Y941","v":280000}]
[null,null,2018,{"$f":"C962+1","v":2019},null,"2018-19"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit",null,null,"Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C962","v":2018},{"$f":"D962","v":2019}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H965,A965:C969,3)","v":0.2},{"$f":"INDEX(D965:D969,MATCH(I965,C965:C969,0))","v":500000},{"$f":"INDEX(E965:E969,MATCH(I965,C965:C969,0))","v":112500},{"$f":"IF(H965>10000000,15%,IF(H965>5000000,10%,0%))","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B965,IF($E$3=\"Female\",B972,IF($E$3=\"Senior Citizen\",B979,B986)))","v":250000},0,{"$f":"O965","v":250000}]
[{"$f":"B965+1","v":250001},500000,0.05,{"$f":"B965","v":250000},{"$f":"(B966-B965)*C966","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O965+1","v":250001},500000,0.05,null,null,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($V$938:$V$941,MATCH($T$937,$T$938:$T$941,0))","v":21500}]
[{"$f":"B966+1","v":500001},1000000,0.2,{"$f":"B966","v":500000},{"$f":"E966+(B967-B966)*C967","v":112500},0,0.03,{"$f":"IF(I965=C969,E968+ROUND((H965-J965),0)*I965,IF(I965=C968,E967+ROUND((H965-J965)*I965,0),IF(I965=C967,E966+ROUND((H965-J965)*I965,0),IF(I965=C966,E965+ROUND((H965-J965)*I965,0),E964+ROUND((H965-J965)*I965,0)))))","v":21500},{"$f":"MIN(K969:L969)","v":0},{"$f":"ROUND(SUM(H967+I967)*M965,0)","v":860},{"$f":"SUM(H967:J967)","v":22360},null,null,{"$f":"O966+1","v":500001},1000000,0.2,null,null,null,"Male",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(112500),IF($V$943>500000,($V$943-500000)*20%+(12500),IF($V$943>250000,($V$943-250000)*5%,\"0\")))","v":21500},{"$f":"IF($W$943>1000000,($W$943-1000000)*30%+(112500),IF($W$943>500000,($W$943-500000)*20%+(12500),IF($W$943>250000,($W$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L969","v":0},{"$f":"ROUND(W967*10%,0)","v":281250}]
[{"$f":"B967+1","v":1000001},null,0.3,{"$f":"B967","v":1000000},{"$f":"IF(J965=0,0,E967)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O967+1","v":1000001},0,0.3,null,null,null,"Female",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(112500),IF($V$943>500000,($V$943-500000)*20%+(12500),IF($V$943>250000,($V$943-250000)*5%,\"0\")))","v":21500},{"$f":"IF($W$943>1000000,($W$943-1000000)*30%+(112500),IF($W$943>500000,($W$943-500000)*20%+(12500),IF($W$943>250000,($W$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L976","v":0},{"$f":"ROUND(W968*10%,0)","v":281250}]
["Surcharge Limit",null,null,{"$f":"IF(L965=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"D969","v":10000000},{"$f":"IF(H965>H969,H965-H969,0)","v":0},{"$f":"IF(I969>0,ROUND(I969*I965,0),0)","v":0},{"$f":"IF(H969>=10000000,Q969+(I969-J969),(I969-J969))","v":281250},{"$f":"IF(H967>0,ROUND(H967*L965,0),0)","v":0},{"$f":"IF(K969>L969,0,L969-K969)","v":0},{"$f":"O968+1","v":1},0,0,{"$f":"Y967","v":281250},null,null,"Senior Citizen",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(120000),IF($V$943>500000,($V$943-500000)*20%+(20000),IF($V$943>300000,($V$943-300000)*10%,\"0\")))","v":29000},{"$f":"IF($W$943>1000000,($W$943-1000000)*30%+(110000),IF($W$943>500000,($W$943-500000)*20%+(10000),IF($W$943>300000,($W$943-300000)*5%,\"0\")))","v":2810000},{"$f":"L983","v":0},{"$f":"ROUND(W969*10%,0)","v":281000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H967,IF($E$3=\"Female\",H974,IF($E$3=\"Senior Citizen\",H981,H988)))","v":21500},null,null,null,"Very Senior Citizen",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(100000),IF($V$943>500000,($V$943-500000)*20%,\"0\"))","v":9000},{"$f":"IF($W$943>1000000,($W$943-1000000)*30%+(100000),IF($W$943>500000,($W$943-500000)*20%,\"0\"))","v":2800000},{"$f":"L990","v":0},{"$f":"ROUND(W970*10%,0)","v":280000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I967,IF($E$3=\"Female\",I974,IF($E$3=\"Senior Citizen\",I981,I988)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H965","v":545000},{"$f":"VLOOKUP(H972,A972:C976,3)","v":0.2},{"$f":"INDEX(D972:D976,MATCH(I972,C972:C976,0))","v":500000},{"$f":"INDEX(E972:E976,MATCH(I972,C972:C976,0))","v":112500},{"$f":"IF(H972>10000000,15%,IF(H972>5000000,10%,0%))","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J967,IF($E$3=\"Female\",J974,IF($E$3=\"Senior Citizen\",J981,J988)))","v":860},null,null,null,"Tax Income",null,{"$f":"$E$4","v":545000},{"$f":"U973","v":10000000}]
[{"$f":"B972+1","v":250001},500000,0.05,{"$f":"B972","v":250000},{"$f":"(B973-B972)*C973","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K967,IF($E$3=\"Female\",K974,IF($E$3=\"Senior Citizen\",K981,K988)))","v":22360},null,null,null,5000001,10000000,0.1,{"$f":"IF($V$943<=5000000,0,IF($V$943>5000000,ROUND((U973-5000000)*10%,0),IF($V$943>10000000,ROUND((V972-U973)*15%,0))))","v":0}]
[{"$f":"B973+1","v":500001},1000000,0.2,{"$f":"B973","v":500000},{"$f":"E973+(B974-B973)*C974","v":112500},0,0.03,{"$f":"IF(I972=C976,E975+ROUND((H972-J972),0)*I972,IF(I972=C975,E974+ROUND((H972-J972)*I972,0),IF(I972=C974,E973+ROUND((H972-J972)*I972,0),IF(I972=C973,E972+ROUND((H972-J972)*I972,0),E971+ROUND((H972-J972)*I972,0)))))","v":21500},{"$f":"MIN(K976:L976)","v":0},{"$f":"ROUND(SUM(H974+I974)*M972,0)","v":860},{"$f":"SUM(H974:J974)","v":22360},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A964,IF($E$3=\"Female\",A971,IF($E$3=\"Senior Citizen\",A978,A985)))","v":"(below 60 years)"},null,null,null,{"$f":"U973+1","v":10000001},null,0.15,{"$f":"$V$943-T974+1","v":-9455000}]
[{"$f":"B974+1","v":1000001},null,0.3,{"$f":"B974","v":1000000},{"$f":"IF(J972=0,0,E974)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M969,IF($E$3=\"Female\",M976,IF($E$3=\"Senior Citizen\",M983,M990)))","v":0}]
["Surcharge Limit",null,null,{"$f":"IF(L972=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H969","v":10000000},{"$f":"IF(H972>H976,H972-H976,0)","v":0},{"$f":"IF(I976>0,ROUND(I976*I972,0),0)","v":0},{"$f":"IF(H976>=10000000,Q976+(I976-J976),(I976-J976))","v":281250},{"$f":"IF(H974>0,ROUND(H974*L972,0),0)","v":0},{"$f":"IF(K976>L976,0,L976-K976)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K967,IF($E$3=\"Female\",K974,IF($E$3=\"Senior Citizen\",K981,K988)))","v":22360},{"$f":"Y968","v":281250}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H965","v":545000},{"$f":"VLOOKUP(H979,A979:C983,3)","v":0.2},{"$f":"INDEX(D979:D983,MATCH(I979,C979:C983,0))","v":500000},{"$f":"INDEX(E979:E983,MATCH(I979,C979:C983,0))","v":110000},{"$f":"IF(H979>10000000,15%,IF(H979>5000000,10%,0%))","v":0},0.04]
[{"$f":"B979+1","v":300001},500000,0.05,{"$f":"B979","v":300000},{"$f":"(B980-B979)*C980","v":10000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B980+1","v":500001},1000000,0.2,{"$f":"B980","v":500000},{"$f":"E980+(B981-B980)*C981","v":110000},0,0.03,{"$f":"IF(I979=C983,E982+ROUND((H979-J979),0)*I979,IF(I979=C982,E981+ROUND((H979-J979)*I979,0),IF(I979=C981,E980+ROUND((H979-J979)*I979,0),IF(I979=C980,E979+ROUND((H979-J979)*I979,0),E978+ROUND((H979-J979)*I979,0)))))","v":19000},{"$f":"MIN(K983:L983)","v":0},{"$f":"ROUND(SUM(H981+I981)*M979,0)","v":760},{"$f":"SUM(H981:J981)","v":19760}]
[{"$f":"B981+1","v":1000001},null,0.3,{"$f":"B981","v":1000000},{"$f":"IF(J979=0,0,E981)","v":110000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L979=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H976","v":10000000},{"$f":"IF(H979>H983,H979-H983,0)","v":0},{"$f":"IF(I983>0,ROUND(I983*I979,0),0)","v":0},{"$f":"IF(H983>=10000000,Q983+(I983-J983),(I983-J983))","v":281000},{"$f":"IF(H981>0,ROUND(H981*L979,0),0)","v":0},{"$f":"IF(K983>L983,0,L983-K983)","v":0},null,null,null,{"$f":"Y969","v":281000}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H965","v":545000},{"$f":"VLOOKUP(H986,A986:C990,3)","v":0.2},{"$f":"INDEX(D986:D990,MATCH(I986,C986:C990,0))","v":500000},{"$f":"INDEX(E986:E990,MATCH(I986,C986:C990,0))","v":100000},{"$f":"IF(H986>10000000,15%,IF(H986>5000000,10%,0%))","v":0},0.04]
[{"$f":"B986+1","v":500001},1000000,0.2,{"$f":"B986","v":500000},{"$f":"(B987-B986)*C987","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B987+1","v":1000001},null,0.3,{"$f":"B987","v":1000000},{"$f":"IF(J986=0,0,E987)","v":100000},0.15,0.03,{"$f":"IF(I986=C990,E989+ROUND((H986-J986),0)*I986,IF(I986=C989,E988+ROUND((H986-J986)*I986,0),IF(I986=C988,E987+ROUND((H986-J986)*I986,0),IF(I986=C987,E986+ROUND((H986-J986)*I986,0),E985+ROUND((H986-J986)*I986,0)))))","v":9000},{"$f":"MIN(K990:L990)","v":0},{"$f":"ROUND(SUM(H988+I988)*M986,0)","v":360},{"$f":"SUM(H988:J988)","v":9360}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L986=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H983","v":10000000},{"$f":"IF(H986>H990,H986-H990,0)","v":0},{"$f":"IF(I990>0,ROUND(I990*I986,0),0)","v":0},{"$f":"IF(H990>=10000000,Q990+(I990-J990),(I990-J990))","v":280000},{"$f":"IF(H988>0,ROUND(H988*L986,0),0)","v":0},{"$f":"IF(K990>L990,0,L990-K990)","v":0},null,null,null,{"$f":"Y970","v":280000}]
[null,null,2019,{"$f":"C991+1","v":2020},null,"2019-20"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit",null,null,"Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C991","v":2019},{"$f":"D991","v":2020},null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H994,A994:C998,3)","v":0.2},{"$f":"INDEX(D994:D998,MATCH(I994,C994:C998,0))","v":500000},{"$f":"INDEX(E994:E998,MATCH(I994,C994:C998,0))","v":112500},{"$f":"VLOOKUP($H$994,$AA$993:$AC$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B994,IF($E$3=\"Female\",B1001,IF($E$3=\"Senior Citizen\",B1008,B1015)))","v":250000},0,{"$f":"O994","v":250000},null,null,null,null,null,null,null,null,null,{"$f":"AB993+1","v":5000001},10000000,0.1]
[{"$f":"B994+1","v":250001},500000,0.05,{"$f":"B994","v":250000},{"$f":"(B995-B994)*C995","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O994+1","v":250001},500000,0.05,null,null,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($V$938:$V$941,MATCH($T$937,$T$938:$T$941,0))","v":21500},null,null,{"$f":"IF($U$1001=37%,25%,IF($U$1001=25%,15%,IF($U$1001=15%,10%,0)))","v":0},null,{"$f":"AB994+1","v":10000001},20000000,0.15]
[{"$f":"B995+1","v":500001},1000000,0.2,{"$f":"B995","v":500000},{"$f":"E995+(B996-B995)*C996","v":112500},0,0.04,{"$f":"IF(I994=C998,E997+ROUND((H994-J994),0)*I994,IF(I994=C997,E996+ROUND((H994-J994)*I994,0),IF(I994=C996,E995+ROUND((H994-J994)*I994,0),IF(I994=C995,E994+ROUND((H994-J994)*I994,0),E993+ROUND((H994-J994)*I994,0)))))","v":21500},{"$f":"MIN(K998:L998)","v":0},{"$f":"ROUND(SUM(H996+I996)*M994,0)","v":860},{"$f":"SUM(H996:J996)","v":22360},null,null,{"$f":"O995+1","v":500001},1000000,0.2,null,null,null,"Male",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(112500),IF($V$943>500000,($V$943-500000)*20%+(12500),IF($V$943>250000,($V$943-250000)*5%,\"0\")))","v":21500},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(112500),IF($W$1001>500000,($W$1001-500000)*20%+(12500),IF($W$1001>250000,($W$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(V996*$U$1001,0)","v":0},{"$f":"ROUND(W996*$Y$995,0)","v":0},{"$f":"V996+X996-W996-Y996","v":-1291000},{"$f":"AB995+1","v":20000001},50000000,0.25]
[{"$f":"B996+1","v":1000001},null,0.3,{"$f":"B996","v":1000000},{"$f":"IF(J994=0,0,E996)","v":112500},{"$f":"L994","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O996+1","v":1000001},0,0.3,null,null,null,"Female",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(112500),IF($V$943>500000,($V$943-500000)*20%+(12500),IF($V$943>250000,($V$943-250000)*5%,\"0\")))","v":21500},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(112500),IF($W$1001>500000,($W$1001-500000)*20%+(12500),IF($W$1001>250000,($W$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(V997*$U$1001,0)","v":0},{"$f":"ROUND(W997*$Y$995,0)","v":0},{"$f":"V997+X997-W997-Y997","v":-1291000},{"$f":"AB996+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L994=10%,5000000,IF(L994=15%,10000000,IF(L994=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D998","v":50000000},{"$f":"IF(H994>H998,H994-H998,0)","v":0},{"$f":"IF(I998>0,ROUND(I998*I994,0),0)","v":0},{"$f":"IF(H998>=D998,Q998+(I998-J998),(I998-J998))","v":0},{"$f":"IF(H996>0,ROUND(H996*L994,0),0)","v":0},{"$f":"IF(K998>L998,0,L998-K998)","v":0},{"$f":"O997+1","v":1},0,0,{"$f":"Y996","v":0},null,null,"Senior Citizen",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(120000),IF($V$943>500000,($V$943-500000)*20%+(20000),IF($V$943>300000,($V$943-300000)*10%,\"0\")))","v":29000},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(110000),IF($W$1001>500000,($W$1001-500000)*20%+(10000),IF($W$1001>300000,($W$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(V998*$U$1001,0)","v":0},{"$f":"ROUND(W998*$Y$995,0)","v":0},{"$f":"V998+X998-W998-Y998","v":-1281000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H996,IF($E$3=\"Female\",H1003,IF($E$3=\"Senior Citizen\",H1010,H1017)))","v":21500},null,null,null,"Very Senior Citizen",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(100000),IF($V$943>500000,($V$943-500000)*20%,\"0\"))","v":9000},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(100000),IF($W$1001>500000,($W$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(V999*$U$1001,0)","v":0},{"$f":"ROUND(W999*$Y$995,0)","v":0},{"$f":"V999+X999-W999-Y999","v":-1291000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I996,IF($E$3=\"Female\",I1003,IF($E$3=\"Senior Citizen\",I1010,I1017)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H994","v":545000},{"$f":"VLOOKUP(H1001,A1001:C1005,3)","v":0.2},{"$f":"INDEX(D1001:D1005,MATCH(I1001,C1001:C1005,0))","v":500000},{"$f":"INDEX(E1001:E1005,MATCH(I1001,C1001:C1005,0))","v":112500},{"$f":"L994","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J996,IF($E$3=\"Female\",J1003,IF($E$3=\"Senior Citizen\",J1010,J1017)))","v":860},null,null,null,"Tax Income",{"$f":"L994","v":0},{"$f":"$E$4","v":545000},{"$f":"IF($U$1001=V1006,U1005,IF(U1001=V1005,U1004,IF(U1001=V1004,U1003,U1002)))","v":5000000}]
[{"$f":"B1001+1","v":250001},500000,0.05,{"$f":"B1001","v":250000},{"$f":"(B1002-B1001)*C1002","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K996,IF($E$3=\"Female\",K1003,IF($E$3=\"Senior Citizen\",K1010,K1017)))","v":22360},null,null,null,0,5000000,0,{"$f":"U1004","v":20000000}]
[{"$f":"B1002+1","v":500001},1000000,0.2,{"$f":"B1002","v":500000},{"$f":"E1002+(B1003-B1002)*C1003","v":112500},0,0.04,{"$f":"IF(I1001=C1005,E1004+ROUND((H1001-J1001),0)*I1001,IF(I1001=C1004,E1003+ROUND((H1001-J1001)*I1001,0),IF(I1001=C1003,E1002+ROUND((H1001-J1001)*I1001,0),IF(I1001=C1002,E1001+ROUND((H1001-J1001)*I1001,0),E1000+ROUND((H1001-J1001)*I1001,0)))))","v":21500},{"$f":"MIN(K1005:L1005)","v":0},{"$f":"ROUND(SUM(H1003+I1003)*M1001,0)","v":860},{"$f":"SUM(H1003:J1003)","v":22360},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A993,IF($E$3=\"Female\",A1000,IF($E$3=\"Senior Citizen\",A1007,A1014)))","v":"(below 60 years)"},null,null,null,{"$f":"U1002+1","v":5000001},10000000,0.1,{"$f":"$V$943-T1003+1","v":-4455000}]
[{"$f":"B1003+1","v":1000001},null,0.3,{"$f":"B1003","v":1000000},{"$f":"IF(J1001=0,0,E1003)","v":112500},{"$f":"L1001","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M998,IF($E$3=\"Female\",M1005,IF($E$3=\"Senior Citizen\",M1012,M1019)))","v":0},null,null,null,{"$f":"U1003+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1001=10%,5000000,IF(L1001=15%,10000000,IF(L1001=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H998","v":50000000},{"$f":"IF(H1001>H1005,H1001-H1005,0)","v":0},{"$f":"IF(I1005>0,ROUND(I1005*I1001,0),0)","v":0},{"$f":"IF(H1005>=D1005,Q1005+(I1005-J1005),(I1005-J1005))","v":0},{"$f":"IF(H1003>0,ROUND(H1003*L1001,0),0)","v":0},{"$f":"IF(K1005>L1005,0,L1005-K1005)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K996,IF($E$3=\"Female\",K1003,IF($E$3=\"Senior Citizen\",K1010,K1017)))","v":22360},{"$f":"Y997","v":0},null,null,{"$f":"U1004+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,null,null,{"$f":"U1005+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H994","v":545000},{"$f":"VLOOKUP(H1008,A1008:C1012,3)","v":0.2},{"$f":"INDEX(D1008:D1012,MATCH(I1008,C1008:C1012,0))","v":500000},{"$f":"INDEX(E1008:E1012,MATCH(I1008,C1008:C1012,0))","v":110000},{"$f":"L994","v":0},0.04]
[{"$f":"B1008+1","v":300001},500000,0.05,{"$f":"B1008","v":300000},{"$f":"(B1009-B1008)*C1009","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1009+1","v":500001},1000000,0.2,{"$f":"B1009","v":500000},{"$f":"E1009+(B1010-B1009)*C1010","v":110000},0,0.04,{"$f":"IF(I1008=C1012,E1011+ROUND((H1008-J1008),0)*I1008,IF(I1008=C1011,E1010+ROUND((H1008-J1008)*I1008,0),IF(I1008=C1010,E1009+ROUND((H1008-J1008)*I1008,0),IF(I1008=C1009,E1008+ROUND((H1008-J1008)*I1008,0),E1007+ROUND((H1008-J1008)*I1008,0)))))","v":19000},{"$f":"MIN(K1012:L1012)","v":0},{"$f":"ROUND(SUM(H1010+I1010)*M1008,0)","v":760},{"$f":"SUM(H1010:J1010)","v":19760}]
[{"$f":"B1010+1","v":1000001},null,0.3,{"$f":"B1010","v":1000000},{"$f":"IF(J1008=0,0,E1010)","v":110000},{"$f":"L1008","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1008=10%,5000000,IF(L1008=15%,10000000,IF(L1008=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1005","v":50000000},{"$f":"IF(H1008>H1012,H1008-H1012,0)","v":0},{"$f":"IF(I1012>0,ROUND(I1012*I1008,0),0)","v":0},{"$f":"IF(H1012>=D1012,Q1012+(I1012-J1012),(I1012-J1012))","v":0},{"$f":"IF(H1010>0,ROUND(H1010*L1008,0),0)","v":0},{"$f":"IF(K1012>L1012,0,L1012-K1012)","v":0},null,null,null,{"$f":"Y998","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H994","v":545000},{"$f":"VLOOKUP(H1015,A1015:C1019,3)","v":0.2},{"$f":"INDEX(D1015:D1019,MATCH(I1015,C1015:C1019,0))","v":500000},{"$f":"INDEX(E1015:E1019,MATCH(I1015,C1015:C1019,0))","v":100000},{"$f":"L994","v":0},0.04]
[{"$f":"B1015+1","v":500001},1000000,0.2,{"$f":"B1015","v":500000},{"$f":"(B1016-B1015)*C1016","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1016+1","v":1000001},null,0.3,{"$f":"B1016","v":1000000},{"$f":"IF(J1015=0,0,E1016)","v":100000},0,0.04,{"$f":"IF(I1015=C1019,E1018+ROUND((H1015-J1015),0)*I1015,IF(I1015=C1018,E1017+ROUND((H1015-J1015)*I1015,0),IF(I1015=C1017,E1016+ROUND((H1015-J1015)*I1015,0),IF(I1015=C1016,E1015+ROUND((H1015-J1015)*I1015,0),E1014+ROUND((H1015-J1015)*I1015,0)))))","v":9000},{"$f":"MIN(K1019:L1019)","v":0},{"$f":"ROUND(SUM(H1017+I1017)*M1015,0)","v":360},{"$f":"SUM(H1017:J1017)","v":9360}]
[null,null,null,null,null,{"$f":"L1015","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1015=10%,5000000,IF(L1015=15%,10000000,IF(L1015=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1012","v":50000000},{"$f":"IF(H1015>H1019,H1015-H1019,0)","v":0},{"$f":"IF(I1019>0,ROUND(I1019*I1015,0),0)","v":0},{"$f":"IF(H1019>=D1019,Q1019+(I1019-J1019),(I1019-J1019))","v":0},{"$f":"IF(H1017>0,ROUND(H1017*L1015,0),0)","v":0},{"$f":"IF(K1019>L1019,0,L1019-K1019)","v":0},null,null,null,{"$f":"Y999","v":0}]
[null,null,2020,{"$f":"C1020+1","v":2021},null,"2020-21"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit",null,null,"Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1020","v":2020},{"$f":"D1020","v":2021},null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H1023,A1023:C1027,3)","v":0.2},{"$f":"INDEX(D1023:D1027,MATCH(I1023,C1023:C1027,0))","v":500000},{"$f":"INDEX(E1023:E1027,MATCH(I1023,C1023:C1027,0))","v":112500},{"$f":"VLOOKUP($H$994,$AA$993:$AC$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1023,IF($E$3=\"Female\",B1030,IF($E$3=\"Senior Citizen\",B1037,B1044)))","v":250000},0,{"$f":"O1023","v":250000},null,null,null,null,null,null,null,null,null,{"$f":"AB1022+1","v":5000001},10000000,0.1]
[{"$f":"B1023+1","v":250001},500000,0.05,{"$f":"B1023","v":250000},{"$f":"(B1024-B1023)*C1024","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1023+1","v":250001},500000,0.05,null,null,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($V$938:$V$941,MATCH($T$937,$T$938:$T$941,0))","v":21500},null,null,{"$f":"IF($U$1001=37%,25%,IF($U$1001=25%,15%,IF($U$1001=15%,10%,0)))","v":0},null,{"$f":"AB1023+1","v":10000001},20000000,0.15]
[{"$f":"B1024+1","v":500001},1000000,0.2,{"$f":"B1024","v":500000},{"$f":"E1024+(B1025-B1024)*C1025","v":112500},0,0.04,{"$f":"IF(I1023=C1027,E1026+ROUND((H1023-J1023),0)*I1023,IF(I1023=C1026,E1025+ROUND((H1023-J1023)*I1023,0),IF(I1023=C1025,E1024+ROUND((H1023-J1023)*I1023,0),IF(I1023=C1024,E1023+ROUND((H1023-J1023)*I1023,0),E1022+ROUND((H1023-J1023)*I1023,0)))))","v":21500},{"$f":"MIN(K1027:L1027)","v":0},{"$f":"ROUND(SUM(H1025+I1025)*M1023,0)","v":860},{"$f":"SUM(H1025:J1025)","v":22360},null,null,{"$f":"O1024+1","v":500001},1000000,0.2,null,null,null,"Male",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(112500),IF($V$943>500000,($V$943-500000)*20%+(12500),IF($V$943>250000,($V$943-250000)*5%,\"0\")))","v":21500},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(112500),IF($W$1001>500000,($W$1001-500000)*20%+(12500),IF($W$1001>250000,($W$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(V1025*$U$1001,0)","v":0},{"$f":"ROUND(W1025*$Y$995,0)","v":0},{"$f":"V1025+X1025-W1025-Y1025","v":-1291000},{"$f":"AB1024+1","v":20000001},50000000,0.25]
[{"$f":"B1025+1","v":1000001},null,0.3,{"$f":"B1025","v":1000000},{"$f":"IF(J1023=0,0,E1025)","v":112500},{"$f":"L1023","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1025+1","v":1000001},0,0.3,null,null,null,"Female",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(112500),IF($V$943>500000,($V$943-500000)*20%+(12500),IF($V$943>250000,($V$943-250000)*5%,\"0\")))","v":21500},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(112500),IF($W$1001>500000,($W$1001-500000)*20%+(12500),IF($W$1001>250000,($W$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(V1026*$U$1001,0)","v":0},{"$f":"ROUND(W1026*$Y$995,0)","v":0},{"$f":"V1026+X1026-W1026-Y1026","v":-1291000},{"$f":"AB1025+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1023=10%,5000000,IF(L1023=15%,10000000,IF(L1023=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1027","v":50000000},{"$f":"IF(H1023>H1027,H1023-H1027,0)","v":0},{"$f":"IF(I1027>0,ROUND(I1027*I1023,0),0)","v":0},{"$f":"IF(H1027>=D1027,Q1027+(I1027-J1027),(I1027-J1027))","v":0},{"$f":"IF(H1025>0,ROUND(H1025*L1023,0),0)","v":0},{"$f":"IF(K1027>L1027,0,L1027-K1027)","v":0},{"$f":"O1026+1","v":1},0,0,{"$f":"Y1025","v":0},null,null,"Senior Citizen",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(120000),IF($V$943>500000,($V$943-500000)*20%+(20000),IF($V$943>300000,($V$943-300000)*10%,\"0\")))","v":29000},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(110000),IF($W$1001>500000,($W$1001-500000)*20%+(10000),IF($W$1001>300000,($W$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(V1027*$U$1001,0)","v":0},{"$f":"ROUND(W1027*$Y$995,0)","v":0},{"$f":"V1027+X1027-W1027-Y1027","v":-1281000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1025,IF($E$3=\"Female\",H1032,IF($E$3=\"Senior Citizen\",H1039,H1046)))","v":21500},null,null,null,"Very Senior Citizen",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(100000),IF($V$943>500000,($V$943-500000)*20%,\"0\"))","v":9000},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(100000),IF($W$1001>500000,($W$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(V1028*$U$1001,0)","v":0},{"$f":"ROUND(W1028*$Y$995,0)","v":0},{"$f":"V1028+X1028-W1028-Y1028","v":-1291000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1025,IF($E$3=\"Female\",I1032,IF($E$3=\"Senior Citizen\",I1039,I1046)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1023","v":545000},{"$f":"VLOOKUP(H1030,A1030:C1034,3)","v":0.2},{"$f":"INDEX(D1030:D1034,MATCH(I1030,C1030:C1034,0))","v":500000},{"$f":"INDEX(E1030:E1034,MATCH(I1030,C1030:C1034,0))","v":112500},{"$f":"L1023","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1025,IF($E$3=\"Female\",J1032,IF($E$3=\"Senior Citizen\",J1039,J1046)))","v":860},null,null,null,"Tax Income",{"$f":"L1023","v":0},{"$f":"$E$4","v":545000},{"$f":"IF($U$1001=V1035,U1034,IF(U1030=V1034,U1033,IF(U1030=V1033,U1032,U1031)))","v":5000000}]
[{"$f":"B1030+1","v":250001},500000,0.05,{"$f":"B1030","v":250000},{"$f":"(B1031-B1030)*C1031","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1025,IF($E$3=\"Female\",K1032,IF($E$3=\"Senior Citizen\",K1039,K1046)))","v":22360},null,null,null,0,5000000,0,{"$f":"U1033","v":20000000}]
[{"$f":"B1031+1","v":500001},1000000,0.2,{"$f":"B1031","v":500000},{"$f":"E1031+(B1032-B1031)*C1032","v":112500},0,0.04,{"$f":"IF(I1030=C1034,E1033+ROUND((H1030-J1030),0)*I1030,IF(I1030=C1033,E1032+ROUND((H1030-J1030)*I1030,0),IF(I1030=C1032,E1031+ROUND((H1030-J1030)*I1030,0),IF(I1030=C1031,E1030+ROUND((H1030-J1030)*I1030,0),E1029+ROUND((H1030-J1030)*I1030,0)))))","v":21500},{"$f":"MIN(K1034:L1034)","v":0},{"$f":"ROUND(SUM(H1032+I1032)*M1030,0)","v":860},{"$f":"SUM(H1032:J1032)","v":22360},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1022,IF($E$3=\"Female\",A1029,IF($E$3=\"Senior Citizen\",A1036,A1043)))","v":"(below 60 years)"},null,null,null,{"$f":"U1031+1","v":5000001},10000000,0.1,{"$f":"$V$943-T1032+1","v":-4455000}]
[{"$f":"B1032+1","v":1000001},null,0.3,{"$f":"B1032","v":1000000},{"$f":"IF(J1030=0,0,E1032)","v":112500},{"$f":"L1030","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1027,IF($E$3=\"Female\",M1034,IF($E$3=\"Senior Citizen\",M1041,M1048)))","v":0},null,null,null,{"$f":"U1032+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1030=10%,5000000,IF(L1030=15%,10000000,IF(L1030=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1027","v":50000000},{"$f":"IF(H1030>H1034,H1030-H1034,0)","v":0},{"$f":"IF(I1034>0,ROUND(I1034*I1030,0),0)","v":0},{"$f":"IF(H1034>=D1034,Q1034+(I1034-J1034),(I1034-J1034))","v":0},{"$f":"IF(H1032>0,ROUND(H1032*L1030,0),0)","v":0},{"$f":"IF(K1034>L1034,0,L1034-K1034)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1025,IF($E$3=\"Female\",K1032,IF($E$3=\"Senior Citizen\",K1039,K1046)))","v":22360},{"$f":"Y1026","v":0},null,null,{"$f":"U1033+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,null,null,{"$f":"U1034+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1023","v":545000},{"$f":"VLOOKUP(H1037,A1037:C1041,3)","v":0.2},{"$f":"INDEX(D1037:D1041,MATCH(I1037,C1037:C1041,0))","v":500000},{"$f":"INDEX(E1037:E1041,MATCH(I1037,C1037:C1041,0))","v":110000},{"$f":"L1023","v":0},0.04]
[{"$f":"B1037+1","v":300001},500000,0.05,{"$f":"B1037","v":300000},{"$f":"(B1038-B1037)*C1038","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1038+1","v":500001},1000000,0.2,{"$f":"B1038","v":500000},{"$f":"E1038+(B1039-B1038)*C1039","v":110000},0,0.04,{"$f":"IF(I1037=C1041,E1040+ROUND((H1037-J1037),0)*I1037,IF(I1037=C1040,E1039+ROUND((H1037-J1037)*I1037,0),IF(I1037=C1039,E1038+ROUND((H1037-J1037)*I1037,0),IF(I1037=C1038,E1037+ROUND((H1037-J1037)*I1037,0),E1036+ROUND((H1037-J1037)*I1037,0)))))","v":19000},{"$f":"MIN(K1041:L1041)","v":0},{"$f":"ROUND(SUM(H1039+I1039)*M1037,0)","v":760},{"$f":"SUM(H1039:J1039)","v":19760}]
[{"$f":"B1039+1","v":1000001},null,0.3,{"$f":"B1039","v":1000000},{"$f":"IF(J1037=0,0,E1039)","v":110000},{"$f":"L1037","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1037=10%,5000000,IF(L1037=15%,10000000,IF(L1037=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1034","v":50000000},{"$f":"IF(H1037>H1041,H1037-H1041,0)","v":0},{"$f":"IF(I1041>0,ROUND(I1041*I1037,0),0)","v":0},{"$f":"IF(H1041>=D1041,Q1041+(I1041-J1041),(I1041-J1041))","v":0},{"$f":"IF(H1039>0,ROUND(H1039*L1037,0),0)","v":0},{"$f":"IF(K1041>L1041,0,L1041-K1041)","v":0},null,null,null,{"$f":"Y1027","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1023","v":545000},{"$f":"VLOOKUP(H1044,A1044:C1048,3)","v":0.2},{"$f":"INDEX(D1044:D1048,MATCH(I1044,C1044:C1048,0))","v":500000},{"$f":"INDEX(E1044:E1048,MATCH(I1044,C1044:C1048,0))","v":100000},{"$f":"L1023","v":0},0.04]
[{"$f":"B1044+1","v":500001},1000000,0.2,{"$f":"B1044","v":500000},{"$f":"(B1045-B1044)*C1045","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1045+1","v":1000001},null,0.3,{"$f":"B1045","v":1000000},{"$f":"IF(J1044=0,0,E1045)","v":100000},0,0.04,{"$f":"IF(I1044=C1048,E1047+ROUND((H1044-J1044),0)*I1044,IF(I1044=C1047,E1046+ROUND((H1044-J1044)*I1044,0),IF(I1044=C1046,E1045+ROUND((H1044-J1044)*I1044,0),IF(I1044=C1045,E1044+ROUND((H1044-J1044)*I1044,0),E1043+ROUND((H1044-J1044)*I1044,0)))))","v":9000},{"$f":"MIN(K1048:L1048)","v":0},{"$f":"ROUND(SUM(H1046+I1046)*M1044,0)","v":360},{"$f":"SUM(H1046:J1046)","v":9360}]
[null,null,null,null,null,{"$f":"L1044","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1044=10%,5000000,IF(L1044=15%,10000000,IF(L1044=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1041","v":50000000},{"$f":"IF(H1044>H1048,H1044-H1048,0)","v":0},{"$f":"IF(I1048>0,ROUND(I1048*I1044,0),0)","v":0},{"$f":"IF(H1048>=D1048,Q1048+(I1048-J1048),(I1048-J1048))","v":0},{"$f":"IF(H1046>0,ROUND(H1046*L1044,0),0)","v":0},{"$f":"IF(K1048>L1048,0,L1048-K1048)","v":0},null,null,null,{"$f":"Y1028","v":0}]
[null,null,2021,{"$f":"C1049+1","v":2022},null,"2021-22"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit",null,null,"Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1049","v":2021},{"$f":"D1049","v":2022},null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H1052,A1052:C1056,3)","v":0.2},{"$f":"INDEX(D1052:D1056,MATCH(I1052,C1052:C1056,0))","v":500000},{"$f":"INDEX(E1052:E1056,MATCH(I1052,C1052:C1056,0))","v":112500},{"$f":"VLOOKUP($H$994,$AA$993:$AC$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1052,IF($E$3=\"Female\",B1059,IF($E$3=\"Senior Citizen\",B1066,B1073)))","v":250000},0,{"$f":"O1052","v":250000},null,null,null,null,null,null,null,null,null,{"$f":"AB1051+1","v":5000001},10000000,0.1]
[{"$f":"B1052+1","v":250001},500000,0.05,{"$f":"B1052","v":250000},{"$f":"(B1053-B1052)*C1053","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1052+1","v":250001},500000,0.05,null,null,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($V$938:$V$941,MATCH($T$937,$T$938:$T$941,0))","v":21500},null,null,{"$f":"IF($U$1001=37%,25%,IF($U$1001=25%,15%,IF($U$1001=15%,10%,0)))","v":0},null,{"$f":"AB1052+1","v":10000001},20000000,0.15]
[{"$f":"B1053+1","v":500001},1000000,0.2,{"$f":"B1053","v":500000},{"$f":"E1053+(B1054-B1053)*C1054","v":112500},0,0.04,{"$f":"IF(I1052=C1056,E1055+ROUND((H1052-J1052),0)*I1052,IF(I1052=C1055,E1054+ROUND((H1052-J1052)*I1052,0),IF(I1052=C1054,E1053+ROUND((H1052-J1052)*I1052,0),IF(I1052=C1053,E1052+ROUND((H1052-J1052)*I1052,0),E1051+ROUND((H1052-J1052)*I1052,0)))))","v":21500},{"$f":"MIN(K1056:L1056)","v":0},{"$f":"ROUND(SUM(H1054+I1054)*M1052,0)","v":860},{"$f":"SUM(H1054:J1054)","v":22360},null,null,{"$f":"O1053+1","v":500001},1000000,0.2,null,null,null,"Male",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(112500),IF($V$943>500000,($V$943-500000)*20%+(12500),IF($V$943>250000,($V$943-250000)*5%,\"0\")))","v":21500},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(112500),IF($W$1001>500000,($W$1001-500000)*20%+(12500),IF($W$1001>250000,($W$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(V1054*$U$1001,0)","v":0},{"$f":"ROUND(W1054*$Y$995,0)","v":0},{"$f":"V1054+X1054-W1054-Y1054","v":-1291000},{"$f":"AB1053+1","v":20000001},50000000,0.25]
[{"$f":"B1054+1","v":1000001},null,0.3,{"$f":"B1054","v":1000000},{"$f":"IF(J1052=0,0,E1054)","v":112500},{"$f":"L1052","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1054+1","v":1000001},0,0.3,null,null,null,"Female",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(112500),IF($V$943>500000,($V$943-500000)*20%+(12500),IF($V$943>250000,($V$943-250000)*5%,\"0\")))","v":21500},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(112500),IF($W$1001>500000,($W$1001-500000)*20%+(12500),IF($W$1001>250000,($W$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(V1055*$U$1001,0)","v":0},{"$f":"ROUND(W1055*$Y$995,0)","v":0},{"$f":"V1055+X1055-W1055-Y1055","v":-1291000},{"$f":"AB1054+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1052=10%,5000000,IF(L1052=15%,10000000,IF(L1052=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1056","v":50000000},{"$f":"IF(H1052>H1056,H1052-H1056,0)","v":0},{"$f":"IF(I1056>0,ROUND(I1056*I1052,0),0)","v":0},{"$f":"IF(H1056>=D1056,Q1056+(I1056-J1056),(I1056-J1056))","v":0},{"$f":"IF(H1054>0,ROUND(H1054*L1052,0),0)","v":0},{"$f":"IF(K1056>L1056,0,L1056-K1056)","v":0},{"$f":"O1055+1","v":1},0,0,{"$f":"Y1054","v":0},null,null,"Senior Citizen",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(120000),IF($V$943>500000,($V$943-500000)*20%+(20000),IF($V$943>300000,($V$943-300000)*10%,\"0\")))","v":29000},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(110000),IF($W$1001>500000,($W$1001-500000)*20%+(10000),IF($W$1001>300000,($W$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(V1056*$U$1001,0)","v":0},{"$f":"ROUND(W1056*$Y$995,0)","v":0},{"$f":"V1056+X1056-W1056-Y1056","v":-1281000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1054,IF($E$3=\"Female\",H1061,IF($E$3=\"Senior Citizen\",H1068,H1075)))","v":21500},null,null,null,"Very Senior Citizen",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(100000),IF($V$943>500000,($V$943-500000)*20%,\"0\"))","v":9000},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(100000),IF($W$1001>500000,($W$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(V1057*$U$1001,0)","v":0},{"$f":"ROUND(W1057*$Y$995,0)","v":0},{"$f":"V1057+X1057-W1057-Y1057","v":-1291000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1054,IF($E$3=\"Female\",I1061,IF($E$3=\"Senior Citizen\",I1068,I1075)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1052","v":545000},{"$f":"VLOOKUP(H1059,A1059:C1063,3)","v":0.2},{"$f":"INDEX(D1059:D1063,MATCH(I1059,C1059:C1063,0))","v":500000},{"$f":"INDEX(E1059:E1063,MATCH(I1059,C1059:C1063,0))","v":112500},{"$f":"L1052","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1054,IF($E$3=\"Female\",J1061,IF($E$3=\"Senior Citizen\",J1068,J1075)))","v":860},null,null,null,"Tax Income",{"$f":"L1052","v":0},{"$f":"$E$4","v":545000},{"$f":"IF($U$1001=V1064,U1063,IF(U1059=V1063,U1062,IF(U1059=V1062,U1061,U1060)))","v":5000000}]
[{"$f":"B1059+1","v":250001},500000,0.05,{"$f":"B1059","v":250000},{"$f":"(B1060-B1059)*C1060","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1054,IF($E$3=\"Female\",K1061,IF($E$3=\"Senior Citizen\",K1068,K1075)))","v":22360},null,null,null,0,5000000,0,{"$f":"U1062","v":20000000}]
[{"$f":"B1060+1","v":500001},1000000,0.2,{"$f":"B1060","v":500000},{"$f":"E1060+(B1061-B1060)*C1061","v":112500},0,0.04,{"$f":"IF(I1059=C1063,E1062+ROUND((H1059-J1059),0)*I1059,IF(I1059=C1062,E1061+ROUND((H1059-J1059)*I1059,0),IF(I1059=C1061,E1060+ROUND((H1059-J1059)*I1059,0),IF(I1059=C1060,E1059+ROUND((H1059-J1059)*I1059,0),E1058+ROUND((H1059-J1059)*I1059,0)))))","v":21500},{"$f":"MIN(K1063:L1063)","v":0},{"$f":"ROUND(SUM(H1061+I1061)*M1059,0)","v":860},{"$f":"SUM(H1061:J1061)","v":22360},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1051,IF($E$3=\"Female\",A1058,IF($E$3=\"Senior Citizen\",A1065,A1072)))","v":"(below 60 years)"},null,null,null,{"$f":"U1060+1","v":5000001},10000000,0.1,{"$f":"$V$943-T1061+1","v":-4455000}]
[{"$f":"B1061+1","v":1000001},null,0.3,{"$f":"B1061","v":1000000},{"$f":"IF(J1059=0,0,E1061)","v":112500},{"$f":"L1059","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1056,IF($E$3=\"Female\",M1063,IF($E$3=\"Senior Citizen\",M1070,M1077)))","v":0},null,null,null,{"$f":"U1061+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1059=10%,5000000,IF(L1059=15%,10000000,IF(L1059=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1056","v":50000000},{"$f":"IF(H1059>H1063,H1059-H1063,0)","v":0},{"$f":"IF(I1063>0,ROUND(I1063*I1059,0),0)","v":0},{"$f":"IF(H1063>=D1063,Q1063+(I1063-J1063),(I1063-J1063))","v":0},{"$f":"IF(H1061>0,ROUND(H1061*L1059,0),0)","v":0},{"$f":"IF(K1063>L1063,0,L1063-K1063)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1054,IF($E$3=\"Female\",K1061,IF($E$3=\"Senior Citizen\",K1068,K1075)))","v":22360},{"$f":"Y1055","v":0},null,null,{"$f":"U1062+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,null,null,{"$f":"U1063+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1052","v":545000},{"$f":"VLOOKUP(H1066,A1066:C1070,3)","v":0.2},{"$f":"INDEX(D1066:D1070,MATCH(I1066,C1066:C1070,0))","v":500000},{"$f":"INDEX(E1066:E1070,MATCH(I1066,C1066:C1070,0))","v":110000},{"$f":"L1052","v":0},0.04]
[{"$f":"B1066+1","v":300001},500000,0.05,{"$f":"B1066","v":300000},{"$f":"(B1067-B1066)*C1067","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1067+1","v":500001},1000000,0.2,{"$f":"B1067","v":500000},{"$f":"E1067+(B1068-B1067)*C1068","v":110000},0,0.04,{"$f":"IF(I1066=C1070,E1069+ROUND((H1066-J1066),0)*I1066,IF(I1066=C1069,E1068+ROUND((H1066-J1066)*I1066,0),IF(I1066=C1068,E1067+ROUND((H1066-J1066)*I1066,0),IF(I1066=C1067,E1066+ROUND((H1066-J1066)*I1066,0),E1065+ROUND((H1066-J1066)*I1066,0)))))","v":19000},{"$f":"MIN(K1070:L1070)","v":0},{"$f":"ROUND(SUM(H1068+I1068)*M1066,0)","v":760},{"$f":"SUM(H1068:J1068)","v":19760}]
[{"$f":"B1068+1","v":1000001},null,0.3,{"$f":"B1068","v":1000000},{"$f":"IF(J1066=0,0,E1068)","v":110000},{"$f":"L1066","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1066=10%,5000000,IF(L1066=15%,10000000,IF(L1066=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1063","v":50000000},{"$f":"IF(H1066>H1070,H1066-H1070,0)","v":0},{"$f":"IF(I1070>0,ROUND(I1070*I1066,0),0)","v":0},{"$f":"IF(H1070>=D1070,Q1070+(I1070-J1070),(I1070-J1070))","v":0},{"$f":"IF(H1068>0,ROUND(H1068*L1066,0),0)","v":0},{"$f":"IF(K1070>L1070,0,L1070-K1070)","v":0},null,null,null,{"$f":"Y1056","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1052","v":545000},{"$f":"VLOOKUP(H1073,A1073:C1077,3)","v":0.2},{"$f":"INDEX(D1073:D1077,MATCH(I1073,C1073:C1077,0))","v":500000},{"$f":"INDEX(E1073:E1077,MATCH(I1073,C1073:C1077,0))","v":100000},{"$f":"L1052","v":0},0.04]
[{"$f":"B1073+1","v":500001},1000000,0.2,{"$f":"B1073","v":500000},{"$f":"(B1074-B1073)*C1074","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1074+1","v":1000001},null,0.3,{"$f":"B1074","v":1000000},{"$f":"IF(J1073=0,0,E1074)","v":100000},0,0.04,{"$f":"IF(I1073=C1077,E1076+ROUND((H1073-J1073),0)*I1073,IF(I1073=C1076,E1075+ROUND((H1073-J1073)*I1073,0),IF(I1073=C1075,E1074+ROUND((H1073-J1073)*I1073,0),IF(I1073=C1074,E1073+ROUND((H1073-J1073)*I1073,0),E1072+ROUND((H1073-J1073)*I1073,0)))))","v":9000},{"$f":"MIN(K1077:L1077)","v":0},{"$f":"ROUND(SUM(H1075+I1075)*M1073,0)","v":360},{"$f":"SUM(H1075:J1075)","v":9360}]
[null,null,null,null,null,{"$f":"L1073","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1073=10%,5000000,IF(L1073=15%,10000000,IF(L1073=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1070","v":50000000},{"$f":"IF(H1073>H1077,H1073-H1077,0)","v":0},{"$f":"IF(I1077>0,ROUND(I1077*I1073,0),0)","v":0},{"$f":"IF(H1077>=D1077,Q1077+(I1077-J1077),(I1077-J1077))","v":0},{"$f":"IF(H1075>0,ROUND(H1075*L1073,0),0)","v":0},{"$f":"IF(K1077>L1077,0,L1077-K1077)","v":0},null,null,null,{"$f":"Y1057","v":0}]
[null,null,2022,{"$f":"C1078+1","v":2023},null,"2022-23"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit",null,null,"Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1078","v":2022},{"$f":"D1078","v":2023},null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H1081,A1081:C1085,3)","v":0.2},{"$f":"INDEX(D1081:D1085,MATCH(I1081,C1081:C1085,0))","v":500000},{"$f":"INDEX(E1081:E1085,MATCH(I1081,C1081:C1085,0))","v":112500},{"$f":"VLOOKUP($H$994,$AA$993:$AC$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1081,IF($E$3=\"Female\",B1088,IF($E$3=\"Senior Citizen\",B1095,B1102)))","v":250000},0,{"$f":"O1081","v":250000},null,null,null,null,null,null,null,null,null,{"$f":"AB1080+1","v":5000001},10000000,0.1]
[{"$f":"B1081+1","v":250001},500000,0.05,{"$f":"B1081","v":250000},{"$f":"(B1082-B1081)*C1082","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1081+1","v":250001},500000,0.05,null,null,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($V$938:$V$941,MATCH($T$937,$T$938:$T$941,0))","v":21500},null,null,{"$f":"IF($U$1001=37%,25%,IF($U$1001=25%,15%,IF($U$1001=15%,10%,0)))","v":0},null,{"$f":"AB1081+1","v":10000001},20000000,0.15]
[{"$f":"B1082+1","v":500001},1000000,0.2,{"$f":"B1082","v":500000},{"$f":"E1082+(B1083-B1082)*C1083","v":112500},0,0.04,{"$f":"IF(I1081=C1085,E1084+ROUND((H1081-J1081),0)*I1081,IF(I1081=C1084,E1083+ROUND((H1081-J1081)*I1081,0),IF(I1081=C1083,E1082+ROUND((H1081-J1081)*I1081,0),IF(I1081=C1082,E1081+ROUND((H1081-J1081)*I1081,0),E1080+ROUND((H1081-J1081)*I1081,0)))))","v":21500},{"$f":"MIN(K1085:L1085)","v":0},{"$f":"ROUND(SUM(H1083+I1083)*M1081,0)","v":860},{"$f":"SUM(H1083:J1083)","v":22360},null,null,{"$f":"O1082+1","v":500001},1000000,0.2,null,null,null,"Male",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(112500),IF($V$943>500000,($V$943-500000)*20%+(12500),IF($V$943>250000,($V$943-250000)*5%,\"0\")))","v":21500},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(112500),IF($W$1001>500000,($W$1001-500000)*20%+(12500),IF($W$1001>250000,($W$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(V1083*$U$1001,0)","v":0},{"$f":"ROUND(W1083*$Y$995,0)","v":0},{"$f":"V1083+X1083-W1083-Y1083","v":-1291000},{"$f":"AB1082+1","v":20000001},50000000,0.25]
[{"$f":"B1083+1","v":1000001},null,0.3,{"$f":"B1083","v":1000000},{"$f":"IF(J1081=0,0,E1083)","v":112500},{"$f":"L1081","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1083+1","v":1000001},0,0.3,null,null,null,"Female",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(112500),IF($V$943>500000,($V$943-500000)*20%+(12500),IF($V$943>250000,($V$943-250000)*5%,\"0\")))","v":21500},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(112500),IF($W$1001>500000,($W$1001-500000)*20%+(12500),IF($W$1001>250000,($W$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(V1084*$U$1001,0)","v":0},{"$f":"ROUND(W1084*$Y$995,0)","v":0},{"$f":"V1084+X1084-W1084-Y1084","v":-1291000},{"$f":"AB1083+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1081=10%,5000000,IF(L1081=15%,10000000,IF(L1081=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1085","v":50000000},{"$f":"IF(H1081>H1085,H1081-H1085,0)","v":0},{"$f":"IF(I1085>0,ROUND(I1085*I1081,0),0)","v":0},{"$f":"IF(H1085>=D1085,Q1085+(I1085-J1085),(I1085-J1085))","v":0},{"$f":"IF(H1083>0,ROUND(H1083*L1081,0),0)","v":0},{"$f":"IF(K1085>L1085,0,L1085-K1085)","v":0},{"$f":"O1084+1","v":1},0,0,{"$f":"Y1083","v":0},null,null,"Senior Citizen",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(120000),IF($V$943>500000,($V$943-500000)*20%+(20000),IF($V$943>300000,($V$943-300000)*10%,\"0\")))","v":29000},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(110000),IF($W$1001>500000,($W$1001-500000)*20%+(10000),IF($W$1001>300000,($W$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(V1085*$U$1001,0)","v":0},{"$f":"ROUND(W1085*$Y$995,0)","v":0},{"$f":"V1085+X1085-W1085-Y1085","v":-1281000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1083,IF($E$3=\"Female\",H1090,IF($E$3=\"Senior Citizen\",H1097,H1104)))","v":21500},null,null,null,"Very Senior Citizen",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(100000),IF($V$943>500000,($V$943-500000)*20%,\"0\"))","v":9000},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(100000),IF($W$1001>500000,($W$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(V1086*$U$1001,0)","v":0},{"$f":"ROUND(W1086*$Y$995,0)","v":0},{"$f":"V1086+X1086-W1086-Y1086","v":-1291000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1083,IF($E$3=\"Female\",I1090,IF($E$3=\"Senior Citizen\",I1097,I1104)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1081","v":545000},{"$f":"VLOOKUP(H1088,A1088:C1092,3)","v":0.2},{"$f":"INDEX(D1088:D1092,MATCH(I1088,C1088:C1092,0))","v":500000},{"$f":"INDEX(E1088:E1092,MATCH(I1088,C1088:C1092,0))","v":112500},{"$f":"L1081","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1083,IF($E$3=\"Female\",J1090,IF($E$3=\"Senior Citizen\",J1097,J1104)))","v":860},null,null,null,"Tax Income",{"$f":"L1081","v":0},{"$f":"$E$4","v":545000},{"$f":"IF($U$1001=V1093,U1092,IF(U1088=V1092,U1091,IF(U1088=V1091,U1090,U1089)))","v":5000000}]
[{"$f":"B1088+1","v":250001},500000,0.05,{"$f":"B1088","v":250000},{"$f":"(B1089-B1088)*C1089","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1083,IF($E$3=\"Female\",K1090,IF($E$3=\"Senior Citizen\",K1097,K1104)))","v":22360},null,null,null,0,5000000,0,{"$f":"U1091","v":20000000}]
[{"$f":"B1089+1","v":500001},1000000,0.2,{"$f":"B1089","v":500000},{"$f":"E1089+(B1090-B1089)*C1090","v":112500},0,0.04,{"$f":"IF(I1088=C1092,E1091+ROUND((H1088-J1088),0)*I1088,IF(I1088=C1091,E1090+ROUND((H1088-J1088)*I1088,0),IF(I1088=C1090,E1089+ROUND((H1088-J1088)*I1088,0),IF(I1088=C1089,E1088+ROUND((H1088-J1088)*I1088,0),E1087+ROUND((H1088-J1088)*I1088,0)))))","v":21500},{"$f":"MIN(K1092:L1092)","v":0},{"$f":"ROUND(SUM(H1090+I1090)*M1088,0)","v":860},{"$f":"SUM(H1090:J1090)","v":22360},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1080,IF($E$3=\"Female\",A1087,IF($E$3=\"Senior Citizen\",A1094,A1101)))","v":"(below 60 years)"},null,null,null,{"$f":"U1089+1","v":5000001},10000000,0.1,{"$f":"$V$943-T1090+1","v":-4455000}]
[{"$f":"B1090+1","v":1000001},null,0.3,{"$f":"B1090","v":1000000},{"$f":"IF(J1088=0,0,E1090)","v":112500},{"$f":"L1088","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1085,IF($E$3=\"Female\",M1092,IF($E$3=\"Senior Citizen\",M1099,M1106)))","v":0},null,null,null,{"$f":"U1090+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1088=10%,5000000,IF(L1088=15%,10000000,IF(L1088=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1085","v":50000000},{"$f":"IF(H1088>H1092,H1088-H1092,0)","v":0},{"$f":"IF(I1092>0,ROUND(I1092*I1088,0),0)","v":0},{"$f":"IF(H1092>=D1092,Q1092+(I1092-J1092),(I1092-J1092))","v":0},{"$f":"IF(H1090>0,ROUND(H1090*L1088,0),0)","v":0},{"$f":"IF(K1092>L1092,0,L1092-K1092)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1083,IF($E$3=\"Female\",K1090,IF($E$3=\"Senior Citizen\",K1097,K1104)))","v":22360},{"$f":"Y1084","v":0},null,null,{"$f":"U1091+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,null,null,{"$f":"U1092+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1081","v":545000},{"$f":"VLOOKUP(H1095,A1095:C1099,3)","v":0.2},{"$f":"INDEX(D1095:D1099,MATCH(I1095,C1095:C1099,0))","v":500000},{"$f":"INDEX(E1095:E1099,MATCH(I1095,C1095:C1099,0))","v":110000},{"$f":"L1081","v":0},0.04]
[{"$f":"B1095+1","v":300001},500000,0.05,{"$f":"B1095","v":300000},{"$f":"(B1096-B1095)*C1096","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1096+1","v":500001},1000000,0.2,{"$f":"B1096","v":500000},{"$f":"E1096+(B1097-B1096)*C1097","v":110000},0,0.04,{"$f":"IF(I1095=C1099,E1098+ROUND((H1095-J1095),0)*I1095,IF(I1095=C1098,E1097+ROUND((H1095-J1095)*I1095,0),IF(I1095=C1097,E1096+ROUND((H1095-J1095)*I1095,0),IF(I1095=C1096,E1095+ROUND((H1095-J1095)*I1095,0),E1094+ROUND((H1095-J1095)*I1095,0)))))","v":19000},{"$f":"MIN(K1099:L1099)","v":0},{"$f":"ROUND(SUM(H1097+I1097)*M1095,0)","v":760},{"$f":"SUM(H1097:J1097)","v":19760}]
[{"$f":"B1097+1","v":1000001},null,0.3,{"$f":"B1097","v":1000000},{"$f":"IF(J1095=0,0,E1097)","v":110000},{"$f":"L1095","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1095=10%,5000000,IF(L1095=15%,10000000,IF(L1095=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1092","v":50000000},{"$f":"IF(H1095>H1099,H1095-H1099,0)","v":0},{"$f":"IF(I1099>0,ROUND(I1099*I1095,0),0)","v":0},{"$f":"IF(H1099>=D1099,Q1099+(I1099-J1099),(I1099-J1099))","v":0},{"$f":"IF(H1097>0,ROUND(H1097*L1095,0),0)","v":0},{"$f":"IF(K1099>L1099,0,L1099-K1099)","v":0},null,null,null,{"$f":"Y1085","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1081","v":545000},{"$f":"VLOOKUP(H1102,A1102:C1106,3)","v":0.2},{"$f":"INDEX(D1102:D1106,MATCH(I1102,C1102:C1106,0))","v":500000},{"$f":"INDEX(E1102:E1106,MATCH(I1102,C1102:C1106,0))","v":100000},{"$f":"L1081","v":0},0.04]
[{"$f":"B1102+1","v":500001},1000000,0.2,{"$f":"B1102","v":500000},{"$f":"(B1103-B1102)*C1103","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1103+1","v":1000001},null,0.3,{"$f":"B1103","v":1000000},{"$f":"IF(J1102=0,0,E1103)","v":100000},0,0.04,{"$f":"IF(I1102=C1106,E1105+ROUND((H1102-J1102),0)*I1102,IF(I1102=C1105,E1104+ROUND((H1102-J1102)*I1102,0),IF(I1102=C1104,E1103+ROUND((H1102-J1102)*I1102,0),IF(I1102=C1103,E1102+ROUND((H1102-J1102)*I1102,0),E1101+ROUND((H1102-J1102)*I1102,0)))))","v":9000},{"$f":"MIN(K1106:L1106)","v":0},{"$f":"ROUND(SUM(H1104+I1104)*M1102,0)","v":360},{"$f":"SUM(H1104:J1104)","v":9360}]
[null,null,null,null,null,{"$f":"L1102","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1102=10%,5000000,IF(L1102=15%,10000000,IF(L1102=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1099","v":50000000},{"$f":"IF(H1102>H1106,H1102-H1106,0)","v":0},{"$f":"IF(I1106>0,ROUND(I1106*I1102,0),0)","v":0},{"$f":"IF(H1106>=D1106,Q1106+(I1106-J1106),(I1106-J1106))","v":0},{"$f":"IF(H1104>0,ROUND(H1104*L1102,0),0)","v":0},{"$f":"IF(K1106>L1106,0,L1106-K1106)","v":0},null,null,null,{"$f":"Y1086","v":0}]
[null,null,2023,{"$f":"C1107+1","v":2024},null,"2023-24"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit",null,null,"Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1107","v":2023},{"$f":"D1107","v":2024},null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H1110,A1110:C1114,3)","v":0.2},{"$f":"INDEX(D1110:D1114,MATCH(I1110,C1110:C1114,0))","v":500000},{"$f":"INDEX(E1110:E1114,MATCH(I1110,C1110:C1114,0))","v":112500},{"$f":"VLOOKUP($H$994,$AA$993:$AC$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1110,IF($E$3=\"Female\",B1117,IF($E$3=\"Senior Citizen\",B1124,B1131)))","v":250000},0,{"$f":"O1110","v":250000},null,null,null,null,null,null,null,null,null,{"$f":"AB1109+1","v":5000001},10000000,0.1]
[{"$f":"B1110+1","v":250001},500000,0.05,{"$f":"B1110","v":250000},{"$f":"(B1111-B1110)*C1111","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1110+1","v":250001},500000,0.05,null,null,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($V$938:$V$941,MATCH($T$937,$T$938:$T$941,0))","v":21500},null,null,{"$f":"IF($U$1001=37%,25%,IF($U$1001=25%,15%,IF($U$1001=15%,10%,0)))","v":0},null,{"$f":"AB1110+1","v":10000001},20000000,0.15]
[{"$f":"B1111+1","v":500001},1000000,0.2,{"$f":"B1111","v":500000},{"$f":"E1111+(B1112-B1111)*C1112","v":112500},0,0.04,{"$f":"IF(I1110=C1114,E1113+ROUND((H1110-J1110),0)*I1110,IF(I1110=C1113,E1112+ROUND((H1110-J1110)*I1110,0),IF(I1110=C1112,E1111+ROUND((H1110-J1110)*I1110,0),IF(I1110=C1111,E1110+ROUND((H1110-J1110)*I1110,0),E1109+ROUND((H1110-J1110)*I1110,0)))))","v":21500},{"$f":"MIN(K1114:L1114)","v":0},{"$f":"ROUND(SUM(H1112+I1112)*M1110,0)","v":860},{"$f":"SUM(H1112:J1112)","v":22360},null,null,{"$f":"O1111+1","v":500001},1000000,0.2,null,null,null,"Male",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(112500),IF($V$943>500000,($V$943-500000)*20%+(12500),IF($V$943>250000,($V$943-250000)*5%,\"0\")))","v":21500},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(112500),IF($W$1001>500000,($W$1001-500000)*20%+(12500),IF($W$1001>250000,($W$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(V1112*$U$1001,0)","v":0},{"$f":"ROUND(W1112*$Y$995,0)","v":0},{"$f":"V1112+X1112-W1112-Y1112","v":-1291000},{"$f":"AB1111+1","v":20000001},50000000,0.25]
[{"$f":"B1112+1","v":1000001},null,0.3,{"$f":"B1112","v":1000000},{"$f":"IF(J1110=0,0,E1112)","v":112500},{"$f":"L1110","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1112+1","v":1000001},0,0.3,null,null,null,"Female",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(112500),IF($V$943>500000,($V$943-500000)*20%+(12500),IF($V$943>250000,($V$943-250000)*5%,\"0\")))","v":21500},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(112500),IF($W$1001>500000,($W$1001-500000)*20%+(12500),IF($W$1001>250000,($W$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(V1113*$U$1001,0)","v":0},{"$f":"ROUND(W1113*$Y$995,0)","v":0},{"$f":"V1113+X1113-W1113-Y1113","v":-1291000},{"$f":"AB1112+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1110=10%,5000000,IF(L1110=15%,10000000,IF(L1110=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1114","v":50000000},{"$f":"IF(H1110>H1114,H1110-H1114,0)","v":0},{"$f":"IF(I1114>0,ROUND(I1114*I1110,0),0)","v":0},{"$f":"IF(H1114>=D1114,Q1114+(I1114-J1114),(I1114-J1114))","v":0},{"$f":"IF(H1112>0,ROUND(H1112*L1110,0),0)","v":0},{"$f":"IF(K1114>L1114,0,L1114-K1114)","v":0},{"$f":"O1113+1","v":1},0,0,{"$f":"Y1112","v":0},null,null,"Senior Citizen",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(120000),IF($V$943>500000,($V$943-500000)*20%+(20000),IF($V$943>300000,($V$943-300000)*10%,\"0\")))","v":29000},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(110000),IF($W$1001>500000,($W$1001-500000)*20%+(10000),IF($W$1001>300000,($W$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(V1114*$U$1001,0)","v":0},{"$f":"ROUND(W1114*$Y$995,0)","v":0},{"$f":"V1114+X1114-W1114-Y1114","v":-1281000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1112,IF($E$3=\"Female\",H1119,IF($E$3=\"Senior Citizen\",H1126,H1133)))","v":21500},null,null,null,"Very Senior Citizen",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(100000),IF($V$943>500000,($V$943-500000)*20%,\"0\"))","v":9000},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(100000),IF($W$1001>500000,($W$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(V1115*$U$1001,0)","v":0},{"$f":"ROUND(W1115*$Y$995,0)","v":0},{"$f":"V1115+X1115-W1115-Y1115","v":-1291000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1112,IF($E$3=\"Female\",I1119,IF($E$3=\"Senior Citizen\",I1126,I1133)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1110","v":545000},{"$f":"VLOOKUP(H1117,A1117:C1121,3)","v":0.2},{"$f":"INDEX(D1117:D1121,MATCH(I1117,C1117:C1121,0))","v":500000},{"$f":"INDEX(E1117:E1121,MATCH(I1117,C1117:C1121,0))","v":112500},{"$f":"L1110","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1112,IF($E$3=\"Female\",J1119,IF($E$3=\"Senior Citizen\",J1126,J1133)))","v":860},null,null,null,"Tax Income",{"$f":"L1110","v":0},{"$f":"$E$4","v":545000},{"$f":"IF($U$1001=V1122,U1121,IF(U1117=V1121,U1120,IF(U1117=V1120,U1119,U1118)))","v":5000000}]
[{"$f":"B1117+1","v":250001},500000,0.05,{"$f":"B1117","v":250000},{"$f":"(B1118-B1117)*C1118","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1112,IF($E$3=\"Female\",K1119,IF($E$3=\"Senior Citizen\",K1126,K1133)))","v":22360},null,null,null,0,5000000,0,{"$f":"U1120","v":20000000}]
[{"$f":"B1118+1","v":500001},1000000,0.2,{"$f":"B1118","v":500000},{"$f":"E1118+(B1119-B1118)*C1119","v":112500},0,0.04,{"$f":"IF(I1117=C1121,E1120+ROUND((H1117-J1117),0)*I1117,IF(I1117=C1120,E1119+ROUND((H1117-J1117)*I1117,0),IF(I1117=C1119,E1118+ROUND((H1117-J1117)*I1117,0),IF(I1117=C1118,E1117+ROUND((H1117-J1117)*I1117,0),E1116+ROUND((H1117-J1117)*I1117,0)))))","v":21500},{"$f":"MIN(K1121:L1121)","v":0},{"$f":"ROUND(SUM(H1119+I1119)*M1117,0)","v":860},{"$f":"SUM(H1119:J1119)","v":22360},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1109,IF($E$3=\"Female\",A1116,IF($E$3=\"Senior Citizen\",A1123,A1130)))","v":"(below 60 years)"},null,null,null,{"$f":"U1118+1","v":5000001},10000000,0.1,{"$f":"$V$943-T1119+1","v":-4455000}]
[{"$f":"B1119+1","v":1000001},null,0.3,{"$f":"B1119","v":1000000},{"$f":"IF(J1117=0,0,E1119)","v":112500},{"$f":"L1117","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1114,IF($E$3=\"Female\",M1121,IF($E$3=\"Senior Citizen\",M1128,M1135)))","v":0},null,null,null,{"$f":"U1119+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1117=10%,5000000,IF(L1117=15%,10000000,IF(L1117=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1114","v":50000000},{"$f":"IF(H1117>H1121,H1117-H1121,0)","v":0},{"$f":"IF(I1121>0,ROUND(I1121*I1117,0),0)","v":0},{"$f":"IF(H1121>=D1121,Q1121+(I1121-J1121),(I1121-J1121))","v":0},{"$f":"IF(H1119>0,ROUND(H1119*L1117,0),0)","v":0},{"$f":"IF(K1121>L1121,0,L1121-K1121)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1112,IF($E$3=\"Female\",K1119,IF($E$3=\"Senior Citizen\",K1126,K1133)))","v":22360},{"$f":"Y1113","v":0},null,null,{"$f":"U1120+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,null,null,{"$f":"U1121+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1110","v":545000},{"$f":"VLOOKUP(H1124,A1124:C1128,3)","v":0.2},{"$f":"INDEX(D1124:D1128,MATCH(I1124,C1124:C1128,0))","v":500000},{"$f":"INDEX(E1124:E1128,MATCH(I1124,C1124:C1128,0))","v":110000},{"$f":"L1110","v":0},0.04]
[{"$f":"B1124+1","v":300001},500000,0.05,{"$f":"B1124","v":300000},{"$f":"(B1125-B1124)*C1125","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1125+1","v":500001},1000000,0.2,{"$f":"B1125","v":500000},{"$f":"E1125+(B1126-B1125)*C1126","v":110000},0,0.04,{"$f":"IF(I1124=C1128,E1127+ROUND((H1124-J1124),0)*I1124,IF(I1124=C1127,E1126+ROUND((H1124-J1124)*I1124,0),IF(I1124=C1126,E1125+ROUND((H1124-J1124)*I1124,0),IF(I1124=C1125,E1124+ROUND((H1124-J1124)*I1124,0),E1123+ROUND((H1124-J1124)*I1124,0)))))","v":19000},{"$f":"MIN(K1128:L1128)","v":0},{"$f":"ROUND(SUM(H1126+I1126)*M1124,0)","v":760},{"$f":"SUM(H1126:J1126)","v":19760}]
[{"$f":"B1126+1","v":1000001},null,0.3,{"$f":"B1126","v":1000000},{"$f":"IF(J1124=0,0,E1126)","v":110000},{"$f":"L1124","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1124=10%,5000000,IF(L1124=15%,10000000,IF(L1124=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1121","v":50000000},{"$f":"IF(H1124>H1128,H1124-H1128,0)","v":0},{"$f":"IF(I1128>0,ROUND(I1128*I1124,0),0)","v":0},{"$f":"IF(H1128>=D1128,Q1128+(I1128-J1128),(I1128-J1128))","v":0},{"$f":"IF(H1126>0,ROUND(H1126*L1124,0),0)","v":0},{"$f":"IF(K1128>L1128,0,L1128-K1128)","v":0},null,null,null,{"$f":"Y1114","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1110","v":545000},{"$f":"VLOOKUP(H1131,A1131:C1135,3)","v":0.2},{"$f":"INDEX(D1131:D1135,MATCH(I1131,C1131:C1135,0))","v":500000},{"$f":"INDEX(E1131:E1135,MATCH(I1131,C1131:C1135,0))","v":100000},{"$f":"L1110","v":0},0.04]
[{"$f":"B1131+1","v":500001},1000000,0.2,{"$f":"B1131","v":500000},{"$f":"(B1132-B1131)*C1132","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1132+1","v":1000001},null,0.3,{"$f":"B1132","v":1000000},{"$f":"IF(J1131=0,0,E1132)","v":100000},0,0.04,{"$f":"IF(I1131=C1135,E1134+ROUND((H1131-J1131),0)*I1131,IF(I1131=C1134,E1133+ROUND((H1131-J1131)*I1131,0),IF(I1131=C1133,E1132+ROUND((H1131-J1131)*I1131,0),IF(I1131=C1132,E1131+ROUND((H1131-J1131)*I1131,0),E1130+ROUND((H1131-J1131)*I1131,0)))))","v":9000},{"$f":"MIN(K1135:L1135)","v":0},{"$f":"ROUND(SUM(H1133+I1133)*M1131,0)","v":360},{"$f":"SUM(H1133:J1133)","v":9360}]
[null,null,null,null,null,{"$f":"L1131","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1131=10%,5000000,IF(L1131=15%,10000000,IF(L1131=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1128","v":50000000},{"$f":"IF(H1131>H1135,H1131-H1135,0)","v":0},{"$f":"IF(I1135>0,ROUND(I1135*I1131,0),0)","v":0},{"$f":"IF(H1135>=D1135,Q1135+(I1135-J1135),(I1135-J1135))","v":0},{"$f":"IF(H1133>0,ROUND(H1133*L1131,0),0)","v":0},{"$f":"IF(K1135>L1135,0,L1135-K1135)","v":0},null,null,null,{"$f":"Y1115","v":0}]
[null,null,2024,{"$f":"C1136+1","v":2025},null,"2024-25"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1136","v":2024},{"$f":"D1136","v":2025},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":545000},{"$f":"VLOOKUP(H1139,A1139:C1143,3)","v":0.2},{"$f":"INDEX(D1139:D1143,MATCH(I1139,C1139:C1143,0))","v":500000},{"$f":"INDEX(E1139:E1143,MATCH(I1139,C1139:C1143,0))","v":112500},{"$f":"VLOOKUP($H$994,$AA$993:$AC$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1139,IF($E$3=\"Female\",B1146,IF($E$3=\"Senior Citizen\",B1153,B1160)))","v":250000},0,{"$f":"O1139","v":250000},null,null,null,null,null,null,null,{"$f":"Z1138+1","v":5000001},10000000,0.1]
[{"$f":"B1139+1","v":250001},500000,0.05,{"$f":"B1139","v":250000},{"$f":"(B1140-B1139)*C1140","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1139+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1139+1","v":10000001},20000000,0.15]
[{"$f":"B1140+1","v":500001},1000000,0.2,{"$f":"B1140","v":500000},{"$f":"E1140+(B1141-B1140)*C1141","v":112500},0,0.04,{"$f":"IF(I1139=C1143,E1142+ROUND((H1139-J1139),0)*I1139,IF(I1139=C1142,E1141+ROUND((H1139-J1139)*I1139,0),IF(I1139=C1141,E1140+ROUND((H1139-J1139)*I1139,0),IF(I1139=C1140,E1139+ROUND((H1139-J1139)*I1139,0),E1138+ROUND((H1139-J1139)*I1139,0)))))","v":21500},{"$f":"MIN(K1143:L1143)","v":0},{"$f":"ROUND(SUM(H1141+I1141)*M1139,0)","v":860},{"$f":"SUM(H1141:J1141)","v":22360},null,null,{"$f":"O1140+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":{"$error":"#VALUE!"}},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":"0"},{"$f":"ROUND(T1141*$S$1001,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(U1141*$W$995,0)","v":0},{"$f":"T1141+V1141-U1141-W1141","v":{"$error":"#VALUE!"}},{"$f":"Z1140+1","v":20000001},50000000,0.25]
[{"$f":"B1141+1","v":1000001},null,0.3,{"$f":"B1141","v":1000000},{"$f":"IF(J1139=0,0,E1141)","v":112500},{"$f":"L1139","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1141+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":{"$error":"#VALUE!"}},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":"0"},{"$f":"ROUND(T1142*$S$1001,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(U1142*$W$995,0)","v":0},{"$f":"T1142+V1142-U1142-W1142","v":{"$error":"#VALUE!"}},{"$f":"Z1141+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1139=10%,5000000,IF(L1139=15%,10000000,IF(L1139=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1143","v":50000000},{"$f":"IF(H1139>H1143,H1139-H1143,0)","v":0},{"$f":"IF(I1143>0,ROUND(I1143*I1139,0),0)","v":0},{"$f":"IF(H1143>=D1143,Q1143+(I1143-J1143),(I1143-J1143))","v":0},{"$f":"IF(H1141>0,ROUND(H1141*L1139,0),0)","v":0},{"$f":"IF(K1143>L1143,0,L1143-K1143)","v":0},{"$f":"O1142+1","v":1},0,0,{"$f":"W1141","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":{"$error":"#VALUE!"}},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":"0"},{"$f":"ROUND(T1143*$S$1001,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(U1143*$W$995,0)","v":0},{"$f":"T1143+V1143-U1143-W1143","v":{"$error":"#VALUE!"}}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1141,IF($E$3=\"Female\",H1148,IF($E$3=\"Senior Citizen\",H1155,H1162)))","v":21500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":{"$error":"#VALUE!"}},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":"0"},{"$f":"ROUND(T1144*$S$1001,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(U1144*$W$995,0)","v":0},{"$f":"T1144+V1144-U1144-W1144","v":{"$error":"#VALUE!"}}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1141,IF($E$3=\"Female\",I1148,IF($E$3=\"Senior Citizen\",I1155,I1162)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1139","v":545000},{"$f":"VLOOKUP(H1146,A1146:C1150,3)","v":0.2},{"$f":"INDEX(D1146:D1150,MATCH(I1146,C1146:C1150,0))","v":500000},{"$f":"INDEX(E1146:E1150,MATCH(I1146,C1146:C1150,0))","v":112500},{"$f":"L1139","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1141,IF($E$3=\"Female\",J1148,IF($E$3=\"Senior Citizen\",J1155,J1162)))","v":860},null,"Tax Income",{"$f":"L1139","v":0},{"$f":"$E$4","v":545000},{"$f":"IF($S$1001=T1151,S1150,IF(S1146=T1150,S1149,IF(S1146=T1149,S1148,S1147)))","v":5000000}]
[{"$f":"B1146+1","v":250001},500000,0.05,{"$f":"B1146","v":250000},{"$f":"(B1147-B1146)*C1147","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1141,IF($E$3=\"Female\",K1148,IF($E$3=\"Senior Citizen\",K1155,K1162)))","v":22360},null,0,5000000,0,{"$f":"S1149","v":20000000}]
[{"$f":"B1147+1","v":500001},1000000,0.2,{"$f":"B1147","v":500000},{"$f":"E1147+(B1148-B1147)*C1148","v":112500},0,0.04,{"$f":"IF(I1146=C1150,E1149+ROUND((H1146-J1146),0)*I1146,IF(I1146=C1149,E1148+ROUND((H1146-J1146)*I1146,0),IF(I1146=C1148,E1147+ROUND((H1146-J1146)*I1146,0),IF(I1146=C1147,E1146+ROUND((H1146-J1146)*I1146,0),E1145+ROUND((H1146-J1146)*I1146,0)))))","v":21500},{"$f":"MIN(K1150:L1150)","v":0},{"$f":"ROUND(SUM(H1148+I1148)*M1146,0)","v":860},{"$f":"SUM(H1148:J1148)","v":22360},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1138,IF($E$3=\"Female\",A1145,IF($E$3=\"Senior Citizen\",A1152,A1159)))","v":"(below 60 years)"},null,{"$f":"S1147+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1148+1","v":{"$error":"#VALUE!"}}]
[{"$f":"B1148+1","v":1000001},null,0.3,{"$f":"B1148","v":1000000},{"$f":"IF(J1146=0,0,E1148)","v":112500},{"$f":"L1146","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1143,IF($E$3=\"Female\",M1150,IF($E$3=\"Senior Citizen\",M1157,M1164)))","v":0},null,{"$f":"S1148+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1146=10%,5000000,IF(L1146=15%,10000000,IF(L1146=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1143","v":50000000},{"$f":"IF(H1146>H1150,H1146-H1150,0)","v":0},{"$f":"IF(I1150>0,ROUND(I1150*I1146,0),0)","v":0},{"$f":"IF(H1150>=D1150,Q1150+(I1150-J1150),(I1150-J1150))","v":0},{"$f":"IF(H1148>0,ROUND(H1148*L1146,0),0)","v":0},{"$f":"IF(K1150>L1150,0,L1150-K1150)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1141,IF($E$3=\"Female\",K1148,IF($E$3=\"Senior Citizen\",K1155,K1162)))","v":22360},{"$f":"W1142","v":0},{"$f":"S1149+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1150+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1139","v":545000},{"$f":"VLOOKUP(H1153,A1153:C1157,3)","v":0.2},{"$f":"INDEX(D1153:D1157,MATCH(I1153,C1153:C1157,0))","v":500000},{"$f":"INDEX(E1153:E1157,MATCH(I1153,C1153:C1157,0))","v":110000},{"$f":"L1139","v":0},0.04]
[{"$f":"B1153+1","v":300001},500000,0.05,{"$f":"B1153","v":300000},{"$f":"(B1154-B1153)*C1154","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1154+1","v":500001},1000000,0.2,{"$f":"B1154","v":500000},{"$f":"E1154+(B1155-B1154)*C1155","v":110000},0,0.04,{"$f":"IF(I1153=C1157,E1156+ROUND((H1153-J1153),0)*I1153,IF(I1153=C1156,E1155+ROUND((H1153-J1153)*I1153,0),IF(I1153=C1155,E1154+ROUND((H1153-J1153)*I1153,0),IF(I1153=C1154,E1153+ROUND((H1153-J1153)*I1153,0),E1152+ROUND((H1153-J1153)*I1153,0)))))","v":19000},{"$f":"MIN(K1157:L1157)","v":0},{"$f":"ROUND(SUM(H1155+I1155)*M1153,0)","v":760},{"$f":"SUM(H1155:J1155)","v":19760}]
[{"$f":"B1155+1","v":1000001},null,0.3,{"$f":"B1155","v":1000000},{"$f":"IF(J1153=0,0,E1155)","v":110000},{"$f":"L1153","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1153=10%,5000000,IF(L1153=15%,10000000,IF(L1153=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1150","v":50000000},{"$f":"IF(H1153>H1157,H1153-H1157,0)","v":0},{"$f":"IF(I1157>0,ROUND(I1157*I1153,0),0)","v":0},{"$f":"IF(H1157>=D1157,Q1157+(I1157-J1157),(I1157-J1157))","v":0},{"$f":"IF(H1155>0,ROUND(H1155*L1153,0),0)","v":0},{"$f":"IF(K1157>L1157,0,L1157-K1157)","v":0},null,null,null,{"$f":"W1143","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1139","v":545000},{"$f":"VLOOKUP(H1160,A1160:C1164,3)","v":0.2},{"$f":"INDEX(D1160:D1164,MATCH(I1160,C1160:C1164,0))","v":500000},{"$f":"INDEX(E1160:E1164,MATCH(I1160,C1160:C1164,0))","v":100000},{"$f":"L1139","v":0},0.04]
[{"$f":"B1160+1","v":500001},1000000,0.2,{"$f":"B1160","v":500000},{"$f":"(B1161-B1160)*C1161","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1161+1","v":1000001},null,0.3,{"$f":"B1161","v":1000000},{"$f":"IF(J1160=0,0,E1161)","v":100000},0,0.04,{"$f":"IF(I1160=C1164,E1163+ROUND((H1160-J1160),0)*I1160,IF(I1160=C1163,E1162+ROUND((H1160-J1160)*I1160,0),IF(I1160=C1162,E1161+ROUND((H1160-J1160)*I1160,0),IF(I1160=C1161,E1160+ROUND((H1160-J1160)*I1160,0),E1159+ROUND((H1160-J1160)*I1160,0)))))","v":9000},{"$f":"MIN(K1164:L1164)","v":0},{"$f":"ROUND(SUM(H1162+I1162)*M1160,0)","v":360},{"$f":"SUM(H1162:J1162)","v":9360}]
[null,null,null,null,null,{"$f":"L1160","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1160=10%,5000000,IF(L1160=15%,10000000,IF(L1160=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1157","v":50000000},{"$f":"IF(H1160>H1164,H1160-H1164,0)","v":0},{"$f":"IF(I1164>0,ROUND(I1164*I1160,0),0)","v":0},{"$f":"IF(H1164>=D1164,Q1164+(I1164-J1164),(I1164-J1164))","v":0},{"$f":"IF(H1162>0,ROUND(H1162*L1160,0),0)","v":0},{"$f":"IF(K1164>L1164,0,L1164-K1164)","v":0},null,null,null,{"$f":"W1144","v":0}]
[]
[]
["Fin._Year","Asst. Year","TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due","Rebate u/s 87A","Revised E.cess(adjusting 87A)","Revised Total Tax due","Tax Due","Basic Exemtion limit",null,"SUR. RATE","Marginal releif limit"]
[{"$f":"F5","v":"1985-86"},{"$f":"A1169","v":"1986-87"},{"$f":"P13","v":251750},{"$f":"P14","v":12588},{"$f":"P15","v":0},{"$f":"P16","v":264338},{"$f":"P17","v":"Not defined"},{"$f":"P18","v":0},{"$f":"P19","v":264338},0,{"$f":"IF(J1168>0,ROUND((C1168-J1168)*0.03,0),E1168)","v":0},{"$f":"C1168+D1168-J1168+K1168","v":264338}]
[{"$f":"F34","v":"1986-87"},{"$f":"A1170","v":"1987-88"},{"$f":"P42","v":251750},{"$f":"P43","v":12588},{"$f":"P44","v":0},{"$f":"P45","v":264338},{"$f":"P46","v":"Not defined"},{"$f":"P47","v":0},{"$f":"P48","v":264338},0,0,264338]
[{"$f":"F63","v":"1987-88"},"1988-89",{"$f":"P71","v":251750},{"$f":"P72","v":12588},{"$f":"P73","v":0},{"$f":"P74","v":264338},{"$f":"P75","v":"Not defined"},{"$f":"P76","v":0},{"$f":"P77","v":264338},0,0,264338]
[{"$f":"F92","v":"1988-89"},"1989-90",{"$f":"P100","v":251750},{"$f":"P101","v":12588},{"$f":"P102","v":0},{"$f":"P103","v":264338},{"$f":"P104","v":"Not defined"},{"$f":"P105","v":0},{"$f":"P106","v":264338},0,0,264338]
[{"$f":"F121","v":"1989-90"},"1990-91",{"$f":"P129","v":251400},{"$f":"P130","v":20112},{"$f":"P131","v":0},{"$f":"P132","v":271512},{"$f":"P133","v":"Not defined"},{"$f":"P134","v":0},{"$f":"P135","v":271512},0,0,271512]
[{"$f":"F150","v":"1990-91"},"1991-92",{"$f":"P158","v":250100},{"$f":"P159","v":30012},{"$f":"P160","v":0},{"$f":"P161","v":280112},{"$f":"P162","v":"Not defined"},{"$f":"P163","v":0},{"$f":"P164","v":280112},0,0,280112]
[{"$f":"F179","v":"1991-92"},"1992-93",{"$f":"P187","v":250100},{"$f":"P188","v":30012},{"$f":"P189","v":0},{"$f":"P190","v":280112},{"$f":"P191","v":"Not defined"},{"$f":"P192","v":0},{"$f":"P193","v":280112},0,0,280112]
[{"$f":"F208","v":"1992-93"},"1993-94",{"$f":"P216","v":197400},{"$f":"P217","v":23688},{"$f":"P218","v":0},{"$f":"P219","v":221088},{"$f":"P220","v":"Not defined"},{"$f":"P221","v":0},{"$f":"P222","v":221088},0,0,221088]
[{"$f":"F237","v":"1993-94"},"1994-95",{"$f":"P245","v":197000},{"$f":"P246","v":23640},{"$f":"P247","v":0},{"$f":"P248","v":220640},{"$f":"P249","v":"Not defined"},{"$f":"P250","v":0},{"$f":"P251","v":220640},0,0,220640]
[{"$f":"F266","v":"1994-95"},"1995-96",{"$f":"P274","v":193000},{"$f":"P275","v":0},{"$f":"P276","v":0},{"$f":"P277","v":193000},{"$f":"P278","v":"Not defined"},{"$f":"P279","v":0},{"$f":"P280","v":193000},0,0,193000]
[{"$f":"F295","v":"1995-96"},"1996-97",{"$f":"P303","v":192000},{"$f":"P304","v":0},{"$f":"P305","v":0},{"$f":"P306","v":192000},{"$f":"P307","v":"Not defined"},{"$f":"P308","v":0},{"$f":"P309","v":192000},0,0,192000]
[{"$f":"F324","v":"1996-97"},"1997-98",{"$f":"P332","v":191000},{"$f":"P333","v":0},{"$f":"P334","v":0},{"$f":"P335","v":191000},{"$f":"P336","v":"Not defined"},{"$f":"P337","v":0},{"$f":"P338","v":191000},0,0,191000]
[{"$f":"F353","v":"1997-98"},"1998-99",{"$f":"P361","v":138500},{"$f":"P362","v":0},{"$f":"P363","v":0},{"$f":"P364","v":138500},{"$f":"P365","v":"Not defined"},{"$f":"P366","v":0},{"$f":"P367","v":138500},0,0,138500]
[{"$f":"F382","v":"1998-99"},"1999-00",{"$f":"P390","v":137500},{"$f":"P391","v":0},{"$f":"P392","v":0},{"$f":"P393","v":137500},{"$f":"P394","v":"Not defined"},{"$f":"P395","v":0},{"$f":"P396","v":137500},0,0,137500]
[{"$f":"F411","v":"1999-00"},"2000-01",{"$f":"P419","v":137500},{"$f":"P420","v":13750},{"$f":"P421","v":0},{"$f":"P422","v":151250},{"$f":"P423","v":"Not defined"},{"$f":"P424","v":0},{"$f":"P425","v":151250},0,0,151250]
[{"$f":"F440","v":"2000-01"},"2001-02",{"$f":"P448","v":137500},{"$f":"P449","v":23375},{"$f":"P450","v":0},{"$f":"P451","v":160875},{"$f":"P452","v":"(below 65 years)"},{"$f":"P453","v":0},{"$f":"P454","v":160875},0,0,160875]
[{"$f":"F469","v":"2001-02"},"2002-03",{"$f":"P477","v":137500},{"$f":"P478","v":2750},{"$f":"P479","v":0},{"$f":"P480","v":140250},{"$f":"P481","v":"(below 65 years)"},{"$f":"P482","v":0},{"$f":"P483","v":140250},0,0,140250]
[{"$f":"F498","v":"2002-03"},"2003-04",{"$f":"P506","v":137500},{"$f":"P507","v":6875},{"$f":"P508","v":0},{"$f":"P509","v":144375},{"$f":"P510","v":"(below 65 years)"},{"$f":"P511","v":0},{"$f":"P512","v":144375},0,0,144375]
[{"$f":"F527","v":"2003-04"},"2004-05",{"$f":"P535","v":137500},{"$f":"P536","v":0},{"$f":"P537","v":0},{"$f":"P538","v":137500},{"$f":"P539","v":"(below 65 years)"},{"$f":"P540","v":0},{"$f":"P541","v":137500},0,0,137500]
[{"$f":"F556","v":"2004-05"},"2005-06",{"$f":"P564","v":137500},{"$f":"P565","v":0},{"$f":"P566","v":2750},{"$f":"P567","v":140250},{"$f":"P568","v":"(below 65 years)"},{"$f":"P569","v":0},{"$f":"P570","v":140250},0,2750,140250]
[{"$f":"F585","v":"2005-06"},"2006-07",{"$f":"P593","v":113500},{"$f":"P594","v":0},{"$f":"P595","v":2270},{"$f":"P596","v":115770},{"$f":"P597","v":"(below 65 years)"},{"$f":"P598","v":0},{"$f":"P599","v":115770},0,2270,115770]
[{"$f":"F614","v":"2006-07"},"2007-08",{"$f":"P622","v":113500},{"$f":"P623","v":0},{"$f":"P624","v":2270},{"$f":"P625","v":115770},{"$f":"P626","v":"(below 65 years)"},{"$f":"P627","v":0},{"$f":"P628","v":115770},0,2270,115770]
[{"$f":"F643","v":"2007-08"},"2008-09",{"$f":"P651","v":112500},{"$f":"P652","v":0},{"$f":"P653","v":3375},{"$f":"P654","v":115875},{"$f":"P655","v":"(below 65 years)"},{"$f":"P656","v":0},{"$f":"P657","v":115875},0,3375,115875]
[{"$f":"F672","v":"2008-09"},"2009-10",{"$f":"P680","v":68500},{"$f":"P681","v":0},{"$f":"P682","v":2055},{"$f":"P683","v":70555},{"$f":"P684","v":"(below 65 years)"},{"$f":"P685","v":0},{"$f":"P686","v":70555},0,2055,70555]
[{"$f":"F701","v":"2009-10"},"2010-11",{"$f":"P709","v":67500},{"$f":"P710","v":0},{"$f":"P711","v":2025},{"$f":"P712","v":69525},{"$f":"P713","v":"(below 65 years)"},{"$f":"P714","v":0},{"$f":"P715","v":69525},0,2025,69525]
[{"$f":"F730","v":"2010-11"},"2011-12",{"$f":"P738","v":43000},{"$f":"P739","v":0},{"$f":"P740","v":1290},{"$f":"P741","v":44290},{"$f":"P742","v":"(below 65 years)"},{"$f":"P743","v":0},{"$f":"P744","v":44290},0,1290,44290]
[{"$f":"F759","v":"2011-12"},"2012-13",{"$f":"P767","v":41000},{"$f":"P768","v":0},{"$f":"P769","v":1230},{"$f":"P770","v":42230},{"$f":"P771","v":"(below 60 years)"},{"$f":"P772","v":0},{"$f":"P773","v":42230},0,1230,42230]
[{"$f":"F788","v":"2012-13"},"2013-14",{"$f":"P796","v":39000},{"$f":"P797","v":0},{"$f":"P798","v":1170},{"$f":"P799","v":40170},{"$f":"P800","v":"(below 65 years)"},{"$f":"P801","v":0},{"$f":"P802","v":40170},0,1170,40170]
[{"$f":"F817","v":"2013-14"},"2014-15",{"$f":"P825","v":39000},{"$f":"P826","v":0},{"$f":"P827","v":1170},{"$f":"P828","v":40170},{"$f":"P829","v":"(below 60 years)"},{"$f":"P830","v":0},{"$f":"P831","v":40170},{"$f":"IF($E$4<=O1196,0,IF($E$4>500000,0,IF($E$4>O1196,IF(C1196<2000,C1196,2000),0)))","v":0},1170,40170,null,{"$f":"Q820+20000","v":220000},{"$f":"N1196-20000","v":200000}]
[{"$f":"F846","v":"2014-15"},"2015-16",{"$f":"P854","v":34000},{"$f":"P855","v":0},{"$f":"P856","v":1020},{"$f":"P857","v":35020},{"$f":"P858","v":"(below 60 years)"},{"$f":"P859","v":0},{"$f":"P860","v":35020},{"$f":"IF($E$4<=O1197,0,IF($E$4>500000,0,IF($E$4>O1197,IF(C1197<2000,C1197,2000),0)))","v":0},1020,35020,null,{"$f":"Q849+20000","v":270000},{"$f":"N1197-20000","v":250000}]
[{"$f":"F875","v":"2015-16"},"2016-17",{"$f":"P883","v":34000},{"$f":"P884","v":0},{"$f":"P885","v":1020},{"$f":"P886","v":35020},{"$f":"P887","v":"(below 60 years)"},{"$f":"P888","v":0},{"$f":"P889","v":35020},{"$f":"IF($E$4<=O1198,0,IF($E$4>500000,0,IF($E$4>O1198,IF(C1198<2000,C1198,2000),0)))","v":0},1020,35020,null,{"$f":"Q878+20000","v":270000},{"$f":"N1198-20000","v":250000}]
["2016-17","2017-18",{"$f":"P912","v":34000},{"$f":"P913","v":0},{"$f":"P914","v":1020},{"$f":"P915","v":35020},{"$f":"P916","v":"(below 60 years)"},{"$f":"P917","v":0},{"$f":"P918","v":35020},{"$f":"IF($E$4<=O1199,0,IF($E$4>500000,0,IF($E$4>O1199,IF(C1199<5000,C1199,5000),0)))","v":0},1020,35020,null,{"$f":"Q907+20000","v":270000},{"$f":"N1199-20000","v":250000},{"$f":"L907","v":0},10000000]
[{"$f":"B1199","v":"2017-18"},"2018-19",{"$f":"P941","v":21500},{"$f":"P942","v":0},{"$f":"P943","v":645},{"$f":"P944","v":22145},{"$f":"P945","v":"(below 60 years)"},{"$f":"P946","v":0},{"$f":"P947","v":22145},{"$f":"IF($E$4<=250000,0,IF($E$4>350000,0,IF($E$4>300000,2500,IF($E$4>50000,C1200))))","v":0},645,22145,null,null,null,{"$f":"L936","v":0},5000000]
["2018-19","2019-20",{"$f":"P970","v":21500},{"$f":"P971","v":0},{"$f":"P972","v":860},{"$f":"P973","v":22360},{"$f":"P974","v":"(below 60 years)"},{"$f":"P975","v":0},{"$f":"P976","v":22360},{"$f":"IF($E$4<=250000,0,IF($E$4>350000,0,IF($E$4>300000,2500,IF($E$4>50000,C1201))))","v":0},{"$f":"IF(J1201>0,ROUND((C1201-J1201)*0.04,0),E1201)","v":860},22360]
["2019-20","2020-21",{"$f":"P999","v":21500},{"$f":"P1000","v":0},{"$f":"P1001","v":860},{"$f":"P1002","v":22360},{"$f":"P1003","v":"(below 60 years)"},{"$f":"P1004","v":0},{"$f":"P1005","v":22360},{"$f":"IF($E$4<=O1202,0,IF($E$4>500000,0,IF($E$4>O1202,IF(C1202<12500,C1202,12500),0)))","v":0},860,22360,null,{"$f":"Q1022+20000","v":20000},{"$f":"N1202-20000","v":0}]
["2020-21","2021-22",{"$f":"P1028","v":21500},{"$f":"P1029","v":0},{"$f":"P1030","v":860},{"$f":"P1031","v":22360},{"$f":"P1032","v":"(below 60 years)"},{"$f":"P1033","v":0},{"$f":"P1034","v":22360},{"$f":"IF($E$4<=O1203,0,IF($E$4>500000,0,IF($E$4>O1203,IF(C1203<12500,C1203,12500),0)))","v":0},860,22360,null,{"$f":"Q995+20000","v":20000},{"$f":"N1203-20000","v":0}]
["2021-22","2022-23",{"$f":"P1057","v":21500},{"$f":"P1058","v":0},{"$f":"P1059","v":860},{"$f":"P1060","v":22360},{"$f":"P1061","v":"(below 60 years)"},{"$f":"P1062","v":0},{"$f":"P1063","v":22360},{"$f":"IF($E$4<=O1204,0,IF($E$4>500000,0,IF($E$4>O1204,IF(C1204<12500,C1204,12500),0)))","v":0},860,22360,null,{"$f":"Q996+20000","v":20000},{"$f":"N1204-20000","v":0},{"$f":"L938","v":0},5000000]
["2022-23","2023-24",{"$f":"P1086","v":21500},{"$f":"P1087","v":0},{"$f":"P1088","v":860},{"$f":"P1089","v":22360},{"$f":"P1090","v":"(below 60 years)"},{"$f":"P1091","v":0},{"$f":"P1092","v":22360},{"$f":"IF($E$4<=O1205,0,IF($E$4>500000,0,IF($E$4>O1205,IF(C1205<12500,C1205,12500),0)))","v":0},860,22360,null,{"$f":"Q997+20000","v":20000},{"$f":"N1205-20000","v":0},{"$f":"L939","v":"Sur. Amt"},5000000]
["2023-24","2024-25",{"$f":"P1086","v":21500},{"$f":"P1087","v":0},{"$f":"P1088","v":860},{"$f":"P1089","v":22360},{"$f":"P1090","v":"(below 60 years)"},{"$f":"P1091","v":0},{"$f":"P1092","v":22360},{"$f":"IF($E$4<=O1206,0,IF($E$4>K1213,0,IF($E$4>O1206,IF(C1206<K1212,C1206,K1212),0)))","v":0},860,22360]
["2024-25","2025-26",{"$f":"P1144","v":21500},{"$f":"P1145","v":0},{"$f":"P1146","v":860},{"$f":"P1147","v":22360},{"$f":"P1148","v":"(below 60 years)"},{"$f":"P1149","v":0},{"$f":"P1150","v":22360},{"$f":"IF($E$4<=O1207,0,IF($E$4>K1214,0,IF($E$4>O1207,IF(C1207<K1213,C1207,K1213),0)))","v":0},860,{"$f":"C1207+D1207-J1207+K1207","v":22360}]
[{"$f":"$E$2","v":"2024-25"},{"$f":"INDEX($B$1168:$B$1207,MATCH($A$1208,$A$1168:$A$1207,0))","v":"2025-26"},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!D727,INDEX($C$1168:$C$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":12250},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!E727,INDEX($D$1168:$D$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":0},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!F727,INDEX($E$1168:$E$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":490},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!G727,INDEX($F$1168:$F$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":12740},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!H727,INDEX($G$1168:$G$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":"Not Defined"},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!I727,INDEX($H$1168:$H$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":0},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!J727,INDEX($I$1168:$I$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":12250},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!K727,INDEX($J$1168:$J$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":12250},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!L727,INDEX($K$1168:$K$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":0},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!M727,INDEX($L$1168:$L$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":0},null,null,null,{"$f":"INDEX($P$1168:$P$1204,MATCH($A$1208,$A$1168:$A$1204,0))","v":{"$error":"#N/A"}},{"$f":"INDEX($Q$1168:$Q$1204,MATCH($A$1208,$A$1168:$A$1204,0))","v":{"$error":"#N/A"}}]
["Fin._Year","Asst. Year","TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due","Rebate u/s 87A","Revised E.cess(adjusting 87A)","Revised Total Tax due","Tax Due"]
[null,"FIN. YEAR",{"$f":"E2","v":"2024-25"},null,"Net Tax Due",null,null,"F.Year","New option u/s 115BAC","Existing Option","Final Value"]
[null,"TAX CATE.",{"$f":"E3","v":"Male"},null,null,null,null,"2023-24",25000,12500,{"$f":"IF($A$2=$I$1240,I1211,J1211)","v":12500}]
[null,"TAX INCO.",{"$f":"E4","v":545000},null,{"$f":"C1212-O1199","v":295000},null,{"$f":"IF(G1214=\"\",\" \",UPPER(MID(G1214,4,1)))","v":"P"},null,700000,500000,{"$f":"IF($A$2=$I$1240,I1212,J1212)","v":500000},"Taxable amt when Pannotavbl"]
[null,"TAX IF PAN IS NOT PROVIDED",null,null,null,null,"PAN NO","Total Net tax payable/refundable (rouded off)",null,null,null,"Tax cal.",{"$f":"C1215","v":12250},{"$f":"C1216","v":19250}]
[null,"RATE","TAX","REBATE","SUR.","TOTAL",{"$f":"Statement!C6","v":"BEPPS1234Q"},"Total Tax due",null,{"$f":"Statement!H75","v":245440},"Rounded","Add. Income",{"$f":"$E$4-$Q$1208","v":{"$error":"#N/A"}},{"$f":"$E$4-$Q$1208","v":{"$error":"#N/A"}}]
[null,"NORMAL",{"$f":"C1208","v":12250},{"$f":"J1208","v":12250},{"$f":"IF(K1208>0,K1208,0)","v":0},{"$f":"IF(L1208>0,L1208,0)","v":0},{"$f":"IF(G1212=\"P\",\"P\",\"\")","v":"P"},"Releif u/s 89(1)",null,{"$f":"Statement!H76","v":0},null,"Sur. Rate",{"$f":"P1208","v":{"$error":"#N/A"}},{"$f":"P1208","v":{"$error":"#N/A"}}]
[null,"ABNORMAL",{"$f":"$X$1234","v":19250},{"$f":"D1215","v":12250},{"$f":"ROUND(C1216*4%,0)","v":770},{"$f":"C1216+E1216-D1216","v":7770},{"$f":"LEN(Statement!C6)","v":10},"Net tax due",null,{"$f":"J1214-J1215","v":245440},null,"Marignal relief",{"$f":"D1208","v":0},{"$f":"M1216","v":0}]
[null,"FINAL",{"$f":"IF(G1217=\"YES\",IF(G1215=\"P\",C1215,C1216))","v":12250},{"$f":"IF(G1217=\"YES\",IF(G1215=\"P\",D1215,D1216))","v":12250},{"$f":"IF(G1217=\"YES\",IF(G1215=\"P\",E1215,E1216))","v":0},{"$f":"IF(G1217=\"YES\",IF(G1215=\"P\",F1215,F1216))","v":0},{"$f":"IF(G1216=10,\"YES\",\"NO\")","v":"YES"},"Tax Deducted",null,{"$f":"Statement!H78","v":0},null,"Cess",{"$f":"K1208","v":0},{"$f":"ROUND((N1213+N1216)*M1230,0)","v":0}]
[null,"Test message",{"$f":"IF(C1217=FALSE,C1216,C1217)","v":12250},{"$f":"IF(C1218<=0,0,IF(D1217=FALSE,D1216,D1217))","v":12250},{"$f":"IF(E1217=FALSE,N1217,E1217)","v":0},{"$f":"IF(F1217=FALSE,N1218,F1217)","v":0},null,"Difference",null,{"$f":"ROUND((J1216-J1217),-1)","v":245440},null,null,{"$f":"M1213+M1216+M1217","v":12250},{"$f":"N1213+N1216+N1217","v":19250}]
[null,null,{"$f":"IF(C1217=C1215,\"\",\"Tax Rate will be 30% higher due to PANNOTAVBL or wrong PAN\")","v":""},null,null,null,null,"Text message",{"$f":"IF(J1217>J1216,\"Net Tax Refundable\",IF(J1216>J1217,\"Net Tax Due\",\"NIL AMT RETURN\"))","v":"Net Tax Due"},null,null,"Test message "]
[null,"Marginal Releif",null,null,null,null,null,"Final txt message for statement",null,null,null,{"$f":"CONCATENATE(\"If proper  PAN is input in Employee Data sheet, then\",\"  \",\"Total Taxable amount (including cess but excluding relief u/s 87A)\",\"  \",\"is \",\"Rs.\",\"  \",M1218,\"  \")","v":"If proper  PAN is input in Employee Data sheet, then  Total Taxable amount (including cess but excluding relief u/s 87A)  is Rs.  12250  "}]
[null,"(","After allowed  Marginal relief ","Rs.",{"$f":"H1208","v":0},")",{"$f":"CONCATENATE(B1221,\"  \",G1220,\"  \",F1221)","v":"(    )"},{"$f":"IF(J1218>0,H1222,IF(J1218<0,H1223,H1224))","v":"Income Tax PAYABLE {Balance [19- 20 ]}     (Rounded off)"}]
[null,{"$f":"CONCATENATE(B1221,\"  \",C1221,\" \",D1221,\"  \",E1221,\" \",F1221)","v":"(  After allowed  Marginal relief  Rs.  0 )"},null,null,{"$f":"IF(D1208>0,CONCATENATE(\"(\",\"Including net surcharge amt.\",\"Rs.\",D1208,\")\"),\"\")","v":""},null,null,"Income Tax PAYABLE {Balance [19- 20 ]}     (Rounded off)"]
[null,"Marginal relief-Not Applicable",null,null,null,null,"( Not Applicable  )","Income Tax REFUNDABLE {Balance [20-19 ]}  (Rounded off)",null,null,null,"TDS rate applicable  under sec. 206AA in case where PAN is not furnished by the employee"]
[null,{"$f":"CONCATENATE(B1221,\"  \",B1223,\" \",F1221)","v":"(  Marginal relief-Not Applicable )"},null,null,null,null,null,"Nil Tax Return {Balance [19-20 ]}     (Rounded off)"]
[null,"Net Tax Liability",null,null,null,null,null,null,null,null,null,{"$f":"IF(C1219=\"\",\"\",IF(M1229>20,L1223,C1219))","v":""}]
[null,"Total Tax due",null,null,null,null,{"$f":"L1198-'Tax Calculation'!$J$99","v":35020}]
[null,"Tax Deducted",null,null,null,null,{"$f":"'Tax Calculation'!$J$96","v":0},null,null,null,null,"Taxable amt  ",{"$f":"C1212","v":545000}]
[null,"Net Tax due",null,null,null,null,{"$f":"IF(G1227>G1226,0,G1226-G1227)","v":35020},null,null,null,null,"Tax due",{"$f":"C1215","v":12250}]
[null,"Net Tax payable",null,null,null,null,{"$f":"IF(G1228>0,G1228,0)","v":35020},null,null,null,null,"Average rate",{"$f":"ROUND(M1228/M1227*100,2)","v":2.25}]
[null,"Net Tax refundable",null,null,null,null,{"$f":"IF(G1227>G1226,G1227-G1226,0)","v":0},null,null,null,null,"Applicable rate",{"$f":"IF(C1216>C1215,0%,4%)","v":0}]
[null,"Net Tax due-NIL",null,null,null,null,{"$f":"IF(G1226=G1227,0,0)","v":0}]
[null,{"$f":"IF(G1229>0,B1229,IF(G1230>0,B1230,B1231))","v":"Net Tax payable"},null,null,null,null,{"$f":"INDEX(G1229:G1231,MATCH(B1232,B1229:B1231,0))","v":35020},null,null,"F.Y.","2016-17"]
[null,null,null,null,null,null,null,null,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($L$1234:$L$1237,MATCH($J$1233,$J$1234:$J$1237,0))","v":34000},"Range","Limit","Limit","Rate","Regular Tax",null,null,"Abnormal Tax","Tax amt",null,"F.Y.","TAX"]
[null,"Amount in words",null,{"$f":"IF(G1232=0,\"No Tax amtount\",pravesh(G1232))","v":{"$error":"#NAME?"}},null,null,null,null,null,"Male",null,{"$f":"IF($C$1212>1000000,($C$1212-1000000)*30%+(125000),IF($C$1212>500000,($C$1212-500000)*20%+(25000),IF($C$1212>250000,($C$1212-250000)*10%,\"0\")))","v":34000},250000,{"$f":"MAX(IF($J$1233=J1234,M1234,0),IF($J$1233=J1235,M1235,0),IF($J$1233=J1236,M1236,0),IF($J$1233=J1237,M1237,0))","v":250000},{"$f":"IF($E$4<=N1234,$E$4-0,N1234)","v":250000},"0%",{"$f":"ROUND(O1234*P1234,0)","v":0},null,null,0,{"$f":"ROUND(O1234*T1234,0)","v":0},null,{"$f":"$E$2","v":"2024-25"},{"$f":"IF(W1234=W1235,X1235,X1236)","v":19250}]
[null,"Test message",null,{"$f":"CONCATENATE(\"(\",\"  \",D1234,\"  \",\")\")","v":{"$error":"#NAME?"}},null,null,null,null,null,"Female",null,{"$f":"IF($C$1212>1000000,($C$1212-1000000)*30%+(125000),IF($C$1212>500000,($C$1212-500000)*20%+(25000),IF($C$1212>250000,($C$1212-250000)*10%,\"0\")))","v":34000},250000,500000,{"$f":"MAX(IF($E$4<=N1235,$E$4-N1234,N1235-N1234),IF($E$4>N1234,,0))","v":250000},0.1,{"$f":"ROUND(O1235*P1235,0)","v":25000},null,null,{"$f":"IF(M1229>20,P1235,IF(Q1237>0,20%,30%))","v":0.3},{"$f":"ROUND(O1235*T1235,0)","v":75000},null,"2016-17",{"$f":"U1238","v":81750}]
[null,null,null,null,null,null,null,null,null,"Senior Citizen",null,{"$f":"IF($C$1212>1000000,($C$1212-1000000)*30%+(120000),IF($C$1212>500000,($C$1212-500000)*20%+(20000),IF($C$1212>300000,($C$1212-300000)*10%,\"0\")))","v":29000},300000,1000000,{"$f":"MAX(IF($E$4<=N1236,$E$4-N1235,N1236-N1235),IF($E$4>N1235,,0))","v":45000},0.2,{"$f":"ROUND(O1236*P1236,0)","v":9000},null,null,{"$f":"IF(Q1235=0,MAX($P$1234:$P$1237),IF(Q1237>0,MAX($P$1234:$P$1236),15%))","v":0.15},{"$f":"ROUND(O1236*T1236,0)","v":6750},null,"2017-18",{"$f":"U1245","v":19250}]
[null,null,null,null,null,null,null,null,null,"Very Senior Citizen",null,{"$f":"IF($C$1212>1000000,($C$1212-1000000)*30%+(100000),IF($C$1212>500000,($C$1212-500000)*20%,\"0\"))","v":9000},500000,"10,00,000+",{"$f":"MAX($E$4>N1236,$E$4-N1236,0)","v":0},0.3,{"$f":"ROUND(O1237*P1237,0)","v":0},null,null,{"$f":"IF(T1236=30%,10%,30%)","v":0.3},{"$f":"ROUND(O1237*T1237,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1234:Q1237)","v":34000},null,null,null,{"$f":"SUM(U1234:U1237)","v":81750}]
[null,null,null,null,null,null,null,null,null,"F.Y.","2017-18"]
[null,null,null,null,null,null,null,null,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($L$1241:$L$1244,MATCH($J$1233,$J$1241:$J$1244,0))","v":21500},"Range","Limit","Limit","Rate","Regular Tax",null,null,"Abnormal Tax","Tax amt"]
[null,"Male",null,"Senior Citizen",null,"Very Senior Citizen",null,"Actual Age",{"$f":"J1233","v":"Male"},"Male",null,{"$f":"IF($C$1212>1000000,($C$1212-1000000)*30%+(112500),IF($C$1212>500000,($C$1212-500000)*20%+(12500),IF($C$1212>250000,($C$1212-250000)*5%,\"0\")))","v":21500},250000,{"$f":"MAX(IF($J$1233=J1241,M1241,0),IF($J$1233=J1242,M1242,0),IF($J$1233=J1243,M1243,0),IF($J$1233=J1244,M1244,0))","v":250000},{"$f":"IF($E$4<=N1241,$E$4-0,N1241)","v":250000},"0%",{"$f":"ROUND(O1241*P1241,0)","v":0},null,null,0,{"$f":"ROUND(O1241*T1241,0)","v":0}]
[null,250000,0,300000,0,500000,0,"Tax Rate",0.1,"Female",null,{"$f":"IF($C$1212>1000000,($C$1212-1000000)*30%+(112500),IF($C$1212>500000,($C$1212-500000)*20%+(25000),IF($C$1212>250000,($C$1212-250000)*10%,\"0\")))","v":34000},250000,500000,{"$f":"MAX(IF($E$4<=N1242,$E$4-N1241,N1242-N1241),IF($E$4>N1241,,0))","v":250000},0.05,{"$f":"ROUND(O1242*P1242,0)","v":12500},null,null,{"$f":"IF(M1236>20,P1242,IF(Q1244>0,20%,30%))","v":0.05},{"$f":"ROUND(O1242*T1242,0)","v":12500}]
[null,500000,25000,null,20000,null,0,null,0.2,"Senior Citizen",null,{"$f":"IF($C$1212>1000000,($C$1212-1000000)*30%+(110000),IF($C$1212>500000,($C$1212-500000)*20%+(10000),IF($C$1212>300000,($C$1212-300000)*5%,\"0\")))","v":19000},300000,1000000,{"$f":"MAX(IF($E$4<=N1243,$E$4-N1242,N1243-N1242),IF($E$4>N1242,,0))","v":45000},0.2,{"$f":"ROUND(O1243*P1243,0)","v":9000},null,null,{"$f":"IF(Q1242=0,MAX($P$1234:$P$1237),IF(Q1244>0,MAX($P$1234:$P$1236),15%))","v":0.15},{"$f":"ROUND(O1243*T1243,0)","v":6750}]
[null,1000000,125000,null,120000,null,100000,null,0.3,"Very Senior Citizen",null,{"$f":"IF($C$1212>1000000,($C$1212-1000000)*30%+(100000),IF($C$1212>500000,($C$1212-500000)*20%,\"0\"))","v":9000},500000,"10,00,000+",{"$f":"MAX($E$4>N1243,$E$4-N1243,0)","v":0},0.3,{"$f":"ROUND(O1244*P1244,0)","v":0},null,null,{"$f":"IF(T1243=30%,10%,30%)","v":0.3},{"$f":"ROUND(O1244*T1244,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1241:Q1244)","v":21500},null,null,null,{"$f":"SUM(U1241:U1244)","v":19250}]
[null,"Tax on Total Income Including Agri. Income",null,null,null,{"$f":"IF(F1249>0,(IF(I1241<G1233, (IF(F1239<B1242, (0), (IF(F1239<B1243, ((F1239-B1242)*I1242), (IF(F1239<B1244, (((F1239-B1243)*I1243)+C1243), (((F1239-B1244)*I1244)+C1244))))))), (IF(I1241>=G1234, (IF(F1239<B1243, (0),(IF(F1239<B1244, ((F1239-B1243)*I1243), (((F1239-B1244)*I1244)+G1244))))), (IF(F1239<D1242, (0), (IF(F1239<B1243, ((F1239-D1242)*I1242), (IF(F1239<B1244, (((F1239-B1243)*I1243)+E1243), (((F1239-B1244)*I1244)+E1244))))))))))), (0))","v":0}]
[null,"Rebate due to Agri. Income",null,null,null,{"$f":"IF(F1246>0,(IF(I1241<G1233, (IF(H1237<B1242, (0), (IF(H1237<B1243, ((H1237-B1242)*I1242), (IF(H1237<B1244, (((H1237-B1243)*I1243)+C1243), (((H1237-B1244)*I1244)+C1244))))))), (IF(I1241>=G1234, (IF(H1237<B1243, (0),(IF(H1237<B1244, ((H1237-B1243)*I1243), (((H1237-B1244)*I1244)+G1244))))), (IF(H1237<D1242, (0), (IF(H1237<B1243, ((H1237-D1242)*I1242), (IF(H1237<B1244, (((H1237-B1243)*I1243)+E1243), (((H1237-B1244)*I1244)+E1244))))))))))), (0))","v":0}]
[null,"Tax Payable after Agri. Income's Rebate",null,null,null,{"$f":"F1246-F1247","v":0}]
[null,"Tax on Total Income Excluding  Agri. Income",null,null,null,{"$f":"IF(I1241<B1241, (IF(F1237<B1242, (0), (IF(F1237<B1243, ((F1237-B1242)*I1242), (IF(F1237<B1244, (((F1237-B1243)*I1243)+C1243), (((F1237-B1244)*I1244)+C1244))))))), (IF(I1241>=G1234, (IF(F1237<B1243, (0),(IF(F1237<B1244, ((F1237-B1243)*I1243), (((F1237-B1244)*I1244)+G1244))))), (IF(F1237<D1242, (0), (IF(F1237<B1243, ((F1237-D1242)*I1242), (IF(F1237<B1244, (((F1237-B1243)*I1243)+E1243), (((F1237-B1244)*I1244)+E1244))))))))))","v":0}]
[null,null,null,null,null,null,null,null,"10% surcharge on income tax if the total income exceeds Rs 50 Lakhs but below Rs 1 crore"]
[null,null,null,null,null,null,null,null,"15% surcharge on income tax if the total income exceeds Rs 1 crore but below Rs 2 crore"]
[null,null,null,null,null,null,null,null,"25% surcharge on income tax if the total income exceeds Rs 2 crore but below Rs 5 crore"]
[null,null,null,null,null,null,null,null,"37% surcharge on income tax if the total income exceeds Rs 5 crore"]
[null,null,null,null,null,null,null,null,"Surcharge Table (2019-20)"]
[null,null,null,null,null,null,null,null,0,5000000,0]
[null,null,null,null,null,null,null,null,{"$f":"J1255+1","v":5000001},10000000,0.1]
[null,null,null,null,null,null,null,null,{"$f":"J1256+1","v":10000001},20000000,0.15]
[null,null,null,null,null,null,null,null,{"$f":"J1257+1","v":20000001},50000000,0.25]
[null,null,null,null,null,null,null,null,{"$f":"J1258+1","v":50000001},null,0.37]
["Computation interest U/s 234 A/B/C"]
[null,"u/s 234A",null,"u/s 234B &C",null,"u/s 234A"]
[null,"Date","Month code","Date","Month code"]
["Due Date",{"$f":"'Tax Calculation'!I905","v":"00:00:00"},{"$f":"MONTH(B1263)","v":1},{"$f":"'Tax Calculation'!I907","v":"00:00:00"},{"$f":"MONTH(D1263)","v":1}]
["ITR Date",{"$f":"'Tax Calculation'!I906","v":"00:00:00"},{"$f":"MONTH(B1264)","v":1},{"$f":"'Tax Calculation'!I908","v":"00:00:00"},{"$f":"MONTH(D1264)","v":1}]
["Delary in months",{"$f":"((YEAR(B1264)-YEAR(B1263))*12+MONTH(B1264)-MONTH(B1263))","v":0},null,{"$f":"((YEAR(B1264)-YEAR(D1263))*12+MONTH(B1264)-MONTH(D1263))","v":0}]
[null,"INTEREST   U/S 234 A","INTEREST U/S 234 B","INTEREST U/S 234 C","Total tax due/refund","Text message"]
[]
["Tax due",{"$f":"'Tax Calculation'!$J$94","v":31720},{"$f":"B1268","v":31720},{"$f":"IF('Tax Calculation'!$J$100>10000,'Tax Calculation'!$J$100,0)","v":31720},{"$f":"'Tax Calculation'!J926+'Tax Calculation'!J896-'Tax Calculation'!J901","v":0},{"$f":"IF(E1270>0,\"Total Tax Due\",\"Total Tax Refundable\")","v":"Total Tax Refundable"}]
["Tax paid",{"$f":"'Tax Calculation'!$J$96","v":0},{"$f":"'Tax Calculation'!$J$96","v":0},null,{"$f":"'Tax Calculation'!J898","v":0}]
["Amt (rounded off)",{"$f":"IF(B1269>B1268,0,ROUNDDOWN(B1268-B1269,-2))","v":31700},{"$f":"IF(C1269>C1268,0,ROUNDDOWN(C1268-C1269,-2))","v":31700},{"$f":"IF(D1269>D1268,0,ROUNDDOWN(D1268-D1269,-2))","v":31700},{"$f":"E1268-E1269","v":0}]
["Condition apply",{"$f":"'Tax Calculation'!$J$103","v":"Yes"},{"$f":"'Tax Calculation'!$J$105","v":"Yes"},{"$f":"'Tax Calculation'!$J$106","v":"Yes"}]
["Interest due",{"$f":"(ROUND(IF(AND(B1270>0,B1265>0),(B1270*1%*B1265),0),0))","v":0},{"$f":"(ROUND(IF('Tax Calculation'!$F$120<('Tax Calculation'!$J$100*90%),(C1270*1%*D1265),0),0))","v":0},{"$f":"F1284","v":9078}]
["Intrest with condt",{"$f":"IF(B1271=\"YES\",B1272,0)","v":0},{"$f":"IF(C1271=\"YES\",C1272,0)","v":0},{"$f":"IF(D1271=\"YES\",D1272,0)","v":9078}]
["Interest"]
[]
[]
["Tax",null,null,"Tax (other capital gain income)",0]
["Date  upto","Adv tax due","Act. Tax paid","Shortage tax","Rounded off","Int u/s 234C",null,"APPLICABLE RATE FOR 234C"]
[{"$f":"Statement!A92","v":"15-Jun-2024"},{"$f":"Statement!C92","v":0},{"$f":"Statement!E92","v":0},{"$f":"Statement!G92","v":0},{"$f":"IF(D1279>0,ROUNDDOWN(D1279,-2),0)","v":0},{"$f":"IF(E1279<0,0,ROUND(E1279*0.01*3,0))","v":0},null,"Fin.Year","Code","RATE FOR 234C"]
[{"$f":"Statement!A93","v":"15-Sep-2024"},{"$f":"Statement!C93","v":73632},{"$f":"Statement!E93","v":0},{"$f":"Statement!G93","v":73632},{"$f":"IF(D1280>0,ROUNDDOWN(D1280,-2),0)","v":73600},{"$f":"IF(E1280<0,0,ROUNDDOWN(E1280,-2)*0.01*3)","v":2208},null,{"$f":"Statement!F2","v":"2024-25"},{"$f":"IF(H1280=H1284,I1284,IF(H1280=H1282,I1282,IF(H1280=H1283,I1283,\"B\")))","v":"B"},{"$f":"IF($I$1280=\"A\",15%,0%)","v":0}]
[{"$f":"Statement!A94","v":"15-Dec-2024"},{"$f":"Statement!C94","v":147264},{"$f":"Statement!E94","v":0},{"$f":"Statement!G94","v":147264},{"$f":"IF(D1281>0,ROUNDDOWN(D1281,-2),0)","v":147200},{"$f":"IF(E1281<0,0,ROUNDDOWN(E1281,-2)*0.01*3)","v":4416},null,"Opted",null,{"$f":"IF($I$1280=\"A\",45%,30%)","v":0.3}]
[{"$f":"Statement!A95","v":"15-Mar-2025"},{"$f":"Statement!C95","v":245440},{"$f":"Statement!E95","v":0},{"$f":"Statement!G95","v":245440},{"$f":"IF(D1282>0,ROUNDDOWN(D1282,-2),0)","v":245400},{"$f":"IF(E1282<0,0,ROUNDDOWN(E1282,-2)*0.01*1)","v":2454},null,"2016-17","A",{"$f":"IF($I$1280=\"A\",75%,60%)","v":0.6}]
[{"$f":"Statement!A96","v":"31-Mar-2025"},{"$f":"Statement!C96","v":245440},{"$f":"Statement!E96","v":0},{"$f":"Statement!G96","v":0},{"$f":"IF(D1283>0,ROUNDDOWN(D1283,-2),0)","v":0},{"$f":"'Tax Calculation'!J921","v":0},null,"2017-18","A",{"$f":"IF($I$1280=\"A\",100%,100%)","v":1}]
[{"$f":"Statement!A97","v":"Total"},{"$f":"Statement!C97","v":245440},{"$f":"Statement!E97","v":0},{"$f":"Statement!G97","v":245400},null,{"$f":"SUM(F1279:F1283)","v":9078},null,"2018-19","A",{"$f":"IF($I$1280=\"A\",100%,100%)","v":1}]
[null,"234C","234B","234A"]
["Company",{"$f":"K1283","v":0},{"$f":"I1276","v":0},{"$f":"I1272","v":0}]
["Firm",{"$f":"D1282","v":245440},{"$f":"C1272","v":0},{"$f":"B1272","v":0}]
["Male",{"$f":"F1284","v":9078},{"$f":"C1272","v":0},{"$f":"B1272","v":0}]
[]
[]
[]
[null,"ASST. YEAR","F. YEAR","For U/S 234B"]
["Q1","2014-15","2013-14","2014-03-31"]
["Q2","2015-16","2014-15","2015-03-31"]
["Q3","2016-17","2015-16","2016-03-31"]
["Q4","2017-18","2016-17","2016-03-31"]
[null,{"$f":"'Tax Calculation'!H815","v":0},{"$f":"'Tax Calculation'!C815","v":0},{"$f":"VLOOKUP(C1297,C1293:D1296,2,0)","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Determination of Maximum limit under Chapter VIA for f.y. 2014-15",null,null,null,null,null,null,null,null,"Determination of Maximum limit under Chapter VIA for f.y. 2015-16",null,null,null,null,null,null,null,null,null,null,"Determination of Maximum limit under Chapter VIA for f.y. 2016-17",null,null,null,null,null,null,null,null,"Determination of Maximum limit under Chapter VIA for f.y. 2017-18",null,null,null,null,null,null,null,null,"Determination of Maximum limit under Chapter VIA for f.y. 2018-19",null,null,null,null,null,null,null,null,"Determination of Maximum limit under Chapter VIA for f.y. 2019-20"]
[null,"Selected Tax Category",{"$f":"Statement!C5","v":"SENIOR CITIZEN"},null,null,null,null,null,null,null,"Selected Tax Category",{"$f":"C1315","v":"SENIOR CITIZEN"},null,null,null,null,null,null,null,null,null,"Selected Tax Category",{"$f":"L1315","v":"SENIOR CITIZEN"},null,null,null,null,null,null,null,"Selected Tax Category",{"$f":"W1315","v":"SENIOR CITIZEN"},null,null,null,null,null,null,null,"Selected Tax Category",{"$f":"AF1315","v":"SENIOR CITIZEN"},null,null,null,null,null,null,null,"Selected Tax Category",{"$f":"AO1315","v":"SENIOR CITIZEN"}]
["Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit","Remarks",null,"Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit","Remarks",null,null,null,"Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit","Remarks",null,"Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit","Remarks",null,"Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit","Remarks",null,"Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit"]
[{"$f":"pks!A170","v":"U/S 80 C "},{"$f":"pks!B170","v":"Invesment in specified investment plans"},{"$f":"pks!C170","v":"Upto Rs. 150000"},{"$f":"pks!D170","v":"Upto Rs. 150000"},{"$f":"pks!E170","v":"Upto Rs. 150000"},{"$f":"pks!F170","v":"Upto Rs. 150000"},{"$f":"IF($C$1315=$C$1316,C1317,IF($C$1315=$D$1316,D1317,IF($C$1315=$E$1316,E1317,F1317)))","v":"Upto Rs. 150000"},"(Maxi. Limit Rs. 150000 (from F.Y. 14-15))",{"$f":"CONCATENATE(G1317,\"  \",H1317)","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 14-15))"},{"$f":"pks!J170","v":"U/S 80 C "},{"$f":"pks!K170","v":"Invesment in specified investment plans"},{"$f":"pks!L170","v":"Upto Rs. 150000"},{"$f":"pks!M170","v":"Upto Rs. 150000"},{"$f":"pks!N170","v":"Upto Rs. 150000"},{"$f":"pks!O170","v":"Upto Rs. 150000"},{"$f":"IF($C$1315=$C$1316,L1317,IF($C$1315=$D$1316,M1317,IF($C$1315=$E$1316,N1317,O1317)))","v":"Upto Rs. 150000"},"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))",null,null,{"$f":"CONCATENATE(P1317,\"  \",Q1317)","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"pks!S170","v":"U/S 80 C "},{"$f":"pks!T170","v":"Invesment in specified investment plans"},{"$f":"pks!U170","v":"Upto Rs. 150000"},{"$f":"pks!V170","v":"Upto Rs. 150000"},{"$f":"pks!W170","v":"Upto Rs. 150000"},{"$f":"pks!X170","v":"Upto Rs. 150000"},{"$f":"IF($C$1315=$C$1316,W1317,IF($C$1315=$D$1316,X1317,IF($C$1315=$E$1316,Y1317,Z1317)))","v":"Upto Rs. 150000"},"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))",{"$f":"CONCATENATE(AA1317,\"  \",AB1317)","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"pks!AB170","v":"U/S 80 C "},{"$f":"pks!AC170","v":"Invesment in specified investment plans"},{"$f":"pks!AD170","v":"Upto Rs. 150000"},{"$f":"pks!AE170","v":"Upto Rs. 150000"},{"$f":"pks!AF170","v":"Upto Rs. 150000"},{"$f":"pks!AG170","v":"Upto Rs. 150000"},{"$f":"IF($C$1315=$C$1316,AF1317,IF($C$1315=$D$1316,AG1317,IF($C$1315=$E$1316,AH1317,AI1317)))","v":"Upto Rs. 150000"},{"$f":"pks!AI170","v":"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))",{"$f":"CONCATENATE(AK1317,\"  \",AL1317)","v":"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"pks!AL170","v":"Invesment in specified investment plans"},{"$f":"pks!AM170","v":"Upto Rs. 150000"},{"$f":"pks!AN170","v":"Upto Rs. 150000"},{"$f":"pks!AO170","v":"Upto Rs. 150000"},{"$f":"pks!AP170","v":"Upto Rs. 150000"},{"$f":"IF($C$1315=$C$1316,AO1317,IF($C$1315=$D$1316,AP1317,IF($C$1315=$E$1316,AQ1317,AR1317)))","v":"Upto Rs. 150000"},"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))",{"$f":"CONCATENATE(AS1317,\"  \",AT1317)","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"pks!AT170","v":"U/S 80 C "},{"$f":"pks!AU170","v":"Invesment in specified investment plans"},{"$f":"pks!AV170","v":"Upto Rs. 150000"},{"$f":"pks!AW170","v":"Upto Rs. 150000"},{"$f":"pks!AX170","v":"Upto Rs. 150000"},{"$f":"pks!AY170","v":"Upto Rs. 150000"},{"$f":"pks!AZ170","v":"Upto Rs. 150000"},{"$f":"pks!BA170","v":"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"pks!BB170","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"}]
[{"$f":"pks!A171","v":"U/S 80CCC"},{"$f":"pks!B171","v":"Payment of premium for annuity plan of LIC or any other  "},{"$f":"pks!C171","v":"Upto Rs. 100000"},{"$f":"pks!D171","v":"Upto Rs. 100000"},{"$f":"pks!E171","v":"Upto Rs. 100000"},{"$f":"pks!F171","v":"Upto Rs. 100000"},"Upto Rs. 100000","(such amount shall not be allowed under section 80C.)","Upto Rs. 100000  (such amount shall not be allowed under section 80C.)",{"$f":"pks!J171","v":"U/S 80CCC"},{"$f":"pks!K171","v":"Payment of premium for annuity plan of LIC or any other  "},{"$f":"pks!L171","v":"Upto Rs. 150000"},{"$f":"pks!M171","v":"Upto Rs. 150000"},{"$f":"pks!N171","v":"Upto Rs. 150000"},{"$f":"pks!O171","v":"Upto Rs. 150000"},"Upto Rs. 150000","(such amount shall not be allowed under section 80C.)",null,null,"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)",{"$f":"pks!S171","v":"U/S 80CCC"},{"$f":"pks!T171","v":"Payment of premium for annuity plan of LIC or any other  "},{"$f":"pks!U171","v":"Upto Rs. 150000"},{"$f":"pks!V171","v":"Upto Rs. 150000"},{"$f":"pks!W171","v":"Upto Rs. 150000"},{"$f":"pks!X171","v":"Upto Rs. 150000"},"Upto Rs. 150000","(such amount shall not be allowed under section 80C.)","Upto Rs. 150000  (such amount shall not be allowed under section 80C.)",{"$f":"pks!AB171","v":"U/S 80CCC"},{"$f":"pks!AC171","v":"Payment of premium for annuity plan of LIC or any other  "},{"$f":"pks!AD171","v":"Upto Rs. 150000"},{"$f":"pks!AE171","v":"Upto Rs. 150000"},{"$f":"pks!AF171","v":"Upto Rs. 150000"},{"$f":"pks!AG171","v":"Upto Rs. 150000"},"Upto Rs. 150000",{"$f":"pks!AI171","v":"(such amount shall not be allowed under section 80C.)"},"(such amount shall not be allowed under section 80C.)","(such amount shall not be allowed under section 80C.)  (such amount shall not be allowed under section 80C.)",{"$f":"pks!AL171","v":"Payment of premium for annuity plan of LIC or any other  "},{"$f":"pks!AM171","v":"Upto Rs. 150000"},{"$f":"pks!AN171","v":"Upto Rs. 150000"},{"$f":"pks!AO171","v":"Upto Rs. 150000"},{"$f":"pks!AP171","v":"Upto Rs. 150000"},"Upto Rs. 150000","(such amount shall not be allowed under section 80C.)",{"$f":"CONCATENATE(AS1318,\"  \",AT1318)","v":"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"},{"$f":"pks!AT171","v":"U/S 80CCC"},{"$f":"pks!AU171","v":"Contributions to certain pension funds of LIC or any other insurer "},{"$f":"pks!AV171","v":"Upto Rs. 150000"},{"$f":"pks!AW171","v":"Upto Rs. 150000"},{"$f":"pks!AX171","v":"Upto Rs. 150000"},{"$f":"pks!AY171","v":"Upto Rs. 150000"},{"$f":"pks!AZ171","v":"Upto Rs. 150000"},{"$f":"pks!BA171","v":"(such amount shall not be allowed under section 80C.)"},{"$f":"pks!BB171","v":"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"}]
[{"$f":"pks!A172","v":"U/S 80 CCD(1)"},{"$f":"pks!B172","v":"Employee cont. towards new pension scheme"},{"$f":"pks!C172","v":"Upto Rs. 100000"},{"$f":"pks!D172","v":"Upto Rs. 100000"},{"$f":"pks!E172","v":"Upto Rs. 100000"},{"$f":"pks!F172","v":"Upto Rs. 100000"},"Upto Rs. 100000","(Equal to 10% of Salary  but not exceed Rs. 100000)","Upto Rs. 100000  (Equal to 10% of Salary  but not exceed Rs. 100000)",{"$f":"pks!J172","v":"U/S 80 CCD(1)"},{"$f":"pks!K172","v":"Employee cont. towards new pension scheme"},{"$f":"pks!L172","v":"Upto Rs. 150000"},{"$f":"pks!M172","v":"Upto Rs. 150000"},{"$f":"pks!N172","v":"Upto Rs. 150000"},{"$f":"pks!O172","v":"Upto Rs. 150000"},"Upto Rs. 150000","(Equal to 10% of Salary  but not exceed Rs. 150000)",null,null,"Upto Rs. 150000  (Equal to 10% of Salary  but not exceed Rs. 150000)",{"$f":"pks!S172","v":"U/S 80 CCD(1)"},{"$f":"pks!T172","v":"Employee cont. towards new pension scheme"},{"$f":"pks!U172","v":"Upto Rs. 150000"},{"$f":"pks!V172","v":"Upto Rs. 150000"},{"$f":"pks!W172","v":"Upto Rs. 150000"},{"$f":"pks!X172","v":"Upto Rs. 150000"},"Upto Rs. 150000","(Equal to 10% of Salary  but not exceed Rs. 150000)","Upto Rs. 150000  (Equal to 10% of Salary  but not exceed Rs. 150000)",{"$f":"pks!AB172","v":"U/S 80 CCD(1)"},{"$f":"pks!AC172","v":"Employee cont. towards new pension scheme"},{"$f":"pks!AD172","v":"Upto Rs. 150000"},{"$f":"pks!AE172","v":"Upto Rs. 150000"},{"$f":"pks!AF172","v":"Upto Rs. 150000"},{"$f":"pks!AG172","v":"Upto Rs. 150000"},"Upto Rs. 150000",{"$f":"pks!AI172","v":"(Equal to 20% of Salary  but not exceed Rs. 150000)"},"(Equal to 20% of Salary  but not exceed Rs. 150000)","(Equal to 20% of Salary  but not exceed Rs. 150000)  (Equal to 20% of Salary  but not exceed Rs. 150000)",{"$f":"pks!AL172","v":"Employee cont. towards new pension scheme"},{"$f":"pks!AM172","v":"Upto Rs. 150000"},{"$f":"pks!AN172","v":"Upto Rs. 150000"},{"$f":"pks!AO172","v":"Upto Rs. 150000"},{"$f":"pks!AP172","v":"Upto Rs. 150000"},"Upto Rs. 150000","(Equal to 20% of Salary  but not exceed Rs. 150000)",{"$f":"CONCATENATE(AS1319,\"  \",AT1319)","v":"Upto Rs. 150000  (Equal to 20% of Salary  but not exceed Rs. 150000)"},{"$f":"pks!AT172","v":"U/S 80 CCD(1)"},{"$f":"pks!AU172","v":"Employee cont. towards new pension scheme"},{"$f":"pks!AV172","v":"Upto Rs. 150000"},{"$f":"pks!AW172","v":"Upto Rs. 150000"},{"$f":"pks!AX172","v":"Upto Rs. 150000"},{"$f":"pks!AY172","v":"Upto Rs. 150000"},{"$f":"pks!AZ172","v":"Upto Rs. 150000"},{"$f":"pks!BA172","v":"(Equal to 20% of Salary  but not exceed Rs. 150000)"},{"$f":"pks!BB172","v":"Upto Rs. 150000  (Equal to 20% of Salary  but not exceed Rs. 150000)"}]
["U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)",null,{"$f":"pks!C173","v":"Note-"},{"$f":"pks!D173","v":"Note-"},{"$f":"pks!E173","v":"Note-"},{"$f":"pks!F173","v":"Note-"},"Note-","(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)",null,{"$f":"pks!L173","v":"Note-"},{"$f":"pks!M173","v":"Note-"},{"$f":"pks!N173","v":"Note-"},{"$f":"pks!O173","v":"Note-"},"Note-","(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)",null,null,"Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)",{"$f":"pks!S173","v":"U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)"},{"$f":"pks!T173","v":0},{"$f":"pks!U173","v":"Note-"},{"$f":"pks!V173","v":"Note-"},{"$f":"pks!W173","v":"Note-"},{"$f":"pks!X173","v":"Note-"},"Note-","(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)",{"$f":"pks!AB173","v":"U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)"},{"$f":"pks!AC173","v":0},{"$f":"pks!AD173","v":"Note-"},{"$f":"pks!AE173","v":"Note-"},{"$f":"pks!AF173","v":"Note-"},{"$f":"pks!AG173","v":"Note-"},"Note-",{"$f":"pks!AI173","v":"(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)"},"(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)",{"$f":"pks!AL173","v":0},{"$f":"pks!AM173","v":"Note-"},{"$f":"pks!AN173","v":"Note-"},{"$f":"pks!AO173","v":"Note-"},{"$f":"pks!AP173","v":"Note-"},"Note-","(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)",{"$f":"CONCATENATE(AS1320,\"  \",AT1320)","v":"Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)"},{"$f":"pks!AT173","v":"U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)"},{"$f":"pks!AU173","v":0},{"$f":"pks!AV173","v":"Note-"},{"$f":"pks!AW173","v":"Note-"},{"$f":"pks!AX173","v":"Note-"},{"$f":"pks!AY173","v":"Note-"},{"$f":"pks!AZ173","v":"Note-"},{"$f":"pks!BA173","v":"(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)"}]
["U/S 80 CCD(1B)","Additional contribution towards NPS",{"$f":"pks!C174","v":"N.A."},{"$f":"pks!D174","v":"N.A."},{"$f":"pks!E174","v":"N.A."},{"$f":"pks!F174","v":"N.A."},"N.A.","N.A.","N.A.  N.A.",{"$f":"pks!J174","v":"U/S 80 CCD(1B)"},{"$f":"pks!K174","v":"Additional contribution towards NPS"},{"$f":"pks!L174","v":"Upto Rs. 50000"},{"$f":"pks!M174","v":"Upto Rs. 50000"},{"$f":"pks!N174","v":"Upto Rs. 50000"},{"$f":"pks!O174","v":"Upto Rs. 50000"},"Upto Rs. 50000",null,null,null,"Upto Rs. 50000  ",{"$f":"pks!S174","v":"U/S 80 CCD(1B)"},{"$f":"pks!T174","v":"Additional contribution towards NPS"},{"$f":"pks!U174","v":"Upto Rs. 50000"},{"$f":"pks!V174","v":"Upto Rs. 50000"},{"$f":"pks!W174","v":"Upto Rs. 50000"},{"$f":"pks!X174","v":"Upto Rs. 50000"},"Upto Rs. 50000",null,"Upto Rs. 50000  ",{"$f":"pks!AB174","v":"U/S 80 CCD(1B)"},{"$f":"pks!AC174","v":"Additional contribution towards NPS"},{"$f":"pks!AD174","v":"Upto Rs. 50000"},{"$f":"pks!AE174","v":"Upto Rs. 50000"},{"$f":"pks!AF174","v":"Upto Rs. 50000"},{"$f":"pks!AG174","v":"Upto Rs. 50000"},"Upto Rs. 50000",{"$f":"pks!AI174","v":"(Cont. in Atal Pension Yojana is also eligible)"},"(Cont. in Atal Pension Yojana is also eligible)","(Cont. in Atal Pension Yojana is also eligible)  (Cont. in Atal Pension Yojana is also eligible)",{"$f":"pks!AL174","v":"Additional contribution towards NPS"},{"$f":"pks!AM174","v":"Upto Rs. 50000"},{"$f":"pks!AN174","v":"Upto Rs. 50000"},{"$f":"pks!AO174","v":"Upto Rs. 50000"},{"$f":"pks!AP174","v":"Upto Rs. 50000"},"Upto Rs. 50000","(Cont. in Atal Pension Yojana is also eligible)",{"$f":"CONCATENATE(AS1321,\"  \",AT1321)","v":"Upto Rs. 50000  (Cont. in Atal Pension Yojana is also eligible)"},{"$f":"pks!AT174","v":"U/S 80 CCD(1B)"},{"$f":"pks!AU174","v":"Additional contribution towards NPS"},{"$f":"pks!AV174","v":"Upto Rs. 50000"},{"$f":"pks!AW174","v":"Upto Rs. 50000"},{"$f":"pks!AX174","v":"Upto Rs. 50000"},{"$f":"pks!AY174","v":"Upto Rs. 50000"},{"$f":"pks!AZ174","v":"Upto Rs. 50000"},{"$f":"pks!BA174","v":"(Cont. in Atal Pension Yojana is also eligible)"},{"$f":"pks!BB174","v":"Upto Rs. 50000  (Cont. in Atal Pension Yojana is also eligible)"},{"$f":"pks!BC174","v":0},{"$f":"pks!BD174","v":0},{"$f":"pks!BE174","v":0}]
["U/S 80 CCD(2)","Employer cont. towards new pension scheme ",{"$f":"pks!C175","v":"10% of Salary"},{"$f":"pks!D175","v":"10% of Salary"},{"$f":"pks!E175","v":"10% of Salary"},{"$f":"pks!F175","v":"10% of Salary"},"10% of Salary","(Equal to 10% of Salary (Pay+D.A.)","10% of Salary  (Equal to 10% of Salary (Pay+D.A.)",{"$f":"pks!J175","v":"U/S 80 CCD(2)"},{"$f":"pks!K175","v":"Employer cont. towards new pension scheme "},{"$f":"pks!L175","v":"10% of Salary"},{"$f":"pks!M175","v":"10% of Salary"},{"$f":"pks!N175","v":"10% of Salary"},{"$f":"pks!O175","v":"10% of Salary"},"10% of Salary","(Equal to 10% of Salary (Pay+D.A.) ",null,null,"10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ",{"$f":"pks!S175","v":"U/S 80 CCD(2)"},{"$f":"pks!T175","v":"Employer cont. towards new pension scheme "},{"$f":"pks!U175","v":"10% of Salary"},{"$f":"pks!V175","v":"10% of Salary"},{"$f":"pks!W175","v":"10% of Salary"},{"$f":"pks!X175","v":"10% of Salary"},"10% of Salary","(Equal to 10% of Salary (Pay+D.A.) ","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ",{"$f":"pks!AB175","v":"U/S 80 CCD(2)"},{"$f":"pks!AC175","v":"Employer cont. towards new pension scheme "},{"$f":"pks!AD175","v":"10% of Salary"},{"$f":"pks!AE175","v":"10% of Salary"},{"$f":"pks!AF175","v":"10% of Salary"},{"$f":"pks!AG175","v":"10% of Salary"},"10% of Salary",{"$f":"pks!AI175","v":"(Equal to 10% of Salary (Pay+D.A.) "},"(Equal to 10% of Salary (Pay+D.A.) ","(Equal to 10% of Salary (Pay+D.A.)   (Equal to 10% of Salary (Pay+D.A.) ",{"$f":"pks!AL175","v":"Employer cont. towards new pension scheme "},{"$f":"pks!AM175","v":"10% of Salary"},{"$f":"pks!AN175","v":"10% of Salary"},{"$f":"pks!AO175","v":"10% of Salary"},{"$f":"pks!AP175","v":"10% of Salary"},"10% of Salary","(Equal to 10% of Salary (Pay+D.A.) ",{"$f":"CONCATENATE(AS1322,\"  \",AT1322)","v":"10% of Salary  (Equal to 10% of Salary (Pay+D.A.) "},{"$f":"pks!AT175","v":"U/S 80 CCD(2)"},{"$f":"pks!AU175","v":"Employer cont. towards new pension scheme "},{"$f":"pks!AV175","v":"10% of Salary"},{"$f":"pks!AW175","v":"10% of Salary"},{"$f":"pks!AX175","v":"10% of Salary"},{"$f":"pks!AY175","v":"10% of Salary"},{"$f":"pks!AZ175","v":"10% of Salary"},{"$f":"pks!BA175","v":"(Equal to 10% of Salary (Pay+D.A.) "},{"$f":"pks!BB175","v":"10% of Salary  (Equal to 10% of Salary (Pay+D.A.) "}]
["U/S 80CCF","Investment  in long term infrasturture bonds ",{"$f":"pks!C176","v":"No limit"},{"$f":"pks!D176","v":"No limit"},{"$f":"pks!E176","v":"No limit"},{"$f":"pks!F176","v":"No limit"},"No limit",null,"No limit  ",{"$f":"pks!J176","v":"U/S 80CCF"},{"$f":"pks!K176","v":"Investment  in long term infrasturture bonds "},{"$f":"pks!L176","v":"No limit"},{"$f":"pks!M176","v":"No limit"},{"$f":"pks!N176","v":"No limit"},{"$f":"pks!O176","v":"No limit"},"No limit",null,null,null,"No limit  ",{"$f":"pks!S176","v":"U/S 80CCF"},{"$f":"pks!T176","v":"Investment  in long term infrasturture bonds "},{"$f":"pks!U176","v":"No limit"},{"$f":"pks!V176","v":"No limit"},{"$f":"pks!W176","v":"No limit"},{"$f":"pks!X176","v":"No limit"},"No limit",null,"No limit  ",{"$f":"pks!AB176","v":"U/S 80CCF"},{"$f":"pks!AC176","v":"Investment  in long term infrasturture bonds "},{"$f":"pks!AD176","v":"No limit"},{"$f":"pks!AE176","v":"No limit"},{"$f":"pks!AF176","v":"No limit"},{"$f":"pks!AG176","v":"No limit"},"No limit",{"$f":"pks!AI176","v":0},null,"0  ",{"$f":"pks!AL176","v":"Investment  in long term infrasturture bonds "},{"$f":"pks!AM176","v":"No limit"},{"$f":"pks!AN176","v":"No limit"},{"$f":"pks!AO176","v":"No limit"},{"$f":"pks!AP176","v":"No limit"},"No limit",null,"No limit  ",{"$f":"pks!AT176","v":"U/S 80CCF"},{"$f":"pks!AU176","v":"Investment  in long term infrasturture bonds "},{"$f":"pks!AV176","v":20000},{"$f":"pks!AW176","v":20000},{"$f":"pks!AX176","v":20000},{"$f":"pks!AY176","v":20000},{"$f":"pks!AZ176","v":20000},{"$f":"pks!BA176","v":0},{"$f":"pks!BB176","v":"20000  "}]
["U/S 80D-","Medical ins. premium for himself, spous and childrens",{"$f":"pks!C177","v":15000},{"$f":"pks!D177","v":15000},{"$f":"pks!E177","v":20000},{"$f":"pks!F177","v":20000},20000,"(Maxi. aggregate allowable limit)","20000  (Maxi. aggregate allowable limit)",{"$f":"pks!J177","v":"U/S 80D-"},{"$f":"pks!K177","v":"Medical ins. premium for himself, spous and childrens"},{"$f":"pks!L177","v":15000},{"$f":"pks!M177","v":15000},{"$f":"pks!N177","v":20000},{"$f":"pks!O177","v":20000},20000,"(Maxi. aggregate allowable limit)",null,null,"20000  (Maxi. aggregate allowable limit)",{"$f":"pks!S177","v":"U/S 80D-"},{"$f":"pks!T177","v":"Medical ins. premium for himself, spous and childrens"},{"$f":"pks!U177","v":25000},{"$f":"pks!V177","v":25000},{"$f":"pks!W177","v":30000},{"$f":"pks!X177","v":30000},30000,"(Maxi. aggregate allowable limit)","30000  (Maxi. aggregate allowable limit)",{"$f":"pks!AB177","v":"U/S 80D-"},{"$f":"pks!AC177","v":"Medical ins. premium for himself, spous and childrens"},{"$f":"pks!AD177","v":25000},{"$f":"pks!AE177","v":25000},{"$f":"pks!AF177","v":30000},{"$f":"pks!AG177","v":30000},30000,{"$f":"pks!AI177","v":"(Maxi. aggregate allowable limit)"},"(Maxi. aggregate allowable limit)","(Maxi. aggregate allowable limit)  (Maxi. aggregate allowable limit)",{"$f":"pks!AL177","v":"Medical ins. premium for himself, spous and childrens"},{"$f":"pks!AM177","v":25000},{"$f":"pks!AN177","v":25000},{"$f":"pks!AO177","v":50000},{"$f":"pks!AP177","v":50000},50000,"(Maxi. aggregate allowable limit)","50000  (Maxi. aggregate allowable limit)",{"$f":"pks!AT177","v":"U/S 80D-"},{"$f":"pks!AU177","v":"Medical ins. premium for himself, spous and childrens"},{"$f":"pks!AV177","v":25000},{"$f":"pks!AW177","v":25000},{"$f":"pks!AX177","v":50000},{"$f":"pks!AY177","v":50000},{"$f":"pks!AZ177","v":25000},{"$f":"pks!BA177","v":"(Maxi. aggregate allowable limit)"},{"$f":"pks!BB177","v":"25000  (Maxi. aggregate allowable limit)"}]
["U/S 80DD-","Medical treatment of dependent handicapped person",{"$f":"pks!C178","v":100000},{"$f":"pks!D178","v":100000},{"$f":"pks!E178","v":100000},{"$f":"pks!F178","v":100000},100000,"(Maxi.  allowable limit)","100000  (Maxi.  allowable limit)",{"$f":"pks!J178","v":"U/S 80DD-"},{"$f":"pks!K178","v":"Medical treatment of dependent handicapped person"},{"$f":"pks!L178","v":125000},{"$f":"pks!M178","v":125000},{"$f":"pks!N178","v":125000},{"$f":"pks!O178","v":125000},125000,"(Maxi.  allowable limit)",null,null,"125000  (Maxi.  allowable limit)",{"$f":"pks!S178","v":"U/S 80DD-"},{"$f":"pks!T178","v":"Medical treatment of dependent handicapped person"},{"$f":"pks!U178","v":125000},{"$f":"pks!V178","v":125000},{"$f":"pks!W178","v":125000},{"$f":"pks!X178","v":125000},125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",{"$f":"pks!AB178","v":"U/S 80DD-"},{"$f":"pks!AC178","v":"Medical treatment of dependent handicapped person"},{"$f":"pks!AD178","v":125000},{"$f":"pks!AE178","v":125000},{"$f":"pks!AF178","v":125000},{"$f":"pks!AG178","v":125000},125000,{"$f":"pks!AI178","v":"(Maxi.  allowable limit)"},"(Maxi.  allowable limit)","(Maxi.  allowable limit)  (Maxi.  allowable limit)",{"$f":"pks!AL178","v":"Medical treatment of dependent handicapped person"},{"$f":"pks!AM178","v":125000},{"$f":"pks!AN178","v":125000},{"$f":"pks!AO178","v":125000},{"$f":"pks!AP178","v":125000},125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",{"$f":"pks!AT178","v":"U/S 80DD-"},{"$f":"pks!AU178","v":"Medical treatment of dependent handicapped person"},{"$f":"pks!AV178","v":125000},{"$f":"pks!AW178","v":125000},{"$f":"pks!AX178","v":125000},{"$f":"pks!AY178","v":125000},{"$f":"pks!AZ178","v":125000},{"$f":"pks!BA178","v":"(Maxi.  allowable limit)"},{"$f":"pks!BB178","v":"125000  (Maxi.  allowable limit)"}]
["U/S 80DDB-","Spl ded to the guardion of a patient suff.from Cancer/Aids ",{"$f":"pks!C179","v":40000},{"$f":"pks!D179","v":40000},{"$f":"pks!E179","v":60000},{"$f":"pks!F179","v":60000},60000,"(Maximum aggregate allowable limit)","60000  (Maximum aggregate allowable limit)",{"$f":"pks!J179","v":"U/S 80DDB-"},{"$f":"pks!K179","v":"Spl ded to the guardion of a patient suff.from Cancer/Aids "},{"$f":"pks!L179","v":40000},{"$f":"pks!M179","v":40000},{"$f":"pks!N179","v":60000},{"$f":"pks!O179","v":80000},60000,"(Maximum aggregate allowable limit)",null,null,"60000  (Maximum aggregate allowable limit)",{"$f":"pks!S179","v":"U/S 80DDB-"},{"$f":"pks!T179","v":"Spl ded to the guardion of a patient suff.from Cancer/Aids "},{"$f":"pks!U179","v":40000},{"$f":"pks!V179","v":40000},{"$f":"pks!W179","v":60000},{"$f":"pks!X179","v":80000},60000,"(Maximum aggregate allowable limit)","60000  (Maximum aggregate allowable limit)",{"$f":"pks!AB179","v":"U/S 80DDB-"},{"$f":"pks!AC179","v":"Spl ded to the guardion of a patient suff.from Cancer/Aids "},{"$f":"pks!AD179","v":40000},{"$f":"pks!AE179","v":40000},{"$f":"pks!AF179","v":60000},{"$f":"pks!AG179","v":80000},60000,{"$f":"pks!AI179","v":"(Maximum aggregate allowable limit)"},"(Maximum aggregate allowable limit)","(Maximum aggregate allowable limit)  (Maximum aggregate allowable limit)",{"$f":"pks!AL179","v":"Spl ded to the guardion of a patient suff.from Cancer/Aids "},{"$f":"pks!AM179","v":40000},{"$f":"pks!AN179","v":40000},{"$f":"pks!AO179","v":100000},{"$f":"pks!AP179","v":100000},100000,"(Maximum aggregate allowable limit)","100000  (Maximum aggregate allowable limit)",{"$f":"pks!AT179","v":"U/S 80DDB-"},{"$f":"pks!AU179","v":"Spl ded to the guardion of a patient suff.from Cancer/Aids "},{"$f":"pks!AV179","v":40000},{"$f":"pks!AW179","v":40000},{"$f":"pks!AX179","v":100000},{"$f":"pks!AY179","v":100000},{"$f":"pks!AZ179","v":40000},{"$f":"pks!BA179","v":"(Maximum aggregate allowable limit)"},{"$f":"pks!BB179","v":"40000  (Maximum aggregate allowable limit)"}]
["U/S 80E-","Repayment of loan for higher education",{"$f":"pks!C180","v":"No limit"},{"$f":"pks!D180","v":"No limit"},{"$f":"pks!E180","v":"No limit"},{"$f":"pks!F180","v":"No limit"},"No limit","(higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)",{"$f":"pks!J180","v":"U/S 80E-"},{"$f":"pks!K180","v":"Repayment of loan for higher education"},{"$f":"pks!L180","v":"No limit"},{"$f":"pks!M180","v":"No limit"},{"$f":"pks!N180","v":"No limit"},{"$f":"pks!O180","v":"No limit"},"No limit","(higher education for self/ spouse/ his children.)",null,null,"No limit  (higher education for self/ spouse/ his children.)",{"$f":"pks!S180","v":"U/S 80E-"},{"$f":"pks!T180","v":"Repayment of loan for higher education"},{"$f":"pks!U180","v":"No limit"},{"$f":"pks!V180","v":"No limit"},{"$f":"pks!W180","v":"No limit"},{"$f":"pks!X180","v":"No limit"},"No limit","(higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)",{"$f":"pks!AB180","v":"U/S 80E-"},{"$f":"pks!AC180","v":"Repayment of loan for higher education"},{"$f":"pks!AD180","v":"No limit"},{"$f":"pks!AE180","v":"No limit"},{"$f":"pks!AF180","v":"No limit"},{"$f":"pks!AG180","v":"No limit"},"No limit",{"$f":"pks!AI180","v":"(higher education for self/ spouse/ his children.)"},"(higher education for self/ spouse/ his children.)","(higher education for self/ spouse/ his children.)  (higher education for self/ spouse/ his children.)",{"$f":"pks!AL180","v":"Repayment of loan for higher education"},{"$f":"pks!AM180","v":"No limit"},{"$f":"pks!AN180","v":"No limit"},{"$f":"pks!AO180","v":"No limit"},{"$f":"pks!AP180","v":"No limit"},"No limit","(higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)",{"$f":"pks!AT180","v":"U/S 80E-"},{"$f":"pks!AU180","v":"Repayment of loan for higher education"},{"$f":"pks!AV180","v":"No limit"},{"$f":"pks!AW180","v":"No limit"},{"$f":"pks!AX180","v":"No limit"},{"$f":"pks!AY180","v":"No limit"},{"$f":"pks!AZ180","v":"No limit"},{"$f":"pks!BA180","v":"(higher education for self/ spouse/ his children.)"},{"$f":"pks!BB180","v":"No limit  (higher education for self/ spouse/ his children.)"}]
["U/S 80EE","Intrest paid on House Building Loan( excluding u/s 24B)",{"$f":"pks!C181","v":100000},{"$f":"pks!D181","v":100000},{"$f":"pks!E181","v":100000},{"$f":"pks!F181","v":100000},100000,"(loan not to exceed Rs 25 lakhs)","100000  (loan not to exceed Rs 25 lakhs)",{"$f":"pks!J181","v":"U/S 80EE"},{"$f":"pks!K181","v":"Intrest paid on House Building Loan( excluding u/s 24B)"},{"$f":"pks!L181","v":100000},{"$f":"pks!M181","v":100000},{"$f":"pks!N181","v":100000},{"$f":"pks!O181","v":100000},100000,"(loan not to exceed Rs 25 lakhs)",null,null,"100000  (loan not to exceed Rs 25 lakhs)",{"$f":"pks!S181","v":"U/S 80EE"},{"$f":"pks!T181","v":"Intrest paid on House Building Loan( excluding u/s 24B)"},{"$f":"pks!U181","v":50000},{"$f":"pks!V181","v":50000},{"$f":"pks!W181","v":50000},{"$f":"pks!X181","v":50000},50000,"(loan not to exceed Rs 35 lakhs)","50000  (loan not to exceed Rs 35 lakhs)",{"$f":"pks!AB181","v":"U/S 80EE"},{"$f":"pks!AC181","v":"Intrest paid on House Building Loan( excluding u/s 24B)"},{"$f":"pks!AD181","v":50000},{"$f":"pks!AE181","v":50000},{"$f":"pks!AF181","v":50000},{"$f":"pks!AG181","v":50000},50000,{"$f":"pks!AI181","v":"(loan not to exceed Rs 35 lakhs)"},"(loan not to exceed Rs 35 lakhs)","(loan not to exceed Rs 35 lakhs)  (loan not to exceed Rs 35 lakhs)",{"$f":"pks!AL181","v":"Intrest paid on House Building Loan( excluding u/s 24B)"},{"$f":"pks!AM181","v":50000},{"$f":"pks!AN181","v":50000},{"$f":"pks!AO181","v":50000},{"$f":"pks!AP181","v":50000},50000,"(loan not to exceed Rs 35 lakhs)","50000  (loan not to exceed Rs 35 lakhs)",{"$f":"pks!AT181","v":"U/S 80EE"},{"$f":"pks!AU181","v":"Intrest paid on House Building Loan( excluding u/s 24B)"},{"$f":"pks!AV181","v":50000},{"$f":"pks!AW181","v":50000},{"$f":"pks!AX181","v":50000},{"$f":"pks!AY181","v":50000},{"$f":"pks!AZ181","v":50000},{"$f":"pks!BA181","v":"(loan not to exceed Rs 35 lakhs)"},{"$f":"pks!BB181","v":"50000  (loan not to exceed Rs 35 lakhs)"}]
["U/S 80G- ","Donation to certain funds,  charitable institutions etc.",{"$f":"pks!C182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!D182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!E182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!F182","v":"100 /50 % or 10 percent of the Gross Total Income"},"100 /50 % or 10 percent of the Gross Total Income",null,"100 /50 % or 10 percent of the Gross Total Income  ",{"$f":"pks!J182","v":"U/S 80G- "},{"$f":"pks!K182","v":"Donation to certain funds,  charitable institutions etc."},{"$f":"pks!L182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!M182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!N182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!O182","v":"100 /50 % or 10 percent of the Gross Total Income"},"100 /50 % or 10 percent of the Gross Total Income",null,null,null,"100 /50 % or 10 percent of the Gross Total Income  ",{"$f":"pks!S182","v":"U/S 80G- "},{"$f":"pks!T182","v":"Donation to certain funds,  charitable institutions etc."},{"$f":"pks!U182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!V182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!W182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!X182","v":"100 /50 % or 10 percent of the Gross Total Income"},"100 /50 % or 10 percent of the Gross Total Income",null,"100 /50 % or 10 percent of the Gross Total Income  ",{"$f":"pks!AB182","v":"U/S 80G- "},{"$f":"pks!AC182","v":"Donation to certain funds,  charitable institutions etc."},{"$f":"pks!AD182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AE182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AF182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AG182","v":"100 /50 % or 10 percent of the Gross Total Income"},"100 /50 % or 10 percent of the Gross Total Income",{"$f":"pks!AI182","v":0},null,"0  ",{"$f":"pks!AL182","v":"Donation to certain funds,  charitable institutions etc."},{"$f":"pks!AM182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AN182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AO182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AP182","v":"100 /50 % or 10 percent of the Gross Total Income"},"100 /50 % or 10 percent of the Gross Total Income",null,"100 /50 % or 10 percent of the Gross Total Income  ",{"$f":"pks!AT182","v":"U/S 80G- "},{"$f":"pks!AU182","v":"Donation to certain funds,  charitable institutions etc."},{"$f":"pks!AV182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AW182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AX182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AY182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AZ182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!BA182","v":0},{"$f":"pks!BB182","v":"100 /50 % or 10 percent of the Gross Total Income  "}]
["80GG","Deduction in respect of rent paid ",{"$f":"pks!C183","v":24000},{"$f":"pks!D183","v":24000},{"$f":"pks!E183","v":24000},{"$f":"pks!F183","v":24000},24000,"(When HRA not received)","24000  (When HRA not received)",{"$f":"pks!J183","v":"80GG"},{"$f":"pks!K183","v":"Deduction in respect of rent paid "},{"$f":"pks!L183","v":24000},{"$f":"pks!M183","v":24000},{"$f":"pks!N183","v":24000},{"$f":"pks!O183","v":24000},24000,"(When HRA not received)",null,null,"24000  (When HRA not received)",{"$f":"pks!S183","v":"80GG"},{"$f":"pks!T183","v":"Deduction in respect of rent paid "},{"$f":"pks!U183","v":60000},{"$f":"pks!V183","v":60000},{"$f":"pks!W183","v":60000},{"$f":"pks!X183","v":60000},60000,"(When HRA not received)","60000  (When HRA not received)",{"$f":"pks!AB183","v":"80GG"},{"$f":"pks!AC183","v":"Deduction in respect of rent paid "},{"$f":"pks!AD183","v":60000},{"$f":"pks!AE183","v":60000},{"$f":"pks!AF183","v":60000},{"$f":"pks!AG183","v":60000},60000,{"$f":"pks!AI183","v":"(When HRA not received)"},"(When HRA not received)","(When HRA not received)  (When HRA not received)",{"$f":"pks!AL183","v":"Deduction in respect of rent paid "},{"$f":"pks!AM183","v":60000},{"$f":"pks!AN183","v":60000},{"$f":"pks!AO183","v":60000},{"$f":"pks!AP183","v":60000},60000,"(When HRA not received)","60000  (When HRA not received)",{"$f":"pks!AT183","v":"80GG"},{"$f":"pks!AU183","v":"Deduction in respect of rent paid "},{"$f":"pks!AV183","v":60000},{"$f":"pks!AW183","v":60000},{"$f":"pks!AX183","v":60000},{"$f":"pks!AY183","v":60000},{"$f":"pks!AZ183","v":60000},{"$f":"pks!BA183","v":"(When HRA not received)"},{"$f":"pks!BB183","v":"60000  (When HRA not received)"}]
["U/S 80CCG","New Rajiv Gandhi Saving Scheme ",{"$f":"pks!C184","v":25000},{"$f":"pks!D184","v":25000},{"$f":"pks!E184","v":25000},{"$f":"pks!F184","v":25000},25000,"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)",{"$f":"pks!J184","v":"U/S 80CCG"},{"$f":"pks!K184","v":"New Rajiv Gandhi Saving Scheme "},{"$f":"pks!L184","v":25000},{"$f":"pks!M184","v":25000},{"$f":"pks!N184","v":25000},{"$f":"pks!O184","v":50000},25000,"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)",null,null,"25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)",{"$f":"pks!S184","v":"U/S 80CCG"},{"$f":"pks!T184","v":"New Rajiv Gandhi Saving Scheme "},{"$f":"pks!U184","v":25000},{"$f":"pks!V184","v":25000},{"$f":"pks!W184","v":25000},{"$f":"pks!X184","v":25000},25000,"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)",{"$f":"pks!AB184","v":"U/S 80CCG"},{"$f":"pks!AC184","v":"New Rajiv Gandhi Saving Scheme "},{"$f":"pks!AD184","v":25000},{"$f":"pks!AE184","v":25000},{"$f":"pks!AF184","v":25000},{"$f":"pks!AG184","v":25000},25000,{"$f":"pks!AI184","v":"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)"},"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)","(50% of Investment & GTI  does not exceed Rs. 12 lakhs)  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)",{"$f":"pks!AL184","v":"New Rajiv Gandhi Saving Scheme "},{"$f":"pks!AM184","v":25000},{"$f":"pks!AN184","v":25000},{"$f":"pks!AO184","v":25000},{"$f":"pks!AP184","v":25000},25000,"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)",{"$f":"pks!AT184","v":"U/S 80CCG"},{"$f":"pks!AU184","v":"New Rajiv Gandhi Saving Scheme "},{"$f":"pks!AV184","v":0},{"$f":"pks!AW184","v":0},{"$f":"pks!AX184","v":0},{"$f":"pks!AY184","v":0},{"$f":"pks!AZ184","v":0},{"$f":"pks!BA184","v":"(Not applicable from F.Y. 2017-18)"},{"$f":"pks!BB184","v":"0  (Not applicable from F.Y. 2017-18)"}]
["U/S 80TTA"," interest on deposits in savings account",{"$f":"pks!C185","v":10000},{"$f":"pks!D185","v":10000},{"$f":"pks!E185","v":10000},{"$f":"pks!F185","v":10000},10000,"(Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )",{"$f":"pks!J185","v":"U/S 80TTA"},{"$f":"pks!K185","v":" interest on deposits in savings account"},{"$f":"pks!L185","v":10000},{"$f":"pks!M185","v":10000},{"$f":"pks!N185","v":10000},{"$f":"pks!O185","v":10000},10000,"(Maxi. Rs 10,000 or actual interest whichever is lower )",null,null,"10000  (Maxi. Rs 10,000 or actual interest whichever is lower )",{"$f":"pks!S185","v":"U/S 80TTA"},{"$f":"pks!T185","v":" interest on deposits in savings account"},{"$f":"pks!U185","v":10000},{"$f":"pks!V185","v":10000},{"$f":"pks!W185","v":10000},{"$f":"pks!X185","v":10000},10000,"(Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )",{"$f":"pks!AB185","v":"U/S 80TTA"},{"$f":"pks!AC185","v":" interest on deposits in savings account"},{"$f":"pks!AD185","v":10000},{"$f":"pks!AE185","v":10000},{"$f":"pks!AF185","v":10000},{"$f":"pks!AG185","v":10000},10000,{"$f":"pks!AI185","v":"(Maxi. Rs 10,000 or actual interest whichever is lower )"},"(Maxi. Rs 10,000 or actual interest whichever is lower )","(Maxi. Rs 10,000 or actual interest whichever is lower )  (Maxi. Rs 10,000 or actual interest whichever is lower )",{"$f":"pks!AL185","v":" interest on deposits in savings account"},{"$f":"pks!AM185","v":10000},{"$f":"pks!AN185","v":10000},{"$f":"pks!AO185","v":10000},{"$f":"pks!AP185","v":10000},10000,"(Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )",{"$f":"pks!AT185","v":"U/S 80TTA"},{"$f":"pks!AU185","v":" interest on deposits in savings account"},{"$f":"pks!AV185","v":10000},{"$f":"pks!AW185","v":10000},{"$f":"pks!AX185","v":10000},{"$f":"pks!AY185","v":10000},{"$f":"pks!AZ185","v":10000},{"$f":"pks!BA185","v":"(Maxi. Rs 10,000 or actual interest whichever is lower )"},{"$f":"pks!BB185","v":"10000  (Maxi. Rs 10,000 or actual interest whichever is lower )"}]
["U/S80TTB","Interest income earned on Fixed Deposits & Recurring Deposits ",{"$f":"pks!C186","v":"N.A."},{"$f":"pks!D186","v":"N.A."},{"$f":"pks!E186","v":"N.A."},{"$f":"pks!F186","v":"N.A."},"N.A.",null,"N.A.  ",{"$f":"pks!J186","v":"U/S80TTB"},{"$f":"pks!K186","v":"Interest income earned on Fixed Deposits & Recurring Deposits "},{"$f":"pks!L186","v":"N.A."},{"$f":"pks!M186","v":"N.A."},{"$f":"pks!N186","v":"N.A."},{"$f":"pks!O186","v":"N.A."},"N.A.",null,null,null,"N.A.  ",{"$f":"pks!S186","v":"U/S80TTB"},{"$f":"pks!T186","v":"Interest income earned on Fixed Deposits & Recurring Deposits "},{"$f":"pks!U186","v":"N.A."},{"$f":"pks!V186","v":"N.A."},{"$f":"pks!W186","v":"N.A."},{"$f":"pks!X186","v":"N.A."},"N.A.",null,"N.A.  ",{"$f":"pks!AB186","v":"U/S80TTB"},{"$f":"pks!AC186","v":"Interest income earned on Fixed Deposits & Recurring Deposits "},{"$f":"pks!AD186","v":"N.A."},{"$f":"pks!AE186","v":"N.A."},{"$f":"pks!AF186","v":10000},{"$f":"pks!AG186","v":10000},10000,{"$f":"pks!AI186","v":0},"(Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)","0  (Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)",{"$f":"pks!AL186","v":"Interest income earned on Fixed Deposits & Recurring Deposits "},{"$f":"pks!AM186","v":"N.A."},{"$f":"pks!AN186","v":"N.A."},{"$f":"pks!AO186","v":50000},{"$f":"pks!AP186","v":50000},50000,"(Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)","50000  (Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)",{"$f":"pks!AT186","v":"U/S80TTB"},{"$f":"pks!AU186","v":"Interest income earned on Fixed Deposits & Recurring Deposits "},{"$f":"pks!AV186","v":"N.A."},{"$f":"pks!AW186","v":"N.A."},{"$f":"pks!AX186","v":50000},{"$f":"pks!AY186","v":50000},{"$f":"pks!AZ186","v":"N.A."},{"$f":"pks!BA186","v":"(Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)"},{"$f":"pks!BB186","v":"N.A.  (Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)"}]
["U/S 80U- "," physical disability (including blindness) or mental retardation. ",{"$f":"pks!C187","v":100000},{"$f":"pks!D187","v":100000},{"$f":"pks!E187","v":100000},{"$f":"pks!F187","v":100000},100000,"(Maxi.  allowable limit)","100000  (Maxi.  allowable limit)",{"$f":"pks!J187","v":"U/S 80U- "},{"$f":"pks!K187","v":" physical disability (including blindness) or mental retardation. "},{"$f":"pks!L187","v":125000},{"$f":"pks!M187","v":125000},{"$f":"pks!N187","v":125000},{"$f":"pks!O187","v":125000},125000,"(Maxi.  allowable limit)",null,null,"125000  (Maxi.  allowable limit)",{"$f":"pks!S187","v":"U/S 80U- "},{"$f":"pks!T187","v":" physical disability (including blindness) or mental retardation. "},{"$f":"pks!U187","v":125000},{"$f":"pks!V187","v":125000},{"$f":"pks!W187","v":125000},{"$f":"pks!X187","v":125000},125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",{"$f":"pks!AB187","v":"U/S 80U- "},{"$f":"pks!AC187","v":" physical disability (including blindness) or mental retardation. "},{"$f":"pks!AD187","v":125000},{"$f":"pks!AE187","v":125000},{"$f":"pks!AF187","v":125000},{"$f":"pks!AG187","v":125000},125000,{"$f":"pks!AI187","v":"(Maxi.  allowable limit)"},"(Maxi.  allowable limit)","(Maxi.  allowable limit)  (Maxi.  allowable limit)",{"$f":"pks!AL187","v":" physical disability (including blindness) or mental retardation. "},{"$f":"pks!AM187","v":125000},{"$f":"pks!AN187","v":125000},{"$f":"pks!AO187","v":125000},{"$f":"pks!AP187","v":125000},125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",{"$f":"pks!AT187","v":"U/S 80U- "},{"$f":"pks!AU187","v":" physical disability (including blindness) or mental retardation. "},{"$f":"pks!AV187","v":125000},{"$f":"pks!AW187","v":125000},{"$f":"pks!AX187","v":125000},{"$f":"pks!AY187","v":125000},{"$f":"pks!AZ187","v":125000},{"$f":"pks!BA187","v":"(Maxi.  allowable limit)"},{"$f":"pks!BB187","v":"125000  (Maxi.  allowable limit)"}]
["U/S 80EEA","Deduction in respect of interest on loan taken for certain house property","N.A.","N.A.","N.A.","N.A.","N.A.","(Not applicable)","N.A.  (Not applicable)","U/S 80EEA","Deduction in respect of interest on loan taken for certain house property","N.A.","N.A.","N.A.","N.A.","N.A.","(Not applicable)",null,null,"N.A.  (Not applicable)","U/S 80EEA","Deduction in respect of interest on loan taken for certain house property","N.A.","N.A.","N.A.","N.A.","N.A.","(Not applicable)","N.A.  (Not applicable)","U/S 80EEA","Deduction in respect of interest on loan taken for certain house property","N.A.","N.A.","N.A.","N.A.","N.A.","(Not applicable)",{"$f":"CONCATENATE(AJ1335,\"  \",AK1335)","v":"N.A.  (Not applicable)"},null,"Deduction in respect of interest on loan taken for certain house property","N.A.","N.A.","N.A.","N.A.","N.A.","(Not applicable)","N.A.  (Not applicable)","U/S 80EEA","Deduction in respect of interest on loan taken for certain house property",150000,150000,150000,150000,{"$f":"pks!AZ188","v":150000},{"$f":"pks!BA188","v":"Maxi.  allowable limit, Applicable from f.y. 2019-20,)"},{"$f":"pks!BB188","v":"150000  Maxi.  allowable limit, Applicable from f.y. 2019-20,)"}]
["U/S 80EEB","Deduction in respect of purchase of electric vehicle","N.A.","N.A.","N.A.","N.A.","N.A.","(Not applicable)","N.A.  (Not applicable)","U/S 80EEB","Deduction in respect of purchase of electric vehicle","N.A.","N.A.","N.A.","N.A.","N.A.","(Not applicable)",null,null,"N.A.  (Not applicable)","U/S 80EEB","Deduction in respect of purchase of electric vehicle","N.A.","N.A.","N.A.","N.A.","N.A.","(Not applicable)","N.A.  (Not applicable)","U/S 80EEB","Deduction in respect of purchase of electric vehicle","N.A.","N.A.","N.A.","N.A.","N.A.","(Not applicable)",{"$f":"CONCATENATE(AJ1336,\"  \",AK1336)","v":"N.A.  (Not applicable)"},null,"Deduction in respect of purchase of electric vehicle","N.A.","N.A.","N.A.","N.A.","N.A.","(Not applicable)","N.A.  (Not applicable)","U/S 80EEB","Deduction in respect of purchase of electric vehicle",150000,150000,150000,150000,{"$f":"pks!AZ189","v":150000},{"$f":"pks!BA189","v":"Maxi.  allowable limit, Applicable from f.y. 2019-20,)"},{"$f":"pks!BB189","v":"150000  Maxi.  allowable limit, Applicable from f.y. 2019-20,)"}]
[]
["Section","Name of section",{"$f":"pks!C191","v":"MALE"},{"$f":"pks!D191","v":"FEMALE"},{"$f":"pks!E191","v":"SENIOR CITIZEN"},{"$f":"pks!F191","v":"VERY SENIOR CITIZEN"},{"$f":"IF($C$1315=$C$1316,C1338,IF($C$1315=$D$1316,D1338,IF($C$1315=$E$1316,E1338,F1338)))","v":"SENIOR CITIZEN"},null,{"$f":"CONCATENATE(G1338,\"  \",H1338)","v":"SENIOR CITIZEN  "},{"$f":"pks!J191","v":"Section"},{"$f":"pks!K191","v":"Name of section"},{"$f":"pks!L191","v":"MALE"},{"$f":"pks!M191","v":"FEMALE"},{"$f":"pks!N191","v":"SENIOR CITIZEN"},{"$f":"pks!O191","v":"VERY SENIOR CITIZEN"},{"$f":"IF($C$1315=$C$1316,L1338,IF($C$1315=$D$1316,M1338,IF($C$1315=$E$1316,N1338,O1338)))","v":"SENIOR CITIZEN"},null,null,null,{"$f":"CONCATENATE(P1338,\"  \",Q1338)","v":"SENIOR CITIZEN  "},{"$f":"pks!S191","v":"Section"},{"$f":"pks!T191","v":"Name of section"},{"$f":"pks!U191","v":"MALE"},{"$f":"pks!V191","v":"FEMALE"},{"$f":"pks!W191","v":"SENIOR CITIZEN"},{"$f":"pks!X191","v":"VERY SENIOR CITIZEN"},{"$f":"IF($C$1315=$C$1316,W1338,IF($C$1315=$D$1316,X1338,IF($C$1315=$E$1316,Y1338,Z1338)))","v":"SENIOR CITIZEN"},null,{"$f":"CONCATENATE(AA1338,\"  \",AB1338)","v":"SENIOR CITIZEN  "},{"$f":"pks!AB191","v":"Section"},{"$f":"pks!AC191","v":"Name of section"},{"$f":"pks!AD191","v":"MALE"},{"$f":"pks!AE191","v":"FEMALE"},{"$f":"pks!AF191","v":"SENIOR CITIZEN"},{"$f":"pks!AG191","v":"VERY SENIOR CITIZEN"},{"$f":"IF($C$1315=$C$1316,AF1338,IF($C$1315=$D$1316,AG1338,IF($C$1315=$E$1316,AH1338,AI1338)))","v":"SENIOR CITIZEN"},{"$f":"pks!AI191","v":0},null,{"$f":"CONCATENATE(AK1338,\"  \",AL1338)","v":"0  "},{"$f":"pks!AL191","v":"Name of section"},{"$f":"pks!AM191","v":"MALE"},{"$f":"pks!AN191","v":"FEMALE"},{"$f":"pks!AO191","v":"SENIOR CITIZEN"},{"$f":"pks!AP191","v":"VERY SENIOR CITIZEN"},{"$f":"IF($C$1315=$C$1316,AO1338,IF($C$1315=$D$1316,AP1338,IF($C$1315=$E$1316,AQ1338,AR1338)))","v":"SENIOR CITIZEN"},null,"SENIOR CITIZEN  ",{"$f":"pks!AT191","v":"Section"},{"$f":"pks!AU191","v":"Name of section"},{"$f":"pks!AV191","v":"MALE"},{"$f":"pks!AW191","v":"FEMALE"},{"$f":"pks!AX191","v":"SENIOR CITIZEN"},{"$f":"pks!AY191","v":"VERY SENIOR CITIZEN"},{"$f":"pks!AZ191","v":"Max Limit"},{"$f":"pks!BA191","v":0},{"$f":"pks!BB191","v":"Max Limit  "}]
[]
[null,null,null,"2019-20",{"$f":"IF(Statement!F2=\"2020-21\",D1340,E2)","v":"2024-25"},null,null,null,"Upto Rs. 150000  (Equal to 10% of Salary  but not exceed Rs. 150000)"]
["Section","Name of section",null,null,null,"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","FINAL","Limit A","Limit B"]
["U/S 80 C ","Invesment in specified investment plans",null,null,null,{"$f":"I1317","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 14-15))"},{"$f":"T1317","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"AC1317","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"AL1317","v":"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"AU1317","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"BD1317","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"IF($E$1340=$K$1341,K1342,IF($E$1340=$F$1341,F1342,IF($E$1340=$G$1341,G1342,IF($E$1340=$H$1341,H1342,IF($E$1340=$I$1341,I1342,J1342)))))","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"}]
["U/S 80CCC","Payment of premium for annuity plan of LIC or any other  ",null,null,null,"Upto Rs. 100000  (such amount shall not be allowed under section 80C.)","Upto Rs. 150000  (such amount shall not be allowed under section 80C.)","Upto Rs. 150000  (such amount shall not be allowed under section 80C.)","(such amount shall not be allowed under section 80C.)",{"$f":"AU1318","v":"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"},{"$f":"BD1318","v":"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"},"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"]
["U/S 80 CCD(1)","Employee cont. towards new pension scheme",null,null,null,"Upto Rs. 100000  (Equal to 10% of Salary  but not exceed Rs. 100000)","Upto Rs. 150000  (Equal to 10% of Salary  but not exceed Rs. 150000)","Upto Rs. 150000  (Equal to 10% of Salary  but not exceed Rs. 150000)","(Equal to 20% of Salary  but not exceed Rs. 150000)","Upto Rs. 150000  (Equal to 20% of Salary  but not exceed Rs. 150000)","Upto Rs. 150000  (Equal to 20% of Salary  but not exceed Rs. 150000)","Upto Rs. 150000  (Equal to 20% of Salary  but not exceed Rs. 150000)",{"$f":"IF(E1340=\"2014-15\",100000,150000)","v":150000},{"$f":"M1344*1","v":150000}]
["U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)",null,null,null,null,"Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)",0,"Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)"]
["U/S 80 CCD(1B)","Additional contribution towards NPS",null,null,null,"N.A.  N.A.","Upto Rs. 50000  ","Upto Rs. 50000  ","(Cont. in Atal Pension Yojana is also eligible)","Upto Rs. 50000  (Cont. in Atal Pension Yojana is also eligible)","Upto Rs. 50000  (Cont. in Atal Pension Yojana is also eligible)","Upto Rs. 50000  (Cont. in Atal Pension Yojana is also eligible)"]
["U/S 80 CCD(2)","Employer cont. towards new pension scheme ",null,null,null,"10% of Salary  (Equal to 10% of Salary (Pay+D.A.)","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ","(Equal to 10% of Salary (Pay+D.A.) ","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) "]
["U/S 80CCF","Investment  in long term infrasturture bonds ",null,null,null,"No limit  ","No limit  ","No limit  ",0,"No limit  ","20000  ","No limit  "]
["U/S 80D-","Medical ins. premium for himself, spous and childrens",null,null,null,"20000  (Maxi. aggregate allowable limit)","20000  (Maxi. aggregate allowable limit)","30000  (Maxi. aggregate allowable limit)","(Maxi. aggregate allowable limit)","50000  (Maxi. aggregate allowable limit)","25000  (Maxi. aggregate allowable limit)","50000  (Maxi. aggregate allowable limit)",{"$f":"LEFT(L1349,5)","v":"50000"},{"$f":"M1349*1","v":50000}]
["U/S 80DD-","Medical treatment of dependent handicapped person",null,null,null,"100000  (Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","125000  (Maxi.  allowable limit)"]
["U/S 80DDB-","Spl ded to the guardion of a patient suff.from Cancer/Aids ",null,null,null,"60000  (Maximum aggregate allowable limit)","60000  (Maximum aggregate allowable limit)","60000  (Maximum aggregate allowable limit)","(Maximum aggregate allowable limit)","100000  (Maximum aggregate allowable limit)","40000  (Maximum aggregate allowable limit)","100000  (Maximum aggregate allowable limit)",{"$f":"LEFT(L1351,6)","v":"100000"},{"$f":"IFERROR(M1351*1,0)","v":100000}]
["U/S 80E-","Repayment of loan for higher education",null,null,null,"No limit  (higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)","(higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)"]
["U/S 80EE","Intrest paid on House Building Loan( excluding u/s 24B)",null,null,null,"100000  (loan not to exceed Rs 25 lakhs)","100000  (loan not to exceed Rs 25 lakhs)","50000  (loan not to exceed Rs 35 lakhs)","(loan not to exceed Rs 35 lakhs)","50000  (loan not to exceed Rs 35 lakhs)","50000  (loan not to exceed Rs 35 lakhs)","50000  (loan not to exceed Rs 35 lakhs)",{"$f":"LEFT(L1353,5)","v":"50000"},{"$f":"IFERROR(M1353*1,0)","v":50000}]
["U/S 80G- ","Donation to certain funds,  charitable institutions etc.",null,null,null,"100 /50 % or 10 percent of the Gross Total Income  ","100 /50 % or 10 percent of the Gross Total Income  ","100 /50 % or 10 percent of the Gross Total Income  ",0,"100 /50 % or 10 percent of the Gross Total Income  ","100 /50 % or 10 percent of the Gross Total Income  ","100 /50 % or 10 percent of the Gross Total Income  "]
["80GG","Deduction in respect of rent paid ",null,null,null,"24000  (When HRA not received)","24000  (When HRA not received)","60000  (When HRA not received)","(When HRA not received)","60000  (When HRA not received)","60000  (When HRA not received)","60000  (When HRA not received)",{"$f":"LEFT(L1355,5)","v":"60000"},{"$f":"IFERROR(M1355*1,0)","v":60000}]
["U/S 80CCG","New Rajiv Gandhi Saving Scheme ",null,null,null,"25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)","(50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)","0  (Not applicable from F.Y. 2017-18)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)"]
["U/S 80TTA"," interest on deposits in savings account",null,null,null,"10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","(Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )"]
["U/S 80TTB","Interest income earned on Fixed Deposits & Recurring Deposits ",null,null,null,"N.A.  ","N.A.  ","N.A.  ","(Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)","50000  (Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)","N.A.  (Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)","50000  (Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)",{"$f":"LEFT(L1358,6)","v":"50000 "},{"$f":"IFERROR(M1358*1,0)","v":50000}]
["U/S 80U- "," physical disability (including blindness) or mental retardation. ",null,null,null,"100000  (Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","(Maxi.  allowable limit)",{"$f":"AU1334","v":"125000  (Maxi.  allowable limit)"},"125000  (Maxi.  allowable limit)","125000  (Maxi.  allowable limit)"]
["U/S 80EEA","Deduction in respect of interest on loan taken for certain house property",null,null,null,"N.A.  (Not applicable)","N.A.  (Not applicable)","N.A.  (Not applicable)","N.A.  (Not applicable)",{"$f":"AU1335","v":"N.A.  (Not applicable)"},"150000  Maxi.  allowable limit, Applicable from f.y. 2019-20,)","N.A.  (Not applicable)",{"$f":"LEFT(L1360,6)","v":"N.A.  "},{"$f":"IFERROR(M1360*1,0)","v":0}]
["U/S 80EEB","Deduction in respect of purchase of electric vehicle",null,null,null,"N.A.  (Not applicable)","N.A.  (Not applicable)","N.A.  (Not applicable)","N.A.  (Not applicable)",{"$f":"AU1336","v":"N.A.  (Not applicable)"},"150000  Maxi.  allowable limit, Applicable from f.y. 2019-20,)","N.A.  (Not applicable)",{"$f":"LEFT(L1361,6)","v":"N.A.  "},{"$f":"IFERROR(M1361*1,0)","v":0}]
[]
[null,null,null,null,null,{"$f":"I1338","v":"SENIOR CITIZEN  "},{"$f":"T1338","v":"SENIOR CITIZEN  "},{"$f":"AC1338","v":"SENIOR CITIZEN  "},{"$f":"AL1338","v":0},{"$f":"AU1338","v":"SENIOR CITIZEN  "},null,{"$f":"IF($E$1340=$F$1341,F1363,IF($E$1340=$G$1341,G1363,IF($E$1340=$H$1341,H1363,IF($E$1340=$I$1341,I1363,J1363))))","v":"SENIOR CITIZEN  "}]
[]
[]
[]
["2014-15",null,null,"2015-16",null,null,"2016-17",null,null,"Text message"]
["80DD",null,{"$f":"C1371","v":0},"80DD",null,{"$f":"F1371","v":0},"80DD",null,{"$f":"I1371","v":0}]
["Disability",50000,"Incurred amt","Disability",75000,"Incurred amt","Disability",75000,"Incurred amt"]
["Severe disability",100000,{"$f":"Statement!G55","v":0},"Severe disability",125000,{"$f":"C1370","v":0},"Severe disability",125000,{"$f":"C1370","v":0}]
[{"$f":"Statement!$I$55","v":""},{"$f":"IF(A1371=A1369,B1369,B1370)","v":100000},{"$f":"MIN(B1371,C1370)","v":0},{"$f":"A1371","v":""},{"$f":"IF(D1371=D1369,E1369,E1370)","v":125000},{"$f":"MIN(E1371,F1370)","v":0},{"$f":"D1371","v":""},{"$f":"IF(G1371=G1369,H1369,H1370)","v":125000},{"$f":"MIN(H1371,I1370)","v":0},{"$f":"CONCATENATE(\"Maxi. allow limit in case of\",\"  \",G1371,\"  \",\"Rs.\",\"  \",H1371,\" \")","v":"Maxi. allow limit in case of    Rs.  125000 "}]
["80U",null,{"$f":"C1375","v":0},"80U",null,{"$f":"F1375","v":0},"80U",null,{"$f":"I1375","v":0}]
["Disability",50000,"Incurred amt","Disability",75000,"Incurred amt","Disability",75000,"Incurred amt"]
["Severe disability",100000,{"$f":"Statement!G65","v":0},"Severe disability",125000,{"$f":"C1374","v":0},"Severe disability",125000,{"$f":"F1374","v":0}]
[{"$f":"Statement!I65","v":""},{"$f":"IF(A1375=A1373,B1373,B1374)","v":100000},{"$f":"MIN(B1375,C1374)","v":0},{"$f":"A1375","v":""},{"$f":"IF(D1375=D1373,E1373,E1374)","v":125000},{"$f":"MIN(E1375,F1374)","v":0},{"$f":"D1375","v":""},{"$f":"IF(G1375=G1373,H1373,H1374)","v":125000},{"$f":"MIN(H1375,I1374)","v":0},{"$f":"CONCATENATE(\"Maxi. allow limit in case of\",\"  \",G1375,\"  \",\"Rs.\",\"  \",H1375,\" \")","v":"Maxi. allow limit in case of    Rs.  125000 "}]
["80G",null,{"$f":"C1380","v":0},"80G",null,{"$f":"F1380","v":0},"80G",null,{"$f":"I1380","v":0}]
[0.5,{"$f":"Statement!G59","v":0},{"$f":"ROUND(B1377*A1377,0)","v":0},0.5,{"$f":"B1377","v":0},{"$f":"ROUND(E1377*D1377,0)","v":0},0.5,{"$f":"E1377","v":0},{"$f":"ROUND(H1377*G1377,0)","v":0}]
[1,{"$f":"B1377","v":0},{"$f":"ROUND(B1378*A1378,0)","v":0},1,{"$f":"E1377","v":0},{"$f":"ROUND(E1378*D1378,0)","v":0},1,{"$f":"H1377","v":0},{"$f":"ROUND(H1378*G1378,0)","v":0}]
[{"$f":"'Tax Calculation'!$H$79","v":1},{"$f":"IF(A1379=A1377,B1377,B1378)","v":0},{"$f":"IF(A1379=A1377,C1377,C1378)","v":0},{"$f":"'Tax Calculation'!$H$79","v":1},{"$f":"IF(D1379=D1377,E1377,E1378)","v":0},{"$f":"IF(D1379=D1377,F1377,F1378)","v":0},{"$f":"'Tax Calculation'!$H$79","v":1},{"$f":"IF(G1379=G1377,H1377,H1378)","v":0},{"$f":"IF(G1379=G1377,I1377,I1378)","v":0},null,null,null,null,null,null,"2018-19","2017-18"]
["GTI",{"$f":"ROUND('Tax Calculation'!$J$59*0.1,0)","v":80500},{"$f":"MIN(C1379,B1380)","v":0},"GTI",{"$f":"ROUND('Tax Calculation'!$J$59*0.1,0)","v":80500},{"$f":"MIN(F1379,E1380)","v":0},"GTI",{"$f":"ROUND('Tax Calculation'!$J$59*0.1,0)","v":80500},{"$f":"MIN(I1379,H1380)","v":0},null,"A","Self/spouse & dependent childern-Less than sixty Years",null,null,null,25000,25000]
["80CCG",null,{"$f":"C1384","v":0},"80CCG",null,{"$f":"F1384","v":0},"80CCG",null,{"$f":"I1384","v":0},null,"B","Self/spouse & dependent childern-Above sixty years",null,null,null,50000,30000]
["GTI",{"$f":"Statement!H36","v":1820000},{"$f":"IF(B1382>1200000,0,C1383)","v":0},"GTI",{"$f":"B1382","v":1820000},{"$f":"IF(E1382>1200000,0,F1383)","v":0},"GTI",{"$f":"B1382","v":1820000},{"$f":"IF(H1382>1200000,0,I1383)","v":0},null,"C","Parents (dependent or not)-Less than sixty Years",null,null,null,25000,30000]
["INVEST.",{"$f":"Statement!G62","v":0},{"$f":"IF(B1383>50000,ROUND(50000*0.5,0),ROUND(B1383*0.5,0))","v":0},"INVEST.",{"$f":"B1383","v":0},{"$f":"IF(E1383>50000,ROUND(50000*0.5,0),ROUND(E1383*0.5,0))","v":0},"INVEST.",{"$f":"B1383","v":0},{"$f":"IF(H1383>50000,ROUND(50000*0.5,0),ROUND(H1383*0.5,0))","v":0},null,"D","Parents (dependent or not)-Above sixty years",null,null,null,50000,50000]
["ALLOWABLE LIMIT",null,{"$f":"MIN(C1382:C1383)","v":0},"ALLOWABLE LIMIT",null,{"$f":"MIN(F1382:F1383)","v":0},"ALLOWABLE LIMIT",null,{"$f":"MIN(I1382:I1383)","v":0},null,null,null,null,null,null,"Paid Prem.","Limit-2018-19",null,null,"Limit-2017-18"]
[null,{"$f":"E1340","v":"2024-25"},"2014-15","2015-16","2016-17","FINAL",null,null,null,null,{"$f":"INDEX($K$1380:$K$1383,MATCH(L1385,$L$1380:$O$1383,0))","v":{"$error":"#N/A"}},{"$f":"L1380","v":"Self/spouse & dependent childern-Less than sixty Years"},null,null,null,{"$f":"'Tax Calculation'!E1056","v":0},{"$f":"IF(P1385>0,INDEX($P$213:$P$216,MATCH(K1385,$K$213:$K$216,0)),0)","v":0},null,null,{"$f":"IF(P1385>0,INDEX($Q$213:$Q$216,MATCH(K1385,$K$213:$K$216,0)),0)","v":0}]
["80DD",null,{"$f":"C1368","v":0},{"$f":"F1368","v":0},{"$f":"D1386","v":0},{"$f":"IF($B$1385=$C$1385,C1386,IF($B$1385=$D$1385,D1386,E1386))","v":0},null,null,null,null,{"$f":"INDEX($K$213:$K$216,MATCH(L1386,$L$213:$L$216,0))","v":{"$error":"#N/A"}},{"$f":"L1381","v":"Self/spouse & dependent childern-Above sixty years"},null,null,null,{"$f":"'Tax Calculation'!G1056","v":0},{"$f":"IF(P1386>0,INDEX($P$213:$P$216,MATCH(K1386,$K$213:$K$216,0)),0)","v":0},null,null,{"$f":"IF(P1386>0,INDEX($Q$213:$Q$216,MATCH(K1386,$K$213:$K$216,0)),0)","v":0}]
["80U",null,{"$f":"C1372","v":0},{"$f":"F1372","v":0},{"$f":"D1387","v":0},{"$f":"IF($B$1385=$C$1385,C1387,IF($B$1385=$D$1385,D1387,E1387))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1385:P1386)","v":0},{"$f":"SUM(Q1385:Q1386)","v":0},null,null,{"$f":"SUM(T1385:T1386)","v":0}]
["80G",null,{"$f":"C1376","v":0},{"$f":"F1376","v":0},{"$f":"D1388","v":0},{"$f":"IF($B$1385=$C$1385,C1388,IF($B$1385=$D$1385,D1388,E1388))","v":0},null,null,null,null,"Final result","Selected F.Y.",{"$f":"'Tax Calculation'!C990","v":0},{"$f":"CONCATENATE(\"Total deduction allowed Rs.\",\"  \",M1389,,\"  \",\"for F.Y. \",\"  \",M1388)","v":"Total deduction allowed Rs.  0  for F.Y.   0"}]
["80CCG",null,{"$f":"C1381","v":0},{"$f":"F1381","v":0},{"$f":"D1389","v":0},{"$f":"IF($B$1385=$C$1385,C1389,IF($B$1385=$D$1385,D1389,E1389))","v":0},{"$f":"IF(E2=\"2019-20\",0,F1389)","v":0},null,null,null,null,"Maxi Limit",{"$f":"IF($M$221=$P$212,$Q$220,$T$220)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New option u/s 115BAC"]
[null,null,null,null,null,null,null,null,null,null,"TREATMENT OF SECTION 80TTB",null,null,null,"2017-18","2018-19","2019-20",null,null,null,"2017-18","2018-19","2019-20"]
[null,null,null,null,null,null,null,null,null,null,"SELECTED F.Y.",null,{"$f":"Statement!F2","v":"2024-25"},null,10000,50000,50000,null,null,null,10000,50000,50000]
[null,null,null,null,null,null,null,null,null,null,"TAX CATEGORY",null,{"$f":"Statement!C5","v":"SENIOR CITIZEN"},null,{"$f":"Statement!G64","v":0},{"$f":"O1393","v":0},{"$f":"P1393","v":0},null,null,null,{"$f":"INDEX('Employee Data'!$BU$6:$BU$556,MATCH(Statement!$H$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"U1393","v":0},{"$f":"V1393","v":0}]
["Not Allowed (i.e. allowed from F.Y. 2018-19)",null,null,null,null,null,null,null,null,null,"FINAL RESULT",null,{"$f":"IF(M1393=\"SENIOR CITIZEN\",IF(M1392=$P$237,O1394,IF(M1392=P1391,P1394,0)))","v":0},{"$f":"IF(M1394=FALSE,0,M1394)","v":0},{"$f":"MIN(O1392:O1393)","v":0},{"$f":"IF($M$1393=\"VERY SENIOR CITIZEN\",MIN(P1392:P1393),IF($M$1393=\"SENIOR CITIZEN\",MIN(P1392:P1393),0))","v":0},{"$f":"IF($M$1393=\"VERY SENIOR CITIZEN\",MIN(Q1392:Q1393),IF($M$1393=\"SENIOR CITIZEN\",MIN(Q1392:Q1393),0))","v":0},null,null,null,{"$f":"MIN(U1392:U1393)","v":0},{"$f":"IF($M$1393=\"VERY SENIOR CITIZEN\",MIN(V1392:V1393),IF($M$1393=\"SENIOR CITIZEN\",MIN(V1392:V1393),0))","v":0},{"$f":"IF($M$1393=\"VERY SENIOR CITIZEN\",MIN(W1392:W1393),IF($M$1393=\"SENIOR CITIZEN\",MIN(W1392:W1393),0))","v":0}]
["Standard Deducation u/s (16ia)",null,null,null,null,null,null,null,null,null,"TREATMENT OF SECTION 80TTA",null,null,null,"2017-18","2018-19","2018-19",null,null,null,"2017-18","2018-19","2018-19"]
["Fin._Year","Gross Salary","Max Limit","Allowed limt",{"$f":"E2","v":"2024-25"},"80TTA","80TTB",null,null,null,"SELECTED F.Y.",null,{"$f":"M1392","v":"2024-25"},null,10000,10000,10000,null,null,null,10000,10000,10000]
["1985-86",{"$f":"Statement!H22","v":1850000},0,{"$f":"MAX(MIN(B1397,C1397),0)","v":0},"Not Allowed",0,0,null,null,null,"TAX CATEGORY",null,{"$f":"M1393","v":"SENIOR CITIZEN"},null,{"$f":"Statement!G63","v":0},{"$f":"O1397","v":0},{"$f":"P1397","v":0},null,null,null,{"$f":"INDEX('Employee Data'!$BU$6:$BU$556,MATCH(Statement!$H$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"U1397","v":0},{"$f":"V1397","v":0}]
["1986-87",{"$f":"B1397","v":1850000},0,0,"Not Allowed",0,0,null,null,null,"FINAL RESULT",null,{"$f":"IF(M1397=\"SENIOR CITIZEN\",IF(M1396=O1395,O1398,IF(M1396=P1395,P1398,0)))","v":0},{"$f":"IF(M1396=O1395,O1403,P1403)","v":0},{"$f":"MIN(O1396:O1397)","v":0},{"$f":"IF($M$1393=\"SENIOR CITIZEN\",0,MIN(P1396:P1397))","v":0},{"$f":"IF($M$1393=\"SENIOR CITIZEN\",0,MIN(Q1396:Q1397))","v":0},null,null,{"$f":"IF($N$252=\"SENIOR CITIZEN\",0,MIN(T1396:T1397))","v":0},{"$f":"MIN(U1396:U1397)","v":0},{"$f":"IF($M$1393=\"SENIOR CITIZEN\",0,MIN(V1396:V1397))","v":0},{"$f":"IF($M$1393=\"SENIOR CITIZEN\",0,MIN(W1396:W1397))","v":0},{"$f":"IF($N$252=\"SENIOR CITIZEN\",0,MIN(X1396:X1397))","v":0}]
["1987-88",{"$f":"B1398","v":1850000},0,0,"Not Allowed",0,0,null,null,null,null,"A","MALE",null,{"$f":"O1398","v":0},0,0,null,null,null,{"$f":"U1398","v":0},0,0]
["1988-89",1850000,0,0,"Not Allowed",0,0,null,null,null,null,"B","FEMALE",null,0,0,0,null,null,null,0,0,0]
["1989-90",1850000,0,0,"Not Allowed",0,0,null,null,null,null,"C","SENIOR CITIZEN",null,{"$f":"O1398","v":0},{"$f":"P1398","v":0},{"$f":"Q1398","v":0},null,null,null,{"$f":"U1398","v":0},{"$f":"V1398","v":0},{"$f":"W1398","v":0}]
["1990-91",1850000,0,0,"Not Allowed",0,0,null,null,null,null,"D","VERY SENIOR CITIZEN",null,{"$f":"O1401","v":0},{"$f":"P1401","v":0},{"$f":"Q1401","v":0},null,null,null,{"$f":"U1401","v":0},{"$f":"V1401","v":0},{"$f":"W1401","v":0}]
["1991-92",1850000,0,0,"Not Allowed",0,0,null,null,null,null,{"$f":"INDEX(L1399:L1402,MATCH(M1403,M1399:M1402,0))","v":"C"},{"$f":"M1397","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($O$1399:$O$1402,MATCH($M$1403,$M$1399:$M$1402,0))","v":0},{"$f":"INDEX($P$1399:$P$1402,MATCH($M$1403,$M$1399:$M$1402,0))","v":0},{"$f":"INDEX($P$1399:$P$1402,MATCH($M$1403,$M$1399:$M$1402,0))","v":0},null,null,null,{"$f":"INDEX($O$1399:$O$1402,MATCH($M$1403,$M$1399:$M$1402,0))","v":0},{"$f":"INDEX($P$1399:$P$1402,MATCH($M$1403,$M$1399:$M$1402,0))","v":0},{"$f":"INDEX($P$1399:$P$1402,MATCH($M$1403,$M$1399:$M$1402,0))","v":0}]
["1992-93",1850000,0,0,"Not Allowed",0,0,null,null,null,null,null,"FINAL VALUE FOR 80TTA",null,{"$f":"IF(L1403=\"C\",O1402,IF(L1403=\"D\",O1402,O1402))","v":0},{"$f":"IF(L1403=\"A\",P1402,IF(L1403=\"B\",P1402,0))","v":0},{"$f":"IF(L1403=\"A\",Q1402,IF(L1403=\"B\",Q1402,0))","v":0},null,null,null,{"$f":"IF(L1403=\"C\",U1402,IF(L1403=\"D\",U1402,U1402))","v":0},{"$f":"IF(L1403=\"A\",V1402,IF(L1403=\"B\",V1402,0))","v":0},{"$f":"IF(L1403=\"A\",W1402,IF(L1403=\"B\",W1402,0))","v":0}]
["1993-94",1850000,0,0,"Not Allowed",0,0,null,null,null,null,null,"FINAL VALAUE FOR 80TTB",null,0,{"$f":"IF($L$1403=\"C\",P1394,IF($L$1403=\"D\",P1394,0))","v":0},{"$f":"IF($L$1403=\"C\",Q1394,IF($L$1403=\"D\",Q1394,0))","v":0},null,null,null,0,{"$f":"IF($L$1403=\"C\",V1394,IF($L$1403=\"D\",V1394,0))","v":0},{"$f":"IF($L$1403=\"C\",W1394,IF($L$1403=\"D\",W1394,0))","v":0}]
["1994-95",1850000,0,0,"Not Allowed",0,0]
["1995-96",1850000,0,0,"Not Allowed",0,0]
["1996-97",1850000,0,0,"Not Allowed",0,0]
["1997-98",1850000,0,0,"Not Allowed",0,0]
["1998-99",1850000,0,0,"Not Allowed",0,0]
["1999-00",1850000,0,0,"Not Allowed",0,0]
["2000-01",1850000,0,0,"Not Allowed",0,0]
["2001-02",1850000,0,0,"Not Allowed",0,0]
["2002-03",1850000,0,0,"Not Allowed",0,0]
["2003-04",1850000,0,0,"Not Allowed",0,0]
["2004-05",1850000,0,0,"Not Allowed",0,0]
["2005-06",1850000,0,0,"Not Allowed",0,0]
["2006-07",1850000,0,0,"Not Allowed",0,0]
["2007-08",1850000,0,0,"Not Allowed",0,0]
["2008-09",1850000,0,0,"Not Allowed",0,0]
["2009-10",1850000,0,0,"Not Allowed",0,0]
["2010-11",1850000,0,0,"Not Allowed",0,0]
["2011-12",1850000,0,0,"Not Allowed",0,0]
["2012-13",1850000,0,0,"allowed",{"$f":"O1404","v":0},{"$f":"O1405","v":0}]
["2013-14",1850000,0,0,"allowed",{"$f":"F1424","v":0},0]
["2014-15",1850000,0,0,"allowed",0,0]
["2015-16",1850000,0,0,"allowed",0,0]
["2016-17",1850000,0,0,"allowed",0,0]
["2017-18",1850000,0,0,"allowed",{"$f":"O1404","v":0},{"$f":"G1428","v":0}]
["2018-19",1850000,0,0,"allowed",{"$f":"P1404","v":0},{"$f":"P1405","v":0}]
["2019-20",1850000,40000,40000,"allowed",{"$f":"Q1404","v":0},{"$f":"Q1405","v":0}]
["2020-21",1850000,50000,50000,"allowed",{"$f":"F1431","v":0},{"$f":"G1431","v":0}]
[null,null,null,{"$f":"INDEX(D1397:D1432,MATCH($E$1396,$A$1397:$A$1432,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(E1397:E1432,MATCH($E$1396,$A$1397:$A$1432,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(F1397:F1432,MATCH($E$1396,$A$1397:$A$1432,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(G1397:G1432,MATCH($E$1396,$A$1397:$A$1432,0))","v":{"$error":"#N/A"}}]
[]
["TAX TREATMENT OF SECTION 80CCD(2)"]
["Fin. Year",{"$f":"Statement!$F$2","v":"2024-25"}]
["Investment",{"$f":"Statement!$G$51","v":0}]
["Gross Salary",{"$f":"Statement!$G$8","v":1850000},null,null,"IF(I51>0,IF(F2=\"2020-21\",MIN(ROUND(G8*5%,0),750000,MIN(ROUND(G8*10%,0)))))"]
["Code",{"$f":"IF(B1436=\"2020-21\",1,0)","v":0},"Allowed amt"]
[0,{"$f":"MIN(ROUND(B1438*10%,0),B1437)","v":0},{"$f":"MIN($B$1437,B1440)","v":0}]
[1,{"$f":"MIN(ROUND(B1438*10%,0),750000)","v":185000},{"$f":"MIN($B$1437,B1441)","v":0}]
[null,null,{"$f":"IF(B1439=A1440,C1440,C1441)","v":0}]
[null,null,{"$f":"LEFT(D1443,4)","v":"2024"},{"$f":"Agriculture!$B$5","v":"2024-25"}]
[null,"Basic exemption limit for agriculture income"]
[null,1985,{"$f":"'Table for agriA (2)'!N8","v":0},{"$f":"'Table for agriA (2)'!O8","v":18000}]
[null,1986,{"$f":"'Table for agriA (2)'!N37","v":0},{"$f":"'Table for agriA (2)'!O37","v":18000}]
[null,1987,{"$f":"'Table for agriA (2)'!N66","v":0},{"$f":"'Table for agriA (2)'!O66","v":18000}]
[null,1988,{"$f":"'Table for agriA (2)'!N95","v":0},{"$f":"'Table for agriA (2)'!O95","v":18000}]
[null,1989,{"$f":"'Table for agriA (2)'!N124","v":0},{"$f":"'Table for agriA (2)'!O124","v":18000}]
[null,1990,{"$f":"'Table for agriA (2)'!N153","v":0},{"$f":"'Table for agriA (2)'!O153","v":22000}]
[null,1991,{"$f":"'Table for agriA (2)'!N182","v":0},{"$f":"'Table for agriA (2)'!O182","v":22000}]
[null,1992,{"$f":"'Table for agriA (2)'!N211","v":0},{"$f":"'Table for agriA (2)'!O211","v":28000}]
[null,1993,{"$f":"'Table for agriA (2)'!N240","v":0},{"$f":"'Table for agriA (2)'!O240","v":30000}]
[null,1994,{"$f":"'Table for agriA (2)'!N269","v":0},{"$f":"'Table for agriA (2)'!O269","v":35000}]
[null,1995,{"$f":"'Table for agriA (2)'!N298","v":0},{"$f":"'Table for agriA (2)'!O298","v":40000}]
[null,1996,{"$f":"'Table for agriA (2)'!N327","v":0},{"$f":"'Table for agriA (2)'!O327","v":40000}]
[null,1997,{"$f":"'Table for agriA (2)'!N356","v":0},{"$f":"'Table for agriA (2)'!O356","v":40000}]
[null,1998,{"$f":"'Table for agriA (2)'!N385","v":0},{"$f":"'Table for agriA (2)'!O385","v":50000}]
[null,1999,{"$f":"'Table for agriA (2)'!N414","v":0},{"$f":"'Table for agriA (2)'!O414","v":50000}]
[null,2000,{"$f":"'Table for agriA (2)'!N443","v":0},{"$f":"'Table for agriA (2)'!O443","v":50000}]
[null,2001,{"$f":"'Table for agriA (2)'!N472","v":0},{"$f":"'Table for agriA (2)'!O472","v":50000}]
[null,2002,{"$f":"'Table for agriA (2)'!N501","v":0},{"$f":"'Table for agriA (2)'!O501","v":50000}]
[null,2003,{"$f":"'Table for agriA (2)'!N530","v":0},{"$f":"'Table for agriA (2)'!O530","v":50000}]
[null,2004,{"$f":"'Table for agriA (2)'!N559","v":0},{"$f":"'Table for agriA (2)'!O559","v":50000}]
[null,2005,{"$f":"'Table for agriA (2)'!N588","v":0},{"$f":"'Table for agriA (2)'!O588","v":100000}]
[null,2006,{"$f":"'Table for agriA (2)'!N617","v":0},{"$f":"'Table for agriA (2)'!O617","v":100000}]
[null,2007,{"$f":"'Table for agriA (2)'!N646","v":0},{"$f":"'Table for agriA (2)'!O646","v":110000}]
[null,2008,{"$f":"'Table for agriA (2)'!N675","v":0},{"$f":"'Table for agriA (2)'!O675","v":150000}]
[null,2009,{"$f":"'Table for agriA (2)'!N704","v":0},{"$f":"'Table for agriA (2)'!O704","v":160000}]
[null,2010,{"$f":"'Table for agriA (2)'!N733","v":0},{"$f":"'Table for agriA (2)'!O733","v":160000}]
[null,2011,{"$f":"'Table for agriA (2)'!N762","v":0},{"$f":"'Table for agriA (2)'!O762","v":180000}]
[null,2012,{"$f":"'Table for agriA (2)'!N791","v":0},{"$f":"'Table for agriA (2)'!O791","v":200000}]
[null,2013,{"$f":"'Table for agriA (2)'!N820","v":0},{"$f":"'Table for agriA (2)'!O820","v":200000}]
[null,2014,{"$f":"'Table for agriA (2)'!N849","v":0},{"$f":"'Table for agriA (2)'!O849","v":250000}]
[null,2015,{"$f":"'Table for agriA (2)'!N878","v":0},{"$f":"'Table for agriA (2)'!O878","v":250000}]
[null,2016,{"$f":"'Table for agriA (2)'!N907","v":0},{"$f":"'Table for agriA (2)'!O907","v":250000}]
[null,2017,{"$f":"'Table for agriA (2)'!N936","v":0},{"$f":"'Table for agriA (2)'!O936","v":250000}]
[null,2018,{"$f":"'Table for agriA (2)'!N965","v":0},{"$f":"'Table for agriA (2)'!O965","v":250000}]
[null,2019,{"$f":"'Table for agriA (2)'!N994","v":0},{"$f":"'Table for agriA (2)'!O994","v":250000}]
[null,2020,{"$f":"'Table for agriA (2)'!N1023","v":0},{"$f":"'Table for agriA (2)'!O1023","v":250000}]
[null,{"$f":"C1443*1","v":2024},null,{"$f":"INDEX($D$1445:$D$1480,MATCH(B1481,$B$1445:$B$1480,0))","v":{"$error":"#N/A"}}]
[]
[]
[]
["a"]

{"sheet":"Table for Statement","index":15,"n_rows":1447,"n_cols":57,"rows_kept":1447,"cut":false,"hidden":true,"merged":[[1131,10,1131,12],[1132,10,1132,12],[1116,13,1116,14],[1117,10,1117,12],[1117,13,1117,14],[1118,10,1118,12],[1118,13,1118,14],[1119,13,1119,14],[1120,13,1120,14],[1121,0,1121,2],[1121,6,1122,6],[1121,8,1122,8],[1121,9,1122,9],[1121,10,1122,10],[1121,11,1122,11],[1121,12,1122,12],[1124,10,1124,12],[1125,10,1125,12],[1128,0,1128,2],[1128,6,1129,6],[1128,8,1129,8],[1128,9,1129,9],[1128,10,1129,10],[1128,11,1129,11],[1128,12,1129,12],[1107,22,1109,22],[1107,24,1107,26],[1108,0,1108,2],[1110,10,1110,12],[1110,17,1110,18],[1111,10,1111,12],[1111,17,1111,18],[1112,17,1112,18],[1113,17,1113,18],[1114,0,1114,2],[1114,6,1115,6],[1114,8,1115,8],[1114,9,1115,9],[1114,10,1115,10],[1114,11,1115,11],[1114,12,1115,12],[1114,13,1114,14],[1114,17,1114,18],[1115,13,1115,14],[1106,5,1106,6],[1107,0,1107,2],[1107,3,1108,3],[1107,4,1108,4],[1107,5,1108,5],[1107,6,1108,6],[1107,8,1108,8],[1107,9,1108,9],[1107,10,1108,10],[1107,11,1108,11],[1107,12,1108,12],[1107,13,1107,15],[1107,16,1108,16],[1107,17,1109,18],[1107,19,1109,19],[1107,20,1109,20],[1107,21,1109,21],[1102,10,1102,12],[1103,10,1103,12],[1087,13,1087,14],[1088,10,1088,12],[1088,13,1088,14],[1089,10,1089,12],[1089,13,1089,14],[1090,13,1090,14],[1091,13,1091,14],[1092,0,1092,2],[1092,6,1093,6],[1092,8,1093,8],[1092,9,1093,9],[1092,10,1093,10],[1092,11,1093,11],[1092,12,1093,12],[1095,10,1095,12],[1096,10,1096,12],[1099,0,1099,2],[1099,6,1100,6],[1099,8,1100,8],[1099,9,1100,9],[1099,10,1100,10],[1099,11,1100,11],[1099,12,1100,12],[1078,22,1080,22],[1078,24,1078,26],[1079,0,1079,2],[1081,10,1081,12],[1081,17,1081,18],[1082,10,1082,12],[1082,17,1082,18],[1083,17,1083,18],[1084,17,1084,18],[1085,0,1085,2],[1085,6,1086,6],[1085,8,1086,8],[1085,9,1086,9],[1085,10,1086,10],[1085,11,1086,11],[1085,12,1086,12],[1085,13,1085,14],[1085,17,1085,18],[1086,13,1086,14],[1077,5,1077,6],[1078,0,1078,2],[1078,3,1079,3],[1078,4,1079,4],[1078,5,1079,5],[1078,6,1079,6],[1078,8,1079,8],[1078,9,1079,9],[1078,10,1079,10],[1078,11,1079,11],[1078,12,1079,12],[1078,13,1078,15],[1078,16,1079,16],[1078,17,1080,18],[1078,19,1080,19],[1078,20,1080,20],[1078,21,1080,21],[1073,10,1073,12],[1074,10,1074,12],[1058,13,1058,14],[1059,10,1059,12],[1059,13,1059,14],[1060,10,1060,12],[1060,13,1060,14],[1061,13,1061,14],[1062,13,1062,14],[1063,0,1063,2],[1063,6,1064,6],[1063,8,1064,8],[1063,9,1064,9],[1063,10,1064,10],[1063,11,1064,11],[1063,12,1064,12],[1066,10,1066,12],[1067,10,1067,12],[1070,0,1070,2],[1070,6,1071,6],[1070,8,1071,8],[1070,9,1071,9],[1070,10,1071,10],[1070,11,1071,11],[1070,12,1071,12],[1049,22,1051,22],[1049,24,1049,26],[1050,0,1050,2],[1052,10,1052,12],[1052,17,1052,18],[1053,10,1053,12],[1053,17,1053,18],[1054,17,1054,18],[1055,17,1055,18],[1056,0,1056,2],[1056,6,1057,6],[1056,8,1057,8],[1056,9,1057,9],[1056,10,1057,10],[1056,11,1057,11],[1056,12,1057,12],[1056,13,1056,14],[1056,17,1056,18],[1057,13,1057,14],[1048,5,1048,6],[1049,0,1049,2],[1049,3,1050,3],[1049,4,1050,4],[1049,5,1050,5],[1049,6,1050,6],[1049,8,1050,8],[1049,9,1050,9],[1049,10,1050,10],[1049,11,1050,11],[1049,12,1050,12],[1049,13,1049,15],[1049,16,1050,16],[1049,17,1051,18],[1049,19,1051,19],[1049,20,1051,20],[1049,21,1051,21],[1034,0,1034,2],[1034,6,1035,6],[1034,8,1035,8],[1034,9,1035,9],[1034,10,1035,10],[1034,11,1035,11],[1034,12,1035,12],[1037,10,1037,12],[1038,10,1038,12],[1041,0,1041,2],[1041,6,1042,6],[1041,8,1042,8],[1041,9,1042,9],[1041,10,1042,10],[1041,11,1042,11],[1041,12,1042,12],[1020,20,1022,20],[1020,21,1022,21],[1020,22,1022,22],[1020,24,1020,26],[1021,0,1021,2],[1023,10,1023,12],[1023,17,1023,18],[1024,10,1024,12],[1024,17,1024,18],[1025,17,1025,18],[1026,17,1026,18],[1027,0,1027,2],[1027,6,1028,6],[1027,8,1028,8],[1027,9,1028,9],[1027,10,1028,10],[1027,11,1028,11],[1027,12,1028,12],[1027,13,1027,14],[1027,17,1027,18],[1028,13,1028,14],[1405,12,1405,13],[1396,0,1396,4],[1406,12,1406,13],[1407,12,1407,13],[1408,12,1408,13],[1385,0,1385,1],[1385,3,1385,4],[1385,6,1385,7],[1386,11,1386,14],[1387,0,1387,1],[1387,11,1387,14],[1388,0,1388,1],[1388,11,1388,14],[1389,0,1389,1],[1389,10,1390,10],[1389,13,1390,14],[1390,0,1390,1],[1368,0,1368,2],[1368,3,1368,5],[1368,6,1368,8],[1369,0,1369,1],[1369,3,1369,4],[1369,6,1369,7],[1373,0,1373,1],[1373,3,1373,4],[1373,6,1373,7],[1377,0,1377,1],[1377,3,1377,4],[1377,6,1377,7],[1381,11,1381,14],[1382,0,1382,1],[1382,3,1382,4],[1382,6,1382,7],[1382,11,1382,14],[1315,27,1315,33],[1315,36,1315,42],[1316,2,1316,6],[1316,11,1316,15],[1316,20,1316,24],[1316,29,1316,33],[1316,38,1316,42],[1321,0,1321,1],[1321,9,1321,10],[1342,1,1342,4],[1343,1,1343,4],[1344,1,1344,4],[1345,1,1345,4],[1346,0,1346,1],[1315,9,1315,16],[1315,18,1315,25],[1348,1,1348,4],[1349,1,1349,4],[1350,1,1350,4],[1351,1,1351,4],[1352,1,1352,4],[1353,1,1353,4],[1354,1,1354,4],[1355,1,1355,4],[1356,1,1356,4],[1357,1,1357,4],[1358,1,1358,4],[1359,1,1359,4],[1360,1,1360,4],[1242,3,1242,4],[1242,5,1242,6],[1235,3,1235,6],[937,10,937,12],[940,0,940,2],[940,6,941,6],[1242,9,1242,10],[1220,11,1220,13],[941,13,941,14],[947,9,948,9],[947,10,948,10],[947,11,948,11],[962,0,962,2],[962,3,963,3],[962,4,963,4],[962,5,963,5],[962,6,963,6],[962,9,963,9],[962,10,963,10],[962,11,963,11],[903,5,903,6],[1236,1,1237,2],[1236,3,1237,6],[1219,1,1220,1],[1226,1,1226,6],[1227,1,1227,5],[925,0,925,2],[1229,1,1229,5],[1235,1,1235,2],[1221,1,1221,5],[904,3,905,3],[904,4,905,4],[904,10,905,10],[911,6,912,6],[911,8,912,8],[911,9,912,9],[911,10,912,10],[1228,1,1228,5],[936,10,936,12],[933,4,934,4],[933,5,934,5],[933,6,934,6],[933,8,934,8],[933,10,934,10],[940,8,941,8],[940,9,941,9],[940,10,941,10],[940,11,941,11],[940,12,941,12],[947,0,947,2],[947,6,948,6],[947,8,948,8],[911,11,912,11],[915,10,915,12],[907,10,907,12],[908,10,908,12],[911,12,912,12],[913,13,913,14],[914,10,914,12],[1279,7,1279,9],[1247,1,1247,4],[1248,1,1248,4],[1249,1,1249,4],[1250,1,1250,4],[1235,9,1235,10],[1236,9,1236,10],[1245,9,1245,10],[1243,9,1243,10],[1244,9,1244,10],[932,5,932,6],[933,0,933,2],[933,3,934,3],[925,12,926,12],[1221,7,1221,10],[1220,8,1220,9],[1223,7,1223,10],[1224,7,1224,10],[1216,7,1216,8],[1217,7,1217,8],[1218,7,1218,8],[1219,7,1219,8],[1213,11,1213,13],[1215,7,1215,8],[961,5,961,6],[899,10,899,12],[900,10,900,12],[1209,2,1209,3],[933,9,934,9],[904,11,905,11],[904,12,905,12],[911,0,911,2],[1211,2,1211,3],[1221,11,1223,13],[1214,1,1214,5],[904,5,905,5],[904,6,905,6],[904,8,905,8],[904,9,905,9],[928,10,928,12],[929,10,929,12],[904,13,904,15],[905,0,905,2],[904,0,904,2],[918,0,918,2],[918,6,919,6],[918,8,919,8],[918,9,919,9],[918,10,919,10],[918,11,919,11],[921,10,921,12],[925,8,926,8],[925,9,926,9],[925,10,926,10],[925,11,926,11],[925,6,926,6],[922,10,922,12],[892,10,892,12],[893,10,893,12],[896,0,896,2],[896,6,897,6],[896,8,897,8],[896,9,897,9],[896,10,897,10],[896,11,897,11],[896,12,897,12],[887,13,887,14],[888,13,888,14],[889,12,890,12],[889,0,889,2],[889,6,890,6],[889,8,890,8],[889,9,890,9],[889,10,890,10],[889,11,890,11],[882,13,882,14],[883,13,883,14],[884,13,884,14],[885,10,885,12],[885,13,885,14],[886,10,886,12],[886,13,886,14],[879,10,879,12],[882,0,882,2],[882,6,883,6],[882,8,883,8],[882,9,883,9],[882,10,883,10],[882,11,883,11],[882,12,883,12],[875,10,876,10],[875,11,876,11],[875,12,876,12],[875,13,875,15],[876,0,876,2],[878,10,878,12],[870,10,870,12],[871,10,871,12],[874,5,874,6],[875,0,875,2],[875,3,876,3],[875,4,876,4],[875,5,876,5],[875,6,876,6],[875,8,876,8],[875,9,876,9],[863,10,863,12],[864,10,864,12],[867,0,867,2],[867,6,868,6],[867,8,868,8],[867,9,868,9],[867,10,868,10],[867,11,868,11],[867,12,868,12],[858,13,858,14],[859,13,859,14],[860,0,860,2],[860,6,861,6],[860,8,861,8],[860,9,861,9],[860,10,861,10],[860,11,861,11],[860,12,861,12],[853,13,853,14],[854,13,854,14],[855,13,855,14],[856,10,856,12],[856,13,856,14],[857,10,857,12],[857,13,857,14],[850,10,850,12],[853,0,853,2],[853,6,854,6],[853,8,854,8],[853,9,854,9],[853,10,854,10],[853,11,854,11],[853,12,854,12],[846,10,847,10],[846,11,847,11],[846,12,847,12],[846,13,846,15],[847,0,847,2],[849,10,849,12],[841,10,841,12],[842,10,842,12],[845,5,845,6],[846,0,846,2],[846,3,847,3],[846,4,847,4],[846,5,847,5],[846,6,847,6],[846,8,847,8],[846,9,847,9],[834,10,834,12],[835,10,835,12],[838,0,838,2],[838,6,839,6],[838,8,839,8],[838,9,839,9],[838,10,839,10],[838,11,839,11],[838,12,839,12],[829,13,829,14],[830,13,830,14],[831,0,831,2],[831,6,832,6],[831,8,832,8],[831,9,832,9],[831,10,832,10],[831,11,832,11],[831,12,832,12],[824,13,824,14],[825,13,825,14],[826,13,826,14],[827,10,827,12],[827,13,827,14],[828,10,828,12],[828,13,828,14],[820,10,820,12],[821,10,821,12],[824,0,824,2],[824,6,825,6],[824,8,825,8],[824,9,825,9],[824,10,825,10],[824,11,825,11],[824,12,825,12],[817,9,818,9],[817,10,818,10],[817,11,818,11],[817,12,818,12],[817,13,817,15],[818,0,818,2],[809,12,810,12],[812,10,812,12],[813,10,813,12],[816,5,816,6],[817,0,817,2],[817,3,818,3],[817,4,818,4],[817,5,818,5],[817,6,818,6],[817,8,818,8],[802,12,803,12],[803,0,803,2],[805,10,805,12],[806,10,806,12],[809,0,809,2],[809,6,810,6],[809,8,810,8],[809,9,810,9],[809,10,810,10],[809,11,810,11],[799,10,799,12],[799,13,799,14],[800,13,800,14],[801,13,801,14],[802,0,802,2],[802,6,803,6],[802,8,803,8],[802,9,803,9],[802,10,803,10],[802,11,803,11],[795,13,795,14],[796,0,796,2],[796,13,796,14],[797,13,797,14],[798,10,798,12],[798,13,798,14],[792,10,792,12],[795,0,795,2],[795,6,796,6],[795,8,796,8],[795,9,796,9],[795,10,796,10],[795,11,796,11],[795,12,796,12],[788,10,789,10],[788,11,789,11],[788,12,789,12],[788,13,788,15],[789,0,789,2],[791,10,791,12],[783,10,783,12],[784,10,784,12],[787,5,787,6],[788,0,788,2],[788,3,789,3],[788,4,789,4],[788,5,789,5],[788,6,789,6],[788,8,789,8],[788,9,789,9],[776,10,776,12],[777,10,777,12],[780,0,780,2],[780,6,781,6],[780,8,781,8],[780,9,781,9],[780,10,781,10],[780,11,781,11],[780,12,781,12],[771,13,771,14],[772,13,772,14],[773,0,773,2],[773,6,774,6],[773,8,774,8],[773,9,774,9],[773,10,774,10],[773,11,774,11],[773,12,774,12],[766,13,766,14],[767,13,767,14],[768,13,768,14],[769,10,769,12],[769,13,769,14],[770,10,770,12],[770,13,770,14],[760,0,760,2],[762,10,762,12],[763,10,763,12],[766,0,766,2],[766,6,767,6],[766,8,767,8],[766,9,767,9],[766,10,767,10],[766,11,767,11],[766,12,767,12],[759,8,760,8],[759,9,760,9],[759,10,760,10],[759,11,760,11],[759,12,760,12],[759,13,759,15],[751,12,752,12],[752,0,752,2],[754,10,754,12],[755,10,755,12],[758,5,758,6],[759,0,759,2],[759,3,760,3],[759,4,760,4],[759,5,760,5],[759,6,760,6],[744,12,745,12],[745,0,745,2],[747,10,747,12],[748,10,748,12],[751,0,751,2],[751,6,752,6],[751,8,752,8],[751,9,752,9],[751,10,752,10],[751,11,752,11],[741,10,741,12],[741,13,741,14],[742,13,742,14],[743,13,743,14],[744,0,744,2],[744,6,745,6],[744,8,745,8],[744,9,745,9],[744,10,745,10],[744,11,745,11],[737,13,737,14],[738,0,738,2],[738,13,738,14],[739,13,739,14],[740,10,740,12],[740,13,740,14],[731,0,731,2],[733,10,733,12],[734,10,734,12],[737,0,737,2],[737,6,738,6],[737,8,738,8],[737,9,738,9],[737,10,738,10],[737,11,738,11],[737,12,738,12],[730,8,731,8],[730,9,731,9],[730,10,731,10],[730,11,731,11],[730,12,731,12],[730,13,730,15],[722,12,723,12],[723,0,723,2],[725,10,725,12],[726,10,726,12],[729,5,729,6],[730,0,730,2],[730,3,731,3],[730,4,731,4],[730,5,731,5],[730,6,731,6],[715,12,716,12],[716,0,716,2],[718,10,718,12],[719,10,719,12],[722,0,722,2],[722,6,723,6],[722,8,723,8],[722,9,723,9],[722,10,723,10],[722,11,723,11],[712,10,712,12],[712,13,712,14],[713,13,713,14],[714,13,714,14],[715,0,715,2],[715,6,716,6],[715,8,716,8],[715,9,716,9],[715,10,716,10],[715,11,716,11],[708,13,708,14],[709,0,709,2],[709,13,709,14],[710,13,710,14],[711,10,711,12],[711,13,711,14],[704,10,704,12],[705,10,705,12],[708,0,708,2],[708,6,709,6],[708,8,709,8],[708,9,709,9],[708,10,709,10],[708,11,709,11],[708,12,709,12],[701,9,702,9],[701,10,702,10],[701,11,702,11],[701,12,702,12],[701,13,701,15],[702,0,702,2],[693,12,694,12],[696,10,696,12],[697,10,697,12],[700,5,700,6],[701,0,701,2],[701,3,702,3],[701,4,702,4],[701,5,702,5],[701,6,702,6],[701,8,702,8],[686,12,687,12],[687,0,687,2],[689,10,689,12],[690,10,690,12],[693,0,693,2],[693,6,694,6],[693,8,694,8],[693,9,694,9],[693,10,694,10],[693,11,694,11],[683,10,683,12],[683,13,683,14],[684,13,684,14],[685,13,685,14],[686,0,686,2],[686,6,687,6],[686,8,687,8],[686,9,687,9],[686,10,687,10],[686,11,687,11],[679,13,679,14],[680,0,680,2],[680,13,680,14],[681,13,681,14],[682,10,682,12],[682,13,682,14],[675,10,675,12],[676,10,676,12],[679,0,679,2],[679,6,680,6],[679,8,680,8],[679,9,680,9],[679,10,680,10],[679,11,680,11],[679,12,680,12],[672,9,673,9],[672,10,673,10],[672,11,673,11],[672,12,673,12],[672,13,672,15],[673,0,673,2],[664,12,665,12],[667,10,667,12],[668,10,668,12],[671,5,671,6],[672,0,672,2],[672,3,673,3],[672,4,673,4],[672,5,673,5],[672,6,673,6],[672,8,673,8],[657,12,658,12],[658,0,658,2],[660,10,660,12],[661,10,661,12],[664,0,664,2],[664,6,665,6],[664,8,665,8],[664,9,665,9],[664,10,665,10],[664,11,665,11],[654,10,654,12],[654,13,654,14],[655,13,655,14],[656,13,656,14],[657,0,657,2],[657,6,658,6],[657,8,658,8],[657,9,658,9],[657,10,658,10],[657,11,658,11],[650,13,650,14],[651,0,651,2],[651,13,651,14],[652,13,652,14],[653,10,653,12],[653,13,653,14],[647,10,647,12],[650,0,650,2],[650,6,651,6],[650,8,651,8],[650,9,651,9],[650,10,651,10],[650,11,651,11],[650,12,651,12],[643,10,644,10],[643,11,644,11],[643,12,644,12],[643,13,643,15],[644,0,644,2],[646,10,646,12],[638,10,638,12],[639,10,639,12],[642,5,642,6],[643,0,643,2],[643,3,644,3],[643,4,644,4],[643,5,644,5],[643,6,644,6],[643,8,644,8],[643,9,644,9],[631,10,631,12],[632,10,632,12],[635,0,635,2],[635,6,636,6],[635,8,636,8],[635,9,636,9],[635,10,636,10],[635,11,636,11],[635,12,636,12],[626,13,626,14],[627,13,627,14],[628,0,628,2],[628,6,629,6],[628,8,629,8],[628,9,629,9],[628,10,629,10],[628,11,629,11],[628,12,629,12],[621,13,621,14],[622,13,622,14],[623,13,623,14],[624,10,624,12],[624,13,624,14],[625,10,625,12],[625,13,625,14],[618,10,618,12],[621,0,621,2],[621,6,622,6],[621,8,622,8],[621,9,622,9],[621,10,622,10],[621,11,622,11],[621,12,622,12],[614,10,615,10],[614,11,615,11],[614,12,615,12],[614,13,614,15],[615,0,615,2],[617,10,617,12],[609,10,609,12],[610,10,610,12],[613,5,613,6],[614,0,614,2],[614,3,615,3],[614,4,615,4],[614,5,615,5],[614,6,615,6],[614,8,615,8],[614,9,615,9],[602,10,602,12],[603,10,603,12],[606,0,606,2],[606,6,607,6],[606,8,607,8],[606,9,607,9],[606,10,607,10],[606,11,607,11],[606,12,607,12],[597,13,597,14],[598,13,598,14],[599,0,599,2],[599,6,600,6],[599,8,600,8],[599,9,600,9],[599,10,600,10],[599,11,600,11],[599,12,600,12],[592,13,592,14],[593,13,593,14],[594,13,594,14],[595,10,595,12],[595,13,595,14],[596,10,596,12],[596,13,596,14],[588,10,588,12],[589,10,589,12],[592,0,592,2],[592,6,593,6],[592,8,593,8],[592,9,593,9],[592,10,593,10],[592,11,593,11],[592,12,593,12],[585,8,586,8],[585,9,586,9],[585,10,586,10],[585,11,586,11],[585,12,586,12],[585,13,585,15],[584,5,584,6],[585,0,585,2],[585,3,586,3],[585,4,586,4],[585,5,586,5],[585,6,586,6],[586,0,586,2],[580,10,580,12],[581,10,581,12],[581,36,581,38],[582,36,582,38],[577,12,578,12],[578,26,578,28],[578,32,579,32],[578,34,579,34],[578,35,579,35],[578,36,579,36],[575,13,575,14],[575,36,575,38],[575,39,575,40],[576,39,576,40],[578,37,579,37],[578,38,579,38],[577,0,577,2],[577,6,578,6],[577,8,578,8],[577,9,578,9],[577,10,578,10],[577,11,578,11],[574,39,574,40],[572,13,572,14],[572,26,572,28],[572,39,572,41],[573,10,573,12],[573,13,573,14],[573,39,573,40],[571,36,572,36],[571,37,572,37],[571,38,572,38],[574,10,574,12],[574,13,574,14],[574,36,574,38],[571,0,571,2],[571,13,571,15],[571,26,571,28],[571,32,572,32],[571,34,572,34],[571,35,572,35],[568,36,568,38],[568,39,568,40],[569,13,569,14],[569,39,569,40],[570,0,570,2],[570,6,571,6],[570,8,571,8],[570,9,571,9],[570,10,571,10],[570,39,570,40],[566,10,566,12]],"merged_total":2444,"flags":["merged_cut"]}
["Tax computation for Tax Calculator"]
[{"$f":"Statement!$G$4","v":"New option u/s 115BAC"},"Financial Year",null,null,{"$f":"'Employee Data'!$G$5","v":"2024-25"},null,null,null,"(Above 60 year but less than 80)",null,{"$f":"E4+250000","v":2070000}]
[null,"Tax Category",null,null,{"$f":"Statement!$C$5","v":"SENIOR CITIZEN"}]
[null,"Taxable Income",null,null,{"$f":"Statement!$H$70","v":1820000},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"pravesh(S1002)","v":{"$error":"#NAME?"}}]
["Fin. Year",null,1985,{"$f":"C5+1","v":1986},null,"1985-86",null,"Computation Table",null,null,null,null,null,"Fin. Year",null,1985,{"$f":"P5+1","v":1986}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C5","v":1985},{"$f":"D5","v":1986}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H8,A8:C12,3)","v":0.5},{"$f":"INDEX(D8:D12,MATCH(I8,C8:C12,0))","v":100000},{"$f":"INDEX(E8:E12,MATCH(I8,C8:C12,0))","v":29250},{"$f":"IF(H8>H12,VLOOKUP(H8,A8:F12,6),0)","v":0.05},{"$f":"VLOOKUP(H8,A8:G12,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B8,IF($E$3=\"Female\",B15,IF($E$3=\"Senior Citizen\",B22,B29)))","v":18000},0]
[{"$f":"B8+1","v":18001},25000,0.25,{"$f":"B8","v":18000},{"$f":"(B9-B8)*C9","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O8+1","v":18001},25000,0.25]
[{"$f":"B9+1","v":25001},50000,0.3,{"$f":"B9","v":25000},{"$f":"E9+(B10-B9)*C10","v":9250},0,0,{"$f":"IF(I8=C12,E11+ROUND((H8-J8),0)*I8,IF(I8=C11,E10+ROUND((H8-J8)*I8,0),IF(I8=C10,E9+ROUND((H8-J8)*I8,0),IF(I8=C9,E8+ROUND((H8-J8)*I8,0),E7+ROUND((H8-J8)*I8,0)))))","v":889250},{"$f":"MIN(K12:L12)","v":44463},{"$f":"ROUND(SUM(H10+I10)*M8,0)","v":0},{"$f":"SUM(H10:J10)","v":933713},null,null,{"$f":"O9+1","v":25001},50000,0.3]
[{"$f":"B10+1","v":50001},100000,0.4,{"$f":"B10","v":50000},{"$f":"E10+(B11-B10)*C11","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O10+1","v":50001},100000,0.4]
[{"$f":"B11+1","v":100001},null,0.5,100000,{"$f":"IF(J9=0,0,E11)","v":29250},0.05,0,50000,{"$f":"IF(H8>H12,H8-H12,0)","v":1770000},{"$f":"IF(I12>0,ROUND(I12*I8,0),0)","v":885000},{"$f":"I12-J12","v":885000},{"$f":"IF(H10>0,ROUND(H10*L8,0),0)","v":44463},{"$f":"IF(K12>L12,0,L12-K12)","v":0},{"$f":"O11+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H10,IF($E$3=\"Female\",H17,IF($E$3=\"Senior Citizen\",H24,H31)))","v":889250}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I10,IF($E$3=\"Female\",I17,IF($E$3=\"Senior Citizen\",I24,I31)))","v":44463}]
[0,18000,0,0,0,0,0,{"$f":"H8","v":1820000},{"$f":"VLOOKUP(H15,A15:C19,3)","v":0.5},{"$f":"INDEX(D15:D19,MATCH(I15,C15:C19,0))","v":100000},{"$f":"INDEX(E15:E19,MATCH(I15,C15:C19,0))","v":29250},{"$f":"IF(H15>H19,VLOOKUP(H15,A15:F19,6),0)","v":0.05},{"$f":"VLOOKUP(H15,A15:G19,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J10,IF($E$3=\"Female\",J17,IF($E$3=\"Senior Citizen\",J24,J31)))","v":0}]
[{"$f":"B15+1","v":18001},25000,0.25,{"$f":"B15","v":18000},{"$f":"(B16-B15)*C16","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K10,IF($E$3=\"Female\",K17,IF($E$3=\"Senior Citizen\",K24,K31)))","v":933713}]
[{"$f":"B16+1","v":25001},50000,0.3,{"$f":"B16","v":25000},{"$f":"E16+(B17-B16)*C17","v":9250},0,0,{"$f":"IF(I15=C19,E18+ROUND((H15-J15),0)*I15,IF(I15=C18,E17+ROUND((H15-J15)*I15,0),IF(I15=C17,E16+ROUND((H15-J15)*I15,0),IF(I15=C16,E15+ROUND((H15-J15)*I15,0),E14+ROUND((H15-J15)*I15,0)))))","v":889250},{"$f":"MIN(K19:L19)","v":44463},{"$f":"ROUND(SUM(H17+I17)*M15,0)","v":0},{"$f":"SUM(H17:J17)","v":933713},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A7,IF($E$3=\"Female\",A14,IF($E$3=\"Senior Citizen\",A21,A28)))","v":"Not defined"}]
[{"$f":"B17+1","v":50001},100000,0.4,{"$f":"B17","v":50000},{"$f":"E17+(B18-B17)*C18","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M12,IF($E$3=\"Female\",M19,IF($E$3=\"Senior Citizen\",M26,M33)))","v":0}]
[{"$f":"B18+1","v":100001},null,0.5,100000,{"$f":"IF(J16=0,0,E18)","v":29250},0.05,0,{"$f":"H12","v":50000},{"$f":"IF(H15>H19,H15-H19,0)","v":1770000},{"$f":"IF(I19>0,ROUND(I19*I15,0),0)","v":885000},{"$f":"I19-J19","v":885000},{"$f":"IF(H17>0,ROUND(H17*L15,0),0)","v":44463},{"$f":"IF(K19>L19,0,L19-K19)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K10,IF($E$3=\"Female\",K17,IF($E$3=\"Senior Citizen\",K24,K31)))","v":933713}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H8","v":1820000},{"$f":"VLOOKUP(H22,A22:C26,3)","v":0.5},{"$f":"INDEX(D22:D26,MATCH(I22,C22:C26,0))","v":100000},{"$f":"INDEX(E22:E26,MATCH(I22,C22:C26,0))","v":29250},{"$f":"IF(H22>H26,VLOOKUP(H22,A22:F26,6),0)","v":0.05},{"$f":"VLOOKUP(H22,A22:G26,7)","v":0}]
[{"$f":"B22+1","v":18001},25000,0.25,{"$f":"B22","v":18000},{"$f":"(B23-B22)*C23","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B23+1","v":25001},50000,0.3,{"$f":"B23","v":25000},{"$f":"E23+(B24-B23)*C24","v":9250},0,0,{"$f":"IF(I22=C26,E25+ROUND((H22-J22),0)*I22,IF(I22=C25,E24+ROUND((H22-J22)*I22,0),IF(I22=C24,E23+ROUND((H22-J22)*I22,0),IF(I22=C23,E22+ROUND((H22-J22)*I22,0),E21+ROUND((H22-J22)*I22,0)))))","v":889250},{"$f":"MIN(K26:L26)","v":44463},{"$f":"ROUND(SUM(H24+I24)*M22,0)","v":0},{"$f":"SUM(H24:J24)","v":933713}]
[{"$f":"B24+1","v":50001},100000,0.4,{"$f":"B24","v":50000},{"$f":"E24+(B25-B24)*C25","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B25+1","v":100001},null,0.5,100000,{"$f":"IF(J23=0,0,E25)","v":29250},0.05,0,{"$f":"H19","v":50000},{"$f":"IF(H22>H26,H22-H26,0)","v":1770000},{"$f":"IF(I26>0,ROUND(I26*I22,0),0)","v":885000},{"$f":"I26-J26","v":885000},{"$f":"IF(H24>0,ROUND(H24*L22,0),0)","v":44463},{"$f":"IF(K26>L26,0,L26-K26)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H8","v":1820000},{"$f":"VLOOKUP(H29,A29:C33,3)","v":0.5},{"$f":"INDEX(D29:D33,MATCH(I29,C29:C33,0))","v":100000},{"$f":"INDEX(E29:E33,MATCH(I29,C29:C33,0))","v":29250},{"$f":"IF(H29>H33,VLOOKUP(H29,A29:F33,6),0)","v":0.05},{"$f":"VLOOKUP(H29,A29:G33,7)","v":0}]
[{"$f":"B29+1","v":18001},25000,0.25,{"$f":"B29","v":18000},{"$f":"(B30-B29)*C30","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B30+1","v":25001},50000,0.3,{"$f":"B30","v":25000},{"$f":"E30+(B31-B30)*C31","v":9250},0,0,{"$f":"IF(I29=C33,E32+ROUND((H29-J29),0)*I29,IF(I29=C32,E31+ROUND((H29-J29)*I29,0),IF(I29=C31,E30+ROUND((H29-J29)*I29,0),IF(I29=C30,E29+ROUND((H29-J29)*I29,0),E28+ROUND((H29-J29)*I29,0)))))","v":889250},{"$f":"MIN(K33:L33)","v":44463},{"$f":"ROUND(SUM(H31+I31)*M29,0)","v":0},{"$f":"SUM(H31:J31)","v":933713}]
[{"$f":"B31+1","v":50001},100000,0.4,{"$f":"B31","v":50000},{"$f":"E31+(B32-B31)*C32","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B32+1","v":100001},null,0.5,100000,{"$f":"IF(J30=0,0,E32)","v":29250},0.05,0,{"$f":"H26","v":50000},{"$f":"IF(H29>H33,H29-H33,0)","v":1770000},{"$f":"IF(I33>0,ROUND(I33*I29,0),0)","v":885000},{"$f":"I33-J33","v":885000},{"$f":"IF(H31>0,ROUND(H31*L29,0),0)","v":44463},{"$f":"IF(K33>L33,0,L33-K33)","v":0}]
[null,null,{"$f":"D5","v":1986},{"$f":"C34+1","v":1987},null,"1986-87"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C34","v":1986},{"$f":"D34","v":1987}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H37,A37:C41,3)","v":0.5},{"$f":"INDEX(D37:D41,MATCH(I37,C37:C41,0))","v":100000},{"$f":"INDEX(E37:E41,MATCH(I37,C37:C41,0))","v":29250},{"$f":"IF(H37>H41,VLOOKUP(H37,A37:F41,6),0)","v":0.05},{"$f":"VLOOKUP(H37,A37:G41,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B37,IF($E$3=\"Female\",B44,IF($E$3=\"Senior Citizen\",B51,B58)))","v":18000},0]
[{"$f":"B37+1","v":18001},25000,0.25,{"$f":"B37","v":18000},{"$f":"(B38-B37)*C38","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O37+1","v":18001},25000,0.25]
[{"$f":"B38+1","v":25001},50000,0.3,{"$f":"B38","v":25000},{"$f":"E38+(B39-B38)*C39","v":9250},0,0,{"$f":"IF(I37=C41,E40+ROUND((H37-J37),0)*I37,IF(I37=C40,E39+ROUND((H37-J37)*I37,0),IF(I37=C39,E38+ROUND((H37-J37)*I37,0),IF(I37=C38,E37+ROUND((H37-J37)*I37,0),E36+ROUND((H37-J37)*I37,0)))))","v":889250},{"$f":"MIN(K41:L41)","v":44463},{"$f":"ROUND(SUM(H39+I39)*M37,0)","v":0},{"$f":"SUM(H39:J39)","v":933713},null,null,{"$f":"O38+1","v":25001},50000,0.3]
[{"$f":"B39+1","v":50001},100000,0.4,{"$f":"B39","v":50000},{"$f":"E39+(B40-B39)*C40","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O39+1","v":50001},100000,0.4]
[{"$f":"B40+1","v":100001},null,0.5,100000,{"$f":"IF(J38=0,0,E40)","v":29250},0.05,0,50000,{"$f":"IF(H37>H41,H37-H41,0)","v":1770000},{"$f":"IF(I41>0,ROUND(I41*I37,0),0)","v":885000},{"$f":"I41-J41","v":885000},{"$f":"IF(H39>0,ROUND(H39*L37,0),0)","v":44463},{"$f":"IF(K41>L41,0,L41-K41)","v":0},{"$f":"O40+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H39,IF($E$3=\"Female\",H46,IF($E$3=\"Senior Citizen\",H53,H60)))","v":889250}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I39,IF($E$3=\"Female\",I46,IF($E$3=\"Senior Citizen\",I53,I60)))","v":44463}]
[0,18000,0,0,0,0,0,{"$f":"H37","v":1820000},{"$f":"VLOOKUP(H44,A44:C48,3)","v":0.5},{"$f":"INDEX(D44:D48,MATCH(I44,C44:C48,0))","v":100000},{"$f":"INDEX(E44:E48,MATCH(I44,C44:C48,0))","v":29250},{"$f":"IF(H44>H48,VLOOKUP(H44,A44:F48,6),0)","v":0.05},{"$f":"VLOOKUP(H44,A44:G48,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J39,IF($E$3=\"Female\",J46,IF($E$3=\"Senior Citizen\",J53,J60)))","v":0}]
[{"$f":"B44+1","v":18001},25000,0.25,{"$f":"B44","v":18000},{"$f":"(B45-B44)*C45","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K39,IF($E$3=\"Female\",K46,IF($E$3=\"Senior Citizen\",K53,K60)))","v":933713}]
[{"$f":"B45+1","v":25001},50000,0.3,{"$f":"B45","v":25000},{"$f":"E45+(B46-B45)*C46","v":9250},0,0,{"$f":"IF(I44=C48,E47+ROUND((H44-J44),0)*I44,IF(I44=C47,E46+ROUND((H44-J44)*I44,0),IF(I44=C46,E45+ROUND((H44-J44)*I44,0),IF(I44=C45,E44+ROUND((H44-J44)*I44,0),E43+ROUND((H44-J44)*I44,0)))))","v":889250},{"$f":"MIN(K48:L48)","v":44463},{"$f":"ROUND(SUM(H46+I46)*M44,0)","v":0},{"$f":"SUM(H46:J46)","v":933713},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A36,IF($E$3=\"Female\",A43,IF($E$3=\"Senior Citizen\",A50,A57)))","v":"Not defined"}]
[{"$f":"B46+1","v":50001},100000,0.4,{"$f":"B46","v":50000},{"$f":"E46+(B47-B46)*C47","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M41,IF($E$3=\"Female\",M48,IF($E$3=\"Senior Citizen\",M55,M62)))","v":0}]
[{"$f":"B47+1","v":100001},null,0.5,100000,{"$f":"IF(J45=0,0,E47)","v":29250},0.05,0,{"$f":"H41","v":50000},{"$f":"IF(H44>H48,H44-H48,0)","v":1770000},{"$f":"IF(I48>0,ROUND(I48*I44,0),0)","v":885000},{"$f":"I48-J48","v":885000},{"$f":"IF(H46>0,ROUND(H46*L44,0),0)","v":44463},{"$f":"IF(K48>L48,0,L48-K48)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K39,IF($E$3=\"Female\",K46,IF($E$3=\"Senior Citizen\",K53,K60)))","v":933713}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H37","v":1820000},{"$f":"VLOOKUP(H51,A51:C55,3)","v":0.5},{"$f":"INDEX(D51:D55,MATCH(I51,C51:C55,0))","v":100000},{"$f":"INDEX(E51:E55,MATCH(I51,C51:C55,0))","v":29250},{"$f":"IF(H51>H55,VLOOKUP(H51,A51:F55,6),0)","v":0.05},{"$f":"VLOOKUP(H51,A51:G55,7)","v":0}]
[{"$f":"B51+1","v":18001},25000,0.25,{"$f":"B51","v":18000},{"$f":"(B52-B51)*C52","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B52+1","v":25001},50000,0.3,{"$f":"B52","v":25000},{"$f":"E52+(B53-B52)*C53","v":9250},0,0,{"$f":"IF(I51=C55,E54+ROUND((H51-J51),0)*I51,IF(I51=C54,E53+ROUND((H51-J51)*I51,0),IF(I51=C53,E52+ROUND((H51-J51)*I51,0),IF(I51=C52,E51+ROUND((H51-J51)*I51,0),E50+ROUND((H51-J51)*I51,0)))))","v":889250},{"$f":"MIN(K55:L55)","v":44463},{"$f":"ROUND(SUM(H53+I53)*M51,0)","v":0},{"$f":"SUM(H53:J53)","v":933713}]
[{"$f":"B53+1","v":50001},100000,0.4,{"$f":"B53","v":50000},{"$f":"E53+(B54-B53)*C54","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B54+1","v":100001},null,0.5,100000,{"$f":"IF(J52=0,0,E54)","v":29250},0.05,0,{"$f":"H48","v":50000},{"$f":"IF(H51>H55,H51-H55,0)","v":1770000},{"$f":"IF(I55>0,ROUND(I55*I51,0),0)","v":885000},{"$f":"I55-J55","v":885000},{"$f":"IF(H53>0,ROUND(H53*L51,0),0)","v":44463},{"$f":"IF(K55>L55,0,L55-K55)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H37","v":1820000},{"$f":"VLOOKUP(H58,A58:C62,3)","v":0.5},{"$f":"INDEX(D58:D62,MATCH(I58,C58:C62,0))","v":100000},{"$f":"INDEX(E58:E62,MATCH(I58,C58:C62,0))","v":29250},{"$f":"IF(H58>H62,VLOOKUP(H58,A58:F62,6),0)","v":0.05},{"$f":"VLOOKUP(H58,A58:G62,7)","v":0}]
[{"$f":"B58+1","v":18001},25000,0.25,{"$f":"B58","v":18000},{"$f":"(B59-B58)*C59","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B59+1","v":25001},50000,0.3,{"$f":"B59","v":25000},{"$f":"E59+(B60-B59)*C60","v":9250},0,0,{"$f":"IF(I58=C62,E61+ROUND((H58-J58),0)*I58,IF(I58=C61,E60+ROUND((H58-J58)*I58,0),IF(I58=C60,E59+ROUND((H58-J58)*I58,0),IF(I58=C59,E58+ROUND((H58-J58)*I58,0),E57+ROUND((H58-J58)*I58,0)))))","v":889250},{"$f":"MIN(K62:L62)","v":44463},{"$f":"ROUND(SUM(H60+I60)*M58,0)","v":0},{"$f":"SUM(H60:J60)","v":933713}]
[{"$f":"B60+1","v":50001},100000,0.4,{"$f":"B60","v":50000},{"$f":"E60+(B61-B60)*C61","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B61+1","v":100001},null,0.5,100000,{"$f":"IF(J59=0,0,E61)","v":29250},0.05,0,{"$f":"H55","v":50000},{"$f":"IF(H58>H62,H58-H62,0)","v":1770000},{"$f":"IF(I62>0,ROUND(I62*I58,0),0)","v":885000},{"$f":"I62-J62","v":885000},{"$f":"IF(H60>0,ROUND(H60*L58,0),0)","v":44463},{"$f":"IF(K62>L62,0,L62-K62)","v":0}]
[null,null,1987,{"$f":"C63+1","v":1988},null,"1987-88"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C63","v":1987},{"$f":"D63","v":1988}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H66,A66:C70,3)","v":0.5},{"$f":"INDEX(D66:D70,MATCH(I66,C66:C70,0))","v":100000},{"$f":"INDEX(E66:E70,MATCH(I66,C66:C70,0))","v":29250},{"$f":"IF(H66>H70,VLOOKUP(H66,A66:F70,6),0)","v":0.05},{"$f":"VLOOKUP(H66,A66:G70,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B66,IF($E$3=\"Female\",B73,IF($E$3=\"Senior Citizen\",B80,B87)))","v":18000},0]
[{"$f":"B66+1","v":18001},25000,0.25,{"$f":"B66","v":18000},{"$f":"(B67-B66)*C67","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O66+1","v":18001},25000,0.25]
[{"$f":"B67+1","v":25001},50000,0.3,{"$f":"B67","v":25000},{"$f":"E67+(B68-B67)*C68","v":9250},0,0,{"$f":"IF(I66=C70,E69+ROUND((H66-J66),0)*I66,IF(I66=C69,E68+ROUND((H66-J66)*I66,0),IF(I66=C68,E67+ROUND((H66-J66)*I66,0),IF(I66=C67,E66+ROUND((H66-J66)*I66,0),E65+ROUND((H66-J66)*I66,0)))))","v":889250},{"$f":"MIN(K70:L70)","v":44463},{"$f":"ROUND(SUM(H68+I68)*M66,0)","v":0},{"$f":"SUM(H68:J68)","v":933713},null,null,{"$f":"O67+1","v":25001},50000,0.3]
[{"$f":"B68+1","v":50001},100000,0.4,{"$f":"B68","v":50000},{"$f":"E68+(B69-B68)*C69","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O68+1","v":50001},100000,0.4]
[{"$f":"B69+1","v":100001},null,0.5,100000,{"$f":"IF(J67=0,0,E69)","v":29250},0.05,0,50000,{"$f":"IF(H66>H70,H66-H70,0)","v":1770000},{"$f":"IF(I70>0,ROUND(I70*I66,0),0)","v":885000},{"$f":"I70-J70","v":885000},{"$f":"IF(H68>0,ROUND(H68*L66,0),0)","v":44463},{"$f":"IF(K70>L70,0,L70-K70)","v":0},{"$f":"O69+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H68,IF($E$3=\"Female\",H75,IF($E$3=\"Senior Citizen\",H82,H89)))","v":889250}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I68,IF($E$3=\"Female\",I75,IF($E$3=\"Senior Citizen\",I82,I89)))","v":44463}]
[0,18000,0,0,0,0,0,{"$f":"H66","v":1820000},{"$f":"VLOOKUP(H73,A73:C77,3)","v":0.5},{"$f":"INDEX(D73:D77,MATCH(I73,C73:C77,0))","v":100000},{"$f":"INDEX(E73:E77,MATCH(I73,C73:C77,0))","v":29250},{"$f":"IF(H73>H77,VLOOKUP(H73,A73:F77,6),0)","v":0.05},{"$f":"VLOOKUP(H73,A73:G77,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J68,IF($E$3=\"Female\",J75,IF($E$3=\"Senior Citizen\",J82,J89)))","v":0}]
[{"$f":"B73+1","v":18001},25000,0.25,{"$f":"B73","v":18000},{"$f":"(B74-B73)*C74","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K68,IF($E$3=\"Female\",K75,IF($E$3=\"Senior Citizen\",K82,K89)))","v":933713}]
[{"$f":"B74+1","v":25001},50000,0.3,{"$f":"B74","v":25000},{"$f":"E74+(B75-B74)*C75","v":9250},0,0,{"$f":"IF(I73=C77,E76+ROUND((H73-J73),0)*I73,IF(I73=C76,E75+ROUND((H73-J73)*I73,0),IF(I73=C75,E74+ROUND((H73-J73)*I73,0),IF(I73=C74,E73+ROUND((H73-J73)*I73,0),E72+ROUND((H73-J73)*I73,0)))))","v":889250},{"$f":"MIN(K77:L77)","v":44463},{"$f":"ROUND(SUM(H75+I75)*M73,0)","v":0},{"$f":"SUM(H75:J75)","v":933713},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A65,IF($E$3=\"Female\",A72,IF($E$3=\"Senior Citizen\",A79,A86)))","v":"Not defined"}]
[{"$f":"B75+1","v":50001},100000,0.4,{"$f":"B75","v":50000},{"$f":"E75+(B76-B75)*C76","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M70,IF($E$3=\"Female\",M77,IF($E$3=\"Senior Citizen\",M84,M91)))","v":0}]
[{"$f":"B76+1","v":100001},null,0.5,100000,{"$f":"IF(J74=0,0,E76)","v":29250},0.05,0,{"$f":"H70","v":50000},{"$f":"IF(H73>H77,H73-H77,0)","v":1770000},{"$f":"IF(I77>0,ROUND(I77*I73,0),0)","v":885000},{"$f":"I77-J77","v":885000},{"$f":"IF(H75>0,ROUND(H75*L73,0),0)","v":44463},{"$f":"IF(K77>L77,0,L77-K77)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K68,IF($E$3=\"Female\",K75,IF($E$3=\"Senior Citizen\",K82,K89)))","v":933713}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H66","v":1820000},{"$f":"VLOOKUP(H80,A80:C84,3)","v":0.5},{"$f":"INDEX(D80:D84,MATCH(I80,C80:C84,0))","v":100000},{"$f":"INDEX(E80:E84,MATCH(I80,C80:C84,0))","v":29250},{"$f":"IF(H80>H84,VLOOKUP(H80,A80:F84,6),0)","v":0.05},{"$f":"VLOOKUP(H80,A80:G84,7)","v":0}]
[{"$f":"B80+1","v":18001},25000,0.25,{"$f":"B80","v":18000},{"$f":"(B81-B80)*C81","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B81+1","v":25001},50000,0.3,{"$f":"B81","v":25000},{"$f":"E81+(B82-B81)*C82","v":9250},0,0,{"$f":"IF(I80=C84,E83+ROUND((H80-J80),0)*I80,IF(I80=C83,E82+ROUND((H80-J80)*I80,0),IF(I80=C82,E81+ROUND((H80-J80)*I80,0),IF(I80=C81,E80+ROUND((H80-J80)*I80,0),E79+ROUND((H80-J80)*I80,0)))))","v":889250},{"$f":"MIN(K84:L84)","v":44463},{"$f":"ROUND(SUM(H82+I82)*M80,0)","v":0},{"$f":"SUM(H82:J82)","v":933713}]
[{"$f":"B82+1","v":50001},100000,0.4,{"$f":"B82","v":50000},{"$f":"E82+(B83-B82)*C83","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B83+1","v":100001},null,0.5,100000,{"$f":"IF(J81=0,0,E83)","v":29250},0.05,0,{"$f":"H77","v":50000},{"$f":"IF(H80>H84,H80-H84,0)","v":1770000},{"$f":"IF(I84>0,ROUND(I84*I80,0),0)","v":885000},{"$f":"I84-J84","v":885000},{"$f":"IF(H82>0,ROUND(H82*L80,0),0)","v":44463},{"$f":"IF(K84>L84,0,L84-K84)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H66","v":1820000},{"$f":"VLOOKUP(H87,A87:C91,3)","v":0.5},{"$f":"INDEX(D87:D91,MATCH(I87,C87:C91,0))","v":100000},{"$f":"INDEX(E87:E91,MATCH(I87,C87:C91,0))","v":29250},{"$f":"IF(H87>H91,VLOOKUP(H87,A87:F91,6),0)","v":0.05},{"$f":"VLOOKUP(H87,A87:G91,7)","v":0}]
[{"$f":"B87+1","v":18001},25000,0.25,{"$f":"B87","v":18000},{"$f":"(B88-B87)*C88","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B88+1","v":25001},50000,0.3,{"$f":"B88","v":25000},{"$f":"E88+(B89-B88)*C89","v":9250},0,0,{"$f":"IF(I87=C91,E90+ROUND((H87-J87),0)*I87,IF(I87=C90,E89+ROUND((H87-J87)*I87,0),IF(I87=C89,E88+ROUND((H87-J87)*I87,0),IF(I87=C88,E87+ROUND((H87-J87)*I87,0),E86+ROUND((H87-J87)*I87,0)))))","v":889250},{"$f":"MIN(K91:L91)","v":44463},{"$f":"ROUND(SUM(H89+I89)*M87,0)","v":0},{"$f":"SUM(H89:J89)","v":933713}]
[{"$f":"B89+1","v":50001},100000,0.4,{"$f":"B89","v":50000},{"$f":"E89+(B90-B89)*C90","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B90+1","v":100001},null,0.5,100000,{"$f":"IF(J88=0,0,E90)","v":29250},0.05,0,{"$f":"H84","v":50000},{"$f":"IF(H87>H91,H87-H91,0)","v":1770000},{"$f":"IF(I91>0,ROUND(I91*I87,0),0)","v":885000},{"$f":"I91-J91","v":885000},{"$f":"IF(H89>0,ROUND(H89*L87,0),0)","v":44463},{"$f":"IF(K91>L91,0,L91-K91)","v":0}]
[null,null,1988,{"$f":"C92+1","v":1989},null,"1988-89"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C92","v":1988},{"$f":"D92","v":1989}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H95,A95:C99,3)","v":0.5},{"$f":"INDEX(D95:D99,MATCH(I95,C95:C99,0))","v":100000},{"$f":"INDEX(E95:E99,MATCH(I95,C95:C99,0))","v":29250},{"$f":"IF(H95>H99,VLOOKUP(H95,A95:F99,6),0)","v":0.05},{"$f":"VLOOKUP(H95,A95:G99,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B95,IF($E$3=\"Female\",B102,IF($E$3=\"Senior Citizen\",B109,B116)))","v":18000},0]
[{"$f":"B95+1","v":18001},25000,0.25,{"$f":"B95","v":18000},{"$f":"(B96-B95)*C96","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O95+1","v":18001},25000,0.25]
[{"$f":"B96+1","v":25001},50000,0.3,{"$f":"B96","v":25000},{"$f":"E96+(B97-B96)*C97","v":9250},0,0,{"$f":"IF(I95=C99,E98+ROUND((H95-J95),0)*I95,IF(I95=C98,E97+ROUND((H95-J95)*I95,0),IF(I95=C97,E96+ROUND((H95-J95)*I95,0),IF(I95=C96,E95+ROUND((H95-J95)*I95,0),E94+ROUND((H95-J95)*I95,0)))))","v":889250},{"$f":"MIN(K99:L99)","v":44463},{"$f":"ROUND(SUM(H97+I97)*M95,0)","v":0},{"$f":"SUM(H97:J97)","v":933713},null,null,{"$f":"O96+1","v":25001},50000,0.3]
[{"$f":"B97+1","v":50001},100000,0.4,{"$f":"B97","v":50000},{"$f":"E97+(B98-B97)*C98","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O97+1","v":50001},100000,0.4]
[{"$f":"B98+1","v":100001},null,0.5,100000,{"$f":"IF(J96=0,0,E98)","v":29250},0.05,0,50000,{"$f":"IF(H95>H99,H95-H99,0)","v":1770000},{"$f":"IF(I99>0,ROUND(I99*I95,0),0)","v":885000},{"$f":"I99-J99","v":885000},{"$f":"IF(H97>0,ROUND(H97*L95,0),0)","v":44463},{"$f":"IF(K99>L99,0,L99-K99)","v":0},{"$f":"O98+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H97,IF($E$3=\"Female\",H104,IF($E$3=\"Senior Citizen\",H111,H118)))","v":889250}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I97,IF($E$3=\"Female\",I104,IF($E$3=\"Senior Citizen\",I111,I118)))","v":44463}]
[0,18000,0,0,0,0,0,{"$f":"H95","v":1820000},{"$f":"VLOOKUP(H102,A102:C106,3)","v":0.5},{"$f":"INDEX(D102:D106,MATCH(I102,C102:C106,0))","v":100000},{"$f":"INDEX(E102:E106,MATCH(I102,C102:C106,0))","v":29250},{"$f":"IF(H102>H106,VLOOKUP(H102,A102:F106,6),0)","v":0.05},{"$f":"VLOOKUP(H102,A102:G106,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J97,IF($E$3=\"Female\",J104,IF($E$3=\"Senior Citizen\",J111,J118)))","v":0}]
[{"$f":"B102+1","v":18001},25000,0.25,{"$f":"B102","v":18000},{"$f":"(B103-B102)*C103","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K97,IF($E$3=\"Female\",K104,IF($E$3=\"Senior Citizen\",K111,K118)))","v":933713}]
[{"$f":"B103+1","v":25001},50000,0.3,{"$f":"B103","v":25000},{"$f":"E103+(B104-B103)*C104","v":9250},0,0,{"$f":"IF(I102=C106,E105+ROUND((H102-J102),0)*I102,IF(I102=C105,E104+ROUND((H102-J102)*I102,0),IF(I102=C104,E103+ROUND((H102-J102)*I102,0),IF(I102=C103,E102+ROUND((H102-J102)*I102,0),E101+ROUND((H102-J102)*I102,0)))))","v":889250},{"$f":"MIN(K106:L106)","v":44463},{"$f":"ROUND(SUM(H104+I104)*M102,0)","v":0},{"$f":"SUM(H104:J104)","v":933713},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A94,IF($E$3=\"Female\",A101,IF($E$3=\"Senior Citizen\",A108,A115)))","v":"Not defined"}]
[{"$f":"B104+1","v":50001},100000,0.4,{"$f":"B104","v":50000},{"$f":"E104+(B105-B104)*C105","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M99,IF($E$3=\"Female\",M106,IF($E$3=\"Senior Citizen\",M113,M120)))","v":0}]
[{"$f":"B105+1","v":100001},null,0.5,100000,{"$f":"IF(J103=0,0,E105)","v":29250},0.05,0,{"$f":"H99","v":50000},{"$f":"IF(H102>H106,H102-H106,0)","v":1770000},{"$f":"IF(I106>0,ROUND(I106*I102,0),0)","v":885000},{"$f":"I106-J106","v":885000},{"$f":"IF(H104>0,ROUND(H104*L102,0),0)","v":44463},{"$f":"IF(K106>L106,0,L106-K106)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K97,IF($E$3=\"Female\",K104,IF($E$3=\"Senior Citizen\",K111,K118)))","v":933713}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H95","v":1820000},{"$f":"VLOOKUP(H109,A109:C113,3)","v":0.5},{"$f":"INDEX(D109:D113,MATCH(I109,C109:C113,0))","v":100000},{"$f":"INDEX(E109:E113,MATCH(I109,C109:C113,0))","v":29250},{"$f":"IF(H109>H113,VLOOKUP(H109,A109:F113,6),0)","v":0.05},{"$f":"VLOOKUP(H109,A109:G113,7)","v":0}]
[{"$f":"B109+1","v":18001},25000,0.25,{"$f":"B109","v":18000},{"$f":"(B110-B109)*C110","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B110+1","v":25001},50000,0.3,{"$f":"B110","v":25000},{"$f":"E110+(B111-B110)*C111","v":9250},0,0,{"$f":"IF(I109=C113,E112+ROUND((H109-J109),0)*I109,IF(I109=C112,E111+ROUND((H109-J109)*I109,0),IF(I109=C111,E110+ROUND((H109-J109)*I109,0),IF(I109=C110,E109+ROUND((H109-J109)*I109,0),E108+ROUND((H109-J109)*I109,0)))))","v":889250},{"$f":"MIN(K113:L113)","v":44463},{"$f":"ROUND(SUM(H111+I111)*M109,0)","v":0},{"$f":"SUM(H111:J111)","v":933713}]
[{"$f":"B111+1","v":50001},100000,0.4,{"$f":"B111","v":50000},{"$f":"E111+(B112-B111)*C112","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B112+1","v":100001},null,0.5,100000,{"$f":"IF(J110=0,0,E112)","v":29250},0.05,0,{"$f":"H106","v":50000},{"$f":"IF(H109>H113,H109-H113,0)","v":1770000},{"$f":"IF(I113>0,ROUND(I113*I109,0),0)","v":885000},{"$f":"I113-J113","v":885000},{"$f":"IF(H111>0,ROUND(H111*L109,0),0)","v":44463},{"$f":"IF(K113>L113,0,L113-K113)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H95","v":1820000},{"$f":"VLOOKUP(H116,A116:C120,3)","v":0.5},{"$f":"INDEX(D116:D120,MATCH(I116,C116:C120,0))","v":100000},{"$f":"INDEX(E116:E120,MATCH(I116,C116:C120,0))","v":29250},{"$f":"IF(H116>H120,VLOOKUP(H116,A116:F120,6),0)","v":0.05},{"$f":"VLOOKUP(H116,A116:G120,7)","v":0}]
[{"$f":"B116+1","v":18001},25000,0.25,{"$f":"B116","v":18000},{"$f":"(B117-B116)*C117","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B117+1","v":25001},50000,0.3,{"$f":"B117","v":25000},{"$f":"E117+(B118-B117)*C118","v":9250},0,0,{"$f":"IF(I116=C120,E119+ROUND((H116-J116),0)*I116,IF(I116=C119,E118+ROUND((H116-J116)*I116,0),IF(I116=C118,E117+ROUND((H116-J116)*I116,0),IF(I116=C117,E116+ROUND((H116-J116)*I116,0),E115+ROUND((H116-J116)*I116,0)))))","v":889250},{"$f":"MIN(K120:L120)","v":44463},{"$f":"ROUND(SUM(H118+I118)*M116,0)","v":0},{"$f":"SUM(H118:J118)","v":933713}]
[{"$f":"B118+1","v":50001},100000,0.4,{"$f":"B118","v":50000},{"$f":"E118+(B119-B118)*C119","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B119+1","v":100001},null,0.5,100000,{"$f":"IF(J117=0,0,E119)","v":29250},0.05,0,{"$f":"H113","v":50000},{"$f":"IF(H116>H120,H116-H120,0)","v":1770000},{"$f":"IF(I120>0,ROUND(I120*I116,0),0)","v":885000},{"$f":"I120-J120","v":885000},{"$f":"IF(H118>0,ROUND(H118*L116,0),0)","v":44463},{"$f":"IF(K120>L120,0,L120-K120)","v":0}]
[null,null,1989,{"$f":"C121+1","v":1990},null,"1989-90"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C121","v":1989},{"$f":"D121","v":1990}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H124,A124:C128,3)","v":0.5},{"$f":"INDEX(D124:D128,MATCH(I124,C124:C128,0))","v":100000},{"$f":"INDEX(E124:E128,MATCH(I124,C124:C128,0))","v":28900},{"$f":"IF(H124>H128,VLOOKUP(H124,A124:F128,6),0)","v":0.08},{"$f":"VLOOKUP(H124,A124:G128,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B124,IF($E$3=\"Female\",B131,IF($E$3=\"Senior Citizen\",B138,B145)))","v":18000},0]
[{"$f":"B124+1","v":18001},25000,0.2,{"$f":"B124","v":18000},{"$f":"(B125-B124)*C125","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O124+1","v":18001},25000,0.2]
[{"$f":"B125+1","v":25001},50000,0.3,{"$f":"B125","v":25000},{"$f":"E125+(B126-B125)*C126","v":8900},0,0,{"$f":"IF(I124=C128,E127+ROUND((H124-J124),0)*I124,IF(I124=C127,E126+ROUND((H124-J124)*I124,0),IF(I124=C126,E125+ROUND((H124-J124)*I124,0),IF(I124=C125,E124+ROUND((H124-J124)*I124,0),E123+ROUND((H124-J124)*I124,0)))))","v":888900},{"$f":"MIN(K128:L128)","v":71112},{"$f":"ROUND(SUM(H126+I126)*M124,0)","v":0},{"$f":"SUM(H126:J126)","v":960012},null,null,{"$f":"O125+1","v":25001},50000,0.3]
[{"$f":"B126+1","v":50001},100000,0.4,{"$f":"B126","v":50000},{"$f":"E126+(B127-B126)*C127","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O126+1","v":50001},100000,0.4]
[{"$f":"B127+1","v":100001},null,0.5,100000,{"$f":"IF(J125=0,0,E127)","v":28900},0.08,0,50000,{"$f":"IF(H124>H128,H124-H128,0)","v":1770000},{"$f":"IF(I128>0,ROUND(I128*I124,0),0)","v":885000},{"$f":"I128-J128","v":885000},{"$f":"IF(H126>0,ROUND(H126*L124,0),0)","v":71112},{"$f":"IF(K128>L128,0,L128-K128)","v":0},{"$f":"O127+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H126,IF($E$3=\"Female\",H133,IF($E$3=\"Senior Citizen\",H140,H147)))","v":888900}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I126,IF($E$3=\"Female\",I133,IF($E$3=\"Senior Citizen\",I140,I147)))","v":71112}]
[0,18000,0,0,0,0,0,{"$f":"H124","v":1820000},{"$f":"VLOOKUP(H131,A131:C135,3)","v":0.5},{"$f":"INDEX(D131:D135,MATCH(I131,C131:C135,0))","v":100000},{"$f":"INDEX(E131:E135,MATCH(I131,C131:C135,0))","v":28900},{"$f":"IF(H131>H135,VLOOKUP(H131,A131:F135,6),0)","v":0.08},{"$f":"VLOOKUP(H131,A131:G135,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J126,IF($E$3=\"Female\",J133,IF($E$3=\"Senior Citizen\",J140,J147)))","v":0}]
[{"$f":"B131+1","v":18001},25000,0.2,{"$f":"B131","v":18000},{"$f":"(B132-B131)*C132","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K126,IF($E$3=\"Female\",K133,IF($E$3=\"Senior Citizen\",K140,K147)))","v":960012}]
[{"$f":"B132+1","v":25001},50000,0.3,{"$f":"B132","v":25000},{"$f":"E132+(B133-B132)*C133","v":8900},0,0,{"$f":"IF(I131=C135,E134+ROUND((H131-J131),0)*I131,IF(I131=C134,E133+ROUND((H131-J131)*I131,0),IF(I131=C133,E132+ROUND((H131-J131)*I131,0),IF(I131=C132,E131+ROUND((H131-J131)*I131,0),E130+ROUND((H131-J131)*I131,0)))))","v":888900},{"$f":"MIN(K135:L135)","v":71112},{"$f":"ROUND(SUM(H133+I133)*M131,0)","v":0},{"$f":"SUM(H133:J133)","v":960012},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A123,IF($E$3=\"Female\",A130,IF($E$3=\"Senior Citizen\",A137,A144)))","v":"Not defined"}]
[{"$f":"B133+1","v":50001},100000,0.4,{"$f":"B133","v":50000},{"$f":"E133+(B134-B133)*C134","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M128,IF($E$3=\"Female\",M135,IF($E$3=\"Senior Citizen\",M142,M149)))","v":0}]
[{"$f":"B134+1","v":100001},null,0.5,100000,{"$f":"IF(J132=0,0,E134)","v":28900},0.08,0,{"$f":"H128","v":50000},{"$f":"IF(H131>H135,H131-H135,0)","v":1770000},{"$f":"IF(I135>0,ROUND(I135*I131,0),0)","v":885000},{"$f":"I135-J135","v":885000},{"$f":"IF(H133>0,ROUND(H133*L131,0),0)","v":71112},{"$f":"IF(K135>L135,0,L135-K135)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K126,IF($E$3=\"Female\",K133,IF($E$3=\"Senior Citizen\",K140,K147)))","v":960012}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H124","v":1820000},{"$f":"VLOOKUP(H138,A138:C142,3)","v":0.5},{"$f":"INDEX(D138:D142,MATCH(I138,C138:C142,0))","v":100000},{"$f":"INDEX(E138:E142,MATCH(I138,C138:C142,0))","v":28900},{"$f":"IF(H138>H142,VLOOKUP(H138,A138:F142,6),0)","v":0.08},{"$f":"VLOOKUP(H138,A138:G142,7)","v":0}]
[{"$f":"B138+1","v":18001},25000,0.2,{"$f":"B138","v":18000},{"$f":"(B139-B138)*C139","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B139+1","v":25001},50000,0.3,{"$f":"B139","v":25000},{"$f":"E139+(B140-B139)*C140","v":8900},0,0,{"$f":"IF(I138=C142,E141+ROUND((H138-J138),0)*I138,IF(I138=C141,E140+ROUND((H138-J138)*I138,0),IF(I138=C140,E139+ROUND((H138-J138)*I138,0),IF(I138=C139,E138+ROUND((H138-J138)*I138,0),E137+ROUND((H138-J138)*I138,0)))))","v":888900},{"$f":"MIN(K142:L142)","v":71112},{"$f":"ROUND(SUM(H140+I140)*M138,0)","v":0},{"$f":"SUM(H140:J140)","v":960012}]
[{"$f":"B140+1","v":50001},100000,0.4,{"$f":"B140","v":50000},{"$f":"E140+(B141-B140)*C141","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B141+1","v":100001},null,0.5,100000,{"$f":"IF(J139=0,0,E141)","v":28900},0.08,0,{"$f":"H135","v":50000},{"$f":"IF(H138>H142,H138-H142,0)","v":1770000},{"$f":"IF(I142>0,ROUND(I142*I138,0),0)","v":885000},{"$f":"I142-J142","v":885000},{"$f":"IF(H140>0,ROUND(H140*L138,0),0)","v":71112},{"$f":"IF(K142>L142,0,L142-K142)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H124","v":1820000},{"$f":"VLOOKUP(H145,A145:C149,3)","v":0.5},{"$f":"INDEX(D145:D149,MATCH(I145,C145:C149,0))","v":100000},{"$f":"INDEX(E145:E149,MATCH(I145,C145:C149,0))","v":28900},{"$f":"IF(H145>H149,VLOOKUP(H145,A145:F149,6),0)","v":0.08},{"$f":"VLOOKUP(H145,A145:G149,7)","v":0}]
[{"$f":"B145+1","v":18001},25000,0.2,{"$f":"B145","v":18000},{"$f":"(B146-B145)*C146","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B146+1","v":25001},50000,0.3,{"$f":"B146","v":25000},{"$f":"E146+(B147-B146)*C147","v":8900},0,0,{"$f":"IF(I145=C149,E148+ROUND((H145-J145),0)*I145,IF(I145=C148,E147+ROUND((H145-J145)*I145,0),IF(I145=C147,E146+ROUND((H145-J145)*I145,0),IF(I145=C146,E145+ROUND((H145-J145)*I145,0),E144+ROUND((H145-J145)*I145,0)))))","v":888900},{"$f":"MIN(K149:L149)","v":71112},{"$f":"ROUND(SUM(H147+I147)*M145,0)","v":0},{"$f":"SUM(H147:J147)","v":960012}]
[{"$f":"B147+1","v":50001},100000,0.4,{"$f":"B147","v":50000},{"$f":"E147+(B148-B147)*C148","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B148+1","v":100001},null,0.5,100000,{"$f":"IF(J146=0,0,E148)","v":28900},0.08,0,{"$f":"H142","v":50000},{"$f":"IF(H145>H149,H145-H149,0)","v":1770000},{"$f":"IF(I149>0,ROUND(I149*I145,0),0)","v":885000},{"$f":"I149-J149","v":885000},{"$f":"IF(H147>0,ROUND(H147*L145,0),0)","v":71112},{"$f":"IF(K149>L149,0,L149-K149)","v":0}]
[null,null,1990,{"$f":"C150+1","v":1991},null,"1990-91"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C150","v":1990},{"$f":"D150","v":1991}]
[0,22000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H153,A153:C157,3)","v":0.5},{"$f":"INDEX(D153:D157,MATCH(I153,C153:C157,0))","v":100000},{"$f":"INDEX(E153:E157,MATCH(I153,C153:C157,0))","v":27600},{"$f":"IF(H153>H157,VLOOKUP(H153,A153:F157,6),0)","v":0.12},{"$f":"VLOOKUP(H153,A153:G157,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B153,IF($E$3=\"Female\",B160,IF($E$3=\"Senior Citizen\",B167,B174)))","v":22000},0]
[{"$f":"B153+1","v":22001},30000,0.2,{"$f":"B153","v":22000},{"$f":"(B154-B153)*C154","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O153+1","v":22001},30000,0.2]
[{"$f":"B154+1","v":30001},50000,0.3,{"$f":"B154","v":30000},{"$f":"E154+(B155-B154)*C155","v":7600},0,0,{"$f":"IF(I153=C157,E156+ROUND((H153-J153),0)*I153,IF(I153=C156,E155+ROUND((H153-J153)*I153,0),IF(I153=C155,E154+ROUND((H153-J153)*I153,0),IF(I153=C154,E153+ROUND((H153-J153)*I153,0),E152+ROUND((H153-J153)*I153,0)))))","v":887600},{"$f":"MIN(K157:L157)","v":106512},{"$f":"ROUND(SUM(H155+I155)*M153,0)","v":0},{"$f":"SUM(H155:J155)","v":994112},null,null,{"$f":"O154+1","v":30001},50000,0.3]
[{"$f":"B155+1","v":50001},100000,0.4,{"$f":"B155","v":50000},{"$f":"E155+(B156-B155)*C156","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O155+1","v":50001},100000,0.4]
[{"$f":"B156+1","v":100001},null,0.5,100000,{"$f":"IF(J154=0,0,E156)","v":27600},0.12,0,75000,{"$f":"IF(H153>H157,H153-H157,0)","v":1745000},{"$f":"IF(I157>0,ROUND(I157*I153,0),0)","v":872500},{"$f":"I157-J157","v":872500},{"$f":"IF(H155>0,ROUND(H155*L153,0),0)","v":106512},{"$f":"IF(K157>L157,0,L157-K157)","v":0},{"$f":"O156+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H155,IF($E$3=\"Female\",H162,IF($E$3=\"Senior Citizen\",H169,H176)))","v":887600}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I155,IF($E$3=\"Female\",I162,IF($E$3=\"Senior Citizen\",I169,I176)))","v":106512}]
[0,22000,0,0,0,0,0,{"$f":"H153","v":1820000},{"$f":"VLOOKUP(H160,A160:C164,3)","v":0.5},{"$f":"INDEX(D160:D164,MATCH(I160,C160:C164,0))","v":100000},{"$f":"INDEX(E160:E164,MATCH(I160,C160:C164,0))","v":27600},{"$f":"IF(H160>H164,VLOOKUP(H160,A160:F164,6),0)","v":0.12},{"$f":"VLOOKUP(H160,A160:G164,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J155,IF($E$3=\"Female\",J162,IF($E$3=\"Senior Citizen\",J169,J176)))","v":0}]
[{"$f":"B160+1","v":22001},30000,0.2,{"$f":"B160","v":22000},{"$f":"(B161-B160)*C161","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K155,IF($E$3=\"Female\",K162,IF($E$3=\"Senior Citizen\",K169,K176)))","v":994112}]
[{"$f":"B161+1","v":30001},50000,0.3,{"$f":"B161","v":30000},{"$f":"E161+(B162-B161)*C162","v":7600},0,0,{"$f":"IF(I160=C164,E163+ROUND((H160-J160),0)*I160,IF(I160=C163,E162+ROUND((H160-J160)*I160,0),IF(I160=C162,E161+ROUND((H160-J160)*I160,0),IF(I160=C161,E160+ROUND((H160-J160)*I160,0),E159+ROUND((H160-J160)*I160,0)))))","v":887600},{"$f":"MIN(K164:L164)","v":106512},{"$f":"ROUND(SUM(H162+I162)*M160,0)","v":0},{"$f":"SUM(H162:J162)","v":994112},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A152,IF($E$3=\"Female\",A159,IF($E$3=\"Senior Citizen\",A166,A173)))","v":"Not defined"}]
[{"$f":"B162+1","v":50001},100000,0.4,{"$f":"B162","v":50000},{"$f":"E162+(B163-B162)*C163","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M157,IF($E$3=\"Female\",M164,IF($E$3=\"Senior Citizen\",M171,M178)))","v":0}]
[{"$f":"B163+1","v":100001},null,0.5,100000,{"$f":"IF(J161=0,0,E163)","v":27600},0.12,0,{"$f":"H157","v":75000},{"$f":"IF(H160>H164,H160-H164,0)","v":1745000},{"$f":"IF(I164>0,ROUND(I164*I160,0),0)","v":872500},{"$f":"I164-J164","v":872500},{"$f":"IF(H162>0,ROUND(H162*L160,0),0)","v":106512},{"$f":"IF(K164>L164,0,L164-K164)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K155,IF($E$3=\"Female\",K162,IF($E$3=\"Senior Citizen\",K169,K176)))","v":994112}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H153","v":1820000},{"$f":"VLOOKUP(H167,A167:C171,3)","v":0.5},{"$f":"INDEX(D167:D171,MATCH(I167,C167:C171,0))","v":100000},{"$f":"INDEX(E167:E171,MATCH(I167,C167:C171,0))","v":27600},{"$f":"IF(H167>H171,VLOOKUP(H167,A167:F171,6),0)","v":0.12},{"$f":"VLOOKUP(H167,A167:G171,7)","v":0}]
[{"$f":"B167+1","v":22001},30000,0.2,{"$f":"B167","v":22000},{"$f":"(B168-B167)*C168","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B168+1","v":30001},50000,0.3,{"$f":"B168","v":30000},{"$f":"E168+(B169-B168)*C169","v":7600},0,0,{"$f":"IF(I167=C171,E170+ROUND((H167-J167),0)*I167,IF(I167=C170,E169+ROUND((H167-J167)*I167,0),IF(I167=C169,E168+ROUND((H167-J167)*I167,0),IF(I167=C168,E167+ROUND((H167-J167)*I167,0),E166+ROUND((H167-J167)*I167,0)))))","v":887600},{"$f":"MIN(K171:L171)","v":106512},{"$f":"ROUND(SUM(H169+I169)*M167,0)","v":0},{"$f":"SUM(H169:J169)","v":994112}]
[{"$f":"B169+1","v":50001},100000,0.4,{"$f":"B169","v":50000},{"$f":"E169+(B170-B169)*C170","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B170+1","v":100001},null,0.5,100000,{"$f":"IF(J168=0,0,E170)","v":27600},0.12,0,{"$f":"H164","v":75000},{"$f":"IF(H167>H171,H167-H171,0)","v":1745000},{"$f":"IF(I171>0,ROUND(I171*I167,0),0)","v":872500},{"$f":"I171-J171","v":872500},{"$f":"IF(H169>0,ROUND(H169*L167,0),0)","v":106512},{"$f":"IF(K171>L171,0,L171-K171)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H153","v":1820000},{"$f":"VLOOKUP(H174,A174:C178,3)","v":0.5},{"$f":"INDEX(D174:D178,MATCH(I174,C174:C178,0))","v":100000},{"$f":"INDEX(E174:E178,MATCH(I174,C174:C178,0))","v":27600},{"$f":"IF(H174>H178,VLOOKUP(H174,A174:F178,6),0)","v":0.12},{"$f":"VLOOKUP(H174,A174:G178,7)","v":0}]
[{"$f":"B174+1","v":22001},30000,0.2,{"$f":"B174","v":22000},{"$f":"(B175-B174)*C175","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B175+1","v":30001},50000,0.3,{"$f":"B175","v":30000},{"$f":"E175+(B176-B175)*C176","v":7600},0,0,{"$f":"IF(I174=C178,E177+ROUND((H174-J174),0)*I174,IF(I174=C177,E176+ROUND((H174-J174)*I174,0),IF(I174=C176,E175+ROUND((H174-J174)*I174,0),IF(I174=C175,E174+ROUND((H174-J174)*I174,0),E173+ROUND((H174-J174)*I174,0)))))","v":887600},{"$f":"MIN(K178:L178)","v":106512},{"$f":"ROUND(SUM(H176+I176)*M174,0)","v":0},{"$f":"SUM(H176:J176)","v":994112}]
[{"$f":"B176+1","v":50001},100000,0.4,{"$f":"B176","v":50000},{"$f":"E176+(B177-B176)*C177","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B177+1","v":100001},null,0.5,100000,{"$f":"IF(J175=0,0,E177)","v":27600},0.12,0,{"$f":"H171","v":75000},{"$f":"IF(H174>H178,H174-H178,0)","v":1745000},{"$f":"IF(I178>0,ROUND(I178*I174,0),0)","v":872500},{"$f":"I178-J178","v":872500},{"$f":"IF(H176>0,ROUND(H176*L174,0),0)","v":106512},{"$f":"IF(K178>L178,0,L178-K178)","v":0}]
[null,null,1991,{"$f":"C179+1","v":1992},null,"1991-92"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C179","v":1991},{"$f":"D179","v":1992}]
[0,22000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H182,A182:C186,3)","v":0.5},{"$f":"INDEX(D182:D186,MATCH(I182,C182:C186,0))","v":100000},{"$f":"INDEX(E182:E186,MATCH(I182,C182:C186,0))","v":27600},{"$f":"IF(H182>H186,VLOOKUP(H182,A182:F186,6),0)","v":0.12},{"$f":"VLOOKUP(H182,A182:G186,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B182,IF($E$3=\"Female\",B189,IF($E$3=\"Senior Citizen\",B196,B203)))","v":22000},0]
[{"$f":"B182+1","v":22001},30000,0.2,{"$f":"B182","v":22000},{"$f":"(B183-B182)*C183","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O182+1","v":22001},30000,0.2]
[{"$f":"B183+1","v":30001},50000,0.3,{"$f":"B183","v":30000},{"$f":"E183+(B184-B183)*C184","v":7600},0,0,{"$f":"IF(I182=C186,E185+ROUND((H182-J182),0)*I182,IF(I182=C185,E184+ROUND((H182-J182)*I182,0),IF(I182=C184,E183+ROUND((H182-J182)*I182,0),IF(I182=C183,E182+ROUND((H182-J182)*I182,0),E181+ROUND((H182-J182)*I182,0)))))","v":887600},{"$f":"MIN(K186:L186)","v":106512},{"$f":"ROUND(SUM(H184+I184)*M182,0)","v":0},{"$f":"SUM(H184:J184)","v":994112},null,null,{"$f":"O183+1","v":30001},50000,0.3]
[{"$f":"B184+1","v":50001},100000,0.4,{"$f":"B184","v":50000},{"$f":"E184+(B185-B184)*C185","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O184+1","v":50001},100000,0.4]
[{"$f":"B185+1","v":100001},null,0.5,100000,{"$f":"IF(J183=0,0,E185)","v":27600},0.12,0,100000,{"$f":"IF(H182>H186,H182-H186,0)","v":1720000},{"$f":"IF(I186>0,ROUND(I186*I182,0),0)","v":860000},{"$f":"I186-J186","v":860000},{"$f":"IF(H184>0,ROUND(H184*L182,0),0)","v":106512},{"$f":"IF(K186>L186,0,L186-K186)","v":0},{"$f":"O185+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H184,IF($E$3=\"Female\",H191,IF($E$3=\"Senior Citizen\",H198,H205)))","v":887600}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I184,IF($E$3=\"Female\",I191,IF($E$3=\"Senior Citizen\",I198,I205)))","v":106512}]
[0,22000,0,0,0,0,0,{"$f":"H182","v":1820000},{"$f":"VLOOKUP(H189,A189:C193,3)","v":0.5},{"$f":"INDEX(D189:D193,MATCH(I189,C189:C193,0))","v":100000},{"$f":"INDEX(E189:E193,MATCH(I189,C189:C193,0))","v":27600},{"$f":"IF(H189>H193,VLOOKUP(H189,A189:F193,6),0)","v":0.12},{"$f":"VLOOKUP(H189,A189:G193,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J184,IF($E$3=\"Female\",J191,IF($E$3=\"Senior Citizen\",J198,J205)))","v":0}]
[{"$f":"B189+1","v":22001},30000,0.2,{"$f":"B189","v":22000},{"$f":"(B190-B189)*C190","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K184,IF($E$3=\"Female\",K191,IF($E$3=\"Senior Citizen\",K198,K205)))","v":994112}]
[{"$f":"B190+1","v":30001},50000,0.3,{"$f":"B190","v":30000},{"$f":"E190+(B191-B190)*C191","v":7600},0,0,{"$f":"IF(I189=C193,E192+ROUND((H189-J189),0)*I189,IF(I189=C192,E191+ROUND((H189-J189)*I189,0),IF(I189=C191,E190+ROUND((H189-J189)*I189,0),IF(I189=C190,E189+ROUND((H189-J189)*I189,0),E188+ROUND((H189-J189)*I189,0)))))","v":887600},{"$f":"MIN(K193:L193)","v":106512},{"$f":"ROUND(SUM(H191+I191)*M189,0)","v":0},{"$f":"SUM(H191:J191)","v":994112},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A181,IF($E$3=\"Female\",A188,IF($E$3=\"Senior Citizen\",A195,A202)))","v":"Not defined"}]
[{"$f":"B191+1","v":50001},100000,0.4,{"$f":"B191","v":50000},{"$f":"E191+(B192-B191)*C192","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M186,IF($E$3=\"Female\",M193,IF($E$3=\"Senior Citizen\",M200,M207)))","v":0}]
[{"$f":"B192+1","v":100001},null,0.5,100000,{"$f":"IF(J190=0,0,E192)","v":27600},0.12,0,{"$f":"H186","v":100000},{"$f":"IF(H189>H193,H189-H193,0)","v":1720000},{"$f":"IF(I193>0,ROUND(I193*I189,0),0)","v":860000},{"$f":"I193-J193","v":860000},{"$f":"IF(H191>0,ROUND(H191*L189,0),0)","v":106512},{"$f":"IF(K193>L193,0,L193-K193)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K184,IF($E$3=\"Female\",K191,IF($E$3=\"Senior Citizen\",K198,K205)))","v":994112}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H182","v":1820000},{"$f":"VLOOKUP(H196,A196:C200,3)","v":0.5},{"$f":"INDEX(D196:D200,MATCH(I196,C196:C200,0))","v":100000},{"$f":"INDEX(E196:E200,MATCH(I196,C196:C200,0))","v":27600},{"$f":"IF(H196>H200,VLOOKUP(H196,A196:F200,6),0)","v":0.12},{"$f":"VLOOKUP(H196,A196:G200,7)","v":0}]
[{"$f":"B196+1","v":22001},30000,0.2,{"$f":"B196","v":22000},{"$f":"(B197-B196)*C197","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B197+1","v":30001},50000,0.3,{"$f":"B197","v":30000},{"$f":"E197+(B198-B197)*C198","v":7600},0,0,{"$f":"IF(I196=C200,E199+ROUND((H196-J196),0)*I196,IF(I196=C199,E198+ROUND((H196-J196)*I196,0),IF(I196=C198,E197+ROUND((H196-J196)*I196,0),IF(I196=C197,E196+ROUND((H196-J196)*I196,0),E195+ROUND((H196-J196)*I196,0)))))","v":887600},{"$f":"MIN(K200:L200)","v":106512},{"$f":"ROUND(SUM(H198+I198)*M196,0)","v":0},{"$f":"SUM(H198:J198)","v":994112}]
[{"$f":"B198+1","v":50001},100000,0.4,{"$f":"B198","v":50000},{"$f":"E198+(B199-B198)*C199","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B199+1","v":100001},null,0.5,100000,{"$f":"IF(J197=0,0,E199)","v":27600},0.12,0,{"$f":"H193","v":100000},{"$f":"IF(H196>H200,H196-H200,0)","v":1720000},{"$f":"IF(I200>0,ROUND(I200*I196,0),0)","v":860000},{"$f":"I200-J200","v":860000},{"$f":"IF(H198>0,ROUND(H198*L196,0),0)","v":106512},{"$f":"IF(K200>L200,0,L200-K200)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H182","v":1820000},{"$f":"VLOOKUP(H203,A203:C207,3)","v":0.5},{"$f":"INDEX(D203:D207,MATCH(I203,C203:C207,0))","v":100000},{"$f":"INDEX(E203:E207,MATCH(I203,C203:C207,0))","v":27600},{"$f":"IF(H203>H207,VLOOKUP(H203,A203:F207,6),0)","v":0.12},{"$f":"VLOOKUP(H203,A203:G207,7)","v":0}]
[{"$f":"B203+1","v":22001},30000,0.2,{"$f":"B203","v":22000},{"$f":"(B204-B203)*C204","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B204+1","v":30001},50000,0.3,{"$f":"B204","v":30000},{"$f":"E204+(B205-B204)*C205","v":7600},0,0,{"$f":"IF(I203=C207,E206+ROUND((H203-J203),0)*I203,IF(I203=C206,E205+ROUND((H203-J203)*I203,0),IF(I203=C205,E204+ROUND((H203-J203)*I203,0),IF(I203=C204,E203+ROUND((H203-J203)*I203,0),E202+ROUND((H203-J203)*I203,0)))))","v":887600},{"$f":"MIN(K207:L207)","v":106512},{"$f":"ROUND(SUM(H205+I205)*M203,0)","v":0},{"$f":"SUM(H205:J205)","v":994112}]
[{"$f":"B205+1","v":50001},100000,0.4,{"$f":"B205","v":50000},{"$f":"E205+(B206-B205)*C206","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B206+1","v":100001},null,0.5,100000,{"$f":"IF(J204=0,0,E206)","v":27600},0.12,0,{"$f":"H200","v":100000},{"$f":"IF(H203>H207,H203-H207,0)","v":1720000},{"$f":"IF(I207>0,ROUND(I207*I203,0),0)","v":860000},{"$f":"I207-J207","v":860000},{"$f":"IF(H205>0,ROUND(H205*L203,0),0)","v":106512},{"$f":"IF(K207>L207,0,L207-K207)","v":0}]
[null,null,1992,{"$f":"C208+1","v":1993},null,"1992-93"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C208","v":1992},{"$f":"D208","v":1993}]
[0,28000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H211,A211:C215,3)","v":0.4},{"$f":"INDEX(D211:D215,MATCH(I211,C211:C215,0))","v":100000},{"$f":"INDEX(E211:E215,MATCH(I211,C211:C215,0))","v":19400},{"$f":"IF(H211>H215,VLOOKUP(H211,A211:F215,6),0)","v":0.12},{"$f":"VLOOKUP(H211,A211:G215,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B211,IF($E$3=\"Female\",B218,IF($E$3=\"Senior Citizen\",B225,B232)))","v":28000},0]
[{"$f":"B211+1","v":28001},50000,0.2,{"$f":"B211","v":28000},{"$f":"(B212-B211)*C212","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O211+1","v":28001},50000,0.2]
[{"$f":"B212+1","v":50001},100000,0.3,{"$f":"B212","v":50000},{"$f":"E212+(B213-B212)*C213","v":19400},0,0,{"$f":"IF(I211=C215,E214+ROUND((H211-J211),0)*I211,IF(I211=C214,E213+ROUND((H211-J211)*I211,0),IF(I211=C213,E212+ROUND((H211-J211)*I211,0),IF(I211=C212,E211+ROUND((H211-J211)*I211,0),E210+ROUND((H211-J211)*I211,0)))))","v":707400},{"$f":"MIN(K215:L215)","v":84888},{"$f":"ROUND(SUM(H213+I213)*M211,0)","v":0},{"$f":"SUM(H213:J213)","v":792288},null,null,{"$f":"O212+1","v":50001},100000,0.3]
[{"$f":"B213+1","v":100001},null,0.4,{"$f":"B213","v":100000},{"$f":"IF(J211=0,0,E213)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O213+1","v":100001},0,0.4]
["Surcharge Limit",null,null,100000,null,0.12,0,100000,{"$f":"IF(H211>H215,H211-H215,0)","v":1720000},{"$f":"IF(I215>0,ROUND(I215*I211,0),0)","v":688000},{"$f":"I215-J215","v":1032000},{"$f":"IF(H213>0,ROUND(H213*L211,0),0)","v":84888},{"$f":"IF(K215>L215,0,L215-K215)","v":0},{"$f":"O214+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H213,IF($E$3=\"Female\",H220,IF($E$3=\"Senior Citizen\",H227,H234)))","v":707400}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I213,IF($E$3=\"Female\",I220,IF($E$3=\"Senior Citizen\",I227,I234)))","v":84888}]
[0,28000,0,0,0,0,0,{"$f":"H211","v":1820000},{"$f":"VLOOKUP(H218,A218:C222,3)","v":0.4},{"$f":"INDEX(D218:D222,MATCH(I218,C218:C222,0))","v":100000},{"$f":"INDEX(E218:E222,MATCH(I218,C218:C222,0))","v":19400},{"$f":"IF(H218>H222,VLOOKUP(H218,A218:F222,6),0)","v":0.12},{"$f":"VLOOKUP(H218,A218:G222,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J213,IF($E$3=\"Female\",J220,IF($E$3=\"Senior Citizen\",J227,J234)))","v":0}]
[{"$f":"B218+1","v":28001},50000,0.2,{"$f":"B218","v":28000},{"$f":"(B219-B218)*C219","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K213,IF($E$3=\"Female\",K220,IF($E$3=\"Senior Citizen\",K227,K234)))","v":792288}]
[{"$f":"B219+1","v":50001},100000,0.3,{"$f":"B219","v":50000},{"$f":"E219+(B220-B219)*C220","v":19400},0,0,{"$f":"IF(I218=C222,E221+ROUND((H218-J218),0)*I218,IF(I218=C221,E220+ROUND((H218-J218)*I218,0),IF(I218=C220,E219+ROUND((H218-J218)*I218,0),IF(I218=C219,E218+ROUND((H218-J218)*I218,0),E217+ROUND((H218-J218)*I218,0)))))","v":707400},{"$f":"MIN(K222:L222)","v":84888},{"$f":"ROUND(SUM(H220+I220)*M218,0)","v":0},{"$f":"SUM(H220:J220)","v":792288},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A210,IF($E$3=\"Female\",A217,IF($E$3=\"Senior Citizen\",A224,A231)))","v":"Not defined"}]
[{"$f":"B220+1","v":100001},null,0.4,{"$f":"B220","v":100000},{"$f":"IF(J218=0,0,E220)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M215,IF($E$3=\"Female\",M222,IF($E$3=\"Senior Citizen\",M229,M236)))","v":0}]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H215","v":100000},{"$f":"IF(H218>H222,H218-H222,0)","v":1720000},{"$f":"IF(I222>0,ROUND(I222*I218,0),0)","v":688000},{"$f":"I222-J222","v":1032000},{"$f":"IF(H220>0,ROUND(H220*L218,0),0)","v":84888},{"$f":"IF(K222>L222,0,L222-K222)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K213,IF($E$3=\"Female\",K220,IF($E$3=\"Senior Citizen\",K227,K234)))","v":792288}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,28000,0,0,0,0,0,{"$f":"H211","v":1820000},{"$f":"VLOOKUP(H225,A225:C229,3)","v":0.4},{"$f":"INDEX(D225:D229,MATCH(I225,C225:C229,0))","v":100000},{"$f":"INDEX(E225:E229,MATCH(I225,C225:C229,0))","v":19400},{"$f":"IF(H225>H229,VLOOKUP(H225,A225:F229,6),0)","v":0.12},{"$f":"VLOOKUP(H225,A225:G229,7)","v":0}]
[{"$f":"B225+1","v":28001},50000,0.2,{"$f":"B225","v":28000},{"$f":"(B226-B225)*C226","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B226+1","v":50001},100000,0.3,{"$f":"B226","v":50000},{"$f":"E226+(B227-B226)*C227","v":19400},0,0,{"$f":"IF(I225=C229,E228+ROUND((H225-J225),0)*I225,IF(I225=C228,E227+ROUND((H225-J225)*I225,0),IF(I225=C227,E226+ROUND((H225-J225)*I225,0),IF(I225=C226,E225+ROUND((H225-J225)*I225,0),E224+ROUND((H225-J225)*I225,0)))))","v":707400},{"$f":"MIN(K229:L229)","v":84888},{"$f":"ROUND(SUM(H227+I227)*M225,0)","v":0},{"$f":"SUM(H227:J227)","v":792288}]
[{"$f":"B227+1","v":100001},null,0.4,{"$f":"B227","v":100000},{"$f":"IF(J225=0,0,E227)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H222","v":100000},{"$f":"IF(H225>H229,H225-H229,0)","v":1720000},{"$f":"IF(I229>0,ROUND(I229*I225,0),0)","v":688000},{"$f":"I229-J229","v":1032000},{"$f":"IF(H227>0,ROUND(H227*L225,0),0)","v":84888},{"$f":"IF(K229>L229,0,L229-K229)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,28000,0,0,0,0,0,{"$f":"H211","v":1820000},{"$f":"VLOOKUP(H232,A232:C236,3)","v":0.4},{"$f":"INDEX(D232:D236,MATCH(I232,C232:C236,0))","v":100000},{"$f":"INDEX(E232:E236,MATCH(I232,C232:C236,0))","v":19400},{"$f":"IF(H232>H236,VLOOKUP(H232,A232:F236,6),0)","v":0.12},{"$f":"VLOOKUP(H232,A232:G236,7)","v":0}]
[{"$f":"B232+1","v":28001},50000,0.2,{"$f":"B232","v":28000},{"$f":"(B233-B232)*C233","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B233+1","v":50001},100000,0.3,{"$f":"B233","v":50000},{"$f":"E233+(B234-B233)*C234","v":19400},0,0,{"$f":"IF(I232=C236,E235+ROUND((H232-J232),0)*I232,IF(I232=C235,E234+ROUND((H232-J232)*I232,0),IF(I232=C234,E233+ROUND((H232-J232)*I232,0),IF(I232=C233,E232+ROUND((H232-J232)*I232,0),E231+ROUND((H232-J232)*I232,0)))))","v":707400},{"$f":"MIN(K236:L236)","v":84888},{"$f":"ROUND(SUM(H234+I234)*M232,0)","v":0},{"$f":"SUM(H234:J234)","v":792288}]
[{"$f":"B234+1","v":100001},null,0.4,{"$f":"B234","v":100000},{"$f":"IF(J232=0,0,E234)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H229","v":100000},{"$f":"IF(H232>H236,H232-H236,0)","v":1720000},{"$f":"IF(I236>0,ROUND(I236*I232,0),0)","v":688000},{"$f":"I236-J236","v":1032000},{"$f":"IF(H234>0,ROUND(H234*L232,0),0)","v":84888},{"$f":"IF(K236>L236,0,L236-K236)","v":0}]
[null,null,1993,{"$f":"C237+1","v":1994},null,"1993-94"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C237","v":1993},{"$f":"D237","v":1994}]
[0,30000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H240,A240:C244,3)","v":0.4},{"$f":"INDEX(D240:D244,MATCH(I240,C240:C244,0))","v":100000},{"$f":"INDEX(E240:E244,MATCH(I240,C240:C244,0))","v":19000},{"$f":"IF(H240>H244,VLOOKUP(H240,A240:F244,6),0)","v":0.12},{"$f":"VLOOKUP(H240,A240:G244,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B240,IF($E$3=\"Female\",B247,IF($E$3=\"Senior Citizen\",B254,B261)))","v":30000},0]
[{"$f":"B240+1","v":30001},50000,0.2,{"$f":"B240","v":30000},{"$f":"(B241-B240)*C241","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O240+1","v":30001},50000,0.2]
[{"$f":"B241+1","v":50001},100000,0.3,{"$f":"B241","v":50000},{"$f":"E241+(B242-B241)*C242","v":19000},0.12,0,{"$f":"IF(I240=C244,E243+ROUND((H240-J240),0)*I240,IF(I240=C243,E242+ROUND((H240-J240)*I240,0),IF(I240=C242,E241+ROUND((H240-J240)*I240,0),IF(I240=C241,E240+ROUND((H240-J240)*I240,0),E239+ROUND((H240-J240)*I240,0)))))","v":707000},{"$f":"MIN(K244:L244)","v":84840},{"$f":"ROUND(SUM(H242+I242)*M240,0)","v":0},{"$f":"SUM(H242:J242)","v":791840},null,null,{"$f":"O241+1","v":50001},100000,0.3]
[{"$f":"B242+1","v":100001},null,0.4,{"$f":"B242","v":100000},{"$f":"IF(J240=0,0,E242)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O242+1","v":100001},0,0.4]
["Surcharge Limit",null,null,100000,null,null,null,100000,{"$f":"IF(H240>H244,H240-H244,0)","v":1720000},{"$f":"IF(I244>0,ROUND(I244*I240,0),0)","v":688000},{"$f":"I244-J244","v":1032000},{"$f":"IF(H242>0,ROUND(H242*L240,0),0)","v":84840},{"$f":"IF(K244>L244,0,L244-K244)","v":0},{"$f":"O243+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H242,IF($E$3=\"Female\",H249,IF($E$3=\"Senior Citizen\",H256,H263)))","v":707000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I242,IF($E$3=\"Female\",I249,IF($E$3=\"Senior Citizen\",I256,I263)))","v":84840}]
[0,30000,0,0,0,0,0,{"$f":"H240","v":1820000},{"$f":"VLOOKUP(H247,A247:C251,3)","v":0.4},{"$f":"INDEX(D247:D251,MATCH(I247,C247:C251,0))","v":100000},{"$f":"INDEX(E247:E251,MATCH(I247,C247:C251,0))","v":19000},{"$f":"IF(H247>H251,VLOOKUP(H247,A247:F251,6),0)","v":0.12},{"$f":"VLOOKUP(H247,A247:G251,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J242,IF($E$3=\"Female\",J249,IF($E$3=\"Senior Citizen\",J256,J263)))","v":0}]
[{"$f":"B247+1","v":30001},50000,0.2,{"$f":"B247","v":30000},{"$f":"(B248-B247)*C248","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K242,IF($E$3=\"Female\",K249,IF($E$3=\"Senior Citizen\",K256,K263)))","v":791840}]
[{"$f":"B248+1","v":50001},100000,0.3,{"$f":"B248","v":50000},{"$f":"E248+(B249-B248)*C249","v":19000},0.12,0,{"$f":"IF(I247=C251,E250+ROUND((H247-J247),0)*I247,IF(I247=C250,E249+ROUND((H247-J247)*I247,0),IF(I247=C249,E248+ROUND((H247-J247)*I247,0),IF(I247=C248,E247+ROUND((H247-J247)*I247,0),E246+ROUND((H247-J247)*I247,0)))))","v":707000},{"$f":"MIN(K251:L251)","v":84840},{"$f":"ROUND(SUM(H249+I249)*M247,0)","v":0},{"$f":"SUM(H249:J249)","v":791840},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A239,IF($E$3=\"Female\",A246,IF($E$3=\"Senior Citizen\",A253,A260)))","v":"Not defined"}]
[{"$f":"B249+1","v":100001},null,0.4,{"$f":"B249","v":100000},{"$f":"IF(J247=0,0,E249)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M244,IF($E$3=\"Female\",M251,IF($E$3=\"Senior Citizen\",M258,M265)))","v":0}]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H244","v":100000},{"$f":"IF(H247>H251,H247-H251,0)","v":1720000},{"$f":"IF(I251>0,ROUND(I251*I247,0),0)","v":688000},{"$f":"I251-J251","v":1032000},{"$f":"IF(H249>0,ROUND(H249*L247,0),0)","v":84840},{"$f":"IF(K251>L251,0,L251-K251)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K242,IF($E$3=\"Female\",K249,IF($E$3=\"Senior Citizen\",K256,K263)))","v":791840}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,30000,0,0,0,0,0,{"$f":"H240","v":1820000},{"$f":"VLOOKUP(H254,A254:C258,3)","v":0.4},{"$f":"INDEX(D254:D258,MATCH(I254,C254:C258,0))","v":100000},{"$f":"INDEX(E254:E258,MATCH(I254,C254:C258,0))","v":19000},{"$f":"IF(H254>H258,VLOOKUP(H254,A254:F258,6),0)","v":0.12},{"$f":"VLOOKUP(H254,A254:G258,7)","v":0}]
[{"$f":"B254+1","v":30001},50000,0.2,{"$f":"B254","v":30000},{"$f":"(B255-B254)*C255","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B255+1","v":50001},100000,0.3,{"$f":"B255","v":50000},{"$f":"E255+(B256-B255)*C256","v":19000},0.12,0,{"$f":"IF(I254=C258,E257+ROUND((H254-J254),0)*I254,IF(I254=C257,E256+ROUND((H254-J254)*I254,0),IF(I254=C256,E255+ROUND((H254-J254)*I254,0),IF(I254=C255,E254+ROUND((H254-J254)*I254,0),E253+ROUND((H254-J254)*I254,0)))))","v":707000},{"$f":"MIN(K258:L258)","v":84840},{"$f":"ROUND(SUM(H256+I256)*M254,0)","v":0},{"$f":"SUM(H256:J256)","v":791840}]
[{"$f":"B256+1","v":100001},null,0.4,{"$f":"B256","v":100000},{"$f":"IF(J254=0,0,E256)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H251","v":100000},{"$f":"IF(H254>H258,H254-H258,0)","v":1720000},{"$f":"IF(I258>0,ROUND(I258*I254,0),0)","v":688000},{"$f":"I258-J258","v":1032000},{"$f":"IF(H256>0,ROUND(H256*L254,0),0)","v":84840},{"$f":"IF(K258>L258,0,L258-K258)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,30000,0,0,0,0,0,{"$f":"H240","v":1820000},{"$f":"VLOOKUP(H261,A261:C265,3)","v":0.4},{"$f":"INDEX(D261:D265,MATCH(I261,C261:C265,0))","v":100000},{"$f":"INDEX(E261:E265,MATCH(I261,C261:C265,0))","v":19000},{"$f":"IF(H261>H265,VLOOKUP(H261,A261:F265,6),0)","v":0.12},{"$f":"VLOOKUP(H261,A261:G265,7)","v":0}]
[{"$f":"B261+1","v":30001},50000,0.2,{"$f":"B261","v":30000},{"$f":"(B262-B261)*C262","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B262+1","v":50001},100000,0.3,{"$f":"B262","v":50000},{"$f":"E262+(B263-B262)*C263","v":19000},0.12,0,{"$f":"IF(I261=C265,E264+ROUND((H261-J261),0)*I261,IF(I261=C264,E263+ROUND((H261-J261)*I261,0),IF(I261=C263,E262+ROUND((H261-J261)*I261,0),IF(I261=C262,E261+ROUND((H261-J261)*I261,0),E260+ROUND((H261-J261)*I261,0)))))","v":707000},{"$f":"MIN(K265:L265)","v":84840},{"$f":"ROUND(SUM(H263+I263)*M261,0)","v":0},{"$f":"SUM(H263:J263)","v":791840}]
[{"$f":"B263+1","v":100001},null,0.4,{"$f":"B263","v":100000},{"$f":"IF(J261=0,0,E263)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H258","v":100000},{"$f":"IF(H261>H265,H261-H265,0)","v":1720000},{"$f":"IF(I265>0,ROUND(I265*I261,0),0)","v":688000},{"$f":"I265-J265","v":1032000},{"$f":"IF(H263>0,ROUND(H263*L261,0),0)","v":84840},{"$f":"IF(K265>L265,0,L265-K265)","v":0}]
[null,null,1994,{"$f":"C266+1","v":1995},null,"1994-95"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C266","v":1994},{"$f":"D266","v":1995}]
[0,35000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H269,A269:C273,3)","v":0.4},{"$f":"INDEX(D269:D273,MATCH(I269,C269:C273,0))","v":120000},{"$f":"INDEX(E269:E273,MATCH(I269,C269:C273,0))","v":23000},{"$f":"IF(H269>H273,VLOOKUP(H269,A269:F273,6),0)","v":0},{"$f":"VLOOKUP(H269,A269:G273,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B269,IF($E$3=\"Female\",B276,IF($E$3=\"Senior Citizen\",B283,B290)))","v":35000},0]
[{"$f":"B269+1","v":35001},60000,0.2,{"$f":"B269","v":35000},{"$f":"(B270-B269)*C270","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O269+1","v":35001},60000,0.2]
[{"$f":"B270+1","v":60001},120000,0.3,{"$f":"B270","v":60000},{"$f":"E270+(B271-B270)*C271","v":23000},0,0,{"$f":"IF(I269=C273,E272+ROUND((H269-J269),0)*I269,IF(I269=C272,E271+ROUND((H269-J269)*I269,0),IF(I269=C271,E270+ROUND((H269-J269)*I269,0),IF(I269=C270,E269+ROUND((H269-J269)*I269,0),E268+ROUND((H269-J269)*I269,0)))))","v":703000},{"$f":"MIN(K273:L273)","v":0},{"$f":"ROUND(SUM(H271+I271)*M269,0)","v":0},{"$f":"SUM(H271:J271)","v":703000},null,null,{"$f":"O270+1","v":60001},120000,0.3]
[{"$f":"B271+1","v":120001},null,0.4,{"$f":"B271","v":120000},{"$f":"IF(J269=0,0,E271)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O271+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H269>H273,H269-H273,0)","v":1820000},{"$f":"IF(I273>0,ROUND(I273*I269,0),0)","v":728000},{"$f":"I273-J273","v":1092000},{"$f":"IF(H271>0,ROUND(H271*L269,0),0)","v":0},{"$f":"IF(K273>L273,0,L273-K273)","v":0},{"$f":"O272+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H271,IF($E$3=\"Female\",H278,IF($E$3=\"Senior Citizen\",H285,H292)))","v":703000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I271,IF($E$3=\"Female\",I278,IF($E$3=\"Senior Citizen\",I285,I292)))","v":0}]
[0,35000,0,0,0,0,0,{"$f":"H269","v":1820000},{"$f":"VLOOKUP(H276,A276:C280,3)","v":0.4},{"$f":"INDEX(D276:D280,MATCH(I276,C276:C280,0))","v":120000},{"$f":"INDEX(E276:E280,MATCH(I276,C276:C280,0))","v":23000},{"$f":"IF(H276>H280,VLOOKUP(H276,A276:F280,6),0)","v":0},{"$f":"VLOOKUP(H276,A276:G280,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J271,IF($E$3=\"Female\",J278,IF($E$3=\"Senior Citizen\",J285,J292)))","v":0}]
[{"$f":"B276+1","v":35001},60000,0.2,{"$f":"B276","v":35000},{"$f":"(B277-B276)*C277","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K271,IF($E$3=\"Female\",K278,IF($E$3=\"Senior Citizen\",K285,K292)))","v":703000}]
[{"$f":"B277+1","v":60001},120000,0.3,{"$f":"B277","v":60000},{"$f":"E277+(B278-B277)*C278","v":23000},0,0,{"$f":"IF(I276=C280,E279+ROUND((H276-J276),0)*I276,IF(I276=C279,E278+ROUND((H276-J276)*I276,0),IF(I276=C278,E277+ROUND((H276-J276)*I276,0),IF(I276=C277,E276+ROUND((H276-J276)*I276,0),E275+ROUND((H276-J276)*I276,0)))))","v":703000},{"$f":"MIN(K280:L280)","v":0},{"$f":"ROUND(SUM(H278+I278)*M276,0)","v":0},{"$f":"SUM(H278:J278)","v":703000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A268,IF($E$3=\"Female\",A275,IF($E$3=\"Senior Citizen\",A282,A289)))","v":"Not defined"}]
[{"$f":"B278+1","v":120001},null,0.4,{"$f":"B278","v":120000},{"$f":"IF(J276=0,0,E278)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M273,IF($E$3=\"Female\",M280,IF($E$3=\"Senior Citizen\",M287,M294)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H273","v":0},{"$f":"IF(H276>H280,H276-H280,0)","v":1820000},{"$f":"IF(I280>0,ROUND(I280*I276,0),0)","v":728000},{"$f":"I280-J280","v":1092000},{"$f":"IF(H278>0,ROUND(H278*L276,0),0)","v":0},{"$f":"IF(K280>L280,0,L280-K280)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K271,IF($E$3=\"Female\",K278,IF($E$3=\"Senior Citizen\",K285,K292)))","v":703000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,35000,0,0,0,0,0,{"$f":"H269","v":1820000},{"$f":"VLOOKUP(H283,A283:C287,3)","v":0.4},{"$f":"INDEX(D283:D287,MATCH(I283,C283:C287,0))","v":120000},{"$f":"INDEX(E283:E287,MATCH(I283,C283:C287,0))","v":23000},{"$f":"IF(H283>H287,VLOOKUP(H283,A283:F287,6),0)","v":0},{"$f":"VLOOKUP(H283,A283:G287,7)","v":0}]
[{"$f":"B283+1","v":35001},60000,0.2,{"$f":"B283","v":35000},{"$f":"(B284-B283)*C284","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B284+1","v":60001},120000,0.3,{"$f":"B284","v":60000},{"$f":"E284+(B285-B284)*C285","v":23000},0,0,{"$f":"IF(I283=C287,E286+ROUND((H283-J283),0)*I283,IF(I283=C286,E285+ROUND((H283-J283)*I283,0),IF(I283=C285,E284+ROUND((H283-J283)*I283,0),IF(I283=C284,E283+ROUND((H283-J283)*I283,0),E282+ROUND((H283-J283)*I283,0)))))","v":703000},{"$f":"MIN(K287:L287)","v":0},{"$f":"ROUND(SUM(H285+I285)*M283,0)","v":0},{"$f":"SUM(H285:J285)","v":703000}]
[{"$f":"B285+1","v":120001},null,0.4,{"$f":"B285","v":120000},{"$f":"IF(J283=0,0,E285)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H280","v":0},{"$f":"IF(H283>H287,H283-H287,0)","v":1820000},{"$f":"IF(I287>0,ROUND(I287*I283,0),0)","v":728000},{"$f":"I287-J287","v":1092000},{"$f":"IF(H285>0,ROUND(H285*L283,0),0)","v":0},{"$f":"IF(K287>L287,0,L287-K287)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,35000,0,0,0,0,0,{"$f":"H269","v":1820000},{"$f":"VLOOKUP(H290,A290:C294,3)","v":0.4},{"$f":"INDEX(D290:D294,MATCH(I290,C290:C294,0))","v":120000},{"$f":"INDEX(E290:E294,MATCH(I290,C290:C294,0))","v":23000},{"$f":"IF(H290>H294,VLOOKUP(H290,A290:F294,6),0)","v":0},{"$f":"VLOOKUP(H290,A290:G294,7)","v":0}]
[{"$f":"B290+1","v":35001},60000,0.2,{"$f":"B290","v":35000},{"$f":"(B291-B290)*C291","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B291+1","v":60001},120000,0.3,{"$f":"B291","v":60000},{"$f":"E291+(B292-B291)*C292","v":23000},0,0,{"$f":"IF(I290=C294,E293+ROUND((H290-J290),0)*I290,IF(I290=C293,E292+ROUND((H290-J290)*I290,0),IF(I290=C292,E291+ROUND((H290-J290)*I290,0),IF(I290=C291,E290+ROUND((H290-J290)*I290,0),E289+ROUND((H290-J290)*I290,0)))))","v":703000},{"$f":"MIN(K294:L294)","v":0},{"$f":"ROUND(SUM(H292+I292)*M290,0)","v":0},{"$f":"SUM(H292:J292)","v":703000}]
[{"$f":"B292+1","v":120001},null,0.4,{"$f":"B292","v":120000},{"$f":"IF(J290=0,0,E292)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H287","v":0},{"$f":"IF(H290>H294,H290-H294,0)","v":1820000},{"$f":"IF(I294>0,ROUND(I294*I290,0),0)","v":728000},{"$f":"I294-J294","v":1092000},{"$f":"IF(H292>0,ROUND(H292*L290,0),0)","v":0},{"$f":"IF(K294>L294,0,L294-K294)","v":0}]
[null,null,1995,{"$f":"C295+1","v":1996},null,"1995-96"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C295","v":1995},{"$f":"D295","v":1996}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H298,A298:C302,3)","v":0.4},{"$f":"INDEX(D298:D302,MATCH(I298,C298:C302,0))","v":120000},{"$f":"INDEX(E298:E302,MATCH(I298,C298:C302,0))","v":22000},{"$f":"IF(H298>H302,VLOOKUP(H298,A298:F302,6),0)","v":0},{"$f":"VLOOKUP(H298,A298:G302,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B298,IF($E$3=\"Female\",B305,IF($E$3=\"Senior Citizen\",B312,B319)))","v":40000},0]
[{"$f":"B298+1","v":40001},60000,0.2,{"$f":"B298","v":40000},{"$f":"(B299-B298)*C299","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O298+1","v":40001},60000,0.2]
[{"$f":"B299+1","v":60001},120000,0.3,{"$f":"B299","v":60000},{"$f":"E299+(B300-B299)*C300","v":22000},0,0,{"$f":"IF(I298=C302,E301+ROUND((H298-J298),0)*I298,IF(I298=C301,E300+ROUND((H298-J298)*I298,0),IF(I298=C300,E299+ROUND((H298-J298)*I298,0),IF(I298=C299,E298+ROUND((H298-J298)*I298,0),E297+ROUND((H298-J298)*I298,0)))))","v":702000},{"$f":"MIN(K302:L302)","v":0},{"$f":"ROUND(SUM(H300+I300)*M298,0)","v":0},{"$f":"SUM(H300:J300)","v":702000},null,null,{"$f":"O299+1","v":60001},120000,0.3]
[{"$f":"B300+1","v":120001},null,0.4,{"$f":"B300","v":120000},{"$f":"IF(J298=0,0,E300)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O300+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H298>H302,H298-H302,0)","v":1820000},{"$f":"IF(I302>0,ROUND(I302*I298,0),0)","v":728000},{"$f":"I302-J302","v":1092000},{"$f":"IF(H300>0,ROUND(H300*L298,0),0)","v":0},{"$f":"IF(K302>L302,0,L302-K302)","v":0},{"$f":"O301+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H300,IF($E$3=\"Female\",H307,IF($E$3=\"Senior Citizen\",H314,H321)))","v":702000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I300,IF($E$3=\"Female\",I307,IF($E$3=\"Senior Citizen\",I314,I321)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H298","v":1820000},{"$f":"VLOOKUP(H305,A305:C309,3)","v":0.4},{"$f":"INDEX(D305:D309,MATCH(I305,C305:C309,0))","v":120000},{"$f":"INDEX(E305:E309,MATCH(I305,C305:C309,0))","v":22000},{"$f":"IF(H305>H309,VLOOKUP(H305,A305:F309,6),0)","v":0},{"$f":"VLOOKUP(H305,A305:G309,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J300,IF($E$3=\"Female\",J307,IF($E$3=\"Senior Citizen\",J314,J321)))","v":0}]
[{"$f":"B305+1","v":40001},60000,0.2,{"$f":"B305","v":40000},{"$f":"(B306-B305)*C306","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K300,IF($E$3=\"Female\",K307,IF($E$3=\"Senior Citizen\",K314,K321)))","v":702000}]
[{"$f":"B306+1","v":60001},120000,0.3,{"$f":"B306","v":60000},{"$f":"E306+(B307-B306)*C307","v":22000},0,0,{"$f":"IF(I305=C309,E308+ROUND((H305-J305),0)*I305,IF(I305=C308,E307+ROUND((H305-J305)*I305,0),IF(I305=C307,E306+ROUND((H305-J305)*I305,0),IF(I305=C306,E305+ROUND((H305-J305)*I305,0),E304+ROUND((H305-J305)*I305,0)))))","v":702000},{"$f":"MIN(K309:L309)","v":0},{"$f":"ROUND(SUM(H307+I307)*M305,0)","v":0},{"$f":"SUM(H307:J307)","v":702000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A297,IF($E$3=\"Female\",A304,IF($E$3=\"Senior Citizen\",A311,A318)))","v":"Not defined"}]
[{"$f":"B307+1","v":120001},null,0.4,{"$f":"B307","v":120000},{"$f":"IF(J305=0,0,E307)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M302,IF($E$3=\"Female\",M309,IF($E$3=\"Senior Citizen\",M316,M323)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H302","v":0},{"$f":"IF(H305>H309,H305-H309,0)","v":1820000},{"$f":"IF(I309>0,ROUND(I309*I305,0),0)","v":728000},{"$f":"I309-J309","v":1092000},{"$f":"IF(H307>0,ROUND(H307*L305,0),0)","v":0},{"$f":"IF(K309>L309,0,L309-K309)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K300,IF($E$3=\"Female\",K307,IF($E$3=\"Senior Citizen\",K314,K321)))","v":702000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H298","v":1820000},{"$f":"VLOOKUP(H312,A312:C316,3)","v":0.4},{"$f":"INDEX(D312:D316,MATCH(I312,C312:C316,0))","v":120000},{"$f":"INDEX(E312:E316,MATCH(I312,C312:C316,0))","v":22000},{"$f":"IF(H312>H316,VLOOKUP(H312,A312:F316,6),0)","v":0},{"$f":"VLOOKUP(H312,A312:G316,7)","v":0}]
[{"$f":"B312+1","v":40001},60000,0.2,{"$f":"B312","v":40000},{"$f":"(B313-B312)*C313","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B313+1","v":60001},120000,0.3,{"$f":"B313","v":60000},{"$f":"E313+(B314-B313)*C314","v":22000},0,0,{"$f":"IF(I312=C316,E315+ROUND((H312-J312),0)*I312,IF(I312=C315,E314+ROUND((H312-J312)*I312,0),IF(I312=C314,E313+ROUND((H312-J312)*I312,0),IF(I312=C313,E312+ROUND((H312-J312)*I312,0),E311+ROUND((H312-J312)*I312,0)))))","v":702000},{"$f":"MIN(K316:L316)","v":0},{"$f":"ROUND(SUM(H314+I314)*M312,0)","v":0},{"$f":"SUM(H314:J314)","v":702000}]
[{"$f":"B314+1","v":120001},null,0.4,{"$f":"B314","v":120000},{"$f":"IF(J312=0,0,E314)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H309","v":0},{"$f":"IF(H312>H316,H312-H316,0)","v":1820000},{"$f":"IF(I316>0,ROUND(I316*I312,0),0)","v":728000},{"$f":"I316-J316","v":1092000},{"$f":"IF(H314>0,ROUND(H314*L312,0),0)","v":0},{"$f":"IF(K316>L316,0,L316-K316)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H298","v":1820000},{"$f":"VLOOKUP(H319,A319:C323,3)","v":0.4},{"$f":"INDEX(D319:D323,MATCH(I319,C319:C323,0))","v":120000},{"$f":"INDEX(E319:E323,MATCH(I319,C319:C323,0))","v":22000},{"$f":"IF(H319>H323,VLOOKUP(H319,A319:F323,6),0)","v":0},{"$f":"VLOOKUP(H319,A319:G323,7)","v":0}]
[{"$f":"B319+1","v":40001},60000,0.2,{"$f":"B319","v":40000},{"$f":"(B320-B319)*C320","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B320+1","v":60001},120000,0.3,{"$f":"B320","v":60000},{"$f":"E320+(B321-B320)*C321","v":22000},0,0,{"$f":"IF(I319=C323,E322+ROUND((H319-J319),0)*I319,IF(I319=C322,E321+ROUND((H319-J319)*I319,0),IF(I319=C321,E320+ROUND((H319-J319)*I319,0),IF(I319=C320,E319+ROUND((H319-J319)*I319,0),E318+ROUND((H319-J319)*I319,0)))))","v":702000},{"$f":"MIN(K323:L323)","v":0},{"$f":"ROUND(SUM(H321+I321)*M319,0)","v":0},{"$f":"SUM(H321:J321)","v":702000}]
[{"$f":"B321+1","v":120001},null,0.4,{"$f":"B321","v":120000},{"$f":"IF(J319=0,0,E321)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H316","v":0},{"$f":"IF(H319>H323,H319-H323,0)","v":1820000},{"$f":"IF(I323>0,ROUND(I323*I319,0),0)","v":728000},{"$f":"I323-J323","v":1092000},{"$f":"IF(H321>0,ROUND(H321*L319,0),0)","v":0},{"$f":"IF(K323>L323,0,L323-K323)","v":0}]
[null,null,1996,{"$f":"C324+1","v":1997},null,"1996-97"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C324","v":1996},{"$f":"D324","v":1997}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H327,A327:C331,3)","v":0.4},{"$f":"INDEX(D327:D331,MATCH(I327,C327:C331,0))","v":120000},{"$f":"INDEX(E327:E331,MATCH(I327,C327:C331,0))","v":21000},{"$f":"IF(H327>H331,VLOOKUP(H327,A327:F331,6),0)","v":0},{"$f":"VLOOKUP(H327,A327:G331,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B327,IF($E$3=\"Female\",B334,IF($E$3=\"Senior Citizen\",B341,B348)))","v":40000},0]
[{"$f":"B327+1","v":40001},60000,0.15,{"$f":"B327","v":40000},{"$f":"(B328-B327)*C328","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O327+1","v":40001},60000,0.15]
[{"$f":"B328+1","v":60001},120000,0.3,{"$f":"B328","v":60000},{"$f":"E328+(B329-B328)*C329","v":21000},0,0,{"$f":"IF(I327=C331,E330+ROUND((H327-J327),0)*I327,IF(I327=C330,E329+ROUND((H327-J327)*I327,0),IF(I327=C329,E328+ROUND((H327-J327)*I327,0),IF(I327=C328,E327+ROUND((H327-J327)*I327,0),E326+ROUND((H327-J327)*I327,0)))))","v":701000},{"$f":"MIN(K331:L331)","v":0},{"$f":"ROUND(SUM(H329+I329)*M327,0)","v":0},{"$f":"SUM(H329:J329)","v":701000},null,null,{"$f":"O328+1","v":60001},120000,0.3]
[{"$f":"B329+1","v":120001},null,0.4,{"$f":"B329","v":120000},{"$f":"IF(J327=0,0,E329)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O329+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H327>H331,H327-H331,0)","v":1820000},{"$f":"IF(I331>0,ROUND(I331*I327,0),0)","v":728000},{"$f":"I331-J331","v":1092000},{"$f":"IF(H329>0,ROUND(H329*L327,0),0)","v":0},{"$f":"IF(K331>L331,0,L331-K331)","v":0},{"$f":"O330+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H329,IF($E$3=\"Female\",H336,IF($E$3=\"Senior Citizen\",H343,H350)))","v":701000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I329,IF($E$3=\"Female\",I336,IF($E$3=\"Senior Citizen\",I343,I350)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H327","v":1820000},{"$f":"VLOOKUP(H334,A334:C338,3)","v":0.4},{"$f":"INDEX(D334:D338,MATCH(I334,C334:C338,0))","v":120000},{"$f":"INDEX(E334:E338,MATCH(I334,C334:C338,0))","v":21000},{"$f":"IF(H334>H338,VLOOKUP(H334,A334:F338,6),0)","v":0},{"$f":"VLOOKUP(H334,A334:G338,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J329,IF($E$3=\"Female\",J336,IF($E$3=\"Senior Citizen\",J343,J350)))","v":0}]
[{"$f":"B334+1","v":40001},60000,0.15,{"$f":"B334","v":40000},{"$f":"(B335-B334)*C335","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K329,IF($E$3=\"Female\",K336,IF($E$3=\"Senior Citizen\",K343,K350)))","v":701000}]
[{"$f":"B335+1","v":60001},120000,0.3,{"$f":"B335","v":60000},{"$f":"E335+(B336-B335)*C336","v":21000},0,0,{"$f":"IF(I334=C338,E337+ROUND((H334-J334),0)*I334,IF(I334=C337,E336+ROUND((H334-J334)*I334,0),IF(I334=C336,E335+ROUND((H334-J334)*I334,0),IF(I334=C335,E334+ROUND((H334-J334)*I334,0),E333+ROUND((H334-J334)*I334,0)))))","v":701000},{"$f":"MIN(K338:L338)","v":0},{"$f":"ROUND(SUM(H336+I336)*M334,0)","v":0},{"$f":"SUM(H336:J336)","v":701000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A326,IF($E$3=\"Female\",A333,IF($E$3=\"Senior Citizen\",A340,A347)))","v":"Not defined"}]
[{"$f":"B336+1","v":120001},null,0.4,{"$f":"B336","v":120000},{"$f":"IF(J334=0,0,E336)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M331,IF($E$3=\"Female\",M338,IF($E$3=\"Senior Citizen\",M345,M352)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H331","v":0},{"$f":"IF(H334>H338,H334-H338,0)","v":1820000},{"$f":"IF(I338>0,ROUND(I338*I334,0),0)","v":728000},{"$f":"I338-J338","v":1092000},{"$f":"IF(H336>0,ROUND(H336*L334,0),0)","v":0},{"$f":"IF(K338>L338,0,L338-K338)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K329,IF($E$3=\"Female\",K336,IF($E$3=\"Senior Citizen\",K343,K350)))","v":701000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H327","v":1820000},{"$f":"VLOOKUP(H341,A341:C345,3)","v":0.4},{"$f":"INDEX(D341:D345,MATCH(I341,C341:C345,0))","v":120000},{"$f":"INDEX(E341:E345,MATCH(I341,C341:C345,0))","v":21000},{"$f":"IF(H341>H345,VLOOKUP(H341,A341:F345,6),0)","v":0},{"$f":"VLOOKUP(H341,A341:G345,7)","v":0}]
[{"$f":"B341+1","v":40001},60000,0.15,{"$f":"B341","v":40000},{"$f":"(B342-B341)*C342","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B342+1","v":60001},120000,0.3,{"$f":"B342","v":60000},{"$f":"E342+(B343-B342)*C343","v":21000},0,0,{"$f":"IF(I341=C345,E344+ROUND((H341-J341),0)*I341,IF(I341=C344,E343+ROUND((H341-J341)*I341,0),IF(I341=C343,E342+ROUND((H341-J341)*I341,0),IF(I341=C342,E341+ROUND((H341-J341)*I341,0),E340+ROUND((H341-J341)*I341,0)))))","v":701000},{"$f":"MIN(K345:L345)","v":0},{"$f":"ROUND(SUM(H343+I343)*M341,0)","v":0},{"$f":"SUM(H343:J343)","v":701000}]
[{"$f":"B343+1","v":120001},null,0.4,{"$f":"B343","v":120000},{"$f":"IF(J341=0,0,E343)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H338","v":0},{"$f":"IF(H341>H345,H341-H345,0)","v":1820000},{"$f":"IF(I345>0,ROUND(I345*I341,0),0)","v":728000},{"$f":"I345-J345","v":1092000},{"$f":"IF(H343>0,ROUND(H343*L341,0),0)","v":0},{"$f":"IF(K345>L345,0,L345-K345)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,40000,0,0,0,0,0,{"$f":"H327","v":1820000},{"$f":"VLOOKUP(H348,A348:C352,3)","v":0.4},{"$f":"INDEX(D348:D352,MATCH(I348,C348:C352,0))","v":120000},{"$f":"INDEX(E348:E352,MATCH(I348,C348:C352,0))","v":21000},{"$f":"IF(H348>H352,VLOOKUP(H348,A348:F352,6),0)","v":0},{"$f":"VLOOKUP(H348,A348:G352,7)","v":0}]
[{"$f":"B348+1","v":40001},60000,0.15,{"$f":"B348","v":40000},{"$f":"(B349-B348)*C349","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B349+1","v":60001},120000,0.3,{"$f":"B349","v":60000},{"$f":"E349+(B350-B349)*C350","v":21000},0,0,{"$f":"IF(I348=C352,E351+ROUND((H348-J348),0)*I348,IF(I348=C351,E350+ROUND((H348-J348)*I348,0),IF(I348=C350,E349+ROUND((H348-J348)*I348,0),IF(I348=C349,E348+ROUND((H348-J348)*I348,0),E347+ROUND((H348-J348)*I348,0)))))","v":701000},{"$f":"MIN(K352:L352)","v":0},{"$f":"ROUND(SUM(H350+I350)*M348,0)","v":0},{"$f":"SUM(H350:J350)","v":701000}]
[{"$f":"B350+1","v":120001},null,0.4,{"$f":"B350","v":120000},{"$f":"IF(J348=0,0,E350)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H345","v":0},{"$f":"IF(H348>H352,H348-H352,0)","v":1820000},{"$f":"IF(I352>0,ROUND(I352*I348,0),0)","v":728000},{"$f":"I352-J352","v":1092000},{"$f":"IF(H350>0,ROUND(H350*L348,0),0)","v":0},{"$f":"IF(K352>L352,0,L352-K352)","v":0}]
[null,null,1997,{"$f":"C353+1","v":1998},null,"1997-98"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C353","v":1997},{"$f":"D353","v":1998}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H356,A356:C360,3)","v":0.3},{"$f":"INDEX(D356:D360,MATCH(I356,C356:C360,0))","v":150000},{"$f":"INDEX(E356:E360,MATCH(I356,C356:C360,0))","v":20000},{"$f":"IF(H356>H360,VLOOKUP(H356,A356:F360,6),0)","v":0},{"$f":"VLOOKUP(H356,A356:G360,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B356,IF($E$3=\"Female\",B363,IF($E$3=\"Senior Citizen\",B370,B377)))","v":40000},0]
[{"$f":"B356+1","v":40001},60000,0.1,{"$f":"B356","v":40000},{"$f":"(B357-B356)*C357","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O356+1","v":40001},60000,0.1]
[{"$f":"B357+1","v":60001},150000,0.2,{"$f":"B357","v":60000},{"$f":"E357+(B358-B357)*C358","v":20000},0,0,{"$f":"IF(I356=C360,E359+ROUND((H356-J356),0)*I356,IF(I356=C359,E358+ROUND((H356-J356)*I356,0),IF(I356=C358,E357+ROUND((H356-J356)*I356,0),IF(I356=C357,E356+ROUND((H356-J356)*I356,0),E355+ROUND((H356-J356)*I356,0)))))","v":521000},{"$f":"MIN(K360:L360)","v":0},{"$f":"ROUND(SUM(H358+I358)*M356,0)","v":0},{"$f":"SUM(H358:J358)","v":521000},null,null,{"$f":"O357+1","v":60001},150000,0.2]
[{"$f":"B358+1","v":150001},null,0.3,{"$f":"B358","v":150000},{"$f":"IF(J356=0,0,E358)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O358+1","v":150001},0,0.3]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H356>H360,H356-H360,0)","v":1820000},{"$f":"IF(I360>0,ROUND(I360*I356,0),0)","v":546000},{"$f":"I360-J360","v":1274000},{"$f":"IF(H358>0,ROUND(H358*L356,0),0)","v":0},{"$f":"IF(K360>L360,0,L360-K360)","v":0},{"$f":"O359+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H358,IF($E$3=\"Female\",H365,IF($E$3=\"Senior Citizen\",H372,H379)))","v":521000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I358,IF($E$3=\"Female\",I365,IF($E$3=\"Senior Citizen\",I372,I379)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H356","v":1820000},{"$f":"VLOOKUP(H363,A363:C367,3)","v":0.3},{"$f":"INDEX(D363:D367,MATCH(I363,C363:C367,0))","v":150000},{"$f":"INDEX(E363:E367,MATCH(I363,C363:C367,0))","v":20000},{"$f":"IF(H363>H367,VLOOKUP(H363,A363:F367,6),0)","v":0},{"$f":"VLOOKUP(H363,A363:G367,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J358,IF($E$3=\"Female\",J365,IF($E$3=\"Senior Citizen\",J372,J379)))","v":0}]
[{"$f":"B363+1","v":40001},60000,0.1,{"$f":"B363","v":40000},{"$f":"(B364-B363)*C364","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K358,IF($E$3=\"Female\",K365,IF($E$3=\"Senior Citizen\",K372,K379)))","v":521000}]
[{"$f":"B364+1","v":60001},150000,0.2,{"$f":"B364","v":60000},{"$f":"E364+(B365-B364)*C365","v":20000},0,0,{"$f":"IF(I363=C367,E366+ROUND((H363-J363),0)*I363,IF(I363=C366,E365+ROUND((H363-J363)*I363,0),IF(I363=C365,E364+ROUND((H363-J363)*I363,0),IF(I363=C364,E363+ROUND((H363-J363)*I363,0),E362+ROUND((H363-J363)*I363,0)))))","v":521000},{"$f":"MIN(K367:L367)","v":0},{"$f":"ROUND(SUM(H365+I365)*M363,0)","v":0},{"$f":"SUM(H365:J365)","v":521000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A355,IF($E$3=\"Female\",A362,IF($E$3=\"Senior Citizen\",A369,A376)))","v":"Not defined"}]
[{"$f":"B365+1","v":150001},null,0.3,{"$f":"B365","v":150000},{"$f":"IF(J363=0,0,E365)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M360,IF($E$3=\"Female\",M367,IF($E$3=\"Senior Citizen\",M374,M381)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H360","v":0},{"$f":"IF(H363>H367,H363-H367,0)","v":1820000},{"$f":"IF(I367>0,ROUND(I367*I363,0),0)","v":546000},{"$f":"I367-J367","v":1274000},{"$f":"IF(H365>0,ROUND(H365*L363,0),0)","v":0},{"$f":"IF(K367>L367,0,L367-K367)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K358,IF($E$3=\"Female\",K365,IF($E$3=\"Senior Citizen\",K372,K379)))","v":521000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H356","v":1820000},{"$f":"VLOOKUP(H370,A370:C374,3)","v":0.3},{"$f":"INDEX(D370:D374,MATCH(I370,C370:C374,0))","v":150000},{"$f":"INDEX(E370:E374,MATCH(I370,C370:C374,0))","v":20000},{"$f":"IF(H370>H374,VLOOKUP(H370,A370:F374,6),0)","v":0},{"$f":"VLOOKUP(H370,A370:G374,7)","v":0}]
[{"$f":"B370+1","v":40001},60000,0.1,{"$f":"B370","v":40000},{"$f":"(B371-B370)*C371","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B371+1","v":60001},150000,0.2,{"$f":"B371","v":60000},{"$f":"E371+(B372-B371)*C372","v":20000},0,0,{"$f":"IF(I370=C374,E373+ROUND((H370-J370),0)*I370,IF(I370=C373,E372+ROUND((H370-J370)*I370,0),IF(I370=C372,E371+ROUND((H370-J370)*I370,0),IF(I370=C371,E370+ROUND((H370-J370)*I370,0),E369+ROUND((H370-J370)*I370,0)))))","v":521000},{"$f":"MIN(K374:L374)","v":0},{"$f":"ROUND(SUM(H372+I372)*M370,0)","v":0},{"$f":"SUM(H372:J372)","v":521000}]
[{"$f":"B372+1","v":150001},null,0.3,{"$f":"B372","v":150000},{"$f":"IF(J370=0,0,E372)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H367","v":0},{"$f":"IF(H370>H374,H370-H374,0)","v":1820000},{"$f":"IF(I374>0,ROUND(I374*I370,0),0)","v":546000},{"$f":"I374-J374","v":1274000},{"$f":"IF(H372>0,ROUND(H372*L370,0),0)","v":0},{"$f":"IF(K374>L374,0,L374-K374)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H356","v":1820000},{"$f":"VLOOKUP(H377,A377:C381,3)","v":0.3},{"$f":"INDEX(D377:D381,MATCH(I377,C377:C381,0))","v":150000},{"$f":"INDEX(E377:E381,MATCH(I377,C377:C381,0))","v":20000},{"$f":"IF(H377>H381,VLOOKUP(H377,A377:F381,6),0)","v":0},{"$f":"VLOOKUP(H377,A377:G381,7)","v":0}]
[{"$f":"B377+1","v":40001},60000,0.1,{"$f":"B377","v":40000},{"$f":"(B378-B377)*C378","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B378+1","v":60001},150000,0.2,{"$f":"B378","v":60000},{"$f":"E378+(B379-B378)*C379","v":20000},0,0,{"$f":"IF(I377=C381,E380+ROUND((H377-J377),0)*I377,IF(I377=C380,E379+ROUND((H377-J377)*I377,0),IF(I377=C379,E378+ROUND((H377-J377)*I377,0),IF(I377=C378,E377+ROUND((H377-J377)*I377,0),E376+ROUND((H377-J377)*I377,0)))))","v":521000},{"$f":"MIN(K381:L381)","v":0},{"$f":"ROUND(SUM(H379+I379)*M377,0)","v":0},{"$f":"SUM(H379:J379)","v":521000}]
[{"$f":"B379+1","v":150001},null,0.3,{"$f":"B379","v":150000},{"$f":"IF(J377=0,0,E379)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H374","v":0},{"$f":"IF(H377>H381,H377-H381,0)","v":1820000},{"$f":"IF(I381>0,ROUND(I381*I377,0),0)","v":546000},{"$f":"I381-J381","v":1274000},{"$f":"IF(H379>0,ROUND(H379*L377,0),0)","v":0},{"$f":"IF(K381>L381,0,L381-K381)","v":0}]
[null,null,1998,{"$f":"C382+1","v":1999},null,"1998-99"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C382","v":1998},{"$f":"D382","v":1999}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H385,A385:C389,3)","v":0.3},{"$f":"INDEX(D385:D389,MATCH(I385,C385:C389,0))","v":150000},{"$f":"INDEX(E385:E389,MATCH(I385,C385:C389,0))","v":19000},{"$f":"IF(H385>H389,VLOOKUP(H385,A385:F389,6),0)","v":0},{"$f":"VLOOKUP(H385,A385:G389,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B385,IF($E$3=\"Female\",B392,IF($E$3=\"Senior Citizen\",B399,B406)))","v":50000},0]
[{"$f":"B385+1","v":50001},60000,0.1,{"$f":"B385","v":50000},{"$f":"(B386-B385)*C386","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O385+1","v":50001},60000,0.1]
[{"$f":"B386+1","v":60001},150000,0.2,{"$f":"B386","v":60000},{"$f":"E386+(B387-B386)*C387","v":19000},0,0,{"$f":"IF(I385=C389,E388+ROUND((H385-J385),0)*I385,IF(I385=C388,E387+ROUND((H385-J385)*I385,0),IF(I385=C387,E386+ROUND((H385-J385)*I385,0),IF(I385=C386,E385+ROUND((H385-J385)*I385,0),E384+ROUND((H385-J385)*I385,0)))))","v":520000},{"$f":"MIN(K389:L389)","v":0},{"$f":"ROUND(SUM(H387+I387)*M385,0)","v":0},{"$f":"SUM(H387:J387)","v":520000},null,null,{"$f":"O386+1","v":60001},150000,0.2]
[{"$f":"B387+1","v":150001},null,0.3,{"$f":"B387","v":150000},{"$f":"IF(J385=0,0,E387)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O387+1","v":150001},0,0.3]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H385>H389,H385-H389,0)","v":1820000},{"$f":"IF(I389>0,ROUND(I389*I385,0),0)","v":546000},{"$f":"I389-J389","v":1274000},{"$f":"IF(H387>0,ROUND(H387*L385,0),0)","v":0},{"$f":"IF(K389>L389,0,L389-K389)","v":0},{"$f":"O388+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H387,IF($E$3=\"Female\",H394,IF($E$3=\"Senior Citizen\",H401,H408)))","v":520000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I387,IF($E$3=\"Female\",I394,IF($E$3=\"Senior Citizen\",I401,I408)))","v":0}]
[0,50000,0,0,0,0,0,{"$f":"H385","v":1820000},{"$f":"VLOOKUP(H392,A392:C396,3)","v":0.3},{"$f":"INDEX(D392:D396,MATCH(I392,C392:C396,0))","v":150000},{"$f":"INDEX(E392:E396,MATCH(I392,C392:C396,0))","v":19000},{"$f":"IF(H392>H396,VLOOKUP(H392,A392:F396,6),0)","v":0},{"$f":"VLOOKUP(H392,A392:G396,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J387,IF($E$3=\"Female\",J394,IF($E$3=\"Senior Citizen\",J401,J408)))","v":0}]
[{"$f":"B392+1","v":50001},60000,0.1,{"$f":"B392","v":50000},{"$f":"(B393-B392)*C393","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K387,IF($E$3=\"Female\",K394,IF($E$3=\"Senior Citizen\",K401,K408)))","v":520000}]
[{"$f":"B393+1","v":60001},150000,0.2,{"$f":"B393","v":60000},{"$f":"E393+(B394-B393)*C394","v":19000},0,0,{"$f":"IF(I392=C396,E395+ROUND((H392-J392),0)*I392,IF(I392=C395,E394+ROUND((H392-J392)*I392,0),IF(I392=C394,E393+ROUND((H392-J392)*I392,0),IF(I392=C393,E392+ROUND((H392-J392)*I392,0),E391+ROUND((H392-J392)*I392,0)))))","v":520000},{"$f":"MIN(K396:L396)","v":0},{"$f":"ROUND(SUM(H394+I394)*M392,0)","v":0},{"$f":"SUM(H394:J394)","v":520000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A384,IF($E$3=\"Female\",A391,IF($E$3=\"Senior Citizen\",A398,A405)))","v":"Not defined"}]
[{"$f":"B394+1","v":150001},null,0.3,{"$f":"B394","v":150000},{"$f":"IF(J392=0,0,E394)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M389,IF($E$3=\"Female\",M396,IF($E$3=\"Senior Citizen\",M403,M410)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H389","v":0},{"$f":"IF(H392>H396,H392-H396,0)","v":1820000},{"$f":"IF(I396>0,ROUND(I396*I392,0),0)","v":546000},{"$f":"I396-J396","v":1274000},{"$f":"IF(H394>0,ROUND(H394*L392,0),0)","v":0},{"$f":"IF(K396>L396,0,L396-K396)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K387,IF($E$3=\"Female\",K394,IF($E$3=\"Senior Citizen\",K401,K408)))","v":520000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H385","v":1820000},{"$f":"VLOOKUP(H399,A399:C403,3)","v":0.3},{"$f":"INDEX(D399:D403,MATCH(I399,C399:C403,0))","v":150000},{"$f":"INDEX(E399:E403,MATCH(I399,C399:C403,0))","v":19000},{"$f":"IF(H399>H403,VLOOKUP(H399,A399:F403,6),0)","v":0},{"$f":"VLOOKUP(H399,A399:G403,7)","v":0}]
[{"$f":"B399+1","v":50001},60000,0.1,{"$f":"B399","v":50000},{"$f":"(B400-B399)*C400","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B400+1","v":60001},150000,0.2,{"$f":"B400","v":60000},{"$f":"E400+(B401-B400)*C401","v":19000},0,0,{"$f":"IF(I399=C403,E402+ROUND((H399-J399),0)*I399,IF(I399=C402,E401+ROUND((H399-J399)*I399,0),IF(I399=C401,E400+ROUND((H399-J399)*I399,0),IF(I399=C400,E399+ROUND((H399-J399)*I399,0),E398+ROUND((H399-J399)*I399,0)))))","v":520000},{"$f":"MIN(K403:L403)","v":0},{"$f":"ROUND(SUM(H401+I401)*M399,0)","v":0},{"$f":"SUM(H401:J401)","v":520000}]
[{"$f":"B401+1","v":150001},null,0.3,{"$f":"B401","v":150000},{"$f":"IF(J399=0,0,E401)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H396","v":0},{"$f":"IF(H399>H403,H399-H403,0)","v":1820000},{"$f":"IF(I403>0,ROUND(I403*I399,0),0)","v":546000},{"$f":"I403-J403","v":1274000},{"$f":"IF(H401>0,ROUND(H401*L399,0),0)","v":0},{"$f":"IF(K403>L403,0,L403-K403)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H385","v":1820000},{"$f":"VLOOKUP(H406,A406:C410,3)","v":0.3},{"$f":"INDEX(D406:D410,MATCH(I406,C406:C410,0))","v":150000},{"$f":"INDEX(E406:E410,MATCH(I406,C406:C410,0))","v":19000},{"$f":"IF(H406>H410,VLOOKUP(H406,A406:F410,6),0)","v":0},{"$f":"VLOOKUP(H406,A406:G410,7)","v":0}]
[{"$f":"B406+1","v":50001},60000,0.1,{"$f":"B406","v":50000},{"$f":"(B407-B406)*C407","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B407+1","v":60001},150000,0.2,{"$f":"B407","v":60000},{"$f":"E407+(B408-B407)*C408","v":19000},0,0,{"$f":"IF(I406=C410,E409+ROUND((H406-J406),0)*I406,IF(I406=C409,E408+ROUND((H406-J406)*I406,0),IF(I406=C408,E407+ROUND((H406-J406)*I406,0),IF(I406=C407,E406+ROUND((H406-J406)*I406,0),E405+ROUND((H406-J406)*I406,0)))))","v":520000},{"$f":"MIN(K410:L410)","v":0},{"$f":"ROUND(SUM(H408+I408)*M406,0)","v":0},{"$f":"SUM(H408:J408)","v":520000}]
[{"$f":"B408+1","v":150001},null,0.3,{"$f":"B408","v":150000},{"$f":"IF(J406=0,0,E408)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H403","v":0},{"$f":"IF(H406>H410,H406-H410,0)","v":1820000},{"$f":"IF(I410>0,ROUND(I410*I406,0),0)","v":546000},{"$f":"I410-J410","v":1274000},{"$f":"IF(H408>0,ROUND(H408*L406,0),0)","v":0},{"$f":"IF(K410>L410,0,L410-K410)","v":0}]
[null,null,1999,{"$f":"C411+1","v":2000},null,"1999-00"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C411","v":1999},{"$f":"D411","v":2000}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H414,A414:C418,3)","v":0.3},{"$f":"INDEX(D414:D418,MATCH(I414,C414:C418,0))","v":150000},{"$f":"INDEX(E414:E418,MATCH(I414,C414:C418,0))","v":19000},{"$f":"IF(H414>H418,VLOOKUP(H414,A414:F418,6),0)","v":0.1},{"$f":"VLOOKUP(H414,A414:G418,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B414,IF($E$3=\"Female\",B421,IF($E$3=\"Senior Citizen\",B428,B435)))","v":50000},0]
[{"$f":"B414+1","v":50001},60000,0.1,{"$f":"B414","v":50000},{"$f":"(B415-B414)*C415","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O414+1","v":50001},60000,0.1]
[{"$f":"B415+1","v":60001},150000,0.2,{"$f":"B415","v":60000},{"$f":"E415+(B416-B415)*C416","v":19000},0.1,0,{"$f":"IF(I414=C418,E417+ROUND((H414-J414),0)*I414,IF(I414=C417,E416+ROUND((H414-J414)*I414,0),IF(I414=C416,E415+ROUND((H414-J414)*I414,0),IF(I414=C415,E414+ROUND((H414-J414)*I414,0),E413+ROUND((H414-J414)*I414,0)))))","v":520000},{"$f":"MIN(K418:L418)","v":52000},{"$f":"ROUND(SUM(H416+I416)*M414,0)","v":0},{"$f":"SUM(H416:J416)","v":572000},null,null,{"$f":"O415+1","v":60001},150000,0.2]
[{"$f":"B416+1","v":150001},null,0.3,{"$f":"B416","v":150000},{"$f":"IF(J414=0,0,E416)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O416+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H414>H418,H414-H418,0)","v":1760000},{"$f":"IF(I418>0,ROUND(I418*I414,0),0)","v":528000},{"$f":"I418-J418","v":1232000},{"$f":"IF(H416>0,ROUND(H416*L414,0),0)","v":52000},{"$f":"IF(K418>L418,0,L418-K418)","v":0},{"$f":"O417+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H416,IF($E$3=\"Female\",H423,IF($E$3=\"Senior Citizen\",H430,H437)))","v":520000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I416,IF($E$3=\"Female\",I423,IF($E$3=\"Senior Citizen\",I430,I437)))","v":52000}]
[0,50000,0,0,0,0,0,{"$f":"H414","v":1820000},{"$f":"VLOOKUP(H421,A421:C425,3)","v":0.3},{"$f":"INDEX(D421:D425,MATCH(I421,C421:C425,0))","v":150000},{"$f":"INDEX(E421:E425,MATCH(I421,C421:C425,0))","v":19000},{"$f":"IF(H421>H425,VLOOKUP(H421,A421:F425,6),0)","v":0.1},{"$f":"VLOOKUP(H421,A421:G425,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J416,IF($E$3=\"Female\",J423,IF($E$3=\"Senior Citizen\",J430,J437)))","v":0}]
[{"$f":"B421+1","v":50001},60000,0.1,{"$f":"B421","v":50000},{"$f":"(B422-B421)*C422","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K416,IF($E$3=\"Female\",K423,IF($E$3=\"Senior Citizen\",K430,K437)))","v":572000}]
[{"$f":"B422+1","v":60001},150000,0.2,{"$f":"B422","v":60000},{"$f":"E422+(B423-B422)*C423","v":19000},0.1,0,{"$f":"IF(I421=C425,E424+ROUND((H421-J421),0)*I421,IF(I421=C424,E423+ROUND((H421-J421)*I421,0),IF(I421=C423,E422+ROUND((H421-J421)*I421,0),IF(I421=C422,E421+ROUND((H421-J421)*I421,0),E420+ROUND((H421-J421)*I421,0)))))","v":520000},{"$f":"MIN(K425:L425)","v":52000},{"$f":"ROUND(SUM(H423+I423)*M421,0)","v":0},{"$f":"SUM(H423:J423)","v":572000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A413,IF($E$3=\"Female\",A420,IF($E$3=\"Senior Citizen\",A427,A434)))","v":"Not defined"}]
[{"$f":"B423+1","v":150001},null,0.3,{"$f":"B423","v":150000},{"$f":"IF(J421=0,0,E423)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M418,IF($E$3=\"Female\",M425,IF($E$3=\"Senior Citizen\",M432,M439)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H418","v":60000},{"$f":"IF(H421>H425,H421-H425,0)","v":1760000},{"$f":"IF(I425>0,ROUND(I425*I421,0),0)","v":528000},{"$f":"I425-J425","v":1232000},{"$f":"IF(H423>0,ROUND(H423*L421,0),0)","v":52000},{"$f":"IF(K425>L425,0,L425-K425)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K416,IF($E$3=\"Female\",K423,IF($E$3=\"Senior Citizen\",K430,K437)))","v":572000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H414","v":1820000},{"$f":"VLOOKUP(H428,A428:C432,3)","v":0.3},{"$f":"INDEX(D428:D432,MATCH(I428,C428:C432,0))","v":150000},{"$f":"INDEX(E428:E432,MATCH(I428,C428:C432,0))","v":19000},{"$f":"IF(H428>H432,VLOOKUP(H428,A428:F432,6),0)","v":0.1},{"$f":"VLOOKUP(H428,A428:G432,7)","v":0}]
[{"$f":"B428+1","v":50001},60000,0.1,{"$f":"B428","v":50000},{"$f":"(B429-B428)*C429","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B429+1","v":60001},150000,0.2,{"$f":"B429","v":60000},{"$f":"E429+(B430-B429)*C430","v":19000},0.1,0,{"$f":"IF(I428=C432,E431+ROUND((H428-J428),0)*I428,IF(I428=C431,E430+ROUND((H428-J428)*I428,0),IF(I428=C430,E429+ROUND((H428-J428)*I428,0),IF(I428=C429,E428+ROUND((H428-J428)*I428,0),E427+ROUND((H428-J428)*I428,0)))))","v":520000},{"$f":"MIN(K432:L432)","v":52000},{"$f":"ROUND(SUM(H430+I430)*M428,0)","v":0},{"$f":"SUM(H430:J430)","v":572000}]
[{"$f":"B430+1","v":150001},null,0.3,{"$f":"B430","v":150000},{"$f":"IF(J428=0,0,E430)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H425","v":60000},{"$f":"IF(H428>H432,H428-H432,0)","v":1760000},{"$f":"IF(I432>0,ROUND(I432*I428,0),0)","v":528000},{"$f":"I432-J432","v":1232000},{"$f":"IF(H430>0,ROUND(H430*L428,0),0)","v":52000},{"$f":"IF(K432>L432,0,L432-K432)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H414","v":1820000},{"$f":"VLOOKUP(H435,A435:C439,3)","v":0.3},{"$f":"INDEX(D435:D439,MATCH(I435,C435:C439,0))","v":150000},{"$f":"INDEX(E435:E439,MATCH(I435,C435:C439,0))","v":19000},{"$f":"IF(H435>H439,VLOOKUP(H435,A435:F439,6),0)","v":0.1},{"$f":"VLOOKUP(H435,A435:G439,7)","v":0}]
[{"$f":"B435+1","v":50001},60000,0.1,{"$f":"B435","v":50000},{"$f":"(B436-B435)*C436","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B436+1","v":60001},150000,0.2,{"$f":"B436","v":60000},{"$f":"E436+(B437-B436)*C437","v":19000},0.1,0,{"$f":"IF(I435=C439,E438+ROUND((H435-J435),0)*I435,IF(I435=C438,E437+ROUND((H435-J435)*I435,0),IF(I435=C437,E436+ROUND((H435-J435)*I435,0),IF(I435=C436,E435+ROUND((H435-J435)*I435,0),E434+ROUND((H435-J435)*I435,0)))))","v":520000},{"$f":"MIN(K439:L439)","v":52000},{"$f":"ROUND(SUM(H437+I437)*M435,0)","v":0},{"$f":"SUM(H437:J437)","v":572000}]
[{"$f":"B437+1","v":150001},null,0.3,{"$f":"B437","v":150000},{"$f":"IF(J435=0,0,E437)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H432","v":60000},{"$f":"IF(H435>H439,H435-H439,0)","v":1760000},{"$f":"IF(I439>0,ROUND(I439*I435,0),0)","v":528000},{"$f":"I439-J439","v":1232000},{"$f":"IF(H437>0,ROUND(H437*L435,0),0)","v":52000},{"$f":"IF(K439>L439,0,L439-K439)","v":0}]
[null,null,2000,{"$f":"C440+1","v":2001},null,"2000-01"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C440","v":2000},{"$f":"D440","v":2001}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H443,A443:C447,3)","v":0.3},{"$f":"INDEX(D443:D447,MATCH(I443,C443:C447,0))","v":150000},{"$f":"INDEX(E443:E447,MATCH(I443,C443:C447,0))","v":19000},{"$f":"IF(H443>H447,VLOOKUP(H443,A443:F447,6),0)","v":0.17},{"$f":"VLOOKUP(H443,A443:G447,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B443,IF($E$3=\"Female\",B450,IF($E$3=\"Senior Citizen\",B457,B464)))","v":50000},0]
[{"$f":"B443+1","v":50001},60000,0.1,{"$f":"B443","v":50000},{"$f":"(B444-B443)*C444","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O443+1","v":50001},60000,0.1]
[{"$f":"B444+1","v":60001},150000,0.2,{"$f":"B444","v":60000},{"$f":"E444+(B445-B444)*C445","v":19000},0.12,0,{"$f":"IF(I443=C447,E446+ROUND((H443-J443),0)*I443,IF(I443=C446,E445+ROUND((H443-J443)*I443,0),IF(I443=C445,E444+ROUND((H443-J443)*I443,0),IF(I443=C444,E443+ROUND((H443-J443)*I443,0),E442+ROUND((H443-J443)*I443,0)))))","v":520000},{"$f":"MIN(K447:L447)","v":88400},{"$f":"ROUND(SUM(H445+I445)*M443,0)","v":0},{"$f":"SUM(H445:J445)","v":608400},null,null,{"$f":"O444+1","v":60001},150000,0.2]
[{"$f":"B445+1","v":150001},null,0.3,{"$f":"B445","v":150000},{"$f":"IF(J443=0,0,E445)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O445+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"IF(H443>150000,150000,60000)","v":150000},{"$f":"IF(H443>H447,H443-H447,0)","v":1670000},{"$f":"IF(I447>0,ROUND(I447*I443,0),0)","v":501000},{"$f":"I447-J447","v":1169000},{"$f":"IF(H445>0,ROUND(H445*L443,0),0)","v":88400},{"$f":"IF(K447>L447,0,L447-K447)","v":0},{"$f":"O446+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H445,IF($E$3=\"Female\",H452,IF($E$3=\"Senior Citizen\",H459,H466)))","v":520000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I445,IF($E$3=\"Female\",I452,IF($E$3=\"Senior Citizen\",I459,I466)))","v":88400}]
[0,50000,0,0,0,0,0,{"$f":"H443","v":1820000},{"$f":"VLOOKUP(H450,A450:C454,3)","v":0.3},{"$f":"INDEX(D450:D454,MATCH(I450,C450:C454,0))","v":150000},{"$f":"INDEX(E450:E454,MATCH(I450,C450:C454,0))","v":19000},{"$f":"IF(H450>H454,VLOOKUP(H450,A450:F454,6),0)","v":0.17},{"$f":"VLOOKUP(H450,A450:G454,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J445,IF($E$3=\"Female\",J452,IF($E$3=\"Senior Citizen\",J459,J466)))","v":0}]
[{"$f":"B450+1","v":50001},60000,0.1,{"$f":"B450","v":50000},{"$f":"(B451-B450)*C451","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K445,IF($E$3=\"Female\",K452,IF($E$3=\"Senior Citizen\",K459,K466)))","v":608400}]
[{"$f":"B451+1","v":60001},150000,0.2,{"$f":"B451","v":60000},{"$f":"E451+(B452-B451)*C452","v":19000},0.12,0,{"$f":"IF(I450=C454,E453+ROUND((H450-J450),0)*I450,IF(I450=C453,E452+ROUND((H450-J450)*I450,0),IF(I450=C452,E451+ROUND((H450-J450)*I450,0),IF(I450=C451,E450+ROUND((H450-J450)*I450,0),E449+ROUND((H450-J450)*I450,0)))))","v":520000},{"$f":"MIN(K454:L454)","v":88400},{"$f":"ROUND(SUM(H452+I452)*M450,0)","v":0},{"$f":"SUM(H452:J452)","v":608400},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A442,IF($E$3=\"Female\",A449,IF($E$3=\"Senior Citizen\",A456,A463)))","v":"(Above 65 years)"}]
[{"$f":"B452+1","v":150001},null,0.3,{"$f":"B452","v":150000},{"$f":"IF(J450=0,0,E452)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M447,IF($E$3=\"Female\",M454,IF($E$3=\"Senior Citizen\",M461,M468)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H450>150000,150000,60000)","v":150000},{"$f":"IF(H450>H454,H450-H454,0)","v":1670000},{"$f":"IF(I454>0,ROUND(I454*I450,0),0)","v":501000},{"$f":"I454-J454","v":1169000},{"$f":"IF(H452>0,ROUND(H452*L450,0),0)","v":88400},{"$f":"IF(K454>L454,0,L454-K454)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K445,IF($E$3=\"Female\",K452,IF($E$3=\"Senior Citizen\",K459,K466)))","v":608400}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H443","v":1820000},{"$f":"VLOOKUP(H457,A457:C461,3)","v":0.3},{"$f":"INDEX(D457:D461,MATCH(I457,C457:C461,0))","v":150000},{"$f":"INDEX(E457:E461,MATCH(I457,C457:C461,0))","v":19000},{"$f":"IF(H457>H461,VLOOKUP(H457,A457:F461,6),0)","v":0.17},{"$f":"VLOOKUP(H457,A457:G461,7)","v":0}]
[{"$f":"B457+1","v":50001},60000,0.1,{"$f":"B457","v":50000},{"$f":"(B458-B457)*C458","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B458+1","v":60001},150000,0.2,{"$f":"B458","v":60000},{"$f":"E458+(B459-B458)*C459","v":19000},0.12,0,{"$f":"IF(I457=C461,E460+ROUND((H457-J457),0)*I457,IF(I457=C460,E459+ROUND((H457-J457)*I457,0),IF(I457=C459,E458+ROUND((H457-J457)*I457,0),IF(I457=C458,E457+ROUND((H457-J457)*I457,0),E456+ROUND((H457-J457)*I457,0)))))","v":520000},{"$f":"MIN(K461:L461)","v":88400},{"$f":"ROUND(SUM(H459+I459)*M457,0)","v":0},{"$f":"SUM(H459:J459)","v":608400}]
[{"$f":"B459+1","v":150001},null,0.3,{"$f":"B459","v":150000},{"$f":"IF(J457=0,0,E459)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H457>150000,150000,60000)","v":150000},{"$f":"IF(H457>H461,H457-H461,0)","v":1670000},{"$f":"IF(I461>0,ROUND(I461*I457,0),0)","v":501000},{"$f":"I461-J461","v":1169000},{"$f":"IF(H459>0,ROUND(H459*L457,0),0)","v":88400},{"$f":"IF(K461>L461,0,L461-K461)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H457","v":1820000},{"$f":"VLOOKUP(H464,A464:C468,3)","v":0.3},{"$f":"INDEX(D464:D468,MATCH(I464,C464:C468,0))","v":150000},{"$f":"INDEX(E464:E468,MATCH(I464,C464:C468,0))","v":19000},{"$f":"IF(H464>H468,VLOOKUP(H464,A464:F468,6),0)","v":0.17},{"$f":"VLOOKUP(H464,A464:G468,7)","v":0}]
[{"$f":"B464+1","v":50001},60000,0.1,{"$f":"B464","v":50000},{"$f":"(B465-B464)*C465","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B465+1","v":60001},150000,0.2,{"$f":"B465","v":60000},{"$f":"E465+(B466-B465)*C466","v":19000},0.12,0,{"$f":"IF(I464=C468,E467+ROUND((H464-J464),0)*I464,IF(I464=C467,E466+ROUND((H464-J464)*I464,0),IF(I464=C466,E465+ROUND((H464-J464)*I464,0),IF(I464=C465,E464+ROUND((H464-J464)*I464,0),E463+ROUND((H464-J464)*I464,0)))))","v":520000},{"$f":"MIN(K468:L468)","v":88400},{"$f":"ROUND(SUM(H466+I466)*M464,0)","v":0},{"$f":"SUM(H466:J466)","v":608400}]
[{"$f":"B466+1","v":150001},null,0.3,{"$f":"B466","v":150000},{"$f":"IF(J464=0,0,E466)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H464>150000,150000,60000)","v":150000},{"$f":"IF(H464>H468,H464-H468,0)","v":1670000},{"$f":"IF(I468>0,ROUND(I468*I464,0),0)","v":501000},{"$f":"I468-J468","v":1169000},{"$f":"IF(H466>0,ROUND(H466*L464,0),0)","v":88400},{"$f":"IF(K468>L468,0,L468-K468)","v":0}]
[null,null,2001,{"$f":"C469+1","v":2002},null,"2001-02"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C469","v":2001},{"$f":"D469","v":2002}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H472,A472:C476,3)","v":0.3},{"$f":"INDEX(D472:D476,MATCH(I472,C472:C476,0))","v":150000},{"$f":"INDEX(E472:E476,MATCH(I472,C472:C476,0))","v":19000},{"$f":"IF(H472>H476,VLOOKUP(H472,A472:F476,6),0)","v":0.02},{"$f":"VLOOKUP(H472,A472:G476,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B472,IF($E$3=\"Female\",B479,IF($E$3=\"Senior Citizen\",B486,B493)))","v":50000},0]
[{"$f":"B472+1","v":50001},60000,0.1,{"$f":"B472","v":50000},{"$f":"(B473-B472)*C473","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O472+1","v":50001},60000,0.1]
[{"$f":"B473+1","v":60001},150000,0.2,{"$f":"B473","v":60000},{"$f":"E473+(B474-B473)*C474","v":19000},0.02,0,{"$f":"IF(I472=C476,E475+ROUND((H472-J472),0)*I472,IF(I472=C475,E474+ROUND((H472-J472)*I472,0),IF(I472=C474,E473+ROUND((H472-J472)*I472,0),IF(I472=C473,E472+ROUND((H472-J472)*I472,0),E471+ROUND((H472-J472)*I472,0)))))","v":520000},{"$f":"MIN(K476:L476)","v":10400},{"$f":"ROUND(SUM(H474+I474)*M472,0)","v":0},{"$f":"SUM(H474:J474)","v":530400},null,null,{"$f":"O473+1","v":60001},150000,0.2]
[{"$f":"B474+1","v":150001},null,0.3,{"$f":"B474","v":150000},{"$f":"IF(J472=0,0,E474)","v":19000},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O474+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H472>H476,H472-H476,0)","v":1760000},{"$f":"IF(I476>0,ROUND(I476*I472,0),0)","v":528000},{"$f":"I476-J476","v":1232000},{"$f":"IF(H474>0,ROUND(H474*L472,0),0)","v":10400},{"$f":"IF(K476>L476,0,L476-K476)","v":0},{"$f":"O475+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H474,IF($E$3=\"Female\",H481,IF($E$3=\"Senior Citizen\",H488,H495)))","v":520000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I474,IF($E$3=\"Female\",I481,IF($E$3=\"Senior Citizen\",I488,I495)))","v":52000}]
[0,50000,0,0,0,0,0,{"$f":"H472","v":1820000},{"$f":"VLOOKUP(H479,A479:C483,3)","v":0.3},{"$f":"INDEX(D479:D483,MATCH(I479,C479:C483,0))","v":150000},{"$f":"INDEX(E479:E483,MATCH(I479,C479:C483,0))","v":19000},{"$f":"IF(H479>H483,VLOOKUP(H479,A479:F483,6),0)","v":0.02},{"$f":"VLOOKUP(H479,A479:G483,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J474,IF($E$3=\"Female\",J481,IF($E$3=\"Senior Citizen\",J488,J495)))","v":0}]
[{"$f":"B479+1","v":50001},60000,0.1,{"$f":"B479","v":50000},{"$f":"(B480-B479)*C480","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K474,IF($E$3=\"Female\",K481,IF($E$3=\"Senior Citizen\",K488,K495)))","v":572000}]
[{"$f":"B480+1","v":60001},150000,0.2,{"$f":"B480","v":60000},{"$f":"E480+(B481-B480)*C481","v":19000},0.02,0,{"$f":"IF(I479=C483,E482+ROUND((H479-J479),0)*I479,IF(I479=C482,E481+ROUND((H479-J479)*I479,0),IF(I479=C481,E480+ROUND((H479-J479)*I479,0),IF(I479=C480,E479+ROUND((H479-J479)*I479,0),E478+ROUND((H479-J479)*I479,0)))))","v":520000},{"$f":"MIN(K483:L483)","v":10400},{"$f":"ROUND(SUM(H481+I481)*M479,0)","v":0},{"$f":"SUM(H481:J481)","v":530400},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A471,IF($E$3=\"Female\",A478,IF($E$3=\"Senior Citizen\",A485,A492)))","v":"(Above 65 years)"}]
[{"$f":"B481+1","v":150001},null,0.3,{"$f":"B481","v":150000},{"$f":"IF(J479=0,0,E481)","v":19000},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M476,IF($E$3=\"Female\",M483,IF($E$3=\"Senior Citizen\",M490,M497)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H476","v":60000},{"$f":"IF(H479>H483,H479-H483,0)","v":1760000},{"$f":"IF(I483>0,ROUND(I483*I479,0),0)","v":528000},{"$f":"I483-J483","v":1232000},{"$f":"IF(H481>0,ROUND(H481*L479,0),0)","v":10400},{"$f":"IF(K483>L483,0,L483-K483)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K474,IF($E$3=\"Female\",K481,IF($E$3=\"Senior Citizen\",K488,K495)))","v":572000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H472","v":1820000},{"$f":"VLOOKUP(H486,A486:C490,3)","v":0.3},{"$f":"INDEX(D486:D490,MATCH(I486,C486:C490,0))","v":150000},{"$f":"INDEX(E486:E490,MATCH(I486,C486:C490,0))","v":19000},{"$f":"IF(H486>H490,VLOOKUP(H486,A486:F490,6),0)","v":0.1},{"$f":"VLOOKUP(H486,A486:G490,7)","v":0}]
[{"$f":"B486+1","v":50001},60000,0.1,{"$f":"B486","v":50000},{"$f":"(B487-B486)*C487","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B487+1","v":60001},150000,0.2,{"$f":"B487","v":60000},{"$f":"E487+(B488-B487)*C488","v":19000},0.1,0,{"$f":"IF(I486=C490,E489+ROUND((H486-J486),0)*I486,IF(I486=C489,E488+ROUND((H486-J486)*I486,0),IF(I486=C488,E487+ROUND((H486-J486)*I486,0),IF(I486=C487,E486+ROUND((H486-J486)*I486,0),E485+ROUND((H486-J486)*I486,0)))))","v":520000},{"$f":"MIN(K490:L490)","v":52000},{"$f":"ROUND(SUM(H488+I488)*M486,0)","v":0},{"$f":"SUM(H488:J488)","v":572000}]
[{"$f":"B488+1","v":150001},null,0.3,{"$f":"B488","v":150000},{"$f":"IF(J486=0,0,E488)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H483","v":60000},{"$f":"IF(H486>H490,H486-H490,0)","v":1760000},{"$f":"IF(I490>0,ROUND(I490*I486,0),0)","v":528000},{"$f":"I490-J490","v":1232000},{"$f":"IF(H488>0,ROUND(H488*L486,0),0)","v":52000},{"$f":"IF(K490>L490,0,L490-K490)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H472","v":1820000},{"$f":"VLOOKUP(H493,A493:C497,3)","v":0.3},{"$f":"INDEX(D493:D497,MATCH(I493,C493:C497,0))","v":150000},{"$f":"INDEX(E493:E497,MATCH(I493,C493:C497,0))","v":19000},{"$f":"IF(H493>H497,VLOOKUP(H493,A493:F497,6),0)","v":0.02},{"$f":"VLOOKUP(H493,A493:G497,7)","v":0}]
[{"$f":"B493+1","v":50001},60000,0.1,{"$f":"B493","v":50000},{"$f":"(B494-B493)*C494","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B494+1","v":60001},150000,0.2,{"$f":"B494","v":60000},{"$f":"E494+(B495-B494)*C495","v":19000},0.02,0,{"$f":"IF(I493=C497,E496+ROUND((H493-J493),0)*I493,IF(I493=C496,E495+ROUND((H493-J493)*I493,0),IF(I493=C495,E494+ROUND((H493-J493)*I493,0),IF(I493=C494,E493+ROUND((H493-J493)*I493,0),E492+ROUND((H493-J493)*I493,0)))))","v":520000},{"$f":"MIN(K497:L497)","v":10400},{"$f":"ROUND(SUM(H495+I495)*M493,0)","v":0},{"$f":"SUM(H495:J495)","v":530400}]
[{"$f":"B495+1","v":150001},null,0.3,{"$f":"B495","v":150000},{"$f":"IF(J493=0,0,E495)","v":19000},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H490","v":60000},{"$f":"IF(H493>H497,H493-H497,0)","v":1760000},{"$f":"IF(I497>0,ROUND(I497*I493,0),0)","v":528000},{"$f":"I497-J497","v":1232000},{"$f":"IF(H495>0,ROUND(H495*L493,0),0)","v":10400},{"$f":"IF(K497>L497,0,L497-K497)","v":0}]
[null,null,2002,{"$f":"C498+1","v":2003},null,"2002-03"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C498","v":2002},{"$f":"D498","v":2003}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H501,A501:C505,3)","v":0.3},{"$f":"INDEX(D501:D505,MATCH(I501,C501:C505,0))","v":150000},{"$f":"INDEX(E501:E505,MATCH(I501,C501:C505,0))","v":19000},{"$f":"IF(H501>H505,VLOOKUP(H501,A501:F505,6),0)","v":0.05},{"$f":"VLOOKUP(H501,A501:G505,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B501,IF($E$3=\"Female\",B508,IF($E$3=\"Senior Citizen\",B515,B522)))","v":50000},0]
[{"$f":"B501+1","v":50001},60000,0.1,{"$f":"B501","v":50000},{"$f":"(B502-B501)*C502","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O501+1","v":50001},60000,0.1]
[{"$f":"B502+1","v":60001},150000,0.2,{"$f":"B502","v":60000},{"$f":"E502+(B503-B502)*C503","v":19000},0.05,0,{"$f":"IF(I501=C505,E504+ROUND((H501-J501),0)*I501,IF(I501=C504,E503+ROUND((H501-J501)*I501,0),IF(I501=C503,E502+ROUND((H501-J501)*I501,0),IF(I501=C502,E501+ROUND((H501-J501)*I501,0),E500+ROUND((H501-J501)*I501,0)))))","v":520000},{"$f":"MIN(K505:L505)","v":26000},{"$f":"ROUND(SUM(H503+I503)*M501,0)","v":0},{"$f":"SUM(H503:J503)","v":546000},null,null,{"$f":"O502+1","v":60001},150000,0.2]
[{"$f":"B503+1","v":150001},null,0.3,{"$f":"B503","v":150000},{"$f":"IF(J501=0,0,E503)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O503+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H501>H505,H501-H505,0)","v":1760000},{"$f":"IF(I505>0,ROUND(I505*I501,0),0)","v":528000},{"$f":"I505-J505","v":1232000},{"$f":"IF(H503>0,ROUND(H503*L501,0),0)","v":26000},{"$f":"IF(K505>L505,0,L505-K505)","v":0},{"$f":"O504+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H503,IF($E$3=\"Female\",H510,IF($E$3=\"Senior Citizen\",H517,H524)))","v":520000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I503,IF($E$3=\"Female\",I510,IF($E$3=\"Senior Citizen\",I517,I524)))","v":26000}]
[0,50000,0,0,0,0,0,{"$f":"H501","v":1820000},{"$f":"VLOOKUP(H508,A508:C512,3)","v":0.3},{"$f":"INDEX(D508:D512,MATCH(I508,C508:C512,0))","v":150000},{"$f":"INDEX(E508:E512,MATCH(I508,C508:C512,0))","v":19000},{"$f":"IF(H508>H512,VLOOKUP(H508,A508:F512,6),0)","v":0.05},{"$f":"VLOOKUP(H508,A508:G512,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J503,IF($E$3=\"Female\",J510,IF($E$3=\"Senior Citizen\",J517,J524)))","v":0}]
[{"$f":"B508+1","v":50001},60000,0.1,{"$f":"B508","v":50000},{"$f":"(B509-B508)*C509","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K503,IF($E$3=\"Female\",K510,IF($E$3=\"Senior Citizen\",K517,K524)))","v":546000}]
[{"$f":"B509+1","v":60001},150000,0.2,{"$f":"B509","v":60000},{"$f":"E509+(B510-B509)*C510","v":19000},0.05,0,{"$f":"IF(I508=C512,E511+ROUND((H508-J508),0)*I508,IF(I508=C511,E510+ROUND((H508-J508)*I508,0),IF(I508=C510,E509+ROUND((H508-J508)*I508,0),IF(I508=C509,E508+ROUND((H508-J508)*I508,0),E507+ROUND((H508-J508)*I508,0)))))","v":520000},{"$f":"MIN(K512:L512)","v":26000},{"$f":"ROUND(SUM(H510+I510)*M508,0)","v":0},{"$f":"SUM(H510:J510)","v":546000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A500,IF($E$3=\"Female\",A507,IF($E$3=\"Senior Citizen\",A514,A521)))","v":"(Above 65 years)"}]
[{"$f":"B510+1","v":150001},null,0.3,{"$f":"B510","v":150000},{"$f":"IF(J508=0,0,E510)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M505,IF($E$3=\"Female\",M512,IF($E$3=\"Senior Citizen\",M519,M526)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H505","v":60000},{"$f":"IF(H508>H512,H508-H512,0)","v":1760000},{"$f":"IF(I512>0,ROUND(I512*I508,0),0)","v":528000},{"$f":"I512-J512","v":1232000},{"$f":"IF(H510>0,ROUND(H510*L508,0),0)","v":26000},{"$f":"IF(K512>L512,0,L512-K512)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K503,IF($E$3=\"Female\",K510,IF($E$3=\"Senior Citizen\",K517,K524)))","v":546000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H501","v":1820000},{"$f":"VLOOKUP(H515,A515:C519,3)","v":0.3},{"$f":"INDEX(D515:D519,MATCH(I515,C515:C519,0))","v":150000},{"$f":"INDEX(E515:E519,MATCH(I515,C515:C519,0))","v":19000},{"$f":"IF(H515>H519,VLOOKUP(H515,A515:F519,6),0)","v":0.05},{"$f":"VLOOKUP(H515,A515:G519,7)","v":0}]
[{"$f":"B515+1","v":50001},60000,0.1,{"$f":"B515","v":50000},{"$f":"(B516-B515)*C516","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B516+1","v":60001},150000,0.2,{"$f":"B516","v":60000},{"$f":"E516+(B517-B516)*C517","v":19000},0.05,0,{"$f":"IF(I515=C519,E518+ROUND((H515-J515),0)*I515,IF(I515=C518,E517+ROUND((H515-J515)*I515,0),IF(I515=C517,E516+ROUND((H515-J515)*I515,0),IF(I515=C516,E515+ROUND((H515-J515)*I515,0),E514+ROUND((H515-J515)*I515,0)))))","v":520000},{"$f":"MIN(K519:L519)","v":26000},{"$f":"ROUND(SUM(H517+I517)*M515,0)","v":0},{"$f":"SUM(H517:J517)","v":546000}]
[{"$f":"B517+1","v":150001},null,0.3,{"$f":"B517","v":150000},{"$f":"IF(J515=0,0,E517)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H512","v":60000},{"$f":"IF(H515>H519,H515-H519,0)","v":1760000},{"$f":"IF(I519>0,ROUND(I519*I515,0),0)","v":528000},{"$f":"I519-J519","v":1232000},{"$f":"IF(H517>0,ROUND(H517*L515,0),0)","v":26000},{"$f":"IF(K519>L519,0,L519-K519)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H501","v":1820000},{"$f":"VLOOKUP(H522,A522:C526,3)","v":0.3},{"$f":"INDEX(D522:D526,MATCH(I522,C522:C526,0))","v":150000},{"$f":"INDEX(E522:E526,MATCH(I522,C522:C526,0))","v":19000},{"$f":"IF(H522>H526,VLOOKUP(H522,A522:F526,6),0)","v":0.05},{"$f":"VLOOKUP(H522,A522:G526,7)","v":0}]
[{"$f":"B522+1","v":50001},60000,0.1,{"$f":"B522","v":50000},{"$f":"(B523-B522)*C523","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B523+1","v":60001},150000,0.2,{"$f":"B523","v":60000},{"$f":"E523+(B524-B523)*C524","v":19000},0.05,0,{"$f":"IF(I522=C526,E525+ROUND((H522-J522),0)*I522,IF(I522=C525,E524+ROUND((H522-J522)*I522,0),IF(I522=C524,E523+ROUND((H522-J522)*I522,0),IF(I522=C523,E522+ROUND((H522-J522)*I522,0),E521+ROUND((H522-J522)*I522,0)))))","v":520000},{"$f":"MIN(K526:L526)","v":26000},{"$f":"ROUND(SUM(H524+I524)*M522,0)","v":0},{"$f":"SUM(H524:J524)","v":546000}]
[{"$f":"B524+1","v":150001},null,0.3,{"$f":"B524","v":150000},{"$f":"IF(J522=0,0,E524)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H519","v":60000},{"$f":"IF(H522>H526,H522-H526,0)","v":1760000},{"$f":"IF(I526>0,ROUND(I526*I522,0),0)","v":528000},{"$f":"I526-J526","v":1232000},{"$f":"IF(H524>0,ROUND(H524*L522,0),0)","v":26000},{"$f":"IF(K526>L526,0,L526-K526)","v":0}]
[null,null,2003,{"$f":"C527+1","v":2004},null,"2003-04"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C527","v":2003},{"$f":"D527","v":2004}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H530,A530:C534,3)","v":0.3},{"$f":"INDEX(D530:D534,MATCH(I530,C530:C534,0))","v":150000},{"$f":"INDEX(E530:E534,MATCH(I530,C530:C534,0))","v":19000},{"$f":"IF(H530>H534,VLOOKUP(H530,A530:F534,6),0)","v":0.1},{"$f":"VLOOKUP(H530,A530:G534,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B530,IF($E$3=\"Female\",B537,IF($E$3=\"Senior Citizen\",B544,B551)))","v":50000},0]
[{"$f":"B530+1","v":50001},60000,0.1,{"$f":"B530","v":50000},{"$f":"(B531-B530)*C531","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O530+1","v":50001},60000,0.1]
[{"$f":"B531+1","v":60001},150000,0.2,{"$f":"B531","v":60000},{"$f":"E531+(B532-B531)*C532","v":19000},0.1,0,{"$f":"IF(I530=C534,E533+ROUND((H530-J530),0)*I530,IF(I530=C533,E532+ROUND((H530-J530)*I530,0),IF(I530=C532,E531+ROUND((H530-J530)*I530,0),IF(I530=C531,E530+ROUND((H530-J530)*I530,0),E529+ROUND((H530-J530)*I530,0)))))","v":520000},{"$f":"MIN(K534:L534)","v":52000},{"$f":"ROUND(SUM(H532+I532)*M530,0)","v":0},{"$f":"SUM(H532:J532)","v":572000},null,null,{"$f":"O531+1","v":60001},150000,0.2]
[{"$f":"B532+1","v":150001},null,0.3,{"$f":"B532","v":150000},{"$f":"IF(J530=0,0,E532)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O532+1","v":150001},0,0.3]
["Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(H530>H534,H530-H534,0)","v":970000},{"$f":"IF(I534>0,ROUND(I534*I530,0),0)","v":291000},{"$f":"I534-J534","v":679000},{"$f":"IF(H532>0,ROUND(H532*L530,0),0)","v":52000},{"$f":"IF(K534>L534,0,L534-K534)","v":0},{"$f":"O533+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H532,IF($E$3=\"Female\",H539,IF($E$3=\"Senior Citizen\",H546,H553)))","v":520000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I532,IF($E$3=\"Female\",I539,IF($E$3=\"Senior Citizen\",I546,I553)))","v":52000}]
[0,50000,0,0,0,0,0,{"$f":"H530","v":1820000},{"$f":"VLOOKUP(H537,A537:C541,3)","v":0.3},{"$f":"INDEX(D537:D541,MATCH(I537,C537:C541,0))","v":150000},{"$f":"INDEX(E537:E541,MATCH(I537,C537:C541,0))","v":19000},{"$f":"IF(H537>H541,VLOOKUP(H537,A537:F541,6),0)","v":0.1},{"$f":"VLOOKUP(H537,A537:G541,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J532,IF($E$3=\"Female\",J539,IF($E$3=\"Senior Citizen\",J546,J553)))","v":0}]
[{"$f":"B537+1","v":50001},60000,0.1,{"$f":"B537","v":50000},{"$f":"(B538-B537)*C538","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K532,IF($E$3=\"Female\",K539,IF($E$3=\"Senior Citizen\",K546,K553)))","v":572000}]
[{"$f":"B538+1","v":60001},150000,0.2,{"$f":"B538","v":60000},{"$f":"E538+(B539-B538)*C539","v":19000},0.1,0,{"$f":"IF(I537=C541,E540+ROUND((H537-J537),0)*I537,IF(I537=C540,E539+ROUND((H537-J537)*I537,0),IF(I537=C539,E538+ROUND((H537-J537)*I537,0),IF(I537=C538,E537+ROUND((H537-J537)*I537,0),E536+ROUND((H537-J537)*I537,0)))))","v":520000},{"$f":"MIN(K541:L541)","v":52000},{"$f":"ROUND(SUM(H539+I539)*M537,0)","v":0},{"$f":"SUM(H539:J539)","v":572000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A529,IF($E$3=\"Female\",A536,IF($E$3=\"Senior Citizen\",A543,A550)))","v":"(Above 65 years)"}]
[{"$f":"B539+1","v":150001},null,0.3,{"$f":"B539","v":150000},{"$f":"IF(J537=0,0,E539)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M534,IF($E$3=\"Female\",M541,IF($E$3=\"Senior Citizen\",M548,M555)))","v":0}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H534","v":850000},{"$f":"IF(H537>H541,H537-H541,0)","v":970000},{"$f":"IF(I541>0,ROUND(I541*I537,0),0)","v":291000},{"$f":"I541-J541","v":679000},{"$f":"IF(H539>0,ROUND(H539*L537,0),0)","v":52000},{"$f":"IF(K541>L541,0,L541-K541)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K532,IF($E$3=\"Female\",K539,IF($E$3=\"Senior Citizen\",K546,K553)))","v":572000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H530","v":1820000},{"$f":"VLOOKUP(H544,A544:C548,3)","v":0.3},{"$f":"INDEX(D544:D548,MATCH(I544,C544:C548,0))","v":150000},{"$f":"INDEX(E544:E548,MATCH(I544,C544:C548,0))","v":19000},{"$f":"IF(H544>H548,VLOOKUP(H544,A544:F548,6),0)","v":0.1},{"$f":"VLOOKUP(H544,A544:G548,7)","v":0}]
[{"$f":"B544+1","v":50001},60000,0.1,{"$f":"B544","v":50000},{"$f":"(B545-B544)*C545","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B545+1","v":60001},150000,0.2,{"$f":"B545","v":60000},{"$f":"E545+(B546-B545)*C546","v":19000},0.1,0,{"$f":"IF(I544=C548,E547+ROUND((H544-J544),0)*I544,IF(I544=C547,E546+ROUND((H544-J544)*I544,0),IF(I544=C546,E545+ROUND((H544-J544)*I544,0),IF(I544=C545,E544+ROUND((H544-J544)*I544,0),E543+ROUND((H544-J544)*I544,0)))))","v":520000},{"$f":"MIN(K548:L548)","v":52000},{"$f":"ROUND(SUM(H546+I546)*M544,0)","v":0},{"$f":"SUM(H546:J546)","v":572000}]
[{"$f":"B546+1","v":150001},null,0.3,{"$f":"B546","v":150000},{"$f":"IF(J544=0,0,E546)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H541","v":850000},{"$f":"IF(H544>H548,H544-H548,0)","v":970000},{"$f":"IF(I548>0,ROUND(I548*I544,0),0)","v":291000},{"$f":"I548-J548","v":679000},{"$f":"IF(H546>0,ROUND(H546*L544,0),0)","v":52000},{"$f":"IF(K548>L548,0,L548-K548)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H530","v":1820000},{"$f":"VLOOKUP(H551,A551:C555,3)","v":0.3},{"$f":"INDEX(D551:D555,MATCH(I551,C551:C555,0))","v":150000},{"$f":"INDEX(E551:E555,MATCH(I551,C551:C555,0))","v":19000},{"$f":"IF(H551>H555,VLOOKUP(H551,A551:F555,6),0)","v":0.1},{"$f":"VLOOKUP(H551,A551:G555,7)","v":0}]
[{"$f":"B551+1","v":50001},60000,0.1,{"$f":"B551","v":50000},{"$f":"(B552-B551)*C552","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B552+1","v":60001},150000,0.2,{"$f":"B552","v":60000},{"$f":"E552+(B553-B552)*C553","v":19000},0.1,0,{"$f":"IF(I551=C555,E554+ROUND((H551-J551),0)*I551,IF(I551=C554,E553+ROUND((H551-J551)*I551,0),IF(I551=C553,E552+ROUND((H551-J551)*I551,0),IF(I551=C552,E551+ROUND((H551-J551)*I551,0),E550+ROUND((H551-J551)*I551,0)))))","v":520000},{"$f":"MIN(K555:L555)","v":52000},{"$f":"ROUND(SUM(H553+I553)*M551,0)","v":0},{"$f":"SUM(H553:J553)","v":572000}]
[{"$f":"B553+1","v":150001},null,0.3,{"$f":"B553","v":150000},{"$f":"IF(J551=0,0,E553)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H548","v":850000},{"$f":"IF(H551>H555,H551-H555,0)","v":970000},{"$f":"IF(I555>0,ROUND(I555*I551,0),0)","v":291000},{"$f":"I555-J555","v":679000},{"$f":"IF(H553>0,ROUND(H553*L551,0),0)","v":52000},{"$f":"IF(K555>L555,0,L555-K555)","v":0}]
[null,null,2004,{"$f":"C556+1","v":2005},null,"2004-05"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,{"$f":"AC557+1","v":2005},null,"2004-05"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C556","v":2004},{"$f":"D556","v":2005},null,null,null,null,null,null,null,null,null,null,"Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H559,A559:C563,3)","v":0.3},{"$f":"INDEX(D559:D563,MATCH(I559,C559:C563,0))","v":150000},{"$f":"INDEX(E559:E563,MATCH(I559,C559:C563,0))","v":19000},{"$f":"IF(H559>H563,VLOOKUP(H559,A559:F563,6),0)","v":0.1},{"$f":"VLOOKUP(H559,A559:G563,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",B559,IF($E$3=\"Female\",B566,IF($E$3=\"Senior Citizen\",B573,B580)))","v":50000},0,null,null,null,null,null,null,null,null,null,null,"(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"AC557","v":2004},{"$f":"AD557","v":2005}]
[{"$f":"B559+1","v":50001},60000,0.1,{"$f":"B559","v":50000},{"$f":"(B560-B559)*C560","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O559+1","v":50001},60000,0.1,null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(AH560,AA560:AC564,3)","v":0.3},{"$f":"INDEX(AD560:AD564,MATCH(AI560,AC560:AC564,0))","v":150000},{"$f":"INDEX(AE560:AE564,MATCH(AI560,AC560:AC564,0))","v":19000},{"$f":"IF(AH560>AH564,VLOOKUP(AH560,AA560:AF564,6),0)","v":0.1},{"$f":"VLOOKUP(AH560,AA560:AG564,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",AB560,IF($E$3=\"Female\",AB567,IF($E$3=\"Senior Citizen\",AB574,AB581)))","v":50000},0]
[{"$f":"B560+1","v":60001},150000,0.2,{"$f":"B560","v":60000},{"$f":"E560+(B561-B560)*C561","v":19000},0.1,0.02,{"$f":"IF(I559=C563,E562+ROUND((H559-J559),0)*I559,IF(I559=C562,E561+ROUND((H559-J559)*I559,0),IF(I559=C561,E560+ROUND((H559-J559)*I559,0),IF(I559=C560,E559+ROUND((H559-J559)*I559,0),E558+ROUND((H559-J559)*I559,0)))))-$AP$577","v":520000},{"$f":"MIN(K563:L563)","v":52000},{"$f":"ROUND(SUM(H561+I561)*M559,0)","v":11440},{"$f":"SUM(H561:J561)","v":583440},null,null,{"$f":"O560+1","v":60001},150000,0.2,null,null,null,null,null,null,null,null,null,null,{"$f":"AB560+1","v":50001},60000,0.1,{"$f":"AB560","v":50000},{"$f":"(AB561-AB560)*AC561","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"AO560+1","v":50001},60000,0.1]
[{"$f":"B561+1","v":150001},null,0.3,{"$f":"B561","v":150000},{"$f":"IF(J559=0,0,E561)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O561+1","v":150001},0,0.3,null,null,null,null,null,null,null,null,null,null,{"$f":"AB561+1","v":60001},150000,0.2,{"$f":"AB561","v":60000},{"$f":"AE561+(AB562-AB561)*AC562","v":19000},0.1,0.02,{"$f":"IF(AI560=AC564,AE563+ROUND((AH560-AJ560),0)*AI560,IF(AI560=AC563,AE562+ROUND((AH560-AJ560)*AI560,0),IF(AI560=AC562,AE561+ROUND((AH560-AJ560)*AI560,0),IF(AI560=AC561,AE560+ROUND((AH560-AJ560)*AI560,0),AE559+ROUND((AH560-AJ560)*AI560,0)))))","v":520000},{"$f":"MIN(AK564:AL564)","v":52000},{"$f":"ROUND(SUM(AH562+AI562)*AM560,0)","v":11440},{"$f":"SUM(AH562:AJ562)","v":583440},null,null,{"$f":"AO561+1","v":60001},150000,0.2]
["Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(H559>H563,H559-H563,0)","v":970000},{"$f":"IF(I563>0,ROUND(I563*I559,0),0)","v":291000},{"$f":"I563-J563","v":679000},{"$f":"IF(H561>0,ROUND(H561*L559,0),0)","v":52000},{"$f":"IF(K563>L563,0,L563-K563)","v":0},{"$f":"O562+1","v":1},0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"AB562+1","v":150001},null,0.3,{"$f":"AB562","v":150000},{"$f":"IF(AJ560=0,0,AE562)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"AO562+1","v":150001},0,0.3]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H561,IF($E$3=\"Female\",H568,IF($E$3=\"Senior Citizen\",H575,H582)))","v":520000},null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(AH560>AH564,AH560-AH564,0)","v":970000},{"$f":"IF(AI564>0,ROUND(AI564*AI560,0),0)","v":291000},{"$f":"AI564-AJ564","v":679000},{"$f":"IF(AH562>0,ROUND(AH562*AL560,0),0)","v":52000},{"$f":"IF(AK564>AL564,0,AL564-AK564)","v":0},{"$f":"AO563+1","v":1},0,0]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I561,IF($E$3=\"Female\",I568,IF($E$3=\"Senior Citizen\",I575,I582)))","v":52000},null,null,null,null,null,null,null,null,null,null,"Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",AH562,IF($E$3=\"Female\",AH569,IF($E$3=\"Senior Citizen\",AH576,AH583)))","v":520000}]
[0,50000,0,0,0,0,0,{"$f":"H559","v":1820000},{"$f":"VLOOKUP(H566,A566:C570,3)","v":0.3},{"$f":"INDEX(D566:D570,MATCH(I566,C566:C570,0))","v":150000},{"$f":"INDEX(E566:E570,MATCH(I566,C566:C570,0))","v":19000},{"$f":"IF(H566>H570,VLOOKUP(H566,A566:F570,6),0)","v":0.1},{"$f":"VLOOKUP(H566,A566:G570,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J561,IF($E$3=\"Female\",J568,IF($E$3=\"Senior Citizen\",J575,J582)))","v":11440},null,null,null,null,null,null,null,null,null,null,"(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",AI562,IF($E$3=\"Female\",AI569,IF($E$3=\"Senior Citizen\",AI576,AI583)))","v":52000}]
[{"$f":"B566+1","v":50001},60000,0.1,{"$f":"B566","v":50000},{"$f":"(B567-B566)*C567","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K561,IF($E$3=\"Female\",K568,IF($E$3=\"Senior Citizen\",K575,K582)))","v":583440},null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AH560","v":1820000},{"$f":"VLOOKUP(AH567,AA567:AC571,3)","v":0.3},{"$f":"INDEX(AD567:AD571,MATCH(AI567,AC567:AC571,0))","v":150000},{"$f":"INDEX(AE567:AE571,MATCH(AI567,AC567:AC571,0))","v":19000},{"$f":"IF(AH567>AH571,VLOOKUP(AH567,AA567:AF571,6),0)","v":0.1},{"$f":"VLOOKUP(AH567,AA567:AG571,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",AJ562,IF($E$3=\"Female\",AJ569,IF($E$3=\"Senior Citizen\",AJ576,AJ583)))","v":11440}]
[{"$f":"B567+1","v":60001},150000,0.2,{"$f":"B567","v":60000},{"$f":"E567+(B568-B567)*C568","v":19000},0.1,0.02,{"$f":"IF(I566=C570,E569+ROUND((H566-J566),0)*I566,IF(I566=C569,E568+ROUND((H566-J566)*I566,0),IF(I566=C568,E567+ROUND((H566-J566)*I566,0),IF(I566=C567,E566+ROUND((H566-J566)*I566,0),E565+ROUND((H566-J566)*I566,0)))))-$AP$577","v":520000},{"$f":"MIN(K570:L570)","v":52000},{"$f":"ROUND(SUM(H568+I568)*M566,0)","v":11440},{"$f":"SUM(H568:J568)","v":583440},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A558,IF($E$3=\"Female\",A565,IF($E$3=\"Senior Citizen\",A572,A579)))","v":"(Above 65 years)"},null,null,null,null,null,null,null,null,null,null,{"$f":"AB567+1","v":50001},60000,0.1,{"$f":"AB567","v":50000},{"$f":"(AB568-AB567)*AC568","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",AK562,IF($E$3=\"Female\",AK569,IF($E$3=\"Senior Citizen\",AK576,AK583)))","v":583440}]
[{"$f":"B568+1","v":150001},null,0.3,{"$f":"B568","v":150000},{"$f":"IF(J566=0,0,E568)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M563,IF($E$3=\"Female\",M570,IF($E$3=\"Senior Citizen\",M577,M584)))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AB568+1","v":60001},150000,0.2,{"$f":"AB568","v":60000},{"$f":"AE568+(AB569-AB568)*AC569","v":19000},0.1,0.02,{"$f":"IF(AI567=AC571,AE570+ROUND((AH567-AJ567),0)*AI567,IF(AI567=AC570,AE569+ROUND((AH567-AJ567)*AI567,0),IF(AI567=AC569,AE568+ROUND((AH567-AJ567)*AI567,0),IF(AI567=AC568,AE567+ROUND((AH567-AJ567)*AI567,0),AE566+ROUND((AH567-AJ567)*AI567,0)))))","v":520000},{"$f":"MIN(AK571:AL571)","v":52000},{"$f":"ROUND(SUM(AH569+AI569)*AM567,0)","v":11440},{"$f":"SUM(AH569:AJ569)","v":583440},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",AA559,IF($E$3=\"Female\",AA566,IF($E$3=\"Senior Citizen\",AA573,AA580)))","v":"(Above 65 years)"}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H563","v":850000},{"$f":"IF(H566>H570,H566-H570,0)","v":970000},{"$f":"IF(I570>0,ROUND(I570*I566,0),0)","v":291000},{"$f":"I570-J570","v":679000},{"$f":"IF(H568>0,ROUND(H568*L566,0),0)","v":52000},{"$f":"IF(K570>L570,0,L570-K570)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K561,IF($E$3=\"Female\",K568,IF($E$3=\"Senior Citizen\",K575,K582)))","v":583440},null,null,null,null,null,null,null,null,null,null,{"$f":"AB569+1","v":150001},null,0.3,{"$f":"AB569","v":150000},{"$f":"IF(AJ567=0,0,AE569)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",AM564,IF($E$3=\"Female\",AM571,IF($E$3=\"Senior Citizen\",AM578,AM585)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AH564","v":850000},{"$f":"IF(AH567>AH571,AH567-AH571,0)","v":970000},{"$f":"IF(AI571>0,ROUND(AI571*AI567,0),0)","v":291000},{"$f":"AI571-AJ571","v":679000},{"$f":"IF(AH569>0,ROUND(AH569*AL567,0),0)","v":52000},{"$f":"IF(AK571>AL571,0,AL571-AK571)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",AK562,IF($E$3=\"Female\",AK569,IF($E$3=\"Senior Citizen\",AK576,AK583)))","v":583440}]
["(Above 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"Treatment of sect 80D",null,null,null,null,null,null,null,null,null,null,null,null,"Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
[0,50000,0,0,0,0,0,{"$f":"H559","v":1820000},{"$f":"VLOOKUP(H573,A573:C577,3)","v":0.3},{"$f":"INDEX(D573:D577,MATCH(I573,C573:C577,0))","v":150000},{"$f":"INDEX(E573:E577,MATCH(I573,C573:C577,0))","v":19000},{"$f":"IF(H573>H577,VLOOKUP(H573,A573:F577,6),0)","v":0.1},{"$f":"VLOOKUP(H573,A573:G577,7)","v":0.02},"Taxable income",null,{"$f":"H559","v":1820000},null,null,null,null,null,null,null,null,null,null,"(Above 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"Treatment of sect 80D"]
[{"$f":"B573+1","v":50001},60000,0.1,{"$f":"B573","v":50000},{"$f":"(B574-B573)*C574","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"Due Tax",null,{"$f":"P564","v":520000},null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AH560","v":1820000},{"$f":"VLOOKUP(AH574,AA574:AC578,3)","v":0.3},{"$f":"INDEX(AD574:AD578,MATCH(AI574,AC574:AC578,0))","v":150000},{"$f":"INDEX(AE574:AE578,MATCH(AI574,AC574:AC578,0))","v":19000},{"$f":"IF(AH574>AH578,VLOOKUP(AH574,AA574:AF578,6),0)","v":0.1},{"$f":"VLOOKUP(AH574,AA574:AG578,7)","v":0.02},"Taxable income",null,{"$f":"AH560","v":1820000}]
[{"$f":"B574+1","v":60001},150000,0.2,{"$f":"B574","v":60000},{"$f":"E574+(B575-B574)*C575","v":19000},0.1,0.02,{"$f":"IF(I573=C577,E576+ROUND((H573-J573),0)*I573,IF(I573=C576,E575+ROUND((H573-J573)*I573,0),IF(I573=C575,E574+ROUND((H573-J573)*I573,0),IF(I573=C574,E573+ROUND((H573-J573)*I573,0),E572+ROUND((H573-J573)*I573,0)))))-$AP$577","v":520000},{"$f":"MIN(K577:L577)","v":52000},{"$f":"ROUND(SUM(H575+I575)*M573,0)","v":11440},{"$f":"SUM(H575:J575)","v":583440},null,null,"Calculated amt",null,{"$f":"IF(P573<100000,P574,P574-(P573-100000))","v":-1200000},null,null,null,null,null,null,null,null,null,null,{"$f":"AB574+1","v":50001},60000,0.1,{"$f":"AB574","v":50000},{"$f":"(AB575-AB574)*AC575","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"Due Tax",null,{"$f":"AP565","v":520000}]
[{"$f":"B575+1","v":150001},null,0.3,{"$f":"B575","v":150000},{"$f":"IF(J573=0,0,E575)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Rebate u/s 80D",null,{"$f":"IF(P575>0,P575,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AB575+1","v":60001},150000,0.2,{"$f":"AB575","v":60000},{"$f":"AE575+(AB576-AB575)*AC576","v":19000},0.1,0.02,{"$f":"IF(AI574=AC578,AE577+ROUND((AH574-AJ574),0)*AI574,IF(AI574=AC577,AE576+ROUND((AH574-AJ574)*AI574,0),IF(AI574=AC576,AE575+ROUND((AH574-AJ574)*AI574,0),IF(AI574=AC575,AE574+ROUND((AH574-AJ574)*AI574,0),AE573+ROUND((AH574-AJ574)*AI574,0)))))","v":520000},{"$f":"MIN(AK578:AL578)","v":52000},{"$f":"ROUND(SUM(AH576+AI576)*AM574,0)","v":11440},{"$f":"SUM(AH576:AJ576)","v":583440},null,null,"Calculated amt",null,{"$f":"IF(AP574<100000,AP575,AP575-(AP574-100000))","v":-1200000}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H570","v":850000},{"$f":"IF(H573>H577,H573-H577,0)","v":970000},{"$f":"IF(I577>0,ROUND(I577*I573,0),0)","v":291000},{"$f":"I577-J577","v":679000},{"$f":"IF(H575>0,ROUND(H575*L573,0),0)","v":52000},{"$f":"IF(K577>L577,0,L577-K577)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB576+1","v":150001},null,0.3,{"$f":"AB576","v":150000},{"$f":"IF(AJ574=0,0,AE576)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Rebate u/s 80D",null,{"$f":"IF(AP576>0,AP576,0)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AH571","v":850000},{"$f":"IF(AH574>AH578,AH574-AH578,0)","v":970000},{"$f":"IF(AI578>0,ROUND(AI578*AI574,0),0)","v":291000},{"$f":"AI578-AJ578","v":679000},{"$f":"IF(AH576>0,ROUND(AH576*AL574,0),0)","v":52000},{"$f":"IF(AK578>AL578,0,AL578-AK578)","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
[0,50000,0,0,0,0,0,{"$f":"H559","v":1820000},{"$f":"VLOOKUP(H580,A580:C584,3)","v":0.3},{"$f":"INDEX(D580:D584,MATCH(I580,C580:C584,0))","v":150000},{"$f":"INDEX(E580:E584,MATCH(I580,C580:C584,0))","v":19000},{"$f":"IF(H580>H584,VLOOKUP(H580,A580:F584,6),0)","v":0.1},{"$f":"VLOOKUP(H580,A580:G584,7)","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,"Not defined"]
[{"$f":"B580+1","v":50001},60000,0.1,{"$f":"B580","v":50000},{"$f":"(B581-B580)*C581","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AH560","v":1820000},{"$f":"VLOOKUP(AH581,AA581:AC585,3)","v":0.3},{"$f":"INDEX(AD581:AD585,MATCH(AI581,AC581:AC585,0))","v":150000},{"$f":"INDEX(AE581:AE585,MATCH(AI581,AC581:AC585,0))","v":19000},{"$f":"IF(AH581>AH585,VLOOKUP(AH581,AA581:AF585,6),0)","v":0.1},{"$f":"VLOOKUP(AH581,AA581:AG585,7)","v":0.02}]
[{"$f":"B581+1","v":60001},150000,0.2,{"$f":"B581","v":60000},{"$f":"E581+(B582-B581)*C582","v":19000},0.1,0.02,{"$f":"IF(I580=C584,E583+ROUND((H580-J580),0)*I580,IF(I580=C583,E582+ROUND((H580-J580)*I580,0),IF(I580=C582,E581+ROUND((H580-J580)*I580,0),IF(I580=C581,E580+ROUND((H580-J580)*I580,0),E579+ROUND((H580-J580)*I580,0)))))-$AP$577","v":520000},{"$f":"MIN(K584:L584)","v":52000},{"$f":"ROUND(SUM(H582+I582)*M580,0)","v":11440},{"$f":"SUM(H582:J582)","v":583440},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB581+1","v":50001},60000,0.1,{"$f":"AB581","v":50000},{"$f":"(AB582-AB581)*AC582","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B582+1","v":150001},null,0.3,{"$f":"B582","v":150000},{"$f":"IF(J580=0,0,E582)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB582+1","v":60001},150000,0.2,{"$f":"AB582","v":60000},{"$f":"AE582+(AB583-AB582)*AC583","v":19000},0.1,0.02,{"$f":"IF(AI581=AC585,AE584+ROUND((AH581-AJ581),0)*AI581,IF(AI581=AC584,AE583+ROUND((AH581-AJ581)*AI581,0),IF(AI581=AC583,AE582+ROUND((AH581-AJ581)*AI581,0),IF(AI581=AC582,AE581+ROUND((AH581-AJ581)*AI581,0),AE580+ROUND((AH581-AJ581)*AI581,0)))))","v":520000},{"$f":"MIN(AK585:AL585)","v":52000},{"$f":"ROUND(SUM(AH583+AI583)*AM581,0)","v":11440},{"$f":"SUM(AH583:AJ583)","v":583440}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H577","v":850000},{"$f":"IF(H580>H584,H580-H584,0)","v":970000},{"$f":"IF(I584>0,ROUND(I584*I580,0),0)","v":291000},{"$f":"I584-J584","v":679000},{"$f":"IF(H582>0,ROUND(H582*L580,0),0)","v":52000},{"$f":"IF(K584>L584,0,L584-K584)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB583+1","v":150001},null,0.3,{"$f":"AB583","v":150000},{"$f":"IF(AJ581=0,0,AE583)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[null,null,2005,{"$f":"C585+1","v":2006},null,"2005-06",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AH578","v":850000},{"$f":"IF(AH581>AH585,AH581-AH585,0)","v":970000},{"$f":"IF(AI585>0,ROUND(AI585*AI581,0),0)","v":291000},{"$f":"AI585-AJ585","v":679000},{"$f":"IF(AH583>0,ROUND(AH583*AL581,0),0)","v":52000},{"$f":"IF(AK585>AL585,0,AL585-AK585)","v":0}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C585","v":2005},{"$f":"D585","v":2006}]
[0,100000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H588,A588:C592,3)","v":0.3},{"$f":"INDEX(D588:D592,MATCH(I588,C588:C592,0))","v":250000},{"$f":"INDEX(E588:E592,MATCH(I588,C588:C592,0))","v":25000},{"$f":"IF(H588>H592,VLOOKUP(H588,A588:F592,6),0)","v":0.1},{"$f":"VLOOKUP(H588,A588:G592,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",B588,IF($E$3=\"Female\",B595,IF($E$3=\"Senior Citizen\",B602,B609)))","v":185000},0]
[{"$f":"B588+1","v":100001},150000,0.1,{"$f":"B588","v":100000},{"$f":"(B589-B588)*C589","v":5000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O588+1","v":185001},250000,0.2]
[{"$f":"B589+1","v":150001},250000,0.2,{"$f":"B589","v":150000},{"$f":"E589+(B590-B589)*C590","v":25000},0.1,0.02,{"$f":"IF(I588=C592,E591+ROUND((H588-J588),0)*I588,IF(I588=C591,E590+ROUND((H588-J588)*I588,0),IF(I588=C590,E589+ROUND((H588-J588)*I588,0),IF(I588=C589,E588+ROUND((H588-J588)*I588,0),E587+ROUND((H588-J588)*I588,0)))))","v":496000},{"$f":"MIN(K592:L592)","v":49600},{"$f":"ROUND(SUM(H590+I590)*M588,0)","v":10912},{"$f":"SUM(H590:J590)","v":556512},null,null,{"$f":"O589+1","v":250001},0,0.3]
[{"$f":"B590+1","v":250001},null,0.3,{"$f":"B590","v":250000},{"$f":"IF(J588=0,0,E590)","v":25000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O590+1","v":1},0,0]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H588>H592,H588-H592,0)","v":820000},{"$f":"IF(I592>0,ROUND(I592*I588,0),0)","v":246000},{"$f":"I592-J592","v":574000},{"$f":"IF(H590>0,ROUND(H590*L588,0),0)","v":49600},{"$f":"IF(K592>L592,0,L592-K592)","v":0},{"$f":"O591+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H590,IF($E$3=\"Female\",H597,IF($E$3=\"Senior Citizen\",H604,H611)))","v":484000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I590,IF($E$3=\"Female\",I597,IF($E$3=\"Senior Citizen\",I604,I611)))","v":48400}]
[0,135000,0,0,0,0,0,{"$f":"H588","v":1820000},{"$f":"VLOOKUP(H595,A595:C599,3)","v":0.3},{"$f":"INDEX(D595:D599,MATCH(I595,C595:C599,0))","v":250000},{"$f":"INDEX(E595:E599,MATCH(I595,C595:C599,0))","v":21500},{"$f":"IF(H595>H599,VLOOKUP(H595,A595:F599,6),0)","v":0.1},{"$f":"VLOOKUP(H595,A595:G599,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J590,IF($E$3=\"Female\",J597,IF($E$3=\"Senior Citizen\",J604,J611)))","v":10648}]
[{"$f":"B595+1","v":135001},150000,0.1,{"$f":"B595","v":135000},{"$f":"(B596-B595)*C596","v":1500},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K590,IF($E$3=\"Female\",K597,IF($E$3=\"Senior Citizen\",K604,K611)))","v":543048}]
[{"$f":"B596+1","v":150001},250000,0.2,{"$f":"B596","v":150000},{"$f":"E596+(B597-B596)*C597","v":21500},0.1,0.02,{"$f":"IF(I595=C599,E598+ROUND((H595-J595),0)*I595,IF(I595=C598,E597+ROUND((H595-J595)*I595,0),IF(I595=C597,E596+ROUND((H595-J595)*I595,0),IF(I595=C596,E595+ROUND((H595-J595)*I595,0),E594+ROUND((H595-J595)*I595,0)))))","v":492500},{"$f":"MIN(K599:L599)","v":49250},{"$f":"ROUND(SUM(H597+I597)*M595,0)","v":10835},{"$f":"SUM(H597:J597)","v":552585},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A587,IF($E$3=\"Female\",A594,IF($E$3=\"Senior Citizen\",A601,A608)))","v":"(above 65 years)"}]
[{"$f":"B597+1","v":250001},null,0.3,{"$f":"B597","v":250000},{"$f":"IF(J595=0,0,E597)","v":21500},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M592,IF($E$3=\"Female\",M599,IF($E$3=\"Senior Citizen\",M606,M613)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H592","v":1000000},{"$f":"IF(H595>H599,H595-H599,0)","v":820000},{"$f":"IF(I599>0,ROUND(I599*I595,0),0)","v":246000},{"$f":"I599-J599","v":574000},{"$f":"IF(H597>0,ROUND(H597*L595,0),0)","v":49250},{"$f":"IF(K599>L599,0,L599-K599)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K590,IF($E$3=\"Female\",K597,IF($E$3=\"Senior Citizen\",K604,K611)))","v":543048}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,185000,0,0,0,0,0,{"$f":"H588","v":1820000},{"$f":"VLOOKUP(H602,A602:C606,3)","v":0.3},{"$f":"INDEX(D602:D606,MATCH(I602,C602:C606,0))","v":250000},{"$f":"INDEX(E602:E606,MATCH(I602,C602:C606,0))","v":13000},{"$f":"IF(H602>H606,VLOOKUP(H602,A602:F606,6),0)","v":0.1},{"$f":"VLOOKUP(H602,A602:G606,7)","v":0.02}]
[{"$f":"B602+1","v":185001},250000,0.2,{"$f":"B602","v":185000},{"$f":"(B603-B602)*C603","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B603+1","v":250001},null,0.3,{"$f":"B603","v":250000},{"$f":"IF(J602=0,0,E603)","v":13000},0.1,0.02,{"$f":"IF(I602=C606,E605+ROUND((H602-J602),0)*I602,IF(I602=C605,E604+ROUND((H602-J602)*I602,0),IF(I602=C604,E603+ROUND((H602-J602)*I602,0),IF(I602=C603,E602+ROUND((H602-J602)*I602,0),E601+ROUND((H602-J602)*I602,0)))))","v":484000},{"$f":"MIN(K606:L606)","v":48400},{"$f":"ROUND(SUM(H604+I604)*M602,0)","v":10648},{"$f":"SUM(H604:J604)","v":543048}]
[null,null,null,{"$f":"B604","v":0},{"$f":"IF(J602=0,0,E604)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H599","v":1000000},{"$f":"IF(H602>H606,H602-H606,0)","v":820000},{"$f":"IF(I606>0,ROUND(I606*I602,0),0)","v":246000},{"$f":"I606-J606","v":574000},{"$f":"IF(H604>0,ROUND(H604*L602,0),0)","v":48400},{"$f":"IF(K606>L606,0,L606-K606)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,185000,0,0,0,0,0,{"$f":"H588","v":1820000},{"$f":"VLOOKUP(H609,A609:C613,3)","v":0.3},{"$f":"INDEX(D609:D613,MATCH(I609,C609:C613,0))","v":250000},{"$f":"INDEX(E609:E613,MATCH(I609,C609:C613,0))","v":13000},{"$f":"IF(H609>H613,VLOOKUP(H609,A609:F613,6),0)","v":0.1},{"$f":"VLOOKUP(H609,A609:G613,7)","v":0.02}]
[{"$f":"B609+1","v":185001},250000,0.2,{"$f":"B609","v":185000},{"$f":"(B610-B609)*C610","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B610+1","v":250001},null,0.3,{"$f":"B610","v":250000},{"$f":"IF(J609=0,0,E610)","v":13000},0.1,0.02,{"$f":"IF(I609=C613,E612+ROUND((H609-J609),0)*I609,IF(I609=C612,E611+ROUND((H609-J609)*I609,0),IF(I609=C611,E610+ROUND((H609-J609)*I609,0),IF(I609=C610,E609+ROUND((H609-J609)*I609,0),E608+ROUND((H609-J609)*I609,0)))))","v":484000},{"$f":"MIN(K613:L613)","v":48400},{"$f":"ROUND(SUM(H611+I611)*M609,0)","v":10648},{"$f":"SUM(H611:J611)","v":543048}]
[null,null,null,{"$f":"B611","v":0},{"$f":"IF(J609=0,0,E611)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H606","v":1000000},{"$f":"IF(H609>H613,H609-H613,0)","v":820000},{"$f":"IF(I613>0,ROUND(I613*I609,0),0)","v":246000},{"$f":"I613-J613","v":574000},{"$f":"IF(H611>0,ROUND(H611*L609,0),0)","v":48400},{"$f":"IF(K613>L613,0,L613-K613)","v":0}]
[null,null,2006,{"$f":"C614+1","v":2007},null,"2006-07"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C614","v":2006},{"$f":"D614","v":2007}]
[0,100000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H617,A617:C621,3)","v":0.3},{"$f":"INDEX(D617:D621,MATCH(I617,C617:C621,0))","v":250000},{"$f":"INDEX(E617:E621,MATCH(I617,C617:C621,0))","v":25000},{"$f":"IF(H617>H621,VLOOKUP(H617,A617:F621,6),0)","v":0.1},{"$f":"VLOOKUP(H617,A617:G621,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",B617,IF($E$3=\"Female\",B624,IF($E$3=\"Senior Citizen\",B631,B638)))","v":185000},0]
[{"$f":"B617+1","v":100001},150000,0.1,{"$f":"B617","v":100000},{"$f":"(B618-B617)*C618","v":5000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O617+1","v":185001},250000,0.2]
[{"$f":"B618+1","v":150001},250000,0.2,{"$f":"B618","v":150000},{"$f":"E618+(B619-B618)*C619","v":25000},0.1,0.02,{"$f":"IF(I617=C621,E620+ROUND((H617-J617),0)*I617,IF(I617=C620,E619+ROUND((H617-J617)*I617,0),IF(I617=C619,E618+ROUND((H617-J617)*I617,0),IF(I617=C618,E617+ROUND((H617-J617)*I617,0),E616+ROUND((H617-J617)*I617,0)))))","v":496000},{"$f":"MIN(K621:L621)","v":49600},{"$f":"ROUND(SUM(H619+I619)*M617,0)","v":10912},{"$f":"SUM(H619:J619)","v":556512},null,null,{"$f":"O618+1","v":250001},0,0.3]
[{"$f":"B619+1","v":250001},null,0.3,{"$f":"B619","v":250000},{"$f":"IF(J617=0,0,E619)","v":25000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O619+1","v":1},0,0]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H617>H621,H617-H621,0)","v":820000},{"$f":"IF(I621>0,ROUND(I621*I617,0),0)","v":246000},{"$f":"I621-J621","v":574000},{"$f":"IF(H619>0,ROUND(H619*L617,0),0)","v":49600},{"$f":"IF(K621>L621,0,L621-K621)","v":0},{"$f":"O620+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H619,IF($E$3=\"Female\",H626,IF($E$3=\"Senior Citizen\",H633,H640)))","v":484000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I619,IF($E$3=\"Female\",I626,IF($E$3=\"Senior Citizen\",I633,I640)))","v":48400}]
[0,135000,0,0,0,0,0,{"$f":"H617","v":1820000},{"$f":"VLOOKUP(H624,A624:C628,3)","v":0.3},{"$f":"INDEX(D624:D628,MATCH(I624,C624:C628,0))","v":250000},{"$f":"INDEX(E624:E628,MATCH(I624,C624:C628,0))","v":21500},{"$f":"IF(H624>H628,VLOOKUP(H624,A624:F628,6),0)","v":0.1},{"$f":"VLOOKUP(H624,A624:G628,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J619,IF($E$3=\"Female\",J626,IF($E$3=\"Senior Citizen\",J633,J640)))","v":10648}]
[{"$f":"B624+1","v":135001},150000,0.1,{"$f":"B624","v":135000},{"$f":"(B625-B624)*C625","v":1500},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K619,IF($E$3=\"Female\",K626,IF($E$3=\"Senior Citizen\",K633,K640)))","v":543048}]
[{"$f":"B625+1","v":150001},250000,0.2,{"$f":"B625","v":150000},{"$f":"E625+(B626-B625)*C626","v":21500},0.1,0.02,{"$f":"IF(I624=C628,E627+ROUND((H624-J624),0)*I624,IF(I624=C627,E626+ROUND((H624-J624)*I624,0),IF(I624=C626,E625+ROUND((H624-J624)*I624,0),IF(I624=C625,E624+ROUND((H624-J624)*I624,0),E623+ROUND((H624-J624)*I624,0)))))","v":492500},{"$f":"MIN(K628:L628)","v":49250},{"$f":"ROUND(SUM(H626+I626)*M624,0)","v":10835},{"$f":"SUM(H626:J626)","v":552585},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A616,IF($E$3=\"Female\",A623,IF($E$3=\"Senior Citizen\",A630,A637)))","v":"(above 65 years)"}]
[{"$f":"B626+1","v":250001},null,0.3,{"$f":"B626","v":250000},{"$f":"IF(J624=0,0,E626)","v":21500},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M621,IF($E$3=\"Female\",M628,IF($E$3=\"Senior Citizen\",M635,M642)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H621","v":1000000},{"$f":"IF(H624>H628,H624-H628,0)","v":820000},{"$f":"IF(I628>0,ROUND(I628*I624,0),0)","v":246000},{"$f":"I628-J628","v":574000},{"$f":"IF(H626>0,ROUND(H626*L624,0),0)","v":49250},{"$f":"IF(K628>L628,0,L628-K628)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K619,IF($E$3=\"Female\",K626,IF($E$3=\"Senior Citizen\",K633,K640)))","v":543048}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,185000,0,0,0,0,0,{"$f":"H617","v":1820000},{"$f":"VLOOKUP(H631,A631:C635,3)","v":0.3},{"$f":"INDEX(D631:D635,MATCH(I631,C631:C635,0))","v":250000},{"$f":"INDEX(E631:E635,MATCH(I631,C631:C635,0))","v":13000},{"$f":"IF(H631>H635,VLOOKUP(H631,A631:F635,6),0)","v":0.1},{"$f":"VLOOKUP(H631,A631:G635,7)","v":0.02}]
[{"$f":"B631+1","v":185001},250000,0.2,{"$f":"B631","v":185000},{"$f":"(B632-B631)*C632","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B632+1","v":250001},null,0.3,{"$f":"B632","v":250000},{"$f":"IF(J631=0,0,E632)","v":13000},0.1,0.02,{"$f":"IF(I631=C635,E634+ROUND((H631-J631),0)*I631,IF(I631=C634,E633+ROUND((H631-J631)*I631,0),IF(I631=C633,E632+ROUND((H631-J631)*I631,0),IF(I631=C632,E631+ROUND((H631-J631)*I631,0),E630+ROUND((H631-J631)*I631,0)))))","v":484000},{"$f":"MIN(K635:L635)","v":48400},{"$f":"ROUND(SUM(H633+I633)*M631,0)","v":10648},{"$f":"SUM(H633:J633)","v":543048}]
[null,null,null,{"$f":"B633","v":0},{"$f":"IF(J631=0,0,E633)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H628","v":1000000},{"$f":"IF(H631>H635,H631-H635,0)","v":820000},{"$f":"IF(I635>0,ROUND(I635*I631,0),0)","v":246000},{"$f":"I635-J635","v":574000},{"$f":"IF(H633>0,ROUND(H633*L631,0),0)","v":48400},{"$f":"IF(K635>L635,0,L635-K635)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,185000,0,0,0,0,0,{"$f":"H617","v":1820000},{"$f":"VLOOKUP(H638,A638:C642,3)","v":0.3},{"$f":"INDEX(D638:D642,MATCH(I638,C638:C642,0))","v":250000},{"$f":"INDEX(E638:E642,MATCH(I638,C638:C642,0))","v":13000},{"$f":"IF(H638>H642,VLOOKUP(H638,A638:F642,6),0)","v":0.1},{"$f":"VLOOKUP(H638,A638:G642,7)","v":0.02}]
[{"$f":"B638+1","v":185001},250000,0.2,{"$f":"B638","v":185000},{"$f":"(B639-B638)*C639","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B639+1","v":250001},null,0.3,{"$f":"B639","v":250000},{"$f":"IF(J638=0,0,E639)","v":13000},0.1,0.02,{"$f":"IF(I638=C642,E641+ROUND((H638-J638),0)*I638,IF(I638=C641,E640+ROUND((H638-J638)*I638,0),IF(I638=C640,E639+ROUND((H638-J638)*I638,0),IF(I638=C639,E638+ROUND((H638-J638)*I638,0),E637+ROUND((H638-J638)*I638,0)))))","v":484000},{"$f":"MIN(K642:L642)","v":48400},{"$f":"ROUND(SUM(H640+I640)*M638,0)","v":10648},{"$f":"SUM(H640:J640)","v":543048}]
[null,null,null,{"$f":"B640","v":0},{"$f":"IF(J638=0,0,E640)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H635","v":1000000},{"$f":"IF(H638>H642,H638-H642,0)","v":820000},{"$f":"IF(I642>0,ROUND(I642*I638,0),0)","v":246000},{"$f":"I642-J642","v":574000},{"$f":"IF(H640>0,ROUND(H640*L638,0),0)","v":48400},{"$f":"IF(K642>L642,0,L642-K642)","v":0}]
[null,null,2007,{"$f":"C643+1","v":2008},null,"2007-08"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C643","v":2007},{"$f":"D643","v":2008}]
[0,110000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H646,A646:C650,3)","v":0.3},{"$f":"INDEX(D646:D650,MATCH(I646,C646:C650,0))","v":250000},{"$f":"INDEX(E646:E650,MATCH(I646,C646:C650,0))","v":24000},{"$f":"IF(H646>H650,VLOOKUP(H646,A646:F650,6),0)","v":0.1},{"$f":"VLOOKUP(H646,A646:G650,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B646,IF($E$3=\"Female\",B653,IF($E$3=\"Senior Citizen\",B660,B667)))","v":195000},0]
[{"$f":"B646+1","v":110001},150000,0.1,{"$f":"B646","v":110000},{"$f":"(B647-B646)*C647","v":4000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O646+1","v":195001},250000,0.2]
[{"$f":"B647+1","v":150001},250000,0.2,{"$f":"B647","v":150000},{"$f":"E647+(B648-B647)*C648","v":24000},0,0.03,{"$f":"IF(I646=C650,E649+ROUND((H646-J646),0)*I646,IF(I646=C649,E648+ROUND((H646-J646)*I646,0),IF(I646=C648,E647+ROUND((H646-J646)*I646,0),IF(I646=C647,E646+ROUND((H646-J646)*I646,0),E645+ROUND((H646-J646)*I646,0)))))","v":495000},{"$f":"MIN(K650:L650)","v":49500},{"$f":"ROUND(SUM(H648+I648)*M646,0)","v":16335},{"$f":"SUM(H648:J648)","v":560835},null,null,{"$f":"O647+1","v":250001},0,0.3]
[{"$f":"B648+1","v":250001},null,0.3,{"$f":"B648","v":250000},{"$f":"IF(J646=0,0,E648)","v":24000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O648+1","v":1},0,0]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H646>H650,H646-H650,0)","v":820000},{"$f":"IF(I650>0,ROUND(I650*I646,0),0)","v":246000},{"$f":"I650-J650","v":574000},{"$f":"IF(H648>0,ROUND(H648*L646,0),0)","v":49500},{"$f":"IF(K650>L650,0,L650-K650)","v":0},{"$f":"O649+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H648,IF($E$3=\"Female\",H655,IF($E$3=\"Senior Citizen\",H662,H669)))","v":482000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I648,IF($E$3=\"Female\",I655,IF($E$3=\"Senior Citizen\",I662,I669)))","v":48200}]
[0,145000,0,0,0,0,0,{"$f":"H646","v":1820000},{"$f":"VLOOKUP(H653,A653:C657,3)","v":0.3},{"$f":"INDEX(D653:D657,MATCH(I653,C653:C657,0))","v":250000},{"$f":"INDEX(E653:E657,MATCH(I653,C653:C657,0))","v":20500},{"$f":"IF(H653>H657,VLOOKUP(H653,A653:F657,6),0)","v":0.1},{"$f":"VLOOKUP(H653,A653:G657,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J648,IF($E$3=\"Female\",J655,IF($E$3=\"Senior Citizen\",J662,J669)))","v":15906}]
[{"$f":"B653+1","v":145001},150000,0.1,{"$f":"B653","v":145000},{"$f":"(B654-B653)*C654","v":500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K648,IF($E$3=\"Female\",K655,IF($E$3=\"Senior Citizen\",K662,K669)))","v":546106}]
[{"$f":"B654+1","v":150001},250000,0.2,{"$f":"B654","v":150000},{"$f":"E654+(B655-B654)*C655","v":20500},0,0.03,{"$f":"IF(I653=C657,E656+ROUND((H653-J653),0)*I653,IF(I653=C656,E655+ROUND((H653-J653)*I653,0),IF(I653=C655,E654+ROUND((H653-J653)*I653,0),IF(I653=C654,E653+ROUND((H653-J653)*I653,0),E652+ROUND((H653-J653)*I653,0)))))","v":491500},{"$f":"MIN(K657:L657)","v":49150},{"$f":"ROUND(SUM(H655+I655)*M653,0)","v":16220},{"$f":"SUM(H655:J655)","v":556870},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A645,IF($E$3=\"Female\",A652,IF($E$3=\"Senior Citizen\",A659,A666)))","v":"(above 65 years)"}]
[{"$f":"B655+1","v":250001},null,0.3,{"$f":"B655","v":250000},{"$f":"IF(J653=0,0,E655)","v":20500},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M650,IF($E$3=\"Female\",M657,IF($E$3=\"Senior Citizen\",M664,M671)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H650","v":1000000},{"$f":"IF(H653>H657,H653-H657,0)","v":820000},{"$f":"IF(I657>0,ROUND(I657*I653,0),0)","v":246000},{"$f":"I657-J657","v":574000},{"$f":"IF(H655>0,ROUND(H655*L653,0),0)","v":49150},{"$f":"IF(K657>L657,0,L657-K657)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K648,IF($E$3=\"Female\",K655,IF($E$3=\"Senior Citizen\",K662,K669)))","v":546106}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,195000,0,0,0,0,0,{"$f":"H646","v":1820000},{"$f":"VLOOKUP(H660,A660:C664,3)","v":0.3},{"$f":"INDEX(D660:D664,MATCH(I660,C660:C664,0))","v":250000},{"$f":"INDEX(E660:E664,MATCH(I660,C660:C664,0))","v":11000},{"$f":"IF(H660>H664,VLOOKUP(H660,A660:F664,6),0)","v":0.1},{"$f":"VLOOKUP(H660,A660:G664,7)","v":0.03}]
[{"$f":"B660+1","v":195001},250000,0.2,{"$f":"B660","v":195000},{"$f":"(B661-B660)*C661","v":11000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B661+1","v":250001},null,0.3,{"$f":"B661","v":250000},{"$f":"IF(J660=0,0,E661)","v":11000},0.1,0.03,{"$f":"IF(I660=C664,E663+ROUND((H660-J660),0)*I660,IF(I660=C663,E662+ROUND((H660-J660)*I660,0),IF(I660=C662,E661+ROUND((H660-J660)*I660,0),IF(I660=C661,E660+ROUND((H660-J660)*I660,0),E659+ROUND((H660-J660)*I660,0)))))","v":482000},{"$f":"MIN(K664:L664)","v":48200},{"$f":"ROUND(SUM(H662+I662)*M660,0)","v":15906},{"$f":"SUM(H662:J662)","v":546106}]
[null,null,null,{"$f":"B662","v":0},{"$f":"IF(J660=0,0,E662)","v":11000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H657","v":1000000},{"$f":"IF(H660>H664,H660-H664,0)","v":820000},{"$f":"IF(I664>0,ROUND(I664*I660,0),0)","v":246000},{"$f":"I664-J664","v":574000},{"$f":"IF(H662>0,ROUND(H662*L660,0),0)","v":48200},{"$f":"IF(K664>L664,0,L664-K664)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,195000,0,0,0,0,0,{"$f":"H646","v":1820000},{"$f":"VLOOKUP(H667,A667:C671,3)","v":0.3},{"$f":"INDEX(D667:D671,MATCH(I667,C667:C671,0))","v":250000},{"$f":"INDEX(E667:E671,MATCH(I667,C667:C671,0))","v":11000},{"$f":"IF(H667>H671,VLOOKUP(H667,A667:F671,6),0)","v":0.1},{"$f":"VLOOKUP(H667,A667:G671,7)","v":0.03}]
[{"$f":"B667+1","v":195001},250000,0.2,{"$f":"B667","v":195000},{"$f":"(B668-B667)*C668","v":11000},0.1,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B668+1","v":250001},null,0.3,{"$f":"B668","v":250000},{"$f":"IF(J667=0,0,E668)","v":11000},0.1,0.03,{"$f":"IF(I667=C671,E670+ROUND((H667-J667),0)*I667,IF(I667=C670,E669+ROUND((H667-J667)*I667,0),IF(I667=C669,E668+ROUND((H667-J667)*I667,0),IF(I667=C668,E667+ROUND((H667-J667)*I667,0),E666+ROUND((H667-J667)*I667,0)))))","v":482000},{"$f":"MIN(K671:L671)","v":48200},{"$f":"ROUND(SUM(H669+I669)*M667,0)","v":15906},{"$f":"SUM(H669:J669)","v":546106}]
[null,null,null,{"$f":"B669","v":0},{"$f":"IF(J667=0,0,E669)","v":11000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H664","v":1000000},{"$f":"IF(H667>H671,H667-H671,0)","v":820000},{"$f":"IF(I671>0,ROUND(I671*I667,0),0)","v":246000},{"$f":"I671-J671","v":574000},{"$f":"IF(H669>0,ROUND(H669*L667,0),0)","v":48200},{"$f":"IF(K671>L671,0,L671-K671)","v":0}]
[null,null,2008,{"$f":"C672+1","v":2009},null,"2008-09"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C672","v":2008},{"$f":"D672","v":2009}]
[0,150000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H675,A675:C679,3)","v":0.3},{"$f":"INDEX(D675:D679,MATCH(I675,C675:C679,0))","v":500000},{"$f":"INDEX(E675:E679,MATCH(I675,C675:C679,0))","v":55000},{"$f":"IF(H675>H679,VLOOKUP(H675,A675:F679,6),0)","v":0.1},{"$f":"VLOOKUP(H675,A675:G679,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B675,IF($E$3=\"Female\",B682,IF($E$3=\"Senior Citizen\",B689,B696)))","v":225000},0]
[{"$f":"B675+1","v":150001},300000,0.1,{"$f":"B675","v":150000},{"$f":"(B676-B675)*C676","v":15000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O675+1","v":225001},300000,0.1]
[{"$f":"B676+1","v":300001},500000,0.2,{"$f":"B676","v":300000},{"$f":"E676+(B677-B676)*C677","v":55000},0,0.03,{"$f":"IF(I675=C679,E678+ROUND((H675-J675),0)*I675,IF(I675=C678,E677+ROUND((H675-J675)*I675,0),IF(I675=C677,E676+ROUND((H675-J675)*I675,0),IF(I675=C676,E675+ROUND((H675-J675)*I675,0),E674+ROUND((H675-J675)*I675,0)))))","v":451000},{"$f":"MIN(K679:L679)","v":45100},{"$f":"ROUND(SUM(H677+I677)*M675,0)","v":14883},{"$f":"SUM(H677:J677)","v":510983},null,null,{"$f":"O676+1","v":300001},500000,0.2]
[{"$f":"B677+1","v":500001},null,0.3,{"$f":"B677","v":500000},{"$f":"IF(J675=0,0,E677)","v":55000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O677+1","v":500001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H675>H679,H675-H679,0)","v":820000},{"$f":"IF(I679>0,ROUND(I679*I675,0),0)","v":246000},{"$f":"I679-J679","v":574000},{"$f":"IF(H677>0,ROUND(H677*L675,0),0)","v":45100},{"$f":"IF(K679>L679,0,L679-K679)","v":0},{"$f":"O678+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H677,IF($E$3=\"Female\",H684,IF($E$3=\"Senior Citizen\",H691,H698)))","v":443500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I677,IF($E$3=\"Female\",I684,IF($E$3=\"Senior Citizen\",I691,I698)))","v":44350}]
[0,180000,0,0,0,0,0,{"$f":"H675","v":1820000},{"$f":"VLOOKUP(H682,A682:C686,3)","v":0.3},{"$f":"INDEX(D682:D686,MATCH(I682,C682:C686,0))","v":500000},{"$f":"INDEX(E682:E686,MATCH(I682,C682:C686,0))","v":52000},{"$f":"IF(H682>H686,VLOOKUP(H682,A682:F686,6),0)","v":0.1},{"$f":"VLOOKUP(H682,A682:G686,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J677,IF($E$3=\"Female\",J684,IF($E$3=\"Senior Citizen\",J691,J698)))","v":14636}]
[{"$f":"B682+1","v":180001},300000,0.1,{"$f":"B682","v":180000},{"$f":"(B683-B682)*C683","v":12000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K677,IF($E$3=\"Female\",K684,IF($E$3=\"Senior Citizen\",K691,K698)))","v":502486}]
[{"$f":"B683+1","v":300001},500000,0.2,{"$f":"B683","v":300000},{"$f":"E683+(B684-B683)*C684","v":52000},0,0.03,{"$f":"IF(I682=C686,E685+ROUND((H682-J682),0)*I682,IF(I682=C685,E684+ROUND((H682-J682)*I682,0),IF(I682=C684,E683+ROUND((H682-J682)*I682,0),IF(I682=C683,E682+ROUND((H682-J682)*I682,0),E681+ROUND((H682-J682)*I682,0)))))","v":448000},{"$f":"MIN(K686:L686)","v":44800},{"$f":"ROUND(SUM(H684+I684)*M682,0)","v":14784},{"$f":"SUM(H684:J684)","v":507584},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A674,IF($E$3=\"Female\",A681,IF($E$3=\"Senior Citizen\",A688,A695)))","v":"(above 65 years)"}]
[{"$f":"B684+1","v":500001},null,0.3,{"$f":"B684","v":500000},{"$f":"IF(J682=0,0,E684)","v":52000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M679,IF($E$3=\"Female\",M686,IF($E$3=\"Senior Citizen\",M693,M700)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H679","v":1000000},{"$f":"IF(H682>H686,H682-H686,0)","v":820000},{"$f":"IF(I686>0,ROUND(I686*I682,0),0)","v":246000},{"$f":"I686-J686","v":574000},{"$f":"IF(H684>0,ROUND(H684*L682,0),0)","v":44800},{"$f":"IF(K686>L686,0,L686-K686)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K677,IF($E$3=\"Female\",K684,IF($E$3=\"Senior Citizen\",K691,K698)))","v":502486}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,225000,0,0,0,0,0,{"$f":"H675","v":1820000},{"$f":"VLOOKUP(H689,A689:C693,3)","v":0.3},{"$f":"INDEX(D689:D693,MATCH(I689,C689:C693,0))","v":500000},{"$f":"INDEX(E689:E693,MATCH(I689,C689:C693,0))","v":47500},{"$f":"IF(H689>H693,VLOOKUP(H689,A689:F693,6),0)","v":0.1},{"$f":"VLOOKUP(H689,A689:G693,7)","v":0.03}]
[{"$f":"B689+1","v":225001},300000,0.1,{"$f":"B689","v":225000},{"$f":"(B690-B689)*C690","v":7500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B690+1","v":300001},500000,0.2,{"$f":"B690","v":300000},{"$f":"E690+(B691-B690)*C691","v":47500},0,0.03,{"$f":"IF(I689=C693,E692+ROUND((H689-J689),0)*I689,IF(I689=C692,E691+ROUND((H689-J689)*I689,0),IF(I689=C691,E690+ROUND((H689-J689)*I689,0),IF(I689=C690,E689+ROUND((H689-J689)*I689,0),E688+ROUND((H689-J689)*I689,0)))))","v":443500},{"$f":"MIN(K693:L693)","v":44350},{"$f":"ROUND(SUM(H691+I691)*M689,0)","v":14636},{"$f":"SUM(H691:J691)","v":502486}]
[{"$f":"B691+1","v":500001},null,0.3,{"$f":"B691","v":500000},{"$f":"IF(J689=0,0,E691)","v":47500},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H686","v":1000000},{"$f":"IF(H689>H693,H689-H693,0)","v":820000},{"$f":"IF(I693>0,ROUND(I693*I689,0),0)","v":246000},{"$f":"I693-J693","v":574000},{"$f":"IF(H691>0,ROUND(H691*L689,0),0)","v":44350},{"$f":"IF(K693>L693,0,L693-K693)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,225000,0,0,0,0,0,{"$f":"H675","v":1820000},{"$f":"VLOOKUP(H696,A696:C700,3)","v":0.3},{"$f":"INDEX(D696:D700,MATCH(I696,C696:C700,0))","v":500000},{"$f":"INDEX(E696:E700,MATCH(I696,C696:C700,0))","v":47500},{"$f":"IF(H696>H700,VLOOKUP(H696,A696:F700,6),0)","v":0.1},{"$f":"VLOOKUP(H696,A696:G700,7)","v":0.03}]
[{"$f":"B696+1","v":225001},300000,0.1,{"$f":"B696","v":225000},{"$f":"(B697-B696)*C697","v":7500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B697+1","v":300001},500000,0.2,{"$f":"B697","v":300000},{"$f":"E697+(B698-B697)*C698","v":47500},0,0.03,{"$f":"IF(I696=C700,E699+ROUND((H696-J696),0)*I696,IF(I696=C699,E698+ROUND((H696-J696)*I696,0),IF(I696=C698,E697+ROUND((H696-J696)*I696,0),IF(I696=C697,E696+ROUND((H696-J696)*I696,0),E695+ROUND((H696-J696)*I696,0)))))","v":443500},{"$f":"MIN(K700:L700)","v":44350},{"$f":"ROUND(SUM(H698+I698)*M696,0)","v":14636},{"$f":"SUM(H698:J698)","v":502486}]
[{"$f":"B698+1","v":500001},null,0.3,{"$f":"B698","v":500000},{"$f":"IF(J696=0,0,E698)","v":47500},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H693","v":1000000},{"$f":"IF(H696>H700,H696-H700,0)","v":820000},{"$f":"IF(I700>0,ROUND(I700*I696,0),0)","v":246000},{"$f":"I700-J700","v":574000},{"$f":"IF(H698>0,ROUND(H698*L696,0),0)","v":44350},{"$f":"IF(K700>L700,0,L700-K700)","v":0}]
[null,null,2009,{"$f":"C701+1","v":2010},null,"2009-10"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C701","v":2009},{"$f":"D701","v":2010}]
[0,160000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H704,A704:C708,3)","v":0.3},{"$f":"INDEX(D704:D708,MATCH(I704,C704:C708,0))","v":500000},{"$f":"INDEX(E704:E708,MATCH(I704,C704:C708,0))","v":54000},{"$f":"IF(H704>H708,VLOOKUP(H704,A704:F708,6),0)","v":0},{"$f":"VLOOKUP(H704,A704:G708,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B704,IF($E$3=\"Female\",B711,IF($E$3=\"Senior Citizen\",B718,B725)))","v":240000},0]
[{"$f":"B704+1","v":160001},300000,0.1,{"$f":"B704","v":160000},{"$f":"(B705-B704)*C705","v":14000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O704+1","v":240001},300000,0.1]
[{"$f":"B705+1","v":300001},500000,0.2,{"$f":"B705","v":300000},{"$f":"E705+(B706-B705)*C706","v":54000},0,0.03,{"$f":"IF(I704=C708,E707+ROUND((H704-J704),0)*I704,IF(I704=C707,E706+ROUND((H704-J704)*I704,0),IF(I704=C706,E705+ROUND((H704-J704)*I704,0),IF(I704=C705,E704+ROUND((H704-J704)*I704,0),E703+ROUND((H704-J704)*I704,0)))))","v":450000},{"$f":"MIN(K708:L708)","v":0},{"$f":"ROUND(SUM(H706+I706)*M704,0)","v":13500},{"$f":"SUM(H706:J706)","v":463500},null,null,{"$f":"O705+1","v":300001},500000,0.2]
[{"$f":"B706+1","v":500001},null,0.3,{"$f":"B706","v":500000},{"$f":"IF(J704=0,0,E706)","v":54000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O706+1","v":500001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H704>H708,H704-H708,0)","v":1820000},{"$f":"IF(I708>0,ROUND(I708*I704,0),0)","v":546000},{"$f":"I708-J708","v":1274000},{"$f":"IF(H706>0,ROUND(H706*L704,0),0)","v":0},{"$f":"IF(K708>L708,0,L708-K708)","v":0},{"$f":"O707+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H706,IF($E$3=\"Female\",H713,IF($E$3=\"Senior Citizen\",H720,H727)))","v":442000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I706,IF($E$3=\"Female\",I713,IF($E$3=\"Senior Citizen\",I720,I727)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H704","v":1820000},{"$f":"VLOOKUP(H711,A711:C715,3)","v":0.3},{"$f":"INDEX(D711:D715,MATCH(I711,C711:C715,0))","v":500000},{"$f":"INDEX(E711:E715,MATCH(I711,C711:C715,0))","v":51000},{"$f":"IF(H711>H715,VLOOKUP(H711,A711:F715,6),0)","v":0},{"$f":"VLOOKUP(H711,A711:G715,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J706,IF($E$3=\"Female\",J713,IF($E$3=\"Senior Citizen\",J720,J727)))","v":13260}]
[{"$f":"B711+1","v":190001},300000,0.1,{"$f":"B711","v":190000},{"$f":"(B712-B711)*C712","v":11000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K706,IF($E$3=\"Female\",K713,IF($E$3=\"Senior Citizen\",K720,K727)))","v":455260}]
[{"$f":"B712+1","v":300001},500000,0.2,{"$f":"B712","v":300000},{"$f":"E712+(B713-B712)*C713","v":51000},0,0.03,{"$f":"IF(I711=C715,E714+ROUND((H711-J711),0)*I711,IF(I711=C714,E713+ROUND((H711-J711)*I711,0),IF(I711=C713,E712+ROUND((H711-J711)*I711,0),IF(I711=C712,E711+ROUND((H711-J711)*I711,0),E710+ROUND((H711-J711)*I711,0)))))","v":447000},{"$f":"MIN(K715:L715)","v":0},{"$f":"ROUND(SUM(H713+I713)*M711,0)","v":13410},{"$f":"SUM(H713:J713)","v":460410},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A703,IF($E$3=\"Female\",A710,IF($E$3=\"Senior Citizen\",A717,A724)))","v":"(above 65 years)"}]
[{"$f":"B713+1","v":500001},null,0.3,{"$f":"B713","v":500000},{"$f":"IF(J711=0,0,E713)","v":51000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M708,IF($E$3=\"Female\",M715,IF($E$3=\"Senior Citizen\",M722,M729)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H708","v":0},{"$f":"IF(H711>H715,H711-H715,0)","v":1820000},{"$f":"IF(I715>0,ROUND(I715*I711,0),0)","v":546000},{"$f":"I715-J715","v":1274000},{"$f":"IF(H713>0,ROUND(H713*L711,0),0)","v":0},{"$f":"IF(K715>L715,0,L715-K715)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K706,IF($E$3=\"Female\",K713,IF($E$3=\"Senior Citizen\",K720,K727)))","v":455260}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,240000,0,0,0,0,0,{"$f":"H704","v":1820000},{"$f":"VLOOKUP(H718,A718:C722,3)","v":0.3},{"$f":"INDEX(D718:D722,MATCH(I718,C718:C722,0))","v":500000},{"$f":"INDEX(E718:E722,MATCH(I718,C718:C722,0))","v":46000},{"$f":"IF(H718>H722,VLOOKUP(H718,A718:F722,6),0)","v":0},{"$f":"VLOOKUP(H718,A718:G722,7)","v":0.03}]
[{"$f":"B718+1","v":240001},300000,0.1,{"$f":"B718","v":240000},{"$f":"(B719-B718)*C719","v":6000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B719+1","v":300001},500000,0.2,{"$f":"B719","v":300000},{"$f":"E719+(B720-B719)*C720","v":46000},0,0.03,{"$f":"IF(I718=C722,E721+ROUND((H718-J718),0)*I718,IF(I718=C721,E720+ROUND((H718-J718)*I718,0),IF(I718=C720,E719+ROUND((H718-J718)*I718,0),IF(I718=C719,E718+ROUND((H718-J718)*I718,0),E717+ROUND((H718-J718)*I718,0)))))","v":442000},{"$f":"MIN(K722:L722)","v":0},{"$f":"ROUND(SUM(H720+I720)*M718,0)","v":13260},{"$f":"SUM(H720:J720)","v":455260}]
[{"$f":"B720+1","v":500001},null,0.3,{"$f":"B720","v":500000},{"$f":"IF(J718=0,0,E720)","v":46000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H715","v":0},{"$f":"IF(H718>H722,H718-H722,0)","v":1820000},{"$f":"IF(I722>0,ROUND(I722*I718,0),0)","v":546000},{"$f":"I722-J722","v":1274000},{"$f":"IF(H720>0,ROUND(H720*L718,0),0)","v":0},{"$f":"IF(K722>L722,0,L722-K722)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,240000,0,0,0,0,0,{"$f":"H704","v":1820000},{"$f":"VLOOKUP(H725,A725:C729,3)","v":0.3},{"$f":"INDEX(D725:D729,MATCH(I725,C725:C729,0))","v":500000},{"$f":"INDEX(E725:E729,MATCH(I725,C725:C729,0))","v":46000},{"$f":"IF(H725>H729,VLOOKUP(H725,A725:F729,6),0)","v":0},{"$f":"VLOOKUP(H725,A725:G729,7)","v":0.03}]
[{"$f":"B725+1","v":240001},300000,0.1,{"$f":"B725","v":240000},{"$f":"(B726-B725)*C726","v":6000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B726+1","v":300001},500000,0.2,{"$f":"B726","v":300000},{"$f":"E726+(B727-B726)*C727","v":46000},0,0.03,{"$f":"IF(I725=C729,E728+ROUND((H725-J725),0)*I725,IF(I725=C728,E727+ROUND((H725-J725)*I725,0),IF(I725=C727,E726+ROUND((H725-J725)*I725,0),IF(I725=C726,E725+ROUND((H725-J725)*I725,0),E724+ROUND((H725-J725)*I725,0)))))","v":442000},{"$f":"MIN(K729:L729)","v":0},{"$f":"ROUND(SUM(H727+I727)*M725,0)","v":13260},{"$f":"SUM(H727:J727)","v":455260}]
[{"$f":"B727+1","v":500001},null,0.3,{"$f":"B727","v":500000},{"$f":"IF(J725=0,0,E727)","v":46000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H722","v":0},{"$f":"IF(H725>H729,H725-H729,0)","v":1820000},{"$f":"IF(I729>0,ROUND(I729*I725,0),0)","v":546000},{"$f":"I729-J729","v":1274000},{"$f":"IF(H727>0,ROUND(H727*L725,0),0)","v":0},{"$f":"IF(K729>L729,0,L729-K729)","v":0}]
[null,null,2010,{"$f":"C730+1","v":2011},null,"2010-11"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C730","v":2010},{"$f":"D730","v":2011}]
[0,160000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H733,A733:C737,3)","v":0.3},{"$f":"INDEX(D733:D737,MATCH(I733,C733:C737,0))","v":800000},{"$f":"INDEX(E733:E737,MATCH(I733,C733:C737,0))","v":94000},{"$f":"IF(H733>H737,VLOOKUP(H733,A733:F737,6),0)","v":0},{"$f":"VLOOKUP(H733,A733:G737,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B733,IF($E$3=\"Female\",B740,IF($E$3=\"Senior Citizen\",B747,B754)))","v":240000},0]
[{"$f":"B733+1","v":160001},500000,0.1,{"$f":"B733","v":160000},{"$f":"(B734-B733)*C734","v":34000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O733+1","v":240001},500000,0.1]
[{"$f":"B734+1","v":500001},800000,0.2,{"$f":"B734","v":500000},{"$f":"E734+(B735-B734)*C735","v":94000},0,0.03,{"$f":"IF(I733=C737,E736+ROUND((H733-J733),0)*I733,IF(I733=C736,E735+ROUND((H733-J733)*I733,0),IF(I733=C735,E734+ROUND((H733-J733)*I733,0),IF(I733=C734,E733+ROUND((H733-J733)*I733,0),E732+ROUND((H733-J733)*I733,0)))))","v":400000},{"$f":"MIN(K737:L737)","v":0},{"$f":"ROUND(SUM(H735+I735)*M733,0)","v":12000},{"$f":"SUM(H735:J735)","v":412000},null,null,{"$f":"O734+1","v":500001},800000,0.2]
[{"$f":"B735+1","v":800001},null,0.3,{"$f":"B735","v":800000},{"$f":"IF(J733=0,0,E735)","v":94000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O735+1","v":800001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H733>H737,H733-H737,0)","v":1820000},{"$f":"IF(I737>0,ROUND(I737*I733,0),0)","v":546000},{"$f":"I737-J737","v":1274000},{"$f":"IF(H735>0,ROUND(H735*L733,0),0)","v":0},{"$f":"IF(K737>L737,0,L737-K737)","v":0},{"$f":"O736+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H735,IF($E$3=\"Female\",H742,IF($E$3=\"Senior Citizen\",H749,H756)))","v":392000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I735,IF($E$3=\"Female\",I742,IF($E$3=\"Senior Citizen\",I749,I756)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H733","v":1820000},{"$f":"VLOOKUP(H740,A740:C744,3)","v":0.3},{"$f":"INDEX(D740:D744,MATCH(I740,C740:C744,0))","v":800000},{"$f":"INDEX(E740:E744,MATCH(I740,C740:C744,0))","v":91000},{"$f":"IF(H740>H744,VLOOKUP(H740,A740:F744,6),0)","v":0},{"$f":"VLOOKUP(H740,A740:G744,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J735,IF($E$3=\"Female\",J742,IF($E$3=\"Senior Citizen\",J749,J756)))","v":11760}]
[{"$f":"B740+1","v":190001},500000,0.1,{"$f":"B740","v":190000},{"$f":"(B741-B740)*C741","v":31000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K735,IF($E$3=\"Female\",K742,IF($E$3=\"Senior Citizen\",K749,K756)))","v":403760}]
[{"$f":"B741+1","v":500001},800000,0.2,{"$f":"B741","v":500000},{"$f":"E741+(B742-B741)*C742","v":91000},0,0.03,{"$f":"IF(I740=C744,E743+ROUND((H740-J740),0)*I740,IF(I740=C743,E742+ROUND((H740-J740)*I740,0),IF(I740=C742,E741+ROUND((H740-J740)*I740,0),IF(I740=C741,E740+ROUND((H740-J740)*I740,0),E739+ROUND((H740-J740)*I740,0)))))","v":397000},{"$f":"MIN(K744:L744)","v":0},{"$f":"ROUND(SUM(H742+I742)*M740,0)","v":11910},{"$f":"SUM(H742:J742)","v":408910},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A732,IF($E$3=\"Female\",A739,IF($E$3=\"Senior Citizen\",A746,A753)))","v":"(above 65 years)"}]
[{"$f":"B742+1","v":800001},null,0.3,{"$f":"B742","v":800000},{"$f":"IF(J740=0,0,E742)","v":91000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M737,IF($E$3=\"Female\",M744,IF($E$3=\"Senior Citizen\",M751,M758)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H737","v":0},{"$f":"IF(H740>H744,H740-H744,0)","v":1820000},{"$f":"IF(I744>0,ROUND(I744*I740,0),0)","v":546000},{"$f":"I744-J744","v":1274000},{"$f":"IF(H742>0,ROUND(H742*L740,0),0)","v":0},{"$f":"IF(K744>L744,0,L744-K744)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K735,IF($E$3=\"Female\",K742,IF($E$3=\"Senior Citizen\",K749,K756)))","v":403760}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,240000,0,0,0,0,0,{"$f":"H733","v":1820000},{"$f":"VLOOKUP(H747,A747:C751,3)","v":0.3},{"$f":"INDEX(D747:D751,MATCH(I747,C747:C751,0))","v":800000},{"$f":"INDEX(E747:E751,MATCH(I747,C747:C751,0))","v":86000},{"$f":"IF(H747>H751,VLOOKUP(H747,A747:F751,6),0)","v":0},{"$f":"VLOOKUP(H747,A747:G751,7)","v":0.03}]
[{"$f":"B747+1","v":240001},500000,0.1,{"$f":"B747","v":240000},{"$f":"(B748-B747)*C748","v":26000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B748+1","v":500001},800000,0.2,{"$f":"B748","v":500000},{"$f":"E748+(B749-B748)*C749","v":86000},0,0.03,{"$f":"IF(I747=C751,E750+ROUND((H747-J747),0)*I747,IF(I747=C750,E749+ROUND((H747-J747)*I747,0),IF(I747=C749,E748+ROUND((H747-J747)*I747,0),IF(I747=C748,E747+ROUND((H747-J747)*I747,0),E746+ROUND((H747-J747)*I747,0)))))","v":392000},{"$f":"MIN(K751:L751)","v":0},{"$f":"ROUND(SUM(H749+I749)*M747,0)","v":11760},{"$f":"SUM(H749:J749)","v":403760}]
[{"$f":"B749+1","v":800001},null,0.3,{"$f":"B749","v":800000},{"$f":"IF(J747=0,0,E749)","v":86000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H744","v":0},{"$f":"IF(H747>H751,H747-H751,0)","v":1820000},{"$f":"IF(I751>0,ROUND(I751*I747,0),0)","v":546000},{"$f":"I751-J751","v":1274000},{"$f":"IF(H749>0,ROUND(H749*L747,0),0)","v":0},{"$f":"IF(K751>L751,0,L751-K751)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,240000,0,0,0,0,0,{"$f":"H733","v":1820000},{"$f":"VLOOKUP(H754,A754:C758,3)","v":0.3},{"$f":"INDEX(D754:D758,MATCH(I754,C754:C758,0))","v":800000},{"$f":"INDEX(E754:E758,MATCH(I754,C754:C758,0))","v":86000},{"$f":"IF(H754>H758,VLOOKUP(H754,A754:F758,6),0)","v":0},{"$f":"VLOOKUP(H754,A754:G758,7)","v":0.03}]
[{"$f":"B754+1","v":240001},500000,0.1,{"$f":"B754","v":240000},{"$f":"(B755-B754)*C755","v":26000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B755+1","v":500001},800000,0.2,{"$f":"B755","v":500000},{"$f":"E755+(B756-B755)*C756","v":86000},0,0.03,{"$f":"IF(I754=C758,E757+ROUND((H754-J754),0)*I754,IF(I754=C757,E756+ROUND((H754-J754)*I754,0),IF(I754=C756,E755+ROUND((H754-J754)*I754,0),IF(I754=C755,E754+ROUND((H754-J754)*I754,0),E753+ROUND((H754-J754)*I754,0)))))","v":392000},{"$f":"MIN(K758:L758)","v":0},{"$f":"ROUND(SUM(H756+I756)*M754,0)","v":11760},{"$f":"SUM(H756:J756)","v":403760}]
[{"$f":"B756+1","v":800001},null,0.3,{"$f":"B756","v":800000},{"$f":"IF(J754=0,0,E756)","v":86000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H751","v":0},{"$f":"IF(H754>H758,H754-H758,0)","v":1820000},{"$f":"IF(I758>0,ROUND(I758*I754,0),0)","v":546000},{"$f":"I758-J758","v":1274000},{"$f":"IF(H756>0,ROUND(H756*L754,0),0)","v":0},{"$f":"IF(K758>L758,0,L758-K758)","v":0}]
[null,null,2011,{"$f":"C759+1","v":2012},null,"2011-12"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C759","v":2011},{"$f":"D759","v":2012}]
[0,180000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H762,A762:C766,3)","v":0.3},{"$f":"INDEX(D762:D766,MATCH(I762,C762:C766,0))","v":800000},{"$f":"INDEX(E762:E766,MATCH(I762,C762:C766,0))","v":92000},{"$f":"IF(H762>H766,VLOOKUP(H762,A762:F766,6),0)","v":0},{"$f":"VLOOKUP(H762,A762:G766,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B762,IF($E$3=\"Female\",B769,IF($E$3=\"Senior Citizen\",B776,B783)))","v":250000},0]
[{"$f":"B762+1","v":180001},500000,0.1,{"$f":"B762","v":180000},{"$f":"(B763-B762)*C763","v":32000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O762+1","v":250001},500000,0.1]
[{"$f":"B763+1","v":500001},800000,0.2,{"$f":"B763","v":500000},{"$f":"E763+(B764-B763)*C764","v":92000},0,0.03,{"$f":"IF(I762=C766,E765+ROUND((H762-J762),0)*I762,IF(I762=C765,E764+ROUND((H762-J762)*I762,0),IF(I762=C764,E763+ROUND((H762-J762)*I762,0),IF(I762=C763,E762+ROUND((H762-J762)*I762,0),E761+ROUND((H762-J762)*I762,0)))))","v":398000},{"$f":"MIN(K766:L766)","v":0},{"$f":"ROUND(SUM(H764+I764)*M762,0)","v":11940},{"$f":"SUM(H764:J764)","v":409940},null,null,{"$f":"O763+1","v":500001},800000,0.2]
[{"$f":"B764+1","v":800001},null,0.3,{"$f":"B764","v":800000},{"$f":"IF(J762=0,0,E764)","v":92000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O764+1","v":800001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H762>H766,H762-H766,0)","v":1820000},{"$f":"IF(I766>0,ROUND(I766*I762,0),0)","v":546000},{"$f":"I766-J766","v":1274000},{"$f":"IF(H764>0,ROUND(H764*L762,0),0)","v":0},{"$f":"IF(K766>L766,0,L766-K766)","v":0},{"$f":"O765+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H764,IF($E$3=\"Female\",H771,IF($E$3=\"Senior Citizen\",H778,H785)))","v":391000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I764,IF($E$3=\"Female\",I771,IF($E$3=\"Senior Citizen\",I778,I785)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H762","v":1820000},{"$f":"VLOOKUP(H769,A769:C773,3)","v":0.3},{"$f":"INDEX(D769:D773,MATCH(I769,C769:C773,0))","v":800000},{"$f":"INDEX(E769:E773,MATCH(I769,C769:C773,0))","v":91000},{"$f":"IF(H769>H773,VLOOKUP(H769,A769:F773,6),0)","v":0},{"$f":"VLOOKUP(H769,A769:G773,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J764,IF($E$3=\"Female\",J771,IF($E$3=\"Senior Citizen\",J778,J785)))","v":11730}]
[{"$f":"B769+1","v":190001},500000,0.1,{"$f":"B769","v":190000},{"$f":"(B770-B769)*C770","v":31000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K764,IF($E$3=\"Female\",K771,IF($E$3=\"Senior Citizen\",K778,K785)))","v":402730}]
[{"$f":"B770+1","v":500001},800000,0.2,{"$f":"B770","v":500000},{"$f":"E770+(B771-B770)*C771","v":91000},0,0.03,{"$f":"IF(I769=C773,E772+ROUND((H769-J769),0)*I769,IF(I769=C772,E771+ROUND((H769-J769)*I769,0),IF(I769=C771,E770+ROUND((H769-J769)*I769,0),IF(I769=C770,E769+ROUND((H769-J769)*I769,0),E768+ROUND((H769-J769)*I769,0)))))","v":397000},{"$f":"MIN(K773:L773)","v":0},{"$f":"ROUND(SUM(H771+I771)*M769,0)","v":11910},{"$f":"SUM(H771:J771)","v":408910},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A761,IF($E$3=\"Female\",A768,IF($E$3=\"Senior Citizen\",A775,A782)))","v":"(Above 60 year but less than 80)"}]
[{"$f":"B771+1","v":800001},null,0.3,{"$f":"B771","v":800000},{"$f":"IF(J769=0,0,E771)","v":91000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M766,IF($E$3=\"Female\",M773,IF($E$3=\"Senior Citizen\",M780,M787)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H766","v":0},{"$f":"IF(H769>H773,H769-H773,0)","v":1820000},{"$f":"IF(I773>0,ROUND(I773*I769,0),0)","v":546000},{"$f":"I773-J773","v":1274000},{"$f":"IF(H771>0,ROUND(H771*L769,0),0)","v":0},{"$f":"IF(K773>L773,0,L773-K773)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K764,IF($E$3=\"Female\",K771,IF($E$3=\"Senior Citizen\",K778,K785)))","v":402730}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,250000,0,0,0,0,0,{"$f":"H762","v":1820000},{"$f":"VLOOKUP(H776,A776:C780,3)","v":0.3},{"$f":"INDEX(D776:D780,MATCH(I776,C776:C780,0))","v":800000},{"$f":"INDEX(E776:E780,MATCH(I776,C776:C780,0))","v":85000},{"$f":"IF(H776>H780,VLOOKUP(H776,A776:F780,6),0)","v":0},{"$f":"VLOOKUP(H776,A776:G780,7)","v":0.03}]
[{"$f":"B776+1","v":250001},500000,0.1,{"$f":"B776","v":250000},{"$f":"(B777-B776)*C777","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B777+1","v":500001},800000,0.2,{"$f":"B777","v":500000},{"$f":"E777+(B778-B777)*C778","v":85000},0,0.03,{"$f":"IF(I776=C780,E779+ROUND((H776-J776),0)*I776,IF(I776=C779,E778+ROUND((H776-J776)*I776,0),IF(I776=C778,E777+ROUND((H776-J776)*I776,0),IF(I776=C777,E776+ROUND((H776-J776)*I776,0),E775+ROUND((H776-J776)*I776,0)))))","v":391000},{"$f":"MIN(K780:L780)","v":0},{"$f":"ROUND(SUM(H778+I778)*M776,0)","v":11730},{"$f":"SUM(H778:J778)","v":402730}]
[{"$f":"B778+1","v":800001},null,0.3,{"$f":"B778","v":800000},{"$f":"IF(J776=0,0,E778)","v":85000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H773","v":0},{"$f":"IF(H776>H780,H776-H780,0)","v":1820000},{"$f":"IF(I780>0,ROUND(I780*I776,0),0)","v":546000},{"$f":"I780-J780","v":1274000},{"$f":"IF(H778>0,ROUND(H778*L776,0),0)","v":0},{"$f":"IF(K780>L780,0,L780-K780)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H762","v":1820000},{"$f":"VLOOKUP(H783,A783:C787,3)","v":0.3},{"$f":"INDEX(D783:D787,MATCH(I783,C783:C787,0))","v":800000},{"$f":"INDEX(E783:E787,MATCH(I783,C783:C787,0))","v":60000},{"$f":"IF(H783>H787,VLOOKUP(H783,A783:F787,6),0)","v":0},{"$f":"VLOOKUP(H783,A783:G787,7)","v":0.03}]
[{"$f":"B783+1","v":500001},800000,0.2,{"$f":"B783","v":500000},{"$f":"(B784-B783)*C784","v":60000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B784+1","v":800001},null,0.3,{"$f":"B784","v":800000},{"$f":"IF(J783=0,0,E784)","v":60000},0,0.03,{"$f":"IF(I783=C787,E786+ROUND((H783-J783),0)*I783,IF(I783=C786,E785+ROUND((H783-J783)*I783,0),IF(I783=C785,E784+ROUND((H783-J783)*I783,0),IF(I783=C784,E783+ROUND((H783-J783)*I783,0),E782+ROUND((H783-J783)*I783,0)))))","v":366000},{"$f":"MIN(K787:L787)","v":0},{"$f":"ROUND(SUM(H785+I785)*M783,0)","v":10980},{"$f":"SUM(H785:J785)","v":376980}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H780","v":0},{"$f":"IF(H783>H787,H783-H787,0)","v":1820000},{"$f":"IF(I787>0,ROUND(I787*I783,0),0)","v":546000},{"$f":"I787-J787","v":1274000},{"$f":"IF(H785>0,ROUND(H785*L783,0),0)","v":0},{"$f":"IF(K787>L787,0,L787-K787)","v":0}]
[null,null,2012,{"$f":"C788+1","v":2013},null,"2012-13"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C788","v":2012},{"$f":"D788","v":2013}]
[0,200000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H791,A791:C795,3)","v":0.3},{"$f":"INDEX(D791:D795,MATCH(I791,C791:C795,0))","v":1000000},{"$f":"INDEX(E791:E795,MATCH(I791,C791:C795,0))","v":130000},{"$f":"IF(H791>H795,VLOOKUP(H791,A791:F795,6),0)","v":0},{"$f":"VLOOKUP(H791,A791:G795,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B791,IF($E$3=\"Female\",B798,IF($E$3=\"Senior Citizen\",B805,B812)))","v":250000},0]
[{"$f":"B791+1","v":200001},500000,0.1,{"$f":"B791","v":200000},{"$f":"(B792-B791)*C792","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O791+1","v":250001},500000,0.1]
[{"$f":"B792+1","v":500001},1000000,0.2,{"$f":"B792","v":500000},{"$f":"E792+(B793-B792)*C793","v":130000},0,0.03,{"$f":"IF(I791=C795,E794+ROUND((H791-J791),0)*I791,IF(I791=C794,E793+ROUND((H791-J791)*I791,0),IF(I791=C793,E792+ROUND((H791-J791)*I791,0),IF(I791=C792,E791+ROUND((H791-J791)*I791,0),E790+ROUND((H791-J791)*I791,0)))))","v":376000},{"$f":"MIN(K795:L795)","v":0},{"$f":"ROUND(SUM(H793+I793)*M791,0)","v":11280},{"$f":"SUM(H793:J793)","v":387280},null,null,{"$f":"O792+1","v":500001},1000000,0.2]
[{"$f":"B793+1","v":1000001},null,0.3,{"$f":"B793","v":1000000},{"$f":"IF(J791=0,0,E793)","v":130000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O793+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H791>H795,H791-H795,0)","v":1820000},{"$f":"IF(I795>0,ROUND(I795*I791,0),0)","v":546000},{"$f":"I795-J795","v":1274000},{"$f":"IF(H793>0,ROUND(H793*L791,0),0)","v":0},{"$f":"IF(K795>L795,0,L795-K795)","v":0},{"$f":"O794+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H793,IF($E$3=\"Female\",H800,IF($E$3=\"Senior Citizen\",H807,H814)))","v":371000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I793,IF($E$3=\"Female\",I800,IF($E$3=\"Senior Citizen\",I807,I814)))","v":0}]
[0,200000,0,0,0,0,0,{"$f":"H791","v":1820000},{"$f":"VLOOKUP(H798,A798:C802,3)","v":0.3},{"$f":"INDEX(D798:D802,MATCH(I798,C798:C802,0))","v":1000000},{"$f":"INDEX(E798:E802,MATCH(I798,C798:C802,0))","v":130000},{"$f":"IF(H798>H802,VLOOKUP(H798,A798:F802,6),0)","v":0},{"$f":"VLOOKUP(H798,A798:G802,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J793,IF($E$3=\"Female\",J800,IF($E$3=\"Senior Citizen\",J807,J814)))","v":11130}]
[{"$f":"B798+1","v":200001},500000,0.1,{"$f":"B798","v":200000},{"$f":"(B799-B798)*C799","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K793,IF($E$3=\"Female\",K800,IF($E$3=\"Senior Citizen\",K807,K814)))","v":382130}]
[{"$f":"B799+1","v":500001},1000000,0.2,{"$f":"B799","v":500000},{"$f":"E799+(B800-B799)*C800","v":130000},0,0.03,{"$f":"IF(I798=C802,E801+ROUND((H798-J798),0)*I798,IF(I798=C801,E800+ROUND((H798-J798)*I798,0),IF(I798=C800,E799+ROUND((H798-J798)*I798,0),IF(I798=C799,E798+ROUND((H798-J798)*I798,0),E797+ROUND((H798-J798)*I798,0)))))","v":376000},{"$f":"MIN(K802:L802)","v":0},{"$f":"ROUND(SUM(H800+I800)*M798,0)","v":11280},{"$f":"SUM(H800:J800)","v":387280},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A790,IF($E$3=\"Female\",A797,IF($E$3=\"Senior Citizen\",A804,A811)))","v":"(above 65 years)"}]
[{"$f":"B800+1","v":1000001},null,0.3,{"$f":"B800","v":1000000},{"$f":"IF(J798=0,0,E800)","v":130000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M795,IF($E$3=\"Female\",M802,IF($E$3=\"Senior Citizen\",M809,M816)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H795","v":0},{"$f":"IF(H798>H802,H798-H802,0)","v":1820000},{"$f":"IF(I802>0,ROUND(I802*I798,0),0)","v":546000},{"$f":"I802-J802","v":1274000},{"$f":"IF(H800>0,ROUND(H800*L798,0),0)","v":0},{"$f":"IF(K802>L802,0,L802-K802)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K793,IF($E$3=\"Female\",K800,IF($E$3=\"Senior Citizen\",K807,K814)))","v":382130}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,250000,0,0,0,0,0,{"$f":"H791","v":1820000},{"$f":"VLOOKUP(H805,A805:C809,3)","v":0.3},{"$f":"INDEX(D805:D809,MATCH(I805,C805:C809,0))","v":1000000},{"$f":"INDEX(E805:E809,MATCH(I805,C805:C809,0))","v":125000},{"$f":"IF(H805>H809,VLOOKUP(H805,A805:F809,6),0)","v":0},{"$f":"VLOOKUP(H805,A805:G809,7)","v":0.03}]
[{"$f":"B805+1","v":250001},500000,0.1,{"$f":"B805","v":250000},{"$f":"(B806-B805)*C806","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B806+1","v":500001},1000000,0.2,{"$f":"B806","v":500000},{"$f":"E806+(B807-B806)*C807","v":125000},0,0.03,{"$f":"IF(I805=C809,E808+ROUND((H805-J805),0)*I805,IF(I805=C808,E807+ROUND((H805-J805)*I805,0),IF(I805=C807,E806+ROUND((H805-J805)*I805,0),IF(I805=C806,E805+ROUND((H805-J805)*I805,0),E804+ROUND((H805-J805)*I805,0)))))","v":371000},{"$f":"MIN(K809:L809)","v":0},{"$f":"ROUND(SUM(H807+I807)*M805,0)","v":11130},{"$f":"SUM(H807:J807)","v":382130}]
[{"$f":"B807+1","v":1000001},null,0.3,{"$f":"B807","v":1000000},{"$f":"IF(J805=0,0,E807)","v":125000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H802","v":0},{"$f":"IF(H805>H809,H805-H809,0)","v":1820000},{"$f":"IF(I809>0,ROUND(I809*I805,0),0)","v":546000},{"$f":"I809-J809","v":1274000},{"$f":"IF(H807>0,ROUND(H807*L805,0),0)","v":0},{"$f":"IF(K809>L809,0,L809-K809)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H791","v":1820000},{"$f":"VLOOKUP(H812,A812:C816,3)","v":0.3},{"$f":"INDEX(D812:D816,MATCH(I812,C812:C816,0))","v":1000000},{"$f":"INDEX(E812:E816,MATCH(I812,C812:C816,0))","v":100000},{"$f":"IF(H812>H816,VLOOKUP(H812,A812:F816,6),0)","v":0},{"$f":"VLOOKUP(H812,A812:G816,7)","v":0.03}]
[{"$f":"B812+1","v":500001},1000000,0.2,{"$f":"B812","v":500000},{"$f":"(B813-B812)*C813","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B813+1","v":1000001},null,0.3,{"$f":"B813","v":1000000},{"$f":"IF(J812=0,0,E813)","v":100000},0,0.03,{"$f":"IF(I812=C816,E815+ROUND((H812-J812),0)*I812,IF(I812=C815,E814+ROUND((H812-J812)*I812,0),IF(I812=C814,E813+ROUND((H812-J812)*I812,0),IF(I812=C813,E812+ROUND((H812-J812)*I812,0),E811+ROUND((H812-J812)*I812,0)))))","v":346000},{"$f":"MIN(K816:L816)","v":0},{"$f":"ROUND(SUM(H814+I814)*M812,0)","v":10380},{"$f":"SUM(H814:J814)","v":356380}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H809","v":0},{"$f":"IF(H812>H816,H812-H816,0)","v":1820000},{"$f":"IF(I816>0,ROUND(I816*I812,0),0)","v":546000},{"$f":"I816-J816","v":1274000},{"$f":"IF(H814>0,ROUND(H814*L812,0),0)","v":0},{"$f":"IF(K816>L816,0,L816-K816)","v":0}]
[null,null,2013,{"$f":"C817+1","v":2014},null,"2013-14"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C817","v":2013},{"$f":"D817","v":2014}]
[0,200000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H820,A820:C824,3)","v":0.3},{"$f":"INDEX(D820:D824,MATCH(I820,C820:C824,0))","v":1000000},{"$f":"INDEX(E820:E824,MATCH(I820,C820:C824,0))","v":130000},{"$f":"IF(H820>H824,VLOOKUP(H820,A820:F824,6),0)","v":0},{"$f":"VLOOKUP(H820,A820:G824,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B820,IF($E$3=\"Female\",B827,IF($E$3=\"Senior Citizen\",B834,B841)))","v":250000},0,{"$f":"O820","v":250000}]
[{"$f":"B820+1","v":200001},500000,0.1,{"$f":"B820","v":200000},{"$f":"(B821-B820)*C821","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O820+1","v":250001},500000,0.1]
[{"$f":"B821+1","v":500001},1000000,0.2,{"$f":"B821","v":500000},{"$f":"E821+(B822-B821)*C822","v":130000},0,0.03,{"$f":"IF(I820=C824,E823+ROUND((H820-J820),0)*I820,IF(I820=C823,E822+ROUND((H820-J820)*I820,0),IF(I820=C822,E821+ROUND((H820-J820)*I820,0),IF(I820=C821,E820+ROUND((H820-J820)*I820,0),E819+ROUND((H820-J820)*I820,0)))))","v":376000},{"$f":"MIN(K824:L824)","v":0},{"$f":"ROUND(SUM(H822+I822)*M820,0)","v":11280},{"$f":"SUM(H822:J822)","v":387280},null,null,{"$f":"O821+1","v":500001},1000000,0.2]
[{"$f":"B822+1","v":1000001},null,0.3,{"$f":"B822","v":1000000},{"$f":"IF(J820=0,0,E822)","v":130000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O822+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D824","v":10000000},{"$f":"IF(H820>H824,H820-H824,0)","v":0},{"$f":"IF(I824>0,ROUND(I824*I820,0),0)","v":0},{"$f":"I824-J824","v":0},{"$f":"IF(H822>0,ROUND(H822*L820,0),0)","v":0},{"$f":"IF(K824>L824,0,L824-K824)","v":0},{"$f":"O823+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H822,IF($E$3=\"Female\",H829,IF($E$3=\"Senior Citizen\",H836,H843)))","v":371000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I822,IF($E$3=\"Female\",I829,IF($E$3=\"Senior Citizen\",I836,I843)))","v":0}]
[0,200000,0,0,0,0,0,{"$f":"H820","v":1820000},{"$f":"VLOOKUP(H827,A827:C831,3)","v":0.3},{"$f":"INDEX(D827:D831,MATCH(I827,C827:C831,0))","v":1000000},{"$f":"INDEX(E827:E831,MATCH(I827,C827:C831,0))","v":130000},{"$f":"IF(H827>H831,VLOOKUP(H827,A827:F831,6),0)","v":0},{"$f":"VLOOKUP(H827,A827:G831,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J822,IF($E$3=\"Female\",J829,IF($E$3=\"Senior Citizen\",J836,J843)))","v":11130}]
[{"$f":"B827+1","v":200001},500000,0.1,{"$f":"B827","v":200000},{"$f":"(B828-B827)*C828","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K822,IF($E$3=\"Female\",K829,IF($E$3=\"Senior Citizen\",K836,K843)))","v":382130}]
[{"$f":"B828+1","v":500001},1000000,0.2,{"$f":"B828","v":500000},{"$f":"E828+(B829-B828)*C829","v":130000},0,0.03,{"$f":"IF(I827=C831,E830+ROUND((H827-J827),0)*I827,IF(I827=C830,E829+ROUND((H827-J827)*I827,0),IF(I827=C829,E828+ROUND((H827-J827)*I827,0),IF(I827=C828,E827+ROUND((H827-J827)*I827,0),E826+ROUND((H827-J827)*I827,0)))))","v":376000},{"$f":"MIN(K831:L831)","v":0},{"$f":"ROUND(SUM(H829+I829)*M827,0)","v":11280},{"$f":"SUM(H829:J829)","v":387280},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A819,IF($E$3=\"Female\",A826,IF($E$3=\"Senior Citizen\",A833,A840)))","v":"(Above 60 year but less than 80)"}]
[{"$f":"B829+1","v":1000001},null,0.3,{"$f":"B829","v":1000000},{"$f":"IF(J827=0,0,E829)","v":130000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M824,IF($E$3=\"Female\",M831,IF($E$3=\"Senior Citizen\",M838,M845)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H824","v":10000000},{"$f":"IF(H827>H831,H827-H831,0)","v":0},{"$f":"IF(I831>0,ROUND(I831*I827,0),0)","v":0},{"$f":"I831-J831","v":0},{"$f":"IF(H829>0,ROUND(H829*L827,0),0)","v":0},{"$f":"IF(K831>L831,0,L831-K831)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K822,IF($E$3=\"Female\",K829,IF($E$3=\"Senior Citizen\",K836,K843)))","v":382130}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,250000,0,0,0,0,0,{"$f":"H820","v":1820000},{"$f":"VLOOKUP(H834,A834:C838,3)","v":0.3},{"$f":"INDEX(D834:D838,MATCH(I834,C834:C838,0))","v":1000000},{"$f":"INDEX(E834:E838,MATCH(I834,C834:C838,0))","v":125000},{"$f":"IF(H834>H838,VLOOKUP(H834,A834:F838,6),0)","v":0},{"$f":"VLOOKUP(H834,A834:G838,7)","v":0.03}]
[{"$f":"B834+1","v":250001},500000,0.1,{"$f":"B834","v":250000},{"$f":"(B835-B834)*C835","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B835+1","v":500001},1000000,0.2,{"$f":"B835","v":500000},{"$f":"E835+(B836-B835)*C836","v":125000},0,0.03,{"$f":"IF(I834=C838,E837+ROUND((H834-J834),0)*I834,IF(I834=C837,E836+ROUND((H834-J834)*I834,0),IF(I834=C836,E835+ROUND((H834-J834)*I834,0),IF(I834=C835,E834+ROUND((H834-J834)*I834,0),E833+ROUND((H834-J834)*I834,0)))))","v":371000},{"$f":"MIN(K838:L838)","v":0},{"$f":"ROUND(SUM(H836+I836)*M834,0)","v":11130},{"$f":"SUM(H836:J836)","v":382130}]
[{"$f":"B836+1","v":1000001},null,0.3,{"$f":"B836","v":1000000},{"$f":"IF(J834=0,0,E836)","v":125000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H831","v":10000000},{"$f":"IF(H834>H838,H834-H838,0)","v":0},{"$f":"IF(I838>0,ROUND(I838*I834,0),0)","v":0},{"$f":"I838-J838","v":0},{"$f":"IF(H836>0,ROUND(H836*L834,0),0)","v":0},{"$f":"IF(K838>L838,0,L838-K838)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H820","v":1820000},{"$f":"VLOOKUP(H841,A841:C845,3)","v":0.3},{"$f":"INDEX(D841:D845,MATCH(I841,C841:C845,0))","v":1000000},{"$f":"INDEX(E841:E845,MATCH(I841,C841:C845,0))","v":100000},{"$f":"IF(H841>H845,VLOOKUP(H841,A841:F845,6),0)","v":0},{"$f":"VLOOKUP(H841,A841:G845,7)","v":0.03}]
[{"$f":"B841+1","v":500001},1000000,0.2,{"$f":"B841","v":500000},{"$f":"(B842-B841)*C842","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B842+1","v":1000001},null,0.3,{"$f":"B842","v":1000000},{"$f":"IF(J841=0,0,E842)","v":100000},0.1,0.03,{"$f":"IF(I841=C845,E844+ROUND((H841-J841),0)*I841,IF(I841=C844,E843+ROUND((H841-J841)*I841,0),IF(I841=C843,E842+ROUND((H841-J841)*I841,0),IF(I841=C842,E841+ROUND((H841-J841)*I841,0),E840+ROUND((H841-J841)*I841,0)))))","v":346000},{"$f":"MIN(K845:L845)","v":0},{"$f":"ROUND(SUM(H843+I843)*M841,0)","v":10380},{"$f":"SUM(H843:J843)","v":356380}]
[null,null,null,null,null,0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H838","v":10000000},{"$f":"IF(H841>H845,H841-H845,0)","v":0},{"$f":"IF(I845>0,ROUND(I845*I841,0),0)","v":0},{"$f":"I845-J845","v":0},{"$f":"IF(H843>0,ROUND(H843*L841,0),0)","v":0},{"$f":"IF(K845>L845,0,L845-K845)","v":0}]
[null,null,2014,{"$f":"C846+1","v":2015},null,"2014-15"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C846","v":2014},{"$f":"D846","v":2015}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H849,A849:C853,3)","v":0.3},{"$f":"INDEX(D849:D853,MATCH(I849,C849:C853,0))","v":1000000},{"$f":"INDEX(E849:E853,MATCH(I849,C849:C853,0))","v":125000},{"$f":"IF(H849>H853,VLOOKUP(H849,A849:F853,6),0)","v":0},{"$f":"VLOOKUP(H849,A849:G853,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B849,IF($E$3=\"Female\",B856,IF($E$3=\"Senior Citizen\",B863,B870)))","v":300000},0,{"$f":"O849","v":300000}]
[{"$f":"B849+1","v":250001},500000,0.1,{"$f":"B849","v":250000},{"$f":"(B850-B849)*C850","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O849+1","v":300001},500000,0.1]
[{"$f":"B850+1","v":500001},1000000,0.2,{"$f":"B850","v":500000},{"$f":"E850+(B851-B850)*C851","v":125000},0,0.03,{"$f":"IF(I849=C853,E852+ROUND((H849-J849),0)*I849,IF(I849=C852,E851+ROUND((H849-J849)*I849,0),IF(I849=C851,E850+ROUND((H849-J849)*I849,0),IF(I849=C850,E849+ROUND((H849-J849)*I849,0),E848+ROUND((H849-J849)*I849,0)))))","v":371000},{"$f":"MIN(K853:L853)","v":0},{"$f":"ROUND(SUM(H851+I851)*M849,0)","v":11130},{"$f":"SUM(H851:J851)","v":382130},null,null,{"$f":"O850+1","v":500001},1000000,0.2]
[{"$f":"B851+1","v":1000001},null,0.3,{"$f":"B851","v":1000000},{"$f":"IF(J849=0,0,E851)","v":125000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O851+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D853","v":10000000},{"$f":"IF(H849>H853,H849-H853,0)","v":0},{"$f":"IF(I853>0,ROUND(I853*I849,0),0)","v":0},{"$f":"I853-J853","v":0},{"$f":"IF(H851>0,ROUND(H851*L849,0),0)","v":0},{"$f":"IF(K853>L853,0,L853-K853)","v":0},{"$f":"O852+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H851,IF($E$3=\"Female\",H858,IF($E$3=\"Senior Citizen\",H865,H872)))","v":366000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I851,IF($E$3=\"Female\",I858,IF($E$3=\"Senior Citizen\",I865,I872)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H849","v":1820000},{"$f":"VLOOKUP(H856,A856:C860,3)","v":0.3},{"$f":"INDEX(D856:D860,MATCH(I856,C856:C860,0))","v":1000000},{"$f":"INDEX(E856:E860,MATCH(I856,C856:C860,0))","v":125000},{"$f":"IF(H856>H860,VLOOKUP(H856,A856:F860,6),0)","v":0},{"$f":"VLOOKUP(H856,A856:G860,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J851,IF($E$3=\"Female\",J858,IF($E$3=\"Senior Citizen\",J865,J872)))","v":10980}]
[{"$f":"B856+1","v":250001},500000,0.1,{"$f":"B856","v":250000},{"$f":"(B857-B856)*C857","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K851,IF($E$3=\"Female\",K858,IF($E$3=\"Senior Citizen\",K865,K872)))","v":376980}]
[{"$f":"B857+1","v":500001},1000000,0.2,{"$f":"B857","v":500000},{"$f":"E857+(B858-B857)*C858","v":125000},0,0.03,{"$f":"IF(I856=C860,E859+ROUND((H856-J856),0)*I856,IF(I856=C859,E858+ROUND((H856-J856)*I856,0),IF(I856=C858,E857+ROUND((H856-J856)*I856,0),IF(I856=C857,E856+ROUND((H856-J856)*I856,0),E855+ROUND((H856-J856)*I856,0)))))","v":371000},{"$f":"MIN(K860:L860)","v":0},{"$f":"ROUND(SUM(H858+I858)*M856,0)","v":11130},{"$f":"SUM(H858:J858)","v":382130},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A848,IF($E$3=\"Female\",A855,IF($E$3=\"Senior Citizen\",A862,A869)))","v":"(Above 60 year but less than 80)"}]
[{"$f":"B858+1","v":1000001},null,0.3,{"$f":"B858","v":1000000},{"$f":"IF(J856=0,0,E858)","v":125000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M853,IF($E$3=\"Female\",M860,IF($E$3=\"Senior Citizen\",M867,M874)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H853","v":10000000},{"$f":"IF(H856>H860,H856-H860,0)","v":0},{"$f":"IF(I860>0,ROUND(I860*I856,0),0)","v":0},{"$f":"I860-J860","v":0},{"$f":"IF(H858>0,ROUND(H858*L856,0),0)","v":0},{"$f":"IF(K860>L860,0,L860-K860)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K851,IF($E$3=\"Female\",K858,IF($E$3=\"Senior Citizen\",K865,K872)))","v":376980}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H849","v":1820000},{"$f":"VLOOKUP(H863,A863:C867,3)","v":0.3},{"$f":"INDEX(D863:D867,MATCH(I863,C863:C867,0))","v":1000000},{"$f":"INDEX(E863:E867,MATCH(I863,C863:C867,0))","v":120000},{"$f":"IF(H863>H867,VLOOKUP(H863,A863:F867,6),0)","v":0},{"$f":"VLOOKUP(H863,A863:G867,7)","v":0.03}]
[{"$f":"B863+1","v":300001},500000,0.1,{"$f":"B863","v":300000},{"$f":"(B864-B863)*C864","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B864+1","v":500001},1000000,0.2,{"$f":"B864","v":500000},{"$f":"E864+(B865-B864)*C865","v":120000},0,0.03,{"$f":"IF(I863=C867,E866+ROUND((H863-J863),0)*I863,IF(I863=C866,E865+ROUND((H863-J863)*I863,0),IF(I863=C865,E864+ROUND((H863-J863)*I863,0),IF(I863=C864,E863+ROUND((H863-J863)*I863,0),E862+ROUND((H863-J863)*I863,0)))))","v":366000},{"$f":"MIN(K867:L867)","v":0},{"$f":"ROUND(SUM(H865+I865)*M863,0)","v":10980},{"$f":"SUM(H865:J865)","v":376980}]
[{"$f":"B865+1","v":1000001},null,0.3,{"$f":"B865","v":1000000},{"$f":"IF(J863=0,0,E865)","v":120000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H860","v":10000000},{"$f":"IF(H863>H867,H863-H867,0)","v":0},{"$f":"IF(I867>0,ROUND(I867*I863,0),0)","v":0},{"$f":"I867-J867","v":0},{"$f":"IF(H865>0,ROUND(H865*L863,0),0)","v":0},{"$f":"IF(K867>L867,0,L867-K867)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H849","v":1820000},{"$f":"VLOOKUP(H870,A870:C874,3)","v":0.3},{"$f":"INDEX(D870:D874,MATCH(I870,C870:C874,0))","v":1000000},{"$f":"INDEX(E870:E874,MATCH(I870,C870:C874,0))","v":100000},{"$f":"IF(H870>H874,VLOOKUP(H870,A870:F874,6),0)","v":0},{"$f":"VLOOKUP(H870,A870:G874,7)","v":0.03}]
[{"$f":"B870+1","v":500001},1000000,0.2,{"$f":"B870","v":500000},{"$f":"(B871-B870)*C871","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B871+1","v":1000001},null,0.3,{"$f":"B871","v":1000000},{"$f":"IF(J870=0,0,E871)","v":100000},0.1,0.03,{"$f":"IF(I870=C874,E873+ROUND((H870-J870),0)*I870,IF(I870=C873,E872+ROUND((H870-J870)*I870,0),IF(I870=C872,E871+ROUND((H870-J870)*I870,0),IF(I870=C871,E870+ROUND((H870-J870)*I870,0),E869+ROUND((H870-J870)*I870,0)))))","v":346000},{"$f":"MIN(K874:L874)","v":0},{"$f":"ROUND(SUM(H872+I872)*M870,0)","v":10380},{"$f":"SUM(H872:J872)","v":356380}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H867","v":10000000},{"$f":"IF(H870>H874,H870-H874,0)","v":0},{"$f":"IF(I874>0,ROUND(I874*I870,0),0)","v":0},{"$f":"I874-J874","v":0},{"$f":"IF(H872>0,ROUND(H872*L870,0),0)","v":0},{"$f":"IF(K874>L874,0,L874-K874)","v":0}]
[null,null,2015,{"$f":"C875+1","v":2016},null,"2015-16"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C875","v":2015},{"$f":"D875","v":2016}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H878,A878:C882,3)","v":0.3},{"$f":"INDEX(D878:D882,MATCH(I878,C878:C882,0))","v":1000000},{"$f":"INDEX(E878:E882,MATCH(I878,C878:C882,0))","v":125000},{"$f":"IF(H878>H882,VLOOKUP(H878,A878:F882,6),0)","v":0},{"$f":"VLOOKUP(H878,A878:G882,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B878,IF($E$3=\"Female\",B885,IF($E$3=\"Senior Citizen\",B892,B899)))","v":300000},0,{"$f":"O878","v":300000}]
[{"$f":"B878+1","v":250001},500000,0.1,{"$f":"B878","v":250000},{"$f":"(B879-B878)*C879","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O878+1","v":300001},500000,0.1]
[{"$f":"B879+1","v":500001},1000000,0.2,{"$f":"B879","v":500000},{"$f":"E879+(B880-B879)*C880","v":125000},0,0.03,{"$f":"IF(I878=C882,E881+ROUND((H878-J878),0)*I878,IF(I878=C881,E880+ROUND((H878-J878)*I878,0),IF(I878=C880,E879+ROUND((H878-J878)*I878,0),IF(I878=C879,E878+ROUND((H878-J878)*I878,0),E877+ROUND((H878-J878)*I878,0)))))","v":371000},{"$f":"MIN(K882:L882)","v":0},{"$f":"ROUND(SUM(H880+I880)*M878,0)","v":11130},{"$f":"SUM(H880:J880)","v":382130},null,null,{"$f":"O879+1","v":500001},1000000,0.2]
[{"$f":"B880+1","v":1000001},null,0.3,{"$f":"B880","v":1000000},{"$f":"IF(J878=0,0,E880)","v":125000},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O880+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D882","v":10000000},{"$f":"IF(H878>H882,H878-H882,0)","v":0},{"$f":"IF(I882>0,ROUND(I882*I878,0),0)","v":0},{"$f":"I882-J882","v":0},{"$f":"IF(H880>0,ROUND(H880*L878,0),0)","v":0},{"$f":"IF(K882>L882,0,L882-K882)","v":0},{"$f":"O881+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H880,IF($E$3=\"Female\",H887,IF($E$3=\"Senior Citizen\",H894,H901)))","v":366000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I880,IF($E$3=\"Female\",I887,IF($E$3=\"Senior Citizen\",I894,I901)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H878","v":1820000},{"$f":"VLOOKUP(H885,A885:C889,3)","v":0.3},{"$f":"INDEX(D885:D889,MATCH(I885,C885:C889,0))","v":1000000},{"$f":"INDEX(E885:E889,MATCH(I885,C885:C889,0))","v":125000},{"$f":"IF(H885>H889,VLOOKUP(H885,A885:F889,6),0)","v":0},{"$f":"VLOOKUP(H885,A885:G889,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J880,IF($E$3=\"Female\",J887,IF($E$3=\"Senior Citizen\",J894,J901)))","v":10980}]
[{"$f":"B885+1","v":250001},500000,0.1,{"$f":"B885","v":250000},{"$f":"(B886-B885)*C886","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K880,IF($E$3=\"Female\",K887,IF($E$3=\"Senior Citizen\",K894,K901)))","v":376980}]
[{"$f":"B886+1","v":500001},1000000,0.2,{"$f":"B886","v":500000},{"$f":"E886+(B887-B886)*C887","v":125000},0,0.03,{"$f":"IF(I885=C889,E888+ROUND((H885-J885),0)*I885,IF(I885=C888,E887+ROUND((H885-J885)*I885,0),IF(I885=C887,E886+ROUND((H885-J885)*I885,0),IF(I885=C886,E885+ROUND((H885-J885)*I885,0),E884+ROUND((H885-J885)*I885,0)))))","v":371000},{"$f":"MIN(K889:L889)","v":0},{"$f":"ROUND(SUM(H887+I887)*M885,0)","v":11130},{"$f":"SUM(H887:J887)","v":382130},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A877,IF($E$3=\"Female\",A884,IF($E$3=\"Senior Citizen\",A891,A898)))","v":"(Above 60 year but less than 80)"}]
[{"$f":"B887+1","v":1000001},null,0.3,{"$f":"B887","v":1000000},{"$f":"IF(J885=0,0,E887)","v":125000},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M882,IF($E$3=\"Female\",M889,IF($E$3=\"Senior Citizen\",M896,M903)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H882","v":10000000},{"$f":"IF(H885>H889,H885-H889,0)","v":0},{"$f":"IF(I889>0,ROUND(I889*I885,0),0)","v":0},{"$f":"I889-J889","v":0},{"$f":"IF(H887>0,ROUND(H887*L885,0),0)","v":0},{"$f":"IF(K889>L889,0,L889-K889)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K880,IF($E$3=\"Female\",K887,IF($E$3=\"Senior Citizen\",K894,K901)))","v":376980}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H878","v":1820000},{"$f":"VLOOKUP(H892,A892:C896,3)","v":0.3},{"$f":"INDEX(D892:D896,MATCH(I892,C892:C896,0))","v":1000000},{"$f":"INDEX(E892:E896,MATCH(I892,C892:C896,0))","v":120000},{"$f":"IF(H892>H896,VLOOKUP(H892,A892:F896,6),0)","v":0},{"$f":"VLOOKUP(H892,A892:G896,7)","v":0.03}]
[{"$f":"B892+1","v":300001},500000,0.1,{"$f":"B892","v":300000},{"$f":"(B893-B892)*C893","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B893+1","v":500001},1000000,0.2,{"$f":"B893","v":500000},{"$f":"E893+(B894-B893)*C894","v":120000},0,0.03,{"$f":"IF(I892=C896,E895+ROUND((H892-J892),0)*I892,IF(I892=C895,E894+ROUND((H892-J892)*I892,0),IF(I892=C894,E893+ROUND((H892-J892)*I892,0),IF(I892=C893,E892+ROUND((H892-J892)*I892,0),E891+ROUND((H892-J892)*I892,0)))))","v":366000},{"$f":"MIN(K896:L896)","v":0},{"$f":"ROUND(SUM(H894+I894)*M892,0)","v":10980},{"$f":"SUM(H894:J894)","v":376980}]
[{"$f":"B894+1","v":1000001},null,0.3,{"$f":"B894","v":1000000},{"$f":"IF(J892=0,0,E894)","v":120000},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",null,339004]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H889","v":10000000},{"$f":"IF(H892>H896,H892-H896,0)","v":0},{"$f":"IF(I896>0,ROUND(I896*I892,0),0)","v":0},{"$f":"I896-J896","v":0},{"$f":"IF(H894>0,ROUND(H894*L892,0),0)","v":0},{"$f":"IF(K896>L896,0,L896-K896)","v":0},null,338934]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,{"$f":"O895-O896","v":70}]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H878","v":1820000},{"$f":"VLOOKUP(H899,A899:C903,3)","v":0.3},{"$f":"INDEX(D899:D903,MATCH(I899,C899:C903,0))","v":1000000},{"$f":"INDEX(E899:E903,MATCH(I899,C899:C903,0))","v":100000},{"$f":"IF(H899>H903,VLOOKUP(H899,A899:F903,6),0)","v":0},{"$f":"VLOOKUP(H899,A899:G903,7)","v":0.03}]
[{"$f":"B899+1","v":500001},1000000,0.2,{"$f":"B899","v":500000},{"$f":"(B900-B899)*C900","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B900+1","v":1000001},null,0.3,{"$f":"B900","v":1000000},{"$f":"IF(J899=0,0,E900)","v":100000},0.12,0.03,{"$f":"IF(I899=C903,E902+ROUND((H899-J899),0)*I899,IF(I899=C902,E901+ROUND((H899-J899)*I899,0),IF(I899=C901,E900+ROUND((H899-J899)*I899,0),IF(I899=C900,E899+ROUND((H899-J899)*I899,0),E898+ROUND((H899-J899)*I899,0)))))","v":346000},{"$f":"MIN(K903:L903)","v":0},{"$f":"ROUND(SUM(H901+I901)*M899,0)","v":10380},{"$f":"SUM(H901:J901)","v":356380}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H896","v":10000000},{"$f":"IF(H899>H903,H899-H903,0)","v":0},{"$f":"IF(I903>0,ROUND(I903*I899,0),0)","v":0},{"$f":"I903-J903","v":0},{"$f":"IF(H901>0,ROUND(H901*L899,0),0)","v":0},{"$f":"IF(K903>L903,0,L903-K903)","v":0}]
[null,null,2016,{"$f":"C904+1","v":2017},null,"2016-17"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C904","v":2016},{"$f":"D904","v":2017}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H907,A907:C911,3)","v":0.3},{"$f":"INDEX(D907:D911,MATCH(I907,C907:C911,0))","v":1000000},{"$f":"INDEX(E907:E911,MATCH(I907,C907:C911,0))","v":125000},{"$f":"IF(H907>H911,VLOOKUP(H907,A907:F911,6),0)","v":0},{"$f":"VLOOKUP(H907,A907:G911,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B907,IF($E$3=\"Female\",B914,IF($E$3=\"Senior Citizen\",B921,B928)))","v":300000},0,{"$f":"O907","v":300000}]
[{"$f":"B907+1","v":250001},500000,0.1,{"$f":"B907","v":250000},{"$f":"(B908-B907)*C908","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O907+1","v":300001},500000,0.1]
[{"$f":"B908+1","v":500001},1000000,0.2,{"$f":"B908","v":500000},{"$f":"E908+(B909-B908)*C909","v":125000},0,0.03,{"$f":"IF(I907=C911,E910+ROUND((H907-J907),0)*I907,IF(I907=C910,E909+ROUND((H907-J907)*I907,0),IF(I907=C909,E908+ROUND((H907-J907)*I907,0),IF(I907=C908,E907+ROUND((H907-J907)*I907,0),E906+ROUND((H907-J907)*I907,0)))))","v":371000},{"$f":"MIN(K911:L911)","v":0},{"$f":"ROUND(SUM(H909+I909)*M907,0)","v":11130},{"$f":"SUM(H909:J909)","v":382130},null,null,{"$f":"O908+1","v":500001},1000000,0.2]
[{"$f":"B909+1","v":1000001},null,0.3,{"$f":"B909","v":1000000},{"$f":"IF(J907=0,0,E909)","v":125000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O909+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D911","v":10000000},{"$f":"IF(H907>H911,H907-H911,0)","v":0},{"$f":"IF(I911>0,ROUND(I911*I907,0),0)","v":0},{"$f":"I911-J911","v":0},{"$f":"IF(H909>0,ROUND(H909*L907,0),0)","v":0},{"$f":"IF(K911>L911,0,L911-K911)","v":0},{"$f":"O910+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H909,IF($E$3=\"Female\",H916,IF($E$3=\"Senior Citizen\",H923,H930)))","v":366000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I909,IF($E$3=\"Female\",I916,IF($E$3=\"Senior Citizen\",I923,I930)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H907","v":1820000},{"$f":"VLOOKUP(H914,A914:C918,3)","v":0.3},{"$f":"INDEX(D914:D918,MATCH(I914,C914:C918,0))","v":1000000},{"$f":"INDEX(E914:E918,MATCH(I914,C914:C918,0))","v":125000},{"$f":"IF(H914>H918,VLOOKUP(H914,A914:F918,6),0)","v":0},{"$f":"VLOOKUP(H914,A914:G918,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J909,IF($E$3=\"Female\",J916,IF($E$3=\"Senior Citizen\",J923,J930)))","v":10980}]
[{"$f":"B914+1","v":250001},500000,0.1,{"$f":"B914","v":250000},{"$f":"(B915-B914)*C915","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K909,IF($E$3=\"Female\",K916,IF($E$3=\"Senior Citizen\",K923,K930)))","v":376980}]
[{"$f":"B915+1","v":500001},1000000,0.2,{"$f":"B915","v":500000},{"$f":"E915+(B916-B915)*C916","v":125000},0,0.03,{"$f":"IF(I914=C918,E917+ROUND((H914-J914),0)*I914,IF(I914=C917,E916+ROUND((H914-J914)*I914,0),IF(I914=C916,E915+ROUND((H914-J914)*I914,0),IF(I914=C915,E914+ROUND((H914-J914)*I914,0),E913+ROUND((H914-J914)*I914,0)))))","v":371000},{"$f":"MIN(K918:L918)","v":0},{"$f":"ROUND(SUM(H916+I916)*M914,0)","v":11130},{"$f":"SUM(H916:J916)","v":382130},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A906,IF($E$3=\"Female\",A913,IF($E$3=\"Senior Citizen\",A920,A927)))","v":"(Above 60 year but less than 80)"}]
[{"$f":"B916+1","v":1000001},null,0.3,{"$f":"B916","v":1000000},{"$f":"IF(J914=0,0,E916)","v":125000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M911,IF($E$3=\"Female\",M918,IF($E$3=\"Senior Citizen\",M925,M932)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H911","v":10000000},{"$f":"IF(H914>H918,H914-H918,0)","v":0},{"$f":"IF(I918>0,ROUND(I918*I914,0),0)","v":0},{"$f":"I918-J918","v":0},{"$f":"IF(H916>0,ROUND(H916*L914,0),0)","v":0},{"$f":"IF(K918>L918,0,L918-K918)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K909,IF($E$3=\"Female\",K916,IF($E$3=\"Senior Citizen\",K923,K930)))","v":376980}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H907","v":1820000},{"$f":"VLOOKUP(H921,A921:C925,3)","v":0.3},{"$f":"INDEX(D921:D925,MATCH(I921,C921:C925,0))","v":1000000},{"$f":"INDEX(E921:E925,MATCH(I921,C921:C925,0))","v":120000},{"$f":"IF(H921>H925,VLOOKUP(H921,A921:F925,6),0)","v":0},{"$f":"VLOOKUP(H921,A921:G925,7)","v":0.03}]
[{"$f":"B921+1","v":300001},500000,0.1,{"$f":"B921","v":300000},{"$f":"(B922-B921)*C922","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B922+1","v":500001},1000000,0.2,{"$f":"B922","v":500000},{"$f":"E922+(B923-B922)*C923","v":120000},0,0.03,{"$f":"IF(I921=C925,E924+ROUND((H921-J921),0)*I921,IF(I921=C924,E923+ROUND((H921-J921)*I921,0),IF(I921=C923,E922+ROUND((H921-J921)*I921,0),IF(I921=C922,E921+ROUND((H921-J921)*I921,0),E920+ROUND((H921-J921)*I921,0)))))","v":366000},{"$f":"MIN(K925:L925)","v":0},{"$f":"ROUND(SUM(H923+I923)*M921,0)","v":10980},{"$f":"SUM(H923:J923)","v":376980}]
[{"$f":"B923+1","v":1000001},null,0.3,{"$f":"B923","v":1000000},{"$f":"IF(J921=0,0,E923)","v":120000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",null,339004]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H918","v":10000000},{"$f":"IF(H921>H925,H921-H925,0)","v":0},{"$f":"IF(I925>0,ROUND(I925*I921,0),0)","v":0},{"$f":"I925-J925","v":0},{"$f":"IF(H923>0,ROUND(H923*L921,0),0)","v":0},{"$f":"IF(K925>L925,0,L925-K925)","v":0},null,338934]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,{"$f":"O924-O925","v":70}]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H907","v":1820000},{"$f":"VLOOKUP(H928,A928:C932,3)","v":0.3},{"$f":"INDEX(D928:D932,MATCH(I928,C928:C932,0))","v":1000000},{"$f":"INDEX(E928:E932,MATCH(I928,C928:C932,0))","v":100000},{"$f":"IF(H928>H932,VLOOKUP(H928,A928:F932,6),0)","v":0},{"$f":"VLOOKUP(H928,A928:G932,7)","v":0.03}]
[{"$f":"B928+1","v":500001},1000000,0.2,{"$f":"B928","v":500000},{"$f":"(B929-B928)*C929","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B929+1","v":1000001},null,0.3,{"$f":"B929","v":1000000},{"$f":"IF(J928=0,0,E929)","v":100000},0.15,0.03,{"$f":"IF(I928=C932,E931+ROUND((H928-J928),0)*I928,IF(I928=C931,E930+ROUND((H928-J928)*I928,0),IF(I928=C930,E929+ROUND((H928-J928)*I928,0),IF(I928=C929,E928+ROUND((H928-J928)*I928,0),E927+ROUND((H928-J928)*I928,0)))))","v":346000},{"$f":"MIN(K932:L932)","v":0},{"$f":"ROUND(SUM(H930+I930)*M928,0)","v":10380},{"$f":"SUM(H930:J930)","v":356380}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H925","v":10000000},{"$f":"IF(H928>H932,H928-H932,0)","v":0},{"$f":"IF(I932>0,ROUND(I932*I928,0),0)","v":0},{"$f":"I932-J932","v":0},{"$f":"IF(H930>0,ROUND(H930*L928,0),0)","v":0},{"$f":"IF(K932>L932,0,L932-K932)","v":0}]
[null,null,2017,{"$f":"C933+1","v":2018},null,"2017-18"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C933","v":2017},{"$f":"D933","v":2018}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H936,A936:C940,3)","v":0.3},{"$f":"INDEX(D936:D940,MATCH(I936,C936:C940,0))","v":1000000},{"$f":"INDEX(E936:E940,MATCH(I936,C936:C940,0))","v":112500},{"$f":"IF(H936>10000000,15%,IF(H936>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H936,A936:G940,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B936,IF($E$3=\"Female\",B943,IF($E$3=\"Senior Citizen\",B950,B957)))","v":300000},0,{"$f":"O936","v":300000}]
[{"$f":"B936+1","v":250001},500000,0.05,{"$f":"B936","v":250000},{"$f":"(B937-B936)*C937","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O936+1","v":300001},500000,0.05,null,{"$f":"$E$3","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":366000}]
[{"$f":"B937+1","v":500001},1000000,0.2,{"$f":"B937","v":500000},{"$f":"E937+(B938-B937)*C938","v":112500},0,0.03,{"$f":"IF(I936=C940,E939+ROUND((H936-J936),0)*I936,IF(I936=C939,E938+ROUND((H936-J936)*I936,0),IF(I936=C938,E937+ROUND((H936-J936)*I936,0),IF(I936=C937,E936+ROUND((H936-J936)*I936,0),E935+ROUND((H936-J936)*I936,0)))))","v":358500},{"$f":"MIN(K940:L940)","v":0},{"$f":"ROUND(SUM(H938+I938)*M936,0)","v":10755},{"$f":"SUM(H938:J938)","v":369255},null,null,{"$f":"O937+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":358500},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(112500),IF($U$943>500000,($U$943-500000)*20%+(12500),IF($U$943>250000,($U$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L940","v":0},{"$f":"ROUND(U938*10%,0)","v":281250}]
[{"$f":"B938+1","v":1000001},null,0.3,{"$f":"B938","v":1000000},{"$f":"IF(J936=0,0,E938)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O938+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":358500},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(112500),IF($U$943>500000,($U$943-500000)*20%+(12500),IF($U$943>250000,($U$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L947","v":0},{"$f":"ROUND(U939*10%,0)","v":281250}]
["Surcharge Limit",null,null,{"$f":"IF(L936=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"D940","v":10000000},{"$f":"IF(H936>H940,H936-H940,0)","v":0},{"$f":"IF(I940>0,ROUND(I940*I936,0),0)","v":0},{"$f":"IF(H940>=10000000,Q940+(I940-J940),(I940-J940))","v":281250},{"$f":"IF(H938>0,ROUND(H938*L936,0),0)","v":0},{"$f":"IF(K940>L940,0,L940-K940)","v":0},{"$f":"O939+1","v":1},0,0,{"$f":"W938","v":281250},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":366000},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(110000),IF($U$943>500000,($U$943-500000)*20%+(10000),IF($U$943>300000,($U$943-300000)*5%,\"0\")))","v":2810000},{"$f":"L954","v":0},{"$f":"ROUND(U940*10%,0)","v":281000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H938,IF($E$3=\"Female\",H945,IF($E$3=\"Senior Citizen\",H952,H959)))","v":356000},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":346000},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(100000),IF($U$943>500000,($U$943-500000)*20%,\"0\"))","v":2800000},{"$f":"L961","v":0},{"$f":"ROUND(U941*10%,0)","v":280000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I938,IF($E$3=\"Female\",I945,IF($E$3=\"Senior Citizen\",I952,I959)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H936","v":1820000},{"$f":"VLOOKUP(H943,A943:C947,3)","v":0.3},{"$f":"INDEX(D943:D947,MATCH(I943,C943:C947,0))","v":1000000},{"$f":"INDEX(E943:E947,MATCH(I943,C943:C947,0))","v":112500},{"$f":"IF(H943>10000000,15%,IF(H943>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H943,A943:G947,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J938,IF($E$3=\"Female\",J945,IF($E$3=\"Senior Citizen\",J952,J959)))","v":10680},null,"Tax Income",null,{"$f":"$E$4","v":1820000},{"$f":"S944","v":10000000}]
[{"$f":"B943+1","v":250001},500000,0.05,{"$f":"B943","v":250000},{"$f":"(B944-B943)*C944","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K938,IF($E$3=\"Female\",K945,IF($E$3=\"Senior Citizen\",K952,K959)))","v":366680},null,5000001,10000000,0.1,{"$f":"IF($T$943<=5000000,0,IF($T$943>5000000,ROUND((S944-5000000)*10%,0),IF($T$943>10000000,ROUND((T943-S944)*15%,0))))","v":0}]
[{"$f":"B944+1","v":500001},1000000,0.2,{"$f":"B944","v":500000},{"$f":"E944+(B945-B944)*C945","v":112500},0,0.03,{"$f":"IF(I943=C947,E946+ROUND((H943-J943),0)*I943,IF(I943=C946,E945+ROUND((H943-J943)*I943,0),IF(I943=C945,E944+ROUND((H943-J943)*I943,0),IF(I943=C944,E943+ROUND((H943-J943)*I943,0),E942+ROUND((H943-J943)*I943,0)))))","v":358500},{"$f":"MIN(K947:L947)","v":0},{"$f":"ROUND(SUM(H945+I945)*M943,0)","v":10755},{"$f":"SUM(H945:J945)","v":369255},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A935,IF($E$3=\"Female\",A942,IF($E$3=\"Senior Citizen\",A949,A956)))","v":"(Above 60 year but less than 80)"},null,{"$f":"S944+1","v":10000001},null,0.15,{"$f":"$T$943-R945+1","v":-8180000}]
[{"$f":"B945+1","v":1000001},null,0.3,{"$f":"B945","v":1000000},{"$f":"IF(J943=0,0,E945)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M940,IF($E$3=\"Female\",M947,IF($E$3=\"Senior Citizen\",M954,M961)))","v":0}]
["Surcharge Limit",null,null,{"$f":"IF(L943=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H940","v":10000000},{"$f":"IF(H943>H947,H943-H947,0)","v":0},{"$f":"IF(I947>0,ROUND(I947*I943,0),0)","v":0},{"$f":"IF(H947>=10000000,Q947+(I947-J947),(I947-J947))","v":281250},{"$f":"IF(H945>0,ROUND(H945*L943,0),0)","v":0},{"$f":"IF(K947>L947,0,L947-K947)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K938,IF($E$3=\"Female\",K945,IF($E$3=\"Senior Citizen\",K952,K959)))","v":366680},{"$f":"W939","v":281250}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H936","v":1820000},{"$f":"VLOOKUP(H950,A950:C954,3)","v":0.3},{"$f":"INDEX(D950:D954,MATCH(I950,C950:C954,0))","v":1000000},{"$f":"INDEX(E950:E954,MATCH(I950,C950:C954,0))","v":110000},{"$f":"IF(H950>10000000,15%,IF(H950>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H950,A950:G954,7)","v":0.03}]
[{"$f":"B950+1","v":300001},500000,0.05,{"$f":"B950","v":300000},{"$f":"(B951-B950)*C951","v":10000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B951+1","v":500001},1000000,0.2,{"$f":"B951","v":500000},{"$f":"E951+(B952-B951)*C952","v":110000},0,0.03,{"$f":"IF(I950=C954,E953+ROUND((H950-J950),0)*I950,IF(I950=C953,E952+ROUND((H950-J950)*I950,0),IF(I950=C952,E951+ROUND((H950-J950)*I950,0),IF(I950=C951,E950+ROUND((H950-J950)*I950,0),E949+ROUND((H950-J950)*I950,0)))))","v":356000},{"$f":"MIN(K954:L954)","v":0},{"$f":"ROUND(SUM(H952+I952)*M950,0)","v":10680},{"$f":"SUM(H952:J952)","v":366680}]
[{"$f":"B952+1","v":1000001},null,0.3,{"$f":"B952","v":1000000},{"$f":"IF(J950=0,0,E952)","v":110000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L950=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H947","v":10000000},{"$f":"IF(H950>H954,H950-H954,0)","v":0},{"$f":"IF(I954>0,ROUND(I954*I950,0),0)","v":0},{"$f":"IF(H954>=10000000,Q954+(I954-J954),(I954-J954))","v":281000},{"$f":"IF(H952>0,ROUND(H952*L950,0),0)","v":0},{"$f":"IF(K954>L954,0,L954-K954)","v":0},null,null,null,{"$f":"W940","v":281000}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H936","v":1820000},{"$f":"VLOOKUP(H957,A957:C961,3)","v":0.3},{"$f":"INDEX(D957:D961,MATCH(I957,C957:C961,0))","v":1000000},{"$f":"INDEX(E957:E961,MATCH(I957,C957:C961,0))","v":100000},{"$f":"IF(H957>10000000,15%,IF(H957>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H957,A957:G961,7)","v":0.03}]
[{"$f":"B957+1","v":500001},1000000,0.2,{"$f":"B957","v":500000},{"$f":"(B958-B957)*C958","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B958+1","v":1000001},null,0.3,{"$f":"B958","v":1000000},{"$f":"IF(J957=0,0,E958)","v":100000},0.15,0.03,{"$f":"IF(I957=C961,E960+ROUND((H957-J957),0)*I957,IF(I957=C960,E959+ROUND((H957-J957)*I957,0),IF(I957=C959,E958+ROUND((H957-J957)*I957,0),IF(I957=C958,E957+ROUND((H957-J957)*I957,0),E956+ROUND((H957-J957)*I957,0)))))","v":346000},{"$f":"MIN(K961:L961)","v":0},{"$f":"ROUND(SUM(H959+I959)*M957,0)","v":10380},{"$f":"SUM(H959:J959)","v":356380}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L957=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H954","v":10000000},{"$f":"IF(H957>H961,H957-H961,0)","v":0},{"$f":"IF(I961>0,ROUND(I961*I957,0),0)","v":0},{"$f":"IF(H961>=10000000,Q961+(I961-J961),(I961-J961))","v":280000},{"$f":"IF(H959>0,ROUND(H959*L957,0),0)","v":0},{"$f":"IF(K961>L961,0,L961-K961)","v":0},null,null,null,{"$f":"W941","v":280000}]
[null,null,2018,{"$f":"C962+1","v":2019},null,"2018-19"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C962","v":2018},{"$f":"D962","v":2019}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H965,A965:C969,3)","v":0.3},{"$f":"INDEX(D965:D969,MATCH(I965,C965:C969,0))","v":1000000},{"$f":"INDEX(E965:E969,MATCH(I965,C965:C969,0))","v":112500},{"$f":"IF(H965>10000000,15%,IF(H965>5000000,10%,0%))","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B965,IF($E$3=\"Female\",B972,IF($E$3=\"Senior Citizen\",B979,B986)))","v":300000},0,{"$f":"O965","v":300000}]
[{"$f":"B965+1","v":250001},500000,0.05,{"$f":"B965","v":250000},{"$f":"(B966-B965)*C966","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O965+1","v":300001},500000,0.05,null,{"$f":"$E$3","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":366000}]
[{"$f":"B966+1","v":500001},1000000,0.2,{"$f":"B966","v":500000},{"$f":"E966+(B967-B966)*C967","v":112500},0,0.03,{"$f":"IF(I965=C969,E968+ROUND((H965-J965),0)*I965,IF(I965=C968,E967+ROUND((H965-J965)*I965,0),IF(I965=C967,E966+ROUND((H965-J965)*I965,0),IF(I965=C966,E965+ROUND((H965-J965)*I965,0),E964+ROUND((H965-J965)*I965,0)))))","v":358500},{"$f":"MIN(K969:L969)","v":0},{"$f":"ROUND(SUM(H967+I967)*M965,0)","v":14340},{"$f":"SUM(H967:J967)","v":372840},null,null,{"$f":"O966+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":358500},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(112500),IF($U$943>500000,($U$943-500000)*20%+(12500),IF($U$943>250000,($U$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L969","v":0},{"$f":"ROUND(U967*10%,0)","v":281250}]
[{"$f":"B967+1","v":1000001},null,0.3,{"$f":"B967","v":1000000},{"$f":"IF(J965=0,0,E967)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O967+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":358500},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(112500),IF($U$943>500000,($U$943-500000)*20%+(12500),IF($U$943>250000,($U$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L976","v":0},{"$f":"ROUND(U968*10%,0)","v":281250}]
["Surcharge Limit",null,null,{"$f":"IF(L965=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"D969","v":10000000},{"$f":"IF(H965>H969,H965-H969,0)","v":0},{"$f":"IF(I969>0,ROUND(I969*I965,0),0)","v":0},{"$f":"IF(H969>=10000000,Q969+(I969-J969),(I969-J969))","v":281250},{"$f":"IF(H967>0,ROUND(H967*L965,0),0)","v":0},{"$f":"IF(K969>L969,0,L969-K969)","v":0},{"$f":"O968+1","v":1},0,0,{"$f":"W967","v":281250},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":366000},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(110000),IF($U$943>500000,($U$943-500000)*20%+(10000),IF($U$943>300000,($U$943-300000)*5%,\"0\")))","v":2810000},{"$f":"L983","v":0},{"$f":"ROUND(U969*10%,0)","v":281000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H967,IF($E$3=\"Female\",H974,IF($E$3=\"Senior Citizen\",H981,H988)))","v":356000},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":346000},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(100000),IF($U$943>500000,($U$943-500000)*20%,\"0\"))","v":2800000},{"$f":"L990","v":0},{"$f":"ROUND(U970*10%,0)","v":280000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I967,IF($E$3=\"Female\",I974,IF($E$3=\"Senior Citizen\",I981,I988)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H965","v":1820000},{"$f":"VLOOKUP(H972,A972:C976,3)","v":0.3},{"$f":"INDEX(D972:D976,MATCH(I972,C972:C976,0))","v":1000000},{"$f":"INDEX(E972:E976,MATCH(I972,C972:C976,0))","v":112500},{"$f":"IF(H972>10000000,15%,IF(H972>5000000,10%,0%))","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J967,IF($E$3=\"Female\",J974,IF($E$3=\"Senior Citizen\",J981,J988)))","v":14240},null,"Tax Income",null,{"$f":"$E$4","v":1820000},{"$f":"S973","v":10000000}]
[{"$f":"B972+1","v":250001},500000,0.05,{"$f":"B972","v":250000},{"$f":"(B973-B972)*C973","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K967,IF($E$3=\"Female\",K974,IF($E$3=\"Senior Citizen\",K981,K988)))","v":370240},null,5000001,10000000,0.1,{"$f":"IF($T$943<=5000000,0,IF($T$943>5000000,ROUND((S973-5000000)*10%,0),IF($T$943>10000000,ROUND((T972-S973)*15%,0))))","v":0}]
[{"$f":"B973+1","v":500001},1000000,0.2,{"$f":"B973","v":500000},{"$f":"E973+(B974-B973)*C974","v":112500},0,0.03,{"$f":"IF(I972=C976,E975+ROUND((H972-J972),0)*I972,IF(I972=C975,E974+ROUND((H972-J972)*I972,0),IF(I972=C974,E973+ROUND((H972-J972)*I972,0),IF(I972=C973,E972+ROUND((H972-J972)*I972,0),E971+ROUND((H972-J972)*I972,0)))))","v":358500},{"$f":"MIN(K976:L976)","v":0},{"$f":"ROUND(SUM(H974+I974)*M972,0)","v":14340},{"$f":"SUM(H974:J974)","v":372840},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A964,IF($E$3=\"Female\",A971,IF($E$3=\"Senior Citizen\",A978,A985)))","v":"(Above 60 year but less than 80)"},null,{"$f":"S973+1","v":10000001},null,0.15,{"$f":"$T$943-R974+1","v":-8180000}]
[{"$f":"B974+1","v":1000001},null,0.3,{"$f":"B974","v":1000000},{"$f":"IF(J972=0,0,E974)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M969,IF($E$3=\"Female\",M976,IF($E$3=\"Senior Citizen\",M983,M990)))","v":0}]
["Surcharge Limit",null,null,{"$f":"IF(L972=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H969","v":10000000},{"$f":"IF(H972>H976,H972-H976,0)","v":0},{"$f":"IF(I976>0,ROUND(I976*I972,0),0)","v":0},{"$f":"IF(H976>=10000000,Q976+(I976-J976),(I976-J976))","v":281250},{"$f":"IF(H974>0,ROUND(H974*L972,0),0)","v":0},{"$f":"IF(K976>L976,0,L976-K976)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K967,IF($E$3=\"Female\",K974,IF($E$3=\"Senior Citizen\",K981,K988)))","v":370240},{"$f":"W968","v":281250}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H965","v":1820000},{"$f":"VLOOKUP(H979,A979:C983,3)","v":0.3},{"$f":"INDEX(D979:D983,MATCH(I979,C979:C983,0))","v":1000000},{"$f":"INDEX(E979:E983,MATCH(I979,C979:C983,0))","v":110000},{"$f":"IF(H979>10000000,15%,IF(H979>5000000,10%,0%))","v":0},0.04]
[{"$f":"B979+1","v":300001},500000,0.05,{"$f":"B979","v":300000},{"$f":"(B980-B979)*C980","v":10000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B980+1","v":500001},1000000,0.2,{"$f":"B980","v":500000},{"$f":"E980+(B981-B980)*C981","v":110000},0,0.03,{"$f":"IF(I979=C983,E982+ROUND((H979-J979),0)*I979,IF(I979=C982,E981+ROUND((H979-J979)*I979,0),IF(I979=C981,E980+ROUND((H979-J979)*I979,0),IF(I979=C980,E979+ROUND((H979-J979)*I979,0),E978+ROUND((H979-J979)*I979,0)))))","v":356000},{"$f":"MIN(K983:L983)","v":0},{"$f":"ROUND(SUM(H981+I981)*M979,0)","v":14240},{"$f":"SUM(H981:J981)","v":370240}]
[{"$f":"B981+1","v":1000001},null,0.3,{"$f":"B981","v":1000000},{"$f":"IF(J979=0,0,E981)","v":110000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L979=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H976","v":10000000},{"$f":"IF(H979>H983,H979-H983,0)","v":0},{"$f":"IF(I983>0,ROUND(I983*I979,0),0)","v":0},{"$f":"IF(H983>=10000000,Q983+(I983-J983),(I983-J983))","v":281000},{"$f":"IF(H981>0,ROUND(H981*L979,0),0)","v":0},{"$f":"IF(K983>L983,0,L983-K983)","v":0},null,null,null,{"$f":"W969","v":281000}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H965","v":1820000},{"$f":"VLOOKUP(H986,A986:C990,3)","v":0.3},{"$f":"INDEX(D986:D990,MATCH(I986,C986:C990,0))","v":1000000},{"$f":"INDEX(E986:E990,MATCH(I986,C986:C990,0))","v":100000},{"$f":"IF(H986>10000000,15%,IF(H986>5000000,10%,0%))","v":0},0.04]
[{"$f":"B986+1","v":500001},1000000,0.2,{"$f":"B986","v":500000},{"$f":"(B987-B986)*C987","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B987+1","v":1000001},null,0.3,{"$f":"B987","v":1000000},{"$f":"IF(J986=0,0,E987)","v":100000},0.15,0.03,{"$f":"IF(I986=C990,E989+ROUND((H986-J986),0)*I986,IF(I986=C989,E988+ROUND((H986-J986)*I986,0),IF(I986=C988,E987+ROUND((H986-J986)*I986,0),IF(I986=C987,E986+ROUND((H986-J986)*I986,0),E985+ROUND((H986-J986)*I986,0)))))","v":346000},{"$f":"MIN(K990:L990)","v":0},{"$f":"ROUND(SUM(H988+I988)*M986,0)","v":13840},{"$f":"SUM(H988:J988)","v":359840}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L986=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H983","v":10000000},{"$f":"IF(H986>H990,H986-H990,0)","v":0},{"$f":"IF(I990>0,ROUND(I990*I986,0),0)","v":0},{"$f":"IF(H990>=10000000,Q990+(I990-J990),(I990-J990))","v":280000},{"$f":"IF(H988>0,ROUND(H988*L986,0),0)","v":0},{"$f":"IF(K990>L990,0,L990-K990)","v":0},null,null,null,{"$f":"W970","v":280000}]
[null,null,2019,{"$f":"C991+1","v":2020},null,"2019-20"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C991","v":2019},{"$f":"D991","v":2020},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H994,A994:C998,3)","v":0.3},{"$f":"INDEX(D994:D998,MATCH(I994,C994:C998,0))","v":1000000},{"$f":"INDEX(E994:E998,MATCH(I994,C994:C998,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B994,IF($E$3=\"Female\",B1001,IF($E$3=\"Senior Citizen\",B1008,B1015)))","v":300000},0,{"$f":"O994","v":300000},null,null,null,null,null,null,null,{"$f":"Z993+1","v":5000001},10000000,0.1]
[{"$f":"B994+1","v":250001},500000,0.05,{"$f":"B994","v":250000},{"$f":"(B995-B994)*C995","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O994+1","v":300001},500000,0.05,null,{"$f":"$E$3","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":366000},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z994+1","v":10000001},20000000,0.15]
[{"$f":"B995+1","v":500001},1000000,0.2,{"$f":"B995","v":500000},{"$f":"E995+(B996-B995)*C996","v":112500},0,0.04,{"$f":"IF(I994=C998,E997+ROUND((H994-J994),0)*I994,IF(I994=C997,E996+ROUND((H994-J994)*I994,0),IF(I994=C996,E995+ROUND((H994-J994)*I994,0),IF(I994=C995,E994+ROUND((H994-J994)*I994,0),E993+ROUND((H994-J994)*I994,0)))))","v":358500},{"$f":"MIN(K998:L998)","v":0},{"$f":"ROUND(SUM(H996+I996)*M994,0)","v":14340},{"$f":"SUM(H996:J996)","v":372840},null,null,{"$f":"O995+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":358500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T996*$S$1001,0)","v":0},{"$f":"ROUND(U996*$W$995,0)","v":0},{"$f":"T996+V996-U996-W996","v":-954000},{"$f":"Z995+1","v":20000001},50000000,0.25]
[{"$f":"B996+1","v":1000001},null,0.3,{"$f":"B996","v":1000000},{"$f":"IF(J994=0,0,E996)","v":112500},{"$f":"L994","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O996+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":358500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T997*$S$1001,0)","v":0},{"$f":"ROUND(U997*$W$995,0)","v":0},{"$f":"T997+V997-U997-W997","v":-954000},{"$f":"Z996+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L994=10%,5000000,IF(L994=15%,10000000,IF(L994=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D998","v":50000000},{"$f":"IF(H994>H998,H994-H998,0)","v":0},{"$f":"IF(I998>0,ROUND(I998*I994,0),0)","v":0},{"$f":"IF(H998>=D998,Q998+(I998-J998),(I998-J998))","v":0},{"$f":"IF(H996>0,ROUND(H996*L994,0),0)","v":0},{"$f":"IF(K998>L998,0,L998-K998)","v":0},{"$f":"O997+1","v":1},0,0,{"$f":"W996","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":366000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T998*$S$1001,0)","v":0},{"$f":"ROUND(U998*$W$995,0)","v":0},{"$f":"T998+V998-U998-W998","v":-944000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H996,IF($E$3=\"Female\",H1003,IF($E$3=\"Senior Citizen\",H1010,H1017)))","v":356000},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":346000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T999*$S$1001,0)","v":0},{"$f":"ROUND(U999*$W$995,0)","v":0},{"$f":"T999+V999-U999-W999","v":-954000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I996,IF($E$3=\"Female\",I1003,IF($E$3=\"Senior Citizen\",I1010,I1017)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H994","v":1820000},{"$f":"VLOOKUP(H1001,A1001:C1005,3)","v":0.3},{"$f":"INDEX(D1001:D1005,MATCH(I1001,C1001:C1005,0))","v":1000000},{"$f":"INDEX(E1001:E1005,MATCH(I1001,C1001:C1005,0))","v":112500},{"$f":"L994","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J996,IF($E$3=\"Female\",J1003,IF($E$3=\"Senior Citizen\",J1010,J1017)))","v":14240},null,"Tax Income",{"$f":"L994","v":0},{"$f":"$E$4","v":1820000},{"$f":"IF($S$1001=T1006,S1005,IF(S1001=T1005,S1004,IF(S1001=T1004,S1003,S1002)))","v":5000000}]
[{"$f":"B1001+1","v":250001},500000,0.05,{"$f":"B1001","v":250000},{"$f":"(B1002-B1001)*C1002","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K996,IF($E$3=\"Female\",K1003,IF($E$3=\"Senior Citizen\",K1010,K1017)))","v":370240},null,0,5000000,0,{"$f":"S1004","v":20000000}]
[{"$f":"B1002+1","v":500001},1000000,0.2,{"$f":"B1002","v":500000},{"$f":"E1002+(B1003-B1002)*C1003","v":112500},0,0.04,{"$f":"IF(I1001=C1005,E1004+ROUND((H1001-J1001),0)*I1001,IF(I1001=C1004,E1003+ROUND((H1001-J1001)*I1001,0),IF(I1001=C1003,E1002+ROUND((H1001-J1001)*I1001,0),IF(I1001=C1002,E1001+ROUND((H1001-J1001)*I1001,0),E1000+ROUND((H1001-J1001)*I1001,0)))))","v":358500},{"$f":"MIN(K1005:L1005)","v":0},{"$f":"ROUND(SUM(H1003+I1003)*M1001,0)","v":14340},{"$f":"SUM(H1003:J1003)","v":372840},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A993,IF($E$3=\"Female\",A1000,IF($E$3=\"Senior Citizen\",A1007,A1014)))","v":"(Above 60 year but less than 80)"},null,{"$f":"S1002+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1003+1","v":-3180000}]
[{"$f":"B1003+1","v":1000001},null,0.3,{"$f":"B1003","v":1000000},{"$f":"IF(J1001=0,0,E1003)","v":112500},{"$f":"L1001","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M998,IF($E$3=\"Female\",M1005,IF($E$3=\"Senior Citizen\",M1012,M1019)))","v":0},null,{"$f":"S1003+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1001=10%,5000000,IF(L1001=15%,10000000,IF(L1001=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H998","v":50000000},{"$f":"IF(H1001>H1005,H1001-H1005,0)","v":0},{"$f":"IF(I1005>0,ROUND(I1005*I1001,0),0)","v":0},{"$f":"IF(H1005>=D1005,Q1005+(I1005-J1005),(I1005-J1005))","v":0},{"$f":"IF(H1003>0,ROUND(H1003*L1001,0),0)","v":0},{"$f":"IF(K1005>L1005,0,L1005-K1005)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K996,IF($E$3=\"Female\",K1003,IF($E$3=\"Senior Citizen\",K1010,K1017)))","v":370240},{"$f":"W997","v":0},{"$f":"S1004+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1005+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H994","v":1820000},{"$f":"VLOOKUP(H1008,A1008:C1012,3)","v":0.3},{"$f":"INDEX(D1008:D1012,MATCH(I1008,C1008:C1012,0))","v":1000000},{"$f":"INDEX(E1008:E1012,MATCH(I1008,C1008:C1012,0))","v":110000},{"$f":"L994","v":0},0.04]
[{"$f":"B1008+1","v":300001},500000,0.05,{"$f":"B1008","v":300000},{"$f":"(B1009-B1008)*C1009","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1009+1","v":500001},1000000,0.2,{"$f":"B1009","v":500000},{"$f":"E1009+(B1010-B1009)*C1010","v":110000},0,0.04,{"$f":"IF(I1008=C1012,E1011+ROUND((H1008-J1008),0)*I1008,IF(I1008=C1011,E1010+ROUND((H1008-J1008)*I1008,0),IF(I1008=C1010,E1009+ROUND((H1008-J1008)*I1008,0),IF(I1008=C1009,E1008+ROUND((H1008-J1008)*I1008,0),E1007+ROUND((H1008-J1008)*I1008,0)))))","v":356000},{"$f":"MIN(K1012:L1012)","v":0},{"$f":"ROUND(SUM(H1010+I1010)*M1008,0)","v":14240},{"$f":"SUM(H1010:J1010)","v":370240}]
[{"$f":"B1010+1","v":1000001},null,0.3,{"$f":"B1010","v":1000000},{"$f":"IF(J1008=0,0,E1010)","v":110000},{"$f":"L1008","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1008=10%,5000000,IF(L1008=15%,10000000,IF(L1008=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1005","v":50000000},{"$f":"IF(H1008>H1012,H1008-H1012,0)","v":0},{"$f":"IF(I1012>0,ROUND(I1012*I1008,0),0)","v":0},{"$f":"IF(H1012>=D1012,Q1012+(I1012-J1012),(I1012-J1012))","v":0},{"$f":"IF(H1010>0,ROUND(H1010*L1008,0),0)","v":0},{"$f":"IF(K1012>L1012,0,L1012-K1012)","v":0},null,null,null,{"$f":"W998","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H994","v":1820000},{"$f":"VLOOKUP(H1015,A1015:C1019,3)","v":0.3},{"$f":"INDEX(D1015:D1019,MATCH(I1015,C1015:C1019,0))","v":1000000},{"$f":"INDEX(E1015:E1019,MATCH(I1015,C1015:C1019,0))","v":100000},{"$f":"L994","v":0},0.04]
[{"$f":"B1015+1","v":500001},1000000,0.2,{"$f":"B1015","v":500000},{"$f":"(B1016-B1015)*C1016","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1016+1","v":1000001},null,0.3,{"$f":"B1016","v":1000000},{"$f":"IF(J1015=0,0,E1016)","v":100000},0,0.04,{"$f":"IF(I1015=C1019,E1018+ROUND((H1015-J1015),0)*I1015,IF(I1015=C1018,E1017+ROUND((H1015-J1015)*I1015,0),IF(I1015=C1017,E1016+ROUND((H1015-J1015)*I1015,0),IF(I1015=C1016,E1015+ROUND((H1015-J1015)*I1015,0),E1014+ROUND((H1015-J1015)*I1015,0)))))","v":346000},{"$f":"MIN(K1019:L1019)","v":0},{"$f":"ROUND(SUM(H1017+I1017)*M1015,0)","v":13840},{"$f":"SUM(H1017:J1017)","v":359840}]
[null,null,null,null,null,{"$f":"L1015","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1015=10%,5000000,IF(L1015=15%,10000000,IF(L1015=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1012","v":50000000},{"$f":"IF(H1015>H1019,H1015-H1019,0)","v":0},{"$f":"IF(I1019>0,ROUND(I1019*I1015,0),0)","v":0},{"$f":"IF(H1019>=D1019,Q1019+(I1019-J1019),(I1019-J1019))","v":0},{"$f":"IF(H1017>0,ROUND(H1017*L1015,0),0)","v":0},{"$f":"IF(K1019>L1019,0,L1019-K1019)","v":0},null,null,null,{"$f":"W999","v":0}]
[null,null,2020,{"$f":"C1020+1","v":2021},null,"2020-21"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1020","v":2020},{"$f":"D1020","v":2021},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H1023,A1023:C1027,3)","v":0.3},{"$f":"INDEX(D1023:D1027,MATCH(I1023,C1023:C1027,0))","v":1000000},{"$f":"INDEX(E1023:E1027,MATCH(I1023,C1023:C1027,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1023,IF($E$3=\"Female\",B1030,IF($E$3=\"Senior Citizen\",B1037,B1044)))","v":300000},0,{"$f":"O1023","v":300000},null,null,null,null,null,null,null,{"$f":"Z1022+1","v":5000001},10000000,0.1]
[{"$f":"B1023+1","v":250001},500000,0.05,{"$f":"B1023","v":250000},{"$f":"(B1024-B1023)*C1024","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1023+1","v":300001},500000,0.05,null,{"$f":"$E$3","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":366000},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1023+1","v":10000001},20000000,0.15]
[{"$f":"B1024+1","v":500001},1000000,0.2,{"$f":"B1024","v":500000},{"$f":"E1024+(B1025-B1024)*C1025","v":112500},0,0.04,{"$f":"IF(I1023=C1027,E1026+ROUND((H1023-J1023),0)*I1023,IF(I1023=C1026,E1025+ROUND((H1023-J1023)*I1023,0),IF(I1023=C1025,E1024+ROUND((H1023-J1023)*I1023,0),IF(I1023=C1024,E1023+ROUND((H1023-J1023)*I1023,0),E1022+ROUND((H1023-J1023)*I1023,0)))))","v":358500},{"$f":"MIN(K1027:L1027)","v":0},{"$f":"ROUND(SUM(H1025+I1025)*M1023,0)","v":14340},{"$f":"SUM(H1025:J1025)","v":372840},null,null,{"$f":"O1024+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":358500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1025*$S$1001,0)","v":0},{"$f":"ROUND(U1025*$W$995,0)","v":0},{"$f":"T1025+V1025-U1025-W1025","v":-954000},{"$f":"Z1024+1","v":20000001},50000000,0.25]
[{"$f":"B1025+1","v":1000001},null,0.3,{"$f":"B1025","v":1000000},{"$f":"IF(J1023=0,0,E1025)","v":112500},{"$f":"L1023","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1025+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":358500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1026*$S$1001,0)","v":0},{"$f":"ROUND(U1026*$W$995,0)","v":0},{"$f":"T1026+V1026-U1026-W1026","v":-954000},{"$f":"Z1025+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1023=10%,5000000,IF(L1023=15%,10000000,IF(L1023=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1027","v":50000000},{"$f":"IF(H1023>H1027,H1023-H1027,0)","v":0},{"$f":"IF(I1027>0,ROUND(I1027*I1023,0),0)","v":0},{"$f":"IF(H1027>=D1027,Q1027+(I1027-J1027),(I1027-J1027))","v":0},{"$f":"IF(H1025>0,ROUND(H1025*L1023,0),0)","v":0},{"$f":"IF(K1027>L1027,0,L1027-K1027)","v":0},{"$f":"O1026+1","v":1},0,0,{"$f":"W1025","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":366000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1027*$S$1001,0)","v":0},{"$f":"ROUND(U1027*$W$995,0)","v":0},{"$f":"T1027+V1027-U1027-W1027","v":-944000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1025,IF($E$3=\"Female\",H1032,IF($E$3=\"Senior Citizen\",H1039,H1046)))","v":356000},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":346000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1028*$S$1001,0)","v":0},{"$f":"ROUND(U1028*$W$995,0)","v":0},{"$f":"T1028+V1028-U1028-W1028","v":-954000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1025,IF($E$3=\"Female\",I1032,IF($E$3=\"Senior Citizen\",I1039,I1046)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1023","v":1820000},{"$f":"VLOOKUP(H1030,A1030:C1034,3)","v":0.3},{"$f":"INDEX(D1030:D1034,MATCH(I1030,C1030:C1034,0))","v":1000000},{"$f":"INDEX(E1030:E1034,MATCH(I1030,C1030:C1034,0))","v":112500},{"$f":"L1023","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1025,IF($E$3=\"Female\",J1032,IF($E$3=\"Senior Citizen\",J1039,J1046)))","v":14240},null,"Tax Income",{"$f":"L1023","v":0},{"$f":"$E$4","v":1820000},{"$f":"IF($S$1001=T1035,S1034,IF(S1030=T1034,S1033,IF(S1030=T1033,S1032,S1031)))","v":5000000}]
[{"$f":"B1030+1","v":250001},500000,0.05,{"$f":"B1030","v":250000},{"$f":"(B1031-B1030)*C1031","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1025,IF($E$3=\"Female\",K1032,IF($E$3=\"Senior Citizen\",K1039,K1046)))","v":370240},null,0,5000000,0,{"$f":"S1033","v":20000000}]
[{"$f":"B1031+1","v":500001},1000000,0.2,{"$f":"B1031","v":500000},{"$f":"E1031+(B1032-B1031)*C1032","v":112500},0,0.04,{"$f":"IF(I1030=C1034,E1033+ROUND((H1030-J1030),0)*I1030,IF(I1030=C1033,E1032+ROUND((H1030-J1030)*I1030,0),IF(I1030=C1032,E1031+ROUND((H1030-J1030)*I1030,0),IF(I1030=C1031,E1030+ROUND((H1030-J1030)*I1030,0),E1029+ROUND((H1030-J1030)*I1030,0)))))","v":358500},{"$f":"MIN(K1034:L1034)","v":0},{"$f":"ROUND(SUM(H1032+I1032)*M1030,0)","v":14340},{"$f":"SUM(H1032:J1032)","v":372840},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1022,IF($E$3=\"Female\",A1029,IF($E$3=\"Senior Citizen\",A1036,A1043)))","v":"(Above 60 year but less than 80)"},null,{"$f":"S1031+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1032+1","v":-3180000}]
[{"$f":"B1032+1","v":1000001},null,0.3,{"$f":"B1032","v":1000000},{"$f":"IF(J1030=0,0,E1032)","v":112500},{"$f":"L1030","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1027,IF($E$3=\"Female\",M1034,IF($E$3=\"Senior Citizen\",M1041,M1048)))","v":0},null,{"$f":"S1032+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1030=10%,5000000,IF(L1030=15%,10000000,IF(L1030=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1027","v":50000000},{"$f":"IF(H1030>H1034,H1030-H1034,0)","v":0},{"$f":"IF(I1034>0,ROUND(I1034*I1030,0),0)","v":0},{"$f":"IF(H1034>=D1034,Q1034+(I1034-J1034),(I1034-J1034))","v":0},{"$f":"IF(H1032>0,ROUND(H1032*L1030,0),0)","v":0},{"$f":"IF(K1034>L1034,0,L1034-K1034)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1025,IF($E$3=\"Female\",K1032,IF($E$3=\"Senior Citizen\",K1039,K1046)))","v":370240},{"$f":"W1026","v":0},{"$f":"S1033+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1034+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1023","v":1820000},{"$f":"VLOOKUP(H1037,A1037:C1041,3)","v":0.3},{"$f":"INDEX(D1037:D1041,MATCH(I1037,C1037:C1041,0))","v":1000000},{"$f":"INDEX(E1037:E1041,MATCH(I1037,C1037:C1041,0))","v":110000},{"$f":"L1023","v":0},0.04]
[{"$f":"B1037+1","v":300001},500000,0.05,{"$f":"B1037","v":300000},{"$f":"(B1038-B1037)*C1038","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1038+1","v":500001},1000000,0.2,{"$f":"B1038","v":500000},{"$f":"E1038+(B1039-B1038)*C1039","v":110000},0,0.04,{"$f":"IF(I1037=C1041,E1040+ROUND((H1037-J1037),0)*I1037,IF(I1037=C1040,E1039+ROUND((H1037-J1037)*I1037,0),IF(I1037=C1039,E1038+ROUND((H1037-J1037)*I1037,0),IF(I1037=C1038,E1037+ROUND((H1037-J1037)*I1037,0),E1036+ROUND((H1037-J1037)*I1037,0)))))","v":356000},{"$f":"MIN(K1041:L1041)","v":0},{"$f":"ROUND(SUM(H1039+I1039)*M1037,0)","v":14240},{"$f":"SUM(H1039:J1039)","v":370240}]
[{"$f":"B1039+1","v":1000001},null,0.3,{"$f":"B1039","v":1000000},{"$f":"IF(J1037=0,0,E1039)","v":110000},{"$f":"L1037","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1037=10%,5000000,IF(L1037=15%,10000000,IF(L1037=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1034","v":50000000},{"$f":"IF(H1037>H1041,H1037-H1041,0)","v":0},{"$f":"IF(I1041>0,ROUND(I1041*I1037,0),0)","v":0},{"$f":"IF(H1041>=D1041,Q1041+(I1041-J1041),(I1041-J1041))","v":0},{"$f":"IF(H1039>0,ROUND(H1039*L1037,0),0)","v":0},{"$f":"IF(K1041>L1041,0,L1041-K1041)","v":0},null,null,null,{"$f":"W1027","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1023","v":1820000},{"$f":"VLOOKUP(H1044,A1044:C1048,3)","v":0.3},{"$f":"INDEX(D1044:D1048,MATCH(I1044,C1044:C1048,0))","v":1000000},{"$f":"INDEX(E1044:E1048,MATCH(I1044,C1044:C1048,0))","v":100000},{"$f":"L1023","v":0},0.04]
[{"$f":"B1044+1","v":500001},1000000,0.2,{"$f":"B1044","v":500000},{"$f":"(B1045-B1044)*C1045","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1045+1","v":1000001},null,0.3,{"$f":"B1045","v":1000000},{"$f":"IF(J1044=0,0,E1045)","v":100000},0,0.04,{"$f":"IF(I1044=C1048,E1047+ROUND((H1044-J1044),0)*I1044,IF(I1044=C1047,E1046+ROUND((H1044-J1044)*I1044,0),IF(I1044=C1046,E1045+ROUND((H1044-J1044)*I1044,0),IF(I1044=C1045,E1044+ROUND((H1044-J1044)*I1044,0),E1043+ROUND((H1044-J1044)*I1044,0)))))","v":346000},{"$f":"MIN(K1048:L1048)","v":0},{"$f":"ROUND(SUM(H1046+I1046)*M1044,0)","v":13840},{"$f":"SUM(H1046:J1046)","v":359840}]
[null,null,null,null,null,{"$f":"L1044","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1044=10%,5000000,IF(L1044=15%,10000000,IF(L1044=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1041","v":50000000},{"$f":"IF(H1044>H1048,H1044-H1048,0)","v":0},{"$f":"IF(I1048>0,ROUND(I1048*I1044,0),0)","v":0},{"$f":"IF(H1048>=D1048,Q1048+(I1048-J1048),(I1048-J1048))","v":0},{"$f":"IF(H1046>0,ROUND(H1046*L1044,0),0)","v":0},{"$f":"IF(K1048>L1048,0,L1048-K1048)","v":0},null,null,null,{"$f":"W1028","v":0}]
[null,null,2021,{"$f":"C1049+1","v":2022},null,"2021-22"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1049","v":2021},{"$f":"D1049","v":2022},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H1052,A1052:C1056,3)","v":0.3},{"$f":"INDEX(D1052:D1056,MATCH(I1052,C1052:C1056,0))","v":1000000},{"$f":"INDEX(E1052:E1056,MATCH(I1052,C1052:C1056,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1052,IF($E$3=\"Female\",B1059,IF($E$3=\"Senior Citizen\",B1066,B1073)))","v":300000},0,{"$f":"O1052","v":300000},null,null,null,null,null,null,null,{"$f":"Z1051+1","v":5000001},10000000,0.1]
[{"$f":"B1052+1","v":250001},500000,0.05,{"$f":"B1052","v":250000},{"$f":"(B1053-B1052)*C1053","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1052+1","v":300001},500000,0.05,null,{"$f":"$E$3","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":366000},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1052+1","v":10000001},20000000,0.15]
[{"$f":"B1053+1","v":500001},1000000,0.2,{"$f":"B1053","v":500000},{"$f":"E1053+(B1054-B1053)*C1054","v":112500},0,0.04,{"$f":"IF(I1052=C1056,E1055+ROUND((H1052-J1052),0)*I1052,IF(I1052=C1055,E1054+ROUND((H1052-J1052)*I1052,0),IF(I1052=C1054,E1053+ROUND((H1052-J1052)*I1052,0),IF(I1052=C1053,E1052+ROUND((H1052-J1052)*I1052,0),E1051+ROUND((H1052-J1052)*I1052,0)))))","v":358500},{"$f":"MIN(K1056:L1056)","v":0},{"$f":"ROUND(SUM(H1054+I1054)*M1052,0)","v":14340},{"$f":"SUM(H1054:J1054)","v":372840},null,null,{"$f":"O1053+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":358500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1054*$S$1001,0)","v":0},{"$f":"ROUND(U1054*$W$995,0)","v":0},{"$f":"T1054+V1054-U1054-W1054","v":-954000},{"$f":"Z1053+1","v":20000001},50000000,0.25]
[{"$f":"B1054+1","v":1000001},null,0.3,{"$f":"B1054","v":1000000},{"$f":"IF(J1052=0,0,E1054)","v":112500},{"$f":"L1052","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1054+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":358500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1055*$S$1001,0)","v":0},{"$f":"ROUND(U1055*$W$995,0)","v":0},{"$f":"T1055+V1055-U1055-W1055","v":-954000},{"$f":"Z1054+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1052=10%,5000000,IF(L1052=15%,10000000,IF(L1052=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1056","v":50000000},{"$f":"IF(H1052>H1056,H1052-H1056,0)","v":0},{"$f":"IF(I1056>0,ROUND(I1056*I1052,0),0)","v":0},{"$f":"IF(H1056>=D1056,Q1056+(I1056-J1056),(I1056-J1056))","v":0},{"$f":"IF(H1054>0,ROUND(H1054*L1052,0),0)","v":0},{"$f":"IF(K1056>L1056,0,L1056-K1056)","v":0},{"$f":"O1055+1","v":1},0,0,{"$f":"W1054","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":366000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1056*$S$1001,0)","v":0},{"$f":"ROUND(U1056*$W$995,0)","v":0},{"$f":"T1056+V1056-U1056-W1056","v":-944000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1054,IF($E$3=\"Female\",H1061,IF($E$3=\"Senior Citizen\",H1068,H1075)))","v":356000},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":346000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1057*$S$1001,0)","v":0},{"$f":"ROUND(U1057*$W$995,0)","v":0},{"$f":"T1057+V1057-U1057-W1057","v":-954000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1054,IF($E$3=\"Female\",I1061,IF($E$3=\"Senior Citizen\",I1068,I1075)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1052","v":1820000},{"$f":"VLOOKUP(H1059,A1059:C1063,3)","v":0.3},{"$f":"INDEX(D1059:D1063,MATCH(I1059,C1059:C1063,0))","v":1000000},{"$f":"INDEX(E1059:E1063,MATCH(I1059,C1059:C1063,0))","v":112500},{"$f":"L1052","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1054,IF($E$3=\"Female\",J1061,IF($E$3=\"Senior Citizen\",J1068,J1075)))","v":14240},null,"Tax Income",{"$f":"L1052","v":0},{"$f":"$E$4","v":1820000},{"$f":"IF($S$1001=T1064,S1063,IF(S1059=T1063,S1062,IF(S1059=T1062,S1061,S1060)))","v":5000000}]
[{"$f":"B1059+1","v":250001},500000,0.05,{"$f":"B1059","v":250000},{"$f":"(B1060-B1059)*C1060","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1054,IF($E$3=\"Female\",K1061,IF($E$3=\"Senior Citizen\",K1068,K1075)))","v":370240},null,0,5000000,0,{"$f":"S1062","v":20000000}]
[{"$f":"B1060+1","v":500001},1000000,0.2,{"$f":"B1060","v":500000},{"$f":"E1060+(B1061-B1060)*C1061","v":112500},0,0.04,{"$f":"IF(I1059=C1063,E1062+ROUND((H1059-J1059),0)*I1059,IF(I1059=C1062,E1061+ROUND((H1059-J1059)*I1059,0),IF(I1059=C1061,E1060+ROUND((H1059-J1059)*I1059,0),IF(I1059=C1060,E1059+ROUND((H1059-J1059)*I1059,0),E1058+ROUND((H1059-J1059)*I1059,0)))))","v":358500},{"$f":"MIN(K1063:L1063)","v":0},{"$f":"ROUND(SUM(H1061+I1061)*M1059,0)","v":14340},{"$f":"SUM(H1061:J1061)","v":372840},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1051,IF($E$3=\"Female\",A1058,IF($E$3=\"Senior Citizen\",A1065,A1072)))","v":"(Above 60 year but less than 80)"},null,{"$f":"S1060+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1061+1","v":-3180000}]
[{"$f":"B1061+1","v":1000001},null,0.3,{"$f":"B1061","v":1000000},{"$f":"IF(J1059=0,0,E1061)","v":112500},{"$f":"L1059","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1056,IF($E$3=\"Female\",M1063,IF($E$3=\"Senior Citizen\",M1070,M1077)))","v":0},null,{"$f":"S1061+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1059=10%,5000000,IF(L1059=15%,10000000,IF(L1059=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1056","v":50000000},{"$f":"IF(H1059>H1063,H1059-H1063,0)","v":0},{"$f":"IF(I1063>0,ROUND(I1063*I1059,0),0)","v":0},{"$f":"IF(H1063>=D1063,Q1063+(I1063-J1063),(I1063-J1063))","v":0},{"$f":"IF(H1061>0,ROUND(H1061*L1059,0),0)","v":0},{"$f":"IF(K1063>L1063,0,L1063-K1063)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1054,IF($E$3=\"Female\",K1061,IF($E$3=\"Senior Citizen\",K1068,K1075)))","v":370240},{"$f":"W1055","v":0},{"$f":"S1062+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1063+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1052","v":1820000},{"$f":"VLOOKUP(H1066,A1066:C1070,3)","v":0.3},{"$f":"INDEX(D1066:D1070,MATCH(I1066,C1066:C1070,0))","v":1000000},{"$f":"INDEX(E1066:E1070,MATCH(I1066,C1066:C1070,0))","v":110000},{"$f":"L1052","v":0},0.04]
[{"$f":"B1066+1","v":300001},500000,0.05,{"$f":"B1066","v":300000},{"$f":"(B1067-B1066)*C1067","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1067+1","v":500001},1000000,0.2,{"$f":"B1067","v":500000},{"$f":"E1067+(B1068-B1067)*C1068","v":110000},0,0.04,{"$f":"IF(I1066=C1070,E1069+ROUND((H1066-J1066),0)*I1066,IF(I1066=C1069,E1068+ROUND((H1066-J1066)*I1066,0),IF(I1066=C1068,E1067+ROUND((H1066-J1066)*I1066,0),IF(I1066=C1067,E1066+ROUND((H1066-J1066)*I1066,0),E1065+ROUND((H1066-J1066)*I1066,0)))))","v":356000},{"$f":"MIN(K1070:L1070)","v":0},{"$f":"ROUND(SUM(H1068+I1068)*M1066,0)","v":14240},{"$f":"SUM(H1068:J1068)","v":370240}]
[{"$f":"B1068+1","v":1000001},null,0.3,{"$f":"B1068","v":1000000},{"$f":"IF(J1066=0,0,E1068)","v":110000},{"$f":"L1066","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1066=10%,5000000,IF(L1066=15%,10000000,IF(L1066=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1063","v":50000000},{"$f":"IF(H1066>H1070,H1066-H1070,0)","v":0},{"$f":"IF(I1070>0,ROUND(I1070*I1066,0),0)","v":0},{"$f":"IF(H1070>=D1070,Q1070+(I1070-J1070),(I1070-J1070))","v":0},{"$f":"IF(H1068>0,ROUND(H1068*L1066,0),0)","v":0},{"$f":"IF(K1070>L1070,0,L1070-K1070)","v":0},null,null,null,{"$f":"W1056","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1052","v":1820000},{"$f":"VLOOKUP(H1073,A1073:C1077,3)","v":0.3},{"$f":"INDEX(D1073:D1077,MATCH(I1073,C1073:C1077,0))","v":1000000},{"$f":"INDEX(E1073:E1077,MATCH(I1073,C1073:C1077,0))","v":100000},{"$f":"L1052","v":0},0.04]
[{"$f":"B1073+1","v":500001},1000000,0.2,{"$f":"B1073","v":500000},{"$f":"(B1074-B1073)*C1074","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1074+1","v":1000001},null,0.3,{"$f":"B1074","v":1000000},{"$f":"IF(J1073=0,0,E1074)","v":100000},0,0.04,{"$f":"IF(I1073=C1077,E1076+ROUND((H1073-J1073),0)*I1073,IF(I1073=C1076,E1075+ROUND((H1073-J1073)*I1073,0),IF(I1073=C1075,E1074+ROUND((H1073-J1073)*I1073,0),IF(I1073=C1074,E1073+ROUND((H1073-J1073)*I1073,0),E1072+ROUND((H1073-J1073)*I1073,0)))))","v":346000},{"$f":"MIN(K1077:L1077)","v":0},{"$f":"ROUND(SUM(H1075+I1075)*M1073,0)","v":13840},{"$f":"SUM(H1075:J1075)","v":359840}]
[null,null,null,null,null,{"$f":"L1073","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1073=10%,5000000,IF(L1073=15%,10000000,IF(L1073=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1070","v":50000000},{"$f":"IF(H1073>H1077,H1073-H1077,0)","v":0},{"$f":"IF(I1077>0,ROUND(I1077*I1073,0),0)","v":0},{"$f":"IF(H1077>=D1077,Q1077+(I1077-J1077),(I1077-J1077))","v":0},{"$f":"IF(H1075>0,ROUND(H1075*L1073,0),0)","v":0},{"$f":"IF(K1077>L1077,0,L1077-K1077)","v":0},null,null,null,{"$f":"W1057","v":0}]
[null,null,2022,{"$f":"C1078+1","v":2023},null,"2022-23"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1078","v":2022},{"$f":"D1078","v":2023},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H1081,A1081:C1085,3)","v":0.3},{"$f":"INDEX(D1081:D1085,MATCH(I1081,C1081:C1085,0))","v":1000000},{"$f":"INDEX(E1081:E1085,MATCH(I1081,C1081:C1085,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1081,IF($E$3=\"Female\",B1088,IF($E$3=\"Senior Citizen\",B1095,B1102)))","v":300000},0,{"$f":"O1081","v":300000},null,null,null,null,null,null,null,{"$f":"Z1080+1","v":5000001},10000000,0.1]
[{"$f":"B1081+1","v":250001},500000,0.05,{"$f":"B1081","v":250000},{"$f":"(B1082-B1081)*C1082","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1081+1","v":300001},500000,0.05,null,{"$f":"$E$3","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":366000},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1081+1","v":10000001},20000000,0.15]
[{"$f":"B1082+1","v":500001},1000000,0.2,{"$f":"B1082","v":500000},{"$f":"E1082+(B1083-B1082)*C1083","v":112500},0,0.04,{"$f":"IF(I1081=C1085,E1084+ROUND((H1081-J1081),0)*I1081,IF(I1081=C1084,E1083+ROUND((H1081-J1081)*I1081,0),IF(I1081=C1083,E1082+ROUND((H1081-J1081)*I1081,0),IF(I1081=C1082,E1081+ROUND((H1081-J1081)*I1081,0),E1080+ROUND((H1081-J1081)*I1081,0)))))","v":358500},{"$f":"MIN(K1085:L1085)","v":0},{"$f":"ROUND(SUM(H1083+I1083)*M1081,0)","v":14340},{"$f":"SUM(H1083:J1083)","v":372840},null,null,{"$f":"O1082+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":358500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1083*$S$1001,0)","v":0},{"$f":"ROUND(U1083*$W$995,0)","v":0},{"$f":"T1083+V1083-U1083-W1083","v":-954000},{"$f":"Z1082+1","v":20000001},50000000,0.25]
[{"$f":"B1083+1","v":1000001},null,0.3,{"$f":"B1083","v":1000000},{"$f":"IF(J1081=0,0,E1083)","v":112500},{"$f":"L1081","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1083+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":358500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1084*$S$1001,0)","v":0},{"$f":"ROUND(U1084*$W$995,0)","v":0},{"$f":"T1084+V1084-U1084-W1084","v":-954000},{"$f":"Z1083+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1081=10%,5000000,IF(L1081=15%,10000000,IF(L1081=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1085","v":50000000},{"$f":"IF(H1081>H1085,H1081-H1085,0)","v":0},{"$f":"IF(I1085>0,ROUND(I1085*I1081,0),0)","v":0},{"$f":"IF(H1085>=D1085,Q1085+(I1085-J1085),(I1085-J1085))","v":0},{"$f":"IF(H1083>0,ROUND(H1083*L1081,0),0)","v":0},{"$f":"IF(K1085>L1085,0,L1085-K1085)","v":0},{"$f":"O1084+1","v":1},0,0,{"$f":"W1083","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":366000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1085*$S$1001,0)","v":0},{"$f":"ROUND(U1085*$W$995,0)","v":0},{"$f":"T1085+V1085-U1085-W1085","v":-944000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1083,IF($E$3=\"Female\",H1090,IF($E$3=\"Senior Citizen\",H1097,H1104)))","v":356000},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":346000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1086*$S$1001,0)","v":0},{"$f":"ROUND(U1086*$W$995,0)","v":0},{"$f":"T1086+V1086-U1086-W1086","v":-954000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1083,IF($E$3=\"Female\",I1090,IF($E$3=\"Senior Citizen\",I1097,I1104)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1081","v":1820000},{"$f":"VLOOKUP(H1088,A1088:C1092,3)","v":0.3},{"$f":"INDEX(D1088:D1092,MATCH(I1088,C1088:C1092,0))","v":1000000},{"$f":"INDEX(E1088:E1092,MATCH(I1088,C1088:C1092,0))","v":112500},{"$f":"L1081","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1083,IF($E$3=\"Female\",J1090,IF($E$3=\"Senior Citizen\",J1097,J1104)))","v":14240},null,"Tax Income",{"$f":"L1081","v":0},{"$f":"$E$4","v":1820000},{"$f":"IF($S$1001=T1093,S1092,IF(S1088=T1092,S1091,IF(S1088=T1091,S1090,S1089)))","v":5000000}]
[{"$f":"B1088+1","v":250001},500000,0.05,{"$f":"B1088","v":250000},{"$f":"(B1089-B1088)*C1089","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1083,IF($E$3=\"Female\",K1090,IF($E$3=\"Senior Citizen\",K1097,K1104)))","v":370240},null,0,5000000,0,{"$f":"S1091","v":20000000}]
[{"$f":"B1089+1","v":500001},1000000,0.2,{"$f":"B1089","v":500000},{"$f":"E1089+(B1090-B1089)*C1090","v":112500},0,0.04,{"$f":"IF(I1088=C1092,E1091+ROUND((H1088-J1088),0)*I1088,IF(I1088=C1091,E1090+ROUND((H1088-J1088)*I1088,0),IF(I1088=C1090,E1089+ROUND((H1088-J1088)*I1088,0),IF(I1088=C1089,E1088+ROUND((H1088-J1088)*I1088,0),E1087+ROUND((H1088-J1088)*I1088,0)))))","v":358500},{"$f":"MIN(K1092:L1092)","v":0},{"$f":"ROUND(SUM(H1090+I1090)*M1088,0)","v":14340},{"$f":"SUM(H1090:J1090)","v":372840},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1080,IF($E$3=\"Female\",A1087,IF($E$3=\"Senior Citizen\",A1094,A1101)))","v":"(Above 60 year but less than 80)"},null,{"$f":"S1089+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1090+1","v":-3180000}]
[{"$f":"B1090+1","v":1000001},null,0.3,{"$f":"B1090","v":1000000},{"$f":"IF(J1088=0,0,E1090)","v":112500},{"$f":"L1088","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1085,IF($E$3=\"Female\",M1092,IF($E$3=\"Senior Citizen\",M1099,M1106)))","v":0},null,{"$f":"S1090+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1088=10%,5000000,IF(L1088=15%,10000000,IF(L1088=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1085","v":50000000},{"$f":"IF(H1088>H1092,H1088-H1092,0)","v":0},{"$f":"IF(I1092>0,ROUND(I1092*I1088,0),0)","v":0},{"$f":"IF(H1092>=D1092,Q1092+(I1092-J1092),(I1092-J1092))","v":0},{"$f":"IF(H1090>0,ROUND(H1090*L1088,0),0)","v":0},{"$f":"IF(K1092>L1092,0,L1092-K1092)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1083,IF($E$3=\"Female\",K1090,IF($E$3=\"Senior Citizen\",K1097,K1104)))","v":370240},{"$f":"W1084","v":0},{"$f":"S1091+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1092+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1081","v":1820000},{"$f":"VLOOKUP(H1095,A1095:C1099,3)","v":0.3},{"$f":"INDEX(D1095:D1099,MATCH(I1095,C1095:C1099,0))","v":1000000},{"$f":"INDEX(E1095:E1099,MATCH(I1095,C1095:C1099,0))","v":110000},{"$f":"L1081","v":0},0.04]
[{"$f":"B1095+1","v":300001},500000,0.05,{"$f":"B1095","v":300000},{"$f":"(B1096-B1095)*C1096","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1096+1","v":500001},1000000,0.2,{"$f":"B1096","v":500000},{"$f":"E1096+(B1097-B1096)*C1097","v":110000},0,0.04,{"$f":"IF(I1095=C1099,E1098+ROUND((H1095-J1095),0)*I1095,IF(I1095=C1098,E1097+ROUND((H1095-J1095)*I1095,0),IF(I1095=C1097,E1096+ROUND((H1095-J1095)*I1095,0),IF(I1095=C1096,E1095+ROUND((H1095-J1095)*I1095,0),E1094+ROUND((H1095-J1095)*I1095,0)))))","v":356000},{"$f":"MIN(K1099:L1099)","v":0},{"$f":"ROUND(SUM(H1097+I1097)*M1095,0)","v":14240},{"$f":"SUM(H1097:J1097)","v":370240}]
[{"$f":"B1097+1","v":1000001},null,0.3,{"$f":"B1097","v":1000000},{"$f":"IF(J1095=0,0,E1097)","v":110000},{"$f":"L1095","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1095=10%,5000000,IF(L1095=15%,10000000,IF(L1095=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1092","v":50000000},{"$f":"IF(H1095>H1099,H1095-H1099,0)","v":0},{"$f":"IF(I1099>0,ROUND(I1099*I1095,0),0)","v":0},{"$f":"IF(H1099>=D1099,Q1099+(I1099-J1099),(I1099-J1099))","v":0},{"$f":"IF(H1097>0,ROUND(H1097*L1095,0),0)","v":0},{"$f":"IF(K1099>L1099,0,L1099-K1099)","v":0},null,null,null,{"$f":"W1085","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1081","v":1820000},{"$f":"VLOOKUP(H1102,A1102:C1106,3)","v":0.3},{"$f":"INDEX(D1102:D1106,MATCH(I1102,C1102:C1106,0))","v":1000000},{"$f":"INDEX(E1102:E1106,MATCH(I1102,C1102:C1106,0))","v":100000},{"$f":"L1081","v":0},0.04]
[{"$f":"B1102+1","v":500001},1000000,0.2,{"$f":"B1102","v":500000},{"$f":"(B1103-B1102)*C1103","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1103+1","v":1000001},null,0.3,{"$f":"B1103","v":1000000},{"$f":"IF(J1102=0,0,E1103)","v":100000},0,0.04,{"$f":"IF(I1102=C1106,E1105+ROUND((H1102-J1102),0)*I1102,IF(I1102=C1105,E1104+ROUND((H1102-J1102)*I1102,0),IF(I1102=C1104,E1103+ROUND((H1102-J1102)*I1102,0),IF(I1102=C1103,E1102+ROUND((H1102-J1102)*I1102,0),E1101+ROUND((H1102-J1102)*I1102,0)))))","v":346000},{"$f":"MIN(K1106:L1106)","v":0},{"$f":"ROUND(SUM(H1104+I1104)*M1102,0)","v":13840},{"$f":"SUM(H1104:J1104)","v":359840}]
[null,null,null,null,null,{"$f":"L1102","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1102=10%,5000000,IF(L1102=15%,10000000,IF(L1102=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1099","v":50000000},{"$f":"IF(H1102>H1106,H1102-H1106,0)","v":0},{"$f":"IF(I1106>0,ROUND(I1106*I1102,0),0)","v":0},{"$f":"IF(H1106>=D1106,Q1106+(I1106-J1106),(I1106-J1106))","v":0},{"$f":"IF(H1104>0,ROUND(H1104*L1102,0),0)","v":0},{"$f":"IF(K1106>L1106,0,L1106-K1106)","v":0},null,null,null,{"$f":"W1086","v":0}]
[null,null,2023,{"$f":"C1107+1","v":2024},null,"2023-24"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1107","v":2023},{"$f":"D1107","v":2024},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H1110,A1110:C1114,3)","v":0.3},{"$f":"INDEX(D1110:D1114,MATCH(I1110,C1110:C1114,0))","v":1000000},{"$f":"INDEX(E1110:E1114,MATCH(I1110,C1110:C1114,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1110,IF($E$3=\"Female\",B1117,IF($E$3=\"Senior Citizen\",B1124,B1131)))","v":300000},0,{"$f":"O1110","v":300000},null,null,null,null,null,null,null,{"$f":"Z1109+1","v":5000001},10000000,0.1]
[{"$f":"B1110+1","v":250001},500000,0.05,{"$f":"B1110","v":250000},{"$f":"(B1111-B1110)*C1111","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1110+1","v":300001},500000,0.05,null,{"$f":"$E$3","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":366000},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1110+1","v":10000001},20000000,0.15]
[{"$f":"B1111+1","v":500001},1000000,0.2,{"$f":"B1111","v":500000},{"$f":"E1111+(B1112-B1111)*C1112","v":112500},0,0.04,{"$f":"IF(I1110=C1114,E1113+ROUND((H1110-J1110),0)*I1110,IF(I1110=C1113,E1112+ROUND((H1110-J1110)*I1110,0),IF(I1110=C1112,E1111+ROUND((H1110-J1110)*I1110,0),IF(I1110=C1111,E1110+ROUND((H1110-J1110)*I1110,0),E1109+ROUND((H1110-J1110)*I1110,0)))))","v":358500},{"$f":"MIN(K1114:L1114)","v":0},{"$f":"ROUND(SUM(H1112+I1112)*M1110,0)","v":14340},{"$f":"SUM(H1112:J1112)","v":372840},null,null,{"$f":"O1111+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":358500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1112*$S$1001,0)","v":0},{"$f":"ROUND(U1112*$W$995,0)","v":0},{"$f":"T1112+V1112-U1112-W1112","v":-954000},{"$f":"Z1111+1","v":20000001},50000000,0.25]
[{"$f":"B1112+1","v":1000001},null,0.3,{"$f":"B1112","v":1000000},{"$f":"IF(J1110=0,0,E1112)","v":112500},{"$f":"L1110","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1112+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":358500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1113*$S$1001,0)","v":0},{"$f":"ROUND(U1113*$W$995,0)","v":0},{"$f":"T1113+V1113-U1113-W1113","v":-954000},{"$f":"Z1112+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1110=10%,5000000,IF(L1110=15%,10000000,IF(L1110=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1114","v":50000000},{"$f":"IF(H1110>H1114,H1110-H1114,0)","v":0},{"$f":"IF(I1114>0,ROUND(I1114*I1110,0),0)","v":0},{"$f":"IF(H1114>=D1114,Q1114+(I1114-J1114),(I1114-J1114))","v":0},{"$f":"IF(H1112>0,ROUND(H1112*L1110,0),0)","v":0},{"$f":"IF(K1114>L1114,0,L1114-K1114)","v":0},{"$f":"O1113+1","v":1},0,0,{"$f":"W1112","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":366000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1114*$S$1001,0)","v":0},{"$f":"ROUND(U1114*$W$995,0)","v":0},{"$f":"T1114+V1114-U1114-W1114","v":-944000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1112,IF($E$3=\"Female\",H1119,IF($E$3=\"Senior Citizen\",H1126,H1133)))","v":356000},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":346000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1115*$S$1001,0)","v":0},{"$f":"ROUND(U1115*$W$995,0)","v":0},{"$f":"T1115+V1115-U1115-W1115","v":-954000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1112,IF($E$3=\"Female\",I1119,IF($E$3=\"Senior Citizen\",I1126,I1133)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1110","v":1820000},{"$f":"VLOOKUP(H1117,A1117:C1121,3)","v":0.3},{"$f":"INDEX(D1117:D1121,MATCH(I1117,C1117:C1121,0))","v":1000000},{"$f":"INDEX(E1117:E1121,MATCH(I1117,C1117:C1121,0))","v":112500},{"$f":"L1110","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1112,IF($E$3=\"Female\",J1119,IF($E$3=\"Senior Citizen\",J1126,J1133)))","v":14240},null,"Tax Income",{"$f":"L1110","v":0},{"$f":"$E$4","v":1820000},{"$f":"IF($S$1001=T1122,S1121,IF(S1117=T1121,S1120,IF(S1117=T1120,S1119,S1118)))","v":5000000}]
[{"$f":"B1117+1","v":250001},500000,0.05,{"$f":"B1117","v":250000},{"$f":"(B1118-B1117)*C1118","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1112,IF($E$3=\"Female\",K1119,IF($E$3=\"Senior Citizen\",K1126,K1133)))","v":370240},null,0,5000000,0,{"$f":"S1120","v":20000000}]
[{"$f":"B1118+1","v":500001},1000000,0.2,{"$f":"B1118","v":500000},{"$f":"E1118+(B1119-B1118)*C1119","v":112500},0,0.04,{"$f":"IF(I1117=C1121,E1120+ROUND((H1117-J1117),0)*I1117,IF(I1117=C1120,E1119+ROUND((H1117-J1117)*I1117,0),IF(I1117=C1119,E1118+ROUND((H1117-J1117)*I1117,0),IF(I1117=C1118,E1117+ROUND((H1117-J1117)*I1117,0),E1116+ROUND((H1117-J1117)*I1117,0)))))","v":358500},{"$f":"MIN(K1121:L1121)","v":0},{"$f":"ROUND(SUM(H1119+I1119)*M1117,0)","v":14340},{"$f":"SUM(H1119:J1119)","v":372840},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1109,IF($E$3=\"Female\",A1116,IF($E$3=\"Senior Citizen\",A1123,A1130)))","v":"(Above 60 year but less than 80)"},null,{"$f":"S1118+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1119+1","v":-3180000}]
[{"$f":"B1119+1","v":1000001},null,0.3,{"$f":"B1119","v":1000000},{"$f":"IF(J1117=0,0,E1119)","v":112500},{"$f":"L1117","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1114,IF($E$3=\"Female\",M1121,IF($E$3=\"Senior Citizen\",M1128,M1135)))","v":0},null,{"$f":"S1119+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1117=10%,5000000,IF(L1117=15%,10000000,IF(L1117=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1114","v":50000000},{"$f":"IF(H1117>H1121,H1117-H1121,0)","v":0},{"$f":"IF(I1121>0,ROUND(I1121*I1117,0),0)","v":0},{"$f":"IF(H1121>=D1121,Q1121+(I1121-J1121),(I1121-J1121))","v":0},{"$f":"IF(H1119>0,ROUND(H1119*L1117,0),0)","v":0},{"$f":"IF(K1121>L1121,0,L1121-K1121)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1112,IF($E$3=\"Female\",K1119,IF($E$3=\"Senior Citizen\",K1126,K1133)))","v":370240},{"$f":"W1113","v":0},{"$f":"S1120+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1121+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1110","v":1820000},{"$f":"VLOOKUP(H1124,A1124:C1128,3)","v":0.3},{"$f":"INDEX(D1124:D1128,MATCH(I1124,C1124:C1128,0))","v":1000000},{"$f":"INDEX(E1124:E1128,MATCH(I1124,C1124:C1128,0))","v":110000},{"$f":"L1110","v":0},0.04]
[{"$f":"B1124+1","v":300001},500000,0.05,{"$f":"B1124","v":300000},{"$f":"(B1125-B1124)*C1125","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1125+1","v":500001},1000000,0.2,{"$f":"B1125","v":500000},{"$f":"E1125+(B1126-B1125)*C1126","v":110000},0,0.04,{"$f":"IF(I1124=C1128,E1127+ROUND((H1124-J1124),0)*I1124,IF(I1124=C1127,E1126+ROUND((H1124-J1124)*I1124,0),IF(I1124=C1126,E1125+ROUND((H1124-J1124)*I1124,0),IF(I1124=C1125,E1124+ROUND((H1124-J1124)*I1124,0),E1123+ROUND((H1124-J1124)*I1124,0)))))","v":356000},{"$f":"MIN(K1128:L1128)","v":0},{"$f":"ROUND(SUM(H1126+I1126)*M1124,0)","v":14240},{"$f":"SUM(H1126:J1126)","v":370240}]
[{"$f":"B1126+1","v":1000001},null,0.3,{"$f":"B1126","v":1000000},{"$f":"IF(J1124=0,0,E1126)","v":110000},{"$f":"L1124","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1124=10%,5000000,IF(L1124=15%,10000000,IF(L1124=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1121","v":50000000},{"$f":"IF(H1124>H1128,H1124-H1128,0)","v":0},{"$f":"IF(I1128>0,ROUND(I1128*I1124,0),0)","v":0},{"$f":"IF(H1128>=D1128,Q1128+(I1128-J1128),(I1128-J1128))","v":0},{"$f":"IF(H1126>0,ROUND(H1126*L1124,0),0)","v":0},{"$f":"IF(K1128>L1128,0,L1128-K1128)","v":0},null,null,null,{"$f":"W1114","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1110","v":1820000},{"$f":"VLOOKUP(H1131,A1131:C1135,3)","v":0.3},{"$f":"INDEX(D1131:D1135,MATCH(I1131,C1131:C1135,0))","v":1000000},{"$f":"INDEX(E1131:E1135,MATCH(I1131,C1131:C1135,0))","v":100000},{"$f":"L1110","v":0},0.04]
[{"$f":"B1131+1","v":500001},1000000,0.2,{"$f":"B1131","v":500000},{"$f":"(B1132-B1131)*C1132","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1132+1","v":1000001},null,0.3,{"$f":"B1132","v":1000000},{"$f":"IF(J1131=0,0,E1132)","v":100000},0,0.04,{"$f":"IF(I1131=C1135,E1134+ROUND((H1131-J1131),0)*I1131,IF(I1131=C1134,E1133+ROUND((H1131-J1131)*I1131,0),IF(I1131=C1133,E1132+ROUND((H1131-J1131)*I1131,0),IF(I1131=C1132,E1131+ROUND((H1131-J1131)*I1131,0),E1130+ROUND((H1131-J1131)*I1131,0)))))","v":346000},{"$f":"MIN(K1135:L1135)","v":0},{"$f":"ROUND(SUM(H1133+I1133)*M1131,0)","v":13840},{"$f":"SUM(H1133:J1133)","v":359840}]
[null,null,null,null,null,{"$f":"L1131","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1131=10%,5000000,IF(L1131=15%,10000000,IF(L1131=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1128","v":50000000},{"$f":"IF(H1131>H1135,H1131-H1135,0)","v":0},{"$f":"IF(I1135>0,ROUND(I1135*I1131,0),0)","v":0},{"$f":"IF(H1135>=D1135,Q1135+(I1135-J1135),(I1135-J1135))","v":0},{"$f":"IF(H1133>0,ROUND(H1133*L1131,0),0)","v":0},{"$f":"IF(K1135>L1135,0,L1135-K1135)","v":0},null,null,null,{"$f":"W1115","v":0}]
[null,null,2024,{"$f":"C1136+1","v":2025},null,"2024-25"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1136","v":2024},{"$f":"D1136","v":2025},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H1139,A1139:C1143,3)","v":0.3},{"$f":"INDEX(D1139:D1143,MATCH(I1139,C1139:C1143,0))","v":1000000},{"$f":"INDEX(E1139:E1143,MATCH(I1139,C1139:C1143,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1139,IF($E$3=\"Female\",B1146,IF($E$3=\"Senior Citizen\",B1153,B1160)))","v":300000},0,{"$f":"O1139","v":300000},null,null,null,null,null,null,null,{"$f":"Z1138+1","v":5000001},10000000,0.1]
[{"$f":"B1139+1","v":250001},500000,0.05,{"$f":"B1139","v":250000},{"$f":"(B1140-B1139)*C1140","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1139+1","v":300001},500000,0.05,null,{"$f":"$E$3","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":366000},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1139+1","v":10000001},20000000,0.15]
[{"$f":"B1140+1","v":500001},1000000,0.2,{"$f":"B1140","v":500000},{"$f":"E1140+(B1141-B1140)*C1141","v":112500},0,0.04,{"$f":"IF(I1139=C1143,E1142+ROUND((H1139-J1139),0)*I1139,IF(I1139=C1142,E1141+ROUND((H1139-J1139)*I1139,0),IF(I1139=C1141,E1140+ROUND((H1139-J1139)*I1139,0),IF(I1139=C1140,E1139+ROUND((H1139-J1139)*I1139,0),E1138+ROUND((H1139-J1139)*I1139,0)))))","v":358500},{"$f":"MIN(K1143:L1143)","v":0},{"$f":"ROUND(SUM(H1141+I1141)*M1139,0)","v":14340},{"$f":"SUM(H1141:J1141)","v":372840},null,null,{"$f":"O1140+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":358500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1141*$S$1001,0)","v":0},{"$f":"ROUND(U1141*$W$995,0)","v":0},{"$f":"T1141+V1141-U1141-W1141","v":-954000},{"$f":"Z1140+1","v":20000001},50000000,0.25]
[{"$f":"B1141+1","v":1000001},null,0.3,{"$f":"B1141","v":1000000},{"$f":"IF(J1139=0,0,E1141)","v":112500},{"$f":"L1139","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1141+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":358500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1142*$S$1001,0)","v":0},{"$f":"ROUND(U1142*$W$995,0)","v":0},{"$f":"T1142+V1142-U1142-W1142","v":-954000},{"$f":"Z1141+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1139=10%,5000000,IF(L1139=15%,10000000,IF(L1139=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1143","v":50000000},{"$f":"IF(H1139>H1143,H1139-H1143,0)","v":0},{"$f":"IF(I1143>0,ROUND(I1143*I1139,0),0)","v":0},{"$f":"IF(H1143>=D1143,Q1143+(I1143-J1143),(I1143-J1143))","v":0},{"$f":"IF(H1141>0,ROUND(H1141*L1139,0),0)","v":0},{"$f":"IF(K1143>L1143,0,L1143-K1143)","v":0},{"$f":"O1142+1","v":1},0,0,{"$f":"W1141","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":366000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1143*$S$1001,0)","v":0},{"$f":"ROUND(U1143*$W$995,0)","v":0},{"$f":"T1143+V1143-U1143-W1143","v":-944000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1141,IF($E$3=\"Female\",H1148,IF($E$3=\"Senior Citizen\",H1155,H1162)))","v":356000},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":346000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1144*$S$1001,0)","v":0},{"$f":"ROUND(U1144*$W$995,0)","v":0},{"$f":"T1144+V1144-U1144-W1144","v":-954000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1141,IF($E$3=\"Female\",I1148,IF($E$3=\"Senior Citizen\",I1155,I1162)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1139","v":1820000},{"$f":"VLOOKUP(H1146,A1146:C1150,3)","v":0.3},{"$f":"INDEX(D1146:D1150,MATCH(I1146,C1146:C1150,0))","v":1000000},{"$f":"INDEX(E1146:E1150,MATCH(I1146,C1146:C1150,0))","v":112500},{"$f":"L1139","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1141,IF($E$3=\"Female\",J1148,IF($E$3=\"Senior Citizen\",J1155,J1162)))","v":14240},null,"Tax Income",{"$f":"L1139","v":0},{"$f":"$E$4","v":1820000},{"$f":"IF($S$1001=T1151,S1150,IF(S1146=T1150,S1149,IF(S1146=T1149,S1148,S1147)))","v":5000000}]
[{"$f":"B1146+1","v":250001},500000,0.05,{"$f":"B1146","v":250000},{"$f":"(B1147-B1146)*C1147","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1141,IF($E$3=\"Female\",K1148,IF($E$3=\"Senior Citizen\",K1155,K1162)))","v":370240},null,0,5000000,0,{"$f":"S1149","v":20000000}]
[{"$f":"B1147+1","v":500001},1000000,0.2,{"$f":"B1147","v":500000},{"$f":"E1147+(B1148-B1147)*C1148","v":112500},0,0.04,{"$f":"IF(I1146=C1150,E1149+ROUND((H1146-J1146),0)*I1146,IF(I1146=C1149,E1148+ROUND((H1146-J1146)*I1146,0),IF(I1146=C1148,E1147+ROUND((H1146-J1146)*I1146,0),IF(I1146=C1147,E1146+ROUND((H1146-J1146)*I1146,0),E1145+ROUND((H1146-J1146)*I1146,0)))))","v":358500},{"$f":"MIN(K1150:L1150)","v":0},{"$f":"ROUND(SUM(H1148+I1148)*M1146,0)","v":14340},{"$f":"SUM(H1148:J1148)","v":372840},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1138,IF($E$3=\"Female\",A1145,IF($E$3=\"Senior Citizen\",A1152,A1159)))","v":"(Above 60 year but less than 80)"},null,{"$f":"S1147+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1148+1","v":-3180000}]
[{"$f":"B1148+1","v":1000001},null,0.3,{"$f":"B1148","v":1000000},{"$f":"IF(J1146=0,0,E1148)","v":112500},{"$f":"L1146","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1143,IF($E$3=\"Female\",M1150,IF($E$3=\"Senior Citizen\",M1157,M1164)))","v":0},null,{"$f":"S1148+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1146=10%,5000000,IF(L1146=15%,10000000,IF(L1146=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1143","v":50000000},{"$f":"IF(H1146>H1150,H1146-H1150,0)","v":0},{"$f":"IF(I1150>0,ROUND(I1150*I1146,0),0)","v":0},{"$f":"IF(H1150>=D1150,Q1150+(I1150-J1150),(I1150-J1150))","v":0},{"$f":"IF(H1148>0,ROUND(H1148*L1146,0),0)","v":0},{"$f":"IF(K1150>L1150,0,L1150-K1150)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1141,IF($E$3=\"Female\",K1148,IF($E$3=\"Senior Citizen\",K1155,K1162)))","v":370240},{"$f":"W1142","v":0},{"$f":"S1149+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1150+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1139","v":1820000},{"$f":"VLOOKUP(H1153,A1153:C1157,3)","v":0.3},{"$f":"INDEX(D1153:D1157,MATCH(I1153,C1153:C1157,0))","v":1000000},{"$f":"INDEX(E1153:E1157,MATCH(I1153,C1153:C1157,0))","v":110000},{"$f":"L1139","v":0},0.04]
[{"$f":"B1153+1","v":300001},500000,0.05,{"$f":"B1153","v":300000},{"$f":"(B1154-B1153)*C1154","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1154+1","v":500001},1000000,0.2,{"$f":"B1154","v":500000},{"$f":"E1154+(B1155-B1154)*C1155","v":110000},0,0.04,{"$f":"IF(I1153=C1157,E1156+ROUND((H1153-J1153),0)*I1153,IF(I1153=C1156,E1155+ROUND((H1153-J1153)*I1153,0),IF(I1153=C1155,E1154+ROUND((H1153-J1153)*I1153,0),IF(I1153=C1154,E1153+ROUND((H1153-J1153)*I1153,0),E1152+ROUND((H1153-J1153)*I1153,0)))))","v":356000},{"$f":"MIN(K1157:L1157)","v":0},{"$f":"ROUND(SUM(H1155+I1155)*M1153,0)","v":14240},{"$f":"SUM(H1155:J1155)","v":370240}]
[{"$f":"B1155+1","v":1000001},null,0.3,{"$f":"B1155","v":1000000},{"$f":"IF(J1153=0,0,E1155)","v":110000},{"$f":"L1153","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1153=10%,5000000,IF(L1153=15%,10000000,IF(L1153=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1150","v":50000000},{"$f":"IF(H1153>H1157,H1153-H1157,0)","v":0},{"$f":"IF(I1157>0,ROUND(I1157*I1153,0),0)","v":0},{"$f":"IF(H1157>=D1157,Q1157+(I1157-J1157),(I1157-J1157))","v":0},{"$f":"IF(H1155>0,ROUND(H1155*L1153,0),0)","v":0},{"$f":"IF(K1157>L1157,0,L1157-K1157)","v":0},null,null,null,{"$f":"W1143","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1139","v":1820000},{"$f":"VLOOKUP(H1160,A1160:C1164,3)","v":0.3},{"$f":"INDEX(D1160:D1164,MATCH(I1160,C1160:C1164,0))","v":1000000},{"$f":"INDEX(E1160:E1164,MATCH(I1160,C1160:C1164,0))","v":100000},{"$f":"L1139","v":0},0.04]
[{"$f":"B1160+1","v":500001},1000000,0.2,{"$f":"B1160","v":500000},{"$f":"(B1161-B1160)*C1161","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1161+1","v":1000001},null,0.3,{"$f":"B1161","v":1000000},{"$f":"IF(J1160=0,0,E1161)","v":100000},0,0.04,{"$f":"IF(I1160=C1164,E1163+ROUND((H1160-J1160),0)*I1160,IF(I1160=C1163,E1162+ROUND((H1160-J1160)*I1160,0),IF(I1160=C1162,E1161+ROUND((H1160-J1160)*I1160,0),IF(I1160=C1161,E1160+ROUND((H1160-J1160)*I1160,0),E1159+ROUND((H1160-J1160)*I1160,0)))))","v":346000},{"$f":"MIN(K1164:L1164)","v":0},{"$f":"ROUND(SUM(H1162+I1162)*M1160,0)","v":13840},{"$f":"SUM(H1162:J1162)","v":359840}]
[null,null,null,null,null,{"$f":"L1160","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1160=10%,5000000,IF(L1160=15%,10000000,IF(L1160=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1157","v":50000000},{"$f":"IF(H1160>H1164,H1160-H1164,0)","v":0},{"$f":"IF(I1164>0,ROUND(I1164*I1160,0),0)","v":0},{"$f":"IF(H1164>=D1164,Q1164+(I1164-J1164),(I1164-J1164))","v":0},{"$f":"IF(H1162>0,ROUND(H1162*L1160,0),0)","v":0},{"$f":"IF(K1164>L1164,0,L1164-K1164)","v":0},null,null,null,{"$f":"W1144","v":0}]
[]
[]
["Fin._Year","Asst. Year","TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due","Rebate u/s 87A","Revised E.cess(adjusting 87A)","Revised Total Tax due","Tax Due","Basic Exemtion limit",null,"SUR. RATE","Marginal releif limit"]
[{"$f":"F5","v":"1985-86"},{"$f":"A1169","v":"1986-87"},{"$f":"P13","v":889250},{"$f":"P14","v":44463},{"$f":"P15","v":0},{"$f":"P16","v":933713},{"$f":"P17","v":"Not defined"},{"$f":"P18","v":0},{"$f":"P19","v":933713},0,{"$f":"IF(J1168>0,ROUND((C1168-J1168)*0.03,0),E1168)","v":0},{"$f":"C1168+D1168-J1168+K1168","v":933713}]
[{"$f":"F34","v":"1986-87"},{"$f":"A1170","v":"1987-88"},{"$f":"P42","v":889250},{"$f":"P43","v":44463},{"$f":"P44","v":0},{"$f":"P45","v":933713},{"$f":"P46","v":"Not defined"},{"$f":"P47","v":0},{"$f":"P48","v":933713},0,0,933713]
[{"$f":"F63","v":"1987-88"},"1988-89",{"$f":"P71","v":889250},{"$f":"P72","v":44463},{"$f":"P73","v":0},{"$f":"P74","v":933713},{"$f":"P75","v":"Not defined"},{"$f":"P76","v":0},{"$f":"P77","v":933713},0,0,933713]
[{"$f":"F92","v":"1988-89"},"1989-90",{"$f":"P100","v":889250},{"$f":"P101","v":44463},{"$f":"P102","v":0},{"$f":"P103","v":933713},{"$f":"P104","v":"Not defined"},{"$f":"P105","v":0},{"$f":"P106","v":933713},0,0,933713]
[{"$f":"F121","v":"1989-90"},"1990-91",{"$f":"P129","v":888900},{"$f":"P130","v":71112},{"$f":"P131","v":0},{"$f":"P132","v":960012},{"$f":"P133","v":"Not defined"},{"$f":"P134","v":0},{"$f":"P135","v":960012},0,0,960012]
[{"$f":"F150","v":"1990-91"},"1991-92",{"$f":"P158","v":887600},{"$f":"P159","v":106512},{"$f":"P160","v":0},{"$f":"P161","v":994112},{"$f":"P162","v":"Not defined"},{"$f":"P163","v":0},{"$f":"P164","v":994112},0,0,994112]
[{"$f":"F179","v":"1991-92"},"1992-93",{"$f":"P187","v":887600},{"$f":"P188","v":106512},{"$f":"P189","v":0},{"$f":"P190","v":994112},{"$f":"P191","v":"Not defined"},{"$f":"P192","v":0},{"$f":"P193","v":994112},0,0,994112]
[{"$f":"F208","v":"1992-93"},"1993-94",{"$f":"P216","v":707400},{"$f":"P217","v":84888},{"$f":"P218","v":0},{"$f":"P219","v":792288},{"$f":"P220","v":"Not defined"},{"$f":"P221","v":0},{"$f":"P222","v":792288},0,0,792288]
[{"$f":"F237","v":"1993-94"},"1994-95",{"$f":"P245","v":707000},{"$f":"P246","v":84840},{"$f":"P247","v":0},{"$f":"P248","v":791840},{"$f":"P249","v":"Not defined"},{"$f":"P250","v":0},{"$f":"P251","v":791840},0,0,791840]
[{"$f":"F266","v":"1994-95"},"1995-96",{"$f":"P274","v":703000},{"$f":"P275","v":0},{"$f":"P276","v":0},{"$f":"P277","v":703000},{"$f":"P278","v":"Not defined"},{"$f":"P279","v":0},{"$f":"P280","v":703000},0,0,703000]
[{"$f":"F295","v":"1995-96"},"1996-97",{"$f":"P303","v":702000},{"$f":"P304","v":0},{"$f":"P305","v":0},{"$f":"P306","v":702000},{"$f":"P307","v":"Not defined"},{"$f":"P308","v":0},{"$f":"P309","v":702000},0,0,702000]
[{"$f":"F324","v":"1996-97"},"1997-98",{"$f":"P332","v":701000},{"$f":"P333","v":0},{"$f":"P334","v":0},{"$f":"P335","v":701000},{"$f":"P336","v":"Not defined"},{"$f":"P337","v":0},{"$f":"P338","v":701000},0,0,701000]
[{"$f":"F353","v":"1997-98"},"1998-99",{"$f":"P361","v":521000},{"$f":"P362","v":0},{"$f":"P363","v":0},{"$f":"P364","v":521000},{"$f":"P365","v":"Not defined"},{"$f":"P366","v":0},{"$f":"P367","v":521000},0,0,521000]
[{"$f":"F382","v":"1998-99"},"1999-00",{"$f":"P390","v":520000},{"$f":"P391","v":0},{"$f":"P392","v":0},{"$f":"P393","v":520000},{"$f":"P394","v":"Not defined"},{"$f":"P395","v":0},{"$f":"P396","v":520000},0,0,520000]
[{"$f":"F411","v":"1999-00"},"2000-01",{"$f":"P419","v":520000},{"$f":"P420","v":52000},{"$f":"P421","v":0},{"$f":"P422","v":572000},{"$f":"P423","v":"Not defined"},{"$f":"P424","v":0},{"$f":"P425","v":572000},0,0,572000]
[{"$f":"F440","v":"2000-01"},"2001-02",{"$f":"P448","v":520000},{"$f":"P449","v":88400},{"$f":"P450","v":0},{"$f":"P451","v":608400},{"$f":"P452","v":"(Above 65 years)"},{"$f":"P453","v":0},{"$f":"P454","v":608400},0,0,608400]
[{"$f":"F469","v":"2001-02"},"2002-03",{"$f":"P477","v":520000},{"$f":"P478","v":52000},{"$f":"P479","v":0},{"$f":"P480","v":572000},{"$f":"P481","v":"(Above 65 years)"},{"$f":"P482","v":0},{"$f":"P483","v":572000},0,0,572000]
[{"$f":"F498","v":"2002-03"},"2003-04",{"$f":"P506","v":520000},{"$f":"P507","v":26000},{"$f":"P508","v":0},{"$f":"P509","v":546000},{"$f":"P510","v":"(Above 65 years)"},{"$f":"P511","v":0},{"$f":"P512","v":546000},0,0,546000]
[{"$f":"F527","v":"2003-04"},"2004-05",{"$f":"P535","v":520000},{"$f":"P536","v":52000},{"$f":"P537","v":0},{"$f":"P538","v":572000},{"$f":"P539","v":"(Above 65 years)"},{"$f":"P540","v":0},{"$f":"P541","v":572000},0,0,572000]
[{"$f":"F556","v":"2004-05"},"2005-06",{"$f":"P564","v":520000},{"$f":"P565","v":52000},{"$f":"P566","v":11440},{"$f":"P567","v":583440},{"$f":"P568","v":"(Above 65 years)"},{"$f":"P569","v":0},{"$f":"P570","v":583440},0,11440,583440]
[{"$f":"F585","v":"2005-06"},"2006-07",{"$f":"P593","v":484000},{"$f":"P594","v":48400},{"$f":"P595","v":10648},{"$f":"P596","v":543048},{"$f":"P597","v":"(above 65 years)"},{"$f":"P598","v":0},{"$f":"P599","v":543048},0,10648,543048]
[{"$f":"F614","v":"2006-07"},"2007-08",{"$f":"P622","v":484000},{"$f":"P623","v":48400},{"$f":"P624","v":10648},{"$f":"P625","v":543048},{"$f":"P626","v":"(above 65 years)"},{"$f":"P627","v":0},{"$f":"P628","v":543048},0,10648,543048]
[{"$f":"F643","v":"2007-08"},"2008-09",{"$f":"P651","v":482000},{"$f":"P652","v":48200},{"$f":"P653","v":15906},{"$f":"P654","v":546106},{"$f":"P655","v":"(above 65 years)"},{"$f":"P656","v":0},{"$f":"P657","v":546106},0,15906,546106]
[{"$f":"F672","v":"2008-09"},"2009-10",{"$f":"P680","v":443500},{"$f":"P681","v":44350},{"$f":"P682","v":14636},{"$f":"P683","v":502486},{"$f":"P684","v":"(above 65 years)"},{"$f":"P685","v":0},{"$f":"P686","v":502486},0,14636,502486]
[{"$f":"F701","v":"2009-10"},"2010-11",{"$f":"P709","v":442000},{"$f":"P710","v":0},{"$f":"P711","v":13260},{"$f":"P712","v":455260},{"$f":"P713","v":"(above 65 years)"},{"$f":"P714","v":0},{"$f":"P715","v":455260},0,13260,455260]
[{"$f":"F730","v":"2010-11"},"2011-12",{"$f":"P738","v":392000},{"$f":"P739","v":0},{"$f":"P740","v":11760},{"$f":"P741","v":403760},{"$f":"P742","v":"(above 65 years)"},{"$f":"P743","v":0},{"$f":"P744","v":403760},0,11760,403760]
[{"$f":"F759","v":"2011-12"},"2012-13",{"$f":"P767","v":391000},{"$f":"P768","v":0},{"$f":"P769","v":11730},{"$f":"P770","v":402730},{"$f":"P771","v":"(Above 60 year but less than 80)"},{"$f":"P772","v":0},{"$f":"P773","v":402730},0,11730,402730]
[{"$f":"F788","v":"2012-13"},"2013-14",{"$f":"P796","v":371000},{"$f":"P797","v":0},{"$f":"P798","v":11130},{"$f":"P799","v":382130},{"$f":"P800","v":"(above 65 years)"},{"$f":"P801","v":0},{"$f":"P802","v":382130},0,11130,382130]
[{"$f":"F817","v":"2013-14"},"2014-15",{"$f":"P825","v":371000},{"$f":"P826","v":0},{"$f":"P827","v":11130},{"$f":"P828","v":382130},{"$f":"P829","v":"(Above 60 year but less than 80)"},{"$f":"P830","v":0},{"$f":"P831","v":382130},{"$f":"IF($E$4<=O1196,0,IF($E$4>500000,0,IF($E$4>O1196,IF(C1196<2000,C1196,2000),0)))","v":0},{"$f":"IF(J1196>0,ROUND((C1196-J1196)*0.03,0),E1196)","v":11130},382130,null,{"$f":"Q820+20000","v":270000},{"$f":"N1196-20000","v":250000}]
[{"$f":"F846","v":"2014-15"},"2015-16",{"$f":"P854","v":366000},{"$f":"P855","v":0},{"$f":"P856","v":10980},{"$f":"P857","v":376980},{"$f":"P858","v":"(Above 60 year but less than 80)"},{"$f":"P859","v":0},{"$f":"P860","v":376980},{"$f":"IF($E$4<=O1197,0,IF($E$4>500000,0,IF($E$4>O1197,IF(C1197<2000,C1197,2000),0)))","v":0},{"$f":"IF(J1197>0,ROUND((C1197-J1197)*0.03,0),E1197)","v":10980},376980,null,{"$f":"Q849+20000","v":320000},{"$f":"N1197-20000","v":300000}]
[{"$f":"F875","v":"2015-16"},"2016-17",{"$f":"P883","v":366000},{"$f":"P884","v":0},{"$f":"P885","v":10980},{"$f":"P886","v":376980},{"$f":"P887","v":"(Above 60 year but less than 80)"},{"$f":"P888","v":0},{"$f":"P889","v":376980},{"$f":"IF($E$4<=O1198,0,IF($E$4>500000,0,IF($E$4>O1198,IF(C1198<2000,C1198,2000),0)))","v":0},{"$f":"IF(J1198>0,ROUND((C1198-J1198)*0.03,0),E1198)","v":10980},{"$f":"C1198+D1198-J1198+K1198","v":376980},null,{"$f":"Q878+20000","v":320000},{"$f":"N1198-20000","v":300000}]
["2016-17","2017-18",{"$f":"P912","v":366000},{"$f":"P913","v":0},{"$f":"P914","v":10980},{"$f":"P915","v":376980},{"$f":"P916","v":"(Above 60 year but less than 80)"},{"$f":"P917","v":0},{"$f":"P918","v":376980},{"$f":"IF($E$4<=O1199,0,IF($E$4>500000,0,IF($E$4>O1199,IF(C1199<5000,C1199,5000),0)))","v":0},{"$f":"IF(J1199>0,ROUND((C1199-J1199)*0.03,0),E1199)","v":10980},376980,null,{"$f":"Q907+20000","v":320000},{"$f":"N1199-20000","v":300000},{"$f":"L907","v":0},10000000]
[{"$f":"B1199","v":"2017-18"},"2018-19",{"$f":"P941","v":356000},{"$f":"P942","v":0},{"$f":"P943","v":10680},{"$f":"P944","v":366680},{"$f":"P945","v":"(Above 60 year but less than 80)"},{"$f":"P946","v":0},{"$f":"P947","v":366680},{"$f":"IF($E$4<=250000,0,IF($E$4>350000,0,IF($E$4>300000,2500,IF($E$4>50000,C1200))))","v":0},{"$f":"IF(J1200>0,ROUND((C1200-J1200)*0.03,0),E1200)","v":10680},366680,null,null,null,{"$f":"L936","v":0},5000000]
["2018-19","2019-20",{"$f":"P970","v":356000},{"$f":"P971","v":0},{"$f":"P972","v":14240},{"$f":"P973","v":370240},{"$f":"P974","v":"(Above 60 year but less than 80)"},{"$f":"P975","v":0},{"$f":"P976","v":370240},{"$f":"IF($E$4<=250000,0,IF($E$4>350000,0,IF($E$4>300000,2500,IF($E$4>50000,C1201))))","v":0},{"$f":"IF(J1201>0,ROUND((C1201-J1201)*0.04,0),E1201)","v":14240},370240]
["2019-20","2020-21",{"$f":"P999","v":356000},{"$f":"P1000","v":0},{"$f":"P1001","v":14240},{"$f":"P1002","v":370240},{"$f":"P1003","v":"(Above 60 year but less than 80)"},{"$f":"P1004","v":0},{"$f":"P1005","v":370240},{"$f":"IF($E$4<=O1202,0,IF($E$4>500000,0,IF($E$4>O1202,IF(C1202<12500,C1202,12500),0)))","v":0},14240,370240,null,{"$f":"Q1022+20000","v":20000},{"$f":"N1202-20000","v":0}]
["2020-21","2021-22",{"$f":"P1028","v":356000},{"$f":"P1029","v":0},{"$f":"P1030","v":14240},{"$f":"P1031","v":370240},{"$f":"P1032","v":"(Above 60 year but less than 80)"},{"$f":"P1033","v":0},{"$f":"P1034","v":370240},{"$f":"IF($E$4<=O1203,0,IF($E$4>500000,0,IF($E$4>O1203,IF(C1203<12500,C1203,12500),0)))","v":0},14240,370240,null,{"$f":"Q995+20000","v":20000},{"$f":"N1203-20000","v":0}]
[{"$f":"B1203","v":"2021-22"},"2022-23",{"$f":"P1057","v":356000},{"$f":"P1058","v":0},{"$f":"P1059","v":14240},{"$f":"P1060","v":370240},{"$f":"P1061","v":"(Above 60 year but less than 80)"},{"$f":"P1062","v":0},{"$f":"P1063","v":370240},{"$f":"IF($E$4<=O1204,0,IF($E$4>500000,0,IF($E$4>O1204,IF(C1204<12500,C1204,12500),0)))","v":0},14240,370240,null,{"$f":"Q996+20000","v":20000},{"$f":"N1204-20000","v":0}]
[{"$f":"B1204","v":"2022-23"},"2023-24",{"$f":"P1086","v":356000},{"$f":"P1087","v":0},{"$f":"P1088","v":14240},{"$f":"P1089","v":370240},{"$f":"P1090","v":"(Above 60 year but less than 80)"},{"$f":"P1091","v":0},{"$f":"P1092","v":370240},{"$f":"IF($E$4<=O1205,0,IF($E$4>500000,0,IF($E$4>O1205,IF(C1205<12500,C1205,12500),0)))","v":0},14240,{"$f":"C1205+D1205-J1205+K1205","v":370240},null,{"$f":"Q997+20000","v":20000},{"$f":"N1205-20000","v":0}]
["2023-24","2024-25",{"$f":"P1115","v":356000},{"$f":"P1116","v":0},{"$f":"P1117","v":14240},{"$f":"P1118","v":370240},{"$f":"P1119","v":"(Above 60 year but less than 80)"},{"$f":"P1120","v":0},{"$f":"P1121","v":370240},{"$f":"IF($E$4<=O1206,0,IF($E$4>$K$1213,0,IF($E$4>O1206,IF(C1206<$K$1212,C1206,$K$1212),0)))","v":0},14240,{"$f":"C1206+D1206-J1206+K1206","v":370240}]
["2024-25","2025-26",{"$f":"P1144","v":356000},{"$f":"P1145","v":0},{"$f":"P1146","v":14240},{"$f":"P1147","v":370240},{"$f":"P1148","v":"(Above 60 year but less than 80)"},{"$f":"P1149","v":0},{"$f":"P1150","v":370240},{"$f":"IF($E$4<=O1207,0,IF($E$4>$K$1213,0,IF($E$4>O1207,IF(C1207<$K$1212,C1207,$K$1212),0)))","v":0},{"$f":"IF(J1207>0,ROUND((C1207-J1207)*0.04,0),E1207)","v":14240},{"$f":"C1207+D1207-J1207+K1207","v":370240}]
[{"$f":"$E$2","v":"2024-25"},{"$f":"INDEX($B$1168:$B$1207,MATCH($A$1208,$A$1168:$A$1207,0))","v":"2025-26"},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!D43,INDEX($C$1168:$C$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":236000},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!E43,INDEX($D$1168:$D$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":0},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!F43,INDEX($E$1168:$E$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":9440},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!G43,INDEX($F$1168:$F$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":245440},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!H43,INDEX($G$1168:$G$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":"Not Defined"},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!I43,INDEX($H$1168:$H$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":0},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!J43,INDEX($I$1168:$I$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":236000},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!K43,INDEX($J$1168:$J$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":0},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!L43,INDEX($K$1168:$K$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":9440},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!M43,INDEX($L$1168:$L$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":245440},null,null,null,{"$f":"INDEX($P$1168:$P$1208,MATCH($A$1208,$A$1168:$A$1208,0))","v":0},{"$f":"INDEX($Q$1168:$Q$1208,MATCH($A$1208,$A$1168:$A$1208,0))","v":0}]
["Fin._Year","Asst. Year","TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due","Rebate u/s 87A","Revised E.cess(adjusting 87A)","Revised Total Tax due","Tax Due"]
[null,"FIN. YEAR",{"$f":"E2","v":"2024-25"},null,"Net Tax Due"]
[null,"TAX CATE.",{"$f":"E3","v":"SENIOR CITIZEN"},null,null,null,null,"F.Year","New option u/s 115BAC","Existing Option","Final Value"]
[null,"TAX INCO.",{"$f":"E4","v":1820000},null,{"$f":"C1212-O1199","v":1520000},null,null,"2023-24",25000,12500,{"$f":"IF($A$2=$I$1211,I1212,J1212)","v":25000}]
[null,null,null,null,null,null,null,null,700000,500000,{"$f":"IF($A$2=$I$1211,I1213,J1213)","v":700000}]
[null,null,null,null,null,null,{"$f":"IF(G1216=\"\",\" \",UPPER(MID(G1216,4,1)))","v":"P"},null,null,null,null,"Taxable amt when Pannotavbl"]
[null,"TAX IF PAN IS NOT PROVIDED",null,null,null,null,"PAN NO","Total Net tax payable/refundable (rouded off)",null,null,null,"Tax cal.",{"$f":"C1217","v":236000},{"$f":"C1218","v":356000}]
[null,"RATE","TAX","REBATE","SUR.","TOTAL",{"$f":"Statement!C6","v":"BEPPS1234Q"},"Total Tax due",null,{"$f":"Statement!H75","v":245440},"Rounded","Add. Income",{"$f":"$E$4-$Q$1208","v":1820000},{"$f":"$E$4-$Q$1208","v":1820000}]
[null,"NORMAL",{"$f":"C1208","v":236000},{"$f":"J1208","v":0},{"$f":"IF(K1208>0,K1208,0)","v":9440},{"$f":"IF(L1208>0,L1208,0)","v":245440},{"$f":"IF(G1214=\"P\",\"P\",\"\")","v":"P"},"Releif u/s 89(1)",null,{"$f":"Statement!H76","v":0},null,"Sur. Rate",{"$f":"P1208","v":0},{"$f":"P1208","v":0}]
[null,"ABNORMAL",{"$f":"$V$1236","v":356000},{"$f":"D1217","v":0},{"$f":"ROUND(C1218*4%,0)","v":14240},{"$f":"C1218+E1218-D1218","v":370240},{"$f":"LEN(Statement!C6)","v":10},"Net tax due",null,{"$f":"J1216-J1217","v":245440},null,"Marignal relief",{"$f":"D1208","v":0},{"$f":"M1218","v":0}]
[null,"FINAL",{"$f":"IF(G1219=\"YES\",IF(G1217=\"P\",C1217,C1218))","v":236000},{"$f":"IF(G1219=\"YES\",IF(G1217=\"P\",D1217,D1218))","v":0},{"$f":"IF(G1219=\"YES\",IF(G1217=\"P\",E1217,E1218))","v":9440},{"$f":"IF(G1219=\"YES\",IF(G1217=\"P\",F1217,F1218))","v":245440},{"$f":"IF(G1218=10,\"YES\",\"NO\")","v":"YES"},"Tax Deducted",null,{"$f":"Statement!H78","v":0},null,"Cess",{"$f":"K1208","v":9440},{"$f":"ROUND((N1215+N1218)*M1232,0)","v":0}]
[null,"Test message",{"$f":"IF(C1219=FALSE,C1218,C1219)","v":236000},{"$f":"IF(C1220<=0,0,IF(D1219=FALSE,D1218,D1219))","v":0},{"$f":"IF(E1219=FALSE,N1219,E1219)","v":9440},{"$f":"IF(F1219=FALSE,N1220,F1219)","v":245440},null,"Difference",null,{"$f":"ROUND((J1218-J1219),-1)","v":245440},null,null,{"$f":"M1215+M1218+M1219","v":245440},{"$f":"N1215+N1218+N1219","v":356000}]
[null,null,{"$f":"IF(C1219=C1217,\"\",\"Tax Rate will be 30% higher due to PANNOTAVBL or wrong PAN\")","v":""},null,null,null,null,"Text message",{"$f":"IF(J1219>J1218,\"Net Tax Refundable\",IF(J1218>J1219,\"Net Tax Due\",\"NIL AMT RETURN\"))","v":"Net Tax Due"},null,null,"Test message "]
[null,"Marginal Releif",null,null,null,null,null,"Final txt message for statement",null,null,null,{"$f":"CONCATENATE(\"If proper  PAN is input in Employee Data sheet, then\",\"  \",\"Total Taxable amount (including cess but excluding relief u/s 87A)\",\"  \",\"is \",\"Rs.\",\"  \",M1220,\"  \")","v":"If proper  PAN is input in Employee Data sheet, then  Total Taxable amount (including cess but excluding relief u/s 87A)  is Rs.  245440  "}]
[null,"(","After allowed  Marginal relief ","Rs.",{"$f":"H1208","v":0},")",{"$f":"CONCATENATE(B1223,\"  \",G1222,\"  \",F1223)","v":"(    )"},{"$f":"IF(J1220>0,H1224,IF(J1220<0,H1225,H1226))","v":"Income Tax PAYABLE {Balance [19- 20 ]}     (Rounded off)"}]
[null,{"$f":"CONCATENATE(B1223,\"  \",C1223,\" \",D1223,\"  \",E1223,\" \",F1223)","v":"(  After allowed  Marginal relief  Rs.  0 )"},null,null,{"$f":"IF(D1208>0,CONCATENATE(\"(\",\"Including net surcharge amt.\",\"Rs.\",D1208,\")\"),\"\")","v":""},null,null,"Income Tax PAYABLE {Balance [19- 20 ]}     (Rounded off)"]
[null,"Marginal relief-Not Applicable",null,null,null,null,"( Not Applicable  )","Income Tax REFUNDABLE {Balance [20-19 ]}  (Rounded off)",null,null,null," PAN is not furnished by the employee (sec 206AA is applicable)"]
[null,{"$f":"CONCATENATE(B1223,\"  \",B1225,\" \",F1223)","v":"(  Marginal relief-Not Applicable )"},null,null,null,null,null,"Nil Tax Return {Balance [19-20 ]}     (Rounded off)"]
[null,"Net Tax Liability",null,null,null,null,null,null,null,null,null,{"$f":"IF(C1221=\"\",\"\",IF(M1231>20,L1225,C1221))","v":""}]
[null,"Total Tax due",null,null,null,null,{"$f":"L1198-'Tax Calculation'!$J$99","v":376980}]
[null,"Tax Deducted",null,null,null,null,{"$f":"'Tax Calculation'!$J$96","v":0},null,null,null,null,"Taxable amt  ",{"$f":"C1212","v":1820000}]
[null,"Net Tax due",null,null,null,null,{"$f":"IF(G1229>G1228,0,G1228-G1229)","v":376980},null,null,null,null,"Tax due",{"$f":"C1217","v":236000}]
[null,"Net Tax payable",null,null,null,null,{"$f":"IF(G1230>0,G1230,0)","v":376980},null,null,null,null,"Average rate",{"$f":"ROUND(M1230/M1229*100,2)","v":12.97}]
[null,"Net Tax refundable",null,null,null,null,{"$f":"IF(G1229>G1228,G1229-G1228,0)","v":0},null,null,null,null,"Applicable rate",{"$f":"IF(C1218>C1217,0%,4%)","v":0}]
[null,"Net Tax due-NIL",null,null,null,null,{"$f":"IF(G1228=G1229,0,0)","v":0}]
[null,{"$f":"IF(G1231>0,B1231,IF(G1232>0,B1232,B1233))","v":"Net Tax payable"},null,null,null,null,{"$f":"INDEX(G1231:G1233,MATCH(B1234,B1231:B1233,0))","v":376980},null,null,"F.Y.","2016-17"]
[null,null,null,null,null,null,null,null,null,{"$f":"$E$3","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($L$1236:$L$1239,MATCH($J$1235,$J$1236:$J$1239,0))","v":366000},"Range","Limit","Limit","Rate","Regular Tax","Abnormal Tax","Tax amt",null,"F.Y.","TAX"]
[null,"Amount in words",null,{"$f":"IF(G1234=0,\"No Tax amtount\",pravesh(G1234))","v":{"$error":"#NAME?"}},null,null,null,null,null,"Male",null,{"$f":"IF($C$1212>1000000,($C$1212-1000000)*30%+(125000),IF($C$1212>500000,($C$1212-500000)*20%+(25000),IF($C$1212>250000,($C$1212-250000)*10%,\"0\")))","v":371000},250000,{"$f":"MAX(IF($J$1235=J1236,M1236,0),IF($J$1235=J1237,M1237,0),IF($J$1235=J1238,M1238,0),IF($J$1235=J1239,M1239,0))","v":300000},{"$f":"IF($E$4<=N1236,$E$4-0,N1236)","v":300000},"0%",{"$f":"ROUND(O1236*P1236,0)","v":0},0,{"$f":"ROUND(O1236*R1236,0)","v":0},null,{"$f":"$E$2","v":"2024-25"},{"$f":"IF(U1236=U1237,V1237,V1238)","v":356000}]
[null,"Test message",null,{"$f":"CONCATENATE(\"(\",\"  \",D1236,\"  \",\")\")","v":{"$error":"#NAME?"}},null,null,null,null,null,"Female",null,{"$f":"IF($C$1212>1000000,($C$1212-1000000)*30%+(125000),IF($C$1212>500000,($C$1212-500000)*20%+(25000),IF($C$1212>250000,($C$1212-250000)*10%,\"0\")))","v":371000},250000,500000,{"$f":"MAX(IF($E$4<=N1237,$E$4-N1236,N1237-N1236),IF($E$4>N1236,,0))","v":200000},0.1,{"$f":"ROUND(O1237*P1237,0)","v":20000},{"$f":"IF(M1231>20,P1237,IF(Q1239>0,20%,30%))","v":0.2},{"$f":"ROUND(O1237*R1237,0)","v":40000},null,"2016-17",{"$f":"S1240","v":386000}]
[null,null,null,null,null,null,null,null,null,"Senior Citizen",null,{"$f":"IF($C$1212>1000000,($C$1212-1000000)*30%+(120000),IF($C$1212>500000,($C$1212-500000)*20%+(20000),IF($C$1212>300000,($C$1212-300000)*10%,\"0\")))","v":366000},300000,1000000,{"$f":"MAX(IF($E$4<=N1238,$E$4-N1237,N1238-N1237),IF($E$4>N1237,,0))","v":500000},0.2,{"$f":"ROUND(O1238*P1238,0)","v":100000},{"$f":"IF(Q1237=0,MAX($P$1236:$P$1239),IF(Q1239>0,MAX($P$1236:$P$1238),15%))","v":0.2},{"$f":"ROUND(O1238*R1238,0)","v":100000},null,"2017-18",{"$f":"S1247","v":356000}]
[null,null,null,null,null,null,null,null,null,"Very Senior Citizen",null,{"$f":"IF($C$1212>1000000,($C$1212-1000000)*30%+(100000),IF($C$1212>500000,($C$1212-500000)*20%,\"0\"))","v":346000},500000,"10,00,000+",{"$f":"MAX($E$4>N1238,$E$4-N1238,0)","v":820000},0.3,{"$f":"ROUND(O1239*P1239,0)","v":246000},{"$f":"IF(R1238=30%,10%,30%)","v":0.3},{"$f":"ROUND(O1239*R1239,0)","v":246000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1236:Q1239)","v":366000},null,{"$f":"SUM(S1236:S1239)","v":386000}]
[null,null,null,null,null,null,null,null,null,"F.Y.","2017-18"]
[null,null,null,null,null,null,null,null,null,{"$f":"$E$3","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($L$1243:$L$1246,MATCH($J$1235,$J$1243:$J$1246,0))","v":356000},"Range","Limit","Limit","Rate","Regular Tax","Abnormal Tax","Tax amt"]
[null,"Male",null,"Senior Citizen",null,"Very Senior Citizen",null,"Actual Age",{"$f":"J1235","v":"SENIOR CITIZEN"},"Male",null,{"$f":"IF($C$1212>1000000,($C$1212-1000000)*30%+(112500),IF($C$1212>500000,($C$1212-500000)*20%+(12500),IF($C$1212>250000,($C$1212-250000)*5%,\"0\")))","v":358500},250000,{"$f":"MAX(IF($J$1235=J1243,M1243,0),IF($J$1235=J1244,M1244,0),IF($J$1235=J1245,M1245,0),IF($J$1235=J1246,M1246,0))","v":300000},{"$f":"IF($E$4<=N1243,$E$4-0,N1243)","v":300000},"0%",{"$f":"ROUND(O1243*P1243,0)","v":0},0,{"$f":"ROUND(O1243*R1243,0)","v":0}]
[null,250000,0,300000,0,500000,0,"Tax Rate",0.1,"Female",null,{"$f":"IF($C$1212>1000000,($C$1212-1000000)*30%+(112500),IF($C$1212>500000,($C$1212-500000)*20%+(25000),IF($C$1212>250000,($C$1212-250000)*10%,\"0\")))","v":358500},250000,500000,{"$f":"MAX(IF($E$4<=N1244,$E$4-N1243,N1244-N1243),IF($E$4>N1243,,0))","v":200000},0.05,{"$f":"ROUND(O1244*P1244,0)","v":10000},{"$f":"IF(M1238>20,P1244,IF(Q1246>0,20%,30%))","v":0.05},{"$f":"ROUND(O1244*R1244,0)","v":10000}]
[null,500000,25000,null,20000,null,0,null,0.2,"Senior Citizen",null,{"$f":"IF($C$1212>1000000,($C$1212-1000000)*30%+(110000),IF($C$1212>500000,($C$1212-500000)*20%+(10000),IF($C$1212>300000,($C$1212-300000)*5%,\"0\")))","v":356000},300000,1000000,{"$f":"MAX(IF($E$4<=N1245,$E$4-N1244,N1245-N1244),IF($E$4>N1244,,0))","v":500000},0.2,{"$f":"ROUND(O1245*P1245,0)","v":100000},{"$f":"IF(Q1244=0,MAX($P$1236:$P$1239),IF(Q1246>0,MAX($P$1236:$P$1238),15%))","v":0.2},{"$f":"ROUND(O1245*R1245,0)","v":100000}]
[null,1000000,125000,null,120000,null,100000,null,0.3,"Very Senior Citizen",null,{"$f":"IF($C$1212>1000000,($C$1212-1000000)*30%+(100000),IF($C$1212>500000,($C$1212-500000)*20%,\"0\"))","v":346000},500000,"10,00,000+",{"$f":"MAX($E$4>N1245,$E$4-N1245,0)","v":820000},0.3,{"$f":"ROUND(O1246*P1246,0)","v":246000},{"$f":"IF(R1245=30%,10%,30%)","v":0.3},{"$f":"ROUND(O1246*R1246,0)","v":246000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1243:Q1246)","v":356000},null,{"$f":"SUM(S1243:S1246)","v":356000}]
[null,"Tax on Total Income Including Agri. Income",null,null,null,{"$f":"IF(F1251>0,(IF(I1243<G1235, (IF(F1241<B1244, (0), (IF(F1241<B1245, ((F1241-B1244)*I1244), (IF(F1241<B1246, (((F1241-B1245)*I1245)+C1245), (((F1241-B1246)*I1246)+C1246))))))), (IF(I1243>=G1236, (IF(F1241<B1245, (0),(IF(F1241<B1246, ((F1241-B1245)*I1245), (((F1241-B1246)*I1246)+G1246))))), (IF(F1241<D1244, (0), (IF(F1241<B1245, ((F1241-D1244)*I1244), (IF(F1241<B1246, (((F1241-B1245)*I1245)+E1245), (((F1241-B1246)*I1246)+E1246))))))))))), (0))","v":0}]
[null,"Rebate due to Agri. Income",null,null,null,{"$f":"IF(F1248>0,(IF(I1243<G1235, (IF(H1239<B1244, (0), (IF(H1239<B1245, ((H1239-B1244)*I1244), (IF(H1239<B1246, (((H1239-B1245)*I1245)+C1245), (((H1239-B1246)*I1246)+C1246))))))), (IF(I1243>=G1236, (IF(H1239<B1245, (0),(IF(H1239<B1246, ((H1239-B1245)*I1245), (((H1239-B1246)*I1246)+G1246))))), (IF(H1239<D1244, (0), (IF(H1239<B1245, ((H1239-D1244)*I1244), (IF(H1239<B1246, (((H1239-B1245)*I1245)+E1245), (((H1239-B1246)*I1246)+E1246))))))))))), (0))","v":0}]
[null,"Tax Payable after Agri. Income's Rebate",null,null,null,{"$f":"F1248-F1249","v":0}]
[null,"Tax on Total Income Excluding  Agri. Income",null,null,null,{"$f":"IF(I1243<B1243, (IF(F1239<B1244, (0), (IF(F1239<B1245, ((F1239-B1244)*I1244), (IF(F1239<B1246, (((F1239-B1245)*I1245)+C1245), (((F1239-B1246)*I1246)+C1246))))))), (IF(I1243>=G1236, (IF(F1239<B1245, (0),(IF(F1239<B1246, ((F1239-B1245)*I1245), (((F1239-B1246)*I1246)+G1246))))), (IF(F1239<D1244, (0), (IF(F1239<B1245, ((F1239-D1244)*I1244), (IF(F1239<B1246, (((F1239-B1245)*I1245)+E1245), (((F1239-B1246)*I1246)+E1246))))))))))","v":0}]
[null,null,null,null,null,null,null,null,"10% surcharge on income tax if the total income exceeds Rs 50 Lakhs but below Rs 1 crore"]
[null,null,null,null,null,null,null,null,"15% surcharge on income tax if the total income exceeds Rs 1 crore but below Rs 2 crore"]
[null,null,null,null,null,null,null,null,"25% surcharge on income tax if the total income exceeds Rs 2 crore but below Rs 5 crore"]
[null,null,null,null,null,null,null,null,"37% surcharge on income tax if the total income exceeds Rs 5 crore"]
[null,null,null,null,null,null,null,null,"Surcharge Table (2019-20)"]
[null,null,null,null,null,null,null,null,0,5000000,0]
[null,null,null,null,null,null,null,null,{"$f":"J1257+1","v":5000001},10000000,0.1]
[null,null,null,null,null,null,null,null,{"$f":"J1258+1","v":10000001},20000000,0.15]
[null,null,null,null,null,null,null,null,{"$f":"J1259+1","v":20000001},50000000,0.25]
[null,null,null,null,null,null,null,null,{"$f":"J1260+1","v":50000001},null,0.37]
["Computation interest U/s 234 A/B/C"]
[null,"u/s 234A",null,"u/s 234B &C",null,"u/s 234A"]
[null,"Date","Month code","Date","Month code"]
["Due Date",{"$f":"'Tax Calculation'!I905","v":"00:00:00"},{"$f":"MONTH(B1265)","v":1},{"$f":"'Tax Calculation'!I907","v":"00:00:00"},{"$f":"MONTH(D1265)","v":1}]
["ITR Date",{"$f":"'Tax Calculation'!I906","v":"00:00:00"},{"$f":"MONTH(B1266)","v":1},{"$f":"'Tax Calculation'!I908","v":"00:00:00"},{"$f":"MONTH(D1266)","v":1}]
["Delary in months",{"$f":"((YEAR(B1266)-YEAR(B1265))*12+MONTH(B1266)-MONTH(B1265))","v":0},null,{"$f":"((YEAR(B1266)-YEAR(D1265))*12+MONTH(B1266)-MONTH(D1265))","v":0}]
[null,"INTEREST   U/S 234 A","INTEREST U/S 234 B","INTEREST U/S 234 C","Total tax due/refund","Text message"]
[]
["Tax due",{"$f":"'Tax Calculation'!$J$94","v":31720},{"$f":"B1270","v":31720},{"$f":"IF('Tax Calculation'!$J$100>10000,'Tax Calculation'!$J$100,0)","v":31720},{"$f":"'Tax Calculation'!J926+'Tax Calculation'!J896-'Tax Calculation'!J901","v":0},{"$f":"IF(E1272>0,\"Total Tax Due\",\"Total Tax Refundable\")","v":"Total Tax Refundable"}]
["Tax paid",{"$f":"'Tax Calculation'!$J$96","v":0},{"$f":"'Tax Calculation'!$J$96","v":0},null,{"$f":"'Tax Calculation'!J898","v":0}]
["Amt (rounded off)",{"$f":"IF(B1271>B1270,0,ROUNDDOWN(B1270-B1271,-2))","v":31700},{"$f":"IF(C1271>C1270,0,ROUNDDOWN(C1270-C1271,-2))","v":31700},{"$f":"IF(D1271>D1270,0,ROUNDDOWN(D1270-D1271,-2))","v":31700},{"$f":"E1270-E1271","v":0}]
["Condition apply",{"$f":"'Tax Calculation'!$J$103","v":"Yes"},{"$f":"'Tax Calculation'!$J$105","v":"Yes"},{"$f":"'Tax Calculation'!$J$106","v":"Yes"}]
["Interest due",{"$f":"(ROUND(IF(AND(B1272>0,B1267>0),(B1272*1%*B1267),0),0))","v":0},{"$f":"(ROUND(IF('Tax Calculation'!$F$120<('Tax Calculation'!$J$100*90%),(C1272*1%*D1267),0),0))","v":0},{"$f":"F1286","v":9078}]
["Intrest with condt",{"$f":"IF(B1273=\"YES\",B1274,0)","v":0},{"$f":"IF(C1273=\"YES\",C1274,0)","v":0},{"$f":"IF(D1273=\"YES\",D1274,0)","v":9078}]
["Interest"]
[]
[]
["Tax",null,null,"Tax (other capital gain income)",0,null,null,null,null,null,null,"Under new option for 2020-21 sheet compare",null,null,null,null,"Under existing option for 2020-21 sheet compare"]
["Date  upto","Adv tax due","Act. Tax paid","Shortage tax","Rounded off","Int u/s 234C",null,"APPLICABLE RATE FOR 234C",null,null,null,"Adv tax due","Act. Tax paid","Shortage tax","Rounded off","Int u/s 234C","Adv tax due","Act. Tax paid","Shortage tax","Rounded off","Int u/s 234C"]
[{"$f":"Statement!A92","v":"15-Jun-2024"},{"$f":"Statement!C92","v":0},{"$f":"Statement!E92","v":0},{"$f":"Statement!G92","v":0},{"$f":"IF(D1281>0,ROUNDDOWN(D1281,-2),0)","v":0},{"$f":"IF(E1281<0,0,ROUND(E1281*0.01*3,0))","v":0},null,"Fin.Year","Code","RATE FOR 234C",null,{"$f":"Compare!G92","v":0},{"$f":"Compare!H92","v":0},{"$f":"Compare!I92","v":0},{"$f":"IF(N1281>0,ROUNDDOWN(N1281,-2),0)","v":0},{"$f":"IF(O1281<0,0,ROUND(O1281*0.01*3,0))","v":0},{"$f":"Compare!C92","v":0},{"$f":"Compare!D92","v":0},{"$f":"Compare!E92","v":0},{"$f":"IF(S1281>0,ROUNDDOWN(S1281,-2),0)","v":0},{"$f":"IF(T1281<0,0,ROUND(T1281*0.01*3,0))","v":0}]
[{"$f":"Statement!A93","v":"15-Sep-2024"},{"$f":"Statement!C93","v":73632},{"$f":"Statement!E93","v":0},{"$f":"Statement!G93","v":73632},{"$f":"IF(D1282>0,ROUNDDOWN(D1282,-2),0)","v":73600},{"$f":"IF(E1282<0,0,ROUNDDOWN(E1282,-2)*0.01*3)","v":2208},null,{"$f":"Statement!F2","v":"2024-25"},{"$f":"IF($H$1282=H1289,I1289,IF($H$1282=H1288,I1288,IF($H$1282=H1287,I1287,IF(H1282=H1286,I1286,IF(H1282=H1284,I1284,IF(H1282=H1285,I1285,\"B\"))))))","v":"B"},{"$f":"IF($I$1282=\"A\",15%,0%)","v":0},null,{"$f":"Compare!G93","v":73632},{"$f":"Compare!H93","v":0},{"$f":"Compare!I93","v":73632},{"$f":"IF(N1282>0,ROUNDDOWN(N1282,-2),0)","v":73600},{"$f":"IF(O1282<0,0,ROUNDDOWN(O1282,-2)*0.01*3)","v":2208},{"$f":"Compare!C93","v":113412},{"$f":"Compare!D93","v":0},{"$f":"Compare!E93","v":113412},{"$f":"IF(S1282>0,ROUNDDOWN(S1282,-2),0)","v":113400},{"$f":"IF(T1282<0,0,ROUNDDOWN(T1282,-2)*0.01*3)","v":3402}]
[{"$f":"Statement!A94","v":"15-Dec-2024"},{"$f":"Statement!C94","v":147264},{"$f":"Statement!E94","v":0},{"$f":"Statement!G94","v":147264},{"$f":"IF(D1283>0,ROUNDDOWN(D1283,-2),0)","v":147200},{"$f":"IF(E1283<0,0,ROUNDDOWN(E1283,-2)*0.01*3)","v":4416},null,"Opted",null,{"$f":"IF($I$1282=\"A\",45%,30%)","v":0.3},null,{"$f":"Compare!G94","v":147264},{"$f":"Compare!H94","v":0},{"$f":"Compare!I94","v":147264},{"$f":"IF(N1283>0,ROUNDDOWN(N1283,-2),0)","v":147200},{"$f":"IF(O1283<0,0,ROUNDDOWN(O1283,-2)*0.01*3)","v":4416},{"$f":"Compare!C94","v":226824},{"$f":"Compare!D94","v":0},{"$f":"Compare!E94","v":226824},{"$f":"IF(S1283>0,ROUNDDOWN(S1283,-2),0)","v":226800},{"$f":"IF(T1283<0,0,ROUNDDOWN(T1283,-2)*0.01*3)","v":6804}]
[{"$f":"Statement!A95","v":"15-Mar-2025"},{"$f":"Statement!C95","v":245440},{"$f":"Statement!E95","v":0},{"$f":"Statement!G95","v":245440},{"$f":"IF(D1284>0,ROUNDDOWN(D1284,-2),0)","v":245400},{"$f":"IF(E1284<0,0,ROUNDDOWN(E1284,-2)*0.01*1)","v":2454},null,"2016-17","A",{"$f":"IF($I$1282=\"A\",75%,60%)","v":0.6},null,{"$f":"Compare!G95","v":245440},{"$f":"Compare!H95","v":0},{"$f":"Compare!I95","v":245440},{"$f":"IF(N1284>0,ROUNDDOWN(N1284,-2),0)","v":245400},{"$f":"IF(O1284<0,0,ROUNDDOWN(O1284,-2)*0.01*1)","v":2454},{"$f":"Compare!C95","v":378040},{"$f":"Compare!D95","v":0},{"$f":"Compare!E95","v":378040},{"$f":"IF(S1284>0,ROUNDDOWN(S1284,-2),0)","v":378000},{"$f":"IF(T1284<0,0,ROUNDDOWN(T1284,-2)*0.01*1)","v":3780}]
[{"$f":"Statement!A96","v":"31-Mar-2025"},{"$f":"Statement!C96","v":245440},{"$f":"Statement!E96","v":0},{"$f":"Statement!G96","v":0},{"$f":"IF(D1285>0,ROUNDDOWN(D1285,-2),0)","v":0},{"$f":"'Tax Calculation'!J921","v":0},null,"2017-18","A",{"$f":"IF($I$1282=\"A\",100%,100%)","v":1},null,{"$f":"Compare!G96","v":245440},{"$f":"Compare!H96","v":0},{"$f":"Compare!I96","v":0},{"$f":"IF(N1285>0,ROUNDDOWN(N1285,-2),0)","v":0},{"$f":"'Tax Calculation'!T921","v":0},{"$f":"Compare!C96","v":378040},{"$f":"Compare!D96","v":0},{"$f":"Compare!E96","v":0},{"$f":"IF(S1285>0,ROUNDDOWN(S1285,-2),0)","v":0},{"$f":"'Tax Calculation'!Y921","v":0}]
[{"$f":"Statement!A97","v":"Total"},{"$f":"Statement!C97","v":245440},{"$f":"Statement!E97","v":0},{"$f":"Statement!G97","v":245400},null,{"$f":"SUM(F1281:F1285)","v":9078},null,"2018-19","A",{"$f":"IF($I$1282=\"A\",100%,100%)","v":1},null,{"$f":"Compare!G97","v":245440},{"$f":"Compare!H97","v":0},{"$f":"Compare!I97","v":245400},null,{"$f":"SUM(P1281:P1285)","v":9078},{"$f":"Compare!C97","v":378040},{"$f":"Compare!D97","v":0},{"$f":"Compare!E97","v":378000},null,{"$f":"SUM(U1281:U1285)","v":13986}]
[null,"234C","234B","234A",null,null,null,"2019-20","A"]
["Company",{"$f":"K1285","v":0},{"$f":"I1278","v":0},{"$f":"I1274","v":0},null,null,null,"2020-21","A"]
["Firm",{"$f":"D1284","v":245440},{"$f":"C1274","v":0},{"$f":"B1274","v":0},null,null,null,"2021-22","A"]
["Male",{"$f":"F1286","v":9078},{"$f":"C1274","v":0},{"$f":"B1274","v":0}]
[]
[]
[]
[null,"ASST. YEAR","F. YEAR","For U/S 234B"]
["Q1","2014-15","2013-14","2014-03-31"]
["Q2","2015-16","2014-15","2015-03-31"]
["Q3","2016-17","2015-16","2016-03-31"]
["Q4","2017-18","2016-17","2016-03-31"]
[null,{"$f":"'Tax Calculation'!H815","v":0},{"$f":"'Tax Calculation'!C815","v":0},{"$f":"VLOOKUP(C1299,C1295:D1298,2,0)","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Determination of Maximum limit under Chapter VIA for f.y. 2014-15",null,null,null,null,null,null,null,null,"Determination of Maximum limit under Chapter VIA for f.y. 2015-16",null,null,null,null,null,null,null,null,"Determination of Maximum limit under Chapter VIA for f.y. 2016-17",null,null,null,null,null,null,null,null,"Determination of Maximum limit under Chapter VIA for f.y. 2017-18",null,null,null,null,null,null,null,null,"Determination of Maximum limit under Chapter VIA for f.y. 2018-19",null,null,null,null,null,null,null,null,"Determination of Maximum limit under Chapter VIA for f.y. 2019-20"]
[null,"Selected Tax Category",{"$f":"Statement!C5","v":"SENIOR CITIZEN"},null,null,null,null,null,null,null,"Selected Tax Category",{"$f":"C1317","v":"SENIOR CITIZEN"},null,null,null,null,null,null,null,"Selected Tax Category",{"$f":"L1317","v":"SENIOR CITIZEN"},null,null,null,null,null,null,null,"Selected Tax Category",{"$f":"U1317","v":"SENIOR CITIZEN"},null,null,null,null,null,null,null,"Selected Tax Category",{"$f":"AD1317","v":"SENIOR CITIZEN"},null,null,null,null,null,null,null,"Selected Tax Category",{"$f":"AM1317","v":"SENIOR CITIZEN"}]
["Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit","Remarks",null,"Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit","Remarks",null,"Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit","Remarks",null,"Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit","Remarks",null,"Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit","Remarks",null,"Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit"]
[{"$f":"pks!A170","v":"U/S 80 C "},{"$f":"pks!B170","v":"Invesment in specified investment plans"},{"$f":"pks!C170","v":"Upto Rs. 150000"},{"$f":"pks!D170","v":"Upto Rs. 150000"},{"$f":"pks!E170","v":"Upto Rs. 150000"},{"$f":"pks!F170","v":"Upto Rs. 150000"},{"$f":"IF($C$1317=$C$1318,C1319,IF($C$1317=$D$1318,D1319,IF($C$1317=$E$1318,E1319,F1319)))","v":"Upto Rs. 150000"},"(Maxi. Limit Rs. 150000 (from F.Y. 14-15))",{"$f":"CONCATENATE(G1319,\"  \",H1319)","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 14-15))"},{"$f":"pks!J170","v":"U/S 80 C "},{"$f":"pks!K170","v":"Invesment in specified investment plans"},{"$f":"pks!L170","v":"Upto Rs. 150000"},{"$f":"pks!M170","v":"Upto Rs. 150000"},{"$f":"pks!N170","v":"Upto Rs. 150000"},{"$f":"pks!O170","v":"Upto Rs. 150000"},{"$f":"IF($C$1317=$C$1318,L1319,IF($C$1317=$D$1318,M1319,IF($C$1317=$E$1318,N1319,O1319)))","v":"Upto Rs. 150000"},"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))",{"$f":"CONCATENATE(P1319,\"  \",Q1319)","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"pks!S170","v":"U/S 80 C "},{"$f":"pks!T170","v":"Invesment in specified investment plans"},{"$f":"pks!U170","v":"Upto Rs. 150000"},{"$f":"pks!V170","v":"Upto Rs. 150000"},{"$f":"pks!W170","v":"Upto Rs. 150000"},{"$f":"pks!X170","v":"Upto Rs. 150000"},{"$f":"IF($C$1317=$C$1318,U1319,IF($C$1317=$D$1318,V1319,IF($C$1317=$E$1318,W1319,X1319)))","v":"Upto Rs. 150000"},"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))",{"$f":"CONCATENATE(Y1319,\"  \",Z1319)","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"pks!AB170","v":"U/S 80 C "},{"$f":"pks!AC170","v":"Invesment in specified investment plans"},{"$f":"pks!AD170","v":"Upto Rs. 150000"},{"$f":"pks!AE170","v":"Upto Rs. 150000"},{"$f":"pks!AF170","v":"Upto Rs. 150000"},{"$f":"pks!AG170","v":"Upto Rs. 150000"},{"$f":"IF($C$1317=$C$1318,AD1319,IF($C$1317=$D$1318,AE1319,IF($C$1317=$E$1318,AF1319,AG1319)))","v":"Upto Rs. 150000"},{"$f":"pks!AI170","v":"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))",{"$f":"CONCATENATE(AI1319,\"  \",AJ1319)","v":"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"pks!AL170","v":"Invesment in specified investment plans"},{"$f":"pks!AM170","v":"Upto Rs. 150000"},{"$f":"pks!AN170","v":"Upto Rs. 150000"},{"$f":"pks!AO170","v":"Upto Rs. 150000"},{"$f":"pks!AP170","v":"Upto Rs. 150000"},{"$f":"IF($C$1317=$C$1318,AM1319,IF($C$1317=$D$1318,AN1319,IF($C$1317=$E$1318,AO1319,AP1319)))","v":"Upto Rs. 150000"},"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))",{"$f":"CONCATENATE(AQ1319,\"  \",AR1319)","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"pks!AT170","v":"U/S 80 C "},{"$f":"pks!AU170","v":"Invesment in specified investment plans"},{"$f":"pks!AV170","v":"Upto Rs. 150000"},{"$f":"pks!AW170","v":"Upto Rs. 150000"},{"$f":"pks!AX170","v":"Upto Rs. 150000"},{"$f":"pks!AY170","v":"Upto Rs. 150000"},{"$f":"pks!AZ170","v":"Upto Rs. 150000"},{"$f":"IF($C$1317=$C$1318,AW1319,IF($C$1317=$D$1318,AX1319,IF($C$1317=$E$1318,AY1319,AZ1319)))","v":"Upto Rs. 150000"},{"$f":"pks!BB170","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"}]
[{"$f":"pks!A171","v":"U/S 80CCC"},{"$f":"pks!B171","v":"Payment of premium for annuity plan of LIC or any other  "},{"$f":"pks!C171","v":"Upto Rs. 100000"},{"$f":"pks!D171","v":"Upto Rs. 100000"},{"$f":"pks!E171","v":"Upto Rs. 100000"},{"$f":"pks!F171","v":"Upto Rs. 100000"},{"$f":"IF($C$1317=$C$1318,C1320,IF($C$1317=$D$1318,D1320,IF($C$1317=$E$1318,E1320,F1320)))","v":"Upto Rs. 100000"},"(such amount shall not be allowed under section 80C.)","Upto Rs. 100000  (such amount shall not be allowed under section 80C.)",{"$f":"pks!J171","v":"U/S 80CCC"},{"$f":"pks!K171","v":"Payment of premium for annuity plan of LIC or any other  "},{"$f":"pks!L171","v":"Upto Rs. 150000"},{"$f":"pks!M171","v":"Upto Rs. 150000"},{"$f":"pks!N171","v":"Upto Rs. 150000"},{"$f":"pks!O171","v":"Upto Rs. 150000"},{"$f":"IF($C$1317=$C$1318,L1320,IF($C$1317=$D$1318,M1320,IF($C$1317=$E$1318,N1320,O1320)))","v":"Upto Rs. 150000"},"(such amount shall not be allowed under section 80C.)","Upto Rs. 150000  (such amount shall not be allowed under section 80C.)",{"$f":"pks!S171","v":"U/S 80CCC"},{"$f":"pks!T171","v":"Payment of premium for annuity plan of LIC or any other  "},{"$f":"pks!U171","v":"Upto Rs. 150000"},{"$f":"pks!V171","v":"Upto Rs. 150000"},{"$f":"pks!W171","v":"Upto Rs. 150000"},{"$f":"pks!X171","v":"Upto Rs. 150000"},{"$f":"IF($C$1317=$C$1318,U1320,IF($C$1317=$D$1318,V1320,IF($C$1317=$E$1318,W1320,X1320)))","v":"Upto Rs. 150000"},"(such amount shall not be allowed under section 80C.)",{"$f":"CONCATENATE(Y1320,\"  \",Z1320)","v":"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"},{"$f":"pks!AB171","v":"U/S 80CCC"},{"$f":"pks!AC171","v":"Payment of premium for annuity plan of LIC or any other  "},{"$f":"pks!AD171","v":"Upto Rs. 150000"},{"$f":"pks!AE171","v":"Upto Rs. 150000"},{"$f":"pks!AF171","v":"Upto Rs. 150000"},{"$f":"pks!AG171","v":"Upto Rs. 150000"},{"$f":"IF($C$1317=$C$1318,AD1320,IF($C$1317=$D$1318,AE1320,IF($C$1317=$E$1318,AF1320,AG1320)))","v":"Upto Rs. 150000"},{"$f":"pks!AI171","v":"(such amount shall not be allowed under section 80C.)"},"(such amount shall not be allowed under section 80C.)",{"$f":"CONCATENATE(AI1320,\"  \",AJ1320)","v":"(such amount shall not be allowed under section 80C.)  (such amount shall not be allowed under section 80C.)"},{"$f":"pks!AL171","v":"Payment of premium for annuity plan of LIC or any other  "},{"$f":"pks!AM171","v":"Upto Rs. 150000"},{"$f":"pks!AN171","v":"Upto Rs. 150000"},{"$f":"pks!AO171","v":"Upto Rs. 150000"},{"$f":"pks!AP171","v":"Upto Rs. 150000"},{"$f":"IF($C$1317=$C$1318,AM1320,IF($C$1317=$D$1318,AN1320,IF($C$1317=$E$1318,AO1320,AP1320)))","v":"Upto Rs. 150000"},"(such amount shall not be allowed under section 80C.)",{"$f":"CONCATENATE(AQ1320,\"  \",AR1320)","v":"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"},{"$f":"pks!AT171","v":"U/S 80CCC"},{"$f":"pks!AU171","v":"Contributions to certain pension funds of LIC or any other insurer "},{"$f":"pks!AV171","v":"Upto Rs. 150000"},{"$f":"pks!AW171","v":"Upto Rs. 150000"},{"$f":"pks!AX171","v":"Upto Rs. 150000"},{"$f":"pks!AY171","v":"Upto Rs. 150000"},{"$f":"pks!AZ171","v":"Upto Rs. 150000"},{"$f":"IF($C$1317=$C$1318,AW1320,IF($C$1317=$D$1318,AX1320,IF($C$1317=$E$1318,AY1320,AZ1320)))","v":"Upto Rs. 150000"},{"$f":"pks!BB171","v":"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"}]
[{"$f":"pks!A172","v":"U/S 80 CCD(1)"},{"$f":"pks!B172","v":"Employee cont. towards new pension scheme"},{"$f":"pks!C172","v":"Upto Rs. 100000"},{"$f":"pks!D172","v":"Upto Rs. 100000"},{"$f":"pks!E172","v":"Upto Rs. 100000"},{"$f":"pks!F172","v":"Upto Rs. 100000"},"Upto Rs. 100000","(Equal to 10% of Salary  but not exceed Rs. 100000)","Upto Rs. 100000  (Equal to 10% of Salary  but not exceed Rs. 100000)",{"$f":"pks!J172","v":"U/S 80 CCD(1)"},{"$f":"pks!K172","v":"Employee cont. towards new pension scheme"},{"$f":"pks!L172","v":"Upto Rs. 150000"},{"$f":"pks!M172","v":"Upto Rs. 150000"},{"$f":"pks!N172","v":"Upto Rs. 150000"},{"$f":"pks!O172","v":"Upto Rs. 150000"},"Upto Rs. 150000","(Equal to 10% of Salary  but not exceed Rs. 150000)","Upto Rs. 150000  (Equal to 10% of Salary  but not exceed Rs. 150000)",{"$f":"pks!S172","v":"U/S 80 CCD(1)"},{"$f":"pks!T172","v":"Employee cont. towards new pension scheme"},{"$f":"pks!U172","v":"Upto Rs. 150000"},{"$f":"pks!V172","v":"Upto Rs. 150000"},{"$f":"pks!W172","v":"Upto Rs. 150000"},{"$f":"pks!X172","v":"Upto Rs. 150000"},"Upto Rs. 150000","(Equal to 10% of Salary  but not exceed Rs. 150000)",{"$f":"CONCATENATE(Y1321,\"  \",Z1321)","v":"Upto Rs. 150000  (Equal to 10% of Salary  but not exceed Rs. 150000)"},{"$f":"pks!AB172","v":"U/S 80 CCD(1)"},{"$f":"pks!AC172","v":"Employee cont. towards new pension scheme"},{"$f":"pks!AD172","v":"Upto Rs. 150000"},{"$f":"pks!AE172","v":"Upto Rs. 150000"},{"$f":"pks!AF172","v":"Upto Rs. 150000"},{"$f":"pks!AG172","v":"Upto Rs. 150000"},"Upto Rs. 150000",{"$f":"pks!AI172","v":"(Equal to 20% of Salary  but not exceed Rs. 150000)"},"(Equal to 20% of Salary  but not exceed Rs. 150000)",{"$f":"CONCATENATE(AI1321,\"  \",AJ1321)","v":"(Equal to 20% of Salary  but not exceed Rs. 150000)  (Equal to 20% of Salary  but not exceed Rs. 150000)"},{"$f":"pks!AL172","v":"Employee cont. towards new pension scheme"},{"$f":"pks!AM172","v":"Upto Rs. 150000"},{"$f":"pks!AN172","v":"Upto Rs. 150000"},{"$f":"pks!AO172","v":"Upto Rs. 150000"},{"$f":"pks!AP172","v":"Upto Rs. 150000"},"Upto Rs. 150000","(Equal to 20% of Salary  but not exceed Rs. 150000)",{"$f":"CONCATENATE(AQ1321,\"  \",AR1321)","v":"Upto Rs. 150000  (Equal to 20% of Salary  but not exceed Rs. 150000)"},{"$f":"pks!AT172","v":"U/S 80 CCD(1)"},{"$f":"pks!AU172","v":"Employee cont. towards new pension scheme"},{"$f":"pks!AV172","v":"Upto Rs. 150000"},{"$f":"pks!AW172","v":"Upto Rs. 150000"},{"$f":"pks!AX172","v":"Upto Rs. 150000"},{"$f":"pks!AY172","v":"Upto Rs. 150000"},{"$f":"pks!AZ172","v":"Upto Rs. 150000"},"Upto Rs. 150000",{"$f":"pks!BB172","v":"Upto Rs. 150000  (Equal to 20% of Salary  but not exceed Rs. 150000)"}]
["U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)",null,{"$f":"pks!C173","v":"Note-"},{"$f":"pks!D173","v":"Note-"},{"$f":"pks!E173","v":"Note-"},{"$f":"pks!F173","v":"Note-"},"Note-","(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)",null,{"$f":"pks!L173","v":"Note-"},{"$f":"pks!M173","v":"Note-"},{"$f":"pks!N173","v":"Note-"},{"$f":"pks!O173","v":"Note-"},"Note-","(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)",{"$f":"pks!S173","v":"U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)"},{"$f":"pks!T173","v":0},{"$f":"pks!U173","v":"Note-"},{"$f":"pks!V173","v":"Note-"},{"$f":"pks!W173","v":"Note-"},{"$f":"pks!X173","v":"Note-"},"Note-","(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)",{"$f":"CONCATENATE(Y1322,\"  \",Z1322)","v":"Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)"},{"$f":"pks!AB173","v":"U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)"},{"$f":"pks!AC173","v":0},{"$f":"pks!AD173","v":"Note-"},{"$f":"pks!AE173","v":"Note-"},{"$f":"pks!AF173","v":"Note-"},{"$f":"pks!AG173","v":"Note-"},"Note-",{"$f":"pks!AI173","v":"(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)"},"(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)",{"$f":"CONCATENATE(AI1322,\"  \",AJ1322)","v":"(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)"},{"$f":"pks!AL173","v":0},{"$f":"pks!AM173","v":"Note-"},{"$f":"pks!AN173","v":"Note-"},{"$f":"pks!AO173","v":"Note-"},{"$f":"pks!AP173","v":"Note-"},"Note-","(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)",{"$f":"CONCATENATE(AQ1322,\"  \",AR1322)","v":"Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)"},{"$f":"pks!AT173","v":"U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)"},{"$f":"pks!AU173","v":0},{"$f":"pks!AV173","v":"Note-"},{"$f":"pks!AW173","v":"Note-"},{"$f":"pks!AX173","v":"Note-"},{"$f":"pks!AY173","v":"Note-"},{"$f":"pks!AZ173","v":"Note-"},"Note-"]
["U/S 80 CCD(1B)","Additional contribution towards NPS",{"$f":"pks!C174","v":"N.A."},{"$f":"pks!D174","v":"N.A."},{"$f":"pks!E174","v":"N.A."},{"$f":"pks!F174","v":"N.A."},"N.A.","N.A.",{"$f":"CONCATENATE(G1323,\"  \",H1323)","v":"N.A.  N.A."},{"$f":"pks!J174","v":"U/S 80 CCD(1B)"},{"$f":"pks!K174","v":"Additional contribution towards NPS"},{"$f":"pks!L174","v":"Upto Rs. 50000"},{"$f":"pks!M174","v":"Upto Rs. 50000"},{"$f":"pks!N174","v":"Upto Rs. 50000"},{"$f":"pks!O174","v":"Upto Rs. 50000"},"Upto Rs. 50000",null,{"$f":"CONCATENATE(P1323,\"  \",Q1323)","v":"Upto Rs. 50000  "},{"$f":"pks!S174","v":"U/S 80 CCD(1B)"},{"$f":"pks!T174","v":"Additional contribution towards NPS"},{"$f":"pks!U174","v":"Upto Rs. 50000"},{"$f":"pks!V174","v":"Upto Rs. 50000"},{"$f":"pks!W174","v":"Upto Rs. 50000"},{"$f":"pks!X174","v":"Upto Rs. 50000"},"Upto Rs. 50000",null,{"$f":"CONCATENATE(Y1323,\"  \",Z1323)","v":"Upto Rs. 50000  "},{"$f":"pks!AB174","v":"U/S 80 CCD(1B)"},{"$f":"pks!AC174","v":"Additional contribution towards NPS"},{"$f":"pks!AD174","v":"Upto Rs. 50000"},{"$f":"pks!AE174","v":"Upto Rs. 50000"},{"$f":"pks!AF174","v":"Upto Rs. 50000"},{"$f":"pks!AG174","v":"Upto Rs. 50000"},"Upto Rs. 50000",{"$f":"pks!AI174","v":"(Cont. in Atal Pension Yojana is also eligible)"},"(Cont. in Atal Pension Yojana is also eligible)",{"$f":"CONCATENATE(AI1323,\"  \",AJ1323)","v":"(Cont. in Atal Pension Yojana is also eligible)  (Cont. in Atal Pension Yojana is also eligible)"},{"$f":"pks!AL174","v":"Additional contribution towards NPS"},{"$f":"pks!AM174","v":"Upto Rs. 50000"},{"$f":"pks!AN174","v":"Upto Rs. 50000"},{"$f":"pks!AO174","v":"Upto Rs. 50000"},{"$f":"pks!AP174","v":"Upto Rs. 50000"},"Upto Rs. 50000","(Cont. in Atal Pension Yojana is also eligible)",{"$f":"CONCATENATE(AQ1323,\"  \",AR1323)","v":"Upto Rs. 50000  (Cont. in Atal Pension Yojana is also eligible)"},{"$f":"pks!AT174","v":"U/S 80 CCD(1B)"},{"$f":"pks!AU174","v":"Additional contribution towards NPS"},{"$f":"pks!AV174","v":"Upto Rs. 50000"},{"$f":"pks!AW174","v":"Upto Rs. 50000"},{"$f":"pks!AX174","v":"Upto Rs. 50000"},{"$f":"pks!AY174","v":"Upto Rs. 50000"},{"$f":"pks!AZ174","v":"Upto Rs. 50000"},"Upto Rs. 50000",{"$f":"pks!BB174","v":"Upto Rs. 50000  (Cont. in Atal Pension Yojana is also eligible)"},{"$f":"pks!BC174","v":0},{"$f":"pks!BD174","v":0},{"$f":"pks!BE174","v":0}]
["U/S 80 CCD(2)","Employer cont. towards new pension scheme ",{"$f":"pks!C175","v":"10% of Salary"},{"$f":"pks!D175","v":"10% of Salary"},{"$f":"pks!E175","v":"10% of Salary"},{"$f":"pks!F175","v":"10% of Salary"},"10% of Salary","(Equal to 10% of Salary (Pay+D.A.)","10% of Salary  (Equal to 10% of Salary (Pay+D.A.)",{"$f":"pks!J175","v":"U/S 80 CCD(2)"},{"$f":"pks!K175","v":"Employer cont. towards new pension scheme "},{"$f":"pks!L175","v":"10% of Salary"},{"$f":"pks!M175","v":"10% of Salary"},{"$f":"pks!N175","v":"10% of Salary"},{"$f":"pks!O175","v":"10% of Salary"},"10% of Salary","(Equal to 10% of Salary (Pay+D.A.) ","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ",{"$f":"pks!S175","v":"U/S 80 CCD(2)"},{"$f":"pks!T175","v":"Employer cont. towards new pension scheme "},{"$f":"pks!U175","v":"10% of Salary"},{"$f":"pks!V175","v":"10% of Salary"},{"$f":"pks!W175","v":"10% of Salary"},{"$f":"pks!X175","v":"10% of Salary"},"10% of Salary","(Equal to 10% of Salary (Pay+D.A.) ",{"$f":"CONCATENATE(Y1324,\"  \",Z1324)","v":"10% of Salary  (Equal to 10% of Salary (Pay+D.A.) "},{"$f":"pks!AB175","v":"U/S 80 CCD(2)"},{"$f":"pks!AC175","v":"Employer cont. towards new pension scheme "},{"$f":"pks!AD175","v":"10% of Salary"},{"$f":"pks!AE175","v":"10% of Salary"},{"$f":"pks!AF175","v":"10% of Salary"},{"$f":"pks!AG175","v":"10% of Salary"},"10% of Salary",{"$f":"pks!AI175","v":"(Equal to 10% of Salary (Pay+D.A.) "},"(Equal to 10% of Salary (Pay+D.A.) ",{"$f":"CONCATENATE(AI1324,\"  \",AJ1324)","v":"(Equal to 10% of Salary (Pay+D.A.)   (Equal to 10% of Salary (Pay+D.A.) "},{"$f":"pks!AL175","v":"Employer cont. towards new pension scheme "},{"$f":"pks!AM175","v":"10% of Salary"},{"$f":"pks!AN175","v":"10% of Salary"},{"$f":"pks!AO175","v":"10% of Salary"},{"$f":"pks!AP175","v":"10% of Salary"},"10% of Salary","(Equal to 10% of Salary (Pay+D.A.) ",{"$f":"CONCATENATE(AQ1324,\"  \",AR1324)","v":"10% of Salary  (Equal to 10% of Salary (Pay+D.A.) "},{"$f":"pks!AT175","v":"U/S 80 CCD(2)"},{"$f":"pks!AU175","v":"Employer cont. towards new pension scheme "},{"$f":"pks!AV175","v":"10% of Salary"},{"$f":"pks!AW175","v":"10% of Salary"},{"$f":"pks!AX175","v":"10% of Salary"},{"$f":"pks!AY175","v":"10% of Salary"},{"$f":"pks!AZ175","v":"10% of Salary"},"10% of Salary",{"$f":"pks!BB175","v":"10% of Salary  (Equal to 10% of Salary (Pay+D.A.) "}]
["U/S 80CCF","Investment  in long term infrasturture bonds ",{"$f":"pks!C176","v":"No limit"},{"$f":"pks!D176","v":"No limit"},{"$f":"pks!E176","v":"No limit"},{"$f":"pks!F176","v":"No limit"},"No limit",null,"No limit  ",{"$f":"pks!J176","v":"U/S 80CCF"},{"$f":"pks!K176","v":"Investment  in long term infrasturture bonds "},{"$f":"pks!L176","v":"No limit"},{"$f":"pks!M176","v":"No limit"},{"$f":"pks!N176","v":"No limit"},{"$f":"pks!O176","v":"No limit"},"No limit",null,"No limit  ",{"$f":"pks!S176","v":"U/S 80CCF"},{"$f":"pks!T176","v":"Investment  in long term infrasturture bonds "},{"$f":"pks!U176","v":"No limit"},{"$f":"pks!V176","v":"No limit"},{"$f":"pks!W176","v":"No limit"},{"$f":"pks!X176","v":"No limit"},"No limit",null,"No limit  ",{"$f":"pks!AB176","v":"U/S 80CCF"},{"$f":"pks!AC176","v":"Investment  in long term infrasturture bonds "},{"$f":"pks!AD176","v":"No limit"},{"$f":"pks!AE176","v":"No limit"},{"$f":"pks!AF176","v":"No limit"},{"$f":"pks!AG176","v":"No limit"},"No limit",{"$f":"pks!AI176","v":0},null,"0  ",{"$f":"pks!AL176","v":"Investment  in long term infrasturture bonds "},{"$f":"pks!AM176","v":"No limit"},{"$f":"pks!AN176","v":"No limit"},{"$f":"pks!AO176","v":"No limit"},{"$f":"pks!AP176","v":"No limit"},"No limit",null,"No limit  ",{"$f":"pks!AT176","v":"U/S 80CCF"},{"$f":"pks!AU176","v":"Investment  in long term infrasturture bonds "},{"$f":"pks!AV176","v":20000},{"$f":"pks!AW176","v":20000},{"$f":"pks!AX176","v":20000},{"$f":"pks!AY176","v":20000},{"$f":"pks!AZ176","v":20000},20000,{"$f":"pks!BB176","v":"20000  "}]
["U/S 80D-","Medical ins. premium for himself, spous and childrens",{"$f":"pks!C177","v":15000},{"$f":"pks!D177","v":15000},{"$f":"pks!E177","v":20000},{"$f":"pks!F177","v":20000},20000,"(Maxi. aggregate allowable limit)","20000  (Maxi. aggregate allowable limit)",{"$f":"pks!J177","v":"U/S 80D-"},{"$f":"pks!K177","v":"Medical ins. premium for himself, spous and childrens"},{"$f":"pks!L177","v":15000},{"$f":"pks!M177","v":15000},{"$f":"pks!N177","v":20000},{"$f":"pks!O177","v":20000},20000,"(Maxi. aggregate allowable limit)","20000  (Maxi. aggregate allowable limit)",{"$f":"pks!S177","v":"U/S 80D-"},{"$f":"pks!T177","v":"Medical ins. premium for himself, spous and childrens"},{"$f":"pks!U177","v":25000},{"$f":"pks!V177","v":25000},{"$f":"pks!W177","v":30000},{"$f":"pks!X177","v":30000},30000,"(Maxi. aggregate allowable limit)","30000  (Maxi. aggregate allowable limit)",{"$f":"pks!AB177","v":"U/S 80D-"},{"$f":"pks!AC177","v":"Medical ins. premium for himself, spous and childrens"},{"$f":"pks!AD177","v":25000},{"$f":"pks!AE177","v":25000},{"$f":"pks!AF177","v":30000},{"$f":"pks!AG177","v":30000},30000,{"$f":"pks!AI177","v":"(Maxi. aggregate allowable limit)"},"(Maxi. aggregate allowable limit)","(Maxi. aggregate allowable limit)  (Maxi. aggregate allowable limit)",{"$f":"pks!AL177","v":"Medical ins. premium for himself, spous and childrens"},{"$f":"pks!AM177","v":25000},{"$f":"pks!AN177","v":25000},{"$f":"pks!AO177","v":50000},{"$f":"pks!AP177","v":50000},50000,"(Maxi. aggregate allowable limit)","50000  (Maxi. aggregate allowable limit)",{"$f":"pks!AT177","v":"U/S 80D-"},{"$f":"pks!AU177","v":"Medical ins. premium for himself, spous and childrens"},{"$f":"pks!AV177","v":25000},{"$f":"pks!AW177","v":25000},{"$f":"pks!AX177","v":50000},{"$f":"pks!AY177","v":50000},{"$f":"pks!AZ177","v":25000},50000,{"$f":"pks!BB177","v":"25000  (Maxi. aggregate allowable limit)"}]
["U/S 80DD-","Medical treatment of dependent handicapped person",{"$f":"pks!C178","v":100000},{"$f":"pks!D178","v":100000},{"$f":"pks!E178","v":100000},{"$f":"pks!F178","v":100000},100000,"(Maxi.  allowable limit)","100000  (Maxi.  allowable limit)",{"$f":"pks!J178","v":"U/S 80DD-"},{"$f":"pks!K178","v":"Medical treatment of dependent handicapped person"},{"$f":"pks!L178","v":125000},{"$f":"pks!M178","v":125000},{"$f":"pks!N178","v":125000},{"$f":"pks!O178","v":125000},125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",{"$f":"pks!S178","v":"U/S 80DD-"},{"$f":"pks!T178","v":"Medical treatment of dependent handicapped person"},{"$f":"pks!U178","v":125000},{"$f":"pks!V178","v":125000},{"$f":"pks!W178","v":125000},{"$f":"pks!X178","v":125000},125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",{"$f":"pks!AB178","v":"U/S 80DD-"},{"$f":"pks!AC178","v":"Medical treatment of dependent handicapped person"},{"$f":"pks!AD178","v":125000},{"$f":"pks!AE178","v":125000},{"$f":"pks!AF178","v":125000},{"$f":"pks!AG178","v":125000},125000,{"$f":"pks!AI178","v":"(Maxi.  allowable limit)"},"(Maxi.  allowable limit)","(Maxi.  allowable limit)  (Maxi.  allowable limit)",{"$f":"pks!AL178","v":"Medical treatment of dependent handicapped person"},{"$f":"pks!AM178","v":125000},{"$f":"pks!AN178","v":125000},{"$f":"pks!AO178","v":125000},{"$f":"pks!AP178","v":125000},125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",{"$f":"pks!AT178","v":"U/S 80DD-"},{"$f":"pks!AU178","v":"Medical treatment of dependent handicapped person"},{"$f":"pks!AV178","v":125000},{"$f":"pks!AW178","v":125000},{"$f":"pks!AX178","v":125000},{"$f":"pks!AY178","v":125000},{"$f":"pks!AZ178","v":125000},125000,{"$f":"pks!BB178","v":"125000  (Maxi.  allowable limit)"}]
["U/S 80DDB-","Spl ded to the guardion of a patient suff.from Cancer/Aids ",{"$f":"pks!C179","v":40000},{"$f":"pks!D179","v":40000},{"$f":"pks!E179","v":60000},{"$f":"pks!F179","v":60000},60000,"(Maximum aggregate allowable limit)","60000  (Maximum aggregate allowable limit)",{"$f":"pks!J179","v":"U/S 80DDB-"},{"$f":"pks!K179","v":"Spl ded to the guardion of a patient suff.from Cancer/Aids "},{"$f":"pks!L179","v":40000},{"$f":"pks!M179","v":40000},{"$f":"pks!N179","v":60000},{"$f":"pks!O179","v":80000},60000,"(Maximum aggregate allowable limit)","60000  (Maximum aggregate allowable limit)",{"$f":"pks!S179","v":"U/S 80DDB-"},{"$f":"pks!T179","v":"Spl ded to the guardion of a patient suff.from Cancer/Aids "},{"$f":"pks!U179","v":40000},{"$f":"pks!V179","v":40000},{"$f":"pks!W179","v":60000},{"$f":"pks!X179","v":80000},60000,"(Maximum aggregate allowable limit)","60000  (Maximum aggregate allowable limit)",{"$f":"pks!AB179","v":"U/S 80DDB-"},{"$f":"pks!AC179","v":"Spl ded to the guardion of a patient suff.from Cancer/Aids "},{"$f":"pks!AD179","v":40000},{"$f":"pks!AE179","v":40000},{"$f":"pks!AF179","v":60000},{"$f":"pks!AG179","v":80000},60000,{"$f":"pks!AI179","v":"(Maximum aggregate allowable limit)"},"(Maximum aggregate allowable limit)","(Maximum aggregate allowable limit)  (Maximum aggregate allowable limit)",{"$f":"pks!AL179","v":"Spl ded to the guardion of a patient suff.from Cancer/Aids "},{"$f":"pks!AM179","v":40000},{"$f":"pks!AN179","v":40000},{"$f":"pks!AO179","v":100000},{"$f":"pks!AP179","v":100000},100000,"(Maximum aggregate allowable limit)","100000  (Maximum aggregate allowable limit)",{"$f":"pks!AT179","v":"U/S 80DDB-"},{"$f":"pks!AU179","v":"Spl ded to the guardion of a patient suff.from Cancer/Aids "},{"$f":"pks!AV179","v":40000},{"$f":"pks!AW179","v":40000},{"$f":"pks!AX179","v":100000},{"$f":"pks!AY179","v":100000},{"$f":"pks!AZ179","v":40000},100000,{"$f":"pks!BB179","v":"40000  (Maximum aggregate allowable limit)"}]
["U/S 80E-","Repayment of loan for higher education",{"$f":"pks!C180","v":"No limit"},{"$f":"pks!D180","v":"No limit"},{"$f":"pks!E180","v":"No limit"},{"$f":"pks!F180","v":"No limit"},"No limit","(higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)",{"$f":"pks!J180","v":"U/S 80E-"},{"$f":"pks!K180","v":"Repayment of loan for higher education"},{"$f":"pks!L180","v":"No limit"},{"$f":"pks!M180","v":"No limit"},{"$f":"pks!N180","v":"No limit"},{"$f":"pks!O180","v":"No limit"},"No limit","(higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)",{"$f":"pks!S180","v":"U/S 80E-"},{"$f":"pks!T180","v":"Repayment of loan for higher education"},{"$f":"pks!U180","v":"No limit"},{"$f":"pks!V180","v":"No limit"},{"$f":"pks!W180","v":"No limit"},{"$f":"pks!X180","v":"No limit"},"No limit","(higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)",{"$f":"pks!AB180","v":"U/S 80E-"},{"$f":"pks!AC180","v":"Repayment of loan for higher education"},{"$f":"pks!AD180","v":"No limit"},{"$f":"pks!AE180","v":"No limit"},{"$f":"pks!AF180","v":"No limit"},{"$f":"pks!AG180","v":"No limit"},"No limit",{"$f":"pks!AI180","v":"(higher education for self/ spouse/ his children.)"},"(higher education for self/ spouse/ his children.)","(higher education for self/ spouse/ his children.)  (higher education for self/ spouse/ his children.)",{"$f":"pks!AL180","v":"Repayment of loan for higher education"},{"$f":"pks!AM180","v":"No limit"},{"$f":"pks!AN180","v":"No limit"},{"$f":"pks!AO180","v":"No limit"},{"$f":"pks!AP180","v":"No limit"},"No limit","(higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)",{"$f":"pks!AT180","v":"U/S 80E-"},{"$f":"pks!AU180","v":"Repayment of loan for higher education"},{"$f":"pks!AV180","v":"No limit"},{"$f":"pks!AW180","v":"No limit"},{"$f":"pks!AX180","v":"No limit"},{"$f":"pks!AY180","v":"No limit"},{"$f":"pks!AZ180","v":"No limit"},"No limit",{"$f":"pks!BB180","v":"No limit  (higher education for self/ spouse/ his children.)"}]
["U/S 80EE","Intrest paid on House Building Loan( excluding u/s 24B)",{"$f":"pks!C181","v":100000},{"$f":"pks!D181","v":100000},{"$f":"pks!E181","v":100000},{"$f":"pks!F181","v":100000},100000,"(loan not to exceed Rs 25 lakhs)","100000  (loan not to exceed Rs 25 lakhs)",{"$f":"pks!J181","v":"U/S 80EE"},{"$f":"pks!K181","v":"Intrest paid on House Building Loan( excluding u/s 24B)"},{"$f":"pks!L181","v":100000},{"$f":"pks!M181","v":100000},{"$f":"pks!N181","v":100000},{"$f":"pks!O181","v":100000},100000,"(loan not to exceed Rs 25 lakhs)","100000  (loan not to exceed Rs 25 lakhs)",{"$f":"pks!S181","v":"U/S 80EE"},{"$f":"pks!T181","v":"Intrest paid on House Building Loan( excluding u/s 24B)"},{"$f":"pks!U181","v":50000},{"$f":"pks!V181","v":50000},{"$f":"pks!W181","v":50000},{"$f":"pks!X181","v":50000},50000,"(loan not to exceed Rs 35 lakhs)","50000  (loan not to exceed Rs 35 lakhs)",{"$f":"pks!AB181","v":"U/S 80EE"},{"$f":"pks!AC181","v":"Intrest paid on House Building Loan( excluding u/s 24B)"},{"$f":"pks!AD181","v":50000},{"$f":"pks!AE181","v":50000},{"$f":"pks!AF181","v":50000},{"$f":"pks!AG181","v":50000},50000,{"$f":"pks!AI181","v":"(loan not to exceed Rs 35 lakhs)"},"(loan not to exceed Rs 35 lakhs)","(loan not to exceed Rs 35 lakhs)  (loan not to exceed Rs 35 lakhs)",{"$f":"pks!AL181","v":"Intrest paid on House Building Loan( excluding u/s 24B)"},{"$f":"pks!AM181","v":50000},{"$f":"pks!AN181","v":50000},{"$f":"pks!AO181","v":50000},{"$f":"pks!AP181","v":50000},50000,"(loan not to exceed Rs 35 lakhs)","50000  (loan not to exceed Rs 35 lakhs)",{"$f":"pks!AT181","v":"U/S 80EE"},{"$f":"pks!AU181","v":"Intrest paid on House Building Loan( excluding u/s 24B)"},{"$f":"pks!AV181","v":50000},{"$f":"pks!AW181","v":50000},{"$f":"pks!AX181","v":50000},{"$f":"pks!AY181","v":50000},{"$f":"pks!AZ181","v":50000},50000,{"$f":"pks!BB181","v":"50000  (loan not to exceed Rs 35 lakhs)"}]
["U/S 80G- ","Donation to certain funds,  charitable institutions etc.",{"$f":"pks!C182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!D182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!E182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!F182","v":"100 /50 % or 10 percent of the Gross Total Income"},"100 /50 % or 10 percent of the Gross Total Income",null,"100 /50 % or 10 percent of the Gross Total Income  ",{"$f":"pks!J182","v":"U/S 80G- "},{"$f":"pks!K182","v":"Donation to certain funds,  charitable institutions etc."},{"$f":"pks!L182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!M182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!N182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!O182","v":"100 /50 % or 10 percent of the Gross Total Income"},"100 /50 % or 10 percent of the Gross Total Income",null,"100 /50 % or 10 percent of the Gross Total Income  ",{"$f":"pks!S182","v":"U/S 80G- "},{"$f":"pks!T182","v":"Donation to certain funds,  charitable institutions etc."},{"$f":"pks!U182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!V182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!W182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!X182","v":"100 /50 % or 10 percent of the Gross Total Income"},"100 /50 % or 10 percent of the Gross Total Income",null,"100 /50 % or 10 percent of the Gross Total Income  ",{"$f":"pks!AB182","v":"U/S 80G- "},{"$f":"pks!AC182","v":"Donation to certain funds,  charitable institutions etc."},{"$f":"pks!AD182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AE182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AF182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AG182","v":"100 /50 % or 10 percent of the Gross Total Income"},"100 /50 % or 10 percent of the Gross Total Income",{"$f":"pks!AI182","v":0},null,"0  ",{"$f":"pks!AL182","v":"Donation to certain funds,  charitable institutions etc."},{"$f":"pks!AM182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AN182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AO182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AP182","v":"100 /50 % or 10 percent of the Gross Total Income"},"100 /50 % or 10 percent of the Gross Total Income",null,"100 /50 % or 10 percent of the Gross Total Income  ",{"$f":"pks!AT182","v":"U/S 80G- "},{"$f":"pks!AU182","v":"Donation to certain funds,  charitable institutions etc."},{"$f":"pks!AV182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AW182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AX182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AY182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AZ182","v":"100 /50 % or 10 percent of the Gross Total Income"},"100 /50 % or 10 percent of the Gross Total Income",{"$f":"pks!BB182","v":"100 /50 % or 10 percent of the Gross Total Income  "}]
["80GG","Deduction in respect of rent paid ",{"$f":"pks!C183","v":24000},{"$f":"pks!D183","v":24000},{"$f":"pks!E183","v":24000},{"$f":"pks!F183","v":24000},24000,"(When HRA not received)","24000  (When HRA not received)",{"$f":"pks!J183","v":"80GG"},{"$f":"pks!K183","v":"Deduction in respect of rent paid "},{"$f":"pks!L183","v":24000},{"$f":"pks!M183","v":24000},{"$f":"pks!N183","v":24000},{"$f":"pks!O183","v":24000},24000,"(When HRA not received)","24000  (When HRA not received)",{"$f":"pks!S183","v":"80GG"},{"$f":"pks!T183","v":"Deduction in respect of rent paid "},{"$f":"pks!U183","v":60000},{"$f":"pks!V183","v":60000},{"$f":"pks!W183","v":60000},{"$f":"pks!X183","v":60000},60000,"(When HRA not received)","60000  (When HRA not received)",{"$f":"pks!AB183","v":"80GG"},{"$f":"pks!AC183","v":"Deduction in respect of rent paid "},{"$f":"pks!AD183","v":60000},{"$f":"pks!AE183","v":60000},{"$f":"pks!AF183","v":60000},{"$f":"pks!AG183","v":60000},60000,{"$f":"pks!AI183","v":"(When HRA not received)"},"(When HRA not received)","(When HRA not received)  (When HRA not received)",{"$f":"pks!AL183","v":"Deduction in respect of rent paid "},{"$f":"pks!AM183","v":60000},{"$f":"pks!AN183","v":60000},{"$f":"pks!AO183","v":60000},{"$f":"pks!AP183","v":60000},60000,"(When HRA not received)","60000  (When HRA not received)",{"$f":"pks!AT183","v":"80GG"},{"$f":"pks!AU183","v":"Deduction in respect of rent paid "},{"$f":"pks!AV183","v":60000},{"$f":"pks!AW183","v":60000},{"$f":"pks!AX183","v":60000},{"$f":"pks!AY183","v":60000},{"$f":"pks!AZ183","v":60000},60000,{"$f":"pks!BB183","v":"60000  (When HRA not received)"}]
["U/S 80CCG","New Rajiv Gandhi Saving Scheme ",{"$f":"pks!C184","v":25000},{"$f":"pks!D184","v":25000},{"$f":"pks!E184","v":25000},{"$f":"pks!F184","v":25000},25000,"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)",{"$f":"pks!J184","v":"U/S 80CCG"},{"$f":"pks!K184","v":"New Rajiv Gandhi Saving Scheme "},{"$f":"pks!L184","v":25000},{"$f":"pks!M184","v":25000},{"$f":"pks!N184","v":25000},{"$f":"pks!O184","v":50000},25000,"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)",{"$f":"pks!S184","v":"U/S 80CCG"},{"$f":"pks!T184","v":"New Rajiv Gandhi Saving Scheme "},{"$f":"pks!U184","v":25000},{"$f":"pks!V184","v":25000},{"$f":"pks!W184","v":25000},{"$f":"pks!X184","v":25000},25000,"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)",{"$f":"pks!AB184","v":"U/S 80CCG"},{"$f":"pks!AC184","v":"New Rajiv Gandhi Saving Scheme "},{"$f":"pks!AD184","v":25000},{"$f":"pks!AE184","v":25000},{"$f":"pks!AF184","v":25000},{"$f":"pks!AG184","v":25000},25000,{"$f":"pks!AI184","v":"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)"},"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)","(50% of Investment & GTI  does not exceed Rs. 12 lakhs)  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)",{"$f":"pks!AL184","v":"New Rajiv Gandhi Saving Scheme "},{"$f":"pks!AM184","v":25000},{"$f":"pks!AN184","v":25000},{"$f":"pks!AO184","v":25000},{"$f":"pks!AP184","v":25000},25000,"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)",{"$f":"pks!AT184","v":"U/S 80CCG"},{"$f":"pks!AU184","v":"New Rajiv Gandhi Saving Scheme "},{"$f":"pks!AV184","v":0},{"$f":"pks!AW184","v":0},{"$f":"pks!AX184","v":0},{"$f":"pks!AY184","v":0},{"$f":"pks!AZ184","v":0},0,{"$f":"pks!BB184","v":"0  (Not applicable from F.Y. 2017-18)"}]
["U/S 80TTA"," interest on deposits in savings account",{"$f":"pks!C185","v":10000},{"$f":"pks!D185","v":10000},{"$f":"pks!E185","v":10000},{"$f":"pks!F185","v":10000},10000,"(Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )",{"$f":"pks!J185","v":"U/S 80TTA"},{"$f":"pks!K185","v":" interest on deposits in savings account"},{"$f":"pks!L185","v":10000},{"$f":"pks!M185","v":10000},{"$f":"pks!N185","v":10000},{"$f":"pks!O185","v":10000},10000,"(Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )",{"$f":"pks!S185","v":"U/S 80TTA"},{"$f":"pks!T185","v":" interest on deposits in savings account"},{"$f":"pks!U185","v":10000},{"$f":"pks!V185","v":10000},{"$f":"pks!W185","v":10000},{"$f":"pks!X185","v":10000},10000,"(Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )",{"$f":"pks!AB185","v":"U/S 80TTA"},{"$f":"pks!AC185","v":" interest on deposits in savings account"},{"$f":"pks!AD185","v":10000},{"$f":"pks!AE185","v":10000},{"$f":"pks!AF185","v":10000},{"$f":"pks!AG185","v":10000},10000,{"$f":"pks!AI185","v":"(Maxi. Rs 10,000 or actual interest whichever is lower )"},"(Maxi. Rs 10,000 or actual interest whichever is lower )","(Maxi. Rs 10,000 or actual interest whichever is lower )  (Maxi. Rs 10,000 or actual interest whichever is lower )",{"$f":"pks!AL185","v":" interest on deposits in savings account"},{"$f":"pks!AM185","v":10000},{"$f":"pks!AN185","v":10000},{"$f":"pks!AO185","v":10000},{"$f":"pks!AP185","v":10000},10000,"(Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )",{"$f":"pks!AT185","v":"U/S 80TTA"},{"$f":"pks!AU185","v":" interest on deposits in savings account"},{"$f":"pks!AV185","v":10000},{"$f":"pks!AW185","v":10000},{"$f":"pks!AX185","v":10000},{"$f":"pks!AY185","v":10000},{"$f":"pks!AZ185","v":10000},10000,{"$f":"pks!BB185","v":"10000  (Maxi. Rs 10,000 or actual interest whichever is lower )"}]
["U/S80TTB","Interest income earned on Fixed Deposits & Recurring Deposits ",{"$f":"pks!C186","v":"N.A."},{"$f":"pks!D186","v":"N.A."},{"$f":"pks!E186","v":"N.A."},{"$f":"pks!F186","v":"N.A."},"N.A.",null,"N.A.  ",{"$f":"pks!J186","v":"U/S80TTB"},{"$f":"pks!K186","v":"Interest income earned on Fixed Deposits & Recurring Deposits "},{"$f":"pks!L186","v":"N.A."},{"$f":"pks!M186","v":"N.A."},{"$f":"pks!N186","v":"N.A."},{"$f":"pks!O186","v":"N.A."},"N.A.",null,"N.A.  ",{"$f":"pks!S186","v":"U/S80TTB"},{"$f":"pks!T186","v":"Interest income earned on Fixed Deposits & Recurring Deposits "},{"$f":"pks!U186","v":"N.A."},{"$f":"pks!V186","v":"N.A."},{"$f":"pks!W186","v":"N.A."},{"$f":"pks!X186","v":"N.A."},"N.A.",null,"N.A.  ",{"$f":"pks!AB186","v":"U/S80TTB"},{"$f":"pks!AC186","v":"Interest income earned on Fixed Deposits & Recurring Deposits "},{"$f":"pks!AD186","v":"N.A."},{"$f":"pks!AE186","v":"N.A."},{"$f":"pks!AF186","v":10000},{"$f":"pks!AG186","v":10000},10000,{"$f":"pks!AI186","v":0},"(Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)","0  (Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)",{"$f":"pks!AL186","v":"Interest income earned on Fixed Deposits & Recurring Deposits "},{"$f":"pks!AM186","v":"N.A."},{"$f":"pks!AN186","v":"N.A."},{"$f":"pks!AO186","v":50000},{"$f":"pks!AP186","v":50000},50000,"(Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)","50000  (Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)",{"$f":"pks!AT186","v":"U/S80TTB"},{"$f":"pks!AU186","v":"Interest income earned on Fixed Deposits & Recurring Deposits "},{"$f":"pks!AV186","v":"N.A."},{"$f":"pks!AW186","v":"N.A."},{"$f":"pks!AX186","v":50000},{"$f":"pks!AY186","v":50000},{"$f":"pks!AZ186","v":"N.A."},50000,{"$f":"pks!BB186","v":"N.A.  (Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)"}]
["U/S 80U- "," physical disability (including blindness) or mental retardation. ",{"$f":"pks!C187","v":100000},{"$f":"pks!D187","v":100000},{"$f":"pks!E187","v":100000},{"$f":"pks!F187","v":100000},100000,"(Maxi.  allowable limit)","100000  (Maxi.  allowable limit)",{"$f":"pks!J187","v":"U/S 80U- "},{"$f":"pks!K187","v":" physical disability (including blindness) or mental retardation. "},{"$f":"pks!L187","v":125000},{"$f":"pks!M187","v":125000},{"$f":"pks!N187","v":125000},{"$f":"pks!O187","v":125000},125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",{"$f":"pks!S187","v":"U/S 80U- "},{"$f":"pks!T187","v":" physical disability (including blindness) or mental retardation. "},{"$f":"pks!U187","v":125000},{"$f":"pks!V187","v":125000},{"$f":"pks!W187","v":125000},{"$f":"pks!X187","v":125000},125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",{"$f":"pks!AB187","v":"U/S 80U- "},{"$f":"pks!AC187","v":" physical disability (including blindness) or mental retardation. "},{"$f":"pks!AD187","v":125000},{"$f":"pks!AE187","v":125000},{"$f":"pks!AF187","v":125000},{"$f":"pks!AG187","v":125000},125000,{"$f":"pks!AI187","v":"(Maxi.  allowable limit)"},"(Maxi.  allowable limit)","(Maxi.  allowable limit)  (Maxi.  allowable limit)",{"$f":"pks!AL187","v":" physical disability (including blindness) or mental retardation. "},{"$f":"pks!AM187","v":125000},{"$f":"pks!AN187","v":125000},{"$f":"pks!AO187","v":125000},{"$f":"pks!AP187","v":125000},125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",{"$f":"pks!AT187","v":"U/S 80U- "},{"$f":"pks!AU187","v":" physical disability (including blindness) or mental retardation. "},{"$f":"pks!AV187","v":125000},{"$f":"pks!AW187","v":125000},{"$f":"pks!AX187","v":125000},{"$f":"pks!AY187","v":125000},{"$f":"pks!AZ187","v":125000},125000,{"$f":"pks!BB187","v":"125000  (Maxi.  allowable limit)"}]
["U/S 80EEA","Deduction in respect of interest on loan taken for certain house property","N.A.","N.A.","N.A.","N.A.","N.A.","(Not applicable)","N.A.  (Not applicable)","U/S 80EEA","Deduction in respect of interest on loan taken for certain house property","N.A.","N.A.","N.A.","N.A.","N.A.","(Not applicable)","N.A.  (Not applicable)","U/S 80EEA","Deduction in respect of interest on loan taken for certain house property","N.A.","N.A.","N.A.","N.A.","N.A.","(Not applicable)","N.A.  (Not applicable)","U/S 80EEA","Deduction in respect of interest on loan taken for certain house property","N.A.","N.A.","N.A.","N.A.","N.A.","(Not applicable)",{"$f":"CONCATENATE(AH1337,\"  \",AI1337)","v":"N.A.  (Not applicable)"},null,"Deduction in respect of interest on loan taken for certain house property","N.A.","N.A.","N.A.","N.A.","N.A.","(Not applicable)","N.A.  (Not applicable)","U/S 80EEA","Deduction in respect of interest on loan taken for certain house property",150000,150000,150000,150000,{"$f":"pks!AZ188","v":150000},150000,{"$f":"pks!BB188","v":"150000  Maxi.  allowable limit, Applicable from f.y. 2019-20,)"}]
["U/S 80EEB","Deduction in respect of purchase of electric vehicle","N.A.","N.A.","N.A.","N.A.","N.A.","(Not applicable)","N.A.  (Not applicable)","U/S 80EEB","Deduction in respect of purchase of electric vehicle","N.A.","N.A.","N.A.","N.A.","N.A.","(Not applicable)","N.A.  (Not applicable)","U/S 80EEB","Deduction in respect of purchase of electric vehicle","N.A.","N.A.","N.A.","N.A.","N.A.","(Not applicable)","N.A.  (Not applicable)","U/S 80EEB","Deduction in respect of purchase of electric vehicle","N.A.","N.A.","N.A.","N.A.","N.A.","(Not applicable)",{"$f":"CONCATENATE(AH1338,\"  \",AI1338)","v":"N.A.  (Not applicable)"},null,"Deduction in respect of purchase of electric vehicle","N.A.","N.A.","N.A.","N.A.","N.A.","(Not applicable)","N.A.  (Not applicable)","U/S 80EEB","Deduction in respect of purchase of electric vehicle",150000,150000,150000,150000,{"$f":"pks!AZ189","v":150000},150000,{"$f":"pks!BB189","v":"150000  Maxi.  allowable limit, Applicable from f.y. 2019-20,)"}]
[]
["Section","Name of section",{"$f":"pks!C191","v":"MALE"},{"$f":"pks!D191","v":"FEMALE"},{"$f":"pks!E191","v":"SENIOR CITIZEN"},{"$f":"pks!F191","v":"VERY SENIOR CITIZEN"},"SENIOR CITIZEN",null,"SENIOR CITIZEN  ",{"$f":"pks!J191","v":"Section"},{"$f":"pks!K191","v":"Name of section"},{"$f":"pks!L191","v":"MALE"},{"$f":"pks!M191","v":"FEMALE"},{"$f":"pks!N191","v":"SENIOR CITIZEN"},{"$f":"pks!O191","v":"VERY SENIOR CITIZEN"},"SENIOR CITIZEN",null,"SENIOR CITIZEN  ",{"$f":"pks!S191","v":"Section"},{"$f":"pks!T191","v":"Name of section"},{"$f":"pks!U191","v":"MALE"},{"$f":"pks!V191","v":"FEMALE"},{"$f":"pks!W191","v":"SENIOR CITIZEN"},{"$f":"pks!X191","v":"VERY SENIOR CITIZEN"},"SENIOR CITIZEN",null,"SENIOR CITIZEN  ",{"$f":"pks!AB191","v":"Section"},{"$f":"pks!AC191","v":"Name of section"},{"$f":"pks!AD191","v":"MALE"},{"$f":"pks!AE191","v":"FEMALE"},{"$f":"pks!AF191","v":"SENIOR CITIZEN"},{"$f":"pks!AG191","v":"VERY SENIOR CITIZEN"},"SENIOR CITIZEN",{"$f":"pks!AI191","v":0},null,"0  ",{"$f":"pks!AL191","v":"Name of section"},{"$f":"pks!AM191","v":"MALE"},{"$f":"pks!AN191","v":"FEMALE"},{"$f":"pks!AO191","v":"SENIOR CITIZEN"},{"$f":"pks!AP191","v":"VERY SENIOR CITIZEN"},"SENIOR CITIZEN",null,"SENIOR CITIZEN  ",{"$f":"pks!AT191","v":"Section"},{"$f":"pks!AU191","v":"Name of section"},{"$f":"pks!AV191","v":"MALE"},{"$f":"pks!AW191","v":"FEMALE"},{"$f":"pks!AX191","v":"SENIOR CITIZEN"},{"$f":"pks!AY191","v":"VERY SENIOR CITIZEN"},{"$f":"pks!AZ191","v":"Max Limit"},{"$f":"pks!BA191","v":0},{"$f":"pks!BB191","v":"Max Limit  "}]
[]
[null,null,null,"2019-20",{"$f":"IF(Statement!F2=\"2020-21\",D1342,E2)","v":"2024-25"},null,null,null,"Upto Rs. 150000  (Equal to 10% of Salary  but not exceed Rs. 150000)"]
["Section","Name of section",null,null,null,"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","FINAL","Limit A","Limit B"]
["U/S 80 C ","Invesment in specified investment plans",null,null,null,{"$f":"I1319","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 14-15))"},{"$f":"R1319","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"AA1319","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"AJ1319","v":"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"AS1319","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"BA1319","v":"Upto Rs. 150000"},{"$f":"IF($E$1342>=$K$1343,K1344,IF($E$1342=$F$1343,F1344,IF($E$1342=$G$1343,G1344,IF($E$1342=$H$1343,H1344,IF($E$1342=$I$1343,I1344,J1344)))))","v":"Upto Rs. 150000"}]
["U/S 80CCC","Payment of premium for annuity plan of LIC or any other  ",null,null,null,"Upto Rs. 100000  (such amount shall not be allowed under section 80C.)","Upto Rs. 150000  (such amount shall not be allowed under section 80C.)","Upto Rs. 150000  (such amount shall not be allowed under section 80C.)",{"$f":"AJ1320","v":"(such amount shall not be allowed under section 80C.)"},{"$f":"AS1320","v":"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"},"Upto Rs. 150000","Upto Rs. 150000"]
["U/S 80 CCD(1)","Employee cont. towards new pension scheme",null,null,null,"Upto Rs. 100000  (Equal to 10% of Salary  but not exceed Rs. 100000)","Upto Rs. 150000  (Equal to 10% of Salary  but not exceed Rs. 150000)","Upto Rs. 150000  (Equal to 10% of Salary  but not exceed Rs. 150000)",{"$f":"AJ1321","v":"(Equal to 20% of Salary  but not exceed Rs. 150000)"},"Upto Rs. 150000  (Equal to 20% of Salary  but not exceed Rs. 150000)","Upto Rs. 150000","Upto Rs. 150000",{"$f":"IF(E1342=\"2014-15\",100000,150000)","v":150000},{"$f":"M1346*1","v":150000}]
["U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)",null,null,null,null,"Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","Note-","Note-"]
["U/S 80 CCD(1B)","Additional contribution towards NPS",null,null,null,"N.A.  N.A.","Upto Rs. 50000  ","Upto Rs. 50000  ","(Cont. in Atal Pension Yojana is also eligible)","Upto Rs. 50000  (Cont. in Atal Pension Yojana is also eligible)","Upto Rs. 50000","Upto Rs. 50000"]
["U/S 80 CCD(2)","Employer cont. towards new pension scheme ",null,null,null,"10% of Salary  (Equal to 10% of Salary (Pay+D.A.)","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ","(Equal to 10% of Salary (Pay+D.A.) ","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ","10% of Salary","10% of Salary"]
["U/S 80CCF","Investment  in long term infrasturture bonds ",null,null,null,"No limit  ","No limit  ","No limit  ",0,"No limit  ",20000,20000]
["U/S 80D-","Medical ins. premium for himself, spous and childrens",null,null,null,"20000  (Maxi. aggregate allowable limit)","20000  (Maxi. aggregate allowable limit)","30000  (Maxi. aggregate allowable limit)","(Maxi. aggregate allowable limit)","50000  (Maxi. aggregate allowable limit)",50000,50000,{"$f":"LEFT(L1351,5)","v":"50000"},{"$f":"M1351*1","v":50000}]
["U/S 80DD-","Medical treatment of dependent handicapped person",null,null,null,"100000  (Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",125000,{"$f":"IF($E$1342>=$K$1343,K1352,IF($E$1342=$F$1343,F1352,IF($E$1342=$G$1343,G1352,IF($E$1342=$H$1343,H1352,IF($E$1342=$I$1343,I1352,J1352)))))","v":125000}]
["U/S 80DDB-","Spl ded to the guardion of a patient suff.from Cancer/Aids ",null,null,null,"60000  (Maximum aggregate allowable limit)","60000  (Maximum aggregate allowable limit)","60000  (Maximum aggregate allowable limit)","(Maximum aggregate allowable limit)","100000  (Maximum aggregate allowable limit)",100000,{"$f":"IF($E$1342>=$K$1343,K1353,IF($C$1317=$D$1318,I1353,IF($C$1317=$E$1318,J1353,K1353)))","v":100000},{"$f":"LEFT(L1353,6)","v":"100000"},{"$f":"IFERROR(M1353*1,0)","v":100000}]
["U/S 80E-","Repayment of loan for higher education",null,null,null,"No limit  (higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)","(higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)","No limit","No limit"]
["U/S 80EE","Intrest paid on House Building Loan( excluding u/s 24B)",null,null,null,"100000  (loan not to exceed Rs 25 lakhs)","100000  (loan not to exceed Rs 25 lakhs)","50000  (loan not to exceed Rs 35 lakhs)","(loan not to exceed Rs 35 lakhs)","50000  (loan not to exceed Rs 35 lakhs)",50000,50000,{"$f":"LEFT(L1355,5)","v":"50000"},{"$f":"IFERROR(M1355*1,0)","v":50000}]
["U/S 80G- ","Donation to certain funds,  charitable institutions etc.",null,null,null,"100 /50 % or 10 percent of the Gross Total Income  ","100 /50 % or 10 percent of the Gross Total Income  ","100 /50 % or 10 percent of the Gross Total Income  ",0,"100 /50 % or 10 percent of the Gross Total Income  ","100 /50 % or 10 percent of the Gross Total Income","100 /50 % or 10 percent of the Gross Total Income"]
["80GG","Deduction in respect of rent paid ",null,null,null,"24000  (When HRA not received)","24000  (When HRA not received)","60000  (When HRA not received)","(When HRA not received)","60000  (When HRA not received)",60000,60000,{"$f":"LEFT(L1357,5)","v":"60000"},{"$f":"IFERROR(M1357*1,0)","v":60000}]
["U/S 80CCG","New Rajiv Gandhi Saving Scheme ",null,null,null,"25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)","(50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)",0,0]
["U/S 80TTA"," interest on deposits in savings account",null,null,null,"10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","(Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )",10000,10000]
["U/S 80TTB","Interest income earned on Fixed Deposits & Recurring Deposits ",null,null,null,"N.A.  ","N.A.  ","N.A.  ","(Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)","50000  (Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)",50000,50000,{"$f":"LEFT(L1360,6)","v":"50000"},{"$f":"IFERROR(M1360*1,0)","v":50000}]
["U/S 80U- "," physical disability (including blindness) or mental retardation. ",null,null,null,{"$f":"I1336","v":"100000  (Maxi.  allowable limit)"},{"$f":"R1336","v":"125000  (Maxi.  allowable limit)"},{"$f":"AA1336","v":"125000  (Maxi.  allowable limit)"},{"$f":"AJ1336","v":"(Maxi.  allowable limit)"},{"$f":"AS1336","v":"125000  (Maxi.  allowable limit)"},125000,125000]
["U/S 80EEA","Deduction in respect of interest on loan taken for certain house property",null,null,null,{"$f":"I1337","v":"N.A.  (Not applicable)"},{"$f":"R1337","v":"N.A.  (Not applicable)"},{"$f":"AA1337","v":"N.A.  (Not applicable)"},{"$f":"AJ1337","v":"N.A.  (Not applicable)"},{"$f":"AS1337","v":"N.A.  (Not applicable)"},150000,150000,{"$f":"LEFT(L1362,6)","v":"150000"},{"$f":"IFERROR(M1362*1,0)","v":150000}]
["U/S 80EEB","Deduction in respect of purchase of electric vehicle",null,null,null,{"$f":"I1338","v":"N.A.  (Not applicable)"},{"$f":"R1338","v":"N.A.  (Not applicable)"},{"$f":"AA1338","v":"N.A.  (Not applicable)"},{"$f":"AJ1338","v":"N.A.  (Not applicable)"},{"$f":"AS1338","v":"N.A.  (Not applicable)"},150000,150000,{"$f":"LEFT(L1363,6)","v":"150000"},{"$f":"IFERROR(M1363*1,0)","v":150000}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1317=$C$1318,K1364,IF($C$1317=$D$1318,I1364,IF($C$1317=$E$1318,J1364,K1364)))","v":0}]
[null,null,null,null,null,{"$f":"I1340","v":"SENIOR CITIZEN  "},{"$f":"R1340","v":"SENIOR CITIZEN  "},{"$f":"AA1340","v":"SENIOR CITIZEN  "},{"$f":"AJ1340","v":0},{"$f":"AS1340","v":"SENIOR CITIZEN  "},null,{"$f":"IF($C$1317=$C$1318,K1365,IF($C$1317=$D$1318,I1365,IF($C$1317=$E$1318,J1365,K1365)))","v":"SENIOR CITIZEN  "}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1317=$C$1318,K1366,IF($C$1317=$D$1318,I1366,IF($C$1317=$E$1318,J1366,K1366)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1317=$C$1318,H1367,IF($C$1317=$D$1318,I1367,IF($C$1317=$E$1318,J1367,K1367)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
["2014-15",null,null,"2015-16",null,null,"2016-17",null,null,"Text message",null,"Text message"]
["80DD",null,{"$f":"C1373","v":0},"80DD",null,{"$f":"F1373","v":0},"80DD",null,{"$f":"I1373","v":0},null,null,0]
["Disability",50000,"Incurred amt","Disability",75000,"Incurred amt","Disability",75000,"Incurred amt",null,null,0]
["Severe disability",100000,{"$f":"Statement!G55","v":0},"Severe disability",125000,{"$f":"C1372","v":0},"Severe disability",125000,{"$f":"C1372","v":0},null,null,0]
[{"$f":"Statement!$I$55","v":""},{"$f":"IF(A1373=A1371,B1371,B1372)","v":100000},{"$f":"MIN(B1373,C1372)","v":0},{"$f":"A1373","v":""},{"$f":"IF(D1373=D1371,E1371,E1372)","v":125000},{"$f":"MIN(E1373,F1372)","v":0},{"$f":"D1373","v":""},{"$f":"IF(G1373=G1371,H1371,H1372)","v":125000},{"$f":"MIN(H1373,I1372)","v":0},{"$f":"CONCATENATE(\"Maxi. allow limit in case of\",\"  \",G1373,\"  \",\"Rs.\",\"  \",H1373,\" \")","v":"Maxi. allow limit in case of    Rs.  125000 "}]
["80U",null,{"$f":"C1377","v":0},"80U",null,{"$f":"F1377","v":0},"80U",null,{"$f":"I1377","v":0}]
["Disability",50000,"Incurred amt","Disability",75000,"Incurred amt","Disability",75000,"Incurred amt"]
["Severe disability",100000,{"$f":"Statement!G65","v":0},"Severe disability",125000,{"$f":"C1376","v":0},"Severe disability",125000,{"$f":"F1376","v":0}]
[{"$f":"Statement!I65","v":""},{"$f":"IF(A1377=A1375,B1375,B1376)","v":100000},{"$f":"MIN(B1377,C1376)","v":0},{"$f":"A1377","v":""},{"$f":"IF(D1377=D1375,E1375,E1376)","v":125000},{"$f":"MIN(E1377,F1376)","v":0},{"$f":"D1377","v":""},{"$f":"IF(G1377=G1375,H1375,H1376)","v":125000},{"$f":"MIN(H1377,I1376)","v":0},{"$f":"CONCATENATE(\"Maxi. allow limit in case of\",\"  \",G1377,\"  \",\"Rs.\",\"  \",H1377,\" \")","v":"Maxi. allow limit in case of    Rs.  125000 "}]
["80G",null,{"$f":"C1382","v":0},"80G",null,{"$f":"F1382","v":0},"80G",null,{"$f":"I1382","v":0}]
[0.5,{"$f":"Statement!G59","v":0},{"$f":"ROUND(B1379*A1379,0)","v":0},0.5,{"$f":"B1379","v":0},{"$f":"ROUND(E1379*D1379,0)","v":0},0.5,{"$f":"E1379","v":0},{"$f":"ROUND(H1379*G1379,0)","v":0}]
[1,{"$f":"B1379","v":0},{"$f":"ROUND(B1380*A1380,0)","v":0},1,{"$f":"E1379","v":0},{"$f":"ROUND(E1380*D1380,0)","v":0},1,{"$f":"H1379","v":0},{"$f":"ROUND(H1380*G1380,0)","v":0}]
[{"$f":"'Tax Calculation'!$H$79","v":1},{"$f":"IF(A1381=A1379,B1379,B1380)","v":0},{"$f":"IF(A1381=A1379,C1379,C1380)","v":0},{"$f":"'Tax Calculation'!$H$79","v":1},{"$f":"IF(D1381=D1379,E1379,E1380)","v":0},{"$f":"IF(D1381=D1379,F1379,F1380)","v":0},{"$f":"'Tax Calculation'!$H$79","v":1},{"$f":"IF(G1381=G1379,H1379,H1380)","v":0},{"$f":"IF(G1381=G1379,I1379,I1380)","v":0},null,null,null,null,null,null,"2018-19","2017-18"]
["GTI",{"$f":"ROUND('Tax Calculation'!$J$59*0.1,0)","v":80500},{"$f":"MIN(C1381,B1382)","v":0},"GTI",{"$f":"ROUND('Tax Calculation'!$J$59*0.1,0)","v":80500},{"$f":"MIN(F1381,E1382)","v":0},"GTI",{"$f":"ROUND('Tax Calculation'!$J$59*0.1,0)","v":80500},{"$f":"MIN(I1381,H1382)","v":0},null,"A","Self/spouse & dependent childern-Less than sixty Years",null,null,null,25000,25000]
["80CCG",null,{"$f":"C1386","v":0},"80CCG",null,{"$f":"F1386","v":0},"80CCG",null,{"$f":"I1386","v":0},null,"B","Self/spouse & dependent childern-Above sixty years",null,null,null,50000,30000]
["GTI",{"$f":"Statement!H36","v":1820000},{"$f":"IF(B1384>1200000,0,C1385)","v":0},"GTI",{"$f":"B1384","v":1820000},{"$f":"IF(E1384>1200000,0,F1385)","v":0},"GTI",{"$f":"B1384","v":1820000},{"$f":"IF(H1384>1200000,0,I1385)","v":0},null,"C","Parents (dependent or not)-Less than sixty Years",null,null,null,25000,30000]
["INVEST.",{"$f":"Statement!G62","v":0},{"$f":"IF(B1385>50000,ROUND(50000*0.5,0),ROUND(B1385*0.5,0))","v":0},"INVEST.",{"$f":"B1385","v":0},{"$f":"IF(E1385>50000,ROUND(50000*0.5,0),ROUND(E1385*0.5,0))","v":0},"INVEST.",{"$f":"B1385","v":0},{"$f":"IF(H1385>50000,ROUND(50000*0.5,0),ROUND(H1385*0.5,0))","v":0},null,"D","Parents (dependent or not)-Above sixty years",null,null,null,50000,50000]
["ALLOWABLE LIMIT",null,{"$f":"MIN(C1384:C1385)","v":0},"ALLOWABLE LIMIT",null,{"$f":"MIN(F1384:F1385)","v":0},"ALLOWABLE LIMIT",null,{"$f":"MIN(I1384:I1385)","v":0},null,null,null,null,null,null,"Paid Prem.","Limit-2018-19","Limit-2017-18"]
[null,{"$f":"E1342","v":"2024-25"},"2014-15","2015-16","2016-17","FINAL",null,null,null,null,{"$f":"INDEX($K$1382:$K$1385,MATCH(L1387,$L$1382:$O$1385,0))","v":{"$error":"#N/A"}},{"$f":"L1382","v":"Self/spouse & dependent childern-Less than sixty Years"},null,null,null,{"$f":"'Tax Calculation'!E1056","v":0},{"$f":"IF(P1387>0,INDEX($P$213:$P$216,MATCH(K1387,$K$213:$K$216,0)),0)","v":0},{"$f":"IF(P1387>0,INDEX($Q$213:$Q$216,MATCH(K1387,$K$213:$K$216,0)),0)","v":0}]
["80DD",null,{"$f":"C1370","v":0},{"$f":"F1370","v":0},{"$f":"D1388","v":0},{"$f":"IF($B$1387=$C$1387,C1388,IF($B$1387=$D$1387,D1388,E1388))","v":0},null,null,null,null,{"$f":"INDEX($K$213:$K$216,MATCH(L1388,$L$213:$L$216,0))","v":{"$error":"#N/A"}},{"$f":"L1383","v":"Self/spouse & dependent childern-Above sixty years"},null,null,null,{"$f":"'Tax Calculation'!G1056","v":0},{"$f":"IF(P1388>0,INDEX($P$213:$P$216,MATCH(K1388,$K$213:$K$216,0)),0)","v":0},{"$f":"IF(P1388>0,INDEX($Q$213:$Q$216,MATCH(K1388,$K$213:$K$216,0)),0)","v":0}]
["80U",null,{"$f":"C1374","v":0},{"$f":"F1374","v":0},{"$f":"D1389","v":0},{"$f":"IF($B$1387=$C$1387,C1389,IF($B$1387=$D$1387,D1389,E1389))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1387:P1388)","v":0},{"$f":"SUM(Q1387:Q1388)","v":0},{"$f":"SUM(R1387:R1388)","v":0}]
["80G",null,{"$f":"C1378","v":0},{"$f":"F1378","v":0},{"$f":"D1390","v":0},{"$f":"IF($B$1387=$C$1387,C1390,IF($B$1387=$D$1387,D1390,E1390))","v":0},null,null,null,null,"Final result","Selected F.Y.",{"$f":"'Tax Calculation'!C990","v":0},{"$f":"CONCATENATE(\"Total deduction allowed Rs.\",\"  \",M1391,,\"  \",\"for F.Y. \",\"  \",M1390)","v":"Total deduction allowed Rs.  0  for F.Y.   0"}]
["80CCG",null,{"$f":"C1383","v":0},{"$f":"F1383","v":0},{"$f":"D1391","v":0},{"$f":"IF($B$1387=$C$1387,C1391,IF($B$1387=$D$1387,D1391,E1391))","v":0},{"$f":"IF(E2=\"2019-20\",0,F1391)","v":0},null,null,null,null,"Maxi Limit",{"$f":"IF($M$221=$P$212,$Q$220,$R$220)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New option u/s 115BAC"]
[null,null,null,null,null,null,null,null,null,null,"TREATMENT OF SECTION 80TTB",null,null,null,"2017-18","2018-19","2019-20",null,"2017-18","2018-19","2019-20"]
[null,null,null,null,null,null,null,null,null,null,"SELECTED F.Y.",null,{"$f":"Statement!F2","v":"2024-25"},null,10000,50000,50000,null,10000,50000,50000]
[null,null,null,null,null,null,null,null,null,null,"TAX CATEGORY",null,{"$f":"Statement!C5","v":"SENIOR CITIZEN"},null,{"$f":"Statement!G64","v":0},{"$f":"O1395","v":0},{"$f":"P1395","v":0},null,{"$f":"INDEX('Employee Data'!$BU$6:$BU$556,MATCH(Statement!$H$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"S1395","v":0},{"$f":"T1395","v":0}]
["Not Allowed (i.e. allowed from F.Y. 2018-19)",null,null,null,null,null,null,null,null,null,"FINAL RESULT",null,{"$f":"IF(M1395=\"SENIOR CITIZEN\",IF(M1394=$P$237,O1396,IF(M1394=P1393,P1396,0)))","v":0},{"$f":"IF(M1396=FALSE,0,M1396)","v":0},{"$f":"MIN(O1394:O1395)","v":0},{"$f":"IF($M$1395=\"VERY SENIOR CITIZEN\",MIN(P1394:P1395),IF($M$1395=\"SENIOR CITIZEN\",MIN(P1394:P1395),0))","v":0},{"$f":"IF($M$1395=\"VERY SENIOR CITIZEN\",MIN(Q1394:Q1395),IF($M$1395=\"SENIOR CITIZEN\",MIN(Q1394:Q1395),0))","v":0},null,{"$f":"MIN(S1394:S1395)","v":0},{"$f":"IF($M$1395=\"VERY SENIOR CITIZEN\",MIN(T1394:T1395),IF($M$1395=\"SENIOR CITIZEN\",MIN(T1394:T1395),0))","v":0},{"$f":"IF($M$1395=\"VERY SENIOR CITIZEN\",MIN(U1394:U1395),IF($M$1395=\"SENIOR CITIZEN\",MIN(U1394:U1395),0))","v":0}]
["Standard Deducation u/s (16ia)",null,null,null,null,null,null,null,null,null,"TREATMENT OF SECTION 80TTA",null,null,null,"2017-18","2018-19","2018-19",null,"2017-18","2018-19","2018-19"]
["Fin._Year","Gross Salary","Max Limit","Allowed limt",{"$f":"E2","v":"2024-25"},"80TTA","80TTB",null,null,null,"SELECTED F.Y.",null,{"$f":"M1394","v":"2024-25"},null,10000,10000,10000,null,10000,10000,10000]
["1985-86",{"$f":"Statement!H22","v":1850000},0,{"$f":"MAX(MIN(B1399,C1399),0)","v":0},"Not Allowed",0,0,null,null,null,"TAX CATEGORY",null,{"$f":"M1395","v":"SENIOR CITIZEN"},null,{"$f":"Statement!G63","v":0},{"$f":"O1399","v":0},{"$f":"P1399","v":0},null,{"$f":"INDEX('Employee Data'!$BU$6:$BU$556,MATCH(Statement!$H$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"S1399","v":0},{"$f":"T1399","v":0}]
["1986-87",{"$f":"B1399","v":1850000},0,{"$f":"MAX(MIN(B1400,C1400),0)","v":0},"Not Allowed",0,0,null,null,null,"FINAL RESULT",null,{"$f":"IF(M1399=\"SENIOR CITIZEN\",IF(M1398=O1397,O1400,IF(M1398=P1397,P1400,0)))","v":0},{"$f":"IF(M1398=O1397,O1405,P1405)","v":0},{"$f":"MIN(O1398:O1399)","v":0},{"$f":"IF($M$1395=\"SENIOR CITIZEN\",0,MIN(P1398:P1399))","v":0},{"$f":"IF($M$1395=\"SENIOR CITIZEN\",0,MIN(Q1398:Q1399))","v":0},{"$f":"IF($N$252=\"SENIOR CITIZEN\",0,MIN(R1398:R1399))","v":0},{"$f":"MIN(S1398:S1399)","v":0},{"$f":"IF($M$1395=\"SENIOR CITIZEN\",0,MIN(T1398:T1399))","v":0},{"$f":"IF($M$1395=\"SENIOR CITIZEN\",0,MIN(U1398:U1399))","v":0},{"$f":"IF($N$252=\"SENIOR CITIZEN\",0,MIN(V1398:V1399))","v":0}]
["1987-88",{"$f":"B1400","v":1850000},0,0,"Not Allowed",0,0,null,null,null,null,"A","MALE",null,{"$f":"O1400","v":0},{"$f":"P1400","v":0},{"$f":"Q1400","v":0},null,{"$f":"S1400","v":0},0,0]
["1988-89",1850000,0,0,"Not Allowed",0,0,null,null,null,null,"B","FEMALE",null,{"$f":"O1401","v":0},{"$f":"P1401","v":0},0,null,0,0,0]
["1989-90",1850000,0,0,"Not Allowed",0,0,null,null,null,null,"C","SENIOR CITIZEN",null,{"$f":"O1400","v":0},{"$f":"P1400","v":0},{"$f":"Q1400","v":0},null,{"$f":"S1400","v":0},{"$f":"T1400","v":0},{"$f":"U1400","v":0}]
["1990-91",1850000,0,0,"Not Allowed",0,0,null,null,null,null,"D","VERY SENIOR CITIZEN",null,{"$f":"O1403","v":0},0,0,null,{"$f":"S1403","v":0},{"$f":"T1403","v":0},{"$f":"U1403","v":0}]
["1991-92",1850000,0,0,"Not Allowed",0,0,null,null,null,null,{"$f":"INDEX(L1401:L1404,MATCH(M1405,M1401:M1404,0))","v":"C"},{"$f":"M1399","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($O$1401:$O$1404,MATCH($M$1405,$M$1401:$M$1404,0))","v":0},{"$f":"INDEX($P$1401:$P$1404,MATCH($M$1405,$M$1401:$M$1404,0))","v":0},{"$f":"INDEX($P$1401:$P$1404,MATCH($M$1405,$M$1401:$M$1404,0))","v":0},null,{"$f":"INDEX($O$1401:$O$1404,MATCH($M$1405,$M$1401:$M$1404,0))","v":0},{"$f":"INDEX($P$1401:$P$1404,MATCH($M$1405,$M$1401:$M$1404,0))","v":0},{"$f":"INDEX($P$1401:$P$1404,MATCH($M$1405,$M$1401:$M$1404,0))","v":0}]
["1992-93",1850000,0,0,"Not Allowed",0,0,null,null,null,null,null,"FINAL VALUE FOR 80TTA",null,{"$f":"IF(L1405=\"C\",O1404,IF(L1405=\"D\",O1404,O1404))","v":0},{"$f":"IF(L1405=\"A\",P1404,IF(L1405=\"B\",P1404,0))","v":0},{"$f":"IF(L1405=\"A\",Q1404,IF(L1405=\"B\",Q1404,0))","v":0},null,{"$f":"IF(L1405=\"C\",S1404,IF(L1405=\"D\",S1404,S1404))","v":0},{"$f":"IF(L1405=\"A\",T1404,IF(L1405=\"B\",T1404,0))","v":0},{"$f":"IF(L1405=\"A\",U1404,IF(L1405=\"B\",U1404,0))","v":0}]
["1993-94",1850000,0,0,"Not Allowed",0,0,null,null,null,null,null,"FINAL VALAUE FOR 80TTB",null,0,{"$f":"IF($L$1405=\"C\",P1396,IF($L$1405=\"D\",P1396,0))","v":0},{"$f":"IF($L$1405=\"C\",Q1396,IF($L$1405=\"D\",Q1396,0))","v":0},null,0,{"$f":"IF($L$1405=\"C\",T1396,IF($L$1405=\"D\",T1396,0))","v":0},{"$f":"IF($L$1405=\"C\",U1396,IF($L$1405=\"D\",U1396,0))","v":0}]
["1994-95",1850000,0,0,"Not Allowed",0,0]
["1995-96",1850000,0,0,"Not Allowed",0,0]
["1996-97",1850000,0,0,"Not Allowed",0,0]
["1997-98",1850000,0,0,"Not Allowed",0,0]
["1998-99",1850000,0,0,"Not Allowed",0,0]
["1999-00",1850000,0,0,"Not Allowed",0,0]
["2000-01",1850000,0,0,"Not Allowed",0,0]
["2001-02",1850000,0,0,"Not Allowed",0,0]
["2002-03",1850000,0,0,"Not Allowed",0,0]
["2003-04",1850000,0,0,"Not Allowed",0,0]
["2004-05",1850000,0,0,"Not Allowed",0,0]
["2005-06",1850000,0,0,"Not Allowed",0,0]
["2006-07",1850000,0,0,"Not Allowed",0,0]
["2007-08",1850000,0,0,"Not Allowed",0,0]
["2008-09",1850000,0,0,"Not Allowed",0,0]
["2009-10",1850000,0,0,"Not Allowed",0,0]
["2010-11",1850000,0,0,"Not Allowed",0,0]
["2011-12",1850000,0,0,"Not Allowed",0,0]
["2012-13",1850000,0,0,"allowed",{"$f":"O1406","v":0},{"$f":"O1407","v":0}]
["2013-14",1850000,0,0,"allowed",{"$f":"F1426","v":0},{"$f":"G1426","v":0}]
["2014-15",1850000,0,0,"allowed",{"$f":"F1427","v":0},0]
["2015-16",1850000,0,0,"allowed",0,0]
["2016-17",1850000,0,0,"allowed",0,0]
["2017-18",1850000,0,0,"allowed",{"$f":"O1406","v":0},0]
["2018-19",1850000,0,0,"allowed",{"$f":"P1406","v":0},{"$f":"P1407","v":0}]
["2019-20",1850000,40000,40000,"allowed",{"$f":"Q1406","v":0},{"$f":"Q1407","v":0}]
["2020-21",1850000,50000,50000,"allowed",{"$f":"F1433","v":0},0]
["2021-22",1850000,50000,{"$f":"MAX(MIN(B1435,C1435),0)","v":50000},"allowed",0,0]
["2022-23",1850000,50000,{"$f":"MAX(MIN(B1436,C1436),0)","v":50000},"allowed",0,0]
["2023-24",1850000,50000,{"$f":"MAX(MIN(B1437,C1437),0)","v":50000},"allowed",0,0]
["2024-25",1850000,50000,{"$f":"MAX(MIN(B1438,C1438),0)","v":50000},"allowed",0,0]
[null,null,null,{"$f":"INDEX(D1399:D1438,MATCH($E$1398,$A$1399:$A$1438,0))","v":50000},{"$f":"INDEX(E1399:E1438,MATCH($E$1398,$A$1399:$A$1438,0))","v":"allowed"},{"$f":"INDEX(F1399:F1438,MATCH($E$1398,$A$1399:$A$1438,0))","v":0},{"$f":"INDEX(G1399:G1438,MATCH($E$1398,$A$1399:$A$1438,0))","v":0}]
["TAX TREATMENT OF SECTION 80CCD(2)"]
["Fin. Year",{"$f":"Statement!$F$2","v":"2024-25"}]
["Investment",{"$f":"Statement!$G$51","v":0}]
["Gross Salary",{"$f":"Statement!$G$8","v":1850000},null,null,"IF(I51>0,IF(F2=\"2020-21\",MIN(ROUND(G8*5%,0),750000,MIN(ROUND(G8*10%,0)))))"]
["Code",{"$f":"IF(B1441=\"2020-21\",1,0)","v":0},"Allowed amt"]
[0,{"$f":"MIN(ROUND(B1443*10%,0),B1442)","v":0},{"$f":"MIN($B$1442,B1445)","v":0}]
[1,{"$f":"MIN(ROUND(B1443*10%,0),750000)","v":185000},{"$f":"MIN($B$1442,B1446)","v":0}]
[null,null,{"$f":"IF(B1444=A1445,C1445,C1446)","v":0}]

{"sheet":"Statement","index":16,"n_rows":114,"n_cols":17,"rows_kept":114,"cut":false,"hidden":false,"merged":[[23,9,25,10],[1,8,5,8],[2,6,2,7],[7,7,10,7],[18,7,20,7],[13,2,13,5],[14,2,14,5],[15,2,15,5],[16,2,16,5],[17,2,17,5],[7,2,7,5],[8,2,8,5],[9,2,9,5],[10,2,10,5],[11,2,11,5],[3,6,3,7],[14,9,15,10],[6,9,12,10],[1,9,4,10],[17,9,18,10],[94,4,94,5],[95,2,95,3],[77,1,77,6],[93,4,93,5],[90,2,90,3],[95,4,95,5],[92,2,92,3],[92,4,92,5],[93,2,93,3],[91,2,91,3],[91,4,91,5],[67,1,67,5],[55,2,55,5],[56,2,56,5],[57,2,57,5],[58,2,58,5],[61,2,61,5],[62,2,62,5],[63,2,63,5],[59,2,59,5],[65,2,65,4],[74,1,74,2],[69,1,69,6],[31,9,32,10],[85,9,86,9],[83,1,83,6],[86,6,86,7],[90,4,90,5],[34,1,34,5],[29,7,34,7],[60,2,60,5],[54,2,54,5],[48,0,48,6],[36,1,36,6],[40,9,47,10],[74,3,74,6],[42,1,42,2],[37,1,37,6],[72,1,72,2],[72,3,72,6],[76,1,76,6],[64,2,64,5],[66,2,66,5],[50,2,50,5],[71,1,71,6],[29,16,30,18],[33,2,33,5],[98,0,98,7],[24,12,25,14],[36,12,37,14],[86,0,86,1],[85,0,85,1],[75,1,75,6],[77,7,82,7],[96,2,96,3],[73,1,73,6],[70,9,76,11],[97,0,97,3],[97,4,97,7],[96,4,96,5],[89,0,89,6],[94,2,94,3],[78,0,82,0],[39,1,39,2],[44,1,44,2],[47,1,47,5],[43,1,43,2],[49,0,49,5],[24,2,24,5],[27,9,28,10],[46,1,46,5],[70,1,70,6],[45,1,45,2],[1,0,1,3],[4,0,4,1],[4,2,4,3],[5,0,5,1],[5,6,5,7],[5,2,5,3],[40,1,40,2],[41,1,41,2],[30,2,30,5],[28,1,28,7],[32,2,32,5],[36,7,47,7],[52,2,52,5],[53,2,53,5],[51,2,51,5],[28,0,33,0],[22,0,25,0],[12,0,20,0],[23,2,23,5],[23,7,26,7],[0,4,0,6],[38,1,38,2],[21,1,21,6],[0,0,0,1],[4,4,4,5],[5,4,5,5],[19,2,19,5],[20,2,20,5],[18,2,18,5],[12,1,12,6],[31,2,31,5],[35,1,35,6],[25,2,25,5],[26,1,26,6],[27,1,27,6],[29,2,29,5],[4,6,4,7],[6,1,6,6],[22,1,22,6]]}
[null,null,null,null,"902927  SHEETAL OJHA"]
["INCOME TAX CALCULATION FOR THE ",null,null,null,"Fin. Year",{"$f":"'Employee Data'!$G$5","v":"2024-25"},"Employee Code/S.N.",1,{"$f":"IF(F2=\"2024-25\",\"New option u/s 115BAC is applicable for F.Y. 2024-25\",IF(F2=\"2023-24\",\"New option u/s 115BAC is applicable for F.Y. 2023-24\",IF(F2=\"2022-23\",\"New option u/s 115BAC is applicable for F.Y. 2022-23\",IF(F2=\"2021-22\",\"New option u/s 115BAC is applicable for F.Y. 2020-21\",IF(F2=\"2020-21\",\"New option u/s 115BAC is applicable for F.Y. 2020-21\",CONCATENATE(\"New option u/s 115BAC is not applicable for F.Y.\",F2))))))","v":"New option u/s 115BAC is applicable for F.Y. 2024-25"},"Home"]
[null,null,null,null,null,null,"New option u/s 115BAC"]
[null,null,"2020-21",null,{"$f":"IF($E$6=\"2021-22\",E3,IF($E$6=\"2020-21\",E3,\"Existing Option\"))","v":"Existing Option"},null,{"$f":"IF($F$2>=$C$4,G3,\"Existing Option\")","v":"New option u/s 115BAC"}]
["TAX CATEGORY",null,{"$f":"INDEX('Employee Data'!$I$6:$I$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0))","v":"SENIOR CITIZEN"},null,"NAME OF EMPLOYEE",null,{"$f":"INDEX('Employee Data'!$E$6:$E$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0))","v":"Dr. ABC"}]
["PAN NO",null,{"$f":"UPPER(INDEX('Employee Data'!$G$6:$G$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":"BEPPS1234Q"},null,"DESIGNATION",null,{"$f":"INDEX('Employee Data'!$F$6:$F$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0))","v":"ASSISTANT PROFESSOR"},null,null,null,null,null,{"$f":"LEN(C6)","v":10}]
[1,"INCOME FROM SALARY (including all allowance u/s 17.. i.e. NPS emloyer contribution)",null,null,null,null,null,null,null,"DDO Data"]
[null,"(a)",{"$f":"'Form no 16'!B88","v":"Salary as per provisons contained in sec 17(1)"},null,null,null,{"$f":"INDEX('Employee Data'!$M$6:$M$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0))","v":1850000},{"$f":"INDEX('Employee Data'!$P$6:$P$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0))","v":1850000}]
[null,"(b)",{"$f":"'Form no 16'!B89","v":"Value of perquisites u/s 17(2) "},null,null,null,{"$f":"INDEX('Employee Data'!$N$6:$N$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0))","v":0}]
[null,"(c )",{"$f":"'Form no 16'!B91","v":"Profits in lieu of salary under section 17(3) "},null,null,null,{"$f":"INDEX('Employee Data'!$O$6:$O$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0))","v":0}]
[null,"(d) ",{"$f":"'Form no 16'!B93","v":"Total"},null,null,null,null,null,null,null,null,null,{"$f":"H8*0.1","v":185000}]
[null,"(e) ",{"$f":"'Form no 16'!B94","v":"Reported total amount of salary received from other employer(s)"},null,null,null,{"$f":"INDEX('Employee Data'!$Q$6:$Q$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0))","v":0}]
[2,"Less : Allowance to the extent exempt under section 10"]
[null,"(a)","Travel concession or assistance  u/s 10(5)",null,null,null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$R$6:$R$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0}]
[null,"(b)","Death-cum-retirement gratuity u/s 10(10)",null,null,null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$S$6:$S$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,"Employee Data"]
[null,"(c )"," Commuted value of pension u/s 10(10A)",null,null,null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$T$6:$T$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0}]
[null,"(d) ","Cash equivlent of leave salary encashment  u/s 10(10AA)",null,null,null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$U$6:$U$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0}]
[null,"(e) ","House rent allowance u/s  10(13 A)     ",null,null,null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$V$6:$V$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,"Compare"]
[null,"(f)  ","Conv Allow under Section 10(14)       ",null,null,null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$W$6:$W$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0},{"$f":"SUM(G14:G20)","v":0}]
[null,"(g) ","Other Allowances exempt u/s 10",null,null,null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$X$6:$X$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0}]
[null,"(h) ","Total amount of exemption claimd u/s  10"]
[3,"Total amount of salary received from current employer [1(d)-2(h)]",null,null,null,null,null,{"$f":"IF($G$4=\"New option u/s 115BAC\",H8,INDEX('Employee Data'!$Z$6:$Z$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":1850000}]
[4,"Deduction u/s 16 & 17"]
[null,"(a)","Standard Deduction  -u/s 16(ia)",null,null,null,{"$f":"pks!U369","v":75000},{"$f":"SUM(G24:G26)","v":75000},",H22+G12-H24","Gross Salary'"]
[null,"(b)","Entertainment Allowance u/s 16(ii)",null,null,null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AB$6:$AB$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,null,null,"There is no data linking of this sheet… "]
[null,"(c )","Tax on Employment",null,null,null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AC$6:$AC$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0}]
[5,"Total of 4 (a)+ 4(b)"]
[6,"Income chargable under the head Salaries [3+1(e)-5]",null,null,null,null,null,{"$f":"IF($G$4=\"New option u/s 115BAC\",H22+G12-H24,H22+G12-H24)","v":1775000},null,"Form no 16"]
[7,"Add :  Any other income reported by the employee"]
[null,"(a)","NSC INTREST",null,null,null,{"$f":"INDEX('Employee Data'!$AF$6:$AF$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"IF($G$4=\"New option u/s 115BAC\",SUM(G30:G34),INDEX('Employee Data'!$AM$6:$AM$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":45000},null,null,null,null,null,null,null,null,"Statement"]
[null,"(b)","Bank Intrest on Saving",null,null,null,{"$f":"INDEX('Employee Data'!$AG$6:$AG$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0))","v":0}]
[null,"(c )","(Loss) Intrest on House Loan Intrest",null,null,null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,-INDEX('Employee Data'!$AH$6:$AH$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,"Tax Calculator"]
[null,"(d)","Income from pension",null,null,null,{"$f":"INDEX('Employee Data'!$AI$6:$AI$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0))","v":45000}]
[null,"(e)","Any other income",null,null,null,{"$f":"INDEX('Employee Data'!$AJ$6:$AJ$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0))","v":0}]
[8,"Total amount of other income reported by the employee"]
[9,"GROSS TOTAL INCOME ( 6 + 8 )",null,null,null,null,null,{"$f":"IF($G$4=\"New option u/s 115BAC\",H28+H30,INDEX('Employee Data'!$AN$6:$AN$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":1820000}]
[10,"Deductions under chapter VI A"]
["(a)","U/S 80 CCE -: Invesment in specified investment plans"]
["(i)",{"$f":"'Employee Data'!AO4","v":"Genral Provided Fund(GPF)"},null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AO$6:$AO$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0},"(ix)","Purchases of NSC",{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AW$6:$AW$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0}]
["(ii)","State Insurance ",null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AP$6:$AP$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0},"(x)","PPF",{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AX$6:$AX$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0}]
["(iii)","Group Insurance",null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AQ$6:$AQ$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0},"(xi)","PLI / ULIP",{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AY$6:$AY$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,"Useful for salaried person for compute Gross Salary.. In this sheet all the cells are unprocted for required modification as per user data"]
["(iv)","Life Insurance Premium",null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AR$6:$AR$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0},"(xii)","IDBI/ICCI",{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AZ$6:$AZ$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0}]
["(v)","Accured Intrest on NSC",null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AS$6:$AS$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0},"(xiii)","BANK /POST OFFICE FD",{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BA$6:$BA$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0}]
["(vi)","Tution Fee",null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AT$6:$AT$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0},"(xiv)","Equity link saving bond",{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BB$6:$BB$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0}]
["(vii)","Repayment of HBA",null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AU$6:$AU$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0},"(xv)","Sukanya Samriddhi Account Deposit Scheme",{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BC$6:$BC$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0}]
["(viii)","Hazard Fund",null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AV$6:$AV$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0},"(xvi)","Any other ded. u/s 80C",{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BD$6:$BD$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0}]
["(b)","Cont. in pension fund (Section  80 CCC)",null,null,null,null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BE$6:$BE$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0}]
["(c )","Employee cont. towards new pension scheme U/S 80 CCD(1)",null,null,null,null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BF$6:$BF$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0}]
["Aggregate total of section 80C,80CCC,80CCD (u/s 80 CCE)",null,null,null,null,null,null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BG$6:$BG$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0}]
["Other sections ( for e.g., 80E, 80G etc. ) under chapter VIA",null,null,null,null,null,"Gross Amount","Deductible Amount"]
["a.  ","U/S 80 CCD(2)","Employer cont. towards new pension scheme ",null,null,null,{"$f":"INDEX('Employee Data'!$BH$6:$BH$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"'Table for Statement'!$C$1447","v":0},null,null,null,150000]
[null,"U/S 80 CCD(1B)","Additional cont. towards NPS (Upto Rs. 50000 from F.Y. 2015-16)",null,null,null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BI$6:$BI$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0},{"$f":"IF(G52>50000,50000,G52)","v":0},null,null,null,50000]
["b.","U/S 80CCF","Investment  in long term infrasturture bonds ",null,null,null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BJ$6:$BJ$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0},{"$f":"G53","v":0},null,null,null,250000]
["c.","U/S 80D-","Medical ins. premium for himself, spous and childrens & Parents ",null,null,null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BK$6:$BK$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0},{"$f":"IF(G54>100000,100000,G54)","v":0},null,null,null,100000]
["d.","U/S 80DD-","Medical treat. of dependent handicapped person ",null,null,null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BM$6:$BM$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0},{"$f":"IF(G55>'Table for Statement'!F1388,'Table for Statement'!F1388,Statement!G55)","v":0},{"$f":"IF(G55>0,INDEX('Employee Data'!$BL$6:$BL$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)),\"\")","v":""},null,null,75000]
["e.","U/S 80DDB-","Spl ded.to the guardion of a patient suff.from Cancer/Aids ",null,null,null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BN$6:$BN$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0},{"$f":"IF(G56>'Table for Statement'!N1353,'Table for Statement'!N1353,Statement!G56)","v":0},null,null,null,100000]
["f.","U/S 80E-","Repayment of loan for higher education",null,null,null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BO$6:$BO$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0},{"$f":"G57","v":0},null,null,null,250000]
["g.","U/S 80EE","Intrest paid on HBA(Loan taking after01-04-13 excluding u/s 24B)",null,null,null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BP$6:$BP$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0},{"$f":"IF(G58>'Table for Statement'!N1355,'Table for Statement'!N1355,Statement!G58)","v":0},null,null,null,50000]
["h.","U/S 80EEA- ","Deduction in respect of interest on loan taken for certain house property",null,null,null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BQ$6:$BQ$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0},{"$f":"IF(G59>'Table for Statement'!N1362,'Table for Statement'!N1362,Statement!G59)","v":0},null,null,null,150000]
["i.","U/S 80EEB- ","Deduction in respect of purchase of electric vehicle",null,null,null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BR$6:$BR$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0},{"$f":"IF(G60>'Table for Statement'!N1363,'Table for Statement'!N1363,Statement!G60)","v":0},null,null,null,150000]
["j.","U/S 80G- ","Donation . 50% and 100%",null,null,null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BS$6:$BS$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0},{"$f":"G61","v":0},null,null,null,250000]
["k.","U/S 80CCG","New Rajiv Gandhi Saving Scheme ",null,null,null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BT$6:$BT$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0},{"$f":"'Table for Statement'!G1391","v":0},null,null,null,0]
["l.","U/S 80TTA","Interest on deposits in savings account",null,null,null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BU$6:$BU$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0},{"$f":"'Table for Statement'!F1439","v":0},null,null,null,0]
["m.","U/S 80TTB","Interest income earned on Fixed Deposits & Recurring Deposits ",null,null,null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BV$6:$BV$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0},{"$f":"'Table for Statement'!G1439","v":0},null,null,null,50000]
["n.","U/S 80U- ","Phy. hand. person or blind person ",null,null,null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BX$6:$BX$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0},{"$f":"IF(G65>'Table for Statement'!F1389,'Table for Statement'!F1389,Statement!G65)","v":0},{"$f":"IF(G65>0,INDEX('Employee Data'!$BW$6:$BW$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)),\"\")","v":""},null,null,75000]
["o.","U/S 80CCH","All contributions to Agniveer Corpus Fund ",null,null,"(From F.Y. 23-24)",{"$f":"IF(F2=\"2023-24\",INDEX('Employee Data'!$BY$6:$BY$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)),0)","v":0},{"$f":"G66","v":0}]
["p.",{"$f":"IF('Employee Data'!BZ5=\"\",\"\",'Employee Data'!BZ5)","v":""},{"$f":"'Employee Data'!BZ4","v":"(Any other deduction..Give name)"},null,null,null,{"$f":"IF($G$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BZ$6:$BZ$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0)))","v":0},{"$f":"G67","v":0},null,null,null,250000]
[11,"Total deduction under chapter VIA",null,null,null,null,{"$f":"SUM(G51:G67)+H49","v":0},{"$f":"SUM(H49,H51:H67)","v":0},null,null,null,1850171]
[null,null,null,null,null,null,{"$f":"IF(H36-H68>0,ROUNDUP(H36-H68,-1),0)","v":1820000},{"$f":"IF(H36-H68>0,H36-H68,0)","v":1820000}]
[12,"Total Income ( 9-11 ) (Rounded off u/s 288A)",null,null,null,null,null,{"$f":"IF(G69-H69<=5,ROUNDUP(G69,-1),ROUNDUP(G69,-1)-10)","v":1820000}]
[13,"Tax Calculation (With adjusting rebate of agriculture income,if any)",null,null,null,null,null,{"$f":"'Table for Statement'!C1220","v":236000},null,{"$f":"IF(D75=\"\",\"\",'Table for Statement'!L1222)","v":""}]
[14,"Less-Relief U/S 87A (From F.Y. 2013-14)",null,null,null,null,null,{"$f":"'Table for Statement'!D1220","v":0}]
[15,"Surcharge (if any)",null,{"$f":"'Table for Statement'!B1224","v":"(  After allowed  Marginal relief  Rs.  0 )"},null,null,null,{"$f":"'Table for Statement'!D1208","v":0}]
[16,{"$f":"IF(F2=\"2023-24\",\"Add -Health and Education Cess & 4% \",IF(F2=\"2022-23\",\"Add -Health and Education Cess & 4% \",IF(F2=\"2020-21\",\"Add -Health and Education Cess & 4% \",IF(F2=\"2019-20\",\"Add -Health and Education Cess & 4% \",IF(F2=\"2018-19\",\"Add -Health and Education Cess & 4% \",\"Add -Education Cess @2% on Tax+H.Education Cess @1% \")))))","v":"Add -Education Cess @2% on Tax+H.Education Cess @1% "},null,null,null,null,null,{"$f":"'Table for Statement'!E1220","v":9440}]
[17,"Total Tax (13+14+15+16)",null,{"$f":"'Table for Statement'!L1227","v":""},null,null,null,{"$f":"'Table for Statement'!F1220","v":245440}]
[18,"Releif U/S 89 (1)",null,null,null,null,null,{"$f":"INDEX('Employee Data'!$CB$6:$CB$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0))","v":0}]
[19,"Net Tax Payable (17-18)",null,null,null,null,null,{"$f":"H75-H76","v":245440}]
[20,"Income Tax Deducted ",null,null,null,null,null,{"$f":"SUM($C$80:$C$83)+SUM($E$80:$E$83)+SUM($G$80:$G$83)","v":0}]
[null,"MONTH","AMT","MONTH","AMT","MONTH","AMT"]
[null,{"$f":"pks!H64","v":"2024-04-01"},{"$f":"INDEX('Employee Data'!$CC$6:$CC$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"B83+31","v":"2024-08-03"},{"$f":"INDEX('Employee Data'!$CG$6:$CG$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"D83+31","v":"2024-12-05"},{"$f":"INDEX('Employee Data'!$CK$6:$CK$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0))","v":0}]
[null,{"$f":"B80+31","v":"2024-05-02"},{"$f":"INDEX('Employee Data'!$CD$6:$CD$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"D80+31","v":"2024-09-03"},{"$f":"INDEX('Employee Data'!$CH$6:$CH$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"F80+31","v":"2025-01-05"},{"$f":"INDEX('Employee Data'!$CL$6:$CL$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0))","v":0}]
[null,{"$f":"B81+31","v":"2024-06-02"},{"$f":"INDEX('Employee Data'!$CE$6:$CE$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"D81+31","v":"2024-10-04"},{"$f":"INDEX('Employee Data'!$CI$6:$CI$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"F81+31","v":"2025-02-05"},{"$f":"INDEX('Employee Data'!$CM$6:$CM$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0))","v":0}]
[null,{"$f":"B82+31","v":"2024-07-03"},{"$f":"INDEX('Employee Data'!$CF$6:$CF$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"D82+31","v":"2024-11-04"},{"$f":"INDEX('Employee Data'!$CJ$6:$CJ$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"F82+31","v":"2025-03-08"},{"$f":"INDEX('Employee Data'!$CN$6:$CN$556,MATCH($H$2,'Employee Data'!$D$6:$D$556,0))","v":0}]
[21,{"$f":"'Table for Statement'!H1223","v":"Income Tax PAYABLE {Balance [19- 20 ]}     (Rounded off)"},null,null,null,null,null,{"$f":"'Table for Statement'!J1220","v":245440}]
[]
["Place",null,null,null,null,null,null,null,null,"EXIT"]
["Date:",null,{"$f":"TODAY()","v":"2024-10-14"},null,null,null,"SIGNATURE OF EMPLOYEE"]
[]
[]
["Calculaton of Advance tax and Int. u/s 234C",null,null,null,null,null,null,{"$f":"$H$77","v":245440}]
["Date  upto",null,"Adv tax due",null,"Act. Tax paid",null,"Shortage tax","Int u/s 234C"]
[{"$f":"pks!L66","v":"15-Jun-2024"},null,{"$f":"ROUND($H$77*'Table for Statement'!J1282,0)","v":0},null,{"$f":"SUM($C$80:$C$82)","v":0},null,{"$f":"C92-E92","v":0},{"$f":"'Table for Statement'!F1281","v":0}]
[{"$f":"pks!L67","v":"15-Sep-2024"},null,{"$f":"ROUND($H$77*'Table for Statement'!J1283,0)","v":73632},null,{"$f":"SUM(C83,E80,E81)+E92","v":0},null,{"$f":"C93-E93","v":73632},{"$f":"'Table for Statement'!F1282","v":2208}]
[{"$f":"pks!L68","v":"15-Dec-2024"},null,{"$f":"ROUND($H$77*'Table for Statement'!J1284,0)","v":147264},null,{"$f":"SUM(E82:E83,G80)+E93","v":0},null,{"$f":"C94-E94","v":147264},{"$f":"'Table for Statement'!F1283","v":4416}]
[{"$f":"pks!L69","v":"15-Mar-2025"},null,{"$f":"ROUND($H$77*'Table for Statement'!J1285,0)","v":245440},null,{"$f":"SUM(G81:G83)+E94","v":0},null,{"$f":"C95-E95","v":245440},{"$f":"'Table for Statement'!F1284","v":2454}]
[{"$f":"pks!L70","v":"31-Mar-2025"},null,{"$f":"ROUND($H$77*'Table for Statement'!J1286,0)","v":245440},null,0,null,0,{"$f":"'Table for Statement'!F1285","v":0}]
["Total",null,{"$f":"H90","v":245440},null,{"$f":"H78","v":0},null,{"$f":"IF(C97>E97,ROUNDDOWN(C97-E97,-2),0)","v":245400},{"$f":"IF(G97>0,SUM(H92:H95),0)","v":9078}]
["Acutal Amount of Intrest u/s 234C",null,null,null,{"$f":"pravesh(H97)","v":{"$error":"#NAME?"}}]
[{"$f":"IF(H90>10000,\" Advance Tax Liability raised due to total tax payable is greater than Rs. 10,000 in a year\",\"No Advance Tax Liability raised due to total tax payable is less than Rs. 10,000 in a year\")","v":" Advance Tax Liability raised due to total tax payable is greater than Rs. 10,000 in a year"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"16.18.1.22.5.19.8√97263.0458756048"]

{"sheet":"Form no 16","index":17,"n_rows":224,"n_cols":31,"rows_kept":224,"cut":false,"hidden":false,"merged":[[182,1,182,13],[180,0,181,0],[179,1,179,13],[182,0,183,0],[219,1,220,23],[216,0,220,0],[221,1,222,23],[223,1,224,23],[221,0,222,0],[223,0,224,0],[216,1,218,23],[208,1,209,23],[210,1,210,23],[208,0,209,0],[211,1,212,23],[211,0,212,0],[213,1,215,23],[213,0,215,0],[195,2,196,11],[195,12,196,14],[195,15,196,23],[194,2,194,11],[201,1,201,23],[198,2,198,11],[150,0,151,0],[152,0,153,0],[155,0,156,0],[157,0,158,0],[159,0,172,0],[155,18,156,21],[157,18,158,21],[162,18,163,21],[157,1,158,13],[159,1,159,23],[162,2,163,13],[164,2,165,13],[164,18,165,21],[172,2,172,13],[170,2,170,13],[172,14,172,17],[168,22,168,23],[172,18,172,21],[169,18,169,21],[169,22,169,23],[167,22,167,23],[172,22,172,23],[171,2,171,13],[171,14,171,17],[116,18,116,21],[139,1,140,13],[141,1,142,13],[121,0,122,0],[139,0,140,0],[141,0,142,0],[139,18,140,21],[114,14,115,17],[116,14,116,17],[123,18,123,21],[120,18,120,21],[131,14,131,17],[130,1,130,13],[134,18,134,21],[129,18,129,21],[127,1,127,13],[128,1,128,13],[129,1,129,13],[135,1,135,13],[135,18,135,21],[131,1,131,13],[117,1,117,13],[118,1,118,13],[125,1,125,13],[182,28,186,32],[180,7,181,13],[178,22,178,23],[177,22,177,23],[170,22,170,23],[179,22,179,23],[183,1,183,13],[180,1,181,6],[175,1,175,13],[177,1,177,13],[185,22,185,23],[185,18,185,21],[184,22,184,23],[184,18,184,21],[185,14,185,17],[182,18,182,21],[184,14,184,17],[186,14,186,17],[186,22,186,23],[178,1,178,13],[175,28,175,31],[178,28,181,31],[170,18,170,21],[175,22,175,23],[8,32,8,33],[21,28,22,29],[24,28,25,29],[12,0,13,10],[161,22,161,23],[137,22,137,23],[16,0,16,2],[14,3,15,10],[17,0,17,10],[23,0,25,1],[13,28,14,29],[17,28,19,29],[16,3,16,10],[16,16,16,23],[16,11,16,15],[10,28,11,29],[138,18,138,21],[138,14,138,17],[160,18,160,21],[138,22,138,23],[123,1,123,13],[103,18,104,21],[103,0,104,0],[110,1,110,13],[6,28,7,29],[12,11,12,23],[13,11,13,23],[9,0,9,23],[28,2,28,10],[27,0,27,1],[28,0,28,1],[29,0,29,1],[144,10,144,13],[110,14,110,17],[112,1,112,23],[107,22,107,23],[114,1,115,13],[143,1,143,13],[121,18,122,21],[121,22,122,23],[130,22,130,23],[114,22,115,23],[116,22,116,23],[139,22,140,23],[135,14,135,17],[114,0,115,0],[114,18,115,21],[116,1,116,13],[95,0,95,9],[95,10,95,13],[10,11,10,17],[11,11,11,23],[23,2,25,10],[26,0,26,1],[28,16,28,20],[29,16,29,20],[27,16,27,20],[14,0,15,2],[28,11,28,15],[29,11,29,15],[26,16,26,20],[26,11,26,15],[33,0,33,23],[29,2,29,10],[30,11,30,15],[30,16,30,20],[30,2,30,10],[27,2,27,10],[23,21,25,23],[26,21,26,23],[27,21,27,23],[28,21,28,23],[103,22,104,23],[107,14,107,17],[96,1,96,13],[97,1,97,13],[98,1,98,13],[99,1,99,13],[100,1,100,13],[101,1,101,13],[102,1,102,13],[103,1,104,13],[102,14,102,17],[105,14,105,17],[106,1,106,23],[103,14,104,17],[105,1,105,13],[0,18,0,23],[2,10,2,17],[3,10,3,17],[4,15,4,20],[2,0,2,9],[3,5,3,8],[22,0,22,23],[23,16,25,20],[23,11,25,15],[19,11,21,15],[19,16,19,19],[19,20,19,23],[20,16,21,19],[10,0,10,2],[10,3,10,10],[10,18,10,23],[11,0,11,10],[118,22,118,23],[0,4,0,9],[98,14,98,17],[99,14,99,17],[109,18,109,21],[113,0,113,9],[14,11,15,15],[14,16,15,23],[21,4,21,6],[21,7,21,10],[21,1,21,3],[17,16,18,23],[18,0,20,1],[18,2,20,10],[30,21,30,23],[20,20,21,23],[17,11,18,15],[4,0,4,3],[6,0,6,23],[7,0,7,23],[2,19,2,23],[4,4,4,8],[4,21,4,23],[8,0,8,23],[30,0,30,1],[31,0,32,23],[26,2,26,10],[34,1,37,1],[52,0,52,1],[52,2,52,5],[52,6,52,9],[52,10,52,13],[35,2,37,8],[35,9,37,13],[34,2,34,23],[35,14,37,21],[35,22,37,23],[38,22,38,23],[39,22,39,23],[34,0,37,0],[29,21,29,23],[27,11,27,15],[53,0,54,23],[40,22,40,23],[41,22,41,23],[42,22,42,23],[43,22,43,23],[44,22,44,23],[47,22,47,23],[45,22,45,23],[46,22,46,23],[52,18,52,20],[52,14,52,17],[52,21,52,22],[48,22,48,23],[49,22,49,23],[50,2,50,23],[74,0,75,23],[56,9,56,16],[56,17,56,21],[56,22,56,23],[68,22,68,23],[58,22,58,23],[59,22,59,23],[60,22,60,23],[61,22,61,23],[62,22,62,23],[63,22,63,23],[64,22,64,23],[65,22,65,23],[71,8,71,10],[73,0,73,1],[73,4,73,17],[71,19,71,23],[72,0,72,17],[57,22,57,23],[55,0,56,0],[55,1,56,1],[55,2,55,23],[56,2,56,8],[66,22,66,23],[67,22,67,23],[72,18,72,23],[71,11,71,18],[70,0,70,23],[71,1,71,7],[69,2,69,23],[77,12,78,23],[87,14,87,17],[87,18,87,21],[79,0,80,1],[79,2,80,11],[78,2,78,11],[82,2,82,5],[82,10,82,13],[82,21,82,22],[82,14,82,17],[83,0,83,23],[86,22,86,23],[86,18,86,21],[87,1,87,13],[86,1,86,13],[79,12,80,14],[79,15,80,23],[77,0,77,1],[82,18,82,20],[82,0,82,1],[77,2,77,11],[88,18,88,21],[101,14,101,17],[93,18,93,21],[95,14,95,17],[95,18,95,21],[94,14,94,17],[94,18,94,21],[91,18,91,21],[91,14,91,17],[88,1,88,13],[89,1,89,13],[90,1,90,13],[91,1,91,13],[78,0,78,1],[90,18,90,21],[100,14,100,17],[82,6,82,9],[96,18,102,21],[90,0,91,0],[96,14,96,17],[97,14,97,17],[146,0,147,0],[148,0,149,0],[182,14,182,17],[84,0,84,23],[91,22,91,23],[87,22,87,23],[92,22,92,23],[88,22,88,23],[89,18,89,21],[92,18,92,21],[94,22,94,23],[88,0,89,0],[94,1,94,13],[92,14,92,17],[86,14,86,17],[89,14,89,17],[89,22,89,23],[90,22,90,23],[88,14,88,17],[90,14,90,17],[93,1,93,13],[85,1,85,13],[85,18,85,23],[126,22,126,23],[92,1,92,13],[108,14,108,17],[95,22,95,23],[105,22,105,23],[124,22,124,23],[127,22,127,23],[123,22,123,23],[108,22,108,23],[111,22,111,23],[109,22,109,23],[117,18,117,21],[117,22,117,23],[110,22,110,23],[113,18,113,21],[127,18,127,21],[120,22,120,23],[126,18,126,21],[124,18,124,21],[125,22,125,23],[125,18,125,21],[113,22,113,23],[113,10,113,13],[113,14,113,17],[105,18,105,21],[126,1,126,13],[127,14,127,17],[126,14,126,17],[124,1,124,13],[117,14,117,17],[121,1,122,13],[120,0,120,17],[130,14,130,17],[134,14,134,17],[121,14,122,17],[128,14,128,17],[129,14,129,17],[125,14,125,17],[124,14,124,17],[123,14,123,17],[133,14,133,17],[132,1,132,13],[133,1,133,13],[134,1,134,13],[132,14,132,17],[108,18,108,21],[109,14,109,17],[111,18,111,21],[111,14,111,17],[177,18,177,21],[177,14,177,17],[107,18,107,21],[107,1,107,13],[108,1,108,13],[109,1,109,13],[111,1,111,13],[154,0,154,13],[173,1,174,13],[173,14,174,17],[176,14,176,17],[170,14,170,17],[175,14,175,17],[173,0,174,0],[169,2,169,13],[169,14,169,17],[166,2,166,13],[119,1,119,23],[144,6,144,9],[144,0,144,1],[128,22,128,23],[135,22,135,23],[182,22,183,23],[176,22,176,23],[154,22,154,23],[154,18,154,21],[173,18,174,21],[173,22,174,23],[176,18,176,21],[171,18,171,21],[171,22,171,23],[175,18,175,21],[130,18,130,21],[132,22,132,23],[132,18,132,21],[133,22,133,23],[129,22,129,23],[128,18,128,21],[166,22,166,23],[168,18,168,21],[164,22,165,23],[141,22,142,23],[141,18,142,21],[143,22,143,23],[136,22,136,23],[144,18,144,20],[155,22,156,23],[157,22,158,23],[162,22,163,23],[143,18,143,21],[134,22,134,23],[133,18,133,21],[131,22,131,23],[136,18,136,21],[131,18,131,21],[146,18,147,21],[146,22,147,23],[148,18,149,21],[148,22,149,23],[150,18,151,21],[150,22,151,23],[152,18,153,21],[152,22,153,23],[161,18,161,21],[160,22,160,23],[157,14,158,17],[160,14,160,17],[161,14,161,17],[162,14,163,17],[164,14,165,17],[166,14,166,17],[167,14,167,17],[168,14,168,17],[160,2,160,13],[162,1,163,1],[164,1,165,1],[187,0,187,23],[185,1,185,13],[184,1,184,13],[186,18,186,21],[186,1,186,13],[180,22,181,23],[137,18,137,21],[167,2,167,13],[166,18,166,21],[167,18,167,21],[144,2,144,5],[144,21,144,22],[161,2,161,13],[168,2,168,13],[146,14,147,17],[148,14,149,17],[150,14,151,17],[152,14,153,17],[155,14,156,17],[137,1,137,13],[152,1,153,13],[155,1,156,13],[204,18,205,21],[194,0,194,1],[191,0,192,23],[193,0,193,1],[189,19,189,23],[193,2,193,11],[193,12,194,23],[189,8,189,10],[189,11,189,18],[204,22,205,23],[204,14,205,17],[204,0,205,13],[190,0,190,17],[190,18,190,23],[202,1,202,23],[189,1,189,7],[195,0,196,1],[198,12,198,23],[154,14,154,17],[136,1,136,13],[144,14,144,17],[138,1,138,13],[139,14,140,17],[141,14,142,17],[143,14,143,17],[136,14,136,17],[148,1,149,13],[150,1,151,13],[146,1,147,13]]}
[null,"DDO Data",null,null,"Employee Data",null,null,null,null,null,null,null,null,null,null,null,null,null,"1  Dr. ABC"]
[]
[{"$f":"IF($F$4>=$B$4,\"New option u/s 115BAC is applicable for F.Y. 2020-21\",CONCATENATE(\"New option u/s 115BAC is not applicable for F.Y.\",'Table for form 16'!F2))","v":"New option u/s 115BAC is applicable for F.Y. 2020-21"},null,null,null,null,null,null,null,null,null,"New option u/s 115BAC",null,null,null,null,null,null,null,null,1]
[null,"2020-21",null,"F.Y.",null,{"$f":"INDEX('Table for form 16'!$A$1168:$A$1207,MATCH('Form no 16'!$L$20,'Table for form 16'!$B$1168:$B$1207,0))","v":"2024-25"},null,null,null,null,{"$f":"IF($F$4>=B4,K3,\"Existing Option\")","v":"New option u/s 115BAC"}]
["CATEGORY",null,null,null,{"$f":"INDEX('Employee Data'!$I$6:$I$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":"SENIOR CITIZEN"},null,null,null,null,null,null,null,null,null,null,"Employee code/ID",null,null,null,null,null,{"$f":"T3","v":1}]
[]
["FORM 16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home"]
["[See rule 31(1)(a)]"]
["PART A"]
["Certificate under section 203 of the Income-tax Act,1961 for tax deducted at source  Salary"]
["Certificate No. ",null,null,{"$f":"IF(INDEX('Employee Data'!$CS$6:$CS$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))=\"\",\"\",INDEX('Employee Data'!$CS$6:$CS$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":""},null,null,null,null,null,null,null,"Last updated on",null,null,null,null,null,null,{"$f":"IF(INDEX('Employee Data'!$CT$6:$CT$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))=\"\",\"\",INDEX('Employee Data'!$CT$6:$CT$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":""},null,null,null,null,null,null,null,null,null,"DDO Data"]
["Name and Address of Employer",null,null,null,null,null,null,null,null,null,null,"Name and Designation of Employee"]
[{"$f":"'DDO Data'!$D$3","v":"SAMPLE OFFICE"},null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Employee Data'!$E$6:$E$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":"Dr. ABC"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Employee Data'!$F$6:$F$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":"ASSISTANT PROFESSOR"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employee Data"]
["PAN  of Deductor",null,null,"TAN of the Deductor",null,null,null,null,null,null,null,"PAN of the\n Employee",null,null,null,null,"Employee Reference No. provided by the Employer (If avaiable)"]
[]
[{"$f":"'DDO Data'!H5","v":"PANNOTREQD"},null,null,{"$f":"'DDO Data'!$E$5","v":"JDHO12345E"},null,null,null,null,null,null,null,{"$f":"UPPER(INDEX('Employee Data'!$G$6:$G$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":"BEPPS1234Q"},null,null,null,null,{"$f":"IF(INDEX('Employee Data'!$H$6:$H$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))=\"\",\"\",INDEX('Employee Data'!$H$6:$H$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":"1234"}]
["CIT (TDS)",null,null,null,null,null,null,null,null,null,null,"Assessment Year",null,null,null,null,"Period with the Employer",null,null,null,null,null,null,null,null,null,null,null,"PART_B__Annexure"]
["Address:",null,{"$f":"IF('DDO Data'!$D$14=\"\",\"\",'DDO Data'!$D$14)","v":"The Commissioner of Income Tax (TDS) New Central Revenue Building, Statue Circle, Janpath, Jaipur - 302005"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Employee Data'!K5","v":"2025-26"},null,null,null,null,"From",null,null,null,"To"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(INDEX('Employee Data'!$J$6:$J$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))=\"\",\"\",(INDEX('Employee Data'!$J$6:$J$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))))","v":"2024-04-01"},null,null,null,{"$f":"IF(INDEX('Employee Data'!$K$6:$K$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))=\"\",\"\",(INDEX('Employee Data'!$K$6:$K$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))))","v":"2025-03-31"}]
["City:                                       Pincode:",{"$f":"IF('DDO Data'!$D$15=\"\",\"\",'DDO Data'!$D$15)","v":"Jaipur  "},null,null,"Pin Code",null,null,{"$f":"IF('DDO Data'!$D$16=\"\",\"\",'DDO Data'!$D$16)","v":302005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statement"]
["Summary of  amount paid/credited and tax deducted at sourcethereon  in respect of employee"]
["Quarter",null,"Receipt Numbers of original quarterly statements of TDS under sub-section (3) of section 200",null,null,null,null,null,null,null,null,"Amount of paid/credited ",null,null,null,null,"Amount of tax deducted (Rs.)",null,null,null,null,"Amount of tax deposited/remitted (Rs.)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Calculator"]
[]
["Quarter 1",null,{"$f":"IF('DDO Data'!F8=\"\",\"\",'DDO Data'!F8)","v":""},null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"INDEX('Employee Data'!$CO$6:$CO$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0},null,null,null,null,{"$f":"Q27","v":0}]
["Quarter 2",null,{"$f":"IF('DDO Data'!F9=\"\",\"\",'DDO Data'!F9)","v":""},null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"INDEX('Employee Data'!$CP$6:$CP$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0},null,null,null,null,{"$f":"Q28","v":0}]
["Quarter 3",null,{"$f":"IF('DDO Data'!F10=\"\",\"\",'DDO Data'!F10)","v":""},null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"INDEX('Employee Data'!$CQ$6:$CQ$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0},null,null,null,null,{"$f":"Q29","v":0}]
["Quarter 4",null,{"$f":"IF('DDO Data'!F11=\"\",\"\",'DDO Data'!F11)","v":""},null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"INDEX('Employee Data'!$CR$6:$CR$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0},null,null,null,null,{"$f":"Q30","v":0}]
["Total (Rs.)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L27:O30)","v":0},null,null,null,null,{"$f":"SUM(Q27:T30)","v":0},null,null,null,null,{"$f":"Q31","v":0}]
["I.  DETAILS OF TAX DEDUCTED AND DEPOSITED IN THE CENTRAL GOVERNMENT ACCOUNT THROUGH ADJUSTMENT"]
[]
["(The deductor to provide payment wise details of tax deducted and deposited with respect to the deductee)"]
["S.\nNo.","Tax Deposited in respect of the deductee(Rs.)","Book identification number (BIN)"]
[null,null,"Receipt numbers of Form No.24 G",null,null,null,null,null,null,"DDO serial number in Form No 24G",null,null,null,null,"Date of transfer voucher  (dd/mm/yyyy)",null,null,null,null,null,null,null,"Status of matching with Form No. 24G"]
[]
[]
[1,{"$f":"INDEX('Employee Data'!$CC$6:$CC$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"'DDO Data'!L20","v":" "},{"$f":"'DDO Data'!M20","v":" "},{"$f":"'DDO Data'!N20","v":" "},{"$f":"'DDO Data'!O20","v":" "},{"$f":"'DDO Data'!P20","v":" "},{"$f":"'DDO Data'!Q20","v":" "},{"$f":"'DDO Data'!R20","v":"0"},{"$f":"'DDO Data'!S20","v":" "},{"$f":"'DDO Data'!T20","v":" "},{"$f":"'DDO Data'!U20","v":" "},{"$f":"'DDO Data'!V20","v":" "},{"$f":"'DDO Data'!W20","v":"0"},{"$f":"'DDO Data'!X20","v":""},{"$f":"'DDO Data'!Y20","v":""},{"$f":"'DDO Data'!Z20","v":""},{"$f":"'DDO Data'!AA20","v":""},{"$f":"'DDO Data'!AB20","v":""},{"$f":"'DDO Data'!AC20","v":""},{"$f":"'DDO Data'!AD20","v":""},{"$f":"'DDO Data'!AE20","v":""},{"$f":"'DDO Data'!H20","v":"Matched"}]
[2,{"$f":"INDEX('Employee Data'!$CD$6:$CD$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"'DDO Data'!L21","v":" "},{"$f":"'DDO Data'!M21","v":" "},{"$f":"'DDO Data'!N21","v":" "},{"$f":"'DDO Data'!O21","v":" "},{"$f":"'DDO Data'!P21","v":" "},{"$f":"'DDO Data'!Q21","v":" "},{"$f":"'DDO Data'!R21","v":"0"},{"$f":"'DDO Data'!S21","v":" "},{"$f":"'DDO Data'!T21","v":" "},{"$f":"'DDO Data'!U21","v":" "},{"$f":"'DDO Data'!V21","v":" "},{"$f":"'DDO Data'!W21","v":"0"},{"$f":"'DDO Data'!X21","v":""},{"$f":"'DDO Data'!Y21","v":""},{"$f":"'DDO Data'!Z21","v":""},{"$f":"'DDO Data'!AA21","v":""},{"$f":"'DDO Data'!AB21","v":""},{"$f":"'DDO Data'!AC21","v":""},{"$f":"'DDO Data'!AD21","v":""},{"$f":"'DDO Data'!AE21","v":""},"Matched"]
[3,{"$f":"INDEX('Employee Data'!$CE$6:$CE$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"'DDO Data'!L22","v":" "},{"$f":"'DDO Data'!M22","v":" "},{"$f":"'DDO Data'!N22","v":" "},{"$f":"'DDO Data'!O22","v":" "},{"$f":"'DDO Data'!P22","v":" "},{"$f":"'DDO Data'!Q22","v":" "},{"$f":"'DDO Data'!R22","v":"0"},{"$f":"'DDO Data'!S22","v":" "},{"$f":"'DDO Data'!T22","v":" "},{"$f":"'DDO Data'!U22","v":" "},{"$f":"'DDO Data'!V22","v":" "},{"$f":"'DDO Data'!W22","v":"0"},{"$f":"'DDO Data'!X22","v":""},{"$f":"'DDO Data'!Y22","v":""},{"$f":"'DDO Data'!Z22","v":""},{"$f":"'DDO Data'!AA22","v":""},{"$f":"'DDO Data'!AB22","v":""},{"$f":"'DDO Data'!AC22","v":""},{"$f":"'DDO Data'!AD22","v":""},{"$f":"'DDO Data'!AE22","v":""},"Matched"]
[4,{"$f":"INDEX('Employee Data'!$CF$6:$CF$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"'DDO Data'!L23","v":" "},{"$f":"'DDO Data'!M23","v":" "},{"$f":"'DDO Data'!N23","v":" "},{"$f":"'DDO Data'!O23","v":" "},{"$f":"'DDO Data'!P23","v":" "},{"$f":"'DDO Data'!Q23","v":" "},{"$f":"'DDO Data'!R23","v":"0"},{"$f":"'DDO Data'!S23","v":" "},{"$f":"'DDO Data'!T23","v":" "},{"$f":"'DDO Data'!U23","v":" "},{"$f":"'DDO Data'!V23","v":" "},{"$f":"'DDO Data'!W23","v":"0"},{"$f":"'DDO Data'!X23","v":""},{"$f":"'DDO Data'!Y23","v":""},{"$f":"'DDO Data'!Z23","v":""},{"$f":"'DDO Data'!AA23","v":""},{"$f":"'DDO Data'!AB23","v":""},{"$f":"'DDO Data'!AC23","v":""},{"$f":"'DDO Data'!AD23","v":""},{"$f":"'DDO Data'!AE23","v":""},"Matched"]
[5,{"$f":"INDEX('Employee Data'!$CG$6:$CG$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"'DDO Data'!L24","v":" "},{"$f":"'DDO Data'!M24","v":" "},{"$f":"'DDO Data'!N24","v":" "},{"$f":"'DDO Data'!O24","v":" "},{"$f":"'DDO Data'!P24","v":" "},{"$f":"'DDO Data'!Q24","v":" "},{"$f":"'DDO Data'!R24","v":"0"},{"$f":"'DDO Data'!S24","v":" "},{"$f":"'DDO Data'!T24","v":" "},{"$f":"'DDO Data'!U24","v":" "},{"$f":"'DDO Data'!V24","v":" "},{"$f":"'DDO Data'!W24","v":"0"},{"$f":"'DDO Data'!X24","v":""},{"$f":"'DDO Data'!Y24","v":""},{"$f":"'DDO Data'!Z24","v":""},{"$f":"'DDO Data'!AA24","v":""},{"$f":"'DDO Data'!AB24","v":""},{"$f":"'DDO Data'!AC24","v":""},{"$f":"'DDO Data'!AD24","v":""},{"$f":"'DDO Data'!AE24","v":""},"Matched"]
[6,{"$f":"INDEX('Employee Data'!$CH$6:$CH$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"'DDO Data'!L25","v":" "},{"$f":"'DDO Data'!M25","v":" "},{"$f":"'DDO Data'!N25","v":" "},{"$f":"'DDO Data'!O25","v":" "},{"$f":"'DDO Data'!P25","v":" "},{"$f":"'DDO Data'!Q25","v":" "},{"$f":"'DDO Data'!R25","v":"0"},{"$f":"'DDO Data'!S25","v":" "},{"$f":"'DDO Data'!T25","v":" "},{"$f":"'DDO Data'!U25","v":" "},{"$f":"'DDO Data'!V25","v":" "},{"$f":"'DDO Data'!W25","v":"0"},{"$f":"'DDO Data'!X25","v":""},{"$f":"'DDO Data'!Y25","v":""},{"$f":"'DDO Data'!Z25","v":""},{"$f":"'DDO Data'!AA25","v":""},{"$f":"'DDO Data'!AB25","v":""},{"$f":"'DDO Data'!AC25","v":""},{"$f":"'DDO Data'!AD25","v":""},{"$f":"'DDO Data'!AE25","v":""},"Matched"]
[7,{"$f":"INDEX('Employee Data'!$CI$6:$CI$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"'DDO Data'!L26","v":" "},{"$f":"'DDO Data'!M26","v":" "},{"$f":"'DDO Data'!N26","v":" "},{"$f":"'DDO Data'!O26","v":" "},{"$f":"'DDO Data'!P26","v":" "},{"$f":"'DDO Data'!Q26","v":" "},{"$f":"'DDO Data'!R26","v":"0"},{"$f":"'DDO Data'!S26","v":" "},{"$f":"'DDO Data'!T26","v":" "},{"$f":"'DDO Data'!U26","v":" "},{"$f":"'DDO Data'!V26","v":" "},{"$f":"'DDO Data'!W26","v":"0"},{"$f":"'DDO Data'!X26","v":""},{"$f":"'DDO Data'!Y26","v":""},{"$f":"'DDO Data'!Z26","v":""},{"$f":"'DDO Data'!AA26","v":""},{"$f":"'DDO Data'!AB26","v":""},{"$f":"'DDO Data'!AC26","v":""},{"$f":"'DDO Data'!AD26","v":""},{"$f":"'DDO Data'!AE26","v":""},"Matched"]
[8,{"$f":"INDEX('Employee Data'!$CJ$6:$CJ$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"'DDO Data'!L27","v":" "},{"$f":"'DDO Data'!M27","v":" "},{"$f":"'DDO Data'!N27","v":" "},{"$f":"'DDO Data'!O27","v":" "},{"$f":"'DDO Data'!P27","v":" "},{"$f":"'DDO Data'!Q27","v":" "},{"$f":"'DDO Data'!R27","v":"0"},{"$f":"'DDO Data'!S27","v":" "},{"$f":"'DDO Data'!T27","v":" "},{"$f":"'DDO Data'!U27","v":" "},{"$f":"'DDO Data'!V27","v":" "},{"$f":"'DDO Data'!W27","v":"0"},{"$f":"'DDO Data'!X27","v":""},{"$f":"'DDO Data'!Y27","v":""},{"$f":"'DDO Data'!Z27","v":""},{"$f":"'DDO Data'!AA27","v":""},{"$f":"'DDO Data'!AB27","v":""},{"$f":"'DDO Data'!AC27","v":""},{"$f":"'DDO Data'!AD27","v":""},{"$f":"'DDO Data'!AE27","v":""},"Matched"]
[9,{"$f":"INDEX('Employee Data'!$CK$6:$CK$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"'DDO Data'!L28","v":" "},{"$f":"'DDO Data'!M28","v":" "},{"$f":"'DDO Data'!N28","v":" "},{"$f":"'DDO Data'!O28","v":" "},{"$f":"'DDO Data'!P28","v":" "},{"$f":"'DDO Data'!Q28","v":" "},{"$f":"'DDO Data'!R28","v":"0"},{"$f":"'DDO Data'!S28","v":" "},{"$f":"'DDO Data'!T28","v":" "},{"$f":"'DDO Data'!U28","v":" "},{"$f":"'DDO Data'!V28","v":" "},{"$f":"'DDO Data'!W28","v":"0"},{"$f":"'DDO Data'!X28","v":""},{"$f":"'DDO Data'!Y28","v":""},{"$f":"'DDO Data'!Z28","v":""},{"$f":"'DDO Data'!AA28","v":""},{"$f":"'DDO Data'!AB28","v":""},{"$f":"'DDO Data'!AC28","v":""},{"$f":"'DDO Data'!AD28","v":""},{"$f":"'DDO Data'!AE28","v":""},"Matched"]
[10,{"$f":"INDEX('Employee Data'!$CL$6:$CL$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"'DDO Data'!L29","v":" "},{"$f":"'DDO Data'!M29","v":" "},{"$f":"'DDO Data'!N29","v":" "},{"$f":"'DDO Data'!O29","v":" "},{"$f":"'DDO Data'!P29","v":" "},{"$f":"'DDO Data'!Q29","v":" "},{"$f":"'DDO Data'!R29","v":"0"},{"$f":"'DDO Data'!S29","v":" "},{"$f":"'DDO Data'!T29","v":" "},{"$f":"'DDO Data'!U29","v":" "},{"$f":"'DDO Data'!V29","v":" "},{"$f":"'DDO Data'!W29","v":"0"},{"$f":"'DDO Data'!X29","v":""},{"$f":"'DDO Data'!Y29","v":""},{"$f":"'DDO Data'!Z29","v":""},{"$f":"'DDO Data'!AA29","v":""},{"$f":"'DDO Data'!AB29","v":""},{"$f":"'DDO Data'!AC29","v":""},{"$f":"'DDO Data'!AD29","v":""},{"$f":"'DDO Data'!AE29","v":""},"Matched"]
[11,{"$f":"INDEX('Employee Data'!$CM$6:$CM$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"'DDO Data'!L30","v":" "},{"$f":"'DDO Data'!M30","v":" "},{"$f":"'DDO Data'!N30","v":" "},{"$f":"'DDO Data'!O30","v":" "},{"$f":"'DDO Data'!P30","v":" "},{"$f":"'DDO Data'!Q30","v":" "},{"$f":"'DDO Data'!R30","v":"0"},{"$f":"'DDO Data'!S30","v":" "},{"$f":"'DDO Data'!T30","v":" "},{"$f":"'DDO Data'!U30","v":" "},{"$f":"'DDO Data'!V30","v":" "},{"$f":"'DDO Data'!W30","v":"0"},{"$f":"'DDO Data'!X30","v":""},{"$f":"'DDO Data'!Y30","v":""},{"$f":"'DDO Data'!Z30","v":""},{"$f":"'DDO Data'!AA30","v":""},{"$f":"'DDO Data'!AB30","v":""},{"$f":"'DDO Data'!AC30","v":""},{"$f":"'DDO Data'!AD30","v":""},{"$f":"'DDO Data'!AE30","v":""},"Matched"]
[12,{"$f":"INDEX('Employee Data'!$CN$6:$CN$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"'DDO Data'!L31","v":" "},{"$f":"'DDO Data'!M31","v":" "},{"$f":"'DDO Data'!N31","v":" "},{"$f":"'DDO Data'!O31","v":" "},{"$f":"'DDO Data'!P31","v":" "},{"$f":"'DDO Data'!Q31","v":" "},{"$f":"'DDO Data'!R31","v":"0"},{"$f":"'DDO Data'!S31","v":" "},{"$f":"'DDO Data'!T31","v":" "},{"$f":"'DDO Data'!U31","v":" "},{"$f":"'DDO Data'!V31","v":" "},{"$f":"'DDO Data'!W31","v":"0"},{"$f":"'DDO Data'!X31","v":""},{"$f":"'DDO Data'!Y31","v":""},{"$f":"'DDO Data'!Z31","v":""},{"$f":"'DDO Data'!AA31","v":""},{"$f":"'DDO Data'!AB31","v":""},{"$f":"'DDO Data'!AC31","v":""},{"$f":"'DDO Data'!AD31","v":""},{"$f":"'DDO Data'!AE31","v":""},"Matched"]
["TOTAL",{"$f":"SUM(B39:B50)","v":0}]
[]
["Certificate No. ",null,{"$f":"IF($D$11=\"\",\"\",$D$11)","v":""},null,null,null,"TAN of employer",null,null,null,{"$f":"$D$17","v":"JDHO12345E"},null,null,null,"PAN of employee",null,null,null,{"$f":"$L$17","v":"BEPPS1234Q"},null,null,"A.YEAR",null,{"$f":"$L$20","v":"2025-26"}]
["II.  DETAILS OF TAX DEDUCTED AND DEPOSITED IN THE CENTRAL GOVERNMENT ACCOUNT  THROUGH CHALLAN\n (The deductor to provide payment wise details of tax deducted and deposited with respect to the deductee)"]
[]
["S.No.","Tax Deposited in respect of the deductee (Rs.)","Challan identification number (CIN)"]
[null,null,"BSR Code of tbe Bank Branch",null,null,null,null,null,null,"Date on which tax deposited (dd/mm/yyyy)",null,null,null,null,null,null,null,"Challan Serial Number",null,null,null,null,"Status of matching with OLTAS"]
[1,{"$f":"INDEX('Employee Data'!$CW$6:$CW$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"'DDO Data'!L37","v":" "},{"$f":"'DDO Data'!M37","v":" "},{"$f":"'DDO Data'!N37","v":" "},{"$f":"'DDO Data'!O37","v":" "},{"$f":"'DDO Data'!P37","v":" "},{"$f":"'DDO Data'!Q37","v":" "},{"$f":"'DDO Data'!R37","v":"0"},{"$f":"'DDO Data'!X37","v":""},{"$f":"'DDO Data'!Y37","v":""},{"$f":"'DDO Data'!Z37","v":""},{"$f":"'DDO Data'!AA37","v":""},{"$f":"'DDO Data'!AB37","v":""},{"$f":"'DDO Data'!AC37","v":""},{"$f":"'DDO Data'!AD37","v":""},{"$f":"'DDO Data'!AE37","v":""},{"$f":"'DDO Data'!S37","v":" "},{"$f":"'DDO Data'!T37","v":" "},{"$f":"'DDO Data'!U37","v":" "},{"$f":"'DDO Data'!V37","v":" "},{"$f":"'DDO Data'!W37","v":"0"},{"$f":"IF('DDO Data'!G37=\"\",\"\",\"Matched\")","v":""}]
[2,{"$f":"INDEX('Employee Data'!$CX$6:$CX$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"'DDO Data'!L38","v":" "},{"$f":"'DDO Data'!M38","v":" "},{"$f":"'DDO Data'!N38","v":" "},{"$f":"'DDO Data'!O38","v":" "},{"$f":"'DDO Data'!P38","v":" "},{"$f":"'DDO Data'!Q38","v":" "},{"$f":"'DDO Data'!R38","v":"0"},{"$f":"'DDO Data'!X38","v":""},{"$f":"'DDO Data'!Y38","v":""},{"$f":"'DDO Data'!Z38","v":""},{"$f":"'DDO Data'!AA38","v":""},{"$f":"'DDO Data'!AB38","v":""},{"$f":"'DDO Data'!AC38","v":""},{"$f":"'DDO Data'!AD38","v":""},{"$f":"'DDO Data'!AE38","v":""},{"$f":"'DDO Data'!S38","v":" "},{"$f":"'DDO Data'!T38","v":" "},{"$f":"'DDO Data'!U38","v":" "},{"$f":"'DDO Data'!V38","v":" "},{"$f":"'DDO Data'!W38","v":"0"},{"$f":"IF('DDO Data'!G38=\"\",\"\",\"Matched\")","v":""}]
[3,{"$f":"INDEX('Employee Data'!$CY$6:$CY$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"'DDO Data'!L39","v":" "},{"$f":"'DDO Data'!M39","v":" "},{"$f":"'DDO Data'!N39","v":" "},{"$f":"'DDO Data'!O39","v":" "},{"$f":"'DDO Data'!P39","v":" "},{"$f":"'DDO Data'!Q39","v":" "},{"$f":"'DDO Data'!R39","v":"0"},{"$f":"'DDO Data'!X39","v":""},{"$f":"'DDO Data'!Y39","v":""},{"$f":"'DDO Data'!Z39","v":""},{"$f":"'DDO Data'!AA39","v":""},{"$f":"'DDO Data'!AB39","v":""},{"$f":"'DDO Data'!AC39","v":""},{"$f":"'DDO Data'!AD39","v":""},{"$f":"'DDO Data'!AE39","v":""},{"$f":"'DDO Data'!S39","v":" "},{"$f":"'DDO Data'!T39","v":" "},{"$f":"'DDO Data'!U39","v":" "},{"$f":"'DDO Data'!V39","v":" "},{"$f":"'DDO Data'!W39","v":"0"},{"$f":"IF('DDO Data'!G39=\"\",\"\",\"Matched\")","v":""}]
[4,{"$f":"INDEX('Employee Data'!$CZ$6:$CZ$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"'DDO Data'!L40","v":" "},{"$f":"'DDO Data'!M40","v":" "},{"$f":"'DDO Data'!N40","v":" "},{"$f":"'DDO Data'!O40","v":" "},{"$f":"'DDO Data'!P40","v":" "},{"$f":"'DDO Data'!Q40","v":" "},{"$f":"'DDO Data'!R40","v":"0"},{"$f":"'DDO Data'!X40","v":""},{"$f":"'DDO Data'!Y40","v":""},{"$f":"'DDO Data'!Z40","v":""},{"$f":"'DDO Data'!AA40","v":""},{"$f":"'DDO Data'!AB40","v":""},{"$f":"'DDO Data'!AC40","v":""},{"$f":"'DDO Data'!AD40","v":""},{"$f":"'DDO Data'!AE40","v":""},{"$f":"'DDO Data'!S40","v":" "},{"$f":"'DDO Data'!T40","v":" "},{"$f":"'DDO Data'!U40","v":" "},{"$f":"'DDO Data'!V40","v":" "},{"$f":"'DDO Data'!W40","v":"0"},{"$f":"IF('DDO Data'!G40=\"\",\"\",\"Matched\")","v":""}]
[5,{"$f":"INDEX('Employee Data'!$DA$6:$DA$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"'DDO Data'!L41","v":" "},{"$f":"'DDO Data'!M41","v":" "},{"$f":"'DDO Data'!N41","v":" "},{"$f":"'DDO Data'!O41","v":" "},{"$f":"'DDO Data'!P41","v":" "},{"$f":"'DDO Data'!Q41","v":" "},{"$f":"'DDO Data'!R41","v":"0"},{"$f":"'DDO Data'!X41","v":""},{"$f":"'DDO Data'!Y41","v":""},{"$f":"'DDO Data'!Z41","v":""},{"$f":"'DDO Data'!AA41","v":""},{"$f":"'DDO Data'!AB41","v":""},{"$f":"'DDO Data'!AC41","v":""},{"$f":"'DDO Data'!AD41","v":""},{"$f":"'DDO Data'!AE41","v":""},{"$f":"'DDO Data'!S41","v":" "},{"$f":"'DDO Data'!T41","v":" "},{"$f":"'DDO Data'!U41","v":" "},{"$f":"'DDO Data'!V41","v":" "},{"$f":"'DDO Data'!W41","v":"0"},{"$f":"IF('DDO Data'!G41=\"\",\"\",\"Matched\")","v":""}]
[6,{"$f":"INDEX('Employee Data'!$DB$6:$DB$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"'DDO Data'!L42","v":" "},{"$f":"'DDO Data'!M42","v":" "},{"$f":"'DDO Data'!N42","v":" "},{"$f":"'DDO Data'!O42","v":" "},{"$f":"'DDO Data'!P42","v":" "},{"$f":"'DDO Data'!Q42","v":" "},{"$f":"'DDO Data'!R42","v":"0"},{"$f":"'DDO Data'!X42","v":""},{"$f":"'DDO Data'!Y42","v":""},{"$f":"'DDO Data'!Z42","v":""},{"$f":"'DDO Data'!AA42","v":""},{"$f":"'DDO Data'!AB42","v":""},{"$f":"'DDO Data'!AC42","v":""},{"$f":"'DDO Data'!AD42","v":""},{"$f":"'DDO Data'!AE42","v":""},{"$f":"'DDO Data'!S42","v":" "},{"$f":"'DDO Data'!T42","v":" "},{"$f":"'DDO Data'!U42","v":" "},{"$f":"'DDO Data'!V42","v":" "},{"$f":"'DDO Data'!W42","v":"0"},{"$f":"IF('DDO Data'!G42=\"\",\"\",\"Matched\")","v":""}]
[7,{"$f":"INDEX('Employee Data'!$DC$6:$DC$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"'DDO Data'!L43","v":" "},{"$f":"'DDO Data'!M43","v":" "},{"$f":"'DDO Data'!N43","v":" "},{"$f":"'DDO Data'!O43","v":" "},{"$f":"'DDO Data'!P43","v":" "},{"$f":"'DDO Data'!Q43","v":" "},{"$f":"'DDO Data'!R43","v":"0"},{"$f":"'DDO Data'!X43","v":""},{"$f":"'DDO Data'!Y43","v":""},{"$f":"'DDO Data'!Z43","v":""},{"$f":"'DDO Data'!AA43","v":""},{"$f":"'DDO Data'!AB43","v":""},{"$f":"'DDO Data'!AC43","v":""},{"$f":"'DDO Data'!AD43","v":""},{"$f":"'DDO Data'!AE43","v":""},{"$f":"'DDO Data'!S43","v":" "},{"$f":"'DDO Data'!T43","v":" "},{"$f":"'DDO Data'!U43","v":" "},{"$f":"'DDO Data'!V43","v":" "},{"$f":"'DDO Data'!W43","v":"0"},{"$f":"IF('DDO Data'!G43=\"\",\"\",\"Matched\")","v":""}]
[8,{"$f":"INDEX('Employee Data'!$DD$6:$DD$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"'DDO Data'!L44","v":" "},{"$f":"'DDO Data'!M44","v":" "},{"$f":"'DDO Data'!N44","v":" "},{"$f":"'DDO Data'!O44","v":" "},{"$f":"'DDO Data'!P44","v":" "},{"$f":"'DDO Data'!Q44","v":" "},{"$f":"'DDO Data'!R44","v":"0"},{"$f":"'DDO Data'!X44","v":""},{"$f":"'DDO Data'!Y44","v":""},{"$f":"'DDO Data'!Z44","v":""},{"$f":"'DDO Data'!AA44","v":""},{"$f":"'DDO Data'!AB44","v":""},{"$f":"'DDO Data'!AC44","v":""},{"$f":"'DDO Data'!AD44","v":""},{"$f":"'DDO Data'!AE44","v":""},{"$f":"'DDO Data'!S44","v":" "},{"$f":"'DDO Data'!T44","v":" "},{"$f":"'DDO Data'!U44","v":" "},{"$f":"'DDO Data'!V44","v":" "},{"$f":"'DDO Data'!W44","v":"0"},{"$f":"IF('DDO Data'!G44=\"\",\"\",\"Matched\")","v":""}]
[9,{"$f":"INDEX('Employee Data'!$DE$6:$DE$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"'DDO Data'!L45","v":" "},{"$f":"'DDO Data'!M45","v":" "},{"$f":"'DDO Data'!N45","v":" "},{"$f":"'DDO Data'!O45","v":" "},{"$f":"'DDO Data'!P45","v":" "},{"$f":"'DDO Data'!Q45","v":" "},{"$f":"'DDO Data'!R45","v":"0"},{"$f":"'DDO Data'!X45","v":""},{"$f":"'DDO Data'!Y45","v":""},{"$f":"'DDO Data'!Z45","v":""},{"$f":"'DDO Data'!AA45","v":""},{"$f":"'DDO Data'!AB45","v":""},{"$f":"'DDO Data'!AC45","v":""},{"$f":"'DDO Data'!AD45","v":""},{"$f":"'DDO Data'!AE45","v":""},{"$f":"'DDO Data'!S45","v":" "},{"$f":"'DDO Data'!T45","v":" "},{"$f":"'DDO Data'!U45","v":" "},{"$f":"'DDO Data'!V45","v":" "},{"$f":"'DDO Data'!W45","v":"0"},{"$f":"IF('DDO Data'!G45=\"\",\"\",\"Matched\")","v":""}]
[10,{"$f":"INDEX('Employee Data'!$DF$6:$DF$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"'DDO Data'!L46","v":" "},{"$f":"'DDO Data'!M46","v":" "},{"$f":"'DDO Data'!N46","v":" "},{"$f":"'DDO Data'!O46","v":" "},{"$f":"'DDO Data'!P46","v":" "},{"$f":"'DDO Data'!Q46","v":" "},{"$f":"'DDO Data'!R46","v":"0"},{"$f":"'DDO Data'!X46","v":""},{"$f":"'DDO Data'!Y46","v":""},{"$f":"'DDO Data'!Z46","v":""},{"$f":"'DDO Data'!AA46","v":""},{"$f":"'DDO Data'!AB46","v":""},{"$f":"'DDO Data'!AC46","v":""},{"$f":"'DDO Data'!AD46","v":""},{"$f":"'DDO Data'!AE46","v":""},{"$f":"'DDO Data'!S46","v":" "},{"$f":"'DDO Data'!T46","v":" "},{"$f":"'DDO Data'!U46","v":" "},{"$f":"'DDO Data'!V46","v":" "},{"$f":"'DDO Data'!W46","v":"0"},{"$f":"IF('DDO Data'!G46=\"\",\"\",\"Matched\")","v":""}]
[11,{"$f":"INDEX('Employee Data'!$DG$6:$DG$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"'DDO Data'!L47","v":" "},{"$f":"'DDO Data'!M47","v":" "},{"$f":"'DDO Data'!N47","v":" "},{"$f":"'DDO Data'!O47","v":" "},{"$f":"'DDO Data'!P47","v":" "},{"$f":"'DDO Data'!Q47","v":" "},{"$f":"'DDO Data'!R47","v":"0"},{"$f":"'DDO Data'!X47","v":""},{"$f":"'DDO Data'!Y47","v":""},{"$f":"'DDO Data'!Z47","v":""},{"$f":"'DDO Data'!AA47","v":""},{"$f":"'DDO Data'!AB47","v":""},{"$f":"'DDO Data'!AC47","v":""},{"$f":"'DDO Data'!AD47","v":""},{"$f":"'DDO Data'!AE47","v":""},{"$f":"'DDO Data'!S47","v":" "},{"$f":"'DDO Data'!T47","v":" "},{"$f":"'DDO Data'!U47","v":" "},{"$f":"'DDO Data'!V47","v":" "},{"$f":"'DDO Data'!W47","v":"0"},{"$f":"IF('DDO Data'!G47=\"\",\"\",\"Matched\")","v":""}]
[12,{"$f":"INDEX('Employee Data'!$DH$6:$DH$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"'DDO Data'!L48","v":" "},{"$f":"'DDO Data'!M48","v":" "},{"$f":"'DDO Data'!N48","v":" "},{"$f":"'DDO Data'!O48","v":" "},{"$f":"'DDO Data'!P48","v":" "},{"$f":"'DDO Data'!Q48","v":" "},{"$f":"'DDO Data'!R48","v":"0"},{"$f":"'DDO Data'!X48","v":""},{"$f":"'DDO Data'!Y48","v":""},{"$f":"'DDO Data'!Z48","v":""},{"$f":"'DDO Data'!AA48","v":""},{"$f":"'DDO Data'!AB48","v":""},{"$f":"'DDO Data'!AC48","v":""},{"$f":"'DDO Data'!AD48","v":""},{"$f":"'DDO Data'!AE48","v":""},{"$f":"'DDO Data'!S48","v":" "},{"$f":"'DDO Data'!T48","v":" "},{"$f":"'DDO Data'!U48","v":" "},{"$f":"'DDO Data'!V48","v":" "},{"$f":"'DDO Data'!W48","v":"0"},{"$f":"IF('DDO Data'!G48=\"\",\"\",\"Matched\")","v":""}]
["Total",{"$f":"SUM(B58:B69)","v":0}]
["Verification"]
["I",{"$f":"'DDO Data'!$D$12","v":"PQR"},null,null,null,null,null,null,{"$f":"IF('DDO Data'!$H$12=\"Male\",\"son of\",\"daughter of\")","v":"son of"},null,null,{"$f":"'DDO Data'!$D$13","v":"STUV"},null,null,null,null,null,null,null,"working in the capacity of "]
[{"$f":"C80","v":"ABCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"do hearby certify that a sum of "]
[{"$f":"IF('Form no 16'!B51>0,'Form no 16'!B51+B70,\"NIL\")","v":"NIL"},{"$f":"IF('Form no 16'!#REF!>0,'Form no 16'!#REF!,\"NIL\")","v":{"$error":"#REF!"}},null,null,{"$f":"pravesh(A74)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"has been  deducted at source "]
["and paid to  the credit of   the Central Government. I further certify  that the information given  above is true and correct based on the books of account, documents and available records"]
[]
[]
["Place :",null,{"$f":"IF(INDEX('Employee Data'!$CU$6:$CU$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))=\"\",\"\",INDEX('Employee Data'!$CU$6:$CU$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":""},null,null,null,null,null,null,null,null,null,"(Signature of the person responsible for deduction of tax)"]
["Date :",null,{"$f":"IF(INDEX('Employee Data'!$CV$6:$CV$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))=\"\",\"\",INDEX('Employee Data'!$CV$6:$CV$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":""}]
["Designation",null,{"$f":"C196","v":"ABCD"},null,null,null,null,null,null,null,null,null,"Full Name",null,null,{"$f":"B72","v":"PQR"}]
[]
[]
["Certificate No. ",null,{"$f":"IF($D$11=\"\",\"\",$D$11)","v":""},null,null,null,"TAN of employer",null,null,null,{"$f":"$D$17","v":"JDHO12345E"},null,null,null,"PAN of employee",null,null,null,{"$f":"$L$17","v":"BEPPS1234Q"},null,null,"A.YEAR",null,{"$f":"$L$20","v":"2025-26"}]
["PART B (Annexure)"]
["Details of Salary Paid and any other income and tax deducted"]
["(A)","Whether opting for taxation u/s 115BAC?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$4=\"Existing Option\",\"NO\",\"YES\")","v":"YES"}]
[1," Gross Salary"]
["(a)  ","Salary as per provisons contained in sec 17(1)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Employee Data'!$M$6:$M$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":1850000}]
["(b)  ","Value of perquisites u/s 17(2) ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Employee Data'!$N$6:$N$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0}]
[null,"(as per Form No. 12BA, wherever applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["(c )  ","Profits in lieu of salary under section 17(3) ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Employee Data'!$O$6:$O$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0}]
[null,"(as per Form No.12BA, wherever applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["(d)  ","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O88+O89+O91","v":1850000}]
["(e)","Reported total amount of salary received from other employer(s)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Employee Data'!$Q$6:$Q$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0}]
[2,"Less : Allowance to the extent exempt under section 10"]
["Details",null,null,null,null,null,null,null,null,null,"Rs."]
["(a) ","Travel concession or assistance  u/s 10(5)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$R$6:$R$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0}]
["(b) ","Death-cum-retirement gratuity u/s 10(10)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$S$6:$S$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0}]
["(c ) ","Commuted value of pension u/s 10(10A)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$T$6:$T$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0}]
["(d) ","Cash equivlent of leave salary encashment  u/s 10(10AA)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$U$6:$U$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0}]
["(e) ","House rent allowance u/s  10(13 A)     ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$V$6:$V$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0}]
["(f)  ","Conv Allow under Section 10(14)       ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$W$6:$W$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0}]
["(g) ","Other Allowances exempt u/s 10",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$X$6:$X$556,MATCH($T$3,'Employee Data'!$D$6:$D$556,0)))","v":0}]
["(h) ","Total amount of exemption claimd u/s  10 \n[ 2(a)+2(b)+2( c)+2(d)+2(e)+2(f)+2(g)]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O97:R103)","v":0}]
[]
[3,"Total amount of salary received from current employer [1(d)-2(h)]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Form no 16'!S93-W104","v":1850000}]
[4,"Less :Deductions  under section 16"]
["(a) ","Standard Deducation (u/s 16ia)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table for form 16'!E1375","v":75000}]
["(b)  ","Entertainment Allowance u/s 16(ii)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Table for form 16'!F1327>0,'Table for form 16'!F1327,IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AB$6:$AB$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))))","v":0}]
["(c.)  ","Tax on Employment u/s 16(iii)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Table for form 16'!F1328>0,'Table for form 16'!F1328,IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AC$6:$AC$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))))","v":0}]
[5,"Total amount of deductions u/s 16 [ 4(a)+ (b) + (c )]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S110+S109+S108","v":75000}]
[6," Income chargable under the head Salaries [3+1(e)-5]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W106+S94-W111","v":1775000}]
[7,"Add : Any other income reported by the employee under as per section 192 (2B)\n"]
["Details",null,null,null,null,null,null,null,null,null,"Rs."]
["(a) ","Income (or admissible loss) from house property reported by employee offered for TDS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,-INDEX('Employee Data'!$AK$6:$AK$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0}]
[]
["(b)  ","Income under the head Other Sources offered for TDS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AL$6:$AL$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0}]
[8,"Total amount of other income reported by the employee\n [(7(a) + 7(b)]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S115+S117","v":0}]
[9,"GROSS TOTAL INCOME ( 6 + 8 )",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W112+W118","v":1775000}]
[10,"Deductions under chapter VI A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Amount",null,null,null,"Deductible Amount"]
["(a)","Deduction in respect of life insurance premia, contributions to provident fund etc. under section 80C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S124:V139)","v":0},null,null,null,{"$f":"IF((S122)>150000,150000,S122)","v":0}]
[]
["i.","Genral Provided Fund",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AO$6:$AO$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,{"$f":"S124","v":0}]
["ii.","State Insurance & Service Tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AP$6:$AP$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,0,null,null,null,null,null,"(d)  Rs. ... Rs. ..."]
["iii","Group Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AQ$6:$AQ$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,0,null,null,null,null,null,"(e) Deductions in respect of amount paid/deposited to notified"]
["iv.","Life Insurance Premium",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AR$6:$AR$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,0,null,null,null,null,null,"pension scheme under section 80CCD (1B)"]
["v.","Accured Intrest on NSC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AS$6:$AS$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,0,null,null,null,null,null,"Rs. ... Rs. ..."]
["vi.","Tution Fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AT$6:$AT$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,0,null,null,null,null,null,"(f) Deduction in respect of contribution by Employer to"]
["vii","Repayment of HBA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AU$6:$AU$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,0,null,null,null,null,null,"pension scheme under section 80CCCD (2)"]
["viii","Hazard Fund",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AV$6:$AV$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,0,null,null,null,null,null,"Rs. ... Rs. ..."]
["ix","Purchases of NSC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AW$6:$AW$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,0,null,null,null,null,null,"(g) Deduction in respect of health insurance premia under"]
["x","PPF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AX$6:$AX$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,0,null,null,null,null,null,"section 80D"]
["xi","PLI / ULIP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AY$6:$AY$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,0,null,null,null,null,null,"Rs. ... Rs. ..."]
["xii","IDBI/ICCI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AZ$6:$AZ$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,0,null,null,null,null,null,"(h) Deduction in respect of interest on loan taken for higher"]
["xiii","BANK FD/POST OFFICE FD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BA$6:$BA$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,0,null,null,null,null,null,"education under section 80E"]
["xiv","Equity link saving bond",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BB$6:$BB$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,0,null,null,null,null,null,"Rs. ... Rs. ..."]
["xv","Sukanya Samriddhi Account Deposit Scheme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BC$6:$BC$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,0]
["xvi","Any other ded. u/s 80C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BD$6:$BD$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,0]
["(b)","Deduction in respect of contribution to certain pension funds under section 80CCC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BE$6:$BE$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,{"$f":"IF((S140)>150000,150000,S140)","v":0}]
[]
["( c)","Deduction in respect of contribution by taxpayer to pension scheme under section 80CCD (1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BF$6:$BF$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,{"$f":"IF((S142)>150000,150000,S142)","v":0}]
[]
["(d)","Total deduction under section 80C, 80CCC and 80CCD(1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S122+S140+S142","v":0},null,null,null,{"$f":"IF((S144)>150000,150000,S144)","v":0}]
["Certificate No. ",null,{"$f":"IF($D$11=\"\",\"\",$D$11)","v":""},null,null,null,"TAN of employer",null,null,null,{"$f":"$D$17","v":"JDHO12345E"},null,null,null,"PAN of employee",null,null,null,{"$f":"$L$17","v":"BEPPS1234Q"},null,null,"A.YEAR",null,{"$f":"$L$20","v":"2025-26"}]
[]
["(e)","Deductions in respect of amount paid/deposited to notified pension scheme under section 80CCD (1B)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BI$6:$BI$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,{"$f":"IF(S147>50000,50000,S147)","v":0}]
[]
["(f)","Deduction in respect of contribution by Employer to pension scheme under section 80CCCD (2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Employee Data'!$BH$6:$BH$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0},null,null,null,{"$f":"MIN(ROUND(O88*10%,0),S149)","v":0}]
[]
["(g)","Deduction in respect of health insurance premia under section 80D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BK$6:$BK$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,{"$f":"IF(S151>100000,100000,S151)","v":0}]
[]
["(h)","Deduction in respect of interest on loan taken for higher education under section 80E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BO$6:$BO$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,{"$f":"S153","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Amount",null,null,null,"Qualifying Amount",null,null,null,"Deductible Amount"]
["(i)","Total Deduction in respect of donations to certain funds charitable institutions, etc. under section 80G",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S156","v":0},null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BS$6:$BS$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,{"$f":"S156","v":0}]
[]
["(j)","Deduction in respect of Interest on deposits in savings account under section 80TTA",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S158","v":0},null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BU$6:$BU$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,{"$f":"'Table for form 16'!F1437","v":0}]
[]
["(k)","Amount deductible under any other provision(s) of Chapter VI‐A"]
[null,"U/S 80CCF","Investment  in long term infrasturture bonds ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"S161","v":0},null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BJ$6:$BJ$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,{"$f":"S161","v":0}]
[null,"U/S 80DD-","Medical treat. of dependent handicapped person ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"S162","v":0},null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BM$6:$BM$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,{"$f":"IF(S162>'Table for form 16'!F1319,'Table for form 16'!F1319,S162)","v":0},null,{"$f":"IF(S162>0,INDEX('Employee Data'!$BL$6:$BL$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)),\"\")","v":""}]
[null,"U/S 80DDB-","Spl ded.to the guardion of a patient suff.from Cancer/Aids ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"S163","v":0},null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BN$6:$BN$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,{"$f":"IF(S163>'Table for form 16'!N1284,'Table for form 16'!N1284,S163)","v":0}]
[]
[null,"U/S 80EE-"," Intrest paid on HBA(Loan taking after 01-04-13 excluding u/s 24B) ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"S165","v":0},null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BP$6:$BP$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,{"$f":"IF(S165>'Table for form 16'!N1286,'Table for form 16'!N1286,S165)","v":0}]
[]
[null,"U/S 80EEA- ","Interest on loan taken for certain house property ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"S167","v":0},null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BQ$6:$BQ$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,{"$f":"IF(S167>'Table for form 16'!O1293,'Table for form 16'!O1293,S167)","v":0}]
[null,"U/S 80EEB- ","Purchase of electric vehicle",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BR$6:$BR$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,{"$f":"IF(S168>'Table for form 16'!O1294,'Table for form 16'!O1294,S168)","v":0}]
[null,"U/S 80CCG-","New Rajiv Gandhi Saving Scheme ",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BT$6:$BT$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,{"$f":"'Table for form 16'!G1322","v":0}]
[null,"U/S 80TTB-"," Interest income earned on Saving/ Fixed Deposits & Recurring Deposits ",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BV$6:$BV$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,{"$f":"'Table for form 16'!G1437","v":0}]
[null,"U/S 80U- "," Phy. hand. person or blind person under section 80U",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BX$6:$BX$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,{"$f":"'Table for form 16'!F1320","v":0},null,{"$f":"IF(S171>0,INDEX('Employee Data'!$BW$6:$BW$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)),\"\")","v":""}]
[null,"80 CCH","All contributions to Agniveer Corpus Fund ",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF($F$4=\"2024-25\",INDEX('Employee Data'!$BY$6:$BY$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0),IF($F$4=\"2023-24\",INDEX('Employee Data'!$BY$6:$BY$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))))","v":0},null,null,null,{"$f":"S172","v":0}]
[null,{"$f":"Statement!B67","v":""},"(Any other deduction..Give name)",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BZ$6:$BZ$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,null,{"$f":"S173","v":0}]
["(I )","Total of amount deductible under any other provision(s) of Chapter VI‐A",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O161:R173)+SUM(O147:R159)","v":0},null,null,null,{"$f":"SUM(S161:V173)+SUM(S147:V159)","v":0},null,null,null,{"$f":"SUM(W161:Z173)+SUM(W147:X159)","v":0}]
[]
[11,"Aggregate of deductible amounts under Chapter VI-A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W144+W174)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(W177,-1)","v":1775000},null,null,null,{"$f":"'Form no 16'!W119-W176","v":1775000}]
[12,"Total Income ( 9 - 11 ) (Rounded off u/s 288A)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W119<=W176,0,IF(S177-W177<=5,ROUNDUP(S177,-1),ROUNDUP(S177,-1)-10))","v":1775000}]
[13," Tax on total income ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table for form 16'!F1241","v":222500},null,null,null,null,null,{"$f":"'Table for form 16'!C1219","v":""}]
[14,"Rebate under section 87A, if applicable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W179>'Table for form 16'!E1240,'Table for form 16'!E1240,W179)","v":0}]
[15,"Surcharge,whenever applicable  (on tax computed at S.No. 13)                   ",null,null,null,null,null,{"$f":"IF('Table for form 16'!E1221>0,'Table for form 16'!B1222,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table for form 16'!D1208","v":0}]
[]
[16,{"$f":"IF('Table for form 16'!$F$2=\"2020-21\",\"Health and Education Cess & 4% \",IF('Table for form 16'!$F$2=\"2019-20\",\"Health and Education Cess & 4% \",IF('Table for form 16'!$F$2=\"2018-19\",\"Health and Education Cess & 4% \",\"Education Cess @2% on Tax+H.Education Cess @1% \")))","v":"Education Cess @2% on Tax+H.Education Cess @1% "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table for form 16'!E1218","v":8900},null,null,null,null,null,{"$f":"IF(AC179=\"\",\"\",'Table for form 16'!L1220)","v":""}]
[null,"(on tax computed at S.No.13 + surcharge  at S.No. 15)"]
[17," Tax payable ( 13+15+16-14 )",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table for form 16'!F1218","v":231400}]
[18,"Less:  Releif under section 89 (attach details)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Employee Data'!$CB$6:$CB$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))","v":0}]
[19,"Tax Payable ( 17-18 )",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W185-W186","v":231400}]
["Verification"]
[]
["I",{"$f":"'DDO Data'!$D$12","v":"PQR"},null,null,null,null,null,null,{"$f":"IF('DDO Data'!$H$12=\"Male\",\"son of\",\"daughter of\")","v":"son of"},null,null,{"$f":"'DDO Data'!$D$13","v":"STUV"},null,null,null,null,null,null,null,"working in the capacity of "]
[{"$f":"A73","v":"ABCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"do hearby certify that the"]
[" information given  above is true and correct and is based on the books of account, documents ,TDS statements, and available records"]
[]
["Place :",null,{"$f":"IF(INDEX('Employee Data'!$CU$6:$CU$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))=\"\",\"\",INDEX('Employee Data'!$CU$6:$CU$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":""},null,null,null,null,null,null,null,null,null,"(Signature of the person responsible for deduction of tax)"]
["Date :",null,{"$f":"IF(INDEX('Employee Data'!$CV$6:$CV$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0))=\"\",\"\",INDEX('Employee Data'!$CV$6:$CV$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)))","v":""}]
["Designation",null,{"$f":"IF('DDO Data'!$D$6=\"\",\"\",'DDO Data'!D6)","v":"ABCD"},null,null,null,null,null,null,null,null,null,"Full Name",null,null,{"$f":"B190","v":"PQR"}]
[]
[]
[]
[]
[]
["Note : ","1.   aggregate amount deductible under section 80C shall not exceed one lakh rupees"]
[null,"2.   aggregate amount deductible under the three sections,i.e., 80C, 80CCC & 80CCD (1), shall not exceed one lakh fifty thousand rupees"]
[]
["B.  Other sections ( for e.g., 80E, 80G etc. ) under chapter VIA",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Amount",null,null,null,"Qualifying Amount",null,null,null,"Deductible Amount"]
[]
[]
["Notes:"]
[1,"Government deductors to fill information in item I of Part A if tax is paid without production of an income-tax challan and in item II of Part A if tax is paid accompanied by an income-tax challan."]
[]
[2,"Non-Government deductors to fill information in item II of Part A."]
[3,"The deductor shall furnish the address of the Commissioner of Income-tax (TDS) having jurisdiction as regards TDS statements of the assessee."]
[]
[4,"If an assessee is employed under one employer only during the year, certificate in Form No. 16 issued for the quarter ending on 31st March 2021 of the financial year shall contain the details of tax deducted and deposited for all the quarters of the financial year."]
[]
[]
[5,"(i) If an assessee is employed under more than one employer during the year, each of the employers shall issue Part A of the certificate in Form No. 16 pertaining to the period for which such assessee was employed with each of the employers."]
[]
[]
[null,"(ii) Part B (Annexure) of the certificate in Form No.16 may be issued by each of the employers or the last employer at the option of the assessee."]
[]
[6,"In Part A, in items I and II, in the column for tax deposited in respect of deductee, furnish total amount of tax, surcharge and health and education cess."]
[]
[7,"Deductor shall duly fill details, where available, in item numbers 2(f) and 10(k) before furnishing of Part B (Annexure) to the employee.”;"]

{"sheet":"115BAC","index":18,"n_rows":730,"n_cols":32,"rows_kept":730,"cut":false,"hidden":true,"merged":[[686,10,686,12],[686,17,686,18],[687,10,687,12],[687,17,687,18],[688,17,688,18],[689,17,689,18],[690,17,690,18],[672,28,672,30],[673,0,673,2],[675,10,675,12],[675,17,675,18],[676,10,676,12],[676,17,676,18],[677,17,677,18],[678,17,678,18],[679,17,679,18],[682,5,682,6],[683,0,683,2],[683,3,684,3],[683,4,684,4],[683,5,684,5],[683,6,684,6],[683,8,684,8],[683,9,684,9],[683,10,684,10],[683,11,684,11],[683,12,684,12],[683,13,683,15],[683,16,684,16],[683,17,685,18],[683,19,685,19],[683,20,685,20],[683,21,685,21],[683,22,685,22],[683,28,683,30],[684,0,684,2],[611,10,611,12],[611,17,611,18],[612,10,612,12],[612,17,612,18],[613,17,613,18],[614,17,614,18],[615,17,615,18],[640,14,640,17],[640,22,640,25],[671,5,671,6],[672,0,672,2],[672,3,673,3],[672,4,673,4],[672,5,673,5],[672,6,673,6],[672,8,673,8],[672,9,673,9],[672,10,673,10],[672,11,673,11],[672,12,673,12],[672,13,672,15],[672,16,673,16],[672,17,674,18],[672,19,674,19],[672,20,674,20],[672,21,674,21],[672,22,674,22],[630,12,631,12],[597,22,599,22],[597,28,597,30],[598,0,598,2],[600,10,600,12],[600,17,600,18],[601,10,601,12],[601,17,601,18],[602,17,602,18],[603,17,603,18],[604,17,604,18],[607,5,607,6],[608,0,608,2],[608,3,609,3],[608,4,609,4],[608,5,609,5],[608,6,609,6],[608,8,609,8],[608,9,609,9],[608,10,609,10],[608,11,609,11],[608,12,609,12],[608,13,608,15],[608,16,609,16],[608,17,610,18],[608,19,610,19],[608,20,610,20],[608,21,610,21],[608,22,610,22],[608,28,608,30],[609,0,609,2],[596,5,596,6],[597,0,597,2],[597,3,598,3],[597,4,598,4],[597,5,598,5],[597,6,598,6],[597,8,598,8],[597,9,598,9],[597,10,598,10],[597,11,598,11],[597,12,598,12],[597,13,597,15],[597,16,598,16],[597,17,599,18],[597,19,599,19],[597,20,599,20],[597,21,599,21],[715,22,715,25],[705,19,707,19],[705,20,707,20],[705,21,707,21],[705,22,707,22],[705,28,705,30],[706,0,706,2],[708,10,708,12],[708,17,708,18],[709,10,709,12],[709,17,709,18],[710,17,710,18],[711,17,711,18],[712,17,712,18],[84,22,84,25],[132,22,132,25],[182,22,182,25],[231,22,231,25],[279,22,279,25],[349,22,349,25],[422,22,422,25],[495,22,495,25],[567,22,567,25],[633,10,633,12],[633,17,633,18],[634,10,634,12],[634,17,634,18],[635,17,635,18],[636,17,636,18],[637,17,637,18],[704,5,704,6],[705,3,706,3],[705,4,706,4],[705,5,706,5],[705,6,706,6],[705,7,706,7],[705,8,706,8],[705,9,706,9],[705,10,706,10],[705,11,706,11],[705,12,706,12],[705,13,705,15],[705,16,706,16],[705,17,707,18],[557,28,557,30],[558,0,558,2],[560,10,560,12],[560,17,560,18],[561,10,561,12],[561,17,561,18],[562,17,562,18],[563,17,563,18],[564,17,564,18],[629,5,629,6],[630,0,630,2],[630,3,631,3],[630,4,631,4],[630,5,631,5],[630,6,631,6],[630,7,631,7],[630,8,631,8],[630,9,631,9],[630,10,631,10],[630,11,631,11],[630,13,630,15],[630,16,631,16],[630,17,632,18],[630,19,632,19],[630,20,632,20],[630,21,632,21],[630,22,632,22],[630,28,630,30],[631,0,631,2],[485,19,487,19],[485,20,487,20],[485,21,487,21],[485,22,487,22],[485,28,485,30],[486,0,486,2],[488,10,488,12],[488,17,488,18],[489,10,489,12],[489,17,489,18],[490,17,490,18],[491,17,491,18],[492,17,492,18],[556,5,556,6],[557,0,557,2],[557,3,558,3],[557,4,558,4],[557,5,558,5],[557,6,558,6],[557,7,558,7],[557,8,558,8],[557,9,558,9],[557,10,558,10],[557,11,558,11],[557,12,558,12],[557,13,557,15],[557,16,558,16],[557,17,559,18],[557,19,559,19],[557,20,559,20],[557,21,559,21],[557,22,559,22],[415,10,415,12],[415,17,415,18],[416,10,416,12],[416,17,416,18],[417,17,417,18],[418,17,418,18],[419,17,419,18],[552,17,552,18],[546,10,547,10],[546,11,547,11],[546,12,547,12],[546,13,546,15],[546,16,547,16],[546,17,548,18],[474,22,476,22],[551,17,551,18],[485,16,486,16],[485,17,487,18],[518,17,518,18],[519,17,519,18],[520,17,520,18],[441,21,443,21],[441,22,443,22],[412,19,414,19],[412,20,414,20],[412,21,414,21],[412,22,414,22],[412,28,412,30],[413,0,413,2],[378,5,378,6],[379,0,379,2],[474,8,475,8],[474,9,475,9],[474,10,475,10],[474,11,475,11],[484,5,484,6],[485,0,485,2],[485,3,486,3],[485,4,486,4],[485,5,486,5],[485,6,486,6],[485,7,486,7],[485,8,486,8],[485,9,486,9],[485,10,486,10],[485,11,486,11],[485,12,486,12],[485,13,485,15],[451,5,451,6],[475,0,475,2],[474,28,474,30],[474,12,475,12],[452,0,452,2],[452,3,453,3],[452,4,453,4],[345,17,345,18],[346,17,346,18],[411,5,411,6],[412,0,412,2],[412,3,413,3],[412,4,413,4],[412,5,413,5],[412,6,413,6],[412,7,413,7],[412,8,413,8],[412,9,413,9],[412,10,413,10],[412,11,413,11],[412,12,413,12],[412,13,412,15],[412,16,413,16],[412,17,414,18],[379,6,380,6],[379,8,380,8],[379,9,380,9],[385,17,385,18],[386,17,386,18],[363,0,363,6],[364,0,366,0],[364,1,364,3],[364,4,364,6],[365,1,365,3],[365,4,365,6],[366,1,366,3],[366,4,366,6],[367,5,367,6],[358,0,358,4],[269,22,271,22],[269,28,269,30],[270,0,270,2],[272,10,272,12],[272,17,272,18],[273,10,273,12],[273,17,273,18],[274,17,274,18],[275,17,275,18],[276,17,276,18],[338,5,338,6],[339,0,339,2],[339,3,340,3],[339,4,340,4],[339,5,340,5],[339,6,340,6],[339,19,341,19],[339,20,341,20],[339,21,341,21],[339,22,341,22],[328,19,330,19],[328,20,330,20],[328,21,330,21],[328,22,330,22],[328,28,328,30],[329,0,329,2],[295,22,297,22],[295,28,295,30],[295,0,295,2],[339,28,339,30],[340,0,340,2],[286,0,286,4],[224,10,224,12],[224,17,224,18],[225,10,225,12],[225,17,225,18],[226,17,226,18],[227,17,227,18],[228,17,228,18],[331,10,331,12],[331,17,331,18],[332,10,332,12],[332,17,332,18],[333,17,333,18],[334,17,334,18],[335,17,335,18],[328,13,328,15],[328,16,329,16],[328,17,330,18],[254,17,254,18],[299,10,299,12],[299,17,299,18],[300,17,300,18],[298,10,298,12],[298,17,298,18],[221,19,223,19],[221,20,223,20],[221,21,223,21],[221,22,223,22],[221,28,221,30],[222,0,222,2],[189,0,189,4],[195,0,197,0],[258,22,260,22],[301,17,301,18],[302,17,302,18],[253,17,253,18],[268,5,268,6],[269,0,269,2],[269,3,270,3],[269,4,270,4],[269,5,270,5],[269,6,270,6],[269,7,270,7],[269,8,270,8],[269,9,270,9],[269,10,270,10],[269,11,270,11],[269,12,270,12],[269,13,269,15],[269,16,270,16],[269,17,271,18],[265,17,265,18],[290,0,290,6],[291,0,293,0],[291,1,291,3],[291,4,291,6],[175,10,175,12],[175,17,175,18],[176,10,176,12],[176,17,176,18],[177,17,177,18],[178,17,178,18],[179,17,179,18],[220,5,220,6],[221,0,221,2],[221,3,222,3],[221,4,222,4],[221,5,222,5],[221,6,222,6],[221,7,222,7],[221,8,222,8],[221,9,222,9],[221,10,222,10],[221,11,222,11],[221,12,222,12],[221,13,221,15],[221,16,222,16],[221,17,223,18],[195,1,195,3],[195,4,195,6],[196,1,196,3],[196,4,196,6],[197,1,197,3],[197,4,197,6],[198,5,198,6],[205,17,205,18],[206,17,206,18],[122,28,122,30],[123,0,123,2],[125,10,125,12],[125,17,125,18],[126,10,126,12],[126,17,126,18],[127,17,127,18],[128,17,128,18],[129,17,129,18],[171,5,171,6],[172,0,172,2],[172,3,173,3],[172,4,173,4],[172,5,173,5],[172,6,173,6],[172,13,172,15],[172,16,173,16],[172,17,174,18],[172,19,174,19],[172,20,174,20],[172,21,174,21],[172,22,174,22],[148,4,148,6],[149,5,149,6],[161,9,162,9],[161,10,162,10],[160,5,160,6],[161,0,161,2],[172,28,172,30],[173,0,173,2],[168,17,168,18],[161,7,162,7],[111,22,113,22],[161,20,163,20],[121,5,121,6],[122,0,122,2],[122,3,123,3],[122,4,123,4],[122,5,123,5],[122,6,123,6],[122,7,123,7],[122,8,123,8],[122,9,123,9],[122,10,123,10],[122,11,123,11],[122,12,123,12],[122,13,122,15],[122,16,123,16],[122,17,124,18],[145,0,145,6],[146,0,148,0],[146,1,146,3],[146,4,146,6],[147,1,147,3],[147,4,147,6],[148,1,148,3],[122,19,124,19],[122,20,124,20],[122,21,124,21],[122,22,124,22],[150,9,151,9],[161,4,162,4],[161,5,162,5],[161,6,162,6],[74,13,74,15],[74,16,75,16],[74,17,76,18],[110,5,110,6],[111,0,111,2],[99,5,99,6],[100,0,100,2],[100,3,101,3],[100,4,101,4],[100,5,101,5],[100,6,101,6],[95,0,95,6],[96,0,98,0],[96,1,96,3],[96,4,96,6],[97,1,97,3],[97,4,97,6],[98,1,98,3],[98,4,98,6],[104,10,104,12],[107,17,107,18],[78,10,78,12],[78,17,78,18],[79,17,79,18],[80,17,80,18],[81,17,81,18],[74,10,75,10],[74,11,75,11],[74,12,75,12],[74,19,76,19],[74,20,76,20],[74,21,76,21],[74,22,76,22],[74,28,74,30],[75,0,75,2],[77,10,77,12],[77,17,77,18],[32,17,32,18],[33,17,33,18],[34,17,34,18],[37,14,37,17],[37,22,37,25],[27,19,29,19],[27,20,29,20],[27,21,29,21],[27,22,29,22],[27,28,27,30],[28,0,28,2],[30,10,30,12],[30,17,30,18],[31,10,31,12],[31,17,31,18],[27,7,28,7],[27,8,28,8],[27,9,28,9],[27,10,28,10],[27,11,28,11],[27,12,28,12],[27,13,27,15],[27,16,28,16],[27,17,29,18],[258,28,258,30],[259,0,259,2],[261,10,261,12],[261,17,261,18],[262,10,262,12],[262,17,262,18],[263,17,263,18],[264,17,264,18],[258,10,259,10],[258,11,259,11],[258,12,259,12],[258,13,258,15],[258,16,259,16],[258,17,260,18],[258,19,260,19],[258,20,260,20],[258,21,260,21],[292,1,292,3],[292,4,292,6],[293,1,293,3],[293,4,293,6],[294,5,294,6],[295,19,297,19],[295,20,297,20],[295,21,297,21],[269,19,271,19],[269,20,271,20],[269,21,271,21],[257,5,257,6],[258,0,258,2],[258,3,259,3],[258,4,259,4],[258,5,259,5],[258,6,259,6],[258,7,259,7],[258,8,259,8],[258,9,259,9],[295,10,296,10],[295,11,296,11],[296,0,296,2],[16,19,18,19],[16,20,18,20],[16,21,18,21],[16,22,18,22],[16,28,16,30],[17,0,17,2],[19,10,19,12],[19,17,19,18],[20,10,20,12],[20,17,20,18],[16,7,17,7],[16,8,17,8],[16,9,17,9],[16,10,17,10],[16,11,17,11],[16,12,17,12],[16,13,16,15],[16,16,17,16],[16,17,18,18],[16,4,17,4],[16,5,17,5],[16,6,17,6],[172,7,173,7],[172,8,173,8],[172,9,173,9],[172,10,173,10],[172,11,173,11],[172,12,173,12],[150,28,150,30],[151,0,151,2],[153,10,153,12],[153,17,153,18],[154,10,154,12],[154,17,154,18],[155,17,155,18],[156,17,156,18],[157,17,157,18],[150,11,151,11],[150,12,151,12],[150,13,150,15],[150,16,151,16],[150,17,152,18],[150,19,152,19],[150,20,152,20],[150,21,152,21],[167,17,167,18],[150,0,150,2],[150,3,151,3],[150,4,151,4],[150,5,151,5],[150,6,151,6],[150,8,151,8],[150,10,151,10],[161,3,162,3],[431,0,431,4],[368,12,369,12],[368,13,368,15],[368,16,369,16],[368,17,370,18],[400,5,400,6],[401,0,401,2],[401,3,402,3],[401,4,402,4],[401,5,402,5],[401,6,402,6],[401,7,402,7],[401,8,402,8],[401,9,402,9],[401,10,402,10],[401,11,402,11],[401,12,402,12],[379,3,380,3],[379,4,380,4],[379,5,380,5],[368,19,370,19],[368,20,370,20],[368,21,370,21],[368,22,370,22],[368,28,368,30],[368,0,368,2],[368,3,369,3],[368,4,369,4],[368,5,369,5],[368,6,369,6],[368,8,369,8],[368,9,369,9],[368,10,369,10],[368,11,369,11],[369,0,369,2],[379,28,379,30],[379,19,381,19],[379,20,381,20],[379,21,381,21],[379,22,381,22],[379,11,380,11],[379,12,380,12],[379,13,379,15],[379,16,380,16],[379,17,381,18],[371,10,371,12],[371,17,371,18],[372,10,372,12],[372,17,372,18],[373,17,373,18],[374,17,374,18],[375,17,375,18],[342,17,342,18],[343,10,343,12],[343,17,343,18],[344,17,344,18],[295,12,296,12],[295,13,295,15],[295,16,296,16],[295,17,297,18],[327,5,327,6],[328,0,328,2],[328,3,329,3],[328,4,329,4],[328,5,329,5],[328,6,329,6],[328,7,329,7],[328,8,329,8],[328,9,329,9],[328,10,329,10],[328,11,329,11],[328,12,329,12],[317,3,318,3],[317,4,318,4],[317,5,318,5],[317,6,318,6],[317,10,318,10],[295,3,296,3],[295,4,296,4],[295,5,296,5],[295,6,296,6],[295,8,296,8],[295,9,296,9],[339,7,340,7],[339,8,340,8],[339,9,340,9],[339,10,340,10],[339,11,340,11],[339,12,340,12],[339,13,339,15],[339,16,340,16],[339,17,341,18],[436,0,436,6],[437,0,439,0],[437,1,437,3],[437,4,437,6],[438,1,438,3],[438,4,438,6],[439,1,439,3],[439,4,439,6],[440,5,440,6],[404,10,404,12],[405,10,405,12],[380,0,380,2],[382,10,382,12],[382,17,382,18],[383,10,383,12],[383,17,383,18],[384,17,384,18],[390,4,391,4],[390,5,391,5],[390,6,391,6],[390,8,391,8],[390,9,391,9],[390,10,391,10],[342,10,342,12],[441,28,441,30],[441,0,441,2],[441,3,442,3],[441,4,442,4],[441,5,442,5],[441,6,442,6],[441,8,442,8],[441,9,442,9],[441,10,442,10],[441,11,442,11],[442,0,442,2],[441,12,442,12],[441,13,441,15],[441,16,442,16],[441,17,443,18],[441,19,443,19],[441,20,443,20],[664,17,664,18],[665,10,665,12],[665,17,665,18],[666,17,666,18],[667,17,667,18],[668,17,668,18],[728,0,728,4],[661,12,662,12],[661,13,661,15],[661,16,662,16],[661,17,663,18],[693,5,693,6],[694,0,694,2],[694,3,695,3],[694,4,695,4],[694,5,695,5],[694,6,695,6],[694,7,695,7],[694,8,695,8],[694,9,695,9],[694,10,695,10],[694,11,695,11],[694,12,695,12],[661,0,661,2],[661,3,662,3],[661,4,662,4],[661,5,662,5],[661,6,662,6],[661,8,662,8],[661,9,662,9],[661,10,662,10],[705,0,705,2],[661,11,662,11],[662,0,662,2],[664,10,664,12],[659,4,659,6],[660,5,660,6],[661,19,663,19],[661,20,663,20],[661,21,663,21],[661,22,663,22],[661,28,661,30],[513,20,515,20],[513,21,515,21],[513,22,515,22],[513,28,513,30],[513,19,515,19],[581,0,581,6],[582,0,584,0],[582,1,582,3],[582,4,582,6],[583,1,583,3],[514,0,514,2],[516,10,516,12],[516,17,516,18],[517,10,517,12],[517,17,517,18],[513,8,514,8],[624,17,624,18],[625,17,625,18],[626,17,626,18],[513,0,513,2],[513,3,514,3],[524,0,524,2],[576,0,576,4],[509,0,511,0],[509,1,509,3],[509,4,509,6],[510,1,510,3],[510,4,510,6],[444,10,444,12],[445,17,445,18],[446,17,446,18],[447,17,447,18],[448,17,448,18],[504,0,504,4],[508,0,508,6],[512,5,512,6],[513,10,514,10],[513,11,514,11],[513,12,514,12],[513,13,513,15],[473,5,473,6],[474,0,474,2],[474,3,475,3],[474,4,475,4],[474,5,475,5],[474,6,475,6],[474,7,475,7],[474,13,474,15],[474,16,475,16],[474,17,476,18],[444,17,444,18],[445,10,445,12],[477,10,477,12],[477,17,477,18],[247,20,249,20],[247,21,249,21],[247,22,249,22],[247,28,247,30],[250,10,250,12],[250,17,250,18],[251,10,251,12],[251,17,251,18],[252,17,252,18],[247,9,248,9],[247,10,248,10],[247,11,248,11],[248,0,248,2],[247,12,248,12],[247,13,247,15],[247,16,248,16],[247,17,249,18],[247,19,249,19],[247,8,248,8],[11,17,11,18],[12,17,12,18],[5,7,6,7],[10,17,10,18],[5,16,6,16],[8,10,8,12],[9,10,9,12],[51,5,51,6],[52,0,52,2],[52,3,53,3],[52,4,53,4],[52,5,53,5],[52,6,53,6],[47,0,47,6],[48,0,50,0],[48,1,48,3],[48,4,48,6],[49,1,49,3],[49,4,49,6],[50,1,50,3],[50,4,50,6],[15,5,15,6],[16,0,16,2],[21,17,21,18],[22,17,22,18],[23,17,23,18],[161,8,162,8],[165,10,165,12],[161,11,162,11],[161,12,162,12],[5,28,5,30],[8,17,8,18],[9,17,9,18],[5,22,7,22],[5,21,7,21],[5,20,7,20],[5,17,7,18],[5,19,7,19],[6,0,6,2],[5,12,6,12],[5,13,5,15],[5,11,6,11],[5,8,6,8],[5,9,6,9],[5,10,6,10],[90,0,90,4],[62,5,62,6],[63,0,63,2],[73,5,73,6],[74,0,74,2],[74,3,75,3],[74,4,75,4],[74,5,75,5],[74,6,75,6],[56,10,56,12],[74,7,75,7],[74,8,75,8],[74,9,75,9],[0,0,0,6],[1,1,1,3],[1,4,1,6],[2,1,2,3],[2,4,2,6],[3,1,3,3],[3,4,3,6],[4,5,4,6],[5,0,5,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[26,5,26,6],[27,0,27,2],[27,3,28,3],[27,4,28,4],[27,5,28,5],[27,6,28,6],[16,3,17,3],[56,17,56,18],[57,17,57,18],[58,17,58,18],[59,17,59,18],[52,21,54,21],[52,22,54,22],[52,28,52,30],[53,0,53,2],[55,10,55,12],[55,17,55,18],[52,13,52,15],[52,16,53,16],[52,17,54,18],[52,19,54,19],[52,20,54,20],[52,8,53,8],[52,9,53,9],[52,10,53,10],[52,11,53,11],[52,12,53,12],[100,21,102,21],[100,22,102,22],[100,28,100,30],[101,0,101,2],[103,10,103,12],[103,17,103,18],[100,13,100,15],[100,16,101,16],[100,17,102,18],[100,19,102,19],[100,20,102,20],[100,8,101,8],[100,9,101,9],[100,10,101,10]],"merged_total":1452,"flags":["merged_cut"]}
["Tax computation for Tax Calculator-STATEMENT"]
[{"$f":"Statement!G4","v":"New option u/s 115BAC"},"Financial Year",null,null,{"$f":"'Employee Data'!$G$5","v":"2024-25"}]
["2021-21","Tax Category",null,null,{"$f":"Statement!$C$5","v":"SENIOR CITIZEN"}]
[{"$f":"IF(E2>=A3,A2,\"Existing Option\")","v":"New option u/s 115BAC"},"Taxable Income",null,null,{"$f":"Statement!$H$70","v":1820000}]
[null,null,2020,{"$f":"C5+1","v":2021},null,"2020-21"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C5","v":2020},{"$f":"D5","v":2021},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H8,A8:C14,3)","v":0.3},{"$f":"INDEX(D8:D14,MATCH(I8,C8:C14,0))","v":1500000},{"$f":"INDEX(E8:E14,MATCH(I8,C8:C14,0))","v":187500},{"$f":"VLOOKUP(H8,'115BAC'!$AC$7:$AE$11,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B8,B8)","v":250000},0,{"$f":"O8","v":250000},null,null,null,null,null,null,"Tax Income",{"$f":"L8","v":0},{"$f":"E4","v":1820000},{"$f":"IF(Z8=Z13,Y12,IF(Y8=Z12,Y11,IF(Y8=Z11,Y10,Y9)))","v":5000000},null,{"$f":"AD7+1","v":5000001},10000000,0.1]
[{"$f":"B8+1","v":250001},500000,0.05,{"$f":"B8","v":250000},{"$f":"(B9-B8)*C9","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O8+1","v":250001},500000,0.05,null,{"$f":"E3","v":"SENIOR CITIZEN"},null,{"$f":"INDEX(T10:T13,MATCH(R9,R10:R13,0))","v":283500},null,null,{"$f":"IF(Y8=37%,25%,IF(Y8=25%,15%,IF(Y8=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y11","v":20000000},null,{"$f":"AD8+1","v":10000001},20000000,0.15]
[500001,750000,0.1,500000,{"$f":"E9+(B10-B9)*C10","v":37500},0,0.04,{"$f":"IF(I8=C14,E13+ROUND((H8-J8),0)*I8,IF(I8=C13,E12+ROUND((H8-J8),0)*I8,IF(I8=C12,E11+ROUND((H8-J8),0)*I8,IF(I8=C11,E10+ROUND((H8-J8)*I8,0),IF(I8=C10,E9+ROUND((H8-J8)*I8,0),IF(I8=C9,E8+ROUND((H8-J8)*I8,0),E7+ROUND((H8-J8)*I8,0)))))))","v":283500},{"$f":"MIN(K12:L12)","v":0},{"$f":"ROUND(SUM(H10+I10)*M8,0)","v":11340},{"$f":"SUM(H10:J10)","v":294840},null,null,500001,750000,0.1,null,"Male",null,{"$f":"H10","v":283500},{"$f":"IF(AA8>1500000,187500+((AA8-1500000)*0.3),IF(AA8>1250000,125000+((AA8-1250000)*0.25),IF(AA8>1000000,75000+((AA8-1000000)*0.2),IF(AA8>750000,37500+((AA8-750000)*0.15),IF(AA8>500000,12500+((AA8-500000)*0.1),IF(AA8>250000,(AA8-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T10*$Y$8,0)","v":0},{"$f":"ROUND(U10*$W$9,0)","v":0},{"$f":"Y9+1","v":5000001},10000000,0.1,{"$f":"Z8-X10+1","v":-3180000},{"$f":"T10+V10-U10-W10","v":-954000},{"$f":"AD9+1","v":20000001},50000000,0.25]
[750001,1000000,0.15,750000,{"$f":"E10+(B11-B10)*C11","v":75000},0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",750001,1000000,0.15,null,"Female",null,{"$f":"T10","v":283500},{"$f":"IF(AA8>1500000,187500+((AA8-1500000)*0.3),IF(AA8>1250000,125000+((AA8-1250000)*0.25),IF(AA8>1000000,75000+((AA8-1000000)*0.2),IF(AA8>750000,37500+((AA8-750000)*0.15),IF(AA8>500000,12500+((AA8-500000)*0.1),IF(AA8>250000,(AA8-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T11*$Y$8,0)","v":0},{"$f":"ROUND(U11*$W$9,0)","v":0},{"$f":"Y10+1","v":10000001},20000000,0.15,null,{"$f":"T11+V11-U11-W11","v":-954000},{"$f":"AD10+1","v":50000001},null,0.37]
[1000001,1250000,0.2,1000000,{"$f":"E11+(B12-B11)*C12","v":125000},0.15,0.04,{"$f":"D15","v":50000000},{"$f":"IF(H8>H12,H8-H12,0)","v":0},{"$f":"IF(I12>0,ROUND(I12*I8,0),0)","v":0},{"$f":"IF(H12>=D12,Q12+(I12-J12),(I12-J12))","v":0},{"$f":"IF(H10>0,ROUND(H10*L8,0),0)","v":0},{"$f":"IF(K12>L12,0,L12-K12)","v":0},1000001,1250000,0.2,{"$f":"W10","v":0},"Senior Citizen",null,{"$f":"T11","v":283500},{"$f":"IF(AA8>1500000,187500+((AA8-1500000)*0.3),IF(AA8>1250000,125000+((AA8-1250000)*0.25),IF(AA8>1000000,75000+((AA8-1000000)*0.2),IF(AA8>750000,37500+((AA8-750000)*0.15),IF(AA8>500000,12500+((AA8-500000)*0.1),IF(AA8>250000,(AA8-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T12*$Y$8,0)","v":0},{"$f":"ROUND(U12*$W$9,0)","v":0},{"$f":"Y11+1","v":20000001},50000000,0.25]
[1250001,1500000,0.25,1250000,{"$f":"E12+(B13-B12)*C13","v":187500},0.25,0.04,null,null,null,null,null,null,1250001,1500000,0.25,null,"Very Senior Citizen",null,{"$f":"T12","v":283500},{"$f":"IF(AA8>1500000,187500+((AA8-1500000)*0.3),IF(AA8>1250000,125000+((AA8-1250000)*0.25),IF(AA8>1000000,75000+((AA8-1000000)*0.2),IF(AA8>750000,37500+((AA8-750000)*0.15),IF(AA8>500000,12500+((AA8-500000)*0.1),IF(AA8>250000,(AA8-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T13*$Y$8,0)","v":0},{"$f":"ROUND(U13*$W$9,0)","v":0},{"$f":"Y12+1","v":50000001},null,0.37]
[1500001,null,0.3,1500000,{"$f":"IF(J8=0,0,E13)","v":187500},0.37,0.04,null,null,null,null,null,null,1500001,0,0.3]
["Surcharge Limit",null,null,{"$f":"IF(L8=10%,5000000,IF(L8=15%,10000000,IF(L8=25%,20000000,50000000)))","v":50000000}]
[null,null,2023,{"$f":"C16+1","v":2024},null,"2023-24"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2023-24)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C16","v":2023},{"$f":"D16","v":2024},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,300000,0,{"$f":"IF($E$4<=B19,B19-0,B19)","v":300000},{"$f":"D19*C19","v":0},0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H19,A19:C25,3)","v":0.3},{"$f":"INDEX(D19:D25,MATCH(I19,C19:C25,0))","v":320000},{"$f":"INDEX(E19:E25,MATCH(I19,C19:C25,0))","v":96000},{"$f":"VLOOKUP(H19,AC18:AE21,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B19,B19)","v":300000},{"$f":"IF($E$3=\"Male\",C19,C19)","v":0},{"$f":"O19","v":300000},null,null,null,null,null,null,"Tax Income",{"$f":"L19","v":0},{"$f":"E15","v":0},{"$f":"IF(Z19=Z24,Y23,IF(Y19=Z23,Y22,IF(Y19=Z22,Y21,Y20)))","v":0},null,{"$f":"AD18+1","v":5000001},10000000,0.1]
[{"$f":"B19","v":300000},600000,0.05,{"$f":"MAX(IF($E$4<=B20,$E$4-A20,B20-A20),IF($E$4>B19,,0))","v":300000},15000,0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O19+1","v":300001},600000,0.05,null,{"$f":"E3","v":"SENIOR CITIZEN"},null,{"$f":"INDEX(T21:T24,MATCH(R20,R21:R24,0))","v":246000},null,null,{"$f":"IF(Y19=37%,25%,IF(Y19=25%,15%,IF(Y19=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y22","v":20000000},null,{"$f":"AD19+1","v":10000001},20000000,0.15]
[{"$f":"B20","v":600000},900000,0.1,{"$f":"MAX(IF($E$4<=B21,$E$4-A21,B21-A21),IF($E$4>B20,,0))","v":300000},30000,0,0.04,{"$f":"E25","v":246000},{"$f":"MIN(K23:L23)","v":0},{"$f":"ROUND(SUM(H21+I21)*M19,0)","v":9840},{"$f":"SUM(H21:J21)","v":255840},null,null,600001,900000,0.1,null,"Male",null,{"$f":"H21","v":246000},{"$f":"IF(AA19>1500000,187500+((AA19-1500000)*0.3),IF(AA19>1250000,125000+((AA19-1250000)*0.25),IF(AA19>1000000,75000+((AA19-1000000)*0.2),IF(AA19>750000,37500+((AA19-750000)*0.15),IF(AA19>500000,12500+((AA19-500000)*0.1),IF(AA19>250000,(AA19-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T21*$Y$8,0)","v":0},{"$f":"ROUND(U21*$W$9,0)","v":0},5000001,10000000,0.1,{"$f":"Z19-X21+1","v":-5000000},{"$f":"T21+V21-U21-W21","v":246000},{"$f":"AD20+1","v":20000001},null,0.25]
[{"$f":"B21","v":900000},1200000,0.15,{"$f":"MAX(IF($E$4<=B22,$E$4-A22,B22-A22),IF($E$4>B21,,0))","v":300000},45000,0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",900001,1200000,0.15,null,"Female",null,{"$f":"T21","v":246000},{"$f":"IF(AA19>1500000,187500+((AA19-1500000)*0.3),IF(AA19>1250000,125000+((AA19-1250000)*0.25),IF(AA19>1000000,75000+((AA19-1000000)*0.2),IF(AA19>750000,37500+((AA19-750000)*0.15),IF(AA19>500000,12500+((AA19-500000)*0.1),IF(AA19>250000,(AA19-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T22*$Y$8,0)","v":0},{"$f":"ROUND(U22*$W$9,0)","v":0},10000001,20000000,0.15,null,{"$f":"T22+V22-U22-W22","v":246000}]
[{"$f":"B22","v":1200000},1500000,0.2,{"$f":"MAX(IF($E$4<=B23,$E$4-A23,B23-A23),IF($E$4>B22,,0))","v":300000},60000,0.15,0.04,{"$f":"D26","v":50000000},{"$f":"IF(H19>H23,H19-H23,0)","v":0},{"$f":"IF(I23>0,ROUND(I23*I19,0),0)","v":0},{"$f":"IF(H23>=D23,Q23+(I23-J23),(I23-J23))","v":0},{"$f":"IF(H21>0,ROUND(H21*L19,0),0)","v":0},{"$f":"IF(K23>L23,0,L23-K23)","v":0},1200001,1500000,0.2,{"$f":"W21","v":0},"Senior Citizen",null,{"$f":"T22","v":246000},{"$f":"IF(AA19>1500000,187500+((AA19-1500000)*0.3),IF(AA19>1250000,125000+((AA19-1250000)*0.25),IF(AA19>1000000,75000+((AA19-1000000)*0.2),IF(AA19>750000,37500+((AA19-750000)*0.15),IF(AA19>500000,12500+((AA19-500000)*0.1),IF(AA19>250000,(AA19-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T23*$Y$8,0)","v":0},{"$f":"ROUND(U23*$W$9,0)","v":0},20000001,null,0.15]
[{"$f":"B23","v":1500000},null,0.3,{"$f":"MAX(IF($E$4<=B24,$E$4-A24,B24-A24),IF($E$4>B23,$E$4-B23,0))","v":320000},96000,0.25,0.04,null,null,null,null,null,null,1500001,0,0.3,null,"Very Senior Citizen",null,{"$f":"T23","v":246000},{"$f":"IF(AA19>1500000,187500+((AA19-1500000)*0.3),IF(AA19>1250000,125000+((AA19-1250000)*0.25),IF(AA19>1000000,75000+((AA19-1000000)*0.2),IF(AA19>750000,37500+((AA19-750000)*0.15),IF(AA19>500000,12500+((AA19-500000)*0.1),IF(AA19>250000,(AA19-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T24*$Y$8,0)","v":0},{"$f":"ROUND(U24*$W$9,0)","v":0}]
[null,null,null,null,{"$f":"SUM(E19:E24)","v":246000},null,0.04,null,null,null,null,null,null,1,0,0]
["Surcharge Limit",null,null,{"$f":"IF(L19=10%,5000000,IF(L19=15%,10000000,IF(L19=25%,20000000,50000000)))","v":50000000},null,null,null,null,null,null,null,null,null,null,"Taxable Income",null,null,null,{"$f":"E4","v":1820000}]
[null,null,2024,{"$f":"C27+1","v":2025},null,"2024-25"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2023-24)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C27","v":2024},{"$f":"D27","v":2025},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,300000,0,{"$f":"IF($E$4<=B30,B30-0,B30)","v":300000},{"$f":"D30*C30","v":0},0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H30,A30:C36,3)","v":0.3},{"$f":"INDEX(D30:D36,MATCH(I30,C30:C36,0))","v":320000},{"$f":"INDEX(E30:E36,MATCH(I30,C30:C36,0))","v":96000},{"$f":"VLOOKUP(H30,AC29:AE32,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B30,B30)","v":300000},{"$f":"IF($E$3=\"Male\",C30,C30)","v":0},{"$f":"O30","v":300000},null,null,null,null,null,null,"Tax Income",{"$f":"L30","v":0},{"$f":"E26","v":0},{"$f":"IF(Z30=Z35,Y34,IF(Y30=Z34,Y33,IF(Y30=Z33,Y32,Y31)))","v":0},null,{"$f":"AD29+1","v":5000001},10000000,0.1]
[{"$f":"B30","v":300000},700000,0.05,{"$f":"MAX(IF($E$4<=B31,$E$4-A31,B31-A31),IF($E$4>B30,,0))","v":400000},20000,0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O30+1","v":300001},700000,0.05,null,{"$f":"E14","v":187500},null,{"$f":"INDEX(T32:T35,MATCH(R31,R32:R35,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Y30=37%,25%,IF(Y30=25%,15%,IF(Y30=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y33","v":20000000},null,{"$f":"AD30+1","v":10000001},20000000,0.15]
[{"$f":"B31","v":700000},1000000,0.1,{"$f":"MAX(IF($E$4<=B32,$E$4-A32,B32-A32),IF($E$4>B31,,0))","v":300000},30000,0,0.04,{"$f":"E36","v":236000},{"$f":"MIN(K34:L34)","v":0},{"$f":"ROUND(SUM(H32+I32)*M30,0)","v":9440},{"$f":"SUM(H32:J32)","v":245440},null,null,700001,1000000,0.1,null,"Male",null,{"$f":"H32","v":236000},{"$f":"IF(AA30>1500000,187500+((AA30-1500000)*0.3),IF(AA30>1250000,125000+((AA30-1250000)*0.25),IF(AA30>1000000,75000+((AA30-1000000)*0.2),IF(AA30>750000,37500+((AA30-750000)*0.15),IF(AA30>500000,12500+((AA30-500000)*0.1),IF(AA30>250000,(AA30-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T32*$Y$8,0)","v":0},{"$f":"ROUND(U32*$W$9,0)","v":0},5000001,10000000,0.1,{"$f":"Z30-X32+1","v":-5000000},{"$f":"T32+V32-U32-W32","v":236000},{"$f":"AD31+1","v":20000001},null,0.25]
[{"$f":"B32","v":1000000},1200000,0.15,{"$f":"MAX(IF($E$4<=B33,$E$4-A33,B33-A33),IF($E$4>B32,,0))","v":200000},30000,0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",1000001,1200000,0.15,null,"Female",null,{"$f":"T32","v":236000},{"$f":"IF(AA30>1500000,187500+((AA30-1500000)*0.3),IF(AA30>1250000,125000+((AA30-1250000)*0.25),IF(AA30>1000000,75000+((AA30-1000000)*0.2),IF(AA30>750000,37500+((AA30-750000)*0.15),IF(AA30>500000,12500+((AA30-500000)*0.1),IF(AA30>250000,(AA30-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T33*$Y$8,0)","v":0},{"$f":"ROUND(U33*$W$9,0)","v":0},10000001,20000000,0.15,null,{"$f":"T33+V33-U33-W33","v":236000}]
[{"$f":"B33","v":1200000},1500000,0.2,{"$f":"MAX(IF($E$4<=B34,$E$4-A34,B34-A34),IF($E$4>B33,,0))","v":300000},60000,0.15,0.04,{"$f":"D37","v":50000000},{"$f":"IF(H30>H34,H30-H34,0)","v":0},{"$f":"IF(I34>0,ROUND(I34*I30,0),0)","v":0},{"$f":"IF(H34>=D34,Q34+(I34-J34),(I34-J34))","v":0},{"$f":"IF(H32>0,ROUND(H32*L30,0),0)","v":0},{"$f":"IF(K34>L34,0,L34-K34)","v":0},1200001,1500000,0.2,{"$f":"W32","v":0},"Senior Citizen",null,{"$f":"T33","v":236000},{"$f":"IF(AA30>1500000,187500+((AA30-1500000)*0.3),IF(AA30>1250000,125000+((AA30-1250000)*0.25),IF(AA30>1000000,75000+((AA30-1000000)*0.2),IF(AA30>750000,37500+((AA30-750000)*0.15),IF(AA30>500000,12500+((AA30-500000)*0.1),IF(AA30>250000,(AA30-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T34*$Y$8,0)","v":0},{"$f":"ROUND(U34*$W$9,0)","v":0},20000001,null,0.15]
[{"$f":"B34","v":1500000},null,0.3,{"$f":"MAX(IF($E$4<=B35,$E$4-A35,B35-A35),IF($E$4>B34,$E$4-B34,0))","v":320000},96000,0.25,0.04,null,null,null,null,null,null,1500001,0,0.3,null,"Very Senior Citizen",null,{"$f":"T34","v":236000},{"$f":"IF(AA30>1500000,187500+((AA30-1500000)*0.3),IF(AA30>1250000,125000+((AA30-1250000)*0.25),IF(AA30>1000000,75000+((AA30-1000000)*0.2),IF(AA30>750000,37500+((AA30-750000)*0.15),IF(AA30>500000,12500+((AA30-500000)*0.1),IF(AA30>250000,(AA30-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T35*$Y$8,0)","v":0},{"$f":"ROUND(U35*$W$9,0)","v":0}]
[null,null,null,null,{"$f":"SUM(E30:E35)","v":236000},null,0.04,null,null,null,null,null,null,1,0,0]
["Surcharge Limit",null,null,{"$f":"IF(L30=10%,5000000,IF(L30=15%,10000000,IF(L30=25%,20000000,50000000)))","v":50000000}]
[{"$f":"Statement!G4","v":"New option u/s 115BAC"},"Fin._Year","Asst. Year","TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due","Rebate u/s 87A","Revised E.cess(adjusting 87A)","Revised Total Tax due",null,"Taxable Income 2023-24",null,null,null,{"$f":"E4","v":1820000},null,null,null,"Taxable Income 2024-25",null,null,null,{"$f":"S38","v":1820000}]
["New option u/s 115BAC","2020-21","2021-22",{"$f":"H10","v":283500},{"$f":"I10","v":0},{"$f":"J10","v":11340},{"$f":"K10","v":294840},"Not Defined",{"$f":"M12","v":0},{"$f":"H10","v":283500},{"$f":"IF($E$4>500000,0,IF($E$4>250000,IF(D39<12500,D39,12500),0))","v":0},{"$f":"IF(K39>0,ROUND((D39-K39)*0.04,0),F39)","v":11340},{"$f":"D39+E39-K39+L39","v":294840},null,"New tax rates",null,null,null,"Appl Amt","Balance","Tax","Tx credit","New tax rates",null,null,null,"Appl Amt","Balance","Tax","Tx credit"]
[null,"2023-24","2024-25",{"$f":"H21","v":246000},{"$f":"I21","v":0},{"$f":"J21","v":9840},{"$f":"K21","v":255840},"Not Defined",{"$f":"M23","v":0},{"$f":"IF(U48>0,U48,0)","v":246000},{"$f":"IF(V48>0,V48,0)","v":0},{"$f":"IF(K40>0,ROUND((D40-K40)*0.04,0),F40)","v":9840},{"$f":"J40-K40+L40","v":255840},null,0,300000,0,{"$f":"P40-O40","v":300000},{"$f":"MIN(U26,R40)","v":300000},{"$f":"S38-S40","v":1520000},{"$f":"S40*Q40","v":0},null,0,300000,0,{"$f":"X40-W40","v":300000},{"$f":"MIN(AC26,Z40)","v":300000},{"$f":"AA38-AA40","v":1520000},{"$f":"AA40*Y40","v":0}]
[null,"2024-25","2025-26",{"$f":"H32","v":236000},{"$f":"I32","v":0},{"$f":"J32","v":9440},{"$f":"K32","v":245440},"Not Defined",{"$f":"M34","v":0},{"$f":"IF(AC48>0,AC48,0)","v":236000},{"$f":"IF(AD48>0,AD48,0)","v":0},{"$f":"IF(K41>0,ROUND((D41-K41)*0.04,0),F41)","v":9440},{"$f":"J41-K41+L41","v":245440},null,{"$f":"P40+1","v":300001},600000,0.05,{"$f":"P41-O41+1","v":300000},{"$f":"MIN(T40,R41)","v":300000},{"$f":"T40-S41","v":1220000},15000,null,{"$f":"X40+1","v":300001},700000,0.05,{"$f":"X41-W41+1","v":400000},{"$f":"MIN(AB40,Z41)","v":400000},{"$f":"AB40-AA41","v":1120000},{"$f":"AA41*Y41","v":20000}]
["Existing Option",null,null,{"$f":"D39","v":283500},{"$f":"E39","v":0},11340,294840,"Not Defined",0,283500,0,11340,294840,null,{"$f":"P41+1","v":600001},900000,0.1,300000,{"$f":"MIN(T41,R42)","v":300000},{"$f":"T41-S42","v":920000},30000,null,{"$f":"X41+1","v":700001},1000000,0.1,{"$f":"X42-W42+1","v":300000},{"$f":"MIN(AB41,Z42)","v":300000},{"$f":"AB41-AA42","v":820000},{"$f":"AA42*Y42","v":30000}]
["Final Value",{"$f":"E2","v":"2024-25"},null,{"$f":"J43","v":236000},{"$f":"IF($E$2=\"2024-25\",E41,IF($E$2=\"2023-24\",E40,E39))","v":0},9440,245440,"Not Defined",0,236000,0,9440,245440]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P42+1","v":900001},1200000,0.15,300000,{"$f":"MIN(T42,R44)","v":300000},{"$f":"T42-S44","v":620000},45000,null,{"$f":"X42+1","v":1000001},1200000,0.15,{"$f":"X44-W44+1","v":200000},{"$f":"MIN(AB42,Z44)","v":200000},{"$f":"AB42-AA44","v":620000},{"$f":"AA44*Y44","v":30000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P44+1","v":1200001},1500000,0.2,300000,{"$f":"MIN(T44,R45)","v":300000},{"$f":"T44-S45","v":320000},60000,null,{"$f":"X44+1","v":1200001},1500000,0.2,{"$f":"X45-W45+1","v":300000},{"$f":"MIN(AB44,Z45)","v":300000},{"$f":"AB44-AA45","v":320000},{"$f":"AA45*Y45","v":60000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P45+1","v":1500001},10000000000,0.3,9998500000,{"$f":"MIN(T45,R46)","v":320000},{"$f":"T45-S46","v":0},96000,null,{"$f":"X45+1","v":1500001},10000000000,0.3,{"$f":"X46-W46+1","v":9998500000},{"$f":"MIN(AB45,Z46)","v":320000},{"$f":"AB45-AA46","v":0},{"$f":"AA46*Y46","v":96000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"T46","v":0},null,0,null,null,null,null,{"$f":"X47-W47+1","v":1},{"$f":"AB46","v":0},null,{"$f":"AA47*Y47","v":0}]
["Tax computation for Tax Calculator-compare",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U40:U47)","v":246000},{"$f":"IF(S26>700000,MAX(U48-(MIN(S26-700000,S48))/100%,0),MIN(IF(S26<=700000,25000,0),(U41+U42)))","v":0},null,null,null,null,null,null,{"$f":"SUM(AC40:AC47)","v":236000},{"$f":"IF(AA38>700000,MAX(AC48-(MIN(AA38-700000,AA48))/100%,0),MIN(IF(AA38<=700000,25000,0),(AC41+AC42)))","v":0}]
[null,"Financial Year",null,null,{"$f":"'Employee Data'!$G$5","v":"2024-25"}]
[null,"Tax Category",null,null,{"$f":"Statement!$C$5","v":"SENIOR CITIZEN"}]
[null,"Taxable Income",null,null,{"$f":"Compare!J69","v":1820000}]
[null,null,2020,{"$f":"C52+1","v":2021},null,"2020-21"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C52","v":2020},{"$f":"D52","v":2021},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"E51","v":1820000},{"$f":"VLOOKUP(H55,A55:C61,3)","v":0.3},{"$f":"INDEX(D55:D61,MATCH(I55,C55:C61,0))","v":1500000},{"$f":"INDEX(E55:E61,MATCH(I55,C55:C61,0))","v":187500},{"$f":"VLOOKUP(H55,'115BAC'!$AC$7:$AE$11,3)","v":0},0.04,0,{"$f":"IF($E$50=\"Male\",B55,B55)","v":250000},0,{"$f":"O55","v":250000},null,null,null,null,null,null,"Tax Income",{"$f":"L55","v":0},{"$f":"E51","v":1820000},{"$f":"IF(Z55=Z60,Y59,IF(Y55=Z59,Y58,IF(Y55=Z58,Y57,Y56)))","v":5000000},null,{"$f":"AD54+1","v":5000001},10000000,0.1]
[{"$f":"B55+1","v":250001},500000,0.05,{"$f":"B55","v":250000},{"$f":"(B56-B55)*C56","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O55+1","v":250001},500000,0.05,null,{"$f":"E50","v":"SENIOR CITIZEN"},null,{"$f":"INDEX(T57:T60,MATCH(R56,R57:R60,0))","v":283500},null,null,{"$f":"IF(Y55=37%,25%,IF(Y55=25%,15%,IF(Y55=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y58","v":20000000},null,{"$f":"AD55+1","v":10000001},20000000,0.15]
[500001,750000,0.1,500000,{"$f":"E56+(B57-B56)*C57","v":37500},0,0.04,{"$f":"IF(I55=C61,E60+ROUND((H55-J55),0)*I55,IF(I55=C60,E59+ROUND((H55-J55),0)*I55,IF(I55=C59,E58+ROUND((H55-J55),0)*I55,IF(I55=C58,E57+ROUND((H55-J55)*I55,0),IF(I55=C57,E56+ROUND((H55-J55)*I55,0),IF(I55=C56,E55+ROUND((H55-J55)*I55,0),E54+ROUND((H55-J55)*I55,0)))))))","v":283500},{"$f":"MIN(K59:L59)","v":0},{"$f":"ROUND(SUM(H57+I57)*M55,0)","v":11340},{"$f":"SUM(H57:J57)","v":294840},null,null,500001,750000,0.1,null,"Male",null,{"$f":"H57","v":283500},{"$f":"IF(AA55>1500000,187500+((AA55-1500000)*0.3),IF(AA55>1250000,125000+((AA55-1250000)*0.25),IF(AA55>1000000,75000+((AA55-1000000)*0.2),IF(AA55>750000,37500+((AA55-750000)*0.15),IF(AA55>500000,12500+((AA55-500000)*0.1),IF(AA55>250000,(AA55-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T57*$Y$55,0)","v":0},{"$f":"ROUND(U57*$W$56,0)","v":0},{"$f":"Y56+1","v":5000001},10000000,0.1,{"$f":"Z55-X57+1","v":-3180000},{"$f":"T57+V57-U57-W57","v":-954000},{"$f":"AD56+1","v":20000001},50000000,0.25]
[750001,1000000,0.15,750000,{"$f":"E57+(B58-B57)*C58","v":75000},0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",750001,1000000,0.15,null,"Female",null,{"$f":"T57","v":283500},{"$f":"IF(AA55>1500000,187500+((AA55-1500000)*0.3),IF(AA55>1250000,125000+((AA55-1250000)*0.25),IF(AA55>1000000,75000+((AA55-1000000)*0.2),IF(AA55>750000,37500+((AA55-750000)*0.15),IF(AA55>500000,12500+((AA55-500000)*0.1),IF(AA55>250000,(AA55-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T58*$Y$55,0)","v":0},{"$f":"ROUND(U58*$W$56,0)","v":0},{"$f":"Y57+1","v":10000001},20000000,0.15,null,{"$f":"T58+V58-U58-W58","v":-954000},{"$f":"AD57+1","v":50000001},null,0.37]
[1000001,1250000,0.2,1000000,{"$f":"E58+(B59-B58)*C59","v":125000},0.15,0.04,{"$f":"D62","v":50000000},{"$f":"IF(H55>H59,H55-H59,0)","v":0},{"$f":"IF(I59>0,ROUND(I59*I55,0),0)","v":0},{"$f":"IF(H59>=D62,Q59+(I59-J59),(I59-J59))","v":0},{"$f":"IF(H57>0,ROUND(H57*L55,0),0)","v":0},{"$f":"IF(K59>L59,0,L59-K59)","v":0},1000001,1250000,0.2,{"$f":"W57","v":0},"Senior Citizen",null,{"$f":"T58","v":283500},{"$f":"IF(AA55>1500000,187500+((AA55-1500000)*0.3),IF(AA55>1250000,125000+((AA55-1250000)*0.25),IF(AA55>1000000,75000+((AA55-1000000)*0.2),IF(AA55>750000,37500+((AA55-750000)*0.15),IF(AA55>500000,12500+((AA55-500000)*0.1),IF(AA55>250000,(AA55-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T59*$Y$55,0)","v":0},{"$f":"ROUND(U59*$W$56,0)","v":0},{"$f":"Y58+1","v":20000001},50000000,0.25]
[1250001,1500000,0.25,1250000,{"$f":"E59+(B60-B59)*C60","v":187500},0.25,0.04,null,null,null,null,null,null,1250001,1500000,0.25,null,"Very Senior Citizen",null,{"$f":"T59","v":283500},{"$f":"IF(AA55>1500000,187500+((AA55-1500000)*0.3),IF(AA55>1250000,125000+((AA55-1250000)*0.25),IF(AA55>1000000,75000+((AA55-1000000)*0.2),IF(AA55>750000,37500+((AA55-750000)*0.15),IF(AA55>500000,12500+((AA55-500000)*0.1),IF(AA55>250000,(AA55-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T60*$Y$55,0)","v":0},{"$f":"ROUND(U60*$W$56,0)","v":0},{"$f":"Y59+1","v":50000001},null,0.37]
[1500001,null,0.3,1500000,{"$f":"IF(J55=0,0,E60)","v":187500},0.37,0.04,null,null,null,null,null,null,1500001,0,0.3]
["Surcharge Limit",null,null,{"$f":"IF(L55=10%,5000000,IF(L55=15%,10000000,IF(L55=25%,20000000,50000000)))","v":50000000}]
[null,null,2023,{"$f":"C63+1","v":2024},null,"2023-24"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2023-24)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C63","v":2023},{"$f":"D63","v":2024},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,300000,0,{"$f":"IF($E$51<=B66,B66-0,B66)","v":300000},{"$f":"D66*C66","v":0},0,0,{"$f":"E51","v":1820000},{"$f":"VLOOKUP(H66,A66:C72,3)","v":0.3},{"$f":"INDEX(D66:D72,MATCH(I66,C66:C72,0))","v":320000},{"$f":"INDEX(E66:E72,MATCH(I66,C66:C72,0))","v":96000},{"$f":"VLOOKUP(H66,AC65:AE68,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B66,B66)","v":300000},{"$f":"IF($E$3=\"Male\",C66,C66)","v":0},{"$f":"O66","v":300000},null,null,null,null,null,null,"Tax Income",{"$f":"L66","v":0},{"$f":"E62","v":0},{"$f":"IF(Z66=Z71,Y70,IF(Y66=Z70,Y69,IF(Y66=Z69,Y68,Y67)))","v":0},null,{"$f":"AD65+1","v":5000001},10000000,0.1]
[{"$f":"B66","v":300000},600000,0.05,{"$f":"MAX(IF($E$51<=B67,$E$51-A67,B67-A67),IF($E$51>B66,,0))","v":300000},15000,0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O66+1","v":300001},600000,0.05,null,{"$f":"E50","v":"SENIOR CITIZEN"},null,{"$f":"INDEX(T68:T71,MATCH(R67,R68:R71,0))","v":246000},null,null,{"$f":"IF(Y66=37%,25%,IF(Y66=25%,15%,IF(Y66=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y69","v":20000000},null,{"$f":"AD66+1","v":10000001},20000000,0.15]
[{"$f":"B67","v":600000},900000,0.1,{"$f":"MAX(IF($E$51<=B68,$E$51-A68,B68-A68),IF($E$51>B67,,0))","v":300000},30000,0,0.04,{"$f":"E72","v":246000},{"$f":"MIN(K70:L70)","v":0},{"$f":"ROUND(SUM(H68+I68)*M66,0)","v":9840},{"$f":"SUM(H68:J68)","v":255840},null,null,600001,900000,0.1,null,"Male",null,{"$f":"H68","v":246000},{"$f":"IF(AA66>1500000,187500+((AA66-1500000)*0.3),IF(AA66>1250000,125000+((AA66-1250000)*0.25),IF(AA66>1000000,75000+((AA66-1000000)*0.2),IF(AA66>750000,37500+((AA66-750000)*0.15),IF(AA66>500000,12500+((AA66-500000)*0.1),IF(AA66>250000,(AA66-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T68*$Y$8,0)","v":0},{"$f":"ROUND(U68*$W$9,0)","v":0},5000001,10000000,0.1,{"$f":"Z66-X68+1","v":-5000000},{"$f":"T68+V68-U68-W68","v":246000},{"$f":"AD67+1","v":20000001},null,0.25]
[{"$f":"B68","v":900000},1200000,0.15,{"$f":"MAX(IF($E$51<=B69,$E$51-A69,B69-A69),IF($E$51>B68,,0))","v":300000},45000,0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",900001,1200000,0.15,null,"Female",null,{"$f":"T68","v":246000},{"$f":"IF(AA66>1500000,187500+((AA66-1500000)*0.3),IF(AA66>1250000,125000+((AA66-1250000)*0.25),IF(AA66>1000000,75000+((AA66-1000000)*0.2),IF(AA66>750000,37500+((AA66-750000)*0.15),IF(AA66>500000,12500+((AA66-500000)*0.1),IF(AA66>250000,(AA66-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T69*$Y$8,0)","v":0},{"$f":"ROUND(U69*$W$9,0)","v":0},10000001,20000000,0.15,null,{"$f":"T69+V69-U69-W69","v":246000}]
[{"$f":"B69","v":1200000},1500000,0.2,{"$f":"MAX(IF($E$51<=B70,$E$51-A70,B70-A70),IF($E$51>B69,,0))","v":300000},60000,0.15,0.04,{"$f":"D73","v":50000000},{"$f":"IF(H66>H70,H66-H70,0)","v":0},{"$f":"IF(I70>0,ROUND(I70*I66,0),0)","v":0},{"$f":"IF(H70>=D70,Q70+(I70-J70),(I70-J70))","v":0},{"$f":"IF(H68>0,ROUND(H68*L66,0),0)","v":0},{"$f":"IF(K70>L70,0,L70-K70)","v":0},1200001,1500000,0.2,{"$f":"W68","v":0},"Senior Citizen",null,{"$f":"T69","v":246000},{"$f":"IF(AA66>1500000,187500+((AA66-1500000)*0.3),IF(AA66>1250000,125000+((AA66-1250000)*0.25),IF(AA66>1000000,75000+((AA66-1000000)*0.2),IF(AA66>750000,37500+((AA66-750000)*0.15),IF(AA66>500000,12500+((AA66-500000)*0.1),IF(AA66>250000,(AA66-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T70*$Y$8,0)","v":0},{"$f":"ROUND(U70*$W$9,0)","v":0},20000001,null,0.15]
[{"$f":"B70","v":1500000},null,0.3,{"$f":"MAX(IF($E$51<=B71,$E$51-A71,B71-A71),IF($E$51>B70,$E$51-B70,0))","v":320000},96000,0.25,0.04,null,null,null,null,null,null,1500001,0,0.3,null,"Very Senior Citizen",null,{"$f":"T70","v":246000},{"$f":"IF(AA66>1500000,187500+((AA66-1500000)*0.3),IF(AA66>1250000,125000+((AA66-1250000)*0.25),IF(AA66>1000000,75000+((AA66-1000000)*0.2),IF(AA66>750000,37500+((AA66-750000)*0.15),IF(AA66>500000,12500+((AA66-500000)*0.1),IF(AA66>250000,(AA66-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T71*$Y$8,0)","v":0},{"$f":"ROUND(U71*$W$9,0)","v":0}]
[null,null,null,null,{"$f":"SUM(E66:E71)","v":246000},0.37,0.04,null,null,null,null,null,null,1,0,0]
["Surcharge Limit",null,null,{"$f":"IF(L66=10%,5000000,IF(L66=15%,10000000,IF(L66=25%,20000000,50000000)))","v":50000000}]
[null,null,2024,{"$f":"C74+1","v":2025},null,"2024-25"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2023-24)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C74","v":2024},{"$f":"D74","v":2025},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,300000,0,{"$f":"IF($E$51<=B77,B77-0,B77)","v":300000},{"$f":"D77*C77","v":0},0,0,{"$f":"H66","v":1820000},{"$f":"VLOOKUP(H77,A77:C83,3)","v":0.3},{"$f":"INDEX(D77:D83,MATCH(I77,C77:C83,0))","v":320000},{"$f":"INDEX(E77:E83,MATCH(I77,C77:C83,0))","v":96000},{"$f":"VLOOKUP(H77,AC76:AE79,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B77,B77)","v":300000},{"$f":"IF($E$3=\"Male\",C77,C77)","v":0},{"$f":"O77","v":300000},null,null,null,null,null,null,"Tax Income",{"$f":"L77","v":0},{"$f":"E73","v":0},{"$f":"IF(Z77=Z82,Y81,IF(Y77=Z81,Y80,IF(Y77=Z80,Y79,Y78)))","v":0},null,{"$f":"AD76+1","v":5000001},10000000,0.1]
[{"$f":"B77","v":300000},700000,0.05,{"$f":"MAX(IF($E$51<=B78,$E$51-A78,B78-A78),IF($E$51>B77,,0))","v":400000},20000,0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O77+1","v":300001},700000,0.05,null,{"$f":"E61","v":187500},null,{"$f":"INDEX(T79:T82,MATCH(R78,R79:R82,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Y77=37%,25%,IF(Y77=25%,15%,IF(Y77=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y80","v":20000000},null,{"$f":"AD77+1","v":10000001},20000000,0.15]
[{"$f":"B78","v":700000},1000000,0.1,{"$f":"MAX(IF($E$51<=B79,$E$51-A79,B79-A79),IF($E$51>B78,,0))","v":300000},30000,0,0.04,{"$f":"E83","v":236000},{"$f":"MIN(K81:L81)","v":0},{"$f":"ROUND(SUM(H79+I79)*M77,0)","v":9440},{"$f":"SUM(H79:J79)","v":245440},null,null,700001,1000000,0.1,null,"Male",null,{"$f":"H79","v":236000},{"$f":"IF(AA77>1500000,187500+((AA77-1500000)*0.3),IF(AA77>1250000,125000+((AA77-1250000)*0.25),IF(AA77>1000000,75000+((AA77-1000000)*0.2),IF(AA77>750000,37500+((AA77-750000)*0.15),IF(AA77>500000,12500+((AA77-500000)*0.1),IF(AA77>250000,(AA77-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T79*$Y$8,0)","v":0},{"$f":"ROUND(U79*$W$9,0)","v":0},5000001,10000000,0.1,{"$f":"Z77-X79+1","v":-5000000},{"$f":"T79+V79-U79-W79","v":236000},{"$f":"AD78+1","v":20000001},null,0.25]
[{"$f":"B79","v":1000000},1200000,0.15,{"$f":"MAX(IF($E$51<=B80,$E$51-A80,B80-A80),IF($E$51>B79,,0))","v":200000},30000,0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",1000001,1200000,0.15,null,"Female",null,{"$f":"T79","v":236000},{"$f":"IF(AA77>1500000,187500+((AA77-1500000)*0.3),IF(AA77>1250000,125000+((AA77-1250000)*0.25),IF(AA77>1000000,75000+((AA77-1000000)*0.2),IF(AA77>750000,37500+((AA77-750000)*0.15),IF(AA77>500000,12500+((AA77-500000)*0.1),IF(AA77>250000,(AA77-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T80*$Y$8,0)","v":0},{"$f":"ROUND(U80*$W$9,0)","v":0},10000001,20000000,0.15,null,{"$f":"T80+V80-U80-W80","v":236000}]
[{"$f":"B80","v":1200000},1500000,0.2,{"$f":"MAX(IF($E$51<=B81,$E$51-A81,B81-A81),IF($E$51>B80,,0))","v":300000},60000,0.15,0.04,{"$f":"D84","v":50000000},{"$f":"IF(H77>H81,H77-H81,0)","v":0},{"$f":"IF(I81>0,ROUND(I81*I77,0),0)","v":0},{"$f":"IF(H81>=D81,Q81+(I81-J81),(I81-J81))","v":0},{"$f":"IF(H79>0,ROUND(H79*L77,0),0)","v":0},{"$f":"IF(K81>L81,0,L81-K81)","v":0},1200001,1500000,0.2,{"$f":"W79","v":0},"Senior Citizen",null,{"$f":"T80","v":236000},{"$f":"IF(AA77>1500000,187500+((AA77-1500000)*0.3),IF(AA77>1250000,125000+((AA77-1250000)*0.25),IF(AA77>1000000,75000+((AA77-1000000)*0.2),IF(AA77>750000,37500+((AA77-750000)*0.15),IF(AA77>500000,12500+((AA77-500000)*0.1),IF(AA77>250000,(AA77-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T81*$Y$8,0)","v":0},{"$f":"ROUND(U81*$W$9,0)","v":0},20000001,null,0.15]
[{"$f":"B81","v":1500000},null,0.3,{"$f":"MAX(IF($E$51<=B82,$E$51-A82,B82-A82),IF($E$51>B81,$E$51-B81,0))","v":320000},96000,0.25,0.04,null,null,null,null,null,null,1500001,0,0.3,null,"Very Senior Citizen",null,{"$f":"T81","v":236000},{"$f":"IF(AA77>1500000,187500+((AA77-1500000)*0.3),IF(AA77>1250000,125000+((AA77-1250000)*0.25),IF(AA77>1000000,75000+((AA77-1000000)*0.2),IF(AA77>750000,37500+((AA77-750000)*0.15),IF(AA77>500000,12500+((AA77-500000)*0.1),IF(AA77>250000,(AA77-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T82*$Y$8,0)","v":0},{"$f":"ROUND(U82*$W$9,0)","v":0}]
[null,null,null,null,{"$f":"SUM(E77:E82)","v":236000},null,0.04,null,null,null,null,null,null,1,0,0]
["Surcharge Limit",null,null,{"$f":"IF(L77=10%,5000000,IF(L77=15%,10000000,IF(L77=25%,20000000,50000000)))","v":50000000}]
[{"$f":"IF(E49=\"2020-21\",Statement!$G$4,\"Existing Option\")","v":"Existing Option"},"Fin._Year","Asst. Year","TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due","Rebate u/s 87A","Revised E.cess(adjusting 87A)","Revised Total Tax due",null,"Taxable Income 2023-24",null,null,null,{"$f":"E51","v":1820000},null,null,null,"Taxable Income 2024-25",null,null,null,{"$f":"S85","v":1820000}]
["New option u/s 115BAC","2020-21","2021-22",{"$f":"H57","v":283500},{"$f":"I57","v":0},{"$f":"J57","v":11340},{"$f":"K57","v":294840},"Not Defined",{"$f":"M59","v":0},{"$f":"H57","v":283500},{"$f":"IF($E$51>500000,0,IF($E$4>250000,IF(D86<12500,D86,12500),0))","v":0},{"$f":"IF(K86>0,ROUND((D86-K86)*0.04,0),F86)","v":11340},{"$f":"D86+E86-K86+L86","v":294840},null,"New tax rates",null,null,null,"Appl Amt","Balance","Tax","Tx credit","New tax rates",null,null,null,"Appl Amt","Balance","Tax","Tx credit"]
[null,"2023-24","2024-25",{"$f":"H68","v":246000},{"$f":"I68","v":0},{"$f":"J68","v":9840},{"$f":"K68","v":255840},"Not Defined",{"$f":"M70","v":0},{"$f":"IF(U94>0,U94,0)","v":246000},{"$f":"IF(V94>0,V94,0)","v":0},{"$f":"IF(K87>0,ROUND((D87-K87)*0.04,0),F87)","v":9840},{"$f":"J87-K87+L87","v":255840},null,0,300000,0,{"$f":"P87-O87","v":300000},{"$f":"MIN(U73,R87)","v":300000},{"$f":"S85-S87","v":1520000},{"$f":"S87*Q87","v":0},null,0,300000,0,{"$f":"X87-W87","v":300000},{"$f":"MIN(AC73,Z87)","v":300000},{"$f":"AA85-AA87","v":1520000},{"$f":"AA87*Y87","v":0}]
["Existing Option","2024-25","2025-26",{"$f":"H79","v":236000},{"$f":"I79","v":0},{"$f":"J79","v":9440},{"$f":"K79","v":245440},"Not Defined",{"$f":"M81","v":0},{"$f":"IF(AC94>0,AC94,0)","v":236000},{"$f":"IF(AD94>0,AD94,0)","v":0},{"$f":"IF(K88>0,ROUND((D88-K88)*0.04,0),F88)","v":9440},{"$f":"J88-K88+L88","v":245440},null,{"$f":"P87+1","v":300001},600000,0.05,{"$f":"P88-O88+1","v":300000},{"$f":"MIN(T87,R88)","v":300000},{"$f":"T87-S88","v":1220000},15000,null,{"$f":"X87+1","v":300001},700000,0.05,{"$f":"X88-W88+1","v":400000},{"$f":"MIN(AB87,Z88)","v":400000},{"$f":"AB87-AA88","v":1120000},20000]
[null,null,null,{"$f":"D86","v":283500},{"$f":"E86","v":0},11340,294840,"Not Defined",0,283500,0,11340,294840,null,{"$f":"P88+1","v":600001},900000,0.1,300000,{"$f":"MIN(T88,R89)","v":300000},{"$f":"T88-S89","v":920000},30000,null,{"$f":"X88+1","v":700001},1000000,0.1,300000,{"$f":"MIN(AB88,Z89)","v":300000},{"$f":"AB88-AA89","v":820000},30000]
["Final Value",null,null,{"$f":"J90","v":236000},{"$f":"IF($E$49=\"2024-25\",E88,IF($E$49=\"2023-24\",E87,E86))","v":0},9440,245440,"Not Defined",0,236000,0,9440,245440,null,{"$f":"P89+1","v":900001},1200000,0.15,300000,{"$f":"MIN(T89,R90)","v":300000},{"$f":"T89-S90","v":620000},45000,null,{"$f":"X89+1","v":1000001},1200000,0.15,200000,{"$f":"MIN(AB89,Z90)","v":200000},{"$f":"AB89-AA90","v":620000},30000]
["Marginal Releif",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P90+1","v":1200001},1500000,0.2,300000,{"$f":"MIN(T90,R91)","v":300000},{"$f":"T90-S91","v":320000},60000,null,{"$f":"X90+1","v":1200001},1500000,0.2,300000,{"$f":"MIN(AB90,Z91)","v":300000},{"$f":"AB90-AA91","v":320000},60000]
["(","After allowed  Marginal relief ","Rs.",{"$f":"I90","v":0},")",{"$f":"CONCATENATE(A92,\"  \",F91,\"  \",E92)","v":"(    )"},null,null,null,null,null,null,null,null,{"$f":"P91+1","v":1500001},10000000000,0.3,9998500000,{"$f":"MIN(T91,R92)","v":320000},{"$f":"T91-S92","v":0},96000,null,{"$f":"X91+1","v":1500001},10000000000,0.3,9998500000,{"$f":"MIN(AB91,Z92)","v":320000},{"$f":"AB91-AA92","v":0},96000]
[{"$f":"CONCATENATE(A92,\"  \",B92,\" \",C92,\"  \",D92,\" \",E92)","v":"(  After allowed  Marginal relief  Rs.  0 )"},null,null,{"$f":"IF(E86>0,CONCATENATE(\"(\",\"Including net surcharge amt.\",\"Rs.\",E86,\")\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"T92","v":0},null,0,null,null,null,null,1,{"$f":"AB92","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U87:U93)","v":246000},{"$f":"IF(S73>700000,MAX(U94-(MIN(S85-700000,S94))/100%,0),MIN(IF(S85<=700000,25000,0),(U88+U89)))","v":0},null,null,null,null,null,null,{"$f":"SUM(AC87:AC93)","v":236000},{"$f":"IF(AA85>700000,MAX(AC94-(MIN(AA85-700000,AA94))/100%,0),MIN(IF(AA85<=700000,25000,0),(AC88+AC89)))","v":0}]
[]
["Tax computation for Tax Calculator-TAX CALCULATION"]
[null,"Financial Year",null,null,{"$f":"'Tax Calculation'!$C$4","v":"2024-25"}]
[null,"Tax Category",null,null,{"$f":"'Tax Calculation'!$E$4","v":"MALE"}]
[null,"Taxable Income",null,null,{"$f":"'Tax Calculation'!J89","v":805000}]
[null,null,2020,{"$f":"C100+1","v":2021},null,"2020-21"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C100","v":2020},{"$f":"D100","v":2021},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"E99","v":805000},{"$f":"VLOOKUP(H103,A103:C109,3)","v":0.15},{"$f":"INDEX(D103:D109,MATCH(I103,C103:C109,0))","v":750000},{"$f":"INDEX(E103:E109,MATCH(I103,C103:C109,0))","v":75000},{"$f":"VLOOKUP(H103,'115BAC'!$AC$7:$AE$11,3)","v":0},0.04,0,{"$f":"IF($E$98=\"Male\",B103,B103)","v":250000},{"$f":"IF($E$98=\"Male\",C103,C103)","v":0},{"$f":"O103","v":250000},null,null,null,null,null,null,"Tax Income",{"$f":"L103","v":0},{"$f":"E99","v":805000},{"$f":"IF(Z103=Z108,Y107,IF(Y103=Z107,Y106,IF(Y103=Z106,Y105,Y104)))","v":5000000},null,{"$f":"AD102+1","v":5000001},10000000,0.1]
[{"$f":"B103+1","v":250001},500000,0.05,{"$f":"B103","v":250000},{"$f":"(B104-B103)*C104","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O103+1","v":250001},{"$f":"IF($E$98=\"Male\",B104,B104)","v":500000},{"$f":"IF($E$98=\"Male\",C104,C104)","v":0.05},null,{"$f":"E98","v":"MALE"},null,{"$f":"INDEX(T105:T108,MATCH(R104,R105:R108,0))","v":45750},null,null,{"$f":"IF(Y103=37%,25%,IF(Y103=25%,15%,IF(Y103=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y106","v":20000000},null,{"$f":"AD103+1","v":10000001},20000000,0.15]
[500001,750000,0.1,500000,{"$f":"E104+(B105-B104)*C105","v":37500},0,0.04,{"$f":"IF(I103=C109,E108+ROUND((H103-J103),0)*I103,IF(I103=C108,E107+ROUND((H103-J103),0)*I103,IF(I103=C107,E106+ROUND((H103-J103),0)*I103,IF(I103=C106,E105+ROUND((H103-J103)*I103,0),IF(I103=C105,E104+ROUND((H103-J103)*I103,0),IF(I103=C104,E103+ROUND((H103-J103)*I103,0),E102+ROUND((H103-J103)*I103,0)))))))","v":45750},{"$f":"MIN(K107:L107)","v":0},{"$f":"ROUND(SUM(H105+I105)*M103,0)","v":1830},{"$f":"SUM(H105:J105)","v":47580},null,null,500001,750000,0.1,null,"Male",null,{"$f":"H105","v":45750},{"$f":"IF(AA103>1500000,187500+((AA103-1500000)*0.3),IF(AA103>1250000,125000+((AA103-1250000)*0.25),IF(AA103>1000000,75000+((AA103-1000000)*0.2),IF(AA103>750000,37500+((AA103-750000)*0.15),IF(AA103>500000,12500+((AA103-500000)*0.1),IF(AA103>250000,(AA103-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T105*$Y$103,0)","v":0},{"$f":"ROUND(U105*$W$104,0)","v":0},{"$f":"Y104+1","v":5000001},10000000,0.1,{"$f":"Z103-X105+1","v":-4195000},{"$f":"T105+V105-U105-W105","v":-1191750},{"$f":"AD104+1","v":20000001},50000000,0.25]
[750001,1000000,0.15,750000,{"$f":"E105+(B106-B105)*C106","v":75000},0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",750001,1000000,0.15,null,"Female",null,{"$f":"T105","v":45750},{"$f":"IF(AA103>1500000,187500+((AA103-1500000)*0.3),IF(AA103>1250000,125000+((AA103-1250000)*0.25),IF(AA103>1000000,75000+((AA103-1000000)*0.2),IF(AA103>750000,37500+((AA103-750000)*0.15),IF(AA103>500000,12500+((AA103-500000)*0.1),IF(AA103>250000,(AA103-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T106*$Y$103,0)","v":0},{"$f":"ROUND(U106*$W$104,0)","v":0},{"$f":"Y105+1","v":10000001},20000000,0.15,null,{"$f":"T106+V106-U106-W106","v":-1191750},{"$f":"AD105+1","v":50000001},null,0.37]
[1000001,1250000,0.2,1000000,{"$f":"E106+(B107-B106)*C107","v":125000},0.15,0.04,{"$f":"D110","v":50000000},{"$f":"IF(H103>H107,H103-H107,0)","v":0},{"$f":"IF(I107>0,ROUND(I107*I103,0),0)","v":0},{"$f":"IF(H107>=D110,Q107+(I107-J107),(I107-J107))","v":0},{"$f":"IF(H105>0,ROUND(H105*L103,0),0)","v":0},{"$f":"IF(K107>L107,0,L107-K107)","v":0},1000001,1250000,0.2,{"$f":"W105","v":0},"Senior Citizen",null,{"$f":"T106","v":45750},{"$f":"IF(AA103>1500000,187500+((AA103-1500000)*0.3),IF(AA103>1250000,125000+((AA103-1250000)*0.25),IF(AA103>1000000,75000+((AA103-1000000)*0.2),IF(AA103>750000,37500+((AA103-750000)*0.15),IF(AA103>500000,12500+((AA103-500000)*0.1),IF(AA103>250000,(AA103-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T107*$Y$103,0)","v":0},{"$f":"ROUND(U107*$W$104,0)","v":0},{"$f":"Y106+1","v":20000001},50000000,0.25]
[1250001,1500000,0.25,1250000,{"$f":"E107+(B108-B107)*C108","v":187500},0.25,0.04,null,null,null,null,null,null,1250001,1500000,0.25,null,"Very Senior Citizen",null,{"$f":"T107","v":45750},{"$f":"IF(AA103>1500000,187500+((AA103-1500000)*0.3),IF(AA103>1250000,125000+((AA103-1250000)*0.25),IF(AA103>1000000,75000+((AA103-1000000)*0.2),IF(AA103>750000,37500+((AA103-750000)*0.15),IF(AA103>500000,12500+((AA103-500000)*0.1),IF(AA103>250000,(AA103-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T108*$Y$103,0)","v":0},{"$f":"ROUND(U108*$W$104,0)","v":0},{"$f":"Y107+1","v":50000001},null,0.37]
[1500001,null,0.3,1500000,{"$f":"IF(J103=0,0,E108)","v":187500},0.37,0.04,null,null,null,null,null,null,1500001,0,0.3]
["Surcharge Limit",null,null,{"$f":"IF(L103=10%,5000000,IF(L103=15%,10000000,IF(L103=25%,20000000,50000000)))","v":50000000}]
[null,null,2023,{"$f":"C111+1","v":2024},null,"2023-24"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2023-24)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C111","v":2023},{"$f":"D111","v":2024},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,300000,0,{"$f":"IF($E$99<=B114,B114-0,B114)","v":300000},{"$f":"D114*C114","v":0},0,0,{"$f":"E99","v":805000},{"$f":"VLOOKUP(H114,A114:C120,3)","v":0.1},{"$f":"INDEX(D114:D120,MATCH(I114,C114:C120,0))","v":205000},{"$f":"INDEX(E114:E120,MATCH(I114,C114:C120,0))","v":20500},{"$f":"VLOOKUP(H114,AC113:AE116,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B114,B114)","v":300000},{"$f":"IF($E$3=\"Male\",C114,C114)","v":0},{"$f":"O114","v":300000},null,null,null,null,null,null,"Tax Income",{"$f":"L114","v":0},{"$f":"E110","v":0},{"$f":"IF(Z114=Z119,Y118,IF(Y114=Z118,Y117,IF(Y114=Z117,Y116,Y115)))","v":0},null,{"$f":"AD113+1","v":5000001},10000000,0.1]
[{"$f":"B114","v":300000},600000,0.05,{"$f":"MAX(IF($E$99<=B115,$E$99-A115,B115-A115),IF($E$99>B114,,0))","v":300000},15000,0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O114+1","v":300001},600000,0.05,null,{"$f":"E98","v":"MALE"},null,{"$f":"INDEX(T116:T119,MATCH(R115,R116:R119,0))","v":35500},null,null,{"$f":"IF(Y114=37%,25%,IF(Y114=25%,15%,IF(Y114=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y117","v":20000000},null,{"$f":"AD114+1","v":10000001},20000000,0.15]
[{"$f":"B115","v":600000},900000,0.1,{"$f":"MAX(IF($E$99<=B116,$E$99-A116,B116-A116),IF($E$99>B115,,0))","v":205000},20500,0,0.04,{"$f":"E120","v":35500},{"$f":"MIN(K118:L118)","v":0},{"$f":"ROUND(SUM(H116+I116)*M114,0)","v":1420},{"$f":"SUM(H116:J116)","v":36920},null,null,600001,900000,0.1,null,"Male",null,{"$f":"H116","v":35500},{"$f":"IF(AA114>1500000,187500+((AA114-1500000)*0.3),IF(AA114>1250000,125000+((AA114-1250000)*0.25),IF(AA114>1000000,75000+((AA114-1000000)*0.2),IF(AA114>750000,37500+((AA114-750000)*0.15),IF(AA114>500000,12500+((AA114-500000)*0.1),IF(AA114>250000,(AA114-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T116*$Y$8,0)","v":0},{"$f":"ROUND(U116*$W$9,0)","v":0},5000001,10000000,0.1,{"$f":"Z114-X116+1","v":-5000000},{"$f":"T116+V116-U116-W116","v":35500},{"$f":"AD115+1","v":20000001},null,0.25]
[{"$f":"B116","v":900000},1200000,0.15,{"$f":"MAX(IF($E$99<=B117,$E$99-A117,B117-A117),IF($E$99>B116,,0))","v":0},0,0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",900001,1200000,0.15,null,"Female",null,{"$f":"T116","v":35500},{"$f":"IF(AA114>1500000,187500+((AA114-1500000)*0.3),IF(AA114>1250000,125000+((AA114-1250000)*0.25),IF(AA114>1000000,75000+((AA114-1000000)*0.2),IF(AA114>750000,37500+((AA114-750000)*0.15),IF(AA114>500000,12500+((AA114-500000)*0.1),IF(AA114>250000,(AA114-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T117*$Y$8,0)","v":0},{"$f":"ROUND(U117*$W$9,0)","v":0},10000001,20000000,0.15,null,{"$f":"T117+V117-U117-W117","v":35500}]
[{"$f":"B117","v":1200000},1500000,0.2,{"$f":"MAX(IF($E$99<=B118,$E$99-A118,B118-A118),IF($E$99>B117,,0))","v":0},0,0.15,0.04,{"$f":"D121","v":50000000},{"$f":"IF(H114>H118,H114-H118,0)","v":0},{"$f":"IF(I118>0,ROUND(I118*I114,0),0)","v":0},{"$f":"IF(H118>=D118,Q118+(I118-J118),(I118-J118))","v":0},{"$f":"IF(H116>0,ROUND(H116*L114,0),0)","v":0},{"$f":"IF(K118>L118,0,L118-K118)","v":0},1200001,1500000,0.2,{"$f":"W116","v":0},"Senior Citizen",null,{"$f":"T117","v":35500},{"$f":"IF(AA114>1500000,187500+((AA114-1500000)*0.3),IF(AA114>1250000,125000+((AA114-1250000)*0.25),IF(AA114>1000000,75000+((AA114-1000000)*0.2),IF(AA114>750000,37500+((AA114-750000)*0.15),IF(AA114>500000,12500+((AA114-500000)*0.1),IF(AA114>250000,(AA114-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T118*$Y$8,0)","v":0},{"$f":"ROUND(U118*$W$9,0)","v":0},20000001,null,0.15]
[{"$f":"B118","v":1500000},null,0.3,{"$f":"MAX(IF($E$99<=B119,$E$99-A119,B119-A119),IF($E$99>B118,$E$99-B118,0))","v":0},0,0.25,0.04,null,null,null,null,null,null,1500001,0,0.3,null,"Very Senior Citizen",null,{"$f":"T118","v":35500},{"$f":"IF(AA114>1500000,187500+((AA114-1500000)*0.3),IF(AA114>1250000,125000+((AA114-1250000)*0.25),IF(AA114>1000000,75000+((AA114-1000000)*0.2),IF(AA114>750000,37500+((AA114-750000)*0.15),IF(AA114>500000,12500+((AA114-500000)*0.1),IF(AA114>250000,(AA114-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T119*$Y$8,0)","v":0},{"$f":"ROUND(U119*$W$9,0)","v":0}]
[null,null,null,null,{"$f":"SUM(E114:E119)","v":35500},0.37,0.04,null,null,null,null,null,null,1,0,0]
["Surcharge Limit",null,null,{"$f":"IF(L114=10%,5000000,IF(L114=15%,10000000,IF(L114=25%,20000000,50000000)))","v":50000000}]
[null,null,2024,{"$f":"C122+1","v":2025},null,"2024-25"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2023-24)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C122","v":2024},{"$f":"D122","v":2025},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,300000,0,{"$f":"IF($E$99<=B125,B125-0,B125)","v":300000},{"$f":"D125*C125","v":0},0,0,{"$f":"H114","v":805000},{"$f":"VLOOKUP(H125,A125:C131,3)","v":0.1},{"$f":"INDEX(D125:D131,MATCH(I125,C125:C131,0))","v":105000},{"$f":"INDEX(E125:E131,MATCH(I125,C125:C131,0))","v":10500},{"$f":"VLOOKUP(H125,AC124:AE127,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B125,B125)","v":300000},{"$f":"IF($E$3=\"Male\",C125,C125)","v":0},{"$f":"O125","v":300000},null,null,null,null,null,null,"Tax Income",{"$f":"L125","v":0},{"$f":"E121","v":0},{"$f":"IF(Z125=Z130,Y129,IF(Y125=Z129,Y128,IF(Y125=Z128,Y127,Y126)))","v":0},null,{"$f":"AD124+1","v":5000001},10000000,0.1]
[{"$f":"B125","v":300000},700000,0.05,{"$f":"MAX(IF($E$99<=B126,$E$99-A126,B126-A126),IF($E$99>B125,,0))","v":400000},20000,0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O125+1","v":300001},700000,0.05,null,{"$f":"E109","v":187500},null,{"$f":"INDEX(T127:T130,MATCH(R126,R127:R130,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Y125=37%,25%,IF(Y125=25%,15%,IF(Y125=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y128","v":20000000},null,{"$f":"AD125+1","v":10000001},20000000,0.15]
[{"$f":"B126","v":700000},1000000,0.1,{"$f":"MAX(IF($E$99<=B127,$E$99-A127,B127-A127),IF($E$99>B126,,0))","v":105000},10500,0,0.04,{"$f":"E131","v":30500},{"$f":"MIN(K129:L129)","v":0},{"$f":"ROUND(SUM(H127+I127)*M125,0)","v":1220},{"$f":"SUM(H127:J127)","v":31720},null,null,700001,1000000,0.1,null,"Male",null,{"$f":"H127","v":30500},{"$f":"IF(AA125>1500000,187500+((AA125-1500000)*0.3),IF(AA125>1250000,125000+((AA125-1250000)*0.25),IF(AA125>1000000,75000+((AA125-1000000)*0.2),IF(AA125>750000,37500+((AA125-750000)*0.15),IF(AA125>500000,12500+((AA125-500000)*0.1),IF(AA125>250000,(AA125-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T127*$Y$8,0)","v":0},{"$f":"ROUND(U127*$W$9,0)","v":0},5000001,10000000,0.1,{"$f":"Z125-X127+1","v":-5000000},{"$f":"T127+V127-U127-W127","v":30500},{"$f":"AD126+1","v":20000001},null,0.25]
[{"$f":"B127","v":1000000},1200000,0.15,{"$f":"MAX(IF($E$99<=B128,$E$99-A128,B128-A128),IF($E$99>B127,,0))","v":0},0,0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",1000001,1200000,0.15,null,"Female",null,{"$f":"T127","v":30500},{"$f":"IF(AA125>1500000,187500+((AA125-1500000)*0.3),IF(AA125>1250000,125000+((AA125-1250000)*0.25),IF(AA125>1000000,75000+((AA125-1000000)*0.2),IF(AA125>750000,37500+((AA125-750000)*0.15),IF(AA125>500000,12500+((AA125-500000)*0.1),IF(AA125>250000,(AA125-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T128*$Y$8,0)","v":0},{"$f":"ROUND(U128*$W$9,0)","v":0},10000001,20000000,0.15,null,{"$f":"T128+V128-U128-W128","v":30500}]
[{"$f":"B128","v":1200000},1500000,0.2,{"$f":"MAX(IF($E$99<=B129,$E$99-A129,B129-A129),IF($E$99>B128,,0))","v":0},0,0.15,0.04,{"$f":"D132","v":50000000},{"$f":"IF(H125>H129,H125-H129,0)","v":0},{"$f":"IF(I129>0,ROUND(I129*I125,0),0)","v":0},{"$f":"IF(H129>=D129,Q129+(I129-J129),(I129-J129))","v":0},{"$f":"IF(H127>0,ROUND(H127*L125,0),0)","v":0},{"$f":"IF(K129>L129,0,L129-K129)","v":0},1200001,1500000,0.2,{"$f":"W127","v":0},"Senior Citizen",null,{"$f":"T128","v":30500},{"$f":"IF(AA125>1500000,187500+((AA125-1500000)*0.3),IF(AA125>1250000,125000+((AA125-1250000)*0.25),IF(AA125>1000000,75000+((AA125-1000000)*0.2),IF(AA125>750000,37500+((AA125-750000)*0.15),IF(AA125>500000,12500+((AA125-500000)*0.1),IF(AA125>250000,(AA125-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T129*$Y$8,0)","v":0},{"$f":"ROUND(U129*$W$9,0)","v":0},20000001,null,0.15]
[{"$f":"B129","v":1500000},null,0.3,{"$f":"MAX(IF($E$99<=B130,$E$99-A130,B130-A130),IF($E$99>B129,$E$99-B129,0))","v":0},0,0.25,0.04,null,null,null,null,null,null,1500001,0,0.3,null,"Very Senior Citizen",null,{"$f":"T129","v":30500},{"$f":"IF(AA125>1500000,187500+((AA125-1500000)*0.3),IF(AA125>1250000,125000+((AA125-1250000)*0.25),IF(AA125>1000000,75000+((AA125-1000000)*0.2),IF(AA125>750000,37500+((AA125-750000)*0.15),IF(AA125>500000,12500+((AA125-500000)*0.1),IF(AA125>250000,(AA125-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T130*$Y$8,0)","v":0},{"$f":"ROUND(U130*$W$9,0)","v":0}]
[null,null,null,null,{"$f":"SUM(E125:E130)","v":30500},null,0.04,null,null,null,null,null,null,1,0,0]
["Surcharge Limit",null,null,{"$f":"IF(L125=10%,5000000,IF(L125=15%,10000000,IF(L125=25%,20000000,50000000)))","v":50000000}]
[{"$f":"IF(E97=\"2020-21\",Statement!$G$4,\"Existing Option\")","v":"Existing Option"},"Fin._Year","Asst. Year","TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due","Rebate u/s 87A","Revised E.cess(adjusting 87A)","Revised Total Tax due",null,"Taxable Income 2023-24",null,null,null,{"$f":"E99","v":805000},null,null,null,"Taxable Income 2024-25",null,null,null,{"$f":"S133","v":805000}]
["New option u/s 115BAC","2020-21","2021-22",{"$f":"H105","v":45750},{"$f":"I105","v":0},{"$f":"J105","v":1830},{"$f":"K105","v":47580},"Not Defined",{"$f":"M107","v":0},{"$f":"H105","v":45750},{"$f":"IF($E$99>500000,0,IF($E$4>250000,IF(D134<12500,D134,12500),0))","v":0},{"$f":"IF(K134>0,ROUND((D134-K134)*0.04,0),F134)","v":1830},{"$f":"D134+E134-K134+L134","v":47580},null,"New tax rates",null,null,null,"Appl Amt","Balance","Tax","Tx credit","New tax rates",null,null,null,"Appl Amt","Balance","Tax","Tx credit"]
[null,"2023-24","2024-25",{"$f":"H116","v":35500},{"$f":"I116","v":0},{"$f":"J116","v":1420},{"$f":"K116","v":36920},"Not Defined",{"$f":"M118","v":0},{"$f":"IF(U142>0,U142,0)","v":35500},{"$f":"IF(V142>0,V142,0)","v":0},{"$f":"IF(K135>0,ROUND((D135-K135)*0.04,0),F135)","v":1420},{"$f":"J135-K135+L135","v":36920},null,0,300000,0,{"$f":"P135-O135","v":300000},{"$f":"MIN(U121,R135)","v":300000},{"$f":"S133-S135","v":505000},{"$f":"S135*Q135","v":0},null,0,300000,0,{"$f":"X135-W135","v":300000},{"$f":"MIN(AC121,Z135)","v":300000},{"$f":"AA133-AA135","v":505000},{"$f":"AA135*Y135","v":0}]
["Existing Option","2024-25","2025-26",{"$f":"H127","v":30500},{"$f":"I127","v":0},{"$f":"J127","v":1220},{"$f":"K127","v":31720},"Not Defined",{"$f":"M129","v":0},{"$f":"IF(AC142>0,AC142,0)","v":30500},{"$f":"IF(AD142>0,AD142,0)","v":0},{"$f":"IF(K136>0,ROUND((D136-K136)*0.04,0),F136)","v":1220},{"$f":"J136-K136+L136","v":31720},null,{"$f":"P135+1","v":300001},600000,0.05,{"$f":"P136-O136+1","v":300000},{"$f":"MIN(T135,R136)","v":300000},{"$f":"T135-S136","v":205000},15000,null,{"$f":"X135+1","v":300001},700000,0.05,{"$f":"X136-W136+1","v":400000},{"$f":"MIN(AB135,Z136)","v":400000},{"$f":"AB135-AA136","v":105000},20000]
[null,null,null,{"$f":"D134","v":45750},{"$f":"E134","v":0},1830,47580,"Not Defined",0,45750,0,1830,47580,null,{"$f":"P136+1","v":600001},900000,0.1,300000,{"$f":"MIN(T136,R137)","v":205000},{"$f":"T136-S137","v":0},20500,null,{"$f":"X136+1","v":700001},1000000,0.1,300000,{"$f":"MIN(AB136,Z137)","v":105000},{"$f":"AB136-AA137","v":0},10500]
["Final Value",null,null,{"$f":"J138","v":30500},{"$f":"IF($E$97=\"2024-25\",E136,IF($E$97=\"2023-24\",E135,E134))","v":0},1220,31720,"Not Defined",0,30500,0,1220,31720,null,{"$f":"P137+1","v":900001},1200000,0.15,300000,{"$f":"MIN(T137,R138)","v":0},{"$f":"T137-S138","v":0},0,null,{"$f":"X137+1","v":1000001},1200000,0.15,200000,{"$f":"MIN(AB137,Z138)","v":0},{"$f":"AB137-AA138","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P138+1","v":1200001},1500000,0.2,300000,{"$f":"MIN(T138,R139)","v":0},{"$f":"T138-S139","v":0},0,null,{"$f":"X138+1","v":1200001},1500000,0.2,300000,{"$f":"MIN(AB138,Z139)","v":0},{"$f":"AB138-AA139","v":0},0]
["Marginal Releif",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P139+1","v":1500001},10000000000,0.3,9998500000,{"$f":"MIN(T139,R140)","v":0},{"$f":"T139-S140","v":0},0,null,{"$f":"X139+1","v":1500001},10000000000,0.3,9998500000,{"$f":"MIN(AB139,Z140)","v":0},{"$f":"AB139-AA140","v":0},0]
["(","After allowed  Marginal relief ","Rs.",{"$f":"I138","v":0},")",{"$f":"CONCATENATE(A141,\"  \",F140,\"  \",E141)","v":"(    )"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"T140","v":0},null,0,null,null,null,null,1,{"$f":"AB140","v":0},null,0]
[{"$f":"CONCATENATE(A141,\"  \",B141,\" \",C141,\"  \",D141,\" \",E141)","v":"(  After allowed  Marginal relief  Rs.  0 )"},null,null,{"$f":"IF(E134>0,CONCATENATE(\"(\",\"Including net surcharge amt.\",\"Rs.\",E134,\")\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U135:U141)","v":35500},{"$f":"IF(S121>700000,MAX(U142-(MIN(S133-700000,S142))/100%,0),MIN(IF(S133<=700000,25000,0),(U136+U137)))","v":0},null,null,null,null,null,null,{"$f":"SUM(AC135:AC141)","v":30500},{"$f":"IF(AA133>700000,MAX(AC142-(MIN(AA133-700000,AA142))/100%,0),MIN(IF(AA133<=700000,25000,0),(AC136+AC137)))","v":0}]
[]
[]
[]
["Tax computation for Tax Calculator-Miny tax calculator"]
[{"$f":"'Mini Tax Calculator'!$E$5","v":"New option u/s 115BAC"},"Financial Year",null,null,{"$f":"'Mini Tax Calculator'!$E$6","v":"2024-25"}]
[null,"Tax Category",null,null,{"$f":"'Mini Tax Calculator'!$E$7","v":"Male"}]
[null,"Taxable Income",null,null,{"$f":"'Mini Tax Calculator'!E12","v":1827000}]
[null,null,2020,{"$f":"C150+1","v":2021},null,"2020-21"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C150","v":2020},{"$f":"D150","v":2021},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"E149","v":1827000},{"$f":"VLOOKUP(H153,A153:C159,3)","v":0.3},{"$f":"INDEX(D153:D159,MATCH(I153,C153:C159,0))","v":1500000},{"$f":"INDEX(E153:E159,MATCH(I153,C153:C159,0))","v":187500},{"$f":"VLOOKUP(H153,'115BAC'!$AC$7:$AE$11,3)","v":0},0.04,0,{"$f":"IF($E$148=\"Male\",B153,B153)","v":250000},0,{"$f":"O153","v":250000},null,null,null,null,null,null,"Tax Income",{"$f":"L153","v":0},{"$f":"E149","v":1827000},{"$f":"IF(Z153=Z158,Y157,IF(Y153=Z157,Y156,IF(Y153=Z156,Y155,Y154)))","v":5000000},null,{"$f":"AD152+1","v":5000001},10000000,0.1]
[{"$f":"B153+1","v":250001},500000,0.05,{"$f":"B153","v":250000},{"$f":"(B154-B153)*C154","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O153+1","v":250001},500000,0.05,null,{"$f":"E148","v":"Male"},null,{"$f":"INDEX(T155:T158,MATCH(R154,R155:R158,0))","v":285600},null,null,{"$f":"IF(Y153=37%,25%,IF(Y153=25%,15%,IF(Y153=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y156","v":20000000},null,{"$f":"AD153+1","v":10000001},20000000,0.15]
[500001,750000,0.1,500000,{"$f":"E154+(B155-B154)*C155","v":37500},0,0.04,{"$f":"IF(I153=C159,E158+ROUND((H153-J153),0)*I153,IF(I153=C158,E157+ROUND((H153-J153),0)*I153,IF(I153=C157,E156+ROUND((H153-J153),0)*I153,IF(I153=C156,E155+ROUND((H153-J153)*I153,0),IF(I153=C155,E154+ROUND((H153-J153)*I153,0),IF(I153=C154,E153+ROUND((H153-J153)*I153,0),E152+ROUND((H153-J153)*I153,0)))))))","v":285600},{"$f":"MIN(K157:L157)","v":0},{"$f":"ROUND(SUM(H155+I155)*M153,0)","v":11424},{"$f":"SUM(H155:J155)","v":297024},null,null,500001,750000,0.1,null,"Male",null,{"$f":"H155","v":285600},{"$f":"IF(AA153>=1500000,187500+((AA153-1500000)*0.3),IF(AA153>1250000,125000+((AA153-1250000)*0.25),IF(AA153>=1000000,75000+((AA153-1000000)*0.2),IF(AA153>=750000,37500+((AA153-750000)*0.15),IF(AA153>=500000,12500+((AA153-500000)*0.1),IF(AA153>=250000,(AA153-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T155*$Y$153,0)","v":0},{"$f":"ROUND(U155*$W$154,0)","v":0},{"$f":"Y154+1","v":5000001},10000000,0.1,{"$f":"Z153-X155+1","v":-3173000},{"$f":"T155+V155-U155-W155","v":-951900},{"$f":"AD154+1","v":20000001},50000000,0.25]
[750001,1000000,0.15,750000,{"$f":"E155+(B156-B155)*C156","v":75000},0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",750001,1000000,0.15,null,"Female",null,{"$f":"T155","v":285600},{"$f":"IF(AA153>1500000,187500+((AA153-1500000)*0.3),IF(AA153>1250000,125000+((AA153-1250000)*0.25),IF(AA153>1000000,75000+((AA153-1000000)*0.2),IF(AA153>750000,37500+((AA153-750000)*0.15),IF(AA153>500000,12500+((AA153-500000)*0.1),IF(AA153>250000,(AA153-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T156*$Y$153,0)","v":0},{"$f":"ROUND(U156*$W$154,0)","v":0},{"$f":"Y155+1","v":10000001},20000000,0.15,null,{"$f":"T156+V156-U156-W156","v":-951900},{"$f":"AD155+1","v":50000001},null,0.37]
[1000001,1250000,0.2,1000000,{"$f":"E156+(B157-B156)*C157","v":125000},0.15,0.04,{"$f":"D160","v":50000000},{"$f":"IF(H153>H157,H153-H157,0)","v":0},{"$f":"IF(I157>0,ROUND(I157*I153,0),0)","v":0},{"$f":"IF(H157>=D160,Q157+(I157-J157),(I157-J157))","v":0},{"$f":"IF(H155>0,ROUND(H155*L153,0),0)","v":0},{"$f":"IF(K157>L157,0,L157-K157)","v":0},1000001,1250000,0.2,{"$f":"W155","v":0},"Senior Citizen",null,{"$f":"T156","v":285600},{"$f":"IF(AA153>1500000,187500+((AA153-1500000)*0.3),IF(AA153>1250000,125000+((AA153-1250000)*0.25),IF(AA153>1000000,75000+((AA153-1000000)*0.2),IF(AA153>750000,37500+((AA153-750000)*0.15),IF(AA153>500000,12500+((AA153-500000)*0.1),IF(AA153>250000,(AA153-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T157*$Y$153,0)","v":0},{"$f":"ROUND(U157*$W$154,0)","v":0},{"$f":"Y156+1","v":20000001},50000000,0.25]
[1250001,1500000,0.25,1250000,{"$f":"E157+(B158-B157)*C158","v":187500},0.25,0.04,null,null,null,null,null,null,1250001,1500000,0.25,null,"Very Senior Citizen",null,{"$f":"T157","v":285600},{"$f":"IF(AA153>1500000,187500+((AA153-1500000)*0.3),IF(AA153>1250000,125000+((AA153-1250000)*0.25),IF(AA153>1000000,75000+((AA153-1000000)*0.2),IF(AA153>750000,37500+((AA153-750000)*0.15),IF(AA153>500000,12500+((AA153-500000)*0.1),IF(AA153>250000,(AA153-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T158*$Y$153,0)","v":0},{"$f":"ROUND(U158*$W$154,0)","v":0},{"$f":"Y157+1","v":50000001},null,0.37]
[1500001,null,0.3,1500000,{"$f":"IF(J153=0,0,E158)","v":187500},0.37,0.04,null,null,null,null,null,null,1500001,0,0.3]
["Surcharge Limit",null,null,{"$f":"IF(L153=10%,5000000,IF(L153=15%,10000000,IF(L153=25%,20000000,50000000)))","v":50000000}]
[null,null,2023,{"$f":"C161+1","v":2024},null,"2023-24"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2023-24)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C161","v":2023},{"$f":"D161","v":2024},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,300000,0,{"$f":"IF($E$149<=B164,B164-0,B164)","v":300000},{"$f":"D164*C164","v":0},0,0,{"$f":"E149","v":1827000},{"$f":"VLOOKUP(H164,A164:C170,3)","v":0.3},{"$f":"INDEX(D164:D170,MATCH(I164,C164:C170,0))","v":327000},{"$f":"INDEX(E164:E170,MATCH(I164,C164:C170,0))","v":98100},{"$f":"VLOOKUP(H164,AC163:AE166,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B164,B164)","v":300000},{"$f":"IF($E$3=\"Male\",C164,C164)","v":0},{"$f":"O164","v":300000},null,null,null,null,null,null,"Tax Income",{"$f":"L164","v":0},{"$f":"E160","v":0},{"$f":"IF(Z164=Z169,Y168,IF(Y164=Z168,Y167,IF(Y164=Z167,Y166,Y165)))","v":0},null,{"$f":"AD163+1","v":5000001},10000000,0.1]
[{"$f":"B164","v":300000},600000,0.05,{"$f":"MAX(IF($E$149<=B165,$E$149-A165,B165-A165),IF($E$149>B164,,0))","v":300000},15000,0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O164+1","v":300001},600000,0.05,null,{"$f":"E148","v":"Male"},null,{"$f":"INDEX(T166:T169,MATCH(R165,R166:R169,0))","v":248100},null,null,{"$f":"IF(Y164=37%,25%,IF(Y164=25%,15%,IF(Y164=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y167","v":20000000},null,{"$f":"AD164+1","v":10000001},20000000,0.15]
[{"$f":"B165","v":600000},900000,0.1,{"$f":"MAX(IF($E$149<=B166,$E$149-A166,B166-A166),IF($E$149>B165,,0))","v":300000},30000,0,0.04,{"$f":"E170","v":248100},{"$f":"MIN(K168:L168)","v":0},{"$f":"ROUND(SUM(H166+I166)*M164,0)","v":9924},{"$f":"SUM(H166:J166)","v":258024},null,null,600001,900000,0.1,null,"Male",null,{"$f":"H166","v":248100},{"$f":"IF(AA164>1500000,187500+((AA164-1500000)*0.3),IF(AA164>1250000,125000+((AA164-1250000)*0.25),IF(AA164>1000000,75000+((AA164-1000000)*0.2),IF(AA164>750000,37500+((AA164-750000)*0.15),IF(AA164>500000,12500+((AA164-500000)*0.1),IF(AA164>250000,(AA164-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T166*$Y$8,0)","v":0},{"$f":"ROUND(U166*$W$9,0)","v":0},5000001,10000000,0.1,{"$f":"Z164-X166+1","v":-5000000},{"$f":"T166+V166-U166-W166","v":248100},{"$f":"AD165+1","v":20000001},null,0.25]
[{"$f":"B166","v":900000},1200000,0.15,{"$f":"MAX(IF($E$149<=B167,$E$149-A167,B167-A167),IF($E$149>B166,,0))","v":300000},45000,0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",900001,1200000,0.15,null,"Female",null,{"$f":"T166","v":248100},{"$f":"IF(AA164>1500000,187500+((AA164-1500000)*0.3),IF(AA164>1250000,125000+((AA164-1250000)*0.25),IF(AA164>1000000,75000+((AA164-1000000)*0.2),IF(AA164>750000,37500+((AA164-750000)*0.15),IF(AA164>500000,12500+((AA164-500000)*0.1),IF(AA164>250000,(AA164-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T167*$Y$8,0)","v":0},{"$f":"ROUND(U167*$W$9,0)","v":0},10000001,20000000,0.15,null,{"$f":"T167+V167-U167-W167","v":248100}]
[{"$f":"B167","v":1200000},1500000,0.2,{"$f":"MAX(IF($E$149<=B168,$E$149-A168,B168-A168),IF($E$149>B167,,0))","v":300000},60000,0.15,0.04,{"$f":"D171","v":50000000},{"$f":"IF(H164>H168,H164-H168,0)","v":0},{"$f":"IF(I168>0,ROUND(I168*I164,0),0)","v":0},{"$f":"IF(H168>=D168,Q168+(I168-J168),(I168-J168))","v":0},{"$f":"IF(H166>0,ROUND(H166*L164,0),0)","v":0},{"$f":"IF(K168>L168,0,L168-K168)","v":0},1200001,1500000,0.2,{"$f":"W166","v":0},"Senior Citizen",null,{"$f":"T167","v":248100},{"$f":"IF(AA164>1500000,187500+((AA164-1500000)*0.3),IF(AA164>1250000,125000+((AA164-1250000)*0.25),IF(AA164>1000000,75000+((AA164-1000000)*0.2),IF(AA164>750000,37500+((AA164-750000)*0.15),IF(AA164>500000,12500+((AA164-500000)*0.1),IF(AA164>250000,(AA164-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T168*$Y$8,0)","v":0},{"$f":"ROUND(U168*$W$9,0)","v":0},20000001,null,0.15]
[{"$f":"B168","v":1500000},null,0.3,{"$f":"MAX(IF($E$149<=B169,$E$149-A169,B169-A169),IF($E$149>B168,$E$149-B168,0))","v":327000},98100,0.25,0.04,null,null,null,null,null,null,1500001,0,0.3,null,"Very Senior Citizen",null,{"$f":"T168","v":248100},{"$f":"IF(AA164>1500000,187500+((AA164-1500000)*0.3),IF(AA164>1250000,125000+((AA164-1250000)*0.25),IF(AA164>1000000,75000+((AA164-1000000)*0.2),IF(AA164>750000,37500+((AA164-750000)*0.15),IF(AA164>500000,12500+((AA164-500000)*0.1),IF(AA164>250000,(AA164-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T169*$Y$8,0)","v":0},{"$f":"ROUND(U169*$W$9,0)","v":0}]
[null,null,null,null,{"$f":"SUM(E164:E169)","v":248100},null,0.04,null,null,null,null,null,null,1,0,0]
["Surcharge Limit",null,null,{"$f":"IF(L164=10%,5000000,IF(L164=15%,10000000,IF(L164=25%,20000000,50000000)))","v":50000000}]
[null,null,2024,{"$f":"C172+1","v":2025},null,"2024-25"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2023-24)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C172","v":2024},{"$f":"D172","v":2025},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,300000,0,{"$f":"IF($E$149<=B175,B175-0,B175)","v":300000},{"$f":"D175*C175","v":0},0,0,{"$f":"H164","v":1827000},{"$f":"VLOOKUP(H175,A175:C181,3)","v":0.3},{"$f":"INDEX(D175:D181,MATCH(I175,C175:C181,0))","v":327000},{"$f":"INDEX(E175:E181,MATCH(I175,C175:C181,0))","v":98100},{"$f":"VLOOKUP(H175,AC174:AE177,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B175,B175)","v":300000},{"$f":"IF($E$3=\"Male\",C175,C175)","v":0},{"$f":"O175","v":300000},null,null,null,null,null,null,"Tax Income",{"$f":"L175","v":0},{"$f":"E171","v":0},{"$f":"IF(Z175=Z180,Y179,IF(Y175=Z179,Y178,IF(Y175=Z178,Y177,Y176)))","v":0},null,{"$f":"AD174+1","v":5000001},10000000,0.1]
[{"$f":"B175","v":300000},700000,0.05,{"$f":"MAX(IF($E$149<=B176,$E$149-A176,B176-A176),IF($E$149>B175,,0))","v":400000},20000,0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O175+1","v":300001},700000,0.05,null,{"$f":"E159","v":187500},null,{"$f":"INDEX(T177:T180,MATCH(R176,R177:R180,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Y175=37%,25%,IF(Y175=25%,15%,IF(Y175=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y178","v":20000000},null,{"$f":"AD175+1","v":10000001},20000000,0.15]
[{"$f":"B176","v":700000},1000000,0.1,{"$f":"MAX(IF($E$149<=B177,$E$149-A177,B177-A177),IF($E$149>B176,,0))","v":300000},30000,0,0.04,{"$f":"E181","v":238100},{"$f":"MIN(K179:L179)","v":0},{"$f":"ROUND(SUM(H177+I177)*M175,0)","v":9524},{"$f":"SUM(H177:J177)","v":247624},null,null,700001,1000000,0.1,null,"Male",null,{"$f":"H177","v":238100},{"$f":"IF(AA175>1500000,187500+((AA175-1500000)*0.3),IF(AA175>1250000,125000+((AA175-1250000)*0.25),IF(AA175>1000000,75000+((AA175-1000000)*0.2),IF(AA175>750000,37500+((AA175-750000)*0.15),IF(AA175>500000,12500+((AA175-500000)*0.1),IF(AA175>250000,(AA175-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T177*$Y$8,0)","v":0},{"$f":"ROUND(U177*$W$9,0)","v":0},5000001,10000000,0.1,{"$f":"Z175-X177+1","v":-5000000},{"$f":"T177+V177-U177-W177","v":238100},{"$f":"AD176+1","v":20000001},null,0.25]
[{"$f":"B177","v":1000000},1200000,0.15,{"$f":"MAX(IF($E$149<=B178,$E$149-A178,B178-A178),IF($E$149>B177,,0))","v":200000},30000,0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",1000001,1200000,0.15,null,"Female",null,{"$f":"T177","v":238100},{"$f":"IF(AA175>1500000,187500+((AA175-1500000)*0.3),IF(AA175>1250000,125000+((AA175-1250000)*0.25),IF(AA175>1000000,75000+((AA175-1000000)*0.2),IF(AA175>750000,37500+((AA175-750000)*0.15),IF(AA175>500000,12500+((AA175-500000)*0.1),IF(AA175>250000,(AA175-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T178*$Y$8,0)","v":0},{"$f":"ROUND(U178*$W$9,0)","v":0},10000001,20000000,0.15,null,{"$f":"T178+V178-U178-W178","v":238100}]
[{"$f":"B178","v":1200000},1500000,0.2,{"$f":"MAX(IF($E$149<=B179,$E$149-A179,B179-A179),IF($E$149>B178,,0))","v":300000},60000,0.15,0.04,{"$f":"D182","v":50000000},{"$f":"IF(H175>H179,H175-H179,0)","v":0},{"$f":"IF(I179>0,ROUND(I179*I175,0),0)","v":0},{"$f":"IF(H179>=D179,Q179+(I179-J179),(I179-J179))","v":0},{"$f":"IF(H177>0,ROUND(H177*L175,0),0)","v":0},{"$f":"IF(K179>L179,0,L179-K179)","v":0},1200001,1500000,0.2,{"$f":"W177","v":0},"Senior Citizen",null,{"$f":"T178","v":238100},{"$f":"IF(AA175>1500000,187500+((AA175-1500000)*0.3),IF(AA175>1250000,125000+((AA175-1250000)*0.25),IF(AA175>1000000,75000+((AA175-1000000)*0.2),IF(AA175>750000,37500+((AA175-750000)*0.15),IF(AA175>500000,12500+((AA175-500000)*0.1),IF(AA175>250000,(AA175-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T179*$Y$8,0)","v":0},{"$f":"ROUND(U179*$W$9,0)","v":0},20000001,null,0.15]
[{"$f":"B179","v":1500000},null,0.3,{"$f":"MAX(IF($E$149<=B180,$E$149-A180,B180-A180),IF($E$149>B179,$E$149-B179,0))","v":327000},98100,0.25,0.04,null,null,null,null,null,null,1500001,0,0.3,null,"Very Senior Citizen",null,{"$f":"T179","v":238100},{"$f":"IF(AA175>1500000,187500+((AA175-1500000)*0.3),IF(AA175>1250000,125000+((AA175-1250000)*0.25),IF(AA175>1000000,75000+((AA175-1000000)*0.2),IF(AA175>750000,37500+((AA175-750000)*0.15),IF(AA175>500000,12500+((AA175-500000)*0.1),IF(AA175>250000,(AA175-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T180*$Y$8,0)","v":0},{"$f":"ROUND(U180*$W$9,0)","v":0}]
[null,null,null,null,{"$f":"SUM(E175:E180)","v":238100},null,0.04,null,null,null,null,null,null,1,0,0]
["Surcharge Limit",null,null,{"$f":"IF(L175=10%,5000000,IF(L175=15%,10000000,IF(L175=25%,20000000,50000000)))","v":50000000}]
[{"$f":"IF(E147=\"2020-21\",'Mini Tax Calculator'!$E$5,\"Existing Option\")","v":"Existing Option"},"Fin._Year","Asst. Year","TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due","Rebate u/s 87A","Revised E.cess(adjusting 87A)","Revised Total Tax due",null,"Taxable Income 2023-24",null,null,null,{"$f":"E149","v":1827000},null,null,null,"Taxable Income 2024-25",null,null,null,{"$f":"S183","v":1827000}]
["New option u/s 115BAC","2020-21","2021-22",{"$f":"H155","v":285600},{"$f":"I155","v":0},{"$f":"J155","v":11424},{"$f":"K155","v":297024},"Not Defined",{"$f":"M157","v":0},{"$f":"H155","v":285600},{"$f":"IF($E$149>500000,0,IF($E$4>250000,IF(D184<12500,D184,12500),0))","v":0},{"$f":"IF(K184>0,ROUND((D184-K184)*0.04,0),F184)","v":11424},{"$f":"D184+E184-K184+L184","v":297024},null,"New tax rates",null,null,null,"Appl Amt","Balance","Tax","Tx credit","New tax rates",null,null,null,"Appl Amt","Balance","Tax","Tx credit"]
[null,"2023-24","2024-25",{"$f":"H166","v":248100},{"$f":"I166","v":0},{"$f":"J166","v":9924},{"$f":"K166","v":258024},"Not Defined",{"$f":"M168","v":0},{"$f":"IF(U192>0,U192,0)","v":248100},{"$f":"IF(V192>0,V192,0)","v":0},{"$f":"IF(K185>0,ROUND((D185-K185)*0.04,0),F185)","v":9924},{"$f":"D185+E185-K185+L185","v":258024},null,0,300000,0,{"$f":"P185-O185","v":300000},{"$f":"MIN(U171,R185)","v":300000},{"$f":"S183-S185","v":1527000},{"$f":"S185*Q185","v":0},null,0,300000,0,{"$f":"X185-W185","v":300000},{"$f":"MIN(AC171,Z185)","v":300000},{"$f":"AA183-AA185","v":1527000},{"$f":"AA185*Y185","v":0}]
["Existing Option","2024-25","2025-26",{"$f":"H177","v":238100},{"$f":"I177","v":0},{"$f":"J177","v":9524},{"$f":"K177","v":247624},"Not Defined",{"$f":"M179","v":0},{"$f":"IF(AC192>0,AC192,0)","v":238100},{"$f":"IF(AD192>0,AD192,0)","v":0},{"$f":"IF(K186>0,ROUND((D186-K186)*0.04,0),F186)","v":9524},{"$f":"D186+E186-K186+L186","v":247624},null,{"$f":"P185+1","v":300001},600000,0.05,{"$f":"P186-O186+1","v":300000},{"$f":"MIN(T185,R186)","v":300000},{"$f":"T185-S186","v":1227000},15000,null,{"$f":"X185+1","v":300001},700000,0.05,{"$f":"X186-W186+1","v":400000},{"$f":"MIN(AB185,Z186)","v":400000},{"$f":"AB185-AA186","v":1127000},20000]
[null,null,null,{"$f":"D184","v":285600},{"$f":"E184","v":0},11424,297024,"Not Defined",0,285600,0,11424,297024,null,{"$f":"P186+1","v":600001},900000,0.1,300000,{"$f":"MIN(T186,R187)","v":300000},{"$f":"T186-S187","v":927000},30000,null,{"$f":"X186+1","v":700001},1000000,0.1,300000,{"$f":"MIN(AB186,Z187)","v":300000},{"$f":"AB186-AA187","v":827000},30000]
["Final Value",null,null,{"$f":"J188","v":238100},{"$f":"IF($E$147=\"2024-25\",E186,IF($E$147=\"2023-24\",E185,E184))","v":0},9524,247624,"Not Defined",0,238100,0,9524,247624,null,{"$f":"P187+1","v":900001},1200000,0.15,300000,{"$f":"MIN(T187,R188)","v":300000},{"$f":"T187-S188","v":627000},45000,null,{"$f":"X187+1","v":1000001},1200000,0.15,200000,{"$f":"MIN(AB187,Z188)","v":200000},{"$f":"AB187-AA188","v":627000},30000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P188+1","v":1200001},1500000,0.2,300000,{"$f":"MIN(T188,R189)","v":300000},{"$f":"T188-S189","v":327000},60000,null,{"$f":"X188+1","v":1200001},1500000,0.2,300000,{"$f":"MIN(AB188,Z189)","v":300000},{"$f":"AB188-AA189","v":327000},60000]
["Marginal Releif",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P189+1","v":1500001},10000000000,0.3,9998500000,{"$f":"MIN(T189,R190)","v":327000},{"$f":"T189-S190","v":0},98100,null,{"$f":"X189+1","v":1500001},10000000000,0.3,9998500000,{"$f":"MIN(AB189,Z190)","v":327000},{"$f":"AB189-AA190","v":0},98100]
["(","After allowed  Marginal relief ","Rs.",{"$f":"I188","v":0},")",{"$f":"CONCATENATE(A191,\"  \",F190,\"  \",E191)","v":"(    )"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"T190","v":0},null,0,null,null,null,null,1,{"$f":"AB190","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U185:U191)","v":248100},{"$f":"IF(S171>700000,MAX(U192-(MIN(S183-700000,S192))/100%,0),MIN(IF(S183<=700000,25000,0),(U186+U187)))","v":0},null,null,null,null,null,null,{"$f":"SUM(AC185:AC191)","v":238100},{"$f":"IF(AA183>700000,MAX(AC192-(MIN(AA183-700000,AA192))/100%,0),MIN(IF(AA183<=700000,25000,0),(AC186+AC187)))","v":0}]
[]
[]
["Tax computation for Tax Calculator-form 16"]
[{"$f":"'Form no 16'!K4","v":"New option u/s 115BAC"},"Financial Year",null,null,{"$f":"'Form no 16'!F4","v":"2024-25"}]
[null,"Tax Category",null,null,{"$f":"'Form no 16'!$E$5","v":"SENIOR CITIZEN"}]
[null,"Taxable Income",null,null,{"$f":"'Form no 16'!$W$178","v":1775000}]
[null,null,2020,{"$f":"C199+1","v":2021},null,"2020-21"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C199","v":2020},{"$f":"D199","v":2021},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"E198","v":1775000},{"$f":"VLOOKUP(H202,A202:C208,3)","v":0.3},{"$f":"INDEX(D202:D208,MATCH(I202,C202:C208,0))","v":1500000},{"$f":"INDEX(E202:E208,MATCH(I202,C202:C208,0))","v":187500},{"$f":"VLOOKUP(H202,'115BAC'!$AC$7:$AE$11,3)","v":0},0.04,0,{"$f":"IF($E$197=\"Male\",B202,B202)","v":250000},{"$f":"IF($E$197=\"Male\",C202,C202)","v":0},{"$f":"O202","v":250000},null,null,null,null,null,null,"Tax Income",{"$f":"L202","v":0},{"$f":"E198","v":1775000},{"$f":"IF(Z202=Z207,Y206,IF(Y202=Z206,Y205,IF(Y202=Z205,Y204,Y203)))","v":5000000},null,{"$f":"AD201+1","v":5000001},10000000,0.1]
[{"$f":"B202+1","v":250001},500000,0.05,{"$f":"B202","v":250000},{"$f":"(B203-B202)*C203","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O202+1","v":250001},{"$f":"IF($E$197=\"Male\",B203,B203)","v":500000},{"$f":"IF($E$197=\"Male\",C203,C203)","v":0.05},null,{"$f":"E197","v":"SENIOR CITIZEN"},null,{"$f":"INDEX(T204:T207,MATCH(R203,R204:R207,0))","v":270000},null,null,{"$f":"IF(Y202=37%,25%,IF(Y202=25%,15%,IF(Y202=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y205","v":20000000},null,{"$f":"AD202+1","v":10000001},20000000,0.15]
[500001,750000,0.1,500000,{"$f":"E203+(B204-B203)*C204","v":37500},0,0.04,{"$f":"IF(I202=C208,E207+ROUND((H202-J202),0)*I202,IF(I202=C207,E206+ROUND((H202-J202),0)*I202,IF(I202=C206,E205+ROUND((H202-J202),0)*I202,IF(I202=C205,E204+ROUND((H202-J202)*I202,0),IF(I202=C204,E203+ROUND((H202-J202)*I202,0),IF(I202=C203,E202+ROUND((H202-J202)*I202,0),E201+ROUND((H202-J202)*I202,0)))))))","v":270000},{"$f":"MIN(K206:L206)","v":0},{"$f":"ROUND(SUM(H204+I204)*M202,0)","v":10800},{"$f":"SUM(H204:J204)","v":280800},null,null,500001,750000,0.1,null,"Male",null,{"$f":"H204","v":270000},{"$f":"IF(AA202>1500000,187500+((AA202-1500000)*0.3),IF(AA202>1250000,125000+((AA202-1250000)*0.25),IF(AA202>1000000,75000+((AA202-1000000)*0.2),IF(AA202>750000,37500+((AA202-750000)*0.15),IF(AA202>500000,12500+((AA202-500000)*0.1),IF(AA202>250000,(AA202-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T204*$Y$202,0)","v":0},{"$f":"ROUND(U204*$W$203,0)","v":0},{"$f":"Y203+1","v":5000001},10000000,0.1,{"$f":"Z202-X204+1","v":-3225000},{"$f":"T204+V204-U204-W204","v":-967500},{"$f":"AD203+1","v":20000001},50000000,0.25]
[750001,1000000,0.15,750000,{"$f":"E204+(B205-B204)*C205","v":75000},0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",750001,1000000,0.15,null,"Female",null,{"$f":"T204","v":270000},{"$f":"IF(AA202>1500000,187500+((AA202-1500000)*0.3),IF(AA202>1250000,125000+((AA202-1250000)*0.25),IF(AA202>1000000,75000+((AA202-1000000)*0.2),IF(AA202>750000,37500+((AA202-750000)*0.15),IF(AA202>500000,12500+((AA202-500000)*0.1),IF(AA202>250000,(AA202-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T205*$Y$202,0)","v":0},{"$f":"ROUND(U205*$W$203,0)","v":0},{"$f":"Y204+1","v":10000001},20000000,0.15,null,{"$f":"T205+V205-U205-W205","v":-967500},{"$f":"AD204+1","v":50000001},null,0.37]
[1000001,1250000,0.2,1000000,{"$f":"E205+(B206-B205)*C206","v":125000},0.15,0.04,{"$f":"D209","v":50000000},{"$f":"IF(H202>H206,H202-H206,0)","v":0},{"$f":"IF(I206>0,ROUND(I206*I202,0),0)","v":0},{"$f":"IF(H206>=D209,Q206+(I206-J206),(I206-J206))","v":0},{"$f":"IF(H204>0,ROUND(H204*L202,0),0)","v":0},{"$f":"IF(K206>L206,0,L206-K206)","v":0},1000001,1250000,0.2,{"$f":"W204","v":0},"Senior Citizen",null,{"$f":"T205","v":270000},{"$f":"IF(AA202>1500000,187500+((AA202-1500000)*0.3),IF(AA202>1250000,125000+((AA202-1250000)*0.25),IF(AA202>1000000,75000+((AA202-1000000)*0.2),IF(AA202>750000,37500+((AA202-750000)*0.15),IF(AA202>500000,12500+((AA202-500000)*0.1),IF(AA202>250000,(AA202-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T206*$Y$202,0)","v":0},{"$f":"ROUND(U206*$W$203,0)","v":0},{"$f":"Y205+1","v":20000001},50000000,0.25]
[1250001,1500000,0.25,1250000,{"$f":"E206+(B207-B206)*C207","v":187500},0.25,0.04,null,null,null,null,null,null,1250001,1500000,0.25,null,"Very Senior Citizen",null,{"$f":"T206","v":270000},{"$f":"IF(AA202>1500000,187500+((AA202-1500000)*0.3),IF(AA202>1250000,125000+((AA202-1250000)*0.25),IF(AA202>1000000,75000+((AA202-1000000)*0.2),IF(AA202>750000,37500+((AA202-750000)*0.15),IF(AA202>500000,12500+((AA202-500000)*0.1),IF(AA202>250000,(AA202-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T207*$Y$202,0)","v":0},{"$f":"ROUND(U207*$W$203,0)","v":0},{"$f":"Y206+1","v":50000001},null,0.37]
[1500001,null,0.3,1500000,{"$f":"IF(J202=0,0,E207)","v":187500},0.37,0.04,null,null,null,null,null,null,1500001,0,0.3]
["Surcharge Limit",null,null,{"$f":"IF(L202=10%,5000000,IF(L202=15%,10000000,IF(L202=25%,20000000,50000000)))","v":50000000}]
[null,null,2023,{"$f":"C210+1","v":2024},null,"2023-24"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2023-24)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C210","v":2023},{"$f":"D210","v":2024},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,300000,0,{"$f":"IF($E$198<=B213,B213-0,B213)","v":300000},{"$f":"D213*C213","v":0},0,0,{"$f":"E198","v":1775000},{"$f":"VLOOKUP(H213,A213:C219,3)","v":0.3},{"$f":"INDEX(D213:D219,MATCH(I213,C213:C219,0))","v":275000},{"$f":"INDEX(E213:E219,MATCH(I213,C213:C219,0))","v":82500},{"$f":"VLOOKUP(H213,AC212:AE215,3)","v":0},0.04,0,{"$f":"IF($E$197=\"Male\",B213,B213)","v":300000},0,{"$f":"O213","v":300000},null,null,null,null,null,null,"Tax Income",{"$f":"L213","v":0},{"$f":"E209","v":0},{"$f":"IF(Z213=Z218,Y217,IF(Y213=Z217,Y216,IF(Y213=Z216,Y215,Y214)))","v":0},null,{"$f":"AD212+1","v":5000001},10000000,0.1]
[{"$f":"B213","v":300000},600000,0.05,{"$f":"MAX(IF($E$198<=B214,$E$198-A214,B214-A214),IF($E$198>B213,,0))","v":300000},15000,0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O213+1","v":300001},600000,0.05,null,{"$f":"E197","v":"SENIOR CITIZEN"},null,{"$f":"INDEX(T215:T218,MATCH(R214,R215:R218,0))","v":232500},null,null,{"$f":"IF(Y213=37%,25%,IF(Y213=25%,15%,IF(Y213=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y216","v":20000000},null,{"$f":"AD213+1","v":10000001},20000000,0.15]
[{"$f":"B214","v":600000},900000,0.1,{"$f":"MAX(IF($E$198<=B215,$E$198-A215,B215-A215),IF($E$198>B214,,0))","v":300000},30000,0,0.04,{"$f":"E219","v":232500},{"$f":"MIN(K217:L217)","v":0},{"$f":"ROUND(SUM(H215+I215)*M213,0)","v":9300},{"$f":"SUM(H215:J215)","v":241800},null,null,600001,900000,0.1,null,"Male",null,{"$f":"H215","v":232500},{"$f":"IF(AA213>1500000,187500+((AA213-1500000)*0.3),IF(AA213>1250000,125000+((AA213-1250000)*0.25),IF(AA213>1000000,75000+((AA213-1000000)*0.2),IF(AA213>750000,37500+((AA213-750000)*0.15),IF(AA213>500000,12500+((AA213-500000)*0.1),IF(AA213>250000,(AA213-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T215*$Y$8,0)","v":0},{"$f":"ROUND(U215*$W$9,0)","v":0},5000001,10000000,0.1,{"$f":"Z213-X215+1","v":-5000000},{"$f":"T215+V215-U215-W215","v":232500},{"$f":"AD214+1","v":20000001},null,0.25]
[{"$f":"B215","v":900000},1200000,0.15,{"$f":"MAX(IF($E$198<=B216,$E$198-A216,B216-A216),IF($E$198>B215,,0))","v":300000},45000,0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",900001,1200000,0.15,null,"Female",null,{"$f":"T215","v":232500},{"$f":"IF(AA213>1500000,187500+((AA213-1500000)*0.3),IF(AA213>1250000,125000+((AA213-1250000)*0.25),IF(AA213>1000000,75000+((AA213-1000000)*0.2),IF(AA213>750000,37500+((AA213-750000)*0.15),IF(AA213>500000,12500+((AA213-500000)*0.1),IF(AA213>250000,(AA213-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T216*$Y$8,0)","v":0},{"$f":"ROUND(U216*$W$9,0)","v":0},10000001,20000000,0.15,null,{"$f":"T216+V216-U216-W216","v":232500}]
[{"$f":"B216","v":1200000},1500000,0.2,{"$f":"MAX(IF($E$198<=B217,$E$198-A217,B217-A217),IF($E$198>B216,,0))","v":300000},60000,0.15,0.04,{"$f":"D220","v":50000000},{"$f":"IF(H213>H217,H213-H217,0)","v":0},{"$f":"IF(I217>0,ROUND(I217*I213,0),0)","v":0},{"$f":"IF(H217>=D220,Q217+(I217-J217),(I217-J217))","v":0},{"$f":"IF(H215>0,ROUND(H215*L213,0),0)","v":0},{"$f":"IF(K217>L217,0,L217-K217)","v":0},1200001,1500000,0.2,{"$f":"W215","v":0},"Senior Citizen",null,{"$f":"T216","v":232500},{"$f":"IF(AA213>1500000,187500+((AA213-1500000)*0.3),IF(AA213>1250000,125000+((AA213-1250000)*0.25),IF(AA213>1000000,75000+((AA213-1000000)*0.2),IF(AA213>750000,37500+((AA213-750000)*0.15),IF(AA213>500000,12500+((AA213-500000)*0.1),IF(AA213>250000,(AA213-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T217*$Y$8,0)","v":0},{"$f":"ROUND(U217*$W$9,0)","v":0},20000001,null,0.15]
[{"$f":"B217","v":1500000},null,0.3,{"$f":"MAX(IF($E$198<=B218,$E$198-A218,B218-A218),IF($E$198>B217,$E$198-B217,0))","v":275000},82500,0.25,0.04,null,null,null,null,null,null,1500001,0,0.3,null,"Very Senior Citizen",null,{"$f":"T217","v":232500},{"$f":"IF(AA213>1500000,187500+((AA213-1500000)*0.3),IF(AA213>1250000,125000+((AA213-1250000)*0.25),IF(AA213>1000000,75000+((AA213-1000000)*0.2),IF(AA213>750000,37500+((AA213-750000)*0.15),IF(AA213>500000,12500+((AA213-500000)*0.1),IF(AA213>250000,(AA213-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T218*$Y$8,0)","v":0},{"$f":"ROUND(U218*$W$9,0)","v":0}]
[null,null,null,null,{"$f":"SUM(E213:E218)","v":232500},null,0.04,null,null,null,null,null,null,1,0,0]
["Surcharge Limit",null,null,{"$f":"IF(L213=10%,5000000,IF(L213=15%,10000000,IF(L213=25%,20000000,50000000)))","v":50000000}]
[null,null,2024,{"$f":"C221+1","v":2025},null,"2024-25"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2023-24)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C221","v":2024},{"$f":"D221","v":2025},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,300000,0,{"$f":"IF($E$198<=B224,B224-0,B224)","v":300000},{"$f":"D224*C224","v":0},0,0,{"$f":"H213","v":1775000},{"$f":"VLOOKUP(H224,A224:C230,3)","v":0.3},{"$f":"INDEX(D224:D230,MATCH(I224,C224:C230,0))","v":275000},{"$f":"INDEX(E224:E230,MATCH(I224,C224:C230,0))","v":82500},{"$f":"VLOOKUP(H224,AC223:AE226,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B224,B224)","v":300000},{"$f":"IF($E$3=\"Male\",C224,C224)","v":0},{"$f":"O224","v":300000},null,null,null,null,null,null,"Tax Income",{"$f":"L224","v":0},{"$f":"E220","v":0},{"$f":"IF(Z224=Z229,Y228,IF(Y224=Z228,Y227,IF(Y224=Z227,Y226,Y225)))","v":0},null,{"$f":"AD223+1","v":5000001},10000000,0.1]
[{"$f":"B224","v":300000},700000,0.05,{"$f":"MAX(IF($E$198<=B225,$E$198-A225,B225-A225),IF($E$198>B224,,0))","v":400000},20000,0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O224+1","v":300001},700000,0.05,null,{"$f":"E208","v":187500},null,{"$f":"INDEX(T226:T229,MATCH(R225,R226:R229,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Y224=37%,25%,IF(Y224=25%,15%,IF(Y224=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y227","v":20000000},null,{"$f":"AD224+1","v":10000001},20000000,0.15]
[{"$f":"B225","v":700000},1000000,0.1,{"$f":"MAX(IF($E$198<=B226,$E$198-A226,B226-A226),IF($E$198>B225,,0))","v":300000},30000,0,0.04,{"$f":"E230","v":222500},{"$f":"MIN(K228:L228)","v":0},{"$f":"ROUND(SUM(H226+I226)*M224,0)","v":8900},{"$f":"SUM(H226:J226)","v":231400},null,null,700001,1000000,0.1,null,"Male",null,{"$f":"H226","v":222500},{"$f":"IF(AA224>1500000,187500+((AA224-1500000)*0.3),IF(AA224>1250000,125000+((AA224-1250000)*0.25),IF(AA224>1000000,75000+((AA224-1000000)*0.2),IF(AA224>750000,37500+((AA224-750000)*0.15),IF(AA224>500000,12500+((AA224-500000)*0.1),IF(AA224>250000,(AA224-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T226*$Y$8,0)","v":0},{"$f":"ROUND(U226*$W$9,0)","v":0},5000001,10000000,0.1,{"$f":"Z224-X226+1","v":-5000000},{"$f":"T226+V226-U226-W226","v":222500},{"$f":"AD225+1","v":20000001},null,0.25]
[{"$f":"B226","v":1000000},1200000,0.15,{"$f":"MAX(IF($E$198<=B227,$E$198-A227,B227-A227),IF($E$198>B226,,0))","v":200000},30000,0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",1000001,1200000,0.15,null,"Female",null,{"$f":"T226","v":222500},{"$f":"IF(AA224>1500000,187500+((AA224-1500000)*0.3),IF(AA224>1250000,125000+((AA224-1250000)*0.25),IF(AA224>1000000,75000+((AA224-1000000)*0.2),IF(AA224>750000,37500+((AA224-750000)*0.15),IF(AA224>500000,12500+((AA224-500000)*0.1),IF(AA224>250000,(AA224-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T227*$Y$8,0)","v":0},{"$f":"ROUND(U227*$W$9,0)","v":0},10000001,20000000,0.15,null,{"$f":"T227+V227-U227-W227","v":222500}]
[{"$f":"B227","v":1200000},1500000,0.2,{"$f":"MAX(IF($E$198<=B228,$E$198-A228,B228-A228),IF($E$198>B227,,0))","v":300000},60000,0.15,0.04,{"$f":"D231","v":50000000},{"$f":"IF(H224>H228,H224-H228,0)","v":0},{"$f":"IF(I228>0,ROUND(I228*I224,0),0)","v":0},{"$f":"IF(H228>=D228,Q228+(I228-J228),(I228-J228))","v":0},{"$f":"IF(H226>0,ROUND(H226*L224,0),0)","v":0},{"$f":"IF(K228>L228,0,L228-K228)","v":0},1200001,1500000,0.2,{"$f":"W226","v":0},"Senior Citizen",null,{"$f":"T227","v":222500},{"$f":"IF(AA224>1500000,187500+((AA224-1500000)*0.3),IF(AA224>1250000,125000+((AA224-1250000)*0.25),IF(AA224>1000000,75000+((AA224-1000000)*0.2),IF(AA224>750000,37500+((AA224-750000)*0.15),IF(AA224>500000,12500+((AA224-500000)*0.1),IF(AA224>250000,(AA224-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T228*$Y$8,0)","v":0},{"$f":"ROUND(U228*$W$9,0)","v":0},20000001,null,0.15]
[{"$f":"B228","v":1500000},null,0.3,{"$f":"MAX(IF($E$198<=B229,$E$198-A229,B229-A229),IF($E$198>B228,$E$198-B228,0))","v":275000},82500,0.25,0.04,null,null,null,null,null,null,1500001,0,0.3,null,"Very Senior Citizen",null,{"$f":"T228","v":222500},{"$f":"IF(AA224>1500000,187500+((AA224-1500000)*0.3),IF(AA224>1250000,125000+((AA224-1250000)*0.25),IF(AA224>1000000,75000+((AA224-1000000)*0.2),IF(AA224>750000,37500+((AA224-750000)*0.15),IF(AA224>500000,12500+((AA224-500000)*0.1),IF(AA224>250000,(AA224-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T229*$Y$8,0)","v":0},{"$f":"ROUND(U229*$W$9,0)","v":0}]
[null,null,null,null,{"$f":"SUM(E224:E229)","v":222500},null,0.04,null,null,null,null,null,null,1,0,0]
["Surcharge Limit",null,null,{"$f":"IF(L224=10%,5000000,IF(L224=15%,10000000,IF(L224=25%,20000000,50000000)))","v":50000000}]
[{"$f":"IF(E196=\"2020-21\",Statement!$G$4,\"Existing Option\")","v":"Existing Option"},"Fin._Year","Asst. Year","TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due","Rebate u/s 87A","Revised E.cess(adjusting 87A)","Revised Total Tax due",null,"Taxable Income 2023-24",null,null,null,{"$f":"E198","v":1775000},null,null,null,"Taxable Income 2024-25",null,null,null,{"$f":"S232","v":1775000}]
["New option u/s 115BAC","2020-21","2021-22",{"$f":"H204","v":270000},{"$f":"I204","v":0},{"$f":"J204","v":10800},{"$f":"K204","v":280800},"Not Defined",{"$f":"M206","v":0},{"$f":"H204","v":270000},{"$f":"IF($E$198>500000,0,IF($E$4>250000,IF(D233<12500,D233,12500),0))","v":0},{"$f":"IF(K233>0,ROUND((D233-K233)*0.04,0),F233)","v":10800},{"$f":"D233+E233-K233+L233","v":280800},null,"New tax rates",null,null,null,"Appl Amt","Balance","Tax","Tx credit","New tax rates",null,null,null,"Appl Amt","Balance","Tax","Tx credit"]
[null,"2023-24","2024-25",{"$f":"H215","v":232500},{"$f":"I215","v":0},{"$f":"J215","v":9300},{"$f":"K215","v":241800},"Not Defined",{"$f":"M217","v":0},{"$f":"IF(U241>0,U241,0)","v":232500},{"$f":"IF(V241>0,V241,0)","v":0},{"$f":"IF(K234>0,ROUND((D234-K234)*0.04,0),F234)","v":9300},{"$f":"D234+E234-K234+L234","v":241800},null,0,300000,0,{"$f":"P234-O234","v":300000},{"$f":"MIN(U220,R234)","v":300000},{"$f":"S232-S234","v":1475000},{"$f":"S234*Q234","v":0},null,0,300000,0,{"$f":"X234-W234","v":300000},{"$f":"MIN(AC220,Z234)","v":300000},{"$f":"AA232-AA234","v":1475000},{"$f":"AA234*Y234","v":0}]
["Existing Option","2024-25","2025-26",{"$f":"H226","v":222500},{"$f":"I226","v":0},{"$f":"J226","v":8900},{"$f":"K226","v":231400},"Not Defined",{"$f":"M228","v":0},{"$f":"IF(AC241>0,AC241,0)","v":222500},{"$f":"IF(AD241>0,AD241,0)","v":0},{"$f":"IF(K235>0,ROUND((D235-K235)*0.04,0),F235)","v":8900},{"$f":"D235+E235-K235+L235","v":231400},null,{"$f":"P234+1","v":300001},600000,0.05,{"$f":"P235-O235+1","v":300000},{"$f":"MIN(T234,R235)","v":300000},{"$f":"T234-S235","v":1175000},15000,null,{"$f":"X234+1","v":300001},700000,0.05,{"$f":"X235-W235+1","v":400000},{"$f":"MIN(AB234,Z235)","v":400000},{"$f":"AB234-AA235","v":1075000},20000]
[null,null,null,{"$f":"D233","v":270000},{"$f":"E233","v":0},10800,280800,"Not Defined",0,270000,0,10800,280800,null,{"$f":"P235+1","v":600001},900000,0.1,300000,{"$f":"MIN(T235,R236)","v":300000},{"$f":"T235-S236","v":875000},30000,null,{"$f":"X235+1","v":700001},1000000,0.1,300000,{"$f":"MIN(AB235,Z236)","v":300000},{"$f":"AB235-AA236","v":775000},30000]
["Final Value",null,null,{"$f":"J237","v":222500},{"$f":"IF($E$196=\"2024-25\",E235,IF($E$196=\"2023-24\",E234,E233))","v":0},8900,231400,"Not Defined",0,222500,0,8900,231400,null,{"$f":"P236+1","v":900001},1200000,0.15,300000,{"$f":"MIN(T236,R237)","v":300000},{"$f":"T236-S237","v":575000},45000,null,{"$f":"X236+1","v":1000001},1200000,0.15,200000,{"$f":"MIN(AB236,Z237)","v":200000},{"$f":"AB236-AA237","v":575000},30000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P237+1","v":1200001},1500000,0.2,300000,{"$f":"MIN(T237,R238)","v":300000},{"$f":"T237-S238","v":275000},60000,null,{"$f":"X237+1","v":1200001},1500000,0.2,300000,{"$f":"MIN(AB237,Z238)","v":300000},{"$f":"AB237-AA238","v":275000},60000]
["Marginal Releif",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P238+1","v":1500001},10000000000,0.3,9998500000,{"$f":"MIN(T238,R239)","v":275000},{"$f":"T238-S239","v":0},82500,null,{"$f":"X238+1","v":1500001},10000000000,0.3,9998500000,{"$f":"MIN(AB238,Z239)","v":275000},{"$f":"AB238-AA239","v":0},82500]
["(","After allowed  Marginal relief ","Rs.",{"$f":"I237","v":0},")",{"$f":"CONCATENATE(A240,\"  \",F239,\"  \",E240)","v":"(    )"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"T239","v":0},null,0,null,null,null,null,1,{"$f":"AB239","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U234:U240)","v":232500},{"$f":"IF(S220>700000,MAX(U241-(MIN(S232-700000,S241))/100%,0),MIN(IF(S232<=700000,25000,0),(U235+U236)))","v":0},null,null,null,null,null,null,{"$f":"SUM(AC234:AC240)","v":222500},{"$f":"IF(AA232>700000,MAX(AC241-(MIN(AA232-700000,AA241))/100%,0),MIN(IF(AA232<=700000,25000,0),(AC235+AC236)))","v":0}]
[]
["Tax computation for Tax Calculator-form 16(2)"]
[{"$f":"#REF!","v":{"$error":"#REF!"}},"Financial Year",null,null,{"$f":"'Tax Calculation'!$C$4","v":"2024-25"}]
[null,"Tax Category",null,null,{"$f":"'Form no 16 (2)'!$K$5","v":"MALE"}]
[null,"Taxable Income",null,null,{"$f":"'Form no 16 (2)'!$W$176","v":700000}]
[null,null,2020,{"$f":"C247+1","v":2021},null,"2020-21"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C247","v":2020},{"$f":"D247","v":2021},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"E246","v":700000},{"$f":"VLOOKUP(H250,A250:C256,3)","v":0.1},{"$f":"INDEX(D250:D256,MATCH(I250,C250:C256,0))","v":500000},{"$f":"INDEX(E250:E256,MATCH(I250,C250:C256,0))","v":37500},{"$f":"VLOOKUP(H250,'115BAC'!$AC$7:$AE$11,3)","v":0},0.04,0,{"$f":"IF($E$245=\"Male\",B250,B250)","v":250000},{"$f":"IF($E$245=\"Male\",C250,C250)","v":0},{"$f":"O250","v":250000},null,null,null,null,null,null,"Tax Income",{"$f":"L250","v":0},{"$f":"E246","v":700000},{"$f":"IF(Z250=Z255,Y254,IF(Y250=Z254,Y253,IF(Y250=Z253,Y252,Y251)))","v":5000000},null,{"$f":"AD249+1","v":5000001},10000000,0.1]
[{"$f":"B250+1","v":250001},500000,0.05,{"$f":"B250","v":250000},{"$f":"(B251-B250)*C251","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O250+1","v":250001},{"$f":"IF($E$245=\"Male\",B251,B251)","v":500000},{"$f":"IF($E$245=\"Male\",C251,C251)","v":0.05},null,{"$f":"E245","v":"MALE"},null,{"$f":"INDEX(T252:T255,MATCH(R251,R252:R255,0))","v":32500},null,null,{"$f":"IF(Y250=37%,25%,IF(Y250=25%,15%,IF(Y250=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y253","v":20000000},null,{"$f":"AD250+1","v":10000001},20000000,0.15]
[500001,750000,0.1,500000,{"$f":"E251+(B252-B251)*C252","v":37500},0,0.04,{"$f":"IF(I250=C256,E255+ROUND((H250-J250),0)*I250,IF(I250=C255,E254+ROUND((H250-J250),0)*I250,IF(I250=C254,E253+ROUND((H250-J250),0)*I250,IF(I250=C253,E252+ROUND((H250-J250)*I250,0),IF(I250=C252,E251+ROUND((H250-J250)*I250,0),IF(I250=C251,E250+ROUND((H250-J250)*I250,0),E249+ROUND((H250-J250)*I250,0)))))))","v":32500},{"$f":"MIN(K254:L254)","v":0},{"$f":"ROUND(SUM(H252+I252)*M250,0)","v":1300},{"$f":"SUM(H252:J252)","v":33800},null,null,500001,750000,0.1,null,"Male",null,{"$f":"H252","v":32500},{"$f":"IF(AA250>1500000,187500+((AA250-1500000)*0.3),IF(AA250>1250000,125000+((AA250-1250000)*0.25),IF(AA250>1000000,75000+((AA250-1000000)*0.2),IF(AA250>750000,37500+((AA250-750000)*0.15),IF(AA250>500000,12500+((AA250-500000)*0.1),IF(AA250>250000,(AA250-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T252*$Y$250,0)","v":0},{"$f":"ROUND(U252*$W$251,0)","v":0},{"$f":"Y251+1","v":5000001},10000000,0.1,{"$f":"Z250-X252+1","v":-4300000},{"$f":"T252+V252-U252-W252","v":-1205000},{"$f":"AD251+1","v":20000001},50000000,0.25]
[750001,1000000,0.15,750000,{"$f":"E252+(B253-B252)*C253","v":75000},0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",750001,1000000,0.15,null,"Female",null,{"$f":"T252","v":32500},{"$f":"IF(AA250>1500000,187500+((AA250-1500000)*0.3),IF(AA250>1250000,125000+((AA250-1250000)*0.25),IF(AA250>1000000,75000+((AA250-1000000)*0.2),IF(AA250>750000,37500+((AA250-750000)*0.15),IF(AA250>500000,12500+((AA250-500000)*0.1),IF(AA250>250000,(AA250-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T253*$Y$250,0)","v":0},{"$f":"ROUND(U253*$W$251,0)","v":0},{"$f":"Y252+1","v":10000001},20000000,0.15,null,{"$f":"T253+V253-U253-W253","v":-1205000},{"$f":"AD252+1","v":50000001},null,0.37]
[1000001,1250000,0.2,1000000,{"$f":"E253+(B254-B253)*C254","v":125000},0.15,0.04,{"$f":"D257","v":50000000},{"$f":"IF(H250>H254,H250-H254,0)","v":0},{"$f":"IF(I254>0,ROUND(I254*I250,0),0)","v":0},{"$f":"IF(H254>=D257,Q254+(I254-J254),(I254-J254))","v":0},{"$f":"IF(H252>0,ROUND(H252*L250,0),0)","v":0},{"$f":"IF(K254>L254,0,L254-K254)","v":0},1000001,1250000,0.2,{"$f":"W252","v":0},"Senior Citizen",null,{"$f":"T253","v":32500},{"$f":"IF(AA250>1500000,187500+((AA250-1500000)*0.3),IF(AA250>1250000,125000+((AA250-1250000)*0.25),IF(AA250>1000000,75000+((AA250-1000000)*0.2),IF(AA250>750000,37500+((AA250-750000)*0.15),IF(AA250>500000,12500+((AA250-500000)*0.1),IF(AA250>250000,(AA250-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T254*$Y$250,0)","v":0},{"$f":"ROUND(U254*$W$251,0)","v":0},{"$f":"Y253+1","v":20000001},50000000,0.25]
[1250001,1500000,0.25,1250000,{"$f":"E254+(B255-B254)*C255","v":187500},0.25,0.04,null,null,null,null,null,null,1250001,1500000,0.25,null,"Very Senior Citizen",null,{"$f":"T254","v":32500},{"$f":"IF(AA250>1500000,187500+((AA250-1500000)*0.3),IF(AA250>1250000,125000+((AA250-1250000)*0.25),IF(AA250>1000000,75000+((AA250-1000000)*0.2),IF(AA250>750000,37500+((AA250-750000)*0.15),IF(AA250>500000,12500+((AA250-500000)*0.1),IF(AA250>250000,(AA250-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T255*$Y$250,0)","v":0},{"$f":"ROUND(U255*$W$251,0)","v":0},{"$f":"Y254+1","v":50000001},null,0.37]
[1500001,null,0.3,1500000,{"$f":"IF(J250=0,0,E255)","v":187500},0.37,0.04,null,null,null,null,null,null,1500001,0,0.3]
["Surcharge Limit",null,null,{"$f":"IF(L250=10%,5000000,IF(L250=15%,10000000,IF(L250=25%,20000000,50000000)))","v":50000000}]
[null,null,2023,{"$f":"C258+1","v":2024},null,"2023-24"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2023-24)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C258","v":2023},{"$f":"D258","v":2024},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,300000,0,{"$f":"IF($E$246<=B261,B261-0,B261)","v":300000},{"$f":"D261*C261","v":0},0,0,{"$f":"E246","v":700000},{"$f":"VLOOKUP(H261,A261:C267,3)","v":0.1},{"$f":"INDEX(D261:D267,MATCH(I261,C261:C267,0))","v":100000},{"$f":"INDEX(E261:E267,MATCH(I261,C261:C267,0))","v":10000},{"$f":"VLOOKUP(H261,AC260:AE263,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B261,B261)","v":300000},{"$f":"IF($E$3=\"Male\",C261,C261)","v":0},{"$f":"O261","v":300000},null,null,null,null,null,null,"Tax Income",{"$f":"L261","v":0},{"$f":"E257","v":0},{"$f":"IF(Z261=Z266,Y265,IF(Y261=Z265,Y264,IF(Y261=Z264,Y263,Y262)))","v":0},null,{"$f":"AD260+1","v":5000001},10000000,0.1]
[{"$f":"B261","v":300000},600000,0.05,{"$f":"MAX(IF($E$246<=B262,$E$246-A262,B262-A262),IF($E$246>B261,,0))","v":300000},15000,0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O261+1","v":300001},600000,0.05,null,{"$f":"E245","v":"MALE"},null,{"$f":"INDEX(T263:T266,MATCH(R262,R263:R266,0))","v":25000},null,null,{"$f":"IF(Y261=37%,25%,IF(Y261=25%,15%,IF(Y261=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y264","v":20000000},null,{"$f":"AD261+1","v":10000001},20000000,0.15]
[{"$f":"B262","v":600000},900000,0.1,{"$f":"MAX(IF($E$246<=B263,$E$246-A263,B263-A263),IF($E$246>B262,,0))","v":100000},10000,0,0.04,{"$f":"E267","v":25000},{"$f":"MIN(K265:L265)","v":0},{"$f":"ROUND(SUM(H263+I263)*M261,0)","v":1000},{"$f":"SUM(H263:J263)","v":26000},null,null,600001,900000,0.1,null,"Male",null,{"$f":"H263","v":25000},{"$f":"IF(AA261>1500000,187500+((AA261-1500000)*0.3),IF(AA261>1250000,125000+((AA261-1250000)*0.25),IF(AA261>1000000,75000+((AA261-1000000)*0.2),IF(AA261>750000,37500+((AA261-750000)*0.15),IF(AA261>500000,12500+((AA261-500000)*0.1),IF(AA261>250000,(AA261-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T263*$Y$8,0)","v":0},{"$f":"ROUND(U263*$W$9,0)","v":0},5000001,10000000,0.1,{"$f":"Z261-X263+1","v":-5000000},{"$f":"T263+V263-U263-W263","v":25000},{"$f":"AD262+1","v":20000001},null,0.25]
[{"$f":"B263","v":900000},1200000,0.15,{"$f":"MAX(IF($E$246<=B264,$E$246-A264,B264-A264),IF($E$246>B263,,0))","v":0},0,0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",900001,1200000,0.15,null,"Female",null,{"$f":"T263","v":25000},{"$f":"IF(AA261>1500000,187500+((AA261-1500000)*0.3),IF(AA261>1250000,125000+((AA261-1250000)*0.25),IF(AA261>1000000,75000+((AA261-1000000)*0.2),IF(AA261>750000,37500+((AA261-750000)*0.15),IF(AA261>500000,12500+((AA261-500000)*0.1),IF(AA261>250000,(AA261-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T264*$Y$8,0)","v":0},{"$f":"ROUND(U264*$W$9,0)","v":0},10000001,20000000,0.15,null,{"$f":"T264+V264-U264-W264","v":25000}]
[{"$f":"B264","v":1200000},1500000,0.2,{"$f":"MAX(IF($E$246<=B265,$E$246-A265,B265-A265),IF($E$246>B264,,0))","v":0},0,0.15,0.04,{"$f":"D268","v":50000000},{"$f":"IF(H261>H265,H261-H265,0)","v":0},{"$f":"IF(I265>0,ROUND(I265*I261,0),0)","v":0},{"$f":"IF(H265>=D265,Q265+(I265-J265),(I265-J265))","v":0},{"$f":"IF(H263>0,ROUND(H263*L261,0),0)","v":0},{"$f":"IF(K265>L265,0,L265-K265)","v":0},1200001,1500000,0.2,{"$f":"W263","v":0},"Senior Citizen",null,{"$f":"T264","v":25000},{"$f":"IF(AA261>1500000,187500+((AA261-1500000)*0.3),IF(AA261>1250000,125000+((AA261-1250000)*0.25),IF(AA261>1000000,75000+((AA261-1000000)*0.2),IF(AA261>750000,37500+((AA261-750000)*0.15),IF(AA261>500000,12500+((AA261-500000)*0.1),IF(AA261>250000,(AA261-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T265*$Y$8,0)","v":0},{"$f":"ROUND(U265*$W$9,0)","v":0},20000001,null,0.15]
[{"$f":"B265","v":1500000},null,0.3,{"$f":"MAX(IF($E$246<=B266,$E$246-A266,B266-A266),IF($E$246>B265,$E$246-B265,0))","v":0},0,0.25,0.04,null,null,null,null,null,null,1500001,0,0.3,null,"Very Senior Citizen",null,{"$f":"T265","v":25000},{"$f":"IF(AA261>1500000,187500+((AA261-1500000)*0.3),IF(AA261>1250000,125000+((AA261-1250000)*0.25),IF(AA261>1000000,75000+((AA261-1000000)*0.2),IF(AA261>750000,37500+((AA261-750000)*0.15),IF(AA261>500000,12500+((AA261-500000)*0.1),IF(AA261>250000,(AA261-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T266*$Y$8,0)","v":0},{"$f":"ROUND(U266*$W$9,0)","v":0}]
[null,null,null,null,{"$f":"SUM(E261:E266)","v":25000},null,0.04,null,null,null,null,null,null,1,0,0]
["Surcharge Limit",null,null,{"$f":"IF(L261=10%,5000000,IF(L261=15%,10000000,IF(L261=25%,20000000,50000000)))","v":50000000}]
[null,null,2024,{"$f":"C269+1","v":2025},null,"2024-25"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2023-24)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C269","v":2024},{"$f":"D269","v":2025},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,300000,0,{"$f":"IF($E$246<=B272,B272-0,B272)","v":300000},{"$f":"D272*C272","v":0},0,0,{"$f":"H261","v":700000},{"$f":"VLOOKUP(H272,A272:C278,3)","v":0.1},{"$f":"INDEX(D272:D278,MATCH(I272,C272:C278,0))","v":0},{"$f":"INDEX(E272:E278,MATCH(I272,C272:C278,0))","v":0},{"$f":"VLOOKUP(H272,AC271:AE274,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B272,B272)","v":300000},{"$f":"IF($E$3=\"Male\",C272,C272)","v":0},{"$f":"O272","v":300000},null,null,null,null,null,null,"Tax Income",{"$f":"L272","v":0},{"$f":"E268","v":0},{"$f":"IF(Z272=Z277,Y276,IF(Y272=Z276,Y275,IF(Y272=Z275,Y274,Y273)))","v":0},null,{"$f":"AD271+1","v":5000001},10000000,0.1]
[{"$f":"B272","v":300000},700000,0.05,{"$f":"MAX(IF($E$246<=B273,$E$246-A273,B273-A273),IF($E$246>B272,,0))","v":400000},20000,0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O272+1","v":300001},700000,0.05,null,{"$f":"E256","v":187500},null,{"$f":"INDEX(T274:T277,MATCH(R273,R274:R277,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Y272=37%,25%,IF(Y272=25%,15%,IF(Y272=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y275","v":20000000},null,{"$f":"AD272+1","v":10000001},20000000,0.15]
[{"$f":"B273","v":700000},1000000,0.1,{"$f":"MAX(IF($E$246<=B274,$E$246-A274,B274-A274),IF($E$246>B273,,0))","v":0},0,0,0.04,{"$f":"E278","v":20000},{"$f":"MIN(K276:L276)","v":0},{"$f":"ROUND(SUM(H274+I274)*M272,0)","v":800},{"$f":"SUM(H274:J274)","v":20800},null,null,700001,1000000,0.1,null,"Male",null,{"$f":"H274","v":20000},{"$f":"IF(AA272>1500000,187500+((AA272-1500000)*0.3),IF(AA272>1250000,125000+((AA272-1250000)*0.25),IF(AA272>1000000,75000+((AA272-1000000)*0.2),IF(AA272>750000,37500+((AA272-750000)*0.15),IF(AA272>500000,12500+((AA272-500000)*0.1),IF(AA272>250000,(AA272-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T274*$Y$8,0)","v":0},{"$f":"ROUND(U274*$W$9,0)","v":0},5000001,10000000,0.1,{"$f":"Z272-X274+1","v":-5000000},{"$f":"T274+V274-U274-W274","v":20000},{"$f":"AD273+1","v":20000001},null,0.25]
[{"$f":"B274","v":1000000},1200000,0.15,{"$f":"MAX(IF($E$246<=B275,$E$246-A275,B275-A275),IF($E$246>B274,,0))","v":0},0,0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",1000001,1200000,0.15,null,"Female",null,{"$f":"T274","v":20000},{"$f":"IF(AA272>1500000,187500+((AA272-1500000)*0.3),IF(AA272>1250000,125000+((AA272-1250000)*0.25),IF(AA272>1000000,75000+((AA272-1000000)*0.2),IF(AA272>750000,37500+((AA272-750000)*0.15),IF(AA272>500000,12500+((AA272-500000)*0.1),IF(AA272>250000,(AA272-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T275*$Y$8,0)","v":0},{"$f":"ROUND(U275*$W$9,0)","v":0},10000001,20000000,0.15,null,{"$f":"T275+V275-U275-W275","v":20000}]
[{"$f":"B275","v":1200000},1500000,0.2,{"$f":"MAX(IF($E$246<=B276,$E$246-A276,B276-A276),IF($E$246>B275,,0))","v":0},0,0.15,0.04,{"$f":"D279","v":50000000},{"$f":"IF(H272>H276,H272-H276,0)","v":0},{"$f":"IF(I276>0,ROUND(I276*I272,0),0)","v":0},{"$f":"IF(H276>=D276,Q276+(I276-J276),(I276-J276))","v":0},{"$f":"IF(H274>0,ROUND(H274*L272,0),0)","v":0},{"$f":"IF(K276>L276,0,L276-K276)","v":0},1200001,1500000,0.2,{"$f":"W274","v":0},"Senior Citizen",null,{"$f":"T275","v":20000},{"$f":"IF(AA272>1500000,187500+((AA272-1500000)*0.3),IF(AA272>1250000,125000+((AA272-1250000)*0.25),IF(AA272>1000000,75000+((AA272-1000000)*0.2),IF(AA272>750000,37500+((AA272-750000)*0.15),IF(AA272>500000,12500+((AA272-500000)*0.1),IF(AA272>250000,(AA272-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T276*$Y$8,0)","v":0},{"$f":"ROUND(U276*$W$9,0)","v":0},20000001,null,0.15]
[{"$f":"B276","v":1500000},null,0.3,{"$f":"MAX(IF($E$246<=B277,$E$246-A277,B277-A277),IF($E$246>B276,$E$246-B276,0))","v":0},0,0.25,0.04,null,null,null,null,null,null,1500001,0,0.3,null,"Very Senior Citizen",null,{"$f":"T276","v":20000},{"$f":"IF(AA272>1500000,187500+((AA272-1500000)*0.3),IF(AA272>1250000,125000+((AA272-1250000)*0.25),IF(AA272>1000000,75000+((AA272-1000000)*0.2),IF(AA272>750000,37500+((AA272-750000)*0.15),IF(AA272>500000,12500+((AA272-500000)*0.1),IF(AA272>250000,(AA272-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T277*$Y$8,0)","v":0},{"$f":"ROUND(U277*$W$9,0)","v":0}]
[null,null,null,null,{"$f":"SUM(E272:E277)","v":20000},null,0.04,null,null,null,null,null,null,1,0,0]
["Surcharge Limit",null,null,{"$f":"IF(L272=10%,5000000,IF(L272=15%,10000000,IF(L272=25%,20000000,50000000)))","v":50000000}]
[{"$f":"IF(E244=\"2020-21\",Statement!$G$4,\"Existing Option\")","v":"Existing Option"},"Fin._Year","Asst. Year","TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due","Rebate u/s 87A","Revised E.cess(adjusting 87A)","Revised Total Tax due",null,"Taxable Income 2023-24",null,null,null,{"$f":"E246","v":700000},null,null,null,"Taxable Income 2024-25",null,null,null,{"$f":"S280","v":700000}]
["New option u/s 115BAC","2020-21","2021-22",{"$f":"H252","v":32500},{"$f":"I252","v":0},{"$f":"J252","v":1300},{"$f":"K252","v":33800},"Not Defined",{"$f":"M254","v":0},{"$f":"H252","v":32500},{"$f":"IF($E$246>500000,0,IF($E$4>250000,IF(D281<12500,D281,12500),0))","v":0},{"$f":"IF(K281>0,ROUND((D281-K281)*0.04,0),F281)","v":1300},{"$f":"D281+E281-K281+L281","v":33800},null,"New tax rates",null,null,null,"Appl Amt","Balance","Tax","Tx credit","New tax rates",null,null,null,"Appl Amt","Balance","Tax","Tx credit"]
[null,"2023-24","2024-25",{"$f":"H263","v":25000},{"$f":"I263","v":0},{"$f":"J263","v":1000},{"$f":"K263","v":26000},"Not Defined",{"$f":"M265","v":0},{"$f":"IF(U289>0,U289,0)","v":25000},{"$f":"IF(V289>0,V289,0)","v":25000},{"$f":"IF(K282>0,ROUND((D282-K282)*0.04,0),F282)","v":0},{"$f":"D282+E282-K282+L282","v":0},null,0,300000,0,{"$f":"P282-O282","v":300000},{"$f":"MIN(U268,R282)","v":300000},{"$f":"S280-S282","v":400000},{"$f":"S282*Q282","v":0},null,0,300000,0,{"$f":"X282-W282","v":300000},{"$f":"MIN(AC268,Z282)","v":300000},{"$f":"AA280-AA282","v":400000},{"$f":"AA282*Y282","v":0}]
["Existing Option","2024-25","2025-26",{"$f":"H274","v":20000},{"$f":"I274","v":0},{"$f":"J274","v":800},{"$f":"K274","v":20800},"Not Defined",{"$f":"M276","v":0},{"$f":"IF(AC289>0,AC289,0)","v":20000},{"$f":"IF(AD289>0,AD289,0)","v":20000},{"$f":"IF(K283>0,ROUND((D283-K283)*0.04,0),F283)","v":0},{"$f":"D283+E283-K283+L283","v":0},null,{"$f":"P282+1","v":300001},600000,0.05,{"$f":"P283-O283+1","v":300000},{"$f":"MIN(T282,R283)","v":300000},{"$f":"T282-S283","v":100000},15000,null,{"$f":"X282+1","v":300001},700000,0.05,{"$f":"X283-W283+1","v":400000},{"$f":"MIN(AB282,Z283)","v":400000},{"$f":"AB282-AA283","v":0},20000]
[null,null,null,{"$f":"D281","v":32500},{"$f":"E281","v":0},1300,33800,"Not Defined",0,32500,0,1300,33800,null,{"$f":"P283+1","v":600001},900000,0.1,300000,{"$f":"MIN(T283,R284)","v":100000},{"$f":"T283-S284","v":0},10000,null,{"$f":"X283+1","v":700001},1000000,0.1,300000,{"$f":"MIN(AB283,Z284)","v":0},{"$f":"AB283-AA284","v":0},0]
["Final Value",null,null,{"$f":"J285","v":20000},{"$f":"IF($E$244=\"2024-25\",E283,IF($E$244=\"2023-24\",E282,E281))","v":0},800,20800,"Not Defined",0,20000,20000,0,0,null,{"$f":"P284+1","v":900001},1200000,0.15,300000,{"$f":"MIN(T284,R285)","v":0},{"$f":"T284-S285","v":0},0,null,{"$f":"X284+1","v":1000001},1200000,0.15,200000,{"$f":"MIN(AB284,Z285)","v":0},{"$f":"AB284-AA285","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P285+1","v":1200001},1500000,0.2,300000,{"$f":"MIN(T285,R286)","v":0},{"$f":"T285-S286","v":0},0,null,{"$f":"X285+1","v":1200001},1500000,0.2,300000,{"$f":"MIN(AB285,Z286)","v":0},{"$f":"AB285-AA286","v":0},0]
["Marginal Releif",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P286+1","v":1500001},10000000000,0.3,9998500000,{"$f":"MIN(T286,R287)","v":0},{"$f":"T286-S287","v":0},0,null,{"$f":"X286+1","v":1500001},10000000000,0.3,9998500000,{"$f":"MIN(AB286,Z287)","v":0},{"$f":"AB286-AA287","v":0},0]
["(","After allowed  Marginal relief ","Rs.",{"$f":"I285","v":0},")",{"$f":"CONCATENATE(A288,\"  \",F287,\"  \",E288)","v":"(    )"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"T287","v":0},null,0,null,null,null,null,1,{"$f":"AB287","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U282:U288)","v":25000},{"$f":"IF(S268>700000,MAX(U289-(MIN(S280-700000,S289))/100%,0),MIN(IF(S280<=700000,25000,0),(U283+U284)))","v":25000},null,null,null,null,null,null,{"$f":"SUM(AC282:AC288)","v":20000},{"$f":"IF(AA280>700000,MAX(AC289-(MIN(AA280-700000,AA289))/100%,0),MIN(IF(AA280<=700000,25000,0),(AC283+AC284)))","v":20000}]
[]
["Tax computation for Tax Calculator-89(1) with arrear"]
[{"$f":"'Mini Tax Calculator'!$E$5","v":"New option u/s 115BAC"},"Financial Year",null,null,{"$f":"'Section 89(1)'!$F$8","v":"2024-25"}]
[null,"Tax Category",null,null,{"$f":"'Section 89(1)'!$E$6","v":"Male"}]
[null,"Taxable Income",null,null,{"$f":"'Tax Table (With Arr)'!H1023","v":395000}]
[null,null,2020,{"$f":"C295+1","v":2021},null,"2020-21"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C295","v":2020},{"$f":"D295","v":2021},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"pravesh!E50","v":395000},{"$f":"VLOOKUP(H298,A298:C304,3)","v":0.05},{"$f":"INDEX(D298:D304,MATCH(I298,C298:C304,0))","v":250000},{"$f":"INDEX(E298:E304,MATCH(I298,C298:C304,0))","v":12500},{"$f":"VLOOKUP(H298,'115BAC'!$AC$7:$AE$11,3)","v":0},0.04,0,{"$f":"IF($E$293=\"Male\",B298,B298)","v":250000},0,{"$f":"O298","v":250000},null,null,null,null,null,null,"Tax Income",{"$f":"L298","v":0},{"$f":"E294","v":395000},{"$f":"IF(Z298=Z303,Y302,IF(Y298=Z302,Y301,IF(Y298=Z301,Y300,Y299)))","v":5000000},null,{"$f":"AD297+1","v":5000001},10000000,0.1]
[{"$f":"B298+1","v":250001},500000,0.05,{"$f":"B298","v":250000},{"$f":"(B299-B298)*C299","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O298+1","v":250001},500000,0.05,null,{"$f":"E293","v":"Male"},null,{"$f":"INDEX(T300:T303,MATCH(R299,R300:R303,0))","v":7250},null,null,{"$f":"IF(Y298=37%,25%,IF(Y298=25%,15%,IF(Y298=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y301","v":20000000},null,{"$f":"AD298+1","v":10000001},20000000,0.15]
[500001,750000,0.1,500000,{"$f":"E299+(B300-B299)*C300","v":37500},0,0.04,{"$f":"IF(I298=C304,E303+ROUND((H298-J298),0)*I298,IF(I298=C303,E302+ROUND((H298-J298),0)*I298,IF(I298=C302,E301+ROUND((H298-J298),0)*I298,IF(I298=C301,E300+ROUND((H298-J298)*I298,0),IF(I298=C300,E299+ROUND((H298-J298)*I298,0),IF(I298=C299,E298+ROUND((H298-J298)*I298,0),E297+ROUND((H298-J298)*I298,0)))))))","v":7250},{"$f":"MIN(K302:L302)","v":0},{"$f":"ROUND(SUM(H300+I300)*M298,0)","v":290},{"$f":"SUM(H300:J300)","v":7540},null,null,500001,750000,0.1,null,"Male",null,{"$f":"H300","v":7250},{"$f":"IF(AA298>1500000,187500+((AA298-1500000)*0.3),IF(AA298>1250000,125000+((AA298-1250000)*0.25),IF(AA298>1000000,75000+((AA298-1000000)*0.2),IF(AA298>750000,37500+((AA298-750000)*0.15),IF(AA298>500000,12500+((AA298-500000)*0.1),IF(AA298>250000,(AA298-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T300*$Y$298,0)","v":0},{"$f":"ROUND(U300*$W$299,0)","v":0},{"$f":"Y299+1","v":5000001},10000000,0.1,{"$f":"Z298-X300+1","v":-4605000},{"$f":"T300+V300-U300-W300","v":-1230250},{"$f":"AD299+1","v":20000001},50000000,0.25]
[750001,1000000,0.15,750000,{"$f":"E300+(B301-B300)*C301","v":75000},0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",750001,1000000,0.15,null,"Female",null,{"$f":"T300","v":7250},{"$f":"IF(AA298>1500000,187500+((AA298-1500000)*0.3),IF(AA298>1250000,125000+((AA298-1250000)*0.25),IF(AA298>1000000,75000+((AA298-1000000)*0.2),IF(AA298>750000,37500+((AA298-750000)*0.15),IF(AA298>500000,12500+((AA298-500000)*0.1),IF(AA298>250000,(AA298-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T301*$Y$298,0)","v":0},{"$f":"ROUND(U301*$W$299,0)","v":0},{"$f":"Y300+1","v":10000001},20000000,0.15,null,{"$f":"T301+V301-U301-W301","v":-1230250},{"$f":"AD300+1","v":50000001},null,0.37]
[1000001,1250000,0.2,1000000,{"$f":"E301+(B302-B301)*C302","v":125000},0.15,0.04,{"$f":"D305","v":50000000},{"$f":"IF(H298>H302,H298-H302,0)","v":0},{"$f":"IF(I302>0,ROUND(I302*I298,0),0)","v":0},{"$f":"IF(H302>=D305,Q302+(I302-J302),(I302-J302))","v":0},{"$f":"IF(H300>0,ROUND(H300*L298,0),0)","v":0},{"$f":"IF(K302>L302,0,L302-K302)","v":0},1000001,1250000,0.2,{"$f":"W300","v":0},"Senior Citizen",null,{"$f":"T301","v":7250},{"$f":"IF(AA298>1500000,187500+((AA298-1500000)*0.3),IF(AA298>1250000,125000+((AA298-1250000)*0.25),IF(AA298>1000000,75000+((AA298-1000000)*0.2),IF(AA298>750000,37500+((AA298-750000)*0.15),IF(AA298>500000,12500+((AA298-500000)*0.1),IF(AA298>250000,(AA298-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T302*$Y$298,0)","v":0},{"$f":"ROUND(U302*$W$299,0)","v":0},{"$f":"Y301+1","v":20000001},50000000,0.25]
[1250001,1500000,0.25,1250000,{"$f":"E302+(B303-B302)*C303","v":187500},0.25,0.04,null,null,null,null,null,null,1250001,1500000,0.25,null,"Very Senior Citizen",null,{"$f":"T302","v":7250},{"$f":"IF(AA298>1500000,187500+((AA298-1500000)*0.3),IF(AA298>1250000,125000+((AA298-1250000)*0.25),IF(AA298>1000000,75000+((AA298-1000000)*0.2),IF(AA298>750000,37500+((AA298-750000)*0.15),IF(AA298>500000,12500+((AA298-500000)*0.1),IF(AA298>250000,(AA298-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T303*$Y$298,0)","v":0},{"$f":"ROUND(U303*$W$299,0)","v":0},{"$f":"Y302+1","v":50000001},null,0.37]
[1500001,null,0.3,1500000,{"$f":"IF(J298=0,0,E303)","v":187500},0.37,0.04,null,null,null,null,null,null,1500001,0,0.3]
["Surcharge Limit",null,null,{"$f":"IF(L298=10%,5000000,IF(L298=15%,10000000,IF(L298=25%,20000000,50000000)))","v":50000000}]
[null,null,2021,{"$f":"C306+1","v":2022},null,"2021-22"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C306","v":2021},{"$f":"D306","v":2022},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"pravesh!E51","v":460000},{"$f":"VLOOKUP(H309,A309:C315,3)","v":0.05},{"$f":"INDEX(D309:D315,MATCH(I309,C309:C315,0))","v":250000},{"$f":"INDEX(E309:E315,MATCH(I309,C309:C315,0))","v":12500},{"$f":"VLOOKUP(H309,'115BAC'!$AC$7:$AE$11,3)","v":0},0.04,0,{"$f":"IF($E$293=\"Male\",B309,B309)","v":250000},{"$f":"IF($E$293=\"Male\",C309,C309)","v":0},{"$f":"O309","v":250000},null,null,null,null,null,null,"Tax Income",{"$f":"L309","v":0},{"$f":"E305","v":0},{"$f":"IF(Z309=Z314,Y313,IF(Y309=Z313,Y312,IF(Y309=Z312,Y311,Y310)))","v":5000000},null,{"$f":"AD308+1","v":5000001},10000000,0.1]
[{"$f":"B309+1","v":250001},500000,0.05,{"$f":"B309","v":250000},{"$f":"(B310-B309)*C310","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O309+1","v":250001},500000,0.05,null,{"$f":"E304","v":187500},null,{"$f":"INDEX(T311:T314,MATCH(R310,R311:R314,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Y309=37%,25%,IF(Y309=25%,15%,IF(Y309=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y312","v":20000000},null,{"$f":"AD309+1","v":10000001},20000000,0.15]
[500001,750000,0.1,500000,{"$f":"E310+(B311-B310)*C311","v":37500},0,0.04,{"$f":"IF(I309=C315,E314+ROUND((H309-J309),0)*I309,IF(I309=C314,E313+ROUND((H309-J309),0)*I309,IF(I309=C313,E312+ROUND((H309-J309),0)*I309,IF(I309=C312,E311+ROUND((H309-J309)*I309,0),IF(I309=C311,E310+ROUND((H309-J309)*I309,0),IF(I309=C310,E309+ROUND((H309-J309)*I309,0),E308+ROUND((H309-J309)*I309,0)))))))","v":10500},{"$f":"MIN(K313:L313)","v":0},{"$f":"ROUND(SUM(H311+I311)*M309,0)","v":420},{"$f":"SUM(H311:J311)","v":10920},null,null,500001,750000,0.1,null,"Male",null,{"$f":"H311","v":10500},{"$f":"IF(AA309>1500000,187500+((AA309-1500000)*0.3),IF(AA309>1250000,125000+((AA309-1250000)*0.25),IF(AA309>1000000,75000+((AA309-1000000)*0.2),IF(AA309>750000,37500+((AA309-750000)*0.15),IF(AA309>500000,12500+((AA309-500000)*0.1),IF(AA309>250000,(AA309-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T311*$Y$298,0)","v":0},{"$f":"ROUND(U311*$W$299,0)","v":0},{"$f":"Y310+1","v":5000001},10000000,0.1,{"$f":"Z309-X311+1","v":-5000000},{"$f":"T311+V311-U311-W311","v":-1227000},{"$f":"AD310+1","v":20000001},50000000,0.25]
[750001,1000000,0.15,750000,{"$f":"E311+(B312-B311)*C312","v":75000},0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",750001,1000000,0.15,null,"Female",null,{"$f":"T311","v":10500},{"$f":"IF(AA309>1500000,187500+((AA309-1500000)*0.3),IF(AA309>1250000,125000+((AA309-1250000)*0.25),IF(AA309>1000000,75000+((AA309-1000000)*0.2),IF(AA309>750000,37500+((AA309-750000)*0.15),IF(AA309>500000,12500+((AA309-500000)*0.1),IF(AA309>250000,(AA309-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T312*$Y$298,0)","v":0},{"$f":"ROUND(U312*$W$299,0)","v":0},{"$f":"Y311+1","v":10000001},20000000,0.15,null,{"$f":"T312+V312-U312-W312","v":-1227000},{"$f":"AD311+1","v":50000001},null,0.37]
[1000001,1250000,0.2,1000000,{"$f":"E312+(B313-B312)*C313","v":125000},0.15,0.04,{"$f":"D316","v":50000000},{"$f":"IF(H309>H313,H309-H313,0)","v":0},{"$f":"IF(I313>0,ROUND(I313*I309,0),0)","v":0},{"$f":"IF(H313>=D316,Q313+(I313-J313),(I313-J313))","v":0},{"$f":"IF(H311>0,ROUND(H311*L309,0),0)","v":0},{"$f":"IF(K313>L313,0,L313-K313)","v":0},1000001,1250000,0.2,{"$f":"W311","v":0},"Senior Citizen",null,{"$f":"T312","v":10500},{"$f":"IF(AA309>1500000,187500+((AA309-1500000)*0.3),IF(AA309>1250000,125000+((AA309-1250000)*0.25),IF(AA309>1000000,75000+((AA309-1000000)*0.2),IF(AA309>750000,37500+((AA309-750000)*0.15),IF(AA309>500000,12500+((AA309-500000)*0.1),IF(AA309>250000,(AA309-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T313*$Y$298,0)","v":0},{"$f":"ROUND(U313*$W$299,0)","v":0},{"$f":"Y312+1","v":20000001},50000000,0.25]
[1250001,1500000,0.25,1250000,{"$f":"E313+(B314-B313)*C314","v":187500},0.25,0.04,null,null,null,null,null,null,1250001,1500000,0.25,null,"Very Senior Citizen",null,{"$f":"T313","v":10500},{"$f":"IF(AA309>1500000,187500+((AA309-1500000)*0.3),IF(AA309>1250000,125000+((AA309-1250000)*0.25),IF(AA309>1000000,75000+((AA309-1000000)*0.2),IF(AA309>750000,37500+((AA309-750000)*0.15),IF(AA309>500000,12500+((AA309-500000)*0.1),IF(AA309>250000,(AA309-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T314*$Y$298,0)","v":0},{"$f":"ROUND(U314*$W$299,0)","v":0},{"$f":"Y313+1","v":50000001},null,0.37]
[1500001,null,0.3,1500000,{"$f":"IF(J309=0,0,E314)","v":187500},0.37,0.04,null,null,null,null,null,null,1500001,0,0.3]
["Surcharge Limit",null,null,{"$f":"IF(L309=10%,5000000,IF(L309=15%,10000000,IF(L309=25%,20000000,50000000)))","v":50000000}]
[null,null,{"$f":"D306","v":2022},{"$f":"C317+1","v":2023},null,"2022-23"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C317","v":2022},{"$f":"D317","v":2023},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"pravesh!E52","v":445000},{"$f":"VLOOKUP(H320,A320:C326,3)","v":0.05},{"$f":"INDEX(D320:D326,MATCH(I320,C320:C326,0))","v":250000},{"$f":"INDEX(E320:E326,MATCH(I320,C320:C326,0))","v":12500},{"$f":"VLOOKUP(H320,'115BAC'!$AC$7:$AE$11,3)","v":0},0.04,0,{"$f":"IF($E$293=\"Male\",B320,B320)","v":250000},{"$f":"IF($E$293=\"Male\",C320,C320)","v":0},{"$f":"O320","v":250000},null,null,null,null,null,null,"Tax Income",{"$f":"L320","v":0},{"$f":"E316","v":0},{"$f":"IF(Z320=Z325,Y324,IF(Y320=Z324,Y323,IF(Y320=Z323,Y322,Y321)))","v":5000000},null,{"$f":"AD319+1","v":5000001},10000000,0.1]
[{"$f":"B320+1","v":250001},500000,0.05,{"$f":"B320","v":250000},{"$f":"(B321-B320)*C321","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O320+1","v":250001},500000,0.05,null,{"$f":"E315","v":187500},null,{"$f":"INDEX(T322:T325,MATCH(R321,R322:R325,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Y320=37%,25%,IF(Y320=25%,15%,IF(Y320=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y323","v":20000000},null,{"$f":"AD320+1","v":10000001},20000000,0.15]
[500001,750000,0.1,500000,{"$f":"E321+(B322-B321)*C322","v":37500},0,0.04,{"$f":"IF(I320=C326,E325+ROUND((H320-J320),0)*I320,IF(I320=C325,E324+ROUND((H320-J320),0)*I320,IF(I320=C324,E323+ROUND((H320-J320),0)*I320,IF(I320=C323,E322+ROUND((H320-J320)*I320,0),IF(I320=C322,E321+ROUND((H320-J320)*I320,0),IF(I320=C321,E320+ROUND((H320-J320)*I320,0),E319+ROUND((H320-J320)*I320,0)))))))","v":9750},{"$f":"MIN(K324:L324)","v":0},{"$f":"ROUND(SUM(H322+I322)*M320,0)","v":390},{"$f":"SUM(H322:J322)","v":10140},null,null,500001,750000,0.1,null,"Male",null,{"$f":"H322","v":9750},{"$f":"IF(AA320>1500000,187500+((AA320-1500000)*0.3),IF(AA320>1250000,125000+((AA320-1250000)*0.25),IF(AA320>1000000,75000+((AA320-1000000)*0.2),IF(AA320>750000,37500+((AA320-750000)*0.15),IF(AA320>500000,12500+((AA320-500000)*0.1),IF(AA320>250000,(AA320-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T322*$Y$298,0)","v":0},{"$f":"ROUND(U322*$W$299,0)","v":0},{"$f":"Y321+1","v":5000001},10000000,0.1,{"$f":"Z320-X322+1","v":-5000000},{"$f":"T322+V322-U322-W322","v":-1227750},{"$f":"AD321+1","v":20000001},50000000,0.25]
[750001,1000000,0.15,750000,{"$f":"E322+(B323-B322)*C323","v":75000},0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",750001,1000000,0.15,null,"Female",null,{"$f":"T322","v":9750},{"$f":"IF(AA320>1500000,187500+((AA320-1500000)*0.3),IF(AA320>1250000,125000+((AA320-1250000)*0.25),IF(AA320>1000000,75000+((AA320-1000000)*0.2),IF(AA320>750000,37500+((AA320-750000)*0.15),IF(AA320>500000,12500+((AA320-500000)*0.1),IF(AA320>250000,(AA320-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T323*$Y$298,0)","v":0},{"$f":"ROUND(U323*$W$299,0)","v":0},{"$f":"Y322+1","v":10000001},20000000,0.15,null,{"$f":"T323+V323-U323-W323","v":-1227750},{"$f":"AD322+1","v":50000001},null,0.37]
[1000001,1250000,0.2,1000000,{"$f":"E323+(B324-B323)*C324","v":125000},0.15,0.04,{"$f":"D327","v":50000000},{"$f":"IF(H320>H324,H320-H324,0)","v":0},{"$f":"IF(I324>0,ROUND(I324*I320,0),0)","v":0},{"$f":"IF(H324>=D327,Q324+(I324-J324),(I324-J324))","v":0},{"$f":"IF(H322>0,ROUND(H322*L320,0),0)","v":0},{"$f":"IF(K324>L324,0,L324-K324)","v":0},1000001,1250000,0.2,{"$f":"W322","v":0},"Senior Citizen",null,{"$f":"T323","v":9750},{"$f":"IF(AA320>1500000,187500+((AA320-1500000)*0.3),IF(AA320>1250000,125000+((AA320-1250000)*0.25),IF(AA320>1000000,75000+((AA320-1000000)*0.2),IF(AA320>750000,37500+((AA320-750000)*0.15),IF(AA320>500000,12500+((AA320-500000)*0.1),IF(AA320>250000,(AA320-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T324*$Y$298,0)","v":0},{"$f":"ROUND(U324*$W$299,0)","v":0},{"$f":"Y323+1","v":20000001},50000000,0.25]
[1250001,1500000,0.25,1250000,{"$f":"E324+(B325-B324)*C325","v":187500},0.25,0.04,null,null,null,null,null,null,1250001,1500000,0.25,null,"Very Senior Citizen",null,{"$f":"T324","v":9750},{"$f":"IF(AA320>1500000,187500+((AA320-1500000)*0.3),IF(AA320>1250000,125000+((AA320-1250000)*0.25),IF(AA320>1000000,75000+((AA320-1000000)*0.2),IF(AA320>750000,37500+((AA320-750000)*0.15),IF(AA320>500000,12500+((AA320-500000)*0.1),IF(AA320>250000,(AA320-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T325*$Y$298,0)","v":0},{"$f":"ROUND(U325*$W$299,0)","v":0},{"$f":"Y324+1","v":50000001},null,0.37]
[1500001,null,0.3,1500000,{"$f":"IF(J320=0,0,E325)","v":187500},0.37,0.04,null,null,null,null,null,null,1500001,0,0.3]
["Surcharge Limit",null,null,{"$f":"IF(L320=10%,5000000,IF(L320=15%,10000000,IF(L320=25%,20000000,50000000)))","v":50000000}]
[null,null,2023,{"$f":"C328+1","v":2024},null,"2023-24"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2023-24)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C328","v":2023},{"$f":"D328","v":2024},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,300000,0,{"$f":"IF(H331<=B331,B331-0,B331)","v":300000},{"$f":"D331*C331","v":0},0,0,{"$f":"pravesh!E53","v":825000},{"$f":"VLOOKUP(H331,A331:C337,3)","v":0.1},{"$f":"INDEX(D331:D337,MATCH(I331,C331:C337,0))","v":225000},{"$f":"INDEX(E331:E337,MATCH(I331,C331:C337,0))","v":22500},{"$f":"VLOOKUP(H331,AC330:AE333,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B331,B331)","v":300000},{"$f":"IF($E$3=\"Male\",C331,C331)","v":0},{"$f":"O331","v":300000},null,null,null,null,null,null,"Tax Income",{"$f":"L331","v":0},{"$f":"E305","v":0},{"$f":"IF(Z331=Z336,Y335,IF(Y331=Z335,Y334,IF(Y331=Z334,Y333,Y332)))","v":0},null,{"$f":"AD330+1","v":5000001},10000000,0.1]
[{"$f":"B331","v":300000},600000,0.05,{"$f":"MAX(IF(H331<=B332,H331-A332,B332-A332),IF(H331>B331,,0))","v":300000},15000,0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O331+1","v":300001},600000,0.05,null,{"$f":"E293","v":"Male"},null,{"$f":"INDEX(T333:T336,MATCH(R332,R333:R336,0))","v":37500},null,null,{"$f":"IF(Y331=37%,25%,IF(Y331=25%,15%,IF(Y331=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y334","v":20000000},null,{"$f":"AD331+1","v":10000001},20000000,0.15]
[{"$f":"B332","v":600000},900000,0.1,{"$f":"MAX(IF(H331<=B333,H331-A333,B333-A333),IF(H331>B332,,0))","v":225000},22500,0,0.04,{"$f":"E337","v":37500},{"$f":"MIN(K335:L335)","v":0},{"$f":"ROUND(SUM(H333+I333)*M331,0)","v":1500},{"$f":"SUM(H333:J333)","v":39000},null,null,600001,900000,0.1,null,"Male",null,{"$f":"H333","v":37500},{"$f":"IF(AA331>1500000,187500+((AA331-1500000)*0.3),IF(AA331>1250000,125000+((AA331-1250000)*0.25),IF(AA331>1000000,75000+((AA331-1000000)*0.2),IF(AA331>750000,37500+((AA331-750000)*0.15),IF(AA331>500000,12500+((AA331-500000)*0.1),IF(AA331>250000,(AA331-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T333*$Y$8,0)","v":0},{"$f":"ROUND(U333*$W$9,0)","v":0},5000001,10000000,0.1,{"$f":"Z331-X333+1","v":-5000000},{"$f":"T333+V333-U333-W333","v":37500},{"$f":"AD332+1","v":20000001},null,0.25]
[{"$f":"B333","v":900000},1200000,0.15,{"$f":"MAX(IF(H331<=B334,H331-A334,B334-A334),IF(H331>B333,,0))","v":0},0,0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",900001,1200000,0.15,null,"Female",null,{"$f":"T333","v":37500},{"$f":"IF(AA331>1500000,187500+((AA331-1500000)*0.3),IF(AA331>1250000,125000+((AA331-1250000)*0.25),IF(AA331>1000000,75000+((AA331-1000000)*0.2),IF(AA331>750000,37500+((AA331-750000)*0.15),IF(AA331>500000,12500+((AA331-500000)*0.1),IF(AA331>250000,(AA331-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T334*$Y$8,0)","v":0},{"$f":"ROUND(U334*$W$9,0)","v":0},10000001,20000000,0.15,null,{"$f":"T334+V334-U334-W334","v":37500}]
[{"$f":"B334","v":1200000},1500000,0.2,{"$f":"MAX(IF(H331<=B335,H331-A335,B335-A335),IF(H331>B334,,0))","v":0},0,0.15,0.04,{"$f":"D338","v":50000000},{"$f":"IF(H331>H335,H331-H335,0)","v":0},{"$f":"IF(I335>0,ROUND(I335*I331,0),0)","v":0},{"$f":"IF(H335>=D335,Q335+(I335-J335),(I335-J335))","v":0},{"$f":"IF(H333>0,ROUND(H333*L331,0),0)","v":0},{"$f":"IF(K335>L335,0,L335-K335)","v":0},1200001,1500000,0.2,{"$f":"W333","v":0},"Senior Citizen",null,{"$f":"T334","v":37500},{"$f":"IF(AA331>1500000,187500+((AA331-1500000)*0.3),IF(AA331>1250000,125000+((AA331-1250000)*0.25),IF(AA331>1000000,75000+((AA331-1000000)*0.2),IF(AA331>750000,37500+((AA331-750000)*0.15),IF(AA331>500000,12500+((AA331-500000)*0.1),IF(AA331>250000,(AA331-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T335*$Y$8,0)","v":0},{"$f":"ROUND(U335*$W$9,0)","v":0},20000001,null,0.15]
[{"$f":"B335","v":1500000},null,0.3,{"$f":"MAX(IF(H331<=B336,H331-A336,B336-A336),IF(H331>B335,H331-B335,0))","v":0},0,0.25,0.04,"IF(I331=C336,E335+ROUND((H331-J331),0)*I331,IF(I331=C335,E334+ROUND((H331-J331),0)*I331,IF(I331=C334,E333+ROUND((H331-J331),0)*I331,IF(I331=C333,E332+ROUND((H331-J331)*I331,0),IF(I331=C332,E331+ROUND((H331-J331)*I331,0),E331+ROUND((H331-J331)*I331,0))))))",null,null,null,null,null,1500001,0,0.3,null,"Very Senior Citizen",null,{"$f":"T335","v":37500},{"$f":"IF(AA331>1500000,187500+((AA331-1500000)*0.3),IF(AA331>1250000,125000+((AA331-1250000)*0.25),IF(AA331>1000000,75000+((AA331-1000000)*0.2),IF(AA331>750000,37500+((AA331-750000)*0.15),IF(AA331>500000,12500+((AA331-500000)*0.1),IF(AA331>250000,(AA331-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T336*$Y$8,0)","v":0},{"$f":"ROUND(U336*$W$9,0)","v":0}]
[null,null,null,{"$f":"B336","v":0},{"$f":"SUM(E331:E336)","v":37500},null,0.04,null,null,null,null,null,null,1,0,0]
["Surcharge Limit",null,null,{"$f":"IF(L331=10%,5000000,IF(L331=15%,10000000,IF(L331=25%,20000000,50000000)))","v":50000000}]
[null,null,2024,{"$f":"C339+1","v":2025},null,"2024-25"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2023-24)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C339","v":2024},{"$f":"D339","v":2025},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,300000,0,{"$f":"IF(H342<=B342,B342-0,B342)","v":300000},{"$f":"D342*C342","v":0},0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H342,A342:C348,3)","v":0.3},{"$f":"INDEX(D342:D348,MATCH(I342,C342:C348,0))","v":320000},{"$f":"INDEX(E342:E348,MATCH(I342,C342:C348,0))","v":96000},{"$f":"VLOOKUP(H342,AC341:AE344,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B342,B342)","v":300000},{"$f":"IF($E$3=\"Male\",C342,C342)","v":0},{"$f":"O342","v":300000},null,null,null,null,null,null,"Tax Income",{"$f":"L342","v":0},{"$f":"E338","v":0},{"$f":"IF(Z342=Z347,Y346,IF(Y342=Z346,Y345,IF(Y342=Z345,Y344,Y343)))","v":0},null,{"$f":"AD341+1","v":5000001},10000000,0.1]
[{"$f":"B342","v":300000},700000,0.05,{"$f":"MAX(IF(H342<=B343,H342-A343,B343-A343),IF(H342>B342,,0))","v":400000},20000,0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O342+1","v":300001},700000,0.05,null,{"$f":"E326","v":187500},null,{"$f":"INDEX(T344:T347,MATCH(R343,R344:R347,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Y342=37%,25%,IF(Y342=25%,15%,IF(Y342=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y345","v":20000000},null,{"$f":"AD342+1","v":10000001},20000000,0.15]
[{"$f":"B343","v":700000},1000000,0.1,{"$f":"MAX(IF(H342<=B344,H342-A344,B344-A344),IF(H342>B343,,0))","v":300000},30000,0,0.04,{"$f":"E348","v":236000},{"$f":"MIN(K346:L346)","v":0},{"$f":"ROUND(SUM(H344+I344)*M342,0)","v":9440},{"$f":"SUM(H344:J344)","v":245440},null,null,700001,1000000,0.1,null,"Male",null,{"$f":"H344","v":236000},{"$f":"IF(AA342>1500000,187500+((AA342-1500000)*0.3),IF(AA342>1250000,125000+((AA342-1250000)*0.25),IF(AA342>1000000,75000+((AA342-1000000)*0.2),IF(AA342>750000,37500+((AA342-750000)*0.15),IF(AA342>500000,12500+((AA342-500000)*0.1),IF(AA342>250000,(AA342-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T344*$Y$8,0)","v":0},{"$f":"ROUND(U344*$W$9,0)","v":0},5000001,10000000,0.1,{"$f":"Z342-X344+1","v":-5000000},{"$f":"T344+V344-U344-W344","v":236000},{"$f":"AD343+1","v":20000001},null,0.25]
[{"$f":"B344","v":1000000},1200000,0.15,{"$f":"MAX(IF(H342<=B345,H342-A345,B345-A345),IF(H342>B344,,0))","v":200000},30000,0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",1000001,1200000,0.15,null,"Female",null,{"$f":"T344","v":236000},{"$f":"IF(AA342>1500000,187500+((AA342-1500000)*0.3),IF(AA342>1250000,125000+((AA342-1250000)*0.25),IF(AA342>1000000,75000+((AA342-1000000)*0.2),IF(AA342>750000,37500+((AA342-750000)*0.15),IF(AA342>500000,12500+((AA342-500000)*0.1),IF(AA342>250000,(AA342-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T345*$Y$8,0)","v":0},{"$f":"ROUND(U345*$W$9,0)","v":0},10000001,20000000,0.15,null,{"$f":"T345+V345-U345-W345","v":236000}]
[{"$f":"B345","v":1200000},1500000,0.2,{"$f":"MAX(IF(H342<=B346,H342-A346,B346-A346),IF(H342>B345,,0))","v":300000},60000,0.15,0.04,{"$f":"D349","v":50000000},{"$f":"IF(H342>H346,H342-H346,0)","v":0},{"$f":"IF(I346>0,ROUND(I346*I342,0),0)","v":0},{"$f":"IF(H346>=D346,Q346+(I346-J346),(I346-J346))","v":0},{"$f":"IF(H344>0,ROUND(H344*L342,0),0)","v":0},{"$f":"IF(K346>L346,0,L346-K346)","v":0},1200001,1500000,0.2,{"$f":"W344","v":0},"Senior Citizen",null,{"$f":"T345","v":236000},{"$f":"IF(AA342>1500000,187500+((AA342-1500000)*0.3),IF(AA342>1250000,125000+((AA342-1250000)*0.25),IF(AA342>1000000,75000+((AA342-1000000)*0.2),IF(AA342>750000,37500+((AA342-750000)*0.15),IF(AA342>500000,12500+((AA342-500000)*0.1),IF(AA342>250000,(AA342-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T346*$Y$8,0)","v":0},{"$f":"ROUND(U346*$W$9,0)","v":0},20000001,null,0.15]
[{"$f":"B346","v":1500000},null,0.3,{"$f":"MAX(IF(H342<=B347,H342-A347,B347-A347),IF(H342>B346,H342-B346,0))","v":320000},96000,0.25,0.04,null,null,null,null,null,null,1500001,0,0.3,null,"Very Senior Citizen",null,{"$f":"T346","v":236000},{"$f":"IF(AA342>1500000,187500+((AA342-1500000)*0.3),IF(AA342>1250000,125000+((AA342-1250000)*0.25),IF(AA342>1000000,75000+((AA342-1000000)*0.2),IF(AA342>750000,37500+((AA342-750000)*0.15),IF(AA342>500000,12500+((AA342-500000)*0.1),IF(AA342>250000,(AA342-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T347*$Y$8,0)","v":0},{"$f":"ROUND(U347*$W$9,0)","v":0}]
[null,null,null,null,{"$f":"SUM(E342:E347)","v":236000},null,0.04,null,null,null,null,null,null,1,0,0]
["Surcharge Limit",null,null,{"$f":"IF(L342=10%,5000000,IF(L342=15%,10000000,IF(L342=25%,20000000,50000000)))","v":50000000}]
[{"$f":"IF(E292=\"2020-21\",#REF!,\"Existing Option\")","v":"Existing Option"},"Fin._Year","Asst. Year","TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due","Rebate u/s 87A","Revised E.cess(adjusting 87A)","Revised Total Tax due",null,"Taxable Income 2023-24",null,null,null,{"$f":"H331","v":825000},null,null,null,"Taxable Income 2024-25",null,null,null,{"$f":"H342","v":1820000}]
["New option u/s 115BAC","2020-21",{"$f":"B352","v":"2021-22"},{"$f":"H300","v":7250},{"$f":"I300","v":0},{"$f":"J300","v":290},{"$f":"K300","v":7540},"Not Defined",{"$f":"M300","v":0},{"$f":"G351-I351","v":7540},{"$f":"IF(H298>500000,0,IF(H298>250000,IF(D351<12500,D351,12500),0))","v":7250},{"$f":"IF(K351>0,ROUND((D351-K351)*0.04,0),F351)","v":0},{"$f":"D351+E351-K351+L351","v":0},null,"New tax rates",null,null,null,"Appl Amt","Balance","Tax","Tx credit","New tax rates",null,null,null,"Appl Amt","Balance","Tax","Tx credit"]
[null,"2021-22",{"$f":"B353","v":"2022-23"},{"$f":"H311","v":10500},{"$f":"I311","v":0},{"$f":"J311","v":420},{"$f":"K311","v":10920},"Not Defined",{"$f":"M311","v":0},{"$f":"G352-I352","v":10920},{"$f":"IF(H309>500000,0,IF(H309>250000,IF(D352<12500,D352,12500),0))","v":10500},{"$f":"IF(K352>0,ROUND((D352-K352)*0.04,0),F352)","v":0},{"$f":"D352+E352-K352+L352","v":0},null,0,300000,0,{"$f":"P352-O352","v":300000},{"$f":"MIN(U338,R352)","v":300000},{"$f":"S350-S352","v":525000},{"$f":"S352*Q352","v":0},null,0,300000,0,{"$f":"X352-W352","v":300000},{"$f":"MIN(AC338,Z352)","v":300000},{"$f":"AA350-AA352","v":1520000},{"$f":"AA352*Y352","v":0}]
[null,"2022-23",{"$f":"B354","v":"2023-24"},{"$f":"H322","v":9750},{"$f":"I322","v":0},{"$f":"J322","v":390},{"$f":"K322","v":10140},"Not Defined",{"$f":"M322","v":0},{"$f":"G353-I353","v":10140},{"$f":"IF(H320>500000,0,IF(H320>250000,IF(D353<12500,D353,12500),0))","v":9750},{"$f":"IF(K353>0,ROUND((D353-K353)*0.04,0),F353)","v":0},{"$f":"D353+E353-K353+L353","v":0},null,{"$f":"P352+1","v":300001},600000,0.05,{"$f":"P353-O353+1","v":300000},{"$f":"MIN(T352,R353)","v":300000},{"$f":"T352-S353","v":225000},15000,null,{"$f":"X352+1","v":300001},700000,0.05,{"$f":"X353-W353+1","v":400000},{"$f":"MIN(AB352,Z353)","v":400000},{"$f":"AB352-AA353","v":1120000},20000]
[null,"2023-24",{"$f":"B355","v":"2024-25"},{"$f":"H333","v":37500},{"$f":"I333","v":0},{"$f":"J333","v":1500},{"$f":"K333","v":39000},"Not Defined",{"$f":"M335","v":0},{"$f":"IF(U359>0,U359,0)","v":37500},{"$f":"IF(V359>0,V359,0)","v":0},{"$f":"IF(K354>0,ROUND((D354-K354)*0.04,0),F354)","v":1500},{"$f":"D354+E354-K354+L354","v":39000},null,{"$f":"P353+1","v":600001},900000,0.1,300000,{"$f":"MIN(T353,R354)","v":225000},{"$f":"T353-S354","v":0},22500,null,{"$f":"X353+1","v":700001},1000000,0.1,300000,{"$f":"MIN(AB353,Z354)","v":300000},{"$f":"AB353-AA354","v":820000},30000]
["Existing Option","2024-25","2025-26",{"$f":"H344","v":236000},{"$f":"I344","v":0},{"$f":"J344","v":9440},{"$f":"K344","v":245440},"Not Defined",{"$f":"M346","v":0},{"$f":"IF(AC359>0,AC359,0)","v":236000},{"$f":"IF(AD359>0,AD359,0)","v":0},{"$f":"IF(K355>0,ROUND((D355-K355)*0.04,0),F355)","v":9440},{"$f":"D355+E355-K355+L355","v":245440},null,{"$f":"P354+1","v":900001},1200000,0.15,300000,{"$f":"MIN(T354,R355)","v":0},{"$f":"T354-S355","v":0},0,null,{"$f":"X354+1","v":1000001},1200000,0.15,200000,{"$f":"MIN(AB354,Z355)","v":200000},{"$f":"AB354-AA355","v":620000},30000]
[null,null,null,{"$f":"D351","v":7250},{"$f":"E351","v":0},290,7540,"Not Defined",0,7540,7250,0,0,null,{"$f":"P355+1","v":1200001},1500000,0.2,300000,{"$f":"MIN(T355,R356)","v":0},{"$f":"T355-S356","v":0},0,null,{"$f":"X355+1","v":1200001},1500000,0.2,300000,{"$f":"MIN(AB355,Z356)","v":300000},{"$f":"AB355-AA356","v":320000},60000]
["Final Value",{"$f":"E292","v":"2024-25"},null,{"$f":"INDEX(D351:D355,MATCH($B$357,$B$351:$B$355,0))","v":236000},0,9440,245440,"Not Defined",0,236000,0,9440,245440,null,{"$f":"P356+1","v":1500001},10000000000,0.3,9998500000,{"$f":"MIN(T356,R357)","v":0},{"$f":"T356-S357","v":0},0,null,{"$f":"X356+1","v":1500001},10000000000,0.3,9998500000,{"$f":"MIN(AB356,Z357)","v":320000},{"$f":"AB356-AA357","v":0},96000]
[null,null,null,null,null,null,null,"Tax  ","Sur.","Cess","Total Tax","M.R.",null,null,null,null,null,1,{"$f":"T357","v":0},null,0,null,null,null,null,1,{"$f":"AB357","v":0},null,0]
["Marginal Releif",null,null,null,null,null,"2020-21",{"$f":"H300","v":7250},{"$f":"I300","v":0},{"$f":"J300","v":290},{"$f":"K300","v":7540},{"$f":"M313","v":0},{"$f":"K359-L359","v":7540},null,null,null,null,null,null,null,{"$f":"SUM(U352:U358)","v":37500},{"$f":"IF(S338>700000,MAX(U359-(MIN(S350-700000,S359))/100%,0),MIN(IF(S350<=700000,25000,0),(U353+U354)))","v":0},null,null,null,null,null,null,{"$f":"SUM(AC352:AC358)","v":236000},{"$f":"IF(AA350>700000,MAX(AC359-(MIN(AA350-700000,AA359))/100%,0),MIN(IF(AA350<=700000,25000,0),(AC353+AC354)))","v":0}]
["(","After allowed  Marginal relief ","Rs.",{"$f":"I357","v":0},")",{"$f":"CONCATENATE(A360,\"  \",F359,\"  \",E360)","v":"(    )"},"2021-22",{"$f":"H311","v":10500},{"$f":"I311","v":0},{"$f":"J311","v":420},{"$f":"K311","v":10920},{"$f":"M313","v":0},{"$f":"K360-L360","v":10920}]
[null,null,null,null,null,null,"2022-23",{"$f":"H322","v":9750},{"$f":"I322","v":0},{"$f":"J322","v":390},{"$f":"K322","v":10140},{"$f":"M324","v":0},{"$f":"K361-L361","v":10140}]
[null,null,null,null,null,null,"2023-24",{"$f":"H333","v":37500},{"$f":"I333","v":0},{"$f":"J333","v":1500},{"$f":"K333","v":39000},{"$f":"M335","v":0},{"$f":"K362-L362","v":39000}]
[null,null,null,null,null,null,"2024-25",{"$f":"H344","v":236000},{"$f":"I344","v":0},{"$f":"J344","v":9440},{"$f":"K344","v":245440},{"$f":"L344","v":0},{"$f":"K363-L363","v":245440}]
["Tax computation for Tax Calculator-89(1) without arrear"]
[{"$f":"'Mini Tax Calculator'!$E$5","v":"New option u/s 115BAC"},"Financial Year",null,null,{"$f":"'Section 89(1)'!$F$8","v":"2024-25"}]
[null,"Tax Category",null,null,{"$f":"'Section 89(1)'!$E$6","v":"Male"}]
[null,"Taxable Income",null,null,{"$f":"'Tax Table (Without Arr)'!H1023","v":375000}]
[null,null,2020,{"$f":"C368+1","v":2021},null,"2020-21"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C368","v":2020},{"$f":"D368","v":2021},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"pravesh!F50","v":375000},{"$f":"VLOOKUP(H371,A371:C377,3)","v":0.05},{"$f":"INDEX(D371:D377,MATCH(I371,C371:C377,0))","v":250000},{"$f":"INDEX(E371:E377,MATCH(I371,C371:C377,0))","v":12500},{"$f":"VLOOKUP(H371,'115BAC'!$AC$7:$AE$11,3)","v":0},0.04,0,{"$f":"IF($E$366=\"Male\",B371,B371)","v":250000},0,{"$f":"O371","v":250000},null,null,null,null,null,null,"Tax Income",{"$f":"L371","v":0},{"$f":"E367","v":375000},{"$f":"IF(Z371=Z376,Y375,IF(Y371=Z375,Y374,IF(Y371=Z374,Y373,Y372)))","v":5000000},null,{"$f":"AD370+1","v":5000001},10000000,0.1]
[{"$f":"B371+1","v":250001},500000,0.05,{"$f":"B371","v":250000},{"$f":"(B372-B371)*C372","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O371+1","v":250001},500000,0.05,null,{"$f":"E366","v":"Male"},null,{"$f":"INDEX(T373:T376,MATCH(R372,R373:R376,0))","v":6250},null,null,{"$f":"IF(Y371=37%,25%,IF(Y371=25%,15%,IF(Y371=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y374","v":20000000},null,{"$f":"AD371+1","v":10000001},20000000,0.15]
[500001,750000,0.1,500000,{"$f":"E372+(B373-B372)*C373","v":37500},0,0.04,{"$f":"IF(I371=C377,E376+ROUND((H371-J371),0)*I371,IF(I371=C376,E375+ROUND((H371-J371),0)*I371,IF(I371=C375,E374+ROUND((H371-J371),0)*I371,IF(I371=C374,E373+ROUND((H371-J371)*I371,0),IF(I371=C373,E372+ROUND((H371-J371)*I371,0),IF(I371=C372,E371+ROUND((H371-J371)*I371,0),E370+ROUND((H371-J371)*I371,0)))))))","v":6250},{"$f":"MIN(K375:L375)","v":0},{"$f":"ROUND(SUM(H373+I373)*M371,0)","v":250},{"$f":"SUM(H373:J373)","v":6500},null,null,500001,750000,0.1,null,"Male",null,{"$f":"H373","v":6250},{"$f":"IF(AA371>1500000,187500+((AA371-1500000)*0.3),IF(AA371>1250000,125000+((AA371-1250000)*0.25),IF(AA371>1000000,75000+((AA371-1000000)*0.2),IF(AA371>750000,37500+((AA371-750000)*0.15),IF(AA371>500000,12500+((AA371-500000)*0.1),IF(AA371>250000,(AA371-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T373*$Y$371,0)","v":0},{"$f":"ROUND(U373*$W$372,0)","v":0},{"$f":"Y372+1","v":5000001},10000000,0.1,{"$f":"Z371-X373+1","v":-4625000},{"$f":"T373+V373-U373-W373","v":-1231250},{"$f":"AD372+1","v":20000001},50000000,0.25]
[750001,1000000,0.15,750000,{"$f":"E373+(B374-B373)*C374","v":75000},0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",750001,1000000,0.15,null,"Female",null,{"$f":"T373","v":6250},{"$f":"IF(AA371>1500000,187500+((AA371-1500000)*0.3),IF(AA371>1250000,125000+((AA371-1250000)*0.25),IF(AA371>1000000,75000+((AA371-1000000)*0.2),IF(AA371>750000,37500+((AA371-750000)*0.15),IF(AA371>500000,12500+((AA371-500000)*0.1),IF(AA371>250000,(AA371-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T374*$Y$371,0)","v":0},{"$f":"ROUND(U374*$W$372,0)","v":0},{"$f":"Y373+1","v":10000001},20000000,0.15,null,{"$f":"T374+V374-U374-W374","v":-1231250},{"$f":"AD373+1","v":50000001},null,0.37]
[1000001,1250000,0.2,1000000,{"$f":"E374+(B375-B374)*C375","v":125000},0.15,0.04,{"$f":"D378","v":50000000},{"$f":"IF(H371>H375,H371-H375,0)","v":0},{"$f":"IF(I375>0,ROUND(I375*I371,0),0)","v":0},{"$f":"IF(H375>=D378,Q375+(I375-J375),(I375-J375))","v":0},{"$f":"IF(H373>0,ROUND(H373*L371,0),0)","v":0},{"$f":"IF(K375>L375,0,L375-K375)","v":0},1000001,1250000,0.2,{"$f":"W373","v":0},"Senior Citizen",null,{"$f":"T374","v":6250},{"$f":"IF(AA371>1500000,187500+((AA371-1500000)*0.3),IF(AA371>1250000,125000+((AA371-1250000)*0.25),IF(AA371>1000000,75000+((AA371-1000000)*0.2),IF(AA371>750000,37500+((AA371-750000)*0.15),IF(AA371>500000,12500+((AA371-500000)*0.1),IF(AA371>250000,(AA371-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T375*$Y$371,0)","v":0},{"$f":"ROUND(U375*$W$372,0)","v":0},{"$f":"Y374+1","v":20000001},50000000,0.25]
[1250001,1500000,0.25,1250000,{"$f":"E375+(B376-B375)*C376","v":187500},0.25,0.04,null,null,null,null,null,null,1250001,1500000,0.25,null,"Very Senior Citizen",null,{"$f":"T375","v":6250},{"$f":"IF(AA371>1500000,187500+((AA371-1500000)*0.3),IF(AA371>1250000,125000+((AA371-1250000)*0.25),IF(AA371>1000000,75000+((AA371-1000000)*0.2),IF(AA371>750000,37500+((AA371-750000)*0.15),IF(AA371>500000,12500+((AA371-500000)*0.1),IF(AA371>250000,(AA371-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T376*$Y$371,0)","v":0},{"$f":"ROUND(U376*$W$372,0)","v":0},{"$f":"Y375+1","v":50000001},null,0.37]
[1500001,null,0.3,1500000,{"$f":"IF(J371=0,0,E376)","v":187500},0.37,0.04,null,null,null,null,null,null,1500001,0,0.3]
["Surcharge Limit",null,null,{"$f":"IF(L371=10%,5000000,IF(L371=15%,10000000,IF(L371=25%,20000000,50000000)))","v":50000000}]
[null,null,{"$f":"D368","v":2021},{"$f":"C379+1","v":2022},null,"2021-22"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C379","v":2021},{"$f":"D379","v":2022},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"pravesh!F51","v":410000},{"$f":"VLOOKUP(H382,A382:C388,3)","v":0.05},{"$f":"INDEX(D382:D388,MATCH(I382,C382:C388,0))","v":250000},{"$f":"INDEX(E382:E388,MATCH(I382,C382:C388,0))","v":12500},{"$f":"VLOOKUP(H382,'115BAC'!$AC$7:$AE$11,3)","v":0},0.04,0,{"$f":"IF($E$366=\"Male\",B382,B382)","v":250000},{"$f":"IF($E$366=\"Male\",C382,C382)","v":0},{"$f":"O382","v":250000},null,null,null,null,null,null,"Tax Income",{"$f":"L382","v":0},{"$f":"E378","v":0},{"$f":"IF(Z382=Z387,Y386,IF(Y382=Z386,Y385,IF(Y382=Z385,Y384,Y383)))","v":5000000},null,{"$f":"AD381+1","v":5000001},10000000,0.1]
[{"$f":"B382+1","v":250001},500000,0.05,{"$f":"B382","v":250000},{"$f":"(B383-B382)*C383","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O382+1","v":250001},500000,0.05,null,{"$f":"E377","v":187500},null,{"$f":"INDEX(T384:T387,MATCH(R383,R384:R387,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Y382=37%,25%,IF(Y382=25%,15%,IF(Y382=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y385","v":20000000},null,{"$f":"AD382+1","v":10000001},20000000,0.15]
[500001,750000,0.1,500000,{"$f":"E383+(B384-B383)*C384","v":37500},0,0.04,{"$f":"IF(I382=C388,E387+ROUND((H382-J382),0)*I382,IF(I382=C387,E386+ROUND((H382-J382),0)*I382,IF(I382=C386,E385+ROUND((H382-J382),0)*I382,IF(I382=C385,E384+ROUND((H382-J382)*I382,0),IF(I382=C384,E383+ROUND((H382-J382)*I382,0),IF(I382=C383,E382+ROUND((H382-J382)*I382,0),E381+ROUND((H382-J382)*I382,0)))))))","v":8000},{"$f":"MIN(K386:L386)","v":0},{"$f":"ROUND(SUM(H384+I384)*M382,0)","v":320},{"$f":"SUM(H384:J384)","v":8320},null,null,500001,750000,0.1,null,"Male",null,{"$f":"H384","v":8000},{"$f":"IF(AA382>1500000,187500+((AA382-1500000)*0.3),IF(AA382>1250000,125000+((AA382-1250000)*0.25),IF(AA382>1000000,75000+((AA382-1000000)*0.2),IF(AA382>750000,37500+((AA382-750000)*0.15),IF(AA382>500000,12500+((AA382-500000)*0.1),IF(AA382>250000,(AA382-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T384*$Y$371,0)","v":0},{"$f":"ROUND(U384*$W$372,0)","v":0},{"$f":"Y383+1","v":5000001},10000000,0.1,{"$f":"Z382-X384+1","v":-5000000},{"$f":"T384+V384-U384-W384","v":-1229500},{"$f":"AD383+1","v":20000001},50000000,0.25]
[750001,1000000,0.15,750000,{"$f":"E384+(B385-B384)*C385","v":75000},0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",750001,1000000,0.15,null,"Female",null,{"$f":"T384","v":8000},{"$f":"IF(AA382>1500000,187500+((AA382-1500000)*0.3),IF(AA382>1250000,125000+((AA382-1250000)*0.25),IF(AA382>1000000,75000+((AA382-1000000)*0.2),IF(AA382>750000,37500+((AA382-750000)*0.15),IF(AA382>500000,12500+((AA382-500000)*0.1),IF(AA382>250000,(AA382-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T385*$Y$371,0)","v":0},{"$f":"ROUND(U385*$W$372,0)","v":0},{"$f":"Y384+1","v":10000001},20000000,0.15,null,{"$f":"T385+V385-U385-W385","v":-1229500},{"$f":"AD384+1","v":50000001},null,0.37]
[1000001,1250000,0.2,1000000,{"$f":"E385+(B386-B385)*C386","v":125000},0.15,0.04,{"$f":"D389","v":50000000},{"$f":"IF(H382>H386,H382-H386,0)","v":0},{"$f":"IF(I386>0,ROUND(I386*I382,0),0)","v":0},{"$f":"IF(H386>=D389,Q386+(I386-J386),(I386-J386))","v":0},{"$f":"IF(H384>0,ROUND(H384*L382,0),0)","v":0},{"$f":"IF(K386>L386,0,L386-K386)","v":0},1000001,1250000,0.2,{"$f":"W384","v":0},"Senior Citizen",null,{"$f":"T385","v":8000},{"$f":"IF(AA382>1500000,187500+((AA382-1500000)*0.3),IF(AA382>1250000,125000+((AA382-1250000)*0.25),IF(AA382>1000000,75000+((AA382-1000000)*0.2),IF(AA382>750000,37500+((AA382-750000)*0.15),IF(AA382>500000,12500+((AA382-500000)*0.1),IF(AA382>250000,(AA382-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T386*$Y$371,0)","v":0},{"$f":"ROUND(U386*$W$372,0)","v":0},{"$f":"Y385+1","v":20000001},50000000,0.25]
[1250001,1500000,0.25,1250000,{"$f":"E386+(B387-B386)*C387","v":187500},0.25,0.04,null,null,null,null,null,null,1250001,1500000,0.25,null,"Very Senior Citizen",null,{"$f":"T386","v":8000},{"$f":"IF(AA382>1500000,187500+((AA382-1500000)*0.3),IF(AA382>1250000,125000+((AA382-1250000)*0.25),IF(AA382>1000000,75000+((AA382-1000000)*0.2),IF(AA382>750000,37500+((AA382-750000)*0.15),IF(AA382>500000,12500+((AA382-500000)*0.1),IF(AA382>250000,(AA382-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T387*$Y$371,0)","v":0},{"$f":"ROUND(U387*$W$372,0)","v":0},{"$f":"Y386+1","v":50000001},null,0.37]
[1500001,null,0.3,1500000,{"$f":"IF(J382=0,0,E387)","v":187500},0.37,0.04,null,null,null,null,null,null,1500001,0,0.3]
["Surcharge Limit",null,null,{"$f":"IF(L382=10%,5000000,IF(L382=15%,10000000,IF(L382=25%,20000000,50000000)))","v":50000000}]
[null,null,{"$f":"D379","v":2022},{"$f":"C390+1","v":2023},null,"2022-23"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C390","v":2022},{"$f":"D390","v":2023},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"pravesh!F52","v":420000},{"$f":"VLOOKUP(H393,A393:C399,3)","v":0.05},{"$f":"INDEX(D393:D399,MATCH(I393,C393:C399,0))","v":250000},{"$f":"INDEX(E393:E399,MATCH(I393,C393:C399,0))","v":12500},{"$f":"VLOOKUP(H393,'115BAC'!$AC$7:$AE$11,3)","v":0},0.04,0,{"$f":"IF($E$366=\"Male\",B393,B393)","v":250000},{"$f":"IF($E$366=\"Male\",C393,C393)","v":0},{"$f":"O393","v":250000},null,null,null,null,null,null,"Tax Income",{"$f":"L393","v":0},{"$f":"E389","v":0},{"$f":"IF(Z393=Z398,Y397,IF(Y393=Z397,Y396,IF(Y393=Z396,Y395,Y394)))","v":5000000},null,{"$f":"AD392+1","v":5000001},10000000,0.1]
[{"$f":"B393+1","v":250001},500000,0.05,{"$f":"B393","v":250000},{"$f":"(B394-B393)*C394","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O393+1","v":250001},500000,0.05,null,{"$f":"E388","v":187500},null,{"$f":"INDEX(T395:T398,MATCH(R394,R395:R398,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Y393=37%,25%,IF(Y393=25%,15%,IF(Y393=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y396","v":20000000},null,{"$f":"AD393+1","v":10000001},20000000,0.15]
[500001,750000,0.1,500000,{"$f":"E394+(B395-B394)*C395","v":37500},0,0.04,{"$f":"IF(I393=C399,E398+ROUND((H393-J393),0)*I393,IF(I393=C398,E397+ROUND((H393-J393),0)*I393,IF(I393=C397,E396+ROUND((H393-J393),0)*I393,IF(I393=C396,E395+ROUND((H393-J393)*I393,0),IF(I393=C395,E394+ROUND((H393-J393)*I393,0),IF(I393=C394,E393+ROUND((H393-J393)*I393,0),E392+ROUND((H393-J393)*I393,0)))))))","v":8500},{"$f":"MIN(K397:L397)","v":0},{"$f":"ROUND(SUM(H395+I395)*M393,0)","v":340},{"$f":"SUM(H395:J395)","v":8840},null,null,500001,750000,0.1,null,"Male",null,{"$f":"H395","v":8500},{"$f":"IF(AA393>1500000,187500+((AA393-1500000)*0.3),IF(AA393>1250000,125000+((AA393-1250000)*0.25),IF(AA393>1000000,75000+((AA393-1000000)*0.2),IF(AA393>750000,37500+((AA393-750000)*0.15),IF(AA393>500000,12500+((AA393-500000)*0.1),IF(AA393>250000,(AA393-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T395*$Y$371,0)","v":0},{"$f":"ROUND(U395*$W$372,0)","v":0},{"$f":"Y394+1","v":5000001},10000000,0.1,{"$f":"Z393-X395+1","v":-5000000},{"$f":"T395+V395-U395-W395","v":-1229000},{"$f":"AD394+1","v":20000001},50000000,0.25]
[750001,1000000,0.15,750000,{"$f":"E395+(B396-B395)*C396","v":75000},0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",750001,1000000,0.15,null,"Female",null,{"$f":"T395","v":8500},{"$f":"IF(AA393>1500000,187500+((AA393-1500000)*0.3),IF(AA393>1250000,125000+((AA393-1250000)*0.25),IF(AA393>1000000,75000+((AA393-1000000)*0.2),IF(AA393>750000,37500+((AA393-750000)*0.15),IF(AA393>500000,12500+((AA393-500000)*0.1),IF(AA393>250000,(AA393-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T396*$Y$371,0)","v":0},{"$f":"ROUND(U396*$W$372,0)","v":0},{"$f":"Y395+1","v":10000001},20000000,0.15,null,{"$f":"T396+V396-U396-W396","v":-1229000},{"$f":"AD395+1","v":50000001},null,0.37]
[1000001,1250000,0.2,1000000,{"$f":"E396+(B397-B396)*C397","v":125000},0.15,0.04,{"$f":"D400","v":50000000},{"$f":"IF(H393>H397,H393-H397,0)","v":0},{"$f":"IF(I397>0,ROUND(I397*I393,0),0)","v":0},{"$f":"IF(H397>=D400,Q397+(I397-J397),(I397-J397))","v":0},{"$f":"IF(H395>0,ROUND(H395*L393,0),0)","v":0},{"$f":"IF(K397>L397,0,L397-K397)","v":0},1000001,1250000,0.2,{"$f":"W395","v":0},"Senior Citizen",null,{"$f":"T396","v":8500},{"$f":"IF(AA393>1500000,187500+((AA393-1500000)*0.3),IF(AA393>1250000,125000+((AA393-1250000)*0.25),IF(AA393>1000000,75000+((AA393-1000000)*0.2),IF(AA393>750000,37500+((AA393-750000)*0.15),IF(AA393>500000,12500+((AA393-500000)*0.1),IF(AA393>250000,(AA393-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T397*$Y$371,0)","v":0},{"$f":"ROUND(U397*$W$372,0)","v":0},{"$f":"Y396+1","v":20000001},50000000,0.25]
[1250001,1500000,0.25,1250000,{"$f":"E397+(B398-B397)*C398","v":187500},0.25,0.04,null,null,null,null,null,null,1250001,1500000,0.25,null,"Very Senior Citizen",null,{"$f":"T397","v":8500},{"$f":"IF(AA393>1500000,187500+((AA393-1500000)*0.3),IF(AA393>1250000,125000+((AA393-1250000)*0.25),IF(AA393>1000000,75000+((AA393-1000000)*0.2),IF(AA393>750000,37500+((AA393-750000)*0.15),IF(AA393>500000,12500+((AA393-500000)*0.1),IF(AA393>250000,(AA393-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T398*$Y$371,0)","v":0},{"$f":"ROUND(U398*$W$372,0)","v":0},{"$f":"Y397+1","v":50000001},null,0.37]
[1500001,null,0.3,1500000,{"$f":"IF(J393=0,0,E398)","v":187500},0.37,0.04,null,null,null,null,null,null,1500001,0,0.3]
["Surcharge Limit",null,null,{"$f":"IF(L393=10%,5000000,IF(L393=15%,10000000,IF(L393=25%,20000000,50000000)))","v":50000000}]
[null,null,2023,{"$f":"C401+1","v":2024},null,"2023-24"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2023-24)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C401","v":2023},{"$f":"D401","v":2024},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,300000,0,{"$f":"IF(H404<=B404,B404-0,B404)","v":300000},{"$f":"D404*C404","v":0},0,0,{"$f":"pravesh!F53","v":800000},{"$f":"VLOOKUP(H404,A404:C410,3)","v":0.1},{"$f":"INDEX(D404:D410,MATCH(I404,C404:C410,0))","v":200000},{"$f":"INDEX(E404:E410,MATCH(I404,C404:C410,0))","v":20000},{"$f":"VLOOKUP(H404,AC403:AE406,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B404,B404)","v":300000},{"$f":"IF($E$3=\"Male\",C404,C404)","v":0},{"$f":"O404","v":300000},null,null,null,null,null,null,"Tax Income",{"$f":"L404","v":0},{"$f":"E378","v":0},{"$f":"IF(Z404=Z409,Y408,IF(Y404=Z408,Y407,IF(Y404=Z407,Y406,Y405)))","v":0},null,{"$f":"AD403+1","v":5000001},10000000,0.1]
[{"$f":"B404","v":300000},600000,0.05,{"$f":"MAX(IF(H404<=B405,H404-A405,B405-A405),IF(H404>B404,,0))","v":300000},15000,0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O404+1","v":300001},600000,0.05,null,{"$f":"E366","v":"Male"},null,{"$f":"INDEX(T406:T409,MATCH(R405,R406:R409,0))","v":35000},null,null,{"$f":"IF(Y404=37%,25%,IF(Y404=25%,15%,IF(Y404=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y407","v":20000000},null,{"$f":"AD404+1","v":10000001},20000000,0.15]
[{"$f":"B405","v":600000},900000,0.1,{"$f":"MAX(IF(H404<=B406,H404-A406,B406-A406),IF(H404>B405,,0))","v":200000},20000,0,0.04,{"$f":"E410","v":35000},{"$f":"MIN(K408:L408)","v":0},{"$f":"ROUND(SUM(H406+I406)*M404,0)","v":1400},{"$f":"SUM(H406:J406)","v":36400},null,null,600001,900000,0.1,null,"Male",null,{"$f":"H406","v":35000},{"$f":"IF(AA404>1500000,187500+((AA404-1500000)*0.3),IF(AA404>1250000,125000+((AA404-1250000)*0.25),IF(AA404>1000000,75000+((AA404-1000000)*0.2),IF(AA404>750000,37500+((AA404-750000)*0.15),IF(AA404>500000,12500+((AA404-500000)*0.1),IF(AA404>250000,(AA404-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T406*$Y$8,0)","v":0},{"$f":"ROUND(U406*$W$9,0)","v":0},5000001,10000000,0.1,{"$f":"Z404-X406+1","v":-5000000},{"$f":"T406+V406-U406-W406","v":35000},{"$f":"AD405+1","v":20000001},null,0.25]
[{"$f":"B406","v":900000},1200000,0.15,{"$f":"MAX(IF(H404<=B407,H404-A407,B407-A407),IF(H404>B406,,0))","v":0},0,0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",900001,1200000,0.15,null,"Female",null,{"$f":"T406","v":35000},{"$f":"IF(AA404>1500000,187500+((AA404-1500000)*0.3),IF(AA404>1250000,125000+((AA404-1250000)*0.25),IF(AA404>1000000,75000+((AA404-1000000)*0.2),IF(AA404>750000,37500+((AA404-750000)*0.15),IF(AA404>500000,12500+((AA404-500000)*0.1),IF(AA404>250000,(AA404-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T407*$Y$8,0)","v":0},{"$f":"ROUND(U407*$W$9,0)","v":0},10000001,20000000,0.15,null,{"$f":"T407+V407-U407-W407","v":35000}]
[{"$f":"B407","v":1200000},1500000,0.2,{"$f":"MAX(IF(H404<=B408,H404-A408,B408-A408),IF(H404>B407,,0))","v":0},0,0.15,0.04,{"$f":"D411","v":50000000},{"$f":"IF(H404>H408,H404-H408,0)","v":0},{"$f":"IF(I408>0,ROUND(I408*I404,0),0)","v":0},{"$f":"IF(H408>=D408,Q408+(I408-J408),(I408-J408))","v":0},{"$f":"IF(H406>0,ROUND(H406*L404,0),0)","v":0},{"$f":"IF(K408>L408,0,L408-K408)","v":0},1200001,1500000,0.2,{"$f":"W406","v":0},"Senior Citizen",null,{"$f":"T407","v":35000},{"$f":"IF(AA404>1500000,187500+((AA404-1500000)*0.3),IF(AA404>1250000,125000+((AA404-1250000)*0.25),IF(AA404>1000000,75000+((AA404-1000000)*0.2),IF(AA404>750000,37500+((AA404-750000)*0.15),IF(AA404>500000,12500+((AA404-500000)*0.1),IF(AA404>250000,(AA404-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T408*$Y$8,0)","v":0},{"$f":"ROUND(U408*$W$9,0)","v":0},20000001,null,0.15]
[{"$f":"B408","v":1500000},null,0.3,{"$f":"MAX(IF(H404<=B409,H404-A409,B409-A409),IF(H404>B408,H404-B408,0))","v":0},0,0.25,0.04,null,null,null,null,null,null,1500001,0,0.3,null,"Very Senior Citizen",null,{"$f":"T408","v":35000},{"$f":"IF(AA404>1500000,187500+((AA404-1500000)*0.3),IF(AA404>1250000,125000+((AA404-1250000)*0.25),IF(AA404>1000000,75000+((AA404-1000000)*0.2),IF(AA404>750000,37500+((AA404-750000)*0.15),IF(AA404>500000,12500+((AA404-500000)*0.1),IF(AA404>250000,(AA404-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T409*$Y$8,0)","v":0},{"$f":"ROUND(U409*$W$9,0)","v":0}]
[null,null,null,{"$f":"B409","v":0},{"$f":"SUM(E404:E409)","v":35000},null,0.04,null,null,null,null,null,null,1,0,0]
["Surcharge Limit",null,null,{"$f":"IF(L404=10%,5000000,IF(L404=15%,10000000,IF(L404=25%,20000000,50000000)))","v":50000000}]
[null,null,2024,{"$f":"C412+1","v":2025},null,"2024-25"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2023-24)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C412","v":2024},{"$f":"D412","v":2025},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,300000,0,{"$f":"IF(H415<=B415,B415-0,B415)","v":300000},{"$f":"D415*C415","v":0},0,0,{"$f":"pravesh!F54","v":1100000},{"$f":"VLOOKUP(H415,A415:C421,3)","v":0.15},{"$f":"INDEX(D415:D421,MATCH(I415,C415:C421,0))","v":100000},{"$f":"INDEX(E415:E421,MATCH(I415,C415:C421,0))","v":15000},{"$f":"VLOOKUP(H415,AC414:AE417,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B415,B415)","v":300000},{"$f":"IF($E$3=\"Male\",C415,C415)","v":0},{"$f":"O415","v":300000},null,null,null,null,null,null,"Tax Income",{"$f":"L415","v":0},{"$f":"E411","v":0},{"$f":"IF(Z415=Z420,Y419,IF(Y415=Z419,Y418,IF(Y415=Z418,Y417,Y416)))","v":0},null,{"$f":"AD414+1","v":5000001},10000000,0.1]
[{"$f":"B415","v":300000},700000,0.05,{"$f":"MAX(IF(H415<=B416,H415-A416,B416-A416),IF(H415>B415,,0))","v":400000},20000,0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O415+1","v":300001},700000,0.05,null,{"$f":"E399","v":187500},null,{"$f":"INDEX(T417:T420,MATCH(R416,R417:R420,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Y415=37%,25%,IF(Y415=25%,15%,IF(Y415=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y418","v":20000000},null,{"$f":"AD415+1","v":10000001},20000000,0.15]
[{"$f":"B416","v":700000},1000000,0.1,{"$f":"MAX(IF(H415<=B417,H415-A417,B417-A417),IF(H415>B416,,0))","v":300000},30000,0,0.04,{"$f":"E421","v":65000},{"$f":"MIN(K419:L419)","v":0},{"$f":"ROUND(SUM(H417+I417)*M415,0)","v":2600},{"$f":"SUM(H417:J417)","v":67600},null,null,700001,1000000,0.1,null,"Male",null,{"$f":"H417","v":65000},{"$f":"IF(AA415>1500000,187500+((AA415-1500000)*0.3),IF(AA415>1250000,125000+((AA415-1250000)*0.25),IF(AA415>1000000,75000+((AA415-1000000)*0.2),IF(AA415>750000,37500+((AA415-750000)*0.15),IF(AA415>500000,12500+((AA415-500000)*0.1),IF(AA415>250000,(AA415-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T417*$Y$8,0)","v":0},{"$f":"ROUND(U417*$W$9,0)","v":0},5000001,10000000,0.1,{"$f":"Z415-X417+1","v":-5000000},{"$f":"T417+V417-U417-W417","v":65000},{"$f":"AD416+1","v":20000001},null,0.25]
[{"$f":"B417","v":1000000},1200000,0.15,{"$f":"MAX(IF(H415<=B418,H415-A418,B418-A418),IF(H415>B417,,0))","v":100000},15000,0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",1000001,1200000,0.15,null,"Female",null,{"$f":"T417","v":65000},{"$f":"IF(AA415>1500000,187500+((AA415-1500000)*0.3),IF(AA415>1250000,125000+((AA415-1250000)*0.25),IF(AA415>1000000,75000+((AA415-1000000)*0.2),IF(AA415>750000,37500+((AA415-750000)*0.15),IF(AA415>500000,12500+((AA415-500000)*0.1),IF(AA415>250000,(AA415-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T418*$Y$8,0)","v":0},{"$f":"ROUND(U418*$W$9,0)","v":0},10000001,20000000,0.15,null,{"$f":"T418+V418-U418-W418","v":65000}]
[{"$f":"B418","v":1200000},1500000,0.2,{"$f":"MAX(IF(H415<=B419,H415-A419,B419-A419),IF(H415>B418,,0))","v":0},0,0.15,0.04,{"$f":"D422","v":50000000},{"$f":"IF(H415>H419,H415-H419,0)","v":0},{"$f":"IF(I419>0,ROUND(I419*I415,0),0)","v":0},{"$f":"IF(H419>=D419,Q419+(I419-J419),(I419-J419))","v":0},{"$f":"IF(H417>0,ROUND(H417*L415,0),0)","v":0},{"$f":"IF(K419>L419,0,L419-K419)","v":0},1200001,1500000,0.2,{"$f":"W417","v":0},"Senior Citizen",null,{"$f":"T418","v":65000},{"$f":"IF(AA415>1500000,187500+((AA415-1500000)*0.3),IF(AA415>1250000,125000+((AA415-1250000)*0.25),IF(AA415>1000000,75000+((AA415-1000000)*0.2),IF(AA415>750000,37500+((AA415-750000)*0.15),IF(AA415>500000,12500+((AA415-500000)*0.1),IF(AA415>250000,(AA415-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T419*$Y$8,0)","v":0},{"$f":"ROUND(U419*$W$9,0)","v":0},20000001,null,0.15]
[{"$f":"B419","v":1500000},null,0.3,{"$f":"MAX(IF(H415<=B420,H415-A420,B420-A420),IF(H415>B419,H415-B419,0))","v":0},0,0.25,0.04,null,null,null,null,null,null,1500001,0,0.3,null,"Very Senior Citizen",null,{"$f":"T419","v":65000},{"$f":"IF(AA415>1500000,187500+((AA415-1500000)*0.3),IF(AA415>1250000,125000+((AA415-1250000)*0.25),IF(AA415>1000000,75000+((AA415-1000000)*0.2),IF(AA415>750000,37500+((AA415-750000)*0.15),IF(AA415>500000,12500+((AA415-500000)*0.1),IF(AA415>250000,(AA415-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T420*$Y$8,0)","v":0},{"$f":"ROUND(U420*$W$9,0)","v":0}]
[null,null,null,null,{"$f":"SUM(E415:E420)","v":65000},null,0.04,null,null,null,null,null,null,1,0,0]
["Surcharge Limit",null,null,{"$f":"IF(L415=10%,5000000,IF(L415=15%,10000000,IF(L415=25%,20000000,50000000)))","v":50000000}]
[{"$f":"IF(E365=\"2020-21\",#REF!,\"Existing Option\")","v":"Existing Option"},"Fin._Year","Asst. Year","TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due","Rebate u/s 87A","Revised E.cess(adjusting 87A)","Revised Total Tax due",null,"Taxable Income 2023-24",null,null,null,{"$f":"H404","v":800000},null,null,null,"Taxable Income 2024-25",null,null,null,{"$f":"H415","v":1100000}]
[null,"2020-21",{"$f":"B425","v":"2021-22"},{"$f":"H373","v":6250},{"$f":"I373","v":0},{"$f":"J373","v":250},{"$f":"K373","v":6500},"Not Defined",{"$f":"M373","v":0},{"$f":"G424-I424","v":6500},{"$f":"IF(H371>500000,0,IF(H371>250000,IF(D424<12500,D424,12500),0))","v":6250},{"$f":"IF(K424>0,ROUND((D424-K424)*0.04,0),F424)","v":0},{"$f":"D424+E424-K424+L424","v":0},null,"New tax rates",null,null,null,"Appl Amt","Balance","Tax","Tx credit","New tax rates",null,null,null,"Appl Amt","Balance","Tax","Tx credit"]
[null,"2021-22",{"$f":"B426","v":"2022-23"},{"$f":"H384","v":8000},{"$f":"I384","v":0},{"$f":"J384","v":320},{"$f":"K384","v":8320},"Not Defined",{"$f":"M384","v":0},{"$f":"G425-I425","v":8320},{"$f":"IF(H382>500000,0,IF(H382>250000,IF(D425<12500,D425,12500),0))","v":8000},{"$f":"IF(K425>0,ROUND((D425-K425)*0.04,0),F425)","v":0},{"$f":"D425+E425-K425+L425","v":0},null,0,300000,0,{"$f":"P425-O425","v":300000},{"$f":"MIN(U411,R425)","v":300000},{"$f":"S423-S425","v":500000},{"$f":"S425*Q425","v":0},null,0,300000,0,{"$f":"X425-W425","v":300000},{"$f":"MIN(AC411,Z425)","v":300000},{"$f":"AA423-AA425","v":800000},{"$f":"AA425*Y425","v":0}]
[null,"2022-23",{"$f":"B427","v":"2023-24"},{"$f":"H395","v":8500},{"$f":"I395","v":0},{"$f":"J395","v":340},{"$f":"K395","v":8840},"Not Defined",{"$f":"M395","v":0},{"$f":"G426-I426","v":8840},{"$f":"IF(H393>500000,0,IF(H393>250000,IF(D426<12500,D426,12500),0))","v":8500},{"$f":"IF(K426>0,ROUND((D426-K426)*0.04,0),F426)","v":0},{"$f":"D426+E426-K426+L426","v":0},null,{"$f":"P425+1","v":300001},600000,0.05,{"$f":"P426-O426+1","v":300000},{"$f":"MIN(T425,R426)","v":300000},{"$f":"T425-S426","v":200000},15000,null,{"$f":"X425+1","v":300001},700000,0.05,{"$f":"X426-W426+1","v":400000},{"$f":"MIN(AB425,Z426)","v":400000},{"$f":"AB425-AA426","v":400000},20000]
["New option u/s 115BAC","2023-24",{"$f":"B428","v":"2024-25"},{"$f":"H406","v":35000},{"$f":"I406","v":0},{"$f":"J406","v":1400},{"$f":"K406","v":36400},"Not Defined",{"$f":"M408","v":0},{"$f":"IF(U432>0,U432,0)","v":35000},{"$f":"IF(V432>0,V432,0)","v":0},{"$f":"IF(K427>0,ROUND((D427-K427)*0.04,0),F427)","v":1400},{"$f":"D427+E427-K427+L427","v":36400},null,{"$f":"P426+1","v":600001},900000,0.1,300000,{"$f":"MIN(T426,R427)","v":200000},{"$f":"T426-S427","v":0},20000,null,{"$f":"X426+1","v":700001},1000000,0.1,300000,{"$f":"MIN(AB426,Z427)","v":300000},{"$f":"AB426-AA427","v":100000},30000]
[null,"2024-25","2025-26",{"$f":"H417","v":65000},{"$f":"I417","v":0},{"$f":"J417","v":2600},{"$f":"K417","v":67600},"Not Defined",{"$f":"M419","v":0},{"$f":"IF(AC432>0,AC432,0)","v":65000},{"$f":"IF(AD432>0,AD432,0)","v":0},{"$f":"IF(K428>0,ROUND((D428-K428)*0.04,0),F428)","v":2600},{"$f":"D428+E428-K428+L428","v":67600},null,{"$f":"P427+1","v":900001},1200000,0.15,300000,{"$f":"MIN(T427,R428)","v":0},{"$f":"T427-S428","v":0},0,null,{"$f":"X427+1","v":1000001},1200000,0.15,200000,{"$f":"MIN(AB427,Z428)","v":100000},{"$f":"AB427-AA428","v":0},15000]
["Existing Option",null,null,{"$f":"D424","v":6250},{"$f":"E424","v":0},250,6500,"Not Defined",0,6500,6250,0,0,null,{"$f":"P428+1","v":1200001},1500000,0.2,300000,{"$f":"MIN(T428,R429)","v":0},{"$f":"T428-S429","v":0},0,null,{"$f":"X428+1","v":1200001},1500000,0.2,300000,{"$f":"MIN(AB428,Z429)","v":0},{"$f":"AB428-AA429","v":0},0]
["Final Value",{"$f":"E365","v":"2024-25"},null,{"$f":"INDEX(D424:D428,MATCH($B$430,$B$351:$B$355,0))","v":65000},0,2600,67600,"Not Defined",0,65000,0,2600,67600,null,{"$f":"P429+1","v":1500001},10000000000,0.3,9998500000,{"$f":"MIN(T429,R430)","v":0},{"$f":"T429-S430","v":0},0,null,{"$f":"X429+1","v":1500001},10000000000,0.3,9998500000,{"$f":"MIN(AB429,Z430)","v":0},{"$f":"AB429-AA430","v":0},0]
[null,null,null,null,null,null,"Year","Tax  ","Sur.","Cess","Total Tax","M.R.",null,null,null,null,null,1,{"$f":"T430","v":0},null,0,null,null,null,null,1,{"$f":"AB430","v":0},null,0]
["Marginal Releif",null,null,null,null,null,"2020-21",{"$f":"H373","v":6250},{"$f":"I373","v":0},{"$f":"J373","v":250},{"$f":"K373","v":6500},{"$f":"M386","v":0},{"$f":"K432-L432","v":6500},null,null,null,null,null,null,null,{"$f":"SUM(U425:U431)","v":35000},{"$f":"IF(S411>700000,MAX(U432-(MIN(S423-700000,S432))/100%,0),MIN(IF(S423<=700000,25000,0),(U426+U427)))","v":0},null,null,null,null,null,null,{"$f":"SUM(AC425:AC431)","v":65000},{"$f":"IF(AA423>700000,MAX(AC432-(MIN(AA423-700000,AA432))/100%,0),MIN(IF(AA423<=700000,25000,0),(AC426+AC427)))","v":0}]
["(","After allowed  Marginal relief ","Rs.",{"$f":"I430","v":0},")",{"$f":"CONCATENATE(A433,\"  \",F432,\"  \",E433)","v":"(    )"},"2021-22",{"$f":"H384","v":8000},{"$f":"I384","v":0},{"$f":"J384","v":320},{"$f":"K384","v":8320},{"$f":"M386","v":0},{"$f":"K433-L433","v":8320}]
[null,null,null,null,null,null,"2022-23",{"$f":"H395","v":8500},{"$f":"I395","v":0},{"$f":"J395","v":340},{"$f":"K395","v":8840},{"$f":"M397","v":0},{"$f":"K434-L434","v":8840}]
[null,null,null,null,null,null,"2023-24",{"$f":"H406","v":35000},{"$f":"I406","v":0},{"$f":"J406","v":1400},{"$f":"K406","v":36400},{"$f":"M408","v":0},{"$f":"K435-L435","v":36400}]
[null,null,null,null,null,null,"2024-25",{"$f":"H417","v":65000},{"$f":"I417","v":0},{"$f":"J417","v":2600},{"$f":"K417","v":67600},{"$f":"L417","v":0},{"$f":"K436-L436","v":67600}]
["For cfy Tax Calculator-89(1) with arrear"]
[{"$f":"'Mini Tax Calculator'!$E$5","v":"New option u/s 115BAC"},"Financial Year",null,null,{"$f":"'Section 89(1)'!$F$8","v":"2024-25"}]
[null,"Tax Category",null,null,{"$f":"'Section 89(1)'!$E$6","v":"Male"}]
[null,"Taxable Income",null,null,{"$f":"'With Arr CFY'!$E$4","v":1100000}]
[null,null,2020,{"$f":"C441+1","v":2021},null,"2020-21"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C441","v":2020},{"$f":"D441","v":2021},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"E440","v":1100000},{"$f":"VLOOKUP(H444,A444:C450,3)","v":0.2},{"$f":"INDEX(D444:D450,MATCH(I444,C444:C450,0))","v":1000000},{"$f":"INDEX(E444:E450,MATCH(I444,C444:C450,0))","v":125000},{"$f":"VLOOKUP(H444,'115BAC'!$AC$7:$AE$11,3)","v":0},0.04,0,{"$f":"IF($E$439=\"Male\",B444,B444)","v":250000},0,{"$f":"O444","v":250000},null,null,null,null,null,null,"Tax Income",{"$f":"L444","v":0},{"$f":"E440","v":1100000},{"$f":"IF(Z444=Z449,Y448,IF(Y444=Z448,Y447,IF(Y444=Z447,Y446,Y445)))","v":5000000},null,{"$f":"AD443+1","v":5000001},10000000,0.1]
[{"$f":"B444+1","v":250001},500000,0.05,{"$f":"B444","v":250000},{"$f":"(B445-B444)*C445","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O444+1","v":250001},500000,0.05,null,{"$f":"E439","v":"Male"},null,{"$f":"INDEX(T446:T449,MATCH(R445,R446:R449,0))","v":95000},null,null,{"$f":"IF(Y444=37%,25%,IF(Y444=25%,15%,IF(Y444=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y447","v":20000000},null,{"$f":"AD444+1","v":10000001},20000000,0.15]
[500001,750000,0.1,500000,{"$f":"E445+(B446-B445)*C446","v":37500},0,0.04,{"$f":"IF(I444=C450,E449+ROUND((H444-J444),0)*I444,IF(I444=C449,E448+ROUND((H444-J444),0)*I444,IF(I444=C448,E447+ROUND((H444-J444),0)*I444,IF(I444=C447,E446+ROUND((H444-J444)*I444,0),IF(I444=C446,E445+ROUND((H444-J444)*I444,0),IF(I444=C445,E444+ROUND((H444-J444)*I444,0),E443+ROUND((H444-J444)*I444,0)))))))","v":95000},{"$f":"MIN(K448:L448)","v":0},{"$f":"ROUND(SUM(H446+I446)*M444,0)","v":3800},{"$f":"SUM(H446:J446)","v":98800},null,null,500001,750000,0.1,null,"Male",null,{"$f":"H446","v":95000},{"$f":"IF(AA444>1500000,187500+((AA444-1500000)*0.3),IF(AA444>1250000,125000+((AA444-1250000)*0.25),IF(AA444>1000000,75000+((AA444-1000000)*0.2),IF(AA444>750000,37500+((AA444-750000)*0.15),IF(AA444>500000,12500+((AA444-500000)*0.1),IF(AA444>250000,(AA444-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T446*$Y$444,0)","v":0},{"$f":"ROUND(U446*$W$445,0)","v":0},{"$f":"Y445+1","v":5000001},10000000,0.1,{"$f":"Z444-X446+1","v":-3900000},{"$f":"T446+V446-U446-W446","v":-1142500},{"$f":"AD445+1","v":20000001},50000000,0.25]
[750001,1000000,0.15,750000,{"$f":"E446+(B447-B446)*C447","v":75000},0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",750001,1000000,0.15,null,"Female",null,{"$f":"T446","v":95000},{"$f":"IF(AA444>1500000,187500+((AA444-1500000)*0.3),IF(AA444>1250000,125000+((AA444-1250000)*0.25),IF(AA444>1000000,75000+((AA444-1000000)*0.2),IF(AA444>750000,37500+((AA444-750000)*0.15),IF(AA444>500000,12500+((AA444-500000)*0.1),IF(AA444>250000,(AA444-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T447*$Y$444,0)","v":0},{"$f":"ROUND(U447*$W$445,0)","v":0},{"$f":"Y446+1","v":10000001},20000000,0.15,null,{"$f":"T447+V447-U447-W447","v":-1142500},{"$f":"AD446+1","v":50000001},null,0.37]
[1000001,1250000,0.2,1000000,{"$f":"E447+(B448-B447)*C448","v":125000},0.15,0.04,{"$f":"D451","v":50000000},{"$f":"IF(H444>H448,H444-H448,0)","v":0},{"$f":"IF(I448>0,ROUND(I448*I444,0),0)","v":0},{"$f":"IF(H448>=D451,Q448+(I448-J448),(I448-J448))","v":0},{"$f":"IF(H446>0,ROUND(H446*L444,0),0)","v":0},{"$f":"IF(K448>L448,0,L448-K448)","v":0},1000001,1250000,0.2,{"$f":"W446","v":0},"Senior Citizen",null,{"$f":"T447","v":95000},{"$f":"IF(AA444>1500000,187500+((AA444-1500000)*0.3),IF(AA444>1250000,125000+((AA444-1250000)*0.25),IF(AA444>1000000,75000+((AA444-1000000)*0.2),IF(AA444>750000,37500+((AA444-750000)*0.15),IF(AA444>500000,12500+((AA444-500000)*0.1),IF(AA444>250000,(AA444-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T448*$Y$444,0)","v":0},{"$f":"ROUND(U448*$W$445,0)","v":0},{"$f":"Y447+1","v":20000001},50000000,0.25]
[1250001,1500000,0.25,1250000,{"$f":"E448+(B449-B448)*C449","v":187500},0.25,0.04,null,null,null,null,null,null,1250001,1500000,0.25,null,"Very Senior Citizen",null,{"$f":"T448","v":95000},{"$f":"IF(AA444>1500000,187500+((AA444-1500000)*0.3),IF(AA444>1250000,125000+((AA444-1250000)*0.25),IF(AA444>1000000,75000+((AA444-1000000)*0.2),IF(AA444>750000,37500+((AA444-750000)*0.15),IF(AA444>500000,12500+((AA444-500000)*0.1),IF(AA444>250000,(AA444-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T449*$Y$444,0)","v":0},{"$f":"ROUND(U449*$W$445,0)","v":0},{"$f":"Y448+1","v":50000001},null,0.37]
[1500001,null,0.3,1500000,{"$f":"IF(J444=0,0,E449)","v":187500},0.37,0.04,null,null,null,null,null,null,1500001,0,0.3]
["Surcharge Limit",null,null,{"$f":"IF(L444=10%,5000000,IF(L444=15%,10000000,IF(L444=25%,20000000,50000000)))","v":50000000}]
[null,null,{"$f":"D441","v":2021},{"$f":"C452+1","v":2022},null,"2021-22"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C452","v":2021},{"$f":"D452","v":2022},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"E440","v":1100000},{"$f":"VLOOKUP(H455,A455:C461,3)","v":0.2},{"$f":"INDEX(D455:D461,MATCH(I455,C455:C461,0))","v":1000000},{"$f":"INDEX(E455:E461,MATCH(I455,C455:C461,0))","v":125000},{"$f":"VLOOKUP(H455,'115BAC'!$AC$7:$AE$11,3)","v":0},0.04,0,{"$f":"IF($E$439=\"Male\",B455,B455)","v":250000},{"$f":"IF($E$439=\"Male\",C455,C455)","v":0},{"$f":"O455","v":250000},null,null,null,null,null,null,"Tax Income",{"$f":"L455","v":0},{"$f":"E451","v":0},{"$f":"IF(Z455=Z460,Y459,IF(Y455=Z459,Y458,IF(Y455=Z458,Y457,Y456)))","v":5000000},null,{"$f":"AD454+1","v":5000001},10000000,0.1]
[{"$f":"B455+1","v":250001},500000,0.05,{"$f":"B455","v":250000},{"$f":"(B456-B455)*C456","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O455+1","v":250001},500000,0.05,null,{"$f":"E450","v":187500},null,{"$f":"INDEX(T457:T460,MATCH(R456,R457:R460,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Y455=37%,25%,IF(Y455=25%,15%,IF(Y455=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y458","v":20000000},null,{"$f":"AD455+1","v":10000001},20000000,0.15]
[500001,750000,0.1,500000,{"$f":"E456+(B457-B456)*C457","v":37500},0,0.04,{"$f":"IF(I455=C461,E460+ROUND((H455-J455),0)*I455,IF(I455=C460,E459+ROUND((H455-J455),0)*I455,IF(I455=C459,E458+ROUND((H455-J455),0)*I455,IF(I455=C458,E457+ROUND((H455-J455)*I455,0),IF(I455=C457,E456+ROUND((H455-J455)*I455,0),IF(I455=C456,E455+ROUND((H455-J455)*I455,0),E454+ROUND((H455-J455)*I455,0)))))))","v":95000},{"$f":"MIN(K459:L459)","v":0},{"$f":"ROUND(SUM(H457+I457)*M455,0)","v":3800},{"$f":"SUM(H457:J457)","v":98800},null,null,500001,750000,0.1,null,"Male",null,{"$f":"H457","v":95000},{"$f":"IF(AA455>1500000,187500+((AA455-1500000)*0.3),IF(AA455>1250000,125000+((AA455-1250000)*0.25),IF(AA455>1000000,75000+((AA455-1000000)*0.2),IF(AA455>750000,37500+((AA455-750000)*0.15),IF(AA455>500000,12500+((AA455-500000)*0.1),IF(AA455>250000,(AA455-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T457*$Y$444,0)","v":0},{"$f":"ROUND(U457*$W$445,0)","v":0},{"$f":"Y456+1","v":5000001},10000000,0.1,{"$f":"Z455-X457+1","v":-5000000},{"$f":"T457+V457-U457-W457","v":-1142500},{"$f":"AD456+1","v":20000001},50000000,0.25]
[750001,1000000,0.15,750000,{"$f":"E457+(B458-B457)*C458","v":75000},0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",750001,1000000,0.15,null,"Female",null,{"$f":"T457","v":95000},{"$f":"IF(AA455>1500000,187500+((AA455-1500000)*0.3),IF(AA455>1250000,125000+((AA455-1250000)*0.25),IF(AA455>1000000,75000+((AA455-1000000)*0.2),IF(AA455>750000,37500+((AA455-750000)*0.15),IF(AA455>500000,12500+((AA455-500000)*0.1),IF(AA455>250000,(AA455-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T458*$Y$444,0)","v":0},{"$f":"ROUND(U458*$W$445,0)","v":0},{"$f":"Y457+1","v":10000001},20000000,0.15,null,{"$f":"T458+V458-U458-W458","v":-1142500},{"$f":"AD457+1","v":50000001},null,0.37]
[1000001,1250000,0.2,1000000,{"$f":"E458+(B459-B458)*C459","v":125000},0.15,0.04,{"$f":"D462","v":50000000},{"$f":"IF(H455>H459,H455-H459,0)","v":0},{"$f":"IF(I459>0,ROUND(I459*I455,0),0)","v":0},{"$f":"IF(H459>=D462,Q459+(I459-J459),(I459-J459))","v":0},{"$f":"IF(H457>0,ROUND(H457*L455,0),0)","v":0},{"$f":"IF(K459>L459,0,L459-K459)","v":0},1000001,1250000,0.2,{"$f":"W457","v":0},"Senior Citizen",null,{"$f":"T458","v":95000},{"$f":"IF(AA455>1500000,187500+((AA455-1500000)*0.3),IF(AA455>1250000,125000+((AA455-1250000)*0.25),IF(AA455>1000000,75000+((AA455-1000000)*0.2),IF(AA455>750000,37500+((AA455-750000)*0.15),IF(AA455>500000,12500+((AA455-500000)*0.1),IF(AA455>250000,(AA455-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T459*$Y$444,0)","v":0},{"$f":"ROUND(U459*$W$445,0)","v":0},{"$f":"Y458+1","v":20000001},50000000,0.25]
[1250001,1500000,0.25,1250000,{"$f":"E459+(B460-B459)*C460","v":187500},0.25,0.04,null,null,null,null,null,null,1250001,1500000,0.25,null,"Very Senior Citizen",null,{"$f":"T459","v":95000},{"$f":"IF(AA455>1500000,187500+((AA455-1500000)*0.3),IF(AA455>1250000,125000+((AA455-1250000)*0.25),IF(AA455>1000000,75000+((AA455-1000000)*0.2),IF(AA455>750000,37500+((AA455-750000)*0.15),IF(AA455>500000,12500+((AA455-500000)*0.1),IF(AA455>250000,(AA455-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T460*$Y$444,0)","v":0},{"$f":"ROUND(U460*$W$445,0)","v":0},{"$f":"Y459+1","v":50000001},null,0.37]
[1500001,null,0.3,1500000,{"$f":"IF(J455=0,0,E460)","v":187500},0.37,0.04,null,null,null,null,null,null,1500001,0,0.3]
["Surcharge Limit",null,null,{"$f":"IF(L455=10%,5000000,IF(L455=15%,10000000,IF(L455=25%,20000000,50000000)))","v":50000000}]
[null,null,{"$f":"D452","v":2022},{"$f":"C463+1","v":2023},null,"2022-23"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C463","v":2022},{"$f":"D463","v":2023},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,{"$f":"IF(H466<=B466,B466-0,B466)","v":250000},{"$f":"D466*C466","v":0},0,0,{"$f":"E440","v":1100000},{"$f":"VLOOKUP(H466,A466:C472,3)","v":0.2},{"$f":"INDEX(D466:D472,MATCH(I466,C466:C472,0))","v":99999},{"$f":"INDEX(E466:E472,MATCH(I466,C466:C472,0))","v":19999.800000000003},{"$f":"VLOOKUP(H466,'115BAC'!$AC$7:$AE$11,3)","v":0},0.04,0,{"$f":"IF($E$439=\"Male\",B466,B466)","v":250000},{"$f":"IF($E$439=\"Male\",C466,C466)","v":0},{"$f":"O466","v":250000},null,null,null,null,null,null,"Tax Income",{"$f":"L466","v":0},{"$f":"E462","v":0},{"$f":"IF(Z466=Z471,Y470,IF(Y466=Z470,Y469,IF(Y466=Z469,Y468,Y467)))","v":5000000},null,{"$f":"AD465+1","v":5000001},10000000,0.1]
[{"$f":"B466+1","v":250001},500000,0.05,{"$f":"MAX(IF(H466<=B467,H466-A467,B467-A467),IF(H466>B466,,0))","v":249999},12499.95,0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O466+1","v":250001},500000,0.05,null,{"$f":"E461","v":187500},null,{"$f":"INDEX(T468:T471,MATCH(R467,R468:R471,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Y466=37%,25%,IF(Y466=25%,15%,IF(Y466=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y469","v":20000000},null,{"$f":"AD466+1","v":10000001},20000000,0.15]
[500001,750000,0.1,{"$f":"MAX(IF(H466<=B468,H466-A468,B468-A468),IF(H466>B467,,0))","v":249999},24999.9,0,0.04,{"$f":"E472","v":94999.500000000015},{"$f":"MIN(K470:L470)","v":0},{"$f":"ROUND(SUM(H468+I468)*M466,0)","v":3800},{"$f":"SUM(H468:J468)","v":98799.500000000015},null,null,500001,750000,0.1,null,"Male",null,{"$f":"H468","v":94999.500000000015},{"$f":"IF(AA466>1500000,187500+((AA466-1500000)*0.3),IF(AA466>1250000,125000+((AA466-1250000)*0.25),IF(AA466>1000000,75000+((AA466-1000000)*0.2),IF(AA466>750000,37500+((AA466-750000)*0.15),IF(AA466>500000,12500+((AA466-500000)*0.1),IF(AA466>250000,(AA466-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T468*$Y$444,0)","v":0},{"$f":"ROUND(U468*$W$445,0)","v":0},{"$f":"Y467+1","v":5000001},10000000,0.1,{"$f":"Z466-X468+1","v":-5000000},{"$f":"T468+V468-U468-W468","v":-1142500.5},{"$f":"AD467+1","v":20000001},50000000,0.25]
[750001,1000000,0.15,{"$f":"MAX(IF(H466<=B469,H466-A469,B469-A469),IF(H466>B468,,0))","v":249999},37499.85,0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",750001,1000000,0.15,null,"Female",null,{"$f":"T468","v":94999.500000000015},{"$f":"IF(AA466>1500000,187500+((AA466-1500000)*0.3),IF(AA466>1250000,125000+((AA466-1250000)*0.25),IF(AA466>1000000,75000+((AA466-1000000)*0.2),IF(AA466>750000,37500+((AA466-750000)*0.15),IF(AA466>500000,12500+((AA466-500000)*0.1),IF(AA466>250000,(AA466-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T469*$Y$444,0)","v":0},{"$f":"ROUND(U469*$W$445,0)","v":0},{"$f":"Y468+1","v":10000001},20000000,0.15,null,{"$f":"T469+V469-U469-W469","v":-1142500.5},{"$f":"AD468+1","v":50000001},null,0.37]
[1000001,1250000,0.2,{"$f":"MAX(IF(H466<=B470,H466-A470,B470-A470),IF(H466>B469,,0))","v":99999},19999.800000000003,0.15,0.04,{"$f":"D473","v":50000000},{"$f":"IF(H466>H470,H466-H470,0)","v":0},{"$f":"IF(I470>0,ROUND(I470*I466,0),0)","v":0},{"$f":"IF(H470>=D473,Q470+(I470-J470),(I470-J470))","v":0},{"$f":"IF(H468>0,ROUND(H468*L466,0),0)","v":0},{"$f":"IF(K470>L470,0,L470-K470)","v":0},1000001,1250000,0.2,{"$f":"W468","v":0},"Senior Citizen",null,{"$f":"T469","v":94999.500000000015},{"$f":"IF(AA466>1500000,187500+((AA466-1500000)*0.3),IF(AA466>1250000,125000+((AA466-1250000)*0.25),IF(AA466>1000000,75000+((AA466-1000000)*0.2),IF(AA466>750000,37500+((AA466-750000)*0.15),IF(AA466>500000,12500+((AA466-500000)*0.1),IF(AA466>250000,(AA466-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T470*$Y$444,0)","v":0},{"$f":"ROUND(U470*$W$445,0)","v":0},{"$f":"Y469+1","v":20000001},50000000,0.25]
[1250001,1500000,0.25,{"$f":"MAX(IF(H466<=B471,H466-A471,B471-A471),IF(H466>B470,H466-B470,0))","v":0},0,0.25,0.04,null,null,null,null,null,null,1250001,1500000,0.25,null,"Very Senior Citizen",null,{"$f":"T470","v":94999.500000000015},{"$f":"IF(AA466>1500000,187500+((AA466-1500000)*0.3),IF(AA466>1250000,125000+((AA466-1250000)*0.25),IF(AA466>1000000,75000+((AA466-1000000)*0.2),IF(AA466>750000,37500+((AA466-750000)*0.15),IF(AA466>500000,12500+((AA466-500000)*0.1),IF(AA466>250000,(AA466-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T471*$Y$444,0)","v":0},{"$f":"ROUND(U471*$W$445,0)","v":0},{"$f":"Y470+1","v":50000001},null,0.37]
[1500001,null,0.3,{"$f":"B471","v":1500000},{"$f":"SUM(E466:E471)","v":94999.500000000015},0.37,0.04,null,null,null,null,null,null,1500001,0,0.3]
["Surcharge Limit",null,null,{"$f":"IF(L466=10%,5000000,IF(L466=15%,10000000,IF(L466=25%,20000000,50000000)))","v":50000000}]
[null,null,2023,{"$f":"C474+1","v":2024},null,"2023-24"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2023-24)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C474","v":2023},{"$f":"D474","v":2024},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,300000,0,{"$f":"IF(H477<=B477,B477-0,B477)","v":300000},{"$f":"D477*C477","v":0},0,0,{"$f":"E440","v":1100000},{"$f":"VLOOKUP(H477,A477:C483,3)","v":0.15},{"$f":"INDEX(D477:D483,MATCH(I477,C477:C483,0))","v":200000},{"$f":"INDEX(E477:E483,MATCH(I477,C477:C483,0))","v":30000},{"$f":"VLOOKUP(H477,AC476:AE479,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B477,B477)","v":300000},{"$f":"IF($E$3=\"Male\",C477,C477)","v":0},{"$f":"O477","v":300000},null,null,null,null,null,null,"Tax Income",{"$f":"L477","v":0},{"$f":"E451","v":0},{"$f":"IF(Z477=Z482,Y481,IF(Y477=Z481,Y480,IF(Y477=Z480,Y479,Y478)))","v":0},null,{"$f":"AD476+1","v":5000001},10000000,0.1]
[{"$f":"B477","v":300000},600000,0.05,{"$f":"MAX(IF(H477<=B478,H477-A478,B478-A478),IF(H477>B477,,0))","v":300000},15000,0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O477+1","v":300001},600000,0.05,null,{"$f":"E439","v":"Male"},null,{"$f":"INDEX(T479:T482,MATCH(R478,R479:R482,0))","v":75000},null,null,{"$f":"IF(Y477=37%,25%,IF(Y477=25%,15%,IF(Y477=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y480","v":20000000},null,{"$f":"AD477+1","v":10000001},20000000,0.15]
[{"$f":"B478","v":600000},900000,0.1,{"$f":"MAX(IF(H477<=B479,H477-A479,B479-A479),IF(H477>B478,,0))","v":300000},30000,0,0.04,{"$f":"E483","v":75000},{"$f":"MIN(K481:L481)","v":0},{"$f":"ROUND(SUM(H479+I479)*M477,0)","v":3000},{"$f":"SUM(H479:J479)","v":78000},null,null,600001,900000,0.1,null,"Male",null,{"$f":"H479","v":75000},{"$f":"IF(AA477>1500000,187500+((AA477-1500000)*0.3),IF(AA477>1250000,125000+((AA477-1250000)*0.25),IF(AA477>1000000,75000+((AA477-1000000)*0.2),IF(AA477>750000,37500+((AA477-750000)*0.15),IF(AA477>500000,12500+((AA477-500000)*0.1),IF(AA477>250000,(AA477-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T479*$Y$8,0)","v":0},{"$f":"ROUND(U479*$W$9,0)","v":0},5000001,10000000,0.1,{"$f":"Z477-X479+1","v":-5000000},{"$f":"T479+V479-U479-W479","v":75000},{"$f":"AD478+1","v":20000001},null,0.25]
[{"$f":"B479","v":900000},1200000,0.15,{"$f":"MAX(IF(H477<=B480,H477-A480,B480-A480),IF(H477>B479,,0))","v":200000},30000,0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",900001,1200000,0.15,null,"Female",null,{"$f":"T479","v":75000},{"$f":"IF(AA477>1500000,187500+((AA477-1500000)*0.3),IF(AA477>1250000,125000+((AA477-1250000)*0.25),IF(AA477>1000000,75000+((AA477-1000000)*0.2),IF(AA477>750000,37500+((AA477-750000)*0.15),IF(AA477>500000,12500+((AA477-500000)*0.1),IF(AA477>250000,(AA477-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T480*$Y$8,0)","v":0},{"$f":"ROUND(U480*$W$9,0)","v":0},10000001,20000000,0.15,null,{"$f":"T480+V480-U480-W480","v":75000}]
[{"$f":"B480","v":1200000},1500000,0.2,{"$f":"MAX(IF(H477<=B481,H477-A481,B481-A481),IF(H477>B480,,0))","v":0},0,0.15,0.04,{"$f":"D484","v":50000000},{"$f":"IF(H477>H481,H477-H481,0)","v":0},{"$f":"IF(I481>0,ROUND(I481*I477,0),0)","v":0},{"$f":"IF(H481>=D481,Q481+(I481-J481),(I481-J481))","v":0},{"$f":"IF(H479>0,ROUND(H479*L477,0),0)","v":0},{"$f":"IF(K481>L481,0,L481-K481)","v":0},1200001,1500000,0.2,{"$f":"W479","v":0},"Senior Citizen",null,{"$f":"T480","v":75000},{"$f":"IF(AA477>1500000,187500+((AA477-1500000)*0.3),IF(AA477>1250000,125000+((AA477-1250000)*0.25),IF(AA477>1000000,75000+((AA477-1000000)*0.2),IF(AA477>750000,37500+((AA477-750000)*0.15),IF(AA477>500000,12500+((AA477-500000)*0.1),IF(AA477>250000,(AA477-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T481*$Y$8,0)","v":0},{"$f":"ROUND(U481*$W$9,0)","v":0},20000001,null,0.15]
[{"$f":"B481","v":1500000},null,0.3,{"$f":"MAX(IF(H477<=B482,H477-A482,B482-A482),IF(H477>B481,H477-B481,0))","v":0},0,0.25,0.04,null,null,null,null,null,null,1500001,0,0.3,null,"Very Senior Citizen",null,{"$f":"T481","v":75000},{"$f":"IF(AA477>1500000,187500+((AA477-1500000)*0.3),IF(AA477>1250000,125000+((AA477-1250000)*0.25),IF(AA477>1000000,75000+((AA477-1000000)*0.2),IF(AA477>750000,37500+((AA477-750000)*0.15),IF(AA477>500000,12500+((AA477-500000)*0.1),IF(AA477>250000,(AA477-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T482*$Y$8,0)","v":0},{"$f":"ROUND(U482*$W$9,0)","v":0}]
[null,null,null,{"$f":"B482","v":0},{"$f":"SUM(E477:E482)","v":75000},null,0.04,null,null,null,null,null,null,1,0,0]
["Surcharge Limit",null,null,{"$f":"IF(L477=10%,5000000,IF(L477=15%,10000000,IF(L477=25%,20000000,50000000)))","v":50000000}]
[null,null,2024,{"$f":"C485+1","v":2025},null,"2024-25"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2023-24)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C485","v":2024},{"$f":"D485","v":2025},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,300000,0,{"$f":"IF(H488<=B488,B488-0,B488)","v":300000},{"$f":"D488*C488","v":0},0,0,{"$f":"E440","v":1100000},{"$f":"VLOOKUP(H488,A488:C494,3)","v":0.15},{"$f":"INDEX(D488:D494,MATCH(I488,C488:C494,0))","v":100000},{"$f":"INDEX(E488:E494,MATCH(I488,C488:C494,0))","v":15000},{"$f":"VLOOKUP(H488,AC487:AE490,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B488,B488)","v":300000},{"$f":"IF($E$3=\"Male\",C488,C488)","v":0},{"$f":"O488","v":300000},null,null,null,null,null,null,"Tax Income",{"$f":"L488","v":0},{"$f":"E484","v":0},{"$f":"IF(Z488=Z493,Y492,IF(Y488=Z492,Y491,IF(Y488=Z491,Y490,Y489)))","v":0},null,{"$f":"AD487+1","v":5000001},10000000,0.1]
[{"$f":"B488","v":300000},700000,0.05,{"$f":"MAX(IF(H488<=B489,H488-A489,B489-A489),IF(H488>B488,,0))","v":400000},20000,0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O488+1","v":300001},700000,0.05,null,{"$f":"E472","v":94999.500000000015},null,{"$f":"INDEX(T490:T493,MATCH(R489,R490:R493,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Y488=37%,25%,IF(Y488=25%,15%,IF(Y488=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y491","v":20000000},null,{"$f":"AD488+1","v":10000001},20000000,0.15]
[{"$f":"B489","v":700000},1000000,0.1,{"$f":"MAX(IF(H488<=B490,H488-A490,B490-A490),IF(H488>B489,,0))","v":300000},30000,0,0.04,{"$f":"E494","v":65000},{"$f":"MIN(K492:L492)","v":0},{"$f":"ROUND(SUM(H490+I490)*M488,0)","v":2600},{"$f":"SUM(H490:J490)","v":67600},null,null,700001,1000000,0.1,null,"Male",null,{"$f":"H490","v":65000},{"$f":"IF(AA488>1500000,187500+((AA488-1500000)*0.3),IF(AA488>1250000,125000+((AA488-1250000)*0.25),IF(AA488>1000000,75000+((AA488-1000000)*0.2),IF(AA488>750000,37500+((AA488-750000)*0.15),IF(AA488>500000,12500+((AA488-500000)*0.1),IF(AA488>250000,(AA488-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T490*$Y$8,0)","v":0},{"$f":"ROUND(U490*$W$9,0)","v":0},5000001,10000000,0.1,{"$f":"Z488-X490+1","v":-5000000},{"$f":"T490+V490-U490-W490","v":65000},{"$f":"AD489+1","v":20000001},null,0.25]
[{"$f":"B490","v":1000000},1200000,0.15,{"$f":"MAX(IF(H488<=B491,H488-A491,B491-A491),IF(H488>B490,,0))","v":100000},15000,0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",1000001,1200000,0.15,null,"Female",null,{"$f":"T490","v":65000},{"$f":"IF(AA488>1500000,187500+((AA488-1500000)*0.3),IF(AA488>1250000,125000+((AA488-1250000)*0.25),IF(AA488>1000000,75000+((AA488-1000000)*0.2),IF(AA488>750000,37500+((AA488-750000)*0.15),IF(AA488>500000,12500+((AA488-500000)*0.1),IF(AA488>250000,(AA488-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T491*$Y$8,0)","v":0},{"$f":"ROUND(U491*$W$9,0)","v":0},10000001,20000000,0.15,null,{"$f":"T491+V491-U491-W491","v":65000}]
[{"$f":"B491","v":1200000},1500000,0.2,{"$f":"MAX(IF(H488<=B492,H488-A492,B492-A492),IF(H488>B491,,0))","v":0},0,0.15,0.04,{"$f":"D495","v":50000000},{"$f":"IF(H488>H492,H488-H492,0)","v":0},{"$f":"IF(I492>0,ROUND(I492*I488,0),0)","v":0},{"$f":"IF(H492>=D492,Q492+(I492-J492),(I492-J492))","v":0},{"$f":"IF(H490>0,ROUND(H490*L488,0),0)","v":0},{"$f":"IF(K492>L492,0,L492-K492)","v":0},1200001,1500000,0.2,{"$f":"W490","v":0},"Senior Citizen",null,{"$f":"T491","v":65000},{"$f":"IF(AA488>1500000,187500+((AA488-1500000)*0.3),IF(AA488>1250000,125000+((AA488-1250000)*0.25),IF(AA488>1000000,75000+((AA488-1000000)*0.2),IF(AA488>750000,37500+((AA488-750000)*0.15),IF(AA488>500000,12500+((AA488-500000)*0.1),IF(AA488>250000,(AA488-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T492*$Y$8,0)","v":0},{"$f":"ROUND(U492*$W$9,0)","v":0},20000001,null,0.15]
[{"$f":"B492","v":1500000},null,0.3,{"$f":"MAX(IF(H488<=B493,H488-A493,B493-A493),IF(H488>B492,H488-B492,0))","v":0},0,0.25,0.04,null,null,null,null,null,null,1500001,0,0.3,null,"Very Senior Citizen",null,{"$f":"T492","v":65000},{"$f":"IF(AA488>1500000,187500+((AA488-1500000)*0.3),IF(AA488>1250000,125000+((AA488-1250000)*0.25),IF(AA488>1000000,75000+((AA488-1000000)*0.2),IF(AA488>750000,37500+((AA488-750000)*0.15),IF(AA488>500000,12500+((AA488-500000)*0.1),IF(AA488>250000,(AA488-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T493*$Y$8,0)","v":0},{"$f":"ROUND(U493*$W$9,0)","v":0}]
[null,null,null,null,{"$f":"SUM(E488:E493)","v":65000},null,0.04,null,null,null,null,null,null,1,0,0]
["Surcharge Limit",null,null,{"$f":"IF(L488=10%,5000000,IF(L488=15%,10000000,IF(L488=25%,20000000,50000000)))","v":50000000}]
[{"$f":"IF(E438=\"2020-21\",#REF!,\"Existing Option\")","v":"Existing Option"},"Fin._Year","Asst. Year","TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due","Rebate u/s 87A","Revised E.cess(adjusting 87A)","Revised Total Tax due",null,"Taxable Income 2023-24",null,null,null,{"$f":"E440","v":1100000},null,null,null,"Taxable Income 2024-25",null,null,null,{"$f":"S496","v":1100000}]
[null,"2020-21",{"$f":"B498","v":"2021-22"},{"$f":"H446","v":95000},{"$f":"I446","v":0},{"$f":"J446","v":3800},{"$f":"K446","v":98800},"Not Defined",{"$f":"M446","v":0},{"$f":"G497-I497","v":98800},{"$f":"IF(H444>500000,0,IF(H444>250000,IF(D497<12500,D497,12500),0))","v":0},{"$f":"IF(K497>0,ROUND((D497-K497)*0.04,0),F497)","v":3800},{"$f":"D497+E497-K497+L497","v":98800},null,"New tax rates",null,null,null,"Appl Amt","Balance","Tax","Tx credit","New tax rates",null,null,null,"Appl Amt","Balance","Tax","Tx credit"]
[null,"2021-22",{"$f":"B499","v":"2022-23"},{"$f":"H457","v":95000},{"$f":"I457","v":0},{"$f":"J457","v":3800},{"$f":"K457","v":98800},"Not Defined",{"$f":"M457","v":0},{"$f":"G498-I498","v":98800},{"$f":"IF(H455>500000,0,IF(H455>250000,IF(D498<12500,D498,12500),0))","v":0},{"$f":"IF(K498>0,ROUND((D498-K498)*0.04,0),F498)","v":3800},{"$f":"D498+E498-K498+L498","v":98800},null,0,300000,0,{"$f":"P498-O498","v":300000},{"$f":"MIN(U484,R498)","v":300000},{"$f":"S496-S498","v":800000},{"$f":"S498*Q498","v":0},null,0,300000,0,{"$f":"X498-W498","v":300000},{"$f":"MIN(AC484,Z498)","v":300000},{"$f":"AA496-AA498","v":800000},{"$f":"AA498*Y498","v":0}]
[null,"2022-23",{"$f":"B500","v":"2023-24"},{"$f":"H468","v":94999.500000000015},{"$f":"I468","v":0},{"$f":"J468","v":3800},{"$f":"K468","v":98799.500000000015},"Not Defined",{"$f":"M468","v":0},{"$f":"G499-I499","v":98799.500000000015},{"$f":"IF(H466>500000,0,IF(H466>250000,IF(D499<12500,D499,12500),0))","v":0},{"$f":"IF(K499>0,ROUND((D499-K499)*0.04,0),F499)","v":3800},{"$f":"D499+E499-K499+L499","v":98799.500000000015},null,{"$f":"P498+1","v":300001},600000,0.05,{"$f":"P499-O499+1","v":300000},{"$f":"MIN(T498,R499)","v":300000},{"$f":"T498-S499","v":500000},15000,null,{"$f":"X498+1","v":300001},700000,0.05,{"$f":"X499-W499+1","v":400000},{"$f":"MIN(AB498,Z499)","v":400000},{"$f":"AB498-AA499","v":400000},20000]
["New option u/s 115BAC","2023-24",{"$f":"B501","v":"2024-25"},{"$f":"H479","v":75000},{"$f":"I479","v":0},{"$f":"J479","v":3000},{"$f":"K479","v":78000},"Not Defined",{"$f":"M481","v":0},{"$f":"IF(U505>0,U505,0)","v":75000},{"$f":"IF(V505>0,V505,0)","v":0},{"$f":"IF(K500>0,ROUND((D500-K500)*0.04,0),F500)","v":3000},{"$f":"D500+E500-K500+L500","v":78000},null,{"$f":"P499+1","v":600001},900000,0.1,300000,{"$f":"MIN(T499,R500)","v":300000},{"$f":"T499-S500","v":200000},30000,null,{"$f":"X499+1","v":700001},1000000,0.1,300000,{"$f":"MIN(AB499,Z500)","v":300000},{"$f":"AB499-AA500","v":100000},30000]
[null,"2024-25","2025-26",{"$f":"H490","v":65000},{"$f":"I490","v":0},{"$f":"J490","v":2600},{"$f":"K490","v":67600},"Not Defined",{"$f":"M492","v":0},{"$f":"IF(AC505>0,AC505,0)","v":65000},{"$f":"IF(AD505>0,AD505,0)","v":0},{"$f":"IF(K501>0,ROUND((D501-K501)*0.04,0),F501)","v":2600},{"$f":"D501+E501-K501+L501","v":67600},null,{"$f":"P500+1","v":900001},1200000,0.15,300000,{"$f":"MIN(T500,R501)","v":200000},{"$f":"T500-S501","v":0},30000,null,{"$f":"X500+1","v":1000001},1200000,0.15,200000,{"$f":"MIN(AB500,Z501)","v":100000},{"$f":"AB500-AA501","v":0},15000]
["Existing Option",null,null,{"$f":"D497","v":95000},{"$f":"E497","v":0},3800,98800,"Not Defined",0,98800,0,3800,98800,null,{"$f":"P501+1","v":1200001},1500000,0.2,300000,{"$f":"MIN(T501,R502)","v":0},{"$f":"T501-S502","v":0},0,null,{"$f":"X501+1","v":1200001},1500000,0.2,300000,{"$f":"MIN(AB501,Z502)","v":0},{"$f":"AB501-AA502","v":0},0]
["Final Value",{"$f":"E438","v":"2024-25"},null,{"$f":"INDEX(D497:D501,MATCH($B$503,$B$351:$B$355,0))","v":65000},0,2600,67600,"Not Defined",0,65000,0,2600,67600,null,{"$f":"P502+1","v":1500001},10000000000,0.3,9998500000,{"$f":"MIN(T502,R503)","v":0},{"$f":"T502-S503","v":0},0,null,{"$f":"X502+1","v":1500001},10000000000,0.3,9998500000,{"$f":"MIN(AB502,Z503)","v":0},{"$f":"AB502-AA503","v":0},0]
[null,null,null,null,null,null,"Year","Tax  ","Sur.","Cess","Total Tax","M.R.",null,null,null,null,null,1,{"$f":"T503","v":0},null,0,null,null,null,null,1,{"$f":"AB503","v":0},null,0]
["Marginal Releif",null,null,null,null,null,"2020-21",{"$f":"H446","v":95000},{"$f":"I446","v":0},{"$f":"J446","v":3800},{"$f":"K446","v":98800},{"$f":"M459","v":0},{"$f":"K505-L505","v":98800},null,null,null,null,null,null,null,{"$f":"SUM(U498:U504)","v":75000},{"$f":"IF(S484>700000,MAX(U505-(MIN(S496-700000,S505))/100%,0),MIN(IF(S496<=700000,25000,0),(U499+U500)))","v":0},null,null,null,null,null,null,{"$f":"SUM(AC498:AC504)","v":65000},{"$f":"IF(AA496>700000,MAX(AC505-(MIN(AA496-700000,AA505))/100%,0),MIN(IF(AA496<=700000,25000,0),(AC499+AC500)))","v":0},{"$f":"IF(AB496>700000,MAX(AD505-(MIN(AB496-700000,AB505))/100%,0),MIN(IF(AB496<=700000,25000,0),(AD499+AD500)))","v":0}]
["(","After allowed  Marginal relief ","Rs.",{"$f":"I503","v":0},")",{"$f":"CONCATENATE(A506,\"  \",F505,\"  \",E506)","v":"(    )"},"2021-22",{"$f":"H457","v":95000},{"$f":"I457","v":0},{"$f":"J457","v":3800},{"$f":"K457","v":98800},{"$f":"M459","v":0},{"$f":"K506-L506","v":98800}]
[null,null,null,null,null,null,"2022-23",{"$f":"H468","v":94999.500000000015},{"$f":"I468","v":0},{"$f":"J468","v":3800},{"$f":"K468","v":98799.500000000015},{"$f":"M470","v":0},{"$f":"K507-L507","v":98799.500000000015}]
[null,null,null,null,null,null,"2023-24",{"$f":"H479","v":75000},{"$f":"I479","v":0},{"$f":"J479","v":3000},{"$f":"K479","v":78000},{"$f":"M481","v":0},{"$f":"K508-L508","v":78000}]
["FOR CFY Tax Calculator-89(1) without arrear"]
[{"$f":"'Mini Tax Calculator'!$E$5","v":"New option u/s 115BAC"},"Financial Year",null,null,{"$f":"'Section 89(1)'!$F$8","v":"2024-25"}]
[null,"Tax Category",null,null,{"$f":"'Section 89(1)'!$E$6","v":"Male"}]
[null,"Taxable Income",null,null,{"$f":"'TABLE A'!$I$11","v":945000}]
[null,null,2020,{"$f":"C513+1","v":2021},null,"2020-21"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C513","v":2020},{"$f":"D513","v":2021},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"E512","v":945000},{"$f":"VLOOKUP(H516,A516:C522,3)","v":0.15},{"$f":"INDEX(D516:D522,MATCH(I516,C516:C522,0))","v":750000},{"$f":"INDEX(E516:E522,MATCH(I516,C516:C522,0))","v":75000},{"$f":"VLOOKUP(H516,'115BAC'!$AC$7:$AE$11,3)","v":0},0.04,0,{"$f":"IF($E$511=\"Male\",B516,B516)","v":250000},0,{"$f":"O516","v":250000},null,null,null,null,null,null,"Tax Income",{"$f":"L516","v":0},{"$f":"E512","v":945000},{"$f":"IF(Z516=Z521,Y520,IF(Y516=Z520,Y519,IF(Y516=Z519,Y518,Y517)))","v":5000000},null,{"$f":"AD515+1","v":5000001},10000000,0.1]
[{"$f":"B516+1","v":250001},500000,0.05,{"$f":"B516","v":250000},{"$f":"(B517-B516)*C517","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O516+1","v":250001},500000,0.05,null,{"$f":"E511","v":"Male"},null,{"$f":"INDEX(T518:T521,MATCH(R517,R518:R521,0))","v":66750},null,null,{"$f":"IF(Y516=37%,25%,IF(Y516=25%,15%,IF(Y516=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y519","v":20000000},null,{"$f":"AD516+1","v":10000001},20000000,0.15]
[500001,750000,0.1,500000,{"$f":"E517+(B518-B517)*C518","v":37500},0,0.04,{"$f":"IF(I516=C522,E521+ROUND((H516-J516),0)*I516,IF(I516=C521,E520+ROUND((H516-J516),0)*I516,IF(I516=C520,E519+ROUND((H516-J516),0)*I516,IF(I516=C519,E518+ROUND((H516-J516)*I516,0),IF(I516=C518,E517+ROUND((H516-J516)*I516,0),IF(I516=C517,E516+ROUND((H516-J516)*I516,0),E515+ROUND((H516-J516)*I516,0)))))))","v":66750},{"$f":"MIN(K520:L520)","v":0},{"$f":"ROUND(SUM(H518+I518)*M516,0)","v":2670},{"$f":"SUM(H518:J518)","v":69420},null,null,500001,750000,0.1,null,"Male",null,{"$f":"H518","v":66750},{"$f":"IF(AA516>1500000,187500+((AA516-1500000)*0.3),IF(AA516>1250000,125000+((AA516-1250000)*0.25),IF(AA516>1000000,75000+((AA516-1000000)*0.2),IF(AA516>750000,37500+((AA516-750000)*0.15),IF(AA516>500000,12500+((AA516-500000)*0.1),IF(AA516>250000,(AA516-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T518*$Y$516,0)","v":0},{"$f":"ROUND(U518*$W$517,0)","v":0},{"$f":"Y517+1","v":5000001},10000000,0.1,{"$f":"Z516-X518+1","v":-4055000},{"$f":"T518+V518-U518-W518","v":-1170750},{"$f":"AD517+1","v":20000001},50000000,0.25]
[750001,1000000,0.15,750000,{"$f":"E518+(B519-B518)*C519","v":75000},0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",750001,1000000,0.15,null,"Female",null,{"$f":"T518","v":66750},{"$f":"IF(AA516>1500000,187500+((AA516-1500000)*0.3),IF(AA516>1250000,125000+((AA516-1250000)*0.25),IF(AA516>1000000,75000+((AA516-1000000)*0.2),IF(AA516>750000,37500+((AA516-750000)*0.15),IF(AA516>500000,12500+((AA516-500000)*0.1),IF(AA516>250000,(AA516-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T519*$Y$516,0)","v":0},{"$f":"ROUND(U519*$W$517,0)","v":0},{"$f":"Y518+1","v":10000001},20000000,0.15,null,{"$f":"T519+V519-U519-W519","v":-1170750},{"$f":"AD518+1","v":50000001},null,0.37]
[1000001,1250000,0.2,1000000,{"$f":"E519+(B520-B519)*C520","v":125000},0.15,0.04,{"$f":"D523","v":50000000},{"$f":"IF(H516>H520,H516-H520,0)","v":0},{"$f":"IF(I520>0,ROUND(I520*I516,0),0)","v":0},{"$f":"IF(H520>=D523,Q520+(I520-J520),(I520-J520))","v":0},{"$f":"IF(H518>0,ROUND(H518*L516,0),0)","v":0},{"$f":"IF(K520>L520,0,L520-K520)","v":0},1000001,1250000,0.2,{"$f":"W518","v":0},"Senior Citizen",null,{"$f":"T519","v":66750},{"$f":"IF(AA516>1500000,187500+((AA516-1500000)*0.3),IF(AA516>1250000,125000+((AA516-1250000)*0.25),IF(AA516>1000000,75000+((AA516-1000000)*0.2),IF(AA516>750000,37500+((AA516-750000)*0.15),IF(AA516>500000,12500+((AA516-500000)*0.1),IF(AA516>250000,(AA516-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T520*$Y$516,0)","v":0},{"$f":"ROUND(U520*$W$517,0)","v":0},{"$f":"Y519+1","v":20000001},50000000,0.25]
[1250001,1500000,0.25,1250000,{"$f":"E520+(B521-B520)*C521","v":187500},0.25,0.04,null,null,null,null,null,null,1250001,1500000,0.25,null,"Very Senior Citizen",null,{"$f":"T520","v":66750},{"$f":"IF(AA516>1500000,187500+((AA516-1500000)*0.3),IF(AA516>1250000,125000+((AA516-1250000)*0.25),IF(AA516>1000000,75000+((AA516-1000000)*0.2),IF(AA516>750000,37500+((AA516-750000)*0.15),IF(AA516>500000,12500+((AA516-500000)*0.1),IF(AA516>250000,(AA516-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T521*$Y$516,0)","v":0},{"$f":"ROUND(U521*$W$517,0)","v":0},{"$f":"Y520+1","v":50000001},null,0.37]
[1500001,null,0.3,1500000,{"$f":"IF(J516=0,0,E521)","v":187500},0.37,0.04,null,null,null,null,null,null,1500001,0,0.3]
["Surcharge Limit",null,null,{"$f":"IF(L516=10%,5000000,IF(L516=15%,10000000,IF(L516=25%,20000000,50000000)))","v":50000000}]
[null,null,2021,{"$f":"C524+1","v":2022},null,"2021-22"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C524","v":2021},{"$f":"D524","v":2022},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"E512","v":945000},{"$f":"VLOOKUP(H527,A527:C533,3)","v":0.15},{"$f":"INDEX(D527:D533,MATCH(I527,C527:C533,0))","v":750000},{"$f":"INDEX(E527:E533,MATCH(I527,C527:C533,0))","v":75000},{"$f":"VLOOKUP(H527,'115BAC'!$AC$7:$AE$11,3)","v":0},0.04,0,{"$f":"IF($E$511=\"Male\",B527,B527)","v":250000},{"$f":"IF($E$511=\"Male\",C527,C527)","v":0},{"$f":"O527","v":250000},null,null,null,null,null,null,"Tax Income",{"$f":"L527","v":0},{"$f":"E523","v":0},{"$f":"IF(Z527=Z532,Y531,IF(Y527=Z531,Y530,IF(Y527=Z530,Y529,Y528)))","v":5000000},null,{"$f":"AD526+1","v":5000001},10000000,0.1]
[{"$f":"B527+1","v":250001},500000,0.05,{"$f":"B527","v":250000},{"$f":"(B528-B527)*C528","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O527+1","v":250001},500000,0.05,null,{"$f":"E522","v":187500},null,{"$f":"INDEX(T529:T532,MATCH(R528,R529:R532,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Y527=37%,25%,IF(Y527=25%,15%,IF(Y527=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y530","v":20000000},null,{"$f":"AD527+1","v":10000001},20000000,0.15]
[500001,750000,0.1,500000,{"$f":"E528+(B529-B528)*C529","v":37500},0,0.04,{"$f":"IF(I527=C533,E532+ROUND((H527-J527),0)*I527,IF(I527=C532,E531+ROUND((H527-J527),0)*I527,IF(I527=C531,E530+ROUND((H527-J527),0)*I527,IF(I527=C530,E529+ROUND((H527-J527)*I527,0),IF(I527=C529,E528+ROUND((H527-J527)*I527,0),IF(I527=C528,E527+ROUND((H527-J527)*I527,0),E526+ROUND((H527-J527)*I527,0)))))))","v":66750},{"$f":"MIN(K531:L531)","v":0},{"$f":"ROUND(SUM(H529+I529)*M527,0)","v":2670},{"$f":"SUM(H529:J529)","v":69420},null,null,500001,750000,0.1,null,"Male",null,{"$f":"H529","v":66750},{"$f":"IF(AA527>1500000,187500+((AA527-1500000)*0.3),IF(AA527>1250000,125000+((AA527-1250000)*0.25),IF(AA527>1000000,75000+((AA527-1000000)*0.2),IF(AA527>750000,37500+((AA527-750000)*0.15),IF(AA527>500000,12500+((AA527-500000)*0.1),IF(AA527>250000,(AA527-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T529*$Y$516,0)","v":0},{"$f":"ROUND(U529*$W$517,0)","v":0},{"$f":"Y528+1","v":5000001},10000000,0.1,{"$f":"Z527-X529+1","v":-5000000},{"$f":"T529+V529-U529-W529","v":-1170750},{"$f":"AD528+1","v":20000001},50000000,0.25]
[750001,1000000,0.15,750000,{"$f":"E529+(B530-B529)*C530","v":75000},0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",750001,1000000,0.15,null,"Female",null,{"$f":"T529","v":66750},{"$f":"IF(AA527>1500000,187500+((AA527-1500000)*0.3),IF(AA527>1250000,125000+((AA527-1250000)*0.25),IF(AA527>1000000,75000+((AA527-1000000)*0.2),IF(AA527>750000,37500+((AA527-750000)*0.15),IF(AA527>500000,12500+((AA527-500000)*0.1),IF(AA527>250000,(AA527-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T530*$Y$516,0)","v":0},{"$f":"ROUND(U530*$W$517,0)","v":0},{"$f":"Y529+1","v":10000001},20000000,0.15,null,{"$f":"T530+V530-U530-W530","v":-1170750},{"$f":"AD529+1","v":50000001},null,0.37]
[1000001,1250000,0.2,1000000,{"$f":"E530+(B531-B530)*C531","v":125000},0.15,0.04,{"$f":"D534","v":50000000},{"$f":"IF(H527>H531,H527-H531,0)","v":0},{"$f":"IF(I531>0,ROUND(I531*I527,0),0)","v":0},{"$f":"IF(H531>=D534,Q531+(I531-J531),(I531-J531))","v":0},{"$f":"IF(H529>0,ROUND(H529*L527,0),0)","v":0},{"$f":"IF(K531>L531,0,L531-K531)","v":0},1000001,1250000,0.2,{"$f":"W529","v":0},"Senior Citizen",null,{"$f":"T530","v":66750},{"$f":"IF(AA527>1500000,187500+((AA527-1500000)*0.3),IF(AA527>1250000,125000+((AA527-1250000)*0.25),IF(AA527>1000000,75000+((AA527-1000000)*0.2),IF(AA527>750000,37500+((AA527-750000)*0.15),IF(AA527>500000,12500+((AA527-500000)*0.1),IF(AA527>250000,(AA527-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T531*$Y$516,0)","v":0},{"$f":"ROUND(U531*$W$517,0)","v":0},{"$f":"Y530+1","v":20000001},50000000,0.25]
[1250001,1500000,0.25,1250000,{"$f":"E531+(B532-B531)*C532","v":187500},0.25,0.04,null,null,null,null,null,null,1250001,1500000,0.25,null,"Very Senior Citizen",null,{"$f":"T531","v":66750},{"$f":"IF(AA527>1500000,187500+((AA527-1500000)*0.3),IF(AA527>1250000,125000+((AA527-1250000)*0.25),IF(AA527>1000000,75000+((AA527-1000000)*0.2),IF(AA527>750000,37500+((AA527-750000)*0.15),IF(AA527>500000,12500+((AA527-500000)*0.1),IF(AA527>250000,(AA527-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T532*$Y$516,0)","v":0},{"$f":"ROUND(U532*$W$517,0)","v":0},{"$f":"Y531+1","v":50000001},null,0.37]
[1500001,null,0.3,1500000,{"$f":"IF(J527=0,0,E532)","v":187500},0.37,0.04,null,null,null,null,null,null,1500001,0,0.3]
["Surcharge Limit",null,null,{"$f":"IF(L527=10%,5000000,IF(L527=15%,10000000,IF(L527=25%,20000000,50000000)))","v":50000000}]
[null,null,2022,{"$f":"C535+1","v":2023},null,"2022-23"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C535","v":2022},{"$f":"D535","v":2023},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"E512","v":945000},{"$f":"VLOOKUP(H538,A538:C544,3)","v":0.15},{"$f":"INDEX(D538:D544,MATCH(I538,C538:C544,0))","v":750000},{"$f":"INDEX(E538:E544,MATCH(I538,C538:C544,0))","v":75000},{"$f":"VLOOKUP(H538,'115BAC'!$AC$7:$AE$11,3)","v":0},0.04,0,{"$f":"IF($E$511=\"Male\",B538,B538)","v":250000},{"$f":"IF($E$511=\"Male\",C538,C538)","v":0},{"$f":"O538","v":250000},null,null,null,null,null,null,"Tax Income",{"$f":"L538","v":0},{"$f":"E534","v":0},{"$f":"IF(Z538=Z543,Y542,IF(Y538=Z542,Y541,IF(Y538=Z541,Y540,Y539)))","v":5000000},null,{"$f":"AD537+1","v":5000001},10000000,0.1]
[{"$f":"B538+1","v":250001},500000,0.05,{"$f":"B538","v":250000},{"$f":"(B539-B538)*C539","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O538+1","v":250001},500000,0.05,null,{"$f":"E533","v":187500},null,{"$f":"INDEX(T540:T543,MATCH(R539,R540:R543,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Y538=37%,25%,IF(Y538=25%,15%,IF(Y538=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y541","v":20000000},null,{"$f":"AD538+1","v":10000001},20000000,0.15]
[500001,750000,0.1,500000,{"$f":"E539+(B540-B539)*C540","v":37500},0,0.04,{"$f":"IF(I538=C544,E543+ROUND((H538-J538),0)*I538,IF(I538=C543,E542+ROUND((H538-J538),0)*I538,IF(I538=C542,E541+ROUND((H538-J538),0)*I538,IF(I538=C541,E540+ROUND((H538-J538)*I538,0),IF(I538=C540,E539+ROUND((H538-J538)*I538,0),IF(I538=C539,E538+ROUND((H538-J538)*I538,0),E537+ROUND((H538-J538)*I538,0)))))))","v":66750},{"$f":"MIN(K542:L542)","v":0},{"$f":"ROUND(SUM(H540+I540)*M538,0)","v":2670},{"$f":"SUM(H540:J540)","v":69420},null,null,500001,750000,0.1,null,"Male",null,{"$f":"H540","v":66750},{"$f":"IF(AA538>1500000,187500+((AA538-1500000)*0.3),IF(AA538>1250000,125000+((AA538-1250000)*0.25),IF(AA538>1000000,75000+((AA538-1000000)*0.2),IF(AA538>750000,37500+((AA538-750000)*0.15),IF(AA538>500000,12500+((AA538-500000)*0.1),IF(AA538>250000,(AA538-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T540*$Y$516,0)","v":0},{"$f":"ROUND(U540*$W$517,0)","v":0},{"$f":"Y539+1","v":5000001},10000000,0.1,{"$f":"Z538-X540+1","v":-5000000},{"$f":"T540+V540-U540-W540","v":-1170750},{"$f":"AD539+1","v":20000001},50000000,0.25]
[750001,1000000,0.15,750000,{"$f":"E540+(B541-B540)*C541","v":75000},0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",750001,1000000,0.15,null,"Female",null,{"$f":"T540","v":66750},{"$f":"IF(AA538>1500000,187500+((AA538-1500000)*0.3),IF(AA538>1250000,125000+((AA538-1250000)*0.25),IF(AA538>1000000,75000+((AA538-1000000)*0.2),IF(AA538>750000,37500+((AA538-750000)*0.15),IF(AA538>500000,12500+((AA538-500000)*0.1),IF(AA538>250000,(AA538-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T541*$Y$516,0)","v":0},{"$f":"ROUND(U541*$W$517,0)","v":0},{"$f":"Y540+1","v":10000001},20000000,0.15,null,{"$f":"T541+V541-U541-W541","v":-1170750},{"$f":"AD540+1","v":50000001},null,0.37]
[1000001,1250000,0.2,1000000,{"$f":"E541+(B542-B541)*C542","v":125000},0.15,0.04,{"$f":"D545","v":50000000},{"$f":"IF(H538>H542,H538-H542,0)","v":0},{"$f":"IF(I542>0,ROUND(I542*I538,0),0)","v":0},{"$f":"IF(H542>=D545,Q542+(I542-J542),(I542-J542))","v":0},{"$f":"IF(H540>0,ROUND(H540*L538,0),0)","v":0},{"$f":"IF(K542>L542,0,L542-K542)","v":0},1000001,1250000,0.2,{"$f":"W540","v":0},"Senior Citizen",null,{"$f":"T541","v":66750},{"$f":"IF(AA538>1500000,187500+((AA538-1500000)*0.3),IF(AA538>1250000,125000+((AA538-1250000)*0.25),IF(AA538>1000000,75000+((AA538-1000000)*0.2),IF(AA538>750000,37500+((AA538-750000)*0.15),IF(AA538>500000,12500+((AA538-500000)*0.1),IF(AA538>250000,(AA538-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T542*$Y$516,0)","v":0},{"$f":"ROUND(U542*$W$517,0)","v":0},{"$f":"Y541+1","v":20000001},50000000,0.25]
[1250001,1500000,0.25,1250000,{"$f":"E542+(B543-B542)*C543","v":187500},0.25,0.04,null,null,null,null,null,null,1250001,1500000,0.25,null,"Very Senior Citizen",null,{"$f":"T542","v":66750},{"$f":"IF(AA538>1500000,187500+((AA538-1500000)*0.3),IF(AA538>1250000,125000+((AA538-1250000)*0.25),IF(AA538>1000000,75000+((AA538-1000000)*0.2),IF(AA538>750000,37500+((AA538-750000)*0.15),IF(AA538>500000,12500+((AA538-500000)*0.1),IF(AA538>250000,(AA538-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T543*$Y$516,0)","v":0},{"$f":"ROUND(U543*$W$517,0)","v":0},{"$f":"Y542+1","v":50000001},null,0.37]
[1500001,null,0.3,1500000,{"$f":"IF(J538=0,0,E543)","v":187500},0.37,0.04,null,null,null,null,null,null,1500001,0,0.3]
["Surcharge Limit",null,null,{"$f":"IF(L538=10%,5000000,IF(L538=15%,10000000,IF(L538=25%,20000000,50000000)))","v":50000000}]
[null,null,2023,{"$f":"C546+1","v":2024},null,"2023-24"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2023-24)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C546","v":2023},{"$f":"D546","v":2024},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,300000,0,{"$f":"IF(H549<=B549,B549-0,B549)","v":300000},{"$f":"D549*C549","v":0},0,0,{"$f":"E512","v":945000},{"$f":"VLOOKUP(H549,A549:C555,3)","v":0.15},{"$f":"INDEX(D549:D555,MATCH(I549,C549:C555,0))","v":45000},{"$f":"INDEX(E549:E555,MATCH(I549,C549:C555,0))","v":6750},{"$f":"VLOOKUP(H549,AC548:AE551,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B549,B549)","v":300000},{"$f":"IF($E$3=\"Male\",C549,C549)","v":0},{"$f":"O549","v":300000},null,null,null,null,null,null,"Tax Income",{"$f":"L549","v":0},{"$f":"E523","v":0},{"$f":"IF(Z549=Z554,Y553,IF(Y549=Z553,Y552,IF(Y549=Z552,Y551,Y550)))","v":0},null,{"$f":"AD548+1","v":5000001},10000000,0.1]
[{"$f":"B549","v":300000},600000,0.05,{"$f":"MAX(IF(H549<=B550,H549-A550,B550-A550),IF(H549>B549,,0))","v":300000},15000,0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O549+1","v":300001},600000,0.05,null,{"$f":"E511","v":"Male"},null,{"$f":"INDEX(T551:T554,MATCH(R550,R551:R554,0))","v":51750},null,null,{"$f":"IF(Y549=37%,25%,IF(Y549=25%,15%,IF(Y549=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y552","v":20000000},null,{"$f":"AD549+1","v":10000001},20000000,0.15]
[{"$f":"B550","v":600000},900000,0.1,{"$f":"MAX(IF(H549<=B551,H549-A551,B551-A551),IF(H549>B550,,0))","v":300000},30000,0,0.04,{"$f":"E555","v":51750},{"$f":"MIN(K553:L553)","v":0},{"$f":"ROUND(SUM(H551+I551)*M549,0)","v":2070},{"$f":"SUM(H551:J551)","v":53820},null,null,600001,900000,0.1,null,"Male",null,{"$f":"H551","v":51750},{"$f":"IF(AA549>1500000,187500+((AA549-1500000)*0.3),IF(AA549>1250000,125000+((AA549-1250000)*0.25),IF(AA549>1000000,75000+((AA549-1000000)*0.2),IF(AA549>750000,37500+((AA549-750000)*0.15),IF(AA549>500000,12500+((AA549-500000)*0.1),IF(AA549>250000,(AA549-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T551*$Y$8,0)","v":0},{"$f":"ROUND(U551*$W$9,0)","v":0},5000001,10000000,0.1,{"$f":"Z549-X551+1","v":-5000000},{"$f":"T551+V551-U551-W551","v":51750},{"$f":"AD550+1","v":20000001},null,0.25]
[{"$f":"B551","v":900000},1200000,0.15,{"$f":"MAX(IF(H549<=B552,H549-A552,B552-A552),IF(H549>B551,,0))","v":45000},6750,0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",900001,1200000,0.15,null,"Female",null,{"$f":"T551","v":51750},{"$f":"IF(AA549>1500000,187500+((AA549-1500000)*0.3),IF(AA549>1250000,125000+((AA549-1250000)*0.25),IF(AA549>1000000,75000+((AA549-1000000)*0.2),IF(AA549>750000,37500+((AA549-750000)*0.15),IF(AA549>500000,12500+((AA549-500000)*0.1),IF(AA549>250000,(AA549-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T552*$Y$8,0)","v":0},{"$f":"ROUND(U552*$W$9,0)","v":0},10000001,20000000,0.15,null,{"$f":"T552+V552-U552-W552","v":51750}]
[{"$f":"B552","v":1200000},1500000,0.2,{"$f":"MAX(IF(H549<=B553,H549-A553,B553-A553),IF(H549>B552,,0))","v":0},0,0.15,0.04,{"$f":"D556","v":50000000},{"$f":"IF(H549>H553,H549-H553,0)","v":0},{"$f":"IF(I553>0,ROUND(I553*I549,0),0)","v":0},{"$f":"IF(H553>=D553,Q553+(I553-J553),(I553-J553))","v":0},{"$f":"IF(H551>0,ROUND(H551*L549,0),0)","v":0},{"$f":"IF(K553>L553,0,L553-K553)","v":0},1200001,1500000,0.2,{"$f":"W551","v":0},"Senior Citizen",null,{"$f":"T552","v":51750},{"$f":"IF(AA549>1500000,187500+((AA549-1500000)*0.3),IF(AA549>1250000,125000+((AA549-1250000)*0.25),IF(AA549>1000000,75000+((AA549-1000000)*0.2),IF(AA549>750000,37500+((AA549-750000)*0.15),IF(AA549>500000,12500+((AA549-500000)*0.1),IF(AA549>250000,(AA549-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T553*$Y$8,0)","v":0},{"$f":"ROUND(U553*$W$9,0)","v":0},20000001,null,0.15]
[{"$f":"B553","v":1500000},null,0.3,{"$f":"MAX(IF(H549<=B554,H549-A554,B554-A554),IF(H549>B553,H549-B553,0))","v":0},0,0.25,0.04,null,null,null,null,null,null,1500001,0,0.3,null,"Very Senior Citizen",null,{"$f":"T553","v":51750},{"$f":"IF(AA549>1500000,187500+((AA549-1500000)*0.3),IF(AA549>1250000,125000+((AA549-1250000)*0.25),IF(AA549>1000000,75000+((AA549-1000000)*0.2),IF(AA549>750000,37500+((AA549-750000)*0.15),IF(AA549>500000,12500+((AA549-500000)*0.1),IF(AA549>250000,(AA549-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T554*$Y$8,0)","v":0},{"$f":"ROUND(U554*$W$9,0)","v":0}]
[null,null,null,{"$f":"B554","v":0},{"$f":"SUM(E549:E554)","v":51750},null,0.04,null,null,null,null,null,null,1,0,0]
["Surcharge Limit",null,null,{"$f":"IF(L549=10%,5000000,IF(L549=15%,10000000,IF(L549=25%,20000000,50000000)))","v":50000000}]
[null,null,2024,{"$f":"C557+1","v":2025},null,"2024-25"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2023-24)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C557","v":2024},{"$f":"D557","v":2025},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,300000,0,{"$f":"IF(H560<=B560,B560-0,B560)","v":300000},{"$f":"D560*C560","v":0},0,0,{"$f":"E512","v":945000},{"$f":"VLOOKUP(H560,A560:C566,3)","v":0.1},{"$f":"INDEX(D560:D566,MATCH(I560,C560:C566,0))","v":245000},{"$f":"INDEX(E560:E566,MATCH(I560,C560:C566,0))","v":24500},{"$f":"VLOOKUP(H560,AC559:AE562,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B560,B560)","v":300000},{"$f":"IF($E$3=\"Male\",C560,C560)","v":0},{"$f":"O560","v":300000},null,null,null,null,null,null,"Tax Income",{"$f":"L560","v":0},{"$f":"E556","v":0},{"$f":"IF(Z560=Z565,Y564,IF(Y560=Z564,Y563,IF(Y560=Z563,Y562,Y561)))","v":0},null,{"$f":"AD559+1","v":5000001},10000000,0.1]
[{"$f":"B560","v":300000},700000,0.05,{"$f":"MAX(IF(H560<=B561,H560-A561,B561-A561),IF(H560>B560,,0))","v":400000},20000,0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O560+1","v":300001},700000,0.05,null,{"$f":"E544","v":187500},null,{"$f":"INDEX(T562:T565,MATCH(R561,R562:R565,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Y560=37%,25%,IF(Y560=25%,15%,IF(Y560=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y563","v":20000000},null,{"$f":"AD560+1","v":10000001},20000000,0.15]
[{"$f":"B561","v":700000},1000000,0.1,{"$f":"MAX(IF(H560<=B562,H560-A562,B562-A562),IF(H560>B561,,0))","v":245000},24500,0,0.04,{"$f":"E566","v":44500},{"$f":"MIN(K564:L564)","v":0},{"$f":"ROUND(SUM(H562+I562)*M560,0)","v":1780},{"$f":"SUM(H562:J562)","v":46280},null,null,700001,1000000,0.1,null,"Male",null,{"$f":"H562","v":44500},{"$f":"IF(AA560>1500000,187500+((AA560-1500000)*0.3),IF(AA560>1250000,125000+((AA560-1250000)*0.25),IF(AA560>1000000,75000+((AA560-1000000)*0.2),IF(AA560>750000,37500+((AA560-750000)*0.15),IF(AA560>500000,12500+((AA560-500000)*0.1),IF(AA560>250000,(AA560-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T562*$Y$8,0)","v":0},{"$f":"ROUND(U562*$W$9,0)","v":0},5000001,10000000,0.1,{"$f":"Z560-X562+1","v":-5000000},{"$f":"T562+V562-U562-W562","v":44500},{"$f":"AD561+1","v":20000001},null,0.25]
[{"$f":"B562","v":1000000},1200000,0.15,{"$f":"MAX(IF(H560<=B563,H560-A563,B563-A563),IF(H560>B562,,0))","v":0},0,0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",1000001,1200000,0.15,null,"Female",null,{"$f":"T562","v":44500},{"$f":"IF(AA560>1500000,187500+((AA560-1500000)*0.3),IF(AA560>1250000,125000+((AA560-1250000)*0.25),IF(AA560>1000000,75000+((AA560-1000000)*0.2),IF(AA560>750000,37500+((AA560-750000)*0.15),IF(AA560>500000,12500+((AA560-500000)*0.1),IF(AA560>250000,(AA560-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T563*$Y$8,0)","v":0},{"$f":"ROUND(U563*$W$9,0)","v":0},10000001,20000000,0.15,null,{"$f":"T563+V563-U563-W563","v":44500}]
[{"$f":"B563","v":1200000},1500000,0.2,{"$f":"MAX(IF(H560<=B564,H560-A564,B564-A564),IF(H560>B563,,0))","v":0},0,0.15,0.04,{"$f":"D567","v":50000000},{"$f":"IF(H560>H564,H560-H564,0)","v":0},{"$f":"IF(I564>0,ROUND(I564*I560,0),0)","v":0},{"$f":"IF(H564>=D564,Q564+(I564-J564),(I564-J564))","v":0},{"$f":"IF(H562>0,ROUND(H562*L560,0),0)","v":0},{"$f":"IF(K564>L564,0,L564-K564)","v":0},1200001,1500000,0.2,{"$f":"W562","v":0},"Senior Citizen",null,{"$f":"T563","v":44500},{"$f":"IF(AA560>1500000,187500+((AA560-1500000)*0.3),IF(AA560>1250000,125000+((AA560-1250000)*0.25),IF(AA560>1000000,75000+((AA560-1000000)*0.2),IF(AA560>750000,37500+((AA560-750000)*0.15),IF(AA560>500000,12500+((AA560-500000)*0.1),IF(AA560>250000,(AA560-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T564*$Y$8,0)","v":0},{"$f":"ROUND(U564*$W$9,0)","v":0},20000001,null,0.15]
[{"$f":"B564","v":1500000},null,0.3,{"$f":"MAX(IF(H560<=B565,H560-A565,B565-A565),IF(H560>B564,H560-B564,0))","v":0},0,0.25,0.04,null,null,null,null,null,null,1500001,0,0.3,null,"Very Senior Citizen",null,{"$f":"T564","v":44500},{"$f":"IF(AA560>1500000,187500+((AA560-1500000)*0.3),IF(AA560>1250000,125000+((AA560-1250000)*0.25),IF(AA560>1000000,75000+((AA560-1000000)*0.2),IF(AA560>750000,37500+((AA560-750000)*0.15),IF(AA560>500000,12500+((AA560-500000)*0.1),IF(AA560>250000,(AA560-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T565*$Y$8,0)","v":0},{"$f":"ROUND(U565*$W$9,0)","v":0}]
[null,null,null,null,{"$f":"SUM(E560:E565)","v":44500},null,0.04,null,null,null,null,null,null,1,0,0]
["Surcharge Limit",null,null,{"$f":"IF(L560=10%,5000000,IF(L560=15%,10000000,IF(L560=25%,20000000,50000000)))","v":50000000}]
[{"$f":"IF(E510=\"2020-21\",#REF!,\"Existing Option\")","v":"Existing Option"},"Fin._Year","Asst. Year","TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due","Rebate u/s 87A","Revised E.cess(adjusting 87A)","Revised Total Tax due",null,"Taxable Income 2023-24",null,null,null,{"$f":"H549","v":945000},null,null,null,"Taxable Income 2024-25",null,null,null,{"$f":"H560","v":945000}]
["New option u/s 115BAC","2020-21",{"$f":"B570","v":"2021-22"},{"$f":"H518","v":66750},{"$f":"I518","v":0},{"$f":"J518","v":2670},{"$f":"K518","v":69420},"Not Defined",{"$f":"M518","v":0},{"$f":"G569-I569","v":69420},{"$f":"IF(H516>500000,0,IF(H516>250000,IF(D569<12500,D569,12500),0))","v":0},{"$f":"IF(K569>0,ROUND((D569-K569)*0.04,0),F569)","v":2670},{"$f":"D569+E569-K569+L569","v":69420},null,"New tax rates",null,null,null,"Appl Amt","Balance","Tax","Tx credit","New tax rates",null,null,null,"Appl Amt","Balance","Tax","Tx credit"]
[null,"2021-22",{"$f":"B571","v":"2022-23"},{"$f":"H529","v":66750},{"$f":"I529","v":0},{"$f":"J529","v":2670},{"$f":"K529","v":69420},"Not Defined",{"$f":"M529","v":0},{"$f":"G570-I570","v":69420},{"$f":"IF(H527>500000,0,IF(H527>250000,IF(D570<12500,D570,12500),0))","v":0},{"$f":"IF(K570>0,ROUND((D570-K570)*0.04,0),F570)","v":2670},{"$f":"D570+E570-K570+L570","v":69420},null,0,300000,0,{"$f":"P570-O570","v":300000},{"$f":"MIN(U556,R570)","v":300000},{"$f":"S568-S570","v":645000},{"$f":"S570*Q570","v":0},null,0,300000,0,{"$f":"X570-W570","v":300000},{"$f":"MIN(AC556,Z570)","v":300000},{"$f":"AA568-AA570","v":645000},{"$f":"AA570*Y570","v":0}]
[null,"2022-23",{"$f":"B572","v":"2023-24"},{"$f":"H540","v":66750},{"$f":"I540","v":0},{"$f":"J540","v":2670},{"$f":"K540","v":69420},"Not Defined",{"$f":"M540","v":0},{"$f":"G571-I571","v":69420},{"$f":"IF(H538>500000,0,IF(H538>250000,IF(D571<12500,D571,12500),0))","v":0},{"$f":"IF(K571>0,ROUND((D571-K571)*0.04,0),F571)","v":2670},{"$f":"D571+E571-K571+L571","v":69420},null,{"$f":"P570+1","v":300001},600000,0.05,{"$f":"P571-O571+1","v":300000},{"$f":"MIN(T570,R571)","v":300000},{"$f":"T570-S571","v":345000},15000,null,{"$f":"X570+1","v":300001},700000,0.05,{"$f":"X571-W571+1","v":400000},{"$f":"MIN(AB570,Z571)","v":400000},{"$f":"AB570-AA571","v":245000},20000]
[null,"2023-24",{"$f":"B573","v":"2024-25"},{"$f":"H551","v":51750},{"$f":"I551","v":0},{"$f":"J551","v":2070},{"$f":"K551","v":53820},"Not Defined",{"$f":"M553","v":0},{"$f":"IF(U577>0,U577,0)","v":51750},{"$f":"IF(V577>0,V577,0)","v":0},{"$f":"IF(K572>0,ROUND((D572-K572)*0.04,0),F572)","v":2070},{"$f":"D572+E572-K572+L572","v":53820},null,{"$f":"P571+1","v":600001},900000,0.1,300000,{"$f":"MIN(T571,R572)","v":300000},{"$f":"T571-S572","v":45000},30000,null,{"$f":"X571+1","v":700001},1000000,0.1,300000,{"$f":"MIN(AB571,Z572)","v":245000},{"$f":"AB571-AA572","v":0},24500]
[null,"2024-25","2025-26",{"$f":"H562","v":44500},{"$f":"I562","v":0},{"$f":"J562","v":1780},{"$f":"K562","v":46280},"Not Defined",{"$f":"M564","v":0},{"$f":"IF(AC577>0,AC577,0)","v":44500},{"$f":"IF(AD577>0,AD577,0)","v":0},{"$f":"IF(K573>0,ROUND((D573-K573)*0.04,0),F573)","v":1780},{"$f":"D573+E573-K573+L573","v":46280},null,{"$f":"P572+1","v":900001},1200000,0.15,300000,{"$f":"MIN(T572,R573)","v":45000},{"$f":"T572-S573","v":0},6750,null,{"$f":"X572+1","v":1000001},1200000,0.15,200000,{"$f":"MIN(AB572,Z573)","v":0},{"$f":"AB572-AA573","v":0},0]
["Existing Option",null,null,{"$f":"D569","v":66750},{"$f":"E569","v":0},2670,69420,"Not Defined",0,69420,0,2670,69420,null,{"$f":"P573+1","v":1200001},1500000,0.2,300000,{"$f":"MIN(T573,R574)","v":0},{"$f":"T573-S574","v":0},0,null,{"$f":"X573+1","v":1200001},1500000,0.2,300000,{"$f":"MIN(AB573,Z574)","v":0},{"$f":"AB573-AA574","v":0},0]
["Final Value",{"$f":"E510","v":"2024-25"},null,{"$f":"INDEX(D569:D573,MATCH($B$575,$B$351:$B$355,0))","v":44500},0,1780,46280,"Not Defined",0,44500,0,1780,46280,null,{"$f":"P574+1","v":1500001},10000000000,0.3,9998500000,{"$f":"MIN(T574,R575)","v":0},{"$f":"T574-S575","v":0},0,null,{"$f":"X574+1","v":1500001},10000000000,0.3,9998500000,{"$f":"MIN(AB574,Z575)","v":0},{"$f":"AB574-AA575","v":0},0]
[null,null,null,null,null,null,"Year","Tax  ","Sur.","Cess","Total Tax","M.R.",null,null,null,null,null,1,{"$f":"T575","v":0},null,0,null,null,null,null,1,{"$f":"AB575","v":0},null,0]
["Marginal Releif",null,null,null,null,null,"2020-21",{"$f":"H518","v":66750},{"$f":"I518","v":0},{"$f":"J518","v":2670},{"$f":"K518","v":69420},{"$f":"M531","v":0},{"$f":"K577-L577","v":69420},null,null,null,null,null,null,null,{"$f":"SUM(U570:U576)","v":51750},{"$f":"IF(S556>700000,MAX(U577-(MIN(S568-700000,S577))/100%,0),MIN(IF(S568<=700000,25000,0),(U571+U572)))","v":0},null,null,null,null,null,null,{"$f":"SUM(AC570:AC576)","v":44500},{"$f":"IF(AA568>700000,MAX(AC577-(MIN(AA568-700000,AA577))/100%,0),MIN(IF(AA568<=700000,25000,0),(AC571+AC572)))","v":0}]
["(","After allowed  Marginal relief ","Rs.",{"$f":"I575","v":0},")",{"$f":"CONCATENATE(A578,\"  \",F577,\"  \",E578)","v":"(    )"},"2021-22",{"$f":"H529","v":66750},{"$f":"I529","v":0},{"$f":"J529","v":2670},{"$f":"K529","v":69420},{"$f":"M531","v":0},{"$f":"K578-L578","v":69420}]
[null,null,null,null,null,null,"2022-23",{"$f":"H540","v":66750},{"$f":"I540","v":0},{"$f":"J540","v":2670},{"$f":"K540","v":69420},{"$f":"M542","v":0},{"$f":"K579-L579","v":69420}]
[null,null,null,null,null,null,"2023-24",{"$f":"H551","v":51750},{"$f":"I551","v":0},{"$f":"J551","v":2070},{"$f":"K551","v":53820},{"$f":"M553","v":0},{"$f":"K580-L580","v":53820},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB568>700000,MAX(AD577-(MIN(AB568-700000,AB577))/100%,0),MIN(IF(AB568<=700000,25000,0),(AD571+AD572)))","v":0}]
[]
["Tax computation for Tax Calculator-agriculture income"]
[{"$f":"Agriculture!$B$4","v":"New option u/s 115BAC"},"Financial Year",null,null,{"$f":"Agriculture!B5","v":"2024-25"}]
[null,"Tax Category",null,null,{"$f":"Agriculture!B6","v":"Male"}]
[null,"Taxable Income",null,null,{"$f":"Agriculture!B10","v":1090000}]
[null,null,2020,{"$f":"C586+1","v":2021},null,"2020-21"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C586","v":2020},{"$f":"D586","v":2021},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"E585","v":1090000},{"$f":"VLOOKUP(H589,A589:C595,3)","v":0.2},{"$f":"INDEX(D589:D595,MATCH(I589,C589:C595,0))","v":1000000},{"$f":"INDEX(E589:E595,MATCH(I589,C589:C595,0))","v":125000},{"$f":"VLOOKUP(H589,'115BAC'!$AC$7:$AE$11,3)","v":0},0.04,0,{"$f":"IF($E$584=\"Male\",B589,B589)","v":250000},{"$f":"IF($E$584=\"Male\",C589,C589)","v":0},{"$f":"O589","v":250000},null,null,null,null,null,null,"Tax Income",{"$f":"L589","v":0},{"$f":"E585","v":1090000},{"$f":"IF(Z589=Z594,Y593,IF(Y589=Z593,Y592,IF(Y589=Z592,Y591,Y590)))","v":5000000},null,{"$f":"AD588+1","v":5000001},10000000,0.1]
[{"$f":"B589+1","v":250001},500000,0.05,{"$f":"B589","v":250000},{"$f":"(B590-B589)*C590","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O589+1","v":250001},{"$f":"IF($E$584=\"Male\",B590,B590)","v":500000},{"$f":"IF($E$584=\"Male\",C590,C590)","v":0.05},null,{"$f":"E584","v":"Male"},null,{"$f":"INDEX(T591:T594,MATCH(R590,R591:R594,0))","v":93000},null,null,{"$f":"IF(Y589=37%,25%,IF(Y589=25%,15%,IF(Y589=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y592","v":20000000},null,{"$f":"AD589+1","v":10000001},20000000,0.15]
[500001,750000,0.1,500000,{"$f":"E590+(B591-B590)*C591","v":37500},0,0.04,{"$f":"IF(I589=C595,E594+ROUND((H589-J589),0)*I589,IF(I589=C594,E593+ROUND((H589-J589),0)*I589,IF(I589=C593,E592+ROUND((H589-J589),0)*I589,IF(I589=C592,E591+ROUND((H589-J589)*I589,0),IF(I589=C591,E590+ROUND((H589-J589)*I589,0),IF(I589=C590,E589+ROUND((H589-J589)*I589,0),E588+ROUND((H589-J589)*I589,0)))))))","v":93000},{"$f":"MIN(K593:L593)","v":0},{"$f":"ROUND(SUM(H591+I591)*M589,0)","v":3720},{"$f":"SUM(H591:J591)","v":96720},null,null,500001,750000,0.1,null,"Male",null,{"$f":"H591","v":93000},{"$f":"IF(AA589>1500000,187500+((AA589-1500000)*0.3),IF(AA589>1250000,125000+((AA589-1250000)*0.25),IF(AA589>1000000,75000+((AA589-1000000)*0.2),IF(AA589>750000,37500+((AA589-750000)*0.15),IF(AA589>500000,12500+((AA589-500000)*0.1),IF(AA589>250000,(AA589-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T591*$Y$589,0)","v":0},{"$f":"ROUND(U591*$W$590,0)","v":0},{"$f":"Y590+1","v":5000001},10000000,0.1,{"$f":"Z589-X591+1","v":-3910000},{"$f":"T591+V591-U591-W591","v":-1144500},{"$f":"AD590+1","v":20000001},50000000,0.25]
[750001,1000000,0.15,750000,{"$f":"E591+(B592-B591)*C592","v":75000},0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",750001,1000000,0.15,null,"Female",null,{"$f":"T591","v":93000},{"$f":"IF(AA589>1500000,187500+((AA589-1500000)*0.3),IF(AA589>1250000,125000+((AA589-1250000)*0.25),IF(AA589>1000000,75000+((AA589-1000000)*0.2),IF(AA589>750000,37500+((AA589-750000)*0.15),IF(AA589>500000,12500+((AA589-500000)*0.1),IF(AA589>250000,(AA589-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T592*$Y$589,0)","v":0},{"$f":"ROUND(U592*$W$590,0)","v":0},{"$f":"Y591+1","v":10000001},20000000,0.15,null,{"$f":"T592+V592-U592-W592","v":-1144500},{"$f":"AD591+1","v":50000001},null,0.37]
[1000001,1250000,0.2,1000000,{"$f":"E592+(B593-B592)*C593","v":125000},0.15,0.04,{"$f":"D596","v":50000000},{"$f":"IF(H589>H593,H589-H593,0)","v":0},{"$f":"IF(I593>0,ROUND(I593*I589,0),0)","v":0},{"$f":"IF(H593>=D596,Q593+(I593-J593),(I593-J593))","v":0},{"$f":"IF(H591>0,ROUND(H591*L589,0),0)","v":0},{"$f":"IF(K593>L593,0,L593-K593)","v":0},1000001,1250000,0.2,{"$f":"W591","v":0},"Senior Citizen",null,{"$f":"T592","v":93000},{"$f":"IF(AA589>1500000,187500+((AA589-1500000)*0.3),IF(AA589>1250000,125000+((AA589-1250000)*0.25),IF(AA589>1000000,75000+((AA589-1000000)*0.2),IF(AA589>750000,37500+((AA589-750000)*0.15),IF(AA589>500000,12500+((AA589-500000)*0.1),IF(AA589>250000,(AA589-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T593*$Y$589,0)","v":0},{"$f":"ROUND(U593*$W$590,0)","v":0},{"$f":"Y592+1","v":20000001},50000000,0.25]
[1250001,1500000,0.25,1250000,{"$f":"E593+(B594-B593)*C594","v":187500},0.25,0.04,null,null,null,null,null,null,1250001,1500000,0.25,null,"Very Senior Citizen",null,{"$f":"T593","v":93000},{"$f":"IF(AA589>1500000,187500+((AA589-1500000)*0.3),IF(AA589>1250000,125000+((AA589-1250000)*0.25),IF(AA589>1000000,75000+((AA589-1000000)*0.2),IF(AA589>750000,37500+((AA589-750000)*0.15),IF(AA589>500000,12500+((AA589-500000)*0.1),IF(AA589>250000,(AA589-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T594*$Y$589,0)","v":0},{"$f":"ROUND(U594*$W$590,0)","v":0},{"$f":"Y593+1","v":50000001},null,0.37]
[1500001,null,0.3,1500000,{"$f":"IF(J589=0,0,E594)","v":187500},0.37,0.04,null,null,null,null,null,null,1500001,0,0.3]
["Surcharge Limit",null,null,{"$f":"IF(L589=10%,5000000,IF(L589=15%,10000000,IF(L589=25%,20000000,50000000)))","v":50000000}]
[null,null,2021,{"$f":"C597+1","v":2022},null,"2021-22"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C597","v":2021},{"$f":"D597","v":2022},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"E585","v":1090000},{"$f":"VLOOKUP(H600,A600:C606,3)","v":0.2},{"$f":"INDEX(D600:D606,MATCH(I600,C600:C606,0))","v":1000000},{"$f":"INDEX(E600:E606,MATCH(I600,C600:C606,0))","v":125000},{"$f":"VLOOKUP(H600,'115BAC'!$AC$7:$AE$11,3)","v":0},0.04,0,{"$f":"IF($E$511=\"Male\",B600,B600)","v":250000},{"$f":"IF($E$511=\"Male\",C600,C600)","v":0},{"$f":"O600","v":250000},null,null,null,null,null,null,"Tax Income",{"$f":"L600","v":0},{"$f":"E596","v":0},{"$f":"IF(Z600=Z605,Y604,IF(Y600=Z604,Y603,IF(Y600=Z603,Y602,Y601)))","v":5000000},null,{"$f":"AD599+1","v":5000001},10000000,0.1]
[{"$f":"B600+1","v":250001},500000,0.05,{"$f":"B600","v":250000},{"$f":"(B601-B600)*C601","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O600+1","v":250001},500000,0.05,null,{"$f":"E595","v":187500},null,{"$f":"INDEX(T602:T605,MATCH(R601,R602:R605,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Y600=37%,25%,IF(Y600=25%,15%,IF(Y600=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y603","v":20000000},null,{"$f":"AD600+1","v":10000001},20000000,0.15]
[500001,750000,0.1,500000,{"$f":"E601+(B602-B601)*C602","v":37500},0,0.04,{"$f":"IF(I600=C606,E605+ROUND((H600-J600),0)*I600,IF(I600=C605,E604+ROUND((H600-J600),0)*I600,IF(I600=C604,E603+ROUND((H600-J600),0)*I600,IF(I600=C603,E602+ROUND((H600-J600)*I600,0),IF(I600=C602,E601+ROUND((H600-J600)*I600,0),IF(I600=C601,E600+ROUND((H600-J600)*I600,0),E599+ROUND((H600-J600)*I600,0)))))))","v":93000},{"$f":"MIN(K604:L604)","v":0},{"$f":"ROUND(SUM(H602+I602)*M600,0)","v":3720},{"$f":"SUM(H602:J602)","v":96720},null,null,500001,750000,0.1,null,"Male",null,{"$f":"H602","v":93000},{"$f":"IF(AA600>1500000,187500+((AA600-1500000)*0.3),IF(AA600>1250000,125000+((AA600-1250000)*0.25),IF(AA600>1000000,75000+((AA600-1000000)*0.2),IF(AA600>750000,37500+((AA600-750000)*0.15),IF(AA600>500000,12500+((AA600-500000)*0.1),IF(AA600>250000,(AA600-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T602*$Y$516,0)","v":0},{"$f":"ROUND(U602*$W$517,0)","v":0},{"$f":"Y601+1","v":5000001},10000000,0.1,{"$f":"Z600-X602+1","v":-5000000},{"$f":"T602+V602-U602-W602","v":-1144500},{"$f":"AD601+1","v":20000001},50000000,0.25]
[750001,1000000,0.15,750000,{"$f":"E602+(B603-B602)*C603","v":75000},0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",750001,1000000,0.15,null,"Female",null,{"$f":"T602","v":93000},{"$f":"IF(AA600>1500000,187500+((AA600-1500000)*0.3),IF(AA600>1250000,125000+((AA600-1250000)*0.25),IF(AA600>1000000,75000+((AA600-1000000)*0.2),IF(AA600>750000,37500+((AA600-750000)*0.15),IF(AA600>500000,12500+((AA600-500000)*0.1),IF(AA600>250000,(AA600-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T603*$Y$516,0)","v":0},{"$f":"ROUND(U603*$W$517,0)","v":0},{"$f":"Y602+1","v":10000001},20000000,0.15,null,{"$f":"T603+V603-U603-W603","v":-1144500},{"$f":"AD602+1","v":50000001},null,0.37]
[1000001,1250000,0.2,1000000,{"$f":"E603+(B604-B603)*C604","v":125000},0.15,0.04,{"$f":"D607","v":50000000},{"$f":"IF(H600>H604,H600-H604,0)","v":0},{"$f":"IF(I604>0,ROUND(I604*I600,0),0)","v":0},{"$f":"IF(H604>=D607,Q604+(I604-J604),(I604-J604))","v":0},{"$f":"IF(H602>0,ROUND(H602*L600,0),0)","v":0},{"$f":"IF(K604>L604,0,L604-K604)","v":0},1000001,1250000,0.2,{"$f":"W602","v":0},"Senior Citizen",null,{"$f":"T603","v":93000},{"$f":"IF(AA600>1500000,187500+((AA600-1500000)*0.3),IF(AA600>1250000,125000+((AA600-1250000)*0.25),IF(AA600>1000000,75000+((AA600-1000000)*0.2),IF(AA600>750000,37500+((AA600-750000)*0.15),IF(AA600>500000,12500+((AA600-500000)*0.1),IF(AA600>250000,(AA600-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T604*$Y$516,0)","v":0},{"$f":"ROUND(U604*$W$517,0)","v":0},{"$f":"Y603+1","v":20000001},50000000,0.25]
[1250001,1500000,0.25,1250000,{"$f":"E604+(B605-B604)*C605","v":187500},0.25,0.04,null,null,null,null,null,null,1250001,1500000,0.25,null,"Very Senior Citizen",null,{"$f":"T604","v":93000},{"$f":"IF(AA600>1500000,187500+((AA600-1500000)*0.3),IF(AA600>1250000,125000+((AA600-1250000)*0.25),IF(AA600>1000000,75000+((AA600-1000000)*0.2),IF(AA600>750000,37500+((AA600-750000)*0.15),IF(AA600>500000,12500+((AA600-500000)*0.1),IF(AA600>250000,(AA600-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T605*$Y$516,0)","v":0},{"$f":"ROUND(U605*$W$517,0)","v":0},{"$f":"Y604+1","v":50000001},null,0.37]
[1500001,null,0.3,1500000,{"$f":"IF(J600=0,0,E605)","v":187500},0.37,0.04,null,null,null,null,null,null,1500001,0,0.3]
["Surcharge Limit",null,null,{"$f":"IF(L600=10%,5000000,IF(L600=15%,10000000,IF(L600=25%,20000000,50000000)))","v":50000000}]
[null,null,2022,{"$f":"C608+1","v":2023},null,"2022-23"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C608","v":2022},{"$f":"D608","v":2023},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"E585","v":1090000},{"$f":"VLOOKUP(H611,A611:C617,3)","v":0.2},{"$f":"INDEX(D611:D617,MATCH(I611,C611:C617,0))","v":1000000},{"$f":"INDEX(E611:E617,MATCH(I611,C611:C617,0))","v":125000},{"$f":"VLOOKUP(H611,'115BAC'!$AC$7:$AE$11,3)","v":0},0.04,0,{"$f":"IF($E$511=\"Male\",B611,B611)","v":250000},{"$f":"IF($E$511=\"Male\",C611,C611)","v":0},{"$f":"O611","v":250000},null,null,null,null,null,null,"Tax Income",{"$f":"L611","v":0},{"$f":"E607","v":0},{"$f":"IF(Z611=Z616,Y615,IF(Y611=Z615,Y614,IF(Y611=Z614,Y613,Y612)))","v":5000000},null,{"$f":"AD610+1","v":5000001},10000000,0.1]
[{"$f":"B611+1","v":250001},500000,0.05,{"$f":"B611","v":250000},{"$f":"(B612-B611)*C612","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O611+1","v":250001},500000,0.05,null,{"$f":"E606","v":187500},null,{"$f":"INDEX(T613:T616,MATCH(R612,R613:R616,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Y611=37%,25%,IF(Y611=25%,15%,IF(Y611=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y614","v":20000000},null,{"$f":"AD611+1","v":10000001},20000000,0.15]
[500001,750000,0.1,500000,{"$f":"E612+(B613-B612)*C613","v":37500},0,0.04,{"$f":"IF(I611=C617,E616+ROUND((H611-J611),0)*I611,IF(I611=C616,E615+ROUND((H611-J611),0)*I611,IF(I611=C615,E614+ROUND((H611-J611),0)*I611,IF(I611=C614,E613+ROUND((H611-J611)*I611,0),IF(I611=C613,E612+ROUND((H611-J611)*I611,0),IF(I611=C612,E611+ROUND((H611-J611)*I611,0),E610+ROUND((H611-J611)*I611,0)))))))","v":93000},{"$f":"MIN(K615:L615)","v":0},{"$f":"ROUND(SUM(H613+I613)*M611,0)","v":3720},{"$f":"SUM(H613:J613)","v":96720},null,null,500001,750000,0.1,null,"Male",null,{"$f":"H613","v":93000},{"$f":"IF(AA611>1500000,187500+((AA611-1500000)*0.3),IF(AA611>1250000,125000+((AA611-1250000)*0.25),IF(AA611>1000000,75000+((AA611-1000000)*0.2),IF(AA611>750000,37500+((AA611-750000)*0.15),IF(AA611>500000,12500+((AA611-500000)*0.1),IF(AA611>250000,(AA611-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T613*$Y$516,0)","v":0},{"$f":"ROUND(U613*$W$517,0)","v":0},{"$f":"Y612+1","v":5000001},10000000,0.1,{"$f":"Z611-X613+1","v":-5000000},{"$f":"T613+V613-U613-W613","v":-1144500},{"$f":"AD612+1","v":20000001},50000000,0.25]
[750001,1000000,0.15,750000,{"$f":"E613+(B614-B613)*C614","v":75000},0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",750001,1000000,0.15,null,"Female",null,{"$f":"T613","v":93000},{"$f":"IF(AA611>1500000,187500+((AA611-1500000)*0.3),IF(AA611>1250000,125000+((AA611-1250000)*0.25),IF(AA611>1000000,75000+((AA611-1000000)*0.2),IF(AA611>750000,37500+((AA611-750000)*0.15),IF(AA611>500000,12500+((AA611-500000)*0.1),IF(AA611>250000,(AA611-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T614*$Y$516,0)","v":0},{"$f":"ROUND(U614*$W$517,0)","v":0},{"$f":"Y613+1","v":10000001},20000000,0.15,null,{"$f":"T614+V614-U614-W614","v":-1144500},{"$f":"AD613+1","v":50000001},null,0.37]
[1000001,1250000,0.2,1000000,{"$f":"E614+(B615-B614)*C615","v":125000},0.15,0.04,{"$f":"D618","v":50000000},{"$f":"IF(H611>H615,H611-H615,0)","v":0},{"$f":"IF(I615>0,ROUND(I615*I611,0),0)","v":0},{"$f":"IF(H615>=D618,Q615+(I615-J615),(I615-J615))","v":0},{"$f":"IF(H613>0,ROUND(H613*L611,0),0)","v":0},{"$f":"IF(K615>L615,0,L615-K615)","v":0},1000001,1250000,0.2,{"$f":"W613","v":0},"Senior Citizen",null,{"$f":"T614","v":93000},{"$f":"IF(AA611>1500000,187500+((AA611-1500000)*0.3),IF(AA611>1250000,125000+((AA611-1250000)*0.25),IF(AA611>1000000,75000+((AA611-1000000)*0.2),IF(AA611>750000,37500+((AA611-750000)*0.15),IF(AA611>500000,12500+((AA611-500000)*0.1),IF(AA611>250000,(AA611-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T615*$Y$516,0)","v":0},{"$f":"ROUND(U615*$W$517,0)","v":0},{"$f":"Y614+1","v":20000001},50000000,0.25]
[1250001,1500000,0.25,1250000,{"$f":"E615+(B616-B615)*C616","v":187500},0.25,0.04,null,null,null,null,null,null,1250001,1500000,0.25,null,"Very Senior Citizen",null,{"$f":"T615","v":93000},{"$f":"IF(AA611>1500000,187500+((AA611-1500000)*0.3),IF(AA611>1250000,125000+((AA611-1250000)*0.25),IF(AA611>1000000,75000+((AA611-1000000)*0.2),IF(AA611>750000,37500+((AA611-750000)*0.15),IF(AA611>500000,12500+((AA611-500000)*0.1),IF(AA611>250000,(AA611-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T616*$Y$516,0)","v":0},{"$f":"ROUND(U616*$W$517,0)","v":0},{"$f":"Y615+1","v":50000001},null,0.37]
[1500001,null,0.3,1500000,{"$f":"IF(J611=0,0,E616)","v":187500},0.37,0.04,null,null,null,null,null,null,1500001,0,0.3]
["Surcharge Limit",null,null,{"$f":"IF(L611=10%,5000000,IF(L611=15%,10000000,IF(L611=25%,20000000,50000000)))","v":50000000}]
[null,null,2023,{"$f":"C619+1","v":2024},null,"2023-24"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2023-24)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C619","v":2023},{"$f":"D619","v":2024},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,300000,0,{"$f":"IF(H622<=B622,B622-0,B622)","v":300000},{"$f":"D622*C622","v":0},0,0,{"$f":"E585","v":1090000},{"$f":"VLOOKUP(H622,A622:C628,3)","v":0.15},{"$f":"INDEX(D622:D628,MATCH(I622,C622:C628,0))","v":190000},{"$f":"INDEX(E622:E628,MATCH(I622,C622:C628,0))","v":28500},{"$f":"VLOOKUP(H622,AC621:AE624,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B622,B622)","v":300000},{"$f":"IF($E$3=\"Male\",C622,C622)","v":0},{"$f":"O622","v":300000},null,null,null,null,null,null,"Tax Income",{"$f":"L622","v":0},{"$f":"E596","v":0},{"$f":"IF(Z622=Z627,Y626,IF(Y622=Z626,Y625,IF(Y622=Z625,Y624,Y623)))","v":0},null,{"$f":"AD621+1","v":5000001},10000000,0.1]
[{"$f":"B622","v":300000},600000,0.05,{"$f":"MAX(IF(H622<=B623,H622-A623,B623-A623),IF(H622>B622,,0))","v":300000},15000,0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O622+1","v":300001},600000,0.05,null,{"$f":"E584","v":"Male"},null,{"$f":"INDEX(T624:T627,MATCH(R623,R624:R627,0))","v":73500},null,null,{"$f":"IF(Y622=37%,25%,IF(Y622=25%,15%,IF(Y622=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y625","v":20000000},null,{"$f":"AD622+1","v":10000001},20000000,0.15]
[{"$f":"B623","v":600000},900000,0.1,{"$f":"MAX(IF(H622<=B624,H622-A624,B624-A624),IF(H622>B623,,0))","v":300000},30000,0,0.04,{"$f":"E628","v":73500},{"$f":"MIN(K626:L626)","v":0},{"$f":"ROUND(SUM(H624+I624)*M622,0)","v":2940},{"$f":"SUM(H624:J624)","v":76440},null,null,600001,900000,0.1,null,"Male",null,{"$f":"H624","v":73500},{"$f":"IF(AA622>1500000,187500+((AA622-1500000)*0.3),IF(AA622>1250000,125000+((AA622-1250000)*0.25),IF(AA622>1000000,75000+((AA622-1000000)*0.2),IF(AA622>750000,37500+((AA622-750000)*0.15),IF(AA622>500000,12500+((AA622-500000)*0.1),IF(AA622>250000,(AA622-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T624*$Y$8,0)","v":0},{"$f":"ROUND(U624*$W$9,0)","v":0},5000001,10000000,0.1,{"$f":"Z622-X624+1","v":-5000000},{"$f":"T624+V624-U624-W624","v":73500},{"$f":"AD623+1","v":20000001},null,0.25]
[{"$f":"B624","v":900000},1200000,0.15,{"$f":"MAX(IF(H622<=B625,H622-A625,B625-A625),IF(H622>B624,,0))","v":190000},28500,0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",900001,1200000,0.15,null,"Female",null,{"$f":"T624","v":73500},{"$f":"IF(AA622>1500000,187500+((AA622-1500000)*0.3),IF(AA622>1250000,125000+((AA622-1250000)*0.25),IF(AA622>1000000,75000+((AA622-1000000)*0.2),IF(AA622>750000,37500+((AA622-750000)*0.15),IF(AA622>500000,12500+((AA622-500000)*0.1),IF(AA622>250000,(AA622-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T625*$Y$8,0)","v":0},{"$f":"ROUND(U625*$W$9,0)","v":0},10000001,20000000,0.15,null,{"$f":"T625+V625-U625-W625","v":73500}]
[{"$f":"B625","v":1200000},1500000,0.2,{"$f":"MAX(IF(H622<=B626,H622-A626,B626-A626),IF(H622>B625,,0))","v":0},0,0.15,0.04,{"$f":"D629","v":50000000},{"$f":"IF(H622>H626,H622-H626,0)","v":0},{"$f":"IF(I626>0,ROUND(I626*I622,0),0)","v":0},{"$f":"IF(H626>=D626,Q626+(I626-J626),(I626-J626))","v":0},{"$f":"IF(H624>0,ROUND(H624*L622,0),0)","v":0},{"$f":"IF(K626>L626,0,L626-K626)","v":0},1200001,1500000,0.2,{"$f":"W624","v":0},"Senior Citizen",null,{"$f":"T625","v":73500},{"$f":"IF(AA622>1500000,187500+((AA622-1500000)*0.3),IF(AA622>1250000,125000+((AA622-1250000)*0.25),IF(AA622>1000000,75000+((AA622-1000000)*0.2),IF(AA622>750000,37500+((AA622-750000)*0.15),IF(AA622>500000,12500+((AA622-500000)*0.1),IF(AA622>250000,(AA622-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T626*$Y$8,0)","v":0},{"$f":"ROUND(U626*$W$9,0)","v":0},20000001,null,0.15]
[{"$f":"B626","v":1500000},null,0.3,{"$f":"MAX(IF(H622<=B627,H622-A627,B627-A627),IF(H622>B626,H622-B626,0))","v":0},0,0.25,0.04,null,null,null,null,null,null,1500001,0,0.3,null,"Very Senior Citizen",null,{"$f":"T626","v":73500},{"$f":"IF(AA622>1500000,187500+((AA622-1500000)*0.3),IF(AA622>1250000,125000+((AA622-1250000)*0.25),IF(AA622>1000000,75000+((AA622-1000000)*0.2),IF(AA622>750000,37500+((AA622-750000)*0.15),IF(AA622>500000,12500+((AA622-500000)*0.1),IF(AA622>250000,(AA622-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T627*$Y$8,0)","v":0},{"$f":"ROUND(U627*$W$9,0)","v":0}]
[null,null,null,{"$f":"B627","v":0},{"$f":"SUM(E622:E627)","v":73500},null,0.04,null,null,null,null,null,null,1,0,0]
["Surcharge Limit",null,null,{"$f":"IF(L622=10%,5000000,IF(L622=15%,10000000,IF(L622=25%,20000000,50000000)))","v":50000000}]
[null,null,2024,{"$f":"C630+1","v":2025},null,"2024-25"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2023-24)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C630","v":2024},{"$f":"D630","v":2025},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,300000,0,{"$f":"IF(H633<=B633,B633-0,B633)","v":300000},{"$f":"D633*C633","v":0},0,0,{"$f":"$E$4","v":1820000},{"$f":"VLOOKUP(H633,A633:C639,3)","v":0.3},{"$f":"INDEX(D633:D639,MATCH(I633,C633:C639,0))","v":320000},{"$f":"INDEX(E633:E639,MATCH(I633,C633:C639,0))","v":96000},{"$f":"VLOOKUP(H633,AC632:AE635,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B633,B633)","v":300000},{"$f":"IF($E$3=\"Male\",C633,C633)","v":0},{"$f":"O633","v":300000},null,null,null,null,null,null,"Tax Income",{"$f":"L633","v":0},{"$f":"E629","v":0},{"$f":"IF(Z633=Z638,Y637,IF(Y633=Z637,Y636,IF(Y633=Z636,Y635,Y634)))","v":0},null,{"$f":"AD632+1","v":5000001},10000000,0.1]
[{"$f":"B633","v":300000},700000,0.05,{"$f":"MAX(IF(H633<=B634,H633-A634,B634-A634),IF(H633>B633,,0))","v":400000},20000,0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O633+1","v":300001},700000,0.05,null,{"$f":"E595","v":187500},null,{"$f":"INDEX(T635:T638,MATCH(R634,R635:R638,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Y633=37%,25%,IF(Y633=25%,15%,IF(Y633=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y636","v":20000000},null,{"$f":"AD633+1","v":10000001},20000000,0.15]
[{"$f":"B634","v":700000},1000000,0.1,{"$f":"MAX(IF(H633<=B635,H633-A635,B635-A635),IF(H633>B634,,0))","v":300000},30000,0,0.04,{"$f":"E639","v":236000},{"$f":"MIN(K637:L637)","v":0},{"$f":"ROUND(SUM(H635+I635)*M633,0)","v":9440},{"$f":"SUM(H635:J635)","v":245440},null,null,700001,1000000,0.1,null,"Male",null,{"$f":"H635","v":236000},{"$f":"IF(AA633>1500000,187500+((AA633-1500000)*0.3),IF(AA633>1250000,125000+((AA633-1250000)*0.25),IF(AA633>1000000,75000+((AA633-1000000)*0.2),IF(AA633>750000,37500+((AA633-750000)*0.15),IF(AA633>500000,12500+((AA633-500000)*0.1),IF(AA633>250000,(AA633-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T635*$Y$8,0)","v":0},{"$f":"ROUND(U635*$W$9,0)","v":0},5000001,10000000,0.1,{"$f":"Z633-X635+1","v":-5000000},{"$f":"T635+V635-U635-W635","v":236000},{"$f":"AD634+1","v":20000001},null,0.25]
[{"$f":"B635","v":1000000},1200000,0.15,{"$f":"MAX(IF(H633<=B636,H633-A636,B636-A636),IF(H633>B635,,0))","v":200000},30000,0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",1000001,1200000,0.15,null,"Female",null,{"$f":"T635","v":236000},{"$f":"IF(AA633>1500000,187500+((AA633-1500000)*0.3),IF(AA633>1250000,125000+((AA633-1250000)*0.25),IF(AA633>1000000,75000+((AA633-1000000)*0.2),IF(AA633>750000,37500+((AA633-750000)*0.15),IF(AA633>500000,12500+((AA633-500000)*0.1),IF(AA633>250000,(AA633-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T636*$Y$8,0)","v":0},{"$f":"ROUND(U636*$W$9,0)","v":0},10000001,20000000,0.15,null,{"$f":"T636+V636-U636-W636","v":236000}]
[{"$f":"B636","v":1200000},1500000,0.2,{"$f":"MAX(IF(H633<=B637,H633-A637,B637-A637),IF(H633>B636,,0))","v":300000},60000,0.15,0.04,{"$f":"D640","v":50000000},{"$f":"IF(H633>H637,H633-H637,0)","v":0},{"$f":"IF(I637>0,ROUND(I637*I633,0),0)","v":0},{"$f":"IF(H637>=D637,Q637+(I637-J637),(I637-J637))","v":0},{"$f":"IF(H635>0,ROUND(H635*L633,0),0)","v":0},{"$f":"IF(K637>L637,0,L637-K637)","v":0},1200001,1500000,0.2,{"$f":"W635","v":0},"Senior Citizen",null,{"$f":"T636","v":236000},{"$f":"IF(AA633>1500000,187500+((AA633-1500000)*0.3),IF(AA633>1250000,125000+((AA633-1250000)*0.25),IF(AA633>1000000,75000+((AA633-1000000)*0.2),IF(AA633>750000,37500+((AA633-750000)*0.15),IF(AA633>500000,12500+((AA633-500000)*0.1),IF(AA633>250000,(AA633-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T637*$Y$8,0)","v":0},{"$f":"ROUND(U637*$W$9,0)","v":0},20000001,null,0.15]
[{"$f":"B637","v":1500000},null,0.3,{"$f":"MAX(IF(H633<=B638,H633-A638,B638-A638),IF(H633>B637,H633-B637,0))","v":320000},96000,0.25,0.04,null,null,null,null,null,null,1500001,0,0.3,null,"Very Senior Citizen",null,{"$f":"T637","v":236000},{"$f":"IF(AA633>1500000,187500+((AA633-1500000)*0.3),IF(AA633>1250000,125000+((AA633-1250000)*0.25),IF(AA633>1000000,75000+((AA633-1000000)*0.2),IF(AA633>750000,37500+((AA633-750000)*0.15),IF(AA633>500000,12500+((AA633-500000)*0.1),IF(AA633>250000,(AA633-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T638*$Y$8,0)","v":0},{"$f":"ROUND(U638*$W$9,0)","v":0}]
[null,null,null,null,{"$f":"SUM(E633:E638)","v":236000},null,0.04,null,null,null,null,null,null,1,0,0]
["Surcharge Limit",null,null,{"$f":"IF(L633=10%,5000000,IF(L633=15%,10000000,IF(L633=25%,20000000,50000000)))","v":50000000}]
[{"$f":"IF(E583=\"2020-21\",Statement!$G$4,\"Existing Option\")","v":"Existing Option"},"Fin._Year","Asst. Year","TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due","Rebate u/s 87A","Revised E.cess(adjusting 87A)","Revised Total Tax due","Basic expt limit","Taxable Income 2023-24",null,null,null,{"$f":"H622","v":1090000},null,null,null,"Taxable Income 2024-25",null,null,null,{"$f":"H633","v":1820000}]
["New option u/s 115BAC","2020-21",{"$f":"B643","v":"2021-22"},{"$f":"H591","v":93000},{"$f":"I591","v":0},{"$f":"J591","v":3720},{"$f":"K591","v":96720},"Not Defined",{"$f":"M591","v":0},{"$f":"G642-I642","v":96720},{"$f":"IF(H589>500000,0,IF(H589>250000,IF(D642<12500,D642,12500),0))","v":0},{"$f":"IF(K642>0,ROUND((D642-K642)*0.04,0),F642)","v":3720},{"$f":"D642+E642-K642+L642","v":96720},null,"New tax rates",null,null,null,"Appl Amt","Balance","Tax","Tx credit","New tax rates",null,null,null,"Appl Amt","Balance","Tax","Tx credit","Tx credit"]
[null,"2021-22",{"$f":"B644","v":"2022-23"},{"$f":"H602","v":93000},{"$f":"I602","v":0},{"$f":"J602","v":3720},{"$f":"K602","v":96720},"Not Defined",{"$f":"M602","v":0},{"$f":"G643-I643","v":96720},{"$f":"IF(H600>500000,0,IF(H600>250000,IF(D643<12500,D643,12500),0))","v":0},{"$f":"IF(K643>0,ROUND((D643-K643)*0.04,0),F643)","v":3720},{"$f":"D643+E643-K643+L643","v":96720},null,0,300000,0,{"$f":"P643-O643","v":300000},{"$f":"MIN(U629,R643)","v":300000},{"$f":"S641-S643","v":790000},{"$f":"S643*Q643","v":0},null,0,300000,0,{"$f":"X643-W643","v":300000},{"$f":"MIN(AC629,Z643)","v":300000},{"$f":"AA641-AA643","v":1520000},{"$f":"AA643*Y643","v":0}]
[null,"2022-23",{"$f":"B645","v":"2023-24"},{"$f":"H613","v":93000},{"$f":"I613","v":0},{"$f":"J613","v":3720},{"$f":"K613","v":96720},"Not Defined",{"$f":"M613","v":0},{"$f":"G644-I644","v":96720},{"$f":"IF(H611>500000,0,IF(H611>250000,IF(D644<12500,D644,12500),0))","v":0},{"$f":"IF(K644>0,ROUND((D644-K644)*0.04,0),F644)","v":3720},{"$f":"D644+E644-K644+L644","v":96720},null,{"$f":"P643+1","v":300001},600000,0.05,{"$f":"P644-O644+1","v":300000},{"$f":"MIN(T643,R644)","v":300000},{"$f":"T643-S644","v":490000},15000,null,{"$f":"X643+1","v":300001},700000,0.05,{"$f":"X644-W644+1","v":400000},{"$f":"MIN(AB643,Z644)","v":400000},{"$f":"AB643-AA644","v":1120000},20000]
[null,"2023-24",{"$f":"B646","v":"2024-25"},{"$f":"H624","v":73500},{"$f":"I624","v":0},{"$f":"J624","v":2940},{"$f":"K624","v":76440},"Not Defined",{"$f":"M626","v":0},{"$f":"IF(U650>0,U650,0)","v":73500},{"$f":"IF(V650>0,V650,0)","v":0},{"$f":"IF(K645>0,ROUND((D645-K645)*0.04,0),F645)","v":2940},{"$f":"D645+E645-K645+L645","v":76440},null,{"$f":"P644+1","v":600001},900000,0.1,300000,{"$f":"MIN(T644,R645)","v":300000},{"$f":"T644-S645","v":190000},30000,null,{"$f":"X644+1","v":700001},1000000,0.1,300000,{"$f":"MIN(AB644,Z645)","v":300000},{"$f":"AB644-AA645","v":820000},30000]
[null,"2024-25","2025-26",{"$f":"H635","v":236000},{"$f":"I635","v":0},{"$f":"J635","v":9440},{"$f":"K635","v":245440},"Not Defined",{"$f":"M637","v":0},{"$f":"IF(AC650>0,AC650,0)","v":236000},{"$f":"IF(AD650>0,AD650,0)","v":0},{"$f":"IF(K646>0,ROUND((D646-K646)*0.04,0),F646)","v":9440},{"$f":"D646+E646-K646+L646","v":245440},null,{"$f":"P645+1","v":900001},1200000,0.15,300000,{"$f":"MIN(T645,R646)","v":190000},{"$f":"T645-S646","v":0},28500,null,{"$f":"X645+1","v":1000001},1200000,0.15,200000,{"$f":"MIN(AB645,Z646)","v":200000},{"$f":"AB645-AA646","v":620000},30000]
["Existing Option",null,null,{"$f":"D642","v":93000},{"$f":"E642","v":0},3720,96720,"Not Defined",0,96720,0,3720,96720,null,{"$f":"P646+1","v":1200001},1500000,0.2,300000,{"$f":"MIN(T646,R647)","v":0},{"$f":"T646-S647","v":0},0,null,{"$f":"X646+1","v":1200001},1500000,0.2,300000,{"$f":"MIN(AB646,Z647)","v":300000},{"$f":"AB646-AA647","v":320000},60000]
["Final Value",{"$f":"E583","v":"2024-25"},null,{"$f":"INDEX(D642:D646,MATCH($B$575,$B$351:$B$355,0))","v":236000},0,9440,245440,"Not Defined",0,236000,0,9440,245440,null,{"$f":"P647+1","v":1500001},10000000000,0.3,9998500000,{"$f":"MIN(T647,R648)","v":0},{"$f":"T647-S648","v":0},0,null,{"$f":"X647+1","v":1500001},10000000000,0.3,9998500000,{"$f":"MIN(AB647,Z648)","v":320000},{"$f":"AB647-AA648","v":0},96000]
["New option u/s 115BAC",{"$f":"'Table for form 16 (2)'!A1251","v":"U/S 80CCF"},{"$f":"'Table for form 16 (2)'!B1251","v":"Investment  in long term infrasturture bonds "},{"$f":"H591","v":93000},{"$f":"I591","v":0},{"$f":"J591","v":3720},{"$f":"K591","v":96720},"For Citizens of all Age",{"$f":"M593","v":0},{"$f":"H591","v":93000},{"$f":"IF(E585>500000,0,IF(E585>250000,IF(D649<12500,D649,12500),0))","v":0},{"$f":"IF(K649>0,ROUND((D649-K649)*0.04,0),F649)","v":3720},{"$f":"D649+E649-K649+L649","v":96720},{"$f":"Q589","v":250000},null,null,null,1,{"$f":"T648","v":0},null,0,null,null,null,null,1,{"$f":"AB648","v":0},null,0]
[null,"2023-24","2024-25",{"$f":"H624","v":73500},0,2940,76440,0,0,{"$f":"IF(V649>0,V649,0)","v":0},{"$f":"IF(W649>0,W649,0)","v":0},{"$f":"IF(K650>0,ROUND((D650-K650)*0.04,0),F650)","v":2940},{"$f":"J650-K650+L650","v":2940},null,null,null,null,null,null,null,{"$f":"SUM(U643:U649)","v":73500},{"$f":"IF(S629>700000,MAX(U650-(MIN(S641-700000,S650))/100%,0),MIN(IF(S641<=700000,25000,0),(U644+U645)))","v":0},null,null,null,null,null,null,{"$f":"SUM(AC643:AC649)","v":236000},{"$f":"IF(AA641>700000,MAX(AC650-(MIN(AA641-700000,AA650))/100%,0),MIN(IF(AA641<=700000,25000,0),(AC644+AC645)))","v":0},{"$f":"IF(AB641>700000,MAX(AD650-(MIN(AB641-700000,AB650))/100%,0),MIN(IF(AB641<=700000,25000,0),(AD644+AD645)))","v":0},{"$f":"IF(AC642>700000,MAX(AE650-(MIN(AC642-700000,AC650))/100%,0),MIN(IF(AC642<=700000,25000,0),(AE645+#REF!)))","v":{"$error":"#VALUE!"}}]
["Existing Option",null,null,{"$f":"'Table for Statement'!C1405","v":0},{"$f":"'Table for Statement'!D1405","v":0},{"$f":"'Table for Statement'!E1405","v":"Not Allowed"},{"$f":"'Table for Statement'!F1405","v":0},{"$f":"'Table for Statement'!G1405","v":0},{"$f":"'Table for Statement'!H1405","v":0},{"$f":"'Table for Statement'!I1405","v":0},{"$f":"'Table for Statement'!J1405","v":0},{"$f":"'Table for Statement'!K1405","v":0},{"$f":"'Table for Statement'!L1405","v":"C"}]
["Final Value",null,null,{"$f":"D648","v":236000},{"$f":"E648","v":0},9440,245440,"Not Defined",0,236000,0,9440,245440]
[]
["Marginal Releif"]
["(","After allowed  Marginal relief ","Rs.",{"$f":"I652","v":0},")",{"$f":"CONCATENATE(A655,\"  \",F654,\"  \",E655)","v":"(    )"}]
[]
["Tax computation for Tax Calculator-agriculture income with"]
[{"$f":"Agriculture!$B$4","v":"New option u/s 115BAC"},"Financial Year",null,null,{"$f":"Agriculture!$B$5","v":"2024-25"}]
[null,"Tax Category",null,null,{"$f":"Agriculture!$B$6","v":"Male"}]
[null,"Taxable Income",null,null,{"$f":"Agriculture!$B$12","v":545000}]
[null,null,2020,{"$f":"C661+1","v":2021},null,"2020-21"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C661","v":2020},{"$f":"D661","v":2021},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"E660","v":545000},{"$f":"VLOOKUP(H664,A664:C670,3)","v":0.1},{"$f":"INDEX(D664:D670,MATCH(I664,C664:C670,0))","v":500000},{"$f":"INDEX(E664:E670,MATCH(I664,C664:C670,0))","v":37500},{"$f":"VLOOKUP(H664,'115BAC'!$AC$7:$AE$11,3)","v":0},0.04,0,{"$f":"IF($E$659=\"Male\",B664,B664)","v":250000},{"$f":"IF($E$659=\"Male\",C664,C664)","v":0},{"$f":"O664","v":250000},null,null,null,null,null,null,"Tax Income",{"$f":"L664","v":0},{"$f":"E660","v":545000},{"$f":"IF(Z664=Z669,Y668,IF(Y664=Z668,Y667,IF(Y664=Z667,Y666,Y665)))","v":5000000},null,{"$f":"AD663+1","v":5000001},10000000,0.1]
[{"$f":"B664+1","v":250001},500000,0.05,{"$f":"B664","v":250000},{"$f":"(B665-B664)*C665","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O664+1","v":250001},{"$f":"IF($E$659=\"Male\",B665,B665)","v":500000},{"$f":"IF($E$659=\"Male\",C665,C665)","v":0.05},null,{"$f":"E659","v":"Male"},null,{"$f":"INDEX(T666:T669,MATCH(R665,R666:R669,0))","v":17000},null,null,{"$f":"IF(Y664=37%,25%,IF(Y664=25%,15%,IF(Y664=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y667","v":20000000},null,{"$f":"AD664+1","v":10000001},20000000,0.15]
[500001,750000,0.1,500000,{"$f":"E665+(B666-B665)*C666","v":37500},0,0.04,{"$f":"IF(I664=C670,E669+ROUND((H664-J664),0)*I664,IF(I664=C669,E668+ROUND((H664-J664),0)*I664,IF(I664=C668,E667+ROUND((H664-J664),0)*I664,IF(I664=C667,E666+ROUND((H664-J664)*I664,0),IF(I664=C666,E665+ROUND((H664-J664)*I664,0),IF(I664=C665,E664+ROUND((H664-J664)*I664,0),E663+ROUND((H664-J664)*I664,0)))))))","v":17000},{"$f":"MIN(K668:L668)","v":0},{"$f":"ROUND(SUM(H666+I666)*M664,0)","v":680},{"$f":"SUM(H666:J666)","v":17680},null,null,500001,750000,0.1,null,"Male",null,{"$f":"H666","v":17000},{"$f":"IF(AA664>1500000,187500+((AA664-1500000)*0.3),IF(AA664>1250000,125000+((AA664-1250000)*0.25),IF(AA664>1000000,75000+((AA664-1000000)*0.2),IF(AA664>750000,37500+((AA664-750000)*0.15),IF(AA664>500000,12500+((AA664-500000)*0.1),IF(AA664>250000,(AA664-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T666*$Y$664,0)","v":0},{"$f":"ROUND(U666*$W$665,0)","v":0},{"$f":"Y665+1","v":5000001},10000000,0.1,{"$f":"Z664-X666+1","v":-4455000},{"$f":"T666+V666-U666-W666","v":-1220500},{"$f":"AD665+1","v":20000001},50000000,0.25]
[750001,1000000,0.15,750000,{"$f":"E666+(B667-B666)*C667","v":75000},0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",750001,1000000,0.15,null,"Female",null,{"$f":"T666","v":17000},{"$f":"IF(AA664>1500000,187500+((AA664-1500000)*0.3),IF(AA664>1250000,125000+((AA664-1250000)*0.25),IF(AA664>1000000,75000+((AA664-1000000)*0.2),IF(AA664>750000,37500+((AA664-750000)*0.15),IF(AA664>500000,12500+((AA664-500000)*0.1),IF(AA664>250000,(AA664-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T667*$Y$664,0)","v":0},{"$f":"ROUND(U667*$W$665,0)","v":0},{"$f":"Y666+1","v":10000001},20000000,0.15,null,{"$f":"T667+V667-U667-W667","v":-1220500},{"$f":"AD666+1","v":50000001},null,0.37]
[1000001,1250000,0.2,1000000,{"$f":"E667+(B668-B667)*C668","v":125000},0.15,0.04,{"$f":"D671","v":50000000},{"$f":"IF(H664>H668,H664-H668,0)","v":0},{"$f":"IF(I668>0,ROUND(I668*I664,0),0)","v":0},{"$f":"IF(H668>=D671,Q668+(I668-J668),(I668-J668))","v":0},{"$f":"IF(H666>0,ROUND(H666*L664,0),0)","v":0},{"$f":"IF(K668>L668,0,L668-K668)","v":0},1000001,1250000,0.2,{"$f":"W666","v":0},"Senior Citizen",null,{"$f":"T667","v":17000},{"$f":"IF(AA664>1500000,187500+((AA664-1500000)*0.3),IF(AA664>1250000,125000+((AA664-1250000)*0.25),IF(AA664>1000000,75000+((AA664-1000000)*0.2),IF(AA664>750000,37500+((AA664-750000)*0.15),IF(AA664>500000,12500+((AA664-500000)*0.1),IF(AA664>250000,(AA664-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T668*$Y$664,0)","v":0},{"$f":"ROUND(U668*$W$665,0)","v":0},{"$f":"Y667+1","v":20000001},50000000,0.25]
[1250001,1500000,0.25,1250000,{"$f":"E668+(B669-B668)*C669","v":187500},0.25,0.04,null,null,null,null,null,null,1250001,1500000,0.25,null,"Very Senior Citizen",null,{"$f":"T668","v":17000},{"$f":"IF(AA664>1500000,187500+((AA664-1500000)*0.3),IF(AA664>1250000,125000+((AA664-1250000)*0.25),IF(AA664>1000000,75000+((AA664-1000000)*0.2),IF(AA664>750000,37500+((AA664-750000)*0.15),IF(AA664>500000,12500+((AA664-500000)*0.1),IF(AA664>250000,(AA664-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T669*$Y$664,0)","v":0},{"$f":"ROUND(U669*$W$665,0)","v":0},{"$f":"Y668+1","v":50000001},null,0.37]
[1500001,null,0.3,1500000,{"$f":"IF(J664=0,0,E669)","v":187500},0.37,0.04,null,null,null,null,null,null,1500001,0,0.3]
["Surcharge Limit",null,null,{"$f":"IF(L664=10%,5000000,IF(L664=15%,10000000,IF(L664=25%,20000000,50000000)))","v":50000000}]
[null,null,2021,{"$f":"C672+1","v":2022},null,"2021-22"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C672","v":2021},{"$f":"D672","v":2022},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"E660","v":545000},{"$f":"VLOOKUP(H675,A675:C681,3)","v":0.1},{"$f":"INDEX(D675:D681,MATCH(I675,C675:C681,0))","v":500000},{"$f":"INDEX(E675:E681,MATCH(I675,C675:C681,0))","v":37500},{"$f":"VLOOKUP(H675,'115BAC'!$AC$7:$AE$11,3)","v":0},0.04,0,{"$f":"IF($E$511=\"Male\",B675,B675)","v":250000},{"$f":"IF($E$511=\"Male\",C675,C675)","v":0},{"$f":"O675","v":250000},null,null,null,null,null,null,"Tax Income",{"$f":"L675","v":0},{"$f":"E671","v":0},{"$f":"IF(Z675=Z680,Y679,IF(Y675=Z679,Y678,IF(Y675=Z678,Y677,Y676)))","v":5000000},null,{"$f":"AD674+1","v":5000001},10000000,0.1]
[{"$f":"B675+1","v":250001},500000,0.05,{"$f":"B675","v":250000},{"$f":"(B676-B675)*C676","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O675+1","v":250001},500000,0.05,null,{"$f":"E670","v":187500},null,{"$f":"INDEX(T677:T680,MATCH(R676,R677:R680,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Y675=37%,25%,IF(Y675=25%,15%,IF(Y675=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y678","v":20000000},null,{"$f":"AD675+1","v":10000001},20000000,0.15]
[500001,750000,0.1,500000,{"$f":"E676+(B677-B676)*C677","v":37500},0,0.04,{"$f":"IF(I675=C681,E680+ROUND((H675-J675),0)*I675,IF(I675=C680,E679+ROUND((H675-J675),0)*I675,IF(I675=C679,E678+ROUND((H675-J675),0)*I675,IF(I675=C678,E677+ROUND((H675-J675)*I675,0),IF(I675=C677,E676+ROUND((H675-J675)*I675,0),IF(I675=C676,E675+ROUND((H675-J675)*I675,0),E674+ROUND((H675-J675)*I675,0)))))))","v":17000},{"$f":"MIN(K679:L679)","v":0},{"$f":"ROUND(SUM(H677+I677)*M675,0)","v":680},{"$f":"SUM(H677:J677)","v":17680},null,null,500001,750000,0.1,null,"Male",null,{"$f":"H677","v":17000},{"$f":"IF(AA675>1500000,187500+((AA675-1500000)*0.3),IF(AA675>1250000,125000+((AA675-1250000)*0.25),IF(AA675>1000000,75000+((AA675-1000000)*0.2),IF(AA675>750000,37500+((AA675-750000)*0.15),IF(AA675>500000,12500+((AA675-500000)*0.1),IF(AA675>250000,(AA675-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T677*$Y$516,0)","v":0},{"$f":"ROUND(U677*$W$517,0)","v":0},{"$f":"Y676+1","v":5000001},10000000,0.1,{"$f":"Z675-X677+1","v":-5000000},{"$f":"T677+V677-U677-W677","v":-1220500},{"$f":"AD676+1","v":20000001},50000000,0.25]
[750001,1000000,0.15,750000,{"$f":"E677+(B678-B677)*C678","v":75000},0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",750001,1000000,0.15,null,"Female",null,{"$f":"T677","v":17000},{"$f":"IF(AA675>1500000,187500+((AA675-1500000)*0.3),IF(AA675>1250000,125000+((AA675-1250000)*0.25),IF(AA675>1000000,75000+((AA675-1000000)*0.2),IF(AA675>750000,37500+((AA675-750000)*0.15),IF(AA675>500000,12500+((AA675-500000)*0.1),IF(AA675>250000,(AA675-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T678*$Y$516,0)","v":0},{"$f":"ROUND(U678*$W$517,0)","v":0},{"$f":"Y677+1","v":10000001},20000000,0.15,null,{"$f":"T678+V678-U678-W678","v":-1220500},{"$f":"AD677+1","v":50000001},null,0.37]
[1000001,1250000,0.2,1000000,{"$f":"E678+(B679-B678)*C679","v":125000},0.15,0.04,{"$f":"D682","v":50000000},{"$f":"IF(H675>H679,H675-H679,0)","v":0},{"$f":"IF(I679>0,ROUND(I679*I675,0),0)","v":0},{"$f":"IF(H679>=D682,Q679+(I679-J679),(I679-J679))","v":0},{"$f":"IF(H677>0,ROUND(H677*L675,0),0)","v":0},{"$f":"IF(K679>L679,0,L679-K679)","v":0},1000001,1250000,0.2,{"$f":"W677","v":0},"Senior Citizen",null,{"$f":"T678","v":17000},{"$f":"IF(AA675>1500000,187500+((AA675-1500000)*0.3),IF(AA675>1250000,125000+((AA675-1250000)*0.25),IF(AA675>1000000,75000+((AA675-1000000)*0.2),IF(AA675>750000,37500+((AA675-750000)*0.15),IF(AA675>500000,12500+((AA675-500000)*0.1),IF(AA675>250000,(AA675-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T679*$Y$516,0)","v":0},{"$f":"ROUND(U679*$W$517,0)","v":0},{"$f":"Y678+1","v":20000001},50000000,0.25]
[1250001,1500000,0.25,1250000,{"$f":"E679+(B680-B679)*C680","v":187500},0.25,0.04,null,null,null,null,null,null,1250001,1500000,0.25,null,"Very Senior Citizen",null,{"$f":"T679","v":17000},{"$f":"IF(AA675>1500000,187500+((AA675-1500000)*0.3),IF(AA675>1250000,125000+((AA675-1250000)*0.25),IF(AA675>1000000,75000+((AA675-1000000)*0.2),IF(AA675>750000,37500+((AA675-750000)*0.15),IF(AA675>500000,12500+((AA675-500000)*0.1),IF(AA675>250000,(AA675-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T680*$Y$516,0)","v":0},{"$f":"ROUND(U680*$W$517,0)","v":0},{"$f":"Y679+1","v":50000001},null,0.37]
[1500001,null,0.3,1500000,{"$f":"IF(J675=0,0,E680)","v":187500},0.37,0.04,null,null,null,null,null,null,1500001,0,0.3]
["Surcharge Limit",null,null,{"$f":"IF(L675=10%,5000000,IF(L675=15%,10000000,IF(L675=25%,20000000,50000000)))","v":50000000}]
[null,null,2022,{"$f":"C683+1","v":2023},null,"2022-23"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C683","v":2022},{"$f":"D683","v":2023},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"E660","v":545000},{"$f":"VLOOKUP(H686,A686:C692,3)","v":0.1},{"$f":"INDEX(D686:D692,MATCH(I686,C686:C692,0))","v":500000},{"$f":"INDEX(E686:E692,MATCH(I686,C686:C692,0))","v":37500},{"$f":"VLOOKUP(H686,'115BAC'!$AC$7:$AE$11,3)","v":0},0.04,0,{"$f":"IF($E$511=\"Male\",B686,B686)","v":250000},{"$f":"IF($E$511=\"Male\",C686,C686)","v":0},{"$f":"O686","v":250000},null,null,null,null,null,null,"Tax Income",{"$f":"L686","v":0},{"$f":"E682","v":0},{"$f":"IF(Z686=Z691,Y690,IF(Y686=Z690,Y689,IF(Y686=Z689,Y688,Y687)))","v":5000000},null,{"$f":"AD685+1","v":5000001},10000000,0.1]
[{"$f":"B686+1","v":250001},500000,0.05,{"$f":"B686","v":250000},{"$f":"(B687-B686)*C687","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O686+1","v":250001},500000,0.05,null,{"$f":"E681","v":187500},null,{"$f":"INDEX(T688:T691,MATCH(R687,R688:R691,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Y686=37%,25%,IF(Y686=25%,15%,IF(Y686=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y689","v":20000000},null,{"$f":"AD686+1","v":10000001},20000000,0.15]
[500001,750000,0.1,500000,{"$f":"E687+(B688-B687)*C688","v":37500},0,0.04,{"$f":"IF(I686=C692,E691+ROUND((H686-J686),0)*I686,IF(I686=C691,E690+ROUND((H686-J686),0)*I686,IF(I686=C690,E689+ROUND((H686-J686),0)*I686,IF(I686=C689,E688+ROUND((H686-J686)*I686,0),IF(I686=C688,E687+ROUND((H686-J686)*I686,0),IF(I686=C687,E686+ROUND((H686-J686)*I686,0),E685+ROUND((H686-J686)*I686,0)))))))","v":17000},{"$f":"MIN(K690:L690)","v":0},{"$f":"ROUND(SUM(H688+I688)*M686,0)","v":680},{"$f":"SUM(H688:J688)","v":17680},null,null,500001,750000,0.1,null,"Male",null,{"$f":"H688","v":17000},{"$f":"IF(AA686>1500000,187500+((AA686-1500000)*0.3),IF(AA686>1250000,125000+((AA686-1250000)*0.25),IF(AA686>1000000,75000+((AA686-1000000)*0.2),IF(AA686>750000,37500+((AA686-750000)*0.15),IF(AA686>500000,12500+((AA686-500000)*0.1),IF(AA686>250000,(AA686-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T688*$Y$516,0)","v":0},{"$f":"ROUND(U688*$W$517,0)","v":0},{"$f":"Y687+1","v":5000001},10000000,0.1,{"$f":"Z686-X688+1","v":-5000000},{"$f":"T688+V688-U688-W688","v":-1220500},{"$f":"AD687+1","v":20000001},50000000,0.25]
[750001,1000000,0.15,750000,{"$f":"E688+(B689-B688)*C689","v":75000},0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",750001,1000000,0.15,null,"Female",null,{"$f":"T688","v":17000},{"$f":"IF(AA686>1500000,187500+((AA686-1500000)*0.3),IF(AA686>1250000,125000+((AA686-1250000)*0.25),IF(AA686>1000000,75000+((AA686-1000000)*0.2),IF(AA686>750000,37500+((AA686-750000)*0.15),IF(AA686>500000,12500+((AA686-500000)*0.1),IF(AA686>250000,(AA686-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T689*$Y$516,0)","v":0},{"$f":"ROUND(U689*$W$517,0)","v":0},{"$f":"Y688+1","v":10000001},20000000,0.15,null,{"$f":"T689+V689-U689-W689","v":-1220500},{"$f":"AD688+1","v":50000001},null,0.37]
[1000001,1250000,0.2,1000000,{"$f":"E689+(B690-B689)*C690","v":125000},0.15,0.04,{"$f":"D693","v":50000000},{"$f":"IF(H686>H690,H686-H690,0)","v":0},{"$f":"IF(I690>0,ROUND(I690*I686,0),0)","v":0},{"$f":"IF(H690>=D693,Q690+(I690-J690),(I690-J690))","v":0},{"$f":"IF(H688>0,ROUND(H688*L686,0),0)","v":0},{"$f":"IF(K690>L690,0,L690-K690)","v":0},1000001,1250000,0.2,{"$f":"W688","v":0},"Senior Citizen",null,{"$f":"T689","v":17000},{"$f":"IF(AA686>1500000,187500+((AA686-1500000)*0.3),IF(AA686>1250000,125000+((AA686-1250000)*0.25),IF(AA686>1000000,75000+((AA686-1000000)*0.2),IF(AA686>750000,37500+((AA686-750000)*0.15),IF(AA686>500000,12500+((AA686-500000)*0.1),IF(AA686>250000,(AA686-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T690*$Y$516,0)","v":0},{"$f":"ROUND(U690*$W$517,0)","v":0},{"$f":"Y689+1","v":20000001},50000000,0.25]
[1250001,1500000,0.25,1250000,{"$f":"E690+(B691-B690)*C691","v":187500},0.25,0.04,null,null,null,null,null,null,1250001,1500000,0.25,null,"Very Senior Citizen",null,{"$f":"T690","v":17000},{"$f":"IF(AA686>1500000,187500+((AA686-1500000)*0.3),IF(AA686>1250000,125000+((AA686-1250000)*0.25),IF(AA686>1000000,75000+((AA686-1000000)*0.2),IF(AA686>750000,37500+((AA686-750000)*0.15),IF(AA686>500000,12500+((AA686-500000)*0.1),IF(AA686>250000,(AA686-250000)*0.05,0))))))","v":1237500},{"$f":"ROUND(T691*$Y$516,0)","v":0},{"$f":"ROUND(U691*$W$517,0)","v":0},{"$f":"Y690+1","v":50000001},null,0.37]
[1500001,null,0.3,1500000,{"$f":"IF(J686=0,0,E691)","v":187500},0.37,0.04,null,null,null,null,null,null,1500001,0,0.3]
["Surcharge Limit",null,null,{"$f":"IF(L686=10%,5000000,IF(L686=15%,10000000,IF(L686=25%,20000000,50000000)))","v":50000000}]
[null,null,2023,{"$f":"C694+1","v":2024},null,"2023-24"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2023-24)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C694","v":2023},{"$f":"D694","v":2024},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,300000,0,{"$f":"IF(H697<=B697,B697-0,B697)","v":300000},{"$f":"D697*C697","v":0},0,0,{"$f":"E660","v":545000},{"$f":"VLOOKUP(H697,A697:C703,3)","v":0.05},{"$f":"INDEX(D697:D703,MATCH(I697,C697:C703,0))","v":245000},{"$f":"INDEX(E697:E703,MATCH(I697,C697:C703,0))","v":12250},{"$f":"VLOOKUP(H697,AC696:AE699,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B697,B697)","v":300000},{"$f":"IF($E$3=\"Male\",C697,C697)","v":0},{"$f":"O697","v":300000},null,null,null,null,null,null,"Tax Income",{"$f":"L697","v":0},{"$f":"E671","v":0},{"$f":"IF(Z697=Z702,Y701,IF(Y697=Z701,Y700,IF(Y697=Z700,Y699,Y698)))","v":0},null,{"$f":"AD696+1","v":5000001},10000000,0.1]
[{"$f":"B697","v":300000},600000,0.05,{"$f":"MAX(IF(H697<=B698,H697-A698,B698-A698),IF(H697>B697,,0))","v":245000},12250,0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O697+1","v":300001},600000,0.05,null,{"$f":"E659","v":"Male"},null,{"$f":"INDEX(T699:T702,MATCH(R698,R699:R702,0))","v":12250},null,null,{"$f":"IF(Y697=37%,25%,IF(Y697=25%,15%,IF(Y697=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y700","v":20000000},null,{"$f":"AD697+1","v":10000001},20000000,0.15]
[{"$f":"B698","v":600000},900000,0.1,{"$f":"MAX(IF(H697<=B699,H697-A699,B699-A699),IF(H697>B698,,0))","v":0},0,0,0.04,{"$f":"E703","v":12250},{"$f":"MIN(K701:L701)","v":0},{"$f":"ROUND(SUM(H699+I699)*M697,0)","v":490},{"$f":"SUM(H699:J699)","v":12740},null,null,600001,900000,0.1,null,"Male",null,{"$f":"H699","v":12250},{"$f":"IF(AA697>1500000,187500+((AA697-1500000)*0.3),IF(AA697>1250000,125000+((AA697-1250000)*0.25),IF(AA697>1000000,75000+((AA697-1000000)*0.2),IF(AA697>750000,37500+((AA697-750000)*0.15),IF(AA697>500000,12500+((AA697-500000)*0.1),IF(AA697>250000,(AA697-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T699*$Y$8,0)","v":0},{"$f":"ROUND(U699*$W$9,0)","v":0},5000001,10000000,0.1,{"$f":"Z697-X699+1","v":-5000000},{"$f":"T699+V699-U699-W699","v":12250},{"$f":"AD698+1","v":20000001},null,0.25]
[{"$f":"B699","v":900000},1200000,0.15,{"$f":"MAX(IF(H697<=B700,H697-A700,B700-A700),IF(H697>B699,,0))","v":0},0,0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",900001,1200000,0.15,null,"Female",null,{"$f":"T699","v":12250},{"$f":"IF(AA697>1500000,187500+((AA697-1500000)*0.3),IF(AA697>1250000,125000+((AA697-1250000)*0.25),IF(AA697>1000000,75000+((AA697-1000000)*0.2),IF(AA697>750000,37500+((AA697-750000)*0.15),IF(AA697>500000,12500+((AA697-500000)*0.1),IF(AA697>250000,(AA697-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T700*$Y$8,0)","v":0},{"$f":"ROUND(U700*$W$9,0)","v":0},10000001,20000000,0.15,null,{"$f":"T700+V700-U700-W700","v":12250}]
[{"$f":"B700","v":1200000},1500000,0.2,{"$f":"MAX(IF(H697<=B701,H697-A701,B701-A701),IF(H697>B700,,0))","v":0},0,0.15,0.04,{"$f":"D704","v":50000000},{"$f":"IF(H697>H701,H697-H701,0)","v":0},{"$f":"IF(I701>0,ROUND(I701*I697,0),0)","v":0},{"$f":"IF(H701>=D701,Q701+(I701-J701),(I701-J701))","v":0},{"$f":"IF(H699>0,ROUND(H699*L697,0),0)","v":0},{"$f":"IF(K701>L701,0,L701-K701)","v":0},1200001,1500000,0.2,{"$f":"W699","v":0},"Senior Citizen",null,{"$f":"T700","v":12250},{"$f":"IF(AA697>1500000,187500+((AA697-1500000)*0.3),IF(AA697>1250000,125000+((AA697-1250000)*0.25),IF(AA697>1000000,75000+((AA697-1000000)*0.2),IF(AA697>750000,37500+((AA697-750000)*0.15),IF(AA697>500000,12500+((AA697-500000)*0.1),IF(AA697>250000,(AA697-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T701*$Y$8,0)","v":0},{"$f":"ROUND(U701*$W$9,0)","v":0},20000001,null,0.15]
[{"$f":"B701","v":1500000},null,0.3,{"$f":"MAX(IF(H697<=B702,H697-A702,B702-A702),IF(H697>B701,H697-B701,0))","v":0},0,0.25,0.04,null,null,null,null,null,null,1500001,0,0.3,null,"Very Senior Citizen",null,{"$f":"T701","v":12250},{"$f":"IF(AA697>1500000,187500+((AA697-1500000)*0.3),IF(AA697>1250000,125000+((AA697-1250000)*0.25),IF(AA697>1000000,75000+((AA697-1000000)*0.2),IF(AA697>750000,37500+((AA697-750000)*0.15),IF(AA697>500000,12500+((AA697-500000)*0.1),IF(AA697>250000,(AA697-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T702*$Y$8,0)","v":0},{"$f":"ROUND(U702*$W$9,0)","v":0}]
[null,null,null,{"$f":"B702","v":0},{"$f":"SUM(E697:E702)","v":12250},null,0.04,null,null,null,null,null,null,1,0,0]
["Surcharge Limit",null,null,{"$f":"IF(L697=10%,5000000,IF(L697=15%,10000000,IF(L697=25%,20000000,50000000)))","v":50000000}]
[null,null,2024,{"$f":"C705+1","v":2025},null,"2024-25"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,null,null,null,null,"Surcharge Table (2023-24)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C705","v":2024},{"$f":"D705","v":2025},null,null,null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,300000,0,{"$f":"IF(H708<=B708,B708-0,B708)","v":300000},{"$f":"D708*C708","v":0},0,0,{"$f":"H697","v":545000},{"$f":"VLOOKUP(H708,A708:C714,3)","v":0.05},{"$f":"INDEX(D708:D714,MATCH(I708,C708:C714,0))","v":245000},{"$f":"INDEX(E708:E714,MATCH(I708,C708:C714,0))","v":12250},{"$f":"VLOOKUP(H708,AC707:AE710,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B708,B708)","v":300000},{"$f":"IF($E$3=\"Male\",C708,C708)","v":0},{"$f":"O708","v":300000},null,null,null,null,null,null,"Tax Income",{"$f":"L708","v":0},{"$f":"E704","v":0},{"$f":"IF(Z708=Z713,Y712,IF(Y708=Z712,Y711,IF(Y708=Z711,Y710,Y709)))","v":0},null,{"$f":"AD707+1","v":5000001},10000000,0.1]
[{"$f":"B708","v":300000},700000,0.05,{"$f":"MAX(IF(H708<=B709,H708-A709,B709-A709),IF(H708>B708,,0))","v":245000},12250,0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O708+1","v":300001},700000,0.05,null,{"$f":"E670","v":187500},null,{"$f":"INDEX(T710:T713,MATCH(R709,R710:R713,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Y708=37%,25%,IF(Y708=25%,15%,IF(Y708=15%,10%,0)))","v":0},0,5000000,0,{"$f":"Y711","v":20000000},null,{"$f":"AD708+1","v":10000001},20000000,0.15]
[{"$f":"B709","v":700000},1000000,0.1,{"$f":"MAX(IF(H708<=B710,H708-A710,B710-A710),IF(H708>B709,,0))","v":0},0,0,0.04,{"$f":"E714","v":12250},{"$f":"MIN(K712:L712)","v":0},{"$f":"ROUND(SUM(H710+I710)*M708,0)","v":490},{"$f":"SUM(H710:J710)","v":12740},null,null,700001,1000000,0.1,null,"Male",null,{"$f":"H710","v":12250},{"$f":"IF(AA708>1500000,187500+((AA708-1500000)*0.3),IF(AA708>1250000,125000+((AA708-1250000)*0.25),IF(AA708>1000000,75000+((AA708-1000000)*0.2),IF(AA708>750000,37500+((AA708-750000)*0.15),IF(AA708>500000,12500+((AA708-500000)*0.1),IF(AA708>250000,(AA708-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T710*$Y$8,0)","v":0},{"$f":"ROUND(U710*$W$9,0)","v":0},5000001,10000000,0.1,{"$f":"Z708-X710+1","v":-5000000},{"$f":"T710+V710-U710-W710","v":12250},{"$f":"AD709+1","v":20000001},null,0.25]
[{"$f":"B710","v":1000000},1200000,0.15,{"$f":"MAX(IF(H708<=B711,H708-A711,B711-A711),IF(H708>B710,,0))","v":0},0,0.1,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",1000001,1200000,0.15,null,"Female",null,{"$f":"T710","v":12250},{"$f":"IF(AA708>1500000,187500+((AA708-1500000)*0.3),IF(AA708>1250000,125000+((AA708-1250000)*0.25),IF(AA708>1000000,75000+((AA708-1000000)*0.2),IF(AA708>750000,37500+((AA708-750000)*0.15),IF(AA708>500000,12500+((AA708-500000)*0.1),IF(AA708>250000,(AA708-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T711*$Y$8,0)","v":0},{"$f":"ROUND(U711*$W$9,0)","v":0},10000001,20000000,0.15,null,{"$f":"T711+V711-U711-W711","v":12250}]
[{"$f":"B711","v":1200000},1500000,0.2,{"$f":"MAX(IF(H708<=B712,H708-A712,B712-A712),IF(H708>B711,,0))","v":0},0,0.15,0.04,{"$f":"D715","v":50000000},{"$f":"IF(H708>H712,H708-H712,0)","v":0},{"$f":"IF(I712>0,ROUND(I712*I708,0),0)","v":0},{"$f":"IF(H712>=D712,Q712+(I712-J712),(I712-J712))","v":0},{"$f":"IF(H710>0,ROUND(H710*L708,0),0)","v":0},{"$f":"IF(K712>L712,0,L712-K712)","v":0},1200001,1500000,0.2,{"$f":"W710","v":0},"Senior Citizen",null,{"$f":"T711","v":12250},{"$f":"IF(AA708>1500000,187500+((AA708-1500000)*0.3),IF(AA708>1250000,125000+((AA708-1250000)*0.25),IF(AA708>1000000,75000+((AA708-1000000)*0.2),IF(AA708>750000,37500+((AA708-750000)*0.15),IF(AA708>500000,12500+((AA708-500000)*0.1),IF(AA708>250000,(AA708-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T712*$Y$8,0)","v":0},{"$f":"ROUND(U712*$W$9,0)","v":0},20000001,null,0.15]
[{"$f":"B712","v":1500000},null,0.3,{"$f":"MAX(IF(H708<=B713,H708-A713,B713-A713),IF(H708>B712,H708-B712,0))","v":0},0,0.25,0.04,null,null,null,null,null,null,1500001,0,0.3,null,"Very Senior Citizen",null,{"$f":"T712","v":12250},{"$f":"IF(AA708>1500000,187500+((AA708-1500000)*0.3),IF(AA708>1250000,125000+((AA708-1250000)*0.25),IF(AA708>1000000,75000+((AA708-1000000)*0.2),IF(AA708>750000,37500+((AA708-750000)*0.15),IF(AA708>500000,12500+((AA708-500000)*0.1),IF(AA708>250000,(AA708-250000)*0.05,0))))))","v":0},{"$f":"ROUND(T713*$Y$8,0)","v":0},{"$f":"ROUND(U713*$W$9,0)","v":0}]
[null,null,null,null,{"$f":"SUM(E708:E713)","v":12250},null,0.04,null,null,null,null,null,null,1,0,0]
["Surcharge Limit",null,null,{"$f":"IF(L708=10%,5000000,IF(L708=15%,10000000,IF(L708=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"A657","v":"Tax computation for Tax Calculator-agriculture income with"}]
[{"$f":"IF(E658=\"2020-21\",Statement!$G$4,\"Existing Option\")","v":"Existing Option"},"Fin._Year","Asst. Year","TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due","Rebate u/s 87A","Revised E.cess(adjusting 87A)","Revised Total Tax due","Basic expt limit","Taxable Income 2023-24",null,null,null,{"$f":"H697","v":545000},null,null,null,"Taxable Income 2024-25",null,null,null,{"$f":"H708","v":545000}]
["New option u/s 115BAC","2020-21",{"$f":"B718","v":"2021-22"},{"$f":"H666","v":17000},{"$f":"I666","v":0},{"$f":"J666","v":680},{"$f":"K666","v":17680},"Not Defined",{"$f":"M666","v":0},{"$f":"G717-I717","v":17680},{"$f":"IF(H664>500000,0,IF(H664>250000,IF(D717<12500,D717,12500),0))","v":0},{"$f":"IF(K717>0,ROUND((D717-K717)*0.04,0),F717)","v":680},{"$f":"D717+E717-K717+L717","v":17680},null,"New tax rates",null,null,null,"Appl Amt","Balance","Tax","Tx credit","New tax rates",null,null,null,"Appl Amt","Balance","Tax","Tx credit","Tx credit"]
[null,"2021-22",{"$f":"B719","v":"2022-23"},{"$f":"H677","v":17000},{"$f":"I677","v":0},{"$f":"J677","v":680},{"$f":"K677","v":17680},"Not Defined",{"$f":"M677","v":0},{"$f":"G718-I718","v":17680},{"$f":"IF(H675>500000,0,IF(H675>250000,IF(D718<12500,D718,12500),0))","v":0},{"$f":"IF(K718>0,ROUND((D718-K718)*0.04,0),F718)","v":680},{"$f":"D718+E718-K718+L718","v":17680},null,0,300000,0,{"$f":"P718-O718","v":300000},{"$f":"MIN(U704,R718)","v":300000},{"$f":"S716-S718","v":245000},{"$f":"S718*Q718","v":0},null,0,300000,0,{"$f":"X718-W718","v":300000},{"$f":"MIN(AC704,Z718)","v":300000},{"$f":"AA716-AA718","v":245000},{"$f":"AA718*Y718","v":0}]
[null,"2022-23",{"$f":"B720","v":"2023-24"},{"$f":"H688","v":17000},{"$f":"I688","v":0},{"$f":"J688","v":680},{"$f":"K688","v":17680},"Not Defined",{"$f":"M688","v":0},{"$f":"G719-I719","v":17680},{"$f":"IF(H686>500000,0,IF(H686>250000,IF(D719<12500,D719,12500),0))","v":0},{"$f":"IF(K719>0,ROUND((D719-K719)*0.04,0),F719)","v":680},{"$f":"D719+E719-K719+L719","v":17680},null,{"$f":"P718+1","v":300001},600000,0.05,{"$f":"P719-O719+1","v":300000},{"$f":"MIN(T718,R719)","v":245000},{"$f":"T718-S719","v":0},12250,null,{"$f":"X718+1","v":300001},700000,0.05,{"$f":"X719-W719+1","v":400000},{"$f":"MIN(AB718,Z719)","v":245000},{"$f":"AB718-AA719","v":0},12250]
[null,"2023-24",{"$f":"B721","v":"2024-25"},{"$f":"H699","v":12250},{"$f":"I699","v":0},{"$f":"J699","v":490},{"$f":"K699","v":12740},"Not Defined",{"$f":"M701","v":0},{"$f":"IF(U725>0,U725,0)","v":12250},{"$f":"IF(V725>0,V725,0)","v":12250},{"$f":"IF(K720>0,ROUND((D720-K720)*0.04,0),F720)","v":0},{"$f":"D720+E720-K720+L720","v":0},null,{"$f":"P719+1","v":600001},900000,0.1,300000,{"$f":"MIN(T719,R720)","v":0},{"$f":"T719-S720","v":0},0,null,{"$f":"X719+1","v":700001},1000000,0.1,300000,{"$f":"MIN(AB719,Z720)","v":0},{"$f":"AB719-AA720","v":0},0]
[null,"2024-25","2025-26",{"$f":"H710","v":12250},{"$f":"I710","v":0},{"$f":"J710","v":490},{"$f":"K710","v":12740},"Not Defined",{"$f":"M712","v":0},{"$f":"IF(AC725>0,AC725,0)","v":12250},{"$f":"IF(AD725>0,AD725,0)","v":12250},{"$f":"IF(K721>0,ROUND((D721-K721)*0.04,0),F721)","v":0},{"$f":"D721+E721-K721+L721","v":0},null,{"$f":"P720+1","v":900001},1200000,0.15,300000,{"$f":"MIN(T720,R721)","v":0},{"$f":"T720-S721","v":0},0,null,{"$f":"X720+1","v":1000001},1200000,0.15,200000,{"$f":"MIN(AB720,Z721)","v":0},{"$f":"AB720-AA721","v":0},0]
["Existing Option",null,null,{"$f":"D717","v":17000},{"$f":"E717","v":0},680,17680,"Not Defined",0,17680,0,680,17680,null,{"$f":"P721+1","v":1200001},1500000,0.2,300000,{"$f":"MIN(T721,R722)","v":0},{"$f":"T721-S722","v":0},0,null,{"$f":"X721+1","v":1200001},1500000,0.2,300000,{"$f":"MIN(AB721,Z722)","v":0},{"$f":"AB721-AA722","v":0},0]
["Final Value",{"$f":"E658","v":"2024-25"},null,{"$f":"INDEX(D717:D721,MATCH($B$575,$B$351:$B$355,0))","v":12250},0,490,12740,"Not Defined",0,12250,12250,0,0,null,{"$f":"P722+1","v":1500001},10000000000,0.3,9998500000,{"$f":"MIN(T722,R723)","v":0},{"$f":"T722-S723","v":0},0,null,{"$f":"X722+1","v":1500001},10000000000,0.3,9998500000,{"$f":"MIN(AB722,Z723)","v":0},{"$f":"AB722-AA723","v":0},0]
["New option u/s 115BAC",{"$f":"'Table for form 16 (2)'!A1276","v":"Severe disability"},{"$f":"'Table for form 16 (2)'!B1276","v":100000},{"$f":"H666","v":17000},{"$f":"I666","v":0},{"$f":"J666","v":680},{"$f":"K666","v":17680},"For Citizens of all Age",{"$f":"M668","v":0},{"$f":"H666","v":17000},{"$f":"IF(E660>500000,0,IF(E660>250000,IF(D724<12500,D724,12500),0))","v":0},{"$f":"IF(K724>0,ROUND((D724-K724)*0.04,0),F724)","v":680},{"$f":"D724+E724-K724+L724","v":17680},{"$f":"Q664","v":250000},null,null,null,1,{"$f":"T723","v":0},null,0,null,null,null,null,1,{"$f":"AB723","v":0},null,0]
[null,"2023-24","2024-25",{"$f":"H699","v":12250},{"$f":"I699","v":0},{"$f":"J699","v":490},{"$f":"K699","v":12740},{"$f":"L699","v":0},{"$f":"M668","v":0},{"$f":"IF(U725>0,U725,0)","v":12250},{"$f":"IF(V725>0,V725,0)","v":12250},{"$f":"IF(K725>0,ROUND((D725-K725)*0.04,0),F725)","v":0},{"$f":"J725-K725+L725","v":0},null,null,null,null,null,null,null,{"$f":"SUM(U718:U724)","v":12250},{"$f":"IF(S704>700000,MAX(U725-(MIN(S716-700000,S725))/100%,0),MIN(IF(S716<=700000,25000,0),(U719+U720)))","v":12250},null,null,null,null,null,null,{"$f":"SUM(AC718:AC724)","v":12250},{"$f":"IF(AA716>700000,MAX(AC725-(MIN(AA716-700000,AA725))/100%,0),MIN(IF(AA716<=700000,25000,0),(AC719+AC720)))","v":12250},{"$f":"IF(AB716>700000,MAX(AD725-(MIN(AB716-700000,AB725))/100%,0),MIN(IF(AB716<=700000,25000,0),(AD719+AD720)))","v":0},{"$f":"IF(AC717>700000,MAX(AE725-(MIN(AC717-700000,AC725))/100%,0),MIN(IF(AC717<=700000,25000,0),(AE720+#REF!)))","v":{"$error":"#VALUE!"}}]
["Existing Option",null,null,{"$f":"'Table for Statement'!C1430","v":0},{"$f":"'Table for Statement'!D1430","v":0},{"$f":"'Table for Statement'!E1430","v":"allowed"},{"$f":"'Table for Statement'!F1430","v":0},{"$f":"'Table for Statement'!G1430","v":0},{"$f":"'Table for Statement'!H1430","v":0},{"$f":"'Table for Statement'!I1430","v":0},{"$f":"'Table for Statement'!J1430","v":0},{"$f":"'Table for Statement'!K1430","v":0},{"$f":"'Table for Statement'!L1430","v":0},null,null,null,null,null,null,{"$f":"SUM(T719:T725)","v":0},{"$f":"IF(R705>700000,MAX(T726-(MIN(R717-700000,R726))/100%,0),MIN(IF(R717<=700000,25000,0),(T720+T721)))","v":0},null,null,null,null,null,null,{"$f":"SUM(AB719:AB725)","v":0},{"$f":"IF(Z717>700000,MAX(AB726-(MIN(Z717-700000,Z726))/100%,0),MIN(IF(Z717<=700000,25000,0),(AB720+AB721)))","v":0},{"$f":"SUM(AD719:AD725)","v":12250},{"$f":"IF(AB717>700000,MAX(AD726-(MIN(AB717-700000,AB726))/100%,0),MIN(IF(AB717<=700000,25000,0),(AD720+AD721)))","v":{"$error":"#VALUE!"}}]
["Final Value",null,null,{"$f":"D723","v":12250},{"$f":"E723","v":0},490,12740,"Not Defined",0,12250,12250,0,0]
[]
["Marginal Releif"]
["(","After allowed  Marginal relief ","Rs.",{"$f":"I727","v":0},")",{"$f":"CONCATENATE(A730,\"  \",F729,\"  \",E730)","v":"(    )"}]

{"sheet":"Agriculture","index":19,"n_rows":52,"n_cols":8,"rows_kept":52,"cut":false,"hidden":false,"merged":[[28,0,28,4],[29,0,29,4],[43,0,43,1],[44,0,44,1],[35,0,35,4],[36,0,37,4],[38,0,42,4],[30,0,33,4],[34,0,34,4],[51,0,52,4],[23,7,27,10],[12,0,12,2],[12,3,12,4],[27,0,27,4],[46,2,46,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[47,0,48,1],[49,0,50,1],[47,2,50,4],[14,0,14,4],[16,0,16,4],[46,0,46,1],[45,0,45,1],[0,0,0,4],[1,0,1,4],[2,2,2,4],[21,0,22,4],[24,0,26,4],[23,0,23,4],[15,1,15,4],[17,0,18,4],[19,0,20,4]]}
["Income Tax Calculation on Agriculture Income from Fin. Year 1985-86 to 2024-25",null,null,null,null,"Home"]
["Design & Prepaired by Pravesh Kumar Sharma, Accountant, please call-9460100093 or write mail to  praveshbkn@gmail.com for further query/error/updation/suggestion"]
["Select option ","New option u/s 115BAC",{"$f":"IF($B$5>=$C$4,\"New option u/s 115BAC is applicable from F.Y. 2020-21\",CONCATENATE(\"New option u/s 115BAC is not applicable for F.Y.\",$B$5))","v":"New option u/s 115BAC is applicable from F.Y. 2020-21"}]
[null,{"$f":"IF($B$5>=$C$4,B3,\"Existing Option\")","v":"New option u/s 115BAC"},"2020-21"]
["Relevant Financial Year","2024-25","Tax Treatment",{"$f":"CONCATENATE(\"(\",\"A\",\")\",\"Taxation on Rs.\",\"  \",B10)","v":"(A)Taxation on Rs.  1090000"},{"$f":"CONCATENATE(\"(\",\"B\",\")\",\"Taxation on Rs.\",\"  \",B12)","v":"(B)Taxation on Rs.  545000"}]
["Tax Category","Male","Income tax on Total Income",{"$f":"'Table for agriA'!C1208","v":236000},{"$f":"'Table for agriA (2)'!C1208","v":12250}]
["Gross Taxable Income (Without Agriculture Income)",545000,"Less-: Rebate U/S 87A, if applicable",{"$f":"'Table for agriA'!J1208","v":0},{"$f":"'Table for agriA (2)'!J1208","v":12250}]
["Less-: Ded. under chapter VI A",0,"Surcharge (if any)",{"$f":"'Table for agriA'!D1208","v":0},{"$f":"'Table for agriA (2)'!D1208","v":0}]
["Add_: Net Agriculture Income)",545000,"E. Cess (Tax on Taxable Income-Rebate u/s 87A)",{"$f":"'Table for agriA'!K1208","v":9440},{"$f":"'Table for agriA (2)'!K1208","v":0}]
["Total Income  (A)",{"$f":"IF($B$4=\"New option u/s 115BAC\",B7+B9,IF(B8<B7,ROUND((B7+B9-B8),-1),B7+B9-B7))","v":1090000},"Tax Liability Due",{"$f":"'Table for agriA'!L1208","v":245440},{"$f":"'Table for agriA (2)'!L1208","v":0}]
["Basic Exemption Limit",{"$f":"IF(B7>0,'Table for agriA'!$D$1253,0)","v":0},"Less-: Relief u/s 89(1)",null,0]
["Basic Exemption Limit+Net agriculture income (B)",{"$f":"B11+B9","v":545000},"Total Tax Liability Due",{"$f":"IF(D11>D10,0,IFERROR(D10-D11,0))","v":245440},{"$f":"IF(E11>E10,0,IFERROR(E10-E11,0))","v":0}]
[{"$f":"CONCATENATE(\"Net Income Tax (with Agriculture Income i.e.\",\"  \",\"Rs.\",D12,\"  \",\"Less\",\"  \",\"Rs.\",E12,\")\")","v":"Net Income Tax (with Agriculture Income i.e.  Rs.245440  Less  Rs.0)"},null,null,{"$f":"D12-E12","v":245440}]
[]
["Key Points relating to Agriculture Income and its taxation",null,null,null,null,"Home"]
["Meaning of Agricultura Income","As per section 2(1A), agricultural income generally means: ."]
["(a) Any rent or revenue derived from land which is situated in India and is used for agricultural purposes. "]
["(b) Any income derived from such land by agriculture operations including processing of agricultural produce so as to render it fit for the market or sale of such produce."]
[]
["(c) Any income attributable to a farm house subject to satisfaction of certain conditions specified in this regard in section 2(1A)"]
[]
[" (d) Any income derived from saplings or seedlings grown in a nursery shall be deemed to be agricultural income."]
[]
["Tax Treatment",null,null,null,null,null,null,"Agricultural Income [Section 10(1)] As per section 10(1), agricultural income earned by the taxpayer in India is exempt from tax. Agricultural income is defined under section 2(1A) of the Income-tax Act.  Any income derived from saplings or seedlings grown in a nursery shall be deemed to be agricultural income."]
["As per Section 10(1) of the Income Tax Act, 1961, agricultural income is exempted from taxation. The central government cannot levy tax on the agricultural income received. However, agricultural income is considered for rate purposes while assessing the income tax liability if the following two conditions are met:"]
[]
[]
["(a) Net agricultural income is greater than Rs. 5,000/- for previous year."]
["(b) Total income, excluding net agricultural income, surpasses the basic exemption limit"]
["Section 54B of the Income Tax Act, 1961"]
["Section 54B of the Income Tax Act, 1961, provides relief to taxpayers who sell their agricultural land and use the sale proceeds to acquire another agricultural land. To claim tax benefit under Section 54B of the Income Tax Act, the following conditions will have to be satisfied:"]
[]
[]
[]
["(a) The benefit of section 54B is available only to an individual or a HUF"]
["(b) The asset transferred should be agricultural land. The land may be a long-term capital asset or short-term capital asset."]
["(c )The agricultural land should be used by the individual or his parents for agricultural purpose at least for a period of two years immediately preceding the date of transfer. In case of HUF the land should be used by any member of HUF."]
[]
["(d) Within a period of two years from the date of transfer of old land the taxpayer should acquire another agricultural land. In case of compulsory acquisition the period of acquisition of new agricultural land will be determined from the date of receipt of compensation. However, as per section 10(37), no capital gain would be chargeable to tax in case of an individual or HUF if agricultural land is compulsorily acquired under any law and the consideration of which is approved by the Central Government or RBI and received on or after 01-04-2004."]
[]
[]
[]
[]
["Examples of Agricultural Income",null,"Examples of Non-Agricultural Income"]
["Income from the sale of seeds or  replanted trees.",null,"• Income from poultry farming."]
["Rent received for agricultural land.",null,"•Income from agricultural land held as stock-in-trade"]
["Income from growing flowers and creepers.",null,"• Any dividend paid from an organization’s agriculture income."]
["Profits received by a partner from a firm involved in agrarian produce or activities.",null,"• Income from dairy farming/ bee hiving/cutting and selling timber trees/ butter and cheese making/"]
[]
["Interest on capital received by a partner from a firm engaged in agricultural operations."]
[]
["Exemption under section 54B can be claimed in respect of capital gains arising on transfer of capital asset, being agricultural land (may be long-term or short-term)."]

{"sheet":"Table for agriA","index":20,"n_rows":1255,"n_cols":44,"rows_kept":1255,"cut":false,"hidden":true,"merged":[[1160,10,1160,12],[1161,10,1161,12],[1145,13,1145,14],[1146,10,1146,12],[1146,13,1146,14],[1147,10,1147,12],[1147,13,1147,14],[1148,13,1148,14],[1149,13,1149,14],[1150,0,1150,2],[1150,6,1151,6],[1150,8,1151,8],[1150,9,1151,9],[1150,10,1151,10],[1150,11,1151,11],[1150,12,1151,12],[1153,10,1153,12],[1154,10,1154,12],[1157,0,1157,2],[1157,6,1158,6],[1157,8,1158,8],[1157,9,1158,9],[1157,10,1158,10],[1157,11,1158,11],[1157,12,1158,12],[1136,22,1138,22],[1136,24,1136,26],[1137,0,1137,2],[1139,10,1139,12],[1139,17,1139,18],[1140,10,1140,12],[1140,17,1140,18],[1141,17,1141,18],[1142,17,1142,18],[1143,0,1143,2],[1143,6,1144,6],[1143,8,1144,8],[1143,9,1144,9],[1143,10,1144,10],[1143,11,1144,11],[1143,12,1144,12],[1143,13,1143,14],[1143,17,1143,18],[1144,13,1144,14],[1135,5,1135,6],[1136,0,1136,2],[1136,3,1137,3],[1136,4,1137,4],[1136,5,1137,5],[1136,6,1137,6],[1136,8,1137,8],[1136,9,1137,9],[1136,10,1137,10],[1136,11,1137,11],[1136,12,1137,12],[1136,13,1136,15],[1136,16,1137,16],[1136,17,1138,18],[1136,19,1138,19],[1136,20,1138,20],[1136,21,1138,21],[1131,10,1131,12],[1132,10,1132,12],[1116,13,1116,14],[1117,10,1117,12],[1117,13,1117,14],[1118,10,1118,12],[1118,13,1118,14],[1119,13,1119,14],[1120,13,1120,14],[1121,0,1121,2],[1121,6,1122,6],[1121,8,1122,8],[1121,9,1122,9],[1121,10,1122,10],[1121,11,1122,11],[1121,12,1122,12],[1124,10,1124,12],[1125,10,1125,12],[1128,0,1128,2],[1128,6,1129,6],[1128,8,1129,8],[1128,9,1129,9],[1128,10,1129,10],[1128,11,1129,11],[1128,12,1129,12],[1107,24,1109,24],[1107,26,1107,28],[1108,0,1108,2],[1110,10,1110,12],[1110,19,1110,20],[1111,10,1111,12],[1111,19,1111,20],[1112,19,1112,20],[1113,19,1113,20],[1114,0,1114,2],[1114,6,1115,6],[1114,8,1115,8],[1114,9,1115,9],[1114,10,1115,10],[1114,11,1115,11],[1114,12,1115,12],[1114,13,1114,14],[1114,19,1114,20],[1115,13,1115,14],[1106,5,1106,6],[1107,0,1107,2],[1107,3,1108,3],[1107,4,1108,4],[1107,5,1108,5],[1107,6,1108,6],[1107,8,1108,8],[1107,9,1108,9],[1107,10,1108,10],[1107,11,1108,11],[1107,12,1108,12],[1107,13,1107,15],[1107,16,1108,16],[1107,19,1109,20],[1107,21,1109,21],[1107,22,1109,22],[1107,23,1109,23],[1102,10,1102,12],[1103,10,1103,12],[1087,13,1087,14],[1088,10,1088,12],[1088,13,1088,14],[1089,10,1089,12],[1089,13,1089,14],[1090,13,1090,14],[1091,13,1091,14],[1092,0,1092,2],[1092,6,1093,6],[1092,8,1093,8],[1092,9,1093,9],[1092,10,1093,10],[1092,11,1093,11],[1092,12,1093,12],[1095,10,1095,12],[1096,10,1096,12],[1099,0,1099,2],[1099,6,1100,6],[1099,8,1100,8],[1099,9,1100,9],[1099,10,1100,10],[1099,11,1100,11],[1099,12,1100,12],[1078,24,1080,24],[1078,26,1078,28],[1079,0,1079,2],[1081,10,1081,12],[1081,19,1081,20],[1082,10,1082,12],[1082,19,1082,20],[1083,19,1083,20],[1084,19,1084,20],[1085,0,1085,2],[1085,6,1086,6],[1085,8,1086,8],[1085,9,1086,9],[1085,10,1086,10],[1085,11,1086,11],[1085,12,1086,12],[1085,13,1085,14],[1085,19,1085,20],[1086,13,1086,14],[1077,5,1077,6],[1078,0,1078,2],[1078,3,1079,3],[1078,4,1079,4],[1078,5,1079,5],[1078,6,1079,6],[1078,8,1079,8],[1078,9,1079,9],[1078,10,1079,10],[1078,11,1079,11],[1078,12,1079,12],[1078,13,1078,15],[1078,16,1079,16],[1078,19,1080,20],[1078,21,1080,21],[1078,22,1080,22],[1078,23,1080,23],[1044,10,1044,12],[1045,10,1045,12],[1034,12,1035,12],[1037,10,1037,12],[1038,10,1038,12],[1041,0,1041,2],[1041,6,1042,6],[1041,8,1042,8],[1041,9,1042,9],[1041,10,1042,10],[1041,11,1042,11],[1041,12,1042,12],[1031,10,1031,12],[1031,13,1031,14],[1032,13,1032,14],[1033,13,1033,14],[1034,0,1034,2],[1034,6,1035,6],[1034,8,1035,8],[1034,9,1035,9],[1034,10,1035,10],[1034,11,1035,11],[1027,12,1028,12],[1027,13,1027,14],[1027,19,1027,20],[1028,13,1028,14],[1029,13,1029,14],[1030,10,1030,12],[1030,13,1030,14],[1027,0,1027,2],[1027,6,1028,6],[1027,8,1028,8],[1027,9,1028,9],[1027,10,1028,10],[1027,11,1028,11],[1023,10,1023,12],[1023,19,1023,20],[1024,10,1024,12],[1024,19,1024,20],[1025,19,1025,20],[1026,19,1026,20],[1020,21,1022,21],[1020,22,1022,22],[1020,23,1022,23],[1020,24,1022,24],[1020,26,1020,28],[1021,0,1021,2],[1020,10,1021,10],[1020,11,1021,11],[1020,12,1021,12],[1020,13,1020,15],[1020,16,1021,16],[1020,19,1022,20],[1015,10,1015,12],[1016,10,1016,12],[1019,5,1019,6],[1020,0,1020,2],[1020,3,1021,3],[1020,4,1021,4],[1020,5,1021,5],[1020,6,1021,6],[1020,8,1021,8],[1020,9,1021,9],[1005,12,1006,12],[1008,10,1008,12],[1009,10,1009,12],[1012,0,1012,2],[1012,6,1013,6],[1012,8,1013,8],[1012,9,1013,9],[1012,10,1013,10],[1012,11,1013,11],[1012,12,1013,12],[1002,10,1002,12],[1002,13,1002,14],[1003,13,1003,14],[1004,13,1004,14],[1005,0,1005,2],[1005,6,1006,6],[1005,8,1006,8],[1005,9,1006,9],[1005,10,1006,10],[1005,11,1006,11],[998,12,999,12],[998,13,998,14],[998,19,998,20],[999,13,999,14],[1000,13,1000,14],[1001,10,1001,12],[1001,13,1001,14],[998,0,998,2],[998,6,999,6],[998,8,999,8],[998,9,999,9],[998,10,999,10],[998,11,999,11],[994,10,994,12],[994,19,994,20],[995,10,995,12],[995,19,995,20],[996,19,996,20],[997,19,997,20],[991,21,993,21],[991,22,993,22],[991,23,993,23],[991,24,993,24],[991,26,991,28],[992,0,992,2],[991,10,992,10],[991,11,992,11],[991,12,992,12],[991,13,991,15],[991,16,992,16],[991,19,993,20],[986,10,986,12],[987,10,987,12],[990,5,990,6],[991,0,991,2],[991,3,992,3],[991,4,992,4],[991,5,992,5],[991,6,992,6],[991,8,992,8],[991,9,992,9],[976,12,977,12],[979,10,979,12],[980,10,980,12],[983,0,983,2],[983,6,984,6],[983,8,984,8],[983,9,984,9],[983,10,984,10],[983,11,984,11],[983,12,984,12],[973,10,973,12],[973,13,973,14],[974,13,974,14],[975,13,975,14],[976,0,976,2],[976,6,977,6],[976,8,977,8],[976,9,977,9],[976,10,977,10],[976,11,977,11],[969,12,970,12],[969,13,969,14],[969,19,969,20],[970,13,970,14],[971,13,971,14],[972,10,972,12],[972,13,972,14],[966,10,966,12],[966,19,966,20],[967,19,967,20],[968,19,968,20],[969,0,969,2],[969,6,970,6],[969,8,970,8],[969,9,970,9],[969,10,970,10],[969,11,970,11],[962,21,964,21],[962,22,964,22],[962,23,964,23],[962,24,964,24],[963,0,963,2],[965,10,965,12],[965,19,965,20],[962,10,963,10],[962,11,963,11],[962,12,963,12],[962,13,962,15],[962,16,963,16],[962,19,964,20],[957,10,957,12],[958,10,958,12],[961,5,961,6],[962,0,962,2],[962,3,963,3],[962,4,963,4],[962,5,963,5],[962,6,963,6],[962,8,963,8],[962,9,963,9],[947,12,948,12],[950,10,950,12],[951,10,951,12],[954,0,954,2],[954,6,955,6],[954,8,955,8],[954,9,955,9],[954,10,955,10],[954,11,955,11],[954,12,955,12],[944,10,944,12],[944,13,944,14],[945,13,945,14],[946,13,946,14],[947,0,947,2],[947,6,948,6],[947,8,948,8],[947,9,948,9],[947,10,948,10],[947,11,948,11],[940,12,941,12],[940,13,940,14],[940,19,940,20],[941,13,941,14],[942,13,942,14],[943,10,943,12],[943,13,943,14],[937,10,937,12],[937,19,937,20],[938,19,938,20],[939,19,939,20],[940,0,940,2],[940,6,941,6],[940,8,941,8],[940,9,941,9],[940,10,941,10],[940,11,941,11],[933,21,935,21],[933,22,935,22],[933,23,935,23],[933,24,935,24],[934,0,934,2],[936,10,936,12],[936,19,936,20],[933,10,934,10],[933,11,934,11],[933,12,934,12],[933,13,933,15],[933,16,934,16],[933,19,935,20],[928,10,928,12],[929,10,929,12],[932,5,932,6],[933,0,933,2],[933,3,934,3],[933,4,934,4],[933,5,934,5],[933,6,934,6],[933,8,934,8],[933,9,934,9],[921,10,921,12],[922,10,922,12],[925,0,925,2],[925,6,926,6],[925,8,926,8],[925,9,926,9],[925,10,926,10],[925,11,926,11],[925,12,926,12],[916,13,916,14],[917,13,917,14],[918,0,918,2],[918,6,919,6],[918,8,919,8],[918,9,919,9],[918,10,919,10],[918,11,919,11],[918,12,919,12],[911,13,911,14],[912,13,912,14],[913,13,913,14],[914,10,914,12],[914,13,914,14],[915,10,915,12],[915,13,915,14],[907,10,907,12],[908,10,908,12],[911,0,911,2],[911,6,912,6],[911,8,912,8],[911,9,912,9],[911,10,912,10],[911,11,912,11],[911,12,912,12],[904,10,905,10],[904,11,905,11],[904,12,905,12],[904,13,904,15],[904,16,905,16],[905,0,905,2],[899,10,899,12],[900,10,900,12],[903,5,903,6],[904,0,904,2],[904,3,905,3],[904,4,905,4],[904,5,905,5],[904,6,905,6],[904,8,905,8],[904,9,905,9],[892,10,892,12],[893,10,893,12],[896,0,896,2],[896,6,897,6],[896,8,897,8],[896,9,897,9],[896,10,897,10],[896,11,897,11],[896,12,897,12],[887,13,887,14],[888,13,888,14],[889,0,889,2],[889,6,890,6],[889,8,890,8],[889,9,890,9],[889,10,890,10],[889,11,890,11],[889,12,890,12],[882,13,882,14],[883,13,883,14],[884,13,884,14],[885,10,885,12],[885,13,885,14],[886,10,886,12],[886,13,886,14],[878,10,878,12],[879,10,879,12],[882,0,882,2],[882,6,883,6],[882,8,883,8],[882,9,883,9],[882,10,883,10],[882,11,883,11],[882,12,883,12],[875,10,876,10],[875,11,876,11],[875,12,876,12],[875,13,875,15],[875,16,876,16],[876,0,876,2],[870,10,870,12],[871,10,871,12],[874,5,874,6],[875,0,875,2],[875,3,876,3],[875,4,876,4],[875,5,876,5],[875,6,876,6],[875,8,876,8],[875,9,876,9],[863,10,863,12],[864,10,864,12],[867,0,867,2],[867,6,868,6],[867,8,868,8],[867,9,868,9],[867,10,868,10],[867,11,868,11],[867,12,868,12],[858,13,858,14],[859,13,859,14],[860,0,860,2],[860,6,861,6],[860,8,861,8],[860,9,861,9],[860,10,861,10],[860,11,861,11],[860,12,861,12],[853,13,853,14],[854,13,854,14],[855,13,855,14],[856,10,856,12],[856,13,856,14],[857,10,857,12],[857,13,857,14],[849,10,849,12],[850,10,850,12],[853,0,853,2],[853,6,854,6],[853,8,854,8],[853,9,854,9],[853,10,854,10],[853,11,854,11],[853,12,854,12],[846,10,847,10],[846,11,847,11],[846,12,847,12],[846,13,846,15],[846,16,847,16],[847,0,847,2],[841,10,841,12],[842,10,842,12],[845,5,845,6],[846,0,846,2],[846,3,847,3],[846,4,847,4],[846,5,847,5],[846,6,847,6],[846,8,847,8],[846,9,847,9],[834,10,834,12],[835,10,835,12],[838,0,838,2],[838,6,839,6],[838,8,839,8],[838,9,839,9],[838,10,839,10],[838,11,839,11],[838,12,839,12],[829,13,829,14],[830,13,830,14],[831,0,831,2],[831,6,832,6],[831,8,832,8],[831,9,832,9],[831,10,832,10],[831,11,832,11],[831,12,832,12],[824,13,824,14],[825,13,825,14],[826,13,826,14],[827,10,827,12],[827,13,827,14],[828,10,828,12],[828,13,828,14],[818,0,818,2],[820,10,820,12],[821,10,821,12],[824,0,824,2],[824,6,825,6],[824,8,825,8],[824,9,825,9],[824,10,825,10],[824,11,825,11],[824,12,825,12],[817,9,818,9],[817,10,818,10],[817,11,818,11],[817,12,818,12],[817,13,817,15],[817,16,818,16],[809,12,810,12],[812,10,812,12],[813,10,813,12],[816,5,816,6],[817,0,817,2],[817,3,818,3],[817,4,818,4],[817,5,818,5],[817,6,818,6],[817,8,818,8],[802,12,803,12],[803,0,803,2],[805,10,805,12],[806,10,806,12],[809,0,809,2],[809,6,810,6],[809,8,810,8],[809,9,810,9],[809,10,810,10],[809,11,810,11],[799,10,799,12],[799,13,799,14],[800,13,800,14],[801,13,801,14],[802,0,802,2],[802,6,803,6],[802,8,803,8],[802,9,803,9],[802,10,803,10],[802,11,803,11],[795,13,795,14],[796,0,796,2],[796,13,796,14],[797,13,797,14],[798,10,798,12],[798,13,798,14],[792,10,792,12],[795,0,795,2],[795,6,796,6],[795,8,796,8],[795,9,796,9],[795,10,796,10],[795,11,796,11],[795,12,796,12],[788,10,789,10],[788,11,789,11],[788,12,789,12],[788,13,788,15],[789,0,789,2],[791,10,791,12],[783,10,783,12],[784,10,784,12],[787,5,787,6],[788,0,788,2],[788,3,789,3],[788,4,789,4],[788,5,789,5],[788,6,789,6],[788,8,789,8],[788,9,789,9],[776,10,776,12],[777,10,777,12],[780,0,780,2],[780,6,781,6],[780,8,781,8],[780,9,781,9],[780,10,781,10],[780,11,781,11],[780,12,781,12],[771,13,771,14],[772,13,772,14],[773,0,773,2],[773,6,774,6],[773,8,774,8],[773,9,774,9],[773,10,774,10],[773,11,774,11],[773,12,774,12],[766,13,766,14],[767,13,767,14],[768,13,768,14],[769,10,769,12],[769,13,769,14],[770,10,770,12],[770,13,770,14],[760,0,760,2],[762,10,762,12],[763,10,763,12],[766,0,766,2],[766,6,767,6],[766,8,767,8],[766,9,767,9],[766,10,767,10],[766,11,767,11],[766,12,767,12],[759,8,760,8],[759,9,760,9],[759,10,760,10],[759,11,760,11],[759,12,760,12],[759,13,759,15],[751,12,752,12],[752,0,752,2],[754,10,754,12],[755,10,755,12],[758,5,758,6],[759,0,759,2],[759,3,760,3],[759,4,760,4],[759,5,760,5],[759,6,760,6],[744,12,745,12],[745,0,745,2],[747,10,747,12],[748,10,748,12],[751,0,751,2],[751,6,752,6],[751,8,752,8],[751,9,752,9],[751,10,752,10],[751,11,752,11],[741,10,741,12],[741,13,741,14],[742,13,742,14],[743,13,743,14],[744,0,744,2],[744,6,745,6],[744,8,745,8],[744,9,745,9],[744,10,745,10],[744,11,745,11],[737,13,737,14],[738,0,738,2],[738,13,738,14],[739,13,739,14],[740,10,740,12],[740,13,740,14],[731,0,731,2],[733,10,733,12],[734,10,734,12],[737,0,737,2],[737,6,738,6],[737,8,738,8],[737,9,738,9],[737,10,738,10],[737,11,738,11],[737,12,738,12],[730,8,731,8],[730,9,731,9],[730,10,731,10],[730,11,731,11],[730,12,731,12],[730,13,730,15],[722,12,723,12],[723,0,723,2],[725,10,725,12],[726,10,726,12],[729,5,729,6],[730,0,730,2],[730,3,731,3],[730,4,731,4],[730,5,731,5],[730,6,731,6],[715,12,716,12],[716,0,716,2],[718,10,718,12],[719,10,719,12],[722,0,722,2],[722,6,723,6],[722,8,723,8],[722,9,723,9],[722,10,723,10],[722,11,723,11],[712,10,712,12],[712,13,712,14],[713,13,713,14],[714,13,714,14],[715,0,715,2],[715,6,716,6],[715,8,716,8],[715,9,716,9],[715,10,716,10],[715,11,716,11],[708,13,708,14],[709,0,709,2],[709,13,709,14],[710,13,710,14],[711,10,711,12],[711,13,711,14],[704,10,704,12],[705,10,705,12],[708,0,708,2],[708,6,709,6],[708,8,709,8],[708,9,709,9],[708,10,709,10],[708,11,709,11],[708,12,709,12],[701,9,702,9],[701,10,702,10],[701,11,702,11],[701,12,702,12],[701,13,701,15],[702,0,702,2],[693,12,694,12],[696,10,696,12],[697,10,697,12],[700,5,700,6],[701,0,701,2],[701,3,702,3],[701,4,702,4],[701,5,702,5],[701,6,702,6],[701,8,702,8],[686,12,687,12],[687,0,687,2],[689,10,689,12],[690,10,690,12],[693,0,693,2],[693,6,694,6],[693,8,694,8],[693,9,694,9],[693,10,694,10],[693,11,694,11],[683,10,683,12],[683,13,683,14],[684,13,684,14],[685,13,685,14],[686,0,686,2],[686,6,687,6],[686,8,687,8],[686,9,687,9],[686,10,687,10],[686,11,687,11],[679,13,679,14],[680,0,680,2],[680,13,680,14],[681,13,681,14],[682,10,682,12],[682,13,682,14],[675,10,675,12],[676,10,676,12],[679,0,679,2],[679,6,680,6],[679,8,680,8],[679,9,680,9],[679,10,680,10],[679,11,680,11],[679,12,680,12],[672,9,673,9],[672,10,673,10],[672,11,673,11],[672,12,673,12],[672,13,672,15],[673,0,673,2],[664,12,665,12],[667,10,667,12],[668,10,668,12],[671,5,671,6],[672,0,672,2],[672,3,673,3],[672,4,673,4],[672,5,673,5],[672,6,673,6],[672,8,673,8],[657,12,658,12],[658,0,658,2],[660,10,660,12],[661,10,661,12],[664,0,664,2],[664,6,665,6],[664,8,665,8],[664,9,665,9],[664,10,665,10],[664,11,665,11],[654,10,654,12],[654,13,654,14],[655,13,655,14],[656,13,656,14],[657,0,657,2],[657,6,658,6],[657,8,658,8],[657,9,658,9],[657,10,658,10],[657,11,658,11],[650,13,650,14],[651,0,651,2],[651,13,651,14],[652,13,652,14],[653,10,653,12],[653,13,653,14],[647,10,647,12],[650,0,650,2],[650,6,651,6],[650,8,651,8],[650,9,651,9],[650,10,651,10],[650,11,651,11],[650,12,651,12],[643,10,644,10],[643,11,644,11],[643,12,644,12],[643,13,643,15],[644,0,644,2],[646,10,646,12],[638,10,638,12],[639,10,639,12],[642,5,642,6],[643,0,643,2],[643,3,644,3],[643,4,644,4],[643,5,644,5],[643,6,644,6],[643,8,644,8],[643,9,644,9],[631,10,631,12],[632,10,632,12],[635,0,635,2],[635,6,636,6],[635,8,636,8],[635,9,636,9],[635,10,636,10],[635,11,636,11],[635,12,636,12],[626,13,626,14],[627,13,627,14],[628,0,628,2],[628,6,629,6],[628,8,629,8],[628,9,629,9],[628,10,629,10],[628,11,629,11],[628,12,629,12],[621,13,621,14],[622,13,622,14],[623,13,623,14],[624,10,624,12],[624,13,624,14],[625,10,625,12],[625,13,625,14],[618,10,618,12],[621,0,621,2],[621,6,622,6],[621,8,622,8],[621,9,622,9],[621,10,622,10],[621,11,622,11],[621,12,622,12],[614,10,615,10],[614,11,615,11],[614,12,615,12],[614,13,614,15],[615,0,615,2],[617,10,617,12],[609,10,609,12],[610,10,610,12],[613,5,613,6],[614,0,614,2],[614,3,615,3],[614,4,615,4],[614,5,615,5],[614,6,615,6],[614,8,615,8],[614,9,615,9],[602,10,602,12],[603,10,603,12],[606,0,606,2],[606,6,607,6],[606,8,607,8],[606,9,607,9],[606,10,607,10],[606,11,607,11],[606,12,607,12],[597,13,597,14],[598,13,598,14],[599,0,599,2],[599,6,600,6],[599,8,600,8],[599,9,600,9],[599,10,600,10],[599,11,600,11],[599,12,600,12]],"merged_total":2293,"flags":["merged_cut"]}
["Tax computation for Tax Calculator"]
[{"$f":"Agriculture!$B$4","v":"New option u/s 115BAC"},"Financial Year",null,null,{"$f":"Agriculture!$B$5","v":"2024-25"},null,null,null,"(Above 60 year but less than 80)",null,{"$f":"E4+250000","v":1340000}]
[null,"Tax Category",null,null,{"$f":"Agriculture!$B$6","v":"Male"}]
[null,"Taxable Income",null,null,{"$f":"Agriculture!$B$10","v":1090000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"pravesh(U1002)","v":{"$error":"#NAME?"}}]
["Fin. Year",null,1985,{"$f":"C5+1","v":1986},null,"1985-86",null,"Computation Table",null,null,null,null,null,"Fin. Year",null,1985,{"$f":"P5+1","v":1986}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C5","v":1985},{"$f":"D5","v":1986}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H8,A8:C12,3)","v":0.5},{"$f":"INDEX(D8:D12,MATCH(I8,C8:C12,0))","v":100000},{"$f":"INDEX(E8:E12,MATCH(I8,C8:C12,0))","v":29250},{"$f":"IF(H8>H12,VLOOKUP(H8,A8:F12,6),0)","v":0.05},{"$f":"VLOOKUP(H8,A8:G12,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B8,IF($E$3=\"Female\",B15,IF($E$3=\"Senior Citizen\",B22,B29)))","v":18000},0]
[{"$f":"B8+1","v":18001},25000,0.25,{"$f":"B8","v":18000},{"$f":"(B9-B8)*C9","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O8+1","v":18001},25000,0.25]
[{"$f":"B9+1","v":25001},50000,0.3,{"$f":"B9","v":25000},{"$f":"E9+(B10-B9)*C10","v":9250},0,0,{"$f":"IF(I8=C12,E11+ROUND((H8-J8),0)*I8,IF(I8=C11,E10+ROUND((H8-J8)*I8,0),IF(I8=C10,E9+ROUND((H8-J8)*I8,0),IF(I8=C9,E8+ROUND((H8-J8)*I8,0),E7+ROUND((H8-J8)*I8,0)))))","v":524250},{"$f":"MIN(K12:L12)","v":26213},{"$f":"ROUND(SUM(H10+I10)*M8,0)","v":0},{"$f":"SUM(H10:J10)","v":550463},null,null,{"$f":"O9+1","v":25001},50000,0.3]
[{"$f":"B10+1","v":50001},100000,0.4,{"$f":"B10","v":50000},{"$f":"E10+(B11-B10)*C11","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O10+1","v":50001},100000,0.4]
[{"$f":"B11+1","v":100001},null,0.5,100000,{"$f":"IF(J9=0,0,E11)","v":29250},0.05,0,50000,{"$f":"IF(H8>H12,H8-H12,0)","v":1040000},{"$f":"IF(I12>0,ROUND(I12*I8,0),0)","v":520000},{"$f":"I12-J12","v":520000},{"$f":"IF(H10>0,ROUND(H10*L8,0),0)","v":26213},{"$f":"IF(K12>L12,0,L12-K12)","v":0},{"$f":"O11+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H10,IF($E$3=\"Female\",H17,IF($E$3=\"Senior Citizen\",H24,H31)))","v":524250}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I10,IF($E$3=\"Female\",I17,IF($E$3=\"Senior Citizen\",I24,I31)))","v":26213}]
[0,18000,0,0,0,0,0,{"$f":"H8","v":1090000},{"$f":"VLOOKUP(H15,A15:C19,3)","v":0.5},{"$f":"INDEX(D15:D19,MATCH(I15,C15:C19,0))","v":100000},{"$f":"INDEX(E15:E19,MATCH(I15,C15:C19,0))","v":29250},{"$f":"IF(H15>H19,VLOOKUP(H15,A15:F19,6),0)","v":0.05},{"$f":"VLOOKUP(H15,A15:G19,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J10,IF($E$3=\"Female\",J17,IF($E$3=\"Senior Citizen\",J24,J31)))","v":0}]
[{"$f":"B15+1","v":18001},25000,0.25,{"$f":"B15","v":18000},{"$f":"(B16-B15)*C16","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K10,IF($E$3=\"Female\",K17,IF($E$3=\"Senior Citizen\",K24,K31)))","v":550463}]
[{"$f":"B16+1","v":25001},50000,0.3,{"$f":"B16","v":25000},{"$f":"E16+(B17-B16)*C17","v":9250},0,0,{"$f":"IF(I15=C19,E18+ROUND((H15-J15),0)*I15,IF(I15=C18,E17+ROUND((H15-J15)*I15,0),IF(I15=C17,E16+ROUND((H15-J15)*I15,0),IF(I15=C16,E15+ROUND((H15-J15)*I15,0),E14+ROUND((H15-J15)*I15,0)))))","v":524250},{"$f":"MIN(K19:L19)","v":26213},{"$f":"ROUND(SUM(H17+I17)*M15,0)","v":0},{"$f":"SUM(H17:J17)","v":550463},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A7,IF($E$3=\"Female\",A14,IF($E$3=\"Senior Citizen\",A21,A28)))","v":"Not defined"}]
[{"$f":"B17+1","v":50001},100000,0.4,{"$f":"B17","v":50000},{"$f":"E17+(B18-B17)*C18","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M12,IF($E$3=\"Female\",M19,IF($E$3=\"Senior Citizen\",M26,M33)))","v":0}]
[{"$f":"B18+1","v":100001},null,0.5,100000,{"$f":"IF(J16=0,0,E18)","v":29250},0.05,0,{"$f":"H12","v":50000},{"$f":"IF(H15>H19,H15-H19,0)","v":1040000},{"$f":"IF(I19>0,ROUND(I19*I15,0),0)","v":520000},{"$f":"I19-J19","v":520000},{"$f":"IF(H17>0,ROUND(H17*L15,0),0)","v":26213},{"$f":"IF(K19>L19,0,L19-K19)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K10,IF($E$3=\"Female\",K17,IF($E$3=\"Senior Citizen\",K24,K31)))","v":550463}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H8","v":1090000},{"$f":"VLOOKUP(H22,A22:C26,3)","v":0.5},{"$f":"INDEX(D22:D26,MATCH(I22,C22:C26,0))","v":100000},{"$f":"INDEX(E22:E26,MATCH(I22,C22:C26,0))","v":29250},{"$f":"IF(H22>H26,VLOOKUP(H22,A22:F26,6),0)","v":0.05},{"$f":"VLOOKUP(H22,A22:G26,7)","v":0}]
[{"$f":"B22+1","v":18001},25000,0.25,{"$f":"B22","v":18000},{"$f":"(B23-B22)*C23","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B23+1","v":25001},50000,0.3,{"$f":"B23","v":25000},{"$f":"E23+(B24-B23)*C24","v":9250},0,0,{"$f":"IF(I22=C26,E25+ROUND((H22-J22),0)*I22,IF(I22=C25,E24+ROUND((H22-J22)*I22,0),IF(I22=C24,E23+ROUND((H22-J22)*I22,0),IF(I22=C23,E22+ROUND((H22-J22)*I22,0),E21+ROUND((H22-J22)*I22,0)))))","v":524250},{"$f":"MIN(K26:L26)","v":26213},{"$f":"ROUND(SUM(H24+I24)*M22,0)","v":0},{"$f":"SUM(H24:J24)","v":550463}]
[{"$f":"B24+1","v":50001},100000,0.4,{"$f":"B24","v":50000},{"$f":"E24+(B25-B24)*C25","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B25+1","v":100001},null,0.5,100000,{"$f":"IF(J23=0,0,E25)","v":29250},0.05,0,{"$f":"H19","v":50000},{"$f":"IF(H22>H26,H22-H26,0)","v":1040000},{"$f":"IF(I26>0,ROUND(I26*I22,0),0)","v":520000},{"$f":"I26-J26","v":520000},{"$f":"IF(H24>0,ROUND(H24*L22,0),0)","v":26213},{"$f":"IF(K26>L26,0,L26-K26)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H8","v":1090000},{"$f":"VLOOKUP(H29,A29:C33,3)","v":0.5},{"$f":"INDEX(D29:D33,MATCH(I29,C29:C33,0))","v":100000},{"$f":"INDEX(E29:E33,MATCH(I29,C29:C33,0))","v":29250},{"$f":"IF(H29>H33,VLOOKUP(H29,A29:F33,6),0)","v":0.05},{"$f":"VLOOKUP(H29,A29:G33,7)","v":0}]
[{"$f":"B29+1","v":18001},25000,0.25,{"$f":"B29","v":18000},{"$f":"(B30-B29)*C30","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B30+1","v":25001},50000,0.3,{"$f":"B30","v":25000},{"$f":"E30+(B31-B30)*C31","v":9250},0,0,{"$f":"IF(I29=C33,E32+ROUND((H29-J29),0)*I29,IF(I29=C32,E31+ROUND((H29-J29)*I29,0),IF(I29=C31,E30+ROUND((H29-J29)*I29,0),IF(I29=C30,E29+ROUND((H29-J29)*I29,0),E28+ROUND((H29-J29)*I29,0)))))","v":524250},{"$f":"MIN(K33:L33)","v":26213},{"$f":"ROUND(SUM(H31+I31)*M29,0)","v":0},{"$f":"SUM(H31:J31)","v":550463}]
[{"$f":"B31+1","v":50001},100000,0.4,{"$f":"B31","v":50000},{"$f":"E31+(B32-B31)*C32","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B32+1","v":100001},null,0.5,100000,{"$f":"IF(J30=0,0,E32)","v":29250},0.05,0,{"$f":"H26","v":50000},{"$f":"IF(H29>H33,H29-H33,0)","v":1040000},{"$f":"IF(I33>0,ROUND(I33*I29,0),0)","v":520000},{"$f":"I33-J33","v":520000},{"$f":"IF(H31>0,ROUND(H31*L29,0),0)","v":26213},{"$f":"IF(K33>L33,0,L33-K33)","v":0}]
[null,null,{"$f":"D5","v":1986},{"$f":"C34+1","v":1987},null,"1986-87"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C34","v":1986},{"$f":"D34","v":1987}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H37,A37:C41,3)","v":0.5},{"$f":"INDEX(D37:D41,MATCH(I37,C37:C41,0))","v":100000},{"$f":"INDEX(E37:E41,MATCH(I37,C37:C41,0))","v":29250},{"$f":"IF(H37>H41,VLOOKUP(H37,A37:F41,6),0)","v":0.05},{"$f":"VLOOKUP(H37,A37:G41,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B37,IF($E$3=\"Female\",B44,IF($E$3=\"Senior Citizen\",B51,B58)))","v":18000},0]
[{"$f":"B37+1","v":18001},25000,0.25,{"$f":"B37","v":18000},{"$f":"(B38-B37)*C38","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O37+1","v":18001},25000,0.25]
[{"$f":"B38+1","v":25001},50000,0.3,{"$f":"B38","v":25000},{"$f":"E38+(B39-B38)*C39","v":9250},0,0,{"$f":"IF(I37=C41,E40+ROUND((H37-J37),0)*I37,IF(I37=C40,E39+ROUND((H37-J37)*I37,0),IF(I37=C39,E38+ROUND((H37-J37)*I37,0),IF(I37=C38,E37+ROUND((H37-J37)*I37,0),E36+ROUND((H37-J37)*I37,0)))))","v":524250},{"$f":"MIN(K41:L41)","v":26213},{"$f":"ROUND(SUM(H39+I39)*M37,0)","v":0},{"$f":"SUM(H39:J39)","v":550463},null,null,{"$f":"O38+1","v":25001},50000,0.3]
[{"$f":"B39+1","v":50001},100000,0.4,{"$f":"B39","v":50000},{"$f":"E39+(B40-B39)*C40","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O39+1","v":50001},100000,0.4]
[{"$f":"B40+1","v":100001},null,0.5,100000,{"$f":"IF(J38=0,0,E40)","v":29250},0.05,0,50000,{"$f":"IF(H37>H41,H37-H41,0)","v":1040000},{"$f":"IF(I41>0,ROUND(I41*I37,0),0)","v":520000},{"$f":"I41-J41","v":520000},{"$f":"IF(H39>0,ROUND(H39*L37,0),0)","v":26213},{"$f":"IF(K41>L41,0,L41-K41)","v":0},{"$f":"O40+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H39,IF($E$3=\"Female\",H46,IF($E$3=\"Senior Citizen\",H53,H60)))","v":524250}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I39,IF($E$3=\"Female\",I46,IF($E$3=\"Senior Citizen\",I53,I60)))","v":26213}]
[0,18000,0,0,0,0,0,{"$f":"H37","v":1090000},{"$f":"VLOOKUP(H44,A44:C48,3)","v":0.5},{"$f":"INDEX(D44:D48,MATCH(I44,C44:C48,0))","v":100000},{"$f":"INDEX(E44:E48,MATCH(I44,C44:C48,0))","v":29250},{"$f":"IF(H44>H48,VLOOKUP(H44,A44:F48,6),0)","v":0.05},{"$f":"VLOOKUP(H44,A44:G48,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J39,IF($E$3=\"Female\",J46,IF($E$3=\"Senior Citizen\",J53,J60)))","v":0}]
[{"$f":"B44+1","v":18001},25000,0.25,{"$f":"B44","v":18000},{"$f":"(B45-B44)*C45","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K39,IF($E$3=\"Female\",K46,IF($E$3=\"Senior Citizen\",K53,K60)))","v":550463}]
[{"$f":"B45+1","v":25001},50000,0.3,{"$f":"B45","v":25000},{"$f":"E45+(B46-B45)*C46","v":9250},0,0,{"$f":"IF(I44=C48,E47+ROUND((H44-J44),0)*I44,IF(I44=C47,E46+ROUND((H44-J44)*I44,0),IF(I44=C46,E45+ROUND((H44-J44)*I44,0),IF(I44=C45,E44+ROUND((H44-J44)*I44,0),E43+ROUND((H44-J44)*I44,0)))))","v":524250},{"$f":"MIN(K48:L48)","v":26213},{"$f":"ROUND(SUM(H46+I46)*M44,0)","v":0},{"$f":"SUM(H46:J46)","v":550463},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A36,IF($E$3=\"Female\",A43,IF($E$3=\"Senior Citizen\",A50,A57)))","v":"Not defined"}]
[{"$f":"B46+1","v":50001},100000,0.4,{"$f":"B46","v":50000},{"$f":"E46+(B47-B46)*C47","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M41,IF($E$3=\"Female\",M48,IF($E$3=\"Senior Citizen\",M55,M62)))","v":0}]
[{"$f":"B47+1","v":100001},null,0.5,100000,{"$f":"IF(J45=0,0,E47)","v":29250},0.05,0,{"$f":"H41","v":50000},{"$f":"IF(H44>H48,H44-H48,0)","v":1040000},{"$f":"IF(I48>0,ROUND(I48*I44,0),0)","v":520000},{"$f":"I48-J48","v":520000},{"$f":"IF(H46>0,ROUND(H46*L44,0),0)","v":26213},{"$f":"IF(K48>L48,0,L48-K48)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K39,IF($E$3=\"Female\",K46,IF($E$3=\"Senior Citizen\",K53,K60)))","v":550463}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H37","v":1090000},{"$f":"VLOOKUP(H51,A51:C55,3)","v":0.5},{"$f":"INDEX(D51:D55,MATCH(I51,C51:C55,0))","v":100000},{"$f":"INDEX(E51:E55,MATCH(I51,C51:C55,0))","v":29250},{"$f":"IF(H51>H55,VLOOKUP(H51,A51:F55,6),0)","v":0.05},{"$f":"VLOOKUP(H51,A51:G55,7)","v":0}]
[{"$f":"B51+1","v":18001},25000,0.25,{"$f":"B51","v":18000},{"$f":"(B52-B51)*C52","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B52+1","v":25001},50000,0.3,{"$f":"B52","v":25000},{"$f":"E52+(B53-B52)*C53","v":9250},0,0,{"$f":"IF(I51=C55,E54+ROUND((H51-J51),0)*I51,IF(I51=C54,E53+ROUND((H51-J51)*I51,0),IF(I51=C53,E52+ROUND((H51-J51)*I51,0),IF(I51=C52,E51+ROUND((H51-J51)*I51,0),E50+ROUND((H51-J51)*I51,0)))))","v":524250},{"$f":"MIN(K55:L55)","v":26213},{"$f":"ROUND(SUM(H53+I53)*M51,0)","v":0},{"$f":"SUM(H53:J53)","v":550463}]
[{"$f":"B53+1","v":50001},100000,0.4,{"$f":"B53","v":50000},{"$f":"E53+(B54-B53)*C54","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B54+1","v":100001},null,0.5,100000,{"$f":"IF(J52=0,0,E54)","v":29250},0.05,0,{"$f":"H48","v":50000},{"$f":"IF(H51>H55,H51-H55,0)","v":1040000},{"$f":"IF(I55>0,ROUND(I55*I51,0),0)","v":520000},{"$f":"I55-J55","v":520000},{"$f":"IF(H53>0,ROUND(H53*L51,0),0)","v":26213},{"$f":"IF(K55>L55,0,L55-K55)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H37","v":1090000},{"$f":"VLOOKUP(H58,A58:C62,3)","v":0.5},{"$f":"INDEX(D58:D62,MATCH(I58,C58:C62,0))","v":100000},{"$f":"INDEX(E58:E62,MATCH(I58,C58:C62,0))","v":29250},{"$f":"IF(H58>H62,VLOOKUP(H58,A58:F62,6),0)","v":0.05},{"$f":"VLOOKUP(H58,A58:G62,7)","v":0}]
[{"$f":"B58+1","v":18001},25000,0.25,{"$f":"B58","v":18000},{"$f":"(B59-B58)*C59","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B59+1","v":25001},50000,0.3,{"$f":"B59","v":25000},{"$f":"E59+(B60-B59)*C60","v":9250},0,0,{"$f":"IF(I58=C62,E61+ROUND((H58-J58),0)*I58,IF(I58=C61,E60+ROUND((H58-J58)*I58,0),IF(I58=C60,E59+ROUND((H58-J58)*I58,0),IF(I58=C59,E58+ROUND((H58-J58)*I58,0),E57+ROUND((H58-J58)*I58,0)))))","v":524250},{"$f":"MIN(K62:L62)","v":26213},{"$f":"ROUND(SUM(H60+I60)*M58,0)","v":0},{"$f":"SUM(H60:J60)","v":550463}]
[{"$f":"B60+1","v":50001},100000,0.4,{"$f":"B60","v":50000},{"$f":"E60+(B61-B60)*C61","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B61+1","v":100001},null,0.5,100000,{"$f":"IF(J59=0,0,E61)","v":29250},0.05,0,{"$f":"H55","v":50000},{"$f":"IF(H58>H62,H58-H62,0)","v":1040000},{"$f":"IF(I62>0,ROUND(I62*I58,0),0)","v":520000},{"$f":"I62-J62","v":520000},{"$f":"IF(H60>0,ROUND(H60*L58,0),0)","v":26213},{"$f":"IF(K62>L62,0,L62-K62)","v":0}]
[null,null,1987,{"$f":"C63+1","v":1988},null,"1987-88"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C63","v":1987},{"$f":"D63","v":1988}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H66,A66:C70,3)","v":0.5},{"$f":"INDEX(D66:D70,MATCH(I66,C66:C70,0))","v":100000},{"$f":"INDEX(E66:E70,MATCH(I66,C66:C70,0))","v":29250},{"$f":"IF(H66>H70,VLOOKUP(H66,A66:F70,6),0)","v":0.05},{"$f":"VLOOKUP(H66,A66:G70,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B66,IF($E$3=\"Female\",B73,IF($E$3=\"Senior Citizen\",B80,B87)))","v":18000},0]
[{"$f":"B66+1","v":18001},25000,0.25,{"$f":"B66","v":18000},{"$f":"(B67-B66)*C67","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O66+1","v":18001},25000,0.25]
[{"$f":"B67+1","v":25001},50000,0.3,{"$f":"B67","v":25000},{"$f":"E67+(B68-B67)*C68","v":9250},0,0,{"$f":"IF(I66=C70,E69+ROUND((H66-J66),0)*I66,IF(I66=C69,E68+ROUND((H66-J66)*I66,0),IF(I66=C68,E67+ROUND((H66-J66)*I66,0),IF(I66=C67,E66+ROUND((H66-J66)*I66,0),E65+ROUND((H66-J66)*I66,0)))))","v":524250},{"$f":"MIN(K70:L70)","v":26213},{"$f":"ROUND(SUM(H68+I68)*M66,0)","v":0},{"$f":"SUM(H68:J68)","v":550463},null,null,{"$f":"O67+1","v":25001},50000,0.3]
[{"$f":"B68+1","v":50001},100000,0.4,{"$f":"B68","v":50000},{"$f":"E68+(B69-B68)*C69","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O68+1","v":50001},100000,0.4]
[{"$f":"B69+1","v":100001},null,0.5,100000,{"$f":"IF(J67=0,0,E69)","v":29250},0.05,0,50000,{"$f":"IF(H66>H70,H66-H70,0)","v":1040000},{"$f":"IF(I70>0,ROUND(I70*I66,0),0)","v":520000},{"$f":"I70-J70","v":520000},{"$f":"IF(H68>0,ROUND(H68*L66,0),0)","v":26213},{"$f":"IF(K70>L70,0,L70-K70)","v":0},{"$f":"O69+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H68,IF($E$3=\"Female\",H75,IF($E$3=\"Senior Citizen\",H82,H89)))","v":524250}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I68,IF($E$3=\"Female\",I75,IF($E$3=\"Senior Citizen\",I82,I89)))","v":26213}]
[0,18000,0,0,0,0,0,{"$f":"H66","v":1090000},{"$f":"VLOOKUP(H73,A73:C77,3)","v":0.5},{"$f":"INDEX(D73:D77,MATCH(I73,C73:C77,0))","v":100000},{"$f":"INDEX(E73:E77,MATCH(I73,C73:C77,0))","v":29250},{"$f":"IF(H73>H77,VLOOKUP(H73,A73:F77,6),0)","v":0.05},{"$f":"VLOOKUP(H73,A73:G77,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J68,IF($E$3=\"Female\",J75,IF($E$3=\"Senior Citizen\",J82,J89)))","v":0}]
[{"$f":"B73+1","v":18001},25000,0.25,{"$f":"B73","v":18000},{"$f":"(B74-B73)*C74","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K68,IF($E$3=\"Female\",K75,IF($E$3=\"Senior Citizen\",K82,K89)))","v":550463}]
[{"$f":"B74+1","v":25001},50000,0.3,{"$f":"B74","v":25000},{"$f":"E74+(B75-B74)*C75","v":9250},0,0,{"$f":"IF(I73=C77,E76+ROUND((H73-J73),0)*I73,IF(I73=C76,E75+ROUND((H73-J73)*I73,0),IF(I73=C75,E74+ROUND((H73-J73)*I73,0),IF(I73=C74,E73+ROUND((H73-J73)*I73,0),E72+ROUND((H73-J73)*I73,0)))))","v":524250},{"$f":"MIN(K77:L77)","v":26213},{"$f":"ROUND(SUM(H75+I75)*M73,0)","v":0},{"$f":"SUM(H75:J75)","v":550463},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A65,IF($E$3=\"Female\",A72,IF($E$3=\"Senior Citizen\",A79,A86)))","v":"Not defined"}]
[{"$f":"B75+1","v":50001},100000,0.4,{"$f":"B75","v":50000},{"$f":"E75+(B76-B75)*C76","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M70,IF($E$3=\"Female\",M77,IF($E$3=\"Senior Citizen\",M84,M91)))","v":0}]
[{"$f":"B76+1","v":100001},null,0.5,100000,{"$f":"IF(J74=0,0,E76)","v":29250},0.05,0,{"$f":"H70","v":50000},{"$f":"IF(H73>H77,H73-H77,0)","v":1040000},{"$f":"IF(I77>0,ROUND(I77*I73,0),0)","v":520000},{"$f":"I77-J77","v":520000},{"$f":"IF(H75>0,ROUND(H75*L73,0),0)","v":26213},{"$f":"IF(K77>L77,0,L77-K77)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K68,IF($E$3=\"Female\",K75,IF($E$3=\"Senior Citizen\",K82,K89)))","v":550463}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H66","v":1090000},{"$f":"VLOOKUP(H80,A80:C84,3)","v":0.5},{"$f":"INDEX(D80:D84,MATCH(I80,C80:C84,0))","v":100000},{"$f":"INDEX(E80:E84,MATCH(I80,C80:C84,0))","v":29250},{"$f":"IF(H80>H84,VLOOKUP(H80,A80:F84,6),0)","v":0.05},{"$f":"VLOOKUP(H80,A80:G84,7)","v":0}]
[{"$f":"B80+1","v":18001},25000,0.25,{"$f":"B80","v":18000},{"$f":"(B81-B80)*C81","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B81+1","v":25001},50000,0.3,{"$f":"B81","v":25000},{"$f":"E81+(B82-B81)*C82","v":9250},0,0,{"$f":"IF(I80=C84,E83+ROUND((H80-J80),0)*I80,IF(I80=C83,E82+ROUND((H80-J80)*I80,0),IF(I80=C82,E81+ROUND((H80-J80)*I80,0),IF(I80=C81,E80+ROUND((H80-J80)*I80,0),E79+ROUND((H80-J80)*I80,0)))))","v":524250},{"$f":"MIN(K84:L84)","v":26213},{"$f":"ROUND(SUM(H82+I82)*M80,0)","v":0},{"$f":"SUM(H82:J82)","v":550463}]
[{"$f":"B82+1","v":50001},100000,0.4,{"$f":"B82","v":50000},{"$f":"E82+(B83-B82)*C83","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B83+1","v":100001},null,0.5,100000,{"$f":"IF(J81=0,0,E83)","v":29250},0.05,0,{"$f":"H77","v":50000},{"$f":"IF(H80>H84,H80-H84,0)","v":1040000},{"$f":"IF(I84>0,ROUND(I84*I80,0),0)","v":520000},{"$f":"I84-J84","v":520000},{"$f":"IF(H82>0,ROUND(H82*L80,0),0)","v":26213},{"$f":"IF(K84>L84,0,L84-K84)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H66","v":1090000},{"$f":"VLOOKUP(H87,A87:C91,3)","v":0.5},{"$f":"INDEX(D87:D91,MATCH(I87,C87:C91,0))","v":100000},{"$f":"INDEX(E87:E91,MATCH(I87,C87:C91,0))","v":29250},{"$f":"IF(H87>H91,VLOOKUP(H87,A87:F91,6),0)","v":0.05},{"$f":"VLOOKUP(H87,A87:G91,7)","v":0}]
[{"$f":"B87+1","v":18001},25000,0.25,{"$f":"B87","v":18000},{"$f":"(B88-B87)*C88","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B88+1","v":25001},50000,0.3,{"$f":"B88","v":25000},{"$f":"E88+(B89-B88)*C89","v":9250},0,0,{"$f":"IF(I87=C91,E90+ROUND((H87-J87),0)*I87,IF(I87=C90,E89+ROUND((H87-J87)*I87,0),IF(I87=C89,E88+ROUND((H87-J87)*I87,0),IF(I87=C88,E87+ROUND((H87-J87)*I87,0),E86+ROUND((H87-J87)*I87,0)))))","v":524250},{"$f":"MIN(K91:L91)","v":26213},{"$f":"ROUND(SUM(H89+I89)*M87,0)","v":0},{"$f":"SUM(H89:J89)","v":550463}]
[{"$f":"B89+1","v":50001},100000,0.4,{"$f":"B89","v":50000},{"$f":"E89+(B90-B89)*C90","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B90+1","v":100001},null,0.5,100000,{"$f":"IF(J88=0,0,E90)","v":29250},0.05,0,{"$f":"H84","v":50000},{"$f":"IF(H87>H91,H87-H91,0)","v":1040000},{"$f":"IF(I91>0,ROUND(I91*I87,0),0)","v":520000},{"$f":"I91-J91","v":520000},{"$f":"IF(H89>0,ROUND(H89*L87,0),0)","v":26213},{"$f":"IF(K91>L91,0,L91-K91)","v":0}]
[null,null,1988,{"$f":"C92+1","v":1989},null,"1988-89"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C92","v":1988},{"$f":"D92","v":1989}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H95,A95:C99,3)","v":0.5},{"$f":"INDEX(D95:D99,MATCH(I95,C95:C99,0))","v":100000},{"$f":"INDEX(E95:E99,MATCH(I95,C95:C99,0))","v":29250},{"$f":"IF(H95>H99,VLOOKUP(H95,A95:F99,6),0)","v":0.05},{"$f":"VLOOKUP(H95,A95:G99,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B95,IF($E$3=\"Female\",B102,IF($E$3=\"Senior Citizen\",B109,B116)))","v":18000},0]
[{"$f":"B95+1","v":18001},25000,0.25,{"$f":"B95","v":18000},{"$f":"(B96-B95)*C96","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O95+1","v":18001},25000,0.25]
[{"$f":"B96+1","v":25001},50000,0.3,{"$f":"B96","v":25000},{"$f":"E96+(B97-B96)*C97","v":9250},0,0,{"$f":"IF(I95=C99,E98+ROUND((H95-J95),0)*I95,IF(I95=C98,E97+ROUND((H95-J95)*I95,0),IF(I95=C97,E96+ROUND((H95-J95)*I95,0),IF(I95=C96,E95+ROUND((H95-J95)*I95,0),E94+ROUND((H95-J95)*I95,0)))))","v":524250},{"$f":"MIN(K99:L99)","v":26213},{"$f":"ROUND(SUM(H97+I97)*M95,0)","v":0},{"$f":"SUM(H97:J97)","v":550463},null,null,{"$f":"O96+1","v":25001},50000,0.3]
[{"$f":"B97+1","v":50001},100000,0.4,{"$f":"B97","v":50000},{"$f":"E97+(B98-B97)*C98","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O97+1","v":50001},100000,0.4]
[{"$f":"B98+1","v":100001},null,0.5,100000,{"$f":"IF(J96=0,0,E98)","v":29250},0.05,0,50000,{"$f":"IF(H95>H99,H95-H99,0)","v":1040000},{"$f":"IF(I99>0,ROUND(I99*I95,0),0)","v":520000},{"$f":"I99-J99","v":520000},{"$f":"IF(H97>0,ROUND(H97*L95,0),0)","v":26213},{"$f":"IF(K99>L99,0,L99-K99)","v":0},{"$f":"O98+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H97,IF($E$3=\"Female\",H104,IF($E$3=\"Senior Citizen\",H111,H118)))","v":524250}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I97,IF($E$3=\"Female\",I104,IF($E$3=\"Senior Citizen\",I111,I118)))","v":26213}]
[0,18000,0,0,0,0,0,{"$f":"H95","v":1090000},{"$f":"VLOOKUP(H102,A102:C106,3)","v":0.5},{"$f":"INDEX(D102:D106,MATCH(I102,C102:C106,0))","v":100000},{"$f":"INDEX(E102:E106,MATCH(I102,C102:C106,0))","v":29250},{"$f":"IF(H102>H106,VLOOKUP(H102,A102:F106,6),0)","v":0.05},{"$f":"VLOOKUP(H102,A102:G106,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J97,IF($E$3=\"Female\",J104,IF($E$3=\"Senior Citizen\",J111,J118)))","v":0}]
[{"$f":"B102+1","v":18001},25000,0.25,{"$f":"B102","v":18000},{"$f":"(B103-B102)*C103","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K97,IF($E$3=\"Female\",K104,IF($E$3=\"Senior Citizen\",K111,K118)))","v":550463}]
[{"$f":"B103+1","v":25001},50000,0.3,{"$f":"B103","v":25000},{"$f":"E103+(B104-B103)*C104","v":9250},0,0,{"$f":"IF(I102=C106,E105+ROUND((H102-J102),0)*I102,IF(I102=C105,E104+ROUND((H102-J102)*I102,0),IF(I102=C104,E103+ROUND((H102-J102)*I102,0),IF(I102=C103,E102+ROUND((H102-J102)*I102,0),E101+ROUND((H102-J102)*I102,0)))))","v":524250},{"$f":"MIN(K106:L106)","v":26213},{"$f":"ROUND(SUM(H104+I104)*M102,0)","v":0},{"$f":"SUM(H104:J104)","v":550463},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A94,IF($E$3=\"Female\",A101,IF($E$3=\"Senior Citizen\",A108,A115)))","v":"Not defined"}]
[{"$f":"B104+1","v":50001},100000,0.4,{"$f":"B104","v":50000},{"$f":"E104+(B105-B104)*C105","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M99,IF($E$3=\"Female\",M106,IF($E$3=\"Senior Citizen\",M113,M120)))","v":0}]
[{"$f":"B105+1","v":100001},null,0.5,100000,{"$f":"IF(J103=0,0,E105)","v":29250},0.05,0,{"$f":"H99","v":50000},{"$f":"IF(H102>H106,H102-H106,0)","v":1040000},{"$f":"IF(I106>0,ROUND(I106*I102,0),0)","v":520000},{"$f":"I106-J106","v":520000},{"$f":"IF(H104>0,ROUND(H104*L102,0),0)","v":26213},{"$f":"IF(K106>L106,0,L106-K106)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K97,IF($E$3=\"Female\",K104,IF($E$3=\"Senior Citizen\",K111,K118)))","v":550463}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H95","v":1090000},{"$f":"VLOOKUP(H109,A109:C113,3)","v":0.5},{"$f":"INDEX(D109:D113,MATCH(I109,C109:C113,0))","v":100000},{"$f":"INDEX(E109:E113,MATCH(I109,C109:C113,0))","v":29250},{"$f":"IF(H109>H113,VLOOKUP(H109,A109:F113,6),0)","v":0.05},{"$f":"VLOOKUP(H109,A109:G113,7)","v":0}]
[{"$f":"B109+1","v":18001},25000,0.25,{"$f":"B109","v":18000},{"$f":"(B110-B109)*C110","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B110+1","v":25001},50000,0.3,{"$f":"B110","v":25000},{"$f":"E110+(B111-B110)*C111","v":9250},0,0,{"$f":"IF(I109=C113,E112+ROUND((H109-J109),0)*I109,IF(I109=C112,E111+ROUND((H109-J109)*I109,0),IF(I109=C111,E110+ROUND((H109-J109)*I109,0),IF(I109=C110,E109+ROUND((H109-J109)*I109,0),E108+ROUND((H109-J109)*I109,0)))))","v":524250},{"$f":"MIN(K113:L113)","v":26213},{"$f":"ROUND(SUM(H111+I111)*M109,0)","v":0},{"$f":"SUM(H111:J111)","v":550463}]
[{"$f":"B111+1","v":50001},100000,0.4,{"$f":"B111","v":50000},{"$f":"E111+(B112-B111)*C112","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B112+1","v":100001},null,0.5,100000,{"$f":"IF(J110=0,0,E112)","v":29250},0.05,0,{"$f":"H106","v":50000},{"$f":"IF(H109>H113,H109-H113,0)","v":1040000},{"$f":"IF(I113>0,ROUND(I113*I109,0),0)","v":520000},{"$f":"I113-J113","v":520000},{"$f":"IF(H111>0,ROUND(H111*L109,0),0)","v":26213},{"$f":"IF(K113>L113,0,L113-K113)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H95","v":1090000},{"$f":"VLOOKUP(H116,A116:C120,3)","v":0.5},{"$f":"INDEX(D116:D120,MATCH(I116,C116:C120,0))","v":100000},{"$f":"INDEX(E116:E120,MATCH(I116,C116:C120,0))","v":29250},{"$f":"IF(H116>H120,VLOOKUP(H116,A116:F120,6),0)","v":0.05},{"$f":"VLOOKUP(H116,A116:G120,7)","v":0}]
[{"$f":"B116+1","v":18001},25000,0.25,{"$f":"B116","v":18000},{"$f":"(B117-B116)*C117","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B117+1","v":25001},50000,0.3,{"$f":"B117","v":25000},{"$f":"E117+(B118-B117)*C118","v":9250},0,0,{"$f":"IF(I116=C120,E119+ROUND((H116-J116),0)*I116,IF(I116=C119,E118+ROUND((H116-J116)*I116,0),IF(I116=C118,E117+ROUND((H116-J116)*I116,0),IF(I116=C117,E116+ROUND((H116-J116)*I116,0),E115+ROUND((H116-J116)*I116,0)))))","v":524250},{"$f":"MIN(K120:L120)","v":26213},{"$f":"ROUND(SUM(H118+I118)*M116,0)","v":0},{"$f":"SUM(H118:J118)","v":550463}]
[{"$f":"B118+1","v":50001},100000,0.4,{"$f":"B118","v":50000},{"$f":"E118+(B119-B118)*C119","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B119+1","v":100001},null,0.5,100000,{"$f":"IF(J117=0,0,E119)","v":29250},0.05,0,{"$f":"H113","v":50000},{"$f":"IF(H116>H120,H116-H120,0)","v":1040000},{"$f":"IF(I120>0,ROUND(I120*I116,0),0)","v":520000},{"$f":"I120-J120","v":520000},{"$f":"IF(H118>0,ROUND(H118*L116,0),0)","v":26213},{"$f":"IF(K120>L120,0,L120-K120)","v":0}]
[null,null,1989,{"$f":"C121+1","v":1990},null,"1989-90"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C121","v":1989},{"$f":"D121","v":1990}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H124,A124:C128,3)","v":0.5},{"$f":"INDEX(D124:D128,MATCH(I124,C124:C128,0))","v":100000},{"$f":"INDEX(E124:E128,MATCH(I124,C124:C128,0))","v":28900},{"$f":"IF(H124>H128,VLOOKUP(H124,A124:F128,6),0)","v":0.08},{"$f":"VLOOKUP(H124,A124:G128,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B124,IF($E$3=\"Female\",B131,IF($E$3=\"Senior Citizen\",B138,B145)))","v":18000},0]
[{"$f":"B124+1","v":18001},25000,0.2,{"$f":"B124","v":18000},{"$f":"(B125-B124)*C125","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O124+1","v":18001},25000,0.2]
[{"$f":"B125+1","v":25001},50000,0.3,{"$f":"B125","v":25000},{"$f":"E125+(B126-B125)*C126","v":8900},0,0,{"$f":"IF(I124=C128,E127+ROUND((H124-J124),0)*I124,IF(I124=C127,E126+ROUND((H124-J124)*I124,0),IF(I124=C126,E125+ROUND((H124-J124)*I124,0),IF(I124=C125,E124+ROUND((H124-J124)*I124,0),E123+ROUND((H124-J124)*I124,0)))))","v":523900},{"$f":"MIN(K128:L128)","v":41912},{"$f":"ROUND(SUM(H126+I126)*M124,0)","v":0},{"$f":"SUM(H126:J126)","v":565812},null,null,{"$f":"O125+1","v":25001},50000,0.3]
[{"$f":"B126+1","v":50001},100000,0.4,{"$f":"B126","v":50000},{"$f":"E126+(B127-B126)*C127","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O126+1","v":50001},100000,0.4]
[{"$f":"B127+1","v":100001},null,0.5,100000,{"$f":"IF(J125=0,0,E127)","v":28900},0.08,0,50000,{"$f":"IF(H124>H128,H124-H128,0)","v":1040000},{"$f":"IF(I128>0,ROUND(I128*I124,0),0)","v":520000},{"$f":"I128-J128","v":520000},{"$f":"IF(H126>0,ROUND(H126*L124,0),0)","v":41912},{"$f":"IF(K128>L128,0,L128-K128)","v":0},{"$f":"O127+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H126,IF($E$3=\"Female\",H133,IF($E$3=\"Senior Citizen\",H140,H147)))","v":523900}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I126,IF($E$3=\"Female\",I133,IF($E$3=\"Senior Citizen\",I140,I147)))","v":41912}]
[0,18000,0,0,0,0,0,{"$f":"H124","v":1090000},{"$f":"VLOOKUP(H131,A131:C135,3)","v":0.5},{"$f":"INDEX(D131:D135,MATCH(I131,C131:C135,0))","v":100000},{"$f":"INDEX(E131:E135,MATCH(I131,C131:C135,0))","v":28900},{"$f":"IF(H131>H135,VLOOKUP(H131,A131:F135,6),0)","v":0.08},{"$f":"VLOOKUP(H131,A131:G135,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J126,IF($E$3=\"Female\",J133,IF($E$3=\"Senior Citizen\",J140,J147)))","v":0}]
[{"$f":"B131+1","v":18001},25000,0.2,{"$f":"B131","v":18000},{"$f":"(B132-B131)*C132","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K126,IF($E$3=\"Female\",K133,IF($E$3=\"Senior Citizen\",K140,K147)))","v":565812}]
[{"$f":"B132+1","v":25001},50000,0.3,{"$f":"B132","v":25000},{"$f":"E132+(B133-B132)*C133","v":8900},0,0,{"$f":"IF(I131=C135,E134+ROUND((H131-J131),0)*I131,IF(I131=C134,E133+ROUND((H131-J131)*I131,0),IF(I131=C133,E132+ROUND((H131-J131)*I131,0),IF(I131=C132,E131+ROUND((H131-J131)*I131,0),E130+ROUND((H131-J131)*I131,0)))))","v":523900},{"$f":"MIN(K135:L135)","v":41912},{"$f":"ROUND(SUM(H133+I133)*M131,0)","v":0},{"$f":"SUM(H133:J133)","v":565812},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A123,IF($E$3=\"Female\",A130,IF($E$3=\"Senior Citizen\",A137,A144)))","v":"Not defined"}]
[{"$f":"B133+1","v":50001},100000,0.4,{"$f":"B133","v":50000},{"$f":"E133+(B134-B133)*C134","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M128,IF($E$3=\"Female\",M135,IF($E$3=\"Senior Citizen\",M142,M149)))","v":0}]
[{"$f":"B134+1","v":100001},null,0.5,100000,{"$f":"IF(J132=0,0,E134)","v":28900},0.08,0,{"$f":"H128","v":50000},{"$f":"IF(H131>H135,H131-H135,0)","v":1040000},{"$f":"IF(I135>0,ROUND(I135*I131,0),0)","v":520000},{"$f":"I135-J135","v":520000},{"$f":"IF(H133>0,ROUND(H133*L131,0),0)","v":41912},{"$f":"IF(K135>L135,0,L135-K135)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K126,IF($E$3=\"Female\",K133,IF($E$3=\"Senior Citizen\",K140,K147)))","v":565812}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H124","v":1090000},{"$f":"VLOOKUP(H138,A138:C142,3)","v":0.5},{"$f":"INDEX(D138:D142,MATCH(I138,C138:C142,0))","v":100000},{"$f":"INDEX(E138:E142,MATCH(I138,C138:C142,0))","v":28900},{"$f":"IF(H138>H142,VLOOKUP(H138,A138:F142,6),0)","v":0.08},{"$f":"VLOOKUP(H138,A138:G142,7)","v":0}]
[{"$f":"B138+1","v":18001},25000,0.2,{"$f":"B138","v":18000},{"$f":"(B139-B138)*C139","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B139+1","v":25001},50000,0.3,{"$f":"B139","v":25000},{"$f":"E139+(B140-B139)*C140","v":8900},0,0,{"$f":"IF(I138=C142,E141+ROUND((H138-J138),0)*I138,IF(I138=C141,E140+ROUND((H138-J138)*I138,0),IF(I138=C140,E139+ROUND((H138-J138)*I138,0),IF(I138=C139,E138+ROUND((H138-J138)*I138,0),E137+ROUND((H138-J138)*I138,0)))))","v":523900},{"$f":"MIN(K142:L142)","v":41912},{"$f":"ROUND(SUM(H140+I140)*M138,0)","v":0},{"$f":"SUM(H140:J140)","v":565812}]
[{"$f":"B140+1","v":50001},100000,0.4,{"$f":"B140","v":50000},{"$f":"E140+(B141-B140)*C141","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B141+1","v":100001},null,0.5,100000,{"$f":"IF(J139=0,0,E141)","v":28900},0.08,0,{"$f":"H135","v":50000},{"$f":"IF(H138>H142,H138-H142,0)","v":1040000},{"$f":"IF(I142>0,ROUND(I142*I138,0),0)","v":520000},{"$f":"I142-J142","v":520000},{"$f":"IF(H140>0,ROUND(H140*L138,0),0)","v":41912},{"$f":"IF(K142>L142,0,L142-K142)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H124","v":1090000},{"$f":"VLOOKUP(H145,A145:C149,3)","v":0.5},{"$f":"INDEX(D145:D149,MATCH(I145,C145:C149,0))","v":100000},{"$f":"INDEX(E145:E149,MATCH(I145,C145:C149,0))","v":28900},{"$f":"IF(H145>H149,VLOOKUP(H145,A145:F149,6),0)","v":0.08},{"$f":"VLOOKUP(H145,A145:G149,7)","v":0}]
[{"$f":"B145+1","v":18001},25000,0.2,{"$f":"B145","v":18000},{"$f":"(B146-B145)*C146","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B146+1","v":25001},50000,0.3,{"$f":"B146","v":25000},{"$f":"E146+(B147-B146)*C147","v":8900},0,0,{"$f":"IF(I145=C149,E148+ROUND((H145-J145),0)*I145,IF(I145=C148,E147+ROUND((H145-J145)*I145,0),IF(I145=C147,E146+ROUND((H145-J145)*I145,0),IF(I145=C146,E145+ROUND((H145-J145)*I145,0),E144+ROUND((H145-J145)*I145,0)))))","v":523900},{"$f":"MIN(K149:L149)","v":41912},{"$f":"ROUND(SUM(H147+I147)*M145,0)","v":0},{"$f":"SUM(H147:J147)","v":565812}]
[{"$f":"B147+1","v":50001},100000,0.4,{"$f":"B147","v":50000},{"$f":"E147+(B148-B147)*C148","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B148+1","v":100001},null,0.5,100000,{"$f":"IF(J146=0,0,E148)","v":28900},0.08,0,{"$f":"H142","v":50000},{"$f":"IF(H145>H149,H145-H149,0)","v":1040000},{"$f":"IF(I149>0,ROUND(I149*I145,0),0)","v":520000},{"$f":"I149-J149","v":520000},{"$f":"IF(H147>0,ROUND(H147*L145,0),0)","v":41912},{"$f":"IF(K149>L149,0,L149-K149)","v":0}]
[null,null,1990,{"$f":"C150+1","v":1991},null,"1990-91"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C150","v":1990},{"$f":"D150","v":1991}]
[0,22000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H153,A153:C157,3)","v":0.5},{"$f":"INDEX(D153:D157,MATCH(I153,C153:C157,0))","v":100000},{"$f":"INDEX(E153:E157,MATCH(I153,C153:C157,0))","v":27600},{"$f":"IF(H153>H157,VLOOKUP(H153,A153:F157,6),0)","v":0.12},{"$f":"VLOOKUP(H153,A153:G157,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B153,IF($E$3=\"Female\",B160,IF($E$3=\"Senior Citizen\",B167,B174)))","v":22000},0]
[{"$f":"B153+1","v":22001},30000,0.2,{"$f":"B153","v":22000},{"$f":"(B154-B153)*C154","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O153+1","v":22001},30000,0.2]
[{"$f":"B154+1","v":30001},50000,0.3,{"$f":"B154","v":30000},{"$f":"E154+(B155-B154)*C155","v":7600},0,0,{"$f":"IF(I153=C157,E156+ROUND((H153-J153),0)*I153,IF(I153=C156,E155+ROUND((H153-J153)*I153,0),IF(I153=C155,E154+ROUND((H153-J153)*I153,0),IF(I153=C154,E153+ROUND((H153-J153)*I153,0),E152+ROUND((H153-J153)*I153,0)))))","v":522600},{"$f":"MIN(K157:L157)","v":62712},{"$f":"ROUND(SUM(H155+I155)*M153,0)","v":0},{"$f":"SUM(H155:J155)","v":585312},null,null,{"$f":"O154+1","v":30001},50000,0.3]
[{"$f":"B155+1","v":50001},100000,0.4,{"$f":"B155","v":50000},{"$f":"E155+(B156-B155)*C156","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O155+1","v":50001},100000,0.4]
[{"$f":"B156+1","v":100001},null,0.5,100000,{"$f":"IF(J154=0,0,E156)","v":27600},0.12,0,75000,{"$f":"IF(H153>H157,H153-H157,0)","v":1015000},{"$f":"IF(I157>0,ROUND(I157*I153,0),0)","v":507500},{"$f":"I157-J157","v":507500},{"$f":"IF(H155>0,ROUND(H155*L153,0),0)","v":62712},{"$f":"IF(K157>L157,0,L157-K157)","v":0},{"$f":"O156+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H155,IF($E$3=\"Female\",H162,IF($E$3=\"Senior Citizen\",H169,H176)))","v":522600}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I155,IF($E$3=\"Female\",I162,IF($E$3=\"Senior Citizen\",I169,I176)))","v":62712}]
[0,22000,0,0,0,0,0,{"$f":"H153","v":1090000},{"$f":"VLOOKUP(H160,A160:C164,3)","v":0.5},{"$f":"INDEX(D160:D164,MATCH(I160,C160:C164,0))","v":100000},{"$f":"INDEX(E160:E164,MATCH(I160,C160:C164,0))","v":27600},{"$f":"IF(H160>H164,VLOOKUP(H160,A160:F164,6),0)","v":0.12},{"$f":"VLOOKUP(H160,A160:G164,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J155,IF($E$3=\"Female\",J162,IF($E$3=\"Senior Citizen\",J169,J176)))","v":0}]
[{"$f":"B160+1","v":22001},30000,0.2,{"$f":"B160","v":22000},{"$f":"(B161-B160)*C161","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K155,IF($E$3=\"Female\",K162,IF($E$3=\"Senior Citizen\",K169,K176)))","v":585312}]
[{"$f":"B161+1","v":30001},50000,0.3,{"$f":"B161","v":30000},{"$f":"E161+(B162-B161)*C162","v":7600},0,0,{"$f":"IF(I160=C164,E163+ROUND((H160-J160),0)*I160,IF(I160=C163,E162+ROUND((H160-J160)*I160,0),IF(I160=C162,E161+ROUND((H160-J160)*I160,0),IF(I160=C161,E160+ROUND((H160-J160)*I160,0),E159+ROUND((H160-J160)*I160,0)))))","v":522600},{"$f":"MIN(K164:L164)","v":62712},{"$f":"ROUND(SUM(H162+I162)*M160,0)","v":0},{"$f":"SUM(H162:J162)","v":585312},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A152,IF($E$3=\"Female\",A159,IF($E$3=\"Senior Citizen\",A166,A173)))","v":"Not defined"}]
[{"$f":"B162+1","v":50001},100000,0.4,{"$f":"B162","v":50000},{"$f":"E162+(B163-B162)*C163","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M157,IF($E$3=\"Female\",M164,IF($E$3=\"Senior Citizen\",M171,M178)))","v":0}]
[{"$f":"B163+1","v":100001},null,0.5,100000,{"$f":"IF(J161=0,0,E163)","v":27600},0.12,0,{"$f":"H157","v":75000},{"$f":"IF(H160>H164,H160-H164,0)","v":1015000},{"$f":"IF(I164>0,ROUND(I164*I160,0),0)","v":507500},{"$f":"I164-J164","v":507500},{"$f":"IF(H162>0,ROUND(H162*L160,0),0)","v":62712},{"$f":"IF(K164>L164,0,L164-K164)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K155,IF($E$3=\"Female\",K162,IF($E$3=\"Senior Citizen\",K169,K176)))","v":585312}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H153","v":1090000},{"$f":"VLOOKUP(H167,A167:C171,3)","v":0.5},{"$f":"INDEX(D167:D171,MATCH(I167,C167:C171,0))","v":100000},{"$f":"INDEX(E167:E171,MATCH(I167,C167:C171,0))","v":27600},{"$f":"IF(H167>H171,VLOOKUP(H167,A167:F171,6),0)","v":0.12},{"$f":"VLOOKUP(H167,A167:G171,7)","v":0}]
[{"$f":"B167+1","v":22001},30000,0.2,{"$f":"B167","v":22000},{"$f":"(B168-B167)*C168","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B168+1","v":30001},50000,0.3,{"$f":"B168","v":30000},{"$f":"E168+(B169-B168)*C169","v":7600},0,0,{"$f":"IF(I167=C171,E170+ROUND((H167-J167),0)*I167,IF(I167=C170,E169+ROUND((H167-J167)*I167,0),IF(I167=C169,E168+ROUND((H167-J167)*I167,0),IF(I167=C168,E167+ROUND((H167-J167)*I167,0),E166+ROUND((H167-J167)*I167,0)))))","v":522600},{"$f":"MIN(K171:L171)","v":62712},{"$f":"ROUND(SUM(H169+I169)*M167,0)","v":0},{"$f":"SUM(H169:J169)","v":585312}]
[{"$f":"B169+1","v":50001},100000,0.4,{"$f":"B169","v":50000},{"$f":"E169+(B170-B169)*C170","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B170+1","v":100001},null,0.5,100000,{"$f":"IF(J168=0,0,E170)","v":27600},0.12,0,{"$f":"H164","v":75000},{"$f":"IF(H167>H171,H167-H171,0)","v":1015000},{"$f":"IF(I171>0,ROUND(I171*I167,0),0)","v":507500},{"$f":"I171-J171","v":507500},{"$f":"IF(H169>0,ROUND(H169*L167,0),0)","v":62712},{"$f":"IF(K171>L171,0,L171-K171)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H153","v":1090000},{"$f":"VLOOKUP(H174,A174:C178,3)","v":0.5},{"$f":"INDEX(D174:D178,MATCH(I174,C174:C178,0))","v":100000},{"$f":"INDEX(E174:E178,MATCH(I174,C174:C178,0))","v":27600},{"$f":"IF(H174>H178,VLOOKUP(H174,A174:F178,6),0)","v":0.12},{"$f":"VLOOKUP(H174,A174:G178,7)","v":0}]
[{"$f":"B174+1","v":22001},30000,0.2,{"$f":"B174","v":22000},{"$f":"(B175-B174)*C175","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B175+1","v":30001},50000,0.3,{"$f":"B175","v":30000},{"$f":"E175+(B176-B175)*C176","v":7600},0,0,{"$f":"IF(I174=C178,E177+ROUND((H174-J174),0)*I174,IF(I174=C177,E176+ROUND((H174-J174)*I174,0),IF(I174=C176,E175+ROUND((H174-J174)*I174,0),IF(I174=C175,E174+ROUND((H174-J174)*I174,0),E173+ROUND((H174-J174)*I174,0)))))","v":522600},{"$f":"MIN(K178:L178)","v":62712},{"$f":"ROUND(SUM(H176+I176)*M174,0)","v":0},{"$f":"SUM(H176:J176)","v":585312}]
[{"$f":"B176+1","v":50001},100000,0.4,{"$f":"B176","v":50000},{"$f":"E176+(B177-B176)*C177","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B177+1","v":100001},null,0.5,100000,{"$f":"IF(J175=0,0,E177)","v":27600},0.12,0,{"$f":"H171","v":75000},{"$f":"IF(H174>H178,H174-H178,0)","v":1015000},{"$f":"IF(I178>0,ROUND(I178*I174,0),0)","v":507500},{"$f":"I178-J178","v":507500},{"$f":"IF(H176>0,ROUND(H176*L174,0),0)","v":62712},{"$f":"IF(K178>L178,0,L178-K178)","v":0}]
[null,null,1991,{"$f":"C179+1","v":1992},null,"1991-92"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C179","v":1991},{"$f":"D179","v":1992}]
[0,22000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H182,A182:C186,3)","v":0.5},{"$f":"INDEX(D182:D186,MATCH(I182,C182:C186,0))","v":100000},{"$f":"INDEX(E182:E186,MATCH(I182,C182:C186,0))","v":27600},{"$f":"IF(H182>H186,VLOOKUP(H182,A182:F186,6),0)","v":0.12},{"$f":"VLOOKUP(H182,A182:G186,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B182,IF($E$3=\"Female\",B189,IF($E$3=\"Senior Citizen\",B196,B203)))","v":22000},0]
[{"$f":"B182+1","v":22001},30000,0.2,{"$f":"B182","v":22000},{"$f":"(B183-B182)*C183","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O182+1","v":22001},30000,0.2]
[{"$f":"B183+1","v":30001},50000,0.3,{"$f":"B183","v":30000},{"$f":"E183+(B184-B183)*C184","v":7600},0,0,{"$f":"IF(I182=C186,E185+ROUND((H182-J182),0)*I182,IF(I182=C185,E184+ROUND((H182-J182)*I182,0),IF(I182=C184,E183+ROUND((H182-J182)*I182,0),IF(I182=C183,E182+ROUND((H182-J182)*I182,0),E181+ROUND((H182-J182)*I182,0)))))","v":522600},{"$f":"MIN(K186:L186)","v":62712},{"$f":"ROUND(SUM(H184+I184)*M182,0)","v":0},{"$f":"SUM(H184:J184)","v":585312},null,null,{"$f":"O183+1","v":30001},50000,0.3]
[{"$f":"B184+1","v":50001},100000,0.4,{"$f":"B184","v":50000},{"$f":"E184+(B185-B184)*C185","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O184+1","v":50001},100000,0.4]
[{"$f":"B185+1","v":100001},null,0.5,100000,{"$f":"IF(J183=0,0,E185)","v":27600},0.12,0,100000,{"$f":"IF(H182>H186,H182-H186,0)","v":990000},{"$f":"IF(I186>0,ROUND(I186*I182,0),0)","v":495000},{"$f":"I186-J186","v":495000},{"$f":"IF(H184>0,ROUND(H184*L182,0),0)","v":62712},{"$f":"IF(K186>L186,0,L186-K186)","v":0},{"$f":"O185+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H184,IF($E$3=\"Female\",H191,IF($E$3=\"Senior Citizen\",H198,H205)))","v":522600}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I184,IF($E$3=\"Female\",I191,IF($E$3=\"Senior Citizen\",I198,I205)))","v":62712}]
[0,22000,0,0,0,0,0,{"$f":"H182","v":1090000},{"$f":"VLOOKUP(H189,A189:C193,3)","v":0.5},{"$f":"INDEX(D189:D193,MATCH(I189,C189:C193,0))","v":100000},{"$f":"INDEX(E189:E193,MATCH(I189,C189:C193,0))","v":27600},{"$f":"IF(H189>H193,VLOOKUP(H189,A189:F193,6),0)","v":0.12},{"$f":"VLOOKUP(H189,A189:G193,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J184,IF($E$3=\"Female\",J191,IF($E$3=\"Senior Citizen\",J198,J205)))","v":0}]
[{"$f":"B189+1","v":22001},30000,0.2,{"$f":"B189","v":22000},{"$f":"(B190-B189)*C190","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K184,IF($E$3=\"Female\",K191,IF($E$3=\"Senior Citizen\",K198,K205)))","v":585312}]
[{"$f":"B190+1","v":30001},50000,0.3,{"$f":"B190","v":30000},{"$f":"E190+(B191-B190)*C191","v":7600},0,0,{"$f":"IF(I189=C193,E192+ROUND((H189-J189),0)*I189,IF(I189=C192,E191+ROUND((H189-J189)*I189,0),IF(I189=C191,E190+ROUND((H189-J189)*I189,0),IF(I189=C190,E189+ROUND((H189-J189)*I189,0),E188+ROUND((H189-J189)*I189,0)))))","v":522600},{"$f":"MIN(K193:L193)","v":62712},{"$f":"ROUND(SUM(H191+I191)*M189,0)","v":0},{"$f":"SUM(H191:J191)","v":585312},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A181,IF($E$3=\"Female\",A188,IF($E$3=\"Senior Citizen\",A195,A202)))","v":"Not defined"}]
[{"$f":"B191+1","v":50001},100000,0.4,{"$f":"B191","v":50000},{"$f":"E191+(B192-B191)*C192","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M186,IF($E$3=\"Female\",M193,IF($E$3=\"Senior Citizen\",M200,M207)))","v":0}]
[{"$f":"B192+1","v":100001},null,0.5,100000,{"$f":"IF(J190=0,0,E192)","v":27600},0.12,0,{"$f":"H186","v":100000},{"$f":"IF(H189>H193,H189-H193,0)","v":990000},{"$f":"IF(I193>0,ROUND(I193*I189,0),0)","v":495000},{"$f":"I193-J193","v":495000},{"$f":"IF(H191>0,ROUND(H191*L189,0),0)","v":62712},{"$f":"IF(K193>L193,0,L193-K193)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K184,IF($E$3=\"Female\",K191,IF($E$3=\"Senior Citizen\",K198,K205)))","v":585312}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H182","v":1090000},{"$f":"VLOOKUP(H196,A196:C200,3)","v":0.5},{"$f":"INDEX(D196:D200,MATCH(I196,C196:C200,0))","v":100000},{"$f":"INDEX(E196:E200,MATCH(I196,C196:C200,0))","v":27600},{"$f":"IF(H196>H200,VLOOKUP(H196,A196:F200,6),0)","v":0.12},{"$f":"VLOOKUP(H196,A196:G200,7)","v":0}]
[{"$f":"B196+1","v":22001},30000,0.2,{"$f":"B196","v":22000},{"$f":"(B197-B196)*C197","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B197+1","v":30001},50000,0.3,{"$f":"B197","v":30000},{"$f":"E197+(B198-B197)*C198","v":7600},0,0,{"$f":"IF(I196=C200,E199+ROUND((H196-J196),0)*I196,IF(I196=C199,E198+ROUND((H196-J196)*I196,0),IF(I196=C198,E197+ROUND((H196-J196)*I196,0),IF(I196=C197,E196+ROUND((H196-J196)*I196,0),E195+ROUND((H196-J196)*I196,0)))))","v":522600},{"$f":"MIN(K200:L200)","v":62712},{"$f":"ROUND(SUM(H198+I198)*M196,0)","v":0},{"$f":"SUM(H198:J198)","v":585312}]
[{"$f":"B198+1","v":50001},100000,0.4,{"$f":"B198","v":50000},{"$f":"E198+(B199-B198)*C199","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B199+1","v":100001},null,0.5,100000,{"$f":"IF(J197=0,0,E199)","v":27600},0.12,0,{"$f":"H193","v":100000},{"$f":"IF(H196>H200,H196-H200,0)","v":990000},{"$f":"IF(I200>0,ROUND(I200*I196,0),0)","v":495000},{"$f":"I200-J200","v":495000},{"$f":"IF(H198>0,ROUND(H198*L196,0),0)","v":62712},{"$f":"IF(K200>L200,0,L200-K200)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H182","v":1090000},{"$f":"VLOOKUP(H203,A203:C207,3)","v":0.5},{"$f":"INDEX(D203:D207,MATCH(I203,C203:C207,0))","v":100000},{"$f":"INDEX(E203:E207,MATCH(I203,C203:C207,0))","v":27600},{"$f":"IF(H203>H207,VLOOKUP(H203,A203:F207,6),0)","v":0.12},{"$f":"VLOOKUP(H203,A203:G207,7)","v":0}]
[{"$f":"B203+1","v":22001},30000,0.2,{"$f":"B203","v":22000},{"$f":"(B204-B203)*C204","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B204+1","v":30001},50000,0.3,{"$f":"B204","v":30000},{"$f":"E204+(B205-B204)*C205","v":7600},0,0,{"$f":"IF(I203=C207,E206+ROUND((H203-J203),0)*I203,IF(I203=C206,E205+ROUND((H203-J203)*I203,0),IF(I203=C205,E204+ROUND((H203-J203)*I203,0),IF(I203=C204,E203+ROUND((H203-J203)*I203,0),E202+ROUND((H203-J203)*I203,0)))))","v":522600},{"$f":"MIN(K207:L207)","v":62712},{"$f":"ROUND(SUM(H205+I205)*M203,0)","v":0},{"$f":"SUM(H205:J205)","v":585312}]
[{"$f":"B205+1","v":50001},100000,0.4,{"$f":"B205","v":50000},{"$f":"E205+(B206-B205)*C206","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B206+1","v":100001},null,0.5,100000,{"$f":"IF(J204=0,0,E206)","v":27600},0.12,0,{"$f":"H200","v":100000},{"$f":"IF(H203>H207,H203-H207,0)","v":990000},{"$f":"IF(I207>0,ROUND(I207*I203,0),0)","v":495000},{"$f":"I207-J207","v":495000},{"$f":"IF(H205>0,ROUND(H205*L203,0),0)","v":62712},{"$f":"IF(K207>L207,0,L207-K207)","v":0}]
[null,null,1992,{"$f":"C208+1","v":1993},null,"1992-93"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C208","v":1992},{"$f":"D208","v":1993}]
[0,28000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H211,A211:C215,3)","v":0.4},{"$f":"INDEX(D211:D215,MATCH(I211,C211:C215,0))","v":100000},{"$f":"INDEX(E211:E215,MATCH(I211,C211:C215,0))","v":19400},{"$f":"IF(H211>H215,VLOOKUP(H211,A211:F215,6),0)","v":0.12},{"$f":"VLOOKUP(H211,A211:G215,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B211,IF($E$3=\"Female\",B218,IF($E$3=\"Senior Citizen\",B225,B232)))","v":28000},0]
[{"$f":"B211+1","v":28001},50000,0.2,{"$f":"B211","v":28000},{"$f":"(B212-B211)*C212","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O211+1","v":28001},50000,0.2]
[{"$f":"B212+1","v":50001},100000,0.3,{"$f":"B212","v":50000},{"$f":"E212+(B213-B212)*C213","v":19400},0,0,{"$f":"IF(I211=C215,E214+ROUND((H211-J211),0)*I211,IF(I211=C214,E213+ROUND((H211-J211)*I211,0),IF(I211=C213,E212+ROUND((H211-J211)*I211,0),IF(I211=C212,E211+ROUND((H211-J211)*I211,0),E210+ROUND((H211-J211)*I211,0)))))","v":415400},{"$f":"MIN(K215:L215)","v":49848},{"$f":"ROUND(SUM(H213+I213)*M211,0)","v":0},{"$f":"SUM(H213:J213)","v":465248},null,null,{"$f":"O212+1","v":50001},100000,0.3]
[{"$f":"B213+1","v":100001},null,0.4,{"$f":"B213","v":100000},{"$f":"IF(J211=0,0,E213)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O213+1","v":100001},0,0.4]
["Surcharge Limit",null,null,100000,null,0.12,0,100000,{"$f":"IF(H211>H215,H211-H215,0)","v":990000},{"$f":"IF(I215>0,ROUND(I215*I211,0),0)","v":396000},{"$f":"I215-J215","v":594000},{"$f":"IF(H213>0,ROUND(H213*L211,0),0)","v":49848},{"$f":"IF(K215>L215,0,L215-K215)","v":0},{"$f":"O214+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H213,IF($E$3=\"Female\",H220,IF($E$3=\"Senior Citizen\",H227,H234)))","v":415400}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I213,IF($E$3=\"Female\",I220,IF($E$3=\"Senior Citizen\",I227,I234)))","v":49848}]
[0,28000,0,0,0,0,0,{"$f":"H211","v":1090000},{"$f":"VLOOKUP(H218,A218:C222,3)","v":0.4},{"$f":"INDEX(D218:D222,MATCH(I218,C218:C222,0))","v":100000},{"$f":"INDEX(E218:E222,MATCH(I218,C218:C222,0))","v":19400},{"$f":"IF(H218>H222,VLOOKUP(H218,A218:F222,6),0)","v":0.12},{"$f":"VLOOKUP(H218,A218:G222,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J213,IF($E$3=\"Female\",J220,IF($E$3=\"Senior Citizen\",J227,J234)))","v":0}]
[{"$f":"B218+1","v":28001},50000,0.2,{"$f":"B218","v":28000},{"$f":"(B219-B218)*C219","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K213,IF($E$3=\"Female\",K220,IF($E$3=\"Senior Citizen\",K227,K234)))","v":465248}]
[{"$f":"B219+1","v":50001},100000,0.3,{"$f":"B219","v":50000},{"$f":"E219+(B220-B219)*C220","v":19400},0,0,{"$f":"IF(I218=C222,E221+ROUND((H218-J218),0)*I218,IF(I218=C221,E220+ROUND((H218-J218)*I218,0),IF(I218=C220,E219+ROUND((H218-J218)*I218,0),IF(I218=C219,E218+ROUND((H218-J218)*I218,0),E217+ROUND((H218-J218)*I218,0)))))","v":415400},{"$f":"MIN(K222:L222)","v":49848},{"$f":"ROUND(SUM(H220+I220)*M218,0)","v":0},{"$f":"SUM(H220:J220)","v":465248},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A210,IF($E$3=\"Female\",A217,IF($E$3=\"Senior Citizen\",A224,A231)))","v":"Not defined"}]
[{"$f":"B220+1","v":100001},null,0.4,{"$f":"B220","v":100000},{"$f":"IF(J218=0,0,E220)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M215,IF($E$3=\"Female\",M222,IF($E$3=\"Senior Citizen\",M229,M236)))","v":0}]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H215","v":100000},{"$f":"IF(H218>H222,H218-H222,0)","v":990000},{"$f":"IF(I222>0,ROUND(I222*I218,0),0)","v":396000},{"$f":"I222-J222","v":594000},{"$f":"IF(H220>0,ROUND(H220*L218,0),0)","v":49848},{"$f":"IF(K222>L222,0,L222-K222)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K213,IF($E$3=\"Female\",K220,IF($E$3=\"Senior Citizen\",K227,K234)))","v":465248}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,28000,0,0,0,0,0,{"$f":"H211","v":1090000},{"$f":"VLOOKUP(H225,A225:C229,3)","v":0.4},{"$f":"INDEX(D225:D229,MATCH(I225,C225:C229,0))","v":100000},{"$f":"INDEX(E225:E229,MATCH(I225,C225:C229,0))","v":19400},{"$f":"IF(H225>H229,VLOOKUP(H225,A225:F229,6),0)","v":0.12},{"$f":"VLOOKUP(H225,A225:G229,7)","v":0}]
[{"$f":"B225+1","v":28001},50000,0.2,{"$f":"B225","v":28000},{"$f":"(B226-B225)*C226","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B226+1","v":50001},100000,0.3,{"$f":"B226","v":50000},{"$f":"E226+(B227-B226)*C227","v":19400},0,0,{"$f":"IF(I225=C229,E228+ROUND((H225-J225),0)*I225,IF(I225=C228,E227+ROUND((H225-J225)*I225,0),IF(I225=C227,E226+ROUND((H225-J225)*I225,0),IF(I225=C226,E225+ROUND((H225-J225)*I225,0),E224+ROUND((H225-J225)*I225,0)))))","v":415400},{"$f":"MIN(K229:L229)","v":49848},{"$f":"ROUND(SUM(H227+I227)*M225,0)","v":0},{"$f":"SUM(H227:J227)","v":465248}]
[{"$f":"B227+1","v":100001},null,0.4,{"$f":"B227","v":100000},{"$f":"IF(J225=0,0,E227)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H222","v":100000},{"$f":"IF(H225>H229,H225-H229,0)","v":990000},{"$f":"IF(I229>0,ROUND(I229*I225,0),0)","v":396000},{"$f":"I229-J229","v":594000},{"$f":"IF(H227>0,ROUND(H227*L225,0),0)","v":49848},{"$f":"IF(K229>L229,0,L229-K229)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,28000,0,0,0,0,0,{"$f":"H211","v":1090000},{"$f":"VLOOKUP(H232,A232:C236,3)","v":0.4},{"$f":"INDEX(D232:D236,MATCH(I232,C232:C236,0))","v":100000},{"$f":"INDEX(E232:E236,MATCH(I232,C232:C236,0))","v":19400},{"$f":"IF(H232>H236,VLOOKUP(H232,A232:F236,6),0)","v":0.12},{"$f":"VLOOKUP(H232,A232:G236,7)","v":0}]
[{"$f":"B232+1","v":28001},50000,0.2,{"$f":"B232","v":28000},{"$f":"(B233-B232)*C233","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B233+1","v":50001},100000,0.3,{"$f":"B233","v":50000},{"$f":"E233+(B234-B233)*C234","v":19400},0,0,{"$f":"IF(I232=C236,E235+ROUND((H232-J232),0)*I232,IF(I232=C235,E234+ROUND((H232-J232)*I232,0),IF(I232=C234,E233+ROUND((H232-J232)*I232,0),IF(I232=C233,E232+ROUND((H232-J232)*I232,0),E231+ROUND((H232-J232)*I232,0)))))","v":415400},{"$f":"MIN(K236:L236)","v":49848},{"$f":"ROUND(SUM(H234+I234)*M232,0)","v":0},{"$f":"SUM(H234:J234)","v":465248}]
[{"$f":"B234+1","v":100001},null,0.4,{"$f":"B234","v":100000},{"$f":"IF(J232=0,0,E234)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H229","v":100000},{"$f":"IF(H232>H236,H232-H236,0)","v":990000},{"$f":"IF(I236>0,ROUND(I236*I232,0),0)","v":396000},{"$f":"I236-J236","v":594000},{"$f":"IF(H234>0,ROUND(H234*L232,0),0)","v":49848},{"$f":"IF(K236>L236,0,L236-K236)","v":0}]
[null,null,1993,{"$f":"C237+1","v":1994},null,"1993-94"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C237","v":1993},{"$f":"D237","v":1994}]
[0,30000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H240,A240:C244,3)","v":0.4},{"$f":"INDEX(D240:D244,MATCH(I240,C240:C244,0))","v":100000},{"$f":"INDEX(E240:E244,MATCH(I240,C240:C244,0))","v":19000},{"$f":"IF(H240>H244,VLOOKUP(H240,A240:F244,6),0)","v":0.12},{"$f":"VLOOKUP(H240,A240:G244,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B240,IF($E$3=\"Female\",B247,IF($E$3=\"Senior Citizen\",B254,B261)))","v":30000},0]
[{"$f":"B240+1","v":30001},50000,0.2,{"$f":"B240","v":30000},{"$f":"(B241-B240)*C241","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O240+1","v":30001},50000,0.2]
[{"$f":"B241+1","v":50001},100000,0.3,{"$f":"B241","v":50000},{"$f":"E241+(B242-B241)*C242","v":19000},0.12,0,{"$f":"IF(I240=C244,E243+ROUND((H240-J240),0)*I240,IF(I240=C243,E242+ROUND((H240-J240)*I240,0),IF(I240=C242,E241+ROUND((H240-J240)*I240,0),IF(I240=C241,E240+ROUND((H240-J240)*I240,0),E239+ROUND((H240-J240)*I240,0)))))","v":415000},{"$f":"MIN(K244:L244)","v":49800},{"$f":"ROUND(SUM(H242+I242)*M240,0)","v":0},{"$f":"SUM(H242:J242)","v":464800},null,null,{"$f":"O241+1","v":50001},100000,0.3]
[{"$f":"B242+1","v":100001},null,0.4,{"$f":"B242","v":100000},{"$f":"IF(J240=0,0,E242)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O242+1","v":100001},0,0.4]
["Surcharge Limit",null,null,100000,null,null,null,100000,{"$f":"IF(H240>H244,H240-H244,0)","v":990000},{"$f":"IF(I244>0,ROUND(I244*I240,0),0)","v":396000},{"$f":"I244-J244","v":594000},{"$f":"IF(H242>0,ROUND(H242*L240,0),0)","v":49800},{"$f":"IF(K244>L244,0,L244-K244)","v":0},{"$f":"O243+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H242,IF($E$3=\"Female\",H249,IF($E$3=\"Senior Citizen\",H256,H263)))","v":415000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I242,IF($E$3=\"Female\",I249,IF($E$3=\"Senior Citizen\",I256,I263)))","v":49800}]
[0,30000,0,0,0,0,0,{"$f":"H240","v":1090000},{"$f":"VLOOKUP(H247,A247:C251,3)","v":0.4},{"$f":"INDEX(D247:D251,MATCH(I247,C247:C251,0))","v":100000},{"$f":"INDEX(E247:E251,MATCH(I247,C247:C251,0))","v":19000},{"$f":"IF(H247>H251,VLOOKUP(H247,A247:F251,6),0)","v":0.12},{"$f":"VLOOKUP(H247,A247:G251,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J242,IF($E$3=\"Female\",J249,IF($E$3=\"Senior Citizen\",J256,J263)))","v":0}]
[{"$f":"B247+1","v":30001},50000,0.2,{"$f":"B247","v":30000},{"$f":"(B248-B247)*C248","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K242,IF($E$3=\"Female\",K249,IF($E$3=\"Senior Citizen\",K256,K263)))","v":464800}]
[{"$f":"B248+1","v":50001},100000,0.3,{"$f":"B248","v":50000},{"$f":"E248+(B249-B248)*C249","v":19000},0.12,0,{"$f":"IF(I247=C251,E250+ROUND((H247-J247),0)*I247,IF(I247=C250,E249+ROUND((H247-J247)*I247,0),IF(I247=C249,E248+ROUND((H247-J247)*I247,0),IF(I247=C248,E247+ROUND((H247-J247)*I247,0),E246+ROUND((H247-J247)*I247,0)))))","v":415000},{"$f":"MIN(K251:L251)","v":49800},{"$f":"ROUND(SUM(H249+I249)*M247,0)","v":0},{"$f":"SUM(H249:J249)","v":464800},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A239,IF($E$3=\"Female\",A246,IF($E$3=\"Senior Citizen\",A253,A260)))","v":"Not defined"}]
[{"$f":"B249+1","v":100001},null,0.4,{"$f":"B249","v":100000},{"$f":"IF(J247=0,0,E249)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M244,IF($E$3=\"Female\",M251,IF($E$3=\"Senior Citizen\",M258,M265)))","v":0}]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H244","v":100000},{"$f":"IF(H247>H251,H247-H251,0)","v":990000},{"$f":"IF(I251>0,ROUND(I251*I247,0),0)","v":396000},{"$f":"I251-J251","v":594000},{"$f":"IF(H249>0,ROUND(H249*L247,0),0)","v":49800},{"$f":"IF(K251>L251,0,L251-K251)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K242,IF($E$3=\"Female\",K249,IF($E$3=\"Senior Citizen\",K256,K263)))","v":464800}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,30000,0,0,0,0,0,{"$f":"H240","v":1090000},{"$f":"VLOOKUP(H254,A254:C258,3)","v":0.4},{"$f":"INDEX(D254:D258,MATCH(I254,C254:C258,0))","v":100000},{"$f":"INDEX(E254:E258,MATCH(I254,C254:C258,0))","v":19000},{"$f":"IF(H254>H258,VLOOKUP(H254,A254:F258,6),0)","v":0.12},{"$f":"VLOOKUP(H254,A254:G258,7)","v":0}]
[{"$f":"B254+1","v":30001},50000,0.2,{"$f":"B254","v":30000},{"$f":"(B255-B254)*C255","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B255+1","v":50001},100000,0.3,{"$f":"B255","v":50000},{"$f":"E255+(B256-B255)*C256","v":19000},0.12,0,{"$f":"IF(I254=C258,E257+ROUND((H254-J254),0)*I254,IF(I254=C257,E256+ROUND((H254-J254)*I254,0),IF(I254=C256,E255+ROUND((H254-J254)*I254,0),IF(I254=C255,E254+ROUND((H254-J254)*I254,0),E253+ROUND((H254-J254)*I254,0)))))","v":415000},{"$f":"MIN(K258:L258)","v":49800},{"$f":"ROUND(SUM(H256+I256)*M254,0)","v":0},{"$f":"SUM(H256:J256)","v":464800}]
[{"$f":"B256+1","v":100001},null,0.4,{"$f":"B256","v":100000},{"$f":"IF(J254=0,0,E256)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H251","v":100000},{"$f":"IF(H254>H258,H254-H258,0)","v":990000},{"$f":"IF(I258>0,ROUND(I258*I254,0),0)","v":396000},{"$f":"I258-J258","v":594000},{"$f":"IF(H256>0,ROUND(H256*L254,0),0)","v":49800},{"$f":"IF(K258>L258,0,L258-K258)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,30000,0,0,0,0,0,{"$f":"H240","v":1090000},{"$f":"VLOOKUP(H261,A261:C265,3)","v":0.4},{"$f":"INDEX(D261:D265,MATCH(I261,C261:C265,0))","v":100000},{"$f":"INDEX(E261:E265,MATCH(I261,C261:C265,0))","v":19000},{"$f":"IF(H261>H265,VLOOKUP(H261,A261:F265,6),0)","v":0.12},{"$f":"VLOOKUP(H261,A261:G265,7)","v":0}]
[{"$f":"B261+1","v":30001},50000,0.2,{"$f":"B261","v":30000},{"$f":"(B262-B261)*C262","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B262+1","v":50001},100000,0.3,{"$f":"B262","v":50000},{"$f":"E262+(B263-B262)*C263","v":19000},0.12,0,{"$f":"IF(I261=C265,E264+ROUND((H261-J261),0)*I261,IF(I261=C264,E263+ROUND((H261-J261)*I261,0),IF(I261=C263,E262+ROUND((H261-J261)*I261,0),IF(I261=C262,E261+ROUND((H261-J261)*I261,0),E260+ROUND((H261-J261)*I261,0)))))","v":415000},{"$f":"MIN(K265:L265)","v":49800},{"$f":"ROUND(SUM(H263+I263)*M261,0)","v":0},{"$f":"SUM(H263:J263)","v":464800}]
[{"$f":"B263+1","v":100001},null,0.4,{"$f":"B263","v":100000},{"$f":"IF(J261=0,0,E263)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H258","v":100000},{"$f":"IF(H261>H265,H261-H265,0)","v":990000},{"$f":"IF(I265>0,ROUND(I265*I261,0),0)","v":396000},{"$f":"I265-J265","v":594000},{"$f":"IF(H263>0,ROUND(H263*L261,0),0)","v":49800},{"$f":"IF(K265>L265,0,L265-K265)","v":0}]
[null,null,1994,{"$f":"C266+1","v":1995},null,"1994-95"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C266","v":1994},{"$f":"D266","v":1995}]
[0,35000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H269,A269:C273,3)","v":0.4},{"$f":"INDEX(D269:D273,MATCH(I269,C269:C273,0))","v":120000},{"$f":"INDEX(E269:E273,MATCH(I269,C269:C273,0))","v":23000},{"$f":"IF(H269>H273,VLOOKUP(H269,A269:F273,6),0)","v":0},{"$f":"VLOOKUP(H269,A269:G273,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B269,IF($E$3=\"Female\",B276,IF($E$3=\"Senior Citizen\",B283,B290)))","v":35000},0]
[{"$f":"B269+1","v":35001},60000,0.2,{"$f":"B269","v":35000},{"$f":"(B270-B269)*C270","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O269+1","v":35001},60000,0.2]
[{"$f":"B270+1","v":60001},120000,0.3,{"$f":"B270","v":60000},{"$f":"E270+(B271-B270)*C271","v":23000},0,0,{"$f":"IF(I269=C273,E272+ROUND((H269-J269),0)*I269,IF(I269=C272,E271+ROUND((H269-J269)*I269,0),IF(I269=C271,E270+ROUND((H269-J269)*I269,0),IF(I269=C270,E269+ROUND((H269-J269)*I269,0),E268+ROUND((H269-J269)*I269,0)))))","v":411000},{"$f":"MIN(K273:L273)","v":0},{"$f":"ROUND(SUM(H271+I271)*M269,0)","v":0},{"$f":"SUM(H271:J271)","v":411000},null,null,{"$f":"O270+1","v":60001},120000,0.3]
[{"$f":"B271+1","v":120001},null,0.4,{"$f":"B271","v":120000},{"$f":"IF(J269=0,0,E271)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O271+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H269>H273,H269-H273,0)","v":1090000},{"$f":"IF(I273>0,ROUND(I273*I269,0),0)","v":436000},{"$f":"I273-J273","v":654000},{"$f":"IF(H271>0,ROUND(H271*L269,0),0)","v":0},{"$f":"IF(K273>L273,0,L273-K273)","v":0},{"$f":"O272+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H271,IF($E$3=\"Female\",H278,IF($E$3=\"Senior Citizen\",H285,H292)))","v":411000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I271,IF($E$3=\"Female\",I278,IF($E$3=\"Senior Citizen\",I285,I292)))","v":0}]
[0,35000,0,0,0,0,0,{"$f":"H269","v":1090000},{"$f":"VLOOKUP(H276,A276:C280,3)","v":0.4},{"$f":"INDEX(D276:D280,MATCH(I276,C276:C280,0))","v":120000},{"$f":"INDEX(E276:E280,MATCH(I276,C276:C280,0))","v":23000},{"$f":"IF(H276>H280,VLOOKUP(H276,A276:F280,6),0)","v":0},{"$f":"VLOOKUP(H276,A276:G280,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J271,IF($E$3=\"Female\",J278,IF($E$3=\"Senior Citizen\",J285,J292)))","v":0}]
[{"$f":"B276+1","v":35001},60000,0.2,{"$f":"B276","v":35000},{"$f":"(B277-B276)*C277","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K271,IF($E$3=\"Female\",K278,IF($E$3=\"Senior Citizen\",K285,K292)))","v":411000}]
[{"$f":"B277+1","v":60001},120000,0.3,{"$f":"B277","v":60000},{"$f":"E277+(B278-B277)*C278","v":23000},0,0,{"$f":"IF(I276=C280,E279+ROUND((H276-J276),0)*I276,IF(I276=C279,E278+ROUND((H276-J276)*I276,0),IF(I276=C278,E277+ROUND((H276-J276)*I276,0),IF(I276=C277,E276+ROUND((H276-J276)*I276,0),E275+ROUND((H276-J276)*I276,0)))))","v":411000},{"$f":"MIN(K280:L280)","v":0},{"$f":"ROUND(SUM(H278+I278)*M276,0)","v":0},{"$f":"SUM(H278:J278)","v":411000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A268,IF($E$3=\"Female\",A275,IF($E$3=\"Senior Citizen\",A282,A289)))","v":"Not defined"}]
[{"$f":"B278+1","v":120001},null,0.4,{"$f":"B278","v":120000},{"$f":"IF(J276=0,0,E278)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M273,IF($E$3=\"Female\",M280,IF($E$3=\"Senior Citizen\",M287,M294)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H273","v":0},{"$f":"IF(H276>H280,H276-H280,0)","v":1090000},{"$f":"IF(I280>0,ROUND(I280*I276,0),0)","v":436000},{"$f":"I280-J280","v":654000},{"$f":"IF(H278>0,ROUND(H278*L276,0),0)","v":0},{"$f":"IF(K280>L280,0,L280-K280)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K271,IF($E$3=\"Female\",K278,IF($E$3=\"Senior Citizen\",K285,K292)))","v":411000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,35000,0,0,0,0,0,{"$f":"H269","v":1090000},{"$f":"VLOOKUP(H283,A283:C287,3)","v":0.4},{"$f":"INDEX(D283:D287,MATCH(I283,C283:C287,0))","v":120000},{"$f":"INDEX(E283:E287,MATCH(I283,C283:C287,0))","v":23000},{"$f":"IF(H283>H287,VLOOKUP(H283,A283:F287,6),0)","v":0},{"$f":"VLOOKUP(H283,A283:G287,7)","v":0}]
[{"$f":"B283+1","v":35001},60000,0.2,{"$f":"B283","v":35000},{"$f":"(B284-B283)*C284","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B284+1","v":60001},120000,0.3,{"$f":"B284","v":60000},{"$f":"E284+(B285-B284)*C285","v":23000},0,0,{"$f":"IF(I283=C287,E286+ROUND((H283-J283),0)*I283,IF(I283=C286,E285+ROUND((H283-J283)*I283,0),IF(I283=C285,E284+ROUND((H283-J283)*I283,0),IF(I283=C284,E283+ROUND((H283-J283)*I283,0),E282+ROUND((H283-J283)*I283,0)))))","v":411000},{"$f":"MIN(K287:L287)","v":0},{"$f":"ROUND(SUM(H285+I285)*M283,0)","v":0},{"$f":"SUM(H285:J285)","v":411000}]
[{"$f":"B285+1","v":120001},null,0.4,{"$f":"B285","v":120000},{"$f":"IF(J283=0,0,E285)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H280","v":0},{"$f":"IF(H283>H287,H283-H287,0)","v":1090000},{"$f":"IF(I287>0,ROUND(I287*I283,0),0)","v":436000},{"$f":"I287-J287","v":654000},{"$f":"IF(H285>0,ROUND(H285*L283,0),0)","v":0},{"$f":"IF(K287>L287,0,L287-K287)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,35000,0,0,0,0,0,{"$f":"H269","v":1090000},{"$f":"VLOOKUP(H290,A290:C294,3)","v":0.4},{"$f":"INDEX(D290:D294,MATCH(I290,C290:C294,0))","v":120000},{"$f":"INDEX(E290:E294,MATCH(I290,C290:C294,0))","v":23000},{"$f":"IF(H290>H294,VLOOKUP(H290,A290:F294,6),0)","v":0},{"$f":"VLOOKUP(H290,A290:G294,7)","v":0}]
[{"$f":"B290+1","v":35001},60000,0.2,{"$f":"B290","v":35000},{"$f":"(B291-B290)*C291","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B291+1","v":60001},120000,0.3,{"$f":"B291","v":60000},{"$f":"E291+(B292-B291)*C292","v":23000},0,0,{"$f":"IF(I290=C294,E293+ROUND((H290-J290),0)*I290,IF(I290=C293,E292+ROUND((H290-J290)*I290,0),IF(I290=C292,E291+ROUND((H290-J290)*I290,0),IF(I290=C291,E290+ROUND((H290-J290)*I290,0),E289+ROUND((H290-J290)*I290,0)))))","v":411000},{"$f":"MIN(K294:L294)","v":0},{"$f":"ROUND(SUM(H292+I292)*M290,0)","v":0},{"$f":"SUM(H292:J292)","v":411000}]
[{"$f":"B292+1","v":120001},null,0.4,{"$f":"B292","v":120000},{"$f":"IF(J290=0,0,E292)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H287","v":0},{"$f":"IF(H290>H294,H290-H294,0)","v":1090000},{"$f":"IF(I294>0,ROUND(I294*I290,0),0)","v":436000},{"$f":"I294-J294","v":654000},{"$f":"IF(H292>0,ROUND(H292*L290,0),0)","v":0},{"$f":"IF(K294>L294,0,L294-K294)","v":0}]
[null,null,1995,{"$f":"C295+1","v":1996},null,"1995-96"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C295","v":1995},{"$f":"D295","v":1996}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H298,A298:C302,3)","v":0.4},{"$f":"INDEX(D298:D302,MATCH(I298,C298:C302,0))","v":120000},{"$f":"INDEX(E298:E302,MATCH(I298,C298:C302,0))","v":22000},{"$f":"IF(H298>H302,VLOOKUP(H298,A298:F302,6),0)","v":0},{"$f":"VLOOKUP(H298,A298:G302,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B298,IF($E$3=\"Female\",B305,IF($E$3=\"Senior Citizen\",B312,B319)))","v":40000},0]
[{"$f":"B298+1","v":40001},60000,0.2,{"$f":"B298","v":40000},{"$f":"(B299-B298)*C299","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O298+1","v":40001},60000,0.2]
[{"$f":"B299+1","v":60001},120000,0.3,{"$f":"B299","v":60000},{"$f":"E299+(B300-B299)*C300","v":22000},0,0,{"$f":"IF(I298=C302,E301+ROUND((H298-J298),0)*I298,IF(I298=C301,E300+ROUND((H298-J298)*I298,0),IF(I298=C300,E299+ROUND((H298-J298)*I298,0),IF(I298=C299,E298+ROUND((H298-J298)*I298,0),E297+ROUND((H298-J298)*I298,0)))))","v":410000},{"$f":"MIN(K302:L302)","v":0},{"$f":"ROUND(SUM(H300+I300)*M298,0)","v":0},{"$f":"SUM(H300:J300)","v":410000},null,null,{"$f":"O299+1","v":60001},120000,0.3]
[{"$f":"B300+1","v":120001},null,0.4,{"$f":"B300","v":120000},{"$f":"IF(J298=0,0,E300)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O300+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H298>H302,H298-H302,0)","v":1090000},{"$f":"IF(I302>0,ROUND(I302*I298,0),0)","v":436000},{"$f":"I302-J302","v":654000},{"$f":"IF(H300>0,ROUND(H300*L298,0),0)","v":0},{"$f":"IF(K302>L302,0,L302-K302)","v":0},{"$f":"O301+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H300,IF($E$3=\"Female\",H307,IF($E$3=\"Senior Citizen\",H314,H321)))","v":410000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I300,IF($E$3=\"Female\",I307,IF($E$3=\"Senior Citizen\",I314,I321)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H298","v":1090000},{"$f":"VLOOKUP(H305,A305:C309,3)","v":0.4},{"$f":"INDEX(D305:D309,MATCH(I305,C305:C309,0))","v":120000},{"$f":"INDEX(E305:E309,MATCH(I305,C305:C309,0))","v":22000},{"$f":"IF(H305>H309,VLOOKUP(H305,A305:F309,6),0)","v":0},{"$f":"VLOOKUP(H305,A305:G309,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J300,IF($E$3=\"Female\",J307,IF($E$3=\"Senior Citizen\",J314,J321)))","v":0}]
[{"$f":"B305+1","v":40001},60000,0.2,{"$f":"B305","v":40000},{"$f":"(B306-B305)*C306","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K300,IF($E$3=\"Female\",K307,IF($E$3=\"Senior Citizen\",K314,K321)))","v":410000}]
[{"$f":"B306+1","v":60001},120000,0.3,{"$f":"B306","v":60000},{"$f":"E306+(B307-B306)*C307","v":22000},0,0,{"$f":"IF(I305=C309,E308+ROUND((H305-J305),0)*I305,IF(I305=C308,E307+ROUND((H305-J305)*I305,0),IF(I305=C307,E306+ROUND((H305-J305)*I305,0),IF(I305=C306,E305+ROUND((H305-J305)*I305,0),E304+ROUND((H305-J305)*I305,0)))))","v":410000},{"$f":"MIN(K309:L309)","v":0},{"$f":"ROUND(SUM(H307+I307)*M305,0)","v":0},{"$f":"SUM(H307:J307)","v":410000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A297,IF($E$3=\"Female\",A304,IF($E$3=\"Senior Citizen\",A311,A318)))","v":"Not defined"}]
[{"$f":"B307+1","v":120001},null,0.4,{"$f":"B307","v":120000},{"$f":"IF(J305=0,0,E307)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M302,IF($E$3=\"Female\",M309,IF($E$3=\"Senior Citizen\",M316,M323)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H302","v":0},{"$f":"IF(H305>H309,H305-H309,0)","v":1090000},{"$f":"IF(I309>0,ROUND(I309*I305,0),0)","v":436000},{"$f":"I309-J309","v":654000},{"$f":"IF(H307>0,ROUND(H307*L305,0),0)","v":0},{"$f":"IF(K309>L309,0,L309-K309)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K300,IF($E$3=\"Female\",K307,IF($E$3=\"Senior Citizen\",K314,K321)))","v":410000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H298","v":1090000},{"$f":"VLOOKUP(H312,A312:C316,3)","v":0.4},{"$f":"INDEX(D312:D316,MATCH(I312,C312:C316,0))","v":120000},{"$f":"INDEX(E312:E316,MATCH(I312,C312:C316,0))","v":22000},{"$f":"IF(H312>H316,VLOOKUP(H312,A312:F316,6),0)","v":0},{"$f":"VLOOKUP(H312,A312:G316,7)","v":0}]
[{"$f":"B312+1","v":40001},60000,0.2,{"$f":"B312","v":40000},{"$f":"(B313-B312)*C313","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B313+1","v":60001},120000,0.3,{"$f":"B313","v":60000},{"$f":"E313+(B314-B313)*C314","v":22000},0,0,{"$f":"IF(I312=C316,E315+ROUND((H312-J312),0)*I312,IF(I312=C315,E314+ROUND((H312-J312)*I312,0),IF(I312=C314,E313+ROUND((H312-J312)*I312,0),IF(I312=C313,E312+ROUND((H312-J312)*I312,0),E311+ROUND((H312-J312)*I312,0)))))","v":410000},{"$f":"MIN(K316:L316)","v":0},{"$f":"ROUND(SUM(H314+I314)*M312,0)","v":0},{"$f":"SUM(H314:J314)","v":410000}]
[{"$f":"B314+1","v":120001},null,0.4,{"$f":"B314","v":120000},{"$f":"IF(J312=0,0,E314)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H309","v":0},{"$f":"IF(H312>H316,H312-H316,0)","v":1090000},{"$f":"IF(I316>0,ROUND(I316*I312,0),0)","v":436000},{"$f":"I316-J316","v":654000},{"$f":"IF(H314>0,ROUND(H314*L312,0),0)","v":0},{"$f":"IF(K316>L316,0,L316-K316)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H298","v":1090000},{"$f":"VLOOKUP(H319,A319:C323,3)","v":0.4},{"$f":"INDEX(D319:D323,MATCH(I319,C319:C323,0))","v":120000},{"$f":"INDEX(E319:E323,MATCH(I319,C319:C323,0))","v":22000},{"$f":"IF(H319>H323,VLOOKUP(H319,A319:F323,6),0)","v":0},{"$f":"VLOOKUP(H319,A319:G323,7)","v":0}]
[{"$f":"B319+1","v":40001},60000,0.2,{"$f":"B319","v":40000},{"$f":"(B320-B319)*C320","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B320+1","v":60001},120000,0.3,{"$f":"B320","v":60000},{"$f":"E320+(B321-B320)*C321","v":22000},0,0,{"$f":"IF(I319=C323,E322+ROUND((H319-J319),0)*I319,IF(I319=C322,E321+ROUND((H319-J319)*I319,0),IF(I319=C321,E320+ROUND((H319-J319)*I319,0),IF(I319=C320,E319+ROUND((H319-J319)*I319,0),E318+ROUND((H319-J319)*I319,0)))))","v":410000},{"$f":"MIN(K323:L323)","v":0},{"$f":"ROUND(SUM(H321+I321)*M319,0)","v":0},{"$f":"SUM(H321:J321)","v":410000}]
[{"$f":"B321+1","v":120001},null,0.4,{"$f":"B321","v":120000},{"$f":"IF(J319=0,0,E321)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H316","v":0},{"$f":"IF(H319>H323,H319-H323,0)","v":1090000},{"$f":"IF(I323>0,ROUND(I323*I319,0),0)","v":436000},{"$f":"I323-J323","v":654000},{"$f":"IF(H321>0,ROUND(H321*L319,0),0)","v":0},{"$f":"IF(K323>L323,0,L323-K323)","v":0}]
[null,null,1996,{"$f":"C324+1","v":1997},null,"1996-97"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C324","v":1996},{"$f":"D324","v":1997}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H327,A327:C331,3)","v":0.4},{"$f":"INDEX(D327:D331,MATCH(I327,C327:C331,0))","v":120000},{"$f":"INDEX(E327:E331,MATCH(I327,C327:C331,0))","v":21000},{"$f":"IF(H327>H331,VLOOKUP(H327,A327:F331,6),0)","v":0},{"$f":"VLOOKUP(H327,A327:G331,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B327,IF($E$3=\"Female\",B334,IF($E$3=\"Senior Citizen\",B341,B348)))","v":40000},0]
[{"$f":"B327+1","v":40001},60000,0.15,{"$f":"B327","v":40000},{"$f":"(B328-B327)*C328","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O327+1","v":40001},60000,0.15]
[{"$f":"B328+1","v":60001},120000,0.3,{"$f":"B328","v":60000},{"$f":"E328+(B329-B328)*C329","v":21000},0,0,{"$f":"IF(I327=C331,E330+ROUND((H327-J327),0)*I327,IF(I327=C330,E329+ROUND((H327-J327)*I327,0),IF(I327=C329,E328+ROUND((H327-J327)*I327,0),IF(I327=C328,E327+ROUND((H327-J327)*I327,0),E326+ROUND((H327-J327)*I327,0)))))","v":409000},{"$f":"MIN(K331:L331)","v":0},{"$f":"ROUND(SUM(H329+I329)*M327,0)","v":0},{"$f":"SUM(H329:J329)","v":409000},null,null,{"$f":"O328+1","v":60001},120000,0.3]
[{"$f":"B329+1","v":120001},null,0.4,{"$f":"B329","v":120000},{"$f":"IF(J327=0,0,E329)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O329+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H327>H331,H327-H331,0)","v":1090000},{"$f":"IF(I331>0,ROUND(I331*I327,0),0)","v":436000},{"$f":"I331-J331","v":654000},{"$f":"IF(H329>0,ROUND(H329*L327,0),0)","v":0},{"$f":"IF(K331>L331,0,L331-K331)","v":0},{"$f":"O330+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H329,IF($E$3=\"Female\",H336,IF($E$3=\"Senior Citizen\",H343,H350)))","v":409000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I329,IF($E$3=\"Female\",I336,IF($E$3=\"Senior Citizen\",I343,I350)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H327","v":1090000},{"$f":"VLOOKUP(H334,A334:C338,3)","v":0.4},{"$f":"INDEX(D334:D338,MATCH(I334,C334:C338,0))","v":120000},{"$f":"INDEX(E334:E338,MATCH(I334,C334:C338,0))","v":21000},{"$f":"IF(H334>H338,VLOOKUP(H334,A334:F338,6),0)","v":0},{"$f":"VLOOKUP(H334,A334:G338,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J329,IF($E$3=\"Female\",J336,IF($E$3=\"Senior Citizen\",J343,J350)))","v":0}]
[{"$f":"B334+1","v":40001},60000,0.15,{"$f":"B334","v":40000},{"$f":"(B335-B334)*C335","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K329,IF($E$3=\"Female\",K336,IF($E$3=\"Senior Citizen\",K343,K350)))","v":409000}]
[{"$f":"B335+1","v":60001},120000,0.3,{"$f":"B335","v":60000},{"$f":"E335+(B336-B335)*C336","v":21000},0,0,{"$f":"IF(I334=C338,E337+ROUND((H334-J334),0)*I334,IF(I334=C337,E336+ROUND((H334-J334)*I334,0),IF(I334=C336,E335+ROUND((H334-J334)*I334,0),IF(I334=C335,E334+ROUND((H334-J334)*I334,0),E333+ROUND((H334-J334)*I334,0)))))","v":409000},{"$f":"MIN(K338:L338)","v":0},{"$f":"ROUND(SUM(H336+I336)*M334,0)","v":0},{"$f":"SUM(H336:J336)","v":409000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A326,IF($E$3=\"Female\",A333,IF($E$3=\"Senior Citizen\",A340,A347)))","v":"Not defined"}]
[{"$f":"B336+1","v":120001},null,0.4,{"$f":"B336","v":120000},{"$f":"IF(J334=0,0,E336)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M331,IF($E$3=\"Female\",M338,IF($E$3=\"Senior Citizen\",M345,M352)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H331","v":0},{"$f":"IF(H334>H338,H334-H338,0)","v":1090000},{"$f":"IF(I338>0,ROUND(I338*I334,0),0)","v":436000},{"$f":"I338-J338","v":654000},{"$f":"IF(H336>0,ROUND(H336*L334,0),0)","v":0},{"$f":"IF(K338>L338,0,L338-K338)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K329,IF($E$3=\"Female\",K336,IF($E$3=\"Senior Citizen\",K343,K350)))","v":409000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H327","v":1090000},{"$f":"VLOOKUP(H341,A341:C345,3)","v":0.4},{"$f":"INDEX(D341:D345,MATCH(I341,C341:C345,0))","v":120000},{"$f":"INDEX(E341:E345,MATCH(I341,C341:C345,0))","v":21000},{"$f":"IF(H341>H345,VLOOKUP(H341,A341:F345,6),0)","v":0},{"$f":"VLOOKUP(H341,A341:G345,7)","v":0}]
[{"$f":"B341+1","v":40001},60000,0.15,{"$f":"B341","v":40000},{"$f":"(B342-B341)*C342","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B342+1","v":60001},120000,0.3,{"$f":"B342","v":60000},{"$f":"E342+(B343-B342)*C343","v":21000},0,0,{"$f":"IF(I341=C345,E344+ROUND((H341-J341),0)*I341,IF(I341=C344,E343+ROUND((H341-J341)*I341,0),IF(I341=C343,E342+ROUND((H341-J341)*I341,0),IF(I341=C342,E341+ROUND((H341-J341)*I341,0),E340+ROUND((H341-J341)*I341,0)))))","v":409000},{"$f":"MIN(K345:L345)","v":0},{"$f":"ROUND(SUM(H343+I343)*M341,0)","v":0},{"$f":"SUM(H343:J343)","v":409000}]
[{"$f":"B343+1","v":120001},null,0.4,{"$f":"B343","v":120000},{"$f":"IF(J341=0,0,E343)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H338","v":0},{"$f":"IF(H341>H345,H341-H345,0)","v":1090000},{"$f":"IF(I345>0,ROUND(I345*I341,0),0)","v":436000},{"$f":"I345-J345","v":654000},{"$f":"IF(H343>0,ROUND(H343*L341,0),0)","v":0},{"$f":"IF(K345>L345,0,L345-K345)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,40000,0,0,0,0,0,{"$f":"H327","v":1090000},{"$f":"VLOOKUP(H348,A348:C352,3)","v":0.4},{"$f":"INDEX(D348:D352,MATCH(I348,C348:C352,0))","v":120000},{"$f":"INDEX(E348:E352,MATCH(I348,C348:C352,0))","v":21000},{"$f":"IF(H348>H352,VLOOKUP(H348,A348:F352,6),0)","v":0},{"$f":"VLOOKUP(H348,A348:G352,7)","v":0}]
[{"$f":"B348+1","v":40001},60000,0.15,{"$f":"B348","v":40000},{"$f":"(B349-B348)*C349","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B349+1","v":60001},120000,0.3,{"$f":"B349","v":60000},{"$f":"E349+(B350-B349)*C350","v":21000},0,0,{"$f":"IF(I348=C352,E351+ROUND((H348-J348),0)*I348,IF(I348=C351,E350+ROUND((H348-J348)*I348,0),IF(I348=C350,E349+ROUND((H348-J348)*I348,0),IF(I348=C349,E348+ROUND((H348-J348)*I348,0),E347+ROUND((H348-J348)*I348,0)))))","v":409000},{"$f":"MIN(K352:L352)","v":0},{"$f":"ROUND(SUM(H350+I350)*M348,0)","v":0},{"$f":"SUM(H350:J350)","v":409000}]
[{"$f":"B350+1","v":120001},null,0.4,{"$f":"B350","v":120000},{"$f":"IF(J348=0,0,E350)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H345","v":0},{"$f":"IF(H348>H352,H348-H352,0)","v":1090000},{"$f":"IF(I352>0,ROUND(I352*I348,0),0)","v":436000},{"$f":"I352-J352","v":654000},{"$f":"IF(H350>0,ROUND(H350*L348,0),0)","v":0},{"$f":"IF(K352>L352,0,L352-K352)","v":0}]
[null,null,1997,{"$f":"C353+1","v":1998},null,"1997-98"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C353","v":1997},{"$f":"D353","v":1998}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H356,A356:C360,3)","v":0.3},{"$f":"INDEX(D356:D360,MATCH(I356,C356:C360,0))","v":150000},{"$f":"INDEX(E356:E360,MATCH(I356,C356:C360,0))","v":20000},{"$f":"IF(H356>H360,VLOOKUP(H356,A356:F360,6),0)","v":0},{"$f":"VLOOKUP(H356,A356:G360,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B356,IF($E$3=\"Female\",B363,IF($E$3=\"Senior Citizen\",B370,B377)))","v":40000},0]
[{"$f":"B356+1","v":40001},60000,0.1,{"$f":"B356","v":40000},{"$f":"(B357-B356)*C357","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O356+1","v":40001},60000,0.1]
[{"$f":"B357+1","v":60001},150000,0.2,{"$f":"B357","v":60000},{"$f":"E357+(B358-B357)*C358","v":20000},0,0,{"$f":"IF(I356=C360,E359+ROUND((H356-J356),0)*I356,IF(I356=C359,E358+ROUND((H356-J356)*I356,0),IF(I356=C358,E357+ROUND((H356-J356)*I356,0),IF(I356=C357,E356+ROUND((H356-J356)*I356,0),E355+ROUND((H356-J356)*I356,0)))))","v":302000},{"$f":"MIN(K360:L360)","v":0},{"$f":"ROUND(SUM(H358+I358)*M356,0)","v":0},{"$f":"SUM(H358:J358)","v":302000},null,null,{"$f":"O357+1","v":60001},150000,0.2]
[{"$f":"B358+1","v":150001},null,0.3,{"$f":"B358","v":150000},{"$f":"IF(J356=0,0,E358)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O358+1","v":150001},0,0.3]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H356>H360,H356-H360,0)","v":1090000},{"$f":"IF(I360>0,ROUND(I360*I356,0),0)","v":327000},{"$f":"I360-J360","v":763000},{"$f":"IF(H358>0,ROUND(H358*L356,0),0)","v":0},{"$f":"IF(K360>L360,0,L360-K360)","v":0},{"$f":"O359+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H358,IF($E$3=\"Female\",H365,IF($E$3=\"Senior Citizen\",H372,H379)))","v":302000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I358,IF($E$3=\"Female\",I365,IF($E$3=\"Senior Citizen\",I372,I379)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H356","v":1090000},{"$f":"VLOOKUP(H363,A363:C367,3)","v":0.3},{"$f":"INDEX(D363:D367,MATCH(I363,C363:C367,0))","v":150000},{"$f":"INDEX(E363:E367,MATCH(I363,C363:C367,0))","v":20000},{"$f":"IF(H363>H367,VLOOKUP(H363,A363:F367,6),0)","v":0},{"$f":"VLOOKUP(H363,A363:G367,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J358,IF($E$3=\"Female\",J365,IF($E$3=\"Senior Citizen\",J372,J379)))","v":0}]
[{"$f":"B363+1","v":40001},60000,0.1,{"$f":"B363","v":40000},{"$f":"(B364-B363)*C364","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K358,IF($E$3=\"Female\",K365,IF($E$3=\"Senior Citizen\",K372,K379)))","v":302000}]
[{"$f":"B364+1","v":60001},150000,0.2,{"$f":"B364","v":60000},{"$f":"E364+(B365-B364)*C365","v":20000},0,0,{"$f":"IF(I363=C367,E366+ROUND((H363-J363),0)*I363,IF(I363=C366,E365+ROUND((H363-J363)*I363,0),IF(I363=C365,E364+ROUND((H363-J363)*I363,0),IF(I363=C364,E363+ROUND((H363-J363)*I363,0),E362+ROUND((H363-J363)*I363,0)))))","v":302000},{"$f":"MIN(K367:L367)","v":0},{"$f":"ROUND(SUM(H365+I365)*M363,0)","v":0},{"$f":"SUM(H365:J365)","v":302000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A355,IF($E$3=\"Female\",A362,IF($E$3=\"Senior Citizen\",A369,A376)))","v":"Not defined"}]
[{"$f":"B365+1","v":150001},null,0.3,{"$f":"B365","v":150000},{"$f":"IF(J363=0,0,E365)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M360,IF($E$3=\"Female\",M367,IF($E$3=\"Senior Citizen\",M374,M381)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H360","v":0},{"$f":"IF(H363>H367,H363-H367,0)","v":1090000},{"$f":"IF(I367>0,ROUND(I367*I363,0),0)","v":327000},{"$f":"I367-J367","v":763000},{"$f":"IF(H365>0,ROUND(H365*L363,0),0)","v":0},{"$f":"IF(K367>L367,0,L367-K367)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K358,IF($E$3=\"Female\",K365,IF($E$3=\"Senior Citizen\",K372,K379)))","v":302000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H356","v":1090000},{"$f":"VLOOKUP(H370,A370:C374,3)","v":0.3},{"$f":"INDEX(D370:D374,MATCH(I370,C370:C374,0))","v":150000},{"$f":"INDEX(E370:E374,MATCH(I370,C370:C374,0))","v":20000},{"$f":"IF(H370>H374,VLOOKUP(H370,A370:F374,6),0)","v":0},{"$f":"VLOOKUP(H370,A370:G374,7)","v":0}]
[{"$f":"B370+1","v":40001},60000,0.1,{"$f":"B370","v":40000},{"$f":"(B371-B370)*C371","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B371+1","v":60001},150000,0.2,{"$f":"B371","v":60000},{"$f":"E371+(B372-B371)*C372","v":20000},0,0,{"$f":"IF(I370=C374,E373+ROUND((H370-J370),0)*I370,IF(I370=C373,E372+ROUND((H370-J370)*I370,0),IF(I370=C372,E371+ROUND((H370-J370)*I370,0),IF(I370=C371,E370+ROUND((H370-J370)*I370,0),E369+ROUND((H370-J370)*I370,0)))))","v":302000},{"$f":"MIN(K374:L374)","v":0},{"$f":"ROUND(SUM(H372+I372)*M370,0)","v":0},{"$f":"SUM(H372:J372)","v":302000}]
[{"$f":"B372+1","v":150001},null,0.3,{"$f":"B372","v":150000},{"$f":"IF(J370=0,0,E372)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H367","v":0},{"$f":"IF(H370>H374,H370-H374,0)","v":1090000},{"$f":"IF(I374>0,ROUND(I374*I370,0),0)","v":327000},{"$f":"I374-J374","v":763000},{"$f":"IF(H372>0,ROUND(H372*L370,0),0)","v":0},{"$f":"IF(K374>L374,0,L374-K374)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H356","v":1090000},{"$f":"VLOOKUP(H377,A377:C381,3)","v":0.3},{"$f":"INDEX(D377:D381,MATCH(I377,C377:C381,0))","v":150000},{"$f":"INDEX(E377:E381,MATCH(I377,C377:C381,0))","v":20000},{"$f":"IF(H377>H381,VLOOKUP(H377,A377:F381,6),0)","v":0},{"$f":"VLOOKUP(H377,A377:G381,7)","v":0}]
[{"$f":"B377+1","v":40001},60000,0.1,{"$f":"B377","v":40000},{"$f":"(B378-B377)*C378","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B378+1","v":60001},150000,0.2,{"$f":"B378","v":60000},{"$f":"E378+(B379-B378)*C379","v":20000},0,0,{"$f":"IF(I377=C381,E380+ROUND((H377-J377),0)*I377,IF(I377=C380,E379+ROUND((H377-J377)*I377,0),IF(I377=C379,E378+ROUND((H377-J377)*I377,0),IF(I377=C378,E377+ROUND((H377-J377)*I377,0),E376+ROUND((H377-J377)*I377,0)))))","v":302000},{"$f":"MIN(K381:L381)","v":0},{"$f":"ROUND(SUM(H379+I379)*M377,0)","v":0},{"$f":"SUM(H379:J379)","v":302000}]
[{"$f":"B379+1","v":150001},null,0.3,{"$f":"B379","v":150000},{"$f":"IF(J377=0,0,E379)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H374","v":0},{"$f":"IF(H377>H381,H377-H381,0)","v":1090000},{"$f":"IF(I381>0,ROUND(I381*I377,0),0)","v":327000},{"$f":"I381-J381","v":763000},{"$f":"IF(H379>0,ROUND(H379*L377,0),0)","v":0},{"$f":"IF(K381>L381,0,L381-K381)","v":0}]
[null,null,1998,{"$f":"C382+1","v":1999},null,"1998-99"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C382","v":1998},{"$f":"D382","v":1999}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H385,A385:C389,3)","v":0.3},{"$f":"INDEX(D385:D389,MATCH(I385,C385:C389,0))","v":150000},{"$f":"INDEX(E385:E389,MATCH(I385,C385:C389,0))","v":19000},{"$f":"IF(H385>H389,VLOOKUP(H385,A385:F389,6),0)","v":0},{"$f":"VLOOKUP(H385,A385:G389,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B385,IF($E$3=\"Female\",B392,IF($E$3=\"Senior Citizen\",B399,B406)))","v":50000},0]
[{"$f":"B385+1","v":50001},60000,0.1,{"$f":"B385","v":50000},{"$f":"(B386-B385)*C386","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O385+1","v":50001},60000,0.1]
[{"$f":"B386+1","v":60001},150000,0.2,{"$f":"B386","v":60000},{"$f":"E386+(B387-B386)*C387","v":19000},0,0,{"$f":"IF(I385=C389,E388+ROUND((H385-J385),0)*I385,IF(I385=C388,E387+ROUND((H385-J385)*I385,0),IF(I385=C387,E386+ROUND((H385-J385)*I385,0),IF(I385=C386,E385+ROUND((H385-J385)*I385,0),E384+ROUND((H385-J385)*I385,0)))))","v":301000},{"$f":"MIN(K389:L389)","v":0},{"$f":"ROUND(SUM(H387+I387)*M385,0)","v":0},{"$f":"SUM(H387:J387)","v":301000},null,null,{"$f":"O386+1","v":60001},150000,0.2]
[{"$f":"B387+1","v":150001},null,0.3,{"$f":"B387","v":150000},{"$f":"IF(J385=0,0,E387)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O387+1","v":150001},0,0.3]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H385>H389,H385-H389,0)","v":1090000},{"$f":"IF(I389>0,ROUND(I389*I385,0),0)","v":327000},{"$f":"I389-J389","v":763000},{"$f":"IF(H387>0,ROUND(H387*L385,0),0)","v":0},{"$f":"IF(K389>L389,0,L389-K389)","v":0},{"$f":"O388+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H387,IF($E$3=\"Female\",H394,IF($E$3=\"Senior Citizen\",H401,H408)))","v":301000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I387,IF($E$3=\"Female\",I394,IF($E$3=\"Senior Citizen\",I401,I408)))","v":0}]
[0,50000,0,0,0,0,0,{"$f":"H385","v":1090000},{"$f":"VLOOKUP(H392,A392:C396,3)","v":0.3},{"$f":"INDEX(D392:D396,MATCH(I392,C392:C396,0))","v":150000},{"$f":"INDEX(E392:E396,MATCH(I392,C392:C396,0))","v":19000},{"$f":"IF(H392>H396,VLOOKUP(H392,A392:F396,6),0)","v":0},{"$f":"VLOOKUP(H392,A392:G396,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J387,IF($E$3=\"Female\",J394,IF($E$3=\"Senior Citizen\",J401,J408)))","v":0}]
[{"$f":"B392+1","v":50001},60000,0.1,{"$f":"B392","v":50000},{"$f":"(B393-B392)*C393","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K387,IF($E$3=\"Female\",K394,IF($E$3=\"Senior Citizen\",K401,K408)))","v":301000}]
[{"$f":"B393+1","v":60001},150000,0.2,{"$f":"B393","v":60000},{"$f":"E393+(B394-B393)*C394","v":19000},0,0,{"$f":"IF(I392=C396,E395+ROUND((H392-J392),0)*I392,IF(I392=C395,E394+ROUND((H392-J392)*I392,0),IF(I392=C394,E393+ROUND((H392-J392)*I392,0),IF(I392=C393,E392+ROUND((H392-J392)*I392,0),E391+ROUND((H392-J392)*I392,0)))))","v":301000},{"$f":"MIN(K396:L396)","v":0},{"$f":"ROUND(SUM(H394+I394)*M392,0)","v":0},{"$f":"SUM(H394:J394)","v":301000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A384,IF($E$3=\"Female\",A391,IF($E$3=\"Senior Citizen\",A398,A405)))","v":"Not defined"}]
[{"$f":"B394+1","v":150001},null,0.3,{"$f":"B394","v":150000},{"$f":"IF(J392=0,0,E394)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M389,IF($E$3=\"Female\",M396,IF($E$3=\"Senior Citizen\",M403,M410)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H389","v":0},{"$f":"IF(H392>H396,H392-H396,0)","v":1090000},{"$f":"IF(I396>0,ROUND(I396*I392,0),0)","v":327000},{"$f":"I396-J396","v":763000},{"$f":"IF(H394>0,ROUND(H394*L392,0),0)","v":0},{"$f":"IF(K396>L396,0,L396-K396)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K387,IF($E$3=\"Female\",K394,IF($E$3=\"Senior Citizen\",K401,K408)))","v":301000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H385","v":1090000},{"$f":"VLOOKUP(H399,A399:C403,3)","v":0.3},{"$f":"INDEX(D399:D403,MATCH(I399,C399:C403,0))","v":150000},{"$f":"INDEX(E399:E403,MATCH(I399,C399:C403,0))","v":19000},{"$f":"IF(H399>H403,VLOOKUP(H399,A399:F403,6),0)","v":0},{"$f":"VLOOKUP(H399,A399:G403,7)","v":0}]
[{"$f":"B399+1","v":50001},60000,0.1,{"$f":"B399","v":50000},{"$f":"(B400-B399)*C400","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B400+1","v":60001},150000,0.2,{"$f":"B400","v":60000},{"$f":"E400+(B401-B400)*C401","v":19000},0,0,{"$f":"IF(I399=C403,E402+ROUND((H399-J399),0)*I399,IF(I399=C402,E401+ROUND((H399-J399)*I399,0),IF(I399=C401,E400+ROUND((H399-J399)*I399,0),IF(I399=C400,E399+ROUND((H399-J399)*I399,0),E398+ROUND((H399-J399)*I399,0)))))","v":301000},{"$f":"MIN(K403:L403)","v":0},{"$f":"ROUND(SUM(H401+I401)*M399,0)","v":0},{"$f":"SUM(H401:J401)","v":301000}]
[{"$f":"B401+1","v":150001},null,0.3,{"$f":"B401","v":150000},{"$f":"IF(J399=0,0,E401)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H396","v":0},{"$f":"IF(H399>H403,H399-H403,0)","v":1090000},{"$f":"IF(I403>0,ROUND(I403*I399,0),0)","v":327000},{"$f":"I403-J403","v":763000},{"$f":"IF(H401>0,ROUND(H401*L399,0),0)","v":0},{"$f":"IF(K403>L403,0,L403-K403)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H385","v":1090000},{"$f":"VLOOKUP(H406,A406:C410,3)","v":0.3},{"$f":"INDEX(D406:D410,MATCH(I406,C406:C410,0))","v":150000},{"$f":"INDEX(E406:E410,MATCH(I406,C406:C410,0))","v":19000},{"$f":"IF(H406>H410,VLOOKUP(H406,A406:F410,6),0)","v":0},{"$f":"VLOOKUP(H406,A406:G410,7)","v":0}]
[{"$f":"B406+1","v":50001},60000,0.1,{"$f":"B406","v":50000},{"$f":"(B407-B406)*C407","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B407+1","v":60001},150000,0.2,{"$f":"B407","v":60000},{"$f":"E407+(B408-B407)*C408","v":19000},0,0,{"$f":"IF(I406=C410,E409+ROUND((H406-J406),0)*I406,IF(I406=C409,E408+ROUND((H406-J406)*I406,0),IF(I406=C408,E407+ROUND((H406-J406)*I406,0),IF(I406=C407,E406+ROUND((H406-J406)*I406,0),E405+ROUND((H406-J406)*I406,0)))))","v":301000},{"$f":"MIN(K410:L410)","v":0},{"$f":"ROUND(SUM(H408+I408)*M406,0)","v":0},{"$f":"SUM(H408:J408)","v":301000}]
[{"$f":"B408+1","v":150001},null,0.3,{"$f":"B408","v":150000},{"$f":"IF(J406=0,0,E408)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H403","v":0},{"$f":"IF(H406>H410,H406-H410,0)","v":1090000},{"$f":"IF(I410>0,ROUND(I410*I406,0),0)","v":327000},{"$f":"I410-J410","v":763000},{"$f":"IF(H408>0,ROUND(H408*L406,0),0)","v":0},{"$f":"IF(K410>L410,0,L410-K410)","v":0}]
[null,null,1999,{"$f":"C411+1","v":2000},null,"1999-00"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C411","v":1999},{"$f":"D411","v":2000}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H414,A414:C418,3)","v":0.3},{"$f":"INDEX(D414:D418,MATCH(I414,C414:C418,0))","v":150000},{"$f":"INDEX(E414:E418,MATCH(I414,C414:C418,0))","v":19000},{"$f":"IF(H414>H418,VLOOKUP(H414,A414:F418,6),0)","v":0.1},{"$f":"VLOOKUP(H414,A414:G418,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B414,IF($E$3=\"Female\",B421,IF($E$3=\"Senior Citizen\",B428,B435)))","v":50000},0]
[{"$f":"B414+1","v":50001},60000,0.1,{"$f":"B414","v":50000},{"$f":"(B415-B414)*C415","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O414+1","v":50001},60000,0.1]
[{"$f":"B415+1","v":60001},150000,0.2,{"$f":"B415","v":60000},{"$f":"E415+(B416-B415)*C416","v":19000},0.1,0,{"$f":"IF(I414=C418,E417+ROUND((H414-J414),0)*I414,IF(I414=C417,E416+ROUND((H414-J414)*I414,0),IF(I414=C416,E415+ROUND((H414-J414)*I414,0),IF(I414=C415,E414+ROUND((H414-J414)*I414,0),E413+ROUND((H414-J414)*I414,0)))))","v":301000},{"$f":"MIN(K418:L418)","v":30100},{"$f":"ROUND(SUM(H416+I416)*M414,0)","v":0},{"$f":"SUM(H416:J416)","v":331100},null,null,{"$f":"O415+1","v":60001},150000,0.2]
[{"$f":"B416+1","v":150001},null,0.3,{"$f":"B416","v":150000},{"$f":"IF(J414=0,0,E416)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O416+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H414>H418,H414-H418,0)","v":1030000},{"$f":"IF(I418>0,ROUND(I418*I414,0),0)","v":309000},{"$f":"I418-J418","v":721000},{"$f":"IF(H416>0,ROUND(H416*L414,0),0)","v":30100},{"$f":"IF(K418>L418,0,L418-K418)","v":0},{"$f":"O417+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H416,IF($E$3=\"Female\",H423,IF($E$3=\"Senior Citizen\",H430,H437)))","v":301000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I416,IF($E$3=\"Female\",I423,IF($E$3=\"Senior Citizen\",I430,I437)))","v":30100}]
[0,50000,0,0,0,0,0,{"$f":"H414","v":1090000},{"$f":"VLOOKUP(H421,A421:C425,3)","v":0.3},{"$f":"INDEX(D421:D425,MATCH(I421,C421:C425,0))","v":150000},{"$f":"INDEX(E421:E425,MATCH(I421,C421:C425,0))","v":19000},{"$f":"IF(H421>H425,VLOOKUP(H421,A421:F425,6),0)","v":0.1},{"$f":"VLOOKUP(H421,A421:G425,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J416,IF($E$3=\"Female\",J423,IF($E$3=\"Senior Citizen\",J430,J437)))","v":0}]
[{"$f":"B421+1","v":50001},60000,0.1,{"$f":"B421","v":50000},{"$f":"(B422-B421)*C422","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K416,IF($E$3=\"Female\",K423,IF($E$3=\"Senior Citizen\",K430,K437)))","v":331100}]
[{"$f":"B422+1","v":60001},150000,0.2,{"$f":"B422","v":60000},{"$f":"E422+(B423-B422)*C423","v":19000},0.1,0,{"$f":"IF(I421=C425,E424+ROUND((H421-J421),0)*I421,IF(I421=C424,E423+ROUND((H421-J421)*I421,0),IF(I421=C423,E422+ROUND((H421-J421)*I421,0),IF(I421=C422,E421+ROUND((H421-J421)*I421,0),E420+ROUND((H421-J421)*I421,0)))))","v":301000},{"$f":"MIN(K425:L425)","v":30100},{"$f":"ROUND(SUM(H423+I423)*M421,0)","v":0},{"$f":"SUM(H423:J423)","v":331100},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A413,IF($E$3=\"Female\",A420,IF($E$3=\"Senior Citizen\",A427,A434)))","v":"Not defined"}]
[{"$f":"B423+1","v":150001},null,0.3,{"$f":"B423","v":150000},{"$f":"IF(J421=0,0,E423)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M418,IF($E$3=\"Female\",M425,IF($E$3=\"Senior Citizen\",M432,M439)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H418","v":60000},{"$f":"IF(H421>H425,H421-H425,0)","v":1030000},{"$f":"IF(I425>0,ROUND(I425*I421,0),0)","v":309000},{"$f":"I425-J425","v":721000},{"$f":"IF(H423>0,ROUND(H423*L421,0),0)","v":30100},{"$f":"IF(K425>L425,0,L425-K425)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K416,IF($E$3=\"Female\",K423,IF($E$3=\"Senior Citizen\",K430,K437)))","v":331100}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H414","v":1090000},{"$f":"VLOOKUP(H428,A428:C432,3)","v":0.3},{"$f":"INDEX(D428:D432,MATCH(I428,C428:C432,0))","v":150000},{"$f":"INDEX(E428:E432,MATCH(I428,C428:C432,0))","v":19000},{"$f":"IF(H428>H432,VLOOKUP(H428,A428:F432,6),0)","v":0.1},{"$f":"VLOOKUP(H428,A428:G432,7)","v":0}]
[{"$f":"B428+1","v":50001},60000,0.1,{"$f":"B428","v":50000},{"$f":"(B429-B428)*C429","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B429+1","v":60001},150000,0.2,{"$f":"B429","v":60000},{"$f":"E429+(B430-B429)*C430","v":19000},0.1,0,{"$f":"IF(I428=C432,E431+ROUND((H428-J428),0)*I428,IF(I428=C431,E430+ROUND((H428-J428)*I428,0),IF(I428=C430,E429+ROUND((H428-J428)*I428,0),IF(I428=C429,E428+ROUND((H428-J428)*I428,0),E427+ROUND((H428-J428)*I428,0)))))","v":301000},{"$f":"MIN(K432:L432)","v":30100},{"$f":"ROUND(SUM(H430+I430)*M428,0)","v":0},{"$f":"SUM(H430:J430)","v":331100}]
[{"$f":"B430+1","v":150001},null,0.3,{"$f":"B430","v":150000},{"$f":"IF(J428=0,0,E430)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H425","v":60000},{"$f":"IF(H428>H432,H428-H432,0)","v":1030000},{"$f":"IF(I432>0,ROUND(I432*I428,0),0)","v":309000},{"$f":"I432-J432","v":721000},{"$f":"IF(H430>0,ROUND(H430*L428,0),0)","v":30100},{"$f":"IF(K432>L432,0,L432-K432)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H414","v":1090000},{"$f":"VLOOKUP(H435,A435:C439,3)","v":0.3},{"$f":"INDEX(D435:D439,MATCH(I435,C435:C439,0))","v":150000},{"$f":"INDEX(E435:E439,MATCH(I435,C435:C439,0))","v":19000},{"$f":"IF(H435>H439,VLOOKUP(H435,A435:F439,6),0)","v":0.1},{"$f":"VLOOKUP(H435,A435:G439,7)","v":0}]
[{"$f":"B435+1","v":50001},60000,0.1,{"$f":"B435","v":50000},{"$f":"(B436-B435)*C436","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B436+1","v":60001},150000,0.2,{"$f":"B436","v":60000},{"$f":"E436+(B437-B436)*C437","v":19000},0.1,0,{"$f":"IF(I435=C439,E438+ROUND((H435-J435),0)*I435,IF(I435=C438,E437+ROUND((H435-J435)*I435,0),IF(I435=C437,E436+ROUND((H435-J435)*I435,0),IF(I435=C436,E435+ROUND((H435-J435)*I435,0),E434+ROUND((H435-J435)*I435,0)))))","v":301000},{"$f":"MIN(K439:L439)","v":30100},{"$f":"ROUND(SUM(H437+I437)*M435,0)","v":0},{"$f":"SUM(H437:J437)","v":331100}]
[{"$f":"B437+1","v":150001},null,0.3,{"$f":"B437","v":150000},{"$f":"IF(J435=0,0,E437)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H432","v":60000},{"$f":"IF(H435>H439,H435-H439,0)","v":1030000},{"$f":"IF(I439>0,ROUND(I439*I435,0),0)","v":309000},{"$f":"I439-J439","v":721000},{"$f":"IF(H437>0,ROUND(H437*L435,0),0)","v":30100},{"$f":"IF(K439>L439,0,L439-K439)","v":0}]
[null,null,2000,{"$f":"C440+1","v":2001},null,"2000-01"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C440","v":2000},{"$f":"D440","v":2001}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H443,A443:C447,3)","v":0.3},{"$f":"INDEX(D443:D447,MATCH(I443,C443:C447,0))","v":150000},{"$f":"INDEX(E443:E447,MATCH(I443,C443:C447,0))","v":19000},{"$f":"IF(H443>H447,VLOOKUP(H443,A443:F447,6),0)","v":0.17},{"$f":"VLOOKUP(H443,A443:G447,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B443,IF($E$3=\"Female\",B450,IF($E$3=\"Senior Citizen\",B457,B464)))","v":50000},0]
[{"$f":"B443+1","v":50001},60000,0.1,{"$f":"B443","v":50000},{"$f":"(B444-B443)*C444","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O443+1","v":50001},60000,0.1]
[{"$f":"B444+1","v":60001},150000,0.2,{"$f":"B444","v":60000},{"$f":"E444+(B445-B444)*C445","v":19000},0.12,0,{"$f":"IF(I443=C447,E446+ROUND((H443-J443),0)*I443,IF(I443=C446,E445+ROUND((H443-J443)*I443,0),IF(I443=C445,E444+ROUND((H443-J443)*I443,0),IF(I443=C444,E443+ROUND((H443-J443)*I443,0),E442+ROUND((H443-J443)*I443,0)))))","v":301000},{"$f":"MIN(K447:L447)","v":51170},{"$f":"ROUND(SUM(H445+I445)*M443,0)","v":0},{"$f":"SUM(H445:J445)","v":352170},null,null,{"$f":"O444+1","v":60001},150000,0.2]
[{"$f":"B445+1","v":150001},null,0.3,{"$f":"B445","v":150000},{"$f":"IF(J443=0,0,E445)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O445+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"IF(H443>150000,150000,60000)","v":150000},{"$f":"IF(H443>H447,H443-H447,0)","v":940000},{"$f":"IF(I447>0,ROUND(I447*I443,0),0)","v":282000},{"$f":"I447-J447","v":658000},{"$f":"IF(H445>0,ROUND(H445*L443,0),0)","v":51170},{"$f":"IF(K447>L447,0,L447-K447)","v":0},{"$f":"O446+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H445,IF($E$3=\"Female\",H452,IF($E$3=\"Senior Citizen\",H459,H466)))","v":301000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I445,IF($E$3=\"Female\",I452,IF($E$3=\"Senior Citizen\",I459,I466)))","v":51170}]
[0,50000,0,0,0,0,0,{"$f":"H443","v":1090000},{"$f":"VLOOKUP(H450,A450:C454,3)","v":0.3},{"$f":"INDEX(D450:D454,MATCH(I450,C450:C454,0))","v":150000},{"$f":"INDEX(E450:E454,MATCH(I450,C450:C454,0))","v":19000},{"$f":"IF(H450>H454,VLOOKUP(H450,A450:F454,6),0)","v":0.17},{"$f":"VLOOKUP(H450,A450:G454,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J445,IF($E$3=\"Female\",J452,IF($E$3=\"Senior Citizen\",J459,J466)))","v":0}]
[{"$f":"B450+1","v":50001},60000,0.1,{"$f":"B450","v":50000},{"$f":"(B451-B450)*C451","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K445,IF($E$3=\"Female\",K452,IF($E$3=\"Senior Citizen\",K459,K466)))","v":352170}]
[{"$f":"B451+1","v":60001},150000,0.2,{"$f":"B451","v":60000},{"$f":"E451+(B452-B451)*C452","v":19000},0.12,0,{"$f":"IF(I450=C454,E453+ROUND((H450-J450),0)*I450,IF(I450=C453,E452+ROUND((H450-J450)*I450,0),IF(I450=C452,E451+ROUND((H450-J450)*I450,0),IF(I450=C451,E450+ROUND((H450-J450)*I450,0),E449+ROUND((H450-J450)*I450,0)))))","v":301000},{"$f":"MIN(K454:L454)","v":51170},{"$f":"ROUND(SUM(H452+I452)*M450,0)","v":0},{"$f":"SUM(H452:J452)","v":352170},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A442,IF($E$3=\"Female\",A449,IF($E$3=\"Senior Citizen\",A456,A463)))","v":"(below 65 years)"}]
[{"$f":"B452+1","v":150001},null,0.3,{"$f":"B452","v":150000},{"$f":"IF(J450=0,0,E452)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M447,IF($E$3=\"Female\",M454,IF($E$3=\"Senior Citizen\",M461,M468)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H450>150000,150000,60000)","v":150000},{"$f":"IF(H450>H454,H450-H454,0)","v":940000},{"$f":"IF(I454>0,ROUND(I454*I450,0),0)","v":282000},{"$f":"I454-J454","v":658000},{"$f":"IF(H452>0,ROUND(H452*L450,0),0)","v":51170},{"$f":"IF(K454>L454,0,L454-K454)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K445,IF($E$3=\"Female\",K452,IF($E$3=\"Senior Citizen\",K459,K466)))","v":352170}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H443","v":1090000},{"$f":"VLOOKUP(H457,A457:C461,3)","v":0.3},{"$f":"INDEX(D457:D461,MATCH(I457,C457:C461,0))","v":150000},{"$f":"INDEX(E457:E461,MATCH(I457,C457:C461,0))","v":19000},{"$f":"IF(H457>H461,VLOOKUP(H457,A457:F461,6),0)","v":0.17},{"$f":"VLOOKUP(H457,A457:G461,7)","v":0}]
[{"$f":"B457+1","v":50001},60000,0.1,{"$f":"B457","v":50000},{"$f":"(B458-B457)*C458","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B458+1","v":60001},150000,0.2,{"$f":"B458","v":60000},{"$f":"E458+(B459-B458)*C459","v":19000},0.12,0,{"$f":"IF(I457=C461,E460+ROUND((H457-J457),0)*I457,IF(I457=C460,E459+ROUND((H457-J457)*I457,0),IF(I457=C459,E458+ROUND((H457-J457)*I457,0),IF(I457=C458,E457+ROUND((H457-J457)*I457,0),E456+ROUND((H457-J457)*I457,0)))))","v":301000},{"$f":"MIN(K461:L461)","v":51170},{"$f":"ROUND(SUM(H459+I459)*M457,0)","v":0},{"$f":"SUM(H459:J459)","v":352170}]
[{"$f":"B459+1","v":150001},null,0.3,{"$f":"B459","v":150000},{"$f":"IF(J457=0,0,E459)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H457>150000,150000,60000)","v":150000},{"$f":"IF(H457>H461,H457-H461,0)","v":940000},{"$f":"IF(I461>0,ROUND(I461*I457,0),0)","v":282000},{"$f":"I461-J461","v":658000},{"$f":"IF(H459>0,ROUND(H459*L457,0),0)","v":51170},{"$f":"IF(K461>L461,0,L461-K461)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H457","v":1090000},{"$f":"VLOOKUP(H464,A464:C468,3)","v":0.3},{"$f":"INDEX(D464:D468,MATCH(I464,C464:C468,0))","v":150000},{"$f":"INDEX(E464:E468,MATCH(I464,C464:C468,0))","v":19000},{"$f":"IF(H464>H468,VLOOKUP(H464,A464:F468,6),0)","v":0.17},{"$f":"VLOOKUP(H464,A464:G468,7)","v":0}]
[{"$f":"B464+1","v":50001},60000,0.1,{"$f":"B464","v":50000},{"$f":"(B465-B464)*C465","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B465+1","v":60001},150000,0.2,{"$f":"B465","v":60000},{"$f":"E465+(B466-B465)*C466","v":19000},0.12,0,{"$f":"IF(I464=C468,E467+ROUND((H464-J464),0)*I464,IF(I464=C467,E466+ROUND((H464-J464)*I464,0),IF(I464=C466,E465+ROUND((H464-J464)*I464,0),IF(I464=C465,E464+ROUND((H464-J464)*I464,0),E463+ROUND((H464-J464)*I464,0)))))","v":301000},{"$f":"MIN(K468:L468)","v":51170},{"$f":"ROUND(SUM(H466+I466)*M464,0)","v":0},{"$f":"SUM(H466:J466)","v":352170}]
[{"$f":"B466+1","v":150001},null,0.3,{"$f":"B466","v":150000},{"$f":"IF(J464=0,0,E466)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H464>150000,150000,60000)","v":150000},{"$f":"IF(H464>H468,H464-H468,0)","v":940000},{"$f":"IF(I468>0,ROUND(I468*I464,0),0)","v":282000},{"$f":"I468-J468","v":658000},{"$f":"IF(H466>0,ROUND(H466*L464,0),0)","v":51170},{"$f":"IF(K468>L468,0,L468-K468)","v":0}]
[null,null,2001,{"$f":"C469+1","v":2002},null,"2001-02"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C469","v":2001},{"$f":"D469","v":2002}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H472,A472:C476,3)","v":0.3},{"$f":"INDEX(D472:D476,MATCH(I472,C472:C476,0))","v":150000},{"$f":"INDEX(E472:E476,MATCH(I472,C472:C476,0))","v":19000},{"$f":"IF(H472>H476,VLOOKUP(H472,A472:F476,6),0)","v":0.02},{"$f":"VLOOKUP(H472,A472:G476,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B472,IF($E$3=\"Female\",B479,IF($E$3=\"Senior Citizen\",B486,B493)))","v":50000},0]
[{"$f":"B472+1","v":50001},60000,0.1,{"$f":"B472","v":50000},{"$f":"(B473-B472)*C473","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O472+1","v":50001},60000,0.1]
[{"$f":"B473+1","v":60001},150000,0.2,{"$f":"B473","v":60000},{"$f":"E473+(B474-B473)*C474","v":19000},0.02,0,{"$f":"IF(I472=C476,E475+ROUND((H472-J472),0)*I472,IF(I472=C475,E474+ROUND((H472-J472)*I472,0),IF(I472=C474,E473+ROUND((H472-J472)*I472,0),IF(I472=C473,E472+ROUND((H472-J472)*I472,0),E471+ROUND((H472-J472)*I472,0)))))","v":301000},{"$f":"MIN(K476:L476)","v":6020},{"$f":"ROUND(SUM(H474+I474)*M472,0)","v":0},{"$f":"SUM(H474:J474)","v":307020},null,null,{"$f":"O473+1","v":60001},150000,0.2]
[{"$f":"B474+1","v":150001},null,0.3,{"$f":"B474","v":150000},{"$f":"IF(J472=0,0,E474)","v":19000},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O474+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H472>H476,H472-H476,0)","v":1030000},{"$f":"IF(I476>0,ROUND(I476*I472,0),0)","v":309000},{"$f":"I476-J476","v":721000},{"$f":"IF(H474>0,ROUND(H474*L472,0),0)","v":6020},{"$f":"IF(K476>L476,0,L476-K476)","v":0},{"$f":"O475+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H474,IF($E$3=\"Female\",H481,IF($E$3=\"Senior Citizen\",H488,H495)))","v":301000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I474,IF($E$3=\"Female\",I481,IF($E$3=\"Senior Citizen\",I488,I495)))","v":6020}]
[0,50000,0,0,0,0,0,{"$f":"H472","v":1090000},{"$f":"VLOOKUP(H479,A479:C483,3)","v":0.3},{"$f":"INDEX(D479:D483,MATCH(I479,C479:C483,0))","v":150000},{"$f":"INDEX(E479:E483,MATCH(I479,C479:C483,0))","v":19000},{"$f":"IF(H479>H483,VLOOKUP(H479,A479:F483,6),0)","v":0.02},{"$f":"VLOOKUP(H479,A479:G483,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J474,IF($E$3=\"Female\",J481,IF($E$3=\"Senior Citizen\",J488,J495)))","v":0}]
[{"$f":"B479+1","v":50001},60000,0.1,{"$f":"B479","v":50000},{"$f":"(B480-B479)*C480","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K474,IF($E$3=\"Female\",K481,IF($E$3=\"Senior Citizen\",K488,K495)))","v":307020}]
[{"$f":"B480+1","v":60001},150000,0.2,{"$f":"B480","v":60000},{"$f":"E480+(B481-B480)*C481","v":19000},0.02,0,{"$f":"IF(I479=C483,E482+ROUND((H479-J479),0)*I479,IF(I479=C482,E481+ROUND((H479-J479)*I479,0),IF(I479=C481,E480+ROUND((H479-J479)*I479,0),IF(I479=C480,E479+ROUND((H479-J479)*I479,0),E478+ROUND((H479-J479)*I479,0)))))","v":301000},{"$f":"MIN(K483:L483)","v":6020},{"$f":"ROUND(SUM(H481+I481)*M479,0)","v":0},{"$f":"SUM(H481:J481)","v":307020},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A471,IF($E$3=\"Female\",A478,IF($E$3=\"Senior Citizen\",A485,A492)))","v":"(below 65 years)"}]
[{"$f":"B481+1","v":150001},null,0.3,{"$f":"B481","v":150000},{"$f":"IF(J479=0,0,E481)","v":19000},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M476,IF($E$3=\"Female\",M483,IF($E$3=\"Senior Citizen\",M490,M497)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H476","v":60000},{"$f":"IF(H479>H483,H479-H483,0)","v":1030000},{"$f":"IF(I483>0,ROUND(I483*I479,0),0)","v":309000},{"$f":"I483-J483","v":721000},{"$f":"IF(H481>0,ROUND(H481*L479,0),0)","v":6020},{"$f":"IF(K483>L483,0,L483-K483)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K474,IF($E$3=\"Female\",K481,IF($E$3=\"Senior Citizen\",K488,K495)))","v":307020}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H472","v":1090000},{"$f":"VLOOKUP(H486,A486:C490,3)","v":0.3},{"$f":"INDEX(D486:D490,MATCH(I486,C486:C490,0))","v":150000},{"$f":"INDEX(E486:E490,MATCH(I486,C486:C490,0))","v":19000},{"$f":"IF(H486>H490,VLOOKUP(H486,A486:F490,6),0)","v":0.1},{"$f":"VLOOKUP(H486,A486:G490,7)","v":0}]
[{"$f":"B486+1","v":50001},60000,0.1,{"$f":"B486","v":50000},{"$f":"(B487-B486)*C487","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B487+1","v":60001},150000,0.2,{"$f":"B487","v":60000},{"$f":"E487+(B488-B487)*C488","v":19000},0.1,0,{"$f":"IF(I486=C490,E489+ROUND((H486-J486),0)*I486,IF(I486=C489,E488+ROUND((H486-J486)*I486,0),IF(I486=C488,E487+ROUND((H486-J486)*I486,0),IF(I486=C487,E486+ROUND((H486-J486)*I486,0),E485+ROUND((H486-J486)*I486,0)))))","v":301000},{"$f":"MIN(K490:L490)","v":30100},{"$f":"ROUND(SUM(H488+I488)*M486,0)","v":0},{"$f":"SUM(H488:J488)","v":331100}]
[{"$f":"B488+1","v":150001},null,0.3,{"$f":"B488","v":150000},{"$f":"IF(J486=0,0,E488)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H483","v":60000},{"$f":"IF(H486>H490,H486-H490,0)","v":1030000},{"$f":"IF(I490>0,ROUND(I490*I486,0),0)","v":309000},{"$f":"I490-J490","v":721000},{"$f":"IF(H488>0,ROUND(H488*L486,0),0)","v":30100},{"$f":"IF(K490>L490,0,L490-K490)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H472","v":1090000},{"$f":"VLOOKUP(H493,A493:C497,3)","v":0.3},{"$f":"INDEX(D493:D497,MATCH(I493,C493:C497,0))","v":150000},{"$f":"INDEX(E493:E497,MATCH(I493,C493:C497,0))","v":19000},{"$f":"IF(H493>H497,VLOOKUP(H493,A493:F497,6),0)","v":0.02},{"$f":"VLOOKUP(H493,A493:G497,7)","v":0}]
[{"$f":"B493+1","v":50001},60000,0.1,{"$f":"B493","v":50000},{"$f":"(B494-B493)*C494","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B494+1","v":60001},150000,0.2,{"$f":"B494","v":60000},{"$f":"E494+(B495-B494)*C495","v":19000},0.02,0,{"$f":"IF(I493=C497,E496+ROUND((H493-J493),0)*I493,IF(I493=C496,E495+ROUND((H493-J493)*I493,0),IF(I493=C495,E494+ROUND((H493-J493)*I493,0),IF(I493=C494,E493+ROUND((H493-J493)*I493,0),E492+ROUND((H493-J493)*I493,0)))))","v":301000},{"$f":"MIN(K497:L497)","v":6020},{"$f":"ROUND(SUM(H495+I495)*M493,0)","v":0},{"$f":"SUM(H495:J495)","v":307020}]
[{"$f":"B495+1","v":150001},null,0.3,{"$f":"B495","v":150000},{"$f":"IF(J493=0,0,E495)","v":19000},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H490","v":60000},{"$f":"IF(H493>H497,H493-H497,0)","v":1030000},{"$f":"IF(I497>0,ROUND(I497*I493,0),0)","v":309000},{"$f":"I497-J497","v":721000},{"$f":"IF(H495>0,ROUND(H495*L493,0),0)","v":6020},{"$f":"IF(K497>L497,0,L497-K497)","v":0}]
[null,null,2002,{"$f":"C498+1","v":2003},null,"2002-03"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C498","v":2002},{"$f":"D498","v":2003}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H501,A501:C505,3)","v":0.3},{"$f":"INDEX(D501:D505,MATCH(I501,C501:C505,0))","v":150000},{"$f":"INDEX(E501:E505,MATCH(I501,C501:C505,0))","v":19000},{"$f":"IF(H501>H505,VLOOKUP(H501,A501:F505,6),0)","v":0.05},{"$f":"VLOOKUP(H501,A501:G505,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B501,IF($E$3=\"Female\",B508,IF($E$3=\"Senior Citizen\",B515,B522)))","v":50000},0]
[{"$f":"B501+1","v":50001},60000,0.1,{"$f":"B501","v":50000},{"$f":"(B502-B501)*C502","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O501+1","v":50001},60000,0.1]
[{"$f":"B502+1","v":60001},150000,0.2,{"$f":"B502","v":60000},{"$f":"E502+(B503-B502)*C503","v":19000},0.05,0,{"$f":"IF(I501=C505,E504+ROUND((H501-J501),0)*I501,IF(I501=C504,E503+ROUND((H501-J501)*I501,0),IF(I501=C503,E502+ROUND((H501-J501)*I501,0),IF(I501=C502,E501+ROUND((H501-J501)*I501,0),E500+ROUND((H501-J501)*I501,0)))))","v":301000},{"$f":"MIN(K505:L505)","v":15050},{"$f":"ROUND(SUM(H503+I503)*M501,0)","v":0},{"$f":"SUM(H503:J503)","v":316050},null,null,{"$f":"O502+1","v":60001},150000,0.2]
[{"$f":"B503+1","v":150001},null,0.3,{"$f":"B503","v":150000},{"$f":"IF(J501=0,0,E503)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O503+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H501>H505,H501-H505,0)","v":1030000},{"$f":"IF(I505>0,ROUND(I505*I501,0),0)","v":309000},{"$f":"I505-J505","v":721000},{"$f":"IF(H503>0,ROUND(H503*L501,0),0)","v":15050},{"$f":"IF(K505>L505,0,L505-K505)","v":0},{"$f":"O504+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H503,IF($E$3=\"Female\",H510,IF($E$3=\"Senior Citizen\",H517,H524)))","v":301000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I503,IF($E$3=\"Female\",I510,IF($E$3=\"Senior Citizen\",I517,I524)))","v":15050}]
[0,50000,0,0,0,0,0,{"$f":"H501","v":1090000},{"$f":"VLOOKUP(H508,A508:C512,3)","v":0.3},{"$f":"INDEX(D508:D512,MATCH(I508,C508:C512,0))","v":150000},{"$f":"INDEX(E508:E512,MATCH(I508,C508:C512,0))","v":19000},{"$f":"IF(H508>H512,VLOOKUP(H508,A508:F512,6),0)","v":0.05},{"$f":"VLOOKUP(H508,A508:G512,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J503,IF($E$3=\"Female\",J510,IF($E$3=\"Senior Citizen\",J517,J524)))","v":0}]
[{"$f":"B508+1","v":50001},60000,0.1,{"$f":"B508","v":50000},{"$f":"(B509-B508)*C509","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K503,IF($E$3=\"Female\",K510,IF($E$3=\"Senior Citizen\",K517,K524)))","v":316050}]
[{"$f":"B509+1","v":60001},150000,0.2,{"$f":"B509","v":60000},{"$f":"E509+(B510-B509)*C510","v":19000},0.05,0,{"$f":"IF(I508=C512,E511+ROUND((H508-J508),0)*I508,IF(I508=C511,E510+ROUND((H508-J508)*I508,0),IF(I508=C510,E509+ROUND((H508-J508)*I508,0),IF(I508=C509,E508+ROUND((H508-J508)*I508,0),E507+ROUND((H508-J508)*I508,0)))))","v":301000},{"$f":"MIN(K512:L512)","v":15050},{"$f":"ROUND(SUM(H510+I510)*M508,0)","v":0},{"$f":"SUM(H510:J510)","v":316050},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A500,IF($E$3=\"Female\",A507,IF($E$3=\"Senior Citizen\",A514,A521)))","v":"(below 65 years)"}]
[{"$f":"B510+1","v":150001},null,0.3,{"$f":"B510","v":150000},{"$f":"IF(J508=0,0,E510)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M505,IF($E$3=\"Female\",M512,IF($E$3=\"Senior Citizen\",M519,M526)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H505","v":60000},{"$f":"IF(H508>H512,H508-H512,0)","v":1030000},{"$f":"IF(I512>0,ROUND(I512*I508,0),0)","v":309000},{"$f":"I512-J512","v":721000},{"$f":"IF(H510>0,ROUND(H510*L508,0),0)","v":15050},{"$f":"IF(K512>L512,0,L512-K512)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K503,IF($E$3=\"Female\",K510,IF($E$3=\"Senior Citizen\",K517,K524)))","v":316050}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H501","v":1090000},{"$f":"VLOOKUP(H515,A515:C519,3)","v":0.3},{"$f":"INDEX(D515:D519,MATCH(I515,C515:C519,0))","v":150000},{"$f":"INDEX(E515:E519,MATCH(I515,C515:C519,0))","v":19000},{"$f":"IF(H515>H519,VLOOKUP(H515,A515:F519,6),0)","v":0.05},{"$f":"VLOOKUP(H515,A515:G519,7)","v":0}]
[{"$f":"B515+1","v":50001},60000,0.1,{"$f":"B515","v":50000},{"$f":"(B516-B515)*C516","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B516+1","v":60001},150000,0.2,{"$f":"B516","v":60000},{"$f":"E516+(B517-B516)*C517","v":19000},0.05,0,{"$f":"IF(I515=C519,E518+ROUND((H515-J515),0)*I515,IF(I515=C518,E517+ROUND((H515-J515)*I515,0),IF(I515=C517,E516+ROUND((H515-J515)*I515,0),IF(I515=C516,E515+ROUND((H515-J515)*I515,0),E514+ROUND((H515-J515)*I515,0)))))","v":301000},{"$f":"MIN(K519:L519)","v":15050},{"$f":"ROUND(SUM(H517+I517)*M515,0)","v":0},{"$f":"SUM(H517:J517)","v":316050}]
[{"$f":"B517+1","v":150001},null,0.3,{"$f":"B517","v":150000},{"$f":"IF(J515=0,0,E517)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H512","v":60000},{"$f":"IF(H515>H519,H515-H519,0)","v":1030000},{"$f":"IF(I519>0,ROUND(I519*I515,0),0)","v":309000},{"$f":"I519-J519","v":721000},{"$f":"IF(H517>0,ROUND(H517*L515,0),0)","v":15050},{"$f":"IF(K519>L519,0,L519-K519)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H501","v":1090000},{"$f":"VLOOKUP(H522,A522:C526,3)","v":0.3},{"$f":"INDEX(D522:D526,MATCH(I522,C522:C526,0))","v":150000},{"$f":"INDEX(E522:E526,MATCH(I522,C522:C526,0))","v":19000},{"$f":"IF(H522>H526,VLOOKUP(H522,A522:F526,6),0)","v":0.05},{"$f":"VLOOKUP(H522,A522:G526,7)","v":0}]
[{"$f":"B522+1","v":50001},60000,0.1,{"$f":"B522","v":50000},{"$f":"(B523-B522)*C523","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B523+1","v":60001},150000,0.2,{"$f":"B523","v":60000},{"$f":"E523+(B524-B523)*C524","v":19000},0.05,0,{"$f":"IF(I522=C526,E525+ROUND((H522-J522),0)*I522,IF(I522=C525,E524+ROUND((H522-J522)*I522,0),IF(I522=C524,E523+ROUND((H522-J522)*I522,0),IF(I522=C523,E522+ROUND((H522-J522)*I522,0),E521+ROUND((H522-J522)*I522,0)))))","v":301000},{"$f":"MIN(K526:L526)","v":15050},{"$f":"ROUND(SUM(H524+I524)*M522,0)","v":0},{"$f":"SUM(H524:J524)","v":316050}]
[{"$f":"B524+1","v":150001},null,0.3,{"$f":"B524","v":150000},{"$f":"IF(J522=0,0,E524)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H519","v":60000},{"$f":"IF(H522>H526,H522-H526,0)","v":1030000},{"$f":"IF(I526>0,ROUND(I526*I522,0),0)","v":309000},{"$f":"I526-J526","v":721000},{"$f":"IF(H524>0,ROUND(H524*L522,0),0)","v":15050},{"$f":"IF(K526>L526,0,L526-K526)","v":0}]
[null,null,2003,{"$f":"C527+1","v":2004},null,"2003-04"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C527","v":2003},{"$f":"D527","v":2004}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H530,A530:C534,3)","v":0.3},{"$f":"INDEX(D530:D534,MATCH(I530,C530:C534,0))","v":150000},{"$f":"INDEX(E530:E534,MATCH(I530,C530:C534,0))","v":19000},{"$f":"IF(H530>H534,VLOOKUP(H530,A530:F534,6),0)","v":0.1},{"$f":"VLOOKUP(H530,A530:G534,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B530,IF($E$3=\"Female\",B537,IF($E$3=\"Senior Citizen\",B544,B551)))","v":50000},0]
[{"$f":"B530+1","v":50001},60000,0.1,{"$f":"B530","v":50000},{"$f":"(B531-B530)*C531","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O530+1","v":50001},60000,0.1]
[{"$f":"B531+1","v":60001},150000,0.2,{"$f":"B531","v":60000},{"$f":"E531+(B532-B531)*C532","v":19000},0.1,0,{"$f":"IF(I530=C534,E533+ROUND((H530-J530),0)*I530,IF(I530=C533,E532+ROUND((H530-J530)*I530,0),IF(I530=C532,E531+ROUND((H530-J530)*I530,0),IF(I530=C531,E530+ROUND((H530-J530)*I530,0),E529+ROUND((H530-J530)*I530,0)))))","v":301000},{"$f":"MIN(K534:L534)","v":30100},{"$f":"ROUND(SUM(H532+I532)*M530,0)","v":0},{"$f":"SUM(H532:J532)","v":331100},null,null,{"$f":"O531+1","v":60001},150000,0.2]
[{"$f":"B532+1","v":150001},null,0.3,{"$f":"B532","v":150000},{"$f":"IF(J530=0,0,E532)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O532+1","v":150001},0,0.3]
["Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(H530>H534,H530-H534,0)","v":240000},{"$f":"IF(I534>0,ROUND(I534*I530,0),0)","v":72000},{"$f":"I534-J534","v":168000},{"$f":"IF(H532>0,ROUND(H532*L530,0),0)","v":30100},{"$f":"IF(K534>L534,0,L534-K534)","v":0},{"$f":"O533+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H532,IF($E$3=\"Female\",H539,IF($E$3=\"Senior Citizen\",H546,H553)))","v":301000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I532,IF($E$3=\"Female\",I539,IF($E$3=\"Senior Citizen\",I546,I553)))","v":30100}]
[0,50000,0,0,0,0,0,{"$f":"H530","v":1090000},{"$f":"VLOOKUP(H537,A537:C541,3)","v":0.3},{"$f":"INDEX(D537:D541,MATCH(I537,C537:C541,0))","v":150000},{"$f":"INDEX(E537:E541,MATCH(I537,C537:C541,0))","v":19000},{"$f":"IF(H537>H541,VLOOKUP(H537,A537:F541,6),0)","v":0.1},{"$f":"VLOOKUP(H537,A537:G541,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J532,IF($E$3=\"Female\",J539,IF($E$3=\"Senior Citizen\",J546,J553)))","v":0}]
[{"$f":"B537+1","v":50001},60000,0.1,{"$f":"B537","v":50000},{"$f":"(B538-B537)*C538","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K532,IF($E$3=\"Female\",K539,IF($E$3=\"Senior Citizen\",K546,K553)))","v":331100}]
[{"$f":"B538+1","v":60001},150000,0.2,{"$f":"B538","v":60000},{"$f":"E538+(B539-B538)*C539","v":19000},0.1,0,{"$f":"IF(I537=C541,E540+ROUND((H537-J537),0)*I537,IF(I537=C540,E539+ROUND((H537-J537)*I537,0),IF(I537=C539,E538+ROUND((H537-J537)*I537,0),IF(I537=C538,E537+ROUND((H537-J537)*I537,0),E536+ROUND((H537-J537)*I537,0)))))","v":301000},{"$f":"MIN(K541:L541)","v":30100},{"$f":"ROUND(SUM(H539+I539)*M537,0)","v":0},{"$f":"SUM(H539:J539)","v":331100},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A529,IF($E$3=\"Female\",A536,IF($E$3=\"Senior Citizen\",A543,A550)))","v":"(below 65 years)"}]
[{"$f":"B539+1","v":150001},null,0.3,{"$f":"B539","v":150000},{"$f":"IF(J537=0,0,E539)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M534,IF($E$3=\"Female\",M541,IF($E$3=\"Senior Citizen\",M548,M555)))","v":0}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H534","v":850000},{"$f":"IF(H537>H541,H537-H541,0)","v":240000},{"$f":"IF(I541>0,ROUND(I541*I537,0),0)","v":72000},{"$f":"I541-J541","v":168000},{"$f":"IF(H539>0,ROUND(H539*L537,0),0)","v":30100},{"$f":"IF(K541>L541,0,L541-K541)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K532,IF($E$3=\"Female\",K539,IF($E$3=\"Senior Citizen\",K546,K553)))","v":331100}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H530","v":1090000},{"$f":"VLOOKUP(H544,A544:C548,3)","v":0.3},{"$f":"INDEX(D544:D548,MATCH(I544,C544:C548,0))","v":150000},{"$f":"INDEX(E544:E548,MATCH(I544,C544:C548,0))","v":19000},{"$f":"IF(H544>H548,VLOOKUP(H544,A544:F548,6),0)","v":0.1},{"$f":"VLOOKUP(H544,A544:G548,7)","v":0}]
[{"$f":"B544+1","v":50001},60000,0.1,{"$f":"B544","v":50000},{"$f":"(B545-B544)*C545","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B545+1","v":60001},150000,0.2,{"$f":"B545","v":60000},{"$f":"E545+(B546-B545)*C546","v":19000},0.1,0,{"$f":"IF(I544=C548,E547+ROUND((H544-J544),0)*I544,IF(I544=C547,E546+ROUND((H544-J544)*I544,0),IF(I544=C546,E545+ROUND((H544-J544)*I544,0),IF(I544=C545,E544+ROUND((H544-J544)*I544,0),E543+ROUND((H544-J544)*I544,0)))))","v":301000},{"$f":"MIN(K548:L548)","v":30100},{"$f":"ROUND(SUM(H546+I546)*M544,0)","v":0},{"$f":"SUM(H546:J546)","v":331100}]
[{"$f":"B546+1","v":150001},null,0.3,{"$f":"B546","v":150000},{"$f":"IF(J544=0,0,E546)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H541","v":850000},{"$f":"IF(H544>H548,H544-H548,0)","v":240000},{"$f":"IF(I548>0,ROUND(I548*I544,0),0)","v":72000},{"$f":"I548-J548","v":168000},{"$f":"IF(H546>0,ROUND(H546*L544,0),0)","v":30100},{"$f":"IF(K548>L548,0,L548-K548)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H530","v":1090000},{"$f":"VLOOKUP(H551,A551:C555,3)","v":0.3},{"$f":"INDEX(D551:D555,MATCH(I551,C551:C555,0))","v":150000},{"$f":"INDEX(E551:E555,MATCH(I551,C551:C555,0))","v":19000},{"$f":"IF(H551>H555,VLOOKUP(H551,A551:F555,6),0)","v":0.1},{"$f":"VLOOKUP(H551,A551:G555,7)","v":0}]
[{"$f":"B551+1","v":50001},60000,0.1,{"$f":"B551","v":50000},{"$f":"(B552-B551)*C552","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B552+1","v":60001},150000,0.2,{"$f":"B552","v":60000},{"$f":"E552+(B553-B552)*C553","v":19000},0.1,0,{"$f":"IF(I551=C555,E554+ROUND((H551-J551),0)*I551,IF(I551=C554,E553+ROUND((H551-J551)*I551,0),IF(I551=C553,E552+ROUND((H551-J551)*I551,0),IF(I551=C552,E551+ROUND((H551-J551)*I551,0),E550+ROUND((H551-J551)*I551,0)))))","v":301000},{"$f":"MIN(K555:L555)","v":30100},{"$f":"ROUND(SUM(H553+I553)*M551,0)","v":0},{"$f":"SUM(H553:J553)","v":331100}]
[{"$f":"B553+1","v":150001},null,0.3,{"$f":"B553","v":150000},{"$f":"IF(J551=0,0,E553)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H548","v":850000},{"$f":"IF(H551>H555,H551-H555,0)","v":240000},{"$f":"IF(I555>0,ROUND(I555*I551,0),0)","v":72000},{"$f":"I555-J555","v":168000},{"$f":"IF(H553>0,ROUND(H553*L551,0),0)","v":30100},{"$f":"IF(K555>L555,0,L555-K555)","v":0}]
[null,null,2004,{"$f":"C556+1","v":2005},null,"2004-05"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,{"$f":"AE557+1","v":2005},null,"2004-05"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C556","v":2004},{"$f":"D556","v":2005},null,null,null,null,null,null,null,null,null,null,null,null,"Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H559,A559:C563,3)","v":0.3},{"$f":"INDEX(D559:D563,MATCH(I559,C559:C563,0))","v":150000},{"$f":"INDEX(E559:E563,MATCH(I559,C559:C563,0))","v":19000},{"$f":"IF(H559>H563,VLOOKUP(H559,A559:F563,6),0)","v":0.1},{"$f":"VLOOKUP(H559,A559:G563,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",B559,IF($E$3=\"Female\",B566,IF($E$3=\"Senior Citizen\",B573,B580)))","v":50000},0,null,null,null,null,null,null,null,null,null,null,null,null,"(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"AE557","v":2004},{"$f":"AF557","v":2005}]
[{"$f":"B559+1","v":50001},60000,0.1,{"$f":"B559","v":50000},{"$f":"(B560-B559)*C560","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O559+1","v":50001},60000,0.1,null,null,null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(AJ560,AC560:AE564,3)","v":0.3},{"$f":"INDEX(AF560:AF564,MATCH(AK560,AE560:AE564,0))","v":150000},{"$f":"INDEX(AG560:AG564,MATCH(AK560,AE560:AE564,0))","v":19000},{"$f":"IF(AJ560>AJ564,VLOOKUP(AJ560,AC560:AH564,6),0)","v":0.1},{"$f":"VLOOKUP(AJ560,AC560:AI564,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",AD560,IF($E$3=\"Female\",AD567,IF($E$3=\"Senior Citizen\",AD574,AD581)))","v":50000},0]
[{"$f":"B560+1","v":60001},150000,0.2,{"$f":"B560","v":60000},{"$f":"E560+(B561-B560)*C561","v":19000},0.1,0.02,{"$f":"IF(I559=C563,E562+ROUND((H559-J559),0)*I559,IF(I559=C562,E561+ROUND((H559-J559)*I559,0),IF(I559=C561,E560+ROUND((H559-J559)*I559,0),IF(I559=C560,E559+ROUND((H559-J559)*I559,0),E558+ROUND((H559-J559)*I559,0)))))-$AR$577","v":301000},{"$f":"MIN(K563:L563)","v":30100},{"$f":"ROUND(SUM(H561+I561)*M559,0)","v":6622},{"$f":"SUM(H561:J561)","v":337722},null,null,{"$f":"O560+1","v":60001},150000,0.2,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD560+1","v":50001},60000,0.1,{"$f":"AD560","v":50000},{"$f":"(AD561-AD560)*AE561","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"AQ560+1","v":50001},60000,0.1]
[{"$f":"B561+1","v":150001},null,0.3,{"$f":"B561","v":150000},{"$f":"IF(J559=0,0,E561)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O561+1","v":150001},0,0.3,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD561+1","v":60001},150000,0.2,{"$f":"AD561","v":60000},{"$f":"AG561+(AD562-AD561)*AE562","v":19000},0.1,0.02,{"$f":"IF(AK560=AE564,AG563+ROUND((AJ560-AL560),0)*AK560,IF(AK560=AE563,AG562+ROUND((AJ560-AL560)*AK560,0),IF(AK560=AE562,AG561+ROUND((AJ560-AL560)*AK560,0),IF(AK560=AE561,AG560+ROUND((AJ560-AL560)*AK560,0),AG559+ROUND((AJ560-AL560)*AK560,0)))))","v":301000},{"$f":"MIN(AM564:AN564)","v":30100},{"$f":"ROUND(SUM(AJ562+AK562)*AO560,0)","v":6622},{"$f":"SUM(AJ562:AL562)","v":337722},null,null,{"$f":"AQ561+1","v":60001},150000,0.2]
["Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(H559>H563,H559-H563,0)","v":240000},{"$f":"IF(I563>0,ROUND(I563*I559,0),0)","v":72000},{"$f":"I563-J563","v":168000},{"$f":"IF(H561>0,ROUND(H561*L559,0),0)","v":30100},{"$f":"IF(K563>L563,0,L563-K563)","v":0},{"$f":"O562+1","v":1},0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD562+1","v":150001},null,0.3,{"$f":"AD562","v":150000},{"$f":"IF(AL560=0,0,AG562)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"AQ562+1","v":150001},0,0.3]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H561,IF($E$3=\"Female\",H568,IF($E$3=\"Senior Citizen\",H575,H582)))","v":301000},null,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(AJ560>AJ564,AJ560-AJ564,0)","v":240000},{"$f":"IF(AK564>0,ROUND(AK564*AK560,0),0)","v":72000},{"$f":"AK564-AL564","v":168000},{"$f":"IF(AJ562>0,ROUND(AJ562*AN560,0),0)","v":30100},{"$f":"IF(AM564>AN564,0,AN564-AM564)","v":0},{"$f":"AQ563+1","v":1},0,0]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I561,IF($E$3=\"Female\",I568,IF($E$3=\"Senior Citizen\",I575,I582)))","v":30100},null,null,null,null,null,null,null,null,null,null,null,null,"Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",AJ562,IF($E$3=\"Female\",AJ569,IF($E$3=\"Senior Citizen\",AJ576,AJ583)))","v":301000}]
[0,50000,0,0,0,0,0,{"$f":"H559","v":1090000},{"$f":"VLOOKUP(H566,A566:C570,3)","v":0.3},{"$f":"INDEX(D566:D570,MATCH(I566,C566:C570,0))","v":150000},{"$f":"INDEX(E566:E570,MATCH(I566,C566:C570,0))","v":19000},{"$f":"IF(H566>H570,VLOOKUP(H566,A566:F570,6),0)","v":0.1},{"$f":"VLOOKUP(H566,A566:G570,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J561,IF($E$3=\"Female\",J568,IF($E$3=\"Senior Citizen\",J575,J582)))","v":6622},null,null,null,null,null,null,null,null,null,null,null,null,"(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",AK562,IF($E$3=\"Female\",AK569,IF($E$3=\"Senior Citizen\",AK576,AK583)))","v":30100}]
[{"$f":"B566+1","v":50001},60000,0.1,{"$f":"B566","v":50000},{"$f":"(B567-B566)*C567","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K561,IF($E$3=\"Female\",K568,IF($E$3=\"Senior Citizen\",K575,K582)))","v":337722},null,null,null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AJ560","v":1090000},{"$f":"VLOOKUP(AJ567,AC567:AE571,3)","v":0.3},{"$f":"INDEX(AF567:AF571,MATCH(AK567,AE567:AE571,0))","v":150000},{"$f":"INDEX(AG567:AG571,MATCH(AK567,AE567:AE571,0))","v":19000},{"$f":"IF(AJ567>AJ571,VLOOKUP(AJ567,AC567:AH571,6),0)","v":0.1},{"$f":"VLOOKUP(AJ567,AC567:AI571,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",AL562,IF($E$3=\"Female\",AL569,IF($E$3=\"Senior Citizen\",AL576,AL583)))","v":6622}]
[{"$f":"B567+1","v":60001},150000,0.2,{"$f":"B567","v":60000},{"$f":"E567+(B568-B567)*C568","v":19000},0.1,0.02,{"$f":"IF(I566=C570,E569+ROUND((H566-J566),0)*I566,IF(I566=C569,E568+ROUND((H566-J566)*I566,0),IF(I566=C568,E567+ROUND((H566-J566)*I566,0),IF(I566=C567,E566+ROUND((H566-J566)*I566,0),E565+ROUND((H566-J566)*I566,0)))))-$AR$577","v":301000},{"$f":"MIN(K570:L570)","v":30100},{"$f":"ROUND(SUM(H568+I568)*M566,0)","v":6622},{"$f":"SUM(H568:J568)","v":337722},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A558,IF($E$3=\"Female\",A565,IF($E$3=\"Senior Citizen\",A572,A579)))","v":"(below 65 years)"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD567+1","v":50001},60000,0.1,{"$f":"AD567","v":50000},{"$f":"(AD568-AD567)*AE568","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",AM562,IF($E$3=\"Female\",AM569,IF($E$3=\"Senior Citizen\",AM576,AM583)))","v":337722}]
[{"$f":"B568+1","v":150001},null,0.3,{"$f":"B568","v":150000},{"$f":"IF(J566=0,0,E568)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M563,IF($E$3=\"Female\",M570,IF($E$3=\"Senior Citizen\",M577,M584)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD568+1","v":60001},150000,0.2,{"$f":"AD568","v":60000},{"$f":"AG568+(AD569-AD568)*AE569","v":19000},0.1,0.02,{"$f":"IF(AK567=AE571,AG570+ROUND((AJ567-AL567),0)*AK567,IF(AK567=AE570,AG569+ROUND((AJ567-AL567)*AK567,0),IF(AK567=AE569,AG568+ROUND((AJ567-AL567)*AK567,0),IF(AK567=AE568,AG567+ROUND((AJ567-AL567)*AK567,0),AG566+ROUND((AJ567-AL567)*AK567,0)))))","v":301000},{"$f":"MIN(AM571:AN571)","v":30100},{"$f":"ROUND(SUM(AJ569+AK569)*AO567,0)","v":6622},{"$f":"SUM(AJ569:AL569)","v":337722},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",AC559,IF($E$3=\"Female\",AC566,IF($E$3=\"Senior Citizen\",AC573,AC580)))","v":"(below 65 years)"}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H563","v":850000},{"$f":"IF(H566>H570,H566-H570,0)","v":240000},{"$f":"IF(I570>0,ROUND(I570*I566,0),0)","v":72000},{"$f":"I570-J570","v":168000},{"$f":"IF(H568>0,ROUND(H568*L566,0),0)","v":30100},{"$f":"IF(K570>L570,0,L570-K570)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K561,IF($E$3=\"Female\",K568,IF($E$3=\"Senior Citizen\",K575,K582)))","v":337722},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD569+1","v":150001},null,0.3,{"$f":"AD569","v":150000},{"$f":"IF(AL567=0,0,AG569)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",AO564,IF($E$3=\"Female\",AO571,IF($E$3=\"Senior Citizen\",AO578,AO585)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AJ564","v":850000},{"$f":"IF(AJ567>AJ571,AJ567-AJ571,0)","v":240000},{"$f":"IF(AK571>0,ROUND(AK571*AK567,0),0)","v":72000},{"$f":"AK571-AL571","v":168000},{"$f":"IF(AJ569>0,ROUND(AJ569*AN567,0),0)","v":30100},{"$f":"IF(AM571>AN571,0,AN571-AM571)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",AM562,IF($E$3=\"Female\",AM569,IF($E$3=\"Senior Citizen\",AM576,AM583)))","v":337722}]
["(Above 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"Treatment of sect 80D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
[0,50000,0,0,0,0,0,{"$f":"H559","v":1090000},{"$f":"VLOOKUP(H573,A573:C577,3)","v":0.3},{"$f":"INDEX(D573:D577,MATCH(I573,C573:C577,0))","v":150000},{"$f":"INDEX(E573:E577,MATCH(I573,C573:C577,0))","v":19000},{"$f":"IF(H573>H577,VLOOKUP(H573,A573:F577,6),0)","v":0.1},{"$f":"VLOOKUP(H573,A573:G577,7)","v":0.02},"Taxable income",null,{"$f":"H559","v":1090000},null,null,null,null,null,null,null,null,null,null,null,null,"(Above 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"Treatment of sect 80D"]
[{"$f":"B573+1","v":50001},60000,0.1,{"$f":"B573","v":50000},{"$f":"(B574-B573)*C574","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"Due Tax",null,{"$f":"P564","v":301000},null,null,null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AJ560","v":1090000},{"$f":"VLOOKUP(AJ574,AC574:AE578,3)","v":0.3},{"$f":"INDEX(AF574:AF578,MATCH(AK574,AE574:AE578,0))","v":150000},{"$f":"INDEX(AG574:AG578,MATCH(AK574,AE574:AE578,0))","v":19000},{"$f":"IF(AJ574>AJ578,VLOOKUP(AJ574,AC574:AH578,6),0)","v":0.1},{"$f":"VLOOKUP(AJ574,AC574:AI578,7)","v":0.02},"Taxable income",null,{"$f":"AJ560","v":1090000}]
[{"$f":"B574+1","v":60001},150000,0.2,{"$f":"B574","v":60000},{"$f":"E574+(B575-B574)*C575","v":19000},0.1,0.02,{"$f":"IF(I573=C577,E576+ROUND((H573-J573),0)*I573,IF(I573=C576,E575+ROUND((H573-J573)*I573,0),IF(I573=C575,E574+ROUND((H573-J573)*I573,0),IF(I573=C574,E573+ROUND((H573-J573)*I573,0),E572+ROUND((H573-J573)*I573,0)))))-$AR$577","v":301000},{"$f":"MIN(K577:L577)","v":30100},{"$f":"ROUND(SUM(H575+I575)*M573,0)","v":6622},{"$f":"SUM(H575:J575)","v":337722},null,null,"Calculated amt",null,{"$f":"IF(P573<100000,P574,P574-(P573-100000))","v":-689000},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD574+1","v":50001},60000,0.1,{"$f":"AD574","v":50000},{"$f":"(AD575-AD574)*AE575","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"Due Tax",null,{"$f":"AR565","v":301000}]
[{"$f":"B575+1","v":150001},null,0.3,{"$f":"B575","v":150000},{"$f":"IF(J573=0,0,E575)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Rebate u/s 80D",null,{"$f":"IF(P575>0,P575,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD575+1","v":60001},150000,0.2,{"$f":"AD575","v":60000},{"$f":"AG575+(AD576-AD575)*AE576","v":19000},0.1,0.02,{"$f":"IF(AK574=AE578,AG577+ROUND((AJ574-AL574),0)*AK574,IF(AK574=AE577,AG576+ROUND((AJ574-AL574)*AK574,0),IF(AK574=AE576,AG575+ROUND((AJ574-AL574)*AK574,0),IF(AK574=AE575,AG574+ROUND((AJ574-AL574)*AK574,0),AG573+ROUND((AJ574-AL574)*AK574,0)))))","v":301000},{"$f":"MIN(AM578:AN578)","v":30100},{"$f":"ROUND(SUM(AJ576+AK576)*AO574,0)","v":6622},{"$f":"SUM(AJ576:AL576)","v":337722},null,null,"Calculated amt",null,{"$f":"IF(AR574<100000,AR575,AR575-(AR574-100000))","v":-689000}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H570","v":850000},{"$f":"IF(H573>H577,H573-H577,0)","v":240000},{"$f":"IF(I577>0,ROUND(I577*I573,0),0)","v":72000},{"$f":"I577-J577","v":168000},{"$f":"IF(H575>0,ROUND(H575*L573,0),0)","v":30100},{"$f":"IF(K577>L577,0,L577-K577)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD576+1","v":150001},null,0.3,{"$f":"AD576","v":150000},{"$f":"IF(AL574=0,0,AG576)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Rebate u/s 80D",null,{"$f":"IF(AR576>0,AR576,0)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AJ571","v":850000},{"$f":"IF(AJ574>AJ578,AJ574-AJ578,0)","v":240000},{"$f":"IF(AK578>0,ROUND(AK578*AK574,0),0)","v":72000},{"$f":"AK578-AL578","v":168000},{"$f":"IF(AJ576>0,ROUND(AJ576*AN574,0),0)","v":30100},{"$f":"IF(AM578>AN578,0,AN578-AM578)","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
[0,50000,0,0,0,0,0,{"$f":"H559","v":1090000},{"$f":"VLOOKUP(H580,A580:C584,3)","v":0.3},{"$f":"INDEX(D580:D584,MATCH(I580,C580:C584,0))","v":150000},{"$f":"INDEX(E580:E584,MATCH(I580,C580:C584,0))","v":19000},{"$f":"IF(H580>H584,VLOOKUP(H580,A580:F584,6),0)","v":0.1},{"$f":"VLOOKUP(H580,A580:G584,7)","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not defined"]
[{"$f":"B580+1","v":50001},60000,0.1,{"$f":"B580","v":50000},{"$f":"(B581-B580)*C581","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AJ560","v":1090000},{"$f":"VLOOKUP(AJ581,AC581:AE585,3)","v":0.3},{"$f":"INDEX(AF581:AF585,MATCH(AK581,AE581:AE585,0))","v":150000},{"$f":"INDEX(AG581:AG585,MATCH(AK581,AE581:AE585,0))","v":19000},{"$f":"IF(AJ581>AJ585,VLOOKUP(AJ581,AC581:AH585,6),0)","v":0.1},{"$f":"VLOOKUP(AJ581,AC581:AI585,7)","v":0.02}]
[{"$f":"B581+1","v":60001},150000,0.2,{"$f":"B581","v":60000},{"$f":"E581+(B582-B581)*C582","v":19000},0.1,0.02,{"$f":"IF(I580=C584,E583+ROUND((H580-J580),0)*I580,IF(I580=C583,E582+ROUND((H580-J580)*I580,0),IF(I580=C582,E581+ROUND((H580-J580)*I580,0),IF(I580=C581,E580+ROUND((H580-J580)*I580,0),E579+ROUND((H580-J580)*I580,0)))))-$AR$577","v":301000},{"$f":"MIN(K584:L584)","v":30100},{"$f":"ROUND(SUM(H582+I582)*M580,0)","v":6622},{"$f":"SUM(H582:J582)","v":337722},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD581+1","v":50001},60000,0.1,{"$f":"AD581","v":50000},{"$f":"(AD582-AD581)*AE582","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B582+1","v":150001},null,0.3,{"$f":"B582","v":150000},{"$f":"IF(J580=0,0,E582)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD582+1","v":60001},150000,0.2,{"$f":"AD582","v":60000},{"$f":"AG582+(AD583-AD582)*AE583","v":19000},0.1,0.02,{"$f":"IF(AK581=AE585,AG584+ROUND((AJ581-AL581),0)*AK581,IF(AK581=AE584,AG583+ROUND((AJ581-AL581)*AK581,0),IF(AK581=AE583,AG582+ROUND((AJ581-AL581)*AK581,0),IF(AK581=AE582,AG581+ROUND((AJ581-AL581)*AK581,0),AG580+ROUND((AJ581-AL581)*AK581,0)))))","v":301000},{"$f":"MIN(AM585:AN585)","v":30100},{"$f":"ROUND(SUM(AJ583+AK583)*AO581,0)","v":6622},{"$f":"SUM(AJ583:AL583)","v":337722}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H577","v":850000},{"$f":"IF(H580>H584,H580-H584,0)","v":240000},{"$f":"IF(I584>0,ROUND(I584*I580,0),0)","v":72000},{"$f":"I584-J584","v":168000},{"$f":"IF(H582>0,ROUND(H582*L580,0),0)","v":30100},{"$f":"IF(K584>L584,0,L584-K584)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD583+1","v":150001},null,0.3,{"$f":"AD583","v":150000},{"$f":"IF(AL581=0,0,AG583)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[null,null,2005,{"$f":"C585+1","v":2006},null,"2005-06",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AJ578","v":850000},{"$f":"IF(AJ581>AJ585,AJ581-AJ585,0)","v":240000},{"$f":"IF(AK585>0,ROUND(AK585*AK581,0),0)","v":72000},{"$f":"AK585-AL585","v":168000},{"$f":"IF(AJ583>0,ROUND(AJ583*AN581,0),0)","v":30100},{"$f":"IF(AM585>AN585,0,AN585-AM585)","v":0}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C585","v":2005},{"$f":"D585","v":2006}]
[0,100000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H588,A588:C592,3)","v":0.3},{"$f":"INDEX(D588:D592,MATCH(I588,C588:C592,0))","v":250000},{"$f":"INDEX(E588:E592,MATCH(I588,C588:C592,0))","v":25000},{"$f":"IF(H588>H592,VLOOKUP(H588,A588:F592,6),0)","v":0.1},{"$f":"VLOOKUP(H588,A588:G592,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",B588,IF($E$3=\"Female\",B595,IF($E$3=\"Senior Citizen\",B602,B609)))","v":100000},{"$f":"IF($E$3=\"Male\",C588,IF($E$3=\"Female\",C595,IF($E$3=\"Senior Citizen\",C602,C609)))","v":0}]
[{"$f":"B588+1","v":100001},150000,0.1,{"$f":"B588","v":100000},{"$f":"(B589-B588)*C589","v":5000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O588+1","v":100001},150000,0.1]
[{"$f":"B589+1","v":150001},250000,0.2,{"$f":"B589","v":150000},{"$f":"E589+(B590-B589)*C590","v":25000},0.1,0.02,{"$f":"IF(I588=C592,E591+ROUND((H588-J588),0)*I588,IF(I588=C591,E590+ROUND((H588-J588)*I588,0),IF(I588=C590,E589+ROUND((H588-J588)*I588,0),IF(I588=C589,E588+ROUND((H588-J588)*I588,0),E587+ROUND((H588-J588)*I588,0)))))","v":277000},{"$f":"MIN(K592:L592)","v":27700},{"$f":"ROUND(SUM(H590+I590)*M588,0)","v":6094},{"$f":"SUM(H590:J590)","v":310794},null,null,{"$f":"O589+1","v":150001},250000,0.2]
[{"$f":"B590+1","v":250001},null,0.3,{"$f":"B590","v":250000},{"$f":"IF(J588=0,0,E590)","v":25000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O590+1","v":250001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H588>H592,H588-H592,0)","v":90000},{"$f":"IF(I592>0,ROUND(I592*I588,0),0)","v":27000},{"$f":"I592-J592","v":63000},{"$f":"IF(H590>0,ROUND(H590*L588,0),0)","v":27700},{"$f":"IF(K592>L592,0,L592-K592)","v":0},{"$f":"O591+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H590,IF($E$3=\"Female\",H597,IF($E$3=\"Senior Citizen\",H604,H611)))","v":277000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I590,IF($E$3=\"Female\",I597,IF($E$3=\"Senior Citizen\",I604,I611)))","v":27700}]
[0,135000,0,0,0,0,0,{"$f":"H588","v":1090000},{"$f":"VLOOKUP(H595,A595:C599,3)","v":0.3},{"$f":"INDEX(D595:D599,MATCH(I595,C595:C599,0))","v":250000},{"$f":"INDEX(E595:E599,MATCH(I595,C595:C599,0))","v":21500},{"$f":"IF(H595>H599,VLOOKUP(H595,A595:F599,6),0)","v":0.1},{"$f":"VLOOKUP(H595,A595:G599,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J590,IF($E$3=\"Female\",J597,IF($E$3=\"Senior Citizen\",J604,J611)))","v":6094}]
[{"$f":"B595+1","v":135001},150000,0.1,{"$f":"B595","v":135000},{"$f":"(B596-B595)*C596","v":1500},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K590,IF($E$3=\"Female\",K597,IF($E$3=\"Senior Citizen\",K604,K611)))","v":310794}]
[{"$f":"B596+1","v":150001},250000,0.2,{"$f":"B596","v":150000},{"$f":"E596+(B597-B596)*C597","v":21500},0.1,0.02,{"$f":"IF(I595=C599,E598+ROUND((H595-J595),0)*I595,IF(I595=C598,E597+ROUND((H595-J595)*I595,0),IF(I595=C597,E596+ROUND((H595-J595)*I595,0),IF(I595=C596,E595+ROUND((H595-J595)*I595,0),E594+ROUND((H595-J595)*I595,0)))))","v":273500},{"$f":"MIN(K599:L599)","v":27350},{"$f":"ROUND(SUM(H597+I597)*M595,0)","v":6017},{"$f":"SUM(H597:J597)","v":306867},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A587,IF($E$3=\"Female\",A594,IF($E$3=\"Senior Citizen\",A601,A608)))","v":"(below 65 years)"}]
[{"$f":"B597+1","v":250001},null,0.3,{"$f":"B597","v":250000},{"$f":"IF(J595=0,0,E597)","v":21500},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M592,IF($E$3=\"Female\",M599,IF($E$3=\"Senior Citizen\",M606,M613)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H592","v":1000000},{"$f":"IF(H595>H599,H595-H599,0)","v":90000},{"$f":"IF(I599>0,ROUND(I599*I595,0),0)","v":27000},{"$f":"I599-J599","v":63000},{"$f":"IF(H597>0,ROUND(H597*L595,0),0)","v":27350},{"$f":"IF(K599>L599,0,L599-K599)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K590,IF($E$3=\"Female\",K597,IF($E$3=\"Senior Citizen\",K604,K611)))","v":310794}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,185000,0,0,0,0,0,{"$f":"H588","v":1090000},{"$f":"VLOOKUP(H602,A602:C606,3)","v":0.3},{"$f":"INDEX(D602:D606,MATCH(I602,C602:C606,0))","v":250000},{"$f":"INDEX(E602:E606,MATCH(I602,C602:C606,0))","v":13000},{"$f":"IF(H602>H606,VLOOKUP(H602,A602:F606,6),0)","v":0.1},{"$f":"VLOOKUP(H602,A602:G606,7)","v":0.02}]
[{"$f":"B602+1","v":185001},250000,0.2,{"$f":"B602","v":185000},{"$f":"(B603-B602)*C603","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B603+1","v":250001},null,0.3,{"$f":"B603","v":250000},{"$f":"IF(J602=0,0,E603)","v":13000},0.1,0.02,{"$f":"IF(I602=C606,E605+ROUND((H602-J602),0)*I602,IF(I602=C605,E604+ROUND((H602-J602)*I602,0),IF(I602=C604,E603+ROUND((H602-J602)*I602,0),IF(I602=C603,E602+ROUND((H602-J602)*I602,0),E601+ROUND((H602-J602)*I602,0)))))","v":265000},{"$f":"MIN(K606:L606)","v":26500},{"$f":"ROUND(SUM(H604+I604)*M602,0)","v":5830},{"$f":"SUM(H604:J604)","v":297330}]
[null,null,null,{"$f":"B604","v":0},{"$f":"IF(J602=0,0,E604)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H599","v":1000000},{"$f":"IF(H602>H606,H602-H606,0)","v":90000},{"$f":"IF(I606>0,ROUND(I606*I602,0),0)","v":27000},{"$f":"I606-J606","v":63000},{"$f":"IF(H604>0,ROUND(H604*L602,0),0)","v":26500},{"$f":"IF(K606>L606,0,L606-K606)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,185000,0,0,0,0,0,{"$f":"H588","v":1090000},{"$f":"VLOOKUP(H609,A609:C613,3)","v":0.3},{"$f":"INDEX(D609:D613,MATCH(I609,C609:C613,0))","v":250000},{"$f":"INDEX(E609:E613,MATCH(I609,C609:C613,0))","v":13000},{"$f":"IF(H609>H613,VLOOKUP(H609,A609:F613,6),0)","v":0.1},{"$f":"VLOOKUP(H609,A609:G613,7)","v":0.02}]
[{"$f":"B609+1","v":185001},250000,0.2,{"$f":"B609","v":185000},{"$f":"(B610-B609)*C610","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B610+1","v":250001},null,0.3,{"$f":"B610","v":250000},{"$f":"IF(J609=0,0,E610)","v":13000},0.1,0.02,{"$f":"IF(I609=C613,E612+ROUND((H609-J609),0)*I609,IF(I609=C612,E611+ROUND((H609-J609)*I609,0),IF(I609=C611,E610+ROUND((H609-J609)*I609,0),IF(I609=C610,E609+ROUND((H609-J609)*I609,0),E608+ROUND((H609-J609)*I609,0)))))","v":265000},{"$f":"MIN(K613:L613)","v":26500},{"$f":"ROUND(SUM(H611+I611)*M609,0)","v":5830},{"$f":"SUM(H611:J611)","v":297330}]
[null,null,null,{"$f":"B611","v":0},{"$f":"IF(J609=0,0,E611)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H606","v":1000000},{"$f":"IF(H609>H613,H609-H613,0)","v":90000},{"$f":"IF(I613>0,ROUND(I613*I609,0),0)","v":27000},{"$f":"I613-J613","v":63000},{"$f":"IF(H611>0,ROUND(H611*L609,0),0)","v":26500},{"$f":"IF(K613>L613,0,L613-K613)","v":0}]
[null,null,2006,{"$f":"C614+1","v":2007},null,"2006-07"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C614","v":2006},{"$f":"D614","v":2007}]
[0,100000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H617,A617:C621,3)","v":0.3},{"$f":"INDEX(D617:D621,MATCH(I617,C617:C621,0))","v":250000},{"$f":"INDEX(E617:E621,MATCH(I617,C617:C621,0))","v":25000},{"$f":"IF(H617>H621,VLOOKUP(H617,A617:F621,6),0)","v":0.1},{"$f":"VLOOKUP(H617,A617:G621,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",B617,IF($E$3=\"Female\",B624,IF($E$3=\"Senior Citizen\",B631,B638)))","v":100000},0]
[{"$f":"B617+1","v":100001},150000,0.1,{"$f":"B617","v":100000},{"$f":"(B618-B617)*C618","v":5000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O617+1","v":100001},150000,0.1]
[{"$f":"B618+1","v":150001},250000,0.2,{"$f":"B618","v":150000},{"$f":"E618+(B619-B618)*C619","v":25000},0.1,0.02,{"$f":"IF(I617=C621,E620+ROUND((H617-J617),0)*I617,IF(I617=C620,E619+ROUND((H617-J617)*I617,0),IF(I617=C619,E618+ROUND((H617-J617)*I617,0),IF(I617=C618,E617+ROUND((H617-J617)*I617,0),E616+ROUND((H617-J617)*I617,0)))))","v":277000},{"$f":"MIN(K621:L621)","v":27700},{"$f":"ROUND(SUM(H619+I619)*M617,0)","v":6094},{"$f":"SUM(H619:J619)","v":310794},null,null,{"$f":"O618+1","v":150001},250000,0.2]
[{"$f":"B619+1","v":250001},null,0.3,{"$f":"B619","v":250000},{"$f":"IF(J617=0,0,E619)","v":25000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O619+1","v":250001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H617>H621,H617-H621,0)","v":90000},{"$f":"IF(I621>0,ROUND(I621*I617,0),0)","v":27000},{"$f":"I621-J621","v":63000},{"$f":"IF(H619>0,ROUND(H619*L617,0),0)","v":27700},{"$f":"IF(K621>L621,0,L621-K621)","v":0},{"$f":"O620+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H619,IF($E$3=\"Female\",H626,IF($E$3=\"Senior Citizen\",H633,H640)))","v":277000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I619,IF($E$3=\"Female\",I626,IF($E$3=\"Senior Citizen\",I633,I640)))","v":27700}]
[0,135000,0,0,0,0,0,{"$f":"H617","v":1090000},{"$f":"VLOOKUP(H624,A624:C628,3)","v":0.3},{"$f":"INDEX(D624:D628,MATCH(I624,C624:C628,0))","v":250000},{"$f":"INDEX(E624:E628,MATCH(I624,C624:C628,0))","v":21500},{"$f":"IF(H624>H628,VLOOKUP(H624,A624:F628,6),0)","v":0.1},{"$f":"VLOOKUP(H624,A624:G628,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J619,IF($E$3=\"Female\",J626,IF($E$3=\"Senior Citizen\",J633,J640)))","v":6094}]
[{"$f":"B624+1","v":135001},150000,0.1,{"$f":"B624","v":135000},{"$f":"(B625-B624)*C625","v":1500},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K619,IF($E$3=\"Female\",K626,IF($E$3=\"Senior Citizen\",K633,K640)))","v":310794}]
[{"$f":"B625+1","v":150001},250000,0.2,{"$f":"B625","v":150000},{"$f":"E625+(B626-B625)*C626","v":21500},0.1,0.02,{"$f":"IF(I624=C628,E627+ROUND((H624-J624),0)*I624,IF(I624=C627,E626+ROUND((H624-J624)*I624,0),IF(I624=C626,E625+ROUND((H624-J624)*I624,0),IF(I624=C625,E624+ROUND((H624-J624)*I624,0),E623+ROUND((H624-J624)*I624,0)))))","v":273500},{"$f":"MIN(K628:L628)","v":27350},{"$f":"ROUND(SUM(H626+I626)*M624,0)","v":6017},{"$f":"SUM(H626:J626)","v":306867},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A616,IF($E$3=\"Female\",A623,IF($E$3=\"Senior Citizen\",A630,A637)))","v":"(below 65 years)"}]
[{"$f":"B626+1","v":250001},null,0.3,{"$f":"B626","v":250000},{"$f":"IF(J624=0,0,E626)","v":21500},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M621,IF($E$3=\"Female\",M628,IF($E$3=\"Senior Citizen\",M635,M642)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H621","v":1000000},{"$f":"IF(H624>H628,H624-H628,0)","v":90000},{"$f":"IF(I628>0,ROUND(I628*I624,0),0)","v":27000},{"$f":"I628-J628","v":63000},{"$f":"IF(H626>0,ROUND(H626*L624,0),0)","v":27350},{"$f":"IF(K628>L628,0,L628-K628)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K619,IF($E$3=\"Female\",K626,IF($E$3=\"Senior Citizen\",K633,K640)))","v":310794}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,185000,0,0,0,0,0,{"$f":"H617","v":1090000},{"$f":"VLOOKUP(H631,A631:C635,3)","v":0.3},{"$f":"INDEX(D631:D635,MATCH(I631,C631:C635,0))","v":250000},{"$f":"INDEX(E631:E635,MATCH(I631,C631:C635,0))","v":13000},{"$f":"IF(H631>H635,VLOOKUP(H631,A631:F635,6),0)","v":0.1},{"$f":"VLOOKUP(H631,A631:G635,7)","v":0.02}]
[{"$f":"B631+1","v":185001},250000,0.2,{"$f":"B631","v":185000},{"$f":"(B632-B631)*C632","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B632+1","v":250001},null,0.3,{"$f":"B632","v":250000},{"$f":"IF(J631=0,0,E632)","v":13000},0.1,0.02,{"$f":"IF(I631=C635,E634+ROUND((H631-J631),0)*I631,IF(I631=C634,E633+ROUND((H631-J631)*I631,0),IF(I631=C633,E632+ROUND((H631-J631)*I631,0),IF(I631=C632,E631+ROUND((H631-J631)*I631,0),E630+ROUND((H631-J631)*I631,0)))))","v":265000},{"$f":"MIN(K635:L635)","v":26500},{"$f":"ROUND(SUM(H633+I633)*M631,0)","v":5830},{"$f":"SUM(H633:J633)","v":297330}]
[null,null,null,{"$f":"B633","v":0},{"$f":"IF(J631=0,0,E633)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H628","v":1000000},{"$f":"IF(H631>H635,H631-H635,0)","v":90000},{"$f":"IF(I635>0,ROUND(I635*I631,0),0)","v":27000},{"$f":"I635-J635","v":63000},{"$f":"IF(H633>0,ROUND(H633*L631,0),0)","v":26500},{"$f":"IF(K635>L635,0,L635-K635)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,185000,0,0,0,0,0,{"$f":"H617","v":1090000},{"$f":"VLOOKUP(H638,A638:C642,3)","v":0.3},{"$f":"INDEX(D638:D642,MATCH(I638,C638:C642,0))","v":250000},{"$f":"INDEX(E638:E642,MATCH(I638,C638:C642,0))","v":13000},{"$f":"IF(H638>H642,VLOOKUP(H638,A638:F642,6),0)","v":0.1},{"$f":"VLOOKUP(H638,A638:G642,7)","v":0.02}]
[{"$f":"B638+1","v":185001},250000,0.2,{"$f":"B638","v":185000},{"$f":"(B639-B638)*C639","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B639+1","v":250001},null,0.3,{"$f":"B639","v":250000},{"$f":"IF(J638=0,0,E639)","v":13000},0.1,0.02,{"$f":"IF(I638=C642,E641+ROUND((H638-J638),0)*I638,IF(I638=C641,E640+ROUND((H638-J638)*I638,0),IF(I638=C640,E639+ROUND((H638-J638)*I638,0),IF(I638=C639,E638+ROUND((H638-J638)*I638,0),E637+ROUND((H638-J638)*I638,0)))))","v":265000},{"$f":"MIN(K642:L642)","v":26500},{"$f":"ROUND(SUM(H640+I640)*M638,0)","v":5830},{"$f":"SUM(H640:J640)","v":297330}]
[null,null,null,{"$f":"B640","v":0},{"$f":"IF(J638=0,0,E640)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H635","v":1000000},{"$f":"IF(H638>H642,H638-H642,0)","v":90000},{"$f":"IF(I642>0,ROUND(I642*I638,0),0)","v":27000},{"$f":"I642-J642","v":63000},{"$f":"IF(H640>0,ROUND(H640*L638,0),0)","v":26500},{"$f":"IF(K642>L642,0,L642-K642)","v":0}]
[null,null,2007,{"$f":"C643+1","v":2008},null,"2007-08"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C643","v":2007},{"$f":"D643","v":2008}]
[0,110000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H646,A646:C650,3)","v":0.3},{"$f":"INDEX(D646:D650,MATCH(I646,C646:C650,0))","v":250000},{"$f":"INDEX(E646:E650,MATCH(I646,C646:C650,0))","v":24000},{"$f":"IF(H646>H650,VLOOKUP(H646,A646:F650,6),0)","v":0.1},{"$f":"VLOOKUP(H646,A646:G650,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B646,IF($E$3=\"Female\",B653,IF($E$3=\"Senior Citizen\",B660,B667)))","v":110000},0]
[{"$f":"B646+1","v":110001},150000,0.1,{"$f":"B646","v":110000},{"$f":"(B647-B646)*C647","v":4000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O646+1","v":110001},150000,0.1]
[{"$f":"B647+1","v":150001},250000,0.2,{"$f":"B647","v":150000},{"$f":"E647+(B648-B647)*C648","v":24000},0,0.03,{"$f":"IF(I646=C650,E649+ROUND((H646-J646),0)*I646,IF(I646=C649,E648+ROUND((H646-J646)*I646,0),IF(I646=C648,E647+ROUND((H646-J646)*I646,0),IF(I646=C647,E646+ROUND((H646-J646)*I646,0),E645+ROUND((H646-J646)*I646,0)))))","v":276000},{"$f":"MIN(K650:L650)","v":27600},{"$f":"ROUND(SUM(H648+I648)*M646,0)","v":9108},{"$f":"SUM(H648:J648)","v":312708},null,null,{"$f":"O647+1","v":150001},250000,0.2]
[{"$f":"B648+1","v":250001},null,0.3,{"$f":"B648","v":250000},{"$f":"IF(J646=0,0,E648)","v":24000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O648+1","v":250001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H646>H650,H646-H650,0)","v":90000},{"$f":"IF(I650>0,ROUND(I650*I646,0),0)","v":27000},{"$f":"I650-J650","v":63000},{"$f":"IF(H648>0,ROUND(H648*L646,0),0)","v":27600},{"$f":"IF(K650>L650,0,L650-K650)","v":0},{"$f":"O649+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H648,IF($E$3=\"Female\",H655,IF($E$3=\"Senior Citizen\",H662,H669)))","v":276000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I648,IF($E$3=\"Female\",I655,IF($E$3=\"Senior Citizen\",I662,I669)))","v":27600}]
[0,145000,0,0,0,0,0,{"$f":"H646","v":1090000},{"$f":"VLOOKUP(H653,A653:C657,3)","v":0.3},{"$f":"INDEX(D653:D657,MATCH(I653,C653:C657,0))","v":250000},{"$f":"INDEX(E653:E657,MATCH(I653,C653:C657,0))","v":20500},{"$f":"IF(H653>H657,VLOOKUP(H653,A653:F657,6),0)","v":0.1},{"$f":"VLOOKUP(H653,A653:G657,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J648,IF($E$3=\"Female\",J655,IF($E$3=\"Senior Citizen\",J662,J669)))","v":9108}]
[{"$f":"B653+1","v":145001},150000,0.1,{"$f":"B653","v":145000},{"$f":"(B654-B653)*C654","v":500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K648,IF($E$3=\"Female\",K655,IF($E$3=\"Senior Citizen\",K662,K669)))","v":312708}]
[{"$f":"B654+1","v":150001},250000,0.2,{"$f":"B654","v":150000},{"$f":"E654+(B655-B654)*C655","v":20500},0,0.03,{"$f":"IF(I653=C657,E656+ROUND((H653-J653),0)*I653,IF(I653=C656,E655+ROUND((H653-J653)*I653,0),IF(I653=C655,E654+ROUND((H653-J653)*I653,0),IF(I653=C654,E653+ROUND((H653-J653)*I653,0),E652+ROUND((H653-J653)*I653,0)))))","v":272500},{"$f":"MIN(K657:L657)","v":27250},{"$f":"ROUND(SUM(H655+I655)*M653,0)","v":8993},{"$f":"SUM(H655:J655)","v":308743},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A645,IF($E$3=\"Female\",A652,IF($E$3=\"Senior Citizen\",A659,A666)))","v":"(below 65 years)"}]
[{"$f":"B655+1","v":250001},null,0.3,{"$f":"B655","v":250000},{"$f":"IF(J653=0,0,E655)","v":20500},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M650,IF($E$3=\"Female\",M657,IF($E$3=\"Senior Citizen\",M664,M671)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H650","v":1000000},{"$f":"IF(H653>H657,H653-H657,0)","v":90000},{"$f":"IF(I657>0,ROUND(I657*I653,0),0)","v":27000},{"$f":"I657-J657","v":63000},{"$f":"IF(H655>0,ROUND(H655*L653,0),0)","v":27250},{"$f":"IF(K657>L657,0,L657-K657)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K648,IF($E$3=\"Female\",K655,IF($E$3=\"Senior Citizen\",K662,K669)))","v":312708}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,195000,0,0,0,0,0,{"$f":"H646","v":1090000},{"$f":"VLOOKUP(H660,A660:C664,3)","v":0.3},{"$f":"INDEX(D660:D664,MATCH(I660,C660:C664,0))","v":250000},{"$f":"INDEX(E660:E664,MATCH(I660,C660:C664,0))","v":11000},{"$f":"IF(H660>H664,VLOOKUP(H660,A660:F664,6),0)","v":0.1},{"$f":"VLOOKUP(H660,A660:G664,7)","v":0.03}]
[{"$f":"B660+1","v":195001},250000,0.2,{"$f":"B660","v":195000},{"$f":"(B661-B660)*C661","v":11000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B661+1","v":250001},null,0.3,{"$f":"B661","v":250000},{"$f":"IF(J660=0,0,E661)","v":11000},0.1,0.03,{"$f":"IF(I660=C664,E663+ROUND((H660-J660),0)*I660,IF(I660=C663,E662+ROUND((H660-J660)*I660,0),IF(I660=C662,E661+ROUND((H660-J660)*I660,0),IF(I660=C661,E660+ROUND((H660-J660)*I660,0),E659+ROUND((H660-J660)*I660,0)))))","v":263000},{"$f":"MIN(K664:L664)","v":26300},{"$f":"ROUND(SUM(H662+I662)*M660,0)","v":8679},{"$f":"SUM(H662:J662)","v":297979}]
[null,null,null,{"$f":"B662","v":0},{"$f":"IF(J660=0,0,E662)","v":11000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H657","v":1000000},{"$f":"IF(H660>H664,H660-H664,0)","v":90000},{"$f":"IF(I664>0,ROUND(I664*I660,0),0)","v":27000},{"$f":"I664-J664","v":63000},{"$f":"IF(H662>0,ROUND(H662*L660,0),0)","v":26300},{"$f":"IF(K664>L664,0,L664-K664)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,195000,0,0,0,0,0,{"$f":"H646","v":1090000},{"$f":"VLOOKUP(H667,A667:C671,3)","v":0.3},{"$f":"INDEX(D667:D671,MATCH(I667,C667:C671,0))","v":250000},{"$f":"INDEX(E667:E671,MATCH(I667,C667:C671,0))","v":11000},{"$f":"IF(H667>H671,VLOOKUP(H667,A667:F671,6),0)","v":0.1},{"$f":"VLOOKUP(H667,A667:G671,7)","v":0.03}]
[{"$f":"B667+1","v":195001},250000,0.2,{"$f":"B667","v":195000},{"$f":"(B668-B667)*C668","v":11000},0.1,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B668+1","v":250001},null,0.3,{"$f":"B668","v":250000},{"$f":"IF(J667=0,0,E668)","v":11000},0.1,0.03,{"$f":"IF(I667=C671,E670+ROUND((H667-J667),0)*I667,IF(I667=C670,E669+ROUND((H667-J667)*I667,0),IF(I667=C669,E668+ROUND((H667-J667)*I667,0),IF(I667=C668,E667+ROUND((H667-J667)*I667,0),E666+ROUND((H667-J667)*I667,0)))))","v":263000},{"$f":"MIN(K671:L671)","v":26300},{"$f":"ROUND(SUM(H669+I669)*M667,0)","v":8679},{"$f":"SUM(H669:J669)","v":297979}]
[null,null,null,{"$f":"B669","v":0},{"$f":"IF(J667=0,0,E669)","v":11000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H664","v":1000000},{"$f":"IF(H667>H671,H667-H671,0)","v":90000},{"$f":"IF(I671>0,ROUND(I671*I667,0),0)","v":27000},{"$f":"I671-J671","v":63000},{"$f":"IF(H669>0,ROUND(H669*L667,0),0)","v":26300},{"$f":"IF(K671>L671,0,L671-K671)","v":0}]
[null,null,2008,{"$f":"C672+1","v":2009},null,"2008-09"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C672","v":2008},{"$f":"D672","v":2009}]
[0,150000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H675,A675:C679,3)","v":0.3},{"$f":"INDEX(D675:D679,MATCH(I675,C675:C679,0))","v":500000},{"$f":"INDEX(E675:E679,MATCH(I675,C675:C679,0))","v":55000},{"$f":"IF(H675>H679,VLOOKUP(H675,A675:F679,6),0)","v":0.1},{"$f":"VLOOKUP(H675,A675:G679,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B675,IF($E$3=\"Female\",B682,IF($E$3=\"Senior Citizen\",B689,B696)))","v":150000},0]
[{"$f":"B675+1","v":150001},300000,0.1,{"$f":"B675","v":150000},{"$f":"(B676-B675)*C676","v":15000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O675+1","v":150001},300000,0.1]
[{"$f":"B676+1","v":300001},500000,0.2,{"$f":"B676","v":300000},{"$f":"E676+(B677-B676)*C677","v":55000},0,0.03,{"$f":"IF(I675=C679,E678+ROUND((H675-J675),0)*I675,IF(I675=C678,E677+ROUND((H675-J675)*I675,0),IF(I675=C677,E676+ROUND((H675-J675)*I675,0),IF(I675=C676,E675+ROUND((H675-J675)*I675,0),E674+ROUND((H675-J675)*I675,0)))))","v":232000},{"$f":"MIN(K679:L679)","v":23200},{"$f":"ROUND(SUM(H677+I677)*M675,0)","v":7656},{"$f":"SUM(H677:J677)","v":262856},null,null,{"$f":"O676+1","v":300001},500000,0.2]
[{"$f":"B677+1","v":500001},null,0.3,{"$f":"B677","v":500000},{"$f":"IF(J675=0,0,E677)","v":55000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O677+1","v":500001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H675>H679,H675-H679,0)","v":90000},{"$f":"IF(I679>0,ROUND(I679*I675,0),0)","v":27000},{"$f":"I679-J679","v":63000},{"$f":"IF(H677>0,ROUND(H677*L675,0),0)","v":23200},{"$f":"IF(K679>L679,0,L679-K679)","v":0},{"$f":"O678+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H677,IF($E$3=\"Female\",H684,IF($E$3=\"Senior Citizen\",H691,H698)))","v":232000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I677,IF($E$3=\"Female\",I684,IF($E$3=\"Senior Citizen\",I691,I698)))","v":23200}]
[0,180000,0,0,0,0,0,{"$f":"H675","v":1090000},{"$f":"VLOOKUP(H682,A682:C686,3)","v":0.3},{"$f":"INDEX(D682:D686,MATCH(I682,C682:C686,0))","v":500000},{"$f":"INDEX(E682:E686,MATCH(I682,C682:C686,0))","v":52000},{"$f":"IF(H682>H686,VLOOKUP(H682,A682:F686,6),0)","v":0.1},{"$f":"VLOOKUP(H682,A682:G686,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J677,IF($E$3=\"Female\",J684,IF($E$3=\"Senior Citizen\",J691,J698)))","v":7656}]
[{"$f":"B682+1","v":180001},300000,0.1,{"$f":"B682","v":180000},{"$f":"(B683-B682)*C683","v":12000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K677,IF($E$3=\"Female\",K684,IF($E$3=\"Senior Citizen\",K691,K698)))","v":262856}]
[{"$f":"B683+1","v":300001},500000,0.2,{"$f":"B683","v":300000},{"$f":"E683+(B684-B683)*C684","v":52000},0,0.03,{"$f":"IF(I682=C686,E685+ROUND((H682-J682),0)*I682,IF(I682=C685,E684+ROUND((H682-J682)*I682,0),IF(I682=C684,E683+ROUND((H682-J682)*I682,0),IF(I682=C683,E682+ROUND((H682-J682)*I682,0),E681+ROUND((H682-J682)*I682,0)))))","v":229000},{"$f":"MIN(K686:L686)","v":22900},{"$f":"ROUND(SUM(H684+I684)*M682,0)","v":7557},{"$f":"SUM(H684:J684)","v":259457},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A674,IF($E$3=\"Female\",A681,IF($E$3=\"Senior Citizen\",A688,A695)))","v":"(below 65 years)"}]
[{"$f":"B684+1","v":500001},null,0.3,{"$f":"B684","v":500000},{"$f":"IF(J682=0,0,E684)","v":52000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M679,IF($E$3=\"Female\",M686,IF($E$3=\"Senior Citizen\",M693,M700)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H679","v":1000000},{"$f":"IF(H682>H686,H682-H686,0)","v":90000},{"$f":"IF(I686>0,ROUND(I686*I682,0),0)","v":27000},{"$f":"I686-J686","v":63000},{"$f":"IF(H684>0,ROUND(H684*L682,0),0)","v":22900},{"$f":"IF(K686>L686,0,L686-K686)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K677,IF($E$3=\"Female\",K684,IF($E$3=\"Senior Citizen\",K691,K698)))","v":262856}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,225000,0,0,0,0,0,{"$f":"H675","v":1090000},{"$f":"VLOOKUP(H689,A689:C693,3)","v":0.3},{"$f":"INDEX(D689:D693,MATCH(I689,C689:C693,0))","v":500000},{"$f":"INDEX(E689:E693,MATCH(I689,C689:C693,0))","v":47500},{"$f":"IF(H689>H693,VLOOKUP(H689,A689:F693,6),0)","v":0.1},{"$f":"VLOOKUP(H689,A689:G693,7)","v":0.03}]
[{"$f":"B689+1","v":225001},300000,0.1,{"$f":"B689","v":225000},{"$f":"(B690-B689)*C690","v":7500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B690+1","v":300001},500000,0.2,{"$f":"B690","v":300000},{"$f":"E690+(B691-B690)*C691","v":47500},0,0.03,{"$f":"IF(I689=C693,E692+ROUND((H689-J689),0)*I689,IF(I689=C692,E691+ROUND((H689-J689)*I689,0),IF(I689=C691,E690+ROUND((H689-J689)*I689,0),IF(I689=C690,E689+ROUND((H689-J689)*I689,0),E688+ROUND((H689-J689)*I689,0)))))","v":224500},{"$f":"MIN(K693:L693)","v":22450},{"$f":"ROUND(SUM(H691+I691)*M689,0)","v":7409},{"$f":"SUM(H691:J691)","v":254359}]
[{"$f":"B691+1","v":500001},null,0.3,{"$f":"B691","v":500000},{"$f":"IF(J689=0,0,E691)","v":47500},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H686","v":1000000},{"$f":"IF(H689>H693,H689-H693,0)","v":90000},{"$f":"IF(I693>0,ROUND(I693*I689,0),0)","v":27000},{"$f":"I693-J693","v":63000},{"$f":"IF(H691>0,ROUND(H691*L689,0),0)","v":22450},{"$f":"IF(K693>L693,0,L693-K693)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,225000,0,0,0,0,0,{"$f":"H675","v":1090000},{"$f":"VLOOKUP(H696,A696:C700,3)","v":0.3},{"$f":"INDEX(D696:D700,MATCH(I696,C696:C700,0))","v":500000},{"$f":"INDEX(E696:E700,MATCH(I696,C696:C700,0))","v":47500},{"$f":"IF(H696>H700,VLOOKUP(H696,A696:F700,6),0)","v":0.1},{"$f":"VLOOKUP(H696,A696:G700,7)","v":0.03}]
[{"$f":"B696+1","v":225001},300000,0.1,{"$f":"B696","v":225000},{"$f":"(B697-B696)*C697","v":7500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B697+1","v":300001},500000,0.2,{"$f":"B697","v":300000},{"$f":"E697+(B698-B697)*C698","v":47500},0,0.03,{"$f":"IF(I696=C700,E699+ROUND((H696-J696),0)*I696,IF(I696=C699,E698+ROUND((H696-J696)*I696,0),IF(I696=C698,E697+ROUND((H696-J696)*I696,0),IF(I696=C697,E696+ROUND((H696-J696)*I696,0),E695+ROUND((H696-J696)*I696,0)))))","v":224500},{"$f":"MIN(K700:L700)","v":22450},{"$f":"ROUND(SUM(H698+I698)*M696,0)","v":7409},{"$f":"SUM(H698:J698)","v":254359}]
[{"$f":"B698+1","v":500001},null,0.3,{"$f":"B698","v":500000},{"$f":"IF(J696=0,0,E698)","v":47500},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H693","v":1000000},{"$f":"IF(H696>H700,H696-H700,0)","v":90000},{"$f":"IF(I700>0,ROUND(I700*I696,0),0)","v":27000},{"$f":"I700-J700","v":63000},{"$f":"IF(H698>0,ROUND(H698*L696,0),0)","v":22450},{"$f":"IF(K700>L700,0,L700-K700)","v":0}]
[null,null,2009,{"$f":"C701+1","v":2010},null,"2009-10"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C701","v":2009},{"$f":"D701","v":2010}]
[0,160000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H704,A704:C708,3)","v":0.3},{"$f":"INDEX(D704:D708,MATCH(I704,C704:C708,0))","v":500000},{"$f":"INDEX(E704:E708,MATCH(I704,C704:C708,0))","v":54000},{"$f":"IF(H704>H708,VLOOKUP(H704,A704:F708,6),0)","v":0},{"$f":"VLOOKUP(H704,A704:G708,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B704,IF($E$3=\"Female\",B711,IF($E$3=\"Senior Citizen\",B718,B725)))","v":160000},0]
[{"$f":"B704+1","v":160001},300000,0.1,{"$f":"B704","v":160000},{"$f":"(B705-B704)*C705","v":14000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O704+1","v":160001},300000,0.1]
[{"$f":"B705+1","v":300001},500000,0.2,{"$f":"B705","v":300000},{"$f":"E705+(B706-B705)*C706","v":54000},0,0.03,{"$f":"IF(I704=C708,E707+ROUND((H704-J704),0)*I704,IF(I704=C707,E706+ROUND((H704-J704)*I704,0),IF(I704=C706,E705+ROUND((H704-J704)*I704,0),IF(I704=C705,E704+ROUND((H704-J704)*I704,0),E703+ROUND((H704-J704)*I704,0)))))","v":231000},{"$f":"MIN(K708:L708)","v":0},{"$f":"ROUND(SUM(H706+I706)*M704,0)","v":6930},{"$f":"SUM(H706:J706)","v":237930},null,null,{"$f":"O705+1","v":300001},500000,0.2]
[{"$f":"B706+1","v":500001},null,0.3,{"$f":"B706","v":500000},{"$f":"IF(J704=0,0,E706)","v":54000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O706+1","v":500001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H704>H708,H704-H708,0)","v":1090000},{"$f":"IF(I708>0,ROUND(I708*I704,0),0)","v":327000},{"$f":"I708-J708","v":763000},{"$f":"IF(H706>0,ROUND(H706*L704,0),0)","v":0},{"$f":"IF(K708>L708,0,L708-K708)","v":0},{"$f":"O707+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H706,IF($E$3=\"Female\",H713,IF($E$3=\"Senior Citizen\",H720,H727)))","v":231000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I706,IF($E$3=\"Female\",I713,IF($E$3=\"Senior Citizen\",I720,I727)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H704","v":1090000},{"$f":"VLOOKUP(H711,A711:C715,3)","v":0.3},{"$f":"INDEX(D711:D715,MATCH(I711,C711:C715,0))","v":500000},{"$f":"INDEX(E711:E715,MATCH(I711,C711:C715,0))","v":51000},{"$f":"IF(H711>H715,VLOOKUP(H711,A711:F715,6),0)","v":0},{"$f":"VLOOKUP(H711,A711:G715,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J706,IF($E$3=\"Female\",J713,IF($E$3=\"Senior Citizen\",J720,J727)))","v":6930}]
[{"$f":"B711+1","v":190001},300000,0.1,{"$f":"B711","v":190000},{"$f":"(B712-B711)*C712","v":11000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K706,IF($E$3=\"Female\",K713,IF($E$3=\"Senior Citizen\",K720,K727)))","v":237930}]
[{"$f":"B712+1","v":300001},500000,0.2,{"$f":"B712","v":300000},{"$f":"E712+(B713-B712)*C713","v":51000},0,0.03,{"$f":"IF(I711=C715,E714+ROUND((H711-J711),0)*I711,IF(I711=C714,E713+ROUND((H711-J711)*I711,0),IF(I711=C713,E712+ROUND((H711-J711)*I711,0),IF(I711=C712,E711+ROUND((H711-J711)*I711,0),E710+ROUND((H711-J711)*I711,0)))))","v":228000},{"$f":"MIN(K715:L715)","v":0},{"$f":"ROUND(SUM(H713+I713)*M711,0)","v":6840},{"$f":"SUM(H713:J713)","v":234840},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A703,IF($E$3=\"Female\",A710,IF($E$3=\"Senior Citizen\",A717,A724)))","v":"(below 65 years)"}]
[{"$f":"B713+1","v":500001},null,0.3,{"$f":"B713","v":500000},{"$f":"IF(J711=0,0,E713)","v":51000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M708,IF($E$3=\"Female\",M715,IF($E$3=\"Senior Citizen\",M722,M729)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H708","v":0},{"$f":"IF(H711>H715,H711-H715,0)","v":1090000},{"$f":"IF(I715>0,ROUND(I715*I711,0),0)","v":327000},{"$f":"I715-J715","v":763000},{"$f":"IF(H713>0,ROUND(H713*L711,0),0)","v":0},{"$f":"IF(K715>L715,0,L715-K715)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K706,IF($E$3=\"Female\",K713,IF($E$3=\"Senior Citizen\",K720,K727)))","v":237930}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,240000,0,0,0,0,0,{"$f":"H704","v":1090000},{"$f":"VLOOKUP(H718,A718:C722,3)","v":0.3},{"$f":"INDEX(D718:D722,MATCH(I718,C718:C722,0))","v":500000},{"$f":"INDEX(E718:E722,MATCH(I718,C718:C722,0))","v":46000},{"$f":"IF(H718>H722,VLOOKUP(H718,A718:F722,6),0)","v":0},{"$f":"VLOOKUP(H718,A718:G722,7)","v":0.03}]
[{"$f":"B718+1","v":240001},300000,0.1,{"$f":"B718","v":240000},{"$f":"(B719-B718)*C719","v":6000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B719+1","v":300001},500000,0.2,{"$f":"B719","v":300000},{"$f":"E719+(B720-B719)*C720","v":46000},0,0.03,{"$f":"IF(I718=C722,E721+ROUND((H718-J718),0)*I718,IF(I718=C721,E720+ROUND((H718-J718)*I718,0),IF(I718=C720,E719+ROUND((H718-J718)*I718,0),IF(I718=C719,E718+ROUND((H718-J718)*I718,0),E717+ROUND((H718-J718)*I718,0)))))","v":223000},{"$f":"MIN(K722:L722)","v":0},{"$f":"ROUND(SUM(H720+I720)*M718,0)","v":6690},{"$f":"SUM(H720:J720)","v":229690}]
[{"$f":"B720+1","v":500001},null,0.3,{"$f":"B720","v":500000},{"$f":"IF(J718=0,0,E720)","v":46000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H715","v":0},{"$f":"IF(H718>H722,H718-H722,0)","v":1090000},{"$f":"IF(I722>0,ROUND(I722*I718,0),0)","v":327000},{"$f":"I722-J722","v":763000},{"$f":"IF(H720>0,ROUND(H720*L718,0),0)","v":0},{"$f":"IF(K722>L722,0,L722-K722)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,240000,0,0,0,0,0,{"$f":"H704","v":1090000},{"$f":"VLOOKUP(H725,A725:C729,3)","v":0.3},{"$f":"INDEX(D725:D729,MATCH(I725,C725:C729,0))","v":500000},{"$f":"INDEX(E725:E729,MATCH(I725,C725:C729,0))","v":46000},{"$f":"IF(H725>H729,VLOOKUP(H725,A725:F729,6),0)","v":0},{"$f":"VLOOKUP(H725,A725:G729,7)","v":0.03}]
[{"$f":"B725+1","v":240001},300000,0.1,{"$f":"B725","v":240000},{"$f":"(B726-B725)*C726","v":6000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B726+1","v":300001},500000,0.2,{"$f":"B726","v":300000},{"$f":"E726+(B727-B726)*C727","v":46000},0,0.03,{"$f":"IF(I725=C729,E728+ROUND((H725-J725),0)*I725,IF(I725=C728,E727+ROUND((H725-J725)*I725,0),IF(I725=C727,E726+ROUND((H725-J725)*I725,0),IF(I725=C726,E725+ROUND((H725-J725)*I725,0),E724+ROUND((H725-J725)*I725,0)))))","v":223000},{"$f":"MIN(K729:L729)","v":0},{"$f":"ROUND(SUM(H727+I727)*M725,0)","v":6690},{"$f":"SUM(H727:J727)","v":229690}]
[{"$f":"B727+1","v":500001},null,0.3,{"$f":"B727","v":500000},{"$f":"IF(J725=0,0,E727)","v":46000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H722","v":0},{"$f":"IF(H725>H729,H725-H729,0)","v":1090000},{"$f":"IF(I729>0,ROUND(I729*I725,0),0)","v":327000},{"$f":"I729-J729","v":763000},{"$f":"IF(H727>0,ROUND(H727*L725,0),0)","v":0},{"$f":"IF(K729>L729,0,L729-K729)","v":0}]
[null,null,2010,{"$f":"C730+1","v":2011},null,"2010-11"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C730","v":2010},{"$f":"D730","v":2011}]
[0,160000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H733,A733:C737,3)","v":0.3},{"$f":"INDEX(D733:D737,MATCH(I733,C733:C737,0))","v":800000},{"$f":"INDEX(E733:E737,MATCH(I733,C733:C737,0))","v":94000},{"$f":"IF(H733>H737,VLOOKUP(H733,A733:F737,6),0)","v":0},{"$f":"VLOOKUP(H733,A733:G737,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B733,IF($E$3=\"Female\",B740,IF($E$3=\"Senior Citizen\",B747,B754)))","v":160000},0]
[{"$f":"B733+1","v":160001},500000,0.1,{"$f":"B733","v":160000},{"$f":"(B734-B733)*C734","v":34000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O733+1","v":160001},500000,0.1]
[{"$f":"B734+1","v":500001},800000,0.2,{"$f":"B734","v":500000},{"$f":"E734+(B735-B734)*C735","v":94000},0,0.03,{"$f":"IF(I733=C737,E736+ROUND((H733-J733),0)*I733,IF(I733=C736,E735+ROUND((H733-J733)*I733,0),IF(I733=C735,E734+ROUND((H733-J733)*I733,0),IF(I733=C734,E733+ROUND((H733-J733)*I733,0),E732+ROUND((H733-J733)*I733,0)))))","v":181000},{"$f":"MIN(K737:L737)","v":0},{"$f":"ROUND(SUM(H735+I735)*M733,0)","v":5430},{"$f":"SUM(H735:J735)","v":186430},null,null,{"$f":"O734+1","v":500001},800000,0.2]
[{"$f":"B735+1","v":800001},null,0.3,{"$f":"B735","v":800000},{"$f":"IF(J733=0,0,E735)","v":94000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O735+1","v":800001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H733>H737,H733-H737,0)","v":1090000},{"$f":"IF(I737>0,ROUND(I737*I733,0),0)","v":327000},{"$f":"I737-J737","v":763000},{"$f":"IF(H735>0,ROUND(H735*L733,0),0)","v":0},{"$f":"IF(K737>L737,0,L737-K737)","v":0},{"$f":"O736+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H735,IF($E$3=\"Female\",H742,IF($E$3=\"Senior Citizen\",H749,H756)))","v":181000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I735,IF($E$3=\"Female\",I742,IF($E$3=\"Senior Citizen\",I749,I756)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H733","v":1090000},{"$f":"VLOOKUP(H740,A740:C744,3)","v":0.3},{"$f":"INDEX(D740:D744,MATCH(I740,C740:C744,0))","v":800000},{"$f":"INDEX(E740:E744,MATCH(I740,C740:C744,0))","v":91000},{"$f":"IF(H740>H744,VLOOKUP(H740,A740:F744,6),0)","v":0},{"$f":"VLOOKUP(H740,A740:G744,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J735,IF($E$3=\"Female\",J742,IF($E$3=\"Senior Citizen\",J749,J756)))","v":5430}]
[{"$f":"B740+1","v":190001},500000,0.1,{"$f":"B740","v":190000},{"$f":"(B741-B740)*C741","v":31000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K735,IF($E$3=\"Female\",K742,IF($E$3=\"Senior Citizen\",K749,K756)))","v":186430}]
[{"$f":"B741+1","v":500001},800000,0.2,{"$f":"B741","v":500000},{"$f":"E741+(B742-B741)*C742","v":91000},0,0.03,{"$f":"IF(I740=C744,E743+ROUND((H740-J740),0)*I740,IF(I740=C743,E742+ROUND((H740-J740)*I740,0),IF(I740=C742,E741+ROUND((H740-J740)*I740,0),IF(I740=C741,E740+ROUND((H740-J740)*I740,0),E739+ROUND((H740-J740)*I740,0)))))","v":178000},{"$f":"MIN(K744:L744)","v":0},{"$f":"ROUND(SUM(H742+I742)*M740,0)","v":5340},{"$f":"SUM(H742:J742)","v":183340},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A732,IF($E$3=\"Female\",A739,IF($E$3=\"Senior Citizen\",A746,A753)))","v":"(below 65 years)"}]
[{"$f":"B742+1","v":800001},null,0.3,{"$f":"B742","v":800000},{"$f":"IF(J740=0,0,E742)","v":91000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M737,IF($E$3=\"Female\",M744,IF($E$3=\"Senior Citizen\",M751,M758)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H737","v":0},{"$f":"IF(H740>H744,H740-H744,0)","v":1090000},{"$f":"IF(I744>0,ROUND(I744*I740,0),0)","v":327000},{"$f":"I744-J744","v":763000},{"$f":"IF(H742>0,ROUND(H742*L740,0),0)","v":0},{"$f":"IF(K744>L744,0,L744-K744)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K735,IF($E$3=\"Female\",K742,IF($E$3=\"Senior Citizen\",K749,K756)))","v":186430}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,240000,0,0,0,0,0,{"$f":"H733","v":1090000},{"$f":"VLOOKUP(H747,A747:C751,3)","v":0.3},{"$f":"INDEX(D747:D751,MATCH(I747,C747:C751,0))","v":800000},{"$f":"INDEX(E747:E751,MATCH(I747,C747:C751,0))","v":86000},{"$f":"IF(H747>H751,VLOOKUP(H747,A747:F751,6),0)","v":0},{"$f":"VLOOKUP(H747,A747:G751,7)","v":0.03}]
[{"$f":"B747+1","v":240001},500000,0.1,{"$f":"B747","v":240000},{"$f":"(B748-B747)*C748","v":26000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B748+1","v":500001},800000,0.2,{"$f":"B748","v":500000},{"$f":"E748+(B749-B748)*C749","v":86000},0,0.03,{"$f":"IF(I747=C751,E750+ROUND((H747-J747),0)*I747,IF(I747=C750,E749+ROUND((H747-J747)*I747,0),IF(I747=C749,E748+ROUND((H747-J747)*I747,0),IF(I747=C748,E747+ROUND((H747-J747)*I747,0),E746+ROUND((H747-J747)*I747,0)))))","v":173000},{"$f":"MIN(K751:L751)","v":0},{"$f":"ROUND(SUM(H749+I749)*M747,0)","v":5190},{"$f":"SUM(H749:J749)","v":178190}]
[{"$f":"B749+1","v":800001},null,0.3,{"$f":"B749","v":800000},{"$f":"IF(J747=0,0,E749)","v":86000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H744","v":0},{"$f":"IF(H747>H751,H747-H751,0)","v":1090000},{"$f":"IF(I751>0,ROUND(I751*I747,0),0)","v":327000},{"$f":"I751-J751","v":763000},{"$f":"IF(H749>0,ROUND(H749*L747,0),0)","v":0},{"$f":"IF(K751>L751,0,L751-K751)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,240000,0,0,0,0,0,{"$f":"H733","v":1090000},{"$f":"VLOOKUP(H754,A754:C758,3)","v":0.3},{"$f":"INDEX(D754:D758,MATCH(I754,C754:C758,0))","v":800000},{"$f":"INDEX(E754:E758,MATCH(I754,C754:C758,0))","v":86000},{"$f":"IF(H754>H758,VLOOKUP(H754,A754:F758,6),0)","v":0},{"$f":"VLOOKUP(H754,A754:G758,7)","v":0.03}]
[{"$f":"B754+1","v":240001},500000,0.1,{"$f":"B754","v":240000},{"$f":"(B755-B754)*C755","v":26000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B755+1","v":500001},800000,0.2,{"$f":"B755","v":500000},{"$f":"E755+(B756-B755)*C756","v":86000},0,0.03,{"$f":"IF(I754=C758,E757+ROUND((H754-J754),0)*I754,IF(I754=C757,E756+ROUND((H754-J754)*I754,0),IF(I754=C756,E755+ROUND((H754-J754)*I754,0),IF(I754=C755,E754+ROUND((H754-J754)*I754,0),E753+ROUND((H754-J754)*I754,0)))))","v":173000},{"$f":"MIN(K758:L758)","v":0},{"$f":"ROUND(SUM(H756+I756)*M754,0)","v":5190},{"$f":"SUM(H756:J756)","v":178190}]
[{"$f":"B756+1","v":800001},null,0.3,{"$f":"B756","v":800000},{"$f":"IF(J754=0,0,E756)","v":86000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H751","v":0},{"$f":"IF(H754>H758,H754-H758,0)","v":1090000},{"$f":"IF(I758>0,ROUND(I758*I754,0),0)","v":327000},{"$f":"I758-J758","v":763000},{"$f":"IF(H756>0,ROUND(H756*L754,0),0)","v":0},{"$f":"IF(K758>L758,0,L758-K758)","v":0}]
[null,null,2011,{"$f":"C759+1","v":2012},null,"2011-12"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C759","v":2011},{"$f":"D759","v":2012}]
[0,180000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H762,A762:C766,3)","v":0.3},{"$f":"INDEX(D762:D766,MATCH(I762,C762:C766,0))","v":800000},{"$f":"INDEX(E762:E766,MATCH(I762,C762:C766,0))","v":92000},{"$f":"IF(H762>H766,VLOOKUP(H762,A762:F766,6),0)","v":0},{"$f":"VLOOKUP(H762,A762:G766,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B762,IF($E$3=\"Female\",B769,IF($E$3=\"Senior Citizen\",B776,B783)))","v":180000},0]
[{"$f":"B762+1","v":180001},500000,0.1,{"$f":"B762","v":180000},{"$f":"(B763-B762)*C763","v":32000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O762+1","v":180001},500000,0.1]
[{"$f":"B763+1","v":500001},800000,0.2,{"$f":"B763","v":500000},{"$f":"E763+(B764-B763)*C764","v":92000},0,0.03,{"$f":"IF(I762=C766,E765+ROUND((H762-J762),0)*I762,IF(I762=C765,E764+ROUND((H762-J762)*I762,0),IF(I762=C764,E763+ROUND((H762-J762)*I762,0),IF(I762=C763,E762+ROUND((H762-J762)*I762,0),E761+ROUND((H762-J762)*I762,0)))))","v":179000},{"$f":"MIN(K766:L766)","v":0},{"$f":"ROUND(SUM(H764+I764)*M762,0)","v":5370},{"$f":"SUM(H764:J764)","v":184370},null,null,{"$f":"O763+1","v":500001},800000,0.2]
[{"$f":"B764+1","v":800001},null,0.3,{"$f":"B764","v":800000},{"$f":"IF(J762=0,0,E764)","v":92000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O764+1","v":800001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H762>H766,H762-H766,0)","v":1090000},{"$f":"IF(I766>0,ROUND(I766*I762,0),0)","v":327000},{"$f":"I766-J766","v":763000},{"$f":"IF(H764>0,ROUND(H764*L762,0),0)","v":0},{"$f":"IF(K766>L766,0,L766-K766)","v":0},{"$f":"O765+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H764,IF($E$3=\"Female\",H771,IF($E$3=\"Senior Citizen\",H778,H785)))","v":179000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I764,IF($E$3=\"Female\",I771,IF($E$3=\"Senior Citizen\",I778,I785)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H762","v":1090000},{"$f":"VLOOKUP(H769,A769:C773,3)","v":0.3},{"$f":"INDEX(D769:D773,MATCH(I769,C769:C773,0))","v":800000},{"$f":"INDEX(E769:E773,MATCH(I769,C769:C773,0))","v":91000},{"$f":"IF(H769>H773,VLOOKUP(H769,A769:F773,6),0)","v":0},{"$f":"VLOOKUP(H769,A769:G773,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J764,IF($E$3=\"Female\",J771,IF($E$3=\"Senior Citizen\",J778,J785)))","v":5370}]
[{"$f":"B769+1","v":190001},500000,0.1,{"$f":"B769","v":190000},{"$f":"(B770-B769)*C770","v":31000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K764,IF($E$3=\"Female\",K771,IF($E$3=\"Senior Citizen\",K778,K785)))","v":184370}]
[{"$f":"B770+1","v":500001},800000,0.2,{"$f":"B770","v":500000},{"$f":"E770+(B771-B770)*C771","v":91000},0,0.03,{"$f":"IF(I769=C773,E772+ROUND((H769-J769),0)*I769,IF(I769=C772,E771+ROUND((H769-J769)*I769,0),IF(I769=C771,E770+ROUND((H769-J769)*I769,0),IF(I769=C770,E769+ROUND((H769-J769)*I769,0),E768+ROUND((H769-J769)*I769,0)))))","v":178000},{"$f":"MIN(K773:L773)","v":0},{"$f":"ROUND(SUM(H771+I771)*M769,0)","v":5340},{"$f":"SUM(H771:J771)","v":183340},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A761,IF($E$3=\"Female\",A768,IF($E$3=\"Senior Citizen\",A775,A782)))","v":"(below 60 years)"}]
[{"$f":"B771+1","v":800001},null,0.3,{"$f":"B771","v":800000},{"$f":"IF(J769=0,0,E771)","v":91000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M766,IF($E$3=\"Female\",M773,IF($E$3=\"Senior Citizen\",M780,M787)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H766","v":0},{"$f":"IF(H769>H773,H769-H773,0)","v":1090000},{"$f":"IF(I773>0,ROUND(I773*I769,0),0)","v":327000},{"$f":"I773-J773","v":763000},{"$f":"IF(H771>0,ROUND(H771*L769,0),0)","v":0},{"$f":"IF(K773>L773,0,L773-K773)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K764,IF($E$3=\"Female\",K771,IF($E$3=\"Senior Citizen\",K778,K785)))","v":184370}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,250000,0,0,0,0,0,{"$f":"H762","v":1090000},{"$f":"VLOOKUP(H776,A776:C780,3)","v":0.3},{"$f":"INDEX(D776:D780,MATCH(I776,C776:C780,0))","v":800000},{"$f":"INDEX(E776:E780,MATCH(I776,C776:C780,0))","v":85000},{"$f":"IF(H776>H780,VLOOKUP(H776,A776:F780,6),0)","v":0},{"$f":"VLOOKUP(H776,A776:G780,7)","v":0.03}]
[{"$f":"B776+1","v":250001},500000,0.1,{"$f":"B776","v":250000},{"$f":"(B777-B776)*C777","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B777+1","v":500001},800000,0.2,{"$f":"B777","v":500000},{"$f":"E777+(B778-B777)*C778","v":85000},0,0.03,{"$f":"IF(I776=C780,E779+ROUND((H776-J776),0)*I776,IF(I776=C779,E778+ROUND((H776-J776)*I776,0),IF(I776=C778,E777+ROUND((H776-J776)*I776,0),IF(I776=C777,E776+ROUND((H776-J776)*I776,0),E775+ROUND((H776-J776)*I776,0)))))","v":172000},{"$f":"MIN(K780:L780)","v":0},{"$f":"ROUND(SUM(H778+I778)*M776,0)","v":5160},{"$f":"SUM(H778:J778)","v":177160}]
[{"$f":"B778+1","v":800001},null,0.3,{"$f":"B778","v":800000},{"$f":"IF(J776=0,0,E778)","v":85000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H773","v":0},{"$f":"IF(H776>H780,H776-H780,0)","v":1090000},{"$f":"IF(I780>0,ROUND(I780*I776,0),0)","v":327000},{"$f":"I780-J780","v":763000},{"$f":"IF(H778>0,ROUND(H778*L776,0),0)","v":0},{"$f":"IF(K780>L780,0,L780-K780)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H762","v":1090000},{"$f":"VLOOKUP(H783,A783:C787,3)","v":0.3},{"$f":"INDEX(D783:D787,MATCH(I783,C783:C787,0))","v":800000},{"$f":"INDEX(E783:E787,MATCH(I783,C783:C787,0))","v":60000},{"$f":"IF(H783>H787,VLOOKUP(H783,A783:F787,6),0)","v":0},{"$f":"VLOOKUP(H783,A783:G787,7)","v":0.03}]
[{"$f":"B783+1","v":500001},800000,0.2,{"$f":"B783","v":500000},{"$f":"(B784-B783)*C784","v":60000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B784+1","v":800001},null,0.3,{"$f":"B784","v":800000},{"$f":"IF(J783=0,0,E784)","v":60000},0,0.03,{"$f":"IF(I783=C787,E786+ROUND((H783-J783),0)*I783,IF(I783=C786,E785+ROUND((H783-J783)*I783,0),IF(I783=C785,E784+ROUND((H783-J783)*I783,0),IF(I783=C784,E783+ROUND((H783-J783)*I783,0),E782+ROUND((H783-J783)*I783,0)))))","v":147000},{"$f":"MIN(K787:L787)","v":0},{"$f":"ROUND(SUM(H785+I785)*M783,0)","v":4410},{"$f":"SUM(H785:J785)","v":151410}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H780","v":0},{"$f":"IF(H783>H787,H783-H787,0)","v":1090000},{"$f":"IF(I787>0,ROUND(I787*I783,0),0)","v":327000},{"$f":"I787-J787","v":763000},{"$f":"IF(H785>0,ROUND(H785*L783,0),0)","v":0},{"$f":"IF(K787>L787,0,L787-K787)","v":0}]
[null,null,2012,{"$f":"C788+1","v":2013},null,"2012-13"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C788","v":2012},{"$f":"D788","v":2013}]
[0,200000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H791,A791:C795,3)","v":0.3},{"$f":"INDEX(D791:D795,MATCH(I791,C791:C795,0))","v":1000000},{"$f":"INDEX(E791:E795,MATCH(I791,C791:C795,0))","v":130000},{"$f":"IF(H791>H795,VLOOKUP(H791,A791:F795,6),0)","v":0},{"$f":"VLOOKUP(H791,A791:G795,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B791,IF($E$3=\"Female\",B798,IF($E$3=\"Senior Citizen\",B805,B812)))","v":200000},0]
[{"$f":"B791+1","v":200001},500000,0.1,{"$f":"B791","v":200000},{"$f":"(B792-B791)*C792","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O791+1","v":200001},500000,0.1]
[{"$f":"B792+1","v":500001},1000000,0.2,{"$f":"B792","v":500000},{"$f":"E792+(B793-B792)*C793","v":130000},0,0.03,{"$f":"IF(I791=C795,E794+ROUND((H791-J791),0)*I791,IF(I791=C794,E793+ROUND((H791-J791)*I791,0),IF(I791=C793,E792+ROUND((H791-J791)*I791,0),IF(I791=C792,E791+ROUND((H791-J791)*I791,0),E790+ROUND((H791-J791)*I791,0)))))","v":157000},{"$f":"MIN(K795:L795)","v":0},{"$f":"ROUND(SUM(H793+I793)*M791,0)","v":4710},{"$f":"SUM(H793:J793)","v":161710},null,null,{"$f":"O792+1","v":500001},1000000,0.2]
[{"$f":"B793+1","v":1000001},null,0.3,{"$f":"B793","v":1000000},{"$f":"IF(J791=0,0,E793)","v":130000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O793+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H791>H795,H791-H795,0)","v":1090000},{"$f":"IF(I795>0,ROUND(I795*I791,0),0)","v":327000},{"$f":"I795-J795","v":763000},{"$f":"IF(H793>0,ROUND(H793*L791,0),0)","v":0},{"$f":"IF(K795>L795,0,L795-K795)","v":0},{"$f":"O794+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H793,IF($E$3=\"Female\",H800,IF($E$3=\"Senior Citizen\",H807,H814)))","v":157000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I793,IF($E$3=\"Female\",I800,IF($E$3=\"Senior Citizen\",I807,I814)))","v":0}]
[0,200000,0,0,0,0,0,{"$f":"H791","v":1090000},{"$f":"VLOOKUP(H798,A798:C802,3)","v":0.3},{"$f":"INDEX(D798:D802,MATCH(I798,C798:C802,0))","v":1000000},{"$f":"INDEX(E798:E802,MATCH(I798,C798:C802,0))","v":130000},{"$f":"IF(H798>H802,VLOOKUP(H798,A798:F802,6),0)","v":0},{"$f":"VLOOKUP(H798,A798:G802,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J793,IF($E$3=\"Female\",J800,IF($E$3=\"Senior Citizen\",J807,J814)))","v":4710}]
[{"$f":"B798+1","v":200001},500000,0.1,{"$f":"B798","v":200000},{"$f":"(B799-B798)*C799","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K793,IF($E$3=\"Female\",K800,IF($E$3=\"Senior Citizen\",K807,K814)))","v":161710}]
[{"$f":"B799+1","v":500001},1000000,0.2,{"$f":"B799","v":500000},{"$f":"E799+(B800-B799)*C800","v":130000},0,0.03,{"$f":"IF(I798=C802,E801+ROUND((H798-J798),0)*I798,IF(I798=C801,E800+ROUND((H798-J798)*I798,0),IF(I798=C800,E799+ROUND((H798-J798)*I798,0),IF(I798=C799,E798+ROUND((H798-J798)*I798,0),E797+ROUND((H798-J798)*I798,0)))))","v":157000},{"$f":"MIN(K802:L802)","v":0},{"$f":"ROUND(SUM(H800+I800)*M798,0)","v":4710},{"$f":"SUM(H800:J800)","v":161710},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A790,IF($E$3=\"Female\",A797,IF($E$3=\"Senior Citizen\",A804,A811)))","v":"(below 65 years)"}]
[{"$f":"B800+1","v":1000001},null,0.3,{"$f":"B800","v":1000000},{"$f":"IF(J798=0,0,E800)","v":130000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M795,IF($E$3=\"Female\",M802,IF($E$3=\"Senior Citizen\",M809,M816)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H795","v":0},{"$f":"IF(H798>H802,H798-H802,0)","v":1090000},{"$f":"IF(I802>0,ROUND(I802*I798,0),0)","v":327000},{"$f":"I802-J802","v":763000},{"$f":"IF(H800>0,ROUND(H800*L798,0),0)","v":0},{"$f":"IF(K802>L802,0,L802-K802)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K793,IF($E$3=\"Female\",K800,IF($E$3=\"Senior Citizen\",K807,K814)))","v":161710}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,250000,0,0,0,0,0,{"$f":"H791","v":1090000},{"$f":"VLOOKUP(H805,A805:C809,3)","v":0.3},{"$f":"INDEX(D805:D809,MATCH(I805,C805:C809,0))","v":1000000},{"$f":"INDEX(E805:E809,MATCH(I805,C805:C809,0))","v":125000},{"$f":"IF(H805>H809,VLOOKUP(H805,A805:F809,6),0)","v":0},{"$f":"VLOOKUP(H805,A805:G809,7)","v":0.03}]
[{"$f":"B805+1","v":250001},500000,0.1,{"$f":"B805","v":250000},{"$f":"(B806-B805)*C806","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B806+1","v":500001},1000000,0.2,{"$f":"B806","v":500000},{"$f":"E806+(B807-B806)*C807","v":125000},0,0.03,{"$f":"IF(I805=C809,E808+ROUND((H805-J805),0)*I805,IF(I805=C808,E807+ROUND((H805-J805)*I805,0),IF(I805=C807,E806+ROUND((H805-J805)*I805,0),IF(I805=C806,E805+ROUND((H805-J805)*I805,0),E804+ROUND((H805-J805)*I805,0)))))","v":152000},{"$f":"MIN(K809:L809)","v":0},{"$f":"ROUND(SUM(H807+I807)*M805,0)","v":4560},{"$f":"SUM(H807:J807)","v":156560}]
[{"$f":"B807+1","v":1000001},null,0.3,{"$f":"B807","v":1000000},{"$f":"IF(J805=0,0,E807)","v":125000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H802","v":0},{"$f":"IF(H805>H809,H805-H809,0)","v":1090000},{"$f":"IF(I809>0,ROUND(I809*I805,0),0)","v":327000},{"$f":"I809-J809","v":763000},{"$f":"IF(H807>0,ROUND(H807*L805,0),0)","v":0},{"$f":"IF(K809>L809,0,L809-K809)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H791","v":1090000},{"$f":"VLOOKUP(H812,A812:C816,3)","v":0.3},{"$f":"INDEX(D812:D816,MATCH(I812,C812:C816,0))","v":1000000},{"$f":"INDEX(E812:E816,MATCH(I812,C812:C816,0))","v":100000},{"$f":"IF(H812>H816,VLOOKUP(H812,A812:F816,6),0)","v":0},{"$f":"VLOOKUP(H812,A812:G816,7)","v":0.03}]
[{"$f":"B812+1","v":500001},1000000,0.2,{"$f":"B812","v":500000},{"$f":"(B813-B812)*C813","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B813+1","v":1000001},null,0.3,{"$f":"B813","v":1000000},{"$f":"IF(J812=0,0,E813)","v":100000},0,0.03,{"$f":"IF(I812=C816,E815+ROUND((H812-J812),0)*I812,IF(I812=C815,E814+ROUND((H812-J812)*I812,0),IF(I812=C814,E813+ROUND((H812-J812)*I812,0),IF(I812=C813,E812+ROUND((H812-J812)*I812,0),E811+ROUND((H812-J812)*I812,0)))))","v":127000},{"$f":"MIN(K816:L816)","v":0},{"$f":"ROUND(SUM(H814+I814)*M812,0)","v":3810},{"$f":"SUM(H814:J814)","v":130810}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H809","v":0},{"$f":"IF(H812>H816,H812-H816,0)","v":1090000},{"$f":"IF(I816>0,ROUND(I816*I812,0),0)","v":327000},{"$f":"I816-J816","v":763000},{"$f":"IF(H814>0,ROUND(H814*L812,0),0)","v":0},{"$f":"IF(K816>L816,0,L816-K816)","v":0}]
[null,null,2013,{"$f":"C817+1","v":2014},null,"2013-14"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C817","v":2013},{"$f":"D817","v":2014}]
[0,200000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H820,A820:C824,3)","v":0.3},{"$f":"INDEX(D820:D824,MATCH(I820,C820:C824,0))","v":1000000},{"$f":"INDEX(E820:E824,MATCH(I820,C820:C824,0))","v":130000},{"$f":"IF(H820>H824,VLOOKUP(H820,A820:F824,6),0)","v":0},{"$f":"VLOOKUP(H820,A820:G824,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B820,IF($E$3=\"Female\",B827,IF($E$3=\"Senior Citizen\",B834,B841)))","v":200000},0,{"$f":"O820","v":200000}]
[{"$f":"B820+1","v":200001},500000,0.1,{"$f":"B820","v":200000},{"$f":"(B821-B820)*C821","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O820+1","v":200001},500000,0.1]
[{"$f":"B821+1","v":500001},1000000,0.2,{"$f":"B821","v":500000},{"$f":"E821+(B822-B821)*C822","v":130000},0,0.03,{"$f":"IF(I820=C824,E823+ROUND((H820-J820),0)*I820,IF(I820=C823,E822+ROUND((H820-J820)*I820,0),IF(I820=C822,E821+ROUND((H820-J820)*I820,0),IF(I820=C821,E820+ROUND((H820-J820)*I820,0),E819+ROUND((H820-J820)*I820,0)))))","v":157000},{"$f":"MIN(K824:L824)","v":0},{"$f":"ROUND(SUM(H822+I822)*M820,0)","v":4710},{"$f":"SUM(H822:J822)","v":161710},null,null,{"$f":"O821+1","v":500001},1000000,0.2]
[{"$f":"B822+1","v":1000001},null,0.3,{"$f":"B822","v":1000000},{"$f":"IF(J820=0,0,E822)","v":130000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O822+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D824","v":10000000},{"$f":"IF(H820>H824,H820-H824,0)","v":0},{"$f":"IF(I824>0,ROUND(I824*I820,0),0)","v":0},{"$f":"I824-J824","v":0},{"$f":"IF(H822>0,ROUND(H822*L820,0),0)","v":0},{"$f":"IF(K824>L824,0,L824-K824)","v":0},{"$f":"O823+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H822,IF($E$3=\"Female\",H829,IF($E$3=\"Senior Citizen\",H836,H843)))","v":157000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I822,IF($E$3=\"Female\",I829,IF($E$3=\"Senior Citizen\",I836,I843)))","v":0}]
[0,200000,0,0,0,0,0,{"$f":"H820","v":1090000},{"$f":"VLOOKUP(H827,A827:C831,3)","v":0.3},{"$f":"INDEX(D827:D831,MATCH(I827,C827:C831,0))","v":1000000},{"$f":"INDEX(E827:E831,MATCH(I827,C827:C831,0))","v":130000},{"$f":"IF(H827>H831,VLOOKUP(H827,A827:F831,6),0)","v":0},{"$f":"VLOOKUP(H827,A827:G831,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J822,IF($E$3=\"Female\",J829,IF($E$3=\"Senior Citizen\",J836,J843)))","v":4710}]
[{"$f":"B827+1","v":200001},500000,0.1,{"$f":"B827","v":200000},{"$f":"(B828-B827)*C828","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K822,IF($E$3=\"Female\",K829,IF($E$3=\"Senior Citizen\",K836,K843)))","v":161710}]
[{"$f":"B828+1","v":500001},1000000,0.2,{"$f":"B828","v":500000},{"$f":"E828+(B829-B828)*C829","v":130000},0,0.03,{"$f":"IF(I827=C831,E830+ROUND((H827-J827),0)*I827,IF(I827=C830,E829+ROUND((H827-J827)*I827,0),IF(I827=C829,E828+ROUND((H827-J827)*I827,0),IF(I827=C828,E827+ROUND((H827-J827)*I827,0),E826+ROUND((H827-J827)*I827,0)))))","v":157000},{"$f":"MIN(K831:L831)","v":0},{"$f":"ROUND(SUM(H829+I829)*M827,0)","v":4710},{"$f":"SUM(H829:J829)","v":161710},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A819,IF($E$3=\"Female\",A826,IF($E$3=\"Senior Citizen\",A833,A840)))","v":"(below 60 years)"}]
[{"$f":"B829+1","v":1000001},null,0.3,{"$f":"B829","v":1000000},{"$f":"IF(J827=0,0,E829)","v":130000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M824,IF($E$3=\"Female\",M831,IF($E$3=\"Senior Citizen\",M838,M845)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H824","v":10000000},{"$f":"IF(H827>H831,H827-H831,0)","v":0},{"$f":"IF(I831>0,ROUND(I831*I827,0),0)","v":0},{"$f":"I831-J831","v":0},{"$f":"IF(H829>0,ROUND(H829*L827,0),0)","v":0},{"$f":"IF(K831>L831,0,L831-K831)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K822,IF($E$3=\"Female\",K829,IF($E$3=\"Senior Citizen\",K836,K843)))","v":161710}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,250000,0,0,0,0,0,{"$f":"H820","v":1090000},{"$f":"VLOOKUP(H834,A834:C838,3)","v":0.3},{"$f":"INDEX(D834:D838,MATCH(I834,C834:C838,0))","v":1000000},{"$f":"INDEX(E834:E838,MATCH(I834,C834:C838,0))","v":125000},{"$f":"IF(H834>H838,VLOOKUP(H834,A834:F838,6),0)","v":0},{"$f":"VLOOKUP(H834,A834:G838,7)","v":0.03}]
[{"$f":"B834+1","v":250001},500000,0.1,{"$f":"B834","v":250000},{"$f":"(B835-B834)*C835","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B835+1","v":500001},1000000,0.2,{"$f":"B835","v":500000},{"$f":"E835+(B836-B835)*C836","v":125000},0,0.03,{"$f":"IF(I834=C838,E837+ROUND((H834-J834),0)*I834,IF(I834=C837,E836+ROUND((H834-J834)*I834,0),IF(I834=C836,E835+ROUND((H834-J834)*I834,0),IF(I834=C835,E834+ROUND((H834-J834)*I834,0),E833+ROUND((H834-J834)*I834,0)))))","v":152000},{"$f":"MIN(K838:L838)","v":0},{"$f":"ROUND(SUM(H836+I836)*M834,0)","v":4560},{"$f":"SUM(H836:J836)","v":156560}]
[{"$f":"B836+1","v":1000001},null,0.3,{"$f":"B836","v":1000000},{"$f":"IF(J834=0,0,E836)","v":125000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H831","v":10000000},{"$f":"IF(H834>H838,H834-H838,0)","v":0},{"$f":"IF(I838>0,ROUND(I838*I834,0),0)","v":0},{"$f":"I838-J838","v":0},{"$f":"IF(H836>0,ROUND(H836*L834,0),0)","v":0},{"$f":"IF(K838>L838,0,L838-K838)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H820","v":1090000},{"$f":"VLOOKUP(H841,A841:C845,3)","v":0.3},{"$f":"INDEX(D841:D845,MATCH(I841,C841:C845,0))","v":1000000},{"$f":"INDEX(E841:E845,MATCH(I841,C841:C845,0))","v":100000},{"$f":"IF(H841>H845,VLOOKUP(H841,A841:F845,6),0)","v":0},{"$f":"VLOOKUP(H841,A841:G845,7)","v":0.03}]
[{"$f":"B841+1","v":500001},1000000,0.2,{"$f":"B841","v":500000},{"$f":"(B842-B841)*C842","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B842+1","v":1000001},null,0.3,{"$f":"B842","v":1000000},{"$f":"IF(J841=0,0,E842)","v":100000},0.1,0.03,{"$f":"IF(I841=C845,E844+ROUND((H841-J841),0)*I841,IF(I841=C844,E843+ROUND((H841-J841)*I841,0),IF(I841=C843,E842+ROUND((H841-J841)*I841,0),IF(I841=C842,E841+ROUND((H841-J841)*I841,0),E840+ROUND((H841-J841)*I841,0)))))","v":127000},{"$f":"MIN(K845:L845)","v":0},{"$f":"ROUND(SUM(H843+I843)*M841,0)","v":3810},{"$f":"SUM(H843:J843)","v":130810}]
[null,null,null,null,null,0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H838","v":10000000},{"$f":"IF(H841>H845,H841-H845,0)","v":0},{"$f":"IF(I845>0,ROUND(I845*I841,0),0)","v":0},{"$f":"I845-J845","v":0},{"$f":"IF(H843>0,ROUND(H843*L841,0),0)","v":0},{"$f":"IF(K845>L845,0,L845-K845)","v":0}]
[null,null,2014,{"$f":"C846+1","v":2015},null,"2014-15"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C846","v":2014},{"$f":"D846","v":2015}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H849,A849:C853,3)","v":0.3},{"$f":"INDEX(D849:D853,MATCH(I849,C849:C853,0))","v":1000000},{"$f":"INDEX(E849:E853,MATCH(I849,C849:C853,0))","v":125000},{"$f":"IF(H849>H853,VLOOKUP(H849,A849:F853,6),0)","v":0},{"$f":"VLOOKUP(H849,A849:G853,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B849,IF($E$3=\"Female\",B856,IF($E$3=\"Senior Citizen\",B863,B870)))","v":250000},0,{"$f":"O849","v":250000}]
[{"$f":"B849+1","v":250001},500000,0.1,{"$f":"B849","v":250000},{"$f":"(B850-B849)*C850","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O849+1","v":250001},500000,0.1]
[{"$f":"B850+1","v":500001},1000000,0.2,{"$f":"B850","v":500000},{"$f":"E850+(B851-B850)*C851","v":125000},0,0.03,{"$f":"IF(I849=C853,E852+ROUND((H849-J849),0)*I849,IF(I849=C852,E851+ROUND((H849-J849)*I849,0),IF(I849=C851,E850+ROUND((H849-J849)*I849,0),IF(I849=C850,E849+ROUND((H849-J849)*I849,0),E848+ROUND((H849-J849)*I849,0)))))","v":152000},{"$f":"MIN(K853:L853)","v":0},{"$f":"ROUND(SUM(H851+I851)*M849,0)","v":4560},{"$f":"SUM(H851:J851)","v":156560},null,null,{"$f":"O850+1","v":500001},1000000,0.2]
[{"$f":"B851+1","v":1000001},null,0.3,{"$f":"B851","v":1000000},{"$f":"IF(J849=0,0,E851)","v":125000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O851+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D853","v":10000000},{"$f":"IF(H849>H853,H849-H853,0)","v":0},{"$f":"IF(I853>0,ROUND(I853*I849,0),0)","v":0},{"$f":"I853-J853","v":0},{"$f":"IF(H851>0,ROUND(H851*L849,0),0)","v":0},{"$f":"IF(K853>L853,0,L853-K853)","v":0},{"$f":"O852+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H851,IF($E$3=\"Female\",H858,IF($E$3=\"Senior Citizen\",H865,H872)))","v":152000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I851,IF($E$3=\"Female\",I858,IF($E$3=\"Senior Citizen\",I865,I872)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H849","v":1090000},{"$f":"VLOOKUP(H856,A856:C860,3)","v":0.3},{"$f":"INDEX(D856:D860,MATCH(I856,C856:C860,0))","v":1000000},{"$f":"INDEX(E856:E860,MATCH(I856,C856:C860,0))","v":125000},{"$f":"IF(H856>H860,VLOOKUP(H856,A856:F860,6),0)","v":0},{"$f":"VLOOKUP(H856,A856:G860,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J851,IF($E$3=\"Female\",J858,IF($E$3=\"Senior Citizen\",J865,J872)))","v":4560}]
[{"$f":"B856+1","v":250001},500000,0.1,{"$f":"B856","v":250000},{"$f":"(B857-B856)*C857","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K851,IF($E$3=\"Female\",K858,IF($E$3=\"Senior Citizen\",K865,K872)))","v":156560}]
[{"$f":"B857+1","v":500001},1000000,0.2,{"$f":"B857","v":500000},{"$f":"E857+(B858-B857)*C858","v":125000},0,0.03,{"$f":"IF(I856=C860,E859+ROUND((H856-J856),0)*I856,IF(I856=C859,E858+ROUND((H856-J856)*I856,0),IF(I856=C858,E857+ROUND((H856-J856)*I856,0),IF(I856=C857,E856+ROUND((H856-J856)*I856,0),E855+ROUND((H856-J856)*I856,0)))))","v":152000},{"$f":"MIN(K860:L860)","v":0},{"$f":"ROUND(SUM(H858+I858)*M856,0)","v":4560},{"$f":"SUM(H858:J858)","v":156560},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A848,IF($E$3=\"Female\",A855,IF($E$3=\"Senior Citizen\",A862,A869)))","v":"(below 60 years)"}]
[{"$f":"B858+1","v":1000001},null,0.3,{"$f":"B858","v":1000000},{"$f":"IF(J856=0,0,E858)","v":125000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M853,IF($E$3=\"Female\",M860,IF($E$3=\"Senior Citizen\",M867,M874)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H853","v":10000000},{"$f":"IF(H856>H860,H856-H860,0)","v":0},{"$f":"IF(I860>0,ROUND(I860*I856,0),0)","v":0},{"$f":"I860-J860","v":0},{"$f":"IF(H858>0,ROUND(H858*L856,0),0)","v":0},{"$f":"IF(K860>L860,0,L860-K860)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K851,IF($E$3=\"Female\",K858,IF($E$3=\"Senior Citizen\",K865,K872)))","v":156560}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H849","v":1090000},{"$f":"VLOOKUP(H863,A863:C867,3)","v":0.3},{"$f":"INDEX(D863:D867,MATCH(I863,C863:C867,0))","v":1000000},{"$f":"INDEX(E863:E867,MATCH(I863,C863:C867,0))","v":120000},{"$f":"IF(H863>H867,VLOOKUP(H863,A863:F867,6),0)","v":0},{"$f":"VLOOKUP(H863,A863:G867,7)","v":0.03}]
[{"$f":"B863+1","v":300001},500000,0.1,{"$f":"B863","v":300000},{"$f":"(B864-B863)*C864","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B864+1","v":500001},1000000,0.2,{"$f":"B864","v":500000},{"$f":"E864+(B865-B864)*C865","v":120000},0,0.03,{"$f":"IF(I863=C867,E866+ROUND((H863-J863),0)*I863,IF(I863=C866,E865+ROUND((H863-J863)*I863,0),IF(I863=C865,E864+ROUND((H863-J863)*I863,0),IF(I863=C864,E863+ROUND((H863-J863)*I863,0),E862+ROUND((H863-J863)*I863,0)))))","v":147000},{"$f":"MIN(K867:L867)","v":0},{"$f":"ROUND(SUM(H865+I865)*M863,0)","v":4410},{"$f":"SUM(H865:J865)","v":151410}]
[{"$f":"B865+1","v":1000001},null,0.3,{"$f":"B865","v":1000000},{"$f":"IF(J863=0,0,E865)","v":120000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H860","v":10000000},{"$f":"IF(H863>H867,H863-H867,0)","v":0},{"$f":"IF(I867>0,ROUND(I867*I863,0),0)","v":0},{"$f":"I867-J867","v":0},{"$f":"IF(H865>0,ROUND(H865*L863,0),0)","v":0},{"$f":"IF(K867>L867,0,L867-K867)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H849","v":1090000},{"$f":"VLOOKUP(H870,A870:C874,3)","v":0.3},{"$f":"INDEX(D870:D874,MATCH(I870,C870:C874,0))","v":1000000},{"$f":"INDEX(E870:E874,MATCH(I870,C870:C874,0))","v":100000},{"$f":"IF(H870>H874,VLOOKUP(H870,A870:F874,6),0)","v":0},{"$f":"VLOOKUP(H870,A870:G874,7)","v":0.03}]
[{"$f":"B870+1","v":500001},1000000,0.2,{"$f":"B870","v":500000},{"$f":"(B871-B870)*C871","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B871+1","v":1000001},null,0.3,{"$f":"B871","v":1000000},{"$f":"IF(J870=0,0,E871)","v":100000},0.1,0.03,{"$f":"IF(I870=C874,E873+ROUND((H870-J870),0)*I870,IF(I870=C873,E872+ROUND((H870-J870)*I870,0),IF(I870=C872,E871+ROUND((H870-J870)*I870,0),IF(I870=C871,E870+ROUND((H870-J870)*I870,0),E869+ROUND((H870-J870)*I870,0)))))","v":127000},{"$f":"MIN(K874:L874)","v":0},{"$f":"ROUND(SUM(H872+I872)*M870,0)","v":3810},{"$f":"SUM(H872:J872)","v":130810}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H867","v":10000000},{"$f":"IF(H870>H874,H870-H874,0)","v":0},{"$f":"IF(I874>0,ROUND(I874*I870,0),0)","v":0},{"$f":"I874-J874","v":0},{"$f":"IF(H872>0,ROUND(H872*L870,0),0)","v":0},{"$f":"IF(K874>L874,0,L874-K874)","v":0}]
[null,null,2015,{"$f":"C875+1","v":2016},null,"2015-16"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C875","v":2015},{"$f":"D875","v":2016}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H878,A878:C882,3)","v":0.3},{"$f":"INDEX(D878:D882,MATCH(I878,C878:C882,0))","v":1000000},{"$f":"INDEX(E878:E882,MATCH(I878,C878:C882,0))","v":125000},{"$f":"IF(H878>H882,VLOOKUP(H878,A878:F882,6),0)","v":0},{"$f":"VLOOKUP(H878,A878:G882,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B878,IF($E$3=\"Female\",B885,IF($E$3=\"Senior Citizen\",B892,B899)))","v":250000},0,{"$f":"O878","v":250000}]
[{"$f":"B878+1","v":250001},500000,0.1,{"$f":"B878","v":250000},{"$f":"(B879-B878)*C879","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O878+1","v":250001},500000,0.1]
[{"$f":"B879+1","v":500001},1000000,0.2,{"$f":"B879","v":500000},{"$f":"E879+(B880-B879)*C880","v":125000},0,0.03,{"$f":"IF(I878=C882,E881+ROUND((H878-J878),0)*I878,IF(I878=C881,E880+ROUND((H878-J878)*I878,0),IF(I878=C880,E879+ROUND((H878-J878)*I878,0),IF(I878=C879,E878+ROUND((H878-J878)*I878,0),E877+ROUND((H878-J878)*I878,0)))))","v":152000},{"$f":"MIN(K882:L882)","v":0},{"$f":"ROUND(SUM(H880+I880)*M878,0)","v":4560},{"$f":"SUM(H880:J880)","v":156560},null,null,{"$f":"O879+1","v":500001},1000000,0.2]
[{"$f":"B880+1","v":1000001},null,0.3,{"$f":"B880","v":1000000},{"$f":"IF(J878=0,0,E880)","v":125000},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O880+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D882","v":10000000},{"$f":"IF(H878>H882,H878-H882,0)","v":0},{"$f":"IF(I882>0,ROUND(I882*I878,0),0)","v":0},{"$f":"I882-J882","v":0},{"$f":"IF(H880>0,ROUND(H880*L878,0),0)","v":0},{"$f":"IF(K882>L882,0,L882-K882)","v":0},{"$f":"O881+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H880,IF($E$3=\"Female\",H887,IF($E$3=\"Senior Citizen\",H894,H901)))","v":152000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I880,IF($E$3=\"Female\",I887,IF($E$3=\"Senior Citizen\",I894,I901)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H878","v":1090000},{"$f":"VLOOKUP(H885,A885:C889,3)","v":0.3},{"$f":"INDEX(D885:D889,MATCH(I885,C885:C889,0))","v":1000000},{"$f":"INDEX(E885:E889,MATCH(I885,C885:C889,0))","v":125000},{"$f":"IF(H885>H889,VLOOKUP(H885,A885:F889,6),0)","v":0},{"$f":"VLOOKUP(H885,A885:G889,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J880,IF($E$3=\"Female\",J887,IF($E$3=\"Senior Citizen\",J894,J901)))","v":4560}]
[{"$f":"B885+1","v":250001},500000,0.1,{"$f":"B885","v":250000},{"$f":"(B886-B885)*C886","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K880,IF($E$3=\"Female\",K887,IF($E$3=\"Senior Citizen\",K894,K901)))","v":156560}]
[{"$f":"B886+1","v":500001},1000000,0.2,{"$f":"B886","v":500000},{"$f":"E886+(B887-B886)*C887","v":125000},0,0.03,{"$f":"IF(I885=C889,E888+ROUND((H885-J885),0)*I885,IF(I885=C888,E887+ROUND((H885-J885)*I885,0),IF(I885=C887,E886+ROUND((H885-J885)*I885,0),IF(I885=C886,E885+ROUND((H885-J885)*I885,0),E884+ROUND((H885-J885)*I885,0)))))","v":152000},{"$f":"MIN(K889:L889)","v":0},{"$f":"ROUND(SUM(H887+I887)*M885,0)","v":4560},{"$f":"SUM(H887:J887)","v":156560},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A877,IF($E$3=\"Female\",A884,IF($E$3=\"Senior Citizen\",A891,A898)))","v":"(below 60 years)"}]
[{"$f":"B887+1","v":1000001},null,0.3,{"$f":"B887","v":1000000},{"$f":"IF(J885=0,0,E887)","v":125000},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M882,IF($E$3=\"Female\",M889,IF($E$3=\"Senior Citizen\",M896,M903)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H882","v":10000000},{"$f":"IF(H885>H889,H885-H889,0)","v":0},{"$f":"IF(I889>0,ROUND(I889*I885,0),0)","v":0},{"$f":"I889-J889","v":0},{"$f":"IF(H887>0,ROUND(H887*L885,0),0)","v":0},{"$f":"IF(K889>L889,0,L889-K889)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K880,IF($E$3=\"Female\",K887,IF($E$3=\"Senior Citizen\",K894,K901)))","v":156560}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H878","v":1090000},{"$f":"VLOOKUP(H892,A892:C896,3)","v":0.3},{"$f":"INDEX(D892:D896,MATCH(I892,C892:C896,0))","v":1000000},{"$f":"INDEX(E892:E896,MATCH(I892,C892:C896,0))","v":120000},{"$f":"IF(H892>H896,VLOOKUP(H892,A892:F896,6),0)","v":0},{"$f":"VLOOKUP(H892,A892:G896,7)","v":0.03}]
[{"$f":"B892+1","v":300001},500000,0.1,{"$f":"B892","v":300000},{"$f":"(B893-B892)*C893","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B893+1","v":500001},1000000,0.2,{"$f":"B893","v":500000},{"$f":"E893+(B894-B893)*C894","v":120000},0,0.03,{"$f":"IF(I892=C896,E895+ROUND((H892-J892),0)*I892,IF(I892=C895,E894+ROUND((H892-J892)*I892,0),IF(I892=C894,E893+ROUND((H892-J892)*I892,0),IF(I892=C893,E892+ROUND((H892-J892)*I892,0),E891+ROUND((H892-J892)*I892,0)))))","v":147000},{"$f":"MIN(K896:L896)","v":0},{"$f":"ROUND(SUM(H894+I894)*M892,0)","v":4410},{"$f":"SUM(H894:J894)","v":151410}]
[{"$f":"B894+1","v":1000001},null,0.3,{"$f":"B894","v":1000000},{"$f":"IF(J892=0,0,E894)","v":120000},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",null,339004]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H889","v":10000000},{"$f":"IF(H892>H896,H892-H896,0)","v":0},{"$f":"IF(I896>0,ROUND(I896*I892,0),0)","v":0},{"$f":"I896-J896","v":0},{"$f":"IF(H894>0,ROUND(H894*L892,0),0)","v":0},{"$f":"IF(K896>L896,0,L896-K896)","v":0},null,338934]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,{"$f":"O895-O896","v":70}]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H878","v":1090000},{"$f":"VLOOKUP(H899,A899:C903,3)","v":0.3},{"$f":"INDEX(D899:D903,MATCH(I899,C899:C903,0))","v":1000000},{"$f":"INDEX(E899:E903,MATCH(I899,C899:C903,0))","v":100000},{"$f":"IF(H899>H903,VLOOKUP(H899,A899:F903,6),0)","v":0},{"$f":"VLOOKUP(H899,A899:G903,7)","v":0.03}]
[{"$f":"B899+1","v":500001},1000000,0.2,{"$f":"B899","v":500000},{"$f":"(B900-B899)*C900","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B900+1","v":1000001},null,0.3,{"$f":"B900","v":1000000},{"$f":"IF(J899=0,0,E900)","v":100000},0.12,0.03,{"$f":"IF(I899=C903,E902+ROUND((H899-J899),0)*I899,IF(I899=C902,E901+ROUND((H899-J899)*I899,0),IF(I899=C901,E900+ROUND((H899-J899)*I899,0),IF(I899=C900,E899+ROUND((H899-J899)*I899,0),E898+ROUND((H899-J899)*I899,0)))))","v":127000},{"$f":"MIN(K903:L903)","v":0},{"$f":"ROUND(SUM(H901+I901)*M899,0)","v":3810},{"$f":"SUM(H901:J901)","v":130810}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H896","v":10000000},{"$f":"IF(H899>H903,H899-H903,0)","v":0},{"$f":"IF(I903>0,ROUND(I903*I899,0),0)","v":0},{"$f":"I903-J903","v":0},{"$f":"IF(H901>0,ROUND(H901*L899,0),0)","v":0},{"$f":"IF(K903>L903,0,L903-K903)","v":0}]
[null,null,2016,{"$f":"C904+1","v":2017},null,"2016-17"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C904","v":2016},{"$f":"D904","v":2017}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H907,A907:C911,3)","v":0.3},{"$f":"INDEX(D907:D911,MATCH(I907,C907:C911,0))","v":1000000},{"$f":"INDEX(E907:E911,MATCH(I907,C907:C911,0))","v":125000},{"$f":"IF(H907>H911,VLOOKUP(H907,A907:F911,6),0)","v":0},{"$f":"VLOOKUP(H907,A907:G911,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B907,IF($E$3=\"Female\",B914,IF($E$3=\"Senior Citizen\",B921,B928)))","v":250000},0,{"$f":"O907","v":250000}]
[{"$f":"B907+1","v":250001},500000,0.1,{"$f":"B907","v":250000},{"$f":"(B908-B907)*C908","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O907+1","v":250001},500000,0.1]
[{"$f":"B908+1","v":500001},1000000,0.2,{"$f":"B908","v":500000},{"$f":"E908+(B909-B908)*C909","v":125000},0,0.03,{"$f":"IF(I907=C911,E910+ROUND((H907-J907),0)*I907,IF(I907=C910,E909+ROUND((H907-J907)*I907,0),IF(I907=C909,E908+ROUND((H907-J907)*I907,0),IF(I907=C908,E907+ROUND((H907-J907)*I907,0),E906+ROUND((H907-J907)*I907,0)))))","v":152000},{"$f":"MIN(K911:L911)","v":0},{"$f":"ROUND(SUM(H909+I909)*M907,0)","v":4560},{"$f":"SUM(H909:J909)","v":156560},null,null,{"$f":"O908+1","v":500001},1000000,0.2]
[{"$f":"B909+1","v":1000001},null,0.3,{"$f":"B909","v":1000000},{"$f":"IF(J907=0,0,E909)","v":125000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O909+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D911","v":10000000},{"$f":"IF(H907>H911,H907-H911,0)","v":0},{"$f":"IF(I911>0,ROUND(I911*I907,0),0)","v":0},{"$f":"I911-J911","v":0},{"$f":"IF(H909>0,ROUND(H909*L907,0),0)","v":0},{"$f":"IF(K911>L911,0,L911-K911)","v":0},{"$f":"O910+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H909,IF($E$3=\"Female\",H916,IF($E$3=\"Senior Citizen\",H923,H930)))","v":152000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I909,IF($E$3=\"Female\",I916,IF($E$3=\"Senior Citizen\",I923,I930)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H907","v":1090000},{"$f":"VLOOKUP(H914,A914:C918,3)","v":0.3},{"$f":"INDEX(D914:D918,MATCH(I914,C914:C918,0))","v":1000000},{"$f":"INDEX(E914:E918,MATCH(I914,C914:C918,0))","v":125000},{"$f":"IF(H914>H918,VLOOKUP(H914,A914:F918,6),0)","v":0},{"$f":"VLOOKUP(H914,A914:G918,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J909,IF($E$3=\"Female\",J916,IF($E$3=\"Senior Citizen\",J923,J930)))","v":4560}]
[{"$f":"B914+1","v":250001},500000,0.1,{"$f":"B914","v":250000},{"$f":"(B915-B914)*C915","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K909,IF($E$3=\"Female\",K916,IF($E$3=\"Senior Citizen\",K923,K930)))","v":156560}]
[{"$f":"B915+1","v":500001},1000000,0.2,{"$f":"B915","v":500000},{"$f":"E915+(B916-B915)*C916","v":125000},0,0.03,{"$f":"IF(I914=C918,E917+ROUND((H914-J914),0)*I914,IF(I914=C917,E916+ROUND((H914-J914)*I914,0),IF(I914=C916,E915+ROUND((H914-J914)*I914,0),IF(I914=C915,E914+ROUND((H914-J914)*I914,0),E913+ROUND((H914-J914)*I914,0)))))","v":152000},{"$f":"MIN(K918:L918)","v":0},{"$f":"ROUND(SUM(H916+I916)*M914,0)","v":4560},{"$f":"SUM(H916:J916)","v":156560},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A906,IF($E$3=\"Female\",A913,IF($E$3=\"Senior Citizen\",A920,A927)))","v":"(below 60 years)"}]
[{"$f":"B916+1","v":1000001},null,0.3,{"$f":"B916","v":1000000},{"$f":"IF(J914=0,0,E916)","v":125000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M911,IF($E$3=\"Female\",M918,IF($E$3=\"Senior Citizen\",M925,M932)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H911","v":10000000},{"$f":"IF(H914>H918,H914-H918,0)","v":0},{"$f":"IF(I918>0,ROUND(I918*I914,0),0)","v":0},{"$f":"I918-J918","v":0},{"$f":"IF(H916>0,ROUND(H916*L914,0),0)","v":0},{"$f":"IF(K918>L918,0,L918-K918)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K909,IF($E$3=\"Female\",K916,IF($E$3=\"Senior Citizen\",K923,K930)))","v":156560}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H907","v":1090000},{"$f":"VLOOKUP(H921,A921:C925,3)","v":0.3},{"$f":"INDEX(D921:D925,MATCH(I921,C921:C925,0))","v":1000000},{"$f":"INDEX(E921:E925,MATCH(I921,C921:C925,0))","v":120000},{"$f":"IF(H921>H925,VLOOKUP(H921,A921:F925,6),0)","v":0},{"$f":"VLOOKUP(H921,A921:G925,7)","v":0.03}]
[{"$f":"B921+1","v":300001},500000,0.1,{"$f":"B921","v":300000},{"$f":"(B922-B921)*C922","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B922+1","v":500001},1000000,0.2,{"$f":"B922","v":500000},{"$f":"E922+(B923-B922)*C923","v":120000},0,0.03,{"$f":"IF(I921=C925,E924+ROUND((H921-J921),0)*I921,IF(I921=C924,E923+ROUND((H921-J921)*I921,0),IF(I921=C923,E922+ROUND((H921-J921)*I921,0),IF(I921=C922,E921+ROUND((H921-J921)*I921,0),E920+ROUND((H921-J921)*I921,0)))))","v":147000},{"$f":"MIN(K925:L925)","v":0},{"$f":"ROUND(SUM(H923+I923)*M921,0)","v":4410},{"$f":"SUM(H923:J923)","v":151410}]
[{"$f":"B923+1","v":1000001},null,0.3,{"$f":"B923","v":1000000},{"$f":"IF(J921=0,0,E923)","v":120000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",null,339004]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H918","v":10000000},{"$f":"IF(H921>H925,H921-H925,0)","v":0},{"$f":"IF(I925>0,ROUND(I925*I921,0),0)","v":0},{"$f":"I925-J925","v":0},{"$f":"IF(H923>0,ROUND(H923*L921,0),0)","v":0},{"$f":"IF(K925>L925,0,L925-K925)","v":0},null,338934]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,{"$f":"O924-O925","v":70}]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H907","v":1090000},{"$f":"VLOOKUP(H928,A928:C932,3)","v":0.3},{"$f":"INDEX(D928:D932,MATCH(I928,C928:C932,0))","v":1000000},{"$f":"INDEX(E928:E932,MATCH(I928,C928:C932,0))","v":100000},{"$f":"IF(H928>H932,VLOOKUP(H928,A928:F932,6),0)","v":0},{"$f":"VLOOKUP(H928,A928:G932,7)","v":0.03}]
[{"$f":"B928+1","v":500001},1000000,0.2,{"$f":"B928","v":500000},{"$f":"(B929-B928)*C929","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B929+1","v":1000001},null,0.3,{"$f":"B929","v":1000000},{"$f":"IF(J928=0,0,E929)","v":100000},0.15,0.03,{"$f":"IF(I928=C932,E931+ROUND((H928-J928),0)*I928,IF(I928=C931,E930+ROUND((H928-J928)*I928,0),IF(I928=C930,E929+ROUND((H928-J928)*I928,0),IF(I928=C929,E928+ROUND((H928-J928)*I928,0),E927+ROUND((H928-J928)*I928,0)))))","v":127000},{"$f":"MIN(K932:L932)","v":0},{"$f":"ROUND(SUM(H930+I930)*M928,0)","v":3810},{"$f":"SUM(H930:J930)","v":130810}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H925","v":10000000},{"$f":"IF(H928>H932,H928-H932,0)","v":0},{"$f":"IF(I932>0,ROUND(I932*I928,0),0)","v":0},{"$f":"I932-J932","v":0},{"$f":"IF(H930>0,ROUND(H930*L928,0),0)","v":0},{"$f":"IF(K932>L932,0,L932-K932)","v":0}]
[null,null,2017,{"$f":"C933+1","v":2018},null,"2017-18"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit",null,null,"Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C933","v":2017},{"$f":"D933","v":2018}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H936,A936:C940,3)","v":0.3},{"$f":"INDEX(D936:D940,MATCH(I936,C936:C940,0))","v":1000000},{"$f":"INDEX(E936:E940,MATCH(I936,C936:C940,0))","v":112500},{"$f":"IF(H936>10000000,15%,IF(H936>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H936,A936:G940,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B936,IF($E$3=\"Female\",B943,IF($E$3=\"Senior Citizen\",B950,B957)))","v":250000},0,{"$f":"O936","v":250000}]
[{"$f":"B936+1","v":250001},500000,0.05,{"$f":"B936","v":250000},{"$f":"(B937-B936)*C937","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O936+1","v":250001},500000,0.05,null,null,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($V$938:$V$941,MATCH($T$937,$T$938:$T$941,0))","v":139500}]
[{"$f":"B937+1","v":500001},1000000,0.2,{"$f":"B937","v":500000},{"$f":"E937+(B938-B937)*C938","v":112500},0,0.03,{"$f":"IF(I936=C940,E939+ROUND((H936-J936),0)*I936,IF(I936=C939,E938+ROUND((H936-J936)*I936,0),IF(I936=C938,E937+ROUND((H936-J936)*I936,0),IF(I936=C937,E936+ROUND((H936-J936)*I936,0),E935+ROUND((H936-J936)*I936,0)))))","v":139500},{"$f":"MIN(K940:L940)","v":0},{"$f":"ROUND(SUM(H938+I938)*M936,0)","v":4185},{"$f":"SUM(H938:J938)","v":143685},null,null,{"$f":"O937+1","v":500001},1000000,0.2,null,null,null,"Male",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(112500),IF($V$943>500000,($V$943-500000)*20%+(12500),IF($V$943>250000,($V$943-250000)*5%,\"0\")))","v":139500},{"$f":"IF($W$943>1000000,($W$943-1000000)*30%+(112500),IF($W$943>500000,($W$943-500000)*20%+(12500),IF($W$943>250000,($W$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L940","v":0},{"$f":"ROUND(W938*10%,0)","v":281250}]
[{"$f":"B938+1","v":1000001},null,0.3,{"$f":"B938","v":1000000},{"$f":"IF(J936=0,0,E938)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O938+1","v":1000001},0,0.3,null,null,null,"Female",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(112500),IF($V$943>500000,($V$943-500000)*20%+(12500),IF($V$943>250000,($V$943-250000)*5%,\"0\")))","v":139500},{"$f":"IF($W$943>1000000,($W$943-1000000)*30%+(112500),IF($W$943>500000,($W$943-500000)*20%+(12500),IF($W$943>250000,($W$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L947","v":0},{"$f":"ROUND(W939*10%,0)","v":281250}]
["Surcharge Limit",null,null,{"$f":"IF(L936=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"D940","v":10000000},{"$f":"IF(H936>H940,H936-H940,0)","v":0},{"$f":"IF(I940>0,ROUND(I940*I936,0),0)","v":0},{"$f":"IF(H940>=10000000,Q940+(I940-J940),(I940-J940))","v":281250},{"$f":"IF(H938>0,ROUND(H938*L936,0),0)","v":0},{"$f":"IF(K940>L940,0,L940-K940)","v":0},{"$f":"O939+1","v":1},0,0,{"$f":"Y938","v":281250},null,null,"Senior Citizen",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(120000),IF($V$943>500000,($V$943-500000)*20%+(20000),IF($V$943>300000,($V$943-300000)*10%,\"0\")))","v":147000},{"$f":"IF($W$943>1000000,($W$943-1000000)*30%+(110000),IF($W$943>500000,($W$943-500000)*20%+(10000),IF($W$943>300000,($W$943-300000)*5%,\"0\")))","v":2810000},{"$f":"L954","v":0},{"$f":"ROUND(W940*10%,0)","v":281000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H938,IF($E$3=\"Female\",H945,IF($E$3=\"Senior Citizen\",H952,H959)))","v":139500},null,null,null,"Very Senior Citizen",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(100000),IF($V$943>500000,($V$943-500000)*20%,\"0\"))","v":127000},{"$f":"IF($W$943>1000000,($W$943-1000000)*30%+(100000),IF($W$943>500000,($W$943-500000)*20%,\"0\"))","v":2800000},{"$f":"L961","v":0},{"$f":"ROUND(W941*10%,0)","v":280000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I938,IF($E$3=\"Female\",I945,IF($E$3=\"Senior Citizen\",I952,I959)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H936","v":1090000},{"$f":"VLOOKUP(H943,A943:C947,3)","v":0.3},{"$f":"INDEX(D943:D947,MATCH(I943,C943:C947,0))","v":1000000},{"$f":"INDEX(E943:E947,MATCH(I943,C943:C947,0))","v":112500},{"$f":"IF(H943>10000000,15%,IF(H943>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H943,A943:G947,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J938,IF($E$3=\"Female\",J945,IF($E$3=\"Senior Citizen\",J952,J959)))","v":4185},null,null,null,"Tax Income",null,{"$f":"$E$4","v":1090000},{"$f":"U944","v":10000000}]
[{"$f":"B943+1","v":250001},500000,0.05,{"$f":"B943","v":250000},{"$f":"(B944-B943)*C944","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K938,IF($E$3=\"Female\",K945,IF($E$3=\"Senior Citizen\",K952,K959)))","v":143685},null,null,null,5000001,10000000,0.1,{"$f":"IF($V$943<=5000000,0,IF($V$943>5000000,ROUND((U944-5000000)*10%,0),IF($V$943>10000000,ROUND((V943-U944)*15%,0))))","v":0}]
[{"$f":"B944+1","v":500001},1000000,0.2,{"$f":"B944","v":500000},{"$f":"E944+(B945-B944)*C945","v":112500},0,0.03,{"$f":"IF(I943=C947,E946+ROUND((H943-J943),0)*I943,IF(I943=C946,E945+ROUND((H943-J943)*I943,0),IF(I943=C945,E944+ROUND((H943-J943)*I943,0),IF(I943=C944,E943+ROUND((H943-J943)*I943,0),E942+ROUND((H943-J943)*I943,0)))))","v":139500},{"$f":"MIN(K947:L947)","v":0},{"$f":"ROUND(SUM(H945+I945)*M943,0)","v":4185},{"$f":"SUM(H945:J945)","v":143685},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A935,IF($E$3=\"Female\",A942,IF($E$3=\"Senior Citizen\",A949,A956)))","v":"(below 60 years)"},null,null,null,{"$f":"U944+1","v":10000001},null,0.15,{"$f":"$V$943-T945+1","v":-8910000}]
[{"$f":"B945+1","v":1000001},null,0.3,{"$f":"B945","v":1000000},{"$f":"IF(J943=0,0,E945)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M940,IF($E$3=\"Female\",M947,IF($E$3=\"Senior Citizen\",M954,M961)))","v":0}]
["Surcharge Limit",null,null,{"$f":"IF(L943=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H940","v":10000000},{"$f":"IF(H943>H947,H943-H947,0)","v":0},{"$f":"IF(I947>0,ROUND(I947*I943,0),0)","v":0},{"$f":"IF(H947>=10000000,Q947+(I947-J947),(I947-J947))","v":281250},{"$f":"IF(H945>0,ROUND(H945*L943,0),0)","v":0},{"$f":"IF(K947>L947,0,L947-K947)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K938,IF($E$3=\"Female\",K945,IF($E$3=\"Senior Citizen\",K952,K959)))","v":143685},{"$f":"Y939","v":281250}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H936","v":1090000},{"$f":"VLOOKUP(H950,A950:C954,3)","v":0.3},{"$f":"INDEX(D950:D954,MATCH(I950,C950:C954,0))","v":1000000},{"$f":"INDEX(E950:E954,MATCH(I950,C950:C954,0))","v":110000},{"$f":"IF(H950>10000000,15%,IF(H950>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H950,A950:G954,7)","v":0.03}]
[{"$f":"B950+1","v":300001},500000,0.05,{"$f":"B950","v":300000},{"$f":"(B951-B950)*C951","v":10000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B951+1","v":500001},1000000,0.2,{"$f":"B951","v":500000},{"$f":"E951+(B952-B951)*C952","v":110000},0,0.03,{"$f":"IF(I950=C954,E953+ROUND((H950-J950),0)*I950,IF(I950=C953,E952+ROUND((H950-J950)*I950,0),IF(I950=C952,E951+ROUND((H950-J950)*I950,0),IF(I950=C951,E950+ROUND((H950-J950)*I950,0),E949+ROUND((H950-J950)*I950,0)))))","v":137000},{"$f":"MIN(K954:L954)","v":0},{"$f":"ROUND(SUM(H952+I952)*M950,0)","v":4110},{"$f":"SUM(H952:J952)","v":141110}]
[{"$f":"B952+1","v":1000001},null,0.3,{"$f":"B952","v":1000000},{"$f":"IF(J950=0,0,E952)","v":110000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L950=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H947","v":10000000},{"$f":"IF(H950>H954,H950-H954,0)","v":0},{"$f":"IF(I954>0,ROUND(I954*I950,0),0)","v":0},{"$f":"IF(H954>=10000000,Q954+(I954-J954),(I954-J954))","v":281000},{"$f":"IF(H952>0,ROUND(H952*L950,0),0)","v":0},{"$f":"IF(K954>L954,0,L954-K954)","v":0},null,null,null,{"$f":"Y940","v":281000}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H936","v":1090000},{"$f":"VLOOKUP(H957,A957:C961,3)","v":0.3},{"$f":"INDEX(D957:D961,MATCH(I957,C957:C961,0))","v":1000000},{"$f":"INDEX(E957:E961,MATCH(I957,C957:C961,0))","v":100000},{"$f":"IF(H957>10000000,15%,IF(H957>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H957,A957:G961,7)","v":0.03}]
[{"$f":"B957+1","v":500001},1000000,0.2,{"$f":"B957","v":500000},{"$f":"(B958-B957)*C958","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B958+1","v":1000001},null,0.3,{"$f":"B958","v":1000000},{"$f":"IF(J957=0,0,E958)","v":100000},0.15,0.03,{"$f":"IF(I957=C961,E960+ROUND((H957-J957),0)*I957,IF(I957=C960,E959+ROUND((H957-J957)*I957,0),IF(I957=C959,E958+ROUND((H957-J957)*I957,0),IF(I957=C958,E957+ROUND((H957-J957)*I957,0),E956+ROUND((H957-J957)*I957,0)))))","v":127000},{"$f":"MIN(K961:L961)","v":0},{"$f":"ROUND(SUM(H959+I959)*M957,0)","v":3810},{"$f":"SUM(H959:J959)","v":130810}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L957=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H954","v":10000000},{"$f":"IF(H957>H961,H957-H961,0)","v":0},{"$f":"IF(I961>0,ROUND(I961*I957,0),0)","v":0},{"$f":"IF(H961>=10000000,Q961+(I961-J961),(I961-J961))","v":280000},{"$f":"IF(H959>0,ROUND(H959*L957,0),0)","v":0},{"$f":"IF(K961>L961,0,L961-K961)","v":0},null,null,null,{"$f":"Y941","v":280000}]
[null,null,2018,{"$f":"C962+1","v":2019},null,"2018-19"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit",null,null,"Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C962","v":2018},{"$f":"D962","v":2019}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H965,A965:C969,3)","v":0.3},{"$f":"INDEX(D965:D969,MATCH(I965,C965:C969,0))","v":1000000},{"$f":"INDEX(E965:E969,MATCH(I965,C965:C969,0))","v":112500},{"$f":"IF(H965>10000000,15%,IF(H965>5000000,10%,0%))","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B965,IF($E$3=\"Female\",B972,IF($E$3=\"Senior Citizen\",B979,B986)))","v":250000},0,{"$f":"O965","v":250000}]
[{"$f":"B965+1","v":250001},500000,0.05,{"$f":"B965","v":250000},{"$f":"(B966-B965)*C966","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O965+1","v":250001},500000,0.05,null,null,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($V$938:$V$941,MATCH($T$937,$T$938:$T$941,0))","v":139500}]
[{"$f":"B966+1","v":500001},1000000,0.2,{"$f":"B966","v":500000},{"$f":"E966+(B967-B966)*C967","v":112500},0,0.03,{"$f":"IF(I965=C969,E968+ROUND((H965-J965),0)*I965,IF(I965=C968,E967+ROUND((H965-J965)*I965,0),IF(I965=C967,E966+ROUND((H965-J965)*I965,0),IF(I965=C966,E965+ROUND((H965-J965)*I965,0),E964+ROUND((H965-J965)*I965,0)))))","v":139500},{"$f":"MIN(K969:L969)","v":0},{"$f":"ROUND(SUM(H967+I967)*M965,0)","v":5580},{"$f":"SUM(H967:J967)","v":145080},null,null,{"$f":"O966+1","v":500001},1000000,0.2,null,null,null,"Male",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(112500),IF($V$943>500000,($V$943-500000)*20%+(12500),IF($V$943>250000,($V$943-250000)*5%,\"0\")))","v":139500},{"$f":"IF($W$943>1000000,($W$943-1000000)*30%+(112500),IF($W$943>500000,($W$943-500000)*20%+(12500),IF($W$943>250000,($W$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L969","v":0},{"$f":"ROUND(W967*10%,0)","v":281250}]
[{"$f":"B967+1","v":1000001},null,0.3,{"$f":"B967","v":1000000},{"$f":"IF(J965=0,0,E967)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O967+1","v":1000001},0,0.3,null,null,null,"Female",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(112500),IF($V$943>500000,($V$943-500000)*20%+(12500),IF($V$943>250000,($V$943-250000)*5%,\"0\")))","v":139500},{"$f":"IF($W$943>1000000,($W$943-1000000)*30%+(112500),IF($W$943>500000,($W$943-500000)*20%+(12500),IF($W$943>250000,($W$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L976","v":0},{"$f":"ROUND(W968*10%,0)","v":281250}]
["Surcharge Limit",null,null,{"$f":"IF(L965=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"D969","v":10000000},{"$f":"IF(H965>H969,H965-H969,0)","v":0},{"$f":"IF(I969>0,ROUND(I969*I965,0),0)","v":0},{"$f":"IF(H969>=10000000,Q969+(I969-J969),(I969-J969))","v":281250},{"$f":"IF(H967>0,ROUND(H967*L965,0),0)","v":0},{"$f":"IF(K969>L969,0,L969-K969)","v":0},{"$f":"O968+1","v":1},0,0,{"$f":"Y967","v":281250},null,null,"Senior Citizen",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(120000),IF($V$943>500000,($V$943-500000)*20%+(20000),IF($V$943>300000,($V$943-300000)*10%,\"0\")))","v":147000},{"$f":"IF($W$943>1000000,($W$943-1000000)*30%+(110000),IF($W$943>500000,($W$943-500000)*20%+(10000),IF($W$943>300000,($W$943-300000)*5%,\"0\")))","v":2810000},{"$f":"L983","v":0},{"$f":"ROUND(W969*10%,0)","v":281000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H967,IF($E$3=\"Female\",H974,IF($E$3=\"Senior Citizen\",H981,H988)))","v":139500},null,null,null,"Very Senior Citizen",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(100000),IF($V$943>500000,($V$943-500000)*20%,\"0\"))","v":127000},{"$f":"IF($W$943>1000000,($W$943-1000000)*30%+(100000),IF($W$943>500000,($W$943-500000)*20%,\"0\"))","v":2800000},{"$f":"L990","v":0},{"$f":"ROUND(W970*10%,0)","v":280000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I967,IF($E$3=\"Female\",I974,IF($E$3=\"Senior Citizen\",I981,I988)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H965","v":1090000},{"$f":"VLOOKUP(H972,A972:C976,3)","v":0.3},{"$f":"INDEX(D972:D976,MATCH(I972,C972:C976,0))","v":1000000},{"$f":"INDEX(E972:E976,MATCH(I972,C972:C976,0))","v":112500},{"$f":"IF(H972>10000000,15%,IF(H972>5000000,10%,0%))","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J967,IF($E$3=\"Female\",J974,IF($E$3=\"Senior Citizen\",J981,J988)))","v":5580},null,null,null,"Tax Income",null,{"$f":"$E$4","v":1090000},{"$f":"U973","v":10000000}]
[{"$f":"B972+1","v":250001},500000,0.05,{"$f":"B972","v":250000},{"$f":"(B973-B972)*C973","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K967,IF($E$3=\"Female\",K974,IF($E$3=\"Senior Citizen\",K981,K988)))","v":145080},null,null,null,5000001,10000000,0.1,{"$f":"IF($V$943<=5000000,0,IF($V$943>5000000,ROUND((U973-5000000)*10%,0),IF($V$943>10000000,ROUND((V972-U973)*15%,0))))","v":0}]
[{"$f":"B973+1","v":500001},1000000,0.2,{"$f":"B973","v":500000},{"$f":"E973+(B974-B973)*C974","v":112500},0,0.03,{"$f":"IF(I972=C976,E975+ROUND((H972-J972),0)*I972,IF(I972=C975,E974+ROUND((H972-J972)*I972,0),IF(I972=C974,E973+ROUND((H972-J972)*I972,0),IF(I972=C973,E972+ROUND((H972-J972)*I972,0),E971+ROUND((H972-J972)*I972,0)))))","v":139500},{"$f":"MIN(K976:L976)","v":0},{"$f":"ROUND(SUM(H974+I974)*M972,0)","v":5580},{"$f":"SUM(H974:J974)","v":145080},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A964,IF($E$3=\"Female\",A971,IF($E$3=\"Senior Citizen\",A978,A985)))","v":"(below 60 years)"},null,null,null,{"$f":"U973+1","v":10000001},null,0.15,{"$f":"$V$943-T974+1","v":-8910000}]
[{"$f":"B974+1","v":1000001},null,0.3,{"$f":"B974","v":1000000},{"$f":"IF(J972=0,0,E974)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M969,IF($E$3=\"Female\",M976,IF($E$3=\"Senior Citizen\",M983,M990)))","v":0}]
["Surcharge Limit",null,null,{"$f":"IF(L972=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H969","v":10000000},{"$f":"IF(H972>H976,H972-H976,0)","v":0},{"$f":"IF(I976>0,ROUND(I976*I972,0),0)","v":0},{"$f":"IF(H976>=10000000,Q976+(I976-J976),(I976-J976))","v":281250},{"$f":"IF(H974>0,ROUND(H974*L972,0),0)","v":0},{"$f":"IF(K976>L976,0,L976-K976)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K967,IF($E$3=\"Female\",K974,IF($E$3=\"Senior Citizen\",K981,K988)))","v":145080},{"$f":"Y968","v":281250}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H965","v":1090000},{"$f":"VLOOKUP(H979,A979:C983,3)","v":0.3},{"$f":"INDEX(D979:D983,MATCH(I979,C979:C983,0))","v":1000000},{"$f":"INDEX(E979:E983,MATCH(I979,C979:C983,0))","v":110000},{"$f":"IF(H979>10000000,15%,IF(H979>5000000,10%,0%))","v":0},0.04]
[{"$f":"B979+1","v":300001},500000,0.05,{"$f":"B979","v":300000},{"$f":"(B980-B979)*C980","v":10000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B980+1","v":500001},1000000,0.2,{"$f":"B980","v":500000},{"$f":"E980+(B981-B980)*C981","v":110000},0,0.03,{"$f":"IF(I979=C983,E982+ROUND((H979-J979),0)*I979,IF(I979=C982,E981+ROUND((H979-J979)*I979,0),IF(I979=C981,E980+ROUND((H979-J979)*I979,0),IF(I979=C980,E979+ROUND((H979-J979)*I979,0),E978+ROUND((H979-J979)*I979,0)))))","v":137000},{"$f":"MIN(K983:L983)","v":0},{"$f":"ROUND(SUM(H981+I981)*M979,0)","v":5480},{"$f":"SUM(H981:J981)","v":142480}]
[{"$f":"B981+1","v":1000001},null,0.3,{"$f":"B981","v":1000000},{"$f":"IF(J979=0,0,E981)","v":110000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L979=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H976","v":10000000},{"$f":"IF(H979>H983,H979-H983,0)","v":0},{"$f":"IF(I983>0,ROUND(I983*I979,0),0)","v":0},{"$f":"IF(H983>=10000000,Q983+(I983-J983),(I983-J983))","v":281000},{"$f":"IF(H981>0,ROUND(H981*L979,0),0)","v":0},{"$f":"IF(K983>L983,0,L983-K983)","v":0},null,null,null,{"$f":"Y969","v":281000}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H965","v":1090000},{"$f":"VLOOKUP(H986,A986:C990,3)","v":0.3},{"$f":"INDEX(D986:D990,MATCH(I986,C986:C990,0))","v":1000000},{"$f":"INDEX(E986:E990,MATCH(I986,C986:C990,0))","v":100000},{"$f":"IF(H986>10000000,15%,IF(H986>5000000,10%,0%))","v":0},0.04]
[{"$f":"B986+1","v":500001},1000000,0.2,{"$f":"B986","v":500000},{"$f":"(B987-B986)*C987","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B987+1","v":1000001},null,0.3,{"$f":"B987","v":1000000},{"$f":"IF(J986=0,0,E987)","v":100000},0.15,0.03,{"$f":"IF(I986=C990,E989+ROUND((H986-J986),0)*I986,IF(I986=C989,E988+ROUND((H986-J986)*I986,0),IF(I986=C988,E987+ROUND((H986-J986)*I986,0),IF(I986=C987,E986+ROUND((H986-J986)*I986,0),E985+ROUND((H986-J986)*I986,0)))))","v":127000},{"$f":"MIN(K990:L990)","v":0},{"$f":"ROUND(SUM(H988+I988)*M986,0)","v":5080},{"$f":"SUM(H988:J988)","v":132080}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L986=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H983","v":10000000},{"$f":"IF(H986>H990,H986-H990,0)","v":0},{"$f":"IF(I990>0,ROUND(I990*I986,0),0)","v":0},{"$f":"IF(H990>=10000000,Q990+(I990-J990),(I990-J990))","v":280000},{"$f":"IF(H988>0,ROUND(H988*L986,0),0)","v":0},{"$f":"IF(K990>L990,0,L990-K990)","v":0},null,null,null,{"$f":"Y970","v":280000}]
[null,null,2019,{"$f":"C991+1","v":2020},null,"2019-20"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit",null,null,"Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C991","v":2019},{"$f":"D991","v":2020},null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H994,A994:C998,3)","v":0.3},{"$f":"INDEX(D994:D998,MATCH(I994,C994:C998,0))","v":1000000},{"$f":"INDEX(E994:E998,MATCH(I994,C994:C998,0))","v":112500},{"$f":"VLOOKUP($H$994,$AA$993:$AC$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B994,IF($E$3=\"Female\",B1001,IF($E$3=\"Senior Citizen\",B1008,B1015)))","v":250000},0,{"$f":"O994","v":250000},null,null,null,null,null,null,null,null,null,{"$f":"AB993+1","v":5000001},10000000,0.1]
[{"$f":"B994+1","v":250001},500000,0.05,{"$f":"B994","v":250000},{"$f":"(B995-B994)*C995","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O994+1","v":250001},500000,0.05,null,null,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($V$938:$V$941,MATCH($T$937,$T$938:$T$941,0))","v":139500},null,null,{"$f":"IF($U$1001=37%,25%,IF($U$1001=25%,15%,IF($U$1001=15%,10%,0)))","v":0},null,{"$f":"AB994+1","v":10000001},20000000,0.15]
[{"$f":"B995+1","v":500001},1000000,0.2,{"$f":"B995","v":500000},{"$f":"E995+(B996-B995)*C996","v":112500},0,0.04,{"$f":"IF(I994=C998,E997+ROUND((H994-J994),0)*I994,IF(I994=C997,E996+ROUND((H994-J994)*I994,0),IF(I994=C996,E995+ROUND((H994-J994)*I994,0),IF(I994=C995,E994+ROUND((H994-J994)*I994,0),E993+ROUND((H994-J994)*I994,0)))))","v":139500},{"$f":"MIN(K998:L998)","v":0},{"$f":"ROUND(SUM(H996+I996)*M994,0)","v":5580},{"$f":"SUM(H996:J996)","v":145080},null,null,{"$f":"O995+1","v":500001},1000000,0.2,null,null,null,"Male",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(112500),IF($V$943>500000,($V$943-500000)*20%+(12500),IF($V$943>250000,($V$943-250000)*5%,\"0\")))","v":139500},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(112500),IF($W$1001>500000,($W$1001-500000)*20%+(12500),IF($W$1001>250000,($W$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(V996*$U$1001,0)","v":0},{"$f":"ROUND(W996*$Y$995,0)","v":0},{"$f":"V996+X996-W996-Y996","v":-1173000},{"$f":"AB995+1","v":20000001},50000000,0.25]
[{"$f":"B996+1","v":1000001},null,0.3,{"$f":"B996","v":1000000},{"$f":"IF(J994=0,0,E996)","v":112500},{"$f":"L994","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O996+1","v":1000001},0,0.3,null,null,null,"Female",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(112500),IF($V$943>500000,($V$943-500000)*20%+(12500),IF($V$943>250000,($V$943-250000)*5%,\"0\")))","v":139500},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(112500),IF($W$1001>500000,($W$1001-500000)*20%+(12500),IF($W$1001>250000,($W$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(V997*$U$1001,0)","v":0},{"$f":"ROUND(W997*$Y$995,0)","v":0},{"$f":"V997+X997-W997-Y997","v":-1173000},{"$f":"AB996+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L994=10%,5000000,IF(L994=15%,10000000,IF(L994=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D998","v":50000000},{"$f":"IF(H994>H998,H994-H998,0)","v":0},{"$f":"IF(I998>0,ROUND(I998*I994,0),0)","v":0},{"$f":"IF(H998>=D998,Q998+(I998-J998),(I998-J998))","v":0},{"$f":"IF(H996>0,ROUND(H996*L994,0),0)","v":0},{"$f":"IF(K998>L998,0,L998-K998)","v":0},{"$f":"O997+1","v":1},0,0,{"$f":"Y996","v":0},null,null,"Senior Citizen",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(120000),IF($V$943>500000,($V$943-500000)*20%+(20000),IF($V$943>300000,($V$943-300000)*10%,\"0\")))","v":147000},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(110000),IF($W$1001>500000,($W$1001-500000)*20%+(10000),IF($W$1001>300000,($W$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(V998*$U$1001,0)","v":0},{"$f":"ROUND(W998*$Y$995,0)","v":0},{"$f":"V998+X998-W998-Y998","v":-1163000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H996,IF($E$3=\"Female\",H1003,IF($E$3=\"Senior Citizen\",H1010,H1017)))","v":139500},null,null,null,"Very Senior Citizen",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(100000),IF($V$943>500000,($V$943-500000)*20%,\"0\"))","v":127000},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(100000),IF($W$1001>500000,($W$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(V999*$U$1001,0)","v":0},{"$f":"ROUND(W999*$Y$995,0)","v":0},{"$f":"V999+X999-W999-Y999","v":-1173000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I996,IF($E$3=\"Female\",I1003,IF($E$3=\"Senior Citizen\",I1010,I1017)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H994","v":1090000},{"$f":"VLOOKUP(H1001,A1001:C1005,3)","v":0.3},{"$f":"INDEX(D1001:D1005,MATCH(I1001,C1001:C1005,0))","v":1000000},{"$f":"INDEX(E1001:E1005,MATCH(I1001,C1001:C1005,0))","v":112500},{"$f":"L994","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J996,IF($E$3=\"Female\",J1003,IF($E$3=\"Senior Citizen\",J1010,J1017)))","v":5580},null,null,null,"Tax Income",{"$f":"L994","v":0},{"$f":"$E$4","v":1090000},{"$f":"IF($U$1001=V1006,U1005,IF(U1001=V1005,U1004,IF(U1001=V1004,U1003,U1002)))","v":5000000}]
[{"$f":"B1001+1","v":250001},500000,0.05,{"$f":"B1001","v":250000},{"$f":"(B1002-B1001)*C1002","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K996,IF($E$3=\"Female\",K1003,IF($E$3=\"Senior Citizen\",K1010,K1017)))","v":145080},null,null,null,0,5000000,0,{"$f":"U1004","v":20000000}]
[{"$f":"B1002+1","v":500001},1000000,0.2,{"$f":"B1002","v":500000},{"$f":"E1002+(B1003-B1002)*C1003","v":112500},0,0.04,{"$f":"IF(I1001=C1005,E1004+ROUND((H1001-J1001),0)*I1001,IF(I1001=C1004,E1003+ROUND((H1001-J1001)*I1001,0),IF(I1001=C1003,E1002+ROUND((H1001-J1001)*I1001,0),IF(I1001=C1002,E1001+ROUND((H1001-J1001)*I1001,0),E1000+ROUND((H1001-J1001)*I1001,0)))))","v":139500},{"$f":"MIN(K1005:L1005)","v":0},{"$f":"ROUND(SUM(H1003+I1003)*M1001,0)","v":5580},{"$f":"SUM(H1003:J1003)","v":145080},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A993,IF($E$3=\"Female\",A1000,IF($E$3=\"Senior Citizen\",A1007,A1014)))","v":"(below 60 years)"},null,null,null,{"$f":"U1002+1","v":5000001},10000000,0.1,{"$f":"$V$943-T1003+1","v":-3910000}]
[{"$f":"B1003+1","v":1000001},null,0.3,{"$f":"B1003","v":1000000},{"$f":"IF(J1001=0,0,E1003)","v":112500},{"$f":"L1001","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M998,IF($E$3=\"Female\",M1005,IF($E$3=\"Senior Citizen\",M1012,M1019)))","v":0},null,null,null,{"$f":"U1003+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1001=10%,5000000,IF(L1001=15%,10000000,IF(L1001=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H998","v":50000000},{"$f":"IF(H1001>H1005,H1001-H1005,0)","v":0},{"$f":"IF(I1005>0,ROUND(I1005*I1001,0),0)","v":0},{"$f":"IF(H1005>=D1005,Q1005+(I1005-J1005),(I1005-J1005))","v":0},{"$f":"IF(H1003>0,ROUND(H1003*L1001,0),0)","v":0},{"$f":"IF(K1005>L1005,0,L1005-K1005)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K996,IF($E$3=\"Female\",K1003,IF($E$3=\"Senior Citizen\",K1010,K1017)))","v":145080},{"$f":"Y997","v":0},null,null,{"$f":"U1004+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,null,null,{"$f":"U1005+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H994","v":1090000},{"$f":"VLOOKUP(H1008,A1008:C1012,3)","v":0.3},{"$f":"INDEX(D1008:D1012,MATCH(I1008,C1008:C1012,0))","v":1000000},{"$f":"INDEX(E1008:E1012,MATCH(I1008,C1008:C1012,0))","v":110000},{"$f":"L994","v":0},0.04]
[{"$f":"B1008+1","v":300001},500000,0.05,{"$f":"B1008","v":300000},{"$f":"(B1009-B1008)*C1009","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1009+1","v":500001},1000000,0.2,{"$f":"B1009","v":500000},{"$f":"E1009+(B1010-B1009)*C1010","v":110000},0,0.04,{"$f":"IF(I1008=C1012,E1011+ROUND((H1008-J1008),0)*I1008,IF(I1008=C1011,E1010+ROUND((H1008-J1008)*I1008,0),IF(I1008=C1010,E1009+ROUND((H1008-J1008)*I1008,0),IF(I1008=C1009,E1008+ROUND((H1008-J1008)*I1008,0),E1007+ROUND((H1008-J1008)*I1008,0)))))","v":137000},{"$f":"MIN(K1012:L1012)","v":0},{"$f":"ROUND(SUM(H1010+I1010)*M1008,0)","v":5480},{"$f":"SUM(H1010:J1010)","v":142480}]
[{"$f":"B1010+1","v":1000001},null,0.3,{"$f":"B1010","v":1000000},{"$f":"IF(J1008=0,0,E1010)","v":110000},{"$f":"L1008","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1008=10%,5000000,IF(L1008=15%,10000000,IF(L1008=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1005","v":50000000},{"$f":"IF(H1008>H1012,H1008-H1012,0)","v":0},{"$f":"IF(I1012>0,ROUND(I1012*I1008,0),0)","v":0},{"$f":"IF(H1012>=D1012,Q1012+(I1012-J1012),(I1012-J1012))","v":0},{"$f":"IF(H1010>0,ROUND(H1010*L1008,0),0)","v":0},{"$f":"IF(K1012>L1012,0,L1012-K1012)","v":0},null,null,null,{"$f":"Y998","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H994","v":1090000},{"$f":"VLOOKUP(H1015,A1015:C1019,3)","v":0.3},{"$f":"INDEX(D1015:D1019,MATCH(I1015,C1015:C1019,0))","v":1000000},{"$f":"INDEX(E1015:E1019,MATCH(I1015,C1015:C1019,0))","v":100000},{"$f":"L994","v":0},0.04]
[{"$f":"B1015+1","v":500001},1000000,0.2,{"$f":"B1015","v":500000},{"$f":"(B1016-B1015)*C1016","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1016+1","v":1000001},null,0.3,{"$f":"B1016","v":1000000},{"$f":"IF(J1015=0,0,E1016)","v":100000},0,0.04,{"$f":"IF(I1015=C1019,E1018+ROUND((H1015-J1015),0)*I1015,IF(I1015=C1018,E1017+ROUND((H1015-J1015)*I1015,0),IF(I1015=C1017,E1016+ROUND((H1015-J1015)*I1015,0),IF(I1015=C1016,E1015+ROUND((H1015-J1015)*I1015,0),E1014+ROUND((H1015-J1015)*I1015,0)))))","v":127000},{"$f":"MIN(K1019:L1019)","v":0},{"$f":"ROUND(SUM(H1017+I1017)*M1015,0)","v":5080},{"$f":"SUM(H1017:J1017)","v":132080}]
[null,null,null,null,null,{"$f":"L1015","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1015=10%,5000000,IF(L1015=15%,10000000,IF(L1015=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1012","v":50000000},{"$f":"IF(H1015>H1019,H1015-H1019,0)","v":0},{"$f":"IF(I1019>0,ROUND(I1019*I1015,0),0)","v":0},{"$f":"IF(H1019>=D1019,Q1019+(I1019-J1019),(I1019-J1019))","v":0},{"$f":"IF(H1017>0,ROUND(H1017*L1015,0),0)","v":0},{"$f":"IF(K1019>L1019,0,L1019-K1019)","v":0},null,null,null,{"$f":"Y999","v":0}]
[null,null,2020,{"$f":"C1020+1","v":2021},null,"2020-21"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit",null,null,"Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1020","v":2020},{"$f":"D1020","v":2021},null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H1023,A1023:C1027,3)","v":0.3},{"$f":"INDEX(D1023:D1027,MATCH(I1023,C1023:C1027,0))","v":1000000},{"$f":"INDEX(E1023:E1027,MATCH(I1023,C1023:C1027,0))","v":112500},{"$f":"VLOOKUP($H$994,$AA$993:$AC$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1023,IF($E$3=\"Female\",B1030,IF($E$3=\"Senior Citizen\",B1037,B1044)))","v":250000},0,{"$f":"O1023","v":250000},null,null,null,null,null,null,null,null,null,{"$f":"AB1022+1","v":5000001},10000000,0.1]
[{"$f":"B1023+1","v":250001},500000,0.05,{"$f":"B1023","v":250000},{"$f":"(B1024-B1023)*C1024","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1023+1","v":250001},500000,0.05,null,null,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($V$938:$V$941,MATCH($T$937,$T$938:$T$941,0))","v":139500},null,null,{"$f":"IF($U$1001=37%,25%,IF($U$1001=25%,15%,IF($U$1001=15%,10%,0)))","v":0},null,{"$f":"AB1023+1","v":10000001},20000000,0.15]
[{"$f":"B1024+1","v":500001},1000000,0.2,{"$f":"B1024","v":500000},{"$f":"E1024+(B1025-B1024)*C1025","v":112500},0,0.04,{"$f":"IF(I1023=C1027,E1026+ROUND((H1023-J1023),0)*I1023,IF(I1023=C1026,E1025+ROUND((H1023-J1023)*I1023,0),IF(I1023=C1025,E1024+ROUND((H1023-J1023)*I1023,0),IF(I1023=C1024,E1023+ROUND((H1023-J1023)*I1023,0),E1022+ROUND((H1023-J1023)*I1023,0)))))","v":139500},{"$f":"MIN(K1027:L1027)","v":0},{"$f":"ROUND(SUM(H1025+I1025)*M1023,0)","v":5580},{"$f":"SUM(H1025:J1025)","v":145080},null,null,{"$f":"O1024+1","v":500001},1000000,0.2,null,null,null,"Male",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(112500),IF($V$943>500000,($V$943-500000)*20%+(12500),IF($V$943>250000,($V$943-250000)*5%,\"0\")))","v":139500},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(112500),IF($W$1001>500000,($W$1001-500000)*20%+(12500),IF($W$1001>250000,($W$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(V1025*$U$1001,0)","v":0},{"$f":"ROUND(W1025*$Y$995,0)","v":0},{"$f":"V1025+X1025-W1025-Y1025","v":-1173000},{"$f":"AB1024+1","v":20000001},50000000,0.25]
[{"$f":"B1025+1","v":1000001},null,0.3,{"$f":"B1025","v":1000000},{"$f":"IF(J1023=0,0,E1025)","v":112500},{"$f":"L1023","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1025+1","v":1000001},0,0.3,null,null,null,"Female",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(112500),IF($V$943>500000,($V$943-500000)*20%+(12500),IF($V$943>250000,($V$943-250000)*5%,\"0\")))","v":139500},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(112500),IF($W$1001>500000,($W$1001-500000)*20%+(12500),IF($W$1001>250000,($W$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(V1026*$U$1001,0)","v":0},{"$f":"ROUND(W1026*$Y$995,0)","v":0},{"$f":"V1026+X1026-W1026-Y1026","v":-1173000},{"$f":"AB1025+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1023=10%,5000000,IF(L1023=15%,10000000,IF(L1023=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1027","v":50000000},{"$f":"IF(H1023>H1027,H1023-H1027,0)","v":0},{"$f":"IF(I1027>0,ROUND(I1027*I1023,0),0)","v":0},{"$f":"IF(H1027>=D1027,Q1027+(I1027-J1027),(I1027-J1027))","v":0},{"$f":"IF(H1025>0,ROUND(H1025*L1023,0),0)","v":0},{"$f":"IF(K1027>L1027,0,L1027-K1027)","v":0},{"$f":"O1026+1","v":1},0,0,{"$f":"Y1025","v":0},null,null,"Senior Citizen",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(120000),IF($V$943>500000,($V$943-500000)*20%+(20000),IF($V$943>300000,($V$943-300000)*10%,\"0\")))","v":147000},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(110000),IF($W$1001>500000,($W$1001-500000)*20%+(10000),IF($W$1001>300000,($W$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(V1027*$U$1001,0)","v":0},{"$f":"ROUND(W1027*$Y$995,0)","v":0},{"$f":"V1027+X1027-W1027-Y1027","v":-1163000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1025,IF($E$3=\"Female\",H1032,IF($E$3=\"Senior Citizen\",H1039,H1046)))","v":139500},null,null,null,"Very Senior Citizen",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(100000),IF($V$943>500000,($V$943-500000)*20%,\"0\"))","v":127000},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(100000),IF($W$1001>500000,($W$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(V1028*$U$1001,0)","v":0},{"$f":"ROUND(W1028*$Y$995,0)","v":0},{"$f":"V1028+X1028-W1028-Y1028","v":-1173000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1025,IF($E$3=\"Female\",I1032,IF($E$3=\"Senior Citizen\",I1039,I1046)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1023","v":1090000},{"$f":"VLOOKUP(H1030,A1030:C1034,3)","v":0.3},{"$f":"INDEX(D1030:D1034,MATCH(I1030,C1030:C1034,0))","v":1000000},{"$f":"INDEX(E1030:E1034,MATCH(I1030,C1030:C1034,0))","v":112500},{"$f":"L1023","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1025,IF($E$3=\"Female\",J1032,IF($E$3=\"Senior Citizen\",J1039,J1046)))","v":5580},null,null,null,"Tax Income",{"$f":"L1023","v":0},{"$f":"$E$4","v":1090000},{"$f":"IF($U$1001=V1035,U1034,IF(U1030=V1034,U1033,IF(U1030=V1033,U1032,U1031)))","v":5000000}]
[{"$f":"B1030+1","v":250001},500000,0.05,{"$f":"B1030","v":250000},{"$f":"(B1031-B1030)*C1031","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1025,IF($E$3=\"Female\",K1032,IF($E$3=\"Senior Citizen\",K1039,K1046)))","v":145080},null,null,null,0,5000000,0,{"$f":"U1033","v":20000000}]
[{"$f":"B1031+1","v":500001},1000000,0.2,{"$f":"B1031","v":500000},{"$f":"E1031+(B1032-B1031)*C1032","v":112500},0,0.04,{"$f":"IF(I1030=C1034,E1033+ROUND((H1030-J1030),0)*I1030,IF(I1030=C1033,E1032+ROUND((H1030-J1030)*I1030,0),IF(I1030=C1032,E1031+ROUND((H1030-J1030)*I1030,0),IF(I1030=C1031,E1030+ROUND((H1030-J1030)*I1030,0),E1029+ROUND((H1030-J1030)*I1030,0)))))","v":139500},{"$f":"MIN(K1034:L1034)","v":0},{"$f":"ROUND(SUM(H1032+I1032)*M1030,0)","v":5580},{"$f":"SUM(H1032:J1032)","v":145080},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1022,IF($E$3=\"Female\",A1029,IF($E$3=\"Senior Citizen\",A1036,A1043)))","v":"(below 60 years)"},null,null,null,{"$f":"U1031+1","v":5000001},10000000,0.1,{"$f":"$V$943-T1032+1","v":-3910000}]
[{"$f":"B1032+1","v":1000001},null,0.3,{"$f":"B1032","v":1000000},{"$f":"IF(J1030=0,0,E1032)","v":112500},{"$f":"L1030","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1027,IF($E$3=\"Female\",M1034,IF($E$3=\"Senior Citizen\",M1041,M1048)))","v":0},null,null,null,{"$f":"U1032+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1030=10%,5000000,IF(L1030=15%,10000000,IF(L1030=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1027","v":50000000},{"$f":"IF(H1030>H1034,H1030-H1034,0)","v":0},{"$f":"IF(I1034>0,ROUND(I1034*I1030,0),0)","v":0},{"$f":"IF(H1034>=D1034,Q1034+(I1034-J1034),(I1034-J1034))","v":0},{"$f":"IF(H1032>0,ROUND(H1032*L1030,0),0)","v":0},{"$f":"IF(K1034>L1034,0,L1034-K1034)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1025,IF($E$3=\"Female\",K1032,IF($E$3=\"Senior Citizen\",K1039,K1046)))","v":145080},{"$f":"Y1026","v":0},null,null,{"$f":"U1033+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,null,null,{"$f":"U1034+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1023","v":1090000},{"$f":"VLOOKUP(H1037,A1037:C1041,3)","v":0.3},{"$f":"INDEX(D1037:D1041,MATCH(I1037,C1037:C1041,0))","v":1000000},{"$f":"INDEX(E1037:E1041,MATCH(I1037,C1037:C1041,0))","v":110000},{"$f":"L1023","v":0},0.04]
[{"$f":"B1037+1","v":300001},500000,0.05,{"$f":"B1037","v":300000},{"$f":"(B1038-B1037)*C1038","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1038+1","v":500001},1000000,0.2,{"$f":"B1038","v":500000},{"$f":"E1038+(B1039-B1038)*C1039","v":110000},0,0.04,{"$f":"IF(I1037=C1041,E1040+ROUND((H1037-J1037),0)*I1037,IF(I1037=C1040,E1039+ROUND((H1037-J1037)*I1037,0),IF(I1037=C1039,E1038+ROUND((H1037-J1037)*I1037,0),IF(I1037=C1038,E1037+ROUND((H1037-J1037)*I1037,0),E1036+ROUND((H1037-J1037)*I1037,0)))))","v":137000},{"$f":"MIN(K1041:L1041)","v":0},{"$f":"ROUND(SUM(H1039+I1039)*M1037,0)","v":5480},{"$f":"SUM(H1039:J1039)","v":142480}]
[{"$f":"B1039+1","v":1000001},null,0.3,{"$f":"B1039","v":1000000},{"$f":"IF(J1037=0,0,E1039)","v":110000},{"$f":"L1037","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1037=10%,5000000,IF(L1037=15%,10000000,IF(L1037=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1034","v":50000000},{"$f":"IF(H1037>H1041,H1037-H1041,0)","v":0},{"$f":"IF(I1041>0,ROUND(I1041*I1037,0),0)","v":0},{"$f":"IF(H1041>=D1041,Q1041+(I1041-J1041),(I1041-J1041))","v":0},{"$f":"IF(H1039>0,ROUND(H1039*L1037,0),0)","v":0},{"$f":"IF(K1041>L1041,0,L1041-K1041)","v":0},null,null,null,{"$f":"Y1027","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1023","v":1090000},{"$f":"VLOOKUP(H1044,A1044:C1048,3)","v":0.3},{"$f":"INDEX(D1044:D1048,MATCH(I1044,C1044:C1048,0))","v":1000000},{"$f":"INDEX(E1044:E1048,MATCH(I1044,C1044:C1048,0))","v":100000},{"$f":"L1023","v":0},0.04]
[{"$f":"B1044+1","v":500001},1000000,0.2,{"$f":"B1044","v":500000},{"$f":"(B1045-B1044)*C1045","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1045+1","v":1000001},null,0.3,{"$f":"B1045","v":1000000},{"$f":"IF(J1044=0,0,E1045)","v":100000},0,0.04,{"$f":"IF(I1044=C1048,E1047+ROUND((H1044-J1044),0)*I1044,IF(I1044=C1047,E1046+ROUND((H1044-J1044)*I1044,0),IF(I1044=C1046,E1045+ROUND((H1044-J1044)*I1044,0),IF(I1044=C1045,E1044+ROUND((H1044-J1044)*I1044,0),E1043+ROUND((H1044-J1044)*I1044,0)))))","v":127000},{"$f":"MIN(K1048:L1048)","v":0},{"$f":"ROUND(SUM(H1046+I1046)*M1044,0)","v":5080},{"$f":"SUM(H1046:J1046)","v":132080}]
[null,null,null,null,null,{"$f":"L1044","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1044=10%,5000000,IF(L1044=15%,10000000,IF(L1044=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1041","v":50000000},{"$f":"IF(H1044>H1048,H1044-H1048,0)","v":0},{"$f":"IF(I1048>0,ROUND(I1048*I1044,0),0)","v":0},{"$f":"IF(H1048>=D1048,Q1048+(I1048-J1048),(I1048-J1048))","v":0},{"$f":"IF(H1046>0,ROUND(H1046*L1044,0),0)","v":0},{"$f":"IF(K1048>L1048,0,L1048-K1048)","v":0},null,null,null,{"$f":"Y1028","v":0}]
[null,null,2021,{"$f":"C1049+1","v":2022},null,"2021-22"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit",null,null,"Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1049","v":2021},{"$f":"D1049","v":2022},null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H1052,A1052:C1056,3)","v":0.3},{"$f":"INDEX(D1052:D1056,MATCH(I1052,C1052:C1056,0))","v":1000000},{"$f":"INDEX(E1052:E1056,MATCH(I1052,C1052:C1056,0))","v":112500},{"$f":"VLOOKUP($H$994,$AA$993:$AC$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1052,IF($E$3=\"Female\",B1059,IF($E$3=\"Senior Citizen\",B1066,B1073)))","v":250000},0,{"$f":"O1052","v":250000},null,null,null,null,null,null,null,null,null,{"$f":"AB1051+1","v":5000001},10000000,0.1]
[{"$f":"B1052+1","v":250001},500000,0.05,{"$f":"B1052","v":250000},{"$f":"(B1053-B1052)*C1053","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1052+1","v":250001},500000,0.05,null,null,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($V$938:$V$941,MATCH($T$937,$T$938:$T$941,0))","v":139500},null,null,{"$f":"IF($U$1001=37%,25%,IF($U$1001=25%,15%,IF($U$1001=15%,10%,0)))","v":0},null,{"$f":"AB1052+1","v":10000001},20000000,0.15]
[{"$f":"B1053+1","v":500001},1000000,0.2,{"$f":"B1053","v":500000},{"$f":"E1053+(B1054-B1053)*C1054","v":112500},0,0.04,{"$f":"IF(I1052=C1056,E1055+ROUND((H1052-J1052),0)*I1052,IF(I1052=C1055,E1054+ROUND((H1052-J1052)*I1052,0),IF(I1052=C1054,E1053+ROUND((H1052-J1052)*I1052,0),IF(I1052=C1053,E1052+ROUND((H1052-J1052)*I1052,0),E1051+ROUND((H1052-J1052)*I1052,0)))))","v":139500},{"$f":"MIN(K1056:L1056)","v":0},{"$f":"ROUND(SUM(H1054+I1054)*M1052,0)","v":5580},{"$f":"SUM(H1054:J1054)","v":145080},null,null,{"$f":"O1053+1","v":500001},1000000,0.2,null,null,null,"Male",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(112500),IF($V$943>500000,($V$943-500000)*20%+(12500),IF($V$943>250000,($V$943-250000)*5%,\"0\")))","v":139500},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(112500),IF($W$1001>500000,($W$1001-500000)*20%+(12500),IF($W$1001>250000,($W$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(V1054*$U$1001,0)","v":0},{"$f":"ROUND(W1054*$Y$995,0)","v":0},{"$f":"V1054+X1054-W1054-Y1054","v":-1173000},{"$f":"AB1053+1","v":20000001},50000000,0.25]
[{"$f":"B1054+1","v":1000001},null,0.3,{"$f":"B1054","v":1000000},{"$f":"IF(J1052=0,0,E1054)","v":112500},{"$f":"L1052","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1054+1","v":1000001},0,0.3,null,null,null,"Female",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(112500),IF($V$943>500000,($V$943-500000)*20%+(12500),IF($V$943>250000,($V$943-250000)*5%,\"0\")))","v":139500},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(112500),IF($W$1001>500000,($W$1001-500000)*20%+(12500),IF($W$1001>250000,($W$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(V1055*$U$1001,0)","v":0},{"$f":"ROUND(W1055*$Y$995,0)","v":0},{"$f":"V1055+X1055-W1055-Y1055","v":-1173000},{"$f":"AB1054+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1052=10%,5000000,IF(L1052=15%,10000000,IF(L1052=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1056","v":50000000},{"$f":"IF(H1052>H1056,H1052-H1056,0)","v":0},{"$f":"IF(I1056>0,ROUND(I1056*I1052,0),0)","v":0},{"$f":"IF(H1056>=D1056,Q1056+(I1056-J1056),(I1056-J1056))","v":0},{"$f":"IF(H1054>0,ROUND(H1054*L1052,0),0)","v":0},{"$f":"IF(K1056>L1056,0,L1056-K1056)","v":0},{"$f":"O1055+1","v":1},0,0,{"$f":"Y1054","v":0},null,null,"Senior Citizen",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(120000),IF($V$943>500000,($V$943-500000)*20%+(20000),IF($V$943>300000,($V$943-300000)*10%,\"0\")))","v":147000},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(110000),IF($W$1001>500000,($W$1001-500000)*20%+(10000),IF($W$1001>300000,($W$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(V1056*$U$1001,0)","v":0},{"$f":"ROUND(W1056*$Y$995,0)","v":0},{"$f":"V1056+X1056-W1056-Y1056","v":-1163000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1054,IF($E$3=\"Female\",H1061,IF($E$3=\"Senior Citizen\",H1068,H1075)))","v":139500},null,null,null,"Very Senior Citizen",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(100000),IF($V$943>500000,($V$943-500000)*20%,\"0\"))","v":127000},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(100000),IF($W$1001>500000,($W$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(V1057*$U$1001,0)","v":0},{"$f":"ROUND(W1057*$Y$995,0)","v":0},{"$f":"V1057+X1057-W1057-Y1057","v":-1173000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1054,IF($E$3=\"Female\",I1061,IF($E$3=\"Senior Citizen\",I1068,I1075)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1052","v":1090000},{"$f":"VLOOKUP(H1059,A1059:C1063,3)","v":0.3},{"$f":"INDEX(D1059:D1063,MATCH(I1059,C1059:C1063,0))","v":1000000},{"$f":"INDEX(E1059:E1063,MATCH(I1059,C1059:C1063,0))","v":112500},{"$f":"L1052","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1054,IF($E$3=\"Female\",J1061,IF($E$3=\"Senior Citizen\",J1068,J1075)))","v":5580},null,null,null,"Tax Income",{"$f":"L1052","v":0},{"$f":"$E$4","v":1090000},{"$f":"IF($U$1001=V1064,U1063,IF(U1059=V1063,U1062,IF(U1059=V1062,U1061,U1060)))","v":5000000}]
[{"$f":"B1059+1","v":250001},500000,0.05,{"$f":"B1059","v":250000},{"$f":"(B1060-B1059)*C1060","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1054,IF($E$3=\"Female\",K1061,IF($E$3=\"Senior Citizen\",K1068,K1075)))","v":145080},null,null,null,0,5000000,0,{"$f":"U1062","v":20000000}]
[{"$f":"B1060+1","v":500001},1000000,0.2,{"$f":"B1060","v":500000},{"$f":"E1060+(B1061-B1060)*C1061","v":112500},0,0.04,{"$f":"IF(I1059=C1063,E1062+ROUND((H1059-J1059),0)*I1059,IF(I1059=C1062,E1061+ROUND((H1059-J1059)*I1059,0),IF(I1059=C1061,E1060+ROUND((H1059-J1059)*I1059,0),IF(I1059=C1060,E1059+ROUND((H1059-J1059)*I1059,0),E1058+ROUND((H1059-J1059)*I1059,0)))))","v":139500},{"$f":"MIN(K1063:L1063)","v":0},{"$f":"ROUND(SUM(H1061+I1061)*M1059,0)","v":5580},{"$f":"SUM(H1061:J1061)","v":145080},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1051,IF($E$3=\"Female\",A1058,IF($E$3=\"Senior Citizen\",A1065,A1072)))","v":"(below 60 years)"},null,null,null,{"$f":"U1060+1","v":5000001},10000000,0.1,{"$f":"$V$943-T1061+1","v":-3910000}]
[{"$f":"B1061+1","v":1000001},null,0.3,{"$f":"B1061","v":1000000},{"$f":"IF(J1059=0,0,E1061)","v":112500},{"$f":"L1059","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1056,IF($E$3=\"Female\",M1063,IF($E$3=\"Senior Citizen\",M1070,M1077)))","v":0},null,null,null,{"$f":"U1061+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1059=10%,5000000,IF(L1059=15%,10000000,IF(L1059=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1056","v":50000000},{"$f":"IF(H1059>H1063,H1059-H1063,0)","v":0},{"$f":"IF(I1063>0,ROUND(I1063*I1059,0),0)","v":0},{"$f":"IF(H1063>=D1063,Q1063+(I1063-J1063),(I1063-J1063))","v":0},{"$f":"IF(H1061>0,ROUND(H1061*L1059,0),0)","v":0},{"$f":"IF(K1063>L1063,0,L1063-K1063)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1054,IF($E$3=\"Female\",K1061,IF($E$3=\"Senior Citizen\",K1068,K1075)))","v":145080},{"$f":"Y1055","v":0},null,null,{"$f":"U1062+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,null,null,{"$f":"U1063+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1052","v":1090000},{"$f":"VLOOKUP(H1066,A1066:C1070,3)","v":0.3},{"$f":"INDEX(D1066:D1070,MATCH(I1066,C1066:C1070,0))","v":1000000},{"$f":"INDEX(E1066:E1070,MATCH(I1066,C1066:C1070,0))","v":110000},{"$f":"L1052","v":0},0.04]
[{"$f":"B1066+1","v":300001},500000,0.05,{"$f":"B1066","v":300000},{"$f":"(B1067-B1066)*C1067","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1067+1","v":500001},1000000,0.2,{"$f":"B1067","v":500000},{"$f":"E1067+(B1068-B1067)*C1068","v":110000},0,0.04,{"$f":"IF(I1066=C1070,E1069+ROUND((H1066-J1066),0)*I1066,IF(I1066=C1069,E1068+ROUND((H1066-J1066)*I1066,0),IF(I1066=C1068,E1067+ROUND((H1066-J1066)*I1066,0),IF(I1066=C1067,E1066+ROUND((H1066-J1066)*I1066,0),E1065+ROUND((H1066-J1066)*I1066,0)))))","v":137000},{"$f":"MIN(K1070:L1070)","v":0},{"$f":"ROUND(SUM(H1068+I1068)*M1066,0)","v":5480},{"$f":"SUM(H1068:J1068)","v":142480}]
[{"$f":"B1068+1","v":1000001},null,0.3,{"$f":"B1068","v":1000000},{"$f":"IF(J1066=0,0,E1068)","v":110000},{"$f":"L1066","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1066=10%,5000000,IF(L1066=15%,10000000,IF(L1066=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1063","v":50000000},{"$f":"IF(H1066>H1070,H1066-H1070,0)","v":0},{"$f":"IF(I1070>0,ROUND(I1070*I1066,0),0)","v":0},{"$f":"IF(H1070>=D1070,Q1070+(I1070-J1070),(I1070-J1070))","v":0},{"$f":"IF(H1068>0,ROUND(H1068*L1066,0),0)","v":0},{"$f":"IF(K1070>L1070,0,L1070-K1070)","v":0},null,null,null,{"$f":"Y1056","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1052","v":1090000},{"$f":"VLOOKUP(H1073,A1073:C1077,3)","v":0.3},{"$f":"INDEX(D1073:D1077,MATCH(I1073,C1073:C1077,0))","v":1000000},{"$f":"INDEX(E1073:E1077,MATCH(I1073,C1073:C1077,0))","v":100000},{"$f":"L1052","v":0},0.04]
[{"$f":"B1073+1","v":500001},1000000,0.2,{"$f":"B1073","v":500000},{"$f":"(B1074-B1073)*C1074","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1074+1","v":1000001},null,0.3,{"$f":"B1074","v":1000000},{"$f":"IF(J1073=0,0,E1074)","v":100000},0,0.04,{"$f":"IF(I1073=C1077,E1076+ROUND((H1073-J1073),0)*I1073,IF(I1073=C1076,E1075+ROUND((H1073-J1073)*I1073,0),IF(I1073=C1075,E1074+ROUND((H1073-J1073)*I1073,0),IF(I1073=C1074,E1073+ROUND((H1073-J1073)*I1073,0),E1072+ROUND((H1073-J1073)*I1073,0)))))","v":127000},{"$f":"MIN(K1077:L1077)","v":0},{"$f":"ROUND(SUM(H1075+I1075)*M1073,0)","v":5080},{"$f":"SUM(H1075:J1075)","v":132080}]
[null,null,null,null,null,{"$f":"L1073","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1073=10%,5000000,IF(L1073=15%,10000000,IF(L1073=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1070","v":50000000},{"$f":"IF(H1073>H1077,H1073-H1077,0)","v":0},{"$f":"IF(I1077>0,ROUND(I1077*I1073,0),0)","v":0},{"$f":"IF(H1077>=D1077,Q1077+(I1077-J1077),(I1077-J1077))","v":0},{"$f":"IF(H1075>0,ROUND(H1075*L1073,0),0)","v":0},{"$f":"IF(K1077>L1077,0,L1077-K1077)","v":0},null,null,null,{"$f":"Y1057","v":0}]
[null,null,2022,{"$f":"C1078+1","v":2023},null,"2022-23"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit",null,null,"Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1078","v":2022},{"$f":"D1078","v":2023},null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H1081,A1081:C1085,3)","v":0.3},{"$f":"INDEX(D1081:D1085,MATCH(I1081,C1081:C1085,0))","v":1000000},{"$f":"INDEX(E1081:E1085,MATCH(I1081,C1081:C1085,0))","v":112500},{"$f":"VLOOKUP($H$994,$AA$993:$AC$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1081,IF($E$3=\"Female\",B1088,IF($E$3=\"Senior Citizen\",B1095,B1102)))","v":250000},0,{"$f":"O1081","v":250000},null,null,null,null,null,null,null,null,null,{"$f":"AB1080+1","v":5000001},10000000,0.1]
[{"$f":"B1081+1","v":250001},500000,0.05,{"$f":"B1081","v":250000},{"$f":"(B1082-B1081)*C1082","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1081+1","v":250001},500000,0.05,null,null,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($V$938:$V$941,MATCH($T$937,$T$938:$T$941,0))","v":139500},null,null,{"$f":"IF($U$1001=37%,25%,IF($U$1001=25%,15%,IF($U$1001=15%,10%,0)))","v":0},null,{"$f":"AB1081+1","v":10000001},20000000,0.15]
[{"$f":"B1082+1","v":500001},1000000,0.2,{"$f":"B1082","v":500000},{"$f":"E1082+(B1083-B1082)*C1083","v":112500},0,0.04,{"$f":"IF(I1081=C1085,E1084+ROUND((H1081-J1081),0)*I1081,IF(I1081=C1084,E1083+ROUND((H1081-J1081)*I1081,0),IF(I1081=C1083,E1082+ROUND((H1081-J1081)*I1081,0),IF(I1081=C1082,E1081+ROUND((H1081-J1081)*I1081,0),E1080+ROUND((H1081-J1081)*I1081,0)))))","v":139500},{"$f":"MIN(K1085:L1085)","v":0},{"$f":"ROUND(SUM(H1083+I1083)*M1081,0)","v":5580},{"$f":"SUM(H1083:J1083)","v":145080},null,null,{"$f":"O1082+1","v":500001},1000000,0.2,null,null,null,"Male",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(112500),IF($V$943>500000,($V$943-500000)*20%+(12500),IF($V$943>250000,($V$943-250000)*5%,\"0\")))","v":139500},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(112500),IF($W$1001>500000,($W$1001-500000)*20%+(12500),IF($W$1001>250000,($W$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(V1083*$U$1001,0)","v":0},{"$f":"ROUND(W1083*$Y$995,0)","v":0},{"$f":"V1083+X1083-W1083-Y1083","v":-1173000},{"$f":"AB1082+1","v":20000001},50000000,0.25]
[{"$f":"B1083+1","v":1000001},null,0.3,{"$f":"B1083","v":1000000},{"$f":"IF(J1081=0,0,E1083)","v":112500},{"$f":"L1081","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1083+1","v":1000001},0,0.3,null,null,null,"Female",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(112500),IF($V$943>500000,($V$943-500000)*20%+(12500),IF($V$943>250000,($V$943-250000)*5%,\"0\")))","v":139500},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(112500),IF($W$1001>500000,($W$1001-500000)*20%+(12500),IF($W$1001>250000,($W$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(V1084*$U$1001,0)","v":0},{"$f":"ROUND(W1084*$Y$995,0)","v":0},{"$f":"V1084+X1084-W1084-Y1084","v":-1173000},{"$f":"AB1083+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1081=10%,5000000,IF(L1081=15%,10000000,IF(L1081=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1085","v":50000000},{"$f":"IF(H1081>H1085,H1081-H1085,0)","v":0},{"$f":"IF(I1085>0,ROUND(I1085*I1081,0),0)","v":0},{"$f":"IF(H1085>=D1085,Q1085+(I1085-J1085),(I1085-J1085))","v":0},{"$f":"IF(H1083>0,ROUND(H1083*L1081,0),0)","v":0},{"$f":"IF(K1085>L1085,0,L1085-K1085)","v":0},{"$f":"O1084+1","v":1},0,0,{"$f":"Y1083","v":0},null,null,"Senior Citizen",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(120000),IF($V$943>500000,($V$943-500000)*20%+(20000),IF($V$943>300000,($V$943-300000)*10%,\"0\")))","v":147000},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(110000),IF($W$1001>500000,($W$1001-500000)*20%+(10000),IF($W$1001>300000,($W$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(V1085*$U$1001,0)","v":0},{"$f":"ROUND(W1085*$Y$995,0)","v":0},{"$f":"V1085+X1085-W1085-Y1085","v":-1163000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1083,IF($E$3=\"Female\",H1090,IF($E$3=\"Senior Citizen\",H1097,H1104)))","v":139500},null,null,null,"Very Senior Citizen",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(100000),IF($V$943>500000,($V$943-500000)*20%,\"0\"))","v":127000},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(100000),IF($W$1001>500000,($W$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(V1086*$U$1001,0)","v":0},{"$f":"ROUND(W1086*$Y$995,0)","v":0},{"$f":"V1086+X1086-W1086-Y1086","v":-1173000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1083,IF($E$3=\"Female\",I1090,IF($E$3=\"Senior Citizen\",I1097,I1104)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1081","v":1090000},{"$f":"VLOOKUP(H1088,A1088:C1092,3)","v":0.3},{"$f":"INDEX(D1088:D1092,MATCH(I1088,C1088:C1092,0))","v":1000000},{"$f":"INDEX(E1088:E1092,MATCH(I1088,C1088:C1092,0))","v":112500},{"$f":"L1081","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1083,IF($E$3=\"Female\",J1090,IF($E$3=\"Senior Citizen\",J1097,J1104)))","v":5580},null,null,null,"Tax Income",{"$f":"L1081","v":0},{"$f":"$E$4","v":1090000},{"$f":"IF($U$1001=V1093,U1092,IF(U1088=V1092,U1091,IF(U1088=V1091,U1090,U1089)))","v":5000000}]
[{"$f":"B1088+1","v":250001},500000,0.05,{"$f":"B1088","v":250000},{"$f":"(B1089-B1088)*C1089","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1083,IF($E$3=\"Female\",K1090,IF($E$3=\"Senior Citizen\",K1097,K1104)))","v":145080},null,null,null,0,5000000,0,{"$f":"U1091","v":20000000}]
[{"$f":"B1089+1","v":500001},1000000,0.2,{"$f":"B1089","v":500000},{"$f":"E1089+(B1090-B1089)*C1090","v":112500},0,0.04,{"$f":"IF(I1088=C1092,E1091+ROUND((H1088-J1088),0)*I1088,IF(I1088=C1091,E1090+ROUND((H1088-J1088)*I1088,0),IF(I1088=C1090,E1089+ROUND((H1088-J1088)*I1088,0),IF(I1088=C1089,E1088+ROUND((H1088-J1088)*I1088,0),E1087+ROUND((H1088-J1088)*I1088,0)))))","v":139500},{"$f":"MIN(K1092:L1092)","v":0},{"$f":"ROUND(SUM(H1090+I1090)*M1088,0)","v":5580},{"$f":"SUM(H1090:J1090)","v":145080},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1080,IF($E$3=\"Female\",A1087,IF($E$3=\"Senior Citizen\",A1094,A1101)))","v":"(below 60 years)"},null,null,null,{"$f":"U1089+1","v":5000001},10000000,0.1,{"$f":"$V$943-T1090+1","v":-3910000}]
[{"$f":"B1090+1","v":1000001},null,0.3,{"$f":"B1090","v":1000000},{"$f":"IF(J1088=0,0,E1090)","v":112500},{"$f":"L1088","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1085,IF($E$3=\"Female\",M1092,IF($E$3=\"Senior Citizen\",M1099,M1106)))","v":0},null,null,null,{"$f":"U1090+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1088=10%,5000000,IF(L1088=15%,10000000,IF(L1088=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1085","v":50000000},{"$f":"IF(H1088>H1092,H1088-H1092,0)","v":0},{"$f":"IF(I1092>0,ROUND(I1092*I1088,0),0)","v":0},{"$f":"IF(H1092>=D1092,Q1092+(I1092-J1092),(I1092-J1092))","v":0},{"$f":"IF(H1090>0,ROUND(H1090*L1088,0),0)","v":0},{"$f":"IF(K1092>L1092,0,L1092-K1092)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1083,IF($E$3=\"Female\",K1090,IF($E$3=\"Senior Citizen\",K1097,K1104)))","v":145080},{"$f":"Y1084","v":0},null,null,{"$f":"U1091+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,null,null,{"$f":"U1092+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1081","v":1090000},{"$f":"VLOOKUP(H1095,A1095:C1099,3)","v":0.3},{"$f":"INDEX(D1095:D1099,MATCH(I1095,C1095:C1099,0))","v":1000000},{"$f":"INDEX(E1095:E1099,MATCH(I1095,C1095:C1099,0))","v":110000},{"$f":"L1081","v":0},0.04]
[{"$f":"B1095+1","v":300001},500000,0.05,{"$f":"B1095","v":300000},{"$f":"(B1096-B1095)*C1096","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1096+1","v":500001},1000000,0.2,{"$f":"B1096","v":500000},{"$f":"E1096+(B1097-B1096)*C1097","v":110000},0,0.04,{"$f":"IF(I1095=C1099,E1098+ROUND((H1095-J1095),0)*I1095,IF(I1095=C1098,E1097+ROUND((H1095-J1095)*I1095,0),IF(I1095=C1097,E1096+ROUND((H1095-J1095)*I1095,0),IF(I1095=C1096,E1095+ROUND((H1095-J1095)*I1095,0),E1094+ROUND((H1095-J1095)*I1095,0)))))","v":137000},{"$f":"MIN(K1099:L1099)","v":0},{"$f":"ROUND(SUM(H1097+I1097)*M1095,0)","v":5480},{"$f":"SUM(H1097:J1097)","v":142480}]
[{"$f":"B1097+1","v":1000001},null,0.3,{"$f":"B1097","v":1000000},{"$f":"IF(J1095=0,0,E1097)","v":110000},{"$f":"L1095","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1095=10%,5000000,IF(L1095=15%,10000000,IF(L1095=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1092","v":50000000},{"$f":"IF(H1095>H1099,H1095-H1099,0)","v":0},{"$f":"IF(I1099>0,ROUND(I1099*I1095,0),0)","v":0},{"$f":"IF(H1099>=D1099,Q1099+(I1099-J1099),(I1099-J1099))","v":0},{"$f":"IF(H1097>0,ROUND(H1097*L1095,0),0)","v":0},{"$f":"IF(K1099>L1099,0,L1099-K1099)","v":0},null,null,null,{"$f":"Y1085","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1081","v":1090000},{"$f":"VLOOKUP(H1102,A1102:C1106,3)","v":0.3},{"$f":"INDEX(D1102:D1106,MATCH(I1102,C1102:C1106,0))","v":1000000},{"$f":"INDEX(E1102:E1106,MATCH(I1102,C1102:C1106,0))","v":100000},{"$f":"L1081","v":0},0.04]
[{"$f":"B1102+1","v":500001},1000000,0.2,{"$f":"B1102","v":500000},{"$f":"(B1103-B1102)*C1103","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1103+1","v":1000001},null,0.3,{"$f":"B1103","v":1000000},{"$f":"IF(J1102=0,0,E1103)","v":100000},0,0.04,{"$f":"IF(I1102=C1106,E1105+ROUND((H1102-J1102),0)*I1102,IF(I1102=C1105,E1104+ROUND((H1102-J1102)*I1102,0),IF(I1102=C1104,E1103+ROUND((H1102-J1102)*I1102,0),IF(I1102=C1103,E1102+ROUND((H1102-J1102)*I1102,0),E1101+ROUND((H1102-J1102)*I1102,0)))))","v":127000},{"$f":"MIN(K1106:L1106)","v":0},{"$f":"ROUND(SUM(H1104+I1104)*M1102,0)","v":5080},{"$f":"SUM(H1104:J1104)","v":132080}]
[null,null,null,null,null,{"$f":"L1102","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1102=10%,5000000,IF(L1102=15%,10000000,IF(L1102=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1099","v":50000000},{"$f":"IF(H1102>H1106,H1102-H1106,0)","v":0},{"$f":"IF(I1106>0,ROUND(I1106*I1102,0),0)","v":0},{"$f":"IF(H1106>=D1106,Q1106+(I1106-J1106),(I1106-J1106))","v":0},{"$f":"IF(H1104>0,ROUND(H1104*L1102,0),0)","v":0},{"$f":"IF(K1106>L1106,0,L1106-K1106)","v":0},null,null,null,{"$f":"Y1086","v":0}]
[null,null,2023,{"$f":"C1107+1","v":2024},null,"2023-24"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit",null,null,"Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1107","v":2023},{"$f":"D1107","v":2024},null,null,null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H1110,A1110:C1114,3)","v":0.3},{"$f":"INDEX(D1110:D1114,MATCH(I1110,C1110:C1114,0))","v":1000000},{"$f":"INDEX(E1110:E1114,MATCH(I1110,C1110:C1114,0))","v":112500},{"$f":"VLOOKUP($H$994,$AA$993:$AC$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1110,IF($E$3=\"Female\",B1117,IF($E$3=\"Senior Citizen\",B1124,B1131)))","v":250000},0,{"$f":"O1110","v":250000},null,null,null,null,null,null,null,null,null,{"$f":"AB1109+1","v":5000001},10000000,0.1]
[{"$f":"B1110+1","v":250001},500000,0.05,{"$f":"B1110","v":250000},{"$f":"(B1111-B1110)*C1111","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1110+1","v":250001},500000,0.05,null,null,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($V$938:$V$941,MATCH($T$937,$T$938:$T$941,0))","v":139500},null,null,{"$f":"IF($U$1001=37%,25%,IF($U$1001=25%,15%,IF($U$1001=15%,10%,0)))","v":0},null,{"$f":"AB1110+1","v":10000001},20000000,0.15]
[{"$f":"B1111+1","v":500001},1000000,0.2,{"$f":"B1111","v":500000},{"$f":"E1111+(B1112-B1111)*C1112","v":112500},0,0.04,{"$f":"IF(I1110=C1114,E1113+ROUND((H1110-J1110),0)*I1110,IF(I1110=C1113,E1112+ROUND((H1110-J1110)*I1110,0),IF(I1110=C1112,E1111+ROUND((H1110-J1110)*I1110,0),IF(I1110=C1111,E1110+ROUND((H1110-J1110)*I1110,0),E1109+ROUND((H1110-J1110)*I1110,0)))))","v":139500},{"$f":"MIN(K1114:L1114)","v":0},{"$f":"ROUND(SUM(H1112+I1112)*M1110,0)","v":5580},{"$f":"SUM(H1112:J1112)","v":145080},null,null,{"$f":"O1111+1","v":500001},1000000,0.2,null,null,null,"Male",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(112500),IF($V$943>500000,($V$943-500000)*20%+(12500),IF($V$943>250000,($V$943-250000)*5%,\"0\")))","v":139500},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(112500),IF($W$1001>500000,($W$1001-500000)*20%+(12500),IF($W$1001>250000,($W$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(V1112*$U$1001,0)","v":0},{"$f":"ROUND(W1112*$Y$995,0)","v":0},{"$f":"V1112+X1112-W1112-Y1112","v":-1173000},{"$f":"AB1111+1","v":20000001},50000000,0.25]
[{"$f":"B1112+1","v":1000001},null,0.3,{"$f":"B1112","v":1000000},{"$f":"IF(J1110=0,0,E1112)","v":112500},{"$f":"L1110","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1112+1","v":1000001},0,0.3,null,null,null,"Female",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(112500),IF($V$943>500000,($V$943-500000)*20%+(12500),IF($V$943>250000,($V$943-250000)*5%,\"0\")))","v":139500},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(112500),IF($W$1001>500000,($W$1001-500000)*20%+(12500),IF($W$1001>250000,($W$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(V1113*$U$1001,0)","v":0},{"$f":"ROUND(W1113*$Y$995,0)","v":0},{"$f":"V1113+X1113-W1113-Y1113","v":-1173000},{"$f":"AB1112+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1110=10%,5000000,IF(L1110=15%,10000000,IF(L1110=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1114","v":50000000},{"$f":"IF(H1110>H1114,H1110-H1114,0)","v":0},{"$f":"IF(I1114>0,ROUND(I1114*I1110,0),0)","v":0},{"$f":"IF(H1114>=D1114,Q1114+(I1114-J1114),(I1114-J1114))","v":0},{"$f":"IF(H1112>0,ROUND(H1112*L1110,0),0)","v":0},{"$f":"IF(K1114>L1114,0,L1114-K1114)","v":0},{"$f":"O1113+1","v":1},0,0,{"$f":"Y1112","v":0},null,null,"Senior Citizen",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(120000),IF($V$943>500000,($V$943-500000)*20%+(20000),IF($V$943>300000,($V$943-300000)*10%,\"0\")))","v":147000},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(110000),IF($W$1001>500000,($W$1001-500000)*20%+(10000),IF($W$1001>300000,($W$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(V1114*$U$1001,0)","v":0},{"$f":"ROUND(W1114*$Y$995,0)","v":0},{"$f":"V1114+X1114-W1114-Y1114","v":-1163000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1112,IF($E$3=\"Female\",H1119,IF($E$3=\"Senior Citizen\",H1126,H1133)))","v":139500},null,null,null,"Very Senior Citizen",null,{"$f":"IF($V$943>1000000,($V$943-1000000)*30%+(100000),IF($V$943>500000,($V$943-500000)*20%,\"0\"))","v":127000},{"$f":"IF($W$1001>1000000,($W$1001-1000000)*30%+(100000),IF($W$1001>500000,($W$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(V1115*$U$1001,0)","v":0},{"$f":"ROUND(W1115*$Y$995,0)","v":0},{"$f":"V1115+X1115-W1115-Y1115","v":-1173000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1112,IF($E$3=\"Female\",I1119,IF($E$3=\"Senior Citizen\",I1126,I1133)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1110","v":1090000},{"$f":"VLOOKUP(H1117,A1117:C1121,3)","v":0.3},{"$f":"INDEX(D1117:D1121,MATCH(I1117,C1117:C1121,0))","v":1000000},{"$f":"INDEX(E1117:E1121,MATCH(I1117,C1117:C1121,0))","v":112500},{"$f":"L1110","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1112,IF($E$3=\"Female\",J1119,IF($E$3=\"Senior Citizen\",J1126,J1133)))","v":5580},null,null,null,"Tax Income",{"$f":"L1110","v":0},{"$f":"$E$4","v":1090000},{"$f":"IF($U$1001=V1122,U1121,IF(U1117=V1121,U1120,IF(U1117=V1120,U1119,U1118)))","v":5000000}]
[{"$f":"B1117+1","v":250001},500000,0.05,{"$f":"B1117","v":250000},{"$f":"(B1118-B1117)*C1118","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1112,IF($E$3=\"Female\",K1119,IF($E$3=\"Senior Citizen\",K1126,K1133)))","v":145080},null,null,null,0,5000000,0,{"$f":"U1120","v":20000000}]
[{"$f":"B1118+1","v":500001},1000000,0.2,{"$f":"B1118","v":500000},{"$f":"E1118+(B1119-B1118)*C1119","v":112500},0,0.04,{"$f":"IF(I1117=C1121,E1120+ROUND((H1117-J1117),0)*I1117,IF(I1117=C1120,E1119+ROUND((H1117-J1117)*I1117,0),IF(I1117=C1119,E1118+ROUND((H1117-J1117)*I1117,0),IF(I1117=C1118,E1117+ROUND((H1117-J1117)*I1117,0),E1116+ROUND((H1117-J1117)*I1117,0)))))","v":139500},{"$f":"MIN(K1121:L1121)","v":0},{"$f":"ROUND(SUM(H1119+I1119)*M1117,0)","v":5580},{"$f":"SUM(H1119:J1119)","v":145080},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1109,IF($E$3=\"Female\",A1116,IF($E$3=\"Senior Citizen\",A1123,A1130)))","v":"(below 60 years)"},null,null,null,{"$f":"U1118+1","v":5000001},10000000,0.1,{"$f":"$V$943-T1119+1","v":-3910000}]
[{"$f":"B1119+1","v":1000001},null,0.3,{"$f":"B1119","v":1000000},{"$f":"IF(J1117=0,0,E1119)","v":112500},{"$f":"L1117","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1114,IF($E$3=\"Female\",M1121,IF($E$3=\"Senior Citizen\",M1128,M1135)))","v":0},null,null,null,{"$f":"U1119+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1117=10%,5000000,IF(L1117=15%,10000000,IF(L1117=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1114","v":50000000},{"$f":"IF(H1117>H1121,H1117-H1121,0)","v":0},{"$f":"IF(I1121>0,ROUND(I1121*I1117,0),0)","v":0},{"$f":"IF(H1121>=D1121,Q1121+(I1121-J1121),(I1121-J1121))","v":0},{"$f":"IF(H1119>0,ROUND(H1119*L1117,0),0)","v":0},{"$f":"IF(K1121>L1121,0,L1121-K1121)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1112,IF($E$3=\"Female\",K1119,IF($E$3=\"Senior Citizen\",K1126,K1133)))","v":145080},{"$f":"Y1113","v":0},null,null,{"$f":"U1120+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,null,null,{"$f":"U1121+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1110","v":1090000},{"$f":"VLOOKUP(H1124,A1124:C1128,3)","v":0.3},{"$f":"INDEX(D1124:D1128,MATCH(I1124,C1124:C1128,0))","v":1000000},{"$f":"INDEX(E1124:E1128,MATCH(I1124,C1124:C1128,0))","v":110000},{"$f":"L1110","v":0},0.04]
[{"$f":"B1124+1","v":300001},500000,0.05,{"$f":"B1124","v":300000},{"$f":"(B1125-B1124)*C1125","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1125+1","v":500001},1000000,0.2,{"$f":"B1125","v":500000},{"$f":"E1125+(B1126-B1125)*C1126","v":110000},0,0.04,{"$f":"IF(I1124=C1128,E1127+ROUND((H1124-J1124),0)*I1124,IF(I1124=C1127,E1126+ROUND((H1124-J1124)*I1124,0),IF(I1124=C1126,E1125+ROUND((H1124-J1124)*I1124,0),IF(I1124=C1125,E1124+ROUND((H1124-J1124)*I1124,0),E1123+ROUND((H1124-J1124)*I1124,0)))))","v":137000},{"$f":"MIN(K1128:L1128)","v":0},{"$f":"ROUND(SUM(H1126+I1126)*M1124,0)","v":5480},{"$f":"SUM(H1126:J1126)","v":142480}]
[{"$f":"B1126+1","v":1000001},null,0.3,{"$f":"B1126","v":1000000},{"$f":"IF(J1124=0,0,E1126)","v":110000},{"$f":"L1124","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1124=10%,5000000,IF(L1124=15%,10000000,IF(L1124=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1121","v":50000000},{"$f":"IF(H1124>H1128,H1124-H1128,0)","v":0},{"$f":"IF(I1128>0,ROUND(I1128*I1124,0),0)","v":0},{"$f":"IF(H1128>=D1128,Q1128+(I1128-J1128),(I1128-J1128))","v":0},{"$f":"IF(H1126>0,ROUND(H1126*L1124,0),0)","v":0},{"$f":"IF(K1128>L1128,0,L1128-K1128)","v":0},null,null,null,{"$f":"Y1114","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1110","v":1090000},{"$f":"VLOOKUP(H1131,A1131:C1135,3)","v":0.3},{"$f":"INDEX(D1131:D1135,MATCH(I1131,C1131:C1135,0))","v":1000000},{"$f":"INDEX(E1131:E1135,MATCH(I1131,C1131:C1135,0))","v":100000},{"$f":"L1110","v":0},0.04]
[{"$f":"B1131+1","v":500001},1000000,0.2,{"$f":"B1131","v":500000},{"$f":"(B1132-B1131)*C1132","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1132+1","v":1000001},null,0.3,{"$f":"B1132","v":1000000},{"$f":"IF(J1131=0,0,E1132)","v":100000},0,0.04,{"$f":"IF(I1131=C1135,E1134+ROUND((H1131-J1131),0)*I1131,IF(I1131=C1134,E1133+ROUND((H1131-J1131)*I1131,0),IF(I1131=C1133,E1132+ROUND((H1131-J1131)*I1131,0),IF(I1131=C1132,E1131+ROUND((H1131-J1131)*I1131,0),E1130+ROUND((H1131-J1131)*I1131,0)))))","v":127000},{"$f":"MIN(K1135:L1135)","v":0},{"$f":"ROUND(SUM(H1133+I1133)*M1131,0)","v":5080},{"$f":"SUM(H1133:J1133)","v":132080}]
[null,null,null,null,null,{"$f":"L1131","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1131=10%,5000000,IF(L1131=15%,10000000,IF(L1131=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1128","v":50000000},{"$f":"IF(H1131>H1135,H1131-H1135,0)","v":0},{"$f":"IF(I1135>0,ROUND(I1135*I1131,0),0)","v":0},{"$f":"IF(H1135>=D1135,Q1135+(I1135-J1135),(I1135-J1135))","v":0},{"$f":"IF(H1133>0,ROUND(H1133*L1131,0),0)","v":0},{"$f":"IF(K1135>L1135,0,L1135-K1135)","v":0},null,null,null,{"$f":"Y1115","v":0}]
[null,null,2024,{"$f":"C1136+1","v":2025},null,"2024-25"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1136","v":2024},{"$f":"D1136","v":2025},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1090000},{"$f":"VLOOKUP(H1139,A1139:C1143,3)","v":0.3},{"$f":"INDEX(D1139:D1143,MATCH(I1139,C1139:C1143,0))","v":1000000},{"$f":"INDEX(E1139:E1143,MATCH(I1139,C1139:C1143,0))","v":112500},{"$f":"VLOOKUP($H$994,$AA$993:$AC$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1139,IF($E$3=\"Female\",B1146,IF($E$3=\"Senior Citizen\",B1153,B1160)))","v":250000},0,{"$f":"O1139","v":250000},null,null,null,null,null,null,null,{"$f":"Z1138+1","v":5000001},10000000,0.1]
[{"$f":"B1139+1","v":250001},500000,0.05,{"$f":"B1139","v":250000},{"$f":"(B1140-B1139)*C1140","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1139+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1139+1","v":10000001},20000000,0.15]
[{"$f":"B1140+1","v":500001},1000000,0.2,{"$f":"B1140","v":500000},{"$f":"E1140+(B1141-B1140)*C1141","v":112500},0,0.04,{"$f":"IF(I1139=C1143,E1142+ROUND((H1139-J1139),0)*I1139,IF(I1139=C1142,E1141+ROUND((H1139-J1139)*I1139,0),IF(I1139=C1141,E1140+ROUND((H1139-J1139)*I1139,0),IF(I1139=C1140,E1139+ROUND((H1139-J1139)*I1139,0),E1138+ROUND((H1139-J1139)*I1139,0)))))","v":139500},{"$f":"MIN(K1143:L1143)","v":0},{"$f":"ROUND(SUM(H1141+I1141)*M1139,0)","v":5580},{"$f":"SUM(H1141:J1141)","v":145080},null,null,{"$f":"O1140+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":{"$error":"#VALUE!"}},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":"0"},{"$f":"ROUND(T1141*$S$1001,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(U1141*$W$995,0)","v":0},{"$f":"T1141+V1141-U1141-W1141","v":{"$error":"#VALUE!"}},{"$f":"Z1140+1","v":20000001},50000000,0.25]
[{"$f":"B1141+1","v":1000001},null,0.3,{"$f":"B1141","v":1000000},{"$f":"IF(J1139=0,0,E1141)","v":112500},{"$f":"L1139","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1141+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":{"$error":"#VALUE!"}},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":"0"},{"$f":"ROUND(T1142*$S$1001,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(U1142*$W$995,0)","v":0},{"$f":"T1142+V1142-U1142-W1142","v":{"$error":"#VALUE!"}},{"$f":"Z1141+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1139=10%,5000000,IF(L1139=15%,10000000,IF(L1139=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1143","v":50000000},{"$f":"IF(H1139>H1143,H1139-H1143,0)","v":0},{"$f":"IF(I1143>0,ROUND(I1143*I1139,0),0)","v":0},{"$f":"IF(H1143>=D1143,Q1143+(I1143-J1143),(I1143-J1143))","v":0},{"$f":"IF(H1141>0,ROUND(H1141*L1139,0),0)","v":0},{"$f":"IF(K1143>L1143,0,L1143-K1143)","v":0},{"$f":"O1142+1","v":1},0,0,{"$f":"W1141","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":{"$error":"#VALUE!"}},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":"0"},{"$f":"ROUND(T1143*$S$1001,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(U1143*$W$995,0)","v":0},{"$f":"T1143+V1143-U1143-W1143","v":{"$error":"#VALUE!"}}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1141,IF($E$3=\"Female\",H1148,IF($E$3=\"Senior Citizen\",H1155,H1162)))","v":139500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":{"$error":"#VALUE!"}},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":"0"},{"$f":"ROUND(T1144*$S$1001,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(U1144*$W$995,0)","v":0},{"$f":"T1144+V1144-U1144-W1144","v":{"$error":"#VALUE!"}}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1141,IF($E$3=\"Female\",I1148,IF($E$3=\"Senior Citizen\",I1155,I1162)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1139","v":1090000},{"$f":"VLOOKUP(H1146,A1146:C1150,3)","v":0.3},{"$f":"INDEX(D1146:D1150,MATCH(I1146,C1146:C1150,0))","v":1000000},{"$f":"INDEX(E1146:E1150,MATCH(I1146,C1146:C1150,0))","v":112500},{"$f":"L1139","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1141,IF($E$3=\"Female\",J1148,IF($E$3=\"Senior Citizen\",J1155,J1162)))","v":5580},null,"Tax Income",{"$f":"L1139","v":0},{"$f":"$E$4","v":1090000},{"$f":"IF($S$1001=T1151,S1150,IF(S1146=T1150,S1149,IF(S1146=T1149,S1148,S1147)))","v":5000000}]
[{"$f":"B1146+1","v":250001},500000,0.05,{"$f":"B1146","v":250000},{"$f":"(B1147-B1146)*C1147","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1141,IF($E$3=\"Female\",K1148,IF($E$3=\"Senior Citizen\",K1155,K1162)))","v":145080},null,0,5000000,0,{"$f":"S1149","v":20000000}]
[{"$f":"B1147+1","v":500001},1000000,0.2,{"$f":"B1147","v":500000},{"$f":"E1147+(B1148-B1147)*C1148","v":112500},0,0.04,{"$f":"IF(I1146=C1150,E1149+ROUND((H1146-J1146),0)*I1146,IF(I1146=C1149,E1148+ROUND((H1146-J1146)*I1146,0),IF(I1146=C1148,E1147+ROUND((H1146-J1146)*I1146,0),IF(I1146=C1147,E1146+ROUND((H1146-J1146)*I1146,0),E1145+ROUND((H1146-J1146)*I1146,0)))))","v":139500},{"$f":"MIN(K1150:L1150)","v":0},{"$f":"ROUND(SUM(H1148+I1148)*M1146,0)","v":5580},{"$f":"SUM(H1148:J1148)","v":145080},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1138,IF($E$3=\"Female\",A1145,IF($E$3=\"Senior Citizen\",A1152,A1159)))","v":"(below 60 years)"},null,{"$f":"S1147+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1148+1","v":{"$error":"#VALUE!"}}]
[{"$f":"B1148+1","v":1000001},null,0.3,{"$f":"B1148","v":1000000},{"$f":"IF(J1146=0,0,E1148)","v":112500},{"$f":"L1146","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1143,IF($E$3=\"Female\",M1150,IF($E$3=\"Senior Citizen\",M1157,M1164)))","v":0},null,{"$f":"S1148+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1146=10%,5000000,IF(L1146=15%,10000000,IF(L1146=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1143","v":50000000},{"$f":"IF(H1146>H1150,H1146-H1150,0)","v":0},{"$f":"IF(I1150>0,ROUND(I1150*I1146,0),0)","v":0},{"$f":"IF(H1150>=D1150,Q1150+(I1150-J1150),(I1150-J1150))","v":0},{"$f":"IF(H1148>0,ROUND(H1148*L1146,0),0)","v":0},{"$f":"IF(K1150>L1150,0,L1150-K1150)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1141,IF($E$3=\"Female\",K1148,IF($E$3=\"Senior Citizen\",K1155,K1162)))","v":145080},{"$f":"W1142","v":0},{"$f":"S1149+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1150+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1139","v":1090000},{"$f":"VLOOKUP(H1153,A1153:C1157,3)","v":0.3},{"$f":"INDEX(D1153:D1157,MATCH(I1153,C1153:C1157,0))","v":1000000},{"$f":"INDEX(E1153:E1157,MATCH(I1153,C1153:C1157,0))","v":110000},{"$f":"L1139","v":0},0.04]
[{"$f":"B1153+1","v":300001},500000,0.05,{"$f":"B1153","v":300000},{"$f":"(B1154-B1153)*C1154","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1154+1","v":500001},1000000,0.2,{"$f":"B1154","v":500000},{"$f":"E1154+(B1155-B1154)*C1155","v":110000},0,0.04,{"$f":"IF(I1153=C1157,E1156+ROUND((H1153-J1153),0)*I1153,IF(I1153=C1156,E1155+ROUND((H1153-J1153)*I1153,0),IF(I1153=C1155,E1154+ROUND((H1153-J1153)*I1153,0),IF(I1153=C1154,E1153+ROUND((H1153-J1153)*I1153,0),E1152+ROUND((H1153-J1153)*I1153,0)))))","v":137000},{"$f":"MIN(K1157:L1157)","v":0},{"$f":"ROUND(SUM(H1155+I1155)*M1153,0)","v":5480},{"$f":"SUM(H1155:J1155)","v":142480}]
[{"$f":"B1155+1","v":1000001},null,0.3,{"$f":"B1155","v":1000000},{"$f":"IF(J1153=0,0,E1155)","v":110000},{"$f":"L1153","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1153=10%,5000000,IF(L1153=15%,10000000,IF(L1153=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1150","v":50000000},{"$f":"IF(H1153>H1157,H1153-H1157,0)","v":0},{"$f":"IF(I1157>0,ROUND(I1157*I1153,0),0)","v":0},{"$f":"IF(H1157>=D1157,Q1157+(I1157-J1157),(I1157-J1157))","v":0},{"$f":"IF(H1155>0,ROUND(H1155*L1153,0),0)","v":0},{"$f":"IF(K1157>L1157,0,L1157-K1157)","v":0},null,null,null,{"$f":"W1143","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1139","v":1090000},{"$f":"VLOOKUP(H1160,A1160:C1164,3)","v":0.3},{"$f":"INDEX(D1160:D1164,MATCH(I1160,C1160:C1164,0))","v":1000000},{"$f":"INDEX(E1160:E1164,MATCH(I1160,C1160:C1164,0))","v":100000},{"$f":"L1139","v":0},0.04]
[{"$f":"B1160+1","v":500001},1000000,0.2,{"$f":"B1160","v":500000},{"$f":"(B1161-B1160)*C1161","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1161+1","v":1000001},null,0.3,{"$f":"B1161","v":1000000},{"$f":"IF(J1160=0,0,E1161)","v":100000},0,0.04,{"$f":"IF(I1160=C1164,E1163+ROUND((H1160-J1160),0)*I1160,IF(I1160=C1163,E1162+ROUND((H1160-J1160)*I1160,0),IF(I1160=C1162,E1161+ROUND((H1160-J1160)*I1160,0),IF(I1160=C1161,E1160+ROUND((H1160-J1160)*I1160,0),E1159+ROUND((H1160-J1160)*I1160,0)))))","v":127000},{"$f":"MIN(K1164:L1164)","v":0},{"$f":"ROUND(SUM(H1162+I1162)*M1160,0)","v":5080},{"$f":"SUM(H1162:J1162)","v":132080}]
[null,null,null,null,null,{"$f":"L1160","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1160=10%,5000000,IF(L1160=15%,10000000,IF(L1160=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1157","v":50000000},{"$f":"IF(H1160>H1164,H1160-H1164,0)","v":0},{"$f":"IF(I1164>0,ROUND(I1164*I1160,0),0)","v":0},{"$f":"IF(H1164>=D1164,Q1164+(I1164-J1164),(I1164-J1164))","v":0},{"$f":"IF(H1162>0,ROUND(H1162*L1160,0),0)","v":0},{"$f":"IF(K1164>L1164,0,L1164-K1164)","v":0},null,null,null,{"$f":"W1144","v":0}]
[]
[]
["Fin._Year","Asst. Year","TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due","Rebate u/s 87A","Revised E.cess(adjusting 87A)","Revised Total Tax due","Tax Due","Basic Exemtion limit",null,"SUR. RATE","Marginal releif limit"]
[{"$f":"F5","v":"1985-86"},{"$f":"A1169","v":"1986-87"},{"$f":"P13","v":524250},{"$f":"P14","v":26213},{"$f":"P15","v":0},{"$f":"P16","v":550463},{"$f":"P17","v":"Not defined"},{"$f":"P18","v":0},{"$f":"P19","v":550463},0,{"$f":"IF(J1168>0,ROUND((C1168-J1168)*0.03,0),E1168)","v":0},{"$f":"C1168+D1168-J1168+K1168","v":550463}]
[{"$f":"F34","v":"1986-87"},{"$f":"A1170","v":"1987-88"},{"$f":"P42","v":524250},{"$f":"P43","v":26213},{"$f":"P44","v":0},{"$f":"P45","v":550463},{"$f":"P46","v":"Not defined"},{"$f":"P47","v":0},{"$f":"P48","v":550463},0,0,550463]
[{"$f":"F63","v":"1987-88"},"1988-89",{"$f":"P71","v":524250},{"$f":"P72","v":26213},{"$f":"P73","v":0},{"$f":"P74","v":550463},{"$f":"P75","v":"Not defined"},{"$f":"P76","v":0},{"$f":"P77","v":550463},0,0,550463]
[{"$f":"F92","v":"1988-89"},"1989-90",{"$f":"P100","v":524250},{"$f":"P101","v":26213},{"$f":"P102","v":0},{"$f":"P103","v":550463},{"$f":"P104","v":"Not defined"},{"$f":"P105","v":0},{"$f":"P106","v":550463},0,0,550463]
[{"$f":"F121","v":"1989-90"},"1990-91",{"$f":"P129","v":523900},{"$f":"P130","v":41912},{"$f":"P131","v":0},{"$f":"P132","v":565812},{"$f":"P133","v":"Not defined"},{"$f":"P134","v":0},{"$f":"P135","v":565812},0,0,565812]
[{"$f":"F150","v":"1990-91"},"1991-92",{"$f":"P158","v":522600},{"$f":"P159","v":62712},{"$f":"P160","v":0},{"$f":"P161","v":585312},{"$f":"P162","v":"Not defined"},{"$f":"P163","v":0},{"$f":"P164","v":585312},0,0,585312]
[{"$f":"F179","v":"1991-92"},"1992-93",{"$f":"P187","v":522600},{"$f":"P188","v":62712},{"$f":"P189","v":0},{"$f":"P190","v":585312},{"$f":"P191","v":"Not defined"},{"$f":"P192","v":0},{"$f":"P193","v":585312},0,0,585312]
[{"$f":"F208","v":"1992-93"},"1993-94",{"$f":"P216","v":415400},{"$f":"P217","v":49848},{"$f":"P218","v":0},{"$f":"P219","v":465248},{"$f":"P220","v":"Not defined"},{"$f":"P221","v":0},{"$f":"P222","v":465248},0,0,465248]
[{"$f":"F237","v":"1993-94"},"1994-95",{"$f":"P245","v":415000},{"$f":"P246","v":49800},{"$f":"P247","v":0},{"$f":"P248","v":464800},{"$f":"P249","v":"Not defined"},{"$f":"P250","v":0},{"$f":"P251","v":464800},0,0,464800]
[{"$f":"F266","v":"1994-95"},"1995-96",{"$f":"P274","v":411000},{"$f":"P275","v":0},{"$f":"P276","v":0},{"$f":"P277","v":411000},{"$f":"P278","v":"Not defined"},{"$f":"P279","v":0},{"$f":"P280","v":411000},0,0,411000]
[{"$f":"F295","v":"1995-96"},"1996-97",{"$f":"P303","v":410000},{"$f":"P304","v":0},{"$f":"P305","v":0},{"$f":"P306","v":410000},{"$f":"P307","v":"Not defined"},{"$f":"P308","v":0},{"$f":"P309","v":410000},0,0,410000]
[{"$f":"F324","v":"1996-97"},"1997-98",{"$f":"P332","v":409000},{"$f":"P333","v":0},{"$f":"P334","v":0},{"$f":"P335","v":409000},{"$f":"P336","v":"Not defined"},{"$f":"P337","v":0},{"$f":"P338","v":409000},0,0,409000]
[{"$f":"F353","v":"1997-98"},"1998-99",{"$f":"P361","v":302000},{"$f":"P362","v":0},{"$f":"P363","v":0},{"$f":"P364","v":302000},{"$f":"P365","v":"Not defined"},{"$f":"P366","v":0},{"$f":"P367","v":302000},0,0,302000]
[{"$f":"F382","v":"1998-99"},"1999-00",{"$f":"P390","v":301000},{"$f":"P391","v":0},{"$f":"P392","v":0},{"$f":"P393","v":301000},{"$f":"P394","v":"Not defined"},{"$f":"P395","v":0},{"$f":"P396","v":301000},0,0,301000]
[{"$f":"F411","v":"1999-00"},"2000-01",{"$f":"P419","v":301000},{"$f":"P420","v":30100},{"$f":"P421","v":0},{"$f":"P422","v":331100},{"$f":"P423","v":"Not defined"},{"$f":"P424","v":0},{"$f":"P425","v":331100},0,0,331100]
[{"$f":"F440","v":"2000-01"},"2001-02",{"$f":"P448","v":301000},{"$f":"P449","v":51170},{"$f":"P450","v":0},{"$f":"P451","v":352170},{"$f":"P452","v":"(below 65 years)"},{"$f":"P453","v":0},{"$f":"P454","v":352170},0,0,352170]
[{"$f":"F469","v":"2001-02"},"2002-03",{"$f":"P477","v":301000},{"$f":"P478","v":6020},{"$f":"P479","v":0},{"$f":"P480","v":307020},{"$f":"P481","v":"(below 65 years)"},{"$f":"P482","v":0},{"$f":"P483","v":307020},0,0,307020]
[{"$f":"F498","v":"2002-03"},"2003-04",{"$f":"P506","v":301000},{"$f":"P507","v":15050},{"$f":"P508","v":0},{"$f":"P509","v":316050},{"$f":"P510","v":"(below 65 years)"},{"$f":"P511","v":0},{"$f":"P512","v":316050},0,0,316050]
[{"$f":"F527","v":"2003-04"},"2004-05",{"$f":"P535","v":301000},{"$f":"P536","v":30100},{"$f":"P537","v":0},{"$f":"P538","v":331100},{"$f":"P539","v":"(below 65 years)"},{"$f":"P540","v":0},{"$f":"P541","v":331100},0,0,331100]
[{"$f":"F556","v":"2004-05"},"2005-06",{"$f":"P564","v":301000},{"$f":"P565","v":30100},{"$f":"P566","v":6622},{"$f":"P567","v":337722},{"$f":"P568","v":"(below 65 years)"},{"$f":"P569","v":0},{"$f":"P570","v":337722},0,6622,337722]
[{"$f":"F585","v":"2005-06"},"2006-07",{"$f":"P593","v":277000},{"$f":"P594","v":27700},{"$f":"P595","v":6094},{"$f":"P596","v":310794},{"$f":"P597","v":"(below 65 years)"},{"$f":"P598","v":0},{"$f":"P599","v":310794},0,6094,310794]
[{"$f":"F614","v":"2006-07"},"2007-08",{"$f":"P622","v":277000},{"$f":"P623","v":27700},{"$f":"P624","v":6094},{"$f":"P625","v":310794},{"$f":"P626","v":"(below 65 years)"},{"$f":"P627","v":0},{"$f":"P628","v":310794},0,6094,310794]
[{"$f":"F643","v":"2007-08"},"2008-09",{"$f":"P651","v":276000},{"$f":"P652","v":27600},{"$f":"P653","v":9108},{"$f":"P654","v":312708},{"$f":"P655","v":"(below 65 years)"},{"$f":"P656","v":0},{"$f":"P657","v":312708},0,9108,312708]
[{"$f":"F672","v":"2008-09"},"2009-10",{"$f":"P680","v":232000},{"$f":"P681","v":23200},{"$f":"P682","v":7656},{"$f":"P683","v":262856},{"$f":"P684","v":"(below 65 years)"},{"$f":"P685","v":0},{"$f":"P686","v":262856},0,7656,262856]
[{"$f":"F701","v":"2009-10"},"2010-11",{"$f":"P709","v":231000},{"$f":"P710","v":0},{"$f":"P711","v":6930},{"$f":"P712","v":237930},{"$f":"P713","v":"(below 65 years)"},{"$f":"P714","v":0},{"$f":"P715","v":237930},0,6930,237930]
[{"$f":"F730","v":"2010-11"},"2011-12",{"$f":"P738","v":181000},{"$f":"P739","v":0},{"$f":"P740","v":5430},{"$f":"P741","v":186430},{"$f":"P742","v":"(below 65 years)"},{"$f":"P743","v":0},{"$f":"P744","v":186430},0,5430,186430]
[{"$f":"F759","v":"2011-12"},"2012-13",{"$f":"P767","v":179000},{"$f":"P768","v":0},{"$f":"P769","v":5370},{"$f":"P770","v":184370},{"$f":"P771","v":"(below 60 years)"},{"$f":"P772","v":0},{"$f":"P773","v":184370},0,5370,184370]
[{"$f":"F788","v":"2012-13"},"2013-14",{"$f":"P796","v":157000},{"$f":"P797","v":0},{"$f":"P798","v":4710},{"$f":"P799","v":161710},{"$f":"P800","v":"(below 65 years)"},{"$f":"P801","v":0},{"$f":"P802","v":161710},0,4710,161710]
[{"$f":"F817","v":"2013-14"},"2014-15",{"$f":"P825","v":157000},{"$f":"P826","v":0},{"$f":"P827","v":4710},{"$f":"P828","v":161710},{"$f":"P829","v":"(below 60 years)"},{"$f":"P830","v":0},{"$f":"P831","v":161710},{"$f":"IF($E$4<=O1196,0,IF($E$4>500000,0,IF($E$4>O1196,IF(C1196<2000,C1196,2000),0)))","v":0},4710,161710,null,{"$f":"Q820+20000","v":220000},{"$f":"N1196-20000","v":200000}]
[{"$f":"F846","v":"2014-15"},"2015-16",{"$f":"P854","v":152000},{"$f":"P855","v":0},{"$f":"P856","v":4560},{"$f":"P857","v":156560},{"$f":"P858","v":"(below 60 years)"},{"$f":"P859","v":0},{"$f":"P860","v":156560},{"$f":"IF($E$4<=O1197,0,IF($E$4>500000,0,IF($E$4>O1197,IF(C1197<2000,C1197,2000),0)))","v":0},4560,156560,null,{"$f":"Q849+20000","v":270000},{"$f":"N1197-20000","v":250000}]
[{"$f":"F875","v":"2015-16"},"2016-17",{"$f":"P883","v":152000},{"$f":"P884","v":0},{"$f":"P885","v":4560},{"$f":"P886","v":156560},{"$f":"P887","v":"(below 60 years)"},{"$f":"P888","v":0},{"$f":"P889","v":156560},{"$f":"IF($E$4<=O1198,0,IF($E$4>500000,0,IF($E$4>O1198,IF(C1198<2000,C1198,2000),0)))","v":0},4560,156560,null,{"$f":"Q878+20000","v":270000},{"$f":"N1198-20000","v":250000}]
["2016-17","2017-18",{"$f":"P912","v":152000},{"$f":"P913","v":0},{"$f":"P914","v":4560},{"$f":"P915","v":156560},{"$f":"P916","v":"(below 60 years)"},{"$f":"P917","v":0},{"$f":"P918","v":156560},{"$f":"IF($E$4<=O1199,0,IF($E$4>500000,0,IF($E$4>O1199,IF(C1199<5000,C1199,5000),0)))","v":0},4560,156560,null,{"$f":"Q907+20000","v":270000},{"$f":"N1199-20000","v":250000},{"$f":"L907","v":0},10000000]
[{"$f":"B1199","v":"2017-18"},"2018-19",{"$f":"P941","v":139500},{"$f":"P942","v":0},{"$f":"P943","v":4185},{"$f":"P944","v":143685},{"$f":"P945","v":"(below 60 years)"},{"$f":"P946","v":0},{"$f":"P947","v":143685},{"$f":"IF($E$4<=250000,0,IF($E$4>350000,0,IF($E$4>300000,2500,IF($E$4>50000,C1200))))","v":0},4185,143685,null,null,null,{"$f":"L936","v":0},5000000]
["2018-19","2019-20",{"$f":"P970","v":139500},{"$f":"P971","v":0},{"$f":"P972","v":5580},{"$f":"P973","v":145080},{"$f":"P974","v":"(below 60 years)"},{"$f":"P975","v":0},{"$f":"P976","v":145080},{"$f":"IF($E$4<=250000,0,IF($E$4>350000,0,IF($E$4>300000,2500,IF($E$4>50000,C1201))))","v":0},{"$f":"IF(J1201>0,ROUND((C1201-J1201)*0.04,0),E1201)","v":5580},145080]
["2019-20","2020-21",{"$f":"P999","v":139500},{"$f":"P1000","v":0},{"$f":"P1001","v":5580},{"$f":"P1002","v":145080},{"$f":"P1003","v":"(below 60 years)"},{"$f":"P1004","v":0},{"$f":"P1005","v":145080},{"$f":"IF($E$4<=O1202,0,IF($E$4>500000,0,IF($E$4>O1202,IF(C1202<12500,C1202,12500),0)))","v":0},5580,145080,null,{"$f":"Q1022+20000","v":20000},{"$f":"N1202-20000","v":0}]
["2020-21","2021-22",{"$f":"P1028","v":139500},{"$f":"P1029","v":0},{"$f":"P1030","v":5580},{"$f":"P1031","v":145080},{"$f":"P1032","v":"(below 60 years)"},{"$f":"P1033","v":0},{"$f":"P1034","v":145080},{"$f":"IF($E$4<=O1203,0,IF($E$4>500000,0,IF($E$4>O1203,IF(C1203<12500,C1203,12500),0)))","v":0},5580,145080,null,{"$f":"Q995+20000","v":20000},{"$f":"N1203-20000","v":0}]
["2021-22","2022-23",{"$f":"P1057","v":139500},{"$f":"P1058","v":0},{"$f":"P1059","v":5580},{"$f":"P1060","v":145080},{"$f":"P1061","v":"(below 60 years)"},{"$f":"P1062","v":0},{"$f":"P1063","v":145080},{"$f":"IF($E$4<=O1204,0,IF($E$4>500000,0,IF($E$4>O1204,IF(C1204<12500,C1204,12500),0)))","v":0},5580,145080,null,{"$f":"Q996+20000","v":20000},{"$f":"N1204-20000","v":0},{"$f":"L938","v":0},5000000]
["2022-23","2023-24",{"$f":"P1086","v":139500},{"$f":"P1087","v":0},{"$f":"P1088","v":5580},{"$f":"P1089","v":145080},{"$f":"P1090","v":"(below 60 years)"},{"$f":"P1091","v":0},{"$f":"P1092","v":145080},{"$f":"IF($E$4<=O1205,0,IF($E$4>500000,0,IF($E$4>O1205,IF(C1205<12500,C1205,12500),0)))","v":0},5580,{"$f":"C1205+D1205-J1205+K1205","v":145080},null,{"$f":"Q997+20000","v":20000},{"$f":"N1205-20000","v":0},{"$f":"L939","v":"Sur. Amt"},5000000]
["2023-24","2024-25",{"$f":"P1115","v":139500},{"$f":"P1116","v":0},{"$f":"P1117","v":5580},{"$f":"P1118","v":145080},{"$f":"P1119","v":"(below 60 years)"},{"$f":"P1120","v":0},{"$f":"P1121","v":145080},{"$f":"IF($E$4<=O1206,0,IF($E$4>K1213,0,IF($E$4>O1206,IF(C1206<K1212,C1206,K1212),0)))","v":0},5580,{"$f":"C1206+D1206-J1206+K1206","v":145080}]
["2024-25","2025-26",{"$f":"P1144","v":139500},{"$f":"P1145","v":0},{"$f":"P1146","v":5580},{"$f":"P1147","v":145080},{"$f":"P1148","v":"(below 60 years)"},{"$f":"P1149","v":0},{"$f":"P1150","v":145080},{"$f":"IF($E$4<=O1207,0,IF($E$4>K1214,0,IF($E$4>O1207,IF(C1207<K1213,C1207,K1213),0)))","v":0},{"$f":"IF(J1207>0,ROUND((C1207-J1207)*0.04,0),E1207)","v":5580},{"$f":"C1207+D1207-J1207+K1207","v":145080}]
[{"$f":"$E$2","v":"2024-25"},{"$f":"INDEX($B$1168:$B$1207,MATCH($A$1208,$A$1168:$A$1207,0))","v":"2025-26"},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!D652,INDEX($C$1168:$C$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":236000},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!E652,INDEX($D$1168:$D$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":0},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!F652,INDEX($E$1168:$E$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":9440},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!G652,INDEX($F$1168:$F$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":245440},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!H652,INDEX($G$1168:$G$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":"Not Defined"},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!I652,INDEX($H$1168:$H$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":0},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!J652,INDEX($I$1168:$I$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":236000},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!K652,INDEX($J$1168:$J$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":0},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!L652,INDEX($K$1168:$K$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":9440},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!M652,INDEX($L$1168:$L$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":245440},null,null,null,{"$f":"INDEX($P$1168:$P$1204,MATCH($A$1208,$A$1168:$A$1204,0))","v":{"$error":"#N/A"}},{"$f":"INDEX($Q$1168:$Q$1204,MATCH($A$1208,$A$1168:$A$1204,0))","v":{"$error":"#N/A"}}]
["Fin._Year","Asst. Year","TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due","Rebate u/s 87A","Revised E.cess(adjusting 87A)","Revised Total Tax due","Tax Due"]
[null,null,{"$f":"LEFT(D1210,4)","v":"2024"},{"$f":"Agriculture!$B$5","v":"2024-25"},null,null,null,"F.Year","New option u/s 115BAC","Existing Option","Final Value"]
[null,"Basic exemption limit for agriculture income",null,null,null,null,null,"2023-24",25000,12500,{"$f":"IF($A$2=$I$1210,I1211,J1211)","v":25000}]
[null,1985,{"$f":"'Table for agriA'!N8","v":0},{"$f":"'Table for agriA'!O8","v":18000},null,null,null,null,700000,500000,{"$f":"IF($A$2=$I$1210,I1212,J1212)","v":700000}]
[null,1986,{"$f":"'Table for agriA'!N37","v":0},{"$f":"'Table for agriA'!O37","v":18000}]
[null,1987,{"$f":"'Table for agriA'!N66","v":0},{"$f":"'Table for agriA'!O66","v":18000}]
[null,1988,{"$f":"'Table for agriA'!N95","v":0},{"$f":"'Table for agriA'!O95","v":18000}]
[null,1989,{"$f":"'Table for agriA'!N124","v":0},{"$f":"'Table for agriA'!O124","v":18000}]
[null,1990,{"$f":"'Table for agriA'!N153","v":0},{"$f":"'Table for agriA'!O153","v":22000}]
[null,1991,{"$f":"'Table for agriA'!N182","v":0},{"$f":"'Table for agriA'!O182","v":22000}]
[null,1992,{"$f":"'Table for agriA'!N211","v":0},{"$f":"'Table for agriA'!O211","v":28000}]
[null,1993,{"$f":"'Table for agriA'!N240","v":0},{"$f":"'Table for agriA'!O240","v":30000}]
[null,1994,{"$f":"'Table for agriA'!N269","v":0},{"$f":"'Table for agriA'!O269","v":35000}]
[null,1995,{"$f":"'Table for agriA'!N298","v":0},{"$f":"'Table for agriA'!O298","v":40000}]
[null,1996,{"$f":"'Table for agriA'!N327","v":0},{"$f":"'Table for agriA'!O327","v":40000}]
[null,1997,{"$f":"'Table for agriA'!N356","v":0},{"$f":"'Table for agriA'!O356","v":40000}]
[null,1998,{"$f":"'Table for agriA'!N385","v":0},{"$f":"'Table for agriA'!O385","v":50000}]
[null,1999,{"$f":"'Table for agriA'!N414","v":0},{"$f":"'Table for agriA'!O414","v":50000}]
[null,2000,{"$f":"'Table for agriA'!N443","v":0},{"$f":"'Table for agriA'!O443","v":50000}]
[null,2001,{"$f":"'Table for agriA'!N472","v":0},{"$f":"'Table for agriA'!O472","v":50000}]
[null,2002,{"$f":"'Table for agriA'!N501","v":0},{"$f":"'Table for agriA'!O501","v":50000}]
[null,2003,{"$f":"'Table for agriA'!N530","v":0},{"$f":"'Table for agriA'!O530","v":50000}]
[null,2004,{"$f":"'Table for agriA'!N559","v":0},{"$f":"'Table for agriA'!O559","v":50000}]
[null,2005,{"$f":"'Table for agriA'!N588","v":0},{"$f":"'Table for agriA'!O588","v":100000}]
[null,2006,{"$f":"'Table for agriA'!N617","v":0},{"$f":"'Table for agriA'!O617","v":100000}]
[null,2007,{"$f":"'Table for agriA'!N646","v":0},{"$f":"'Table for agriA'!O646","v":110000}]
[null,2008,{"$f":"'Table for agriA'!N675","v":0},{"$f":"'Table for agriA'!O675","v":150000}]
[null,2009,{"$f":"'Table for agriA'!N704","v":0},{"$f":"'Table for agriA'!O704","v":160000}]
[null,2010,{"$f":"'Table for agriA'!N733","v":0},{"$f":"'Table for agriA'!O733","v":160000}]
[null,2011,{"$f":"'Table for agriA'!N762","v":0},{"$f":"'Table for agriA'!O762","v":180000}]
[null,2012,{"$f":"'Table for agriA'!N791","v":0},{"$f":"'Table for agriA'!O791","v":200000}]
[null,2013,{"$f":"'Table for agriA'!N820","v":0},{"$f":"'Table for agriA'!O820","v":200000}]
[null,2014,{"$f":"'Table for agriA'!N849","v":0},{"$f":"'Table for agriA'!O849","v":250000}]
[null,2015,{"$f":"'Table for agriA'!N878","v":0},{"$f":"'Table for agriA'!O878","v":250000}]
[null,2016,{"$f":"'Table for agriA'!N907","v":0},{"$f":"'Table for agriA'!O907","v":250000}]
[null,2017,{"$f":"'Table for agriA'!N936","v":0},{"$f":"'Table for agriA'!O936","v":250000}]
[null,2018,{"$f":"'Table for agriA'!N965","v":0},{"$f":"'Table for agriA'!O965","v":250000}]
[null,2019,{"$f":"'Table for agriA'!N994","v":0},{"$f":"'Table for agriA'!O994","v":250000}]
[null,2020,{"$f":"'Table for agriA'!N1023","v":0},{"$f":"'Table for agriA'!O1023","v":250000}]
[null,2021,{"$f":"'Table for agriA'!N1052","v":0},{"$f":"'Table for agriA'!O1052","v":250000}]
[null,2022,{"$f":"'Table for agriA'!N1081","v":0},{"$f":"'Table for agriA'!O1081","v":250000}]
["New option u/s 115BAC",2023,{"$f":"'Table for agriA'!N1110","v":0},{"$f":"IF(A2=A1250,300000,'Table for agriA'!O1110)","v":300000}]
["New option u/s 115BAC",2024,0,{"$f":"IF(A2=A1251,300000,'Table for agriA'!O1111)","v":300000}]
[null,{"$f":"C1210*1","v":2024},null,{"$f":"INDEX($D$1212:$D$1251,MATCH(B1252,$B$1212:$B$1251,0))","v":300000}]
[]
[]
["a"]

{"sheet":"Compare","index":21,"n_rows":103,"n_cols":19,"rows_kept":103,"cut":false,"hidden":false,"merged":[[84,11,85,11],[88,0,88,8],[76,9,81,9],[77,0,81,0],[76,1,76,6],[76,7,81,7],[82,1,82,6],[76,8,81,8],[69,11,75,13],[71,2,71,4],[71,5,71,6],[73,1,73,2],[83,1,83,6],[73,3,73,6],[68,1,68,6],[69,1,69,6],[70,1,70,6],[72,1,72,6],[74,1,74,6],[75,1,75,6],[66,1,66,5],[51,2,51,5],[52,2,52,5],[59,2,59,5],[60,2,60,5],[61,2,61,5],[62,2,62,5],[63,2,63,5],[65,2,65,5],[53,2,53,5],[54,2,54,5],[55,2,55,5],[56,2,56,5],[57,2,57,5],[58,2,58,5],[64,2,64,4],[47,0,47,5],[49,2,49,5],[50,2,50,5],[48,0,48,5],[33,1,33,5],[35,9,46,9],[35,11,35,12],[35,14,36,16],[36,1,36,8],[37,1,37,2],[38,1,38,2],[39,1,39,2],[39,11,46,12],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[44,1,44,2],[45,1,45,5],[46,1,46,5],[37,7,46,7],[27,0,32,0],[27,1,27,9],[28,2,28,5],[28,9,33,9],[34,1,34,5],[35,1,35,5],[28,7,33,7],[28,18,29,20],[29,2,29,5],[30,2,30,5],[30,11,31,12],[31,2,31,5],[32,2,32,5],[23,11,24,12],[23,14,24,16],[24,2,24,5],[26,11,27,12],[25,8,26,8],[25,1,25,5],[26,1,26,5],[22,7,25,7],[18,2,18,5],[18,11,19,12],[19,2,19,5],[21,1,21,8],[22,2,22,5],[22,9,25,9],[23,2,23,5],[9,2,9,5],[10,2,10,5],[11,0,19,0],[11,1,11,8],[12,2,12,5],[13,2,13,5],[14,2,14,5],[15,2,15,5],[16,2,16,5],[17,2,17,5],[0,0,0,1],[0,4,0,8],[1,0,1,3],[2,8,2,9],[3,8,3,9],[3,0,3,1],[3,2,3,3],[4,8,4,9],[4,0,4,2],[4,3,4,6],[1,7,1,8],[1,4,1,5],[2,6,2,7],[3,6,3,7],[1,11,1,12],[98,8,100,9],[98,6,100,7],[98,0,100,5],[97,0,97,5],[90,0,90,1],[89,6,89,8],[89,2,89,4],[89,0,89,1],[97,6,97,7],[97,8,97,9],[13,11,16,12],[19,8,20,8],[12,7,19,7],[12,9,19,9],[20,1,20,5],[6,7,9,7],[5,1,5,8],[5,11,11,12],[6,2,6,5],[6,9,9,9],[7,2,7,5],[8,2,8,5],[21,0,24,0]]}
[null,null,null,null,"647805  PRAVESH KUMAR SHARMA"]
["INCOME TAX CALCULATION FOR THE ",null,null,null,"Fin. Year",null,{"$f":"'Employee Data'!$G$5","v":"2024-25"},"Employee Code/S.N.",null,{"$f":"Statement!H2","v":1},null,"Home"]
[null,null,null,null,"2020-21",null,"Existing Option",null,"New option u/s 115BAC"]
["TAX CATEGORY",null,{"$f":"INDEX('Employee Data'!$I$6:$I$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":"SENIOR CITIZEN"},null,"PAN NO",{"$f":"UPPER(INDEX('Employee Data'!$G$6:$G$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":"BEPPS1234Q"},{"$f":"IF($G$2>=E3,G3,\"Existing Option\")","v":"Existing Option"},null,{"$f":"IF($G$2>=E3,I3,\"Existing Option\")","v":"New option u/s 115BAC"}]
["NAME OF EMPLOYEE",null,null,{"$f":"INDEX('Employee Data'!$E$6:$E$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":"Dr. ABC"},null,null,null,"DESIGNATION",{"$f":"INDEX('Employee Data'!$F$6:$F$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":"ASSISTANT PROFESSOR"}]
[1,"INCOME FROM SALARY (including all allowance u/s 17.. i.e. NPS emloyer contribution)",null,null,null,null,null,null,null,null,null,"DDO Data"]
[null,"(a)",{"$f":"'Form no 16'!B88","v":"Salary as per provisons contained in sec 17(1)"},null,null,null,{"$f":"INDEX('Employee Data'!$M$6:$M$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":1850000},{"$f":"INDEX('Employee Data'!$P$6:$P$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":1850000},{"$f":"INDEX('Employee Data'!$M$6:$M$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":1850000},{"$f":"INDEX('Employee Data'!$P$6:$P$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":1850000}]
[null,"(b)",{"$f":"'Form no 16'!B89","v":"Value of perquisites u/s 17(2) "},null,null,null,{"$f":"INDEX('Employee Data'!$N$6:$N$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},null,{"$f":"INDEX('Employee Data'!$N$6:$N$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0}]
[null,"(c )",{"$f":"'Form no 16'!B91","v":"Profits in lieu of salary under section 17(3) "},null,null,null,{"$f":"INDEX('Employee Data'!$O$6:$O$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},null,{"$f":"INDEX('Employee Data'!$O$6:$O$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0}]
[null,"(d) ",{"$f":"'Form no 16'!B93","v":"Total"}]
[null,"(e) ",{"$f":"'Form no 16'!B94","v":"Reported total amount of salary received from other employer(s)"},null,null,null,{"$f":"INDEX('Employee Data'!$Q$6:$Q$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},null,{"$f":"INDEX('Employee Data'!$Q$6:$Q$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0}]
[2,"Less : Allowance to the extent exempt under section 10"]
[null,"(a)","Travel concession or assistance  u/s 10(5)",null,null,null,{"$f":"INDEX('Employee Data'!$R$6:$R$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"SUM(G13:G19)","v":0},{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$R$6:$R$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0},{"$f":"SUM(I13:I19)","v":0}]
[null,"(b)","Death-cum-retirement gratuity u/s 10(10)",null,null,null,{"$f":"INDEX('Employee Data'!$S$6:$S$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},null,{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$S$6:$S$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,"Home"]
[null,"(c )"," Commuted value of pension u/s 10(10A)",null,null,null,{"$f":"INDEX('Employee Data'!$T$6:$T$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},null,{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$T$6:$T$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0}]
[null,"(d) ","Cash equivlent of leave salary encashment  u/s 10(10AA)",null,null,null,{"$f":"INDEX('Employee Data'!$U$6:$U$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},null,{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$U$6:$U$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0}]
[null,"(e) ","House rent allowance u/s  10(13 A)     ",null,null,null,{"$f":"INDEX('Employee Data'!$V$6:$V$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},null,{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$V$6:$V$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0}]
[null,"(f)  ","Conv Allow under Section 10(14)       ",null,null,null,{"$f":"INDEX('Employee Data'!$W$6:$W$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},null,{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$W$6:$W$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0}]
[null,"(g) ","Other Allowances exempt u/s 10",null,null,null,{"$f":"INDEX('Employee Data'!$X$6:$X$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},null,{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$X$6:$X$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,"Employee Data"]
[null,"(h) ","Total amount of exemption claimd u/s  10"]
[3,"Total amount of salary received from current employer [1(d)-2(h)]",null,null,null,null,null,{"$f":"INDEX('Employee Data'!$Z$6:$Z$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":1850000},null,{"$f":"IF($I$4=\"New option u/s 115BAC\",J7,INDEX('Employee Data'!$Z$6:$Z$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":1850000}]
[4,"Deduction u/s 16 & 17"]
[null,"(a)","Standard Deduction  -u/s 16(ia)",null,null,null,{"$f":"INDEX('Employee Data'!$AA$6:$AA$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":50000},{"$f":"SUM(G23:G25)","v":50000},{"$f":"pks!T369","v":75000},{"$f":"SUM(I23:I25)","v":75000}]
[null,"(b)","Entertainment Allowance u/s 16(ii)",null,null,null,{"$f":"INDEX('Employee Data'!$AB$6:$AB$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},null,{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AB$6:$AB$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,"Gross Salary'",null,null,"There is no data linking of this sheet… "]
[null,"(c )","Tax on Employment",null,null,null,{"$f":"INDEX('Employee Data'!$AC$6:$AC$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},null,{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AC$6:$AC$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0}]
[5,"Total of 4 (a)+ 4(b)"]
[6,"Income chargable under the head Salaries [3+1(e)-5]",null,null,null,null,null,{"$f":"H21-H23","v":1800000},null,{"$f":"IF($I$4=\"New option u/s 115BAC\",J21+I11-J23,INDEX('Employee Data'!$AE$6:$AE$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":1775000},null,"Form no 16"]
[7,"Add :  Any other income reported by the employee"]
[null,"(a)","NSC INTREST",null,null,null,{"$f":"INDEX('Employee Data'!$AF$6:$AF$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"INDEX('Employee Data'!$AM$6:$AM$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":45000},{"$f":"INDEX('Employee Data'!$AF$6:$AF$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"IF($I$4=\"New option u/s 115BAC\",SUM(I29:I33),INDEX('Employee Data'!$AM$6:$AM$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":45000},null,null,null,null,null,null,null,null,"Statement"]
[null,"(b)","Bank Intrest on Saving",null,null,null,{"$f":"INDEX('Employee Data'!$AG$6:$AG$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},null,{"$f":"INDEX('Employee Data'!$AG$6:$AG$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0}]
[null,"(c )","(Loss) Intrest on House Loan Intrest",null,null,null,{"$f":"-INDEX('Employee Data'!$AH$6:$AH$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},null,{"$f":"IF($I$4=\"New option u/s 115BAC\",0,-INDEX('Employee Data'!$AH$6:$AH$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0},null,null,"Tax Calculator"]
[null,"(d)","Income from pension",null,null,null,{"$f":"INDEX('Employee Data'!$AI$6:$AI$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":45000},null,{"$f":"INDEX('Employee Data'!$AI$6:$AI$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":45000}]
[null,"(e)","Any other income",null,null,null,{"$f":"INDEX('Employee Data'!$AJ$6:$AJ$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},null,{"$f":"INDEX('Employee Data'!$AJ$6:$AJ$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0}]
[8,"Total amount of other income reported by the employee"]
[9,"GROSS TOTAL INCOME ( 6 + 8 )",null,null,null,null,null,{"$f":"IF($I$4=\"New option u/s 115BAC\",H27+H29,INDEX('Employee Data'!$AN$6:$AN$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":1845000},null,{"$f":"IF($I$4=\"New option u/s 115BAC\",J27+J29,INDEX('Employee Data'!$AN$6:$AN$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":1820000}]
[10,"Deductions under chapter VI A",null,null,null,null,null,null,null,null,null,null,null,null,"There is no data linking of this sheet… "]
["(a)","U/S 80 CCE -: Invesment in specified investment plans"]
["(i)",{"$f":"'Employee Data'!AO4","v":"Genral Provided Fund(GPF)"},null,{"$f":"INDEX('Employee Data'!$AO$6:$AO$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},"(ix)","Purchases of NSC",{"$f":"INDEX('Employee Data'!$AW$6:$AW$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},null,{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AW$6:$AW$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0}]
["(ii)","State Insurance ",null,{"$f":"INDEX('Employee Data'!$AP$6:$AP$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},"(x)","PPF",{"$f":"INDEX('Employee Data'!$AX$6:$AX$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},null,{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AX$6:$AX$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0}]
["(iii)","Group Insurance",null,{"$f":"INDEX('Employee Data'!$AQ$6:$AQ$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},"(xi)","PLI / ULIP",{"$f":"INDEX('Employee Data'!$AY$6:$AY$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},null,{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AY$6:$AY$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0}]
["(iv)","Life Insurance Premium",null,{"$f":"INDEX('Employee Data'!$AR$6:$AR$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},"(xii)","IDBI/ICCI",{"$f":"INDEX('Employee Data'!$AZ$6:$AZ$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},null,{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$AZ$6:$AZ$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0}]
["(v)","Accured Intrest on NSC",null,{"$f":"INDEX('Employee Data'!$AS$6:$AS$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},"(xiii)","BANK /POST OFFICE FD",{"$f":"INDEX('Employee Data'!$BA$6:$BA$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},null,{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BA$6:$BA$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0}]
["(vi)","Tution Fee",null,{"$f":"INDEX('Employee Data'!$AT$6:$AT$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},"(xiv)","Equity link saving bond",{"$f":"INDEX('Employee Data'!$BB$6:$BB$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},null,{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BB$6:$BB$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0}]
["(vii)","Repayment of HBA",null,{"$f":"INDEX('Employee Data'!$AU$6:$AU$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},"(xv)","Sukanya Samriddhi Account Deposit Scheme",{"$f":"INDEX('Employee Data'!$BC$6:$BC$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},null,{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BC$6:$BC$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0}]
["(viii)","Hazard Fund",null,{"$f":"INDEX('Employee Data'!$AV$6:$AV$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},"(xvi)","Any other ded. u/s 80C",{"$f":"INDEX('Employee Data'!$BD$6:$BD$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},null,{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BD$6:$BD$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0}]
["(b)","Cont. in pension fund (Section  80 CCC)",null,null,null,null,{"$f":"INDEX('Employee Data'!$BE$6:$BE$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},null,{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BE$6:$BE$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0}]
["(c )","Employee cont. towards new pension scheme U/S 80 CCD(1)",null,null,null,null,{"$f":"INDEX('Employee Data'!$BF$6:$BF$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},null,{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BF$6:$BF$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0}]
["Aggregate total of section 80C,80CCC,80CCD (u/s 80 CCE)",null,null,null,null,null,null,{"$f":"INDEX('Employee Data'!$BG$6:$BG$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},null,{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BG$6:$BG$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0}]
["Other sections ( for e.g., 80E, 80G etc. ) under chapter VIA",null,null,null,null,null,"Gross Amount","Deductible Amount","Gross Amount","Deductible Amount"]
["a.  ","U/S 80 CCD(2)","Employer cont. towards new pension scheme ",null,null,null,{"$f":"INDEX('Employee Data'!$BH$6:$BH$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"'Table for Statement'!$C$1447","v":0},{"$f":"G50","v":0},{"$f":"H50","v":0},null,null,null,150000]
[null,"U/S 80 CCD(1B)","Additional cont. towards NPS (Upto Rs. 50000 from F.Y. 2015-16)",null,null,null,{"$f":"INDEX('Employee Data'!$BI$6:$BI$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"IF(G51>50000,50000,G51)","v":0},{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BI$6:$BI$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0},{"$f":"IF(I51>50000,50000,I51)","v":0},null,null,null,50000]
["b.","U/S 80CCF","Investment  in long term infrasturture bonds ",null,null,null,{"$f":"INDEX('Employee Data'!$BJ$6:$BJ$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"G52","v":0},{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BJ$6:$BJ$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0},{"$f":"I52","v":0},null,null,null,250000]
["c.","U/S 80D-","Medical ins. premium for himself, spous and childrens & Parents ",null,null,null,{"$f":"INDEX('Employee Data'!$BK$6:$BK$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"IF(G53>100000,100000,G53)","v":0},{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BK$6:$BK$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0},{"$f":"IF(I53>100000,100000,I53)","v":0},null,null,null,100000]
["d.","U/S 80DD-","Medical treat. of dependent handicapped person ",null,null,null,{"$f":"INDEX('Employee Data'!$BM$6:$BM$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"IF(G54>'Table for Statement'!D1388,'Table for Statement'!D1388,Compare!G54)","v":0},{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BM$6:$BM$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0},{"$f":"IF(I54>'Table for Statement'!F1388,'Table for Statement'!F1388,Compare!I54)","v":0},{"$f":"IF(I54>0,INDEX('Employee Data'!$BL$6:$BL$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)),\"\")","v":""},null,null,75000]
["e.","U/S 80DDB-","Spl ded.to the guardion of a patient suff.from Cancer/Aids ",null,null,null,{"$f":"INDEX('Employee Data'!$BN$6:$BN$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"IF(G55>'Table for Statement'!N1353,'Table for Statement'!N1353,Compare!G55)","v":0},{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BN$6:$BN$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0},{"$f":"IF(I55>'Table for Statement'!N1353,'Table for Statement'!N1353,Compare!I55)","v":0},null,null,null,40000]
["f.","U/S 80E-","Repayment of loan for higher education",null,null,null,{"$f":"INDEX('Employee Data'!$BO$6:$BO$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"G56","v":0},{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BO$6:$BO$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0},{"$f":"I56","v":0},null,null,null,250000]
["g.","U/S 80EE","Intrest paid on HBA(Loan taking after01-04-13 excluding u/s 24B)",null,null,null,{"$f":"INDEX('Employee Data'!$BP$6:$BP$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"IF(G57>'Table for Statement'!N1355,'Table for Statement'!N1355,Compare!G57)","v":0},{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BP$6:$BP$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0},{"$f":"IF(I57>'Table for Statement'!N1355,'Table for Statement'!N1355,Compare!I57)","v":0},null,null,null,50000]
["h.","U/S 80EEA- ","Deduction in respect of interest on loan taken for certain house property",null,null,null,{"$f":"INDEX('Employee Data'!$BQ$6:$BQ$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"IF(G58>'Table for Statement'!N1362,'Table for Statement'!N1362,Compare!G58)","v":0},{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BQ$6:$BQ$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0},{"$f":"IF(I58>'Table for Statement'!N1356,'Table for Statement'!N1356,Compare!I58)","v":0},null,null,null,150000]
["i.","U/S 80EEB- ","Deduction in respect of purchase of electric vehicle",null,null,null,{"$f":"INDEX('Employee Data'!$BR$6:$BR$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"IF(G59>'Table for Statement'!N1363,'Table for Statement'!N1363,Compare!G59)","v":0},{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BR$6:$BR$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0},{"$f":"IF(I59>'Table for Statement'!N1357,'Table for Statement'!N1357,Compare!I59)","v":0},null,null,null,150000]
["j.","U/S 80G- ","Donation . 50% and 100%",null,null,null,{"$f":"INDEX('Employee Data'!$BS$6:$BS$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"G60","v":0},{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BS$6:$BS$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0},{"$f":"I60","v":0},null,null,null,250000]
["k.","U/S 80CCG","New Rajiv Gandhi Saving Scheme ",null,null,null,{"$f":"INDEX('Employee Data'!$BT$6:$BT$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"'Table for Statement'!G1391","v":0},{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BT$6:$BT$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0},{"$f":"'Table for Statement'!G1391","v":0},null,null,null,0]
["l.","U/S 80TTA","Interest on deposits in savings account",null,null,null,{"$f":"INDEX('Employee Data'!$BU$6:$BU$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"'Table for Statement'!U1406","v":0},{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BU$6:$BU$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0},{"$f":"IF($I$4=\"Existing Option\",H62,0)","v":0},null,null,null,10000]
["m.","U/S 80TTB","Interest income earned on Fixed Deposits & Recurring Deposits ",null,null,null,{"$f":"INDEX('Employee Data'!$BV$6:$BV$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"'Table for Statement'!U1407","v":0},{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BV$6:$BV$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0},{"$f":"IF($I$4=\"Existing Option\",H63,0)","v":0},null,null,null,0]
["n.","U/S 80U- ","Phy. hand. person or blind person ",null,null,null,{"$f":"INDEX('Employee Data'!$BX$6:$BX$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"IF(G64>'Table for Statement'!F1389,'Table for Statement'!F1389,Compare!G64)","v":0},{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BX$6:$BX$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0},{"$f":"IF(I64>'Table for Statement'!F1389,'Table for Statement'!F1389,Compare!I64)","v":0},{"$f":"IF(I64>0,INDEX('Employee Data'!$BW$6:$BW$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)),\"\")","v":""},null,null,75000]
["o.","U/S 80CCH","All contributions to Agniveer Corpus Fund ",null,null,"(From F.Y. 23-24)",{"$f":"IF(G2=\"2023-24\",INDEX('Employee Data'!$BY$6:$BY$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)),0)","v":0},{"$f":"G65","v":0},{"$f":"IF(G2=\"2023-24\",INDEX('Employee Data'!$BY$6:$BY$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)),0)","v":0},{"$f":"I65","v":0}]
["p.",{"$f":"IF('Employee Data'!BZ5=\"\",\"\",'Employee Data'!BZ5)","v":""},{"$f":"'Employee Data'!BZ4","v":"(Any other deduction..Give name)"},null,null,null,{"$f":"INDEX('Employee Data'!$BZ$6:$BZ$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"G66","v":0},{"$f":"IF($I$4=\"New option u/s 115BAC\",0,INDEX('Employee Data'!$BZ$6:$BZ$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0)))","v":0},{"$f":"I66","v":0},null,null,null,250000]
[11,"Total deduction under chapter VIA",null,null,null,null,{"$f":"SUM(G50:G66)+H48","v":0},{"$f":"SUM(H48,H50:H66)","v":0},{"$f":"SUM(I50:I66)+J48","v":0},{"$f":"SUM(J48,J50:J66)","v":0},null,null,null,1850171]
[null,null,null,null,null,null,{"$f":"IF(H35-H67>0,ROUNDUP(H35-H67,-1),0)","v":1845000},{"$f":"IF(H35-H67>0,H35-H67,0)","v":1845000},{"$f":"IF(J35-J67>0,ROUNDUP(J35-J67,-1),0)","v":1820000},{"$f":"IF(J35-J67>0,J35-J67,0)","v":1820000}]
[12,"Total Income ( 9-11 ) (Rounded off u/s 288A)",null,null,null,null,null,{"$f":"IF(G68-H68<=5,ROUNDUP(G68,-1),ROUNDUP(G68,-1)-10)","v":1845000},null,{"$f":"IF(I68-J68<=5,ROUNDUP(I68,-1),ROUNDUP(I68,-1)-10)","v":1820000}]
[13,"Tax Calculation (With adjusting rebate of agriculture income,if any)",null,null,null,null,null,{"$f":"'Table for compare'!C1208","v":363500},null,{"$f":"'115BAC'!D90","v":236000},null,{"$f":"IF(D74=\"\",\"\",'Table for Statement'!L1222)","v":""}]
[14,"Less-Relief U/S 87A (From F.Y. 2013-14)",null,null,null,null,null,{"$f":"'Table for compare'!J1208","v":0},null,{"$f":"'115BAC'!K90","v":0}]
[15,"Surcharge (if any)",{"$f":"'Table for Statement'!B1224","v":"(  After allowed  Marginal relief  Rs.  0 )"},null,null,{"$f":"'115BAC'!A93","v":"(  After allowed  Marginal relief  Rs.  0 )"},null,{"$f":"'Table for compare'!D1208","v":0},null,{"$f":"'115BAC'!E90","v":0}]
[16,{"$f":"IF(G2=\"2023-24\",\"Add -Health and Education Cess & 4% \",IF(G2=\"2022-23\",\"Add -Health and Education Cess & 4% \",IF(G2=\"2021-22\",\"Add -Health and Education Cess & 4% \",IF(G2=\"2020-21\",\"Add -Health and Education Cess & 4% \",IF(G2=\"2019-20\",\"Add -Health and Education Cess & 4% \",IF(G2=\"2018-19\",\"Add -Health and Education Cess & 4% \",\"Add -Education Cess @2% on Tax+H.Education Cess @1% \"))))))","v":"Add -Education Cess @2% on Tax+H.Education Cess @1% "},null,null,null,null,null,{"$f":"'Table for compare'!K1208","v":14540},null,{"$f":"'115BAC'!L90","v":9440}]
[17,"Total Tax (13+14+15+16)",null,{"$f":"'Table for Statement'!L1227","v":""},null,null,null,{"$f":"'Table for compare'!L1208","v":378040},null,{"$f":"'115BAC'!M90","v":245440}]
[18,"Releif U/S 89 (1)",null,null,null,null,null,{"$f":"INDEX('Employee Data'!$CB$6:$CB$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},null,{"$f":"INDEX('Employee Data'!$CB$6:$CB$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0}]
[19,"Net Tax Payable (17-18)",null,null,null,null,null,{"$f":"H74-H75","v":378040},null,{"$f":"J74-J75","v":245440}]
[20,"Income Tax Deducted ",null,null,null,null,null,{"$f":"SUM($C$79:$C$82)+SUM($E$79:$E$82)+SUM($G$79:$G$82)","v":0},null,{"$f":"SUM($C$79:$C$82)+SUM($E$79:$E$82)+SUM($G$79:$G$82)","v":0}]
[null,"MONTH","AMT","MONTH","AMT","MONTH","AMT"]
[null,{"$f":"pks!H64","v":"2024-04-01"},{"$f":"INDEX('Employee Data'!$CC$6:$CC$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"B82+31","v":"2024-08-03"},{"$f":"INDEX('Employee Data'!$CG$6:$CG$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"D82+31","v":"2024-12-05"},{"$f":"INDEX('Employee Data'!$CK$6:$CK$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0}]
[null,{"$f":"B79+31","v":"2024-05-02"},{"$f":"INDEX('Employee Data'!$CD$6:$CD$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"D79+31","v":"2024-09-03"},{"$f":"INDEX('Employee Data'!$CH$6:$CH$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"F79+31","v":"2025-01-05"},{"$f":"INDEX('Employee Data'!$CL$6:$CL$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0}]
[null,{"$f":"B80+31","v":"2024-06-02"},{"$f":"INDEX('Employee Data'!$CE$6:$CE$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"D80+31","v":"2024-10-04"},{"$f":"INDEX('Employee Data'!$CI$6:$CI$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"F80+31","v":"2025-02-05"},{"$f":"INDEX('Employee Data'!$CM$6:$CM$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0}]
[null,{"$f":"B81+31","v":"2024-07-03"},{"$f":"INDEX('Employee Data'!$CF$6:$CF$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"D81+31","v":"2024-11-04"},{"$f":"INDEX('Employee Data'!$CJ$6:$CJ$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"F81+31","v":"2025-03-08"},{"$f":"INDEX('Employee Data'!$CN$6:$CN$556,MATCH($J$2,'Employee Data'!$D$6:$D$556,0))","v":0}]
[21,"Income Tax PAYABLE/(Refundable) {Balance [19- 20 ]}     (Rounded off)",null,null,null,null,null,{"$f":"ROUND((H76-H77),-1)","v":378040},null,{"$f":"ROUND((J76-J77),-1)","v":245440}]
[null,"Tax Savings in New Regime",null,null,null,null,null,null,{"$f":"H83-J83","v":132600}]
[null,null,null,null,null,null,null,null,null,null,null,"EXIT"]
[]
[]
[]
["Calculaton of Advance tax and Int. u/s 234C"]
[null,null,"Under Existing Option",null,null,{"$f":"H76","v":378040},"UnderNew Option u/s 115BAC",null,null,{"$f":"$J$76","v":245440}]
["Date  upto",null,"Adv tax due","Act. Tax paid","Shortage tax","Int u/s 234C","Adv tax due","Act. Tax paid","Shortage tax","Int u/s 234C"]
[{"$f":"pks!L66","v":"15-Jun-2024"},null,{"$f":"ROUND($F$90*'Table for Statement'!J1282,0)","v":0},{"$f":"SUM($C$79:$C$81)","v":0},{"$f":"C92-D92","v":0},{"$f":"'Table for Statement'!U1281","v":0},{"$f":"ROUND($J$90*'Table for Statement'!J1282,0)","v":0},{"$f":"D92","v":0},{"$f":"G92-H92","v":0},{"$f":"'Table for Statement'!P1281","v":0}]
[{"$f":"pks!L67","v":"15-Sep-2024"},null,{"$f":"ROUND($F$90*'Table for Statement'!J1283,0)","v":113412},{"$f":"SUM(C82,E79,E80)+D92","v":0},{"$f":"C93-D93","v":113412},{"$f":"'Table for Statement'!U1282","v":3402},{"$f":"ROUND($J$90*'Table for Statement'!J1283,0)","v":73632},0,{"$f":"G93-H93","v":73632},{"$f":"'Table for Statement'!P1282","v":2208}]
[{"$f":"pks!L68","v":"15-Dec-2024"},null,{"$f":"ROUND($F$90*'Table for Statement'!J1284,0)","v":226824},{"$f":"SUM(E81:E82,G79)+D93","v":0},{"$f":"C94-D94","v":226824},{"$f":"'Table for Statement'!U1283","v":6804},{"$f":"ROUND($J$90*'Table for Statement'!J1284,0)","v":147264},0,{"$f":"G94-H94","v":147264},{"$f":"'Table for Statement'!P1283","v":4416}]
[{"$f":"pks!L69","v":"15-Mar-2025"},null,{"$f":"ROUND($F$90*'Table for Statement'!J1285,0)","v":378040},{"$f":"SUM(G80:G82)+D94","v":0},{"$f":"C95-D95","v":378040},{"$f":"'Table for Statement'!U1284","v":3780},{"$f":"ROUND($J$90*'Table for Statement'!J1285,0)","v":245440},0,{"$f":"G95-H95","v":245440},{"$f":"'Table for Statement'!P1284","v":2454}]
[{"$f":"pks!L70","v":"31-Mar-2025"},null,{"$f":"ROUND($F$90*'Table for Statement'!J1286,0)","v":378040},0,0,{"$f":"'Table for Statement'!U1285","v":0},{"$f":"ROUND($J$90*'Table for Statement'!J1286,0)","v":245440},0,0,{"$f":"'Table for Statement'!P1285","v":0}]
["Total",null,{"$f":"F90","v":378040},{"$f":"J77","v":0},{"$f":"IF(C97>D97,ROUNDDOWN(C97-D97,-2),0)","v":378000},{"$f":"IF(E97>0,SUM(F92:F95),0)","v":13986},{"$f":"J90","v":245440},0,{"$f":"IF(G97>H97,ROUNDDOWN(G97-H97,-2),0)","v":245400},{"$f":"IF(I97>0,SUM(J92:J95),0)","v":9078}]
["Acutal Amount of Intrest u/s 234C",null,null,null,null,null,{"$f":"pravesh(F97)","v":{"$error":"#NAME?"}},null,{"$f":"pravesh(J97)","v":{"$error":"#NAME?"}}]
["Please note that in case of salaried employees, the advance tax liability is to be computed on the income other than salary income. TDS deducted by the employer is not to be adjusted against this liability.",null,null,null,null,null,{"$f":"IF(H90>10000,\" Advance Tax Liability raised due to total tax payable is greater than Rs. 10,000 in a year\",\"No Advance Tax Liability raised due to total tax payable is less than Rs. 10,000 in a year\")","v":"No Advance Tax Liability raised due to total tax payable is less than Rs. 10,000 in a year"},null,{"$f":"IF(J90>10000,\" Advance Tax Liability raised due to total tax payable is greater than Rs. 10,000 in a year\",\"No Advance Tax Liability raised due to total tax payable is less than Rs. 10,000 in a year\")","v":" Advance Tax Liability raised due to total tax payable is greater than Rs. 10,000 in a year"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"16.18.1.22.5.19.8√97263.0458756048"]

{"sheet":"Table for compare","index":22,"n_rows":1442,"n_cols":57,"rows_kept":1442,"cut":false,"hidden":true,"merged":[[1160,10,1160,12],[1161,10,1161,12],[1145,13,1145,14],[1146,10,1146,12],[1146,13,1146,14],[1147,10,1147,12],[1147,13,1147,14],[1148,13,1148,14],[1149,13,1149,14],[1150,0,1150,2],[1150,6,1151,6],[1150,8,1151,8],[1150,9,1151,9],[1150,10,1151,10],[1150,11,1151,11],[1150,12,1151,12],[1153,10,1153,12],[1154,10,1154,12],[1157,0,1157,2],[1157,6,1158,6],[1157,8,1158,8],[1157,9,1158,9],[1157,10,1158,10],[1157,11,1158,11],[1157,12,1158,12],[1136,22,1138,22],[1136,24,1136,26],[1137,0,1137,2],[1139,10,1139,12],[1139,17,1139,18],[1140,10,1140,12],[1140,17,1140,18],[1141,17,1141,18],[1142,17,1142,18],[1143,0,1143,2],[1143,6,1144,6],[1143,8,1144,8],[1143,9,1144,9],[1143,10,1144,10],[1143,11,1144,11],[1143,12,1144,12],[1143,13,1143,14],[1143,17,1143,18],[1144,13,1144,14],[1135,5,1135,6],[1136,0,1136,2],[1136,3,1137,3],[1136,4,1137,4],[1136,5,1137,5],[1136,6,1137,6],[1136,8,1137,8],[1136,9,1137,9],[1136,10,1137,10],[1136,11,1137,11],[1136,12,1137,12],[1136,13,1136,15],[1136,16,1137,16],[1136,17,1138,18],[1136,19,1138,19],[1136,20,1138,20],[1136,21,1138,21],[1102,10,1102,12],[1103,10,1103,12],[1087,13,1087,14],[1088,10,1088,12],[1088,13,1088,14],[1089,10,1089,12],[1089,13,1089,14],[1090,13,1090,14],[1091,13,1091,14],[1092,0,1092,2],[1092,6,1093,6],[1092,8,1093,8],[1092,9,1093,9],[1092,10,1093,10],[1092,11,1093,11],[1092,12,1093,12],[1095,10,1095,12],[1096,10,1096,12],[1099,0,1099,2],[1099,6,1100,6],[1099,8,1100,8],[1099,9,1100,9],[1099,10,1100,10],[1099,11,1100,11],[1099,12,1100,12],[1078,22,1080,22],[1078,24,1078,26],[1079,0,1079,2],[1081,10,1081,12],[1081,17,1081,18],[1082,10,1082,12],[1082,17,1082,18],[1083,17,1083,18],[1084,17,1084,18],[1085,0,1085,2],[1085,6,1086,6],[1085,8,1086,8],[1085,9,1086,9],[1085,10,1086,10],[1085,11,1086,11],[1085,12,1086,12],[1085,13,1085,14],[1085,17,1085,18],[1086,13,1086,14],[1077,5,1077,6],[1078,0,1078,2],[1078,3,1079,3],[1078,4,1079,4],[1078,5,1079,5],[1078,6,1079,6],[1078,8,1079,8],[1078,9,1079,9],[1078,10,1079,10],[1078,11,1079,11],[1078,12,1079,12],[1078,13,1078,15],[1078,16,1079,16],[1078,17,1080,18],[1078,19,1080,19],[1078,20,1080,20],[1078,21,1080,21],[4,0,4,1],[4,5,4,6],[4,7,4,12],[4,13,4,14],[5,0,5,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,8,6,8],[0,0,0,6],[1,0,3,0],[1,1,1,3],[1,4,1,6],[2,1,2,3],[2,4,2,6],[3,1,3,3],[3,4,3,6],[12,11,13,11],[12,12,13,12],[12,13,12,14],[13,0,13,2],[13,13,13,14],[14,13,14,14],[8,10,8,12],[9,10,9,12],[12,0,12,2],[12,3,13,3],[12,4,13,4],[12,5,13,5],[12,6,13,6],[12,8,13,8],[12,9,13,9],[12,10,13,10],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,5,15],[6,0,6,2],[19,10,20,10],[19,11,20,11],[19,12,20,12],[20,0,20,2],[22,10,22,12],[23,10,23,12],[19,3,20,3],[19,4,20,4],[19,5,20,5],[19,6,20,6],[19,8,20,8],[19,9,20,9],[15,10,15,12],[15,13,15,14],[16,10,16,12],[16,13,16,14],[17,13,17,14],[18,13,18,14],[33,5,33,6],[34,0,34,2],[34,3,35,3],[34,4,35,4],[34,5,35,5],[34,6,35,6],[35,0,35,2],[26,10,27,10],[26,11,27,11],[26,12,27,12],[27,0,27,2],[29,10,29,12],[30,10,30,12],[26,3,27,3],[26,4,27,4],[26,5,27,5],[26,6,27,6],[26,8,27,8],[26,9,27,9],[41,11,42,11],[41,12,42,12],[41,13,41,14],[42,0,42,2],[42,13,42,14],[43,13,43,14],[37,10,37,12],[38,10,38,12],[41,0,41,2],[41,3,42,3],[41,4,42,4],[41,5,42,5],[41,6,42,6],[41,8,42,8],[41,9,42,9],[41,10,42,10],[34,8,35,8],[34,9,35,9],[34,10,35,10],[34,11,35,11],[34,12,35,12],[34,13,34,15],[48,9,49,9],[48,10,49,10],[48,11,49,11],[48,12,49,12],[49,0,49,2],[51,10,51,12],[48,0,48,2],[48,3,49,3],[48,4,49,4],[48,5,49,5],[48,6,49,6],[48,8,49,8],[44,10,44,12],[44,13,44,14],[45,10,45,12],[45,13,45,14],[46,13,46,14],[47,13,47,14],[55,12,56,12],[56,0,56,2],[58,10,58,12],[59,10,59,12],[62,5,62,6],[63,0,63,2],[63,3,64,3],[63,4,64,4],[63,5,64,5],[63,6,64,6],[52,10,52,12],[55,0,55,2],[55,3,56,3],[55,4,56,4],[55,5,56,5],[55,6,56,6],[55,8,56,8],[55,9,56,9],[55,10,56,10],[55,11,56,11],[72,13,72,14],[73,10,73,12],[73,13,73,14],[74,10,74,12],[74,13,74,14],[75,13,75,14],[70,10,71,10],[70,11,71,11],[70,12,71,12],[70,13,70,14],[71,0,71,2],[71,13,71,14],[64,0,64,2],[66,10,66,12],[67,10,67,12],[70,0,70,2],[70,3,71,3],[70,4,71,4],[70,5,71,5],[70,6,71,6],[70,8,71,8],[70,9,71,9],[63,8,64,8],[63,9,64,9],[63,10,64,10],[63,11,64,11],[63,12,64,12],[63,13,63,15],[77,12,78,12],[78,0,78,2],[80,10,80,12],[81,10,81,12],[84,0,84,2],[84,3,85,3],[84,4,85,4],[84,5,85,5],[84,6,85,6],[84,8,85,8],[76,13,76,14],[77,0,77,2],[77,3,78,3],[77,4,78,4],[77,5,78,5],[77,6,78,6],[77,8,78,8],[77,9,78,9],[77,10,78,10],[77,11,78,11],[92,11,93,11],[92,12,93,12],[92,13,92,15],[93,0,93,2],[95,10,95,12],[96,10,96,12],[88,10,88,12],[91,5,91,6],[92,0,92,2],[92,3,93,3],[92,4,93,4],[92,5,93,5],[92,6,93,6],[92,8,93,8],[92,9,93,9],[92,10,93,10],[84,9,85,9],[84,10,85,10],[84,11,85,11],[84,12,85,12],[85,0,85,2],[87,10,87,12],[105,13,105,14],[106,0,106,2],[106,3,107,3],[106,4,107,4],[106,5,107,5],[106,6,107,6],[106,8,107,8],[106,9,107,9],[106,10,107,10],[106,11,107,11],[101,13,101,14],[102,10,102,12],[102,13,102,14],[103,10,103,12],[103,13,103,14],[104,13,104,14],[99,9,100,9],[99,10,100,10],[99,11,100,11],[99,12,100,12],[99,13,99,14],[100,0,100,2],[100,13,100,14],[99,0,99,2],[99,3,100,3],[99,4,100,4],[99,5,100,5],[99,6,100,6],[99,8,100,8],[117,10,117,12],[120,5,120,6],[121,0,121,2],[121,3,122,3],[121,4,122,4],[121,5,122,5],[121,6,122,6],[121,8,122,8],[121,9,122,9],[121,10,122,10],[113,9,114,9],[113,10,114,10],[113,11,114,11],[113,12,114,12],[114,0,114,2],[116,10,116,12],[106,12,107,12],[107,0,107,2],[109,10,109,12],[110,10,110,12],[113,0,113,2],[113,3,114,3],[113,4,114,4],[113,5,114,5],[113,6,114,6],[113,8,114,8],[128,12,129,12],[128,13,128,14],[129,0,129,2],[129,13,129,14],[130,13,130,14],[131,10,131,12],[131,13,131,14],[128,0,128,2],[128,6,129,6],[128,8,129,8],[128,9,129,9],[128,10,129,10],[128,11,129,11],[121,11,122,11],[121,12,122,12],[121,13,121,15],[122,0,122,2],[124,10,124,12],[125,10,125,12],[135,12,136,12],[136,0,136,2],[138,10,138,12],[139,10,139,12],[142,0,142,2],[142,6,143,6],[142,8,143,8],[142,9,143,9],[142,10,143,10],[142,11,143,11],[132,10,132,12],[132,13,132,14],[133,13,133,14],[134,13,134,14],[135,0,135,2],[135,6,136,6],[135,8,136,8],[135,9,136,9],[135,10,136,10],[135,11,136,11],[151,0,151,2],[153,10,153,12],[154,10,154,12],[157,0,157,2],[157,5,158,5],[157,6,158,6],[157,8,158,8],[157,9,158,9],[157,10,158,10],[157,11,158,11],[150,8,151,8],[150,9,151,9],[150,10,151,10],[150,11,151,11],[150,12,151,12],[150,13,150,15],[142,12,143,12],[143,0,143,2],[145,10,145,12],[146,10,146,12],[149,5,149,6],[150,0,150,2],[150,3,151,3],[150,4,151,4],[150,5,151,5],[150,6,151,6],[161,10,161,12],[161,13,161,14],[162,13,162,14],[163,13,163,14],[164,0,164,2],[164,5,165,5],[164,6,165,6],[164,8,165,8],[164,9,165,9],[164,10,165,10],[157,12,158,12],[157,13,157,14],[158,0,158,2],[158,13,158,14],[159,13,159,14],[160,10,160,12],[160,13,160,14],[178,5,178,6],[179,0,179,2],[179,3,180,3],[179,4,180,4],[179,5,180,5],[179,6,180,6],[180,0,180,2],[171,10,172,10],[171,11,172,11],[171,12,172,12],[172,0,172,2],[174,10,174,12],[175,10,175,12],[164,11,165,11],[164,12,165,12],[165,0,165,2],[167,10,167,12],[168,10,168,12],[171,0,171,2],[171,5,172,5],[171,6,172,6],[171,8,172,8],[171,9,172,9],[186,13,186,14],[187,0,187,2],[187,13,187,14],[188,13,188,14],[189,10,189,12],[189,13,189,14],[182,10,182,12],[183,10,183,12],[186,0,186,2],[186,5,187,5],[186,6,187,6],[186,8,187,8],[186,9,187,9],[186,10,187,10],[186,11,187,11],[186,12,187,12],[179,8,180,8],[179,9,180,9],[179,10,180,10],[179,11,180,11],[179,12,180,12],[179,13,179,15],[193,11,194,11],[193,12,194,12],[194,0,194,2],[196,10,196,12],[197,10,197,12],[200,0,200,2],[200,5,201,5],[200,6,201,6],[200,8,201,8],[200,9,201,9],[190,10,190,12],[190,13,190,14],[191,13,191,14],[192,13,192,14],[193,0,193,2],[193,5,194,5],[193,6,194,6],[193,8,194,8],[193,9,194,9],[193,10,194,10],[208,8,209,8],[208,9,209,9],[208,10,209,10],[208,11,209,11],[208,12,209,12],[208,13,208,15],[207,5,207,6],[208,0,208,2],[208,3,209,3],[208,4,209,4],[208,5,209,5],[208,6,209,6],[209,0,209,2],[200,10,201,10],[200,11,201,11],[200,12,201,12],[201,0,201,2],[203,10,203,12],[204,10,204,12],[219,10,219,12],[219,13,219,14],[220,13,220,14],[221,13,221,14],[222,0,222,2],[222,5,223,5],[222,6,223,6],[222,8,223,8],[222,9,223,9],[222,10,223,10],[215,13,215,14],[216,0,216,2],[216,13,216,14],[217,13,217,14],[218,10,218,12],[218,13,218,14],[211,10,211,12],[212,10,212,12],[215,0,215,2],[215,5,216,5],[215,6,216,6],[215,8,216,8],[215,9,216,9],[215,10,216,10],[215,11,216,11],[215,12,216,12],[236,5,236,6],[237,0,237,2],[237,3,238,3],[237,4,238,4],[237,5,238,5],[237,6,238,6],[238,0,238,2],[229,10,230,10],[229,11,230,11],[229,12,230,12],[230,0,230,2],[232,10,232,12],[233,10,233,12],[222,11,223,11],[222,12,223,12],[223,0,223,2],[225,10,225,12],[226,10,226,12],[229,0,229,2],[229,5,230,5],[229,6,230,6],[229,8,230,8],[229,9,230,9],[244,11,245,11],[244,12,245,12],[244,13,244,14],[245,0,245,2],[245,13,245,14],[246,13,246,14],[240,10,240,12],[241,10,241,12],[244,0,244,2],[244,3,245,3],[244,4,245,4],[244,5,245,5],[244,6,245,6],[244,8,245,8],[244,9,245,9],[244,10,245,10],[237,8,238,8],[237,9,238,9],[237,10,238,10],[237,11,238,11],[237,12,238,12],[237,13,237,15],[251,9,252,9],[251,10,252,10],[251,11,252,11],[251,12,252,12],[252,0,252,2],[254,10,254,12],[251,0,251,2],[251,3,252,3],[251,4,252,4],[251,5,252,5],[251,6,252,6],[251,8,252,8],[247,10,247,12],[247,13,247,14],[248,10,248,12],[248,13,248,14],[249,13,249,14],[250,13,250,14],[258,12,259,12],[259,0,259,2],[261,10,261,12],[262,10,262,12],[265,5,265,6],[266,0,266,2],[266,3,267,3],[266,4,267,4],[266,5,267,5],[266,6,267,6],[255,10,255,12],[258,0,258,2],[258,3,259,3],[258,4,259,4],[258,5,259,5],[258,6,259,6],[258,8,259,8],[258,9,259,9],[258,10,259,10],[258,11,259,11],[275,13,275,14],[276,10,276,12],[276,13,276,14],[277,10,277,12],[277,13,277,14],[278,13,278,14],[273,10,274,10],[273,11,274,11],[273,12,274,12],[273,13,273,14],[274,0,274,2],[274,13,274,14],[267,0,267,2],[269,10,269,12],[270,10,270,12],[273,0,273,2],[273,3,274,3],[273,4,274,4],[273,5,274,5],[273,6,274,6],[273,8,274,8],[273,9,274,9],[266,8,267,8],[266,9,267,9],[266,10,267,10],[266,11,267,11],[266,12,267,12],[266,13,266,15],[280,12,281,12],[281,0,281,2],[283,10,283,12],[284,10,284,12],[287,0,287,2],[287,3,288,3],[287,4,288,4],[287,5,288,5],[287,6,288,6],[287,8,288,8],[279,13,279,14],[280,0,280,2],[280,3,281,3],[280,4,281,4],[280,5,281,5],[280,6,281,6],[280,8,281,8],[280,9,281,9],[280,10,281,10],[280,11,281,11],[295,11,296,11],[295,12,296,12],[295,13,295,15],[296,0,296,2],[298,10,298,12],[299,10,299,12],[291,10,291,12],[294,5,294,6],[295,0,295,2],[295,3,296,3],[295,4,296,4],[295,5,296,5],[295,6,296,6],[295,8,296,8],[295,9,296,9],[295,10,296,10],[287,9,288,9],[287,10,288,10],[287,11,288,11],[287,12,288,12],[288,0,288,2],[290,10,290,12],[304,13,304,14],[305,10,305,12],[305,13,305,14],[306,10,306,12],[306,13,306,14],[307,13,307,14],[302,9,303,9],[302,10,303,10],[302,11,303,11],[302,12,303,12],[302,13,302,14],[303,0,303,2],[303,13,303,14],[302,0,302,2],[302,3,303,3],[302,4,303,4],[302,5,303,5],[302,6,303,6],[302,8,303,8],[309,12,310,12],[310,0,310,2],[312,10,312,12],[313,10,313,12],[316,0,316,2],[316,3,317,3],[316,4,317,4],[316,5,317,5],[316,6,317,6],[316,8,317,8],[308,13,308,14],[309,0,309,2],[309,3,310,3],[309,4,310,4],[309,5,310,5],[309,6,310,6],[309,8,310,8],[309,9,310,9],[309,10,310,10],[309,11,310,11],[324,11,325,11],[324,12,325,12],[324,13,324,15],[325,0,325,2],[327,10,327,12],[328,10,328,12],[320,10,320,12],[323,5,323,6],[324,0,324,2],[324,3,325,3],[324,4,325,4],[324,5,325,5],[324,6,325,6],[324,8,325,8],[324,9,325,9],[324,10,325,10],[316,9,317,9],[316,10,317,10],[316,11,317,11],[316,12,317,12],[317,0,317,2],[319,10,319,12],[333,13,333,14],[334,10,334,12],[334,13,334,14],[335,10,335,12],[335,13,335,14],[336,13,336,14],[331,9,332,9],[331,10,332,10],[331,11,332,11],[331,12,332,12],[331,13,331,14],[332,0,332,2],[332,13,332,14],[331,0,331,2],[331,3,332,3],[331,4,332,4],[331,5,332,5],[331,6,332,6],[331,8,332,8],[345,9,346,9],[345,10,346,10],[345,11,346,11],[345,12,346,12],[348,10,348,12],[349,10,349,12],[338,12,339,12],[339,0,339,2],[341,10,341,12],[342,10,342,12],[345,0,345,2],[345,3,346,3],[345,4,346,4],[345,5,346,5],[345,6,346,6],[345,8,346,8],[337,13,337,14],[338,0,338,2],[338,3,339,3],[338,4,339,4],[338,5,339,5],[338,6,339,6],[338,8,339,8],[338,9,339,9],[338,10,339,10],[338,11,339,11],[356,10,356,12],[357,10,357,12],[360,0,360,2],[360,3,361,3],[360,4,361,4],[360,5,361,5],[360,6,361,6],[360,8,361,8],[360,9,361,9],[360,10,361,10],[353,8,354,8],[353,9,354,9],[353,10,354,10],[353,11,354,11],[353,12,354,12],[353,13,353,15],[352,5,352,6],[353,0,353,2],[353,3,354,3],[353,4,354,4],[353,5,354,5],[353,6,354,6],[354,0,354,2],[364,10,364,12],[364,13,364,14],[365,13,365,14],[366,13,366,14],[367,0,367,2],[367,3,368,3],[367,4,368,4],[367,5,368,5],[367,6,368,6],[367,8,368,8],[360,11,361,11],[360,12,361,12],[360,13,360,14],[361,13,361,14],[362,13,362,14],[363,10,363,12],[363,13,363,14],[374,9,375,9],[374,10,375,10],[374,11,375,11],[374,12,375,12],[377,10,377,12],[378,10,378,12],[374,0,374,2],[374,3,375,3],[374,4,375,4],[374,5,375,5],[374,6,375,6],[374,8,375,8],[367,9,368,9],[367,10,368,10],[367,11,368,11],[367,12,368,12],[370,10,370,12],[371,10,371,12],[385,10,385,12],[386,10,386,12],[389,0,389,2],[389,3,390,3],[389,4,390,4],[389,5,390,5],[389,6,390,6],[389,8,390,8],[389,9,390,9],[389,10,390,10],[382,8,383,8],[382,9,383,9],[382,10,383,10],[382,11,383,11],[382,12,383,12],[382,13,382,15],[381,5,381,6],[382,0,382,2],[382,3,383,3],[382,4,383,4],[382,5,383,5],[382,6,383,6],[383,0,383,2],[393,10,393,12],[393,13,393,14],[394,13,394,14],[395,13,395,14],[396,0,396,2],[396,3,397,3],[396,4,397,4],[396,5,397,5],[396,6,397,6],[396,8,397,8],[389,11,390,11],[389,12,390,12],[389,13,389,14],[390,13,390,14],[391,13,391,14],[392,10,392,12],[392,13,392,14],[403,9,404,9],[403,10,404,10],[403,11,404,11],[403,12,404,12],[406,10,406,12],[407,10,407,12],[403,0,403,2],[403,3,404,3],[403,4,404,4],[403,5,404,5],[403,6,404,6],[403,8,404,8],[396,9,397,9],[396,10,397,10],[396,11,397,11],[396,12,397,12],[399,10,399,12],[400,10,400,12],[414,10,414,12],[415,10,415,12],[418,0,418,2],[418,3,419,3],[418,4,419,4],[418,5,419,5],[418,6,419,6],[418,8,419,8],[418,9,419,9],[418,10,419,10],[411,8,412,8],[411,9,412,9],[411,10,412,10],[411,11,412,11],[411,12,412,12],[411,13,411,15],[410,5,410,6],[411,0,411,2],[411,3,412,3],[411,4,412,4],[411,5,412,5],[411,6,412,6],[412,0,412,2],[425,9,426,9],[425,10,426,10],[425,11,426,11],[425,12,426,12],[428,10,428,12],[429,10,429,12],[422,10,422,12],[422,13,422,14],[423,13,423,14],[424,13,424,14],[425,0,425,2],[425,3,426,3],[425,4,426,4],[425,5,426,5],[425,6,426,6],[425,8,426,8],[418,11,419,11],[418,12,419,12],[418,13,418,14],[419,13,419,14],[420,13,420,14],[421,10,421,12],[421,13,421,14],[440,8,441,8],[440,9,441,9],[440,10,441,10]],"merged_total":2444,"flags":["merged_cut"]}
["Tax computation for Tax Calculator-compare"]
[{"$f":"Compare!G4","v":"Existing Option"},"Financial Year",null,null,{"$f":"Compare!G2","v":"2024-25"},null,null,null,"(Above 60 year but less than 80)",null,{"$f":"E4+250000","v":2095000}]
[null,"Tax Category",null,null,{"$f":"Compare!C4","v":"SENIOR CITIZEN"}]
[null,"Taxable Income",null,null,{"$f":"Compare!H69","v":1845000},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"pravesh(S1002)","v":{"$error":"#NAME?"}}]
["Fin. Year",null,1985,{"$f":"C5+1","v":1986},null,"1985-86",null,"Computation Table",null,null,null,null,null,"Fin. Year",null,1985,{"$f":"P5+1","v":1986}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C5","v":1985},{"$f":"D5","v":1986}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H8,A8:C12,3)","v":0.5},{"$f":"INDEX(D8:D12,MATCH(I8,C8:C12,0))","v":100000},{"$f":"INDEX(E8:E12,MATCH(I8,C8:C12,0))","v":29250},{"$f":"IF(H8>H12,VLOOKUP(H8,A8:F12,6),0)","v":0.05},{"$f":"VLOOKUP(H8,A8:G12,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B8,IF($E$3=\"Female\",B15,IF($E$3=\"Senior Citizen\",B22,B29)))","v":18000},0]
[{"$f":"B8+1","v":18001},25000,0.25,{"$f":"B8","v":18000},{"$f":"(B9-B8)*C9","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O8+1","v":18001},25000,0.25]
[{"$f":"B9+1","v":25001},50000,0.3,{"$f":"B9","v":25000},{"$f":"E9+(B10-B9)*C10","v":9250},0,0,{"$f":"IF(I8=C12,E11+ROUND((H8-J8),0)*I8,IF(I8=C11,E10+ROUND((H8-J8)*I8,0),IF(I8=C10,E9+ROUND((H8-J8)*I8,0),IF(I8=C9,E8+ROUND((H8-J8)*I8,0),E7+ROUND((H8-J8)*I8,0)))))","v":901750},{"$f":"MIN(K12:L12)","v":45088},{"$f":"ROUND(SUM(H10+I10)*M8,0)","v":0},{"$f":"SUM(H10:J10)","v":946838},null,null,{"$f":"O9+1","v":25001},50000,0.3]
[{"$f":"B10+1","v":50001},100000,0.4,{"$f":"B10","v":50000},{"$f":"E10+(B11-B10)*C11","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O10+1","v":50001},100000,0.4]
[{"$f":"B11+1","v":100001},null,0.5,100000,{"$f":"IF(J9=0,0,E11)","v":29250},0.05,0,50000,{"$f":"IF(H8>H12,H8-H12,0)","v":1795000},{"$f":"IF(I12>0,ROUND(I12*I8,0),0)","v":897500},{"$f":"I12-J12","v":897500},{"$f":"IF(H10>0,ROUND(H10*L8,0),0)","v":45088},{"$f":"IF(K12>L12,0,L12-K12)","v":0},{"$f":"O11+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H10,IF($E$3=\"Female\",H17,IF($E$3=\"Senior Citizen\",H24,H31)))","v":901750}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I10,IF($E$3=\"Female\",I17,IF($E$3=\"Senior Citizen\",I24,I31)))","v":45088}]
[0,18000,0,0,0,0,0,{"$f":"H8","v":1845000},{"$f":"VLOOKUP(H15,A15:C19,3)","v":0.5},{"$f":"INDEX(D15:D19,MATCH(I15,C15:C19,0))","v":100000},{"$f":"INDEX(E15:E19,MATCH(I15,C15:C19,0))","v":29250},{"$f":"IF(H15>H19,VLOOKUP(H15,A15:F19,6),0)","v":0.05},{"$f":"VLOOKUP(H15,A15:G19,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J10,IF($E$3=\"Female\",J17,IF($E$3=\"Senior Citizen\",J24,J31)))","v":0}]
[{"$f":"B15+1","v":18001},25000,0.25,{"$f":"B15","v":18000},{"$f":"(B16-B15)*C16","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K10,IF($E$3=\"Female\",K17,IF($E$3=\"Senior Citizen\",K24,K31)))","v":946838}]
[{"$f":"B16+1","v":25001},50000,0.3,{"$f":"B16","v":25000},{"$f":"E16+(B17-B16)*C17","v":9250},0,0,{"$f":"IF(I15=C19,E18+ROUND((H15-J15),0)*I15,IF(I15=C18,E17+ROUND((H15-J15)*I15,0),IF(I15=C17,E16+ROUND((H15-J15)*I15,0),IF(I15=C16,E15+ROUND((H15-J15)*I15,0),E14+ROUND((H15-J15)*I15,0)))))","v":901750},{"$f":"MIN(K19:L19)","v":45088},{"$f":"ROUND(SUM(H17+I17)*M15,0)","v":0},{"$f":"SUM(H17:J17)","v":946838},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A7,IF($E$3=\"Female\",A14,IF($E$3=\"Senior Citizen\",A21,A28)))","v":"Not defined"}]
[{"$f":"B17+1","v":50001},100000,0.4,{"$f":"B17","v":50000},{"$f":"E17+(B18-B17)*C18","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M12,IF($E$3=\"Female\",M19,IF($E$3=\"Senior Citizen\",M26,M33)))","v":0}]
[{"$f":"B18+1","v":100001},null,0.5,100000,{"$f":"IF(J16=0,0,E18)","v":29250},0.05,0,{"$f":"H12","v":50000},{"$f":"IF(H15>H19,H15-H19,0)","v":1795000},{"$f":"IF(I19>0,ROUND(I19*I15,0),0)","v":897500},{"$f":"I19-J19","v":897500},{"$f":"IF(H17>0,ROUND(H17*L15,0),0)","v":45088},{"$f":"IF(K19>L19,0,L19-K19)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K10,IF($E$3=\"Female\",K17,IF($E$3=\"Senior Citizen\",K24,K31)))","v":946838}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H8","v":1845000},{"$f":"VLOOKUP(H22,A22:C26,3)","v":0.5},{"$f":"INDEX(D22:D26,MATCH(I22,C22:C26,0))","v":100000},{"$f":"INDEX(E22:E26,MATCH(I22,C22:C26,0))","v":29250},{"$f":"IF(H22>H26,VLOOKUP(H22,A22:F26,6),0)","v":0.05},{"$f":"VLOOKUP(H22,A22:G26,7)","v":0}]
[{"$f":"B22+1","v":18001},25000,0.25,{"$f":"B22","v":18000},{"$f":"(B23-B22)*C23","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B23+1","v":25001},50000,0.3,{"$f":"B23","v":25000},{"$f":"E23+(B24-B23)*C24","v":9250},0,0,{"$f":"IF(I22=C26,E25+ROUND((H22-J22),0)*I22,IF(I22=C25,E24+ROUND((H22-J22)*I22,0),IF(I22=C24,E23+ROUND((H22-J22)*I22,0),IF(I22=C23,E22+ROUND((H22-J22)*I22,0),E21+ROUND((H22-J22)*I22,0)))))","v":901750},{"$f":"MIN(K26:L26)","v":45088},{"$f":"ROUND(SUM(H24+I24)*M22,0)","v":0},{"$f":"SUM(H24:J24)","v":946838}]
[{"$f":"B24+1","v":50001},100000,0.4,{"$f":"B24","v":50000},{"$f":"E24+(B25-B24)*C25","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B25+1","v":100001},null,0.5,100000,{"$f":"IF(J23=0,0,E25)","v":29250},0.05,0,{"$f":"H19","v":50000},{"$f":"IF(H22>H26,H22-H26,0)","v":1795000},{"$f":"IF(I26>0,ROUND(I26*I22,0),0)","v":897500},{"$f":"I26-J26","v":897500},{"$f":"IF(H24>0,ROUND(H24*L22,0),0)","v":45088},{"$f":"IF(K26>L26,0,L26-K26)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H8","v":1845000},{"$f":"VLOOKUP(H29,A29:C33,3)","v":0.5},{"$f":"INDEX(D29:D33,MATCH(I29,C29:C33,0))","v":100000},{"$f":"INDEX(E29:E33,MATCH(I29,C29:C33,0))","v":29250},{"$f":"IF(H29>H33,VLOOKUP(H29,A29:F33,6),0)","v":0.05},{"$f":"VLOOKUP(H29,A29:G33,7)","v":0}]
[{"$f":"B29+1","v":18001},25000,0.25,{"$f":"B29","v":18000},{"$f":"(B30-B29)*C30","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B30+1","v":25001},50000,0.3,{"$f":"B30","v":25000},{"$f":"E30+(B31-B30)*C31","v":9250},0,0,{"$f":"IF(I29=C33,E32+ROUND((H29-J29),0)*I29,IF(I29=C32,E31+ROUND((H29-J29)*I29,0),IF(I29=C31,E30+ROUND((H29-J29)*I29,0),IF(I29=C30,E29+ROUND((H29-J29)*I29,0),E28+ROUND((H29-J29)*I29,0)))))","v":901750},{"$f":"MIN(K33:L33)","v":45088},{"$f":"ROUND(SUM(H31+I31)*M29,0)","v":0},{"$f":"SUM(H31:J31)","v":946838}]
[{"$f":"B31+1","v":50001},100000,0.4,{"$f":"B31","v":50000},{"$f":"E31+(B32-B31)*C32","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B32+1","v":100001},null,0.5,100000,{"$f":"IF(J30=0,0,E32)","v":29250},0.05,0,{"$f":"H26","v":50000},{"$f":"IF(H29>H33,H29-H33,0)","v":1795000},{"$f":"IF(I33>0,ROUND(I33*I29,0),0)","v":897500},{"$f":"I33-J33","v":897500},{"$f":"IF(H31>0,ROUND(H31*L29,0),0)","v":45088},{"$f":"IF(K33>L33,0,L33-K33)","v":0}]
[null,null,{"$f":"D5","v":1986},{"$f":"C34+1","v":1987},null,"1986-87"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C34","v":1986},{"$f":"D34","v":1987}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H37,A37:C41,3)","v":0.5},{"$f":"INDEX(D37:D41,MATCH(I37,C37:C41,0))","v":100000},{"$f":"INDEX(E37:E41,MATCH(I37,C37:C41,0))","v":29250},{"$f":"IF(H37>H41,VLOOKUP(H37,A37:F41,6),0)","v":0.05},{"$f":"VLOOKUP(H37,A37:G41,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B37,IF($E$3=\"Female\",B44,IF($E$3=\"Senior Citizen\",B51,B58)))","v":18000},0]
[{"$f":"B37+1","v":18001},25000,0.25,{"$f":"B37","v":18000},{"$f":"(B38-B37)*C38","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O37+1","v":18001},25000,0.25]
[{"$f":"B38+1","v":25001},50000,0.3,{"$f":"B38","v":25000},{"$f":"E38+(B39-B38)*C39","v":9250},0,0,{"$f":"IF(I37=C41,E40+ROUND((H37-J37),0)*I37,IF(I37=C40,E39+ROUND((H37-J37)*I37,0),IF(I37=C39,E38+ROUND((H37-J37)*I37,0),IF(I37=C38,E37+ROUND((H37-J37)*I37,0),E36+ROUND((H37-J37)*I37,0)))))","v":901750},{"$f":"MIN(K41:L41)","v":45088},{"$f":"ROUND(SUM(H39+I39)*M37,0)","v":0},{"$f":"SUM(H39:J39)","v":946838},null,null,{"$f":"O38+1","v":25001},50000,0.3]
[{"$f":"B39+1","v":50001},100000,0.4,{"$f":"B39","v":50000},{"$f":"E39+(B40-B39)*C40","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O39+1","v":50001},100000,0.4]
[{"$f":"B40+1","v":100001},null,0.5,100000,{"$f":"IF(J38=0,0,E40)","v":29250},0.05,0,50000,{"$f":"IF(H37>H41,H37-H41,0)","v":1795000},{"$f":"IF(I41>0,ROUND(I41*I37,0),0)","v":897500},{"$f":"I41-J41","v":897500},{"$f":"IF(H39>0,ROUND(H39*L37,0),0)","v":45088},{"$f":"IF(K41>L41,0,L41-K41)","v":0},{"$f":"O40+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H39,IF($E$3=\"Female\",H46,IF($E$3=\"Senior Citizen\",H53,H60)))","v":901750}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I39,IF($E$3=\"Female\",I46,IF($E$3=\"Senior Citizen\",I53,I60)))","v":45088}]
[0,18000,0,0,0,0,0,{"$f":"H37","v":1845000},{"$f":"VLOOKUP(H44,A44:C48,3)","v":0.5},{"$f":"INDEX(D44:D48,MATCH(I44,C44:C48,0))","v":100000},{"$f":"INDEX(E44:E48,MATCH(I44,C44:C48,0))","v":29250},{"$f":"IF(H44>H48,VLOOKUP(H44,A44:F48,6),0)","v":0.05},{"$f":"VLOOKUP(H44,A44:G48,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J39,IF($E$3=\"Female\",J46,IF($E$3=\"Senior Citizen\",J53,J60)))","v":0}]
[{"$f":"B44+1","v":18001},25000,0.25,{"$f":"B44","v":18000},{"$f":"(B45-B44)*C45","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K39,IF($E$3=\"Female\",K46,IF($E$3=\"Senior Citizen\",K53,K60)))","v":946838}]
[{"$f":"B45+1","v":25001},50000,0.3,{"$f":"B45","v":25000},{"$f":"E45+(B46-B45)*C46","v":9250},0,0,{"$f":"IF(I44=C48,E47+ROUND((H44-J44),0)*I44,IF(I44=C47,E46+ROUND((H44-J44)*I44,0),IF(I44=C46,E45+ROUND((H44-J44)*I44,0),IF(I44=C45,E44+ROUND((H44-J44)*I44,0),E43+ROUND((H44-J44)*I44,0)))))","v":901750},{"$f":"MIN(K48:L48)","v":45088},{"$f":"ROUND(SUM(H46+I46)*M44,0)","v":0},{"$f":"SUM(H46:J46)","v":946838},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A36,IF($E$3=\"Female\",A43,IF($E$3=\"Senior Citizen\",A50,A57)))","v":"Not defined"}]
[{"$f":"B46+1","v":50001},100000,0.4,{"$f":"B46","v":50000},{"$f":"E46+(B47-B46)*C47","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M41,IF($E$3=\"Female\",M48,IF($E$3=\"Senior Citizen\",M55,M62)))","v":0}]
[{"$f":"B47+1","v":100001},null,0.5,100000,{"$f":"IF(J45=0,0,E47)","v":29250},0.05,0,{"$f":"H41","v":50000},{"$f":"IF(H44>H48,H44-H48,0)","v":1795000},{"$f":"IF(I48>0,ROUND(I48*I44,0),0)","v":897500},{"$f":"I48-J48","v":897500},{"$f":"IF(H46>0,ROUND(H46*L44,0),0)","v":45088},{"$f":"IF(K48>L48,0,L48-K48)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K39,IF($E$3=\"Female\",K46,IF($E$3=\"Senior Citizen\",K53,K60)))","v":946838}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H37","v":1845000},{"$f":"VLOOKUP(H51,A51:C55,3)","v":0.5},{"$f":"INDEX(D51:D55,MATCH(I51,C51:C55,0))","v":100000},{"$f":"INDEX(E51:E55,MATCH(I51,C51:C55,0))","v":29250},{"$f":"IF(H51>H55,VLOOKUP(H51,A51:F55,6),0)","v":0.05},{"$f":"VLOOKUP(H51,A51:G55,7)","v":0}]
[{"$f":"B51+1","v":18001},25000,0.25,{"$f":"B51","v":18000},{"$f":"(B52-B51)*C52","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B52+1","v":25001},50000,0.3,{"$f":"B52","v":25000},{"$f":"E52+(B53-B52)*C53","v":9250},0,0,{"$f":"IF(I51=C55,E54+ROUND((H51-J51),0)*I51,IF(I51=C54,E53+ROUND((H51-J51)*I51,0),IF(I51=C53,E52+ROUND((H51-J51)*I51,0),IF(I51=C52,E51+ROUND((H51-J51)*I51,0),E50+ROUND((H51-J51)*I51,0)))))","v":901750},{"$f":"MIN(K55:L55)","v":45088},{"$f":"ROUND(SUM(H53+I53)*M51,0)","v":0},{"$f":"SUM(H53:J53)","v":946838}]
[{"$f":"B53+1","v":50001},100000,0.4,{"$f":"B53","v":50000},{"$f":"E53+(B54-B53)*C54","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B54+1","v":100001},null,0.5,100000,{"$f":"IF(J52=0,0,E54)","v":29250},0.05,0,{"$f":"H48","v":50000},{"$f":"IF(H51>H55,H51-H55,0)","v":1795000},{"$f":"IF(I55>0,ROUND(I55*I51,0),0)","v":897500},{"$f":"I55-J55","v":897500},{"$f":"IF(H53>0,ROUND(H53*L51,0),0)","v":45088},{"$f":"IF(K55>L55,0,L55-K55)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H37","v":1845000},{"$f":"VLOOKUP(H58,A58:C62,3)","v":0.5},{"$f":"INDEX(D58:D62,MATCH(I58,C58:C62,0))","v":100000},{"$f":"INDEX(E58:E62,MATCH(I58,C58:C62,0))","v":29250},{"$f":"IF(H58>H62,VLOOKUP(H58,A58:F62,6),0)","v":0.05},{"$f":"VLOOKUP(H58,A58:G62,7)","v":0}]
[{"$f":"B58+1","v":18001},25000,0.25,{"$f":"B58","v":18000},{"$f":"(B59-B58)*C59","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B59+1","v":25001},50000,0.3,{"$f":"B59","v":25000},{"$f":"E59+(B60-B59)*C60","v":9250},0,0,{"$f":"IF(I58=C62,E61+ROUND((H58-J58),0)*I58,IF(I58=C61,E60+ROUND((H58-J58)*I58,0),IF(I58=C60,E59+ROUND((H58-J58)*I58,0),IF(I58=C59,E58+ROUND((H58-J58)*I58,0),E57+ROUND((H58-J58)*I58,0)))))","v":901750},{"$f":"MIN(K62:L62)","v":45088},{"$f":"ROUND(SUM(H60+I60)*M58,0)","v":0},{"$f":"SUM(H60:J60)","v":946838}]
[{"$f":"B60+1","v":50001},100000,0.4,{"$f":"B60","v":50000},{"$f":"E60+(B61-B60)*C61","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B61+1","v":100001},null,0.5,100000,{"$f":"IF(J59=0,0,E61)","v":29250},0.05,0,{"$f":"H55","v":50000},{"$f":"IF(H58>H62,H58-H62,0)","v":1795000},{"$f":"IF(I62>0,ROUND(I62*I58,0),0)","v":897500},{"$f":"I62-J62","v":897500},{"$f":"IF(H60>0,ROUND(H60*L58,0),0)","v":45088},{"$f":"IF(K62>L62,0,L62-K62)","v":0}]
[null,null,1987,{"$f":"C63+1","v":1988},null,"1987-88"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C63","v":1987},{"$f":"D63","v":1988}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H66,A66:C70,3)","v":0.5},{"$f":"INDEX(D66:D70,MATCH(I66,C66:C70,0))","v":100000},{"$f":"INDEX(E66:E70,MATCH(I66,C66:C70,0))","v":29250},{"$f":"IF(H66>H70,VLOOKUP(H66,A66:F70,6),0)","v":0.05},{"$f":"VLOOKUP(H66,A66:G70,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B66,IF($E$3=\"Female\",B73,IF($E$3=\"Senior Citizen\",B80,B87)))","v":18000},0]
[{"$f":"B66+1","v":18001},25000,0.25,{"$f":"B66","v":18000},{"$f":"(B67-B66)*C67","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O66+1","v":18001},25000,0.25]
[{"$f":"B67+1","v":25001},50000,0.3,{"$f":"B67","v":25000},{"$f":"E67+(B68-B67)*C68","v":9250},0,0,{"$f":"IF(I66=C70,E69+ROUND((H66-J66),0)*I66,IF(I66=C69,E68+ROUND((H66-J66)*I66,0),IF(I66=C68,E67+ROUND((H66-J66)*I66,0),IF(I66=C67,E66+ROUND((H66-J66)*I66,0),E65+ROUND((H66-J66)*I66,0)))))","v":901750},{"$f":"MIN(K70:L70)","v":45088},{"$f":"ROUND(SUM(H68+I68)*M66,0)","v":0},{"$f":"SUM(H68:J68)","v":946838},null,null,{"$f":"O67+1","v":25001},50000,0.3]
[{"$f":"B68+1","v":50001},100000,0.4,{"$f":"B68","v":50000},{"$f":"E68+(B69-B68)*C69","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O68+1","v":50001},100000,0.4]
[{"$f":"B69+1","v":100001},null,0.5,100000,{"$f":"IF(J67=0,0,E69)","v":29250},0.05,0,50000,{"$f":"IF(H66>H70,H66-H70,0)","v":1795000},{"$f":"IF(I70>0,ROUND(I70*I66,0),0)","v":897500},{"$f":"I70-J70","v":897500},{"$f":"IF(H68>0,ROUND(H68*L66,0),0)","v":45088},{"$f":"IF(K70>L70,0,L70-K70)","v":0},{"$f":"O69+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H68,IF($E$3=\"Female\",H75,IF($E$3=\"Senior Citizen\",H82,H89)))","v":901750}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I68,IF($E$3=\"Female\",I75,IF($E$3=\"Senior Citizen\",I82,I89)))","v":45088}]
[0,18000,0,0,0,0,0,{"$f":"H66","v":1845000},{"$f":"VLOOKUP(H73,A73:C77,3)","v":0.5},{"$f":"INDEX(D73:D77,MATCH(I73,C73:C77,0))","v":100000},{"$f":"INDEX(E73:E77,MATCH(I73,C73:C77,0))","v":29250},{"$f":"IF(H73>H77,VLOOKUP(H73,A73:F77,6),0)","v":0.05},{"$f":"VLOOKUP(H73,A73:G77,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J68,IF($E$3=\"Female\",J75,IF($E$3=\"Senior Citizen\",J82,J89)))","v":0}]
[{"$f":"B73+1","v":18001},25000,0.25,{"$f":"B73","v":18000},{"$f":"(B74-B73)*C74","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K68,IF($E$3=\"Female\",K75,IF($E$3=\"Senior Citizen\",K82,K89)))","v":946838}]
[{"$f":"B74+1","v":25001},50000,0.3,{"$f":"B74","v":25000},{"$f":"E74+(B75-B74)*C75","v":9250},0,0,{"$f":"IF(I73=C77,E76+ROUND((H73-J73),0)*I73,IF(I73=C76,E75+ROUND((H73-J73)*I73,0),IF(I73=C75,E74+ROUND((H73-J73)*I73,0),IF(I73=C74,E73+ROUND((H73-J73)*I73,0),E72+ROUND((H73-J73)*I73,0)))))","v":901750},{"$f":"MIN(K77:L77)","v":45088},{"$f":"ROUND(SUM(H75+I75)*M73,0)","v":0},{"$f":"SUM(H75:J75)","v":946838},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A65,IF($E$3=\"Female\",A72,IF($E$3=\"Senior Citizen\",A79,A86)))","v":"Not defined"}]
[{"$f":"B75+1","v":50001},100000,0.4,{"$f":"B75","v":50000},{"$f":"E75+(B76-B75)*C76","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M70,IF($E$3=\"Female\",M77,IF($E$3=\"Senior Citizen\",M84,M91)))","v":0}]
[{"$f":"B76+1","v":100001},null,0.5,100000,{"$f":"IF(J74=0,0,E76)","v":29250},0.05,0,{"$f":"H70","v":50000},{"$f":"IF(H73>H77,H73-H77,0)","v":1795000},{"$f":"IF(I77>0,ROUND(I77*I73,0),0)","v":897500},{"$f":"I77-J77","v":897500},{"$f":"IF(H75>0,ROUND(H75*L73,0),0)","v":45088},{"$f":"IF(K77>L77,0,L77-K77)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K68,IF($E$3=\"Female\",K75,IF($E$3=\"Senior Citizen\",K82,K89)))","v":946838}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H66","v":1845000},{"$f":"VLOOKUP(H80,A80:C84,3)","v":0.5},{"$f":"INDEX(D80:D84,MATCH(I80,C80:C84,0))","v":100000},{"$f":"INDEX(E80:E84,MATCH(I80,C80:C84,0))","v":29250},{"$f":"IF(H80>H84,VLOOKUP(H80,A80:F84,6),0)","v":0.05},{"$f":"VLOOKUP(H80,A80:G84,7)","v":0}]
[{"$f":"B80+1","v":18001},25000,0.25,{"$f":"B80","v":18000},{"$f":"(B81-B80)*C81","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B81+1","v":25001},50000,0.3,{"$f":"B81","v":25000},{"$f":"E81+(B82-B81)*C82","v":9250},0,0,{"$f":"IF(I80=C84,E83+ROUND((H80-J80),0)*I80,IF(I80=C83,E82+ROUND((H80-J80)*I80,0),IF(I80=C82,E81+ROUND((H80-J80)*I80,0),IF(I80=C81,E80+ROUND((H80-J80)*I80,0),E79+ROUND((H80-J80)*I80,0)))))","v":901750},{"$f":"MIN(K84:L84)","v":45088},{"$f":"ROUND(SUM(H82+I82)*M80,0)","v":0},{"$f":"SUM(H82:J82)","v":946838}]
[{"$f":"B82+1","v":50001},100000,0.4,{"$f":"B82","v":50000},{"$f":"E82+(B83-B82)*C83","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B83+1","v":100001},null,0.5,100000,{"$f":"IF(J81=0,0,E83)","v":29250},0.05,0,{"$f":"H77","v":50000},{"$f":"IF(H80>H84,H80-H84,0)","v":1795000},{"$f":"IF(I84>0,ROUND(I84*I80,0),0)","v":897500},{"$f":"I84-J84","v":897500},{"$f":"IF(H82>0,ROUND(H82*L80,0),0)","v":45088},{"$f":"IF(K84>L84,0,L84-K84)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H66","v":1845000},{"$f":"VLOOKUP(H87,A87:C91,3)","v":0.5},{"$f":"INDEX(D87:D91,MATCH(I87,C87:C91,0))","v":100000},{"$f":"INDEX(E87:E91,MATCH(I87,C87:C91,0))","v":29250},{"$f":"IF(H87>H91,VLOOKUP(H87,A87:F91,6),0)","v":0.05},{"$f":"VLOOKUP(H87,A87:G91,7)","v":0}]
[{"$f":"B87+1","v":18001},25000,0.25,{"$f":"B87","v":18000},{"$f":"(B88-B87)*C88","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B88+1","v":25001},50000,0.3,{"$f":"B88","v":25000},{"$f":"E88+(B89-B88)*C89","v":9250},0,0,{"$f":"IF(I87=C91,E90+ROUND((H87-J87),0)*I87,IF(I87=C90,E89+ROUND((H87-J87)*I87,0),IF(I87=C89,E88+ROUND((H87-J87)*I87,0),IF(I87=C88,E87+ROUND((H87-J87)*I87,0),E86+ROUND((H87-J87)*I87,0)))))","v":901750},{"$f":"MIN(K91:L91)","v":45088},{"$f":"ROUND(SUM(H89+I89)*M87,0)","v":0},{"$f":"SUM(H89:J89)","v":946838}]
[{"$f":"B89+1","v":50001},100000,0.4,{"$f":"B89","v":50000},{"$f":"E89+(B90-B89)*C90","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B90+1","v":100001},null,0.5,100000,{"$f":"IF(J88=0,0,E90)","v":29250},0.05,0,{"$f":"H84","v":50000},{"$f":"IF(H87>H91,H87-H91,0)","v":1795000},{"$f":"IF(I91>0,ROUND(I91*I87,0),0)","v":897500},{"$f":"I91-J91","v":897500},{"$f":"IF(H89>0,ROUND(H89*L87,0),0)","v":45088},{"$f":"IF(K91>L91,0,L91-K91)","v":0}]
[null,null,1988,{"$f":"C92+1","v":1989},null,"1988-89"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C92","v":1988},{"$f":"D92","v":1989}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H95,A95:C99,3)","v":0.5},{"$f":"INDEX(D95:D99,MATCH(I95,C95:C99,0))","v":100000},{"$f":"INDEX(E95:E99,MATCH(I95,C95:C99,0))","v":29250},{"$f":"IF(H95>H99,VLOOKUP(H95,A95:F99,6),0)","v":0.05},{"$f":"VLOOKUP(H95,A95:G99,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B95,IF($E$3=\"Female\",B102,IF($E$3=\"Senior Citizen\",B109,B116)))","v":18000},0]
[{"$f":"B95+1","v":18001},25000,0.25,{"$f":"B95","v":18000},{"$f":"(B96-B95)*C96","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O95+1","v":18001},25000,0.25]
[{"$f":"B96+1","v":25001},50000,0.3,{"$f":"B96","v":25000},{"$f":"E96+(B97-B96)*C97","v":9250},0,0,{"$f":"IF(I95=C99,E98+ROUND((H95-J95),0)*I95,IF(I95=C98,E97+ROUND((H95-J95)*I95,0),IF(I95=C97,E96+ROUND((H95-J95)*I95,0),IF(I95=C96,E95+ROUND((H95-J95)*I95,0),E94+ROUND((H95-J95)*I95,0)))))","v":901750},{"$f":"MIN(K99:L99)","v":45088},{"$f":"ROUND(SUM(H97+I97)*M95,0)","v":0},{"$f":"SUM(H97:J97)","v":946838},null,null,{"$f":"O96+1","v":25001},50000,0.3]
[{"$f":"B97+1","v":50001},100000,0.4,{"$f":"B97","v":50000},{"$f":"E97+(B98-B97)*C98","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O97+1","v":50001},100000,0.4]
[{"$f":"B98+1","v":100001},null,0.5,100000,{"$f":"IF(J96=0,0,E98)","v":29250},0.05,0,50000,{"$f":"IF(H95>H99,H95-H99,0)","v":1795000},{"$f":"IF(I99>0,ROUND(I99*I95,0),0)","v":897500},{"$f":"I99-J99","v":897500},{"$f":"IF(H97>0,ROUND(H97*L95,0),0)","v":45088},{"$f":"IF(K99>L99,0,L99-K99)","v":0},{"$f":"O98+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H97,IF($E$3=\"Female\",H104,IF($E$3=\"Senior Citizen\",H111,H118)))","v":901750}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I97,IF($E$3=\"Female\",I104,IF($E$3=\"Senior Citizen\",I111,I118)))","v":45088}]
[0,18000,0,0,0,0,0,{"$f":"H95","v":1845000},{"$f":"VLOOKUP(H102,A102:C106,3)","v":0.5},{"$f":"INDEX(D102:D106,MATCH(I102,C102:C106,0))","v":100000},{"$f":"INDEX(E102:E106,MATCH(I102,C102:C106,0))","v":29250},{"$f":"IF(H102>H106,VLOOKUP(H102,A102:F106,6),0)","v":0.05},{"$f":"VLOOKUP(H102,A102:G106,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J97,IF($E$3=\"Female\",J104,IF($E$3=\"Senior Citizen\",J111,J118)))","v":0}]
[{"$f":"B102+1","v":18001},25000,0.25,{"$f":"B102","v":18000},{"$f":"(B103-B102)*C103","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K97,IF($E$3=\"Female\",K104,IF($E$3=\"Senior Citizen\",K111,K118)))","v":946838}]
[{"$f":"B103+1","v":25001},50000,0.3,{"$f":"B103","v":25000},{"$f":"E103+(B104-B103)*C104","v":9250},0,0,{"$f":"IF(I102=C106,E105+ROUND((H102-J102),0)*I102,IF(I102=C105,E104+ROUND((H102-J102)*I102,0),IF(I102=C104,E103+ROUND((H102-J102)*I102,0),IF(I102=C103,E102+ROUND((H102-J102)*I102,0),E101+ROUND((H102-J102)*I102,0)))))","v":901750},{"$f":"MIN(K106:L106)","v":45088},{"$f":"ROUND(SUM(H104+I104)*M102,0)","v":0},{"$f":"SUM(H104:J104)","v":946838},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A94,IF($E$3=\"Female\",A101,IF($E$3=\"Senior Citizen\",A108,A115)))","v":"Not defined"}]
[{"$f":"B104+1","v":50001},100000,0.4,{"$f":"B104","v":50000},{"$f":"E104+(B105-B104)*C105","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M99,IF($E$3=\"Female\",M106,IF($E$3=\"Senior Citizen\",M113,M120)))","v":0}]
[{"$f":"B105+1","v":100001},null,0.5,100000,{"$f":"IF(J103=0,0,E105)","v":29250},0.05,0,{"$f":"H99","v":50000},{"$f":"IF(H102>H106,H102-H106,0)","v":1795000},{"$f":"IF(I106>0,ROUND(I106*I102,0),0)","v":897500},{"$f":"I106-J106","v":897500},{"$f":"IF(H104>0,ROUND(H104*L102,0),0)","v":45088},{"$f":"IF(K106>L106,0,L106-K106)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K97,IF($E$3=\"Female\",K104,IF($E$3=\"Senior Citizen\",K111,K118)))","v":946838}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H95","v":1845000},{"$f":"VLOOKUP(H109,A109:C113,3)","v":0.5},{"$f":"INDEX(D109:D113,MATCH(I109,C109:C113,0))","v":100000},{"$f":"INDEX(E109:E113,MATCH(I109,C109:C113,0))","v":29250},{"$f":"IF(H109>H113,VLOOKUP(H109,A109:F113,6),0)","v":0.05},{"$f":"VLOOKUP(H109,A109:G113,7)","v":0}]
[{"$f":"B109+1","v":18001},25000,0.25,{"$f":"B109","v":18000},{"$f":"(B110-B109)*C110","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B110+1","v":25001},50000,0.3,{"$f":"B110","v":25000},{"$f":"E110+(B111-B110)*C111","v":9250},0,0,{"$f":"IF(I109=C113,E112+ROUND((H109-J109),0)*I109,IF(I109=C112,E111+ROUND((H109-J109)*I109,0),IF(I109=C111,E110+ROUND((H109-J109)*I109,0),IF(I109=C110,E109+ROUND((H109-J109)*I109,0),E108+ROUND((H109-J109)*I109,0)))))","v":901750},{"$f":"MIN(K113:L113)","v":45088},{"$f":"ROUND(SUM(H111+I111)*M109,0)","v":0},{"$f":"SUM(H111:J111)","v":946838}]
[{"$f":"B111+1","v":50001},100000,0.4,{"$f":"B111","v":50000},{"$f":"E111+(B112-B111)*C112","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B112+1","v":100001},null,0.5,100000,{"$f":"IF(J110=0,0,E112)","v":29250},0.05,0,{"$f":"H106","v":50000},{"$f":"IF(H109>H113,H109-H113,0)","v":1795000},{"$f":"IF(I113>0,ROUND(I113*I109,0),0)","v":897500},{"$f":"I113-J113","v":897500},{"$f":"IF(H111>0,ROUND(H111*L109,0),0)","v":45088},{"$f":"IF(K113>L113,0,L113-K113)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H95","v":1845000},{"$f":"VLOOKUP(H116,A116:C120,3)","v":0.5},{"$f":"INDEX(D116:D120,MATCH(I116,C116:C120,0))","v":100000},{"$f":"INDEX(E116:E120,MATCH(I116,C116:C120,0))","v":29250},{"$f":"IF(H116>H120,VLOOKUP(H116,A116:F120,6),0)","v":0.05},{"$f":"VLOOKUP(H116,A116:G120,7)","v":0}]
[{"$f":"B116+1","v":18001},25000,0.25,{"$f":"B116","v":18000},{"$f":"(B117-B116)*C117","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B117+1","v":25001},50000,0.3,{"$f":"B117","v":25000},{"$f":"E117+(B118-B117)*C118","v":9250},0,0,{"$f":"IF(I116=C120,E119+ROUND((H116-J116),0)*I116,IF(I116=C119,E118+ROUND((H116-J116)*I116,0),IF(I116=C118,E117+ROUND((H116-J116)*I116,0),IF(I116=C117,E116+ROUND((H116-J116)*I116,0),E115+ROUND((H116-J116)*I116,0)))))","v":901750},{"$f":"MIN(K120:L120)","v":45088},{"$f":"ROUND(SUM(H118+I118)*M116,0)","v":0},{"$f":"SUM(H118:J118)","v":946838}]
[{"$f":"B118+1","v":50001},100000,0.4,{"$f":"B118","v":50000},{"$f":"E118+(B119-B118)*C119","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B119+1","v":100001},null,0.5,100000,{"$f":"IF(J117=0,0,E119)","v":29250},0.05,0,{"$f":"H113","v":50000},{"$f":"IF(H116>H120,H116-H120,0)","v":1795000},{"$f":"IF(I120>0,ROUND(I120*I116,0),0)","v":897500},{"$f":"I120-J120","v":897500},{"$f":"IF(H118>0,ROUND(H118*L116,0),0)","v":45088},{"$f":"IF(K120>L120,0,L120-K120)","v":0}]
[null,null,1989,{"$f":"C121+1","v":1990},null,"1989-90"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C121","v":1989},{"$f":"D121","v":1990}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H124,A124:C128,3)","v":0.5},{"$f":"INDEX(D124:D128,MATCH(I124,C124:C128,0))","v":100000},{"$f":"INDEX(E124:E128,MATCH(I124,C124:C128,0))","v":28900},{"$f":"IF(H124>H128,VLOOKUP(H124,A124:F128,6),0)","v":0.08},{"$f":"VLOOKUP(H124,A124:G128,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B124,IF($E$3=\"Female\",B131,IF($E$3=\"Senior Citizen\",B138,B145)))","v":18000},0]
[{"$f":"B124+1","v":18001},25000,0.2,{"$f":"B124","v":18000},{"$f":"(B125-B124)*C125","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O124+1","v":18001},25000,0.2]
[{"$f":"B125+1","v":25001},50000,0.3,{"$f":"B125","v":25000},{"$f":"E125+(B126-B125)*C126","v":8900},0,0,{"$f":"IF(I124=C128,E127+ROUND((H124-J124),0)*I124,IF(I124=C127,E126+ROUND((H124-J124)*I124,0),IF(I124=C126,E125+ROUND((H124-J124)*I124,0),IF(I124=C125,E124+ROUND((H124-J124)*I124,0),E123+ROUND((H124-J124)*I124,0)))))","v":901400},{"$f":"MIN(K128:L128)","v":72112},{"$f":"ROUND(SUM(H126+I126)*M124,0)","v":0},{"$f":"SUM(H126:J126)","v":973512},null,null,{"$f":"O125+1","v":25001},50000,0.3]
[{"$f":"B126+1","v":50001},100000,0.4,{"$f":"B126","v":50000},{"$f":"E126+(B127-B126)*C127","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O126+1","v":50001},100000,0.4]
[{"$f":"B127+1","v":100001},null,0.5,100000,{"$f":"IF(J125=0,0,E127)","v":28900},0.08,0,50000,{"$f":"IF(H124>H128,H124-H128,0)","v":1795000},{"$f":"IF(I128>0,ROUND(I128*I124,0),0)","v":897500},{"$f":"I128-J128","v":897500},{"$f":"IF(H126>0,ROUND(H126*L124,0),0)","v":72112},{"$f":"IF(K128>L128,0,L128-K128)","v":0},{"$f":"O127+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H126,IF($E$3=\"Female\",H133,IF($E$3=\"Senior Citizen\",H140,H147)))","v":901400}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I126,IF($E$3=\"Female\",I133,IF($E$3=\"Senior Citizen\",I140,I147)))","v":72112}]
[0,18000,0,0,0,0,0,{"$f":"H124","v":1845000},{"$f":"VLOOKUP(H131,A131:C135,3)","v":0.5},{"$f":"INDEX(D131:D135,MATCH(I131,C131:C135,0))","v":100000},{"$f":"INDEX(E131:E135,MATCH(I131,C131:C135,0))","v":28900},{"$f":"IF(H131>H135,VLOOKUP(H131,A131:F135,6),0)","v":0.08},{"$f":"VLOOKUP(H131,A131:G135,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J126,IF($E$3=\"Female\",J133,IF($E$3=\"Senior Citizen\",J140,J147)))","v":0}]
[{"$f":"B131+1","v":18001},25000,0.2,{"$f":"B131","v":18000},{"$f":"(B132-B131)*C132","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K126,IF($E$3=\"Female\",K133,IF($E$3=\"Senior Citizen\",K140,K147)))","v":973512}]
[{"$f":"B132+1","v":25001},50000,0.3,{"$f":"B132","v":25000},{"$f":"E132+(B133-B132)*C133","v":8900},0,0,{"$f":"IF(I131=C135,E134+ROUND((H131-J131),0)*I131,IF(I131=C134,E133+ROUND((H131-J131)*I131,0),IF(I131=C133,E132+ROUND((H131-J131)*I131,0),IF(I131=C132,E131+ROUND((H131-J131)*I131,0),E130+ROUND((H131-J131)*I131,0)))))","v":901400},{"$f":"MIN(K135:L135)","v":72112},{"$f":"ROUND(SUM(H133+I133)*M131,0)","v":0},{"$f":"SUM(H133:J133)","v":973512},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A123,IF($E$3=\"Female\",A130,IF($E$3=\"Senior Citizen\",A137,A144)))","v":"Not defined"}]
[{"$f":"B133+1","v":50001},100000,0.4,{"$f":"B133","v":50000},{"$f":"E133+(B134-B133)*C134","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M128,IF($E$3=\"Female\",M135,IF($E$3=\"Senior Citizen\",M142,M149)))","v":0}]
[{"$f":"B134+1","v":100001},null,0.5,100000,{"$f":"IF(J132=0,0,E134)","v":28900},0.08,0,{"$f":"H128","v":50000},{"$f":"IF(H131>H135,H131-H135,0)","v":1795000},{"$f":"IF(I135>0,ROUND(I135*I131,0),0)","v":897500},{"$f":"I135-J135","v":897500},{"$f":"IF(H133>0,ROUND(H133*L131,0),0)","v":72112},{"$f":"IF(K135>L135,0,L135-K135)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K126,IF($E$3=\"Female\",K133,IF($E$3=\"Senior Citizen\",K140,K147)))","v":973512}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H124","v":1845000},{"$f":"VLOOKUP(H138,A138:C142,3)","v":0.5},{"$f":"INDEX(D138:D142,MATCH(I138,C138:C142,0))","v":100000},{"$f":"INDEX(E138:E142,MATCH(I138,C138:C142,0))","v":28900},{"$f":"IF(H138>H142,VLOOKUP(H138,A138:F142,6),0)","v":0.08},{"$f":"VLOOKUP(H138,A138:G142,7)","v":0}]
[{"$f":"B138+1","v":18001},25000,0.2,{"$f":"B138","v":18000},{"$f":"(B139-B138)*C139","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B139+1","v":25001},50000,0.3,{"$f":"B139","v":25000},{"$f":"E139+(B140-B139)*C140","v":8900},0,0,{"$f":"IF(I138=C142,E141+ROUND((H138-J138),0)*I138,IF(I138=C141,E140+ROUND((H138-J138)*I138,0),IF(I138=C140,E139+ROUND((H138-J138)*I138,0),IF(I138=C139,E138+ROUND((H138-J138)*I138,0),E137+ROUND((H138-J138)*I138,0)))))","v":901400},{"$f":"MIN(K142:L142)","v":72112},{"$f":"ROUND(SUM(H140+I140)*M138,0)","v":0},{"$f":"SUM(H140:J140)","v":973512}]
[{"$f":"B140+1","v":50001},100000,0.4,{"$f":"B140","v":50000},{"$f":"E140+(B141-B140)*C141","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B141+1","v":100001},null,0.5,100000,{"$f":"IF(J139=0,0,E141)","v":28900},0.08,0,{"$f":"H135","v":50000},{"$f":"IF(H138>H142,H138-H142,0)","v":1795000},{"$f":"IF(I142>0,ROUND(I142*I138,0),0)","v":897500},{"$f":"I142-J142","v":897500},{"$f":"IF(H140>0,ROUND(H140*L138,0),0)","v":72112},{"$f":"IF(K142>L142,0,L142-K142)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H124","v":1845000},{"$f":"VLOOKUP(H145,A145:C149,3)","v":0.5},{"$f":"INDEX(D145:D149,MATCH(I145,C145:C149,0))","v":100000},{"$f":"INDEX(E145:E149,MATCH(I145,C145:C149,0))","v":28900},{"$f":"IF(H145>H149,VLOOKUP(H145,A145:F149,6),0)","v":0.08},{"$f":"VLOOKUP(H145,A145:G149,7)","v":0}]
[{"$f":"B145+1","v":18001},25000,0.2,{"$f":"B145","v":18000},{"$f":"(B146-B145)*C146","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B146+1","v":25001},50000,0.3,{"$f":"B146","v":25000},{"$f":"E146+(B147-B146)*C147","v":8900},0,0,{"$f":"IF(I145=C149,E148+ROUND((H145-J145),0)*I145,IF(I145=C148,E147+ROUND((H145-J145)*I145,0),IF(I145=C147,E146+ROUND((H145-J145)*I145,0),IF(I145=C146,E145+ROUND((H145-J145)*I145,0),E144+ROUND((H145-J145)*I145,0)))))","v":901400},{"$f":"MIN(K149:L149)","v":72112},{"$f":"ROUND(SUM(H147+I147)*M145,0)","v":0},{"$f":"SUM(H147:J147)","v":973512}]
[{"$f":"B147+1","v":50001},100000,0.4,{"$f":"B147","v":50000},{"$f":"E147+(B148-B147)*C148","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B148+1","v":100001},null,0.5,100000,{"$f":"IF(J146=0,0,E148)","v":28900},0.08,0,{"$f":"H142","v":50000},{"$f":"IF(H145>H149,H145-H149,0)","v":1795000},{"$f":"IF(I149>0,ROUND(I149*I145,0),0)","v":897500},{"$f":"I149-J149","v":897500},{"$f":"IF(H147>0,ROUND(H147*L145,0),0)","v":72112},{"$f":"IF(K149>L149,0,L149-K149)","v":0}]
[null,null,1990,{"$f":"C150+1","v":1991},null,"1990-91"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C150","v":1990},{"$f":"D150","v":1991}]
[0,22000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H153,A153:C157,3)","v":0.5},{"$f":"INDEX(D153:D157,MATCH(I153,C153:C157,0))","v":100000},{"$f":"INDEX(E153:E157,MATCH(I153,C153:C157,0))","v":27600},{"$f":"IF(H153>H157,VLOOKUP(H153,A153:F157,6),0)","v":0.12},{"$f":"VLOOKUP(H153,A153:G157,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B153,IF($E$3=\"Female\",B160,IF($E$3=\"Senior Citizen\",B167,B174)))","v":22000},0]
[{"$f":"B153+1","v":22001},30000,0.2,{"$f":"B153","v":22000},{"$f":"(B154-B153)*C154","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O153+1","v":22001},30000,0.2]
[{"$f":"B154+1","v":30001},50000,0.3,{"$f":"B154","v":30000},{"$f":"E154+(B155-B154)*C155","v":7600},0,0,{"$f":"IF(I153=C157,E156+ROUND((H153-J153),0)*I153,IF(I153=C156,E155+ROUND((H153-J153)*I153,0),IF(I153=C155,E154+ROUND((H153-J153)*I153,0),IF(I153=C154,E153+ROUND((H153-J153)*I153,0),E152+ROUND((H153-J153)*I153,0)))))","v":900100},{"$f":"MIN(K157:L157)","v":108012},{"$f":"ROUND(SUM(H155+I155)*M153,0)","v":0},{"$f":"SUM(H155:J155)","v":1008112},null,null,{"$f":"O154+1","v":30001},50000,0.3]
[{"$f":"B155+1","v":50001},100000,0.4,{"$f":"B155","v":50000},{"$f":"E155+(B156-B155)*C156","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O155+1","v":50001},100000,0.4]
[{"$f":"B156+1","v":100001},null,0.5,100000,{"$f":"IF(J154=0,0,E156)","v":27600},0.12,0,75000,{"$f":"IF(H153>H157,H153-H157,0)","v":1770000},{"$f":"IF(I157>0,ROUND(I157*I153,0),0)","v":885000},{"$f":"I157-J157","v":885000},{"$f":"IF(H155>0,ROUND(H155*L153,0),0)","v":108012},{"$f":"IF(K157>L157,0,L157-K157)","v":0},{"$f":"O156+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H155,IF($E$3=\"Female\",H162,IF($E$3=\"Senior Citizen\",H169,H176)))","v":900100}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I155,IF($E$3=\"Female\",I162,IF($E$3=\"Senior Citizen\",I169,I176)))","v":108012}]
[0,22000,0,0,0,0,0,{"$f":"H153","v":1845000},{"$f":"VLOOKUP(H160,A160:C164,3)","v":0.5},{"$f":"INDEX(D160:D164,MATCH(I160,C160:C164,0))","v":100000},{"$f":"INDEX(E160:E164,MATCH(I160,C160:C164,0))","v":27600},{"$f":"IF(H160>H164,VLOOKUP(H160,A160:F164,6),0)","v":0.12},{"$f":"VLOOKUP(H160,A160:G164,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J155,IF($E$3=\"Female\",J162,IF($E$3=\"Senior Citizen\",J169,J176)))","v":0}]
[{"$f":"B160+1","v":22001},30000,0.2,{"$f":"B160","v":22000},{"$f":"(B161-B160)*C161","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K155,IF($E$3=\"Female\",K162,IF($E$3=\"Senior Citizen\",K169,K176)))","v":1008112}]
[{"$f":"B161+1","v":30001},50000,0.3,{"$f":"B161","v":30000},{"$f":"E161+(B162-B161)*C162","v":7600},0,0,{"$f":"IF(I160=C164,E163+ROUND((H160-J160),0)*I160,IF(I160=C163,E162+ROUND((H160-J160)*I160,0),IF(I160=C162,E161+ROUND((H160-J160)*I160,0),IF(I160=C161,E160+ROUND((H160-J160)*I160,0),E159+ROUND((H160-J160)*I160,0)))))","v":900100},{"$f":"MIN(K164:L164)","v":108012},{"$f":"ROUND(SUM(H162+I162)*M160,0)","v":0},{"$f":"SUM(H162:J162)","v":1008112},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A152,IF($E$3=\"Female\",A159,IF($E$3=\"Senior Citizen\",A166,A173)))","v":"Not defined"}]
[{"$f":"B162+1","v":50001},100000,0.4,{"$f":"B162","v":50000},{"$f":"E162+(B163-B162)*C163","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M157,IF($E$3=\"Female\",M164,IF($E$3=\"Senior Citizen\",M171,M178)))","v":0}]
[{"$f":"B163+1","v":100001},null,0.5,100000,{"$f":"IF(J161=0,0,E163)","v":27600},0.12,0,{"$f":"H157","v":75000},{"$f":"IF(H160>H164,H160-H164,0)","v":1770000},{"$f":"IF(I164>0,ROUND(I164*I160,0),0)","v":885000},{"$f":"I164-J164","v":885000},{"$f":"IF(H162>0,ROUND(H162*L160,0),0)","v":108012},{"$f":"IF(K164>L164,0,L164-K164)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K155,IF($E$3=\"Female\",K162,IF($E$3=\"Senior Citizen\",K169,K176)))","v":1008112}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H153","v":1845000},{"$f":"VLOOKUP(H167,A167:C171,3)","v":0.5},{"$f":"INDEX(D167:D171,MATCH(I167,C167:C171,0))","v":100000},{"$f":"INDEX(E167:E171,MATCH(I167,C167:C171,0))","v":27600},{"$f":"IF(H167>H171,VLOOKUP(H167,A167:F171,6),0)","v":0.12},{"$f":"VLOOKUP(H167,A167:G171,7)","v":0}]
[{"$f":"B167+1","v":22001},30000,0.2,{"$f":"B167","v":22000},{"$f":"(B168-B167)*C168","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B168+1","v":30001},50000,0.3,{"$f":"B168","v":30000},{"$f":"E168+(B169-B168)*C169","v":7600},0,0,{"$f":"IF(I167=C171,E170+ROUND((H167-J167),0)*I167,IF(I167=C170,E169+ROUND((H167-J167)*I167,0),IF(I167=C169,E168+ROUND((H167-J167)*I167,0),IF(I167=C168,E167+ROUND((H167-J167)*I167,0),E166+ROUND((H167-J167)*I167,0)))))","v":900100},{"$f":"MIN(K171:L171)","v":108012},{"$f":"ROUND(SUM(H169+I169)*M167,0)","v":0},{"$f":"SUM(H169:J169)","v":1008112}]
[{"$f":"B169+1","v":50001},100000,0.4,{"$f":"B169","v":50000},{"$f":"E169+(B170-B169)*C170","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B170+1","v":100001},null,0.5,100000,{"$f":"IF(J168=0,0,E170)","v":27600},0.12,0,{"$f":"H164","v":75000},{"$f":"IF(H167>H171,H167-H171,0)","v":1770000},{"$f":"IF(I171>0,ROUND(I171*I167,0),0)","v":885000},{"$f":"I171-J171","v":885000},{"$f":"IF(H169>0,ROUND(H169*L167,0),0)","v":108012},{"$f":"IF(K171>L171,0,L171-K171)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H153","v":1845000},{"$f":"VLOOKUP(H174,A174:C178,3)","v":0.5},{"$f":"INDEX(D174:D178,MATCH(I174,C174:C178,0))","v":100000},{"$f":"INDEX(E174:E178,MATCH(I174,C174:C178,0))","v":27600},{"$f":"IF(H174>H178,VLOOKUP(H174,A174:F178,6),0)","v":0.12},{"$f":"VLOOKUP(H174,A174:G178,7)","v":0}]
[{"$f":"B174+1","v":22001},30000,0.2,{"$f":"B174","v":22000},{"$f":"(B175-B174)*C175","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B175+1","v":30001},50000,0.3,{"$f":"B175","v":30000},{"$f":"E175+(B176-B175)*C176","v":7600},0,0,{"$f":"IF(I174=C178,E177+ROUND((H174-J174),0)*I174,IF(I174=C177,E176+ROUND((H174-J174)*I174,0),IF(I174=C176,E175+ROUND((H174-J174)*I174,0),IF(I174=C175,E174+ROUND((H174-J174)*I174,0),E173+ROUND((H174-J174)*I174,0)))))","v":900100},{"$f":"MIN(K178:L178)","v":108012},{"$f":"ROUND(SUM(H176+I176)*M174,0)","v":0},{"$f":"SUM(H176:J176)","v":1008112}]
[{"$f":"B176+1","v":50001},100000,0.4,{"$f":"B176","v":50000},{"$f":"E176+(B177-B176)*C177","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B177+1","v":100001},null,0.5,100000,{"$f":"IF(J175=0,0,E177)","v":27600},0.12,0,{"$f":"H171","v":75000},{"$f":"IF(H174>H178,H174-H178,0)","v":1770000},{"$f":"IF(I178>0,ROUND(I178*I174,0),0)","v":885000},{"$f":"I178-J178","v":885000},{"$f":"IF(H176>0,ROUND(H176*L174,0),0)","v":108012},{"$f":"IF(K178>L178,0,L178-K178)","v":0}]
[null,null,1991,{"$f":"C179+1","v":1992},null,"1991-92"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C179","v":1991},{"$f":"D179","v":1992}]
[0,22000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H182,A182:C186,3)","v":0.5},{"$f":"INDEX(D182:D186,MATCH(I182,C182:C186,0))","v":100000},{"$f":"INDEX(E182:E186,MATCH(I182,C182:C186,0))","v":27600},{"$f":"IF(H182>H186,VLOOKUP(H182,A182:F186,6),0)","v":0.12},{"$f":"VLOOKUP(H182,A182:G186,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B182,IF($E$3=\"Female\",B189,IF($E$3=\"Senior Citizen\",B196,B203)))","v":22000},0]
[{"$f":"B182+1","v":22001},30000,0.2,{"$f":"B182","v":22000},{"$f":"(B183-B182)*C183","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O182+1","v":22001},30000,0.2]
[{"$f":"B183+1","v":30001},50000,0.3,{"$f":"B183","v":30000},{"$f":"E183+(B184-B183)*C184","v":7600},0,0,{"$f":"IF(I182=C186,E185+ROUND((H182-J182),0)*I182,IF(I182=C185,E184+ROUND((H182-J182)*I182,0),IF(I182=C184,E183+ROUND((H182-J182)*I182,0),IF(I182=C183,E182+ROUND((H182-J182)*I182,0),E181+ROUND((H182-J182)*I182,0)))))","v":900100},{"$f":"MIN(K186:L186)","v":108012},{"$f":"ROUND(SUM(H184+I184)*M182,0)","v":0},{"$f":"SUM(H184:J184)","v":1008112},null,null,{"$f":"O183+1","v":30001},50000,0.3]
[{"$f":"B184+1","v":50001},100000,0.4,{"$f":"B184","v":50000},{"$f":"E184+(B185-B184)*C185","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O184+1","v":50001},100000,0.4]
[{"$f":"B185+1","v":100001},null,0.5,100000,{"$f":"IF(J183=0,0,E185)","v":27600},0.12,0,100000,{"$f":"IF(H182>H186,H182-H186,0)","v":1745000},{"$f":"IF(I186>0,ROUND(I186*I182,0),0)","v":872500},{"$f":"I186-J186","v":872500},{"$f":"IF(H184>0,ROUND(H184*L182,0),0)","v":108012},{"$f":"IF(K186>L186,0,L186-K186)","v":0},{"$f":"O185+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H184,IF($E$3=\"Female\",H191,IF($E$3=\"Senior Citizen\",H198,H205)))","v":900100}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I184,IF($E$3=\"Female\",I191,IF($E$3=\"Senior Citizen\",I198,I205)))","v":108012}]
[0,22000,0,0,0,0,0,{"$f":"H182","v":1845000},{"$f":"VLOOKUP(H189,A189:C193,3)","v":0.5},{"$f":"INDEX(D189:D193,MATCH(I189,C189:C193,0))","v":100000},{"$f":"INDEX(E189:E193,MATCH(I189,C189:C193,0))","v":27600},{"$f":"IF(H189>H193,VLOOKUP(H189,A189:F193,6),0)","v":0.12},{"$f":"VLOOKUP(H189,A189:G193,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J184,IF($E$3=\"Female\",J191,IF($E$3=\"Senior Citizen\",J198,J205)))","v":0}]
[{"$f":"B189+1","v":22001},30000,0.2,{"$f":"B189","v":22000},{"$f":"(B190-B189)*C190","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K184,IF($E$3=\"Female\",K191,IF($E$3=\"Senior Citizen\",K198,K205)))","v":1008112}]
[{"$f":"B190+1","v":30001},50000,0.3,{"$f":"B190","v":30000},{"$f":"E190+(B191-B190)*C191","v":7600},0,0,{"$f":"IF(I189=C193,E192+ROUND((H189-J189),0)*I189,IF(I189=C192,E191+ROUND((H189-J189)*I189,0),IF(I189=C191,E190+ROUND((H189-J189)*I189,0),IF(I189=C190,E189+ROUND((H189-J189)*I189,0),E188+ROUND((H189-J189)*I189,0)))))","v":900100},{"$f":"MIN(K193:L193)","v":108012},{"$f":"ROUND(SUM(H191+I191)*M189,0)","v":0},{"$f":"SUM(H191:J191)","v":1008112},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A181,IF($E$3=\"Female\",A188,IF($E$3=\"Senior Citizen\",A195,A202)))","v":"Not defined"}]
[{"$f":"B191+1","v":50001},100000,0.4,{"$f":"B191","v":50000},{"$f":"E191+(B192-B191)*C192","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M186,IF($E$3=\"Female\",M193,IF($E$3=\"Senior Citizen\",M200,M207)))","v":0}]
[{"$f":"B192+1","v":100001},null,0.5,100000,{"$f":"IF(J190=0,0,E192)","v":27600},0.12,0,{"$f":"H186","v":100000},{"$f":"IF(H189>H193,H189-H193,0)","v":1745000},{"$f":"IF(I193>0,ROUND(I193*I189,0),0)","v":872500},{"$f":"I193-J193","v":872500},{"$f":"IF(H191>0,ROUND(H191*L189,0),0)","v":108012},{"$f":"IF(K193>L193,0,L193-K193)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K184,IF($E$3=\"Female\",K191,IF($E$3=\"Senior Citizen\",K198,K205)))","v":1008112}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H182","v":1845000},{"$f":"VLOOKUP(H196,A196:C200,3)","v":0.5},{"$f":"INDEX(D196:D200,MATCH(I196,C196:C200,0))","v":100000},{"$f":"INDEX(E196:E200,MATCH(I196,C196:C200,0))","v":27600},{"$f":"IF(H196>H200,VLOOKUP(H196,A196:F200,6),0)","v":0.12},{"$f":"VLOOKUP(H196,A196:G200,7)","v":0}]
[{"$f":"B196+1","v":22001},30000,0.2,{"$f":"B196","v":22000},{"$f":"(B197-B196)*C197","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B197+1","v":30001},50000,0.3,{"$f":"B197","v":30000},{"$f":"E197+(B198-B197)*C198","v":7600},0,0,{"$f":"IF(I196=C200,E199+ROUND((H196-J196),0)*I196,IF(I196=C199,E198+ROUND((H196-J196)*I196,0),IF(I196=C198,E197+ROUND((H196-J196)*I196,0),IF(I196=C197,E196+ROUND((H196-J196)*I196,0),E195+ROUND((H196-J196)*I196,0)))))","v":900100},{"$f":"MIN(K200:L200)","v":108012},{"$f":"ROUND(SUM(H198+I198)*M196,0)","v":0},{"$f":"SUM(H198:J198)","v":1008112}]
[{"$f":"B198+1","v":50001},100000,0.4,{"$f":"B198","v":50000},{"$f":"E198+(B199-B198)*C199","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B199+1","v":100001},null,0.5,100000,{"$f":"IF(J197=0,0,E199)","v":27600},0.12,0,{"$f":"H193","v":100000},{"$f":"IF(H196>H200,H196-H200,0)","v":1745000},{"$f":"IF(I200>0,ROUND(I200*I196,0),0)","v":872500},{"$f":"I200-J200","v":872500},{"$f":"IF(H198>0,ROUND(H198*L196,0),0)","v":108012},{"$f":"IF(K200>L200,0,L200-K200)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H182","v":1845000},{"$f":"VLOOKUP(H203,A203:C207,3)","v":0.5},{"$f":"INDEX(D203:D207,MATCH(I203,C203:C207,0))","v":100000},{"$f":"INDEX(E203:E207,MATCH(I203,C203:C207,0))","v":27600},{"$f":"IF(H203>H207,VLOOKUP(H203,A203:F207,6),0)","v":0.12},{"$f":"VLOOKUP(H203,A203:G207,7)","v":0}]
[{"$f":"B203+1","v":22001},30000,0.2,{"$f":"B203","v":22000},{"$f":"(B204-B203)*C204","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B204+1","v":30001},50000,0.3,{"$f":"B204","v":30000},{"$f":"E204+(B205-B204)*C205","v":7600},0,0,{"$f":"IF(I203=C207,E206+ROUND((H203-J203),0)*I203,IF(I203=C206,E205+ROUND((H203-J203)*I203,0),IF(I203=C205,E204+ROUND((H203-J203)*I203,0),IF(I203=C204,E203+ROUND((H203-J203)*I203,0),E202+ROUND((H203-J203)*I203,0)))))","v":900100},{"$f":"MIN(K207:L207)","v":108012},{"$f":"ROUND(SUM(H205+I205)*M203,0)","v":0},{"$f":"SUM(H205:J205)","v":1008112}]
[{"$f":"B205+1","v":50001},100000,0.4,{"$f":"B205","v":50000},{"$f":"E205+(B206-B205)*C206","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B206+1","v":100001},null,0.5,100000,{"$f":"IF(J204=0,0,E206)","v":27600},0.12,0,{"$f":"H200","v":100000},{"$f":"IF(H203>H207,H203-H207,0)","v":1745000},{"$f":"IF(I207>0,ROUND(I207*I203,0),0)","v":872500},{"$f":"I207-J207","v":872500},{"$f":"IF(H205>0,ROUND(H205*L203,0),0)","v":108012},{"$f":"IF(K207>L207,0,L207-K207)","v":0}]
[null,null,1992,{"$f":"C208+1","v":1993},null,"1992-93"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C208","v":1992},{"$f":"D208","v":1993}]
[0,28000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H211,A211:C215,3)","v":0.4},{"$f":"INDEX(D211:D215,MATCH(I211,C211:C215,0))","v":100000},{"$f":"INDEX(E211:E215,MATCH(I211,C211:C215,0))","v":19400},{"$f":"IF(H211>H215,VLOOKUP(H211,A211:F215,6),0)","v":0.12},{"$f":"VLOOKUP(H211,A211:G215,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B211,IF($E$3=\"Female\",B218,IF($E$3=\"Senior Citizen\",B225,B232)))","v":28000},0]
[{"$f":"B211+1","v":28001},50000,0.2,{"$f":"B211","v":28000},{"$f":"(B212-B211)*C212","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O211+1","v":28001},50000,0.2]
[{"$f":"B212+1","v":50001},100000,0.3,{"$f":"B212","v":50000},{"$f":"E212+(B213-B212)*C213","v":19400},0,0,{"$f":"IF(I211=C215,E214+ROUND((H211-J211),0)*I211,IF(I211=C214,E213+ROUND((H211-J211)*I211,0),IF(I211=C213,E212+ROUND((H211-J211)*I211,0),IF(I211=C212,E211+ROUND((H211-J211)*I211,0),E210+ROUND((H211-J211)*I211,0)))))","v":717400},{"$f":"MIN(K215:L215)","v":86088},{"$f":"ROUND(SUM(H213+I213)*M211,0)","v":0},{"$f":"SUM(H213:J213)","v":803488},null,null,{"$f":"O212+1","v":50001},100000,0.3]
[{"$f":"B213+1","v":100001},null,0.4,{"$f":"B213","v":100000},{"$f":"IF(J211=0,0,E213)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O213+1","v":100001},0,0.4]
["Surcharge Limit",null,null,100000,null,0.12,0,100000,{"$f":"IF(H211>H215,H211-H215,0)","v":1745000},{"$f":"IF(I215>0,ROUND(I215*I211,0),0)","v":698000},{"$f":"I215-J215","v":1047000},{"$f":"IF(H213>0,ROUND(H213*L211,0),0)","v":86088},{"$f":"IF(K215>L215,0,L215-K215)","v":0},{"$f":"O214+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H213,IF($E$3=\"Female\",H220,IF($E$3=\"Senior Citizen\",H227,H234)))","v":717400}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I213,IF($E$3=\"Female\",I220,IF($E$3=\"Senior Citizen\",I227,I234)))","v":86088}]
[0,28000,0,0,0,0,0,{"$f":"H211","v":1845000},{"$f":"VLOOKUP(H218,A218:C222,3)","v":0.4},{"$f":"INDEX(D218:D222,MATCH(I218,C218:C222,0))","v":100000},{"$f":"INDEX(E218:E222,MATCH(I218,C218:C222,0))","v":19400},{"$f":"IF(H218>H222,VLOOKUP(H218,A218:F222,6),0)","v":0.12},{"$f":"VLOOKUP(H218,A218:G222,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J213,IF($E$3=\"Female\",J220,IF($E$3=\"Senior Citizen\",J227,J234)))","v":0}]
[{"$f":"B218+1","v":28001},50000,0.2,{"$f":"B218","v":28000},{"$f":"(B219-B218)*C219","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K213,IF($E$3=\"Female\",K220,IF($E$3=\"Senior Citizen\",K227,K234)))","v":803488}]
[{"$f":"B219+1","v":50001},100000,0.3,{"$f":"B219","v":50000},{"$f":"E219+(B220-B219)*C220","v":19400},0,0,{"$f":"IF(I218=C222,E221+ROUND((H218-J218),0)*I218,IF(I218=C221,E220+ROUND((H218-J218)*I218,0),IF(I218=C220,E219+ROUND((H218-J218)*I218,0),IF(I218=C219,E218+ROUND((H218-J218)*I218,0),E217+ROUND((H218-J218)*I218,0)))))","v":717400},{"$f":"MIN(K222:L222)","v":86088},{"$f":"ROUND(SUM(H220+I220)*M218,0)","v":0},{"$f":"SUM(H220:J220)","v":803488},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A210,IF($E$3=\"Female\",A217,IF($E$3=\"Senior Citizen\",A224,A231)))","v":"Not defined"}]
[{"$f":"B220+1","v":100001},null,0.4,{"$f":"B220","v":100000},{"$f":"IF(J218=0,0,E220)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M215,IF($E$3=\"Female\",M222,IF($E$3=\"Senior Citizen\",M229,M236)))","v":0}]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H215","v":100000},{"$f":"IF(H218>H222,H218-H222,0)","v":1745000},{"$f":"IF(I222>0,ROUND(I222*I218,0),0)","v":698000},{"$f":"I222-J222","v":1047000},{"$f":"IF(H220>0,ROUND(H220*L218,0),0)","v":86088},{"$f":"IF(K222>L222,0,L222-K222)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K213,IF($E$3=\"Female\",K220,IF($E$3=\"Senior Citizen\",K227,K234)))","v":803488}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,28000,0,0,0,0,0,{"$f":"H211","v":1845000},{"$f":"VLOOKUP(H225,A225:C229,3)","v":0.4},{"$f":"INDEX(D225:D229,MATCH(I225,C225:C229,0))","v":100000},{"$f":"INDEX(E225:E229,MATCH(I225,C225:C229,0))","v":19400},{"$f":"IF(H225>H229,VLOOKUP(H225,A225:F229,6),0)","v":0.12},{"$f":"VLOOKUP(H225,A225:G229,7)","v":0}]
[{"$f":"B225+1","v":28001},50000,0.2,{"$f":"B225","v":28000},{"$f":"(B226-B225)*C226","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B226+1","v":50001},100000,0.3,{"$f":"B226","v":50000},{"$f":"E226+(B227-B226)*C227","v":19400},0,0,{"$f":"IF(I225=C229,E228+ROUND((H225-J225),0)*I225,IF(I225=C228,E227+ROUND((H225-J225)*I225,0),IF(I225=C227,E226+ROUND((H225-J225)*I225,0),IF(I225=C226,E225+ROUND((H225-J225)*I225,0),E224+ROUND((H225-J225)*I225,0)))))","v":717400},{"$f":"MIN(K229:L229)","v":86088},{"$f":"ROUND(SUM(H227+I227)*M225,0)","v":0},{"$f":"SUM(H227:J227)","v":803488}]
[{"$f":"B227+1","v":100001},null,0.4,{"$f":"B227","v":100000},{"$f":"IF(J225=0,0,E227)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H222","v":100000},{"$f":"IF(H225>H229,H225-H229,0)","v":1745000},{"$f":"IF(I229>0,ROUND(I229*I225,0),0)","v":698000},{"$f":"I229-J229","v":1047000},{"$f":"IF(H227>0,ROUND(H227*L225,0),0)","v":86088},{"$f":"IF(K229>L229,0,L229-K229)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,28000,0,0,0,0,0,{"$f":"H211","v":1845000},{"$f":"VLOOKUP(H232,A232:C236,3)","v":0.4},{"$f":"INDEX(D232:D236,MATCH(I232,C232:C236,0))","v":100000},{"$f":"INDEX(E232:E236,MATCH(I232,C232:C236,0))","v":19400},{"$f":"IF(H232>H236,VLOOKUP(H232,A232:F236,6),0)","v":0.12},{"$f":"VLOOKUP(H232,A232:G236,7)","v":0}]
[{"$f":"B232+1","v":28001},50000,0.2,{"$f":"B232","v":28000},{"$f":"(B233-B232)*C233","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B233+1","v":50001},100000,0.3,{"$f":"B233","v":50000},{"$f":"E233+(B234-B233)*C234","v":19400},0,0,{"$f":"IF(I232=C236,E235+ROUND((H232-J232),0)*I232,IF(I232=C235,E234+ROUND((H232-J232)*I232,0),IF(I232=C234,E233+ROUND((H232-J232)*I232,0),IF(I232=C233,E232+ROUND((H232-J232)*I232,0),E231+ROUND((H232-J232)*I232,0)))))","v":717400},{"$f":"MIN(K236:L236)","v":86088},{"$f":"ROUND(SUM(H234+I234)*M232,0)","v":0},{"$f":"SUM(H234:J234)","v":803488}]
[{"$f":"B234+1","v":100001},null,0.4,{"$f":"B234","v":100000},{"$f":"IF(J232=0,0,E234)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H229","v":100000},{"$f":"IF(H232>H236,H232-H236,0)","v":1745000},{"$f":"IF(I236>0,ROUND(I236*I232,0),0)","v":698000},{"$f":"I236-J236","v":1047000},{"$f":"IF(H234>0,ROUND(H234*L232,0),0)","v":86088},{"$f":"IF(K236>L236,0,L236-K236)","v":0}]
[null,null,1993,{"$f":"C237+1","v":1994},null,"1993-94"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C237","v":1993},{"$f":"D237","v":1994}]
[0,30000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H240,A240:C244,3)","v":0.4},{"$f":"INDEX(D240:D244,MATCH(I240,C240:C244,0))","v":100000},{"$f":"INDEX(E240:E244,MATCH(I240,C240:C244,0))","v":19000},{"$f":"IF(H240>H244,VLOOKUP(H240,A240:F244,6),0)","v":0.12},{"$f":"VLOOKUP(H240,A240:G244,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B240,IF($E$3=\"Female\",B247,IF($E$3=\"Senior Citizen\",B254,B261)))","v":30000},0]
[{"$f":"B240+1","v":30001},50000,0.2,{"$f":"B240","v":30000},{"$f":"(B241-B240)*C241","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O240+1","v":30001},50000,0.2]
[{"$f":"B241+1","v":50001},100000,0.3,{"$f":"B241","v":50000},{"$f":"E241+(B242-B241)*C242","v":19000},0.12,0,{"$f":"IF(I240=C244,E243+ROUND((H240-J240),0)*I240,IF(I240=C243,E242+ROUND((H240-J240)*I240,0),IF(I240=C242,E241+ROUND((H240-J240)*I240,0),IF(I240=C241,E240+ROUND((H240-J240)*I240,0),E239+ROUND((H240-J240)*I240,0)))))","v":717000},{"$f":"MIN(K244:L244)","v":86040},{"$f":"ROUND(SUM(H242+I242)*M240,0)","v":0},{"$f":"SUM(H242:J242)","v":803040},null,null,{"$f":"O241+1","v":50001},100000,0.3]
[{"$f":"B242+1","v":100001},null,0.4,{"$f":"B242","v":100000},{"$f":"IF(J240=0,0,E242)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O242+1","v":100001},0,0.4]
["Surcharge Limit",null,null,100000,null,null,null,100000,{"$f":"IF(H240>H244,H240-H244,0)","v":1745000},{"$f":"IF(I244>0,ROUND(I244*I240,0),0)","v":698000},{"$f":"I244-J244","v":1047000},{"$f":"IF(H242>0,ROUND(H242*L240,0),0)","v":86040},{"$f":"IF(K244>L244,0,L244-K244)","v":0},{"$f":"O243+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H242,IF($E$3=\"Female\",H249,IF($E$3=\"Senior Citizen\",H256,H263)))","v":717000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I242,IF($E$3=\"Female\",I249,IF($E$3=\"Senior Citizen\",I256,I263)))","v":86040}]
[0,30000,0,0,0,0,0,{"$f":"H240","v":1845000},{"$f":"VLOOKUP(H247,A247:C251,3)","v":0.4},{"$f":"INDEX(D247:D251,MATCH(I247,C247:C251,0))","v":100000},{"$f":"INDEX(E247:E251,MATCH(I247,C247:C251,0))","v":19000},{"$f":"IF(H247>H251,VLOOKUP(H247,A247:F251,6),0)","v":0.12},{"$f":"VLOOKUP(H247,A247:G251,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J242,IF($E$3=\"Female\",J249,IF($E$3=\"Senior Citizen\",J256,J263)))","v":0}]
[{"$f":"B247+1","v":30001},50000,0.2,{"$f":"B247","v":30000},{"$f":"(B248-B247)*C248","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K242,IF($E$3=\"Female\",K249,IF($E$3=\"Senior Citizen\",K256,K263)))","v":803040}]
[{"$f":"B248+1","v":50001},100000,0.3,{"$f":"B248","v":50000},{"$f":"E248+(B249-B248)*C249","v":19000},0.12,0,{"$f":"IF(I247=C251,E250+ROUND((H247-J247),0)*I247,IF(I247=C250,E249+ROUND((H247-J247)*I247,0),IF(I247=C249,E248+ROUND((H247-J247)*I247,0),IF(I247=C248,E247+ROUND((H247-J247)*I247,0),E246+ROUND((H247-J247)*I247,0)))))","v":717000},{"$f":"MIN(K251:L251)","v":86040},{"$f":"ROUND(SUM(H249+I249)*M247,0)","v":0},{"$f":"SUM(H249:J249)","v":803040},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A239,IF($E$3=\"Female\",A246,IF($E$3=\"Senior Citizen\",A253,A260)))","v":"Not defined"}]
[{"$f":"B249+1","v":100001},null,0.4,{"$f":"B249","v":100000},{"$f":"IF(J247=0,0,E249)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M244,IF($E$3=\"Female\",M251,IF($E$3=\"Senior Citizen\",M258,M265)))","v":0}]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H244","v":100000},{"$f":"IF(H247>H251,H247-H251,0)","v":1745000},{"$f":"IF(I251>0,ROUND(I251*I247,0),0)","v":698000},{"$f":"I251-J251","v":1047000},{"$f":"IF(H249>0,ROUND(H249*L247,0),0)","v":86040},{"$f":"IF(K251>L251,0,L251-K251)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K242,IF($E$3=\"Female\",K249,IF($E$3=\"Senior Citizen\",K256,K263)))","v":803040}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,30000,0,0,0,0,0,{"$f":"H240","v":1845000},{"$f":"VLOOKUP(H254,A254:C258,3)","v":0.4},{"$f":"INDEX(D254:D258,MATCH(I254,C254:C258,0))","v":100000},{"$f":"INDEX(E254:E258,MATCH(I254,C254:C258,0))","v":19000},{"$f":"IF(H254>H258,VLOOKUP(H254,A254:F258,6),0)","v":0.12},{"$f":"VLOOKUP(H254,A254:G258,7)","v":0}]
[{"$f":"B254+1","v":30001},50000,0.2,{"$f":"B254","v":30000},{"$f":"(B255-B254)*C255","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B255+1","v":50001},100000,0.3,{"$f":"B255","v":50000},{"$f":"E255+(B256-B255)*C256","v":19000},0.12,0,{"$f":"IF(I254=C258,E257+ROUND((H254-J254),0)*I254,IF(I254=C257,E256+ROUND((H254-J254)*I254,0),IF(I254=C256,E255+ROUND((H254-J254)*I254,0),IF(I254=C255,E254+ROUND((H254-J254)*I254,0),E253+ROUND((H254-J254)*I254,0)))))","v":717000},{"$f":"MIN(K258:L258)","v":86040},{"$f":"ROUND(SUM(H256+I256)*M254,0)","v":0},{"$f":"SUM(H256:J256)","v":803040}]
[{"$f":"B256+1","v":100001},null,0.4,{"$f":"B256","v":100000},{"$f":"IF(J254=0,0,E256)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H251","v":100000},{"$f":"IF(H254>H258,H254-H258,0)","v":1745000},{"$f":"IF(I258>0,ROUND(I258*I254,0),0)","v":698000},{"$f":"I258-J258","v":1047000},{"$f":"IF(H256>0,ROUND(H256*L254,0),0)","v":86040},{"$f":"IF(K258>L258,0,L258-K258)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,30000,0,0,0,0,0,{"$f":"H240","v":1845000},{"$f":"VLOOKUP(H261,A261:C265,3)","v":0.4},{"$f":"INDEX(D261:D265,MATCH(I261,C261:C265,0))","v":100000},{"$f":"INDEX(E261:E265,MATCH(I261,C261:C265,0))","v":19000},{"$f":"IF(H261>H265,VLOOKUP(H261,A261:F265,6),0)","v":0.12},{"$f":"VLOOKUP(H261,A261:G265,7)","v":0}]
[{"$f":"B261+1","v":30001},50000,0.2,{"$f":"B261","v":30000},{"$f":"(B262-B261)*C262","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B262+1","v":50001},100000,0.3,{"$f":"B262","v":50000},{"$f":"E262+(B263-B262)*C263","v":19000},0.12,0,{"$f":"IF(I261=C265,E264+ROUND((H261-J261),0)*I261,IF(I261=C264,E263+ROUND((H261-J261)*I261,0),IF(I261=C263,E262+ROUND((H261-J261)*I261,0),IF(I261=C262,E261+ROUND((H261-J261)*I261,0),E260+ROUND((H261-J261)*I261,0)))))","v":717000},{"$f":"MIN(K265:L265)","v":86040},{"$f":"ROUND(SUM(H263+I263)*M261,0)","v":0},{"$f":"SUM(H263:J263)","v":803040}]
[{"$f":"B263+1","v":100001},null,0.4,{"$f":"B263","v":100000},{"$f":"IF(J261=0,0,E263)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H258","v":100000},{"$f":"IF(H261>H265,H261-H265,0)","v":1745000},{"$f":"IF(I265>0,ROUND(I265*I261,0),0)","v":698000},{"$f":"I265-J265","v":1047000},{"$f":"IF(H263>0,ROUND(H263*L261,0),0)","v":86040},{"$f":"IF(K265>L265,0,L265-K265)","v":0}]
[null,null,1994,{"$f":"C266+1","v":1995},null,"1994-95"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C266","v":1994},{"$f":"D266","v":1995}]
[0,35000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H269,A269:C273,3)","v":0.4},{"$f":"INDEX(D269:D273,MATCH(I269,C269:C273,0))","v":120000},{"$f":"INDEX(E269:E273,MATCH(I269,C269:C273,0))","v":23000},{"$f":"IF(H269>H273,VLOOKUP(H269,A269:F273,6),0)","v":0},{"$f":"VLOOKUP(H269,A269:G273,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B269,IF($E$3=\"Female\",B276,IF($E$3=\"Senior Citizen\",B283,B290)))","v":35000},0]
[{"$f":"B269+1","v":35001},60000,0.2,{"$f":"B269","v":35000},{"$f":"(B270-B269)*C270","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O269+1","v":35001},60000,0.2]
[{"$f":"B270+1","v":60001},120000,0.3,{"$f":"B270","v":60000},{"$f":"E270+(B271-B270)*C271","v":23000},0,0,{"$f":"IF(I269=C273,E272+ROUND((H269-J269),0)*I269,IF(I269=C272,E271+ROUND((H269-J269)*I269,0),IF(I269=C271,E270+ROUND((H269-J269)*I269,0),IF(I269=C270,E269+ROUND((H269-J269)*I269,0),E268+ROUND((H269-J269)*I269,0)))))","v":713000},{"$f":"MIN(K273:L273)","v":0},{"$f":"ROUND(SUM(H271+I271)*M269,0)","v":0},{"$f":"SUM(H271:J271)","v":713000},null,null,{"$f":"O270+1","v":60001},120000,0.3]
[{"$f":"B271+1","v":120001},null,0.4,{"$f":"B271","v":120000},{"$f":"IF(J269=0,0,E271)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O271+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H269>H273,H269-H273,0)","v":1845000},{"$f":"IF(I273>0,ROUND(I273*I269,0),0)","v":738000},{"$f":"I273-J273","v":1107000},{"$f":"IF(H271>0,ROUND(H271*L269,0),0)","v":0},{"$f":"IF(K273>L273,0,L273-K273)","v":0},{"$f":"O272+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H271,IF($E$3=\"Female\",H278,IF($E$3=\"Senior Citizen\",H285,H292)))","v":713000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I271,IF($E$3=\"Female\",I278,IF($E$3=\"Senior Citizen\",I285,I292)))","v":0}]
[0,35000,0,0,0,0,0,{"$f":"H269","v":1845000},{"$f":"VLOOKUP(H276,A276:C280,3)","v":0.4},{"$f":"INDEX(D276:D280,MATCH(I276,C276:C280,0))","v":120000},{"$f":"INDEX(E276:E280,MATCH(I276,C276:C280,0))","v":23000},{"$f":"IF(H276>H280,VLOOKUP(H276,A276:F280,6),0)","v":0},{"$f":"VLOOKUP(H276,A276:G280,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J271,IF($E$3=\"Female\",J278,IF($E$3=\"Senior Citizen\",J285,J292)))","v":0}]
[{"$f":"B276+1","v":35001},60000,0.2,{"$f":"B276","v":35000},{"$f":"(B277-B276)*C277","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K271,IF($E$3=\"Female\",K278,IF($E$3=\"Senior Citizen\",K285,K292)))","v":713000}]
[{"$f":"B277+1","v":60001},120000,0.3,{"$f":"B277","v":60000},{"$f":"E277+(B278-B277)*C278","v":23000},0,0,{"$f":"IF(I276=C280,E279+ROUND((H276-J276),0)*I276,IF(I276=C279,E278+ROUND((H276-J276)*I276,0),IF(I276=C278,E277+ROUND((H276-J276)*I276,0),IF(I276=C277,E276+ROUND((H276-J276)*I276,0),E275+ROUND((H276-J276)*I276,0)))))","v":713000},{"$f":"MIN(K280:L280)","v":0},{"$f":"ROUND(SUM(H278+I278)*M276,0)","v":0},{"$f":"SUM(H278:J278)","v":713000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A268,IF($E$3=\"Female\",A275,IF($E$3=\"Senior Citizen\",A282,A289)))","v":"Not defined"}]
[{"$f":"B278+1","v":120001},null,0.4,{"$f":"B278","v":120000},{"$f":"IF(J276=0,0,E278)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M273,IF($E$3=\"Female\",M280,IF($E$3=\"Senior Citizen\",M287,M294)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H273","v":0},{"$f":"IF(H276>H280,H276-H280,0)","v":1845000},{"$f":"IF(I280>0,ROUND(I280*I276,0),0)","v":738000},{"$f":"I280-J280","v":1107000},{"$f":"IF(H278>0,ROUND(H278*L276,0),0)","v":0},{"$f":"IF(K280>L280,0,L280-K280)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K271,IF($E$3=\"Female\",K278,IF($E$3=\"Senior Citizen\",K285,K292)))","v":713000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,35000,0,0,0,0,0,{"$f":"H269","v":1845000},{"$f":"VLOOKUP(H283,A283:C287,3)","v":0.4},{"$f":"INDEX(D283:D287,MATCH(I283,C283:C287,0))","v":120000},{"$f":"INDEX(E283:E287,MATCH(I283,C283:C287,0))","v":23000},{"$f":"IF(H283>H287,VLOOKUP(H283,A283:F287,6),0)","v":0},{"$f":"VLOOKUP(H283,A283:G287,7)","v":0}]
[{"$f":"B283+1","v":35001},60000,0.2,{"$f":"B283","v":35000},{"$f":"(B284-B283)*C284","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B284+1","v":60001},120000,0.3,{"$f":"B284","v":60000},{"$f":"E284+(B285-B284)*C285","v":23000},0,0,{"$f":"IF(I283=C287,E286+ROUND((H283-J283),0)*I283,IF(I283=C286,E285+ROUND((H283-J283)*I283,0),IF(I283=C285,E284+ROUND((H283-J283)*I283,0),IF(I283=C284,E283+ROUND((H283-J283)*I283,0),E282+ROUND((H283-J283)*I283,0)))))","v":713000},{"$f":"MIN(K287:L287)","v":0},{"$f":"ROUND(SUM(H285+I285)*M283,0)","v":0},{"$f":"SUM(H285:J285)","v":713000}]
[{"$f":"B285+1","v":120001},null,0.4,{"$f":"B285","v":120000},{"$f":"IF(J283=0,0,E285)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H280","v":0},{"$f":"IF(H283>H287,H283-H287,0)","v":1845000},{"$f":"IF(I287>0,ROUND(I287*I283,0),0)","v":738000},{"$f":"I287-J287","v":1107000},{"$f":"IF(H285>0,ROUND(H285*L283,0),0)","v":0},{"$f":"IF(K287>L287,0,L287-K287)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,35000,0,0,0,0,0,{"$f":"H269","v":1845000},{"$f":"VLOOKUP(H290,A290:C294,3)","v":0.4},{"$f":"INDEX(D290:D294,MATCH(I290,C290:C294,0))","v":120000},{"$f":"INDEX(E290:E294,MATCH(I290,C290:C294,0))","v":23000},{"$f":"IF(H290>H294,VLOOKUP(H290,A290:F294,6),0)","v":0},{"$f":"VLOOKUP(H290,A290:G294,7)","v":0}]
[{"$f":"B290+1","v":35001},60000,0.2,{"$f":"B290","v":35000},{"$f":"(B291-B290)*C291","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B291+1","v":60001},120000,0.3,{"$f":"B291","v":60000},{"$f":"E291+(B292-B291)*C292","v":23000},0,0,{"$f":"IF(I290=C294,E293+ROUND((H290-J290),0)*I290,IF(I290=C293,E292+ROUND((H290-J290)*I290,0),IF(I290=C292,E291+ROUND((H290-J290)*I290,0),IF(I290=C291,E290+ROUND((H290-J290)*I290,0),E289+ROUND((H290-J290)*I290,0)))))","v":713000},{"$f":"MIN(K294:L294)","v":0},{"$f":"ROUND(SUM(H292+I292)*M290,0)","v":0},{"$f":"SUM(H292:J292)","v":713000}]
[{"$f":"B292+1","v":120001},null,0.4,{"$f":"B292","v":120000},{"$f":"IF(J290=0,0,E292)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H287","v":0},{"$f":"IF(H290>H294,H290-H294,0)","v":1845000},{"$f":"IF(I294>0,ROUND(I294*I290,0),0)","v":738000},{"$f":"I294-J294","v":1107000},{"$f":"IF(H292>0,ROUND(H292*L290,0),0)","v":0},{"$f":"IF(K294>L294,0,L294-K294)","v":0}]
[null,null,1995,{"$f":"C295+1","v":1996},null,"1995-96"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C295","v":1995},{"$f":"D295","v":1996}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H298,A298:C302,3)","v":0.4},{"$f":"INDEX(D298:D302,MATCH(I298,C298:C302,0))","v":120000},{"$f":"INDEX(E298:E302,MATCH(I298,C298:C302,0))","v":22000},{"$f":"IF(H298>H302,VLOOKUP(H298,A298:F302,6),0)","v":0},{"$f":"VLOOKUP(H298,A298:G302,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B298,IF($E$3=\"Female\",B305,IF($E$3=\"Senior Citizen\",B312,B319)))","v":40000},0]
[{"$f":"B298+1","v":40001},60000,0.2,{"$f":"B298","v":40000},{"$f":"(B299-B298)*C299","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O298+1","v":40001},60000,0.2]
[{"$f":"B299+1","v":60001},120000,0.3,{"$f":"B299","v":60000},{"$f":"E299+(B300-B299)*C300","v":22000},0,0,{"$f":"IF(I298=C302,E301+ROUND((H298-J298),0)*I298,IF(I298=C301,E300+ROUND((H298-J298)*I298,0),IF(I298=C300,E299+ROUND((H298-J298)*I298,0),IF(I298=C299,E298+ROUND((H298-J298)*I298,0),E297+ROUND((H298-J298)*I298,0)))))","v":712000},{"$f":"MIN(K302:L302)","v":0},{"$f":"ROUND(SUM(H300+I300)*M298,0)","v":0},{"$f":"SUM(H300:J300)","v":712000},null,null,{"$f":"O299+1","v":60001},120000,0.3]
[{"$f":"B300+1","v":120001},null,0.4,{"$f":"B300","v":120000},{"$f":"IF(J298=0,0,E300)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O300+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H298>H302,H298-H302,0)","v":1845000},{"$f":"IF(I302>0,ROUND(I302*I298,0),0)","v":738000},{"$f":"I302-J302","v":1107000},{"$f":"IF(H300>0,ROUND(H300*L298,0),0)","v":0},{"$f":"IF(K302>L302,0,L302-K302)","v":0},{"$f":"O301+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H300,IF($E$3=\"Female\",H307,IF($E$3=\"Senior Citizen\",H314,H321)))","v":712000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I300,IF($E$3=\"Female\",I307,IF($E$3=\"Senior Citizen\",I314,I321)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H298","v":1845000},{"$f":"VLOOKUP(H305,A305:C309,3)","v":0.4},{"$f":"INDEX(D305:D309,MATCH(I305,C305:C309,0))","v":120000},{"$f":"INDEX(E305:E309,MATCH(I305,C305:C309,0))","v":22000},{"$f":"IF(H305>H309,VLOOKUP(H305,A305:F309,6),0)","v":0},{"$f":"VLOOKUP(H305,A305:G309,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J300,IF($E$3=\"Female\",J307,IF($E$3=\"Senior Citizen\",J314,J321)))","v":0}]
[{"$f":"B305+1","v":40001},60000,0.2,{"$f":"B305","v":40000},{"$f":"(B306-B305)*C306","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K300,IF($E$3=\"Female\",K307,IF($E$3=\"Senior Citizen\",K314,K321)))","v":712000}]
[{"$f":"B306+1","v":60001},120000,0.3,{"$f":"B306","v":60000},{"$f":"E306+(B307-B306)*C307","v":22000},0,0,{"$f":"IF(I305=C309,E308+ROUND((H305-J305),0)*I305,IF(I305=C308,E307+ROUND((H305-J305)*I305,0),IF(I305=C307,E306+ROUND((H305-J305)*I305,0),IF(I305=C306,E305+ROUND((H305-J305)*I305,0),E304+ROUND((H305-J305)*I305,0)))))","v":712000},{"$f":"MIN(K309:L309)","v":0},{"$f":"ROUND(SUM(H307+I307)*M305,0)","v":0},{"$f":"SUM(H307:J307)","v":712000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A297,IF($E$3=\"Female\",A304,IF($E$3=\"Senior Citizen\",A311,A318)))","v":"Not defined"}]
[{"$f":"B307+1","v":120001},null,0.4,{"$f":"B307","v":120000},{"$f":"IF(J305=0,0,E307)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M302,IF($E$3=\"Female\",M309,IF($E$3=\"Senior Citizen\",M316,M323)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H302","v":0},{"$f":"IF(H305>H309,H305-H309,0)","v":1845000},{"$f":"IF(I309>0,ROUND(I309*I305,0),0)","v":738000},{"$f":"I309-J309","v":1107000},{"$f":"IF(H307>0,ROUND(H307*L305,0),0)","v":0},{"$f":"IF(K309>L309,0,L309-K309)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K300,IF($E$3=\"Female\",K307,IF($E$3=\"Senior Citizen\",K314,K321)))","v":712000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H298","v":1845000},{"$f":"VLOOKUP(H312,A312:C316,3)","v":0.4},{"$f":"INDEX(D312:D316,MATCH(I312,C312:C316,0))","v":120000},{"$f":"INDEX(E312:E316,MATCH(I312,C312:C316,0))","v":22000},{"$f":"IF(H312>H316,VLOOKUP(H312,A312:F316,6),0)","v":0},{"$f":"VLOOKUP(H312,A312:G316,7)","v":0}]
[{"$f":"B312+1","v":40001},60000,0.2,{"$f":"B312","v":40000},{"$f":"(B313-B312)*C313","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B313+1","v":60001},120000,0.3,{"$f":"B313","v":60000},{"$f":"E313+(B314-B313)*C314","v":22000},0,0,{"$f":"IF(I312=C316,E315+ROUND((H312-J312),0)*I312,IF(I312=C315,E314+ROUND((H312-J312)*I312,0),IF(I312=C314,E313+ROUND((H312-J312)*I312,0),IF(I312=C313,E312+ROUND((H312-J312)*I312,0),E311+ROUND((H312-J312)*I312,0)))))","v":712000},{"$f":"MIN(K316:L316)","v":0},{"$f":"ROUND(SUM(H314+I314)*M312,0)","v":0},{"$f":"SUM(H314:J314)","v":712000}]
[{"$f":"B314+1","v":120001},null,0.4,{"$f":"B314","v":120000},{"$f":"IF(J312=0,0,E314)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H309","v":0},{"$f":"IF(H312>H316,H312-H316,0)","v":1845000},{"$f":"IF(I316>0,ROUND(I316*I312,0),0)","v":738000},{"$f":"I316-J316","v":1107000},{"$f":"IF(H314>0,ROUND(H314*L312,0),0)","v":0},{"$f":"IF(K316>L316,0,L316-K316)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H298","v":1845000},{"$f":"VLOOKUP(H319,A319:C323,3)","v":0.4},{"$f":"INDEX(D319:D323,MATCH(I319,C319:C323,0))","v":120000},{"$f":"INDEX(E319:E323,MATCH(I319,C319:C323,0))","v":22000},{"$f":"IF(H319>H323,VLOOKUP(H319,A319:F323,6),0)","v":0},{"$f":"VLOOKUP(H319,A319:G323,7)","v":0}]
[{"$f":"B319+1","v":40001},60000,0.2,{"$f":"B319","v":40000},{"$f":"(B320-B319)*C320","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B320+1","v":60001},120000,0.3,{"$f":"B320","v":60000},{"$f":"E320+(B321-B320)*C321","v":22000},0,0,{"$f":"IF(I319=C323,E322+ROUND((H319-J319),0)*I319,IF(I319=C322,E321+ROUND((H319-J319)*I319,0),IF(I319=C321,E320+ROUND((H319-J319)*I319,0),IF(I319=C320,E319+ROUND((H319-J319)*I319,0),E318+ROUND((H319-J319)*I319,0)))))","v":712000},{"$f":"MIN(K323:L323)","v":0},{"$f":"ROUND(SUM(H321+I321)*M319,0)","v":0},{"$f":"SUM(H321:J321)","v":712000}]
[{"$f":"B321+1","v":120001},null,0.4,{"$f":"B321","v":120000},{"$f":"IF(J319=0,0,E321)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H316","v":0},{"$f":"IF(H319>H323,H319-H323,0)","v":1845000},{"$f":"IF(I323>0,ROUND(I323*I319,0),0)","v":738000},{"$f":"I323-J323","v":1107000},{"$f":"IF(H321>0,ROUND(H321*L319,0),0)","v":0},{"$f":"IF(K323>L323,0,L323-K323)","v":0}]
[null,null,1996,{"$f":"C324+1","v":1997},null,"1996-97"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C324","v":1996},{"$f":"D324","v":1997}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H327,A327:C331,3)","v":0.4},{"$f":"INDEX(D327:D331,MATCH(I327,C327:C331,0))","v":120000},{"$f":"INDEX(E327:E331,MATCH(I327,C327:C331,0))","v":21000},{"$f":"IF(H327>H331,VLOOKUP(H327,A327:F331,6),0)","v":0},{"$f":"VLOOKUP(H327,A327:G331,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B327,IF($E$3=\"Female\",B334,IF($E$3=\"Senior Citizen\",B341,B348)))","v":40000},0]
[{"$f":"B327+1","v":40001},60000,0.15,{"$f":"B327","v":40000},{"$f":"(B328-B327)*C328","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O327+1","v":40001},60000,0.15]
[{"$f":"B328+1","v":60001},120000,0.3,{"$f":"B328","v":60000},{"$f":"E328+(B329-B328)*C329","v":21000},0,0,{"$f":"IF(I327=C331,E330+ROUND((H327-J327),0)*I327,IF(I327=C330,E329+ROUND((H327-J327)*I327,0),IF(I327=C329,E328+ROUND((H327-J327)*I327,0),IF(I327=C328,E327+ROUND((H327-J327)*I327,0),E326+ROUND((H327-J327)*I327,0)))))","v":711000},{"$f":"MIN(K331:L331)","v":0},{"$f":"ROUND(SUM(H329+I329)*M327,0)","v":0},{"$f":"SUM(H329:J329)","v":711000},null,null,{"$f":"O328+1","v":60001},120000,0.3]
[{"$f":"B329+1","v":120001},null,0.4,{"$f":"B329","v":120000},{"$f":"IF(J327=0,0,E329)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O329+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H327>H331,H327-H331,0)","v":1845000},{"$f":"IF(I331>0,ROUND(I331*I327,0),0)","v":738000},{"$f":"I331-J331","v":1107000},{"$f":"IF(H329>0,ROUND(H329*L327,0),0)","v":0},{"$f":"IF(K331>L331,0,L331-K331)","v":0},{"$f":"O330+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H329,IF($E$3=\"Female\",H336,IF($E$3=\"Senior Citizen\",H343,H350)))","v":711000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I329,IF($E$3=\"Female\",I336,IF($E$3=\"Senior Citizen\",I343,I350)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H327","v":1845000},{"$f":"VLOOKUP(H334,A334:C338,3)","v":0.4},{"$f":"INDEX(D334:D338,MATCH(I334,C334:C338,0))","v":120000},{"$f":"INDEX(E334:E338,MATCH(I334,C334:C338,0))","v":21000},{"$f":"IF(H334>H338,VLOOKUP(H334,A334:F338,6),0)","v":0},{"$f":"VLOOKUP(H334,A334:G338,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J329,IF($E$3=\"Female\",J336,IF($E$3=\"Senior Citizen\",J343,J350)))","v":0}]
[{"$f":"B334+1","v":40001},60000,0.15,{"$f":"B334","v":40000},{"$f":"(B335-B334)*C335","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K329,IF($E$3=\"Female\",K336,IF($E$3=\"Senior Citizen\",K343,K350)))","v":711000}]
[{"$f":"B335+1","v":60001},120000,0.3,{"$f":"B335","v":60000},{"$f":"E335+(B336-B335)*C336","v":21000},0,0,{"$f":"IF(I334=C338,E337+ROUND((H334-J334),0)*I334,IF(I334=C337,E336+ROUND((H334-J334)*I334,0),IF(I334=C336,E335+ROUND((H334-J334)*I334,0),IF(I334=C335,E334+ROUND((H334-J334)*I334,0),E333+ROUND((H334-J334)*I334,0)))))","v":711000},{"$f":"MIN(K338:L338)","v":0},{"$f":"ROUND(SUM(H336+I336)*M334,0)","v":0},{"$f":"SUM(H336:J336)","v":711000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A326,IF($E$3=\"Female\",A333,IF($E$3=\"Senior Citizen\",A340,A347)))","v":"Not defined"}]
[{"$f":"B336+1","v":120001},null,0.4,{"$f":"B336","v":120000},{"$f":"IF(J334=0,0,E336)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M331,IF($E$3=\"Female\",M338,IF($E$3=\"Senior Citizen\",M345,M352)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H331","v":0},{"$f":"IF(H334>H338,H334-H338,0)","v":1845000},{"$f":"IF(I338>0,ROUND(I338*I334,0),0)","v":738000},{"$f":"I338-J338","v":1107000},{"$f":"IF(H336>0,ROUND(H336*L334,0),0)","v":0},{"$f":"IF(K338>L338,0,L338-K338)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K329,IF($E$3=\"Female\",K336,IF($E$3=\"Senior Citizen\",K343,K350)))","v":711000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H327","v":1845000},{"$f":"VLOOKUP(H341,A341:C345,3)","v":0.4},{"$f":"INDEX(D341:D345,MATCH(I341,C341:C345,0))","v":120000},{"$f":"INDEX(E341:E345,MATCH(I341,C341:C345,0))","v":21000},{"$f":"IF(H341>H345,VLOOKUP(H341,A341:F345,6),0)","v":0},{"$f":"VLOOKUP(H341,A341:G345,7)","v":0}]
[{"$f":"B341+1","v":40001},60000,0.15,{"$f":"B341","v":40000},{"$f":"(B342-B341)*C342","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B342+1","v":60001},120000,0.3,{"$f":"B342","v":60000},{"$f":"E342+(B343-B342)*C343","v":21000},0,0,{"$f":"IF(I341=C345,E344+ROUND((H341-J341),0)*I341,IF(I341=C344,E343+ROUND((H341-J341)*I341,0),IF(I341=C343,E342+ROUND((H341-J341)*I341,0),IF(I341=C342,E341+ROUND((H341-J341)*I341,0),E340+ROUND((H341-J341)*I341,0)))))","v":711000},{"$f":"MIN(K345:L345)","v":0},{"$f":"ROUND(SUM(H343+I343)*M341,0)","v":0},{"$f":"SUM(H343:J343)","v":711000}]
[{"$f":"B343+1","v":120001},null,0.4,{"$f":"B343","v":120000},{"$f":"IF(J341=0,0,E343)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H338","v":0},{"$f":"IF(H341>H345,H341-H345,0)","v":1845000},{"$f":"IF(I345>0,ROUND(I345*I341,0),0)","v":738000},{"$f":"I345-J345","v":1107000},{"$f":"IF(H343>0,ROUND(H343*L341,0),0)","v":0},{"$f":"IF(K345>L345,0,L345-K345)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,40000,0,0,0,0,0,{"$f":"H327","v":1845000},{"$f":"VLOOKUP(H348,A348:C352,3)","v":0.4},{"$f":"INDEX(D348:D352,MATCH(I348,C348:C352,0))","v":120000},{"$f":"INDEX(E348:E352,MATCH(I348,C348:C352,0))","v":21000},{"$f":"IF(H348>H352,VLOOKUP(H348,A348:F352,6),0)","v":0},{"$f":"VLOOKUP(H348,A348:G352,7)","v":0}]
[{"$f":"B348+1","v":40001},60000,0.15,{"$f":"B348","v":40000},{"$f":"(B349-B348)*C349","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B349+1","v":60001},120000,0.3,{"$f":"B349","v":60000},{"$f":"E349+(B350-B349)*C350","v":21000},0,0,{"$f":"IF(I348=C352,E351+ROUND((H348-J348),0)*I348,IF(I348=C351,E350+ROUND((H348-J348)*I348,0),IF(I348=C350,E349+ROUND((H348-J348)*I348,0),IF(I348=C349,E348+ROUND((H348-J348)*I348,0),E347+ROUND((H348-J348)*I348,0)))))","v":711000},{"$f":"MIN(K352:L352)","v":0},{"$f":"ROUND(SUM(H350+I350)*M348,0)","v":0},{"$f":"SUM(H350:J350)","v":711000}]
[{"$f":"B350+1","v":120001},null,0.4,{"$f":"B350","v":120000},{"$f":"IF(J348=0,0,E350)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H345","v":0},{"$f":"IF(H348>H352,H348-H352,0)","v":1845000},{"$f":"IF(I352>0,ROUND(I352*I348,0),0)","v":738000},{"$f":"I352-J352","v":1107000},{"$f":"IF(H350>0,ROUND(H350*L348,0),0)","v":0},{"$f":"IF(K352>L352,0,L352-K352)","v":0}]
[null,null,1997,{"$f":"C353+1","v":1998},null,"1997-98"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C353","v":1997},{"$f":"D353","v":1998}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H356,A356:C360,3)","v":0.3},{"$f":"INDEX(D356:D360,MATCH(I356,C356:C360,0))","v":150000},{"$f":"INDEX(E356:E360,MATCH(I356,C356:C360,0))","v":20000},{"$f":"IF(H356>H360,VLOOKUP(H356,A356:F360,6),0)","v":0},{"$f":"VLOOKUP(H356,A356:G360,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B356,IF($E$3=\"Female\",B363,IF($E$3=\"Senior Citizen\",B370,B377)))","v":40000},0]
[{"$f":"B356+1","v":40001},60000,0.1,{"$f":"B356","v":40000},{"$f":"(B357-B356)*C357","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O356+1","v":40001},60000,0.1]
[{"$f":"B357+1","v":60001},150000,0.2,{"$f":"B357","v":60000},{"$f":"E357+(B358-B357)*C358","v":20000},0,0,{"$f":"IF(I356=C360,E359+ROUND((H356-J356),0)*I356,IF(I356=C359,E358+ROUND((H356-J356)*I356,0),IF(I356=C358,E357+ROUND((H356-J356)*I356,0),IF(I356=C357,E356+ROUND((H356-J356)*I356,0),E355+ROUND((H356-J356)*I356,0)))))","v":528500},{"$f":"MIN(K360:L360)","v":0},{"$f":"ROUND(SUM(H358+I358)*M356,0)","v":0},{"$f":"SUM(H358:J358)","v":528500},null,null,{"$f":"O357+1","v":60001},150000,0.2]
[{"$f":"B358+1","v":150001},null,0.3,{"$f":"B358","v":150000},{"$f":"IF(J356=0,0,E358)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O358+1","v":150001},0,0.3]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H356>H360,H356-H360,0)","v":1845000},{"$f":"IF(I360>0,ROUND(I360*I356,0),0)","v":553500},{"$f":"I360-J360","v":1291500},{"$f":"IF(H358>0,ROUND(H358*L356,0),0)","v":0},{"$f":"IF(K360>L360,0,L360-K360)","v":0},{"$f":"O359+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H358,IF($E$3=\"Female\",H365,IF($E$3=\"Senior Citizen\",H372,H379)))","v":528500}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I358,IF($E$3=\"Female\",I365,IF($E$3=\"Senior Citizen\",I372,I379)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H356","v":1845000},{"$f":"VLOOKUP(H363,A363:C367,3)","v":0.3},{"$f":"INDEX(D363:D367,MATCH(I363,C363:C367,0))","v":150000},{"$f":"INDEX(E363:E367,MATCH(I363,C363:C367,0))","v":20000},{"$f":"IF(H363>H367,VLOOKUP(H363,A363:F367,6),0)","v":0},{"$f":"VLOOKUP(H363,A363:G367,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J358,IF($E$3=\"Female\",J365,IF($E$3=\"Senior Citizen\",J372,J379)))","v":0}]
[{"$f":"B363+1","v":40001},60000,0.1,{"$f":"B363","v":40000},{"$f":"(B364-B363)*C364","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K358,IF($E$3=\"Female\",K365,IF($E$3=\"Senior Citizen\",K372,K379)))","v":528500}]
[{"$f":"B364+1","v":60001},150000,0.2,{"$f":"B364","v":60000},{"$f":"E364+(B365-B364)*C365","v":20000},0,0,{"$f":"IF(I363=C367,E366+ROUND((H363-J363),0)*I363,IF(I363=C366,E365+ROUND((H363-J363)*I363,0),IF(I363=C365,E364+ROUND((H363-J363)*I363,0),IF(I363=C364,E363+ROUND((H363-J363)*I363,0),E362+ROUND((H363-J363)*I363,0)))))","v":528500},{"$f":"MIN(K367:L367)","v":0},{"$f":"ROUND(SUM(H365+I365)*M363,0)","v":0},{"$f":"SUM(H365:J365)","v":528500},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A355,IF($E$3=\"Female\",A362,IF($E$3=\"Senior Citizen\",A369,A376)))","v":"Not defined"}]
[{"$f":"B365+1","v":150001},null,0.3,{"$f":"B365","v":150000},{"$f":"IF(J363=0,0,E365)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M360,IF($E$3=\"Female\",M367,IF($E$3=\"Senior Citizen\",M374,M381)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H360","v":0},{"$f":"IF(H363>H367,H363-H367,0)","v":1845000},{"$f":"IF(I367>0,ROUND(I367*I363,0),0)","v":553500},{"$f":"I367-J367","v":1291500},{"$f":"IF(H365>0,ROUND(H365*L363,0),0)","v":0},{"$f":"IF(K367>L367,0,L367-K367)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K358,IF($E$3=\"Female\",K365,IF($E$3=\"Senior Citizen\",K372,K379)))","v":528500}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H356","v":1845000},{"$f":"VLOOKUP(H370,A370:C374,3)","v":0.3},{"$f":"INDEX(D370:D374,MATCH(I370,C370:C374,0))","v":150000},{"$f":"INDEX(E370:E374,MATCH(I370,C370:C374,0))","v":20000},{"$f":"IF(H370>H374,VLOOKUP(H370,A370:F374,6),0)","v":0},{"$f":"VLOOKUP(H370,A370:G374,7)","v":0}]
[{"$f":"B370+1","v":40001},60000,0.1,{"$f":"B370","v":40000},{"$f":"(B371-B370)*C371","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B371+1","v":60001},150000,0.2,{"$f":"B371","v":60000},{"$f":"E371+(B372-B371)*C372","v":20000},0,0,{"$f":"IF(I370=C374,E373+ROUND((H370-J370),0)*I370,IF(I370=C373,E372+ROUND((H370-J370)*I370,0),IF(I370=C372,E371+ROUND((H370-J370)*I370,0),IF(I370=C371,E370+ROUND((H370-J370)*I370,0),E369+ROUND((H370-J370)*I370,0)))))","v":528500},{"$f":"MIN(K374:L374)","v":0},{"$f":"ROUND(SUM(H372+I372)*M370,0)","v":0},{"$f":"SUM(H372:J372)","v":528500}]
[{"$f":"B372+1","v":150001},null,0.3,{"$f":"B372","v":150000},{"$f":"IF(J370=0,0,E372)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H367","v":0},{"$f":"IF(H370>H374,H370-H374,0)","v":1845000},{"$f":"IF(I374>0,ROUND(I374*I370,0),0)","v":553500},{"$f":"I374-J374","v":1291500},{"$f":"IF(H372>0,ROUND(H372*L370,0),0)","v":0},{"$f":"IF(K374>L374,0,L374-K374)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H356","v":1845000},{"$f":"VLOOKUP(H377,A377:C381,3)","v":0.3},{"$f":"INDEX(D377:D381,MATCH(I377,C377:C381,0))","v":150000},{"$f":"INDEX(E377:E381,MATCH(I377,C377:C381,0))","v":20000},{"$f":"IF(H377>H381,VLOOKUP(H377,A377:F381,6),0)","v":0},{"$f":"VLOOKUP(H377,A377:G381,7)","v":0}]
[{"$f":"B377+1","v":40001},60000,0.1,{"$f":"B377","v":40000},{"$f":"(B378-B377)*C378","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B378+1","v":60001},150000,0.2,{"$f":"B378","v":60000},{"$f":"E378+(B379-B378)*C379","v":20000},0,0,{"$f":"IF(I377=C381,E380+ROUND((H377-J377),0)*I377,IF(I377=C380,E379+ROUND((H377-J377)*I377,0),IF(I377=C379,E378+ROUND((H377-J377)*I377,0),IF(I377=C378,E377+ROUND((H377-J377)*I377,0),E376+ROUND((H377-J377)*I377,0)))))","v":528500},{"$f":"MIN(K381:L381)","v":0},{"$f":"ROUND(SUM(H379+I379)*M377,0)","v":0},{"$f":"SUM(H379:J379)","v":528500}]
[{"$f":"B379+1","v":150001},null,0.3,{"$f":"B379","v":150000},{"$f":"IF(J377=0,0,E379)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H374","v":0},{"$f":"IF(H377>H381,H377-H381,0)","v":1845000},{"$f":"IF(I381>0,ROUND(I381*I377,0),0)","v":553500},{"$f":"I381-J381","v":1291500},{"$f":"IF(H379>0,ROUND(H379*L377,0),0)","v":0},{"$f":"IF(K381>L381,0,L381-K381)","v":0}]
[null,null,1998,{"$f":"C382+1","v":1999},null,"1998-99"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C382","v":1998},{"$f":"D382","v":1999}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H385,A385:C389,3)","v":0.3},{"$f":"INDEX(D385:D389,MATCH(I385,C385:C389,0))","v":150000},{"$f":"INDEX(E385:E389,MATCH(I385,C385:C389,0))","v":19000},{"$f":"IF(H385>H389,VLOOKUP(H385,A385:F389,6),0)","v":0},{"$f":"VLOOKUP(H385,A385:G389,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B385,IF($E$3=\"Female\",B392,IF($E$3=\"Senior Citizen\",B399,B406)))","v":50000},0]
[{"$f":"B385+1","v":50001},60000,0.1,{"$f":"B385","v":50000},{"$f":"(B386-B385)*C386","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O385+1","v":50001},60000,0.1]
[{"$f":"B386+1","v":60001},150000,0.2,{"$f":"B386","v":60000},{"$f":"E386+(B387-B386)*C387","v":19000},0,0,{"$f":"IF(I385=C389,E388+ROUND((H385-J385),0)*I385,IF(I385=C388,E387+ROUND((H385-J385)*I385,0),IF(I385=C387,E386+ROUND((H385-J385)*I385,0),IF(I385=C386,E385+ROUND((H385-J385)*I385,0),E384+ROUND((H385-J385)*I385,0)))))","v":527500},{"$f":"MIN(K389:L389)","v":0},{"$f":"ROUND(SUM(H387+I387)*M385,0)","v":0},{"$f":"SUM(H387:J387)","v":527500},null,null,{"$f":"O386+1","v":60001},150000,0.2]
[{"$f":"B387+1","v":150001},null,0.3,{"$f":"B387","v":150000},{"$f":"IF(J385=0,0,E387)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O387+1","v":150001},0,0.3]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H385>H389,H385-H389,0)","v":1845000},{"$f":"IF(I389>0,ROUND(I389*I385,0),0)","v":553500},{"$f":"I389-J389","v":1291500},{"$f":"IF(H387>0,ROUND(H387*L385,0),0)","v":0},{"$f":"IF(K389>L389,0,L389-K389)","v":0},{"$f":"O388+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H387,IF($E$3=\"Female\",H394,IF($E$3=\"Senior Citizen\",H401,H408)))","v":527500}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I387,IF($E$3=\"Female\",I394,IF($E$3=\"Senior Citizen\",I401,I408)))","v":0}]
[0,50000,0,0,0,0,0,{"$f":"H385","v":1845000},{"$f":"VLOOKUP(H392,A392:C396,3)","v":0.3},{"$f":"INDEX(D392:D396,MATCH(I392,C392:C396,0))","v":150000},{"$f":"INDEX(E392:E396,MATCH(I392,C392:C396,0))","v":19000},{"$f":"IF(H392>H396,VLOOKUP(H392,A392:F396,6),0)","v":0},{"$f":"VLOOKUP(H392,A392:G396,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J387,IF($E$3=\"Female\",J394,IF($E$3=\"Senior Citizen\",J401,J408)))","v":0}]
[{"$f":"B392+1","v":50001},60000,0.1,{"$f":"B392","v":50000},{"$f":"(B393-B392)*C393","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K387,IF($E$3=\"Female\",K394,IF($E$3=\"Senior Citizen\",K401,K408)))","v":527500}]
[{"$f":"B393+1","v":60001},150000,0.2,{"$f":"B393","v":60000},{"$f":"E393+(B394-B393)*C394","v":19000},0,0,{"$f":"IF(I392=C396,E395+ROUND((H392-J392),0)*I392,IF(I392=C395,E394+ROUND((H392-J392)*I392,0),IF(I392=C394,E393+ROUND((H392-J392)*I392,0),IF(I392=C393,E392+ROUND((H392-J392)*I392,0),E391+ROUND((H392-J392)*I392,0)))))","v":527500},{"$f":"MIN(K396:L396)","v":0},{"$f":"ROUND(SUM(H394+I394)*M392,0)","v":0},{"$f":"SUM(H394:J394)","v":527500},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A384,IF($E$3=\"Female\",A391,IF($E$3=\"Senior Citizen\",A398,A405)))","v":"Not defined"}]
[{"$f":"B394+1","v":150001},null,0.3,{"$f":"B394","v":150000},{"$f":"IF(J392=0,0,E394)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M389,IF($E$3=\"Female\",M396,IF($E$3=\"Senior Citizen\",M403,M410)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H389","v":0},{"$f":"IF(H392>H396,H392-H396,0)","v":1845000},{"$f":"IF(I396>0,ROUND(I396*I392,0),0)","v":553500},{"$f":"I396-J396","v":1291500},{"$f":"IF(H394>0,ROUND(H394*L392,0),0)","v":0},{"$f":"IF(K396>L396,0,L396-K396)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K387,IF($E$3=\"Female\",K394,IF($E$3=\"Senior Citizen\",K401,K408)))","v":527500}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H385","v":1845000},{"$f":"VLOOKUP(H399,A399:C403,3)","v":0.3},{"$f":"INDEX(D399:D403,MATCH(I399,C399:C403,0))","v":150000},{"$f":"INDEX(E399:E403,MATCH(I399,C399:C403,0))","v":19000},{"$f":"IF(H399>H403,VLOOKUP(H399,A399:F403,6),0)","v":0},{"$f":"VLOOKUP(H399,A399:G403,7)","v":0}]
[{"$f":"B399+1","v":50001},60000,0.1,{"$f":"B399","v":50000},{"$f":"(B400-B399)*C400","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B400+1","v":60001},150000,0.2,{"$f":"B400","v":60000},{"$f":"E400+(B401-B400)*C401","v":19000},0,0,{"$f":"IF(I399=C403,E402+ROUND((H399-J399),0)*I399,IF(I399=C402,E401+ROUND((H399-J399)*I399,0),IF(I399=C401,E400+ROUND((H399-J399)*I399,0),IF(I399=C400,E399+ROUND((H399-J399)*I399,0),E398+ROUND((H399-J399)*I399,0)))))","v":527500},{"$f":"MIN(K403:L403)","v":0},{"$f":"ROUND(SUM(H401+I401)*M399,0)","v":0},{"$f":"SUM(H401:J401)","v":527500}]
[{"$f":"B401+1","v":150001},null,0.3,{"$f":"B401","v":150000},{"$f":"IF(J399=0,0,E401)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H396","v":0},{"$f":"IF(H399>H403,H399-H403,0)","v":1845000},{"$f":"IF(I403>0,ROUND(I403*I399,0),0)","v":553500},{"$f":"I403-J403","v":1291500},{"$f":"IF(H401>0,ROUND(H401*L399,0),0)","v":0},{"$f":"IF(K403>L403,0,L403-K403)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H385","v":1845000},{"$f":"VLOOKUP(H406,A406:C410,3)","v":0.3},{"$f":"INDEX(D406:D410,MATCH(I406,C406:C410,0))","v":150000},{"$f":"INDEX(E406:E410,MATCH(I406,C406:C410,0))","v":19000},{"$f":"IF(H406>H410,VLOOKUP(H406,A406:F410,6),0)","v":0},{"$f":"VLOOKUP(H406,A406:G410,7)","v":0}]
[{"$f":"B406+1","v":50001},60000,0.1,{"$f":"B406","v":50000},{"$f":"(B407-B406)*C407","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B407+1","v":60001},150000,0.2,{"$f":"B407","v":60000},{"$f":"E407+(B408-B407)*C408","v":19000},0,0,{"$f":"IF(I406=C410,E409+ROUND((H406-J406),0)*I406,IF(I406=C409,E408+ROUND((H406-J406)*I406,0),IF(I406=C408,E407+ROUND((H406-J406)*I406,0),IF(I406=C407,E406+ROUND((H406-J406)*I406,0),E405+ROUND((H406-J406)*I406,0)))))","v":527500},{"$f":"MIN(K410:L410)","v":0},{"$f":"ROUND(SUM(H408+I408)*M406,0)","v":0},{"$f":"SUM(H408:J408)","v":527500}]
[{"$f":"B408+1","v":150001},null,0.3,{"$f":"B408","v":150000},{"$f":"IF(J406=0,0,E408)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H403","v":0},{"$f":"IF(H406>H410,H406-H410,0)","v":1845000},{"$f":"IF(I410>0,ROUND(I410*I406,0),0)","v":553500},{"$f":"I410-J410","v":1291500},{"$f":"IF(H408>0,ROUND(H408*L406,0),0)","v":0},{"$f":"IF(K410>L410,0,L410-K410)","v":0}]
[null,null,1999,{"$f":"C411+1","v":2000},null,"1999-00"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C411","v":1999},{"$f":"D411","v":2000}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H414,A414:C418,3)","v":0.3},{"$f":"INDEX(D414:D418,MATCH(I414,C414:C418,0))","v":150000},{"$f":"INDEX(E414:E418,MATCH(I414,C414:C418,0))","v":19000},{"$f":"IF(H414>H418,VLOOKUP(H414,A414:F418,6),0)","v":0.1},{"$f":"VLOOKUP(H414,A414:G418,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B414,IF($E$3=\"Female\",B421,IF($E$3=\"Senior Citizen\",B428,B435)))","v":50000},0]
[{"$f":"B414+1","v":50001},60000,0.1,{"$f":"B414","v":50000},{"$f":"(B415-B414)*C415","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O414+1","v":50001},60000,0.1]
[{"$f":"B415+1","v":60001},150000,0.2,{"$f":"B415","v":60000},{"$f":"E415+(B416-B415)*C416","v":19000},0.1,0,{"$f":"IF(I414=C418,E417+ROUND((H414-J414),0)*I414,IF(I414=C417,E416+ROUND((H414-J414)*I414,0),IF(I414=C416,E415+ROUND((H414-J414)*I414,0),IF(I414=C415,E414+ROUND((H414-J414)*I414,0),E413+ROUND((H414-J414)*I414,0)))))","v":527500},{"$f":"MIN(K418:L418)","v":52750},{"$f":"ROUND(SUM(H416+I416)*M414,0)","v":0},{"$f":"SUM(H416:J416)","v":580250},null,null,{"$f":"O415+1","v":60001},150000,0.2]
[{"$f":"B416+1","v":150001},null,0.3,{"$f":"B416","v":150000},{"$f":"IF(J414=0,0,E416)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O416+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H414>H418,H414-H418,0)","v":1785000},{"$f":"IF(I418>0,ROUND(I418*I414,0),0)","v":535500},{"$f":"I418-J418","v":1249500},{"$f":"IF(H416>0,ROUND(H416*L414,0),0)","v":52750},{"$f":"IF(K418>L418,0,L418-K418)","v":0},{"$f":"O417+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H416,IF($E$3=\"Female\",H423,IF($E$3=\"Senior Citizen\",H430,H437)))","v":527500}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I416,IF($E$3=\"Female\",I423,IF($E$3=\"Senior Citizen\",I430,I437)))","v":52750}]
[0,50000,0,0,0,0,0,{"$f":"H414","v":1845000},{"$f":"VLOOKUP(H421,A421:C425,3)","v":0.3},{"$f":"INDEX(D421:D425,MATCH(I421,C421:C425,0))","v":150000},{"$f":"INDEX(E421:E425,MATCH(I421,C421:C425,0))","v":19000},{"$f":"IF(H421>H425,VLOOKUP(H421,A421:F425,6),0)","v":0.1},{"$f":"VLOOKUP(H421,A421:G425,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J416,IF($E$3=\"Female\",J423,IF($E$3=\"Senior Citizen\",J430,J437)))","v":0}]
[{"$f":"B421+1","v":50001},60000,0.1,{"$f":"B421","v":50000},{"$f":"(B422-B421)*C422","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K416,IF($E$3=\"Female\",K423,IF($E$3=\"Senior Citizen\",K430,K437)))","v":580250}]
[{"$f":"B422+1","v":60001},150000,0.2,{"$f":"B422","v":60000},{"$f":"E422+(B423-B422)*C423","v":19000},0.1,0,{"$f":"IF(I421=C425,E424+ROUND((H421-J421),0)*I421,IF(I421=C424,E423+ROUND((H421-J421)*I421,0),IF(I421=C423,E422+ROUND((H421-J421)*I421,0),IF(I421=C422,E421+ROUND((H421-J421)*I421,0),E420+ROUND((H421-J421)*I421,0)))))","v":527500},{"$f":"MIN(K425:L425)","v":52750},{"$f":"ROUND(SUM(H423+I423)*M421,0)","v":0},{"$f":"SUM(H423:J423)","v":580250},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A413,IF($E$3=\"Female\",A420,IF($E$3=\"Senior Citizen\",A427,A434)))","v":"Not defined"}]
[{"$f":"B423+1","v":150001},null,0.3,{"$f":"B423","v":150000},{"$f":"IF(J421=0,0,E423)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M418,IF($E$3=\"Female\",M425,IF($E$3=\"Senior Citizen\",M432,M439)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H418","v":60000},{"$f":"IF(H421>H425,H421-H425,0)","v":1785000},{"$f":"IF(I425>0,ROUND(I425*I421,0),0)","v":535500},{"$f":"I425-J425","v":1249500},{"$f":"IF(H423>0,ROUND(H423*L421,0),0)","v":52750},{"$f":"IF(K425>L425,0,L425-K425)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K416,IF($E$3=\"Female\",K423,IF($E$3=\"Senior Citizen\",K430,K437)))","v":580250}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H414","v":1845000},{"$f":"VLOOKUP(H428,A428:C432,3)","v":0.3},{"$f":"INDEX(D428:D432,MATCH(I428,C428:C432,0))","v":150000},{"$f":"INDEX(E428:E432,MATCH(I428,C428:C432,0))","v":19000},{"$f":"IF(H428>H432,VLOOKUP(H428,A428:F432,6),0)","v":0.1},{"$f":"VLOOKUP(H428,A428:G432,7)","v":0}]
[{"$f":"B428+1","v":50001},60000,0.1,{"$f":"B428","v":50000},{"$f":"(B429-B428)*C429","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B429+1","v":60001},150000,0.2,{"$f":"B429","v":60000},{"$f":"E429+(B430-B429)*C430","v":19000},0.1,0,{"$f":"IF(I428=C432,E431+ROUND((H428-J428),0)*I428,IF(I428=C431,E430+ROUND((H428-J428)*I428,0),IF(I428=C430,E429+ROUND((H428-J428)*I428,0),IF(I428=C429,E428+ROUND((H428-J428)*I428,0),E427+ROUND((H428-J428)*I428,0)))))","v":527500},{"$f":"MIN(K432:L432)","v":52750},{"$f":"ROUND(SUM(H430+I430)*M428,0)","v":0},{"$f":"SUM(H430:J430)","v":580250}]
[{"$f":"B430+1","v":150001},null,0.3,{"$f":"B430","v":150000},{"$f":"IF(J428=0,0,E430)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H425","v":60000},{"$f":"IF(H428>H432,H428-H432,0)","v":1785000},{"$f":"IF(I432>0,ROUND(I432*I428,0),0)","v":535500},{"$f":"I432-J432","v":1249500},{"$f":"IF(H430>0,ROUND(H430*L428,0),0)","v":52750},{"$f":"IF(K432>L432,0,L432-K432)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H414","v":1845000},{"$f":"VLOOKUP(H435,A435:C439,3)","v":0.3},{"$f":"INDEX(D435:D439,MATCH(I435,C435:C439,0))","v":150000},{"$f":"INDEX(E435:E439,MATCH(I435,C435:C439,0))","v":19000},{"$f":"IF(H435>H439,VLOOKUP(H435,A435:F439,6),0)","v":0.1},{"$f":"VLOOKUP(H435,A435:G439,7)","v":0}]
[{"$f":"B435+1","v":50001},60000,0.1,{"$f":"B435","v":50000},{"$f":"(B436-B435)*C436","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B436+1","v":60001},150000,0.2,{"$f":"B436","v":60000},{"$f":"E436+(B437-B436)*C437","v":19000},0.1,0,{"$f":"IF(I435=C439,E438+ROUND((H435-J435),0)*I435,IF(I435=C438,E437+ROUND((H435-J435)*I435,0),IF(I435=C437,E436+ROUND((H435-J435)*I435,0),IF(I435=C436,E435+ROUND((H435-J435)*I435,0),E434+ROUND((H435-J435)*I435,0)))))","v":527500},{"$f":"MIN(K439:L439)","v":52750},{"$f":"ROUND(SUM(H437+I437)*M435,0)","v":0},{"$f":"SUM(H437:J437)","v":580250}]
[{"$f":"B437+1","v":150001},null,0.3,{"$f":"B437","v":150000},{"$f":"IF(J435=0,0,E437)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H432","v":60000},{"$f":"IF(H435>H439,H435-H439,0)","v":1785000},{"$f":"IF(I439>0,ROUND(I439*I435,0),0)","v":535500},{"$f":"I439-J439","v":1249500},{"$f":"IF(H437>0,ROUND(H437*L435,0),0)","v":52750},{"$f":"IF(K439>L439,0,L439-K439)","v":0}]
[null,null,2000,{"$f":"C440+1","v":2001},null,"2000-01"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C440","v":2000},{"$f":"D440","v":2001}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H443,A443:C447,3)","v":0.3},{"$f":"INDEX(D443:D447,MATCH(I443,C443:C447,0))","v":150000},{"$f":"INDEX(E443:E447,MATCH(I443,C443:C447,0))","v":19000},{"$f":"IF(H443>H447,VLOOKUP(H443,A443:F447,6),0)","v":0.17},{"$f":"VLOOKUP(H443,A443:G447,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B443,IF($E$3=\"Female\",B450,IF($E$3=\"Senior Citizen\",B457,B464)))","v":50000},0]
[{"$f":"B443+1","v":50001},60000,0.1,{"$f":"B443","v":50000},{"$f":"(B444-B443)*C444","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O443+1","v":50001},60000,0.1]
[{"$f":"B444+1","v":60001},150000,0.2,{"$f":"B444","v":60000},{"$f":"E444+(B445-B444)*C445","v":19000},0.12,0,{"$f":"IF(I443=C447,E446+ROUND((H443-J443),0)*I443,IF(I443=C446,E445+ROUND((H443-J443)*I443,0),IF(I443=C445,E444+ROUND((H443-J443)*I443,0),IF(I443=C444,E443+ROUND((H443-J443)*I443,0),E442+ROUND((H443-J443)*I443,0)))))","v":527500},{"$f":"MIN(K447:L447)","v":89675},{"$f":"ROUND(SUM(H445+I445)*M443,0)","v":0},{"$f":"SUM(H445:J445)","v":617175},null,null,{"$f":"O444+1","v":60001},150000,0.2]
[{"$f":"B445+1","v":150001},null,0.3,{"$f":"B445","v":150000},{"$f":"IF(J443=0,0,E445)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O445+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"IF(H443>150000,150000,60000)","v":150000},{"$f":"IF(H443>H447,H443-H447,0)","v":1695000},{"$f":"IF(I447>0,ROUND(I447*I443,0),0)","v":508500},{"$f":"I447-J447","v":1186500},{"$f":"IF(H445>0,ROUND(H445*L443,0),0)","v":89675},{"$f":"IF(K447>L447,0,L447-K447)","v":0},{"$f":"O446+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H445,IF($E$3=\"Female\",H452,IF($E$3=\"Senior Citizen\",H459,H466)))","v":527500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I445,IF($E$3=\"Female\",I452,IF($E$3=\"Senior Citizen\",I459,I466)))","v":89675}]
[0,50000,0,0,0,0,0,{"$f":"H443","v":1845000},{"$f":"VLOOKUP(H450,A450:C454,3)","v":0.3},{"$f":"INDEX(D450:D454,MATCH(I450,C450:C454,0))","v":150000},{"$f":"INDEX(E450:E454,MATCH(I450,C450:C454,0))","v":19000},{"$f":"IF(H450>H454,VLOOKUP(H450,A450:F454,6),0)","v":0.17},{"$f":"VLOOKUP(H450,A450:G454,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J445,IF($E$3=\"Female\",J452,IF($E$3=\"Senior Citizen\",J459,J466)))","v":0}]
[{"$f":"B450+1","v":50001},60000,0.1,{"$f":"B450","v":50000},{"$f":"(B451-B450)*C451","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K445,IF($E$3=\"Female\",K452,IF($E$3=\"Senior Citizen\",K459,K466)))","v":617175}]
[{"$f":"B451+1","v":60001},150000,0.2,{"$f":"B451","v":60000},{"$f":"E451+(B452-B451)*C452","v":19000},0.12,0,{"$f":"IF(I450=C454,E453+ROUND((H450-J450),0)*I450,IF(I450=C453,E452+ROUND((H450-J450)*I450,0),IF(I450=C452,E451+ROUND((H450-J450)*I450,0),IF(I450=C451,E450+ROUND((H450-J450)*I450,0),E449+ROUND((H450-J450)*I450,0)))))","v":527500},{"$f":"MIN(K454:L454)","v":89675},{"$f":"ROUND(SUM(H452+I452)*M450,0)","v":0},{"$f":"SUM(H452:J452)","v":617175},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A442,IF($E$3=\"Female\",A449,IF($E$3=\"Senior Citizen\",A456,A463)))","v":"(Above 65 years)"}]
[{"$f":"B452+1","v":150001},null,0.3,{"$f":"B452","v":150000},{"$f":"IF(J450=0,0,E452)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M447,IF($E$3=\"Female\",M454,IF($E$3=\"Senior Citizen\",M461,M468)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H450>150000,150000,60000)","v":150000},{"$f":"IF(H450>H454,H450-H454,0)","v":1695000},{"$f":"IF(I454>0,ROUND(I454*I450,0),0)","v":508500},{"$f":"I454-J454","v":1186500},{"$f":"IF(H452>0,ROUND(H452*L450,0),0)","v":89675},{"$f":"IF(K454>L454,0,L454-K454)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K445,IF($E$3=\"Female\",K452,IF($E$3=\"Senior Citizen\",K459,K466)))","v":617175}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H443","v":1845000},{"$f":"VLOOKUP(H457,A457:C461,3)","v":0.3},{"$f":"INDEX(D457:D461,MATCH(I457,C457:C461,0))","v":150000},{"$f":"INDEX(E457:E461,MATCH(I457,C457:C461,0))","v":19000},{"$f":"IF(H457>H461,VLOOKUP(H457,A457:F461,6),0)","v":0.17},{"$f":"VLOOKUP(H457,A457:G461,7)","v":0}]
[{"$f":"B457+1","v":50001},60000,0.1,{"$f":"B457","v":50000},{"$f":"(B458-B457)*C458","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B458+1","v":60001},150000,0.2,{"$f":"B458","v":60000},{"$f":"E458+(B459-B458)*C459","v":19000},0.12,0,{"$f":"IF(I457=C461,E460+ROUND((H457-J457),0)*I457,IF(I457=C460,E459+ROUND((H457-J457)*I457,0),IF(I457=C459,E458+ROUND((H457-J457)*I457,0),IF(I457=C458,E457+ROUND((H457-J457)*I457,0),E456+ROUND((H457-J457)*I457,0)))))","v":527500},{"$f":"MIN(K461:L461)","v":89675},{"$f":"ROUND(SUM(H459+I459)*M457,0)","v":0},{"$f":"SUM(H459:J459)","v":617175}]
[{"$f":"B459+1","v":150001},null,0.3,{"$f":"B459","v":150000},{"$f":"IF(J457=0,0,E459)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H457>150000,150000,60000)","v":150000},{"$f":"IF(H457>H461,H457-H461,0)","v":1695000},{"$f":"IF(I461>0,ROUND(I461*I457,0),0)","v":508500},{"$f":"I461-J461","v":1186500},{"$f":"IF(H459>0,ROUND(H459*L457,0),0)","v":89675},{"$f":"IF(K461>L461,0,L461-K461)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H457","v":1845000},{"$f":"VLOOKUP(H464,A464:C468,3)","v":0.3},{"$f":"INDEX(D464:D468,MATCH(I464,C464:C468,0))","v":150000},{"$f":"INDEX(E464:E468,MATCH(I464,C464:C468,0))","v":19000},{"$f":"IF(H464>H468,VLOOKUP(H464,A464:F468,6),0)","v":0.17},{"$f":"VLOOKUP(H464,A464:G468,7)","v":0}]
[{"$f":"B464+1","v":50001},60000,0.1,{"$f":"B464","v":50000},{"$f":"(B465-B464)*C465","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B465+1","v":60001},150000,0.2,{"$f":"B465","v":60000},{"$f":"E465+(B466-B465)*C466","v":19000},0.12,0,{"$f":"IF(I464=C468,E467+ROUND((H464-J464),0)*I464,IF(I464=C467,E466+ROUND((H464-J464)*I464,0),IF(I464=C466,E465+ROUND((H464-J464)*I464,0),IF(I464=C465,E464+ROUND((H464-J464)*I464,0),E463+ROUND((H464-J464)*I464,0)))))","v":527500},{"$f":"MIN(K468:L468)","v":89675},{"$f":"ROUND(SUM(H466+I466)*M464,0)","v":0},{"$f":"SUM(H466:J466)","v":617175}]
[{"$f":"B466+1","v":150001},null,0.3,{"$f":"B466","v":150000},{"$f":"IF(J464=0,0,E466)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H464>150000,150000,60000)","v":150000},{"$f":"IF(H464>H468,H464-H468,0)","v":1695000},{"$f":"IF(I468>0,ROUND(I468*I464,0),0)","v":508500},{"$f":"I468-J468","v":1186500},{"$f":"IF(H466>0,ROUND(H466*L464,0),0)","v":89675},{"$f":"IF(K468>L468,0,L468-K468)","v":0}]
[null,null,2001,{"$f":"C469+1","v":2002},null,"2001-02"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C469","v":2001},{"$f":"D469","v":2002}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H472,A472:C476,3)","v":0.3},{"$f":"INDEX(D472:D476,MATCH(I472,C472:C476,0))","v":150000},{"$f":"INDEX(E472:E476,MATCH(I472,C472:C476,0))","v":19000},{"$f":"IF(H472>H476,VLOOKUP(H472,A472:F476,6),0)","v":0.02},{"$f":"VLOOKUP(H472,A472:G476,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B472,IF($E$3=\"Female\",B479,IF($E$3=\"Senior Citizen\",B486,B493)))","v":50000},0]
[{"$f":"B472+1","v":50001},60000,0.1,{"$f":"B472","v":50000},{"$f":"(B473-B472)*C473","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O472+1","v":50001},60000,0.1]
[{"$f":"B473+1","v":60001},150000,0.2,{"$f":"B473","v":60000},{"$f":"E473+(B474-B473)*C474","v":19000},0.02,0,{"$f":"IF(I472=C476,E475+ROUND((H472-J472),0)*I472,IF(I472=C475,E474+ROUND((H472-J472)*I472,0),IF(I472=C474,E473+ROUND((H472-J472)*I472,0),IF(I472=C473,E472+ROUND((H472-J472)*I472,0),E471+ROUND((H472-J472)*I472,0)))))","v":527500},{"$f":"MIN(K476:L476)","v":10550},{"$f":"ROUND(SUM(H474+I474)*M472,0)","v":0},{"$f":"SUM(H474:J474)","v":538050},null,null,{"$f":"O473+1","v":60001},150000,0.2]
[{"$f":"B474+1","v":150001},null,0.3,{"$f":"B474","v":150000},{"$f":"IF(J472=0,0,E474)","v":19000},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O474+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H472>H476,H472-H476,0)","v":1785000},{"$f":"IF(I476>0,ROUND(I476*I472,0),0)","v":535500},{"$f":"I476-J476","v":1249500},{"$f":"IF(H474>0,ROUND(H474*L472,0),0)","v":10550},{"$f":"IF(K476>L476,0,L476-K476)","v":0},{"$f":"O475+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H474,IF($E$3=\"Female\",H481,IF($E$3=\"Senior Citizen\",H488,H495)))","v":527500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I474,IF($E$3=\"Female\",I481,IF($E$3=\"Senior Citizen\",I488,I495)))","v":52750}]
[0,50000,0,0,0,0,0,{"$f":"H472","v":1845000},{"$f":"VLOOKUP(H479,A479:C483,3)","v":0.3},{"$f":"INDEX(D479:D483,MATCH(I479,C479:C483,0))","v":150000},{"$f":"INDEX(E479:E483,MATCH(I479,C479:C483,0))","v":19000},{"$f":"IF(H479>H483,VLOOKUP(H479,A479:F483,6),0)","v":0.02},{"$f":"VLOOKUP(H479,A479:G483,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J474,IF($E$3=\"Female\",J481,IF($E$3=\"Senior Citizen\",J488,J495)))","v":0}]
[{"$f":"B479+1","v":50001},60000,0.1,{"$f":"B479","v":50000},{"$f":"(B480-B479)*C480","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K474,IF($E$3=\"Female\",K481,IF($E$3=\"Senior Citizen\",K488,K495)))","v":580250}]
[{"$f":"B480+1","v":60001},150000,0.2,{"$f":"B480","v":60000},{"$f":"E480+(B481-B480)*C481","v":19000},0.02,0,{"$f":"IF(I479=C483,E482+ROUND((H479-J479),0)*I479,IF(I479=C482,E481+ROUND((H479-J479)*I479,0),IF(I479=C481,E480+ROUND((H479-J479)*I479,0),IF(I479=C480,E479+ROUND((H479-J479)*I479,0),E478+ROUND((H479-J479)*I479,0)))))","v":527500},{"$f":"MIN(K483:L483)","v":10550},{"$f":"ROUND(SUM(H481+I481)*M479,0)","v":0},{"$f":"SUM(H481:J481)","v":538050},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A471,IF($E$3=\"Female\",A478,IF($E$3=\"Senior Citizen\",A485,A492)))","v":"(Above 65 years)"}]
[{"$f":"B481+1","v":150001},null,0.3,{"$f":"B481","v":150000},{"$f":"IF(J479=0,0,E481)","v":19000},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M476,IF($E$3=\"Female\",M483,IF($E$3=\"Senior Citizen\",M490,M497)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H476","v":60000},{"$f":"IF(H479>H483,H479-H483,0)","v":1785000},{"$f":"IF(I483>0,ROUND(I483*I479,0),0)","v":535500},{"$f":"I483-J483","v":1249500},{"$f":"IF(H481>0,ROUND(H481*L479,0),0)","v":10550},{"$f":"IF(K483>L483,0,L483-K483)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K474,IF($E$3=\"Female\",K481,IF($E$3=\"Senior Citizen\",K488,K495)))","v":580250}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H472","v":1845000},{"$f":"VLOOKUP(H486,A486:C490,3)","v":0.3},{"$f":"INDEX(D486:D490,MATCH(I486,C486:C490,0))","v":150000},{"$f":"INDEX(E486:E490,MATCH(I486,C486:C490,0))","v":19000},{"$f":"IF(H486>H490,VLOOKUP(H486,A486:F490,6),0)","v":0.1},{"$f":"VLOOKUP(H486,A486:G490,7)","v":0}]
[{"$f":"B486+1","v":50001},60000,0.1,{"$f":"B486","v":50000},{"$f":"(B487-B486)*C487","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B487+1","v":60001},150000,0.2,{"$f":"B487","v":60000},{"$f":"E487+(B488-B487)*C488","v":19000},0.1,0,{"$f":"IF(I486=C490,E489+ROUND((H486-J486),0)*I486,IF(I486=C489,E488+ROUND((H486-J486)*I486,0),IF(I486=C488,E487+ROUND((H486-J486)*I486,0),IF(I486=C487,E486+ROUND((H486-J486)*I486,0),E485+ROUND((H486-J486)*I486,0)))))","v":527500},{"$f":"MIN(K490:L490)","v":52750},{"$f":"ROUND(SUM(H488+I488)*M486,0)","v":0},{"$f":"SUM(H488:J488)","v":580250}]
[{"$f":"B488+1","v":150001},null,0.3,{"$f":"B488","v":150000},{"$f":"IF(J486=0,0,E488)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H483","v":60000},{"$f":"IF(H486>H490,H486-H490,0)","v":1785000},{"$f":"IF(I490>0,ROUND(I490*I486,0),0)","v":535500},{"$f":"I490-J490","v":1249500},{"$f":"IF(H488>0,ROUND(H488*L486,0),0)","v":52750},{"$f":"IF(K490>L490,0,L490-K490)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H472","v":1845000},{"$f":"VLOOKUP(H493,A493:C497,3)","v":0.3},{"$f":"INDEX(D493:D497,MATCH(I493,C493:C497,0))","v":150000},{"$f":"INDEX(E493:E497,MATCH(I493,C493:C497,0))","v":19000},{"$f":"IF(H493>H497,VLOOKUP(H493,A493:F497,6),0)","v":0.02},{"$f":"VLOOKUP(H493,A493:G497,7)","v":0}]
[{"$f":"B493+1","v":50001},60000,0.1,{"$f":"B493","v":50000},{"$f":"(B494-B493)*C494","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B494+1","v":60001},150000,0.2,{"$f":"B494","v":60000},{"$f":"E494+(B495-B494)*C495","v":19000},0.02,0,{"$f":"IF(I493=C497,E496+ROUND((H493-J493),0)*I493,IF(I493=C496,E495+ROUND((H493-J493)*I493,0),IF(I493=C495,E494+ROUND((H493-J493)*I493,0),IF(I493=C494,E493+ROUND((H493-J493)*I493,0),E492+ROUND((H493-J493)*I493,0)))))","v":527500},{"$f":"MIN(K497:L497)","v":10550},{"$f":"ROUND(SUM(H495+I495)*M493,0)","v":0},{"$f":"SUM(H495:J495)","v":538050}]
[{"$f":"B495+1","v":150001},null,0.3,{"$f":"B495","v":150000},{"$f":"IF(J493=0,0,E495)","v":19000},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H490","v":60000},{"$f":"IF(H493>H497,H493-H497,0)","v":1785000},{"$f":"IF(I497>0,ROUND(I497*I493,0),0)","v":535500},{"$f":"I497-J497","v":1249500},{"$f":"IF(H495>0,ROUND(H495*L493,0),0)","v":10550},{"$f":"IF(K497>L497,0,L497-K497)","v":0}]
[null,null,2002,{"$f":"C498+1","v":2003},null,"2002-03"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C498","v":2002},{"$f":"D498","v":2003}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H501,A501:C505,3)","v":0.3},{"$f":"INDEX(D501:D505,MATCH(I501,C501:C505,0))","v":150000},{"$f":"INDEX(E501:E505,MATCH(I501,C501:C505,0))","v":19000},{"$f":"IF(H501>H505,VLOOKUP(H501,A501:F505,6),0)","v":0.05},{"$f":"VLOOKUP(H501,A501:G505,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B501,IF($E$3=\"Female\",B508,IF($E$3=\"Senior Citizen\",B515,B522)))","v":50000},0]
[{"$f":"B501+1","v":50001},60000,0.1,{"$f":"B501","v":50000},{"$f":"(B502-B501)*C502","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O501+1","v":50001},60000,0.1]
[{"$f":"B502+1","v":60001},150000,0.2,{"$f":"B502","v":60000},{"$f":"E502+(B503-B502)*C503","v":19000},0.05,0,{"$f":"IF(I501=C505,E504+ROUND((H501-J501),0)*I501,IF(I501=C504,E503+ROUND((H501-J501)*I501,0),IF(I501=C503,E502+ROUND((H501-J501)*I501,0),IF(I501=C502,E501+ROUND((H501-J501)*I501,0),E500+ROUND((H501-J501)*I501,0)))))","v":527500},{"$f":"MIN(K505:L505)","v":26375},{"$f":"ROUND(SUM(H503+I503)*M501,0)","v":0},{"$f":"SUM(H503:J503)","v":553875},null,null,{"$f":"O502+1","v":60001},150000,0.2]
[{"$f":"B503+1","v":150001},null,0.3,{"$f":"B503","v":150000},{"$f":"IF(J501=0,0,E503)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O503+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H501>H505,H501-H505,0)","v":1785000},{"$f":"IF(I505>0,ROUND(I505*I501,0),0)","v":535500},{"$f":"I505-J505","v":1249500},{"$f":"IF(H503>0,ROUND(H503*L501,0),0)","v":26375},{"$f":"IF(K505>L505,0,L505-K505)","v":0},{"$f":"O504+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H503,IF($E$3=\"Female\",H510,IF($E$3=\"Senior Citizen\",H517,H524)))","v":527500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I503,IF($E$3=\"Female\",I510,IF($E$3=\"Senior Citizen\",I517,I524)))","v":26375}]
[0,50000,0,0,0,0,0,{"$f":"H501","v":1845000},{"$f":"VLOOKUP(H508,A508:C512,3)","v":0.3},{"$f":"INDEX(D508:D512,MATCH(I508,C508:C512,0))","v":150000},{"$f":"INDEX(E508:E512,MATCH(I508,C508:C512,0))","v":19000},{"$f":"IF(H508>H512,VLOOKUP(H508,A508:F512,6),0)","v":0.05},{"$f":"VLOOKUP(H508,A508:G512,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J503,IF($E$3=\"Female\",J510,IF($E$3=\"Senior Citizen\",J517,J524)))","v":0}]
[{"$f":"B508+1","v":50001},60000,0.1,{"$f":"B508","v":50000},{"$f":"(B509-B508)*C509","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K503,IF($E$3=\"Female\",K510,IF($E$3=\"Senior Citizen\",K517,K524)))","v":553875}]
[{"$f":"B509+1","v":60001},150000,0.2,{"$f":"B509","v":60000},{"$f":"E509+(B510-B509)*C510","v":19000},0.05,0,{"$f":"IF(I508=C512,E511+ROUND((H508-J508),0)*I508,IF(I508=C511,E510+ROUND((H508-J508)*I508,0),IF(I508=C510,E509+ROUND((H508-J508)*I508,0),IF(I508=C509,E508+ROUND((H508-J508)*I508,0),E507+ROUND((H508-J508)*I508,0)))))","v":527500},{"$f":"MIN(K512:L512)","v":26375},{"$f":"ROUND(SUM(H510+I510)*M508,0)","v":0},{"$f":"SUM(H510:J510)","v":553875},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A500,IF($E$3=\"Female\",A507,IF($E$3=\"Senior Citizen\",A514,A521)))","v":"(Above 65 years)"}]
[{"$f":"B510+1","v":150001},null,0.3,{"$f":"B510","v":150000},{"$f":"IF(J508=0,0,E510)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M505,IF($E$3=\"Female\",M512,IF($E$3=\"Senior Citizen\",M519,M526)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H505","v":60000},{"$f":"IF(H508>H512,H508-H512,0)","v":1785000},{"$f":"IF(I512>0,ROUND(I512*I508,0),0)","v":535500},{"$f":"I512-J512","v":1249500},{"$f":"IF(H510>0,ROUND(H510*L508,0),0)","v":26375},{"$f":"IF(K512>L512,0,L512-K512)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K503,IF($E$3=\"Female\",K510,IF($E$3=\"Senior Citizen\",K517,K524)))","v":553875}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H501","v":1845000},{"$f":"VLOOKUP(H515,A515:C519,3)","v":0.3},{"$f":"INDEX(D515:D519,MATCH(I515,C515:C519,0))","v":150000},{"$f":"INDEX(E515:E519,MATCH(I515,C515:C519,0))","v":19000},{"$f":"IF(H515>H519,VLOOKUP(H515,A515:F519,6),0)","v":0.05},{"$f":"VLOOKUP(H515,A515:G519,7)","v":0}]
[{"$f":"B515+1","v":50001},60000,0.1,{"$f":"B515","v":50000},{"$f":"(B516-B515)*C516","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B516+1","v":60001},150000,0.2,{"$f":"B516","v":60000},{"$f":"E516+(B517-B516)*C517","v":19000},0.05,0,{"$f":"IF(I515=C519,E518+ROUND((H515-J515),0)*I515,IF(I515=C518,E517+ROUND((H515-J515)*I515,0),IF(I515=C517,E516+ROUND((H515-J515)*I515,0),IF(I515=C516,E515+ROUND((H515-J515)*I515,0),E514+ROUND((H515-J515)*I515,0)))))","v":527500},{"$f":"MIN(K519:L519)","v":26375},{"$f":"ROUND(SUM(H517+I517)*M515,0)","v":0},{"$f":"SUM(H517:J517)","v":553875}]
[{"$f":"B517+1","v":150001},null,0.3,{"$f":"B517","v":150000},{"$f":"IF(J515=0,0,E517)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H512","v":60000},{"$f":"IF(H515>H519,H515-H519,0)","v":1785000},{"$f":"IF(I519>0,ROUND(I519*I515,0),0)","v":535500},{"$f":"I519-J519","v":1249500},{"$f":"IF(H517>0,ROUND(H517*L515,0),0)","v":26375},{"$f":"IF(K519>L519,0,L519-K519)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H501","v":1845000},{"$f":"VLOOKUP(H522,A522:C526,3)","v":0.3},{"$f":"INDEX(D522:D526,MATCH(I522,C522:C526,0))","v":150000},{"$f":"INDEX(E522:E526,MATCH(I522,C522:C526,0))","v":19000},{"$f":"IF(H522>H526,VLOOKUP(H522,A522:F526,6),0)","v":0.05},{"$f":"VLOOKUP(H522,A522:G526,7)","v":0}]
[{"$f":"B522+1","v":50001},60000,0.1,{"$f":"B522","v":50000},{"$f":"(B523-B522)*C523","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B523+1","v":60001},150000,0.2,{"$f":"B523","v":60000},{"$f":"E523+(B524-B523)*C524","v":19000},0.05,0,{"$f":"IF(I522=C526,E525+ROUND((H522-J522),0)*I522,IF(I522=C525,E524+ROUND((H522-J522)*I522,0),IF(I522=C524,E523+ROUND((H522-J522)*I522,0),IF(I522=C523,E522+ROUND((H522-J522)*I522,0),E521+ROUND((H522-J522)*I522,0)))))","v":527500},{"$f":"MIN(K526:L526)","v":26375},{"$f":"ROUND(SUM(H524+I524)*M522,0)","v":0},{"$f":"SUM(H524:J524)","v":553875}]
[{"$f":"B524+1","v":150001},null,0.3,{"$f":"B524","v":150000},{"$f":"IF(J522=0,0,E524)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H519","v":60000},{"$f":"IF(H522>H526,H522-H526,0)","v":1785000},{"$f":"IF(I526>0,ROUND(I526*I522,0),0)","v":535500},{"$f":"I526-J526","v":1249500},{"$f":"IF(H524>0,ROUND(H524*L522,0),0)","v":26375},{"$f":"IF(K526>L526,0,L526-K526)","v":0}]
[null,null,2003,{"$f":"C527+1","v":2004},null,"2003-04"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C527","v":2003},{"$f":"D527","v":2004}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H530,A530:C534,3)","v":0.3},{"$f":"INDEX(D530:D534,MATCH(I530,C530:C534,0))","v":150000},{"$f":"INDEX(E530:E534,MATCH(I530,C530:C534,0))","v":19000},{"$f":"IF(H530>H534,VLOOKUP(H530,A530:F534,6),0)","v":0.1},{"$f":"VLOOKUP(H530,A530:G534,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B530,IF($E$3=\"Female\",B537,IF($E$3=\"Senior Citizen\",B544,B551)))","v":50000},0]
[{"$f":"B530+1","v":50001},60000,0.1,{"$f":"B530","v":50000},{"$f":"(B531-B530)*C531","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O530+1","v":50001},60000,0.1]
[{"$f":"B531+1","v":60001},150000,0.2,{"$f":"B531","v":60000},{"$f":"E531+(B532-B531)*C532","v":19000},0.1,0,{"$f":"IF(I530=C534,E533+ROUND((H530-J530),0)*I530,IF(I530=C533,E532+ROUND((H530-J530)*I530,0),IF(I530=C532,E531+ROUND((H530-J530)*I530,0),IF(I530=C531,E530+ROUND((H530-J530)*I530,0),E529+ROUND((H530-J530)*I530,0)))))","v":527500},{"$f":"MIN(K534:L534)","v":52750},{"$f":"ROUND(SUM(H532+I532)*M530,0)","v":0},{"$f":"SUM(H532:J532)","v":580250},null,null,{"$f":"O531+1","v":60001},150000,0.2]
[{"$f":"B532+1","v":150001},null,0.3,{"$f":"B532","v":150000},{"$f":"IF(J530=0,0,E532)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O532+1","v":150001},0,0.3]
["Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(H530>H534,H530-H534,0)","v":995000},{"$f":"IF(I534>0,ROUND(I534*I530,0),0)","v":298500},{"$f":"I534-J534","v":696500},{"$f":"IF(H532>0,ROUND(H532*L530,0),0)","v":52750},{"$f":"IF(K534>L534,0,L534-K534)","v":0},{"$f":"O533+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H532,IF($E$3=\"Female\",H539,IF($E$3=\"Senior Citizen\",H546,H553)))","v":527500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I532,IF($E$3=\"Female\",I539,IF($E$3=\"Senior Citizen\",I546,I553)))","v":52750}]
[0,50000,0,0,0,0,0,{"$f":"H530","v":1845000},{"$f":"VLOOKUP(H537,A537:C541,3)","v":0.3},{"$f":"INDEX(D537:D541,MATCH(I537,C537:C541,0))","v":150000},{"$f":"INDEX(E537:E541,MATCH(I537,C537:C541,0))","v":19000},{"$f":"IF(H537>H541,VLOOKUP(H537,A537:F541,6),0)","v":0.1},{"$f":"VLOOKUP(H537,A537:G541,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J532,IF($E$3=\"Female\",J539,IF($E$3=\"Senior Citizen\",J546,J553)))","v":0}]
[{"$f":"B537+1","v":50001},60000,0.1,{"$f":"B537","v":50000},{"$f":"(B538-B537)*C538","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K532,IF($E$3=\"Female\",K539,IF($E$3=\"Senior Citizen\",K546,K553)))","v":580250}]
[{"$f":"B538+1","v":60001},150000,0.2,{"$f":"B538","v":60000},{"$f":"E538+(B539-B538)*C539","v":19000},0.1,0,{"$f":"IF(I537=C541,E540+ROUND((H537-J537),0)*I537,IF(I537=C540,E539+ROUND((H537-J537)*I537,0),IF(I537=C539,E538+ROUND((H537-J537)*I537,0),IF(I537=C538,E537+ROUND((H537-J537)*I537,0),E536+ROUND((H537-J537)*I537,0)))))","v":527500},{"$f":"MIN(K541:L541)","v":52750},{"$f":"ROUND(SUM(H539+I539)*M537,0)","v":0},{"$f":"SUM(H539:J539)","v":580250},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A529,IF($E$3=\"Female\",A536,IF($E$3=\"Senior Citizen\",A543,A550)))","v":"(Above 65 years)"}]
[{"$f":"B539+1","v":150001},null,0.3,{"$f":"B539","v":150000},{"$f":"IF(J537=0,0,E539)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M534,IF($E$3=\"Female\",M541,IF($E$3=\"Senior Citizen\",M548,M555)))","v":0}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H534","v":850000},{"$f":"IF(H537>H541,H537-H541,0)","v":995000},{"$f":"IF(I541>0,ROUND(I541*I537,0),0)","v":298500},{"$f":"I541-J541","v":696500},{"$f":"IF(H539>0,ROUND(H539*L537,0),0)","v":52750},{"$f":"IF(K541>L541,0,L541-K541)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K532,IF($E$3=\"Female\",K539,IF($E$3=\"Senior Citizen\",K546,K553)))","v":580250}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H530","v":1845000},{"$f":"VLOOKUP(H544,A544:C548,3)","v":0.3},{"$f":"INDEX(D544:D548,MATCH(I544,C544:C548,0))","v":150000},{"$f":"INDEX(E544:E548,MATCH(I544,C544:C548,0))","v":19000},{"$f":"IF(H544>H548,VLOOKUP(H544,A544:F548,6),0)","v":0.1},{"$f":"VLOOKUP(H544,A544:G548,7)","v":0}]
[{"$f":"B544+1","v":50001},60000,0.1,{"$f":"B544","v":50000},{"$f":"(B545-B544)*C545","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B545+1","v":60001},150000,0.2,{"$f":"B545","v":60000},{"$f":"E545+(B546-B545)*C546","v":19000},0.1,0,{"$f":"IF(I544=C548,E547+ROUND((H544-J544),0)*I544,IF(I544=C547,E546+ROUND((H544-J544)*I544,0),IF(I544=C546,E545+ROUND((H544-J544)*I544,0),IF(I544=C545,E544+ROUND((H544-J544)*I544,0),E543+ROUND((H544-J544)*I544,0)))))","v":527500},{"$f":"MIN(K548:L548)","v":52750},{"$f":"ROUND(SUM(H546+I546)*M544,0)","v":0},{"$f":"SUM(H546:J546)","v":580250}]
[{"$f":"B546+1","v":150001},null,0.3,{"$f":"B546","v":150000},{"$f":"IF(J544=0,0,E546)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H541","v":850000},{"$f":"IF(H544>H548,H544-H548,0)","v":995000},{"$f":"IF(I548>0,ROUND(I548*I544,0),0)","v":298500},{"$f":"I548-J548","v":696500},{"$f":"IF(H546>0,ROUND(H546*L544,0),0)","v":52750},{"$f":"IF(K548>L548,0,L548-K548)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H530","v":1845000},{"$f":"VLOOKUP(H551,A551:C555,3)","v":0.3},{"$f":"INDEX(D551:D555,MATCH(I551,C551:C555,0))","v":150000},{"$f":"INDEX(E551:E555,MATCH(I551,C551:C555,0))","v":19000},{"$f":"IF(H551>H555,VLOOKUP(H551,A551:F555,6),0)","v":0.1},{"$f":"VLOOKUP(H551,A551:G555,7)","v":0}]
[{"$f":"B551+1","v":50001},60000,0.1,{"$f":"B551","v":50000},{"$f":"(B552-B551)*C552","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B552+1","v":60001},150000,0.2,{"$f":"B552","v":60000},{"$f":"E552+(B553-B552)*C553","v":19000},0.1,0,{"$f":"IF(I551=C555,E554+ROUND((H551-J551),0)*I551,IF(I551=C554,E553+ROUND((H551-J551)*I551,0),IF(I551=C553,E552+ROUND((H551-J551)*I551,0),IF(I551=C552,E551+ROUND((H551-J551)*I551,0),E550+ROUND((H551-J551)*I551,0)))))","v":527500},{"$f":"MIN(K555:L555)","v":52750},{"$f":"ROUND(SUM(H553+I553)*M551,0)","v":0},{"$f":"SUM(H553:J553)","v":580250}]
[{"$f":"B553+1","v":150001},null,0.3,{"$f":"B553","v":150000},{"$f":"IF(J551=0,0,E553)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H548","v":850000},{"$f":"IF(H551>H555,H551-H555,0)","v":995000},{"$f":"IF(I555>0,ROUND(I555*I551,0),0)","v":298500},{"$f":"I555-J555","v":696500},{"$f":"IF(H553>0,ROUND(H553*L551,0),0)","v":52750},{"$f":"IF(K555>L555,0,L555-K555)","v":0}]
[null,null,2004,{"$f":"C556+1","v":2005},null,"2004-05"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,{"$f":"AC557+1","v":2005},null,"2004-05"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C556","v":2004},{"$f":"D556","v":2005},null,null,null,null,null,null,null,null,null,null,"Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H559,A559:C563,3)","v":0.3},{"$f":"INDEX(D559:D563,MATCH(I559,C559:C563,0))","v":150000},{"$f":"INDEX(E559:E563,MATCH(I559,C559:C563,0))","v":19000},{"$f":"IF(H559>H563,VLOOKUP(H559,A559:F563,6),0)","v":0.1},{"$f":"VLOOKUP(H559,A559:G563,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",B559,IF($E$3=\"Female\",B566,IF($E$3=\"Senior Citizen\",B573,B580)))","v":50000},0,null,null,null,null,null,null,null,null,null,null,"(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"AC557","v":2004},{"$f":"AD557","v":2005}]
[{"$f":"B559+1","v":50001},60000,0.1,{"$f":"B559","v":50000},{"$f":"(B560-B559)*C560","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O559+1","v":50001},60000,0.1,null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(AH560,AA560:AC564,3)","v":0.3},{"$f":"INDEX(AD560:AD564,MATCH(AI560,AC560:AC564,0))","v":150000},{"$f":"INDEX(AE560:AE564,MATCH(AI560,AC560:AC564,0))","v":19000},{"$f":"IF(AH560>AH564,VLOOKUP(AH560,AA560:AF564,6),0)","v":0.1},{"$f":"VLOOKUP(AH560,AA560:AG564,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",AB560,IF($E$3=\"Female\",AB567,IF($E$3=\"Senior Citizen\",AB574,AB581)))","v":50000},0]
[{"$f":"B560+1","v":60001},150000,0.2,{"$f":"B560","v":60000},{"$f":"E560+(B561-B560)*C561","v":19000},0.1,0.02,{"$f":"IF(I559=C563,E562+ROUND((H559-J559),0)*I559,IF(I559=C562,E561+ROUND((H559-J559)*I559,0),IF(I559=C561,E560+ROUND((H559-J559)*I559,0),IF(I559=C560,E559+ROUND((H559-J559)*I559,0),E558+ROUND((H559-J559)*I559,0)))))-$AP$577","v":527500},{"$f":"MIN(K563:L563)","v":52750},{"$f":"ROUND(SUM(H561+I561)*M559,0)","v":11605},{"$f":"SUM(H561:J561)","v":591855},null,null,{"$f":"O560+1","v":60001},150000,0.2,null,null,null,null,null,null,null,null,null,null,{"$f":"AB560+1","v":50001},60000,0.1,{"$f":"AB560","v":50000},{"$f":"(AB561-AB560)*AC561","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"AO560+1","v":50001},60000,0.1]
[{"$f":"B561+1","v":150001},null,0.3,{"$f":"B561","v":150000},{"$f":"IF(J559=0,0,E561)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O561+1","v":150001},0,0.3,null,null,null,null,null,null,null,null,null,null,{"$f":"AB561+1","v":60001},150000,0.2,{"$f":"AB561","v":60000},{"$f":"AE561+(AB562-AB561)*AC562","v":19000},0.1,0.02,{"$f":"IF(AI560=AC564,AE563+ROUND((AH560-AJ560),0)*AI560,IF(AI560=AC563,AE562+ROUND((AH560-AJ560)*AI560,0),IF(AI560=AC562,AE561+ROUND((AH560-AJ560)*AI560,0),IF(AI560=AC561,AE560+ROUND((AH560-AJ560)*AI560,0),AE559+ROUND((AH560-AJ560)*AI560,0)))))","v":527500},{"$f":"MIN(AK564:AL564)","v":52750},{"$f":"ROUND(SUM(AH562+AI562)*AM560,0)","v":11605},{"$f":"SUM(AH562:AJ562)","v":591855},null,null,{"$f":"AO561+1","v":60001},150000,0.2]
["Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(H559>H563,H559-H563,0)","v":995000},{"$f":"IF(I563>0,ROUND(I563*I559,0),0)","v":298500},{"$f":"I563-J563","v":696500},{"$f":"IF(H561>0,ROUND(H561*L559,0),0)","v":52750},{"$f":"IF(K563>L563,0,L563-K563)","v":0},{"$f":"O562+1","v":1},0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"AB562+1","v":150001},null,0.3,{"$f":"AB562","v":150000},{"$f":"IF(AJ560=0,0,AE562)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"AO562+1","v":150001},0,0.3]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H561,IF($E$3=\"Female\",H568,IF($E$3=\"Senior Citizen\",H575,H582)))","v":527500},null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(AH560>AH564,AH560-AH564,0)","v":995000},{"$f":"IF(AI564>0,ROUND(AI564*AI560,0),0)","v":298500},{"$f":"AI564-AJ564","v":696500},{"$f":"IF(AH562>0,ROUND(AH562*AL560,0),0)","v":52750},{"$f":"IF(AK564>AL564,0,AL564-AK564)","v":0},{"$f":"AO563+1","v":1},0,0]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I561,IF($E$3=\"Female\",I568,IF($E$3=\"Senior Citizen\",I575,I582)))","v":52750},null,null,null,null,null,null,null,null,null,null,"Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",AH562,IF($E$3=\"Female\",AH569,IF($E$3=\"Senior Citizen\",AH576,AH583)))","v":527500}]
[0,50000,0,0,0,0,0,{"$f":"H559","v":1845000},{"$f":"VLOOKUP(H566,A566:C570,3)","v":0.3},{"$f":"INDEX(D566:D570,MATCH(I566,C566:C570,0))","v":150000},{"$f":"INDEX(E566:E570,MATCH(I566,C566:C570,0))","v":19000},{"$f":"IF(H566>H570,VLOOKUP(H566,A566:F570,6),0)","v":0.1},{"$f":"VLOOKUP(H566,A566:G570,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J561,IF($E$3=\"Female\",J568,IF($E$3=\"Senior Citizen\",J575,J582)))","v":11605},null,null,null,null,null,null,null,null,null,null,"(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",AI562,IF($E$3=\"Female\",AI569,IF($E$3=\"Senior Citizen\",AI576,AI583)))","v":52750}]
[{"$f":"B566+1","v":50001},60000,0.1,{"$f":"B566","v":50000},{"$f":"(B567-B566)*C567","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K561,IF($E$3=\"Female\",K568,IF($E$3=\"Senior Citizen\",K575,K582)))","v":591855},null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AH560","v":1845000},{"$f":"VLOOKUP(AH567,AA567:AC571,3)","v":0.3},{"$f":"INDEX(AD567:AD571,MATCH(AI567,AC567:AC571,0))","v":150000},{"$f":"INDEX(AE567:AE571,MATCH(AI567,AC567:AC571,0))","v":19000},{"$f":"IF(AH567>AH571,VLOOKUP(AH567,AA567:AF571,6),0)","v":0.1},{"$f":"VLOOKUP(AH567,AA567:AG571,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",AJ562,IF($E$3=\"Female\",AJ569,IF($E$3=\"Senior Citizen\",AJ576,AJ583)))","v":11605}]
[{"$f":"B567+1","v":60001},150000,0.2,{"$f":"B567","v":60000},{"$f":"E567+(B568-B567)*C568","v":19000},0.1,0.02,{"$f":"IF(I566=C570,E569+ROUND((H566-J566),0)*I566,IF(I566=C569,E568+ROUND((H566-J566)*I566,0),IF(I566=C568,E567+ROUND((H566-J566)*I566,0),IF(I566=C567,E566+ROUND((H566-J566)*I566,0),E565+ROUND((H566-J566)*I566,0)))))-$AP$577","v":527500},{"$f":"MIN(K570:L570)","v":52750},{"$f":"ROUND(SUM(H568+I568)*M566,0)","v":11605},{"$f":"SUM(H568:J568)","v":591855},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A558,IF($E$3=\"Female\",A565,IF($E$3=\"Senior Citizen\",A572,A579)))","v":"(Above 65 years)"},null,null,null,null,null,null,null,null,null,null,{"$f":"AB567+1","v":50001},60000,0.1,{"$f":"AB567","v":50000},{"$f":"(AB568-AB567)*AC568","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",AK562,IF($E$3=\"Female\",AK569,IF($E$3=\"Senior Citizen\",AK576,AK583)))","v":591855}]
[{"$f":"B568+1","v":150001},null,0.3,{"$f":"B568","v":150000},{"$f":"IF(J566=0,0,E568)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M563,IF($E$3=\"Female\",M570,IF($E$3=\"Senior Citizen\",M577,M584)))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AB568+1","v":60001},150000,0.2,{"$f":"AB568","v":60000},{"$f":"AE568+(AB569-AB568)*AC569","v":19000},0.1,0.02,{"$f":"IF(AI567=AC571,AE570+ROUND((AH567-AJ567),0)*AI567,IF(AI567=AC570,AE569+ROUND((AH567-AJ567)*AI567,0),IF(AI567=AC569,AE568+ROUND((AH567-AJ567)*AI567,0),IF(AI567=AC568,AE567+ROUND((AH567-AJ567)*AI567,0),AE566+ROUND((AH567-AJ567)*AI567,0)))))","v":527500},{"$f":"MIN(AK571:AL571)","v":52750},{"$f":"ROUND(SUM(AH569+AI569)*AM567,0)","v":11605},{"$f":"SUM(AH569:AJ569)","v":591855},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",AA559,IF($E$3=\"Female\",AA566,IF($E$3=\"Senior Citizen\",AA573,AA580)))","v":"(Above 65 years)"}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H563","v":850000},{"$f":"IF(H566>H570,H566-H570,0)","v":995000},{"$f":"IF(I570>0,ROUND(I570*I566,0),0)","v":298500},{"$f":"I570-J570","v":696500},{"$f":"IF(H568>0,ROUND(H568*L566,0),0)","v":52750},{"$f":"IF(K570>L570,0,L570-K570)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K561,IF($E$3=\"Female\",K568,IF($E$3=\"Senior Citizen\",K575,K582)))","v":591855},null,null,null,null,null,null,null,null,null,null,{"$f":"AB569+1","v":150001},null,0.3,{"$f":"AB569","v":150000},{"$f":"IF(AJ567=0,0,AE569)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",AM564,IF($E$3=\"Female\",AM571,IF($E$3=\"Senior Citizen\",AM578,AM585)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AH564","v":850000},{"$f":"IF(AH567>AH571,AH567-AH571,0)","v":995000},{"$f":"IF(AI571>0,ROUND(AI571*AI567,0),0)","v":298500},{"$f":"AI571-AJ571","v":696500},{"$f":"IF(AH569>0,ROUND(AH569*AL567,0),0)","v":52750},{"$f":"IF(AK571>AL571,0,AL571-AK571)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",AK562,IF($E$3=\"Female\",AK569,IF($E$3=\"Senior Citizen\",AK576,AK583)))","v":591855}]
["(Above 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"Treatment of sect 80D",null,null,null,null,null,null,null,null,null,null,null,null,"Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
[0,50000,0,0,0,0,0,{"$f":"H559","v":1845000},{"$f":"VLOOKUP(H573,A573:C577,3)","v":0.3},{"$f":"INDEX(D573:D577,MATCH(I573,C573:C577,0))","v":150000},{"$f":"INDEX(E573:E577,MATCH(I573,C573:C577,0))","v":19000},{"$f":"IF(H573>H577,VLOOKUP(H573,A573:F577,6),0)","v":0.1},{"$f":"VLOOKUP(H573,A573:G577,7)","v":0.02},"Taxable income",null,{"$f":"H559","v":1845000},null,null,null,null,null,null,null,null,null,null,"(Above 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"Treatment of sect 80D"]
[{"$f":"B573+1","v":50001},60000,0.1,{"$f":"B573","v":50000},{"$f":"(B574-B573)*C574","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"Due Tax",null,{"$f":"P564","v":527500},null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AH560","v":1845000},{"$f":"VLOOKUP(AH574,AA574:AC578,3)","v":0.3},{"$f":"INDEX(AD574:AD578,MATCH(AI574,AC574:AC578,0))","v":150000},{"$f":"INDEX(AE574:AE578,MATCH(AI574,AC574:AC578,0))","v":19000},{"$f":"IF(AH574>AH578,VLOOKUP(AH574,AA574:AF578,6),0)","v":0.1},{"$f":"VLOOKUP(AH574,AA574:AG578,7)","v":0.02},"Taxable income",null,{"$f":"AH560","v":1845000}]
[{"$f":"B574+1","v":60001},150000,0.2,{"$f":"B574","v":60000},{"$f":"E574+(B575-B574)*C575","v":19000},0.1,0.02,{"$f":"IF(I573=C577,E576+ROUND((H573-J573),0)*I573,IF(I573=C576,E575+ROUND((H573-J573)*I573,0),IF(I573=C575,E574+ROUND((H573-J573)*I573,0),IF(I573=C574,E573+ROUND((H573-J573)*I573,0),E572+ROUND((H573-J573)*I573,0)))))-$AP$577","v":527500},{"$f":"MIN(K577:L577)","v":52750},{"$f":"ROUND(SUM(H575+I575)*M573,0)","v":11605},{"$f":"SUM(H575:J575)","v":591855},null,null,"Calculated amt",null,{"$f":"IF(P573<100000,P574,P574-(P573-100000))","v":-1217500},null,null,null,null,null,null,null,null,null,null,{"$f":"AB574+1","v":50001},60000,0.1,{"$f":"AB574","v":50000},{"$f":"(AB575-AB574)*AC575","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"Due Tax",null,{"$f":"AP565","v":527500}]
[{"$f":"B575+1","v":150001},null,0.3,{"$f":"B575","v":150000},{"$f":"IF(J573=0,0,E575)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Rebate u/s 80D",null,{"$f":"IF(P575>0,P575,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AB575+1","v":60001},150000,0.2,{"$f":"AB575","v":60000},{"$f":"AE575+(AB576-AB575)*AC576","v":19000},0.1,0.02,{"$f":"IF(AI574=AC578,AE577+ROUND((AH574-AJ574),0)*AI574,IF(AI574=AC577,AE576+ROUND((AH574-AJ574)*AI574,0),IF(AI574=AC576,AE575+ROUND((AH574-AJ574)*AI574,0),IF(AI574=AC575,AE574+ROUND((AH574-AJ574)*AI574,0),AE573+ROUND((AH574-AJ574)*AI574,0)))))","v":527500},{"$f":"MIN(AK578:AL578)","v":52750},{"$f":"ROUND(SUM(AH576+AI576)*AM574,0)","v":11605},{"$f":"SUM(AH576:AJ576)","v":591855},null,null,"Calculated amt",null,{"$f":"IF(AP574<100000,AP575,AP575-(AP574-100000))","v":-1217500}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H570","v":850000},{"$f":"IF(H573>H577,H573-H577,0)","v":995000},{"$f":"IF(I577>0,ROUND(I577*I573,0),0)","v":298500},{"$f":"I577-J577","v":696500},{"$f":"IF(H575>0,ROUND(H575*L573,0),0)","v":52750},{"$f":"IF(K577>L577,0,L577-K577)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB576+1","v":150001},null,0.3,{"$f":"AB576","v":150000},{"$f":"IF(AJ574=0,0,AE576)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Rebate u/s 80D",null,{"$f":"IF(AP576>0,AP576,0)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AH571","v":850000},{"$f":"IF(AH574>AH578,AH574-AH578,0)","v":995000},{"$f":"IF(AI578>0,ROUND(AI578*AI574,0),0)","v":298500},{"$f":"AI578-AJ578","v":696500},{"$f":"IF(AH576>0,ROUND(AH576*AL574,0),0)","v":52750},{"$f":"IF(AK578>AL578,0,AL578-AK578)","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
[0,50000,0,0,0,0,0,{"$f":"H559","v":1845000},{"$f":"VLOOKUP(H580,A580:C584,3)","v":0.3},{"$f":"INDEX(D580:D584,MATCH(I580,C580:C584,0))","v":150000},{"$f":"INDEX(E580:E584,MATCH(I580,C580:C584,0))","v":19000},{"$f":"IF(H580>H584,VLOOKUP(H580,A580:F584,6),0)","v":0.1},{"$f":"VLOOKUP(H580,A580:G584,7)","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,"Not defined"]
[{"$f":"B580+1","v":50001},60000,0.1,{"$f":"B580","v":50000},{"$f":"(B581-B580)*C581","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AH560","v":1845000},{"$f":"VLOOKUP(AH581,AA581:AC585,3)","v":0.3},{"$f":"INDEX(AD581:AD585,MATCH(AI581,AC581:AC585,0))","v":150000},{"$f":"INDEX(AE581:AE585,MATCH(AI581,AC581:AC585,0))","v":19000},{"$f":"IF(AH581>AH585,VLOOKUP(AH581,AA581:AF585,6),0)","v":0.1},{"$f":"VLOOKUP(AH581,AA581:AG585,7)","v":0.02}]
[{"$f":"B581+1","v":60001},150000,0.2,{"$f":"B581","v":60000},{"$f":"E581+(B582-B581)*C582","v":19000},0.1,0.02,{"$f":"IF(I580=C584,E583+ROUND((H580-J580),0)*I580,IF(I580=C583,E582+ROUND((H580-J580)*I580,0),IF(I580=C582,E581+ROUND((H580-J580)*I580,0),IF(I580=C581,E580+ROUND((H580-J580)*I580,0),E579+ROUND((H580-J580)*I580,0)))))-$AP$577","v":527500},{"$f":"MIN(K584:L584)","v":52750},{"$f":"ROUND(SUM(H582+I582)*M580,0)","v":11605},{"$f":"SUM(H582:J582)","v":591855},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB581+1","v":50001},60000,0.1,{"$f":"AB581","v":50000},{"$f":"(AB582-AB581)*AC582","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B582+1","v":150001},null,0.3,{"$f":"B582","v":150000},{"$f":"IF(J580=0,0,E582)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB582+1","v":60001},150000,0.2,{"$f":"AB582","v":60000},{"$f":"AE582+(AB583-AB582)*AC583","v":19000},0.1,0.02,{"$f":"IF(AI581=AC585,AE584+ROUND((AH581-AJ581),0)*AI581,IF(AI581=AC584,AE583+ROUND((AH581-AJ581)*AI581,0),IF(AI581=AC583,AE582+ROUND((AH581-AJ581)*AI581,0),IF(AI581=AC582,AE581+ROUND((AH581-AJ581)*AI581,0),AE580+ROUND((AH581-AJ581)*AI581,0)))))","v":527500},{"$f":"MIN(AK585:AL585)","v":52750},{"$f":"ROUND(SUM(AH583+AI583)*AM581,0)","v":11605},{"$f":"SUM(AH583:AJ583)","v":591855}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H577","v":850000},{"$f":"IF(H580>H584,H580-H584,0)","v":995000},{"$f":"IF(I584>0,ROUND(I584*I580,0),0)","v":298500},{"$f":"I584-J584","v":696500},{"$f":"IF(H582>0,ROUND(H582*L580,0),0)","v":52750},{"$f":"IF(K584>L584,0,L584-K584)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB583+1","v":150001},null,0.3,{"$f":"AB583","v":150000},{"$f":"IF(AJ581=0,0,AE583)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[null,null,2005,{"$f":"C585+1","v":2006},null,"2005-06",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AH578","v":850000},{"$f":"IF(AH581>AH585,AH581-AH585,0)","v":995000},{"$f":"IF(AI585>0,ROUND(AI585*AI581,0),0)","v":298500},{"$f":"AI585-AJ585","v":696500},{"$f":"IF(AH583>0,ROUND(AH583*AL581,0),0)","v":52750},{"$f":"IF(AK585>AL585,0,AL585-AK585)","v":0}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C585","v":2005},{"$f":"D585","v":2006}]
[0,100000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H588,A588:C592,3)","v":0.3},{"$f":"INDEX(D588:D592,MATCH(I588,C588:C592,0))","v":250000},{"$f":"INDEX(E588:E592,MATCH(I588,C588:C592,0))","v":25000},{"$f":"IF(H588>H592,VLOOKUP(H588,A588:F592,6),0)","v":0.1},{"$f":"VLOOKUP(H588,A588:G592,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",B588,IF($E$3=\"Female\",B595,IF($E$3=\"Senior Citizen\",B602,B609)))","v":185000},0]
[{"$f":"B588+1","v":100001},150000,0.1,{"$f":"B588","v":100000},{"$f":"(B589-B588)*C589","v":5000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O588+1","v":185001},250000,0.2]
[{"$f":"B589+1","v":150001},250000,0.2,{"$f":"B589","v":150000},{"$f":"E589+(B590-B589)*C590","v":25000},0.1,0.02,{"$f":"IF(I588=C592,E591+ROUND((H588-J588),0)*I588,IF(I588=C591,E590+ROUND((H588-J588)*I588,0),IF(I588=C590,E589+ROUND((H588-J588)*I588,0),IF(I588=C589,E588+ROUND((H588-J588)*I588,0),E587+ROUND((H588-J588)*I588,0)))))","v":503500},{"$f":"MIN(K592:L592)","v":50350},{"$f":"ROUND(SUM(H590+I590)*M588,0)","v":11077},{"$f":"SUM(H590:J590)","v":564927},null,null,{"$f":"O589+1","v":250001},0,0.3]
[{"$f":"B590+1","v":250001},null,0.3,{"$f":"B590","v":250000},{"$f":"IF(J588=0,0,E590)","v":25000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O590+1","v":1},0,0]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H588>H592,H588-H592,0)","v":845000},{"$f":"IF(I592>0,ROUND(I592*I588,0),0)","v":253500},{"$f":"I592-J592","v":591500},{"$f":"IF(H590>0,ROUND(H590*L588,0),0)","v":50350},{"$f":"IF(K592>L592,0,L592-K592)","v":0},{"$f":"O591+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H590,IF($E$3=\"Female\",H597,IF($E$3=\"Senior Citizen\",H604,H611)))","v":491500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I590,IF($E$3=\"Female\",I597,IF($E$3=\"Senior Citizen\",I604,I611)))","v":49150}]
[0,135000,0,0,0,0,0,{"$f":"H588","v":1845000},{"$f":"VLOOKUP(H595,A595:C599,3)","v":0.3},{"$f":"INDEX(D595:D599,MATCH(I595,C595:C599,0))","v":250000},{"$f":"INDEX(E595:E599,MATCH(I595,C595:C599,0))","v":21500},{"$f":"IF(H595>H599,VLOOKUP(H595,A595:F599,6),0)","v":0.1},{"$f":"VLOOKUP(H595,A595:G599,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J590,IF($E$3=\"Female\",J597,IF($E$3=\"Senior Citizen\",J604,J611)))","v":10813}]
[{"$f":"B595+1","v":135001},150000,0.1,{"$f":"B595","v":135000},{"$f":"(B596-B595)*C596","v":1500},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K590,IF($E$3=\"Female\",K597,IF($E$3=\"Senior Citizen\",K604,K611)))","v":551463}]
[{"$f":"B596+1","v":150001},250000,0.2,{"$f":"B596","v":150000},{"$f":"E596+(B597-B596)*C597","v":21500},0.1,0.02,{"$f":"IF(I595=C599,E598+ROUND((H595-J595),0)*I595,IF(I595=C598,E597+ROUND((H595-J595)*I595,0),IF(I595=C597,E596+ROUND((H595-J595)*I595,0),IF(I595=C596,E595+ROUND((H595-J595)*I595,0),E594+ROUND((H595-J595)*I595,0)))))","v":500000},{"$f":"MIN(K599:L599)","v":50000},{"$f":"ROUND(SUM(H597+I597)*M595,0)","v":11000},{"$f":"SUM(H597:J597)","v":561000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A587,IF($E$3=\"Female\",A594,IF($E$3=\"Senior Citizen\",A601,A608)))","v":"(above 65 years)"}]
[{"$f":"B597+1","v":250001},null,0.3,{"$f":"B597","v":250000},{"$f":"IF(J595=0,0,E597)","v":21500},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M592,IF($E$3=\"Female\",M599,IF($E$3=\"Senior Citizen\",M606,M613)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H592","v":1000000},{"$f":"IF(H595>H599,H595-H599,0)","v":845000},{"$f":"IF(I599>0,ROUND(I599*I595,0),0)","v":253500},{"$f":"I599-J599","v":591500},{"$f":"IF(H597>0,ROUND(H597*L595,0),0)","v":50000},{"$f":"IF(K599>L599,0,L599-K599)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K590,IF($E$3=\"Female\",K597,IF($E$3=\"Senior Citizen\",K604,K611)))","v":551463}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,185000,0,0,0,0,0,{"$f":"H588","v":1845000},{"$f":"VLOOKUP(H602,A602:C606,3)","v":0.3},{"$f":"INDEX(D602:D606,MATCH(I602,C602:C606,0))","v":250000},{"$f":"INDEX(E602:E606,MATCH(I602,C602:C606,0))","v":13000},{"$f":"IF(H602>H606,VLOOKUP(H602,A602:F606,6),0)","v":0.1},{"$f":"VLOOKUP(H602,A602:G606,7)","v":0.02}]
[{"$f":"B602+1","v":185001},250000,0.2,{"$f":"B602","v":185000},{"$f":"(B603-B602)*C603","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B603+1","v":250001},null,0.3,{"$f":"B603","v":250000},{"$f":"IF(J602=0,0,E603)","v":13000},0.1,0.02,{"$f":"IF(I602=C606,E605+ROUND((H602-J602),0)*I602,IF(I602=C605,E604+ROUND((H602-J602)*I602,0),IF(I602=C604,E603+ROUND((H602-J602)*I602,0),IF(I602=C603,E602+ROUND((H602-J602)*I602,0),E601+ROUND((H602-J602)*I602,0)))))","v":491500},{"$f":"MIN(K606:L606)","v":49150},{"$f":"ROUND(SUM(H604+I604)*M602,0)","v":10813},{"$f":"SUM(H604:J604)","v":551463}]
[null,null,null,{"$f":"B604","v":0},{"$f":"IF(J602=0,0,E604)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H599","v":1000000},{"$f":"IF(H602>H606,H602-H606,0)","v":845000},{"$f":"IF(I606>0,ROUND(I606*I602,0),0)","v":253500},{"$f":"I606-J606","v":591500},{"$f":"IF(H604>0,ROUND(H604*L602,0),0)","v":49150},{"$f":"IF(K606>L606,0,L606-K606)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,185000,0,0,0,0,0,{"$f":"H588","v":1845000},{"$f":"VLOOKUP(H609,A609:C613,3)","v":0.3},{"$f":"INDEX(D609:D613,MATCH(I609,C609:C613,0))","v":250000},{"$f":"INDEX(E609:E613,MATCH(I609,C609:C613,0))","v":13000},{"$f":"IF(H609>H613,VLOOKUP(H609,A609:F613,6),0)","v":0.1},{"$f":"VLOOKUP(H609,A609:G613,7)","v":0.02}]
[{"$f":"B609+1","v":185001},250000,0.2,{"$f":"B609","v":185000},{"$f":"(B610-B609)*C610","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B610+1","v":250001},null,0.3,{"$f":"B610","v":250000},{"$f":"IF(J609=0,0,E610)","v":13000},0.1,0.02,{"$f":"IF(I609=C613,E612+ROUND((H609-J609),0)*I609,IF(I609=C612,E611+ROUND((H609-J609)*I609,0),IF(I609=C611,E610+ROUND((H609-J609)*I609,0),IF(I609=C610,E609+ROUND((H609-J609)*I609,0),E608+ROUND((H609-J609)*I609,0)))))","v":491500},{"$f":"MIN(K613:L613)","v":49150},{"$f":"ROUND(SUM(H611+I611)*M609,0)","v":10813},{"$f":"SUM(H611:J611)","v":551463}]
[null,null,null,{"$f":"B611","v":0},{"$f":"IF(J609=0,0,E611)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H606","v":1000000},{"$f":"IF(H609>H613,H609-H613,0)","v":845000},{"$f":"IF(I613>0,ROUND(I613*I609,0),0)","v":253500},{"$f":"I613-J613","v":591500},{"$f":"IF(H611>0,ROUND(H611*L609,0),0)","v":49150},{"$f":"IF(K613>L613,0,L613-K613)","v":0}]
[null,null,2006,{"$f":"C614+1","v":2007},null,"2006-07"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C614","v":2006},{"$f":"D614","v":2007}]
[0,100000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H617,A617:C621,3)","v":0.3},{"$f":"INDEX(D617:D621,MATCH(I617,C617:C621,0))","v":250000},{"$f":"INDEX(E617:E621,MATCH(I617,C617:C621,0))","v":25000},{"$f":"IF(H617>H621,VLOOKUP(H617,A617:F621,6),0)","v":0.1},{"$f":"VLOOKUP(H617,A617:G621,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",B617,IF($E$3=\"Female\",B624,IF($E$3=\"Senior Citizen\",B631,B638)))","v":185000},0]
[{"$f":"B617+1","v":100001},150000,0.1,{"$f":"B617","v":100000},{"$f":"(B618-B617)*C618","v":5000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O617+1","v":185001},250000,0.2]
[{"$f":"B618+1","v":150001},250000,0.2,{"$f":"B618","v":150000},{"$f":"E618+(B619-B618)*C619","v":25000},0.1,0.02,{"$f":"IF(I617=C621,E620+ROUND((H617-J617),0)*I617,IF(I617=C620,E619+ROUND((H617-J617)*I617,0),IF(I617=C619,E618+ROUND((H617-J617)*I617,0),IF(I617=C618,E617+ROUND((H617-J617)*I617,0),E616+ROUND((H617-J617)*I617,0)))))","v":503500},{"$f":"MIN(K621:L621)","v":50350},{"$f":"ROUND(SUM(H619+I619)*M617,0)","v":11077},{"$f":"SUM(H619:J619)","v":564927},null,null,{"$f":"O618+1","v":250001},0,0.3]
[{"$f":"B619+1","v":250001},null,0.3,{"$f":"B619","v":250000},{"$f":"IF(J617=0,0,E619)","v":25000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O619+1","v":1},0,0]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H617>H621,H617-H621,0)","v":845000},{"$f":"IF(I621>0,ROUND(I621*I617,0),0)","v":253500},{"$f":"I621-J621","v":591500},{"$f":"IF(H619>0,ROUND(H619*L617,0),0)","v":50350},{"$f":"IF(K621>L621,0,L621-K621)","v":0},{"$f":"O620+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H619,IF($E$3=\"Female\",H626,IF($E$3=\"Senior Citizen\",H633,H640)))","v":491500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I619,IF($E$3=\"Female\",I626,IF($E$3=\"Senior Citizen\",I633,I640)))","v":49150}]
[0,135000,0,0,0,0,0,{"$f":"H617","v":1845000},{"$f":"VLOOKUP(H624,A624:C628,3)","v":0.3},{"$f":"INDEX(D624:D628,MATCH(I624,C624:C628,0))","v":250000},{"$f":"INDEX(E624:E628,MATCH(I624,C624:C628,0))","v":21500},{"$f":"IF(H624>H628,VLOOKUP(H624,A624:F628,6),0)","v":0.1},{"$f":"VLOOKUP(H624,A624:G628,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J619,IF($E$3=\"Female\",J626,IF($E$3=\"Senior Citizen\",J633,J640)))","v":10813}]
[{"$f":"B624+1","v":135001},150000,0.1,{"$f":"B624","v":135000},{"$f":"(B625-B624)*C625","v":1500},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K619,IF($E$3=\"Female\",K626,IF($E$3=\"Senior Citizen\",K633,K640)))","v":551463}]
[{"$f":"B625+1","v":150001},250000,0.2,{"$f":"B625","v":150000},{"$f":"E625+(B626-B625)*C626","v":21500},0.1,0.02,{"$f":"IF(I624=C628,E627+ROUND((H624-J624),0)*I624,IF(I624=C627,E626+ROUND((H624-J624)*I624,0),IF(I624=C626,E625+ROUND((H624-J624)*I624,0),IF(I624=C625,E624+ROUND((H624-J624)*I624,0),E623+ROUND((H624-J624)*I624,0)))))","v":500000},{"$f":"MIN(K628:L628)","v":50000},{"$f":"ROUND(SUM(H626+I626)*M624,0)","v":11000},{"$f":"SUM(H626:J626)","v":561000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A616,IF($E$3=\"Female\",A623,IF($E$3=\"Senior Citizen\",A630,A637)))","v":"(above 65 years)"}]
[{"$f":"B626+1","v":250001},null,0.3,{"$f":"B626","v":250000},{"$f":"IF(J624=0,0,E626)","v":21500},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M621,IF($E$3=\"Female\",M628,IF($E$3=\"Senior Citizen\",M635,M642)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H621","v":1000000},{"$f":"IF(H624>H628,H624-H628,0)","v":845000},{"$f":"IF(I628>0,ROUND(I628*I624,0),0)","v":253500},{"$f":"I628-J628","v":591500},{"$f":"IF(H626>0,ROUND(H626*L624,0),0)","v":50000},{"$f":"IF(K628>L628,0,L628-K628)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K619,IF($E$3=\"Female\",K626,IF($E$3=\"Senior Citizen\",K633,K640)))","v":551463}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,185000,0,0,0,0,0,{"$f":"H617","v":1845000},{"$f":"VLOOKUP(H631,A631:C635,3)","v":0.3},{"$f":"INDEX(D631:D635,MATCH(I631,C631:C635,0))","v":250000},{"$f":"INDEX(E631:E635,MATCH(I631,C631:C635,0))","v":13000},{"$f":"IF(H631>H635,VLOOKUP(H631,A631:F635,6),0)","v":0.1},{"$f":"VLOOKUP(H631,A631:G635,7)","v":0.02}]
[{"$f":"B631+1","v":185001},250000,0.2,{"$f":"B631","v":185000},{"$f":"(B632-B631)*C632","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B632+1","v":250001},null,0.3,{"$f":"B632","v":250000},{"$f":"IF(J631=0,0,E632)","v":13000},0.1,0.02,{"$f":"IF(I631=C635,E634+ROUND((H631-J631),0)*I631,IF(I631=C634,E633+ROUND((H631-J631)*I631,0),IF(I631=C633,E632+ROUND((H631-J631)*I631,0),IF(I631=C632,E631+ROUND((H631-J631)*I631,0),E630+ROUND((H631-J631)*I631,0)))))","v":491500},{"$f":"MIN(K635:L635)","v":49150},{"$f":"ROUND(SUM(H633+I633)*M631,0)","v":10813},{"$f":"SUM(H633:J633)","v":551463}]
[null,null,null,{"$f":"B633","v":0},{"$f":"IF(J631=0,0,E633)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H628","v":1000000},{"$f":"IF(H631>H635,H631-H635,0)","v":845000},{"$f":"IF(I635>0,ROUND(I635*I631,0),0)","v":253500},{"$f":"I635-J635","v":591500},{"$f":"IF(H633>0,ROUND(H633*L631,0),0)","v":49150},{"$f":"IF(K635>L635,0,L635-K635)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,185000,0,0,0,0,0,{"$f":"H617","v":1845000},{"$f":"VLOOKUP(H638,A638:C642,3)","v":0.3},{"$f":"INDEX(D638:D642,MATCH(I638,C638:C642,0))","v":250000},{"$f":"INDEX(E638:E642,MATCH(I638,C638:C642,0))","v":13000},{"$f":"IF(H638>H642,VLOOKUP(H638,A638:F642,6),0)","v":0.1},{"$f":"VLOOKUP(H638,A638:G642,7)","v":0.02}]
[{"$f":"B638+1","v":185001},250000,0.2,{"$f":"B638","v":185000},{"$f":"(B639-B638)*C639","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B639+1","v":250001},null,0.3,{"$f":"B639","v":250000},{"$f":"IF(J638=0,0,E639)","v":13000},0.1,0.02,{"$f":"IF(I638=C642,E641+ROUND((H638-J638),0)*I638,IF(I638=C641,E640+ROUND((H638-J638)*I638,0),IF(I638=C640,E639+ROUND((H638-J638)*I638,0),IF(I638=C639,E638+ROUND((H638-J638)*I638,0),E637+ROUND((H638-J638)*I638,0)))))","v":491500},{"$f":"MIN(K642:L642)","v":49150},{"$f":"ROUND(SUM(H640+I640)*M638,0)","v":10813},{"$f":"SUM(H640:J640)","v":551463}]
[null,null,null,{"$f":"B640","v":0},{"$f":"IF(J638=0,0,E640)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H635","v":1000000},{"$f":"IF(H638>H642,H638-H642,0)","v":845000},{"$f":"IF(I642>0,ROUND(I642*I638,0),0)","v":253500},{"$f":"I642-J642","v":591500},{"$f":"IF(H640>0,ROUND(H640*L638,0),0)","v":49150},{"$f":"IF(K642>L642,0,L642-K642)","v":0}]
[null,null,2007,{"$f":"C643+1","v":2008},null,"2007-08"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C643","v":2007},{"$f":"D643","v":2008}]
[0,110000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H646,A646:C650,3)","v":0.3},{"$f":"INDEX(D646:D650,MATCH(I646,C646:C650,0))","v":250000},{"$f":"INDEX(E646:E650,MATCH(I646,C646:C650,0))","v":24000},{"$f":"IF(H646>H650,VLOOKUP(H646,A646:F650,6),0)","v":0.1},{"$f":"VLOOKUP(H646,A646:G650,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B646,IF($E$3=\"Female\",B653,IF($E$3=\"Senior Citizen\",B660,B667)))","v":195000},0]
[{"$f":"B646+1","v":110001},150000,0.1,{"$f":"B646","v":110000},{"$f":"(B647-B646)*C647","v":4000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O646+1","v":195001},250000,0.2]
[{"$f":"B647+1","v":150001},250000,0.2,{"$f":"B647","v":150000},{"$f":"E647+(B648-B647)*C648","v":24000},0,0.03,{"$f":"IF(I646=C650,E649+ROUND((H646-J646),0)*I646,IF(I646=C649,E648+ROUND((H646-J646)*I646,0),IF(I646=C648,E647+ROUND((H646-J646)*I646,0),IF(I646=C647,E646+ROUND((H646-J646)*I646,0),E645+ROUND((H646-J646)*I646,0)))))","v":502500},{"$f":"MIN(K650:L650)","v":50250},{"$f":"ROUND(SUM(H648+I648)*M646,0)","v":16583},{"$f":"SUM(H648:J648)","v":569333},null,null,{"$f":"O647+1","v":250001},0,0.3]
[{"$f":"B648+1","v":250001},null,0.3,{"$f":"B648","v":250000},{"$f":"IF(J646=0,0,E648)","v":24000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O648+1","v":1},0,0]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H646>H650,H646-H650,0)","v":845000},{"$f":"IF(I650>0,ROUND(I650*I646,0),0)","v":253500},{"$f":"I650-J650","v":591500},{"$f":"IF(H648>0,ROUND(H648*L646,0),0)","v":50250},{"$f":"IF(K650>L650,0,L650-K650)","v":0},{"$f":"O649+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H648,IF($E$3=\"Female\",H655,IF($E$3=\"Senior Citizen\",H662,H669)))","v":489500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I648,IF($E$3=\"Female\",I655,IF($E$3=\"Senior Citizen\",I662,I669)))","v":48950}]
[0,145000,0,0,0,0,0,{"$f":"H646","v":1845000},{"$f":"VLOOKUP(H653,A653:C657,3)","v":0.3},{"$f":"INDEX(D653:D657,MATCH(I653,C653:C657,0))","v":250000},{"$f":"INDEX(E653:E657,MATCH(I653,C653:C657,0))","v":20500},{"$f":"IF(H653>H657,VLOOKUP(H653,A653:F657,6),0)","v":0.1},{"$f":"VLOOKUP(H653,A653:G657,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J648,IF($E$3=\"Female\",J655,IF($E$3=\"Senior Citizen\",J662,J669)))","v":16154}]
[{"$f":"B653+1","v":145001},150000,0.1,{"$f":"B653","v":145000},{"$f":"(B654-B653)*C654","v":500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K648,IF($E$3=\"Female\",K655,IF($E$3=\"Senior Citizen\",K662,K669)))","v":554604}]
[{"$f":"B654+1","v":150001},250000,0.2,{"$f":"B654","v":150000},{"$f":"E654+(B655-B654)*C655","v":20500},0,0.03,{"$f":"IF(I653=C657,E656+ROUND((H653-J653),0)*I653,IF(I653=C656,E655+ROUND((H653-J653)*I653,0),IF(I653=C655,E654+ROUND((H653-J653)*I653,0),IF(I653=C654,E653+ROUND((H653-J653)*I653,0),E652+ROUND((H653-J653)*I653,0)))))","v":499000},{"$f":"MIN(K657:L657)","v":49900},{"$f":"ROUND(SUM(H655+I655)*M653,0)","v":16467},{"$f":"SUM(H655:J655)","v":565367},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A645,IF($E$3=\"Female\",A652,IF($E$3=\"Senior Citizen\",A659,A666)))","v":"(above 65 years)"}]
[{"$f":"B655+1","v":250001},null,0.3,{"$f":"B655","v":250000},{"$f":"IF(J653=0,0,E655)","v":20500},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M650,IF($E$3=\"Female\",M657,IF($E$3=\"Senior Citizen\",M664,M671)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H650","v":1000000},{"$f":"IF(H653>H657,H653-H657,0)","v":845000},{"$f":"IF(I657>0,ROUND(I657*I653,0),0)","v":253500},{"$f":"I657-J657","v":591500},{"$f":"IF(H655>0,ROUND(H655*L653,0),0)","v":49900},{"$f":"IF(K657>L657,0,L657-K657)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K648,IF($E$3=\"Female\",K655,IF($E$3=\"Senior Citizen\",K662,K669)))","v":554604}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,195000,0,0,0,0,0,{"$f":"H646","v":1845000},{"$f":"VLOOKUP(H660,A660:C664,3)","v":0.3},{"$f":"INDEX(D660:D664,MATCH(I660,C660:C664,0))","v":250000},{"$f":"INDEX(E660:E664,MATCH(I660,C660:C664,0))","v":11000},{"$f":"IF(H660>H664,VLOOKUP(H660,A660:F664,6),0)","v":0.1},{"$f":"VLOOKUP(H660,A660:G664,7)","v":0.03}]
[{"$f":"B660+1","v":195001},250000,0.2,{"$f":"B660","v":195000},{"$f":"(B661-B660)*C661","v":11000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B661+1","v":250001},null,0.3,{"$f":"B661","v":250000},{"$f":"IF(J660=0,0,E661)","v":11000},0.1,0.03,{"$f":"IF(I660=C664,E663+ROUND((H660-J660),0)*I660,IF(I660=C663,E662+ROUND((H660-J660)*I660,0),IF(I660=C662,E661+ROUND((H660-J660)*I660,0),IF(I660=C661,E660+ROUND((H660-J660)*I660,0),E659+ROUND((H660-J660)*I660,0)))))","v":489500},{"$f":"MIN(K664:L664)","v":48950},{"$f":"ROUND(SUM(H662+I662)*M660,0)","v":16154},{"$f":"SUM(H662:J662)","v":554604}]
[null,null,null,{"$f":"B662","v":0},{"$f":"IF(J660=0,0,E662)","v":11000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H657","v":1000000},{"$f":"IF(H660>H664,H660-H664,0)","v":845000},{"$f":"IF(I664>0,ROUND(I664*I660,0),0)","v":253500},{"$f":"I664-J664","v":591500},{"$f":"IF(H662>0,ROUND(H662*L660,0),0)","v":48950},{"$f":"IF(K664>L664,0,L664-K664)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,195000,0,0,0,0,0,{"$f":"H646","v":1845000},{"$f":"VLOOKUP(H667,A667:C671,3)","v":0.3},{"$f":"INDEX(D667:D671,MATCH(I667,C667:C671,0))","v":250000},{"$f":"INDEX(E667:E671,MATCH(I667,C667:C671,0))","v":11000},{"$f":"IF(H667>H671,VLOOKUP(H667,A667:F671,6),0)","v":0.1},{"$f":"VLOOKUP(H667,A667:G671,7)","v":0.03}]
[{"$f":"B667+1","v":195001},250000,0.2,{"$f":"B667","v":195000},{"$f":"(B668-B667)*C668","v":11000},0.1,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B668+1","v":250001},null,0.3,{"$f":"B668","v":250000},{"$f":"IF(J667=0,0,E668)","v":11000},0.1,0.03,{"$f":"IF(I667=C671,E670+ROUND((H667-J667),0)*I667,IF(I667=C670,E669+ROUND((H667-J667)*I667,0),IF(I667=C669,E668+ROUND((H667-J667)*I667,0),IF(I667=C668,E667+ROUND((H667-J667)*I667,0),E666+ROUND((H667-J667)*I667,0)))))","v":489500},{"$f":"MIN(K671:L671)","v":48950},{"$f":"ROUND(SUM(H669+I669)*M667,0)","v":16154},{"$f":"SUM(H669:J669)","v":554604}]
[null,null,null,{"$f":"B669","v":0},{"$f":"IF(J667=0,0,E669)","v":11000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H664","v":1000000},{"$f":"IF(H667>H671,H667-H671,0)","v":845000},{"$f":"IF(I671>0,ROUND(I671*I667,0),0)","v":253500},{"$f":"I671-J671","v":591500},{"$f":"IF(H669>0,ROUND(H669*L667,0),0)","v":48950},{"$f":"IF(K671>L671,0,L671-K671)","v":0}]
[null,null,2008,{"$f":"C672+1","v":2009},null,"2008-09"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C672","v":2008},{"$f":"D672","v":2009}]
[0,150000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H675,A675:C679,3)","v":0.3},{"$f":"INDEX(D675:D679,MATCH(I675,C675:C679,0))","v":500000},{"$f":"INDEX(E675:E679,MATCH(I675,C675:C679,0))","v":55000},{"$f":"IF(H675>H679,VLOOKUP(H675,A675:F679,6),0)","v":0.1},{"$f":"VLOOKUP(H675,A675:G679,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B675,IF($E$3=\"Female\",B682,IF($E$3=\"Senior Citizen\",B689,B696)))","v":225000},0]
[{"$f":"B675+1","v":150001},300000,0.1,{"$f":"B675","v":150000},{"$f":"(B676-B675)*C676","v":15000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O675+1","v":225001},300000,0.1]
[{"$f":"B676+1","v":300001},500000,0.2,{"$f":"B676","v":300000},{"$f":"E676+(B677-B676)*C677","v":55000},0,0.03,{"$f":"IF(I675=C679,E678+ROUND((H675-J675),0)*I675,IF(I675=C678,E677+ROUND((H675-J675)*I675,0),IF(I675=C677,E676+ROUND((H675-J675)*I675,0),IF(I675=C676,E675+ROUND((H675-J675)*I675,0),E674+ROUND((H675-J675)*I675,0)))))","v":458500},{"$f":"MIN(K679:L679)","v":45850},{"$f":"ROUND(SUM(H677+I677)*M675,0)","v":15131},{"$f":"SUM(H677:J677)","v":519481},null,null,{"$f":"O676+1","v":300001},500000,0.2]
[{"$f":"B677+1","v":500001},null,0.3,{"$f":"B677","v":500000},{"$f":"IF(J675=0,0,E677)","v":55000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O677+1","v":500001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H675>H679,H675-H679,0)","v":845000},{"$f":"IF(I679>0,ROUND(I679*I675,0),0)","v":253500},{"$f":"I679-J679","v":591500},{"$f":"IF(H677>0,ROUND(H677*L675,0),0)","v":45850},{"$f":"IF(K679>L679,0,L679-K679)","v":0},{"$f":"O678+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H677,IF($E$3=\"Female\",H684,IF($E$3=\"Senior Citizen\",H691,H698)))","v":451000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I677,IF($E$3=\"Female\",I684,IF($E$3=\"Senior Citizen\",I691,I698)))","v":45100}]
[0,180000,0,0,0,0,0,{"$f":"H675","v":1845000},{"$f":"VLOOKUP(H682,A682:C686,3)","v":0.3},{"$f":"INDEX(D682:D686,MATCH(I682,C682:C686,0))","v":500000},{"$f":"INDEX(E682:E686,MATCH(I682,C682:C686,0))","v":52000},{"$f":"IF(H682>H686,VLOOKUP(H682,A682:F686,6),0)","v":0.1},{"$f":"VLOOKUP(H682,A682:G686,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J677,IF($E$3=\"Female\",J684,IF($E$3=\"Senior Citizen\",J691,J698)))","v":14883}]
[{"$f":"B682+1","v":180001},300000,0.1,{"$f":"B682","v":180000},{"$f":"(B683-B682)*C683","v":12000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K677,IF($E$3=\"Female\",K684,IF($E$3=\"Senior Citizen\",K691,K698)))","v":510983}]
[{"$f":"B683+1","v":300001},500000,0.2,{"$f":"B683","v":300000},{"$f":"E683+(B684-B683)*C684","v":52000},0,0.03,{"$f":"IF(I682=C686,E685+ROUND((H682-J682),0)*I682,IF(I682=C685,E684+ROUND((H682-J682)*I682,0),IF(I682=C684,E683+ROUND((H682-J682)*I682,0),IF(I682=C683,E682+ROUND((H682-J682)*I682,0),E681+ROUND((H682-J682)*I682,0)))))","v":455500},{"$f":"MIN(K686:L686)","v":45550},{"$f":"ROUND(SUM(H684+I684)*M682,0)","v":15032},{"$f":"SUM(H684:J684)","v":516082},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A674,IF($E$3=\"Female\",A681,IF($E$3=\"Senior Citizen\",A688,A695)))","v":"(above 65 years)"}]
[{"$f":"B684+1","v":500001},null,0.3,{"$f":"B684","v":500000},{"$f":"IF(J682=0,0,E684)","v":52000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M679,IF($E$3=\"Female\",M686,IF($E$3=\"Senior Citizen\",M693,M700)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H679","v":1000000},{"$f":"IF(H682>H686,H682-H686,0)","v":845000},{"$f":"IF(I686>0,ROUND(I686*I682,0),0)","v":253500},{"$f":"I686-J686","v":591500},{"$f":"IF(H684>0,ROUND(H684*L682,0),0)","v":45550},{"$f":"IF(K686>L686,0,L686-K686)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K677,IF($E$3=\"Female\",K684,IF($E$3=\"Senior Citizen\",K691,K698)))","v":510983}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,225000,0,0,0,0,0,{"$f":"H675","v":1845000},{"$f":"VLOOKUP(H689,A689:C693,3)","v":0.3},{"$f":"INDEX(D689:D693,MATCH(I689,C689:C693,0))","v":500000},{"$f":"INDEX(E689:E693,MATCH(I689,C689:C693,0))","v":47500},{"$f":"IF(H689>H693,VLOOKUP(H689,A689:F693,6),0)","v":0.1},{"$f":"VLOOKUP(H689,A689:G693,7)","v":0.03}]
[{"$f":"B689+1","v":225001},300000,0.1,{"$f":"B689","v":225000},{"$f":"(B690-B689)*C690","v":7500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B690+1","v":300001},500000,0.2,{"$f":"B690","v":300000},{"$f":"E690+(B691-B690)*C691","v":47500},0,0.03,{"$f":"IF(I689=C693,E692+ROUND((H689-J689),0)*I689,IF(I689=C692,E691+ROUND((H689-J689)*I689,0),IF(I689=C691,E690+ROUND((H689-J689)*I689,0),IF(I689=C690,E689+ROUND((H689-J689)*I689,0),E688+ROUND((H689-J689)*I689,0)))))","v":451000},{"$f":"MIN(K693:L693)","v":45100},{"$f":"ROUND(SUM(H691+I691)*M689,0)","v":14883},{"$f":"SUM(H691:J691)","v":510983}]
[{"$f":"B691+1","v":500001},null,0.3,{"$f":"B691","v":500000},{"$f":"IF(J689=0,0,E691)","v":47500},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H686","v":1000000},{"$f":"IF(H689>H693,H689-H693,0)","v":845000},{"$f":"IF(I693>0,ROUND(I693*I689,0),0)","v":253500},{"$f":"I693-J693","v":591500},{"$f":"IF(H691>0,ROUND(H691*L689,0),0)","v":45100},{"$f":"IF(K693>L693,0,L693-K693)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,225000,0,0,0,0,0,{"$f":"H675","v":1845000},{"$f":"VLOOKUP(H696,A696:C700,3)","v":0.3},{"$f":"INDEX(D696:D700,MATCH(I696,C696:C700,0))","v":500000},{"$f":"INDEX(E696:E700,MATCH(I696,C696:C700,0))","v":47500},{"$f":"IF(H696>H700,VLOOKUP(H696,A696:F700,6),0)","v":0.1},{"$f":"VLOOKUP(H696,A696:G700,7)","v":0.03}]
[{"$f":"B696+1","v":225001},300000,0.1,{"$f":"B696","v":225000},{"$f":"(B697-B696)*C697","v":7500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B697+1","v":300001},500000,0.2,{"$f":"B697","v":300000},{"$f":"E697+(B698-B697)*C698","v":47500},0,0.03,{"$f":"IF(I696=C700,E699+ROUND((H696-J696),0)*I696,IF(I696=C699,E698+ROUND((H696-J696)*I696,0),IF(I696=C698,E697+ROUND((H696-J696)*I696,0),IF(I696=C697,E696+ROUND((H696-J696)*I696,0),E695+ROUND((H696-J696)*I696,0)))))","v":451000},{"$f":"MIN(K700:L700)","v":45100},{"$f":"ROUND(SUM(H698+I698)*M696,0)","v":14883},{"$f":"SUM(H698:J698)","v":510983}]
[{"$f":"B698+1","v":500001},null,0.3,{"$f":"B698","v":500000},{"$f":"IF(J696=0,0,E698)","v":47500},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H693","v":1000000},{"$f":"IF(H696>H700,H696-H700,0)","v":845000},{"$f":"IF(I700>0,ROUND(I700*I696,0),0)","v":253500},{"$f":"I700-J700","v":591500},{"$f":"IF(H698>0,ROUND(H698*L696,0),0)","v":45100},{"$f":"IF(K700>L700,0,L700-K700)","v":0}]
[null,null,2009,{"$f":"C701+1","v":2010},null,"2009-10"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C701","v":2009},{"$f":"D701","v":2010}]
[0,160000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H704,A704:C708,3)","v":0.3},{"$f":"INDEX(D704:D708,MATCH(I704,C704:C708,0))","v":500000},{"$f":"INDEX(E704:E708,MATCH(I704,C704:C708,0))","v":54000},{"$f":"IF(H704>H708,VLOOKUP(H704,A704:F708,6),0)","v":0},{"$f":"VLOOKUP(H704,A704:G708,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B704,IF($E$3=\"Female\",B711,IF($E$3=\"Senior Citizen\",B718,B725)))","v":240000},0]
[{"$f":"B704+1","v":160001},300000,0.1,{"$f":"B704","v":160000},{"$f":"(B705-B704)*C705","v":14000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O704+1","v":240001},300000,0.1]
[{"$f":"B705+1","v":300001},500000,0.2,{"$f":"B705","v":300000},{"$f":"E705+(B706-B705)*C706","v":54000},0,0.03,{"$f":"IF(I704=C708,E707+ROUND((H704-J704),0)*I704,IF(I704=C707,E706+ROUND((H704-J704)*I704,0),IF(I704=C706,E705+ROUND((H704-J704)*I704,0),IF(I704=C705,E704+ROUND((H704-J704)*I704,0),E703+ROUND((H704-J704)*I704,0)))))","v":457500},{"$f":"MIN(K708:L708)","v":0},{"$f":"ROUND(SUM(H706+I706)*M704,0)","v":13725},{"$f":"SUM(H706:J706)","v":471225},null,null,{"$f":"O705+1","v":300001},500000,0.2]
[{"$f":"B706+1","v":500001},null,0.3,{"$f":"B706","v":500000},{"$f":"IF(J704=0,0,E706)","v":54000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O706+1","v":500001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H704>H708,H704-H708,0)","v":1845000},{"$f":"IF(I708>0,ROUND(I708*I704,0),0)","v":553500},{"$f":"I708-J708","v":1291500},{"$f":"IF(H706>0,ROUND(H706*L704,0),0)","v":0},{"$f":"IF(K708>L708,0,L708-K708)","v":0},{"$f":"O707+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H706,IF($E$3=\"Female\",H713,IF($E$3=\"Senior Citizen\",H720,H727)))","v":449500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I706,IF($E$3=\"Female\",I713,IF($E$3=\"Senior Citizen\",I720,I727)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H704","v":1845000},{"$f":"VLOOKUP(H711,A711:C715,3)","v":0.3},{"$f":"INDEX(D711:D715,MATCH(I711,C711:C715,0))","v":500000},{"$f":"INDEX(E711:E715,MATCH(I711,C711:C715,0))","v":51000},{"$f":"IF(H711>H715,VLOOKUP(H711,A711:F715,6),0)","v":0},{"$f":"VLOOKUP(H711,A711:G715,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J706,IF($E$3=\"Female\",J713,IF($E$3=\"Senior Citizen\",J720,J727)))","v":13485}]
[{"$f":"B711+1","v":190001},300000,0.1,{"$f":"B711","v":190000},{"$f":"(B712-B711)*C712","v":11000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K706,IF($E$3=\"Female\",K713,IF($E$3=\"Senior Citizen\",K720,K727)))","v":462985}]
[{"$f":"B712+1","v":300001},500000,0.2,{"$f":"B712","v":300000},{"$f":"E712+(B713-B712)*C713","v":51000},0,0.03,{"$f":"IF(I711=C715,E714+ROUND((H711-J711),0)*I711,IF(I711=C714,E713+ROUND((H711-J711)*I711,0),IF(I711=C713,E712+ROUND((H711-J711)*I711,0),IF(I711=C712,E711+ROUND((H711-J711)*I711,0),E710+ROUND((H711-J711)*I711,0)))))","v":454500},{"$f":"MIN(K715:L715)","v":0},{"$f":"ROUND(SUM(H713+I713)*M711,0)","v":13635},{"$f":"SUM(H713:J713)","v":468135},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A703,IF($E$3=\"Female\",A710,IF($E$3=\"Senior Citizen\",A717,A724)))","v":"(above 65 years)"}]
[{"$f":"B713+1","v":500001},null,0.3,{"$f":"B713","v":500000},{"$f":"IF(J711=0,0,E713)","v":51000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M708,IF($E$3=\"Female\",M715,IF($E$3=\"Senior Citizen\",M722,M729)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H708","v":0},{"$f":"IF(H711>H715,H711-H715,0)","v":1845000},{"$f":"IF(I715>0,ROUND(I715*I711,0),0)","v":553500},{"$f":"I715-J715","v":1291500},{"$f":"IF(H713>0,ROUND(H713*L711,0),0)","v":0},{"$f":"IF(K715>L715,0,L715-K715)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K706,IF($E$3=\"Female\",K713,IF($E$3=\"Senior Citizen\",K720,K727)))","v":462985}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,240000,0,0,0,0,0,{"$f":"H704","v":1845000},{"$f":"VLOOKUP(H718,A718:C722,3)","v":0.3},{"$f":"INDEX(D718:D722,MATCH(I718,C718:C722,0))","v":500000},{"$f":"INDEX(E718:E722,MATCH(I718,C718:C722,0))","v":46000},{"$f":"IF(H718>H722,VLOOKUP(H718,A718:F722,6),0)","v":0},{"$f":"VLOOKUP(H718,A718:G722,7)","v":0.03}]
[{"$f":"B718+1","v":240001},300000,0.1,{"$f":"B718","v":240000},{"$f":"(B719-B718)*C719","v":6000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B719+1","v":300001},500000,0.2,{"$f":"B719","v":300000},{"$f":"E719+(B720-B719)*C720","v":46000},0,0.03,{"$f":"IF(I718=C722,E721+ROUND((H718-J718),0)*I718,IF(I718=C721,E720+ROUND((H718-J718)*I718,0),IF(I718=C720,E719+ROUND((H718-J718)*I718,0),IF(I718=C719,E718+ROUND((H718-J718)*I718,0),E717+ROUND((H718-J718)*I718,0)))))","v":449500},{"$f":"MIN(K722:L722)","v":0},{"$f":"ROUND(SUM(H720+I720)*M718,0)","v":13485},{"$f":"SUM(H720:J720)","v":462985}]
[{"$f":"B720+1","v":500001},null,0.3,{"$f":"B720","v":500000},{"$f":"IF(J718=0,0,E720)","v":46000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H715","v":0},{"$f":"IF(H718>H722,H718-H722,0)","v":1845000},{"$f":"IF(I722>0,ROUND(I722*I718,0),0)","v":553500},{"$f":"I722-J722","v":1291500},{"$f":"IF(H720>0,ROUND(H720*L718,0),0)","v":0},{"$f":"IF(K722>L722,0,L722-K722)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,240000,0,0,0,0,0,{"$f":"H704","v":1845000},{"$f":"VLOOKUP(H725,A725:C729,3)","v":0.3},{"$f":"INDEX(D725:D729,MATCH(I725,C725:C729,0))","v":500000},{"$f":"INDEX(E725:E729,MATCH(I725,C725:C729,0))","v":46000},{"$f":"IF(H725>H729,VLOOKUP(H725,A725:F729,6),0)","v":0},{"$f":"VLOOKUP(H725,A725:G729,7)","v":0.03}]
[{"$f":"B725+1","v":240001},300000,0.1,{"$f":"B725","v":240000},{"$f":"(B726-B725)*C726","v":6000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B726+1","v":300001},500000,0.2,{"$f":"B726","v":300000},{"$f":"E726+(B727-B726)*C727","v":46000},0,0.03,{"$f":"IF(I725=C729,E728+ROUND((H725-J725),0)*I725,IF(I725=C728,E727+ROUND((H725-J725)*I725,0),IF(I725=C727,E726+ROUND((H725-J725)*I725,0),IF(I725=C726,E725+ROUND((H725-J725)*I725,0),E724+ROUND((H725-J725)*I725,0)))))","v":449500},{"$f":"MIN(K729:L729)","v":0},{"$f":"ROUND(SUM(H727+I727)*M725,0)","v":13485},{"$f":"SUM(H727:J727)","v":462985}]
[{"$f":"B727+1","v":500001},null,0.3,{"$f":"B727","v":500000},{"$f":"IF(J725=0,0,E727)","v":46000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H722","v":0},{"$f":"IF(H725>H729,H725-H729,0)","v":1845000},{"$f":"IF(I729>0,ROUND(I729*I725,0),0)","v":553500},{"$f":"I729-J729","v":1291500},{"$f":"IF(H727>0,ROUND(H727*L725,0),0)","v":0},{"$f":"IF(K729>L729,0,L729-K729)","v":0}]
[null,null,2010,{"$f":"C730+1","v":2011},null,"2010-11"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C730","v":2010},{"$f":"D730","v":2011}]
[0,160000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H733,A733:C737,3)","v":0.3},{"$f":"INDEX(D733:D737,MATCH(I733,C733:C737,0))","v":800000},{"$f":"INDEX(E733:E737,MATCH(I733,C733:C737,0))","v":94000},{"$f":"IF(H733>H737,VLOOKUP(H733,A733:F737,6),0)","v":0},{"$f":"VLOOKUP(H733,A733:G737,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B733,IF($E$3=\"Female\",B740,IF($E$3=\"Senior Citizen\",B747,B754)))","v":240000},0]
[{"$f":"B733+1","v":160001},500000,0.1,{"$f":"B733","v":160000},{"$f":"(B734-B733)*C734","v":34000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O733+1","v":240001},500000,0.1]
[{"$f":"B734+1","v":500001},800000,0.2,{"$f":"B734","v":500000},{"$f":"E734+(B735-B734)*C735","v":94000},0,0.03,{"$f":"IF(I733=C737,E736+ROUND((H733-J733),0)*I733,IF(I733=C736,E735+ROUND((H733-J733)*I733,0),IF(I733=C735,E734+ROUND((H733-J733)*I733,0),IF(I733=C734,E733+ROUND((H733-J733)*I733,0),E732+ROUND((H733-J733)*I733,0)))))","v":407500},{"$f":"MIN(K737:L737)","v":0},{"$f":"ROUND(SUM(H735+I735)*M733,0)","v":12225},{"$f":"SUM(H735:J735)","v":419725},null,null,{"$f":"O734+1","v":500001},800000,0.2]
[{"$f":"B735+1","v":800001},null,0.3,{"$f":"B735","v":800000},{"$f":"IF(J733=0,0,E735)","v":94000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O735+1","v":800001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H733>H737,H733-H737,0)","v":1845000},{"$f":"IF(I737>0,ROUND(I737*I733,0),0)","v":553500},{"$f":"I737-J737","v":1291500},{"$f":"IF(H735>0,ROUND(H735*L733,0),0)","v":0},{"$f":"IF(K737>L737,0,L737-K737)","v":0},{"$f":"O736+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H735,IF($E$3=\"Female\",H742,IF($E$3=\"Senior Citizen\",H749,H756)))","v":399500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I735,IF($E$3=\"Female\",I742,IF($E$3=\"Senior Citizen\",I749,I756)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H733","v":1845000},{"$f":"VLOOKUP(H740,A740:C744,3)","v":0.3},{"$f":"INDEX(D740:D744,MATCH(I740,C740:C744,0))","v":800000},{"$f":"INDEX(E740:E744,MATCH(I740,C740:C744,0))","v":91000},{"$f":"IF(H740>H744,VLOOKUP(H740,A740:F744,6),0)","v":0},{"$f":"VLOOKUP(H740,A740:G744,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J735,IF($E$3=\"Female\",J742,IF($E$3=\"Senior Citizen\",J749,J756)))","v":11985}]
[{"$f":"B740+1","v":190001},500000,0.1,{"$f":"B740","v":190000},{"$f":"(B741-B740)*C741","v":31000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K735,IF($E$3=\"Female\",K742,IF($E$3=\"Senior Citizen\",K749,K756)))","v":411485}]
[{"$f":"B741+1","v":500001},800000,0.2,{"$f":"B741","v":500000},{"$f":"E741+(B742-B741)*C742","v":91000},0,0.03,{"$f":"IF(I740=C744,E743+ROUND((H740-J740),0)*I740,IF(I740=C743,E742+ROUND((H740-J740)*I740,0),IF(I740=C742,E741+ROUND((H740-J740)*I740,0),IF(I740=C741,E740+ROUND((H740-J740)*I740,0),E739+ROUND((H740-J740)*I740,0)))))","v":404500},{"$f":"MIN(K744:L744)","v":0},{"$f":"ROUND(SUM(H742+I742)*M740,0)","v":12135},{"$f":"SUM(H742:J742)","v":416635},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A732,IF($E$3=\"Female\",A739,IF($E$3=\"Senior Citizen\",A746,A753)))","v":"(above 65 years)"}]
[{"$f":"B742+1","v":800001},null,0.3,{"$f":"B742","v":800000},{"$f":"IF(J740=0,0,E742)","v":91000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M737,IF($E$3=\"Female\",M744,IF($E$3=\"Senior Citizen\",M751,M758)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H737","v":0},{"$f":"IF(H740>H744,H740-H744,0)","v":1845000},{"$f":"IF(I744>0,ROUND(I744*I740,0),0)","v":553500},{"$f":"I744-J744","v":1291500},{"$f":"IF(H742>0,ROUND(H742*L740,0),0)","v":0},{"$f":"IF(K744>L744,0,L744-K744)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K735,IF($E$3=\"Female\",K742,IF($E$3=\"Senior Citizen\",K749,K756)))","v":411485}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,240000,0,0,0,0,0,{"$f":"H733","v":1845000},{"$f":"VLOOKUP(H747,A747:C751,3)","v":0.3},{"$f":"INDEX(D747:D751,MATCH(I747,C747:C751,0))","v":800000},{"$f":"INDEX(E747:E751,MATCH(I747,C747:C751,0))","v":86000},{"$f":"IF(H747>H751,VLOOKUP(H747,A747:F751,6),0)","v":0},{"$f":"VLOOKUP(H747,A747:G751,7)","v":0.03}]
[{"$f":"B747+1","v":240001},500000,0.1,{"$f":"B747","v":240000},{"$f":"(B748-B747)*C748","v":26000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B748+1","v":500001},800000,0.2,{"$f":"B748","v":500000},{"$f":"E748+(B749-B748)*C749","v":86000},0,0.03,{"$f":"IF(I747=C751,E750+ROUND((H747-J747),0)*I747,IF(I747=C750,E749+ROUND((H747-J747)*I747,0),IF(I747=C749,E748+ROUND((H747-J747)*I747,0),IF(I747=C748,E747+ROUND((H747-J747)*I747,0),E746+ROUND((H747-J747)*I747,0)))))","v":399500},{"$f":"MIN(K751:L751)","v":0},{"$f":"ROUND(SUM(H749+I749)*M747,0)","v":11985},{"$f":"SUM(H749:J749)","v":411485}]
[{"$f":"B749+1","v":800001},null,0.3,{"$f":"B749","v":800000},{"$f":"IF(J747=0,0,E749)","v":86000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H744","v":0},{"$f":"IF(H747>H751,H747-H751,0)","v":1845000},{"$f":"IF(I751>0,ROUND(I751*I747,0),0)","v":553500},{"$f":"I751-J751","v":1291500},{"$f":"IF(H749>0,ROUND(H749*L747,0),0)","v":0},{"$f":"IF(K751>L751,0,L751-K751)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,240000,0,0,0,0,0,{"$f":"H733","v":1845000},{"$f":"VLOOKUP(H754,A754:C758,3)","v":0.3},{"$f":"INDEX(D754:D758,MATCH(I754,C754:C758,0))","v":800000},{"$f":"INDEX(E754:E758,MATCH(I754,C754:C758,0))","v":86000},{"$f":"IF(H754>H758,VLOOKUP(H754,A754:F758,6),0)","v":0},{"$f":"VLOOKUP(H754,A754:G758,7)","v":0.03}]
[{"$f":"B754+1","v":240001},500000,0.1,{"$f":"B754","v":240000},{"$f":"(B755-B754)*C755","v":26000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B755+1","v":500001},800000,0.2,{"$f":"B755","v":500000},{"$f":"E755+(B756-B755)*C756","v":86000},0,0.03,{"$f":"IF(I754=C758,E757+ROUND((H754-J754),0)*I754,IF(I754=C757,E756+ROUND((H754-J754)*I754,0),IF(I754=C756,E755+ROUND((H754-J754)*I754,0),IF(I754=C755,E754+ROUND((H754-J754)*I754,0),E753+ROUND((H754-J754)*I754,0)))))","v":399500},{"$f":"MIN(K758:L758)","v":0},{"$f":"ROUND(SUM(H756+I756)*M754,0)","v":11985},{"$f":"SUM(H756:J756)","v":411485}]
[{"$f":"B756+1","v":800001},null,0.3,{"$f":"B756","v":800000},{"$f":"IF(J754=0,0,E756)","v":86000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H751","v":0},{"$f":"IF(H754>H758,H754-H758,0)","v":1845000},{"$f":"IF(I758>0,ROUND(I758*I754,0),0)","v":553500},{"$f":"I758-J758","v":1291500},{"$f":"IF(H756>0,ROUND(H756*L754,0),0)","v":0},{"$f":"IF(K758>L758,0,L758-K758)","v":0}]
[null,null,2011,{"$f":"C759+1","v":2012},null,"2011-12"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C759","v":2011},{"$f":"D759","v":2012}]
[0,180000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H762,A762:C766,3)","v":0.3},{"$f":"INDEX(D762:D766,MATCH(I762,C762:C766,0))","v":800000},{"$f":"INDEX(E762:E766,MATCH(I762,C762:C766,0))","v":92000},{"$f":"IF(H762>H766,VLOOKUP(H762,A762:F766,6),0)","v":0},{"$f":"VLOOKUP(H762,A762:G766,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B762,IF($E$3=\"Female\",B769,IF($E$3=\"Senior Citizen\",B776,B783)))","v":250000},0]
[{"$f":"B762+1","v":180001},500000,0.1,{"$f":"B762","v":180000},{"$f":"(B763-B762)*C763","v":32000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O762+1","v":250001},500000,0.1]
[{"$f":"B763+1","v":500001},800000,0.2,{"$f":"B763","v":500000},{"$f":"E763+(B764-B763)*C764","v":92000},0,0.03,{"$f":"IF(I762=C766,E765+ROUND((H762-J762),0)*I762,IF(I762=C765,E764+ROUND((H762-J762)*I762,0),IF(I762=C764,E763+ROUND((H762-J762)*I762,0),IF(I762=C763,E762+ROUND((H762-J762)*I762,0),E761+ROUND((H762-J762)*I762,0)))))","v":405500},{"$f":"MIN(K766:L766)","v":0},{"$f":"ROUND(SUM(H764+I764)*M762,0)","v":12165},{"$f":"SUM(H764:J764)","v":417665},null,null,{"$f":"O763+1","v":500001},800000,0.2]
[{"$f":"B764+1","v":800001},null,0.3,{"$f":"B764","v":800000},{"$f":"IF(J762=0,0,E764)","v":92000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O764+1","v":800001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H762>H766,H762-H766,0)","v":1845000},{"$f":"IF(I766>0,ROUND(I766*I762,0),0)","v":553500},{"$f":"I766-J766","v":1291500},{"$f":"IF(H764>0,ROUND(H764*L762,0),0)","v":0},{"$f":"IF(K766>L766,0,L766-K766)","v":0},{"$f":"O765+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H764,IF($E$3=\"Female\",H771,IF($E$3=\"Senior Citizen\",H778,H785)))","v":398500}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I764,IF($E$3=\"Female\",I771,IF($E$3=\"Senior Citizen\",I778,I785)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H762","v":1845000},{"$f":"VLOOKUP(H769,A769:C773,3)","v":0.3},{"$f":"INDEX(D769:D773,MATCH(I769,C769:C773,0))","v":800000},{"$f":"INDEX(E769:E773,MATCH(I769,C769:C773,0))","v":91000},{"$f":"IF(H769>H773,VLOOKUP(H769,A769:F773,6),0)","v":0},{"$f":"VLOOKUP(H769,A769:G773,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J764,IF($E$3=\"Female\",J771,IF($E$3=\"Senior Citizen\",J778,J785)))","v":11955}]
[{"$f":"B769+1","v":190001},500000,0.1,{"$f":"B769","v":190000},{"$f":"(B770-B769)*C770","v":31000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K764,IF($E$3=\"Female\",K771,IF($E$3=\"Senior Citizen\",K778,K785)))","v":410455}]
[{"$f":"B770+1","v":500001},800000,0.2,{"$f":"B770","v":500000},{"$f":"E770+(B771-B770)*C771","v":91000},0,0.03,{"$f":"IF(I769=C773,E772+ROUND((H769-J769),0)*I769,IF(I769=C772,E771+ROUND((H769-J769)*I769,0),IF(I769=C771,E770+ROUND((H769-J769)*I769,0),IF(I769=C770,E769+ROUND((H769-J769)*I769,0),E768+ROUND((H769-J769)*I769,0)))))","v":404500},{"$f":"MIN(K773:L773)","v":0},{"$f":"ROUND(SUM(H771+I771)*M769,0)","v":12135},{"$f":"SUM(H771:J771)","v":416635},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A761,IF($E$3=\"Female\",A768,IF($E$3=\"Senior Citizen\",A775,A782)))","v":"(Above 60 year but less than 80)"}]
[{"$f":"B771+1","v":800001},null,0.3,{"$f":"B771","v":800000},{"$f":"IF(J769=0,0,E771)","v":91000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M766,IF($E$3=\"Female\",M773,IF($E$3=\"Senior Citizen\",M780,M787)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H766","v":0},{"$f":"IF(H769>H773,H769-H773,0)","v":1845000},{"$f":"IF(I773>0,ROUND(I773*I769,0),0)","v":553500},{"$f":"I773-J773","v":1291500},{"$f":"IF(H771>0,ROUND(H771*L769,0),0)","v":0},{"$f":"IF(K773>L773,0,L773-K773)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K764,IF($E$3=\"Female\",K771,IF($E$3=\"Senior Citizen\",K778,K785)))","v":410455}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,250000,0,0,0,0,0,{"$f":"H762","v":1845000},{"$f":"VLOOKUP(H776,A776:C780,3)","v":0.3},{"$f":"INDEX(D776:D780,MATCH(I776,C776:C780,0))","v":800000},{"$f":"INDEX(E776:E780,MATCH(I776,C776:C780,0))","v":85000},{"$f":"IF(H776>H780,VLOOKUP(H776,A776:F780,6),0)","v":0},{"$f":"VLOOKUP(H776,A776:G780,7)","v":0.03}]
[{"$f":"B776+1","v":250001},500000,0.1,{"$f":"B776","v":250000},{"$f":"(B777-B776)*C777","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B777+1","v":500001},800000,0.2,{"$f":"B777","v":500000},{"$f":"E777+(B778-B777)*C778","v":85000},0,0.03,{"$f":"IF(I776=C780,E779+ROUND((H776-J776),0)*I776,IF(I776=C779,E778+ROUND((H776-J776)*I776,0),IF(I776=C778,E777+ROUND((H776-J776)*I776,0),IF(I776=C777,E776+ROUND((H776-J776)*I776,0),E775+ROUND((H776-J776)*I776,0)))))","v":398500},{"$f":"MIN(K780:L780)","v":0},{"$f":"ROUND(SUM(H778+I778)*M776,0)","v":11955},{"$f":"SUM(H778:J778)","v":410455}]
[{"$f":"B778+1","v":800001},null,0.3,{"$f":"B778","v":800000},{"$f":"IF(J776=0,0,E778)","v":85000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H773","v":0},{"$f":"IF(H776>H780,H776-H780,0)","v":1845000},{"$f":"IF(I780>0,ROUND(I780*I776,0),0)","v":553500},{"$f":"I780-J780","v":1291500},{"$f":"IF(H778>0,ROUND(H778*L776,0),0)","v":0},{"$f":"IF(K780>L780,0,L780-K780)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H762","v":1845000},{"$f":"VLOOKUP(H783,A783:C787,3)","v":0.3},{"$f":"INDEX(D783:D787,MATCH(I783,C783:C787,0))","v":800000},{"$f":"INDEX(E783:E787,MATCH(I783,C783:C787,0))","v":60000},{"$f":"IF(H783>H787,VLOOKUP(H783,A783:F787,6),0)","v":0},{"$f":"VLOOKUP(H783,A783:G787,7)","v":0.03}]
[{"$f":"B783+1","v":500001},800000,0.2,{"$f":"B783","v":500000},{"$f":"(B784-B783)*C784","v":60000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B784+1","v":800001},null,0.3,{"$f":"B784","v":800000},{"$f":"IF(J783=0,0,E784)","v":60000},0,0.03,{"$f":"IF(I783=C787,E786+ROUND((H783-J783),0)*I783,IF(I783=C786,E785+ROUND((H783-J783)*I783,0),IF(I783=C785,E784+ROUND((H783-J783)*I783,0),IF(I783=C784,E783+ROUND((H783-J783)*I783,0),E782+ROUND((H783-J783)*I783,0)))))","v":373500},{"$f":"MIN(K787:L787)","v":0},{"$f":"ROUND(SUM(H785+I785)*M783,0)","v":11205},{"$f":"SUM(H785:J785)","v":384705}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H780","v":0},{"$f":"IF(H783>H787,H783-H787,0)","v":1845000},{"$f":"IF(I787>0,ROUND(I787*I783,0),0)","v":553500},{"$f":"I787-J787","v":1291500},{"$f":"IF(H785>0,ROUND(H785*L783,0),0)","v":0},{"$f":"IF(K787>L787,0,L787-K787)","v":0}]
[null,null,2012,{"$f":"C788+1","v":2013},null,"2012-13"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C788","v":2012},{"$f":"D788","v":2013}]
[0,200000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H791,A791:C795,3)","v":0.3},{"$f":"INDEX(D791:D795,MATCH(I791,C791:C795,0))","v":1000000},{"$f":"INDEX(E791:E795,MATCH(I791,C791:C795,0))","v":130000},{"$f":"IF(H791>H795,VLOOKUP(H791,A791:F795,6),0)","v":0},{"$f":"VLOOKUP(H791,A791:G795,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B791,IF($E$3=\"Female\",B798,IF($E$3=\"Senior Citizen\",B805,B812)))","v":250000},0]
[{"$f":"B791+1","v":200001},500000,0.1,{"$f":"B791","v":200000},{"$f":"(B792-B791)*C792","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O791+1","v":250001},500000,0.1]
[{"$f":"B792+1","v":500001},1000000,0.2,{"$f":"B792","v":500000},{"$f":"E792+(B793-B792)*C793","v":130000},0,0.03,{"$f":"IF(I791=C795,E794+ROUND((H791-J791),0)*I791,IF(I791=C794,E793+ROUND((H791-J791)*I791,0),IF(I791=C793,E792+ROUND((H791-J791)*I791,0),IF(I791=C792,E791+ROUND((H791-J791)*I791,0),E790+ROUND((H791-J791)*I791,0)))))","v":383500},{"$f":"MIN(K795:L795)","v":0},{"$f":"ROUND(SUM(H793+I793)*M791,0)","v":11505},{"$f":"SUM(H793:J793)","v":395005},null,null,{"$f":"O792+1","v":500001},1000000,0.2]
[{"$f":"B793+1","v":1000001},null,0.3,{"$f":"B793","v":1000000},{"$f":"IF(J791=0,0,E793)","v":130000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O793+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H791>H795,H791-H795,0)","v":1845000},{"$f":"IF(I795>0,ROUND(I795*I791,0),0)","v":553500},{"$f":"I795-J795","v":1291500},{"$f":"IF(H793>0,ROUND(H793*L791,0),0)","v":0},{"$f":"IF(K795>L795,0,L795-K795)","v":0},{"$f":"O794+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H793,IF($E$3=\"Female\",H800,IF($E$3=\"Senior Citizen\",H807,H814)))","v":378500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I793,IF($E$3=\"Female\",I800,IF($E$3=\"Senior Citizen\",I807,I814)))","v":0}]
[0,200000,0,0,0,0,0,{"$f":"H791","v":1845000},{"$f":"VLOOKUP(H798,A798:C802,3)","v":0.3},{"$f":"INDEX(D798:D802,MATCH(I798,C798:C802,0))","v":1000000},{"$f":"INDEX(E798:E802,MATCH(I798,C798:C802,0))","v":130000},{"$f":"IF(H798>H802,VLOOKUP(H798,A798:F802,6),0)","v":0},{"$f":"VLOOKUP(H798,A798:G802,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J793,IF($E$3=\"Female\",J800,IF($E$3=\"Senior Citizen\",J807,J814)))","v":11355}]
[{"$f":"B798+1","v":200001},500000,0.1,{"$f":"B798","v":200000},{"$f":"(B799-B798)*C799","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K793,IF($E$3=\"Female\",K800,IF($E$3=\"Senior Citizen\",K807,K814)))","v":389855}]
[{"$f":"B799+1","v":500001},1000000,0.2,{"$f":"B799","v":500000},{"$f":"E799+(B800-B799)*C800","v":130000},0,0.03,{"$f":"IF(I798=C802,E801+ROUND((H798-J798),0)*I798,IF(I798=C801,E800+ROUND((H798-J798)*I798,0),IF(I798=C800,E799+ROUND((H798-J798)*I798,0),IF(I798=C799,E798+ROUND((H798-J798)*I798,0),E797+ROUND((H798-J798)*I798,0)))))","v":383500},{"$f":"MIN(K802:L802)","v":0},{"$f":"ROUND(SUM(H800+I800)*M798,0)","v":11505},{"$f":"SUM(H800:J800)","v":395005},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A790,IF($E$3=\"Female\",A797,IF($E$3=\"Senior Citizen\",A804,A811)))","v":"(above 65 years)"}]
[{"$f":"B800+1","v":1000001},null,0.3,{"$f":"B800","v":1000000},{"$f":"IF(J798=0,0,E800)","v":130000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M795,IF($E$3=\"Female\",M802,IF($E$3=\"Senior Citizen\",M809,M816)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H795","v":0},{"$f":"IF(H798>H802,H798-H802,0)","v":1845000},{"$f":"IF(I802>0,ROUND(I802*I798,0),0)","v":553500},{"$f":"I802-J802","v":1291500},{"$f":"IF(H800>0,ROUND(H800*L798,0),0)","v":0},{"$f":"IF(K802>L802,0,L802-K802)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K793,IF($E$3=\"Female\",K800,IF($E$3=\"Senior Citizen\",K807,K814)))","v":389855}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,250000,0,0,0,0,0,{"$f":"H791","v":1845000},{"$f":"VLOOKUP(H805,A805:C809,3)","v":0.3},{"$f":"INDEX(D805:D809,MATCH(I805,C805:C809,0))","v":1000000},{"$f":"INDEX(E805:E809,MATCH(I805,C805:C809,0))","v":125000},{"$f":"IF(H805>H809,VLOOKUP(H805,A805:F809,6),0)","v":0},{"$f":"VLOOKUP(H805,A805:G809,7)","v":0.03}]
[{"$f":"B805+1","v":250001},500000,0.1,{"$f":"B805","v":250000},{"$f":"(B806-B805)*C806","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B806+1","v":500001},1000000,0.2,{"$f":"B806","v":500000},{"$f":"E806+(B807-B806)*C807","v":125000},0,0.03,{"$f":"IF(I805=C809,E808+ROUND((H805-J805),0)*I805,IF(I805=C808,E807+ROUND((H805-J805)*I805,0),IF(I805=C807,E806+ROUND((H805-J805)*I805,0),IF(I805=C806,E805+ROUND((H805-J805)*I805,0),E804+ROUND((H805-J805)*I805,0)))))","v":378500},{"$f":"MIN(K809:L809)","v":0},{"$f":"ROUND(SUM(H807+I807)*M805,0)","v":11355},{"$f":"SUM(H807:J807)","v":389855}]
[{"$f":"B807+1","v":1000001},null,0.3,{"$f":"B807","v":1000000},{"$f":"IF(J805=0,0,E807)","v":125000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H802","v":0},{"$f":"IF(H805>H809,H805-H809,0)","v":1845000},{"$f":"IF(I809>0,ROUND(I809*I805,0),0)","v":553500},{"$f":"I809-J809","v":1291500},{"$f":"IF(H807>0,ROUND(H807*L805,0),0)","v":0},{"$f":"IF(K809>L809,0,L809-K809)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H791","v":1845000},{"$f":"VLOOKUP(H812,A812:C816,3)","v":0.3},{"$f":"INDEX(D812:D816,MATCH(I812,C812:C816,0))","v":1000000},{"$f":"INDEX(E812:E816,MATCH(I812,C812:C816,0))","v":100000},{"$f":"IF(H812>H816,VLOOKUP(H812,A812:F816,6),0)","v":0},{"$f":"VLOOKUP(H812,A812:G816,7)","v":0.03}]
[{"$f":"B812+1","v":500001},1000000,0.2,{"$f":"B812","v":500000},{"$f":"(B813-B812)*C813","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B813+1","v":1000001},null,0.3,{"$f":"B813","v":1000000},{"$f":"IF(J812=0,0,E813)","v":100000},0,0.03,{"$f":"IF(I812=C816,E815+ROUND((H812-J812),0)*I812,IF(I812=C815,E814+ROUND((H812-J812)*I812,0),IF(I812=C814,E813+ROUND((H812-J812)*I812,0),IF(I812=C813,E812+ROUND((H812-J812)*I812,0),E811+ROUND((H812-J812)*I812,0)))))","v":353500},{"$f":"MIN(K816:L816)","v":0},{"$f":"ROUND(SUM(H814+I814)*M812,0)","v":10605},{"$f":"SUM(H814:J814)","v":364105}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H809","v":0},{"$f":"IF(H812>H816,H812-H816,0)","v":1845000},{"$f":"IF(I816>0,ROUND(I816*I812,0),0)","v":553500},{"$f":"I816-J816","v":1291500},{"$f":"IF(H814>0,ROUND(H814*L812,0),0)","v":0},{"$f":"IF(K816>L816,0,L816-K816)","v":0}]
[null,null,2013,{"$f":"C817+1","v":2014},null,"2013-14"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C817","v":2013},{"$f":"D817","v":2014}]
[0,200000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H820,A820:C824,3)","v":0.3},{"$f":"INDEX(D820:D824,MATCH(I820,C820:C824,0))","v":1000000},{"$f":"INDEX(E820:E824,MATCH(I820,C820:C824,0))","v":130000},{"$f":"IF(H820>H824,VLOOKUP(H820,A820:F824,6),0)","v":0},{"$f":"VLOOKUP(H820,A820:G824,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B820,IF($E$3=\"Female\",B827,IF($E$3=\"Senior Citizen\",B834,B841)))","v":250000},0,{"$f":"O820","v":250000}]
[{"$f":"B820+1","v":200001},500000,0.1,{"$f":"B820","v":200000},{"$f":"(B821-B820)*C821","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O820+1","v":250001},500000,0.1]
[{"$f":"B821+1","v":500001},1000000,0.2,{"$f":"B821","v":500000},{"$f":"E821+(B822-B821)*C822","v":130000},0,0.03,{"$f":"IF(I820=C824,E823+ROUND((H820-J820),0)*I820,IF(I820=C823,E822+ROUND((H820-J820)*I820,0),IF(I820=C822,E821+ROUND((H820-J820)*I820,0),IF(I820=C821,E820+ROUND((H820-J820)*I820,0),E819+ROUND((H820-J820)*I820,0)))))","v":383500},{"$f":"MIN(K824:L824)","v":0},{"$f":"ROUND(SUM(H822+I822)*M820,0)","v":11505},{"$f":"SUM(H822:J822)","v":395005},null,null,{"$f":"O821+1","v":500001},1000000,0.2]
[{"$f":"B822+1","v":1000001},null,0.3,{"$f":"B822","v":1000000},{"$f":"IF(J820=0,0,E822)","v":130000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O822+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D824","v":10000000},{"$f":"IF(H820>H824,H820-H824,0)","v":0},{"$f":"IF(I824>0,ROUND(I824*I820,0),0)","v":0},{"$f":"I824-J824","v":0},{"$f":"IF(H822>0,ROUND(H822*L820,0),0)","v":0},{"$f":"IF(K824>L824,0,L824-K824)","v":0},{"$f":"O823+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H822,IF($E$3=\"Female\",H829,IF($E$3=\"Senior Citizen\",H836,H843)))","v":378500}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I822,IF($E$3=\"Female\",I829,IF($E$3=\"Senior Citizen\",I836,I843)))","v":0}]
[0,200000,0,0,0,0,0,{"$f":"H820","v":1845000},{"$f":"VLOOKUP(H827,A827:C831,3)","v":0.3},{"$f":"INDEX(D827:D831,MATCH(I827,C827:C831,0))","v":1000000},{"$f":"INDEX(E827:E831,MATCH(I827,C827:C831,0))","v":130000},{"$f":"IF(H827>H831,VLOOKUP(H827,A827:F831,6),0)","v":0},{"$f":"VLOOKUP(H827,A827:G831,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J822,IF($E$3=\"Female\",J829,IF($E$3=\"Senior Citizen\",J836,J843)))","v":11355}]
[{"$f":"B827+1","v":200001},500000,0.1,{"$f":"B827","v":200000},{"$f":"(B828-B827)*C828","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K822,IF($E$3=\"Female\",K829,IF($E$3=\"Senior Citizen\",K836,K843)))","v":389855}]
[{"$f":"B828+1","v":500001},1000000,0.2,{"$f":"B828","v":500000},{"$f":"E828+(B829-B828)*C829","v":130000},0,0.03,{"$f":"IF(I827=C831,E830+ROUND((H827-J827),0)*I827,IF(I827=C830,E829+ROUND((H827-J827)*I827,0),IF(I827=C829,E828+ROUND((H827-J827)*I827,0),IF(I827=C828,E827+ROUND((H827-J827)*I827,0),E826+ROUND((H827-J827)*I827,0)))))","v":383500},{"$f":"MIN(K831:L831)","v":0},{"$f":"ROUND(SUM(H829+I829)*M827,0)","v":11505},{"$f":"SUM(H829:J829)","v":395005},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A819,IF($E$3=\"Female\",A826,IF($E$3=\"Senior Citizen\",A833,A840)))","v":"(Above 60 year but less than 80)"}]
[{"$f":"B829+1","v":1000001},null,0.3,{"$f":"B829","v":1000000},{"$f":"IF(J827=0,0,E829)","v":130000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M824,IF($E$3=\"Female\",M831,IF($E$3=\"Senior Citizen\",M838,M845)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H824","v":10000000},{"$f":"IF(H827>H831,H827-H831,0)","v":0},{"$f":"IF(I831>0,ROUND(I831*I827,0),0)","v":0},{"$f":"I831-J831","v":0},{"$f":"IF(H829>0,ROUND(H829*L827,0),0)","v":0},{"$f":"IF(K831>L831,0,L831-K831)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K822,IF($E$3=\"Female\",K829,IF($E$3=\"Senior Citizen\",K836,K843)))","v":389855}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,250000,0,0,0,0,0,{"$f":"H820","v":1845000},{"$f":"VLOOKUP(H834,A834:C838,3)","v":0.3},{"$f":"INDEX(D834:D838,MATCH(I834,C834:C838,0))","v":1000000},{"$f":"INDEX(E834:E838,MATCH(I834,C834:C838,0))","v":125000},{"$f":"IF(H834>H838,VLOOKUP(H834,A834:F838,6),0)","v":0},{"$f":"VLOOKUP(H834,A834:G838,7)","v":0.03}]
[{"$f":"B834+1","v":250001},500000,0.1,{"$f":"B834","v":250000},{"$f":"(B835-B834)*C835","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B835+1","v":500001},1000000,0.2,{"$f":"B835","v":500000},{"$f":"E835+(B836-B835)*C836","v":125000},0,0.03,{"$f":"IF(I834=C838,E837+ROUND((H834-J834),0)*I834,IF(I834=C837,E836+ROUND((H834-J834)*I834,0),IF(I834=C836,E835+ROUND((H834-J834)*I834,0),IF(I834=C835,E834+ROUND((H834-J834)*I834,0),E833+ROUND((H834-J834)*I834,0)))))","v":378500},{"$f":"MIN(K838:L838)","v":0},{"$f":"ROUND(SUM(H836+I836)*M834,0)","v":11355},{"$f":"SUM(H836:J836)","v":389855}]
[{"$f":"B836+1","v":1000001},null,0.3,{"$f":"B836","v":1000000},{"$f":"IF(J834=0,0,E836)","v":125000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H831","v":10000000},{"$f":"IF(H834>H838,H834-H838,0)","v":0},{"$f":"IF(I838>0,ROUND(I838*I834,0),0)","v":0},{"$f":"I838-J838","v":0},{"$f":"IF(H836>0,ROUND(H836*L834,0),0)","v":0},{"$f":"IF(K838>L838,0,L838-K838)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H820","v":1845000},{"$f":"VLOOKUP(H841,A841:C845,3)","v":0.3},{"$f":"INDEX(D841:D845,MATCH(I841,C841:C845,0))","v":1000000},{"$f":"INDEX(E841:E845,MATCH(I841,C841:C845,0))","v":100000},{"$f":"IF(H841>H845,VLOOKUP(H841,A841:F845,6),0)","v":0},{"$f":"VLOOKUP(H841,A841:G845,7)","v":0.03}]
[{"$f":"B841+1","v":500001},1000000,0.2,{"$f":"B841","v":500000},{"$f":"(B842-B841)*C842","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B842+1","v":1000001},null,0.3,{"$f":"B842","v":1000000},{"$f":"IF(J841=0,0,E842)","v":100000},0.1,0.03,{"$f":"IF(I841=C845,E844+ROUND((H841-J841),0)*I841,IF(I841=C844,E843+ROUND((H841-J841)*I841,0),IF(I841=C843,E842+ROUND((H841-J841)*I841,0),IF(I841=C842,E841+ROUND((H841-J841)*I841,0),E840+ROUND((H841-J841)*I841,0)))))","v":353500},{"$f":"MIN(K845:L845)","v":0},{"$f":"ROUND(SUM(H843+I843)*M841,0)","v":10605},{"$f":"SUM(H843:J843)","v":364105}]
[null,null,null,null,null,0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H838","v":10000000},{"$f":"IF(H841>H845,H841-H845,0)","v":0},{"$f":"IF(I845>0,ROUND(I845*I841,0),0)","v":0},{"$f":"I845-J845","v":0},{"$f":"IF(H843>0,ROUND(H843*L841,0),0)","v":0},{"$f":"IF(K845>L845,0,L845-K845)","v":0}]
[null,null,2014,{"$f":"C846+1","v":2015},null,"2014-15"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C846","v":2014},{"$f":"D846","v":2015}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H849,A849:C853,3)","v":0.3},{"$f":"INDEX(D849:D853,MATCH(I849,C849:C853,0))","v":1000000},{"$f":"INDEX(E849:E853,MATCH(I849,C849:C853,0))","v":125000},{"$f":"IF(H849>H853,VLOOKUP(H849,A849:F853,6),0)","v":0},{"$f":"VLOOKUP(H849,A849:G853,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B849,IF($E$3=\"Female\",B856,IF($E$3=\"Senior Citizen\",B863,B870)))","v":300000},0,{"$f":"O849","v":300000}]
[{"$f":"B849+1","v":250001},500000,0.1,{"$f":"B849","v":250000},{"$f":"(B850-B849)*C850","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O849+1","v":300001},500000,0.1]
[{"$f":"B850+1","v":500001},1000000,0.2,{"$f":"B850","v":500000},{"$f":"E850+(B851-B850)*C851","v":125000},0,0.03,{"$f":"IF(I849=C853,E852+ROUND((H849-J849),0)*I849,IF(I849=C852,E851+ROUND((H849-J849)*I849,0),IF(I849=C851,E850+ROUND((H849-J849)*I849,0),IF(I849=C850,E849+ROUND((H849-J849)*I849,0),E848+ROUND((H849-J849)*I849,0)))))","v":378500},{"$f":"MIN(K853:L853)","v":0},{"$f":"ROUND(SUM(H851+I851)*M849,0)","v":11355},{"$f":"SUM(H851:J851)","v":389855},null,null,{"$f":"O850+1","v":500001},1000000,0.2]
[{"$f":"B851+1","v":1000001},null,0.3,{"$f":"B851","v":1000000},{"$f":"IF(J849=0,0,E851)","v":125000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O851+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D853","v":10000000},{"$f":"IF(H849>H853,H849-H853,0)","v":0},{"$f":"IF(I853>0,ROUND(I853*I849,0),0)","v":0},{"$f":"I853-J853","v":0},{"$f":"IF(H851>0,ROUND(H851*L849,0),0)","v":0},{"$f":"IF(K853>L853,0,L853-K853)","v":0},{"$f":"O852+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H851,IF($E$3=\"Female\",H858,IF($E$3=\"Senior Citizen\",H865,H872)))","v":373500}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I851,IF($E$3=\"Female\",I858,IF($E$3=\"Senior Citizen\",I865,I872)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H849","v":1845000},{"$f":"VLOOKUP(H856,A856:C860,3)","v":0.3},{"$f":"INDEX(D856:D860,MATCH(I856,C856:C860,0))","v":1000000},{"$f":"INDEX(E856:E860,MATCH(I856,C856:C860,0))","v":125000},{"$f":"IF(H856>H860,VLOOKUP(H856,A856:F860,6),0)","v":0},{"$f":"VLOOKUP(H856,A856:G860,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J851,IF($E$3=\"Female\",J858,IF($E$3=\"Senior Citizen\",J865,J872)))","v":11205}]
[{"$f":"B856+1","v":250001},500000,0.1,{"$f":"B856","v":250000},{"$f":"(B857-B856)*C857","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K851,IF($E$3=\"Female\",K858,IF($E$3=\"Senior Citizen\",K865,K872)))","v":384705}]
[{"$f":"B857+1","v":500001},1000000,0.2,{"$f":"B857","v":500000},{"$f":"E857+(B858-B857)*C858","v":125000},0,0.03,{"$f":"IF(I856=C860,E859+ROUND((H856-J856),0)*I856,IF(I856=C859,E858+ROUND((H856-J856)*I856,0),IF(I856=C858,E857+ROUND((H856-J856)*I856,0),IF(I856=C857,E856+ROUND((H856-J856)*I856,0),E855+ROUND((H856-J856)*I856,0)))))","v":378500},{"$f":"MIN(K860:L860)","v":0},{"$f":"ROUND(SUM(H858+I858)*M856,0)","v":11355},{"$f":"SUM(H858:J858)","v":389855},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A848,IF($E$3=\"Female\",A855,IF($E$3=\"Senior Citizen\",A862,A869)))","v":"(Above 60 year but less than 80)"}]
[{"$f":"B858+1","v":1000001},null,0.3,{"$f":"B858","v":1000000},{"$f":"IF(J856=0,0,E858)","v":125000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M853,IF($E$3=\"Female\",M860,IF($E$3=\"Senior Citizen\",M867,M874)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H853","v":10000000},{"$f":"IF(H856>H860,H856-H860,0)","v":0},{"$f":"IF(I860>0,ROUND(I860*I856,0),0)","v":0},{"$f":"I860-J860","v":0},{"$f":"IF(H858>0,ROUND(H858*L856,0),0)","v":0},{"$f":"IF(K860>L860,0,L860-K860)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K851,IF($E$3=\"Female\",K858,IF($E$3=\"Senior Citizen\",K865,K872)))","v":384705}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H849","v":1845000},{"$f":"VLOOKUP(H863,A863:C867,3)","v":0.3},{"$f":"INDEX(D863:D867,MATCH(I863,C863:C867,0))","v":1000000},{"$f":"INDEX(E863:E867,MATCH(I863,C863:C867,0))","v":120000},{"$f":"IF(H863>H867,VLOOKUP(H863,A863:F867,6),0)","v":0},{"$f":"VLOOKUP(H863,A863:G867,7)","v":0.03}]
[{"$f":"B863+1","v":300001},500000,0.1,{"$f":"B863","v":300000},{"$f":"(B864-B863)*C864","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B864+1","v":500001},1000000,0.2,{"$f":"B864","v":500000},{"$f":"E864+(B865-B864)*C865","v":120000},0,0.03,{"$f":"IF(I863=C867,E866+ROUND((H863-J863),0)*I863,IF(I863=C866,E865+ROUND((H863-J863)*I863,0),IF(I863=C865,E864+ROUND((H863-J863)*I863,0),IF(I863=C864,E863+ROUND((H863-J863)*I863,0),E862+ROUND((H863-J863)*I863,0)))))","v":373500},{"$f":"MIN(K867:L867)","v":0},{"$f":"ROUND(SUM(H865+I865)*M863,0)","v":11205},{"$f":"SUM(H865:J865)","v":384705}]
[{"$f":"B865+1","v":1000001},null,0.3,{"$f":"B865","v":1000000},{"$f":"IF(J863=0,0,E865)","v":120000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H860","v":10000000},{"$f":"IF(H863>H867,H863-H867,0)","v":0},{"$f":"IF(I867>0,ROUND(I867*I863,0),0)","v":0},{"$f":"I867-J867","v":0},{"$f":"IF(H865>0,ROUND(H865*L863,0),0)","v":0},{"$f":"IF(K867>L867,0,L867-K867)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H849","v":1845000},{"$f":"VLOOKUP(H870,A870:C874,3)","v":0.3},{"$f":"INDEX(D870:D874,MATCH(I870,C870:C874,0))","v":1000000},{"$f":"INDEX(E870:E874,MATCH(I870,C870:C874,0))","v":100000},{"$f":"IF(H870>H874,VLOOKUP(H870,A870:F874,6),0)","v":0},{"$f":"VLOOKUP(H870,A870:G874,7)","v":0.03}]
[{"$f":"B870+1","v":500001},1000000,0.2,{"$f":"B870","v":500000},{"$f":"(B871-B870)*C871","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B871+1","v":1000001},null,0.3,{"$f":"B871","v":1000000},{"$f":"IF(J870=0,0,E871)","v":100000},0.1,0.03,{"$f":"IF(I870=C874,E873+ROUND((H870-J870),0)*I870,IF(I870=C873,E872+ROUND((H870-J870)*I870,0),IF(I870=C872,E871+ROUND((H870-J870)*I870,0),IF(I870=C871,E870+ROUND((H870-J870)*I870,0),E869+ROUND((H870-J870)*I870,0)))))","v":353500},{"$f":"MIN(K874:L874)","v":0},{"$f":"ROUND(SUM(H872+I872)*M870,0)","v":10605},{"$f":"SUM(H872:J872)","v":364105}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H867","v":10000000},{"$f":"IF(H870>H874,H870-H874,0)","v":0},{"$f":"IF(I874>0,ROUND(I874*I870,0),0)","v":0},{"$f":"I874-J874","v":0},{"$f":"IF(H872>0,ROUND(H872*L870,0),0)","v":0},{"$f":"IF(K874>L874,0,L874-K874)","v":0}]
[null,null,2015,{"$f":"C875+1","v":2016},null,"2015-16"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C875","v":2015},{"$f":"D875","v":2016}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H878,A878:C882,3)","v":0.3},{"$f":"INDEX(D878:D882,MATCH(I878,C878:C882,0))","v":1000000},{"$f":"INDEX(E878:E882,MATCH(I878,C878:C882,0))","v":125000},{"$f":"IF(H878>H882,VLOOKUP(H878,A878:F882,6),0)","v":0},{"$f":"VLOOKUP(H878,A878:G882,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B878,IF($E$3=\"Female\",B885,IF($E$3=\"Senior Citizen\",B892,B899)))","v":300000},0,{"$f":"O878","v":300000}]
[{"$f":"B878+1","v":250001},500000,0.1,{"$f":"B878","v":250000},{"$f":"(B879-B878)*C879","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O878+1","v":300001},500000,0.1]
[{"$f":"B879+1","v":500001},1000000,0.2,{"$f":"B879","v":500000},{"$f":"E879+(B880-B879)*C880","v":125000},0,0.03,{"$f":"IF(I878=C882,E881+ROUND((H878-J878),0)*I878,IF(I878=C881,E880+ROUND((H878-J878)*I878,0),IF(I878=C880,E879+ROUND((H878-J878)*I878,0),IF(I878=C879,E878+ROUND((H878-J878)*I878,0),E877+ROUND((H878-J878)*I878,0)))))","v":378500},{"$f":"MIN(K882:L882)","v":0},{"$f":"ROUND(SUM(H880+I880)*M878,0)","v":11355},{"$f":"SUM(H880:J880)","v":389855},null,null,{"$f":"O879+1","v":500001},1000000,0.2]
[{"$f":"B880+1","v":1000001},null,0.3,{"$f":"B880","v":1000000},{"$f":"IF(J878=0,0,E880)","v":125000},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O880+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D882","v":10000000},{"$f":"IF(H878>H882,H878-H882,0)","v":0},{"$f":"IF(I882>0,ROUND(I882*I878,0),0)","v":0},{"$f":"I882-J882","v":0},{"$f":"IF(H880>0,ROUND(H880*L878,0),0)","v":0},{"$f":"IF(K882>L882,0,L882-K882)","v":0},{"$f":"O881+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H880,IF($E$3=\"Female\",H887,IF($E$3=\"Senior Citizen\",H894,H901)))","v":373500}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I880,IF($E$3=\"Female\",I887,IF($E$3=\"Senior Citizen\",I894,I901)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H878","v":1845000},{"$f":"VLOOKUP(H885,A885:C889,3)","v":0.3},{"$f":"INDEX(D885:D889,MATCH(I885,C885:C889,0))","v":1000000},{"$f":"INDEX(E885:E889,MATCH(I885,C885:C889,0))","v":125000},{"$f":"IF(H885>H889,VLOOKUP(H885,A885:F889,6),0)","v":0},{"$f":"VLOOKUP(H885,A885:G889,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J880,IF($E$3=\"Female\",J887,IF($E$3=\"Senior Citizen\",J894,J901)))","v":11205}]
[{"$f":"B885+1","v":250001},500000,0.1,{"$f":"B885","v":250000},{"$f":"(B886-B885)*C886","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K880,IF($E$3=\"Female\",K887,IF($E$3=\"Senior Citizen\",K894,K901)))","v":384705}]
[{"$f":"B886+1","v":500001},1000000,0.2,{"$f":"B886","v":500000},{"$f":"E886+(B887-B886)*C887","v":125000},0,0.03,{"$f":"IF(I885=C889,E888+ROUND((H885-J885),0)*I885,IF(I885=C888,E887+ROUND((H885-J885)*I885,0),IF(I885=C887,E886+ROUND((H885-J885)*I885,0),IF(I885=C886,E885+ROUND((H885-J885)*I885,0),E884+ROUND((H885-J885)*I885,0)))))","v":378500},{"$f":"MIN(K889:L889)","v":0},{"$f":"ROUND(SUM(H887+I887)*M885,0)","v":11355},{"$f":"SUM(H887:J887)","v":389855},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A877,IF($E$3=\"Female\",A884,IF($E$3=\"Senior Citizen\",A891,A898)))","v":"(Above 60 year but less than 80)"}]
[{"$f":"B887+1","v":1000001},null,0.3,{"$f":"B887","v":1000000},{"$f":"IF(J885=0,0,E887)","v":125000},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M882,IF($E$3=\"Female\",M889,IF($E$3=\"Senior Citizen\",M896,M903)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H882","v":10000000},{"$f":"IF(H885>H889,H885-H889,0)","v":0},{"$f":"IF(I889>0,ROUND(I889*I885,0),0)","v":0},{"$f":"I889-J889","v":0},{"$f":"IF(H887>0,ROUND(H887*L885,0),0)","v":0},{"$f":"IF(K889>L889,0,L889-K889)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K880,IF($E$3=\"Female\",K887,IF($E$3=\"Senior Citizen\",K894,K901)))","v":384705}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H878","v":1845000},{"$f":"VLOOKUP(H892,A892:C896,3)","v":0.3},{"$f":"INDEX(D892:D896,MATCH(I892,C892:C896,0))","v":1000000},{"$f":"INDEX(E892:E896,MATCH(I892,C892:C896,0))","v":120000},{"$f":"IF(H892>H896,VLOOKUP(H892,A892:F896,6),0)","v":0},{"$f":"VLOOKUP(H892,A892:G896,7)","v":0.03}]
[{"$f":"B892+1","v":300001},500000,0.1,{"$f":"B892","v":300000},{"$f":"(B893-B892)*C893","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B893+1","v":500001},1000000,0.2,{"$f":"B893","v":500000},{"$f":"E893+(B894-B893)*C894","v":120000},0,0.03,{"$f":"IF(I892=C896,E895+ROUND((H892-J892),0)*I892,IF(I892=C895,E894+ROUND((H892-J892)*I892,0),IF(I892=C894,E893+ROUND((H892-J892)*I892,0),IF(I892=C893,E892+ROUND((H892-J892)*I892,0),E891+ROUND((H892-J892)*I892,0)))))","v":373500},{"$f":"MIN(K896:L896)","v":0},{"$f":"ROUND(SUM(H894+I894)*M892,0)","v":11205},{"$f":"SUM(H894:J894)","v":384705}]
[{"$f":"B894+1","v":1000001},null,0.3,{"$f":"B894","v":1000000},{"$f":"IF(J892=0,0,E894)","v":120000},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",null,339004]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H889","v":10000000},{"$f":"IF(H892>H896,H892-H896,0)","v":0},{"$f":"IF(I896>0,ROUND(I896*I892,0),0)","v":0},{"$f":"I896-J896","v":0},{"$f":"IF(H894>0,ROUND(H894*L892,0),0)","v":0},{"$f":"IF(K896>L896,0,L896-K896)","v":0},null,338934]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,{"$f":"O895-O896","v":70}]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H878","v":1845000},{"$f":"VLOOKUP(H899,A899:C903,3)","v":0.3},{"$f":"INDEX(D899:D903,MATCH(I899,C899:C903,0))","v":1000000},{"$f":"INDEX(E899:E903,MATCH(I899,C899:C903,0))","v":100000},{"$f":"IF(H899>H903,VLOOKUP(H899,A899:F903,6),0)","v":0},{"$f":"VLOOKUP(H899,A899:G903,7)","v":0.03}]
[{"$f":"B899+1","v":500001},1000000,0.2,{"$f":"B899","v":500000},{"$f":"(B900-B899)*C900","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B900+1","v":1000001},null,0.3,{"$f":"B900","v":1000000},{"$f":"IF(J899=0,0,E900)","v":100000},0.12,0.03,{"$f":"IF(I899=C903,E902+ROUND((H899-J899),0)*I899,IF(I899=C902,E901+ROUND((H899-J899)*I899,0),IF(I899=C901,E900+ROUND((H899-J899)*I899,0),IF(I899=C900,E899+ROUND((H899-J899)*I899,0),E898+ROUND((H899-J899)*I899,0)))))","v":353500},{"$f":"MIN(K903:L903)","v":0},{"$f":"ROUND(SUM(H901+I901)*M899,0)","v":10605},{"$f":"SUM(H901:J901)","v":364105}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H896","v":10000000},{"$f":"IF(H899>H903,H899-H903,0)","v":0},{"$f":"IF(I903>0,ROUND(I903*I899,0),0)","v":0},{"$f":"I903-J903","v":0},{"$f":"IF(H901>0,ROUND(H901*L899,0),0)","v":0},{"$f":"IF(K903>L903,0,L903-K903)","v":0}]
[null,null,2016,{"$f":"C904+1","v":2017},null,"2016-17"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C904","v":2016},{"$f":"D904","v":2017}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H907,A907:C911,3)","v":0.3},{"$f":"INDEX(D907:D911,MATCH(I907,C907:C911,0))","v":1000000},{"$f":"INDEX(E907:E911,MATCH(I907,C907:C911,0))","v":125000},{"$f":"IF(H907>H911,VLOOKUP(H907,A907:F911,6),0)","v":0},{"$f":"VLOOKUP(H907,A907:G911,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B907,IF($E$3=\"Female\",B914,IF($E$3=\"Senior Citizen\",B921,B928)))","v":300000},0,{"$f":"O907","v":300000}]
[{"$f":"B907+1","v":250001},500000,0.1,{"$f":"B907","v":250000},{"$f":"(B908-B907)*C908","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O907+1","v":300001},500000,0.1]
[{"$f":"B908+1","v":500001},1000000,0.2,{"$f":"B908","v":500000},{"$f":"E908+(B909-B908)*C909","v":125000},0,0.03,{"$f":"IF(I907=C911,E910+ROUND((H907-J907),0)*I907,IF(I907=C910,E909+ROUND((H907-J907)*I907,0),IF(I907=C909,E908+ROUND((H907-J907)*I907,0),IF(I907=C908,E907+ROUND((H907-J907)*I907,0),E906+ROUND((H907-J907)*I907,0)))))","v":378500},{"$f":"MIN(K911:L911)","v":0},{"$f":"ROUND(SUM(H909+I909)*M907,0)","v":11355},{"$f":"SUM(H909:J909)","v":389855},null,null,{"$f":"O908+1","v":500001},1000000,0.2]
[{"$f":"B909+1","v":1000001},null,0.3,{"$f":"B909","v":1000000},{"$f":"IF(J907=0,0,E909)","v":125000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O909+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D911","v":10000000},{"$f":"IF(H907>H911,H907-H911,0)","v":0},{"$f":"IF(I911>0,ROUND(I911*I907,0),0)","v":0},{"$f":"I911-J911","v":0},{"$f":"IF(H909>0,ROUND(H909*L907,0),0)","v":0},{"$f":"IF(K911>L911,0,L911-K911)","v":0},{"$f":"O910+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H909,IF($E$3=\"Female\",H916,IF($E$3=\"Senior Citizen\",H923,H930)))","v":373500}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I909,IF($E$3=\"Female\",I916,IF($E$3=\"Senior Citizen\",I923,I930)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H907","v":1845000},{"$f":"VLOOKUP(H914,A914:C918,3)","v":0.3},{"$f":"INDEX(D914:D918,MATCH(I914,C914:C918,0))","v":1000000},{"$f":"INDEX(E914:E918,MATCH(I914,C914:C918,0))","v":125000},{"$f":"IF(H914>H918,VLOOKUP(H914,A914:F918,6),0)","v":0},{"$f":"VLOOKUP(H914,A914:G918,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J909,IF($E$3=\"Female\",J916,IF($E$3=\"Senior Citizen\",J923,J930)))","v":11205}]
[{"$f":"B914+1","v":250001},500000,0.1,{"$f":"B914","v":250000},{"$f":"(B915-B914)*C915","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K909,IF($E$3=\"Female\",K916,IF($E$3=\"Senior Citizen\",K923,K930)))","v":384705}]
[{"$f":"B915+1","v":500001},1000000,0.2,{"$f":"B915","v":500000},{"$f":"E915+(B916-B915)*C916","v":125000},0,0.03,{"$f":"IF(I914=C918,E917+ROUND((H914-J914),0)*I914,IF(I914=C917,E916+ROUND((H914-J914)*I914,0),IF(I914=C916,E915+ROUND((H914-J914)*I914,0),IF(I914=C915,E914+ROUND((H914-J914)*I914,0),E913+ROUND((H914-J914)*I914,0)))))","v":378500},{"$f":"MIN(K918:L918)","v":0},{"$f":"ROUND(SUM(H916+I916)*M914,0)","v":11355},{"$f":"SUM(H916:J916)","v":389855},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A906,IF($E$3=\"Female\",A913,IF($E$3=\"Senior Citizen\",A920,A927)))","v":"(Above 60 year but less than 80)"}]
[{"$f":"B916+1","v":1000001},null,0.3,{"$f":"B916","v":1000000},{"$f":"IF(J914=0,0,E916)","v":125000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M911,IF($E$3=\"Female\",M918,IF($E$3=\"Senior Citizen\",M925,M932)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H911","v":10000000},{"$f":"IF(H914>H918,H914-H918,0)","v":0},{"$f":"IF(I918>0,ROUND(I918*I914,0),0)","v":0},{"$f":"I918-J918","v":0},{"$f":"IF(H916>0,ROUND(H916*L914,0),0)","v":0},{"$f":"IF(K918>L918,0,L918-K918)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K909,IF($E$3=\"Female\",K916,IF($E$3=\"Senior Citizen\",K923,K930)))","v":384705}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H907","v":1845000},{"$f":"VLOOKUP(H921,A921:C925,3)","v":0.3},{"$f":"INDEX(D921:D925,MATCH(I921,C921:C925,0))","v":1000000},{"$f":"INDEX(E921:E925,MATCH(I921,C921:C925,0))","v":120000},{"$f":"IF(H921>H925,VLOOKUP(H921,A921:F925,6),0)","v":0},{"$f":"VLOOKUP(H921,A921:G925,7)","v":0.03}]
[{"$f":"B921+1","v":300001},500000,0.1,{"$f":"B921","v":300000},{"$f":"(B922-B921)*C922","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B922+1","v":500001},1000000,0.2,{"$f":"B922","v":500000},{"$f":"E922+(B923-B922)*C923","v":120000},0,0.03,{"$f":"IF(I921=C925,E924+ROUND((H921-J921),0)*I921,IF(I921=C924,E923+ROUND((H921-J921)*I921,0),IF(I921=C923,E922+ROUND((H921-J921)*I921,0),IF(I921=C922,E921+ROUND((H921-J921)*I921,0),E920+ROUND((H921-J921)*I921,0)))))","v":373500},{"$f":"MIN(K925:L925)","v":0},{"$f":"ROUND(SUM(H923+I923)*M921,0)","v":11205},{"$f":"SUM(H923:J923)","v":384705}]
[{"$f":"B923+1","v":1000001},null,0.3,{"$f":"B923","v":1000000},{"$f":"IF(J921=0,0,E923)","v":120000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",null,339004]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H918","v":10000000},{"$f":"IF(H921>H925,H921-H925,0)","v":0},{"$f":"IF(I925>0,ROUND(I925*I921,0),0)","v":0},{"$f":"I925-J925","v":0},{"$f":"IF(H923>0,ROUND(H923*L921,0),0)","v":0},{"$f":"IF(K925>L925,0,L925-K925)","v":0},null,338934]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,{"$f":"O924-O925","v":70}]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H907","v":1845000},{"$f":"VLOOKUP(H928,A928:C932,3)","v":0.3},{"$f":"INDEX(D928:D932,MATCH(I928,C928:C932,0))","v":1000000},{"$f":"INDEX(E928:E932,MATCH(I928,C928:C932,0))","v":100000},{"$f":"IF(H928>H932,VLOOKUP(H928,A928:F932,6),0)","v":0},{"$f":"VLOOKUP(H928,A928:G932,7)","v":0.03}]
[{"$f":"B928+1","v":500001},1000000,0.2,{"$f":"B928","v":500000},{"$f":"(B929-B928)*C929","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B929+1","v":1000001},null,0.3,{"$f":"B929","v":1000000},{"$f":"IF(J928=0,0,E929)","v":100000},0.15,0.03,{"$f":"IF(I928=C932,E931+ROUND((H928-J928),0)*I928,IF(I928=C931,E930+ROUND((H928-J928)*I928,0),IF(I928=C930,E929+ROUND((H928-J928)*I928,0),IF(I928=C929,E928+ROUND((H928-J928)*I928,0),E927+ROUND((H928-J928)*I928,0)))))","v":353500},{"$f":"MIN(K932:L932)","v":0},{"$f":"ROUND(SUM(H930+I930)*M928,0)","v":10605},{"$f":"SUM(H930:J930)","v":364105}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H925","v":10000000},{"$f":"IF(H928>H932,H928-H932,0)","v":0},{"$f":"IF(I932>0,ROUND(I932*I928,0),0)","v":0},{"$f":"I932-J932","v":0},{"$f":"IF(H930>0,ROUND(H930*L928,0),0)","v":0},{"$f":"IF(K932>L932,0,L932-K932)","v":0}]
[null,null,2017,{"$f":"C933+1","v":2018},null,"2017-18"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C933","v":2017},{"$f":"D933","v":2018}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H936,A936:C940,3)","v":0.3},{"$f":"INDEX(D936:D940,MATCH(I936,C936:C940,0))","v":1000000},{"$f":"INDEX(E936:E940,MATCH(I936,C936:C940,0))","v":112500},{"$f":"IF(H936>10000000,15%,IF(H936>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H936,A936:G940,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B936,IF($E$3=\"Female\",B943,IF($E$3=\"Senior Citizen\",B950,B957)))","v":300000},0,{"$f":"O936","v":300000}]
[{"$f":"B936+1","v":250001},500000,0.05,{"$f":"B936","v":250000},{"$f":"(B937-B936)*C937","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O936+1","v":300001},500000,0.05,null,{"$f":"$E$3","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":373500}]
[{"$f":"B937+1","v":500001},1000000,0.2,{"$f":"B937","v":500000},{"$f":"E937+(B938-B937)*C938","v":112500},0,0.03,{"$f":"IF(I936=C940,E939+ROUND((H936-J936),0)*I936,IF(I936=C939,E938+ROUND((H936-J936)*I936,0),IF(I936=C938,E937+ROUND((H936-J936)*I936,0),IF(I936=C937,E936+ROUND((H936-J936)*I936,0),E935+ROUND((H936-J936)*I936,0)))))","v":366000},{"$f":"MIN(K940:L940)","v":0},{"$f":"ROUND(SUM(H938+I938)*M936,0)","v":10980},{"$f":"SUM(H938:J938)","v":376980},null,null,{"$f":"O937+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":366000},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(112500),IF($U$943>500000,($U$943-500000)*20%+(12500),IF($U$943>250000,($U$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L940","v":0},{"$f":"ROUND(U938*10%,0)","v":281250}]
[{"$f":"B938+1","v":1000001},null,0.3,{"$f":"B938","v":1000000},{"$f":"IF(J936=0,0,E938)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O938+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":366000},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(112500),IF($U$943>500000,($U$943-500000)*20%+(12500),IF($U$943>250000,($U$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L947","v":0},{"$f":"ROUND(U939*10%,0)","v":281250}]
["Surcharge Limit",null,null,{"$f":"IF(L936=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"D940","v":10000000},{"$f":"IF(H936>H940,H936-H940,0)","v":0},{"$f":"IF(I940>0,ROUND(I940*I936,0),0)","v":0},{"$f":"IF(H940>=10000000,Q940+(I940-J940),(I940-J940))","v":281250},{"$f":"IF(H938>0,ROUND(H938*L936,0),0)","v":0},{"$f":"IF(K940>L940,0,L940-K940)","v":0},{"$f":"O939+1","v":1},0,0,{"$f":"W938","v":281250},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":373500},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(110000),IF($U$943>500000,($U$943-500000)*20%+(10000),IF($U$943>300000,($U$943-300000)*5%,\"0\")))","v":2810000},{"$f":"L954","v":0},{"$f":"ROUND(U940*10%,0)","v":281000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H938,IF($E$3=\"Female\",H945,IF($E$3=\"Senior Citizen\",H952,H959)))","v":363500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":353500},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(100000),IF($U$943>500000,($U$943-500000)*20%,\"0\"))","v":2800000},{"$f":"L961","v":0},{"$f":"ROUND(U941*10%,0)","v":280000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I938,IF($E$3=\"Female\",I945,IF($E$3=\"Senior Citizen\",I952,I959)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H936","v":1845000},{"$f":"VLOOKUP(H943,A943:C947,3)","v":0.3},{"$f":"INDEX(D943:D947,MATCH(I943,C943:C947,0))","v":1000000},{"$f":"INDEX(E943:E947,MATCH(I943,C943:C947,0))","v":112500},{"$f":"IF(H943>10000000,15%,IF(H943>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H943,A943:G947,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J938,IF($E$3=\"Female\",J945,IF($E$3=\"Senior Citizen\",J952,J959)))","v":10905},null,"Tax Income",null,{"$f":"$E$4","v":1845000},{"$f":"S944","v":10000000}]
[{"$f":"B943+1","v":250001},500000,0.05,{"$f":"B943","v":250000},{"$f":"(B944-B943)*C944","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K938,IF($E$3=\"Female\",K945,IF($E$3=\"Senior Citizen\",K952,K959)))","v":374405},null,5000001,10000000,0.1,{"$f":"IF($T$943<=5000000,0,IF($T$943>5000000,ROUND((S944-5000000)*10%,0),IF($T$943>10000000,ROUND((T943-S944)*15%,0))))","v":0}]
[{"$f":"B944+1","v":500001},1000000,0.2,{"$f":"B944","v":500000},{"$f":"E944+(B945-B944)*C945","v":112500},0,0.03,{"$f":"IF(I943=C947,E946+ROUND((H943-J943),0)*I943,IF(I943=C946,E945+ROUND((H943-J943)*I943,0),IF(I943=C945,E944+ROUND((H943-J943)*I943,0),IF(I943=C944,E943+ROUND((H943-J943)*I943,0),E942+ROUND((H943-J943)*I943,0)))))","v":366000},{"$f":"MIN(K947:L947)","v":0},{"$f":"ROUND(SUM(H945+I945)*M943,0)","v":10980},{"$f":"SUM(H945:J945)","v":376980},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A935,IF($E$3=\"Female\",A942,IF($E$3=\"Senior Citizen\",A949,A956)))","v":"(Above 60 year but less than 80)"},null,{"$f":"S944+1","v":10000001},null,0.15,{"$f":"$T$943-R945+1","v":-8155000}]
[{"$f":"B945+1","v":1000001},null,0.3,{"$f":"B945","v":1000000},{"$f":"IF(J943=0,0,E945)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M940,IF($E$3=\"Female\",M947,IF($E$3=\"Senior Citizen\",M954,M961)))","v":0}]
["Surcharge Limit",null,null,{"$f":"IF(L943=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H940","v":10000000},{"$f":"IF(H943>H947,H943-H947,0)","v":0},{"$f":"IF(I947>0,ROUND(I947*I943,0),0)","v":0},{"$f":"IF(H947>=10000000,Q947+(I947-J947),(I947-J947))","v":281250},{"$f":"IF(H945>0,ROUND(H945*L943,0),0)","v":0},{"$f":"IF(K947>L947,0,L947-K947)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K938,IF($E$3=\"Female\",K945,IF($E$3=\"Senior Citizen\",K952,K959)))","v":374405},{"$f":"W939","v":281250}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H936","v":1845000},{"$f":"VLOOKUP(H950,A950:C954,3)","v":0.3},{"$f":"INDEX(D950:D954,MATCH(I950,C950:C954,0))","v":1000000},{"$f":"INDEX(E950:E954,MATCH(I950,C950:C954,0))","v":110000},{"$f":"IF(H950>10000000,15%,IF(H950>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H950,A950:G954,7)","v":0.03}]
[{"$f":"B950+1","v":300001},500000,0.05,{"$f":"B950","v":300000},{"$f":"(B951-B950)*C951","v":10000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B951+1","v":500001},1000000,0.2,{"$f":"B951","v":500000},{"$f":"E951+(B952-B951)*C952","v":110000},0,0.03,{"$f":"IF(I950=C954,E953+ROUND((H950-J950),0)*I950,IF(I950=C953,E952+ROUND((H950-J950)*I950,0),IF(I950=C952,E951+ROUND((H950-J950)*I950,0),IF(I950=C951,E950+ROUND((H950-J950)*I950,0),E949+ROUND((H950-J950)*I950,0)))))","v":363500},{"$f":"MIN(K954:L954)","v":0},{"$f":"ROUND(SUM(H952+I952)*M950,0)","v":10905},{"$f":"SUM(H952:J952)","v":374405}]
[{"$f":"B952+1","v":1000001},null,0.3,{"$f":"B952","v":1000000},{"$f":"IF(J950=0,0,E952)","v":110000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L950=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H947","v":10000000},{"$f":"IF(H950>H954,H950-H954,0)","v":0},{"$f":"IF(I954>0,ROUND(I954*I950,0),0)","v":0},{"$f":"IF(H954>=10000000,Q954+(I954-J954),(I954-J954))","v":281000},{"$f":"IF(H952>0,ROUND(H952*L950,0),0)","v":0},{"$f":"IF(K954>L954,0,L954-K954)","v":0},null,null,null,{"$f":"W940","v":281000}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H936","v":1845000},{"$f":"VLOOKUP(H957,A957:C961,3)","v":0.3},{"$f":"INDEX(D957:D961,MATCH(I957,C957:C961,0))","v":1000000},{"$f":"INDEX(E957:E961,MATCH(I957,C957:C961,0))","v":100000},{"$f":"IF(H957>10000000,15%,IF(H957>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H957,A957:G961,7)","v":0.03}]
[{"$f":"B957+1","v":500001},1000000,0.2,{"$f":"B957","v":500000},{"$f":"(B958-B957)*C958","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B958+1","v":1000001},null,0.3,{"$f":"B958","v":1000000},{"$f":"IF(J957=0,0,E958)","v":100000},0.15,0.03,{"$f":"IF(I957=C961,E960+ROUND((H957-J957),0)*I957,IF(I957=C960,E959+ROUND((H957-J957)*I957,0),IF(I957=C959,E958+ROUND((H957-J957)*I957,0),IF(I957=C958,E957+ROUND((H957-J957)*I957,0),E956+ROUND((H957-J957)*I957,0)))))","v":353500},{"$f":"MIN(K961:L961)","v":0},{"$f":"ROUND(SUM(H959+I959)*M957,0)","v":10605},{"$f":"SUM(H959:J959)","v":364105}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L957=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H954","v":10000000},{"$f":"IF(H957>H961,H957-H961,0)","v":0},{"$f":"IF(I961>0,ROUND(I961*I957,0),0)","v":0},{"$f":"IF(H961>=10000000,Q961+(I961-J961),(I961-J961))","v":280000},{"$f":"IF(H959>0,ROUND(H959*L957,0),0)","v":0},{"$f":"IF(K961>L961,0,L961-K961)","v":0},null,null,null,{"$f":"W941","v":280000}]
[null,null,2018,{"$f":"C962+1","v":2019},null,"2018-19"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C962","v":2018},{"$f":"D962","v":2019}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H965,A965:C969,3)","v":0.3},{"$f":"INDEX(D965:D969,MATCH(I965,C965:C969,0))","v":1000000},{"$f":"INDEX(E965:E969,MATCH(I965,C965:C969,0))","v":112500},{"$f":"IF(H965>10000000,15%,IF(H965>5000000,10%,0%))","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B965,IF($E$3=\"Female\",B972,IF($E$3=\"Senior Citizen\",B979,B986)))","v":300000},0,{"$f":"O965","v":300000}]
[{"$f":"B965+1","v":250001},500000,0.05,{"$f":"B965","v":250000},{"$f":"(B966-B965)*C966","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O965+1","v":300001},500000,0.05,null,{"$f":"$E$3","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":373500}]
[{"$f":"B966+1","v":500001},1000000,0.2,{"$f":"B966","v":500000},{"$f":"E966+(B967-B966)*C967","v":112500},0,0.03,{"$f":"IF(I965=C969,E968+ROUND((H965-J965),0)*I965,IF(I965=C968,E967+ROUND((H965-J965)*I965,0),IF(I965=C967,E966+ROUND((H965-J965)*I965,0),IF(I965=C966,E965+ROUND((H965-J965)*I965,0),E964+ROUND((H965-J965)*I965,0)))))","v":366000},{"$f":"MIN(K969:L969)","v":0},{"$f":"ROUND(SUM(H967+I967)*M965,0)","v":14640},{"$f":"SUM(H967:J967)","v":380640},null,null,{"$f":"O966+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":366000},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(112500),IF($U$943>500000,($U$943-500000)*20%+(12500),IF($U$943>250000,($U$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L969","v":0},{"$f":"ROUND(U967*10%,0)","v":281250}]
[{"$f":"B967+1","v":1000001},null,0.3,{"$f":"B967","v":1000000},{"$f":"IF(J965=0,0,E967)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O967+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":366000},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(112500),IF($U$943>500000,($U$943-500000)*20%+(12500),IF($U$943>250000,($U$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L976","v":0},{"$f":"ROUND(U968*10%,0)","v":281250}]
["Surcharge Limit",null,null,{"$f":"IF(L965=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"D969","v":10000000},{"$f":"IF(H965>H969,H965-H969,0)","v":0},{"$f":"IF(I969>0,ROUND(I969*I965,0),0)","v":0},{"$f":"IF(H969>=10000000,Q969+(I969-J969),(I969-J969))","v":281250},{"$f":"IF(H967>0,ROUND(H967*L965,0),0)","v":0},{"$f":"IF(K969>L969,0,L969-K969)","v":0},{"$f":"O968+1","v":1},0,0,{"$f":"W967","v":281250},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":373500},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(110000),IF($U$943>500000,($U$943-500000)*20%+(10000),IF($U$943>300000,($U$943-300000)*5%,\"0\")))","v":2810000},{"$f":"L983","v":0},{"$f":"ROUND(U969*10%,0)","v":281000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H967,IF($E$3=\"Female\",H974,IF($E$3=\"Senior Citizen\",H981,H988)))","v":363500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":353500},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(100000),IF($U$943>500000,($U$943-500000)*20%,\"0\"))","v":2800000},{"$f":"L990","v":0},{"$f":"ROUND(U970*10%,0)","v":280000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I967,IF($E$3=\"Female\",I974,IF($E$3=\"Senior Citizen\",I981,I988)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H965","v":1845000},{"$f":"VLOOKUP(H972,A972:C976,3)","v":0.3},{"$f":"INDEX(D972:D976,MATCH(I972,C972:C976,0))","v":1000000},{"$f":"INDEX(E972:E976,MATCH(I972,C972:C976,0))","v":112500},{"$f":"IF(H972>10000000,15%,IF(H972>5000000,10%,0%))","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J967,IF($E$3=\"Female\",J974,IF($E$3=\"Senior Citizen\",J981,J988)))","v":14540},null,"Tax Income",null,{"$f":"$E$4","v":1845000},{"$f":"S973","v":10000000}]
[{"$f":"B972+1","v":250001},500000,0.05,{"$f":"B972","v":250000},{"$f":"(B973-B972)*C973","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K967,IF($E$3=\"Female\",K974,IF($E$3=\"Senior Citizen\",K981,K988)))","v":378040},null,5000001,10000000,0.1,{"$f":"IF($T$943<=5000000,0,IF($T$943>5000000,ROUND((S973-5000000)*10%,0),IF($T$943>10000000,ROUND((T972-S973)*15%,0))))","v":0}]
[{"$f":"B973+1","v":500001},1000000,0.2,{"$f":"B973","v":500000},{"$f":"E973+(B974-B973)*C974","v":112500},0,0.03,{"$f":"IF(I972=C976,E975+ROUND((H972-J972),0)*I972,IF(I972=C975,E974+ROUND((H972-J972)*I972,0),IF(I972=C974,E973+ROUND((H972-J972)*I972,0),IF(I972=C973,E972+ROUND((H972-J972)*I972,0),E971+ROUND((H972-J972)*I972,0)))))","v":366000},{"$f":"MIN(K976:L976)","v":0},{"$f":"ROUND(SUM(H974+I974)*M972,0)","v":14640},{"$f":"SUM(H974:J974)","v":380640},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A964,IF($E$3=\"Female\",A971,IF($E$3=\"Senior Citizen\",A978,A985)))","v":"(Above 60 year but less than 80)"},null,{"$f":"S973+1","v":10000001},null,0.15,{"$f":"$T$943-R974+1","v":-8155000}]
[{"$f":"B974+1","v":1000001},null,0.3,{"$f":"B974","v":1000000},{"$f":"IF(J972=0,0,E974)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M969,IF($E$3=\"Female\",M976,IF($E$3=\"Senior Citizen\",M983,M990)))","v":0}]
["Surcharge Limit",null,null,{"$f":"IF(L972=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H969","v":10000000},{"$f":"IF(H972>H976,H972-H976,0)","v":0},{"$f":"IF(I976>0,ROUND(I976*I972,0),0)","v":0},{"$f":"IF(H976>=10000000,Q976+(I976-J976),(I976-J976))","v":281250},{"$f":"IF(H974>0,ROUND(H974*L972,0),0)","v":0},{"$f":"IF(K976>L976,0,L976-K976)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K967,IF($E$3=\"Female\",K974,IF($E$3=\"Senior Citizen\",K981,K988)))","v":378040},{"$f":"W968","v":281250}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H965","v":1845000},{"$f":"VLOOKUP(H979,A979:C983,3)","v":0.3},{"$f":"INDEX(D979:D983,MATCH(I979,C979:C983,0))","v":1000000},{"$f":"INDEX(E979:E983,MATCH(I979,C979:C983,0))","v":110000},{"$f":"IF(H979>10000000,15%,IF(H979>5000000,10%,0%))","v":0},0.04]
[{"$f":"B979+1","v":300001},500000,0.05,{"$f":"B979","v":300000},{"$f":"(B980-B979)*C980","v":10000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B980+1","v":500001},1000000,0.2,{"$f":"B980","v":500000},{"$f":"E980+(B981-B980)*C981","v":110000},0,0.03,{"$f":"IF(I979=C983,E982+ROUND((H979-J979),0)*I979,IF(I979=C982,E981+ROUND((H979-J979)*I979,0),IF(I979=C981,E980+ROUND((H979-J979)*I979,0),IF(I979=C980,E979+ROUND((H979-J979)*I979,0),E978+ROUND((H979-J979)*I979,0)))))","v":363500},{"$f":"MIN(K983:L983)","v":0},{"$f":"ROUND(SUM(H981+I981)*M979,0)","v":14540},{"$f":"SUM(H981:J981)","v":378040}]
[{"$f":"B981+1","v":1000001},null,0.3,{"$f":"B981","v":1000000},{"$f":"IF(J979=0,0,E981)","v":110000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L979=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H976","v":10000000},{"$f":"IF(H979>H983,H979-H983,0)","v":0},{"$f":"IF(I983>0,ROUND(I983*I979,0),0)","v":0},{"$f":"IF(H983>=10000000,Q983+(I983-J983),(I983-J983))","v":281000},{"$f":"IF(H981>0,ROUND(H981*L979,0),0)","v":0},{"$f":"IF(K983>L983,0,L983-K983)","v":0},null,null,null,{"$f":"W969","v":281000}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H965","v":1845000},{"$f":"VLOOKUP(H986,A986:C990,3)","v":0.3},{"$f":"INDEX(D986:D990,MATCH(I986,C986:C990,0))","v":1000000},{"$f":"INDEX(E986:E990,MATCH(I986,C986:C990,0))","v":100000},{"$f":"IF(H986>10000000,15%,IF(H986>5000000,10%,0%))","v":0},0.04]
[{"$f":"B986+1","v":500001},1000000,0.2,{"$f":"B986","v":500000},{"$f":"(B987-B986)*C987","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B987+1","v":1000001},null,0.3,{"$f":"B987","v":1000000},{"$f":"IF(J986=0,0,E987)","v":100000},0.15,0.03,{"$f":"IF(I986=C990,E989+ROUND((H986-J986),0)*I986,IF(I986=C989,E988+ROUND((H986-J986)*I986,0),IF(I986=C988,E987+ROUND((H986-J986)*I986,0),IF(I986=C987,E986+ROUND((H986-J986)*I986,0),E985+ROUND((H986-J986)*I986,0)))))","v":353500},{"$f":"MIN(K990:L990)","v":0},{"$f":"ROUND(SUM(H988+I988)*M986,0)","v":14140},{"$f":"SUM(H988:J988)","v":367640}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L986=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H983","v":10000000},{"$f":"IF(H986>H990,H986-H990,0)","v":0},{"$f":"IF(I990>0,ROUND(I990*I986,0),0)","v":0},{"$f":"IF(H990>=10000000,Q990+(I990-J990),(I990-J990))","v":280000},{"$f":"IF(H988>0,ROUND(H988*L986,0),0)","v":0},{"$f":"IF(K990>L990,0,L990-K990)","v":0},null,null,null,{"$f":"W970","v":280000}]
[null,null,2019,{"$f":"C991+1","v":2020},null,"2019-20"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C991","v":2019},{"$f":"D991","v":2020},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H994,A994:C998,3)","v":0.3},{"$f":"INDEX(D994:D998,MATCH(I994,C994:C998,0))","v":1000000},{"$f":"INDEX(E994:E998,MATCH(I994,C994:C998,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B994,IF($E$3=\"Female\",B1001,IF($E$3=\"Senior Citizen\",B1008,B1015)))","v":300000},0,{"$f":"O994","v":300000},null,null,null,null,null,null,null,{"$f":"Z993+1","v":5000001},10000000,0.1]
[{"$f":"B994+1","v":250001},500000,0.05,{"$f":"B994","v":250000},{"$f":"(B995-B994)*C995","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O994+1","v":300001},500000,0.05,null,{"$f":"$E$3","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":373500},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z994+1","v":10000001},20000000,0.15]
[{"$f":"B995+1","v":500001},1000000,0.2,{"$f":"B995","v":500000},{"$f":"E995+(B996-B995)*C996","v":112500},0,0.04,{"$f":"IF(I994=C998,E997+ROUND((H994-J994),0)*I994,IF(I994=C997,E996+ROUND((H994-J994)*I994,0),IF(I994=C996,E995+ROUND((H994-J994)*I994,0),IF(I994=C995,E994+ROUND((H994-J994)*I994,0),E993+ROUND((H994-J994)*I994,0)))))","v":366000},{"$f":"MIN(K998:L998)","v":0},{"$f":"ROUND(SUM(H996+I996)*M994,0)","v":14640},{"$f":"SUM(H996:J996)","v":380640},null,null,{"$f":"O995+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":366000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T996*$S$1001,0)","v":0},{"$f":"ROUND(U996*$W$995,0)","v":0},{"$f":"T996+V996-U996-W996","v":-946500},{"$f":"Z995+1","v":20000001},50000000,0.25]
[{"$f":"B996+1","v":1000001},null,0.3,{"$f":"B996","v":1000000},{"$f":"IF(J994=0,0,E996)","v":112500},{"$f":"L994","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O996+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":366000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T997*$S$1001,0)","v":0},{"$f":"ROUND(U997*$W$995,0)","v":0},{"$f":"T997+V997-U997-W997","v":-946500},{"$f":"Z996+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L994=10%,5000000,IF(L994=15%,10000000,IF(L994=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D998","v":50000000},{"$f":"IF(H994>H998,H994-H998,0)","v":0},{"$f":"IF(I998>0,ROUND(I998*I994,0),0)","v":0},{"$f":"IF(H998>=D998,Q998+(I998-J998),(I998-J998))","v":0},{"$f":"IF(H996>0,ROUND(H996*L994,0),0)","v":0},{"$f":"IF(K998>L998,0,L998-K998)","v":0},{"$f":"O997+1","v":1},0,0,{"$f":"W996","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":373500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T998*$S$1001,0)","v":0},{"$f":"ROUND(U998*$W$995,0)","v":0},{"$f":"T998+V998-U998-W998","v":-936500}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H996,IF($E$3=\"Female\",H1003,IF($E$3=\"Senior Citizen\",H1010,H1017)))","v":363500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":353500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T999*$S$1001,0)","v":0},{"$f":"ROUND(U999*$W$995,0)","v":0},{"$f":"T999+V999-U999-W999","v":-946500}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I996,IF($E$3=\"Female\",I1003,IF($E$3=\"Senior Citizen\",I1010,I1017)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H994","v":1845000},{"$f":"VLOOKUP(H1001,A1001:C1005,3)","v":0.3},{"$f":"INDEX(D1001:D1005,MATCH(I1001,C1001:C1005,0))","v":1000000},{"$f":"INDEX(E1001:E1005,MATCH(I1001,C1001:C1005,0))","v":112500},{"$f":"L994","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J996,IF($E$3=\"Female\",J1003,IF($E$3=\"Senior Citizen\",J1010,J1017)))","v":14540},null,"Tax Income",{"$f":"L994","v":0},{"$f":"$E$4","v":1845000},{"$f":"IF($S$1001=T1006,S1005,IF(S1001=T1005,S1004,IF(S1001=T1004,S1003,S1002)))","v":5000000}]
[{"$f":"B1001+1","v":250001},500000,0.05,{"$f":"B1001","v":250000},{"$f":"(B1002-B1001)*C1002","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K996,IF($E$3=\"Female\",K1003,IF($E$3=\"Senior Citizen\",K1010,K1017)))","v":378040},null,0,5000000,0,{"$f":"S1004","v":20000000}]
[{"$f":"B1002+1","v":500001},1000000,0.2,{"$f":"B1002","v":500000},{"$f":"E1002+(B1003-B1002)*C1003","v":112500},0,0.04,{"$f":"IF(I1001=C1005,E1004+ROUND((H1001-J1001),0)*I1001,IF(I1001=C1004,E1003+ROUND((H1001-J1001)*I1001,0),IF(I1001=C1003,E1002+ROUND((H1001-J1001)*I1001,0),IF(I1001=C1002,E1001+ROUND((H1001-J1001)*I1001,0),E1000+ROUND((H1001-J1001)*I1001,0)))))","v":366000},{"$f":"MIN(K1005:L1005)","v":0},{"$f":"ROUND(SUM(H1003+I1003)*M1001,0)","v":14640},{"$f":"SUM(H1003:J1003)","v":380640},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A993,IF($E$3=\"Female\",A1000,IF($E$3=\"Senior Citizen\",A1007,A1014)))","v":"(Above 60 year but less than 80)"},null,{"$f":"S1002+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1003+1","v":-3155000}]
[{"$f":"B1003+1","v":1000001},null,0.3,{"$f":"B1003","v":1000000},{"$f":"IF(J1001=0,0,E1003)","v":112500},{"$f":"L1001","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M998,IF($E$3=\"Female\",M1005,IF($E$3=\"Senior Citizen\",M1012,M1019)))","v":0},null,{"$f":"S1003+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1001=10%,5000000,IF(L1001=15%,10000000,IF(L1001=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H998","v":50000000},{"$f":"IF(H1001>H1005,H1001-H1005,0)","v":0},{"$f":"IF(I1005>0,ROUND(I1005*I1001,0),0)","v":0},{"$f":"IF(H1005>=D1005,Q1005+(I1005-J1005),(I1005-J1005))","v":0},{"$f":"IF(H1003>0,ROUND(H1003*L1001,0),0)","v":0},{"$f":"IF(K1005>L1005,0,L1005-K1005)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K996,IF($E$3=\"Female\",K1003,IF($E$3=\"Senior Citizen\",K1010,K1017)))","v":378040},{"$f":"W997","v":0},{"$f":"S1004+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1005+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H994","v":1845000},{"$f":"VLOOKUP(H1008,A1008:C1012,3)","v":0.3},{"$f":"INDEX(D1008:D1012,MATCH(I1008,C1008:C1012,0))","v":1000000},{"$f":"INDEX(E1008:E1012,MATCH(I1008,C1008:C1012,0))","v":110000},{"$f":"L994","v":0},0.04]
[{"$f":"B1008+1","v":300001},500000,0.05,{"$f":"B1008","v":300000},{"$f":"(B1009-B1008)*C1009","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1009+1","v":500001},1000000,0.2,{"$f":"B1009","v":500000},{"$f":"E1009+(B1010-B1009)*C1010","v":110000},0,0.04,{"$f":"IF(I1008=C1012,E1011+ROUND((H1008-J1008),0)*I1008,IF(I1008=C1011,E1010+ROUND((H1008-J1008)*I1008,0),IF(I1008=C1010,E1009+ROUND((H1008-J1008)*I1008,0),IF(I1008=C1009,E1008+ROUND((H1008-J1008)*I1008,0),E1007+ROUND((H1008-J1008)*I1008,0)))))","v":363500},{"$f":"MIN(K1012:L1012)","v":0},{"$f":"ROUND(SUM(H1010+I1010)*M1008,0)","v":14540},{"$f":"SUM(H1010:J1010)","v":378040}]
[{"$f":"B1010+1","v":1000001},null,0.3,{"$f":"B1010","v":1000000},{"$f":"IF(J1008=0,0,E1010)","v":110000},{"$f":"L1008","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1008=10%,5000000,IF(L1008=15%,10000000,IF(L1008=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1005","v":50000000},{"$f":"IF(H1008>H1012,H1008-H1012,0)","v":0},{"$f":"IF(I1012>0,ROUND(I1012*I1008,0),0)","v":0},{"$f":"IF(H1012>=D1012,Q1012+(I1012-J1012),(I1012-J1012))","v":0},{"$f":"IF(H1010>0,ROUND(H1010*L1008,0),0)","v":0},{"$f":"IF(K1012>L1012,0,L1012-K1012)","v":0},null,null,null,{"$f":"W998","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H994","v":1845000},{"$f":"VLOOKUP(H1015,A1015:C1019,3)","v":0.3},{"$f":"INDEX(D1015:D1019,MATCH(I1015,C1015:C1019,0))","v":1000000},{"$f":"INDEX(E1015:E1019,MATCH(I1015,C1015:C1019,0))","v":100000},{"$f":"L994","v":0},0.04]
[{"$f":"B1015+1","v":500001},1000000,0.2,{"$f":"B1015","v":500000},{"$f":"(B1016-B1015)*C1016","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1016+1","v":1000001},null,0.3,{"$f":"B1016","v":1000000},{"$f":"IF(J1015=0,0,E1016)","v":100000},0,0.04,{"$f":"IF(I1015=C1019,E1018+ROUND((H1015-J1015),0)*I1015,IF(I1015=C1018,E1017+ROUND((H1015-J1015)*I1015,0),IF(I1015=C1017,E1016+ROUND((H1015-J1015)*I1015,0),IF(I1015=C1016,E1015+ROUND((H1015-J1015)*I1015,0),E1014+ROUND((H1015-J1015)*I1015,0)))))","v":353500},{"$f":"MIN(K1019:L1019)","v":0},{"$f":"ROUND(SUM(H1017+I1017)*M1015,0)","v":14140},{"$f":"SUM(H1017:J1017)","v":367640}]
[null,null,null,null,null,{"$f":"L1015","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1015=10%,5000000,IF(L1015=15%,10000000,IF(L1015=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1012","v":50000000},{"$f":"IF(H1015>H1019,H1015-H1019,0)","v":0},{"$f":"IF(I1019>0,ROUND(I1019*I1015,0),0)","v":0},{"$f":"IF(H1019>=D1019,Q1019+(I1019-J1019),(I1019-J1019))","v":0},{"$f":"IF(H1017>0,ROUND(H1017*L1015,0),0)","v":0},{"$f":"IF(K1019>L1019,0,L1019-K1019)","v":0},null,null,null,{"$f":"W999","v":0}]
[null,null,2020,{"$f":"C1020+1","v":2021},null,"2020-21"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1020","v":2020},{"$f":"D1020","v":2021},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H1023,A1023:C1027,3)","v":0.3},{"$f":"INDEX(D1023:D1027,MATCH(I1023,C1023:C1027,0))","v":1000000},{"$f":"INDEX(E1023:E1027,MATCH(I1023,C1023:C1027,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1023,IF($E$3=\"Female\",B1030,IF($E$3=\"Senior Citizen\",B1037,B1044)))","v":300000},0,{"$f":"O1023","v":300000},null,null,null,null,null,null,null,{"$f":"Z1022+1","v":5000001},10000000,0.1]
[{"$f":"B1023+1","v":250001},500000,0.05,{"$f":"B1023","v":250000},{"$f":"(B1024-B1023)*C1024","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1023+1","v":300001},500000,0.05,null,{"$f":"$E$3","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":373500},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1023+1","v":10000001},20000000,0.15]
[{"$f":"B1024+1","v":500001},1000000,0.2,{"$f":"B1024","v":500000},{"$f":"E1024+(B1025-B1024)*C1025","v":112500},0,0.04,{"$f":"IF(I1023=C1027,E1026+ROUND((H1023-J1023),0)*I1023,IF(I1023=C1026,E1025+ROUND((H1023-J1023)*I1023,0),IF(I1023=C1025,E1024+ROUND((H1023-J1023)*I1023,0),IF(I1023=C1024,E1023+ROUND((H1023-J1023)*I1023,0),E1022+ROUND((H1023-J1023)*I1023,0)))))","v":366000},{"$f":"MIN(K1027:L1027)","v":0},{"$f":"ROUND(SUM(H1025+I1025)*M1023,0)","v":14640},{"$f":"SUM(H1025:J1025)","v":380640},null,null,{"$f":"O1024+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":366000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1025*$S$1001,0)","v":0},{"$f":"ROUND(U1025*$W$995,0)","v":0},{"$f":"T1025+V1025-U1025-W1025","v":-946500},{"$f":"Z1024+1","v":20000001},50000000,0.25]
[{"$f":"B1025+1","v":1000001},null,0.3,{"$f":"B1025","v":1000000},{"$f":"IF(J1023=0,0,E1025)","v":112500},{"$f":"L1023","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1025+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":366000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1026*$S$1001,0)","v":0},{"$f":"ROUND(U1026*$W$995,0)","v":0},{"$f":"T1026+V1026-U1026-W1026","v":-946500},{"$f":"Z1025+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1023=10%,5000000,IF(L1023=15%,10000000,IF(L1023=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1027","v":50000000},{"$f":"IF(H1023>H1027,H1023-H1027,0)","v":0},{"$f":"IF(I1027>0,ROUND(I1027*I1023,0),0)","v":0},{"$f":"IF(H1027>=D1027,Q1027+(I1027-J1027),(I1027-J1027))","v":0},{"$f":"IF(H1025>0,ROUND(H1025*L1023,0),0)","v":0},{"$f":"IF(K1027>L1027,0,L1027-K1027)","v":0},{"$f":"O1026+1","v":1},0,0,{"$f":"W1025","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":373500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1027*$S$1001,0)","v":0},{"$f":"ROUND(U1027*$W$995,0)","v":0},{"$f":"T1027+V1027-U1027-W1027","v":-936500}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1025,IF($E$3=\"Female\",H1032,IF($E$3=\"Senior Citizen\",H1039,H1046)))","v":363500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":353500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1028*$S$1001,0)","v":0},{"$f":"ROUND(U1028*$W$995,0)","v":0},{"$f":"T1028+V1028-U1028-W1028","v":-946500}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1025,IF($E$3=\"Female\",I1032,IF($E$3=\"Senior Citizen\",I1039,I1046)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1023","v":1845000},{"$f":"VLOOKUP(H1030,A1030:C1034,3)","v":0.3},{"$f":"INDEX(D1030:D1034,MATCH(I1030,C1030:C1034,0))","v":1000000},{"$f":"INDEX(E1030:E1034,MATCH(I1030,C1030:C1034,0))","v":112500},{"$f":"L1023","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1025,IF($E$3=\"Female\",J1032,IF($E$3=\"Senior Citizen\",J1039,J1046)))","v":14540},null,"Tax Income",{"$f":"L1023","v":0},{"$f":"$E$4","v":1845000},{"$f":"IF($S$1001=T1035,S1034,IF(S1030=T1034,S1033,IF(S1030=T1033,S1032,S1031)))","v":5000000}]
[{"$f":"B1030+1","v":250001},500000,0.05,{"$f":"B1030","v":250000},{"$f":"(B1031-B1030)*C1031","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1025,IF($E$3=\"Female\",K1032,IF($E$3=\"Senior Citizen\",K1039,K1046)))","v":378040},null,0,5000000,0,{"$f":"S1033","v":20000000}]
[{"$f":"B1031+1","v":500001},1000000,0.2,{"$f":"B1031","v":500000},{"$f":"E1031+(B1032-B1031)*C1032","v":112500},0,0.04,{"$f":"IF(I1030=C1034,E1033+ROUND((H1030-J1030),0)*I1030,IF(I1030=C1033,E1032+ROUND((H1030-J1030)*I1030,0),IF(I1030=C1032,E1031+ROUND((H1030-J1030)*I1030,0),IF(I1030=C1031,E1030+ROUND((H1030-J1030)*I1030,0),E1029+ROUND((H1030-J1030)*I1030,0)))))","v":366000},{"$f":"MIN(K1034:L1034)","v":0},{"$f":"ROUND(SUM(H1032+I1032)*M1030,0)","v":14640},{"$f":"SUM(H1032:J1032)","v":380640},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1022,IF($E$3=\"Female\",A1029,IF($E$3=\"Senior Citizen\",A1036,A1043)))","v":"(Above 60 year but less than 80)"},null,{"$f":"S1031+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1032+1","v":-3155000}]
[{"$f":"B1032+1","v":1000001},null,0.3,{"$f":"B1032","v":1000000},{"$f":"IF(J1030=0,0,E1032)","v":112500},{"$f":"L1030","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1027,IF($E$3=\"Female\",M1034,IF($E$3=\"Senior Citizen\",M1041,M1048)))","v":0},null,{"$f":"S1032+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1030=10%,5000000,IF(L1030=15%,10000000,IF(L1030=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1027","v":50000000},{"$f":"IF(H1030>H1034,H1030-H1034,0)","v":0},{"$f":"IF(I1034>0,ROUND(I1034*I1030,0),0)","v":0},{"$f":"IF(H1034>=D1034,Q1034+(I1034-J1034),(I1034-J1034))","v":0},{"$f":"IF(H1032>0,ROUND(H1032*L1030,0),0)","v":0},{"$f":"IF(K1034>L1034,0,L1034-K1034)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1025,IF($E$3=\"Female\",K1032,IF($E$3=\"Senior Citizen\",K1039,K1046)))","v":378040},{"$f":"W1026","v":0},{"$f":"S1033+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1034+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1023","v":1845000},{"$f":"VLOOKUP(H1037,A1037:C1041,3)","v":0.3},{"$f":"INDEX(D1037:D1041,MATCH(I1037,C1037:C1041,0))","v":1000000},{"$f":"INDEX(E1037:E1041,MATCH(I1037,C1037:C1041,0))","v":110000},{"$f":"L1023","v":0},0.04]
[{"$f":"B1037+1","v":300001},500000,0.05,{"$f":"B1037","v":300000},{"$f":"(B1038-B1037)*C1038","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1038+1","v":500001},1000000,0.2,{"$f":"B1038","v":500000},{"$f":"E1038+(B1039-B1038)*C1039","v":110000},0,0.04,{"$f":"IF(I1037=C1041,E1040+ROUND((H1037-J1037),0)*I1037,IF(I1037=C1040,E1039+ROUND((H1037-J1037)*I1037,0),IF(I1037=C1039,E1038+ROUND((H1037-J1037)*I1037,0),IF(I1037=C1038,E1037+ROUND((H1037-J1037)*I1037,0),E1036+ROUND((H1037-J1037)*I1037,0)))))","v":363500},{"$f":"MIN(K1041:L1041)","v":0},{"$f":"ROUND(SUM(H1039+I1039)*M1037,0)","v":14540},{"$f":"SUM(H1039:J1039)","v":378040}]
[{"$f":"B1039+1","v":1000001},null,0.3,{"$f":"B1039","v":1000000},{"$f":"IF(J1037=0,0,E1039)","v":110000},{"$f":"L1037","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1037=10%,5000000,IF(L1037=15%,10000000,IF(L1037=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1034","v":50000000},{"$f":"IF(H1037>H1041,H1037-H1041,0)","v":0},{"$f":"IF(I1041>0,ROUND(I1041*I1037,0),0)","v":0},{"$f":"IF(H1041>=D1041,Q1041+(I1041-J1041),(I1041-J1041))","v":0},{"$f":"IF(H1039>0,ROUND(H1039*L1037,0),0)","v":0},{"$f":"IF(K1041>L1041,0,L1041-K1041)","v":0},null,null,null,{"$f":"W1027","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1023","v":1845000},{"$f":"VLOOKUP(H1044,A1044:C1048,3)","v":0.3},{"$f":"INDEX(D1044:D1048,MATCH(I1044,C1044:C1048,0))","v":1000000},{"$f":"INDEX(E1044:E1048,MATCH(I1044,C1044:C1048,0))","v":100000},{"$f":"L1023","v":0},0.04]
[{"$f":"B1044+1","v":500001},1000000,0.2,{"$f":"B1044","v":500000},{"$f":"(B1045-B1044)*C1045","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1045+1","v":1000001},null,0.3,{"$f":"B1045","v":1000000},{"$f":"IF(J1044=0,0,E1045)","v":100000},0,0.04,{"$f":"IF(I1044=C1048,E1047+ROUND((H1044-J1044),0)*I1044,IF(I1044=C1047,E1046+ROUND((H1044-J1044)*I1044,0),IF(I1044=C1046,E1045+ROUND((H1044-J1044)*I1044,0),IF(I1044=C1045,E1044+ROUND((H1044-J1044)*I1044,0),E1043+ROUND((H1044-J1044)*I1044,0)))))","v":353500},{"$f":"MIN(K1048:L1048)","v":0},{"$f":"ROUND(SUM(H1046+I1046)*M1044,0)","v":14140},{"$f":"SUM(H1046:J1046)","v":367640}]
[null,null,null,null,null,{"$f":"L1044","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1044=10%,5000000,IF(L1044=15%,10000000,IF(L1044=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1041","v":50000000},{"$f":"IF(H1044>H1048,H1044-H1048,0)","v":0},{"$f":"IF(I1048>0,ROUND(I1048*I1044,0),0)","v":0},{"$f":"IF(H1048>=D1048,Q1048+(I1048-J1048),(I1048-J1048))","v":0},{"$f":"IF(H1046>0,ROUND(H1046*L1044,0),0)","v":0},{"$f":"IF(K1048>L1048,0,L1048-K1048)","v":0},null,null,null,{"$f":"W1028","v":0}]
[null,null,2021,{"$f":"C1049+1","v":2022},null,"2021-22"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1049","v":2021},{"$f":"D1049","v":2022},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H1052,A1052:C1056,3)","v":0.3},{"$f":"INDEX(D1052:D1056,MATCH(I1052,C1052:C1056,0))","v":1000000},{"$f":"INDEX(E1052:E1056,MATCH(I1052,C1052:C1056,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1052,IF($E$3=\"Female\",B1059,IF($E$3=\"Senior Citizen\",B1066,B1073)))","v":300000},0,{"$f":"O1052","v":300000},null,null,null,null,null,null,null,{"$f":"Z1051+1","v":5000001},10000000,0.1]
[{"$f":"B1052+1","v":250001},500000,0.05,{"$f":"B1052","v":250000},{"$f":"(B1053-B1052)*C1053","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1052+1","v":300001},500000,0.05,null,{"$f":"$E$3","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":373500},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1052+1","v":10000001},20000000,0.15]
[{"$f":"B1053+1","v":500001},1000000,0.2,{"$f":"B1053","v":500000},{"$f":"E1053+(B1054-B1053)*C1054","v":112500},0,0.04,{"$f":"IF(I1052=C1056,E1055+ROUND((H1052-J1052),0)*I1052,IF(I1052=C1055,E1054+ROUND((H1052-J1052)*I1052,0),IF(I1052=C1054,E1053+ROUND((H1052-J1052)*I1052,0),IF(I1052=C1053,E1052+ROUND((H1052-J1052)*I1052,0),E1051+ROUND((H1052-J1052)*I1052,0)))))","v":366000},{"$f":"MIN(K1056:L1056)","v":0},{"$f":"ROUND(SUM(H1054+I1054)*M1052,0)","v":14640},{"$f":"SUM(H1054:J1054)","v":380640},null,null,{"$f":"O1053+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":366000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1054*$S$1001,0)","v":0},{"$f":"ROUND(U1054*$W$995,0)","v":0},{"$f":"T1054+V1054-U1054-W1054","v":-946500},{"$f":"Z1053+1","v":20000001},50000000,0.25]
[{"$f":"B1054+1","v":1000001},null,0.3,{"$f":"B1054","v":1000000},{"$f":"IF(J1052=0,0,E1054)","v":112500},{"$f":"L1052","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1054+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":366000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1055*$S$1001,0)","v":0},{"$f":"ROUND(U1055*$W$995,0)","v":0},{"$f":"T1055+V1055-U1055-W1055","v":-946500},{"$f":"Z1054+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1052=10%,5000000,IF(L1052=15%,10000000,IF(L1052=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1056","v":50000000},{"$f":"IF(H1052>H1056,H1052-H1056,0)","v":0},{"$f":"IF(I1056>0,ROUND(I1056*I1052,0),0)","v":0},{"$f":"IF(H1056>=D1056,Q1056+(I1056-J1056),(I1056-J1056))","v":0},{"$f":"IF(H1054>0,ROUND(H1054*L1052,0),0)","v":0},{"$f":"IF(K1056>L1056,0,L1056-K1056)","v":0},{"$f":"O1055+1","v":1},0,0,{"$f":"W1054","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":373500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1056*$S$1001,0)","v":0},{"$f":"ROUND(U1056*$W$995,0)","v":0},{"$f":"T1056+V1056-U1056-W1056","v":-936500}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1054,IF($E$3=\"Female\",H1061,IF($E$3=\"Senior Citizen\",H1068,H1075)))","v":363500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":353500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1057*$S$1001,0)","v":0},{"$f":"ROUND(U1057*$W$995,0)","v":0},{"$f":"T1057+V1057-U1057-W1057","v":-946500}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1054,IF($E$3=\"Female\",I1061,IF($E$3=\"Senior Citizen\",I1068,I1075)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1052","v":1845000},{"$f":"VLOOKUP(H1059,A1059:C1063,3)","v":0.3},{"$f":"INDEX(D1059:D1063,MATCH(I1059,C1059:C1063,0))","v":1000000},{"$f":"INDEX(E1059:E1063,MATCH(I1059,C1059:C1063,0))","v":112500},{"$f":"L1052","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1054,IF($E$3=\"Female\",J1061,IF($E$3=\"Senior Citizen\",J1068,J1075)))","v":14540},null,"Tax Income",{"$f":"L1052","v":0},{"$f":"$E$4","v":1845000},{"$f":"IF($S$1001=T1064,S1063,IF(S1059=T1063,S1062,IF(S1059=T1062,S1061,S1060)))","v":5000000}]
[{"$f":"B1059+1","v":250001},500000,0.05,{"$f":"B1059","v":250000},{"$f":"(B1060-B1059)*C1060","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1054,IF($E$3=\"Female\",K1061,IF($E$3=\"Senior Citizen\",K1068,K1075)))","v":378040},null,0,5000000,0,{"$f":"S1062","v":20000000}]
[{"$f":"B1060+1","v":500001},1000000,0.2,{"$f":"B1060","v":500000},{"$f":"E1060+(B1061-B1060)*C1061","v":112500},0,0.04,{"$f":"IF(I1059=C1063,E1062+ROUND((H1059-J1059),0)*I1059,IF(I1059=C1062,E1061+ROUND((H1059-J1059)*I1059,0),IF(I1059=C1061,E1060+ROUND((H1059-J1059)*I1059,0),IF(I1059=C1060,E1059+ROUND((H1059-J1059)*I1059,0),E1058+ROUND((H1059-J1059)*I1059,0)))))","v":366000},{"$f":"MIN(K1063:L1063)","v":0},{"$f":"ROUND(SUM(H1061+I1061)*M1059,0)","v":14640},{"$f":"SUM(H1061:J1061)","v":380640},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1051,IF($E$3=\"Female\",A1058,IF($E$3=\"Senior Citizen\",A1065,A1072)))","v":"(Above 60 year but less than 80)"},null,{"$f":"S1060+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1061+1","v":-3155000}]
[{"$f":"B1061+1","v":1000001},null,0.3,{"$f":"B1061","v":1000000},{"$f":"IF(J1059=0,0,E1061)","v":112500},{"$f":"L1059","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1056,IF($E$3=\"Female\",M1063,IF($E$3=\"Senior Citizen\",M1070,M1077)))","v":0},null,{"$f":"S1061+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1059=10%,5000000,IF(L1059=15%,10000000,IF(L1059=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1056","v":50000000},{"$f":"IF(H1059>H1063,H1059-H1063,0)","v":0},{"$f":"IF(I1063>0,ROUND(I1063*I1059,0),0)","v":0},{"$f":"IF(H1063>=D1063,Q1063+(I1063-J1063),(I1063-J1063))","v":0},{"$f":"IF(H1061>0,ROUND(H1061*L1059,0),0)","v":0},{"$f":"IF(K1063>L1063,0,L1063-K1063)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1054,IF($E$3=\"Female\",K1061,IF($E$3=\"Senior Citizen\",K1068,K1075)))","v":378040},{"$f":"W1055","v":0},{"$f":"S1062+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1063+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1052","v":1845000},{"$f":"VLOOKUP(H1066,A1066:C1070,3)","v":0.3},{"$f":"INDEX(D1066:D1070,MATCH(I1066,C1066:C1070,0))","v":1000000},{"$f":"INDEX(E1066:E1070,MATCH(I1066,C1066:C1070,0))","v":110000},{"$f":"L1052","v":0},0.04]
[{"$f":"B1066+1","v":300001},500000,0.05,{"$f":"B1066","v":300000},{"$f":"(B1067-B1066)*C1067","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1067+1","v":500001},1000000,0.2,{"$f":"B1067","v":500000},{"$f":"E1067+(B1068-B1067)*C1068","v":110000},0,0.04,{"$f":"IF(I1066=C1070,E1069+ROUND((H1066-J1066),0)*I1066,IF(I1066=C1069,E1068+ROUND((H1066-J1066)*I1066,0),IF(I1066=C1068,E1067+ROUND((H1066-J1066)*I1066,0),IF(I1066=C1067,E1066+ROUND((H1066-J1066)*I1066,0),E1065+ROUND((H1066-J1066)*I1066,0)))))","v":363500},{"$f":"MIN(K1070:L1070)","v":0},{"$f":"ROUND(SUM(H1068+I1068)*M1066,0)","v":14540},{"$f":"SUM(H1068:J1068)","v":378040}]
[{"$f":"B1068+1","v":1000001},null,0.3,{"$f":"B1068","v":1000000},{"$f":"IF(J1066=0,0,E1068)","v":110000},{"$f":"L1066","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1066=10%,5000000,IF(L1066=15%,10000000,IF(L1066=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1063","v":50000000},{"$f":"IF(H1066>H1070,H1066-H1070,0)","v":0},{"$f":"IF(I1070>0,ROUND(I1070*I1066,0),0)","v":0},{"$f":"IF(H1070>=D1070,Q1070+(I1070-J1070),(I1070-J1070))","v":0},{"$f":"IF(H1068>0,ROUND(H1068*L1066,0),0)","v":0},{"$f":"IF(K1070>L1070,0,L1070-K1070)","v":0},null,null,null,{"$f":"W1056","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1052","v":1845000},{"$f":"VLOOKUP(H1073,A1073:C1077,3)","v":0.3},{"$f":"INDEX(D1073:D1077,MATCH(I1073,C1073:C1077,0))","v":1000000},{"$f":"INDEX(E1073:E1077,MATCH(I1073,C1073:C1077,0))","v":100000},{"$f":"L1052","v":0},0.04]
[{"$f":"B1073+1","v":500001},1000000,0.2,{"$f":"B1073","v":500000},{"$f":"(B1074-B1073)*C1074","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1074+1","v":1000001},null,0.3,{"$f":"B1074","v":1000000},{"$f":"IF(J1073=0,0,E1074)","v":100000},0,0.04,{"$f":"IF(I1073=C1077,E1076+ROUND((H1073-J1073),0)*I1073,IF(I1073=C1076,E1075+ROUND((H1073-J1073)*I1073,0),IF(I1073=C1075,E1074+ROUND((H1073-J1073)*I1073,0),IF(I1073=C1074,E1073+ROUND((H1073-J1073)*I1073,0),E1072+ROUND((H1073-J1073)*I1073,0)))))","v":353500},{"$f":"MIN(K1077:L1077)","v":0},{"$f":"ROUND(SUM(H1075+I1075)*M1073,0)","v":14140},{"$f":"SUM(H1075:J1075)","v":367640}]
[null,null,null,null,null,{"$f":"L1073","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1073=10%,5000000,IF(L1073=15%,10000000,IF(L1073=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1070","v":50000000},{"$f":"IF(H1073>H1077,H1073-H1077,0)","v":0},{"$f":"IF(I1077>0,ROUND(I1077*I1073,0),0)","v":0},{"$f":"IF(H1077>=D1077,Q1077+(I1077-J1077),(I1077-J1077))","v":0},{"$f":"IF(H1075>0,ROUND(H1075*L1073,0),0)","v":0},{"$f":"IF(K1077>L1077,0,L1077-K1077)","v":0},null,null,null,{"$f":"W1057","v":0}]
[null,null,2022,{"$f":"C1078+1","v":2023},null,"2022-23"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1078","v":2022},{"$f":"D1078","v":2023},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H1081,A1081:C1085,3)","v":0.3},{"$f":"INDEX(D1081:D1085,MATCH(I1081,C1081:C1085,0))","v":1000000},{"$f":"INDEX(E1081:E1085,MATCH(I1081,C1081:C1085,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1081,IF($E$3=\"Female\",B1088,IF($E$3=\"Senior Citizen\",B1095,B1102)))","v":300000},0,{"$f":"O1081","v":300000},null,null,null,null,null,null,null,{"$f":"Z1080+1","v":5000001},10000000,0.1]
[{"$f":"B1081+1","v":250001},500000,0.05,{"$f":"B1081","v":250000},{"$f":"(B1082-B1081)*C1082","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1081+1","v":300001},500000,0.05,null,{"$f":"$E$3","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":373500},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1081+1","v":10000001},20000000,0.15]
[{"$f":"B1082+1","v":500001},1000000,0.2,{"$f":"B1082","v":500000},{"$f":"E1082+(B1083-B1082)*C1083","v":112500},0,0.04,{"$f":"IF(I1081=C1085,E1084+ROUND((H1081-J1081),0)*I1081,IF(I1081=C1084,E1083+ROUND((H1081-J1081)*I1081,0),IF(I1081=C1083,E1082+ROUND((H1081-J1081)*I1081,0),IF(I1081=C1082,E1081+ROUND((H1081-J1081)*I1081,0),E1080+ROUND((H1081-J1081)*I1081,0)))))","v":366000},{"$f":"MIN(K1085:L1085)","v":0},{"$f":"ROUND(SUM(H1083+I1083)*M1081,0)","v":14640},{"$f":"SUM(H1083:J1083)","v":380640},null,null,{"$f":"O1082+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":366000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1083*$S$1001,0)","v":0},{"$f":"ROUND(U1083*$W$995,0)","v":0},{"$f":"T1083+V1083-U1083-W1083","v":-946500},{"$f":"Z1082+1","v":20000001},50000000,0.25]
[{"$f":"B1083+1","v":1000001},null,0.3,{"$f":"B1083","v":1000000},{"$f":"IF(J1081=0,0,E1083)","v":112500},{"$f":"L1081","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1083+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":366000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1084*$S$1001,0)","v":0},{"$f":"ROUND(U1084*$W$995,0)","v":0},{"$f":"T1084+V1084-U1084-W1084","v":-946500},{"$f":"Z1083+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1081=10%,5000000,IF(L1081=15%,10000000,IF(L1081=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1085","v":50000000},{"$f":"IF(H1081>H1085,H1081-H1085,0)","v":0},{"$f":"IF(I1085>0,ROUND(I1085*I1081,0),0)","v":0},{"$f":"IF(H1085>=D1085,Q1085+(I1085-J1085),(I1085-J1085))","v":0},{"$f":"IF(H1083>0,ROUND(H1083*L1081,0),0)","v":0},{"$f":"IF(K1085>L1085,0,L1085-K1085)","v":0},{"$f":"O1084+1","v":1},0,0,{"$f":"W1083","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":373500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1085*$S$1001,0)","v":0},{"$f":"ROUND(U1085*$W$995,0)","v":0},{"$f":"T1085+V1085-U1085-W1085","v":-936500}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1083,IF($E$3=\"Female\",H1090,IF($E$3=\"Senior Citizen\",H1097,H1104)))","v":363500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":353500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1086*$S$1001,0)","v":0},{"$f":"ROUND(U1086*$W$995,0)","v":0},{"$f":"T1086+V1086-U1086-W1086","v":-946500}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1083,IF($E$3=\"Female\",I1090,IF($E$3=\"Senior Citizen\",I1097,I1104)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1081","v":1845000},{"$f":"VLOOKUP(H1088,A1088:C1092,3)","v":0.3},{"$f":"INDEX(D1088:D1092,MATCH(I1088,C1088:C1092,0))","v":1000000},{"$f":"INDEX(E1088:E1092,MATCH(I1088,C1088:C1092,0))","v":112500},{"$f":"L1081","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1083,IF($E$3=\"Female\",J1090,IF($E$3=\"Senior Citizen\",J1097,J1104)))","v":14540},null,"Tax Income",{"$f":"L1081","v":0},{"$f":"$E$4","v":1845000},{"$f":"IF($S$1001=T1093,S1092,IF(S1088=T1092,S1091,IF(S1088=T1091,S1090,S1089)))","v":5000000}]
[{"$f":"B1088+1","v":250001},500000,0.05,{"$f":"B1088","v":250000},{"$f":"(B1089-B1088)*C1089","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1083,IF($E$3=\"Female\",K1090,IF($E$3=\"Senior Citizen\",K1097,K1104)))","v":378040},null,0,5000000,0,{"$f":"S1091","v":20000000}]
[{"$f":"B1089+1","v":500001},1000000,0.2,{"$f":"B1089","v":500000},{"$f":"E1089+(B1090-B1089)*C1090","v":112500},0,0.04,{"$f":"IF(I1088=C1092,E1091+ROUND((H1088-J1088),0)*I1088,IF(I1088=C1091,E1090+ROUND((H1088-J1088)*I1088,0),IF(I1088=C1090,E1089+ROUND((H1088-J1088)*I1088,0),IF(I1088=C1089,E1088+ROUND((H1088-J1088)*I1088,0),E1087+ROUND((H1088-J1088)*I1088,0)))))","v":366000},{"$f":"MIN(K1092:L1092)","v":0},{"$f":"ROUND(SUM(H1090+I1090)*M1088,0)","v":14640},{"$f":"SUM(H1090:J1090)","v":380640},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1080,IF($E$3=\"Female\",A1087,IF($E$3=\"Senior Citizen\",A1094,A1101)))","v":"(Above 60 year but less than 80)"},null,{"$f":"S1089+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1090+1","v":-3155000}]
[{"$f":"B1090+1","v":1000001},null,0.3,{"$f":"B1090","v":1000000},{"$f":"IF(J1088=0,0,E1090)","v":112500},{"$f":"L1088","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1085,IF($E$3=\"Female\",M1092,IF($E$3=\"Senior Citizen\",M1099,M1106)))","v":0},null,{"$f":"S1090+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1088=10%,5000000,IF(L1088=15%,10000000,IF(L1088=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1085","v":50000000},{"$f":"IF(H1088>H1092,H1088-H1092,0)","v":0},{"$f":"IF(I1092>0,ROUND(I1092*I1088,0),0)","v":0},{"$f":"IF(H1092>=D1092,Q1092+(I1092-J1092),(I1092-J1092))","v":0},{"$f":"IF(H1090>0,ROUND(H1090*L1088,0),0)","v":0},{"$f":"IF(K1092>L1092,0,L1092-K1092)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1083,IF($E$3=\"Female\",K1090,IF($E$3=\"Senior Citizen\",K1097,K1104)))","v":378040},{"$f":"W1084","v":0},{"$f":"S1091+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1092+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1081","v":1845000},{"$f":"VLOOKUP(H1095,A1095:C1099,3)","v":0.3},{"$f":"INDEX(D1095:D1099,MATCH(I1095,C1095:C1099,0))","v":1000000},{"$f":"INDEX(E1095:E1099,MATCH(I1095,C1095:C1099,0))","v":110000},{"$f":"L1081","v":0},0.04]
[{"$f":"B1095+1","v":300001},500000,0.05,{"$f":"B1095","v":300000},{"$f":"(B1096-B1095)*C1096","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1096+1","v":500001},1000000,0.2,{"$f":"B1096","v":500000},{"$f":"E1096+(B1097-B1096)*C1097","v":110000},0,0.04,{"$f":"IF(I1095=C1099,E1098+ROUND((H1095-J1095),0)*I1095,IF(I1095=C1098,E1097+ROUND((H1095-J1095)*I1095,0),IF(I1095=C1097,E1096+ROUND((H1095-J1095)*I1095,0),IF(I1095=C1096,E1095+ROUND((H1095-J1095)*I1095,0),E1094+ROUND((H1095-J1095)*I1095,0)))))","v":363500},{"$f":"MIN(K1099:L1099)","v":0},{"$f":"ROUND(SUM(H1097+I1097)*M1095,0)","v":14540},{"$f":"SUM(H1097:J1097)","v":378040}]
[{"$f":"B1097+1","v":1000001},null,0.3,{"$f":"B1097","v":1000000},{"$f":"IF(J1095=0,0,E1097)","v":110000},{"$f":"L1095","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1095=10%,5000000,IF(L1095=15%,10000000,IF(L1095=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1092","v":50000000},{"$f":"IF(H1095>H1099,H1095-H1099,0)","v":0},{"$f":"IF(I1099>0,ROUND(I1099*I1095,0),0)","v":0},{"$f":"IF(H1099>=D1099,Q1099+(I1099-J1099),(I1099-J1099))","v":0},{"$f":"IF(H1097>0,ROUND(H1097*L1095,0),0)","v":0},{"$f":"IF(K1099>L1099,0,L1099-K1099)","v":0},null,null,null,{"$f":"W1085","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1081","v":1845000},{"$f":"VLOOKUP(H1102,A1102:C1106,3)","v":0.3},{"$f":"INDEX(D1102:D1106,MATCH(I1102,C1102:C1106,0))","v":1000000},{"$f":"INDEX(E1102:E1106,MATCH(I1102,C1102:C1106,0))","v":100000},{"$f":"L1081","v":0},0.04]
[{"$f":"B1102+1","v":500001},1000000,0.2,{"$f":"B1102","v":500000},{"$f":"(B1103-B1102)*C1103","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1103+1","v":1000001},null,0.3,{"$f":"B1103","v":1000000},{"$f":"IF(J1102=0,0,E1103)","v":100000},0,0.04,{"$f":"IF(I1102=C1106,E1105+ROUND((H1102-J1102),0)*I1102,IF(I1102=C1105,E1104+ROUND((H1102-J1102)*I1102,0),IF(I1102=C1104,E1103+ROUND((H1102-J1102)*I1102,0),IF(I1102=C1103,E1102+ROUND((H1102-J1102)*I1102,0),E1101+ROUND((H1102-J1102)*I1102,0)))))","v":353500},{"$f":"MIN(K1106:L1106)","v":0},{"$f":"ROUND(SUM(H1104+I1104)*M1102,0)","v":14140},{"$f":"SUM(H1104:J1104)","v":367640}]
[null,null,null,null,null,{"$f":"L1102","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1102=10%,5000000,IF(L1102=15%,10000000,IF(L1102=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1099","v":50000000},{"$f":"IF(H1102>H1106,H1102-H1106,0)","v":0},{"$f":"IF(I1106>0,ROUND(I1106*I1102,0),0)","v":0},{"$f":"IF(H1106>=D1106,Q1106+(I1106-J1106),(I1106-J1106))","v":0},{"$f":"IF(H1104>0,ROUND(H1104*L1102,0),0)","v":0},{"$f":"IF(K1106>L1106,0,L1106-K1106)","v":0},null,null,null,{"$f":"W1086","v":0}]
[null,null,2023,{"$f":"C1107+1","v":2024},null,"2023-24"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1107","v":2023},{"$f":"D1107","v":2024},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H1110,A1110:C1114,3)","v":0.3},{"$f":"INDEX(D1110:D1114,MATCH(I1110,C1110:C1114,0))","v":1000000},{"$f":"INDEX(E1110:E1114,MATCH(I1110,C1110:C1114,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1110,IF($E$3=\"Female\",B1117,IF($E$3=\"Senior Citizen\",B1124,B1131)))","v":300000},0,{"$f":"O1110","v":300000},null,null,null,null,null,null,null,{"$f":"Z1109+1","v":5000001},10000000,0.1]
[{"$f":"B1110+1","v":250001},500000,0.05,{"$f":"B1110","v":250000},{"$f":"(B1111-B1110)*C1111","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1110+1","v":300001},500000,0.05,null,{"$f":"$E$3","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":373500},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1110+1","v":10000001},20000000,0.15]
[{"$f":"B1111+1","v":500001},1000000,0.2,{"$f":"B1111","v":500000},{"$f":"E1111+(B1112-B1111)*C1112","v":112500},0,0.04,{"$f":"IF(I1110=C1114,E1113+ROUND((H1110-J1110),0)*I1110,IF(I1110=C1113,E1112+ROUND((H1110-J1110)*I1110,0),IF(I1110=C1112,E1111+ROUND((H1110-J1110)*I1110,0),IF(I1110=C1111,E1110+ROUND((H1110-J1110)*I1110,0),E1109+ROUND((H1110-J1110)*I1110,0)))))","v":366000},{"$f":"MIN(K1114:L1114)","v":0},{"$f":"ROUND(SUM(H1112+I1112)*M1110,0)","v":14640},{"$f":"SUM(H1112:J1112)","v":380640},null,null,{"$f":"O1111+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":366000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1112*$S$1001,0)","v":0},{"$f":"ROUND(U1112*$W$995,0)","v":0},{"$f":"T1112+V1112-U1112-W1112","v":-946500},{"$f":"Z1111+1","v":20000001},50000000,0.25]
[{"$f":"B1112+1","v":1000001},null,0.3,{"$f":"B1112","v":1000000},{"$f":"IF(J1110=0,0,E1112)","v":112500},{"$f":"L1110","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1112+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":366000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1113*$S$1001,0)","v":0},{"$f":"ROUND(U1113*$W$995,0)","v":0},{"$f":"T1113+V1113-U1113-W1113","v":-946500},{"$f":"Z1112+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1110=10%,5000000,IF(L1110=15%,10000000,IF(L1110=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1114","v":50000000},{"$f":"IF(H1110>H1114,H1110-H1114,0)","v":0},{"$f":"IF(I1114>0,ROUND(I1114*I1110,0),0)","v":0},{"$f":"IF(H1114>=D1114,Q1114+(I1114-J1114),(I1114-J1114))","v":0},{"$f":"IF(H1112>0,ROUND(H1112*L1110,0),0)","v":0},{"$f":"IF(K1114>L1114,0,L1114-K1114)","v":0},{"$f":"O1113+1","v":1},0,0,{"$f":"W1112","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":373500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1114*$S$1001,0)","v":0},{"$f":"ROUND(U1114*$W$995,0)","v":0},{"$f":"T1114+V1114-U1114-W1114","v":-936500}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1112,IF($E$3=\"Female\",H1119,IF($E$3=\"Senior Citizen\",H1126,H1133)))","v":363500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":353500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1115*$S$1001,0)","v":0},{"$f":"ROUND(U1115*$W$995,0)","v":0},{"$f":"T1115+V1115-U1115-W1115","v":-946500}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1112,IF($E$3=\"Female\",I1119,IF($E$3=\"Senior Citizen\",I1126,I1133)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1110","v":1845000},{"$f":"VLOOKUP(H1117,A1117:C1121,3)","v":0.3},{"$f":"INDEX(D1117:D1121,MATCH(I1117,C1117:C1121,0))","v":1000000},{"$f":"INDEX(E1117:E1121,MATCH(I1117,C1117:C1121,0))","v":112500},{"$f":"L1110","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1112,IF($E$3=\"Female\",J1119,IF($E$3=\"Senior Citizen\",J1126,J1133)))","v":14540},null,"Tax Income",{"$f":"L1110","v":0},{"$f":"$E$4","v":1845000},{"$f":"IF($S$1001=T1122,S1121,IF(S1117=T1121,S1120,IF(S1117=T1120,S1119,S1118)))","v":5000000}]
[{"$f":"B1117+1","v":250001},500000,0.05,{"$f":"B1117","v":250000},{"$f":"(B1118-B1117)*C1118","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1112,IF($E$3=\"Female\",K1119,IF($E$3=\"Senior Citizen\",K1126,K1133)))","v":378040},null,0,5000000,0,{"$f":"S1120","v":20000000}]
[{"$f":"B1118+1","v":500001},1000000,0.2,{"$f":"B1118","v":500000},{"$f":"E1118+(B1119-B1118)*C1119","v":112500},0,0.04,{"$f":"IF(I1117=C1121,E1120+ROUND((H1117-J1117),0)*I1117,IF(I1117=C1120,E1119+ROUND((H1117-J1117)*I1117,0),IF(I1117=C1119,E1118+ROUND((H1117-J1117)*I1117,0),IF(I1117=C1118,E1117+ROUND((H1117-J1117)*I1117,0),E1116+ROUND((H1117-J1117)*I1117,0)))))","v":366000},{"$f":"MIN(K1121:L1121)","v":0},{"$f":"ROUND(SUM(H1119+I1119)*M1117,0)","v":14640},{"$f":"SUM(H1119:J1119)","v":380640},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1109,IF($E$3=\"Female\",A1116,IF($E$3=\"Senior Citizen\",A1123,A1130)))","v":"(Above 60 year but less than 80)"},null,{"$f":"S1118+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1119+1","v":-3155000}]
[{"$f":"B1119+1","v":1000001},null,0.3,{"$f":"B1119","v":1000000},{"$f":"IF(J1117=0,0,E1119)","v":112500},{"$f":"L1117","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1114,IF($E$3=\"Female\",M1121,IF($E$3=\"Senior Citizen\",M1128,M1135)))","v":0},null,{"$f":"S1119+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1117=10%,5000000,IF(L1117=15%,10000000,IF(L1117=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1114","v":50000000},{"$f":"IF(H1117>H1121,H1117-H1121,0)","v":0},{"$f":"IF(I1121>0,ROUND(I1121*I1117,0),0)","v":0},{"$f":"IF(H1121>=D1121,Q1121+(I1121-J1121),(I1121-J1121))","v":0},{"$f":"IF(H1119>0,ROUND(H1119*L1117,0),0)","v":0},{"$f":"IF(K1121>L1121,0,L1121-K1121)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1112,IF($E$3=\"Female\",K1119,IF($E$3=\"Senior Citizen\",K1126,K1133)))","v":378040},{"$f":"W1113","v":0},{"$f":"S1120+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1121+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1110","v":1845000},{"$f":"VLOOKUP(H1124,A1124:C1128,3)","v":0.3},{"$f":"INDEX(D1124:D1128,MATCH(I1124,C1124:C1128,0))","v":1000000},{"$f":"INDEX(E1124:E1128,MATCH(I1124,C1124:C1128,0))","v":110000},{"$f":"L1110","v":0},0.04]
[{"$f":"B1124+1","v":300001},500000,0.05,{"$f":"B1124","v":300000},{"$f":"(B1125-B1124)*C1125","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1125+1","v":500001},1000000,0.2,{"$f":"B1125","v":500000},{"$f":"E1125+(B1126-B1125)*C1126","v":110000},0,0.04,{"$f":"IF(I1124=C1128,E1127+ROUND((H1124-J1124),0)*I1124,IF(I1124=C1127,E1126+ROUND((H1124-J1124)*I1124,0),IF(I1124=C1126,E1125+ROUND((H1124-J1124)*I1124,0),IF(I1124=C1125,E1124+ROUND((H1124-J1124)*I1124,0),E1123+ROUND((H1124-J1124)*I1124,0)))))","v":363500},{"$f":"MIN(K1128:L1128)","v":0},{"$f":"ROUND(SUM(H1126+I1126)*M1124,0)","v":14540},{"$f":"SUM(H1126:J1126)","v":378040}]
[{"$f":"B1126+1","v":1000001},null,0.3,{"$f":"B1126","v":1000000},{"$f":"IF(J1124=0,0,E1126)","v":110000},{"$f":"L1124","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1124=10%,5000000,IF(L1124=15%,10000000,IF(L1124=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1121","v":50000000},{"$f":"IF(H1124>H1128,H1124-H1128,0)","v":0},{"$f":"IF(I1128>0,ROUND(I1128*I1124,0),0)","v":0},{"$f":"IF(H1128>=D1128,Q1128+(I1128-J1128),(I1128-J1128))","v":0},{"$f":"IF(H1126>0,ROUND(H1126*L1124,0),0)","v":0},{"$f":"IF(K1128>L1128,0,L1128-K1128)","v":0},null,null,null,{"$f":"W1114","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1110","v":1845000},{"$f":"VLOOKUP(H1131,A1131:C1135,3)","v":0.3},{"$f":"INDEX(D1131:D1135,MATCH(I1131,C1131:C1135,0))","v":1000000},{"$f":"INDEX(E1131:E1135,MATCH(I1131,C1131:C1135,0))","v":100000},{"$f":"L1110","v":0},0.04]
[{"$f":"B1131+1","v":500001},1000000,0.2,{"$f":"B1131","v":500000},{"$f":"(B1132-B1131)*C1132","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1132+1","v":1000001},null,0.3,{"$f":"B1132","v":1000000},{"$f":"IF(J1131=0,0,E1132)","v":100000},0,0.04,{"$f":"IF(I1131=C1135,E1134+ROUND((H1131-J1131),0)*I1131,IF(I1131=C1134,E1133+ROUND((H1131-J1131)*I1131,0),IF(I1131=C1133,E1132+ROUND((H1131-J1131)*I1131,0),IF(I1131=C1132,E1131+ROUND((H1131-J1131)*I1131,0),E1130+ROUND((H1131-J1131)*I1131,0)))))","v":353500},{"$f":"MIN(K1135:L1135)","v":0},{"$f":"ROUND(SUM(H1133+I1133)*M1131,0)","v":14140},{"$f":"SUM(H1133:J1133)","v":367640}]
[null,null,null,null,null,{"$f":"L1131","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1131=10%,5000000,IF(L1131=15%,10000000,IF(L1131=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1128","v":50000000},{"$f":"IF(H1131>H1135,H1131-H1135,0)","v":0},{"$f":"IF(I1135>0,ROUND(I1135*I1131,0),0)","v":0},{"$f":"IF(H1135>=D1135,Q1135+(I1135-J1135),(I1135-J1135))","v":0},{"$f":"IF(H1133>0,ROUND(H1133*L1131,0),0)","v":0},{"$f":"IF(K1135>L1135,0,L1135-K1135)","v":0},null,null,null,{"$f":"W1115","v":0}]
[null,null,2024,{"$f":"C1136+1","v":2025},null,"2024-25"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1136","v":2024},{"$f":"D1136","v":2025},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1845000},{"$f":"VLOOKUP(H1139,A1139:C1143,3)","v":0.3},{"$f":"INDEX(D1139:D1143,MATCH(I1139,C1139:C1143,0))","v":1000000},{"$f":"INDEX(E1139:E1143,MATCH(I1139,C1139:C1143,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1139,IF($E$3=\"Female\",B1146,IF($E$3=\"Senior Citizen\",B1153,B1160)))","v":300000},0,{"$f":"O1139","v":300000},null,null,null,null,null,null,null,{"$f":"Z1138+1","v":5000001},10000000,0.1]
[{"$f":"B1139+1","v":250001},500000,0.05,{"$f":"B1139","v":250000},{"$f":"(B1140-B1139)*C1140","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1139+1","v":300001},500000,0.05,null,{"$f":"$E$3","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":373500},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1139+1","v":10000001},20000000,0.15]
[{"$f":"B1140+1","v":500001},1000000,0.2,{"$f":"B1140","v":500000},{"$f":"E1140+(B1141-B1140)*C1141","v":112500},0,0.04,{"$f":"IF(I1139=C1143,E1142+ROUND((H1139-J1139),0)*I1139,IF(I1139=C1142,E1141+ROUND((H1139-J1139)*I1139,0),IF(I1139=C1141,E1140+ROUND((H1139-J1139)*I1139,0),IF(I1139=C1140,E1139+ROUND((H1139-J1139)*I1139,0),E1138+ROUND((H1139-J1139)*I1139,0)))))","v":366000},{"$f":"MIN(K1143:L1143)","v":0},{"$f":"ROUND(SUM(H1141+I1141)*M1139,0)","v":14640},{"$f":"SUM(H1141:J1141)","v":380640},null,null,{"$f":"O1140+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":366000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1141*$S$1001,0)","v":0},{"$f":"ROUND(U1141*$W$995,0)","v":0},{"$f":"T1141+V1141-U1141-W1141","v":-946500},{"$f":"Z1140+1","v":20000001},50000000,0.25]
[{"$f":"B1141+1","v":1000001},null,0.3,{"$f":"B1141","v":1000000},{"$f":"IF(J1139=0,0,E1141)","v":112500},{"$f":"L1139","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1141+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":366000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1142*$S$1001,0)","v":0},{"$f":"ROUND(U1142*$W$995,0)","v":0},{"$f":"T1142+V1142-U1142-W1142","v":-946500},{"$f":"Z1141+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1139=10%,5000000,IF(L1139=15%,10000000,IF(L1139=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1143","v":50000000},{"$f":"IF(H1139>H1143,H1139-H1143,0)","v":0},{"$f":"IF(I1143>0,ROUND(I1143*I1139,0),0)","v":0},{"$f":"IF(H1143>=D1143,Q1143+(I1143-J1143),(I1143-J1143))","v":0},{"$f":"IF(H1141>0,ROUND(H1141*L1139,0),0)","v":0},{"$f":"IF(K1143>L1143,0,L1143-K1143)","v":0},{"$f":"O1142+1","v":1},0,0,{"$f":"W1141","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":373500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1143*$S$1001,0)","v":0},{"$f":"ROUND(U1143*$W$995,0)","v":0},{"$f":"T1143+V1143-U1143-W1143","v":-936500}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1141,IF($E$3=\"Female\",H1148,IF($E$3=\"Senior Citizen\",H1155,H1162)))","v":363500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":353500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1144*$S$1001,0)","v":0},{"$f":"ROUND(U1144*$W$995,0)","v":0},{"$f":"T1144+V1144-U1144-W1144","v":-946500}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1141,IF($E$3=\"Female\",I1148,IF($E$3=\"Senior Citizen\",I1155,I1162)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1139","v":1845000},{"$f":"VLOOKUP(H1146,A1146:C1150,3)","v":0.3},{"$f":"INDEX(D1146:D1150,MATCH(I1146,C1146:C1150,0))","v":1000000},{"$f":"INDEX(E1146:E1150,MATCH(I1146,C1146:C1150,0))","v":112500},{"$f":"L1139","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1141,IF($E$3=\"Female\",J1148,IF($E$3=\"Senior Citizen\",J1155,J1162)))","v":14540},null,"Tax Income",{"$f":"L1139","v":0},{"$f":"$E$4","v":1845000},{"$f":"IF($S$1001=T1151,S1150,IF(S1146=T1150,S1149,IF(S1146=T1149,S1148,S1147)))","v":5000000}]
[{"$f":"B1146+1","v":250001},500000,0.05,{"$f":"B1146","v":250000},{"$f":"(B1147-B1146)*C1147","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1141,IF($E$3=\"Female\",K1148,IF($E$3=\"Senior Citizen\",K1155,K1162)))","v":378040},null,0,5000000,0,{"$f":"S1149","v":20000000}]
[{"$f":"B1147+1","v":500001},1000000,0.2,{"$f":"B1147","v":500000},{"$f":"E1147+(B1148-B1147)*C1148","v":112500},0,0.04,{"$f":"IF(I1146=C1150,E1149+ROUND((H1146-J1146),0)*I1146,IF(I1146=C1149,E1148+ROUND((H1146-J1146)*I1146,0),IF(I1146=C1148,E1147+ROUND((H1146-J1146)*I1146,0),IF(I1146=C1147,E1146+ROUND((H1146-J1146)*I1146,0),E1145+ROUND((H1146-J1146)*I1146,0)))))","v":366000},{"$f":"MIN(K1150:L1150)","v":0},{"$f":"ROUND(SUM(H1148+I1148)*M1146,0)","v":14640},{"$f":"SUM(H1148:J1148)","v":380640},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1138,IF($E$3=\"Female\",A1145,IF($E$3=\"Senior Citizen\",A1152,A1159)))","v":"(Above 60 year but less than 80)"},null,{"$f":"S1147+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1148+1","v":-3155000}]
[{"$f":"B1148+1","v":1000001},null,0.3,{"$f":"B1148","v":1000000},{"$f":"IF(J1146=0,0,E1148)","v":112500},{"$f":"L1146","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1143,IF($E$3=\"Female\",M1150,IF($E$3=\"Senior Citizen\",M1157,M1164)))","v":0},null,{"$f":"S1148+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1146=10%,5000000,IF(L1146=15%,10000000,IF(L1146=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1143","v":50000000},{"$f":"IF(H1146>H1150,H1146-H1150,0)","v":0},{"$f":"IF(I1150>0,ROUND(I1150*I1146,0),0)","v":0},{"$f":"IF(H1150>=D1150,Q1150+(I1150-J1150),(I1150-J1150))","v":0},{"$f":"IF(H1148>0,ROUND(H1148*L1146,0),0)","v":0},{"$f":"IF(K1150>L1150,0,L1150-K1150)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1141,IF($E$3=\"Female\",K1148,IF($E$3=\"Senior Citizen\",K1155,K1162)))","v":378040},{"$f":"W1142","v":0},{"$f":"S1149+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1150+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1139","v":1845000},{"$f":"VLOOKUP(H1153,A1153:C1157,3)","v":0.3},{"$f":"INDEX(D1153:D1157,MATCH(I1153,C1153:C1157,0))","v":1000000},{"$f":"INDEX(E1153:E1157,MATCH(I1153,C1153:C1157,0))","v":110000},{"$f":"L1139","v":0},0.04]
[{"$f":"B1153+1","v":300001},500000,0.05,{"$f":"B1153","v":300000},{"$f":"(B1154-B1153)*C1154","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1154+1","v":500001},1000000,0.2,{"$f":"B1154","v":500000},{"$f":"E1154+(B1155-B1154)*C1155","v":110000},0,0.04,{"$f":"IF(I1153=C1157,E1156+ROUND((H1153-J1153),0)*I1153,IF(I1153=C1156,E1155+ROUND((H1153-J1153)*I1153,0),IF(I1153=C1155,E1154+ROUND((H1153-J1153)*I1153,0),IF(I1153=C1154,E1153+ROUND((H1153-J1153)*I1153,0),E1152+ROUND((H1153-J1153)*I1153,0)))))","v":363500},{"$f":"MIN(K1157:L1157)","v":0},{"$f":"ROUND(SUM(H1155+I1155)*M1153,0)","v":14540},{"$f":"SUM(H1155:J1155)","v":378040}]
[{"$f":"B1155+1","v":1000001},null,0.3,{"$f":"B1155","v":1000000},{"$f":"IF(J1153=0,0,E1155)","v":110000},{"$f":"L1153","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1153=10%,5000000,IF(L1153=15%,10000000,IF(L1153=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1150","v":50000000},{"$f":"IF(H1153>H1157,H1153-H1157,0)","v":0},{"$f":"IF(I1157>0,ROUND(I1157*I1153,0),0)","v":0},{"$f":"IF(H1157>=D1157,Q1157+(I1157-J1157),(I1157-J1157))","v":0},{"$f":"IF(H1155>0,ROUND(H1155*L1153,0),0)","v":0},{"$f":"IF(K1157>L1157,0,L1157-K1157)","v":0},null,null,null,{"$f":"W1143","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1139","v":1845000},{"$f":"VLOOKUP(H1160,A1160:C1164,3)","v":0.3},{"$f":"INDEX(D1160:D1164,MATCH(I1160,C1160:C1164,0))","v":1000000},{"$f":"INDEX(E1160:E1164,MATCH(I1160,C1160:C1164,0))","v":100000},{"$f":"L1139","v":0},0.04]
[{"$f":"B1160+1","v":500001},1000000,0.2,{"$f":"B1160","v":500000},{"$f":"(B1161-B1160)*C1161","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1161+1","v":1000001},null,0.3,{"$f":"B1161","v":1000000},{"$f":"IF(J1160=0,0,E1161)","v":100000},0,0.04,{"$f":"IF(I1160=C1164,E1163+ROUND((H1160-J1160),0)*I1160,IF(I1160=C1163,E1162+ROUND((H1160-J1160)*I1160,0),IF(I1160=C1162,E1161+ROUND((H1160-J1160)*I1160,0),IF(I1160=C1161,E1160+ROUND((H1160-J1160)*I1160,0),E1159+ROUND((H1160-J1160)*I1160,0)))))","v":353500},{"$f":"MIN(K1164:L1164)","v":0},{"$f":"ROUND(SUM(H1162+I1162)*M1160,0)","v":14140},{"$f":"SUM(H1162:J1162)","v":367640}]
[null,null,null,null,null,{"$f":"L1160","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1160=10%,5000000,IF(L1160=15%,10000000,IF(L1160=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1157","v":50000000},{"$f":"IF(H1160>H1164,H1160-H1164,0)","v":0},{"$f":"IF(I1164>0,ROUND(I1164*I1160,0),0)","v":0},{"$f":"IF(H1164>=D1164,Q1164+(I1164-J1164),(I1164-J1164))","v":0},{"$f":"IF(H1162>0,ROUND(H1162*L1160,0),0)","v":0},{"$f":"IF(K1164>L1164,0,L1164-K1164)","v":0},null,null,null,{"$f":"W1144","v":0}]
[]
[]
["Fin._Year","Asst. Year","TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due","Rebate u/s 87A","Revised E.cess(adjusting 87A)","Revised Total Tax due","Tax Due","Basic Exemtion limit",null,"SUR. RATE","Marginal releif limit"]
[{"$f":"F5","v":"1985-86"},{"$f":"A1169","v":"1986-87"},{"$f":"P13","v":901750},{"$f":"P14","v":45088},{"$f":"P15","v":0},{"$f":"P16","v":946838},{"$f":"P17","v":"Not defined"},{"$f":"P18","v":0},{"$f":"P19","v":946838},0,{"$f":"IF(J1168>0,ROUND((C1168-J1168)*0.03,0),E1168)","v":0},{"$f":"C1168+D1168-J1168+K1168","v":946838}]
[{"$f":"F34","v":"1986-87"},{"$f":"A1170","v":"1987-88"},{"$f":"P42","v":901750},{"$f":"P43","v":45088},{"$f":"P44","v":0},{"$f":"P45","v":946838},{"$f":"P46","v":"Not defined"},{"$f":"P47","v":0},{"$f":"P48","v":946838},0,0,946838]
[{"$f":"F63","v":"1987-88"},"1988-89",{"$f":"P71","v":901750},{"$f":"P72","v":45088},{"$f":"P73","v":0},{"$f":"P74","v":946838},{"$f":"P75","v":"Not defined"},{"$f":"P76","v":0},{"$f":"P77","v":946838},0,0,946838]
[{"$f":"F92","v":"1988-89"},"1989-90",{"$f":"P100","v":901750},{"$f":"P101","v":45088},{"$f":"P102","v":0},{"$f":"P103","v":946838},{"$f":"P104","v":"Not defined"},{"$f":"P105","v":0},{"$f":"P106","v":946838},0,0,946838]
[{"$f":"F121","v":"1989-90"},"1990-91",{"$f":"P129","v":901400},{"$f":"P130","v":72112},{"$f":"P131","v":0},{"$f":"P132","v":973512},{"$f":"P133","v":"Not defined"},{"$f":"P134","v":0},{"$f":"P135","v":973512},0,0,973512]
[{"$f":"F150","v":"1990-91"},"1991-92",{"$f":"P158","v":900100},{"$f":"P159","v":108012},{"$f":"P160","v":0},{"$f":"P161","v":1008112},{"$f":"P162","v":"Not defined"},{"$f":"P163","v":0},{"$f":"P164","v":1008112},0,0,1008112]
[{"$f":"F179","v":"1991-92"},"1992-93",{"$f":"P187","v":900100},{"$f":"P188","v":108012},{"$f":"P189","v":0},{"$f":"P190","v":1008112},{"$f":"P191","v":"Not defined"},{"$f":"P192","v":0},{"$f":"P193","v":1008112},0,0,1008112]
[{"$f":"F208","v":"1992-93"},"1993-94",{"$f":"P216","v":717400},{"$f":"P217","v":86088},{"$f":"P218","v":0},{"$f":"P219","v":803488},{"$f":"P220","v":"Not defined"},{"$f":"P221","v":0},{"$f":"P222","v":803488},0,0,803488]
[{"$f":"F237","v":"1993-94"},"1994-95",{"$f":"P245","v":717000},{"$f":"P246","v":86040},{"$f":"P247","v":0},{"$f":"P248","v":803040},{"$f":"P249","v":"Not defined"},{"$f":"P250","v":0},{"$f":"P251","v":803040},0,0,803040]
[{"$f":"F266","v":"1994-95"},"1995-96",{"$f":"P274","v":713000},{"$f":"P275","v":0},{"$f":"P276","v":0},{"$f":"P277","v":713000},{"$f":"P278","v":"Not defined"},{"$f":"P279","v":0},{"$f":"P280","v":713000},0,0,713000]
[{"$f":"F295","v":"1995-96"},"1996-97",{"$f":"P303","v":712000},{"$f":"P304","v":0},{"$f":"P305","v":0},{"$f":"P306","v":712000},{"$f":"P307","v":"Not defined"},{"$f":"P308","v":0},{"$f":"P309","v":712000},0,0,712000]
[{"$f":"F324","v":"1996-97"},"1997-98",{"$f":"P332","v":711000},{"$f":"P333","v":0},{"$f":"P334","v":0},{"$f":"P335","v":711000},{"$f":"P336","v":"Not defined"},{"$f":"P337","v":0},{"$f":"P338","v":711000},0,0,711000]
[{"$f":"F353","v":"1997-98"},"1998-99",{"$f":"P361","v":528500},{"$f":"P362","v":0},{"$f":"P363","v":0},{"$f":"P364","v":528500},{"$f":"P365","v":"Not defined"},{"$f":"P366","v":0},{"$f":"P367","v":528500},0,0,528500]
[{"$f":"F382","v":"1998-99"},"1999-00",{"$f":"P390","v":527500},{"$f":"P391","v":0},{"$f":"P392","v":0},{"$f":"P393","v":527500},{"$f":"P394","v":"Not defined"},{"$f":"P395","v":0},{"$f":"P396","v":527500},0,0,527500]
[{"$f":"F411","v":"1999-00"},"2000-01",{"$f":"P419","v":527500},{"$f":"P420","v":52750},{"$f":"P421","v":0},{"$f":"P422","v":580250},{"$f":"P423","v":"Not defined"},{"$f":"P424","v":0},{"$f":"P425","v":580250},0,0,580250]
[{"$f":"F440","v":"2000-01"},"2001-02",{"$f":"P448","v":527500},{"$f":"P449","v":89675},{"$f":"P450","v":0},{"$f":"P451","v":617175},{"$f":"P452","v":"(Above 65 years)"},{"$f":"P453","v":0},{"$f":"P454","v":617175},0,0,617175]
[{"$f":"F469","v":"2001-02"},"2002-03",{"$f":"P477","v":527500},{"$f":"P478","v":52750},{"$f":"P479","v":0},{"$f":"P480","v":580250},{"$f":"P481","v":"(Above 65 years)"},{"$f":"P482","v":0},{"$f":"P483","v":580250},0,0,580250]
[{"$f":"F498","v":"2002-03"},"2003-04",{"$f":"P506","v":527500},{"$f":"P507","v":26375},{"$f":"P508","v":0},{"$f":"P509","v":553875},{"$f":"P510","v":"(Above 65 years)"},{"$f":"P511","v":0},{"$f":"P512","v":553875},0,0,553875]
[{"$f":"F527","v":"2003-04"},"2004-05",{"$f":"P535","v":527500},{"$f":"P536","v":52750},{"$f":"P537","v":0},{"$f":"P538","v":580250},{"$f":"P539","v":"(Above 65 years)"},{"$f":"P540","v":0},{"$f":"P541","v":580250},0,0,580250]
[{"$f":"F556","v":"2004-05"},"2005-06",{"$f":"P564","v":527500},{"$f":"P565","v":52750},{"$f":"P566","v":11605},{"$f":"P567","v":591855},{"$f":"P568","v":"(Above 65 years)"},{"$f":"P569","v":0},{"$f":"P570","v":591855},0,11605,591855]
[{"$f":"F585","v":"2005-06"},"2006-07",{"$f":"P593","v":491500},{"$f":"P594","v":49150},{"$f":"P595","v":10813},{"$f":"P596","v":551463},{"$f":"P597","v":"(above 65 years)"},{"$f":"P598","v":0},{"$f":"P599","v":551463},0,10813,551463]
[{"$f":"F614","v":"2006-07"},"2007-08",{"$f":"P622","v":491500},{"$f":"P623","v":49150},{"$f":"P624","v":10813},{"$f":"P625","v":551463},{"$f":"P626","v":"(above 65 years)"},{"$f":"P627","v":0},{"$f":"P628","v":551463},0,10813,551463]
[{"$f":"F643","v":"2007-08"},"2008-09",{"$f":"P651","v":489500},{"$f":"P652","v":48950},{"$f":"P653","v":16154},{"$f":"P654","v":554604},{"$f":"P655","v":"(above 65 years)"},{"$f":"P656","v":0},{"$f":"P657","v":554604},0,16154,554604]
[{"$f":"F672","v":"2008-09"},"2009-10",{"$f":"P680","v":451000},{"$f":"P681","v":45100},{"$f":"P682","v":14883},{"$f":"P683","v":510983},{"$f":"P684","v":"(above 65 years)"},{"$f":"P685","v":0},{"$f":"P686","v":510983},0,14883,510983]
[{"$f":"F701","v":"2009-10"},"2010-11",{"$f":"P709","v":449500},{"$f":"P710","v":0},{"$f":"P711","v":13485},{"$f":"P712","v":462985},{"$f":"P713","v":"(above 65 years)"},{"$f":"P714","v":0},{"$f":"P715","v":462985},0,13485,462985]
[{"$f":"F730","v":"2010-11"},"2011-12",{"$f":"P738","v":399500},{"$f":"P739","v":0},{"$f":"P740","v":11985},{"$f":"P741","v":411485},{"$f":"P742","v":"(above 65 years)"},{"$f":"P743","v":0},{"$f":"P744","v":411485},0,11985,411485]
[{"$f":"F759","v":"2011-12"},"2012-13",{"$f":"P767","v":398500},{"$f":"P768","v":0},{"$f":"P769","v":11955},{"$f":"P770","v":410455},{"$f":"P771","v":"(Above 60 year but less than 80)"},{"$f":"P772","v":0},{"$f":"P773","v":410455},0,11955,410455]
[{"$f":"F788","v":"2012-13"},"2013-14",{"$f":"P796","v":378500},{"$f":"P797","v":0},{"$f":"P798","v":11355},{"$f":"P799","v":389855},{"$f":"P800","v":"(above 65 years)"},{"$f":"P801","v":0},{"$f":"P802","v":389855},0,11355,389855]
[{"$f":"F817","v":"2013-14"},"2014-15",{"$f":"P825","v":378500},{"$f":"P826","v":0},{"$f":"P827","v":11355},{"$f":"P828","v":389855},{"$f":"P829","v":"(Above 60 year but less than 80)"},{"$f":"P830","v":0},{"$f":"P831","v":389855},{"$f":"IF($E$4<=O1196,0,IF($E$4>500000,0,IF($E$4>O1196,IF(C1196<2000,C1196,2000),0)))","v":0},{"$f":"IF(J1196>0,ROUND((C1196-J1196)*0.03,0),E1196)","v":11355},389855,null,{"$f":"Q820+20000","v":270000},{"$f":"N1196-20000","v":250000}]
[{"$f":"F846","v":"2014-15"},"2015-16",{"$f":"P854","v":373500},{"$f":"P855","v":0},{"$f":"P856","v":11205},{"$f":"P857","v":384705},{"$f":"P858","v":"(Above 60 year but less than 80)"},{"$f":"P859","v":0},{"$f":"P860","v":384705},{"$f":"IF($E$4<=O1197,0,IF($E$4>500000,0,IF($E$4>O1197,IF(C1197<2000,C1197,2000),0)))","v":0},{"$f":"IF(J1197>0,ROUND((C1197-J1197)*0.03,0),E1197)","v":11205},384705,null,{"$f":"Q849+20000","v":320000},{"$f":"N1197-20000","v":300000}]
[{"$f":"F875","v":"2015-16"},"2016-17",{"$f":"P883","v":373500},{"$f":"P884","v":0},{"$f":"P885","v":11205},{"$f":"P886","v":384705},{"$f":"P887","v":"(Above 60 year but less than 80)"},{"$f":"P888","v":0},{"$f":"P889","v":384705},{"$f":"IF($E$4<=O1198,0,IF($E$4>500000,0,IF($E$4>O1198,IF(C1198<2000,C1198,2000),0)))","v":0},{"$f":"IF(J1198>0,ROUND((C1198-J1198)*0.03,0),E1198)","v":11205},384705,null,{"$f":"Q878+20000","v":320000},{"$f":"N1198-20000","v":300000}]
["2016-17","2017-18",{"$f":"P912","v":373500},{"$f":"P913","v":0},{"$f":"P914","v":11205},{"$f":"P915","v":384705},{"$f":"P916","v":"(Above 60 year but less than 80)"},{"$f":"P917","v":0},{"$f":"P918","v":384705},{"$f":"IF($E$4<=O1199,0,IF($E$4>500000,0,IF($E$4>O1199,IF(C1199<5000,C1199,5000),0)))","v":0},{"$f":"IF(J1199>0,ROUND((C1199-J1199)*0.03,0),E1199)","v":11205},384705,null,{"$f":"Q907+20000","v":320000},{"$f":"N1199-20000","v":300000},{"$f":"L907","v":0},10000000]
[{"$f":"B1199","v":"2017-18"},"2018-19",{"$f":"P941","v":363500},{"$f":"P942","v":0},{"$f":"P943","v":10905},{"$f":"P944","v":374405},{"$f":"P945","v":"(Above 60 year but less than 80)"},{"$f":"P946","v":0},{"$f":"P947","v":374405},{"$f":"IF($E$4<=250000,0,IF($E$4>350000,0,IF($E$4>300000,2500,IF($E$4>50000,C1200))))","v":0},{"$f":"IF(J1200>0,ROUND((C1200-J1200)*0.03,0),E1200)","v":10905},374405,null,null,null,{"$f":"L936","v":0},5000000]
["2018-19","2019-20",{"$f":"P970","v":363500},{"$f":"P971","v":0},{"$f":"P972","v":14540},{"$f":"P973","v":378040},{"$f":"P974","v":"(Above 60 year but less than 80)"},{"$f":"P975","v":0},{"$f":"P976","v":378040},{"$f":"IF($E$4<=250000,0,IF($E$4>350000,0,IF($E$4>300000,2500,IF($E$4>50000,C1201))))","v":0},{"$f":"IF(J1201>0,ROUND((C1201-J1201)*0.04,0),E1201)","v":14540},378040]
["2019-20","2020-21",{"$f":"P999","v":363500},{"$f":"P1000","v":0},{"$f":"P1001","v":14540},{"$f":"P1002","v":378040},{"$f":"P1003","v":"(Above 60 year but less than 80)"},{"$f":"P1004","v":0},{"$f":"P1005","v":378040},{"$f":"IF($E$4<=O1202,0,IF($E$4>500000,0,IF($E$4>O1202,IF(C1202<12500,C1202,12500),0)))","v":0},14540,378040,null,{"$f":"Q1022+20000","v":20000},{"$f":"N1202-20000","v":0}]
["2020-21","2021-22",{"$f":"P1028","v":363500},{"$f":"P1029","v":0},{"$f":"P1030","v":14540},{"$f":"P1031","v":378040},{"$f":"P1032","v":"(Above 60 year but less than 80)"},{"$f":"P1033","v":0},{"$f":"P1034","v":378040},{"$f":"IF($E$4<=O1203,0,IF($E$4>500000,0,IF($E$4>O1203,IF(C1203<12500,C1203,12500),0)))","v":0},14540,378040,null,{"$f":"Q995+20000","v":20000},{"$f":"N1203-20000","v":0}]
[{"$f":"B1203","v":"2021-22"},"2022-23",{"$f":"P1057","v":363500},{"$f":"P1058","v":0},{"$f":"P1059","v":14540},{"$f":"P1060","v":378040},{"$f":"P1061","v":"(Above 60 year but less than 80)"},{"$f":"P1062","v":0},{"$f":"P1063","v":378040},{"$f":"IF($E$4<=O1204,0,IF($E$4>500000,0,IF($E$4>O1204,IF(C1204<12500,C1204,12500),0)))","v":0},14540,378040,null,{"$f":"Q996+20000","v":20000},{"$f":"N1204-20000","v":0}]
[{"$f":"B1204","v":"2022-23"},"2023-24",{"$f":"P1086","v":363500},{"$f":"P1087","v":0},{"$f":"P1088","v":14540},{"$f":"P1089","v":378040},{"$f":"P1090","v":"(Above 60 year but less than 80)"},{"$f":"P1091","v":0},{"$f":"P1092","v":378040},{"$f":"IF($E$4<=O1205,0,IF($E$4>500000,0,IF($E$4>O1205,IF(C1205<12500,C1205,12500),0)))","v":0},14540,378040,null,{"$f":"Q997+20000","v":20000},{"$f":"N1205-20000","v":0}]
["2023-24","2024-25",{"$f":"P1115","v":363500},{"$f":"P1116","v":0},{"$f":"P1117","v":14540},{"$f":"P1118","v":378040},{"$f":"P1119","v":"(Above 60 year but less than 80)"},{"$f":"P1120","v":0},{"$f":"P1121","v":378040},{"$f":"IF($E$4<=O1206,0,IF($E$4>K1211,0,IF($E$4>O1206,IF(C1206<K1211,C1206,K1211),0)))","v":0},14540,378040]
["2024-25","2025-26",{"$f":"P1144","v":363500},{"$f":"P1145","v":0},{"$f":"P1146","v":14540},{"$f":"P1147","v":378040},{"$f":"P1148","v":"(Above 60 year but less than 80)"},{"$f":"P1149","v":0},{"$f":"P1150","v":378040},{"$f":"IF($E$4<=O1207,0,IF($E$4>$K$1213,0,IF($E$4>O1207,IF(C1207<$K$1212,C1207,$K$1212),0)))","v":0},14540,{"$f":"C1207+D1207-J1207+K1207","v":378040}]
[{"$f":"$E$2","v":"2024-25"},{"$f":"INDEX($B$1168:$B$1207,MATCH($A$1208,$A$1168:$A$1207,0))","v":"2025-26"},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!D90,INDEX($C$1168:$C$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":363500},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!E90,INDEX($D$1168:$D$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":0},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!F90,INDEX($E$1168:$E$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":14540},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!G90,INDEX($F$1168:$F$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":378040},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!H90,INDEX($G$1168:$G$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":"(Above 60 year but less than 80)"},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!I90,INDEX($H$1168:$H$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":0},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!J90,INDEX($I$1168:$I$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":378040},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!K90,INDEX($J$1168:$J$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":0},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!L90,INDEX($K$1168:$K$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":14540},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!M90,INDEX($L$1168:$L$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":378040},null,null,null,{"$f":"INDEX($P$1168:$P$1203,MATCH($A$1208,$A$1168:$A$1203,0))","v":{"$error":"#N/A"}},{"$f":"INDEX($Q$1168:$Q$1203,MATCH($A$1208,$A$1168:$A$1203,0))","v":{"$error":"#N/A"}}]
["Fin._Year","Asst. Year","TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due","Rebate u/s 87A","Revised E.cess(adjusting 87A)","Revised Total Tax due","Tax Due"]
[null,"FIN. YEAR",{"$f":"E2","v":"2024-25"},null,"Net Tax Due",null,null,"F.Year","New option u/s 115BAC","Existing Option","Final Value"]
[null,"TAX CATE.",{"$f":"E3","v":"SENIOR CITIZEN"},null,null,null,null,"2023-24",25000,12500,{"$f":"IF($A$2=$I$1210,I1211,J1211)","v":12500}]
[null,"TAX INCO.",{"$f":"E4","v":1845000},null,{"$f":"C1212-O1199","v":1545000},null,{"$f":"IF(G1214=\"\",\" \",UPPER(MID(G1214,4,1)))","v":"P"},null,700000,500000,{"$f":"IF($A$2=$I$1210,I1212,J1212)","v":500000},"Taxable amt when Pannotavbl"]
[null,"TAX IF PAN IS NOT PROVIDED",null,null,null,null,"PAN NO","Total Net tax payable/refundable (rouded off)",null,null,null,"Tax cal.",{"$f":"C1215","v":363500},{"$f":"C1216","v":363500}]
[null,"RATE","TAX","REBATE","SUR.","TOTAL",{"$f":"Statement!C6","v":"BEPPS1234Q"},"Total Tax due",null,{"$f":"Statement!H75","v":245440},"Rounded","Add. Income",{"$f":"$E$4-$Q$1208","v":{"$error":"#N/A"}},{"$f":"$E$4-$Q$1208","v":{"$error":"#N/A"}}]
[null,"NORMAL",{"$f":"C1208","v":363500},{"$f":"J1208","v":0},{"$f":"IF(K1208>0,K1208,0)","v":14540},{"$f":"IF(L1208>0,L1208,0)","v":378040},{"$f":"IF(G1212=\"P\",\"P\",\"\")","v":"P"},"Releif u/s 89(1)",null,{"$f":"Statement!H76","v":0},null,"Sur. Rate",{"$f":"P1208","v":{"$error":"#N/A"}},{"$f":"P1208","v":{"$error":"#N/A"}}]
[null,"ABNORMAL",{"$f":"$V$1234","v":363500},{"$f":"D1215","v":0},{"$f":"ROUND(C1216*4%,0)","v":14540},{"$f":"C1216+E1216-D1216","v":378040},{"$f":"LEN(Statement!C6)","v":10},"Net tax due",null,{"$f":"J1214-J1215","v":245440},null,"Marignal relief",{"$f":"D1208","v":0},{"$f":"M1216","v":0}]
[null,"FINAL",{"$f":"IF(G1217=\"YES\",IF(G1215=\"P\",C1215,C1216))","v":363500},{"$f":"IF(G1217=\"YES\",IF(G1215=\"P\",D1215,D1216))","v":0},{"$f":"IF(G1217=\"YES\",IF(G1215=\"P\",E1215,E1216))","v":14540},{"$f":"IF(G1217=\"YES\",IF(G1215=\"P\",F1215,F1216))","v":378040},{"$f":"IF(G1216=10,\"YES\",\"NO\")","v":"YES"},"Tax Deducted",null,{"$f":"Statement!H78","v":0},null,"Cess",{"$f":"K1208","v":14540},{"$f":"ROUND((N1213+N1216)*M1230,0)","v":14540}]
[null,"Test message",{"$f":"IF(C1217=FALSE,C1216,C1217)","v":363500},{"$f":"IF(C1218<=0,0,IF(D1217=FALSE,D1216,D1217))","v":0},{"$f":"IF(E1217=FALSE,N1217,E1217)","v":14540},{"$f":"IF(F1217=FALSE,N1218,F1217)","v":378040},null,"Difference",null,{"$f":"ROUND((J1216-J1217),-1)","v":245440},null,null,{"$f":"M1213+M1216+M1217","v":378040},{"$f":"N1213+N1216+N1217","v":378040}]
[null,null,{"$f":"IF(C1217=C1215,\"\",\"Tax Rate will be 30% higher due to PANNOTAVBL or wrong PAN\")","v":""},null,null,null,null,"Text message",{"$f":"IF(J1217>J1216,\"Net Tax Refundable\",IF(J1216>J1217,\"Net Tax Due\",\"NIL AMT RETURN\"))","v":"Net Tax Due"},null,null,"Test message "]
[null,"Marginal Releif",null,null,null,null,null,"Final txt message for statement",null,null,null,{"$f":"CONCATENATE(\"If proper  PAN is input in Employee Data sheet, then\",\"  \",\"Total Taxable amount (including cess but excluding relief u/s 87A)\",\"  \",\"is \",\"Rs.\",\"  \",M1218,\"  \")","v":"If proper  PAN is input in Employee Data sheet, then  Total Taxable amount (including cess but excluding relief u/s 87A)  is Rs.  378040  "}]
[null,"(","After allowed  Marginal relief ","Rs.",{"$f":"H1208","v":0},")",{"$f":"CONCATENATE(B1221,\"  \",G1220,\"  \",F1221)","v":"(    )"},{"$f":"IF(J1218>0,H1222,IF(J1218<0,H1223,H1224))","v":"Income Tax PAYABLE {Balance [19- 20 ]}     (Rounded off)"}]
[null,{"$f":"CONCATENATE(B1221,\"  \",C1221,\" \",D1221,\"  \",E1221,\" \",F1221)","v":"(  After allowed  Marginal relief  Rs.  0 )"},null,null,{"$f":"IF(D1208>0,CONCATENATE(\"(\",\"Including net surcharge amt.\",\"Rs.\",D1208,\")\"),\"\")","v":""},null,null,"Income Tax PAYABLE {Balance [19- 20 ]}     (Rounded off)"]
[null,"Marginal relief-Not Applicable",null,null,null,null,"( Not Applicable  )","Income Tax REFUNDABLE {Balance [20-19 ]}  (Rounded off)",null,null,null,"TDS rate applicable  under sec. 206AA in case where PAN is not furnished by the employee"]
[null,{"$f":"CONCATENATE(B1221,\"  \",B1223,\" \",F1221)","v":"(  Marginal relief-Not Applicable )"},null,null,null,null,null,"Nil Tax Return {Balance [19-20 ]}     (Rounded off)"]
[null,"Net Tax Liability",null,null,null,null,null,null,null,null,null,{"$f":"IF(C1219=\"\",\"\",IF(M1229>20,L1223,C1219))","v":""}]
[null,"Total Tax due",null,null,null,null,{"$f":"L1198-'Tax Calculation'!$J$99","v":384705}]
[null,"Tax Deducted",null,null,null,null,{"$f":"'Tax Calculation'!$J$96","v":0},null,null,null,null,"Taxable amt  ",{"$f":"C1212","v":1845000}]
[null,"Net Tax due",null,null,null,null,{"$f":"IF(G1227>G1226,0,G1226-G1227)","v":384705},null,null,null,null,"Tax due",{"$f":"C1215","v":363500}]
[null,"Net Tax payable",null,null,null,null,{"$f":"IF(G1228>0,G1228,0)","v":384705},null,null,null,null,"Average rate",{"$f":"ROUND(M1228/M1227*100,2)","v":19.7}]
[null,"Net Tax refundable",null,null,null,null,{"$f":"IF(G1227>G1226,G1227-G1226,0)","v":0},null,null,null,null,"Applicable rate",{"$f":"IF(C1216>C1215,0%,4%)","v":0.04}]
[null,"Net Tax due-NIL",null,null,null,null,{"$f":"IF(G1226=G1227,0,0)","v":0}]
[null,{"$f":"IF(G1229>0,B1229,IF(G1230>0,B1230,B1231))","v":"Net Tax payable"},null,null,null,null,{"$f":"INDEX(G1229:G1231,MATCH(B1232,B1229:B1231,0))","v":384705},null,null,"F.Y.","2016-17"]
[null,null,null,null,null,null,null,null,null,{"$f":"$E$3","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($L$1234:$L$1237,MATCH($J$1233,$J$1234:$J$1237,0))","v":373500},"Range","Limit","Limit","Rate","Regular Tax","Abnormal Tax","Tax amt",null,"F.Y.","TAX"]
[null,"Amount in words",null,{"$f":"IF(G1232=0,\"No Tax amtount\",pravesh(G1232))","v":{"$error":"#NAME?"}},null,null,null,null,null,"Male",null,{"$f":"IF($C$1212>1000000,($C$1212-1000000)*30%+(125000),IF($C$1212>500000,($C$1212-500000)*20%+(25000),IF($C$1212>250000,($C$1212-250000)*10%,\"0\")))","v":378500},250000,{"$f":"MAX(IF($J$1233=J1234,M1234,0),IF($J$1233=J1235,M1235,0),IF($J$1233=J1236,M1236,0),IF($J$1233=J1237,M1237,0))","v":300000},{"$f":"IF($E$4<=N1234,$E$4-0,N1234)","v":300000},"0%",{"$f":"ROUND(O1234*P1234,0)","v":0},0,{"$f":"ROUND(O1234*R1234,0)","v":0},null,{"$f":"$E$2","v":"2024-25"},{"$f":"IF(U1234=U1235,V1235,V1236)","v":363500}]
[null,"Test message",null,{"$f":"CONCATENATE(\"(\",\"  \",D1234,\"  \",\")\")","v":{"$error":"#NAME?"}},null,null,null,null,null,"Female",null,{"$f":"IF($C$1212>1000000,($C$1212-1000000)*30%+(125000),IF($C$1212>500000,($C$1212-500000)*20%+(25000),IF($C$1212>250000,($C$1212-250000)*10%,\"0\")))","v":378500},250000,500000,{"$f":"MAX(IF($E$4<=N1235,$E$4-N1234,N1235-N1234),IF($E$4>N1234,,0))","v":200000},0.1,{"$f":"ROUND(O1235*P1235,0)","v":20000},{"$f":"IF(M1229>20,P1235,IF(Q1237>0,20%,30%))","v":0.2},{"$f":"ROUND(O1235*R1235,0)","v":40000},null,"2016-17",{"$f":"S1238","v":393500}]
[null,null,null,null,null,null,null,null,null,"Senior Citizen",null,{"$f":"IF($C$1212>1000000,($C$1212-1000000)*30%+(120000),IF($C$1212>500000,($C$1212-500000)*20%+(20000),IF($C$1212>300000,($C$1212-300000)*10%,\"0\")))","v":373500},300000,1000000,{"$f":"MAX(IF($E$4<=N1236,$E$4-N1235,N1236-N1235),IF($E$4>N1235,,0))","v":500000},0.2,{"$f":"ROUND(O1236*P1236,0)","v":100000},{"$f":"IF(Q1235=0,MAX($P$1234:$P$1237),IF(Q1237>0,MAX($P$1234:$P$1236),15%))","v":0.2},{"$f":"ROUND(O1236*R1236,0)","v":100000},null,"2017-18",{"$f":"S1245","v":363500}]
[null,null,null,null,null,null,null,null,null,"Very Senior Citizen",null,{"$f":"IF($C$1212>1000000,($C$1212-1000000)*30%+(100000),IF($C$1212>500000,($C$1212-500000)*20%,\"0\"))","v":353500},500000,"10,00,000+",{"$f":"MAX($E$4>N1236,$E$4-N1236,0)","v":845000},0.3,{"$f":"ROUND(O1237*P1237,0)","v":253500},{"$f":"IF(R1236=30%,10%,30%)","v":0.3},{"$f":"ROUND(O1237*R1237,0)","v":253500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1234:Q1237)","v":373500},null,{"$f":"SUM(S1234:S1237)","v":393500}]
[null,null,null,null,null,null,null,null,null,"F.Y.","2017-18"]
[null,null,null,null,null,null,null,null,null,{"$f":"$E$3","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($L$1241:$L$1244,MATCH($J$1233,$J$1241:$J$1244,0))","v":363500},"Range","Limit","Limit","Rate","Regular Tax","Abnormal Tax","Tax amt"]
[null,"Male",null,"Senior Citizen",null,"Very Senior Citizen",null,"Actual Age",{"$f":"J1233","v":"SENIOR CITIZEN"},"Male",null,{"$f":"IF($C$1212>1000000,($C$1212-1000000)*30%+(112500),IF($C$1212>500000,($C$1212-500000)*20%+(12500),IF($C$1212>250000,($C$1212-250000)*5%,\"0\")))","v":366000},250000,{"$f":"MAX(IF($J$1233=J1241,M1241,0),IF($J$1233=J1242,M1242,0),IF($J$1233=J1243,M1243,0),IF($J$1233=J1244,M1244,0))","v":300000},{"$f":"IF($E$4<=N1241,$E$4-0,N1241)","v":300000},"0%",{"$f":"ROUND(O1241*P1241,0)","v":0},0,{"$f":"ROUND(O1241*R1241,0)","v":0}]
[null,250000,0,300000,0,500000,0,"Tax Rate",0.1,"Female",null,{"$f":"IF($C$1212>1000000,($C$1212-1000000)*30%+(112500),IF($C$1212>500000,($C$1212-500000)*20%+(25000),IF($C$1212>250000,($C$1212-250000)*10%,\"0\")))","v":366000},250000,500000,{"$f":"MAX(IF($E$4<=N1242,$E$4-N1241,N1242-N1241),IF($E$4>N1241,,0))","v":200000},0.05,{"$f":"ROUND(O1242*P1242,0)","v":10000},{"$f":"IF(M1236>20,P1242,IF(Q1244>0,20%,30%))","v":0.05},{"$f":"ROUND(O1242*R1242,0)","v":10000}]
[null,500000,25000,null,20000,null,0,null,0.2,"Senior Citizen",null,{"$f":"IF($C$1212>1000000,($C$1212-1000000)*30%+(110000),IF($C$1212>500000,($C$1212-500000)*20%+(10000),IF($C$1212>300000,($C$1212-300000)*5%,\"0\")))","v":363500},300000,1000000,{"$f":"MAX(IF($E$4<=N1243,$E$4-N1242,N1243-N1242),IF($E$4>N1242,,0))","v":500000},0.2,{"$f":"ROUND(O1243*P1243,0)","v":100000},{"$f":"IF(Q1242=0,MAX($P$1234:$P$1237),IF(Q1244>0,MAX($P$1234:$P$1236),15%))","v":0.2},{"$f":"ROUND(O1243*R1243,0)","v":100000}]
[null,1000000,125000,null,120000,null,100000,null,0.3,"Very Senior Citizen",null,{"$f":"IF($C$1212>1000000,($C$1212-1000000)*30%+(100000),IF($C$1212>500000,($C$1212-500000)*20%,\"0\"))","v":353500},500000,"10,00,000+",{"$f":"MAX($E$4>N1243,$E$4-N1243,0)","v":845000},0.3,{"$f":"ROUND(O1244*P1244,0)","v":253500},{"$f":"IF(R1243=30%,10%,30%)","v":0.3},{"$f":"ROUND(O1244*R1244,0)","v":253500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1241:Q1244)","v":363500},null,{"$f":"SUM(S1241:S1244)","v":363500}]
[null,"Tax on Total Income Including Agri. Income",null,null,null,{"$f":"IF(F1249>0,(IF(I1241<G1233, (IF(F1239<B1242, (0), (IF(F1239<B1243, ((F1239-B1242)*I1242), (IF(F1239<B1244, (((F1239-B1243)*I1243)+C1243), (((F1239-B1244)*I1244)+C1244))))))), (IF(I1241>=G1234, (IF(F1239<B1243, (0),(IF(F1239<B1244, ((F1239-B1243)*I1243), (((F1239-B1244)*I1244)+G1244))))), (IF(F1239<D1242, (0), (IF(F1239<B1243, ((F1239-D1242)*I1242), (IF(F1239<B1244, (((F1239-B1243)*I1243)+E1243), (((F1239-B1244)*I1244)+E1244))))))))))), (0))","v":0}]
[null,"Rebate due to Agri. Income",null,null,null,{"$f":"IF(F1246>0,(IF(I1241<G1233, (IF(H1237<B1242, (0), (IF(H1237<B1243, ((H1237-B1242)*I1242), (IF(H1237<B1244, (((H1237-B1243)*I1243)+C1243), (((H1237-B1244)*I1244)+C1244))))))), (IF(I1241>=G1234, (IF(H1237<B1243, (0),(IF(H1237<B1244, ((H1237-B1243)*I1243), (((H1237-B1244)*I1244)+G1244))))), (IF(H1237<D1242, (0), (IF(H1237<B1243, ((H1237-D1242)*I1242), (IF(H1237<B1244, (((H1237-B1243)*I1243)+E1243), (((H1237-B1244)*I1244)+E1244))))))))))), (0))","v":0}]
[null,"Tax Payable after Agri. Income's Rebate",null,null,null,{"$f":"F1246-F1247","v":0}]
[null,"Tax on Total Income Excluding  Agri. Income",null,null,null,{"$f":"IF(I1241<B1241, (IF(F1237<B1242, (0), (IF(F1237<B1243, ((F1237-B1242)*I1242), (IF(F1237<B1244, (((F1237-B1243)*I1243)+C1243), (((F1237-B1244)*I1244)+C1244))))))), (IF(I1241>=G1234, (IF(F1237<B1243, (0),(IF(F1237<B1244, ((F1237-B1243)*I1243), (((F1237-B1244)*I1244)+G1244))))), (IF(F1237<D1242, (0), (IF(F1237<B1243, ((F1237-D1242)*I1242), (IF(F1237<B1244, (((F1237-B1243)*I1243)+E1243), (((F1237-B1244)*I1244)+E1244))))))))))","v":0}]
[null,null,null,null,null,null,null,null,"10% surcharge on income tax if the total income exceeds Rs 50 Lakhs but below Rs 1 crore"]
[null,null,null,null,null,null,null,null,"15% surcharge on income tax if the total income exceeds Rs 1 crore but below Rs 2 crore"]
[null,null,null,null,null,null,null,null,"25% surcharge on income tax if the total income exceeds Rs 2 crore but below Rs 5 crore"]
[null,null,null,null,null,null,null,null,"37% surcharge on income tax if the total income exceeds Rs 5 crore"]
[null,null,null,null,null,null,null,null,"Surcharge Table (2019-20)"]
[null,null,null,null,null,null,null,null,0,5000000,0]
[null,null,null,null,null,null,null,null,{"$f":"J1255+1","v":5000001},10000000,0.1]
[null,null,null,null,null,null,null,null,{"$f":"J1256+1","v":10000001},20000000,0.15]
[null,null,null,null,null,null,null,null,{"$f":"J1257+1","v":20000001},50000000,0.25]
[null,null,null,null,null,null,null,null,{"$f":"J1258+1","v":50000001},null,0.37]
["Computation interest U/s 234 A/B/C"]
[null,"u/s 234A",null,"u/s 234B &C",null,"u/s 234A"]
[null,"Date","Month code","Date","Month code"]
["Due Date",{"$f":"'Tax Calculation'!I905","v":"00:00:00"},{"$f":"MONTH(B1263)","v":1},{"$f":"'Tax Calculation'!I907","v":"00:00:00"},{"$f":"MONTH(D1263)","v":1}]
["ITR Date",{"$f":"'Tax Calculation'!I906","v":"00:00:00"},{"$f":"MONTH(B1264)","v":1},{"$f":"'Tax Calculation'!I908","v":"00:00:00"},{"$f":"MONTH(D1264)","v":1}]
["Delary in months",{"$f":"((YEAR(B1264)-YEAR(B1263))*12+MONTH(B1264)-MONTH(B1263))","v":0},null,{"$f":"((YEAR(B1264)-YEAR(D1263))*12+MONTH(B1264)-MONTH(D1263))","v":0}]
[null,"INTEREST   U/S 234 A","INTEREST U/S 234 B","INTEREST U/S 234 C","Total tax due/refund","Text message"]
[]
["Tax due",{"$f":"'Tax Calculation'!$J$94","v":31720},{"$f":"B1268","v":31720},{"$f":"IF('Tax Calculation'!$J$100>10000,'Tax Calculation'!$J$100,0)","v":31720},{"$f":"'Tax Calculation'!J926+'Tax Calculation'!J896-'Tax Calculation'!J901","v":0},{"$f":"IF(E1270>0,\"Total Tax Due\",\"Total Tax Refundable\")","v":"Total Tax Refundable"}]
["Tax paid",{"$f":"'Tax Calculation'!$J$96","v":0},{"$f":"'Tax Calculation'!$J$96","v":0},null,{"$f":"'Tax Calculation'!J898","v":0}]
["Amt (rounded off)",{"$f":"IF(B1269>B1268,0,ROUNDDOWN(B1268-B1269,-2))","v":31700},{"$f":"IF(C1269>C1268,0,ROUNDDOWN(C1268-C1269,-2))","v":31700},{"$f":"IF(D1269>D1268,0,ROUNDDOWN(D1268-D1269,-2))","v":31700},{"$f":"E1268-E1269","v":0}]
["Condition apply",{"$f":"'Tax Calculation'!$J$103","v":"Yes"},{"$f":"'Tax Calculation'!$J$105","v":"Yes"},{"$f":"'Tax Calculation'!$J$106","v":"Yes"}]
["Interest due",{"$f":"(ROUND(IF(AND(B1270>0,B1265>0),(B1270*1%*B1265),0),0))","v":0},{"$f":"(ROUND(IF('Tax Calculation'!$F$120<('Tax Calculation'!$J$100*90%),(C1270*1%*D1265),0),0))","v":0},{"$f":"F1284","v":9078}]
["Intrest with condt",{"$f":"IF(B1271=\"YES\",B1272,0)","v":0},{"$f":"IF(C1271=\"YES\",C1272,0)","v":0},{"$f":"IF(D1271=\"YES\",D1272,0)","v":9078}]
["Interest"]
[]
[]
["Tax",null,null,"Tax (other capital gain income)",0,null,null,null,null,null,null,"Under new option for 2020-21 sheet compare",null,null,null,null,"Under existing option for 2020-21 sheet compare"]
["Date  upto","Adv tax due","Act. Tax paid","Shortage tax","Rounded off","Int u/s 234C",null,"APPLICABLE RATE FOR 234C",null,null,null,"Adv tax due","Act. Tax paid","Shortage tax","Rounded off","Int u/s 234C","Adv tax due","Act. Tax paid","Shortage tax","Rounded off","Int u/s 234C"]
[{"$f":"Statement!A92","v":"15-Jun-2024"},{"$f":"Statement!C92","v":0},{"$f":"Statement!E92","v":0},{"$f":"Statement!G92","v":0},{"$f":"IF(D1279>0,ROUNDDOWN(D1279,-2),0)","v":0},{"$f":"IF(E1279<0,0,ROUND(E1279*0.01*3,0))","v":0},null,"Fin.Year","Code","RATE FOR 234C",null,{"$f":"Compare!G92","v":0},{"$f":"Compare!H92","v":0},{"$f":"Compare!I92","v":0},{"$f":"IF(N1279>0,ROUNDDOWN(N1279,-2),0)","v":0},{"$f":"IF(O1279<0,0,ROUND(O1279*0.01*3,0))","v":0},{"$f":"Compare!C92","v":0},{"$f":"Compare!D92","v":0},{"$f":"Compare!E92","v":0},{"$f":"IF(S1279>0,ROUNDDOWN(S1279,-2),0)","v":0},{"$f":"IF(T1279<0,0,ROUND(T1279*0.01*3,0))","v":0}]
[{"$f":"Statement!A93","v":"15-Sep-2024"},{"$f":"Statement!C93","v":73632},{"$f":"Statement!E93","v":0},{"$f":"Statement!G93","v":73632},{"$f":"IF(D1280>0,ROUNDDOWN(D1280,-2),0)","v":73600},{"$f":"IF(E1280<0,0,ROUNDDOWN(E1280,-2)*0.01*3)","v":2208},null,{"$f":"Statement!F2","v":"2024-25"},{"$f":"IF($H$1280=H1286,I1286,IF($H$1280=H1285,I1285,IF(H1280=H1284,I1284,IF(H1280=H1282,I1282,IF(H1280=H1283,I1283,\"B\")))))","v":"B"},{"$f":"IF($I$1280=\"A\",15%,0%)","v":0},null,{"$f":"Compare!G93","v":73632},{"$f":"Compare!H93","v":0},{"$f":"Compare!I93","v":73632},{"$f":"IF(N1280>0,ROUNDDOWN(N1280,-2),0)","v":73600},{"$f":"IF(O1280<0,0,ROUNDDOWN(O1280,-2)*0.01*3)","v":2208},{"$f":"Compare!C93","v":113412},{"$f":"Compare!D93","v":0},{"$f":"Compare!E93","v":113412},{"$f":"IF(S1280>0,ROUNDDOWN(S1280,-2),0)","v":113400},{"$f":"IF(T1280<0,0,ROUNDDOWN(T1280,-2)*0.01*3)","v":3402}]
[{"$f":"Statement!A94","v":"15-Dec-2024"},{"$f":"Statement!C94","v":147264},{"$f":"Statement!E94","v":0},{"$f":"Statement!G94","v":147264},{"$f":"IF(D1281>0,ROUNDDOWN(D1281,-2),0)","v":147200},{"$f":"IF(E1281<0,0,ROUNDDOWN(E1281,-2)*0.01*3)","v":4416},null,"Opted",null,{"$f":"IF($I$1280=\"A\",45%,30%)","v":0.3},null,{"$f":"Compare!G94","v":147264},{"$f":"Compare!H94","v":0},{"$f":"Compare!I94","v":147264},{"$f":"IF(N1281>0,ROUNDDOWN(N1281,-2),0)","v":147200},{"$f":"IF(O1281<0,0,ROUNDDOWN(O1281,-2)*0.01*3)","v":4416},{"$f":"Compare!C94","v":226824},{"$f":"Compare!D94","v":0},{"$f":"Compare!E94","v":226824},{"$f":"IF(S1281>0,ROUNDDOWN(S1281,-2),0)","v":226800},{"$f":"IF(T1281<0,0,ROUNDDOWN(T1281,-2)*0.01*3)","v":6804}]
[{"$f":"Statement!A95","v":"15-Mar-2025"},{"$f":"Statement!C95","v":245440},{"$f":"Statement!E95","v":0},{"$f":"Statement!G95","v":245440},{"$f":"IF(D1282>0,ROUNDDOWN(D1282,-2),0)","v":245400},{"$f":"IF(E1282<0,0,ROUNDDOWN(E1282,-2)*0.01*1)","v":2454},null,"2016-17","A",{"$f":"IF($I$1280=\"A\",75%,60%)","v":0.6},null,{"$f":"Compare!G95","v":245440},{"$f":"Compare!H95","v":0},{"$f":"Compare!I95","v":245440},{"$f":"IF(N1282>0,ROUNDDOWN(N1282,-2),0)","v":245400},{"$f":"IF(O1282<0,0,ROUNDDOWN(O1282,-2)*0.01*1)","v":2454},{"$f":"Compare!C95","v":378040},{"$f":"Compare!D95","v":0},{"$f":"Compare!E95","v":378040},{"$f":"IF(S1282>0,ROUNDDOWN(S1282,-2),0)","v":378000},{"$f":"IF(T1282<0,0,ROUNDDOWN(T1282,-2)*0.01*1)","v":3780}]
[{"$f":"Statement!A96","v":"31-Mar-2025"},{"$f":"Statement!C96","v":245440},{"$f":"Statement!E96","v":0},{"$f":"Statement!G96","v":0},{"$f":"IF(D1283>0,ROUNDDOWN(D1283,-2),0)","v":0},{"$f":"'Tax Calculation'!J921","v":0},null,"2017-18","A",{"$f":"IF($I$1280=\"A\",100%,100%)","v":1},null,{"$f":"Compare!G96","v":245440},{"$f":"Compare!H96","v":0},{"$f":"Compare!I96","v":0},{"$f":"IF(N1283>0,ROUNDDOWN(N1283,-2),0)","v":0},{"$f":"'Tax Calculation'!T921","v":0},{"$f":"Compare!C96","v":378040},{"$f":"Compare!D96","v":0},{"$f":"Compare!E96","v":0},{"$f":"IF(S1283>0,ROUNDDOWN(S1283,-2),0)","v":0},{"$f":"'Tax Calculation'!Y921","v":0}]
[{"$f":"Statement!A97","v":"Total"},{"$f":"Statement!C97","v":245440},{"$f":"Statement!E97","v":0},{"$f":"Statement!G97","v":245400},null,{"$f":"SUM(F1279:F1283)","v":9078},null,"2018-19","A",{"$f":"IF($I$1280=\"A\",100%,100%)","v":1},null,{"$f":"Compare!G97","v":245440},{"$f":"Compare!H97","v":0},{"$f":"Compare!I97","v":245400},null,{"$f":"SUM(P1279:P1283)","v":9078},{"$f":"Compare!C97","v":378040},{"$f":"Compare!D97","v":0},{"$f":"Compare!E97","v":378000},null,{"$f":"SUM(U1279:U1283)","v":13986}]
[null,"234C","234B","234A",null,null,null,"2019-20","A"]
["Company",{"$f":"K1283","v":0},{"$f":"I1276","v":0},{"$f":"I1272","v":0},null,null,null,"2020-21","A"]
["Firm",{"$f":"D1282","v":245440},{"$f":"C1272","v":0},{"$f":"B1272","v":0}]
["Male",{"$f":"F1284","v":9078},{"$f":"C1272","v":0},{"$f":"B1272","v":0}]
[]
[]
[]
[null,"ASST. YEAR","F. YEAR","For U/S 234B"]
["Q1","2014-15","2013-14","2014-03-31"]
["Q2","2015-16","2014-15","2015-03-31"]
["Q3","2016-17","2015-16","2016-03-31"]
["Q4","2017-18","2016-17","2016-03-31"]
[null,{"$f":"'Tax Calculation'!H815","v":0},{"$f":"'Tax Calculation'!C815","v":0},{"$f":"VLOOKUP(C1297,C1293:D1296,2,0)","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Determination of Maximum limit under Chapter VIA for f.y. 2014-15",null,null,null,null,null,null,null,null,"Determination of Maximum limit under Chapter VIA for f.y. 2015-16",null,null,null,null,null,null,null,null,"Determination of Maximum limit under Chapter VIA for f.y. 2016-17",null,null,null,null,null,null,null,null,"Determination of Maximum limit under Chapter VIA for f.y. 2017-18",null,null,null,null,null,null,null,null,"Determination of Maximum limit under Chapter VIA for f.y. 2018-19",null,null,null,null,null,null,null,null,"Determination of Maximum limit under Chapter VIA for f.y. 2019-20"]
[null,"Selected Tax Category",{"$f":"Statement!C5","v":"SENIOR CITIZEN"},null,null,null,null,null,null,null,"Selected Tax Category",{"$f":"C1315","v":"SENIOR CITIZEN"},null,null,null,null,null,null,null,"Selected Tax Category",{"$f":"L1315","v":"SENIOR CITIZEN"},null,null,null,null,null,null,null,"Selected Tax Category",{"$f":"U1315","v":"SENIOR CITIZEN"},null,null,null,null,null,null,null,"Selected Tax Category",{"$f":"AD1315","v":"SENIOR CITIZEN"},null,null,null,null,null,null,null,"Selected Tax Category",{"$f":"AM1315","v":"SENIOR CITIZEN"}]
["Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit","Remarks",null,"Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit","Remarks",null,"Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit","Remarks",null,"Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit","Remarks",null,"Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit","Remarks",null,"Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit"]
[{"$f":"pks!A170","v":"U/S 80 C "},{"$f":"pks!B170","v":"Invesment in specified investment plans"},{"$f":"pks!C170","v":"Upto Rs. 150000"},{"$f":"pks!D170","v":"Upto Rs. 150000"},{"$f":"pks!E170","v":"Upto Rs. 150000"},{"$f":"pks!F170","v":"Upto Rs. 150000"},{"$f":"IF($C$1315=$C$1316,C1317,IF($C$1315=$D$1316,D1317,IF($C$1315=$E$1316,E1317,F1317)))","v":"Upto Rs. 150000"},"(Maxi. Limit Rs. 150000 (from F.Y. 14-15))",{"$f":"CONCATENATE(G1317,\"  \",H1317)","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 14-15))"},{"$f":"pks!J170","v":"U/S 80 C "},{"$f":"pks!K170","v":"Invesment in specified investment plans"},{"$f":"pks!L170","v":"Upto Rs. 150000"},{"$f":"pks!M170","v":"Upto Rs. 150000"},{"$f":"pks!N170","v":"Upto Rs. 150000"},{"$f":"pks!O170","v":"Upto Rs. 150000"},{"$f":"IF($C$1315=$C$1316,L1317,IF($C$1315=$D$1316,M1317,IF($C$1315=$E$1316,N1317,O1317)))","v":"Upto Rs. 150000"},"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))",{"$f":"CONCATENATE(P1317,\"  \",Q1317)","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"pks!S170","v":"U/S 80 C "},{"$f":"pks!T170","v":"Invesment in specified investment plans"},{"$f":"pks!U170","v":"Upto Rs. 150000"},{"$f":"pks!V170","v":"Upto Rs. 150000"},{"$f":"pks!W170","v":"Upto Rs. 150000"},{"$f":"pks!X170","v":"Upto Rs. 150000"},{"$f":"IF($C$1315=$C$1316,U1317,IF($C$1315=$D$1316,V1317,IF($C$1315=$E$1316,W1317,X1317)))","v":"Upto Rs. 150000"},"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))",{"$f":"CONCATENATE(Y1317,\"  \",Z1317)","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"pks!AB170","v":"U/S 80 C "},{"$f":"pks!AC170","v":"Invesment in specified investment plans"},{"$f":"pks!AD170","v":"Upto Rs. 150000"},{"$f":"pks!AE170","v":"Upto Rs. 150000"},{"$f":"pks!AF170","v":"Upto Rs. 150000"},{"$f":"pks!AG170","v":"Upto Rs. 150000"},{"$f":"IF($C$1315=$C$1316,AD1317,IF($C$1315=$D$1316,AE1317,IF($C$1315=$E$1316,AF1317,AG1317)))","v":"Upto Rs. 150000"},{"$f":"pks!AI170","v":"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))",{"$f":"CONCATENATE(AI1317,\"  \",AJ1317)","v":"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"pks!AL170","v":"Invesment in specified investment plans"},{"$f":"pks!AM170","v":"Upto Rs. 150000"},{"$f":"pks!AN170","v":"Upto Rs. 150000"},{"$f":"pks!AO170","v":"Upto Rs. 150000"},{"$f":"pks!AP170","v":"Upto Rs. 150000"},{"$f":"IF($C$1315=$C$1316,AM1317,IF($C$1315=$D$1316,AN1317,IF($C$1315=$E$1316,AO1317,AP1317)))","v":"Upto Rs. 150000"},"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))",{"$f":"CONCATENATE(AQ1317,\"  \",AR1317)","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"pks!AT170","v":"U/S 80 C "},{"$f":"pks!AU170","v":"Invesment in specified investment plans"},{"$f":"pks!AV170","v":"Upto Rs. 150000"},{"$f":"pks!AW170","v":"Upto Rs. 150000"},{"$f":"pks!AX170","v":"Upto Rs. 150000"},{"$f":"pks!AY170","v":"Upto Rs. 150000"},{"$f":"pks!AZ170","v":"Upto Rs. 150000"},{"$f":"pks!BA170","v":"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"pks!BB170","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"}]
[{"$f":"pks!A171","v":"U/S 80CCC"},{"$f":"pks!B171","v":"Payment of premium for annuity plan of LIC or any other  "},{"$f":"pks!C171","v":"Upto Rs. 100000"},{"$f":"pks!D171","v":"Upto Rs. 100000"},{"$f":"pks!E171","v":"Upto Rs. 100000"},{"$f":"pks!F171","v":"Upto Rs. 100000"},{"$f":"IF($C$1315=$C$1316,C1318,IF($C$1315=$D$1316,D1318,IF($C$1315=$E$1316,E1318,F1318)))","v":"Upto Rs. 100000"},"(such amount shall not be allowed under section 80C.)","Upto Rs. 100000  (such amount shall not be allowed under section 80C.)",{"$f":"pks!J171","v":"U/S 80CCC"},{"$f":"pks!K171","v":"Payment of premium for annuity plan of LIC or any other  "},{"$f":"pks!L171","v":"Upto Rs. 150000"},{"$f":"pks!M171","v":"Upto Rs. 150000"},{"$f":"pks!N171","v":"Upto Rs. 150000"},{"$f":"pks!O171","v":"Upto Rs. 150000"},{"$f":"IF($C$1315=$C$1316,L1318,IF($C$1315=$D$1316,M1318,IF($C$1315=$E$1316,N1318,O1318)))","v":"Upto Rs. 150000"},"(such amount shall not be allowed under section 80C.)","Upto Rs. 150000  (such amount shall not be allowed under section 80C.)",{"$f":"pks!S171","v":"U/S 80CCC"},{"$f":"pks!T171","v":"Payment of premium for annuity plan of LIC or any other  "},{"$f":"pks!U171","v":"Upto Rs. 150000"},{"$f":"pks!V171","v":"Upto Rs. 150000"},{"$f":"pks!W171","v":"Upto Rs. 150000"},{"$f":"pks!X171","v":"Upto Rs. 150000"},{"$f":"IF($C$1315=$C$1316,U1318,IF($C$1315=$D$1316,V1318,IF($C$1315=$E$1316,W1318,X1318)))","v":"Upto Rs. 150000"},"(such amount shall not be allowed under section 80C.)",{"$f":"CONCATENATE(Y1318,\"  \",Z1318)","v":"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"},{"$f":"pks!AB171","v":"U/S 80CCC"},{"$f":"pks!AC171","v":"Payment of premium for annuity plan of LIC or any other  "},{"$f":"pks!AD171","v":"Upto Rs. 150000"},{"$f":"pks!AE171","v":"Upto Rs. 150000"},{"$f":"pks!AF171","v":"Upto Rs. 150000"},{"$f":"pks!AG171","v":"Upto Rs. 150000"},{"$f":"IF($C$1315=$C$1316,AD1318,IF($C$1315=$D$1316,AE1318,IF($C$1315=$E$1316,AF1318,AG1318)))","v":"Upto Rs. 150000"},{"$f":"pks!AI171","v":"(such amount shall not be allowed under section 80C.)"},"(such amount shall not be allowed under section 80C.)",{"$f":"CONCATENATE(AI1318,\"  \",AJ1318)","v":"(such amount shall not be allowed under section 80C.)  (such amount shall not be allowed under section 80C.)"},{"$f":"pks!AL171","v":"Payment of premium for annuity plan of LIC or any other  "},{"$f":"pks!AM171","v":"Upto Rs. 150000"},{"$f":"pks!AN171","v":"Upto Rs. 150000"},{"$f":"pks!AO171","v":"Upto Rs. 150000"},{"$f":"pks!AP171","v":"Upto Rs. 150000"},{"$f":"IF($C$1315=$C$1316,AM1318,IF($C$1315=$D$1316,AN1318,IF($C$1315=$E$1316,AO1318,AP1318)))","v":"Upto Rs. 150000"},"(such amount shall not be allowed under section 80C.)",{"$f":"CONCATENATE(AQ1318,\"  \",AR1318)","v":"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"},{"$f":"pks!AT171","v":"U/S 80CCC"},{"$f":"pks!AU171","v":"Contributions to certain pension funds of LIC or any other insurer "},{"$f":"pks!AV171","v":"Upto Rs. 150000"},{"$f":"pks!AW171","v":"Upto Rs. 150000"},{"$f":"pks!AX171","v":"Upto Rs. 150000"},{"$f":"pks!AY171","v":"Upto Rs. 150000"},{"$f":"pks!AZ171","v":"Upto Rs. 150000"},{"$f":"pks!BA171","v":"(such amount shall not be allowed under section 80C.)"},{"$f":"pks!BB171","v":"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"}]
[{"$f":"pks!A172","v":"U/S 80 CCD(1)"},{"$f":"pks!B172","v":"Employee cont. towards new pension scheme"},{"$f":"pks!C172","v":"Upto Rs. 100000"},{"$f":"pks!D172","v":"Upto Rs. 100000"},{"$f":"pks!E172","v":"Upto Rs. 100000"},{"$f":"pks!F172","v":"Upto Rs. 100000"},"Upto Rs. 100000","(Equal to 10% of Salary  but not exceed Rs. 100000)","Upto Rs. 100000  (Equal to 10% of Salary  but not exceed Rs. 100000)",{"$f":"pks!J172","v":"U/S 80 CCD(1)"},{"$f":"pks!K172","v":"Employee cont. towards new pension scheme"},{"$f":"pks!L172","v":"Upto Rs. 150000"},{"$f":"pks!M172","v":"Upto Rs. 150000"},{"$f":"pks!N172","v":"Upto Rs. 150000"},{"$f":"pks!O172","v":"Upto Rs. 150000"},"Upto Rs. 150000","(Equal to 10% of Salary  but not exceed Rs. 150000)","Upto Rs. 150000  (Equal to 10% of Salary  but not exceed Rs. 150000)",{"$f":"pks!S172","v":"U/S 80 CCD(1)"},{"$f":"pks!T172","v":"Employee cont. towards new pension scheme"},{"$f":"pks!U172","v":"Upto Rs. 150000"},{"$f":"pks!V172","v":"Upto Rs. 150000"},{"$f":"pks!W172","v":"Upto Rs. 150000"},{"$f":"pks!X172","v":"Upto Rs. 150000"},"Upto Rs. 150000","(Equal to 10% of Salary  but not exceed Rs. 150000)",{"$f":"CONCATENATE(Y1319,\"  \",Z1319)","v":"Upto Rs. 150000  (Equal to 10% of Salary  but not exceed Rs. 150000)"},{"$f":"pks!AB172","v":"U/S 80 CCD(1)"},{"$f":"pks!AC172","v":"Employee cont. towards new pension scheme"},{"$f":"pks!AD172","v":"Upto Rs. 150000"},{"$f":"pks!AE172","v":"Upto Rs. 150000"},{"$f":"pks!AF172","v":"Upto Rs. 150000"},{"$f":"pks!AG172","v":"Upto Rs. 150000"},"Upto Rs. 150000",{"$f":"pks!AI172","v":"(Equal to 20% of Salary  but not exceed Rs. 150000)"},"(Equal to 20% of Salary  but not exceed Rs. 150000)",{"$f":"CONCATENATE(AI1319,\"  \",AJ1319)","v":"(Equal to 20% of Salary  but not exceed Rs. 150000)  (Equal to 20% of Salary  but not exceed Rs. 150000)"},{"$f":"pks!AL172","v":"Employee cont. towards new pension scheme"},{"$f":"pks!AM172","v":"Upto Rs. 150000"},{"$f":"pks!AN172","v":"Upto Rs. 150000"},{"$f":"pks!AO172","v":"Upto Rs. 150000"},{"$f":"pks!AP172","v":"Upto Rs. 150000"},"Upto Rs. 150000","(Equal to 20% of Salary  but not exceed Rs. 150000)",{"$f":"CONCATENATE(AQ1319,\"  \",AR1319)","v":"Upto Rs. 150000  (Equal to 20% of Salary  but not exceed Rs. 150000)"},{"$f":"pks!AT172","v":"U/S 80 CCD(1)"},{"$f":"pks!AU172","v":"Employee cont. towards new pension scheme"},{"$f":"pks!AV172","v":"Upto Rs. 150000"},{"$f":"pks!AW172","v":"Upto Rs. 150000"},{"$f":"pks!AX172","v":"Upto Rs. 150000"},{"$f":"pks!AY172","v":"Upto Rs. 150000"},{"$f":"pks!AZ172","v":"Upto Rs. 150000"},{"$f":"pks!BA172","v":"(Equal to 20% of Salary  but not exceed Rs. 150000)"},{"$f":"pks!BB172","v":"Upto Rs. 150000  (Equal to 20% of Salary  but not exceed Rs. 150000)"}]
["U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)",null,{"$f":"pks!C173","v":"Note-"},{"$f":"pks!D173","v":"Note-"},{"$f":"pks!E173","v":"Note-"},{"$f":"pks!F173","v":"Note-"},"Note-","(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)",null,{"$f":"pks!L173","v":"Note-"},{"$f":"pks!M173","v":"Note-"},{"$f":"pks!N173","v":"Note-"},{"$f":"pks!O173","v":"Note-"},"Note-","(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)",{"$f":"pks!S173","v":"U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)"},{"$f":"pks!T173","v":0},{"$f":"pks!U173","v":"Note-"},{"$f":"pks!V173","v":"Note-"},{"$f":"pks!W173","v":"Note-"},{"$f":"pks!X173","v":"Note-"},"Note-","(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)",{"$f":"CONCATENATE(Y1320,\"  \",Z1320)","v":"Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)"},{"$f":"pks!AB173","v":"U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)"},{"$f":"pks!AC173","v":0},{"$f":"pks!AD173","v":"Note-"},{"$f":"pks!AE173","v":"Note-"},{"$f":"pks!AF173","v":"Note-"},{"$f":"pks!AG173","v":"Note-"},"Note-",{"$f":"pks!AI173","v":"(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)"},"(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)",{"$f":"CONCATENATE(AI1320,\"  \",AJ1320)","v":"(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)"},{"$f":"pks!AL173","v":0},{"$f":"pks!AM173","v":"Note-"},{"$f":"pks!AN173","v":"Note-"},{"$f":"pks!AO173","v":"Note-"},{"$f":"pks!AP173","v":"Note-"},"Note-","(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)",{"$f":"CONCATENATE(AQ1320,\"  \",AR1320)","v":"Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)"},{"$f":"pks!AT173","v":"U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)"},{"$f":"pks!AU173","v":0},{"$f":"pks!AV173","v":"Note-"},{"$f":"pks!AW173","v":"Note-"},{"$f":"pks!AX173","v":"Note-"},{"$f":"pks!AY173","v":"Note-"},{"$f":"pks!AZ173","v":"Note-"},{"$f":"pks!BA173","v":"(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)"}]
["U/S 80 CCD(1B)","Additional contribution towards NPS",{"$f":"pks!C174","v":"N.A."},{"$f":"pks!D174","v":"N.A."},{"$f":"pks!E174","v":"N.A."},{"$f":"pks!F174","v":"N.A."},"N.A.","N.A.",{"$f":"CONCATENATE(G1321,\"  \",H1321)","v":"N.A.  N.A."},{"$f":"pks!J174","v":"U/S 80 CCD(1B)"},{"$f":"pks!K174","v":"Additional contribution towards NPS"},{"$f":"pks!L174","v":"Upto Rs. 50000"},{"$f":"pks!M174","v":"Upto Rs. 50000"},{"$f":"pks!N174","v":"Upto Rs. 50000"},{"$f":"pks!O174","v":"Upto Rs. 50000"},"Upto Rs. 50000",null,{"$f":"CONCATENATE(P1321,\"  \",Q1321)","v":"Upto Rs. 50000  "},{"$f":"pks!S174","v":"U/S 80 CCD(1B)"},{"$f":"pks!T174","v":"Additional contribution towards NPS"},{"$f":"pks!U174","v":"Upto Rs. 50000"},{"$f":"pks!V174","v":"Upto Rs. 50000"},{"$f":"pks!W174","v":"Upto Rs. 50000"},{"$f":"pks!X174","v":"Upto Rs. 50000"},"Upto Rs. 50000",null,{"$f":"CONCATENATE(Y1321,\"  \",Z1321)","v":"Upto Rs. 50000  "},{"$f":"pks!AB174","v":"U/S 80 CCD(1B)"},{"$f":"pks!AC174","v":"Additional contribution towards NPS"},{"$f":"pks!AD174","v":"Upto Rs. 50000"},{"$f":"pks!AE174","v":"Upto Rs. 50000"},{"$f":"pks!AF174","v":"Upto Rs. 50000"},{"$f":"pks!AG174","v":"Upto Rs. 50000"},"Upto Rs. 50000",{"$f":"pks!AI174","v":"(Cont. in Atal Pension Yojana is also eligible)"},"(Cont. in Atal Pension Yojana is also eligible)",{"$f":"CONCATENATE(AI1321,\"  \",AJ1321)","v":"(Cont. in Atal Pension Yojana is also eligible)  (Cont. in Atal Pension Yojana is also eligible)"},{"$f":"pks!AL174","v":"Additional contribution towards NPS"},{"$f":"pks!AM174","v":"Upto Rs. 50000"},{"$f":"pks!AN174","v":"Upto Rs. 50000"},{"$f":"pks!AO174","v":"Upto Rs. 50000"},{"$f":"pks!AP174","v":"Upto Rs. 50000"},"Upto Rs. 50000","(Cont. in Atal Pension Yojana is also eligible)",{"$f":"CONCATENATE(AQ1321,\"  \",AR1321)","v":"Upto Rs. 50000  (Cont. in Atal Pension Yojana is also eligible)"},{"$f":"pks!AT174","v":"U/S 80 CCD(1B)"},{"$f":"pks!AU174","v":"Additional contribution towards NPS"},{"$f":"pks!AV174","v":"Upto Rs. 50000"},{"$f":"pks!AW174","v":"Upto Rs. 50000"},{"$f":"pks!AX174","v":"Upto Rs. 50000"},{"$f":"pks!AY174","v":"Upto Rs. 50000"},{"$f":"pks!AZ174","v":"Upto Rs. 50000"},{"$f":"pks!BA174","v":"(Cont. in Atal Pension Yojana is also eligible)"},{"$f":"pks!BB174","v":"Upto Rs. 50000  (Cont. in Atal Pension Yojana is also eligible)"},{"$f":"pks!BC174","v":0},{"$f":"pks!BD174","v":0},{"$f":"pks!BE174","v":0}]
["U/S 80 CCD(2)","Employer cont. towards new pension scheme ",{"$f":"pks!C175","v":"10% of Salary"},{"$f":"pks!D175","v":"10% of Salary"},{"$f":"pks!E175","v":"10% of Salary"},{"$f":"pks!F175","v":"10% of Salary"},"10% of Salary","(Equal to 10% of Salary (Pay+D.A.)","10% of Salary  (Equal to 10% of Salary (Pay+D.A.)",{"$f":"pks!J175","v":"U/S 80 CCD(2)"},{"$f":"pks!K175","v":"Employer cont. towards new pension scheme "},{"$f":"pks!L175","v":"10% of Salary"},{"$f":"pks!M175","v":"10% of Salary"},{"$f":"pks!N175","v":"10% of Salary"},{"$f":"pks!O175","v":"10% of Salary"},"10% of Salary","(Equal to 10% of Salary (Pay+D.A.) ","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ",{"$f":"pks!S175","v":"U/S 80 CCD(2)"},{"$f":"pks!T175","v":"Employer cont. towards new pension scheme "},{"$f":"pks!U175","v":"10% of Salary"},{"$f":"pks!V175","v":"10% of Salary"},{"$f":"pks!W175","v":"10% of Salary"},{"$f":"pks!X175","v":"10% of Salary"},"10% of Salary","(Equal to 10% of Salary (Pay+D.A.) ",{"$f":"CONCATENATE(Y1322,\"  \",Z1322)","v":"10% of Salary  (Equal to 10% of Salary (Pay+D.A.) "},{"$f":"pks!AB175","v":"U/S 80 CCD(2)"},{"$f":"pks!AC175","v":"Employer cont. towards new pension scheme "},{"$f":"pks!AD175","v":"10% of Salary"},{"$f":"pks!AE175","v":"10% of Salary"},{"$f":"pks!AF175","v":"10% of Salary"},{"$f":"pks!AG175","v":"10% of Salary"},"10% of Salary",{"$f":"pks!AI175","v":"(Equal to 10% of Salary (Pay+D.A.) "},"(Equal to 10% of Salary (Pay+D.A.) ",{"$f":"CONCATENATE(AI1322,\"  \",AJ1322)","v":"(Equal to 10% of Salary (Pay+D.A.)   (Equal to 10% of Salary (Pay+D.A.) "},{"$f":"pks!AL175","v":"Employer cont. towards new pension scheme "},{"$f":"pks!AM175","v":"10% of Salary"},{"$f":"pks!AN175","v":"10% of Salary"},{"$f":"pks!AO175","v":"10% of Salary"},{"$f":"pks!AP175","v":"10% of Salary"},"10% of Salary","(Equal to 10% of Salary (Pay+D.A.) ",{"$f":"CONCATENATE(AQ1322,\"  \",AR1322)","v":"10% of Salary  (Equal to 10% of Salary (Pay+D.A.) "},{"$f":"pks!AT175","v":"U/S 80 CCD(2)"},{"$f":"pks!AU175","v":"Employer cont. towards new pension scheme "},{"$f":"pks!AV175","v":"10% of Salary"},{"$f":"pks!AW175","v":"10% of Salary"},{"$f":"pks!AX175","v":"10% of Salary"},{"$f":"pks!AY175","v":"10% of Salary"},{"$f":"pks!AZ175","v":"10% of Salary"},{"$f":"pks!BA175","v":"(Equal to 10% of Salary (Pay+D.A.) "},{"$f":"pks!BB175","v":"10% of Salary  (Equal to 10% of Salary (Pay+D.A.) "}]
["U/S 80CCF","Investment  in long term infrasturture bonds ",{"$f":"pks!C176","v":"No limit"},{"$f":"pks!D176","v":"No limit"},{"$f":"pks!E176","v":"No limit"},{"$f":"pks!F176","v":"No limit"},"No limit",null,"No limit  ",{"$f":"pks!J176","v":"U/S 80CCF"},{"$f":"pks!K176","v":"Investment  in long term infrasturture bonds "},{"$f":"pks!L176","v":"No limit"},{"$f":"pks!M176","v":"No limit"},{"$f":"pks!N176","v":"No limit"},{"$f":"pks!O176","v":"No limit"},"No limit",null,"No limit  ",{"$f":"pks!S176","v":"U/S 80CCF"},{"$f":"pks!T176","v":"Investment  in long term infrasturture bonds "},{"$f":"pks!U176","v":"No limit"},{"$f":"pks!V176","v":"No limit"},{"$f":"pks!W176","v":"No limit"},{"$f":"pks!X176","v":"No limit"},"No limit",null,"No limit  ",{"$f":"pks!AB176","v":"U/S 80CCF"},{"$f":"pks!AC176","v":"Investment  in long term infrasturture bonds "},{"$f":"pks!AD176","v":"No limit"},{"$f":"pks!AE176","v":"No limit"},{"$f":"pks!AF176","v":"No limit"},{"$f":"pks!AG176","v":"No limit"},"No limit",{"$f":"pks!AI176","v":0},null,"0  ",{"$f":"pks!AL176","v":"Investment  in long term infrasturture bonds "},{"$f":"pks!AM176","v":"No limit"},{"$f":"pks!AN176","v":"No limit"},{"$f":"pks!AO176","v":"No limit"},{"$f":"pks!AP176","v":"No limit"},"No limit",null,"No limit  ",{"$f":"pks!AT176","v":"U/S 80CCF"},{"$f":"pks!AU176","v":"Investment  in long term infrasturture bonds "},{"$f":"pks!AV176","v":20000},{"$f":"pks!AW176","v":20000},{"$f":"pks!AX176","v":20000},{"$f":"pks!AY176","v":20000},{"$f":"pks!AZ176","v":20000},{"$f":"pks!BA176","v":0},{"$f":"pks!BB176","v":"20000  "}]
["U/S 80D-","Medical ins. premium for himself, spous and childrens",{"$f":"pks!C177","v":15000},{"$f":"pks!D177","v":15000},{"$f":"pks!E177","v":20000},{"$f":"pks!F177","v":20000},20000,"(Maxi. aggregate allowable limit)","20000  (Maxi. aggregate allowable limit)",{"$f":"pks!J177","v":"U/S 80D-"},{"$f":"pks!K177","v":"Medical ins. premium for himself, spous and childrens"},{"$f":"pks!L177","v":15000},{"$f":"pks!M177","v":15000},{"$f":"pks!N177","v":20000},{"$f":"pks!O177","v":20000},20000,"(Maxi. aggregate allowable limit)","20000  (Maxi. aggregate allowable limit)",{"$f":"pks!S177","v":"U/S 80D-"},{"$f":"pks!T177","v":"Medical ins. premium for himself, spous and childrens"},{"$f":"pks!U177","v":25000},{"$f":"pks!V177","v":25000},{"$f":"pks!W177","v":30000},{"$f":"pks!X177","v":30000},30000,"(Maxi. aggregate allowable limit)","30000  (Maxi. aggregate allowable limit)",{"$f":"pks!AB177","v":"U/S 80D-"},{"$f":"pks!AC177","v":"Medical ins. premium for himself, spous and childrens"},{"$f":"pks!AD177","v":25000},{"$f":"pks!AE177","v":25000},{"$f":"pks!AF177","v":30000},{"$f":"pks!AG177","v":30000},30000,{"$f":"pks!AI177","v":"(Maxi. aggregate allowable limit)"},"(Maxi. aggregate allowable limit)","(Maxi. aggregate allowable limit)  (Maxi. aggregate allowable limit)",{"$f":"pks!AL177","v":"Medical ins. premium for himself, spous and childrens"},{"$f":"pks!AM177","v":25000},{"$f":"pks!AN177","v":25000},{"$f":"pks!AO177","v":50000},{"$f":"pks!AP177","v":50000},50000,"(Maxi. aggregate allowable limit)","50000  (Maxi. aggregate allowable limit)",{"$f":"pks!AT177","v":"U/S 80D-"},{"$f":"pks!AU177","v":"Medical ins. premium for himself, spous and childrens"},{"$f":"pks!AV177","v":25000},{"$f":"pks!AW177","v":25000},{"$f":"pks!AX177","v":50000},{"$f":"pks!AY177","v":50000},{"$f":"pks!AZ177","v":25000},{"$f":"pks!BA177","v":"(Maxi. aggregate allowable limit)"},{"$f":"pks!BB177","v":"25000  (Maxi. aggregate allowable limit)"}]
["U/S 80DD-","Medical treatment of dependent handicapped person",{"$f":"pks!C178","v":100000},{"$f":"pks!D178","v":100000},{"$f":"pks!E178","v":100000},{"$f":"pks!F178","v":100000},100000,"(Maxi.  allowable limit)","100000  (Maxi.  allowable limit)",{"$f":"pks!J178","v":"U/S 80DD-"},{"$f":"pks!K178","v":"Medical treatment of dependent handicapped person"},{"$f":"pks!L178","v":125000},{"$f":"pks!M178","v":125000},{"$f":"pks!N178","v":125000},{"$f":"pks!O178","v":125000},125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",{"$f":"pks!S178","v":"U/S 80DD-"},{"$f":"pks!T178","v":"Medical treatment of dependent handicapped person"},{"$f":"pks!U178","v":125000},{"$f":"pks!V178","v":125000},{"$f":"pks!W178","v":125000},{"$f":"pks!X178","v":125000},125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",{"$f":"pks!AB178","v":"U/S 80DD-"},{"$f":"pks!AC178","v":"Medical treatment of dependent handicapped person"},{"$f":"pks!AD178","v":125000},{"$f":"pks!AE178","v":125000},{"$f":"pks!AF178","v":125000},{"$f":"pks!AG178","v":125000},125000,{"$f":"pks!AI178","v":"(Maxi.  allowable limit)"},"(Maxi.  allowable limit)","(Maxi.  allowable limit)  (Maxi.  allowable limit)",{"$f":"pks!AL178","v":"Medical treatment of dependent handicapped person"},{"$f":"pks!AM178","v":125000},{"$f":"pks!AN178","v":125000},{"$f":"pks!AO178","v":125000},{"$f":"pks!AP178","v":125000},125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",{"$f":"pks!AT178","v":"U/S 80DD-"},{"$f":"pks!AU178","v":"Medical treatment of dependent handicapped person"},{"$f":"pks!AV178","v":125000},{"$f":"pks!AW178","v":125000},{"$f":"pks!AX178","v":125000},{"$f":"pks!AY178","v":125000},{"$f":"pks!AZ178","v":125000},{"$f":"pks!BA178","v":"(Maxi.  allowable limit)"},{"$f":"pks!BB178","v":"125000  (Maxi.  allowable limit)"}]
["U/S 80DDB-","Spl ded to the guardion of a patient suff.from Cancer/Aids ",{"$f":"pks!C179","v":40000},{"$f":"pks!D179","v":40000},{"$f":"pks!E179","v":60000},{"$f":"pks!F179","v":60000},60000,"(Maximum aggregate allowable limit)","60000  (Maximum aggregate allowable limit)",{"$f":"pks!J179","v":"U/S 80DDB-"},{"$f":"pks!K179","v":"Spl ded to the guardion of a patient suff.from Cancer/Aids "},{"$f":"pks!L179","v":40000},{"$f":"pks!M179","v":40000},{"$f":"pks!N179","v":60000},{"$f":"pks!O179","v":80000},60000,"(Maximum aggregate allowable limit)","60000  (Maximum aggregate allowable limit)",{"$f":"pks!S179","v":"U/S 80DDB-"},{"$f":"pks!T179","v":"Spl ded to the guardion of a patient suff.from Cancer/Aids "},{"$f":"pks!U179","v":40000},{"$f":"pks!V179","v":40000},{"$f":"pks!W179","v":60000},{"$f":"pks!X179","v":80000},60000,"(Maximum aggregate allowable limit)","60000  (Maximum aggregate allowable limit)",{"$f":"pks!AB179","v":"U/S 80DDB-"},{"$f":"pks!AC179","v":"Spl ded to the guardion of a patient suff.from Cancer/Aids "},{"$f":"pks!AD179","v":40000},{"$f":"pks!AE179","v":40000},{"$f":"pks!AF179","v":60000},{"$f":"pks!AG179","v":80000},60000,{"$f":"pks!AI179","v":"(Maximum aggregate allowable limit)"},"(Maximum aggregate allowable limit)","(Maximum aggregate allowable limit)  (Maximum aggregate allowable limit)",{"$f":"pks!AL179","v":"Spl ded to the guardion of a patient suff.from Cancer/Aids "},{"$f":"pks!AM179","v":40000},{"$f":"pks!AN179","v":40000},{"$f":"pks!AO179","v":100000},{"$f":"pks!AP179","v":100000},100000,"(Maximum aggregate allowable limit)","100000  (Maximum aggregate allowable limit)",{"$f":"pks!AT179","v":"U/S 80DDB-"},{"$f":"pks!AU179","v":"Spl ded to the guardion of a patient suff.from Cancer/Aids "},{"$f":"pks!AV179","v":40000},{"$f":"pks!AW179","v":40000},{"$f":"pks!AX179","v":100000},{"$f":"pks!AY179","v":100000},{"$f":"pks!AZ179","v":40000},{"$f":"pks!BA179","v":"(Maximum aggregate allowable limit)"},{"$f":"pks!BB179","v":"40000  (Maximum aggregate allowable limit)"}]
["U/S 80E-","Repayment of loan for higher education",{"$f":"pks!C180","v":"No limit"},{"$f":"pks!D180","v":"No limit"},{"$f":"pks!E180","v":"No limit"},{"$f":"pks!F180","v":"No limit"},"No limit","(higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)",{"$f":"pks!J180","v":"U/S 80E-"},{"$f":"pks!K180","v":"Repayment of loan for higher education"},{"$f":"pks!L180","v":"No limit"},{"$f":"pks!M180","v":"No limit"},{"$f":"pks!N180","v":"No limit"},{"$f":"pks!O180","v":"No limit"},"No limit","(higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)",{"$f":"pks!S180","v":"U/S 80E-"},{"$f":"pks!T180","v":"Repayment of loan for higher education"},{"$f":"pks!U180","v":"No limit"},{"$f":"pks!V180","v":"No limit"},{"$f":"pks!W180","v":"No limit"},{"$f":"pks!X180","v":"No limit"},"No limit","(higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)",{"$f":"pks!AB180","v":"U/S 80E-"},{"$f":"pks!AC180","v":"Repayment of loan for higher education"},{"$f":"pks!AD180","v":"No limit"},{"$f":"pks!AE180","v":"No limit"},{"$f":"pks!AF180","v":"No limit"},{"$f":"pks!AG180","v":"No limit"},"No limit",{"$f":"pks!AI180","v":"(higher education for self/ spouse/ his children.)"},"(higher education for self/ spouse/ his children.)","(higher education for self/ spouse/ his children.)  (higher education for self/ spouse/ his children.)",{"$f":"pks!AL180","v":"Repayment of loan for higher education"},{"$f":"pks!AM180","v":"No limit"},{"$f":"pks!AN180","v":"No limit"},{"$f":"pks!AO180","v":"No limit"},{"$f":"pks!AP180","v":"No limit"},"No limit","(higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)",{"$f":"pks!AT180","v":"U/S 80E-"},{"$f":"pks!AU180","v":"Repayment of loan for higher education"},{"$f":"pks!AV180","v":"No limit"},{"$f":"pks!AW180","v":"No limit"},{"$f":"pks!AX180","v":"No limit"},{"$f":"pks!AY180","v":"No limit"},{"$f":"pks!AZ180","v":"No limit"},{"$f":"pks!BA180","v":"(higher education for self/ spouse/ his children.)"},{"$f":"pks!BB180","v":"No limit  (higher education for self/ spouse/ his children.)"}]
["U/S 80EE","Intrest paid on House Building Loan( excluding u/s 24B)",{"$f":"pks!C181","v":100000},{"$f":"pks!D181","v":100000},{"$f":"pks!E181","v":100000},{"$f":"pks!F181","v":100000},100000,"(loan not to exceed Rs 25 lakhs)","100000  (loan not to exceed Rs 25 lakhs)",{"$f":"pks!J181","v":"U/S 80EE"},{"$f":"pks!K181","v":"Intrest paid on House Building Loan( excluding u/s 24B)"},{"$f":"pks!L181","v":100000},{"$f":"pks!M181","v":100000},{"$f":"pks!N181","v":100000},{"$f":"pks!O181","v":100000},100000,"(loan not to exceed Rs 25 lakhs)","100000  (loan not to exceed Rs 25 lakhs)",{"$f":"pks!S181","v":"U/S 80EE"},{"$f":"pks!T181","v":"Intrest paid on House Building Loan( excluding u/s 24B)"},{"$f":"pks!U181","v":50000},{"$f":"pks!V181","v":50000},{"$f":"pks!W181","v":50000},{"$f":"pks!X181","v":50000},50000,"(loan not to exceed Rs 35 lakhs)","50000  (loan not to exceed Rs 35 lakhs)",{"$f":"pks!AB181","v":"U/S 80EE"},{"$f":"pks!AC181","v":"Intrest paid on House Building Loan( excluding u/s 24B)"},{"$f":"pks!AD181","v":50000},{"$f":"pks!AE181","v":50000},{"$f":"pks!AF181","v":50000},{"$f":"pks!AG181","v":50000},50000,{"$f":"pks!AI181","v":"(loan not to exceed Rs 35 lakhs)"},"(loan not to exceed Rs 35 lakhs)","(loan not to exceed Rs 35 lakhs)  (loan not to exceed Rs 35 lakhs)",{"$f":"pks!AL181","v":"Intrest paid on House Building Loan( excluding u/s 24B)"},{"$f":"pks!AM181","v":50000},{"$f":"pks!AN181","v":50000},{"$f":"pks!AO181","v":50000},{"$f":"pks!AP181","v":50000},50000,"(loan not to exceed Rs 35 lakhs)","50000  (loan not to exceed Rs 35 lakhs)",{"$f":"pks!AT181","v":"U/S 80EE"},{"$f":"pks!AU181","v":"Intrest paid on House Building Loan( excluding u/s 24B)"},{"$f":"pks!AV181","v":50000},{"$f":"pks!AW181","v":50000},{"$f":"pks!AX181","v":50000},{"$f":"pks!AY181","v":50000},{"$f":"pks!AZ181","v":50000},{"$f":"pks!BA181","v":"(loan not to exceed Rs 35 lakhs)"},{"$f":"pks!BB181","v":"50000  (loan not to exceed Rs 35 lakhs)"}]
["U/S 80G- ","Donation to certain funds,  charitable institutions etc.",{"$f":"pks!C182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!D182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!E182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!F182","v":"100 /50 % or 10 percent of the Gross Total Income"},"100 /50 % or 10 percent of the Gross Total Income",null,"100 /50 % or 10 percent of the Gross Total Income  ",{"$f":"pks!J182","v":"U/S 80G- "},{"$f":"pks!K182","v":"Donation to certain funds,  charitable institutions etc."},{"$f":"pks!L182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!M182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!N182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!O182","v":"100 /50 % or 10 percent of the Gross Total Income"},"100 /50 % or 10 percent of the Gross Total Income",null,"100 /50 % or 10 percent of the Gross Total Income  ",{"$f":"pks!S182","v":"U/S 80G- "},{"$f":"pks!T182","v":"Donation to certain funds,  charitable institutions etc."},{"$f":"pks!U182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!V182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!W182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!X182","v":"100 /50 % or 10 percent of the Gross Total Income"},"100 /50 % or 10 percent of the Gross Total Income",null,"100 /50 % or 10 percent of the Gross Total Income  ",{"$f":"pks!AB182","v":"U/S 80G- "},{"$f":"pks!AC182","v":"Donation to certain funds,  charitable institutions etc."},{"$f":"pks!AD182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AE182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AF182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AG182","v":"100 /50 % or 10 percent of the Gross Total Income"},"100 /50 % or 10 percent of the Gross Total Income",{"$f":"pks!AI182","v":0},null,"0  ",{"$f":"pks!AL182","v":"Donation to certain funds,  charitable institutions etc."},{"$f":"pks!AM182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AN182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AO182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AP182","v":"100 /50 % or 10 percent of the Gross Total Income"},"100 /50 % or 10 percent of the Gross Total Income",null,"100 /50 % or 10 percent of the Gross Total Income  ",{"$f":"pks!AT182","v":"U/S 80G- "},{"$f":"pks!AU182","v":"Donation to certain funds,  charitable institutions etc."},{"$f":"pks!AV182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AW182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AX182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AY182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AZ182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!BA182","v":0},{"$f":"pks!BB182","v":"100 /50 % or 10 percent of the Gross Total Income  "}]
["80GG","Deduction in respect of rent paid ",{"$f":"pks!C183","v":24000},{"$f":"pks!D183","v":24000},{"$f":"pks!E183","v":24000},{"$f":"pks!F183","v":24000},24000,"(When HRA not received)","24000  (When HRA not received)",{"$f":"pks!J183","v":"80GG"},{"$f":"pks!K183","v":"Deduction in respect of rent paid "},{"$f":"pks!L183","v":24000},{"$f":"pks!M183","v":24000},{"$f":"pks!N183","v":24000},{"$f":"pks!O183","v":24000},24000,"(When HRA not received)","24000  (When HRA not received)",{"$f":"pks!S183","v":"80GG"},{"$f":"pks!T183","v":"Deduction in respect of rent paid "},{"$f":"pks!U183","v":60000},{"$f":"pks!V183","v":60000},{"$f":"pks!W183","v":60000},{"$f":"pks!X183","v":60000},60000,"(When HRA not received)","60000  (When HRA not received)",{"$f":"pks!AB183","v":"80GG"},{"$f":"pks!AC183","v":"Deduction in respect of rent paid "},{"$f":"pks!AD183","v":60000},{"$f":"pks!AE183","v":60000},{"$f":"pks!AF183","v":60000},{"$f":"pks!AG183","v":60000},60000,{"$f":"pks!AI183","v":"(When HRA not received)"},"(When HRA not received)","(When HRA not received)  (When HRA not received)",{"$f":"pks!AL183","v":"Deduction in respect of rent paid "},{"$f":"pks!AM183","v":60000},{"$f":"pks!AN183","v":60000},{"$f":"pks!AO183","v":60000},{"$f":"pks!AP183","v":60000},60000,"(When HRA not received)","60000  (When HRA not received)",{"$f":"pks!AT183","v":"80GG"},{"$f":"pks!AU183","v":"Deduction in respect of rent paid "},{"$f":"pks!AV183","v":60000},{"$f":"pks!AW183","v":60000},{"$f":"pks!AX183","v":60000},{"$f":"pks!AY183","v":60000},{"$f":"pks!AZ183","v":60000},{"$f":"pks!BA183","v":"(When HRA not received)"},{"$f":"pks!BB183","v":"60000  (When HRA not received)"}]
["U/S 80CCG","New Rajiv Gandhi Saving Scheme ",{"$f":"pks!C184","v":25000},{"$f":"pks!D184","v":25000},{"$f":"pks!E184","v":25000},{"$f":"pks!F184","v":25000},25000,"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)",{"$f":"pks!J184","v":"U/S 80CCG"},{"$f":"pks!K184","v":"New Rajiv Gandhi Saving Scheme "},{"$f":"pks!L184","v":25000},{"$f":"pks!M184","v":25000},{"$f":"pks!N184","v":25000},{"$f":"pks!O184","v":50000},25000,"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)",{"$f":"pks!S184","v":"U/S 80CCG"},{"$f":"pks!T184","v":"New Rajiv Gandhi Saving Scheme "},{"$f":"pks!U184","v":25000},{"$f":"pks!V184","v":25000},{"$f":"pks!W184","v":25000},{"$f":"pks!X184","v":25000},25000,"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)",{"$f":"pks!AB184","v":"U/S 80CCG"},{"$f":"pks!AC184","v":"New Rajiv Gandhi Saving Scheme "},{"$f":"pks!AD184","v":25000},{"$f":"pks!AE184","v":25000},{"$f":"pks!AF184","v":25000},{"$f":"pks!AG184","v":25000},25000,{"$f":"pks!AI184","v":"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)"},"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)","(50% of Investment & GTI  does not exceed Rs. 12 lakhs)  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)",{"$f":"pks!AL184","v":"New Rajiv Gandhi Saving Scheme "},{"$f":"pks!AM184","v":25000},{"$f":"pks!AN184","v":25000},{"$f":"pks!AO184","v":25000},{"$f":"pks!AP184","v":25000},25000,"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)",{"$f":"pks!AT184","v":"U/S 80CCG"},{"$f":"pks!AU184","v":"New Rajiv Gandhi Saving Scheme "},{"$f":"pks!AV184","v":0},{"$f":"pks!AW184","v":0},{"$f":"pks!AX184","v":0},{"$f":"pks!AY184","v":0},{"$f":"pks!AZ184","v":0},{"$f":"pks!BA184","v":"(Not applicable from F.Y. 2017-18)"},{"$f":"pks!BB184","v":"0  (Not applicable from F.Y. 2017-18)"}]
["U/S 80TTA"," interest on deposits in savings account",{"$f":"pks!C185","v":10000},{"$f":"pks!D185","v":10000},{"$f":"pks!E185","v":10000},{"$f":"pks!F185","v":10000},10000,"(Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )",{"$f":"pks!J185","v":"U/S 80TTA"},{"$f":"pks!K185","v":" interest on deposits in savings account"},{"$f":"pks!L185","v":10000},{"$f":"pks!M185","v":10000},{"$f":"pks!N185","v":10000},{"$f":"pks!O185","v":10000},10000,"(Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )",{"$f":"pks!S185","v":"U/S 80TTA"},{"$f":"pks!T185","v":" interest on deposits in savings account"},{"$f":"pks!U185","v":10000},{"$f":"pks!V185","v":10000},{"$f":"pks!W185","v":10000},{"$f":"pks!X185","v":10000},10000,"(Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )",{"$f":"pks!AB185","v":"U/S 80TTA"},{"$f":"pks!AC185","v":" interest on deposits in savings account"},{"$f":"pks!AD185","v":10000},{"$f":"pks!AE185","v":10000},{"$f":"pks!AF185","v":10000},{"$f":"pks!AG185","v":10000},10000,{"$f":"pks!AI185","v":"(Maxi. Rs 10,000 or actual interest whichever is lower )"},"(Maxi. Rs 10,000 or actual interest whichever is lower )","(Maxi. Rs 10,000 or actual interest whichever is lower )  (Maxi. Rs 10,000 or actual interest whichever is lower )",{"$f":"pks!AL185","v":" interest on deposits in savings account"},{"$f":"pks!AM185","v":10000},{"$f":"pks!AN185","v":10000},{"$f":"pks!AO185","v":10000},{"$f":"pks!AP185","v":10000},10000,"(Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )",{"$f":"pks!AT185","v":"U/S 80TTA"},{"$f":"pks!AU185","v":" interest on deposits in savings account"},{"$f":"pks!AV185","v":10000},{"$f":"pks!AW185","v":10000},{"$f":"pks!AX185","v":10000},{"$f":"pks!AY185","v":10000},{"$f":"pks!AZ185","v":10000},{"$f":"pks!BA185","v":"(Maxi. Rs 10,000 or actual interest whichever is lower )"},{"$f":"pks!BB185","v":"10000  (Maxi. Rs 10,000 or actual interest whichever is lower )"}]
["U/S80TTB","Interest income earned on Fixed Deposits & Recurring Deposits ",{"$f":"pks!C186","v":"N.A."},{"$f":"pks!D186","v":"N.A."},{"$f":"pks!E186","v":"N.A."},{"$f":"pks!F186","v":"N.A."},"N.A.",null,"N.A.  ",{"$f":"pks!J186","v":"U/S80TTB"},{"$f":"pks!K186","v":"Interest income earned on Fixed Deposits & Recurring Deposits "},{"$f":"pks!L186","v":"N.A."},{"$f":"pks!M186","v":"N.A."},{"$f":"pks!N186","v":"N.A."},{"$f":"pks!O186","v":"N.A."},"N.A.",null,"N.A.  ",{"$f":"pks!S186","v":"U/S80TTB"},{"$f":"pks!T186","v":"Interest income earned on Fixed Deposits & Recurring Deposits "},{"$f":"pks!U186","v":"N.A."},{"$f":"pks!V186","v":"N.A."},{"$f":"pks!W186","v":"N.A."},{"$f":"pks!X186","v":"N.A."},"N.A.",null,"N.A.  ",{"$f":"pks!AB186","v":"U/S80TTB"},{"$f":"pks!AC186","v":"Interest income earned on Fixed Deposits & Recurring Deposits "},{"$f":"pks!AD186","v":"N.A."},{"$f":"pks!AE186","v":"N.A."},{"$f":"pks!AF186","v":10000},{"$f":"pks!AG186","v":10000},10000,{"$f":"pks!AI186","v":0},"(Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)","0  (Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)",{"$f":"pks!AL186","v":"Interest income earned on Fixed Deposits & Recurring Deposits "},{"$f":"pks!AM186","v":"N.A."},{"$f":"pks!AN186","v":"N.A."},{"$f":"pks!AO186","v":50000},{"$f":"pks!AP186","v":50000},50000,"(Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)","50000  (Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)",{"$f":"pks!AT186","v":"U/S80TTB"},{"$f":"pks!AU186","v":"Interest income earned on Fixed Deposits & Recurring Deposits "},{"$f":"pks!AV186","v":"N.A."},{"$f":"pks!AW186","v":"N.A."},{"$f":"pks!AX186","v":50000},{"$f":"pks!AY186","v":50000},{"$f":"pks!AZ186","v":"N.A."},{"$f":"pks!BA186","v":"(Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)"},{"$f":"pks!BB186","v":"N.A.  (Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)"}]
["U/S 80U- "," physical disability (including blindness) or mental retardation. ",{"$f":"pks!C187","v":100000},{"$f":"pks!D187","v":100000},{"$f":"pks!E187","v":100000},{"$f":"pks!F187","v":100000},100000,"(Maxi.  allowable limit)","100000  (Maxi.  allowable limit)",{"$f":"pks!J187","v":"U/S 80U- "},{"$f":"pks!K187","v":" physical disability (including blindness) or mental retardation. "},{"$f":"pks!L187","v":125000},{"$f":"pks!M187","v":125000},{"$f":"pks!N187","v":125000},{"$f":"pks!O187","v":125000},125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",{"$f":"pks!S187","v":"U/S 80U- "},{"$f":"pks!T187","v":" physical disability (including blindness) or mental retardation. "},{"$f":"pks!U187","v":125000},{"$f":"pks!V187","v":125000},{"$f":"pks!W187","v":125000},{"$f":"pks!X187","v":125000},125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",{"$f":"pks!AB187","v":"U/S 80U- "},{"$f":"pks!AC187","v":" physical disability (including blindness) or mental retardation. "},{"$f":"pks!AD187","v":125000},{"$f":"pks!AE187","v":125000},{"$f":"pks!AF187","v":125000},{"$f":"pks!AG187","v":125000},125000,{"$f":"pks!AI187","v":"(Maxi.  allowable limit)"},"(Maxi.  allowable limit)","(Maxi.  allowable limit)  (Maxi.  allowable limit)",{"$f":"pks!AL187","v":" physical disability (including blindness) or mental retardation. "},{"$f":"pks!AM187","v":125000},{"$f":"pks!AN187","v":125000},{"$f":"pks!AO187","v":125000},{"$f":"pks!AP187","v":125000},125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",{"$f":"pks!AT187","v":"U/S 80U- "},{"$f":"pks!AU187","v":" physical disability (including blindness) or mental retardation. "},{"$f":"pks!AV187","v":125000},{"$f":"pks!AW187","v":125000},{"$f":"pks!AX187","v":125000},{"$f":"pks!AY187","v":125000},{"$f":"pks!AZ187","v":125000},{"$f":"pks!BA187","v":"(Maxi.  allowable limit)"},{"$f":"pks!BB187","v":"125000  (Maxi.  allowable limit)"}]
["U/S 80EEA","Deduction in respect of interest on loan taken for certain house property","N.A.","N.A.","N.A.","N.A.","N.A.","(Not applicable)","N.A.  (Not applicable)","U/S 80EEA","Deduction in respect of interest on loan taken for certain house property","N.A.","N.A.","N.A.","N.A.","N.A.","(Not applicable)","N.A.  (Not applicable)","U/S 80EEA","Deduction in respect of interest on loan taken for certain house property","N.A.","N.A.","N.A.","N.A.","N.A.","(Not applicable)","N.A.  (Not applicable)","U/S 80EEA","Deduction in respect of interest on loan taken for certain house property","N.A.","N.A.","N.A.","N.A.","N.A.","(Not applicable)",{"$f":"CONCATENATE(AH1335,\"  \",AI1335)","v":"N.A.  (Not applicable)"},null,"Deduction in respect of interest on loan taken for certain house property","N.A.","N.A.","N.A.","N.A.","N.A.","(Not applicable)","N.A.  (Not applicable)","U/S 80EEA","Deduction in respect of interest on loan taken for certain house property",150000,150000,150000,150000,{"$f":"pks!AZ188","v":150000},{"$f":"pks!BA188","v":"Maxi.  allowable limit, Applicable from f.y. 2019-20,)"},{"$f":"pks!BB188","v":"150000  Maxi.  allowable limit, Applicable from f.y. 2019-20,)"}]
["U/S 80EEB","Deduction in respect of purchase of electric vehicle","N.A.","N.A.","N.A.","N.A.","N.A.","(Not applicable)","N.A.  (Not applicable)","U/S 80EEB","Deduction in respect of purchase of electric vehicle","N.A.","N.A.","N.A.","N.A.","N.A.","(Not applicable)","N.A.  (Not applicable)","U/S 80EEB","Deduction in respect of purchase of electric vehicle","N.A.","N.A.","N.A.","N.A.","N.A.","(Not applicable)","N.A.  (Not applicable)","U/S 80EEB","Deduction in respect of purchase of electric vehicle","N.A.","N.A.","N.A.","N.A.","N.A.","(Not applicable)",{"$f":"CONCATENATE(AH1336,\"  \",AI1336)","v":"N.A.  (Not applicable)"},null,"Deduction in respect of purchase of electric vehicle","N.A.","N.A.","N.A.","N.A.","N.A.","(Not applicable)","N.A.  (Not applicable)","U/S 80EEB","Deduction in respect of purchase of electric vehicle",150000,150000,150000,150000,{"$f":"pks!AZ189","v":150000},{"$f":"pks!BA189","v":"Maxi.  allowable limit, Applicable from f.y. 2019-20,)"},{"$f":"pks!BB189","v":"150000  Maxi.  allowable limit, Applicable from f.y. 2019-20,)"}]
[]
["Section","Name of section",{"$f":"pks!C191","v":"MALE"},{"$f":"pks!D191","v":"FEMALE"},{"$f":"pks!E191","v":"SENIOR CITIZEN"},{"$f":"pks!F191","v":"VERY SENIOR CITIZEN"},"SENIOR CITIZEN",null,"SENIOR CITIZEN  ",{"$f":"pks!J191","v":"Section"},{"$f":"pks!K191","v":"Name of section"},{"$f":"pks!L191","v":"MALE"},{"$f":"pks!M191","v":"FEMALE"},{"$f":"pks!N191","v":"SENIOR CITIZEN"},{"$f":"pks!O191","v":"VERY SENIOR CITIZEN"},"SENIOR CITIZEN",null,"SENIOR CITIZEN  ",{"$f":"pks!S191","v":"Section"},{"$f":"pks!T191","v":"Name of section"},{"$f":"pks!U191","v":"MALE"},{"$f":"pks!V191","v":"FEMALE"},{"$f":"pks!W191","v":"SENIOR CITIZEN"},{"$f":"pks!X191","v":"VERY SENIOR CITIZEN"},"SENIOR CITIZEN",null,"SENIOR CITIZEN  ",{"$f":"pks!AB191","v":"Section"},{"$f":"pks!AC191","v":"Name of section"},{"$f":"pks!AD191","v":"MALE"},{"$f":"pks!AE191","v":"FEMALE"},{"$f":"pks!AF191","v":"SENIOR CITIZEN"},{"$f":"pks!AG191","v":"VERY SENIOR CITIZEN"},"SENIOR CITIZEN",{"$f":"pks!AI191","v":0},null,"0  ",{"$f":"pks!AL191","v":"Name of section"},{"$f":"pks!AM191","v":"MALE"},{"$f":"pks!AN191","v":"FEMALE"},{"$f":"pks!AO191","v":"SENIOR CITIZEN"},{"$f":"pks!AP191","v":"VERY SENIOR CITIZEN"},"SENIOR CITIZEN",null,"SENIOR CITIZEN  ",{"$f":"pks!AT191","v":"Section"},{"$f":"pks!AU191","v":"Name of section"},{"$f":"pks!AV191","v":"MALE"},{"$f":"pks!AW191","v":"FEMALE"},{"$f":"pks!AX191","v":"SENIOR CITIZEN"},{"$f":"pks!AY191","v":"VERY SENIOR CITIZEN"},{"$f":"pks!AZ191","v":"Max Limit"},{"$f":"pks!BA191","v":0},{"$f":"pks!BB191","v":"Max Limit  "}]
[]
[null,null,null,"2019-20",{"$f":"IF(Statement!F2=\"2020-21\",D1340,E2)","v":"2024-25"},null,null,null,"Upto Rs. 150000  (Equal to 10% of Salary  but not exceed Rs. 150000)"]
["Section","Name of section",null,null,null,"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","FINAL","Limit A","Limit B"]
["U/S 80 C ","Invesment in specified investment plans",null,null,null,{"$f":"I1317","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 14-15))"},{"$f":"R1317","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"AA1317","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"AJ1317","v":"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"AS1317","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"BB1317","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"IF($E$1340=$K$1341,K1342,IF($E$1340=$F$1341,F1342,IF($E$1340=$G$1341,G1342,IF($E$1340=$H$1341,H1342,IF($E$1340=$I$1341,I1342,J1342)))))","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"}]
["U/S 80CCC","Payment of premium for annuity plan of LIC or any other  ",null,null,null,"Upto Rs. 100000  (such amount shall not be allowed under section 80C.)","Upto Rs. 150000  (such amount shall not be allowed under section 80C.)","Upto Rs. 150000  (such amount shall not be allowed under section 80C.)",{"$f":"AJ1318","v":"(such amount shall not be allowed under section 80C.)"},{"$f":"AS1318","v":"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"},{"$f":"BB1318","v":"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"},{"$f":"IF($E$1340=$K$1341,K1343,IF($E$1340=$F$1341,F1343,IF($E$1340=$G$1341,G1343,IF($E$1340=$H$1341,H1343,IF($E$1340=$I$1341,I1343,J1343)))))","v":"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"}]
["U/S 80 CCD(1)","Employee cont. towards new pension scheme",null,null,null,"Upto Rs. 100000  (Equal to 10% of Salary  but not exceed Rs. 100000)","Upto Rs. 150000  (Equal to 10% of Salary  but not exceed Rs. 150000)","Upto Rs. 150000  (Equal to 10% of Salary  but not exceed Rs. 150000)",{"$f":"AJ1319","v":"(Equal to 20% of Salary  but not exceed Rs. 150000)"},"Upto Rs. 150000  (Equal to 20% of Salary  but not exceed Rs. 150000)","Upto Rs. 150000  (Equal to 20% of Salary  but not exceed Rs. 150000)","Upto Rs. 150000  (Equal to 20% of Salary  but not exceed Rs. 150000)",{"$f":"IF(E1340=\"2014-15\",100000,150000)","v":150000},{"$f":"M1344*1","v":150000}]
["U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)",null,null,null,null,"Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)",0,"Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)"]
["U/S 80 CCD(1B)","Additional contribution towards NPS",null,null,null,"N.A.  N.A.","Upto Rs. 50000  ","Upto Rs. 50000  ","(Cont. in Atal Pension Yojana is also eligible)","Upto Rs. 50000  (Cont. in Atal Pension Yojana is also eligible)","Upto Rs. 50000  (Cont. in Atal Pension Yojana is also eligible)","Upto Rs. 50000  (Cont. in Atal Pension Yojana is also eligible)"]
["U/S 80 CCD(2)","Employer cont. towards new pension scheme ",null,null,null,"10% of Salary  (Equal to 10% of Salary (Pay+D.A.)","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ","(Equal to 10% of Salary (Pay+D.A.) ","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) "]
["U/S 80CCF","Investment  in long term infrasturture bonds ",null,null,null,"No limit  ","No limit  ","No limit  ",0,"No limit  ","20000  ","No limit  "]
["U/S 80D-","Medical ins. premium for himself, spous and childrens",null,null,null,"20000  (Maxi. aggregate allowable limit)","20000  (Maxi. aggregate allowable limit)","30000  (Maxi. aggregate allowable limit)","(Maxi. aggregate allowable limit)","50000  (Maxi. aggregate allowable limit)","25000  (Maxi. aggregate allowable limit)","50000  (Maxi. aggregate allowable limit)",{"$f":"LEFT(L1349,5)","v":"50000"},{"$f":"M1349*1","v":50000}]
["U/S 80DD-","Medical treatment of dependent handicapped person",null,null,null,"100000  (Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","125000  (Maxi.  allowable limit)"]
["U/S 80DDB-","Spl ded to the guardion of a patient suff.from Cancer/Aids ",null,null,null,"60000  (Maximum aggregate allowable limit)","60000  (Maximum aggregate allowable limit)","60000  (Maximum aggregate allowable limit)","(Maximum aggregate allowable limit)","100000  (Maximum aggregate allowable limit)","40000  (Maximum aggregate allowable limit)","100000  (Maximum aggregate allowable limit)",{"$f":"LEFT(L1351,6)","v":"100000"},{"$f":"IFERROR(M1351*1,0)","v":100000}]
["U/S 80E-","Repayment of loan for higher education",null,null,null,"No limit  (higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)","(higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)"]
["U/S 80EE","Intrest paid on House Building Loan( excluding u/s 24B)",null,null,null,"100000  (loan not to exceed Rs 25 lakhs)","100000  (loan not to exceed Rs 25 lakhs)","50000  (loan not to exceed Rs 35 lakhs)","(loan not to exceed Rs 35 lakhs)","50000  (loan not to exceed Rs 35 lakhs)","50000  (loan not to exceed Rs 35 lakhs)","50000  (loan not to exceed Rs 35 lakhs)",{"$f":"LEFT(L1353,5)","v":"50000"},{"$f":"IFERROR(M1353*1,0)","v":50000}]
["U/S 80G- ","Donation to certain funds,  charitable institutions etc.",null,null,null,"100 /50 % or 10 percent of the Gross Total Income  ","100 /50 % or 10 percent of the Gross Total Income  ","100 /50 % or 10 percent of the Gross Total Income  ",0,"100 /50 % or 10 percent of the Gross Total Income  ","100 /50 % or 10 percent of the Gross Total Income  ","100 /50 % or 10 percent of the Gross Total Income  "]
["80GG","Deduction in respect of rent paid ",null,null,null,"24000  (When HRA not received)","24000  (When HRA not received)","60000  (When HRA not received)","(When HRA not received)","60000  (When HRA not received)","60000  (When HRA not received)","60000  (When HRA not received)",{"$f":"LEFT(L1355,5)","v":"60000"},{"$f":"IFERROR(M1355*1,0)","v":60000}]
["U/S 80CCG","New Rajiv Gandhi Saving Scheme ",null,null,null,"25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)","(50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)","0  (Not applicable from F.Y. 2017-18)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)"]
["U/S 80TTA"," interest on deposits in savings account",null,null,null,"10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","(Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )"]
["U/S 80TTB","Interest income earned on Fixed Deposits & Recurring Deposits ",null,null,null,"N.A.  ","N.A.  ","N.A.  ","(Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)","50000  (Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)","N.A.  (Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)","50000  (Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)",{"$f":"LEFT(L1358,6)","v":"50000 "},{"$f":"IFERROR(M1358*1,0)","v":50000}]
["U/S 80U- "," physical disability (including blindness) or mental retardation. ",null,null,null,{"$f":"I1334","v":"100000  (Maxi.  allowable limit)"},{"$f":"R1334","v":"125000  (Maxi.  allowable limit)"},{"$f":"AA1334","v":"125000  (Maxi.  allowable limit)"},{"$f":"AJ1334","v":"(Maxi.  allowable limit)"},{"$f":"AS1334","v":"125000  (Maxi.  allowable limit)"},"125000  (Maxi.  allowable limit)","125000  (Maxi.  allowable limit)"]
["U/S 80EEA","Deduction in respect of interest on loan taken for certain house property",null,null,null,{"$f":"I1335","v":"N.A.  (Not applicable)"},{"$f":"R1335","v":"N.A.  (Not applicable)"},{"$f":"AA1335","v":"N.A.  (Not applicable)"},{"$f":"AJ1335","v":"N.A.  (Not applicable)"},{"$f":"AS1335","v":"N.A.  (Not applicable)"},"150000  Maxi.  allowable limit, Applicable from f.y. 2019-20,)","N.A.  (Not applicable)",{"$f":"LEFT(L1360,6)","v":"N.A.  "},{"$f":"IFERROR(M1360*1,0)","v":0}]
["U/S 80EEB","Deduction in respect of purchase of electric vehicle",null,null,null,{"$f":"I1336","v":"N.A.  (Not applicable)"},{"$f":"R1336","v":"N.A.  (Not applicable)"},{"$f":"AA1336","v":"N.A.  (Not applicable)"},{"$f":"AJ1336","v":"N.A.  (Not applicable)"},{"$f":"AS1336","v":"N.A.  (Not applicable)"},"150000  Maxi.  allowable limit, Applicable from f.y. 2019-20,)","N.A.  (Not applicable)",{"$f":"LEFT(L1361,6)","v":"N.A.  "},{"$f":"IFERROR(M1361*1,0)","v":0}]
[]
[null,null,null,null,null,{"$f":"I1338","v":"SENIOR CITIZEN  "},{"$f":"R1338","v":"SENIOR CITIZEN  "},{"$f":"AA1338","v":"SENIOR CITIZEN  "},{"$f":"AJ1338","v":0},{"$f":"AS1338","v":"SENIOR CITIZEN  "},null,{"$f":"IF($E$1340=$F$1341,F1363,IF($E$1340=$G$1341,G1363,IF($E$1340=$H$1341,H1363,IF($E$1340=$I$1341,I1363,J1363))))","v":"SENIOR CITIZEN  "}]
[]
[]
[]
["2014-15",null,null,"2015-16",null,null,"2016-17",null,null,"Text message"]
["80DD",null,{"$f":"C1371","v":0},"80DD",null,{"$f":"F1371","v":0},"80DD",null,{"$f":"I1371","v":0}]
["Disability",50000,"Incurred amt","Disability",75000,"Incurred amt","Disability",75000,"Incurred amt"]
["Severe disability",100000,{"$f":"Statement!G55","v":0},"Severe disability",125000,{"$f":"C1370","v":0},"Severe disability",125000,{"$f":"C1370","v":0}]
[{"$f":"Statement!$I$55","v":""},{"$f":"IF(A1371=A1369,B1369,B1370)","v":100000},{"$f":"MIN(B1371,C1370)","v":0},{"$f":"A1371","v":""},{"$f":"IF(D1371=D1369,E1369,E1370)","v":125000},{"$f":"MIN(E1371,F1370)","v":0},{"$f":"D1371","v":""},{"$f":"IF(G1371=G1369,H1369,H1370)","v":125000},{"$f":"MIN(H1371,I1370)","v":0},{"$f":"CONCATENATE(\"Maxi. allow limit in case of\",\"  \",G1371,\"  \",\"Rs.\",\"  \",H1371,\" \")","v":"Maxi. allow limit in case of    Rs.  125000 "}]
["80U",null,{"$f":"C1375","v":0},"80U",null,{"$f":"F1375","v":0},"80U",null,{"$f":"I1375","v":0}]
["Disability",50000,"Incurred amt","Disability",75000,"Incurred amt","Disability",75000,"Incurred amt"]
["Severe disability",100000,{"$f":"Statement!G65","v":0},"Severe disability",125000,{"$f":"C1374","v":0},"Severe disability",125000,{"$f":"F1374","v":0}]
[{"$f":"Statement!I65","v":""},{"$f":"IF(A1375=A1373,B1373,B1374)","v":100000},{"$f":"MIN(B1375,C1374)","v":0},{"$f":"A1375","v":""},{"$f":"IF(D1375=D1373,E1373,E1374)","v":125000},{"$f":"MIN(E1375,F1374)","v":0},{"$f":"D1375","v":""},{"$f":"IF(G1375=G1373,H1373,H1374)","v":125000},{"$f":"MIN(H1375,I1374)","v":0},{"$f":"CONCATENATE(\"Maxi. allow limit in case of\",\"  \",G1375,\"  \",\"Rs.\",\"  \",H1375,\" \")","v":"Maxi. allow limit in case of    Rs.  125000 "}]
["80G",null,{"$f":"C1380","v":0},"80G",null,{"$f":"F1380","v":0},"80G",null,{"$f":"I1380","v":0}]
[0.5,{"$f":"Statement!G59","v":0},{"$f":"ROUND(B1377*A1377,0)","v":0},0.5,{"$f":"B1377","v":0},{"$f":"ROUND(E1377*D1377,0)","v":0},0.5,{"$f":"E1377","v":0},{"$f":"ROUND(H1377*G1377,0)","v":0}]
[1,{"$f":"B1377","v":0},{"$f":"ROUND(B1378*A1378,0)","v":0},1,{"$f":"E1377","v":0},{"$f":"ROUND(E1378*D1378,0)","v":0},1,{"$f":"H1377","v":0},{"$f":"ROUND(H1378*G1378,0)","v":0}]
[{"$f":"'Tax Calculation'!$H$79","v":1},{"$f":"IF(A1379=A1377,B1377,B1378)","v":0},{"$f":"IF(A1379=A1377,C1377,C1378)","v":0},{"$f":"'Tax Calculation'!$H$79","v":1},{"$f":"IF(D1379=D1377,E1377,E1378)","v":0},{"$f":"IF(D1379=D1377,F1377,F1378)","v":0},{"$f":"'Tax Calculation'!$H$79","v":1},{"$f":"IF(G1379=G1377,H1377,H1378)","v":0},{"$f":"IF(G1379=G1377,I1377,I1378)","v":0},null,null,null,null,null,null,"2018-19","2017-18"]
["GTI",{"$f":"ROUND('Tax Calculation'!$J$59*0.1,0)","v":80500},{"$f":"MIN(C1379,B1380)","v":0},"GTI",{"$f":"ROUND('Tax Calculation'!$J$59*0.1,0)","v":80500},{"$f":"MIN(F1379,E1380)","v":0},"GTI",{"$f":"ROUND('Tax Calculation'!$J$59*0.1,0)","v":80500},{"$f":"MIN(I1379,H1380)","v":0},null,"A","Self/spouse & dependent childern-Less than sixty Years",null,null,null,25000,25000]
["80CCG",null,{"$f":"C1384","v":0},"80CCG",null,{"$f":"F1384","v":0},"80CCG",null,{"$f":"I1384","v":0},null,"B","Self/spouse & dependent childern-Above sixty years",null,null,null,50000,30000]
["GTI",{"$f":"Statement!H36","v":1820000},{"$f":"IF(B1382>1200000,0,C1383)","v":0},"GTI",{"$f":"B1382","v":1820000},{"$f":"IF(E1382>1200000,0,F1383)","v":0},"GTI",{"$f":"B1382","v":1820000},{"$f":"IF(H1382>1200000,0,I1383)","v":0},null,"C","Parents (dependent or not)-Less than sixty Years",null,null,null,25000,30000]
["INVEST.",{"$f":"Statement!G62","v":0},{"$f":"IF(B1383>50000,ROUND(50000*0.5,0),ROUND(B1383*0.5,0))","v":0},"INVEST.",{"$f":"B1383","v":0},{"$f":"IF(E1383>50000,ROUND(50000*0.5,0),ROUND(E1383*0.5,0))","v":0},"INVEST.",{"$f":"B1383","v":0},{"$f":"IF(H1383>50000,ROUND(50000*0.5,0),ROUND(H1383*0.5,0))","v":0},null,"D","Parents (dependent or not)-Above sixty years",null,null,null,50000,50000]
["ALLOWABLE LIMIT",null,{"$f":"MIN(C1382:C1383)","v":0},"ALLOWABLE LIMIT",null,{"$f":"MIN(F1382:F1383)","v":0},"ALLOWABLE LIMIT",null,{"$f":"MIN(I1382:I1383)","v":0},null,null,null,null,null,null,"Paid Prem.","Limit-2018-19","Limit-2017-18"]
[null,{"$f":"E1340","v":"2024-25"},"2014-15","2015-16","2016-17","FINAL",null,null,null,null,{"$f":"INDEX($K$1380:$K$1383,MATCH(L1385,$L$1380:$O$1383,0))","v":{"$error":"#N/A"}},{"$f":"L1380","v":"Self/spouse & dependent childern-Less than sixty Years"},null,null,null,{"$f":"'Tax Calculation'!E1056","v":0},{"$f":"IF(P1385>0,INDEX($P$213:$P$216,MATCH(K1385,$K$213:$K$216,0)),0)","v":0},{"$f":"IF(P1385>0,INDEX($Q$213:$Q$216,MATCH(K1385,$K$213:$K$216,0)),0)","v":0}]
["80DD",null,{"$f":"C1368","v":0},{"$f":"F1368","v":0},{"$f":"D1386","v":0},{"$f":"IF($B$1385=$C$1385,C1386,IF($B$1385=$D$1385,D1386,E1386))","v":0},null,null,null,null,{"$f":"INDEX($K$213:$K$216,MATCH(L1386,$L$213:$L$216,0))","v":{"$error":"#N/A"}},{"$f":"L1381","v":"Self/spouse & dependent childern-Above sixty years"},null,null,null,{"$f":"'Tax Calculation'!G1056","v":0},{"$f":"IF(P1386>0,INDEX($P$213:$P$216,MATCH(K1386,$K$213:$K$216,0)),0)","v":0},{"$f":"IF(P1386>0,INDEX($Q$213:$Q$216,MATCH(K1386,$K$213:$K$216,0)),0)","v":0}]
["80U",null,{"$f":"C1372","v":0},{"$f":"F1372","v":0},{"$f":"D1387","v":0},{"$f":"IF($B$1385=$C$1385,C1387,IF($B$1385=$D$1385,D1387,E1387))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1385:P1386)","v":0},{"$f":"SUM(Q1385:Q1386)","v":0},{"$f":"SUM(R1385:R1386)","v":0}]
["80G",null,{"$f":"C1376","v":0},{"$f":"F1376","v":0},{"$f":"D1388","v":0},{"$f":"IF($B$1385=$C$1385,C1388,IF($B$1385=$D$1385,D1388,E1388))","v":0},null,null,null,null,"Final result","Selected F.Y.",{"$f":"'Tax Calculation'!C990","v":0},{"$f":"CONCATENATE(\"Total deduction allowed Rs.\",\"  \",M1389,,\"  \",\"for F.Y. \",\"  \",M1388)","v":"Total deduction allowed Rs.  0  for F.Y.   0"}]
["80CCG",null,{"$f":"C1381","v":0},{"$f":"F1381","v":0},{"$f":"D1389","v":0},{"$f":"IF($B$1385=$C$1385,C1389,IF($B$1385=$D$1385,D1389,E1389))","v":0},{"$f":"IF(E2=\"2019-20\",0,F1389)","v":0},null,null,null,null,"Maxi Limit",{"$f":"IF($M$221=$P$212,$Q$220,$R$220)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New option u/s 115BAC"]
[null,null,null,null,null,null,null,null,null,null,"TREATMENT OF SECTION 80TTB",null,null,null,"2017-18","2018-19","2019-20",null,"2017-18","2018-19","2019-20"]
[null,null,null,null,null,null,null,null,null,null,"SELECTED F.Y.",null,{"$f":"Statement!F2","v":"2024-25"},null,10000,50000,50000,null,10000,50000,50000]
[null,null,null,null,null,null,null,null,null,null,"TAX CATEGORY",null,{"$f":"Statement!C5","v":"SENIOR CITIZEN"},null,{"$f":"Statement!G64","v":0},{"$f":"O1393","v":0},{"$f":"P1393","v":0},null,{"$f":"INDEX('Employee Data'!$BU$6:$BU$556,MATCH(Statement!$H$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"S1393","v":0},{"$f":"T1393","v":0}]
["Not Allowed (i.e. allowed from F.Y. 2018-19)",null,null,null,null,null,null,null,null,null,"FINAL RESULT",null,{"$f":"IF(M1393=\"SENIOR CITIZEN\",IF(M1392=$P$237,O1394,IF(M1392=P1391,P1394,0)))","v":0},{"$f":"IF(M1394=FALSE,0,M1394)","v":0},{"$f":"MIN(O1392:O1393)","v":0},{"$f":"IF($M$1393=\"VERY SENIOR CITIZEN\",MIN(P1392:P1393),IF($M$1393=\"SENIOR CITIZEN\",MIN(P1392:P1393),0))","v":0},{"$f":"IF($M$1393=\"VERY SENIOR CITIZEN\",MIN(Q1392:Q1393),IF($M$1393=\"SENIOR CITIZEN\",MIN(Q1392:Q1393),0))","v":0},null,{"$f":"MIN(S1392:S1393)","v":0},{"$f":"IF($M$1393=\"VERY SENIOR CITIZEN\",MIN(T1392:T1393),IF($M$1393=\"SENIOR CITIZEN\",MIN(T1392:T1393),0))","v":0},{"$f":"IF($M$1393=\"VERY SENIOR CITIZEN\",MIN(U1392:U1393),IF($M$1393=\"SENIOR CITIZEN\",MIN(U1392:U1393),0))","v":0}]
["Standard Deducation u/s (16ia)",null,null,null,null,null,null,null,null,null,"TREATMENT OF SECTION 80TTA",null,null,null,"2017-18","2018-19","2018-19",null,"2017-18","2018-19","2018-19"]
["Fin._Year","Gross Salary","Max Limit","Allowed limt",{"$f":"E2","v":"2024-25"},"80TTA","80TTB",null,null,null,"SELECTED F.Y.",null,{"$f":"M1392","v":"2024-25"},null,10000,10000,10000,null,10000,10000,10000]
["1985-86",{"$f":"Statement!H22","v":1850000},0,{"$f":"MAX(MIN(B1397,C1397),0)","v":0},"Not Allowed",0,0,null,null,null,"TAX CATEGORY",null,{"$f":"M1393","v":"SENIOR CITIZEN"},null,{"$f":"Statement!G63","v":0},{"$f":"O1397","v":0},{"$f":"P1397","v":0},null,{"$f":"INDEX('Employee Data'!$BU$6:$BU$556,MATCH(Statement!$H$2,'Employee Data'!$D$6:$D$556,0))","v":0},{"$f":"S1397","v":0},{"$f":"T1397","v":0}]
["1986-87",{"$f":"B1397","v":1850000},0,{"$f":"MAX(MIN(B1398,C1398),0)","v":0},"Not Allowed",0,0,null,null,null,"FINAL RESULT",null,{"$f":"IF(M1397=\"SENIOR CITIZEN\",IF(M1396=O1395,O1398,IF(M1396=P1395,P1398,0)))","v":0},{"$f":"IF(M1396=O1395,O1403,P1403)","v":0},{"$f":"MIN(O1396:O1397)","v":0},{"$f":"IF($M$1393=\"SENIOR CITIZEN\",0,MIN(P1396:P1397))","v":0},{"$f":"IF($M$1393=\"SENIOR CITIZEN\",0,MIN(Q1396:Q1397))","v":0},{"$f":"IF($N$252=\"SENIOR CITIZEN\",0,MIN(R1396:R1397))","v":0},{"$f":"MIN(S1396:S1397)","v":0},{"$f":"IF($M$1393=\"SENIOR CITIZEN\",0,MIN(T1396:T1397))","v":0},{"$f":"IF($M$1393=\"SENIOR CITIZEN\",0,MIN(U1396:U1397))","v":0},{"$f":"IF($N$252=\"SENIOR CITIZEN\",0,MIN(V1396:V1397))","v":0}]
["1987-88",{"$f":"B1398","v":1850000},0,0,"Not Allowed",0,0,null,null,null,null,"A","MALE",null,{"$f":"O1398","v":0},{"$f":"P1398","v":0},{"$f":"Q1398","v":0},null,{"$f":"S1398","v":0},0,0]
["1988-89",1850000,0,0,"Not Allowed",0,0,null,null,null,null,"B","FEMALE",null,{"$f":"O1399","v":0},{"$f":"P1399","v":0},0,null,0,0,0]
["1989-90",1850000,0,0,"Not Allowed",0,0,null,null,null,null,"C","SENIOR CITIZEN",null,{"$f":"O1398","v":0},{"$f":"P1398","v":0},{"$f":"Q1398","v":0},null,{"$f":"S1398","v":0},{"$f":"T1398","v":0},{"$f":"U1398","v":0}]
["1990-91",1850000,0,0,"Not Allowed",0,0,null,null,null,null,"D","VERY SENIOR CITIZEN",null,{"$f":"O1401","v":0},0,0,null,{"$f":"S1401","v":0},{"$f":"T1401","v":0},{"$f":"U1401","v":0}]
["1991-92",1850000,0,0,"Not Allowed",0,0,null,null,null,null,{"$f":"INDEX(L1399:L1402,MATCH(M1403,M1399:M1402,0))","v":"C"},{"$f":"M1397","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($O$1399:$O$1402,MATCH($M$1403,$M$1399:$M$1402,0))","v":0},{"$f":"INDEX($P$1399:$P$1402,MATCH($M$1403,$M$1399:$M$1402,0))","v":0},{"$f":"INDEX($P$1399:$P$1402,MATCH($M$1403,$M$1399:$M$1402,0))","v":0},null,{"$f":"INDEX($O$1399:$O$1402,MATCH($M$1403,$M$1399:$M$1402,0))","v":0},{"$f":"INDEX($P$1399:$P$1402,MATCH($M$1403,$M$1399:$M$1402,0))","v":0},{"$f":"INDEX($P$1399:$P$1402,MATCH($M$1403,$M$1399:$M$1402,0))","v":0}]
["1992-93",1850000,0,0,"Not Allowed",0,0,null,null,null,null,null,"FINAL VALUE FOR 80TTA",null,{"$f":"IF(L1403=\"C\",O1402,IF(L1403=\"D\",O1402,O1402))","v":0},{"$f":"IF(L1403=\"A\",P1402,IF(L1403=\"B\",P1402,0))","v":0},{"$f":"IF(L1403=\"A\",Q1402,IF(L1403=\"B\",Q1402,0))","v":0},null,{"$f":"IF(L1403=\"C\",S1402,IF(L1403=\"D\",S1402,S1402))","v":0},{"$f":"IF(L1403=\"A\",T1402,IF(L1403=\"B\",T1402,0))","v":0},{"$f":"IF(L1403=\"A\",U1402,IF(L1403=\"B\",U1402,0))","v":0}]
["1993-94",1850000,0,0,"Not Allowed",0,0,null,null,null,null,null,"FINAL VALAUE FOR 80TTB",null,0,{"$f":"IF($L$1403=\"C\",P1394,IF($L$1403=\"D\",P1394,0))","v":0},{"$f":"IF($L$1403=\"C\",Q1394,IF($L$1403=\"D\",Q1394,0))","v":0},null,0,{"$f":"IF($L$1403=\"C\",T1394,IF($L$1403=\"D\",T1394,0))","v":0},{"$f":"IF($L$1403=\"C\",U1394,IF($L$1403=\"D\",U1394,0))","v":0}]
["1994-95",1850000,0,0,"Not Allowed",0,0]
["1995-96",1850000,0,0,"Not Allowed",0,0]
["1996-97",1850000,0,0,"Not Allowed",0,0]
["1997-98",1850000,0,0,"Not Allowed",0,0]
["1998-99",1850000,0,0,"Not Allowed",0,0]
["1999-00",1850000,0,0,"Not Allowed",0,0]
["2000-01",1850000,0,0,"Not Allowed",0,0]
["2001-02",1850000,0,0,"Not Allowed",0,0]
["2002-03",1850000,0,0,"Not Allowed",0,0]
["2003-04",1850000,0,0,"Not Allowed",0,0]
["2004-05",1850000,0,0,"Not Allowed",0,0]
["2005-06",1850000,0,0,"Not Allowed",0,0]
["2006-07",1850000,0,0,"Not Allowed",0,0]
["2007-08",1850000,0,0,"Not Allowed",0,0]
["2008-09",1850000,0,0,"Not Allowed",0,0]
["2009-10",1850000,0,0,"Not Allowed",0,0]
["2010-11",1850000,0,0,"Not Allowed",0,0]
["2011-12",1850000,0,0,"Not Allowed",0,0]
["2012-13",1850000,0,0,"allowed",{"$f":"O1404","v":0},{"$f":"O1405","v":0}]
["2013-14",1850000,0,0,"allowed",{"$f":"F1424","v":0},{"$f":"G1424","v":0}]
["2014-15",1850000,0,0,"allowed",{"$f":"F1425","v":0},0]
["2015-16",1850000,0,0,"allowed",0,0]
["2016-17",1850000,0,0,"allowed",0,0]
["2017-18",1850000,0,0,"allowed",{"$f":"O1404","v":0},0]
["2018-19",1850000,0,0,"allowed",{"$f":"P1404","v":0},{"$f":"P1405","v":0}]
["2019-20",1850000,40000,40000,"allowed",{"$f":"Q1404","v":0},{"$f":"Q1405","v":0}]
["2020-21",1850000,50000,50000,"allowed",{"$f":"F1431","v":0},{"$f":"G1431","v":0}]
[null,null,null,{"$f":"INDEX(D1397:D1432,MATCH($E$1396,$A$1397:$A$1432,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(E1397:E1432,MATCH($E$1396,$A$1397:$A$1432,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(F1397:F1432,MATCH($E$1396,$A$1397:$A$1432,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(G1397:G1432,MATCH($E$1396,$A$1397:$A$1432,0))","v":{"$error":"#N/A"}}]
[]
["TAX TREATMENT OF SECTION 80CCD(2)"]
["Fin. Year",{"$f":"Statement!$F$2","v":"2024-25"}]
["Investment",{"$f":"Statement!$G$51","v":0}]
["Gross Salary",{"$f":"Statement!$G$8","v":1850000},null,null,"IF(I51>0,IF(F2=\"2020-21\",MIN(ROUND(G8*5%,0),750000,MIN(ROUND(G8*10%,0)))))"]
["Code",{"$f":"IF(B1436=\"2020-21\",1,0)","v":0},"Allowed amt"]
[0,{"$f":"MIN(ROUND(B1438*10%,0),B1437)","v":0},{"$f":"MIN($B$1437,B1440)","v":0}]
[1,{"$f":"MIN(ROUND(B1438*10%,0),750000)","v":185000},{"$f":"MIN($B$1437,B1441)","v":0}]
[null,null,{"$f":"IF(B1439=A1440,C1440,C1441)","v":0}]

{"sheet":"Table for form 16","index":23,"n_rows":1437,"n_cols":57,"rows_kept":1437,"cut":false,"hidden":true,"merged":[[1160,10,1160,12],[1161,10,1161,12],[1145,13,1145,14],[1146,10,1146,12],[1146,13,1146,14],[1147,10,1147,12],[1147,13,1147,14],[1148,13,1148,14],[1149,13,1149,14],[1150,0,1150,2],[1150,6,1151,6],[1150,8,1151,8],[1150,9,1151,9],[1150,10,1151,10],[1150,11,1151,11],[1150,12,1151,12],[1153,10,1153,12],[1154,10,1154,12],[1157,0,1157,2],[1157,6,1158,6],[1157,8,1158,8],[1157,9,1158,9],[1157,10,1158,10],[1157,11,1158,11],[1157,12,1158,12],[1136,22,1138,22],[1136,24,1136,26],[1137,0,1137,2],[1139,10,1139,12],[1139,17,1139,18],[1140,10,1140,12],[1140,17,1140,18],[1141,17,1141,18],[1142,17,1142,18],[1143,0,1143,2],[1143,6,1144,6],[1143,8,1144,8],[1143,9,1144,9],[1143,10,1144,10],[1143,11,1144,11],[1143,12,1144,12],[1143,13,1143,14],[1143,17,1143,18],[1144,13,1144,14],[1135,5,1135,6],[1136,0,1136,2],[1136,3,1137,3],[1136,4,1137,4],[1136,5,1137,5],[1136,6,1137,6],[1136,8,1137,8],[1136,9,1137,9],[1136,10,1137,10],[1136,11,1137,11],[1136,12,1137,12],[1136,13,1136,15],[1136,16,1137,16],[1136,17,1138,18],[1136,19,1138,19],[1136,20,1138,20],[1136,21,1138,21],[1102,10,1102,12],[1103,10,1103,12],[1087,13,1087,14],[1088,10,1088,12],[1088,13,1088,14],[1089,10,1089,12],[1089,13,1089,14],[1090,13,1090,14],[1091,13,1091,14],[1092,0,1092,2],[1092,6,1093,6],[1092,8,1093,8],[1092,9,1093,9],[1092,10,1093,10],[1092,11,1093,11],[1092,12,1093,12],[1095,10,1095,12],[1096,10,1096,12],[1099,0,1099,2],[1099,6,1100,6],[1099,8,1100,8],[1099,9,1100,9],[1099,10,1100,10],[1099,11,1100,11],[1099,12,1100,12],[1078,22,1080,22],[1078,24,1078,26],[1079,0,1079,2],[1081,10,1081,12],[1081,17,1081,18],[1082,10,1082,12],[1082,17,1082,18],[1083,17,1083,18],[1084,17,1084,18],[1085,0,1085,2],[1085,6,1086,6],[1085,8,1086,8],[1085,9,1086,9],[1085,10,1086,10],[1085,11,1086,11],[1085,12,1086,12],[1085,13,1085,14],[1085,17,1085,18],[1086,13,1086,14],[1077,5,1077,6],[1078,0,1078,2],[1078,3,1079,3],[1078,4,1079,4],[1078,5,1079,5],[1078,6,1079,6],[1078,8,1079,8],[1078,9,1079,9],[1078,10,1079,10],[1078,11,1079,11],[1078,12,1079,12],[1078,13,1078,15],[1078,16,1079,16],[1078,17,1080,18],[1078,19,1080,19],[1078,20,1080,20],[1078,21,1080,21],[1073,10,1073,12],[1074,10,1074,12],[1058,13,1058,14],[1059,10,1059,12],[1059,13,1059,14],[1060,10,1060,12],[1060,13,1060,14],[1061,13,1061,14],[1062,13,1062,14],[1063,0,1063,2],[1063,6,1064,6],[1063,8,1064,8],[1063,9,1064,9],[1063,10,1064,10],[1063,11,1064,11],[1063,12,1064,12],[1066,10,1066,12],[1067,10,1067,12],[1070,0,1070,2],[1070,6,1071,6],[1070,8,1071,8],[1070,9,1071,9],[1070,10,1071,10],[1070,11,1071,11],[1070,12,1071,12],[1049,22,1051,22],[1049,24,1049,26],[1050,0,1050,2],[1052,10,1052,12],[1052,17,1052,18],[1053,10,1053,12],[1053,17,1053,18],[1054,17,1054,18],[1055,17,1055,18],[1056,0,1056,2],[1056,6,1057,6],[1056,8,1057,8],[1056,9,1057,9],[1056,10,1057,10],[1056,11,1057,11],[1056,12,1057,12],[1056,13,1056,14],[1056,17,1056,18],[1057,13,1057,14],[1048,5,1048,6],[1049,0,1049,2],[1049,3,1050,3],[1049,4,1050,4],[1049,5,1050,5],[1049,6,1050,6],[1049,8,1050,8],[1049,9,1050,9],[1049,10,1050,10],[1049,11,1050,11],[1049,12,1050,12],[1049,13,1049,15],[1049,16,1050,16],[1049,17,1051,18],[1049,19,1051,19],[1049,20,1051,20],[1049,21,1051,21],[1313,3,1313,4],[1313,6,1313,7],[1313,11,1313,14],[1314,11,1314,14],[1394,0,1394,4],[1404,12,1404,13],[1405,12,1405,13],[1406,12,1406,13],[1015,10,1015,12],[1016,10,1016,12],[1000,13,1000,14],[1001,10,1001,12],[1001,13,1001,14],[1002,10,1002,12],[1002,13,1002,14],[1003,13,1003,14],[1004,13,1004,14],[1005,0,1005,2],[1005,6,1006,6],[1005,8,1006,8],[1005,9,1006,9],[1005,10,1006,10],[1005,11,1006,11],[1005,12,1006,12],[1008,10,1008,12],[1009,10,1009,12],[1012,0,1012,2],[1012,6,1013,6],[1012,8,1013,8],[1012,9,1013,9],[1012,10,1013,10],[1012,11,1013,11],[991,22,993,22],[991,24,991,26],[992,0,992,2],[994,10,994,12],[994,17,994,18],[995,10,995,12],[995,17,995,18],[996,17,996,18],[997,17,997,18],[998,0,998,2],[998,6,999,6],[998,8,999,8],[998,9,999,9],[998,10,999,10],[998,11,999,11],[998,12,999,12],[998,13,998,14],[998,17,998,18],[999,13,999,14],[991,21,993,21],[1012,12,1013,12],[990,5,990,6],[991,0,991,2],[991,3,992,3],[991,4,992,4],[991,5,992,5],[991,6,992,6],[991,8,992,8],[991,9,992,9],[991,10,992,10],[991,11,992,11],[991,12,992,12],[991,13,991,15],[991,16,992,16],[991,17,993,18],[991,19,993,19],[991,20,993,20],[986,10,986,12],[987,10,987,12],[961,5,961,6],[962,0,962,2],[962,3,963,3],[962,4,963,4],[962,5,963,5],[962,6,963,6],[962,8,963,8],[962,9,963,9],[962,10,963,10],[962,11,963,11],[962,12,963,12],[979,10,979,12],[971,13,971,14],[972,10,972,12],[972,13,972,14],[973,10,973,12],[973,13,973,14],[974,13,974,14],[975,13,975,14],[976,0,976,2],[976,6,977,6],[976,8,977,8],[976,9,977,9],[976,10,977,10],[976,11,977,11],[976,12,977,12],[980,10,980,12],[983,0,983,2],[983,6,984,6],[983,8,984,8],[983,9,984,9],[983,10,984,10],[983,11,984,11],[983,12,984,12],[962,21,964,21],[962,22,964,22],[963,0,963,2],[965,10,965,12],[965,17,965,18],[966,10,966,12],[966,17,966,18],[967,17,967,18],[968,17,968,18],[969,0,969,2],[969,6,970,6],[969,8,970,8],[969,9,970,9],[969,10,970,10],[969,11,970,11],[969,12,970,12],[969,13,969,14],[969,17,969,18],[970,13,970,14],[962,13,962,15],[962,16,963,16],[962,17,964,18],[962,19,964,19],[962,20,964,20],[1399,12,1399,13],[1400,12,1400,13],[1401,12,1401,13],[1402,12,1402,13],[1318,0,1318,1],[1318,11,1318,14],[1319,0,1319,1],[1319,11,1319,14],[1320,0,1320,1],[1320,10,1321,10],[1320,13,1321,14],[1321,0,1321,1],[1390,10,1390,13],[1391,10,1391,11],[1391,12,1391,13],[1392,10,1392,11],[1392,12,1392,13],[1393,10,1393,11],[1394,10,1394,13],[1395,10,1395,11],[1395,12,1395,13],[1398,12,1398,13],[1396,10,1396,11],[1396,12,1396,13],[1397,10,1397,11],[1325,2,1325,4],[1326,2,1326,4],[1327,2,1327,4],[1328,2,1328,4],[1315,11,1315,14],[1316,0,1316,1],[1316,3,1316,4],[1316,6,1316,7],[1317,11,1317,14],[1279,1,1279,4],[1280,1,1280,4],[1281,1,1281,4],[1282,1,1282,4],[1283,1,1283,4],[1284,1,1284,4],[1285,1,1285,4],[1286,1,1286,4],[1287,1,1287,4],[1288,1,1288,4],[1289,1,1289,4],[1290,1,1290,4],[1291,1,1291,4],[1299,0,1299,2],[1299,3,1299,5],[1299,6,1299,8],[1300,0,1300,1],[1300,3,1300,4],[1300,6,1300,7],[1304,0,1304,1],[1304,3,1304,4],[1304,6,1304,7],[1308,0,1308,1],[1308,3,1308,4],[1308,6,1308,7],[1312,11,1312,14],[1313,0,1313,1],[1246,0,1246,5],[1246,9,1246,15],[1246,18,1246,24],[1246,27,1246,33],[1246,36,1246,42],[1247,11,1247,15],[1247,20,1247,24],[1247,29,1247,33],[1247,38,1247,42],[1252,0,1252,1],[1252,9,1252,10],[1273,1,1273,4],[1274,1,1274,4],[1275,1,1275,4],[1276,1,1276,4],[1277,0,1277,1],[1235,9,1235,10],[1236,9,1236,10],[1234,1,1235,2],[1234,3,1235,6],[1238,1,1238,5],[1243,9,1243,10],[1,5,1,6],[1224,1,1224,6],[760,0,760,2],[731,0,731,2],[439,5,439,6],[440,0,440,2],[1216,7,1216,8],[1217,1,1218,1],[1217,7,1217,8],[896,0,896,2],[896,6,897,6],[896,8,897,8],[896,9,897,9],[896,10,897,10],[892,10,892,12],[893,10,893,12],[896,12,897,12],[1218,8,1218,9],[899,10,899,12],[879,10,879,12],[876,0,876,2],[870,10,870,12],[871,10,871,12],[874,5,874,6],[875,0,875,2],[875,3,876,3],[875,4,876,4],[875,5,876,5],[875,6,876,6],[863,10,863,12],[864,10,864,12],[867,0,867,2],[937,17,937,18],[938,17,938,18],[939,17,939,18],[940,17,940,18],[1233,9,1233,10],[1234,9,1234,10],[1209,2,1209,3],[1210,2,1210,3],[1211,2,1211,3],[1212,1,1212,5],[903,5,903,6],[904,0,904,2],[904,3,905,3],[911,0,911,2],[911,6,912,6],[925,0,925,2],[1232,9,1232,10],[1223,7,1223,10],[1213,7,1213,8],[1214,7,1214,8],[1215,7,1215,8],[918,0,918,2],[918,6,919,6],[918,9,919,9],[918,10,919,10],[918,11,919,11],[925,6,926,6],[925,8,926,8],[925,9,926,9],[925,10,926,10],[925,11,926,11],[932,5,932,6],[933,19,935,19],[933,20,935,20],[933,21,935,21],[933,22,935,22],[936,17,936,18],[900,10,900,12],[933,17,935,18],[882,12,883,12],[882,13,882,14],[875,10,876,10],[875,11,876,11],[875,12,876,12],[875,13,875,15],[911,8,912,8],[911,9,912,9],[911,10,912,10],[911,11,912,11],[911,12,912,12],[911,13,911,14],[912,13,912,14],[913,13,913,14],[914,10,914,12],[914,13,914,14],[915,10,915,12],[915,13,915,14],[916,13,916,14],[918,8,919,8],[878,10,878,12],[882,11,883,11],[896,11,897,11],[875,8,876,8],[875,9,876,9],[887,13,887,14],[888,13,888,14],[889,0,889,2],[889,6,890,6],[889,8,890,8],[889,9,890,9],[889,10,890,10],[889,11,890,11],[889,12,890,12],[883,13,883,14],[884,13,884,14],[885,10,885,12],[885,13,885,14],[886,10,886,12],[886,13,886,14],[882,0,882,2],[882,6,883,6],[882,8,883,8],[882,9,883,9],[882,10,883,10],[867,6,868,6],[867,8,868,8],[867,9,868,9],[867,10,868,10],[867,11,868,11],[867,12,868,12],[858,13,858,14],[859,13,859,14],[860,0,860,2],[860,6,861,6],[860,8,861,8],[860,9,861,9],[860,10,861,10],[860,11,861,11],[860,12,861,12],[856,10,856,12],[856,13,856,14],[857,10,857,12],[857,13,857,14],[850,10,850,12],[853,0,853,2],[853,6,854,6],[853,8,854,8],[853,9,854,9],[853,10,854,10],[853,11,854,11],[853,12,854,12],[846,10,847,10],[846,11,847,11],[846,12,847,12],[846,13,846,15],[847,0,847,2],[849,10,849,12],[845,5,845,6],[846,0,846,2],[846,3,847,3],[846,4,847,4],[846,5,847,5],[846,6,847,6],[846,8,847,8],[846,9,847,9],[834,10,834,12],[835,10,835,12],[838,0,838,2],[838,6,839,6],[838,8,839,8],[838,9,839,9],[838,10,839,10],[838,11,839,11],[838,12,839,12],[831,0,831,2],[831,6,832,6],[831,8,832,8],[831,9,832,9],[831,10,832,10],[831,11,832,11],[831,12,832,12],[824,13,824,14],[825,13,825,14],[826,13,826,14],[827,10,827,12],[827,13,827,14],[828,10,828,12],[828,13,828,14],[820,10,820,12],[821,10,821,12],[824,0,824,2],[824,6,825,6],[824,8,825,8],[824,9,825,9],[824,10,825,10],[824,11,825,11],[824,12,825,12],[817,9,818,9],[817,10,818,10],[817,11,818,11],[817,12,818,12],[817,13,817,15],[818,0,818,2],[809,12,810,12],[812,10,812,12],[813,10,813,12],[816,5,816,6],[817,0,817,2],[817,3,818,3],[817,4,818,4],[817,5,818,5],[817,6,818,6],[817,8,818,8],[802,12,803,12],[803,0,803,2],[805,10,805,12],[806,10,806,12],[809,0,809,2],[809,6,810,6],[809,8,810,8],[809,9,810,9],[809,10,810,10],[809,11,810,11],[802,0,802,2],[802,6,803,6],[802,8,803,8],[802,9,803,9],[802,10,803,10],[802,11,803,11],[795,13,795,14],[796,0,796,2],[796,13,796,14],[797,13,797,14],[798,10,798,12],[798,13,798,14],[792,10,792,12],[795,0,795,2],[795,6,796,6],[795,8,796,8],[795,9,796,9],[795,10,796,10],[795,11,796,11],[795,12,796,12],[789,0,789,2],[791,10,791,12],[783,10,783,12],[784,10,784,12],[787,5,787,6],[788,0,788,2],[788,3,789,3],[788,4,789,4],[788,5,789,5],[788,6,789,6],[788,8,789,8],[788,9,789,9],[776,10,776,12],[777,10,777,12],[780,0,780,2],[780,6,781,6],[780,8,781,8],[780,9,781,9],[780,10,781,10],[780,11,781,11],[780,12,781,12],[771,13,771,14],[772,13,772,14],[773,0,773,2],[773,6,774,6],[773,8,774,8],[773,9,774,9],[773,10,774,10],[773,11,774,11],[773,12,774,12],[766,13,766,14],[767,13,767,14],[768,13,768,14],[769,10,769,12],[769,13,769,14],[770,10,770,12],[770,13,770,14],[762,10,762,12],[763,10,763,12],[766,0,766,2],[766,6,767,6],[766,8,767,8],[766,9,767,9],[766,10,767,10],[766,11,767,11],[766,12,767,12],[759,8,760,8],[759,9,760,9],[759,10,760,10],[759,11,760,11],[759,12,760,12],[759,13,759,15],[751,12,752,12],[752,0,752,2],[754,10,754,12],[755,10,755,12],[758,5,758,6],[759,0,759,2],[759,3,760,3],[759,4,760,4],[759,5,760,5],[759,6,760,6],[744,12,745,12],[745,0,745,2],[747,10,747,12],[748,10,748,12],[751,0,751,2],[751,6,752,6],[751,8,752,8],[751,9,752,9],[751,10,752,10],[751,11,752,11],[741,10,741,12],[741,13,741,14],[742,13,742,14],[743,13,743,14],[744,0,744,2],[744,6,745,6],[744,8,745,8],[744,9,745,9],[744,10,745,10],[744,11,745,11],[737,13,737,14],[738,0,738,2],[738,13,738,14],[739,13,739,14],[740,10,740,12],[740,13,740,14],[733,10,733,12],[734,10,734,12],[737,0,737,2],[737,6,738,6],[737,8,738,8],[737,9,738,9],[737,10,738,10],[737,11,738,11],[737,12,738,12],[730,8,731,8],[730,9,731,9],[730,10,731,10],[730,11,731,11],[730,12,731,12],[730,13,730,15],[722,12,723,12],[723,0,723,2],[725,10,725,12],[726,10,726,12],[729,5,729,6],[730,0,730,2],[730,3,731,3],[730,4,731,4],[730,5,731,5],[730,6,731,6],[715,12,716,12],[716,0,716,2],[718,10,718,12],[719,10,719,12],[722,0,722,2],[722,6,723,6],[722,8,723,8],[722,9,723,9],[722,10,723,10],[722,11,723,11],[712,10,712,12],[712,13,712,14],[713,13,713,14],[714,13,714,14],[715,0,715,2],[715,6,716,6],[715,8,716,8],[715,9,716,9],[715,10,716,10],[715,11,716,11],[708,13,708,14],[709,0,709,2],[709,13,709,14],[710,13,710,14],[711,10,711,12],[711,13,711,14],[704,10,704,12],[705,10,705,12],[708,0,708,2],[708,6,709,6],[708,8,709,8],[708,9,709,9],[708,10,709,10],[708,11,709,11],[708,12,709,12],[701,9,702,9],[701,10,702,10],[701,11,702,11],[701,12,702,12],[701,13,701,15],[702,0,702,2],[693,12,694,12],[696,10,696,12],[697,10,697,12],[700,5,700,6],[701,0,701,2],[701,3,702,3],[701,4,702,4],[701,5,702,5],[701,6,702,6],[701,8,702,8],[686,12,687,12],[687,0,687,2],[689,10,689,12],[690,10,690,12],[693,0,693,2],[693,6,694,6],[693,8,694,8],[693,9,694,9],[693,10,694,10],[693,11,694,11],[683,10,683,12],[683,13,683,14],[684,13,684,14],[685,13,685,14],[686,0,686,2],[686,6,687,6],[686,8,687,8],[686,9,687,9],[686,10,687,10],[686,11,687,11],[679,13,679,14],[680,0,680,2],[680,13,680,14],[681,13,681,14],[682,10,682,12],[682,13,682,14],[675,10,675,12],[676,10,676,12],[679,0,679,2],[679,6,680,6],[679,8,680,8],[679,9,680,9],[679,10,680,10],[679,11,680,11],[679,12,680,12],[672,9,673,9],[672,10,673,10],[672,11,673,11],[672,12,673,12],[672,13,672,15],[673,0,673,2],[664,12,665,12],[667,10,667,12],[668,10,668,12],[671,5,671,6],[672,0,672,2],[672,3,673,3],[672,4,673,4],[672,5,673,5],[672,6,673,6],[672,8,673,8],[657,12,658,12],[658,0,658,2],[660,10,660,12],[661,10,661,12],[664,0,664,2],[664,6,665,6],[664,8,665,8],[664,9,665,9],[664,10,665,10],[664,11,665,11],[654,10,654,12],[654,13,654,14],[655,13,655,14],[656,13,656,14],[657,0,657,2],[657,6,658,6],[657,8,658,8],[657,9,658,9],[657,10,658,10],[657,11,658,11],[650,13,650,14],[651,0,651,2],[651,13,651,14],[652,13,652,14],[653,10,653,12],[653,13,653,14],[647,10,647,12],[650,0,650,2],[650,6,651,6],[650,8,651,8],[650,9,651,9],[650,10,651,10],[650,11,651,11],[650,12,651,12],[643,10,644,10],[643,11,644,11],[643,12,644,12],[643,13,643,15],[644,0,644,2],[646,10,646,12],[638,10,638,12],[639,10,639,12],[642,5,642,6],[643,0,643,2],[643,3,644,3],[643,4,644,4],[643,5,644,5],[643,6,644,6],[643,8,644,8],[643,9,644,9],[631,10,631,12],[632,10,632,12],[635,0,635,2],[635,6,636,6],[635,8,636,8],[635,9,636,9],[635,10,636,10],[635,11,636,11],[635,12,636,12],[626,13,626,14],[627,13,627,14],[628,0,628,2],[628,6,629,6],[628,8,629,8],[628,9,629,9],[628,10,629,10],[628,11,629,11],[628,12,629,12],[621,13,621,14],[622,13,622,14],[623,13,623,14],[624,10,624,12],[624,13,624,14],[625,10,625,12],[625,13,625,14],[618,10,618,12],[621,0,621,2],[621,6,622,6],[621,8,622,8],[621,9,622,9],[621,10,622,10],[621,11,622,11],[621,12,622,12],[614,10,615,10],[614,11,615,11],[614,12,615,12],[614,13,614,15],[615,0,615,2],[617,10,617,12],[609,10,609,12],[610,10,610,12],[613,5,613,6],[614,0,614,2],[614,3,615,3],[614,4,615,4],[614,5,615,5],[614,6,615,6],[614,8,615,8],[614,9,615,9],[599,12,600,12],[602,10,602,12],[603,10,603,12],[606,0,606,2],[606,6,607,6],[606,8,607,8],[606,9,607,9],[606,10,607,10],[606,11,607,11],[606,12,607,12],[599,0,599,2],[599,6,600,6],[599,8,600,8],[599,9,600,9],[599,10,600,10],[599,11,600,11],[595,10,595,12],[595,13,595,14],[596,10,596,12],[596,13,596,14],[597,13,597,14],[598,13,598,14],[585,0,585,2],[585,3,586,3],[585,4,586,4],[585,11,586,11],[585,12,586,12],[594,13,594,14],[585,6,586,6],[592,11,593,11],[592,12,593,12],[592,13,592,14],[593,13,593,14],[584,5,584,6],[588,10,588,12],[589,10,589,12],[592,0,592,2],[592,6,593,6],[592,8,593,8],[592,9,593,9],[592,10,593,10],[586,0,586,2],[580,10,580,12],[581,10,581,12],[581,36,581,38],[582,36,582,38],[585,8,586,8],[585,9,586,9],[585,10,586,10],[585,13,585,15],[585,5,586,5],[577,12,578,12],[578,26,578,28],[578,32,579,32],[578,34,579,34],[578,35,579,35]],"merged_total":2421,"flags":["merged_cut"]}
["Tax computation for form no 16"]
[{"$f":"'Form no 16'!$K$4","v":"New option u/s 115BAC"},"Financial Year",null,null,{"$f":"'Form no 16'!L20","v":"2025-26"},{"$f":"INDEX($A$1168:$A$1207,MATCH(E2,$B$1168:$B$1207,0))","v":"2024-25"},null,null,"(Above 60 year but less than 80)",null,{"$f":"E4+250000","v":2025000}]
[null,"Tax Category",null,null,{"$f":"'Form no 16'!E5","v":"SENIOR CITIZEN"}]
[null,"Taxable Income",null,null,{"$f":"'Form no 16'!$W$178","v":1775000}]
["Fin. Year",null,1985,{"$f":"C5+1","v":1986},null,"1985-86",null,"Computation Table",null,null,null,null,null,"Fin. Year",null,1985,{"$f":"P5+1","v":1986}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C5","v":1985},{"$f":"D5","v":1986}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H8,A8:C12,3)","v":0.5},{"$f":"INDEX(D8:D12,MATCH(I8,C8:C12,0))","v":100000},{"$f":"INDEX(E8:E12,MATCH(I8,C8:C12,0))","v":29250},{"$f":"IF(H8>H12,VLOOKUP(H8,A8:F12,6),0)","v":0.05},{"$f":"VLOOKUP(H8,A8:G12,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B8,IF($E$3=\"Female\",B15,IF($E$3=\"Senior Citizen\",B22,B29)))","v":18000},0]
[{"$f":"B8+1","v":18001},25000,0.25,{"$f":"B8","v":18000},{"$f":"(B9-B8)*C9","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O8+1","v":18001},25000,0.25]
[{"$f":"B9+1","v":25001},50000,0.3,{"$f":"B9","v":25000},{"$f":"E9+(B10-B9)*C10","v":9250},0,0,{"$f":"IF(I8=C12,E11+ROUND((H8-J8),0)*I8,IF(I8=C11,E10+ROUND((H8-J8)*I8,0),IF(I8=C10,E9+ROUND((H8-J8)*I8,0),IF(I8=C9,E8+ROUND((H8-J8)*I8,0),E7+ROUND((H8-J8)*I8,0)))))","v":866750},{"$f":"MIN(K12:L12)","v":43338},{"$f":"ROUND(SUM(H10+I10)*M8,0)","v":0},{"$f":"SUM(H10:J10)","v":910088},null,null,{"$f":"O9+1","v":25001},50000,0.3]
[{"$f":"B10+1","v":50001},100000,0.4,{"$f":"B10","v":50000},{"$f":"E10+(B11-B10)*C11","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O10+1","v":50001},100000,0.4]
[{"$f":"B11+1","v":100001},null,0.5,100000,{"$f":"IF(J9=0,0,E11)","v":29250},0.05,0,50000,{"$f":"IF(H8>H12,H8-H12,0)","v":1725000},{"$f":"IF(I12>0,ROUND(I12*I8,0),0)","v":862500},{"$f":"I12-J12","v":862500},{"$f":"IF(H10>0,ROUND(H10*L8,0),0)","v":43338},{"$f":"IF(K12>L12,0,L12-K12)","v":0},{"$f":"O11+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H10,IF($E$3=\"Female\",H17,IF($E$3=\"Senior Citizen\",H24,H31)))","v":866750}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I10,IF($E$3=\"Female\",I17,IF($E$3=\"Senior Citizen\",I24,I31)))","v":43338}]
[0,18000,0,0,0,0,0,{"$f":"H8","v":1775000},{"$f":"VLOOKUP(H15,A15:C19,3)","v":0.5},{"$f":"INDEX(D15:D19,MATCH(I15,C15:C19,0))","v":100000},{"$f":"INDEX(E15:E19,MATCH(I15,C15:C19,0))","v":29250},{"$f":"IF(H15>H19,VLOOKUP(H15,A15:F19,6),0)","v":0.05},{"$f":"VLOOKUP(H15,A15:G19,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J10,IF($E$3=\"Female\",J17,IF($E$3=\"Senior Citizen\",J24,J31)))","v":0}]
[{"$f":"B15+1","v":18001},25000,0.25,{"$f":"B15","v":18000},{"$f":"(B16-B15)*C16","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K10,IF($E$3=\"Female\",K17,IF($E$3=\"Senior Citizen\",K24,K31)))","v":910088}]
[{"$f":"B16+1","v":25001},50000,0.3,{"$f":"B16","v":25000},{"$f":"E16+(B17-B16)*C17","v":9250},0,0,{"$f":"IF(I15=C19,E18+ROUND((H15-J15),0)*I15,IF(I15=C18,E17+ROUND((H15-J15)*I15,0),IF(I15=C17,E16+ROUND((H15-J15)*I15,0),IF(I15=C16,E15+ROUND((H15-J15)*I15,0),E14+ROUND((H15-J15)*I15,0)))))","v":866750},{"$f":"MIN(K19:L19)","v":43338},{"$f":"ROUND(SUM(H17+I17)*M15,0)","v":0},{"$f":"SUM(H17:J17)","v":910088},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A7,IF($E$3=\"Female\",A14,IF($E$3=\"Senior Citizen\",A21,A28)))","v":"Not defined"}]
[{"$f":"B17+1","v":50001},100000,0.4,{"$f":"B17","v":50000},{"$f":"E17+(B18-B17)*C18","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M12,IF($E$3=\"Female\",M19,IF($E$3=\"Senior Citizen\",M26,M33)))","v":0}]
[{"$f":"B18+1","v":100001},null,0.5,100000,{"$f":"IF(J16=0,0,E18)","v":29250},0.05,0,{"$f":"H12","v":50000},{"$f":"IF(H15>H19,H15-H19,0)","v":1725000},{"$f":"IF(I19>0,ROUND(I19*I15,0),0)","v":862500},{"$f":"I19-J19","v":862500},{"$f":"IF(H17>0,ROUND(H17*L15,0),0)","v":43338},{"$f":"IF(K19>L19,0,L19-K19)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K10,IF($E$3=\"Female\",K17,IF($E$3=\"Senior Citizen\",K24,K31)))","v":910088}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H8","v":1775000},{"$f":"VLOOKUP(H22,A22:C26,3)","v":0.5},{"$f":"INDEX(D22:D26,MATCH(I22,C22:C26,0))","v":100000},{"$f":"INDEX(E22:E26,MATCH(I22,C22:C26,0))","v":29250},{"$f":"IF(H22>H26,VLOOKUP(H22,A22:F26,6),0)","v":0.05},{"$f":"VLOOKUP(H22,A22:G26,7)","v":0}]
[{"$f":"B22+1","v":18001},25000,0.25,{"$f":"B22","v":18000},{"$f":"(B23-B22)*C23","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B23+1","v":25001},50000,0.3,{"$f":"B23","v":25000},{"$f":"E23+(B24-B23)*C24","v":9250},0,0,{"$f":"IF(I22=C26,E25+ROUND((H22-J22),0)*I22,IF(I22=C25,E24+ROUND((H22-J22)*I22,0),IF(I22=C24,E23+ROUND((H22-J22)*I22,0),IF(I22=C23,E22+ROUND((H22-J22)*I22,0),E21+ROUND((H22-J22)*I22,0)))))","v":866750},{"$f":"MIN(K26:L26)","v":43338},{"$f":"ROUND(SUM(H24+I24)*M22,0)","v":0},{"$f":"SUM(H24:J24)","v":910088}]
[{"$f":"B24+1","v":50001},100000,0.4,{"$f":"B24","v":50000},{"$f":"E24+(B25-B24)*C25","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B25+1","v":100001},null,0.5,100000,{"$f":"IF(J23=0,0,E25)","v":29250},0.05,0,{"$f":"H19","v":50000},{"$f":"IF(H22>H26,H22-H26,0)","v":1725000},{"$f":"IF(I26>0,ROUND(I26*I22,0),0)","v":862500},{"$f":"I26-J26","v":862500},{"$f":"IF(H24>0,ROUND(H24*L22,0),0)","v":43338},{"$f":"IF(K26>L26,0,L26-K26)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H8","v":1775000},{"$f":"VLOOKUP(H29,A29:C33,3)","v":0.5},{"$f":"INDEX(D29:D33,MATCH(I29,C29:C33,0))","v":100000},{"$f":"INDEX(E29:E33,MATCH(I29,C29:C33,0))","v":29250},{"$f":"IF(H29>H33,VLOOKUP(H29,A29:F33,6),0)","v":0.05},{"$f":"VLOOKUP(H29,A29:G33,7)","v":0}]
[{"$f":"B29+1","v":18001},25000,0.25,{"$f":"B29","v":18000},{"$f":"(B30-B29)*C30","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B30+1","v":25001},50000,0.3,{"$f":"B30","v":25000},{"$f":"E30+(B31-B30)*C31","v":9250},0,0,{"$f":"IF(I29=C33,E32+ROUND((H29-J29),0)*I29,IF(I29=C32,E31+ROUND((H29-J29)*I29,0),IF(I29=C31,E30+ROUND((H29-J29)*I29,0),IF(I29=C30,E29+ROUND((H29-J29)*I29,0),E28+ROUND((H29-J29)*I29,0)))))","v":866750},{"$f":"MIN(K33:L33)","v":43338},{"$f":"ROUND(SUM(H31+I31)*M29,0)","v":0},{"$f":"SUM(H31:J31)","v":910088}]
[{"$f":"B31+1","v":50001},100000,0.4,{"$f":"B31","v":50000},{"$f":"E31+(B32-B31)*C32","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B32+1","v":100001},null,0.5,100000,{"$f":"IF(J30=0,0,E32)","v":29250},0.05,0,{"$f":"H26","v":50000},{"$f":"IF(H29>H33,H29-H33,0)","v":1725000},{"$f":"IF(I33>0,ROUND(I33*I29,0),0)","v":862500},{"$f":"I33-J33","v":862500},{"$f":"IF(H31>0,ROUND(H31*L29,0),0)","v":43338},{"$f":"IF(K33>L33,0,L33-K33)","v":0}]
[null,null,{"$f":"D5","v":1986},{"$f":"C34+1","v":1987},null,"1986-87"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C34","v":1986},{"$f":"D34","v":1987}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H37,A37:C41,3)","v":0.5},{"$f":"INDEX(D37:D41,MATCH(I37,C37:C41,0))","v":100000},{"$f":"INDEX(E37:E41,MATCH(I37,C37:C41,0))","v":29250},{"$f":"IF(H37>H41,VLOOKUP(H37,A37:F41,6),0)","v":0.05},{"$f":"VLOOKUP(H37,A37:G41,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B37,IF($E$3=\"Female\",B44,IF($E$3=\"Senior Citizen\",B51,B58)))","v":18000},0]
[{"$f":"B37+1","v":18001},25000,0.25,{"$f":"B37","v":18000},{"$f":"(B38-B37)*C38","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O37+1","v":18001},25000,0.25]
[{"$f":"B38+1","v":25001},50000,0.3,{"$f":"B38","v":25000},{"$f":"E38+(B39-B38)*C39","v":9250},0,0,{"$f":"IF(I37=C41,E40+ROUND((H37-J37),0)*I37,IF(I37=C40,E39+ROUND((H37-J37)*I37,0),IF(I37=C39,E38+ROUND((H37-J37)*I37,0),IF(I37=C38,E37+ROUND((H37-J37)*I37,0),E36+ROUND((H37-J37)*I37,0)))))","v":866750},{"$f":"MIN(K41:L41)","v":43338},{"$f":"ROUND(SUM(H39+I39)*M37,0)","v":0},{"$f":"SUM(H39:J39)","v":910088},null,null,{"$f":"O38+1","v":25001},50000,0.3]
[{"$f":"B39+1","v":50001},100000,0.4,{"$f":"B39","v":50000},{"$f":"E39+(B40-B39)*C40","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O39+1","v":50001},100000,0.4]
[{"$f":"B40+1","v":100001},null,0.5,100000,{"$f":"IF(J38=0,0,E40)","v":29250},0.05,0,50000,{"$f":"IF(H37>H41,H37-H41,0)","v":1725000},{"$f":"IF(I41>0,ROUND(I41*I37,0),0)","v":862500},{"$f":"I41-J41","v":862500},{"$f":"IF(H39>0,ROUND(H39*L37,0),0)","v":43338},{"$f":"IF(K41>L41,0,L41-K41)","v":0},{"$f":"O40+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H39,IF($E$3=\"Female\",H46,IF($E$3=\"Senior Citizen\",H53,H60)))","v":866750}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I39,IF($E$3=\"Female\",I46,IF($E$3=\"Senior Citizen\",I53,I60)))","v":43338}]
[0,18000,0,0,0,0,0,{"$f":"H37","v":1775000},{"$f":"VLOOKUP(H44,A44:C48,3)","v":0.5},{"$f":"INDEX(D44:D48,MATCH(I44,C44:C48,0))","v":100000},{"$f":"INDEX(E44:E48,MATCH(I44,C44:C48,0))","v":29250},{"$f":"IF(H44>H48,VLOOKUP(H44,A44:F48,6),0)","v":0.05},{"$f":"VLOOKUP(H44,A44:G48,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J39,IF($E$3=\"Female\",J46,IF($E$3=\"Senior Citizen\",J53,J60)))","v":0}]
[{"$f":"B44+1","v":18001},25000,0.25,{"$f":"B44","v":18000},{"$f":"(B45-B44)*C45","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K39,IF($E$3=\"Female\",K46,IF($E$3=\"Senior Citizen\",K53,K60)))","v":910088}]
[{"$f":"B45+1","v":25001},50000,0.3,{"$f":"B45","v":25000},{"$f":"E45+(B46-B45)*C46","v":9250},0,0,{"$f":"IF(I44=C48,E47+ROUND((H44-J44),0)*I44,IF(I44=C47,E46+ROUND((H44-J44)*I44,0),IF(I44=C46,E45+ROUND((H44-J44)*I44,0),IF(I44=C45,E44+ROUND((H44-J44)*I44,0),E43+ROUND((H44-J44)*I44,0)))))","v":866750},{"$f":"MIN(K48:L48)","v":43338},{"$f":"ROUND(SUM(H46+I46)*M44,0)","v":0},{"$f":"SUM(H46:J46)","v":910088},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A36,IF($E$3=\"Female\",A43,IF($E$3=\"Senior Citizen\",A50,A57)))","v":"Not defined"}]
[{"$f":"B46+1","v":50001},100000,0.4,{"$f":"B46","v":50000},{"$f":"E46+(B47-B46)*C47","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M41,IF($E$3=\"Female\",M48,IF($E$3=\"Senior Citizen\",M55,M62)))","v":0}]
[{"$f":"B47+1","v":100001},null,0.5,100000,{"$f":"IF(J45=0,0,E47)","v":29250},0.05,0,{"$f":"H41","v":50000},{"$f":"IF(H44>H48,H44-H48,0)","v":1725000},{"$f":"IF(I48>0,ROUND(I48*I44,0),0)","v":862500},{"$f":"I48-J48","v":862500},{"$f":"IF(H46>0,ROUND(H46*L44,0),0)","v":43338},{"$f":"IF(K48>L48,0,L48-K48)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K39,IF($E$3=\"Female\",K46,IF($E$3=\"Senior Citizen\",K53,K60)))","v":910088}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H37","v":1775000},{"$f":"VLOOKUP(H51,A51:C55,3)","v":0.5},{"$f":"INDEX(D51:D55,MATCH(I51,C51:C55,0))","v":100000},{"$f":"INDEX(E51:E55,MATCH(I51,C51:C55,0))","v":29250},{"$f":"IF(H51>H55,VLOOKUP(H51,A51:F55,6),0)","v":0.05},{"$f":"VLOOKUP(H51,A51:G55,7)","v":0}]
[{"$f":"B51+1","v":18001},25000,0.25,{"$f":"B51","v":18000},{"$f":"(B52-B51)*C52","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B52+1","v":25001},50000,0.3,{"$f":"B52","v":25000},{"$f":"E52+(B53-B52)*C53","v":9250},0,0,{"$f":"IF(I51=C55,E54+ROUND((H51-J51),0)*I51,IF(I51=C54,E53+ROUND((H51-J51)*I51,0),IF(I51=C53,E52+ROUND((H51-J51)*I51,0),IF(I51=C52,E51+ROUND((H51-J51)*I51,0),E50+ROUND((H51-J51)*I51,0)))))","v":866750},{"$f":"MIN(K55:L55)","v":43338},{"$f":"ROUND(SUM(H53+I53)*M51,0)","v":0},{"$f":"SUM(H53:J53)","v":910088}]
[{"$f":"B53+1","v":50001},100000,0.4,{"$f":"B53","v":50000},{"$f":"E53+(B54-B53)*C54","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B54+1","v":100001},null,0.5,100000,{"$f":"IF(J52=0,0,E54)","v":29250},0.05,0,{"$f":"H48","v":50000},{"$f":"IF(H51>H55,H51-H55,0)","v":1725000},{"$f":"IF(I55>0,ROUND(I55*I51,0),0)","v":862500},{"$f":"I55-J55","v":862500},{"$f":"IF(H53>0,ROUND(H53*L51,0),0)","v":43338},{"$f":"IF(K55>L55,0,L55-K55)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H37","v":1775000},{"$f":"VLOOKUP(H58,A58:C62,3)","v":0.5},{"$f":"INDEX(D58:D62,MATCH(I58,C58:C62,0))","v":100000},{"$f":"INDEX(E58:E62,MATCH(I58,C58:C62,0))","v":29250},{"$f":"IF(H58>H62,VLOOKUP(H58,A58:F62,6),0)","v":0.05},{"$f":"VLOOKUP(H58,A58:G62,7)","v":0}]
[{"$f":"B58+1","v":18001},25000,0.25,{"$f":"B58","v":18000},{"$f":"(B59-B58)*C59","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B59+1","v":25001},50000,0.3,{"$f":"B59","v":25000},{"$f":"E59+(B60-B59)*C60","v":9250},0,0,{"$f":"IF(I58=C62,E61+ROUND((H58-J58),0)*I58,IF(I58=C61,E60+ROUND((H58-J58)*I58,0),IF(I58=C60,E59+ROUND((H58-J58)*I58,0),IF(I58=C59,E58+ROUND((H58-J58)*I58,0),E57+ROUND((H58-J58)*I58,0)))))","v":866750},{"$f":"MIN(K62:L62)","v":43338},{"$f":"ROUND(SUM(H60+I60)*M58,0)","v":0},{"$f":"SUM(H60:J60)","v":910088}]
[{"$f":"B60+1","v":50001},100000,0.4,{"$f":"B60","v":50000},{"$f":"E60+(B61-B60)*C61","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B61+1","v":100001},null,0.5,100000,{"$f":"IF(J59=0,0,E61)","v":29250},0.05,0,{"$f":"H55","v":50000},{"$f":"IF(H58>H62,H58-H62,0)","v":1725000},{"$f":"IF(I62>0,ROUND(I62*I58,0),0)","v":862500},{"$f":"I62-J62","v":862500},{"$f":"IF(H60>0,ROUND(H60*L58,0),0)","v":43338},{"$f":"IF(K62>L62,0,L62-K62)","v":0}]
[null,null,1987,{"$f":"C63+1","v":1988},null,"1987-88"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C63","v":1987},{"$f":"D63","v":1988}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H66,A66:C70,3)","v":0.5},{"$f":"INDEX(D66:D70,MATCH(I66,C66:C70,0))","v":100000},{"$f":"INDEX(E66:E70,MATCH(I66,C66:C70,0))","v":29250},{"$f":"IF(H66>H70,VLOOKUP(H66,A66:F70,6),0)","v":0.05},{"$f":"VLOOKUP(H66,A66:G70,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B66,IF($E$3=\"Female\",B73,IF($E$3=\"Senior Citizen\",B80,B87)))","v":18000},0]
[{"$f":"B66+1","v":18001},25000,0.25,{"$f":"B66","v":18000},{"$f":"(B67-B66)*C67","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O66+1","v":18001},25000,0.25]
[{"$f":"B67+1","v":25001},50000,0.3,{"$f":"B67","v":25000},{"$f":"E67+(B68-B67)*C68","v":9250},0,0,{"$f":"IF(I66=C70,E69+ROUND((H66-J66),0)*I66,IF(I66=C69,E68+ROUND((H66-J66)*I66,0),IF(I66=C68,E67+ROUND((H66-J66)*I66,0),IF(I66=C67,E66+ROUND((H66-J66)*I66,0),E65+ROUND((H66-J66)*I66,0)))))","v":866750},{"$f":"MIN(K70:L70)","v":43338},{"$f":"ROUND(SUM(H68+I68)*M66,0)","v":0},{"$f":"SUM(H68:J68)","v":910088},null,null,{"$f":"O67+1","v":25001},50000,0.3]
[{"$f":"B68+1","v":50001},100000,0.4,{"$f":"B68","v":50000},{"$f":"E68+(B69-B68)*C69","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O68+1","v":50001},100000,0.4]
[{"$f":"B69+1","v":100001},null,0.5,100000,{"$f":"IF(J67=0,0,E69)","v":29250},0.05,0,50000,{"$f":"IF(H66>H70,H66-H70,0)","v":1725000},{"$f":"IF(I70>0,ROUND(I70*I66,0),0)","v":862500},{"$f":"I70-J70","v":862500},{"$f":"IF(H68>0,ROUND(H68*L66,0),0)","v":43338},{"$f":"IF(K70>L70,0,L70-K70)","v":0},{"$f":"O69+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H68,IF($E$3=\"Female\",H75,IF($E$3=\"Senior Citizen\",H82,H89)))","v":866750}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I68,IF($E$3=\"Female\",I75,IF($E$3=\"Senior Citizen\",I82,I89)))","v":43338}]
[0,18000,0,0,0,0,0,{"$f":"H66","v":1775000},{"$f":"VLOOKUP(H73,A73:C77,3)","v":0.5},{"$f":"INDEX(D73:D77,MATCH(I73,C73:C77,0))","v":100000},{"$f":"INDEX(E73:E77,MATCH(I73,C73:C77,0))","v":29250},{"$f":"IF(H73>H77,VLOOKUP(H73,A73:F77,6),0)","v":0.05},{"$f":"VLOOKUP(H73,A73:G77,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J68,IF($E$3=\"Female\",J75,IF($E$3=\"Senior Citizen\",J82,J89)))","v":0}]
[{"$f":"B73+1","v":18001},25000,0.25,{"$f":"B73","v":18000},{"$f":"(B74-B73)*C74","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K68,IF($E$3=\"Female\",K75,IF($E$3=\"Senior Citizen\",K82,K89)))","v":910088}]
[{"$f":"B74+1","v":25001},50000,0.3,{"$f":"B74","v":25000},{"$f":"E74+(B75-B74)*C75","v":9250},0,0,{"$f":"IF(I73=C77,E76+ROUND((H73-J73),0)*I73,IF(I73=C76,E75+ROUND((H73-J73)*I73,0),IF(I73=C75,E74+ROUND((H73-J73)*I73,0),IF(I73=C74,E73+ROUND((H73-J73)*I73,0),E72+ROUND((H73-J73)*I73,0)))))","v":866750},{"$f":"MIN(K77:L77)","v":43338},{"$f":"ROUND(SUM(H75+I75)*M73,0)","v":0},{"$f":"SUM(H75:J75)","v":910088},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A65,IF($E$3=\"Female\",A72,IF($E$3=\"Senior Citizen\",A79,A86)))","v":"Not defined"}]
[{"$f":"B75+1","v":50001},100000,0.4,{"$f":"B75","v":50000},{"$f":"E75+(B76-B75)*C76","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M70,IF($E$3=\"Female\",M77,IF($E$3=\"Senior Citizen\",M84,M91)))","v":0}]
[{"$f":"B76+1","v":100001},null,0.5,100000,{"$f":"IF(J74=0,0,E76)","v":29250},0.05,0,{"$f":"H70","v":50000},{"$f":"IF(H73>H77,H73-H77,0)","v":1725000},{"$f":"IF(I77>0,ROUND(I77*I73,0),0)","v":862500},{"$f":"I77-J77","v":862500},{"$f":"IF(H75>0,ROUND(H75*L73,0),0)","v":43338},{"$f":"IF(K77>L77,0,L77-K77)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K68,IF($E$3=\"Female\",K75,IF($E$3=\"Senior Citizen\",K82,K89)))","v":910088}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H66","v":1775000},{"$f":"VLOOKUP(H80,A80:C84,3)","v":0.5},{"$f":"INDEX(D80:D84,MATCH(I80,C80:C84,0))","v":100000},{"$f":"INDEX(E80:E84,MATCH(I80,C80:C84,0))","v":29250},{"$f":"IF(H80>H84,VLOOKUP(H80,A80:F84,6),0)","v":0.05},{"$f":"VLOOKUP(H80,A80:G84,7)","v":0}]
[{"$f":"B80+1","v":18001},25000,0.25,{"$f":"B80","v":18000},{"$f":"(B81-B80)*C81","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B81+1","v":25001},50000,0.3,{"$f":"B81","v":25000},{"$f":"E81+(B82-B81)*C82","v":9250},0,0,{"$f":"IF(I80=C84,E83+ROUND((H80-J80),0)*I80,IF(I80=C83,E82+ROUND((H80-J80)*I80,0),IF(I80=C82,E81+ROUND((H80-J80)*I80,0),IF(I80=C81,E80+ROUND((H80-J80)*I80,0),E79+ROUND((H80-J80)*I80,0)))))","v":866750},{"$f":"MIN(K84:L84)","v":43338},{"$f":"ROUND(SUM(H82+I82)*M80,0)","v":0},{"$f":"SUM(H82:J82)","v":910088}]
[{"$f":"B82+1","v":50001},100000,0.4,{"$f":"B82","v":50000},{"$f":"E82+(B83-B82)*C83","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B83+1","v":100001},null,0.5,100000,{"$f":"IF(J81=0,0,E83)","v":29250},0.05,0,{"$f":"H77","v":50000},{"$f":"IF(H80>H84,H80-H84,0)","v":1725000},{"$f":"IF(I84>0,ROUND(I84*I80,0),0)","v":862500},{"$f":"I84-J84","v":862500},{"$f":"IF(H82>0,ROUND(H82*L80,0),0)","v":43338},{"$f":"IF(K84>L84,0,L84-K84)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H66","v":1775000},{"$f":"VLOOKUP(H87,A87:C91,3)","v":0.5},{"$f":"INDEX(D87:D91,MATCH(I87,C87:C91,0))","v":100000},{"$f":"INDEX(E87:E91,MATCH(I87,C87:C91,0))","v":29250},{"$f":"IF(H87>H91,VLOOKUP(H87,A87:F91,6),0)","v":0.05},{"$f":"VLOOKUP(H87,A87:G91,7)","v":0}]
[{"$f":"B87+1","v":18001},25000,0.25,{"$f":"B87","v":18000},{"$f":"(B88-B87)*C88","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B88+1","v":25001},50000,0.3,{"$f":"B88","v":25000},{"$f":"E88+(B89-B88)*C89","v":9250},0,0,{"$f":"IF(I87=C91,E90+ROUND((H87-J87),0)*I87,IF(I87=C90,E89+ROUND((H87-J87)*I87,0),IF(I87=C89,E88+ROUND((H87-J87)*I87,0),IF(I87=C88,E87+ROUND((H87-J87)*I87,0),E86+ROUND((H87-J87)*I87,0)))))","v":866750},{"$f":"MIN(K91:L91)","v":43338},{"$f":"ROUND(SUM(H89+I89)*M87,0)","v":0},{"$f":"SUM(H89:J89)","v":910088}]
[{"$f":"B89+1","v":50001},100000,0.4,{"$f":"B89","v":50000},{"$f":"E89+(B90-B89)*C90","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B90+1","v":100001},null,0.5,100000,{"$f":"IF(J88=0,0,E90)","v":29250},0.05,0,{"$f":"H84","v":50000},{"$f":"IF(H87>H91,H87-H91,0)","v":1725000},{"$f":"IF(I91>0,ROUND(I91*I87,0),0)","v":862500},{"$f":"I91-J91","v":862500},{"$f":"IF(H89>0,ROUND(H89*L87,0),0)","v":43338},{"$f":"IF(K91>L91,0,L91-K91)","v":0}]
[null,null,1988,{"$f":"C92+1","v":1989},null,"1988-89"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C92","v":1988},{"$f":"D92","v":1989}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H95,A95:C99,3)","v":0.5},{"$f":"INDEX(D95:D99,MATCH(I95,C95:C99,0))","v":100000},{"$f":"INDEX(E95:E99,MATCH(I95,C95:C99,0))","v":29250},{"$f":"IF(H95>H99,VLOOKUP(H95,A95:F99,6),0)","v":0.05},{"$f":"VLOOKUP(H95,A95:G99,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B95,IF($E$3=\"Female\",B102,IF($E$3=\"Senior Citizen\",B109,B116)))","v":18000},0]
[{"$f":"B95+1","v":18001},25000,0.25,{"$f":"B95","v":18000},{"$f":"(B96-B95)*C96","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O95+1","v":18001},25000,0.25]
[{"$f":"B96+1","v":25001},50000,0.3,{"$f":"B96","v":25000},{"$f":"E96+(B97-B96)*C97","v":9250},0,0,{"$f":"IF(I95=C99,E98+ROUND((H95-J95),0)*I95,IF(I95=C98,E97+ROUND((H95-J95)*I95,0),IF(I95=C97,E96+ROUND((H95-J95)*I95,0),IF(I95=C96,E95+ROUND((H95-J95)*I95,0),E94+ROUND((H95-J95)*I95,0)))))","v":866750},{"$f":"MIN(K99:L99)","v":43338},{"$f":"ROUND(SUM(H97+I97)*M95,0)","v":0},{"$f":"SUM(H97:J97)","v":910088},null,null,{"$f":"O96+1","v":25001},50000,0.3]
[{"$f":"B97+1","v":50001},100000,0.4,{"$f":"B97","v":50000},{"$f":"E97+(B98-B97)*C98","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O97+1","v":50001},100000,0.4]
[{"$f":"B98+1","v":100001},null,0.5,100000,{"$f":"IF(J96=0,0,E98)","v":29250},0.05,0,50000,{"$f":"IF(H95>H99,H95-H99,0)","v":1725000},{"$f":"IF(I99>0,ROUND(I99*I95,0),0)","v":862500},{"$f":"I99-J99","v":862500},{"$f":"IF(H97>0,ROUND(H97*L95,0),0)","v":43338},{"$f":"IF(K99>L99,0,L99-K99)","v":0},{"$f":"O98+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H97,IF($E$3=\"Female\",H104,IF($E$3=\"Senior Citizen\",H111,H118)))","v":866750}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I97,IF($E$3=\"Female\",I104,IF($E$3=\"Senior Citizen\",I111,I118)))","v":43338}]
[0,18000,0,0,0,0,0,{"$f":"H95","v":1775000},{"$f":"VLOOKUP(H102,A102:C106,3)","v":0.5},{"$f":"INDEX(D102:D106,MATCH(I102,C102:C106,0))","v":100000},{"$f":"INDEX(E102:E106,MATCH(I102,C102:C106,0))","v":29250},{"$f":"IF(H102>H106,VLOOKUP(H102,A102:F106,6),0)","v":0.05},{"$f":"VLOOKUP(H102,A102:G106,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J97,IF($E$3=\"Female\",J104,IF($E$3=\"Senior Citizen\",J111,J118)))","v":0}]
[{"$f":"B102+1","v":18001},25000,0.25,{"$f":"B102","v":18000},{"$f":"(B103-B102)*C103","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K97,IF($E$3=\"Female\",K104,IF($E$3=\"Senior Citizen\",K111,K118)))","v":910088}]
[{"$f":"B103+1","v":25001},50000,0.3,{"$f":"B103","v":25000},{"$f":"E103+(B104-B103)*C104","v":9250},0,0,{"$f":"IF(I102=C106,E105+ROUND((H102-J102),0)*I102,IF(I102=C105,E104+ROUND((H102-J102)*I102,0),IF(I102=C104,E103+ROUND((H102-J102)*I102,0),IF(I102=C103,E102+ROUND((H102-J102)*I102,0),E101+ROUND((H102-J102)*I102,0)))))","v":866750},{"$f":"MIN(K106:L106)","v":43338},{"$f":"ROUND(SUM(H104+I104)*M102,0)","v":0},{"$f":"SUM(H104:J104)","v":910088},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A94,IF($E$3=\"Female\",A101,IF($E$3=\"Senior Citizen\",A108,A115)))","v":"Not defined"}]
[{"$f":"B104+1","v":50001},100000,0.4,{"$f":"B104","v":50000},{"$f":"E104+(B105-B104)*C105","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M99,IF($E$3=\"Female\",M106,IF($E$3=\"Senior Citizen\",M113,M120)))","v":0}]
[{"$f":"B105+1","v":100001},null,0.5,100000,{"$f":"IF(J103=0,0,E105)","v":29250},0.05,0,{"$f":"H99","v":50000},{"$f":"IF(H102>H106,H102-H106,0)","v":1725000},{"$f":"IF(I106>0,ROUND(I106*I102,0),0)","v":862500},{"$f":"I106-J106","v":862500},{"$f":"IF(H104>0,ROUND(H104*L102,0),0)","v":43338},{"$f":"IF(K106>L106,0,L106-K106)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K97,IF($E$3=\"Female\",K104,IF($E$3=\"Senior Citizen\",K111,K118)))","v":910088}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H95","v":1775000},{"$f":"VLOOKUP(H109,A109:C113,3)","v":0.5},{"$f":"INDEX(D109:D113,MATCH(I109,C109:C113,0))","v":100000},{"$f":"INDEX(E109:E113,MATCH(I109,C109:C113,0))","v":29250},{"$f":"IF(H109>H113,VLOOKUP(H109,A109:F113,6),0)","v":0.05},{"$f":"VLOOKUP(H109,A109:G113,7)","v":0}]
[{"$f":"B109+1","v":18001},25000,0.25,{"$f":"B109","v":18000},{"$f":"(B110-B109)*C110","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B110+1","v":25001},50000,0.3,{"$f":"B110","v":25000},{"$f":"E110+(B111-B110)*C111","v":9250},0,0,{"$f":"IF(I109=C113,E112+ROUND((H109-J109),0)*I109,IF(I109=C112,E111+ROUND((H109-J109)*I109,0),IF(I109=C111,E110+ROUND((H109-J109)*I109,0),IF(I109=C110,E109+ROUND((H109-J109)*I109,0),E108+ROUND((H109-J109)*I109,0)))))","v":866750},{"$f":"MIN(K113:L113)","v":43338},{"$f":"ROUND(SUM(H111+I111)*M109,0)","v":0},{"$f":"SUM(H111:J111)","v":910088}]
[{"$f":"B111+1","v":50001},100000,0.4,{"$f":"B111","v":50000},{"$f":"E111+(B112-B111)*C112","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B112+1","v":100001},null,0.5,100000,{"$f":"IF(J110=0,0,E112)","v":29250},0.05,0,{"$f":"H106","v":50000},{"$f":"IF(H109>H113,H109-H113,0)","v":1725000},{"$f":"IF(I113>0,ROUND(I113*I109,0),0)","v":862500},{"$f":"I113-J113","v":862500},{"$f":"IF(H111>0,ROUND(H111*L109,0),0)","v":43338},{"$f":"IF(K113>L113,0,L113-K113)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H95","v":1775000},{"$f":"VLOOKUP(H116,A116:C120,3)","v":0.5},{"$f":"INDEX(D116:D120,MATCH(I116,C116:C120,0))","v":100000},{"$f":"INDEX(E116:E120,MATCH(I116,C116:C120,0))","v":29250},{"$f":"IF(H116>H120,VLOOKUP(H116,A116:F120,6),0)","v":0.05},{"$f":"VLOOKUP(H116,A116:G120,7)","v":0}]
[{"$f":"B116+1","v":18001},25000,0.25,{"$f":"B116","v":18000},{"$f":"(B117-B116)*C117","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B117+1","v":25001},50000,0.3,{"$f":"B117","v":25000},{"$f":"E117+(B118-B117)*C118","v":9250},0,0,{"$f":"IF(I116=C120,E119+ROUND((H116-J116),0)*I116,IF(I116=C119,E118+ROUND((H116-J116)*I116,0),IF(I116=C118,E117+ROUND((H116-J116)*I116,0),IF(I116=C117,E116+ROUND((H116-J116)*I116,0),E115+ROUND((H116-J116)*I116,0)))))","v":866750},{"$f":"MIN(K120:L120)","v":43338},{"$f":"ROUND(SUM(H118+I118)*M116,0)","v":0},{"$f":"SUM(H118:J118)","v":910088}]
[{"$f":"B118+1","v":50001},100000,0.4,{"$f":"B118","v":50000},{"$f":"E118+(B119-B118)*C119","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B119+1","v":100001},null,0.5,100000,{"$f":"IF(J117=0,0,E119)","v":29250},0.05,0,{"$f":"H113","v":50000},{"$f":"IF(H116>H120,H116-H120,0)","v":1725000},{"$f":"IF(I120>0,ROUND(I120*I116,0),0)","v":862500},{"$f":"I120-J120","v":862500},{"$f":"IF(H118>0,ROUND(H118*L116,0),0)","v":43338},{"$f":"IF(K120>L120,0,L120-K120)","v":0}]
[null,null,1989,{"$f":"C121+1","v":1990},null,"1989-90"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C121","v":1989},{"$f":"D121","v":1990}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H124,A124:C128,3)","v":0.5},{"$f":"INDEX(D124:D128,MATCH(I124,C124:C128,0))","v":100000},{"$f":"INDEX(E124:E128,MATCH(I124,C124:C128,0))","v":28900},{"$f":"IF(H124>H128,VLOOKUP(H124,A124:F128,6),0)","v":0.08},{"$f":"VLOOKUP(H124,A124:G128,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B124,IF($E$3=\"Female\",B131,IF($E$3=\"Senior Citizen\",B138,B145)))","v":18000},0]
[{"$f":"B124+1","v":18001},25000,0.2,{"$f":"B124","v":18000},{"$f":"(B125-B124)*C125","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O124+1","v":18001},25000,0.2]
[{"$f":"B125+1","v":25001},50000,0.3,{"$f":"B125","v":25000},{"$f":"E125+(B126-B125)*C126","v":8900},0,0,{"$f":"IF(I124=C128,E127+ROUND((H124-J124),0)*I124,IF(I124=C127,E126+ROUND((H124-J124)*I124,0),IF(I124=C126,E125+ROUND((H124-J124)*I124,0),IF(I124=C125,E124+ROUND((H124-J124)*I124,0),E123+ROUND((H124-J124)*I124,0)))))","v":866400},{"$f":"MIN(K128:L128)","v":69312},{"$f":"ROUND(SUM(H126+I126)*M124,0)","v":0},{"$f":"SUM(H126:J126)","v":935712},null,null,{"$f":"O125+1","v":25001},50000,0.3]
[{"$f":"B126+1","v":50001},100000,0.4,{"$f":"B126","v":50000},{"$f":"E126+(B127-B126)*C127","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O126+1","v":50001},100000,0.4]
[{"$f":"B127+1","v":100001},null,0.5,100000,{"$f":"IF(J125=0,0,E127)","v":28900},0.08,0,50000,{"$f":"IF(H124>H128,H124-H128,0)","v":1725000},{"$f":"IF(I128>0,ROUND(I128*I124,0),0)","v":862500},{"$f":"I128-J128","v":862500},{"$f":"IF(H126>0,ROUND(H126*L124,0),0)","v":69312},{"$f":"IF(K128>L128,0,L128-K128)","v":0},{"$f":"O127+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H126,IF($E$3=\"Female\",H133,IF($E$3=\"Senior Citizen\",H140,H147)))","v":866400}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I126,IF($E$3=\"Female\",I133,IF($E$3=\"Senior Citizen\",I140,I147)))","v":69312}]
[0,18000,0,0,0,0,0,{"$f":"H124","v":1775000},{"$f":"VLOOKUP(H131,A131:C135,3)","v":0.5},{"$f":"INDEX(D131:D135,MATCH(I131,C131:C135,0))","v":100000},{"$f":"INDEX(E131:E135,MATCH(I131,C131:C135,0))","v":28900},{"$f":"IF(H131>H135,VLOOKUP(H131,A131:F135,6),0)","v":0.08},{"$f":"VLOOKUP(H131,A131:G135,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J126,IF($E$3=\"Female\",J133,IF($E$3=\"Senior Citizen\",J140,J147)))","v":0}]
[{"$f":"B131+1","v":18001},25000,0.2,{"$f":"B131","v":18000},{"$f":"(B132-B131)*C132","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K126,IF($E$3=\"Female\",K133,IF($E$3=\"Senior Citizen\",K140,K147)))","v":935712}]
[{"$f":"B132+1","v":25001},50000,0.3,{"$f":"B132","v":25000},{"$f":"E132+(B133-B132)*C133","v":8900},0,0,{"$f":"IF(I131=C135,E134+ROUND((H131-J131),0)*I131,IF(I131=C134,E133+ROUND((H131-J131)*I131,0),IF(I131=C133,E132+ROUND((H131-J131)*I131,0),IF(I131=C132,E131+ROUND((H131-J131)*I131,0),E130+ROUND((H131-J131)*I131,0)))))","v":866400},{"$f":"MIN(K135:L135)","v":69312},{"$f":"ROUND(SUM(H133+I133)*M131,0)","v":0},{"$f":"SUM(H133:J133)","v":935712},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A123,IF($E$3=\"Female\",A130,IF($E$3=\"Senior Citizen\",A137,A144)))","v":"Not defined"}]
[{"$f":"B133+1","v":50001},100000,0.4,{"$f":"B133","v":50000},{"$f":"E133+(B134-B133)*C134","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M128,IF($E$3=\"Female\",M135,IF($E$3=\"Senior Citizen\",M142,M149)))","v":0}]
[{"$f":"B134+1","v":100001},null,0.5,100000,{"$f":"IF(J132=0,0,E134)","v":28900},0.08,0,{"$f":"H128","v":50000},{"$f":"IF(H131>H135,H131-H135,0)","v":1725000},{"$f":"IF(I135>0,ROUND(I135*I131,0),0)","v":862500},{"$f":"I135-J135","v":862500},{"$f":"IF(H133>0,ROUND(H133*L131,0),0)","v":69312},{"$f":"IF(K135>L135,0,L135-K135)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K126,IF($E$3=\"Female\",K133,IF($E$3=\"Senior Citizen\",K140,K147)))","v":935712}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H124","v":1775000},{"$f":"VLOOKUP(H138,A138:C142,3)","v":0.5},{"$f":"INDEX(D138:D142,MATCH(I138,C138:C142,0))","v":100000},{"$f":"INDEX(E138:E142,MATCH(I138,C138:C142,0))","v":28900},{"$f":"IF(H138>H142,VLOOKUP(H138,A138:F142,6),0)","v":0.08},{"$f":"VLOOKUP(H138,A138:G142,7)","v":0}]
[{"$f":"B138+1","v":18001},25000,0.2,{"$f":"B138","v":18000},{"$f":"(B139-B138)*C139","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B139+1","v":25001},50000,0.3,{"$f":"B139","v":25000},{"$f":"E139+(B140-B139)*C140","v":8900},0,0,{"$f":"IF(I138=C142,E141+ROUND((H138-J138),0)*I138,IF(I138=C141,E140+ROUND((H138-J138)*I138,0),IF(I138=C140,E139+ROUND((H138-J138)*I138,0),IF(I138=C139,E138+ROUND((H138-J138)*I138,0),E137+ROUND((H138-J138)*I138,0)))))","v":866400},{"$f":"MIN(K142:L142)","v":69312},{"$f":"ROUND(SUM(H140+I140)*M138,0)","v":0},{"$f":"SUM(H140:J140)","v":935712}]
[{"$f":"B140+1","v":50001},100000,0.4,{"$f":"B140","v":50000},{"$f":"E140+(B141-B140)*C141","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B141+1","v":100001},null,0.5,100000,{"$f":"IF(J139=0,0,E141)","v":28900},0.08,0,{"$f":"H135","v":50000},{"$f":"IF(H138>H142,H138-H142,0)","v":1725000},{"$f":"IF(I142>0,ROUND(I142*I138,0),0)","v":862500},{"$f":"I142-J142","v":862500},{"$f":"IF(H140>0,ROUND(H140*L138,0),0)","v":69312},{"$f":"IF(K142>L142,0,L142-K142)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H124","v":1775000},{"$f":"VLOOKUP(H145,A145:C149,3)","v":0.5},{"$f":"INDEX(D145:D149,MATCH(I145,C145:C149,0))","v":100000},{"$f":"INDEX(E145:E149,MATCH(I145,C145:C149,0))","v":28900},{"$f":"IF(H145>H149,VLOOKUP(H145,A145:F149,6),0)","v":0.08},{"$f":"VLOOKUP(H145,A145:G149,7)","v":0}]
[{"$f":"B145+1","v":18001},25000,0.2,{"$f":"B145","v":18000},{"$f":"(B146-B145)*C146","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B146+1","v":25001},50000,0.3,{"$f":"B146","v":25000},{"$f":"E146+(B147-B146)*C147","v":8900},0,0,{"$f":"IF(I145=C149,E148+ROUND((H145-J145),0)*I145,IF(I145=C148,E147+ROUND((H145-J145)*I145,0),IF(I145=C147,E146+ROUND((H145-J145)*I145,0),IF(I145=C146,E145+ROUND((H145-J145)*I145,0),E144+ROUND((H145-J145)*I145,0)))))","v":866400},{"$f":"MIN(K149:L149)","v":69312},{"$f":"ROUND(SUM(H147+I147)*M145,0)","v":0},{"$f":"SUM(H147:J147)","v":935712}]
[{"$f":"B147+1","v":50001},100000,0.4,{"$f":"B147","v":50000},{"$f":"E147+(B148-B147)*C148","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B148+1","v":100001},null,0.5,100000,{"$f":"IF(J146=0,0,E148)","v":28900},0.08,0,{"$f":"H142","v":50000},{"$f":"IF(H145>H149,H145-H149,0)","v":1725000},{"$f":"IF(I149>0,ROUND(I149*I145,0),0)","v":862500},{"$f":"I149-J149","v":862500},{"$f":"IF(H147>0,ROUND(H147*L145,0),0)","v":69312},{"$f":"IF(K149>L149,0,L149-K149)","v":0}]
[null,null,1990,{"$f":"C150+1","v":1991},null,"1990-91"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C150","v":1990},{"$f":"D150","v":1991}]
[0,22000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H153,A153:C157,3)","v":0.5},{"$f":"INDEX(D153:D157,MATCH(I153,C153:C157,0))","v":100000},{"$f":"INDEX(E153:E157,MATCH(I153,C153:C157,0))","v":27600},{"$f":"IF(H153>H157,VLOOKUP(H153,A153:F157,6),0)","v":0.12},{"$f":"VLOOKUP(H153,A153:G157,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B153,IF($E$3=\"Female\",B160,IF($E$3=\"Senior Citizen\",B167,B174)))","v":22000},0]
[{"$f":"B153+1","v":22001},30000,0.2,{"$f":"B153","v":22000},{"$f":"(B154-B153)*C154","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O153+1","v":22001},30000,0.2]
[{"$f":"B154+1","v":30001},50000,0.3,{"$f":"B154","v":30000},{"$f":"E154+(B155-B154)*C155","v":7600},0,0,{"$f":"IF(I153=C157,E156+ROUND((H153-J153),0)*I153,IF(I153=C156,E155+ROUND((H153-J153)*I153,0),IF(I153=C155,E154+ROUND((H153-J153)*I153,0),IF(I153=C154,E153+ROUND((H153-J153)*I153,0),E152+ROUND((H153-J153)*I153,0)))))","v":865100},{"$f":"MIN(K157:L157)","v":103812},{"$f":"ROUND(SUM(H155+I155)*M153,0)","v":0},{"$f":"SUM(H155:J155)","v":968912},null,null,{"$f":"O154+1","v":30001},50000,0.3]
[{"$f":"B155+1","v":50001},100000,0.4,{"$f":"B155","v":50000},{"$f":"E155+(B156-B155)*C156","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O155+1","v":50001},100000,0.4]
[{"$f":"B156+1","v":100001},null,0.5,100000,{"$f":"IF(J154=0,0,E156)","v":27600},0.12,0,75000,{"$f":"IF(H153>H157,H153-H157,0)","v":1700000},{"$f":"IF(I157>0,ROUND(I157*I153,0),0)","v":850000},{"$f":"I157-J157","v":850000},{"$f":"IF(H155>0,ROUND(H155*L153,0),0)","v":103812},{"$f":"IF(K157>L157,0,L157-K157)","v":0},{"$f":"O156+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H155,IF($E$3=\"Female\",H162,IF($E$3=\"Senior Citizen\",H169,H176)))","v":865100}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I155,IF($E$3=\"Female\",I162,IF($E$3=\"Senior Citizen\",I169,I176)))","v":103812}]
[0,22000,0,0,0,0,0,{"$f":"H153","v":1775000},{"$f":"VLOOKUP(H160,A160:C164,3)","v":0.5},{"$f":"INDEX(D160:D164,MATCH(I160,C160:C164,0))","v":100000},{"$f":"INDEX(E160:E164,MATCH(I160,C160:C164,0))","v":27600},{"$f":"IF(H160>H164,VLOOKUP(H160,A160:F164,6),0)","v":0.12},{"$f":"VLOOKUP(H160,A160:G164,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J155,IF($E$3=\"Female\",J162,IF($E$3=\"Senior Citizen\",J169,J176)))","v":0}]
[{"$f":"B160+1","v":22001},30000,0.2,{"$f":"B160","v":22000},{"$f":"(B161-B160)*C161","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K155,IF($E$3=\"Female\",K162,IF($E$3=\"Senior Citizen\",K169,K176)))","v":968912}]
[{"$f":"B161+1","v":30001},50000,0.3,{"$f":"B161","v":30000},{"$f":"E161+(B162-B161)*C162","v":7600},0,0,{"$f":"IF(I160=C164,E163+ROUND((H160-J160),0)*I160,IF(I160=C163,E162+ROUND((H160-J160)*I160,0),IF(I160=C162,E161+ROUND((H160-J160)*I160,0),IF(I160=C161,E160+ROUND((H160-J160)*I160,0),E159+ROUND((H160-J160)*I160,0)))))","v":865100},{"$f":"MIN(K164:L164)","v":103812},{"$f":"ROUND(SUM(H162+I162)*M160,0)","v":0},{"$f":"SUM(H162:J162)","v":968912},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A152,IF($E$3=\"Female\",A159,IF($E$3=\"Senior Citizen\",A166,A173)))","v":"Not defined"}]
[{"$f":"B162+1","v":50001},100000,0.4,{"$f":"B162","v":50000},{"$f":"E162+(B163-B162)*C163","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M157,IF($E$3=\"Female\",M164,IF($E$3=\"Senior Citizen\",M171,M178)))","v":0}]
[{"$f":"B163+1","v":100001},null,0.5,100000,{"$f":"IF(J161=0,0,E163)","v":27600},0.12,0,{"$f":"H157","v":75000},{"$f":"IF(H160>H164,H160-H164,0)","v":1700000},{"$f":"IF(I164>0,ROUND(I164*I160,0),0)","v":850000},{"$f":"I164-J164","v":850000},{"$f":"IF(H162>0,ROUND(H162*L160,0),0)","v":103812},{"$f":"IF(K164>L164,0,L164-K164)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K155,IF($E$3=\"Female\",K162,IF($E$3=\"Senior Citizen\",K169,K176)))","v":968912}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H153","v":1775000},{"$f":"VLOOKUP(H167,A167:C171,3)","v":0.5},{"$f":"INDEX(D167:D171,MATCH(I167,C167:C171,0))","v":100000},{"$f":"INDEX(E167:E171,MATCH(I167,C167:C171,0))","v":27600},{"$f":"IF(H167>H171,VLOOKUP(H167,A167:F171,6),0)","v":0.12},{"$f":"VLOOKUP(H167,A167:G171,7)","v":0}]
[{"$f":"B167+1","v":22001},30000,0.2,{"$f":"B167","v":22000},{"$f":"(B168-B167)*C168","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B168+1","v":30001},50000,0.3,{"$f":"B168","v":30000},{"$f":"E168+(B169-B168)*C169","v":7600},0,0,{"$f":"IF(I167=C171,E170+ROUND((H167-J167),0)*I167,IF(I167=C170,E169+ROUND((H167-J167)*I167,0),IF(I167=C169,E168+ROUND((H167-J167)*I167,0),IF(I167=C168,E167+ROUND((H167-J167)*I167,0),E166+ROUND((H167-J167)*I167,0)))))","v":865100},{"$f":"MIN(K171:L171)","v":103812},{"$f":"ROUND(SUM(H169+I169)*M167,0)","v":0},{"$f":"SUM(H169:J169)","v":968912}]
[{"$f":"B169+1","v":50001},100000,0.4,{"$f":"B169","v":50000},{"$f":"E169+(B170-B169)*C170","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B170+1","v":100001},null,0.5,100000,{"$f":"IF(J168=0,0,E170)","v":27600},0.12,0,{"$f":"H164","v":75000},{"$f":"IF(H167>H171,H167-H171,0)","v":1700000},{"$f":"IF(I171>0,ROUND(I171*I167,0),0)","v":850000},{"$f":"I171-J171","v":850000},{"$f":"IF(H169>0,ROUND(H169*L167,0),0)","v":103812},{"$f":"IF(K171>L171,0,L171-K171)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H153","v":1775000},{"$f":"VLOOKUP(H174,A174:C178,3)","v":0.5},{"$f":"INDEX(D174:D178,MATCH(I174,C174:C178,0))","v":100000},{"$f":"INDEX(E174:E178,MATCH(I174,C174:C178,0))","v":27600},{"$f":"IF(H174>H178,VLOOKUP(H174,A174:F178,6),0)","v":0.12},{"$f":"VLOOKUP(H174,A174:G178,7)","v":0}]
[{"$f":"B174+1","v":22001},30000,0.2,{"$f":"B174","v":22000},{"$f":"(B175-B174)*C175","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B175+1","v":30001},50000,0.3,{"$f":"B175","v":30000},{"$f":"E175+(B176-B175)*C176","v":7600},0,0,{"$f":"IF(I174=C178,E177+ROUND((H174-J174),0)*I174,IF(I174=C177,E176+ROUND((H174-J174)*I174,0),IF(I174=C176,E175+ROUND((H174-J174)*I174,0),IF(I174=C175,E174+ROUND((H174-J174)*I174,0),E173+ROUND((H174-J174)*I174,0)))))","v":865100},{"$f":"MIN(K178:L178)","v":103812},{"$f":"ROUND(SUM(H176+I176)*M174,0)","v":0},{"$f":"SUM(H176:J176)","v":968912}]
[{"$f":"B176+1","v":50001},100000,0.4,{"$f":"B176","v":50000},{"$f":"E176+(B177-B176)*C177","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B177+1","v":100001},null,0.5,100000,{"$f":"IF(J175=0,0,E177)","v":27600},0.12,0,{"$f":"H171","v":75000},{"$f":"IF(H174>H178,H174-H178,0)","v":1700000},{"$f":"IF(I178>0,ROUND(I178*I174,0),0)","v":850000},{"$f":"I178-J178","v":850000},{"$f":"IF(H176>0,ROUND(H176*L174,0),0)","v":103812},{"$f":"IF(K178>L178,0,L178-K178)","v":0}]
[null,null,1991,{"$f":"C179+1","v":1992},null,"1991-92"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C179","v":1991},{"$f":"D179","v":1992}]
[0,22000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H182,A182:C186,3)","v":0.5},{"$f":"INDEX(D182:D186,MATCH(I182,C182:C186,0))","v":100000},{"$f":"INDEX(E182:E186,MATCH(I182,C182:C186,0))","v":27600},{"$f":"IF(H182>H186,VLOOKUP(H182,A182:F186,6),0)","v":0.12},{"$f":"VLOOKUP(H182,A182:G186,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B182,IF($E$3=\"Female\",B189,IF($E$3=\"Senior Citizen\",B196,B203)))","v":22000},0]
[{"$f":"B182+1","v":22001},30000,0.2,{"$f":"B182","v":22000},{"$f":"(B183-B182)*C183","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O182+1","v":22001},30000,0.2]
[{"$f":"B183+1","v":30001},50000,0.3,{"$f":"B183","v":30000},{"$f":"E183+(B184-B183)*C184","v":7600},0,0,{"$f":"IF(I182=C186,E185+ROUND((H182-J182),0)*I182,IF(I182=C185,E184+ROUND((H182-J182)*I182,0),IF(I182=C184,E183+ROUND((H182-J182)*I182,0),IF(I182=C183,E182+ROUND((H182-J182)*I182,0),E181+ROUND((H182-J182)*I182,0)))))","v":865100},{"$f":"MIN(K186:L186)","v":103812},{"$f":"ROUND(SUM(H184+I184)*M182,0)","v":0},{"$f":"SUM(H184:J184)","v":968912},null,null,{"$f":"O183+1","v":30001},50000,0.3]
[{"$f":"B184+1","v":50001},100000,0.4,{"$f":"B184","v":50000},{"$f":"E184+(B185-B184)*C185","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O184+1","v":50001},100000,0.4]
[{"$f":"B185+1","v":100001},null,0.5,100000,{"$f":"IF(J183=0,0,E185)","v":27600},0.12,0,100000,{"$f":"IF(H182>H186,H182-H186,0)","v":1675000},{"$f":"IF(I186>0,ROUND(I186*I182,0),0)","v":837500},{"$f":"I186-J186","v":837500},{"$f":"IF(H184>0,ROUND(H184*L182,0),0)","v":103812},{"$f":"IF(K186>L186,0,L186-K186)","v":0},{"$f":"O185+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H184,IF($E$3=\"Female\",H191,IF($E$3=\"Senior Citizen\",H198,H205)))","v":865100}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I184,IF($E$3=\"Female\",I191,IF($E$3=\"Senior Citizen\",I198,I205)))","v":103812}]
[0,22000,0,0,0,0,0,{"$f":"H182","v":1775000},{"$f":"VLOOKUP(H189,A189:C193,3)","v":0.5},{"$f":"INDEX(D189:D193,MATCH(I189,C189:C193,0))","v":100000},{"$f":"INDEX(E189:E193,MATCH(I189,C189:C193,0))","v":27600},{"$f":"IF(H189>H193,VLOOKUP(H189,A189:F193,6),0)","v":0.12},{"$f":"VLOOKUP(H189,A189:G193,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J184,IF($E$3=\"Female\",J191,IF($E$3=\"Senior Citizen\",J198,J205)))","v":0}]
[{"$f":"B189+1","v":22001},30000,0.2,{"$f":"B189","v":22000},{"$f":"(B190-B189)*C190","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K184,IF($E$3=\"Female\",K191,IF($E$3=\"Senior Citizen\",K198,K205)))","v":968912}]
[{"$f":"B190+1","v":30001},50000,0.3,{"$f":"B190","v":30000},{"$f":"E190+(B191-B190)*C191","v":7600},0,0,{"$f":"IF(I189=C193,E192+ROUND((H189-J189),0)*I189,IF(I189=C192,E191+ROUND((H189-J189)*I189,0),IF(I189=C191,E190+ROUND((H189-J189)*I189,0),IF(I189=C190,E189+ROUND((H189-J189)*I189,0),E188+ROUND((H189-J189)*I189,0)))))","v":865100},{"$f":"MIN(K193:L193)","v":103812},{"$f":"ROUND(SUM(H191+I191)*M189,0)","v":0},{"$f":"SUM(H191:J191)","v":968912},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A181,IF($E$3=\"Female\",A188,IF($E$3=\"Senior Citizen\",A195,A202)))","v":"Not defined"}]
[{"$f":"B191+1","v":50001},100000,0.4,{"$f":"B191","v":50000},{"$f":"E191+(B192-B191)*C192","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M186,IF($E$3=\"Female\",M193,IF($E$3=\"Senior Citizen\",M200,M207)))","v":0}]
[{"$f":"B192+1","v":100001},null,0.5,100000,{"$f":"IF(J190=0,0,E192)","v":27600},0.12,0,{"$f":"H186","v":100000},{"$f":"IF(H189>H193,H189-H193,0)","v":1675000},{"$f":"IF(I193>0,ROUND(I193*I189,0),0)","v":837500},{"$f":"I193-J193","v":837500},{"$f":"IF(H191>0,ROUND(H191*L189,0),0)","v":103812},{"$f":"IF(K193>L193,0,L193-K193)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K184,IF($E$3=\"Female\",K191,IF($E$3=\"Senior Citizen\",K198,K205)))","v":968912}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H182","v":1775000},{"$f":"VLOOKUP(H196,A196:C200,3)","v":0.5},{"$f":"INDEX(D196:D200,MATCH(I196,C196:C200,0))","v":100000},{"$f":"INDEX(E196:E200,MATCH(I196,C196:C200,0))","v":27600},{"$f":"IF(H196>H200,VLOOKUP(H196,A196:F200,6),0)","v":0.12},{"$f":"VLOOKUP(H196,A196:G200,7)","v":0}]
[{"$f":"B196+1","v":22001},30000,0.2,{"$f":"B196","v":22000},{"$f":"(B197-B196)*C197","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B197+1","v":30001},50000,0.3,{"$f":"B197","v":30000},{"$f":"E197+(B198-B197)*C198","v":7600},0,0,{"$f":"IF(I196=C200,E199+ROUND((H196-J196),0)*I196,IF(I196=C199,E198+ROUND((H196-J196)*I196,0),IF(I196=C198,E197+ROUND((H196-J196)*I196,0),IF(I196=C197,E196+ROUND((H196-J196)*I196,0),E195+ROUND((H196-J196)*I196,0)))))","v":865100},{"$f":"MIN(K200:L200)","v":103812},{"$f":"ROUND(SUM(H198+I198)*M196,0)","v":0},{"$f":"SUM(H198:J198)","v":968912}]
[{"$f":"B198+1","v":50001},100000,0.4,{"$f":"B198","v":50000},{"$f":"E198+(B199-B198)*C199","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B199+1","v":100001},null,0.5,100000,{"$f":"IF(J197=0,0,E199)","v":27600},0.12,0,{"$f":"H193","v":100000},{"$f":"IF(H196>H200,H196-H200,0)","v":1675000},{"$f":"IF(I200>0,ROUND(I200*I196,0),0)","v":837500},{"$f":"I200-J200","v":837500},{"$f":"IF(H198>0,ROUND(H198*L196,0),0)","v":103812},{"$f":"IF(K200>L200,0,L200-K200)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H182","v":1775000},{"$f":"VLOOKUP(H203,A203:C207,3)","v":0.5},{"$f":"INDEX(D203:D207,MATCH(I203,C203:C207,0))","v":100000},{"$f":"INDEX(E203:E207,MATCH(I203,C203:C207,0))","v":27600},{"$f":"IF(H203>H207,VLOOKUP(H203,A203:F207,6),0)","v":0.12},{"$f":"VLOOKUP(H203,A203:G207,7)","v":0}]
[{"$f":"B203+1","v":22001},30000,0.2,{"$f":"B203","v":22000},{"$f":"(B204-B203)*C204","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B204+1","v":30001},50000,0.3,{"$f":"B204","v":30000},{"$f":"E204+(B205-B204)*C205","v":7600},0,0,{"$f":"IF(I203=C207,E206+ROUND((H203-J203),0)*I203,IF(I203=C206,E205+ROUND((H203-J203)*I203,0),IF(I203=C205,E204+ROUND((H203-J203)*I203,0),IF(I203=C204,E203+ROUND((H203-J203)*I203,0),E202+ROUND((H203-J203)*I203,0)))))","v":865100},{"$f":"MIN(K207:L207)","v":103812},{"$f":"ROUND(SUM(H205+I205)*M203,0)","v":0},{"$f":"SUM(H205:J205)","v":968912}]
[{"$f":"B205+1","v":50001},100000,0.4,{"$f":"B205","v":50000},{"$f":"E205+(B206-B205)*C206","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B206+1","v":100001},null,0.5,100000,{"$f":"IF(J204=0,0,E206)","v":27600},0.12,0,{"$f":"H200","v":100000},{"$f":"IF(H203>H207,H203-H207,0)","v":1675000},{"$f":"IF(I207>0,ROUND(I207*I203,0),0)","v":837500},{"$f":"I207-J207","v":837500},{"$f":"IF(H205>0,ROUND(H205*L203,0),0)","v":103812},{"$f":"IF(K207>L207,0,L207-K207)","v":0}]
[null,null,1992,{"$f":"C208+1","v":1993},null,"1992-93"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C208","v":1992},{"$f":"D208","v":1993}]
[0,28000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H211,A211:C215,3)","v":0.4},{"$f":"INDEX(D211:D215,MATCH(I211,C211:C215,0))","v":100000},{"$f":"INDEX(E211:E215,MATCH(I211,C211:C215,0))","v":19400},{"$f":"IF(H211>H215,VLOOKUP(H211,A211:F215,6),0)","v":0.12},{"$f":"VLOOKUP(H211,A211:G215,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B211,IF($E$3=\"Female\",B218,IF($E$3=\"Senior Citizen\",B225,B232)))","v":28000},0]
[{"$f":"B211+1","v":28001},50000,0.2,{"$f":"B211","v":28000},{"$f":"(B212-B211)*C212","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O211+1","v":28001},50000,0.2]
[{"$f":"B212+1","v":50001},100000,0.3,{"$f":"B212","v":50000},{"$f":"E212+(B213-B212)*C213","v":19400},0,0,{"$f":"IF(I211=C215,E214+ROUND((H211-J211),0)*I211,IF(I211=C214,E213+ROUND((H211-J211)*I211,0),IF(I211=C213,E212+ROUND((H211-J211)*I211,0),IF(I211=C212,E211+ROUND((H211-J211)*I211,0),E210+ROUND((H211-J211)*I211,0)))))","v":689400},{"$f":"MIN(K215:L215)","v":82728},{"$f":"ROUND(SUM(H213+I213)*M211,0)","v":0},{"$f":"SUM(H213:J213)","v":772128},null,null,{"$f":"O212+1","v":50001},100000,0.3]
[{"$f":"B213+1","v":100001},null,0.4,{"$f":"B213","v":100000},{"$f":"IF(J211=0,0,E213)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O213+1","v":100001},0,0.4]
["Surcharge Limit",null,null,100000,null,0.12,0,100000,{"$f":"IF(H211>H215,H211-H215,0)","v":1675000},{"$f":"IF(I215>0,ROUND(I215*I211,0),0)","v":670000},{"$f":"I215-J215","v":1005000},{"$f":"IF(H213>0,ROUND(H213*L211,0),0)","v":82728},{"$f":"IF(K215>L215,0,L215-K215)","v":0},{"$f":"O214+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H213,IF($E$3=\"Female\",H220,IF($E$3=\"Senior Citizen\",H227,H234)))","v":689400}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I213,IF($E$3=\"Female\",I220,IF($E$3=\"Senior Citizen\",I227,I234)))","v":82728}]
[0,28000,0,0,0,0,0,{"$f":"H211","v":1775000},{"$f":"VLOOKUP(H218,A218:C222,3)","v":0.4},{"$f":"INDEX(D218:D222,MATCH(I218,C218:C222,0))","v":100000},{"$f":"INDEX(E218:E222,MATCH(I218,C218:C222,0))","v":19400},{"$f":"IF(H218>H222,VLOOKUP(H218,A218:F222,6),0)","v":0.12},{"$f":"VLOOKUP(H218,A218:G222,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J213,IF($E$3=\"Female\",J220,IF($E$3=\"Senior Citizen\",J227,J234)))","v":0}]
[{"$f":"B218+1","v":28001},50000,0.2,{"$f":"B218","v":28000},{"$f":"(B219-B218)*C219","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K213,IF($E$3=\"Female\",K220,IF($E$3=\"Senior Citizen\",K227,K234)))","v":772128}]
[{"$f":"B219+1","v":50001},100000,0.3,{"$f":"B219","v":50000},{"$f":"E219+(B220-B219)*C220","v":19400},0,0,{"$f":"IF(I218=C222,E221+ROUND((H218-J218),0)*I218,IF(I218=C221,E220+ROUND((H218-J218)*I218,0),IF(I218=C220,E219+ROUND((H218-J218)*I218,0),IF(I218=C219,E218+ROUND((H218-J218)*I218,0),E217+ROUND((H218-J218)*I218,0)))))","v":689400},{"$f":"MIN(K222:L222)","v":82728},{"$f":"ROUND(SUM(H220+I220)*M218,0)","v":0},{"$f":"SUM(H220:J220)","v":772128},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A210,IF($E$3=\"Female\",A217,IF($E$3=\"Senior Citizen\",A224,A231)))","v":"Not defined"}]
[{"$f":"B220+1","v":100001},null,0.4,{"$f":"B220","v":100000},{"$f":"IF(J218=0,0,E220)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M215,IF($E$3=\"Female\",M222,IF($E$3=\"Senior Citizen\",M229,M236)))","v":0}]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H215","v":100000},{"$f":"IF(H218>H222,H218-H222,0)","v":1675000},{"$f":"IF(I222>0,ROUND(I222*I218,0),0)","v":670000},{"$f":"I222-J222","v":1005000},{"$f":"IF(H220>0,ROUND(H220*L218,0),0)","v":82728},{"$f":"IF(K222>L222,0,L222-K222)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K213,IF($E$3=\"Female\",K220,IF($E$3=\"Senior Citizen\",K227,K234)))","v":772128}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,28000,0,0,0,0,0,{"$f":"H211","v":1775000},{"$f":"VLOOKUP(H225,A225:C229,3)","v":0.4},{"$f":"INDEX(D225:D229,MATCH(I225,C225:C229,0))","v":100000},{"$f":"INDEX(E225:E229,MATCH(I225,C225:C229,0))","v":19400},{"$f":"IF(H225>H229,VLOOKUP(H225,A225:F229,6),0)","v":0.12},{"$f":"VLOOKUP(H225,A225:G229,7)","v":0}]
[{"$f":"B225+1","v":28001},50000,0.2,{"$f":"B225","v":28000},{"$f":"(B226-B225)*C226","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B226+1","v":50001},100000,0.3,{"$f":"B226","v":50000},{"$f":"E226+(B227-B226)*C227","v":19400},0,0,{"$f":"IF(I225=C229,E228+ROUND((H225-J225),0)*I225,IF(I225=C228,E227+ROUND((H225-J225)*I225,0),IF(I225=C227,E226+ROUND((H225-J225)*I225,0),IF(I225=C226,E225+ROUND((H225-J225)*I225,0),E224+ROUND((H225-J225)*I225,0)))))","v":689400},{"$f":"MIN(K229:L229)","v":82728},{"$f":"ROUND(SUM(H227+I227)*M225,0)","v":0},{"$f":"SUM(H227:J227)","v":772128}]
[{"$f":"B227+1","v":100001},null,0.4,{"$f":"B227","v":100000},{"$f":"IF(J225=0,0,E227)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H222","v":100000},{"$f":"IF(H225>H229,H225-H229,0)","v":1675000},{"$f":"IF(I229>0,ROUND(I229*I225,0),0)","v":670000},{"$f":"I229-J229","v":1005000},{"$f":"IF(H227>0,ROUND(H227*L225,0),0)","v":82728},{"$f":"IF(K229>L229,0,L229-K229)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,28000,0,0,0,0,0,{"$f":"H211","v":1775000},{"$f":"VLOOKUP(H232,A232:C236,3)","v":0.4},{"$f":"INDEX(D232:D236,MATCH(I232,C232:C236,0))","v":100000},{"$f":"INDEX(E232:E236,MATCH(I232,C232:C236,0))","v":19400},{"$f":"IF(H232>H236,VLOOKUP(H232,A232:F236,6),0)","v":0.12},{"$f":"VLOOKUP(H232,A232:G236,7)","v":0}]
[{"$f":"B232+1","v":28001},50000,0.2,{"$f":"B232","v":28000},{"$f":"(B233-B232)*C233","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B233+1","v":50001},100000,0.3,{"$f":"B233","v":50000},{"$f":"E233+(B234-B233)*C234","v":19400},0,0,{"$f":"IF(I232=C236,E235+ROUND((H232-J232),0)*I232,IF(I232=C235,E234+ROUND((H232-J232)*I232,0),IF(I232=C234,E233+ROUND((H232-J232)*I232,0),IF(I232=C233,E232+ROUND((H232-J232)*I232,0),E231+ROUND((H232-J232)*I232,0)))))","v":689400},{"$f":"MIN(K236:L236)","v":82728},{"$f":"ROUND(SUM(H234+I234)*M232,0)","v":0},{"$f":"SUM(H234:J234)","v":772128}]
[{"$f":"B234+1","v":100001},null,0.4,{"$f":"B234","v":100000},{"$f":"IF(J232=0,0,E234)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H229","v":100000},{"$f":"IF(H232>H236,H232-H236,0)","v":1675000},{"$f":"IF(I236>0,ROUND(I236*I232,0),0)","v":670000},{"$f":"I236-J236","v":1005000},{"$f":"IF(H234>0,ROUND(H234*L232,0),0)","v":82728},{"$f":"IF(K236>L236,0,L236-K236)","v":0}]
[null,null,1993,{"$f":"C237+1","v":1994},null,"1993-94"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C237","v":1993},{"$f":"D237","v":1994}]
[0,30000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H240,A240:C244,3)","v":0.4},{"$f":"INDEX(D240:D244,MATCH(I240,C240:C244,0))","v":100000},{"$f":"INDEX(E240:E244,MATCH(I240,C240:C244,0))","v":19000},{"$f":"IF(H240>H244,VLOOKUP(H240,A240:F244,6),0)","v":0.12},{"$f":"VLOOKUP(H240,A240:G244,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B240,IF($E$3=\"Female\",B247,IF($E$3=\"Senior Citizen\",B254,B261)))","v":30000},0]
[{"$f":"B240+1","v":30001},50000,0.2,{"$f":"B240","v":30000},{"$f":"(B241-B240)*C241","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O240+1","v":30001},50000,0.2]
[{"$f":"B241+1","v":50001},100000,0.3,{"$f":"B241","v":50000},{"$f":"E241+(B242-B241)*C242","v":19000},0.12,0,{"$f":"IF(I240=C244,E243+ROUND((H240-J240),0)*I240,IF(I240=C243,E242+ROUND((H240-J240)*I240,0),IF(I240=C242,E241+ROUND((H240-J240)*I240,0),IF(I240=C241,E240+ROUND((H240-J240)*I240,0),E239+ROUND((H240-J240)*I240,0)))))","v":689000},{"$f":"MIN(K244:L244)","v":82680},{"$f":"ROUND(SUM(H242+I242)*M240,0)","v":0},{"$f":"SUM(H242:J242)","v":771680},null,null,{"$f":"O241+1","v":50001},100000,0.3]
[{"$f":"B242+1","v":100001},null,0.4,{"$f":"B242","v":100000},{"$f":"IF(J240=0,0,E242)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O242+1","v":100001},0,0.4]
["Surcharge Limit",null,null,100000,null,null,null,100000,{"$f":"IF(H240>H244,H240-H244,0)","v":1675000},{"$f":"IF(I244>0,ROUND(I244*I240,0),0)","v":670000},{"$f":"I244-J244","v":1005000},{"$f":"IF(H242>0,ROUND(H242*L240,0),0)","v":82680},{"$f":"IF(K244>L244,0,L244-K244)","v":0},{"$f":"O243+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H242,IF($E$3=\"Female\",H249,IF($E$3=\"Senior Citizen\",H256,H263)))","v":689000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I242,IF($E$3=\"Female\",I249,IF($E$3=\"Senior Citizen\",I256,I263)))","v":82680}]
[0,30000,0,0,0,0,0,{"$f":"H240","v":1775000},{"$f":"VLOOKUP(H247,A247:C251,3)","v":0.4},{"$f":"INDEX(D247:D251,MATCH(I247,C247:C251,0))","v":100000},{"$f":"INDEX(E247:E251,MATCH(I247,C247:C251,0))","v":19000},{"$f":"IF(H247>H251,VLOOKUP(H247,A247:F251,6),0)","v":0.12},{"$f":"VLOOKUP(H247,A247:G251,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J242,IF($E$3=\"Female\",J249,IF($E$3=\"Senior Citizen\",J256,J263)))","v":0}]
[{"$f":"B247+1","v":30001},50000,0.2,{"$f":"B247","v":30000},{"$f":"(B248-B247)*C248","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K242,IF($E$3=\"Female\",K249,IF($E$3=\"Senior Citizen\",K256,K263)))","v":771680}]
[{"$f":"B248+1","v":50001},100000,0.3,{"$f":"B248","v":50000},{"$f":"E248+(B249-B248)*C249","v":19000},0.12,0,{"$f":"IF(I247=C251,E250+ROUND((H247-J247),0)*I247,IF(I247=C250,E249+ROUND((H247-J247)*I247,0),IF(I247=C249,E248+ROUND((H247-J247)*I247,0),IF(I247=C248,E247+ROUND((H247-J247)*I247,0),E246+ROUND((H247-J247)*I247,0)))))","v":689000},{"$f":"MIN(K251:L251)","v":82680},{"$f":"ROUND(SUM(H249+I249)*M247,0)","v":0},{"$f":"SUM(H249:J249)","v":771680},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A239,IF($E$3=\"Female\",A246,IF($E$3=\"Senior Citizen\",A253,A260)))","v":"Not defined"}]
[{"$f":"B249+1","v":100001},null,0.4,{"$f":"B249","v":100000},{"$f":"IF(J247=0,0,E249)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M244,IF($E$3=\"Female\",M251,IF($E$3=\"Senior Citizen\",M258,M265)))","v":0}]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H244","v":100000},{"$f":"IF(H247>H251,H247-H251,0)","v":1675000},{"$f":"IF(I251>0,ROUND(I251*I247,0),0)","v":670000},{"$f":"I251-J251","v":1005000},{"$f":"IF(H249>0,ROUND(H249*L247,0),0)","v":82680},{"$f":"IF(K251>L251,0,L251-K251)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K242,IF($E$3=\"Female\",K249,IF($E$3=\"Senior Citizen\",K256,K263)))","v":771680}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,30000,0,0,0,0,0,{"$f":"H240","v":1775000},{"$f":"VLOOKUP(H254,A254:C258,3)","v":0.4},{"$f":"INDEX(D254:D258,MATCH(I254,C254:C258,0))","v":100000},{"$f":"INDEX(E254:E258,MATCH(I254,C254:C258,0))","v":19000},{"$f":"IF(H254>H258,VLOOKUP(H254,A254:F258,6),0)","v":0.12},{"$f":"VLOOKUP(H254,A254:G258,7)","v":0}]
[{"$f":"B254+1","v":30001},50000,0.2,{"$f":"B254","v":30000},{"$f":"(B255-B254)*C255","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B255+1","v":50001},100000,0.3,{"$f":"B255","v":50000},{"$f":"E255+(B256-B255)*C256","v":19000},0.12,0,{"$f":"IF(I254=C258,E257+ROUND((H254-J254),0)*I254,IF(I254=C257,E256+ROUND((H254-J254)*I254,0),IF(I254=C256,E255+ROUND((H254-J254)*I254,0),IF(I254=C255,E254+ROUND((H254-J254)*I254,0),E253+ROUND((H254-J254)*I254,0)))))","v":689000},{"$f":"MIN(K258:L258)","v":82680},{"$f":"ROUND(SUM(H256+I256)*M254,0)","v":0},{"$f":"SUM(H256:J256)","v":771680}]
[{"$f":"B256+1","v":100001},null,0.4,{"$f":"B256","v":100000},{"$f":"IF(J254=0,0,E256)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H251","v":100000},{"$f":"IF(H254>H258,H254-H258,0)","v":1675000},{"$f":"IF(I258>0,ROUND(I258*I254,0),0)","v":670000},{"$f":"I258-J258","v":1005000},{"$f":"IF(H256>0,ROUND(H256*L254,0),0)","v":82680},{"$f":"IF(K258>L258,0,L258-K258)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,30000,0,0,0,0,0,{"$f":"H240","v":1775000},{"$f":"VLOOKUP(H261,A261:C265,3)","v":0.4},{"$f":"INDEX(D261:D265,MATCH(I261,C261:C265,0))","v":100000},{"$f":"INDEX(E261:E265,MATCH(I261,C261:C265,0))","v":19000},{"$f":"IF(H261>H265,VLOOKUP(H261,A261:F265,6),0)","v":0.12},{"$f":"VLOOKUP(H261,A261:G265,7)","v":0}]
[{"$f":"B261+1","v":30001},50000,0.2,{"$f":"B261","v":30000},{"$f":"(B262-B261)*C262","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B262+1","v":50001},100000,0.3,{"$f":"B262","v":50000},{"$f":"E262+(B263-B262)*C263","v":19000},0.12,0,{"$f":"IF(I261=C265,E264+ROUND((H261-J261),0)*I261,IF(I261=C264,E263+ROUND((H261-J261)*I261,0),IF(I261=C263,E262+ROUND((H261-J261)*I261,0),IF(I261=C262,E261+ROUND((H261-J261)*I261,0),E260+ROUND((H261-J261)*I261,0)))))","v":689000},{"$f":"MIN(K265:L265)","v":82680},{"$f":"ROUND(SUM(H263+I263)*M261,0)","v":0},{"$f":"SUM(H263:J263)","v":771680}]
[{"$f":"B263+1","v":100001},null,0.4,{"$f":"B263","v":100000},{"$f":"IF(J261=0,0,E263)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H258","v":100000},{"$f":"IF(H261>H265,H261-H265,0)","v":1675000},{"$f":"IF(I265>0,ROUND(I265*I261,0),0)","v":670000},{"$f":"I265-J265","v":1005000},{"$f":"IF(H263>0,ROUND(H263*L261,0),0)","v":82680},{"$f":"IF(K265>L265,0,L265-K265)","v":0}]
[null,null,1994,{"$f":"C266+1","v":1995},null,"1994-95"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C266","v":1994},{"$f":"D266","v":1995}]
[0,35000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H269,A269:C273,3)","v":0.4},{"$f":"INDEX(D269:D273,MATCH(I269,C269:C273,0))","v":120000},{"$f":"INDEX(E269:E273,MATCH(I269,C269:C273,0))","v":23000},{"$f":"IF(H269>H273,VLOOKUP(H269,A269:F273,6),0)","v":0},{"$f":"VLOOKUP(H269,A269:G273,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B269,IF($E$3=\"Female\",B276,IF($E$3=\"Senior Citizen\",B283,B290)))","v":35000},0]
[{"$f":"B269+1","v":35001},60000,0.2,{"$f":"B269","v":35000},{"$f":"(B270-B269)*C270","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O269+1","v":35001},60000,0.2]
[{"$f":"B270+1","v":60001},120000,0.3,{"$f":"B270","v":60000},{"$f":"E270+(B271-B270)*C271","v":23000},0,0,{"$f":"IF(I269=C273,E272+ROUND((H269-J269),0)*I269,IF(I269=C272,E271+ROUND((H269-J269)*I269,0),IF(I269=C271,E270+ROUND((H269-J269)*I269,0),IF(I269=C270,E269+ROUND((H269-J269)*I269,0),E268+ROUND((H269-J269)*I269,0)))))","v":685000},{"$f":"MIN(K273:L273)","v":0},{"$f":"ROUND(SUM(H271+I271)*M269,0)","v":0},{"$f":"SUM(H271:J271)","v":685000},null,null,{"$f":"O270+1","v":60001},120000,0.3]
[{"$f":"B271+1","v":120001},null,0.4,{"$f":"B271","v":120000},{"$f":"IF(J269=0,0,E271)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O271+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H269>H273,H269-H273,0)","v":1775000},{"$f":"IF(I273>0,ROUND(I273*I269,0),0)","v":710000},{"$f":"I273-J273","v":1065000},{"$f":"IF(H271>0,ROUND(H271*L269,0),0)","v":0},{"$f":"IF(K273>L273,0,L273-K273)","v":0},{"$f":"O272+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H271,IF($E$3=\"Female\",H278,IF($E$3=\"Senior Citizen\",H285,H292)))","v":685000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I271,IF($E$3=\"Female\",I278,IF($E$3=\"Senior Citizen\",I285,I292)))","v":0}]
[0,35000,0,0,0,0,0,{"$f":"H269","v":1775000},{"$f":"VLOOKUP(H276,A276:C280,3)","v":0.4},{"$f":"INDEX(D276:D280,MATCH(I276,C276:C280,0))","v":120000},{"$f":"INDEX(E276:E280,MATCH(I276,C276:C280,0))","v":23000},{"$f":"IF(H276>H280,VLOOKUP(H276,A276:F280,6),0)","v":0},{"$f":"VLOOKUP(H276,A276:G280,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J271,IF($E$3=\"Female\",J278,IF($E$3=\"Senior Citizen\",J285,J292)))","v":0}]
[{"$f":"B276+1","v":35001},60000,0.2,{"$f":"B276","v":35000},{"$f":"(B277-B276)*C277","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K271,IF($E$3=\"Female\",K278,IF($E$3=\"Senior Citizen\",K285,K292)))","v":685000}]
[{"$f":"B277+1","v":60001},120000,0.3,{"$f":"B277","v":60000},{"$f":"E277+(B278-B277)*C278","v":23000},0,0,{"$f":"IF(I276=C280,E279+ROUND((H276-J276),0)*I276,IF(I276=C279,E278+ROUND((H276-J276)*I276,0),IF(I276=C278,E277+ROUND((H276-J276)*I276,0),IF(I276=C277,E276+ROUND((H276-J276)*I276,0),E275+ROUND((H276-J276)*I276,0)))))","v":685000},{"$f":"MIN(K280:L280)","v":0},{"$f":"ROUND(SUM(H278+I278)*M276,0)","v":0},{"$f":"SUM(H278:J278)","v":685000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A268,IF($E$3=\"Female\",A275,IF($E$3=\"Senior Citizen\",A282,A289)))","v":"Not defined"}]
[{"$f":"B278+1","v":120001},null,0.4,{"$f":"B278","v":120000},{"$f":"IF(J276=0,0,E278)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M273,IF($E$3=\"Female\",M280,IF($E$3=\"Senior Citizen\",M287,M294)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H273","v":0},{"$f":"IF(H276>H280,H276-H280,0)","v":1775000},{"$f":"IF(I280>0,ROUND(I280*I276,0),0)","v":710000},{"$f":"I280-J280","v":1065000},{"$f":"IF(H278>0,ROUND(H278*L276,0),0)","v":0},{"$f":"IF(K280>L280,0,L280-K280)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K271,IF($E$3=\"Female\",K278,IF($E$3=\"Senior Citizen\",K285,K292)))","v":685000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,35000,0,0,0,0,0,{"$f":"H269","v":1775000},{"$f":"VLOOKUP(H283,A283:C287,3)","v":0.4},{"$f":"INDEX(D283:D287,MATCH(I283,C283:C287,0))","v":120000},{"$f":"INDEX(E283:E287,MATCH(I283,C283:C287,0))","v":23000},{"$f":"IF(H283>H287,VLOOKUP(H283,A283:F287,6),0)","v":0},{"$f":"VLOOKUP(H283,A283:G287,7)","v":0}]
[{"$f":"B283+1","v":35001},60000,0.2,{"$f":"B283","v":35000},{"$f":"(B284-B283)*C284","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B284+1","v":60001},120000,0.3,{"$f":"B284","v":60000},{"$f":"E284+(B285-B284)*C285","v":23000},0,0,{"$f":"IF(I283=C287,E286+ROUND((H283-J283),0)*I283,IF(I283=C286,E285+ROUND((H283-J283)*I283,0),IF(I283=C285,E284+ROUND((H283-J283)*I283,0),IF(I283=C284,E283+ROUND((H283-J283)*I283,0),E282+ROUND((H283-J283)*I283,0)))))","v":685000},{"$f":"MIN(K287:L287)","v":0},{"$f":"ROUND(SUM(H285+I285)*M283,0)","v":0},{"$f":"SUM(H285:J285)","v":685000}]
[{"$f":"B285+1","v":120001},null,0.4,{"$f":"B285","v":120000},{"$f":"IF(J283=0,0,E285)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H280","v":0},{"$f":"IF(H283>H287,H283-H287,0)","v":1775000},{"$f":"IF(I287>0,ROUND(I287*I283,0),0)","v":710000},{"$f":"I287-J287","v":1065000},{"$f":"IF(H285>0,ROUND(H285*L283,0),0)","v":0},{"$f":"IF(K287>L287,0,L287-K287)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,35000,0,0,0,0,0,{"$f":"H269","v":1775000},{"$f":"VLOOKUP(H290,A290:C294,3)","v":0.4},{"$f":"INDEX(D290:D294,MATCH(I290,C290:C294,0))","v":120000},{"$f":"INDEX(E290:E294,MATCH(I290,C290:C294,0))","v":23000},{"$f":"IF(H290>H294,VLOOKUP(H290,A290:F294,6),0)","v":0},{"$f":"VLOOKUP(H290,A290:G294,7)","v":0}]
[{"$f":"B290+1","v":35001},60000,0.2,{"$f":"B290","v":35000},{"$f":"(B291-B290)*C291","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B291+1","v":60001},120000,0.3,{"$f":"B291","v":60000},{"$f":"E291+(B292-B291)*C292","v":23000},0,0,{"$f":"IF(I290=C294,E293+ROUND((H290-J290),0)*I290,IF(I290=C293,E292+ROUND((H290-J290)*I290,0),IF(I290=C292,E291+ROUND((H290-J290)*I290,0),IF(I290=C291,E290+ROUND((H290-J290)*I290,0),E289+ROUND((H290-J290)*I290,0)))))","v":685000},{"$f":"MIN(K294:L294)","v":0},{"$f":"ROUND(SUM(H292+I292)*M290,0)","v":0},{"$f":"SUM(H292:J292)","v":685000}]
[{"$f":"B292+1","v":120001},null,0.4,{"$f":"B292","v":120000},{"$f":"IF(J290=0,0,E292)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H287","v":0},{"$f":"IF(H290>H294,H290-H294,0)","v":1775000},{"$f":"IF(I294>0,ROUND(I294*I290,0),0)","v":710000},{"$f":"I294-J294","v":1065000},{"$f":"IF(H292>0,ROUND(H292*L290,0),0)","v":0},{"$f":"IF(K294>L294,0,L294-K294)","v":0}]
[null,null,1995,{"$f":"C295+1","v":1996},null,"1995-96"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C295","v":1995},{"$f":"D295","v":1996}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H298,A298:C302,3)","v":0.4},{"$f":"INDEX(D298:D302,MATCH(I298,C298:C302,0))","v":120000},{"$f":"INDEX(E298:E302,MATCH(I298,C298:C302,0))","v":22000},{"$f":"IF(H298>H302,VLOOKUP(H298,A298:F302,6),0)","v":0},{"$f":"VLOOKUP(H298,A298:G302,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B298,IF($E$3=\"Female\",B305,IF($E$3=\"Senior Citizen\",B312,B319)))","v":40000},0]
[{"$f":"B298+1","v":40001},60000,0.2,{"$f":"B298","v":40000},{"$f":"(B299-B298)*C299","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O298+1","v":40001},60000,0.2]
[{"$f":"B299+1","v":60001},120000,0.3,{"$f":"B299","v":60000},{"$f":"E299+(B300-B299)*C300","v":22000},0,0,{"$f":"IF(I298=C302,E301+ROUND((H298-J298),0)*I298,IF(I298=C301,E300+ROUND((H298-J298)*I298,0),IF(I298=C300,E299+ROUND((H298-J298)*I298,0),IF(I298=C299,E298+ROUND((H298-J298)*I298,0),E297+ROUND((H298-J298)*I298,0)))))","v":684000},{"$f":"MIN(K302:L302)","v":0},{"$f":"ROUND(SUM(H300+I300)*M298,0)","v":0},{"$f":"SUM(H300:J300)","v":684000},null,null,{"$f":"O299+1","v":60001},120000,0.3]
[{"$f":"B300+1","v":120001},null,0.4,{"$f":"B300","v":120000},{"$f":"IF(J298=0,0,E300)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O300+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H298>H302,H298-H302,0)","v":1775000},{"$f":"IF(I302>0,ROUND(I302*I298,0),0)","v":710000},{"$f":"I302-J302","v":1065000},{"$f":"IF(H300>0,ROUND(H300*L298,0),0)","v":0},{"$f":"IF(K302>L302,0,L302-K302)","v":0},{"$f":"O301+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H300,IF($E$3=\"Female\",H307,IF($E$3=\"Senior Citizen\",H314,H321)))","v":684000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I300,IF($E$3=\"Female\",I307,IF($E$3=\"Senior Citizen\",I314,I321)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H298","v":1775000},{"$f":"VLOOKUP(H305,A305:C309,3)","v":0.4},{"$f":"INDEX(D305:D309,MATCH(I305,C305:C309,0))","v":120000},{"$f":"INDEX(E305:E309,MATCH(I305,C305:C309,0))","v":22000},{"$f":"IF(H305>H309,VLOOKUP(H305,A305:F309,6),0)","v":0},{"$f":"VLOOKUP(H305,A305:G309,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J300,IF($E$3=\"Female\",J307,IF($E$3=\"Senior Citizen\",J314,J321)))","v":0}]
[{"$f":"B305+1","v":40001},60000,0.2,{"$f":"B305","v":40000},{"$f":"(B306-B305)*C306","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K300,IF($E$3=\"Female\",K307,IF($E$3=\"Senior Citizen\",K314,K321)))","v":684000}]
[{"$f":"B306+1","v":60001},120000,0.3,{"$f":"B306","v":60000},{"$f":"E306+(B307-B306)*C307","v":22000},0,0,{"$f":"IF(I305=C309,E308+ROUND((H305-J305),0)*I305,IF(I305=C308,E307+ROUND((H305-J305)*I305,0),IF(I305=C307,E306+ROUND((H305-J305)*I305,0),IF(I305=C306,E305+ROUND((H305-J305)*I305,0),E304+ROUND((H305-J305)*I305,0)))))","v":684000},{"$f":"MIN(K309:L309)","v":0},{"$f":"ROUND(SUM(H307+I307)*M305,0)","v":0},{"$f":"SUM(H307:J307)","v":684000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A297,IF($E$3=\"Female\",A304,IF($E$3=\"Senior Citizen\",A311,A318)))","v":"Not defined"}]
[{"$f":"B307+1","v":120001},null,0.4,{"$f":"B307","v":120000},{"$f":"IF(J305=0,0,E307)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M302,IF($E$3=\"Female\",M309,IF($E$3=\"Senior Citizen\",M316,M323)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H302","v":0},{"$f":"IF(H305>H309,H305-H309,0)","v":1775000},{"$f":"IF(I309>0,ROUND(I309*I305,0),0)","v":710000},{"$f":"I309-J309","v":1065000},{"$f":"IF(H307>0,ROUND(H307*L305,0),0)","v":0},{"$f":"IF(K309>L309,0,L309-K309)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K300,IF($E$3=\"Female\",K307,IF($E$3=\"Senior Citizen\",K314,K321)))","v":684000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H298","v":1775000},{"$f":"VLOOKUP(H312,A312:C316,3)","v":0.4},{"$f":"INDEX(D312:D316,MATCH(I312,C312:C316,0))","v":120000},{"$f":"INDEX(E312:E316,MATCH(I312,C312:C316,0))","v":22000},{"$f":"IF(H312>H316,VLOOKUP(H312,A312:F316,6),0)","v":0},{"$f":"VLOOKUP(H312,A312:G316,7)","v":0}]
[{"$f":"B312+1","v":40001},60000,0.2,{"$f":"B312","v":40000},{"$f":"(B313-B312)*C313","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B313+1","v":60001},120000,0.3,{"$f":"B313","v":60000},{"$f":"E313+(B314-B313)*C314","v":22000},0,0,{"$f":"IF(I312=C316,E315+ROUND((H312-J312),0)*I312,IF(I312=C315,E314+ROUND((H312-J312)*I312,0),IF(I312=C314,E313+ROUND((H312-J312)*I312,0),IF(I312=C313,E312+ROUND((H312-J312)*I312,0),E311+ROUND((H312-J312)*I312,0)))))","v":684000},{"$f":"MIN(K316:L316)","v":0},{"$f":"ROUND(SUM(H314+I314)*M312,0)","v":0},{"$f":"SUM(H314:J314)","v":684000}]
[{"$f":"B314+1","v":120001},null,0.4,{"$f":"B314","v":120000},{"$f":"IF(J312=0,0,E314)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H309","v":0},{"$f":"IF(H312>H316,H312-H316,0)","v":1775000},{"$f":"IF(I316>0,ROUND(I316*I312,0),0)","v":710000},{"$f":"I316-J316","v":1065000},{"$f":"IF(H314>0,ROUND(H314*L312,0),0)","v":0},{"$f":"IF(K316>L316,0,L316-K316)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H298","v":1775000},{"$f":"VLOOKUP(H319,A319:C323,3)","v":0.4},{"$f":"INDEX(D319:D323,MATCH(I319,C319:C323,0))","v":120000},{"$f":"INDEX(E319:E323,MATCH(I319,C319:C323,0))","v":22000},{"$f":"IF(H319>H323,VLOOKUP(H319,A319:F323,6),0)","v":0},{"$f":"VLOOKUP(H319,A319:G323,7)","v":0}]
[{"$f":"B319+1","v":40001},60000,0.2,{"$f":"B319","v":40000},{"$f":"(B320-B319)*C320","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B320+1","v":60001},120000,0.3,{"$f":"B320","v":60000},{"$f":"E320+(B321-B320)*C321","v":22000},0,0,{"$f":"IF(I319=C323,E322+ROUND((H319-J319),0)*I319,IF(I319=C322,E321+ROUND((H319-J319)*I319,0),IF(I319=C321,E320+ROUND((H319-J319)*I319,0),IF(I319=C320,E319+ROUND((H319-J319)*I319,0),E318+ROUND((H319-J319)*I319,0)))))","v":684000},{"$f":"MIN(K323:L323)","v":0},{"$f":"ROUND(SUM(H321+I321)*M319,0)","v":0},{"$f":"SUM(H321:J321)","v":684000}]
[{"$f":"B321+1","v":120001},null,0.4,{"$f":"B321","v":120000},{"$f":"IF(J319=0,0,E321)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H316","v":0},{"$f":"IF(H319>H323,H319-H323,0)","v":1775000},{"$f":"IF(I323>0,ROUND(I323*I319,0),0)","v":710000},{"$f":"I323-J323","v":1065000},{"$f":"IF(H321>0,ROUND(H321*L319,0),0)","v":0},{"$f":"IF(K323>L323,0,L323-K323)","v":0}]
[null,null,1996,{"$f":"C324+1","v":1997},null,"1996-97"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C324","v":1996},{"$f":"D324","v":1997}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H327,A327:C331,3)","v":0.4},{"$f":"INDEX(D327:D331,MATCH(I327,C327:C331,0))","v":120000},{"$f":"INDEX(E327:E331,MATCH(I327,C327:C331,0))","v":21000},{"$f":"IF(H327>H331,VLOOKUP(H327,A327:F331,6),0)","v":0},{"$f":"VLOOKUP(H327,A327:G331,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B327,IF($E$3=\"Female\",B334,IF($E$3=\"Senior Citizen\",B341,B348)))","v":40000},0]
[{"$f":"B327+1","v":40001},60000,0.15,{"$f":"B327","v":40000},{"$f":"(B328-B327)*C328","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O327+1","v":40001},60000,0.15]
[{"$f":"B328+1","v":60001},120000,0.3,{"$f":"B328","v":60000},{"$f":"E328+(B329-B328)*C329","v":21000},0,0,{"$f":"IF(I327=C331,E330+ROUND((H327-J327),0)*I327,IF(I327=C330,E329+ROUND((H327-J327)*I327,0),IF(I327=C329,E328+ROUND((H327-J327)*I327,0),IF(I327=C328,E327+ROUND((H327-J327)*I327,0),E326+ROUND((H327-J327)*I327,0)))))","v":683000},{"$f":"MIN(K331:L331)","v":0},{"$f":"ROUND(SUM(H329+I329)*M327,0)","v":0},{"$f":"SUM(H329:J329)","v":683000},null,null,{"$f":"O328+1","v":60001},120000,0.3]
[{"$f":"B329+1","v":120001},null,0.4,{"$f":"B329","v":120000},{"$f":"IF(J327=0,0,E329)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O329+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H327>H331,H327-H331,0)","v":1775000},{"$f":"IF(I331>0,ROUND(I331*I327,0),0)","v":710000},{"$f":"I331-J331","v":1065000},{"$f":"IF(H329>0,ROUND(H329*L327,0),0)","v":0},{"$f":"IF(K331>L331,0,L331-K331)","v":0},{"$f":"O330+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H329,IF($E$3=\"Female\",H336,IF($E$3=\"Senior Citizen\",H343,H350)))","v":683000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I329,IF($E$3=\"Female\",I336,IF($E$3=\"Senior Citizen\",I343,I350)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H327","v":1775000},{"$f":"VLOOKUP(H334,A334:C338,3)","v":0.4},{"$f":"INDEX(D334:D338,MATCH(I334,C334:C338,0))","v":120000},{"$f":"INDEX(E334:E338,MATCH(I334,C334:C338,0))","v":21000},{"$f":"IF(H334>H338,VLOOKUP(H334,A334:F338,6),0)","v":0},{"$f":"VLOOKUP(H334,A334:G338,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J329,IF($E$3=\"Female\",J336,IF($E$3=\"Senior Citizen\",J343,J350)))","v":0}]
[{"$f":"B334+1","v":40001},60000,0.15,{"$f":"B334","v":40000},{"$f":"(B335-B334)*C335","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K329,IF($E$3=\"Female\",K336,IF($E$3=\"Senior Citizen\",K343,K350)))","v":683000}]
[{"$f":"B335+1","v":60001},120000,0.3,{"$f":"B335","v":60000},{"$f":"E335+(B336-B335)*C336","v":21000},0,0,{"$f":"IF(I334=C338,E337+ROUND((H334-J334),0)*I334,IF(I334=C337,E336+ROUND((H334-J334)*I334,0),IF(I334=C336,E335+ROUND((H334-J334)*I334,0),IF(I334=C335,E334+ROUND((H334-J334)*I334,0),E333+ROUND((H334-J334)*I334,0)))))","v":683000},{"$f":"MIN(K338:L338)","v":0},{"$f":"ROUND(SUM(H336+I336)*M334,0)","v":0},{"$f":"SUM(H336:J336)","v":683000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A326,IF($E$3=\"Female\",A333,IF($E$3=\"Senior Citizen\",A340,A347)))","v":"Not defined"}]
[{"$f":"B336+1","v":120001},null,0.4,{"$f":"B336","v":120000},{"$f":"IF(J334=0,0,E336)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M331,IF($E$3=\"Female\",M338,IF($E$3=\"Senior Citizen\",M345,M352)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H331","v":0},{"$f":"IF(H334>H338,H334-H338,0)","v":1775000},{"$f":"IF(I338>0,ROUND(I338*I334,0),0)","v":710000},{"$f":"I338-J338","v":1065000},{"$f":"IF(H336>0,ROUND(H336*L334,0),0)","v":0},{"$f":"IF(K338>L338,0,L338-K338)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K329,IF($E$3=\"Female\",K336,IF($E$3=\"Senior Citizen\",K343,K350)))","v":683000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H327","v":1775000},{"$f":"VLOOKUP(H341,A341:C345,3)","v":0.4},{"$f":"INDEX(D341:D345,MATCH(I341,C341:C345,0))","v":120000},{"$f":"INDEX(E341:E345,MATCH(I341,C341:C345,0))","v":21000},{"$f":"IF(H341>H345,VLOOKUP(H341,A341:F345,6),0)","v":0},{"$f":"VLOOKUP(H341,A341:G345,7)","v":0}]
[{"$f":"B341+1","v":40001},60000,0.15,{"$f":"B341","v":40000},{"$f":"(B342-B341)*C342","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B342+1","v":60001},120000,0.3,{"$f":"B342","v":60000},{"$f":"E342+(B343-B342)*C343","v":21000},0,0,{"$f":"IF(I341=C345,E344+ROUND((H341-J341),0)*I341,IF(I341=C344,E343+ROUND((H341-J341)*I341,0),IF(I341=C343,E342+ROUND((H341-J341)*I341,0),IF(I341=C342,E341+ROUND((H341-J341)*I341,0),E340+ROUND((H341-J341)*I341,0)))))","v":683000},{"$f":"MIN(K345:L345)","v":0},{"$f":"ROUND(SUM(H343+I343)*M341,0)","v":0},{"$f":"SUM(H343:J343)","v":683000}]
[{"$f":"B343+1","v":120001},null,0.4,{"$f":"B343","v":120000},{"$f":"IF(J341=0,0,E343)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H338","v":0},{"$f":"IF(H341>H345,H341-H345,0)","v":1775000},{"$f":"IF(I345>0,ROUND(I345*I341,0),0)","v":710000},{"$f":"I345-J345","v":1065000},{"$f":"IF(H343>0,ROUND(H343*L341,0),0)","v":0},{"$f":"IF(K345>L345,0,L345-K345)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,40000,0,0,0,0,0,{"$f":"H327","v":1775000},{"$f":"VLOOKUP(H348,A348:C352,3)","v":0.4},{"$f":"INDEX(D348:D352,MATCH(I348,C348:C352,0))","v":120000},{"$f":"INDEX(E348:E352,MATCH(I348,C348:C352,0))","v":21000},{"$f":"IF(H348>H352,VLOOKUP(H348,A348:F352,6),0)","v":0},{"$f":"VLOOKUP(H348,A348:G352,7)","v":0}]
[{"$f":"B348+1","v":40001},60000,0.15,{"$f":"B348","v":40000},{"$f":"(B349-B348)*C349","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B349+1","v":60001},120000,0.3,{"$f":"B349","v":60000},{"$f":"E349+(B350-B349)*C350","v":21000},0,0,{"$f":"IF(I348=C352,E351+ROUND((H348-J348),0)*I348,IF(I348=C351,E350+ROUND((H348-J348)*I348,0),IF(I348=C350,E349+ROUND((H348-J348)*I348,0),IF(I348=C349,E348+ROUND((H348-J348)*I348,0),E347+ROUND((H348-J348)*I348,0)))))","v":683000},{"$f":"MIN(K352:L352)","v":0},{"$f":"ROUND(SUM(H350+I350)*M348,0)","v":0},{"$f":"SUM(H350:J350)","v":683000}]
[{"$f":"B350+1","v":120001},null,0.4,{"$f":"B350","v":120000},{"$f":"IF(J348=0,0,E350)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H345","v":0},{"$f":"IF(H348>H352,H348-H352,0)","v":1775000},{"$f":"IF(I352>0,ROUND(I352*I348,0),0)","v":710000},{"$f":"I352-J352","v":1065000},{"$f":"IF(H350>0,ROUND(H350*L348,0),0)","v":0},{"$f":"IF(K352>L352,0,L352-K352)","v":0}]
[null,null,1997,{"$f":"C353+1","v":1998},null,"1997-98"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C353","v":1997},{"$f":"D353","v":1998}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H356,A356:C360,3)","v":0.3},{"$f":"INDEX(D356:D360,MATCH(I356,C356:C360,0))","v":150000},{"$f":"INDEX(E356:E360,MATCH(I356,C356:C360,0))","v":20000},{"$f":"IF(H356>H360,VLOOKUP(H356,A356:F360,6),0)","v":0},{"$f":"VLOOKUP(H356,A356:G360,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B356,IF($E$3=\"Female\",B363,IF($E$3=\"Senior Citizen\",B370,B377)))","v":40000},0]
[{"$f":"B356+1","v":40001},60000,0.1,{"$f":"B356","v":40000},{"$f":"(B357-B356)*C357","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O356+1","v":40001},60000,0.1]
[{"$f":"B357+1","v":60001},150000,0.2,{"$f":"B357","v":60000},{"$f":"E357+(B358-B357)*C358","v":20000},0,0,{"$f":"IF(I356=C360,E359+ROUND((H356-J356),0)*I356,IF(I356=C359,E358+ROUND((H356-J356)*I356,0),IF(I356=C358,E357+ROUND((H356-J356)*I356,0),IF(I356=C357,E356+ROUND((H356-J356)*I356,0),E355+ROUND((H356-J356)*I356,0)))))","v":507500},{"$f":"MIN(K360:L360)","v":0},{"$f":"ROUND(SUM(H358+I358)*M356,0)","v":0},{"$f":"SUM(H358:J358)","v":507500},null,null,{"$f":"O357+1","v":60001},150000,0.2]
[{"$f":"B358+1","v":150001},null,0.3,{"$f":"B358","v":150000},{"$f":"IF(J356=0,0,E358)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O358+1","v":150001},0,0.3]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H356>H360,H356-H360,0)","v":1775000},{"$f":"IF(I360>0,ROUND(I360*I356,0),0)","v":532500},{"$f":"I360-J360","v":1242500},{"$f":"IF(H358>0,ROUND(H358*L356,0),0)","v":0},{"$f":"IF(K360>L360,0,L360-K360)","v":0},{"$f":"O359+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H358,IF($E$3=\"Female\",H365,IF($E$3=\"Senior Citizen\",H372,H379)))","v":507500}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I358,IF($E$3=\"Female\",I365,IF($E$3=\"Senior Citizen\",I372,I379)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H356","v":1775000},{"$f":"VLOOKUP(H363,A363:C367,3)","v":0.3},{"$f":"INDEX(D363:D367,MATCH(I363,C363:C367,0))","v":150000},{"$f":"INDEX(E363:E367,MATCH(I363,C363:C367,0))","v":20000},{"$f":"IF(H363>H367,VLOOKUP(H363,A363:F367,6),0)","v":0},{"$f":"VLOOKUP(H363,A363:G367,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J358,IF($E$3=\"Female\",J365,IF($E$3=\"Senior Citizen\",J372,J379)))","v":0}]
[{"$f":"B363+1","v":40001},60000,0.1,{"$f":"B363","v":40000},{"$f":"(B364-B363)*C364","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K358,IF($E$3=\"Female\",K365,IF($E$3=\"Senior Citizen\",K372,K379)))","v":507500}]
[{"$f":"B364+1","v":60001},150000,0.2,{"$f":"B364","v":60000},{"$f":"E364+(B365-B364)*C365","v":20000},0,0,{"$f":"IF(I363=C367,E366+ROUND((H363-J363),0)*I363,IF(I363=C366,E365+ROUND((H363-J363)*I363,0),IF(I363=C365,E364+ROUND((H363-J363)*I363,0),IF(I363=C364,E363+ROUND((H363-J363)*I363,0),E362+ROUND((H363-J363)*I363,0)))))","v":507500},{"$f":"MIN(K367:L367)","v":0},{"$f":"ROUND(SUM(H365+I365)*M363,0)","v":0},{"$f":"SUM(H365:J365)","v":507500},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A355,IF($E$3=\"Female\",A362,IF($E$3=\"Senior Citizen\",A369,A376)))","v":"Not defined"}]
[{"$f":"B365+1","v":150001},null,0.3,{"$f":"B365","v":150000},{"$f":"IF(J363=0,0,E365)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M360,IF($E$3=\"Female\",M367,IF($E$3=\"Senior Citizen\",M374,M381)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H360","v":0},{"$f":"IF(H363>H367,H363-H367,0)","v":1775000},{"$f":"IF(I367>0,ROUND(I367*I363,0),0)","v":532500},{"$f":"I367-J367","v":1242500},{"$f":"IF(H365>0,ROUND(H365*L363,0),0)","v":0},{"$f":"IF(K367>L367,0,L367-K367)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K358,IF($E$3=\"Female\",K365,IF($E$3=\"Senior Citizen\",K372,K379)))","v":507500}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H356","v":1775000},{"$f":"VLOOKUP(H370,A370:C374,3)","v":0.3},{"$f":"INDEX(D370:D374,MATCH(I370,C370:C374,0))","v":150000},{"$f":"INDEX(E370:E374,MATCH(I370,C370:C374,0))","v":20000},{"$f":"IF(H370>H374,VLOOKUP(H370,A370:F374,6),0)","v":0},{"$f":"VLOOKUP(H370,A370:G374,7)","v":0}]
[{"$f":"B370+1","v":40001},60000,0.1,{"$f":"B370","v":40000},{"$f":"(B371-B370)*C371","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B371+1","v":60001},150000,0.2,{"$f":"B371","v":60000},{"$f":"E371+(B372-B371)*C372","v":20000},0,0,{"$f":"IF(I370=C374,E373+ROUND((H370-J370),0)*I370,IF(I370=C373,E372+ROUND((H370-J370)*I370,0),IF(I370=C372,E371+ROUND((H370-J370)*I370,0),IF(I370=C371,E370+ROUND((H370-J370)*I370,0),E369+ROUND((H370-J370)*I370,0)))))","v":507500},{"$f":"MIN(K374:L374)","v":0},{"$f":"ROUND(SUM(H372+I372)*M370,0)","v":0},{"$f":"SUM(H372:J372)","v":507500}]
[{"$f":"B372+1","v":150001},null,0.3,{"$f":"B372","v":150000},{"$f":"IF(J370=0,0,E372)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H367","v":0},{"$f":"IF(H370>H374,H370-H374,0)","v":1775000},{"$f":"IF(I374>0,ROUND(I374*I370,0),0)","v":532500},{"$f":"I374-J374","v":1242500},{"$f":"IF(H372>0,ROUND(H372*L370,0),0)","v":0},{"$f":"IF(K374>L374,0,L374-K374)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H356","v":1775000},{"$f":"VLOOKUP(H377,A377:C381,3)","v":0.3},{"$f":"INDEX(D377:D381,MATCH(I377,C377:C381,0))","v":150000},{"$f":"INDEX(E377:E381,MATCH(I377,C377:C381,0))","v":20000},{"$f":"IF(H377>H381,VLOOKUP(H377,A377:F381,6),0)","v":0},{"$f":"VLOOKUP(H377,A377:G381,7)","v":0}]
[{"$f":"B377+1","v":40001},60000,0.1,{"$f":"B377","v":40000},{"$f":"(B378-B377)*C378","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B378+1","v":60001},150000,0.2,{"$f":"B378","v":60000},{"$f":"E378+(B379-B378)*C379","v":20000},0,0,{"$f":"IF(I377=C381,E380+ROUND((H377-J377),0)*I377,IF(I377=C380,E379+ROUND((H377-J377)*I377,0),IF(I377=C379,E378+ROUND((H377-J377)*I377,0),IF(I377=C378,E377+ROUND((H377-J377)*I377,0),E376+ROUND((H377-J377)*I377,0)))))","v":507500},{"$f":"MIN(K381:L381)","v":0},{"$f":"ROUND(SUM(H379+I379)*M377,0)","v":0},{"$f":"SUM(H379:J379)","v":507500}]
[{"$f":"B379+1","v":150001},null,0.3,{"$f":"B379","v":150000},{"$f":"IF(J377=0,0,E379)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H374","v":0},{"$f":"IF(H377>H381,H377-H381,0)","v":1775000},{"$f":"IF(I381>0,ROUND(I381*I377,0),0)","v":532500},{"$f":"I381-J381","v":1242500},{"$f":"IF(H379>0,ROUND(H379*L377,0),0)","v":0},{"$f":"IF(K381>L381,0,L381-K381)","v":0}]
[null,null,1998,{"$f":"C382+1","v":1999},null,"1998-99"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C382","v":1998},{"$f":"D382","v":1999}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H385,A385:C389,3)","v":0.3},{"$f":"INDEX(D385:D389,MATCH(I385,C385:C389,0))","v":150000},{"$f":"INDEX(E385:E389,MATCH(I385,C385:C389,0))","v":19000},{"$f":"IF(H385>H389,VLOOKUP(H385,A385:F389,6),0)","v":0},{"$f":"VLOOKUP(H385,A385:G389,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B385,IF($E$3=\"Female\",B392,IF($E$3=\"Senior Citizen\",B399,B406)))","v":50000},0]
[{"$f":"B385+1","v":50001},60000,0.1,{"$f":"B385","v":50000},{"$f":"(B386-B385)*C386","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O385+1","v":50001},60000,0.1]
[{"$f":"B386+1","v":60001},150000,0.2,{"$f":"B386","v":60000},{"$f":"E386+(B387-B386)*C387","v":19000},0,0,{"$f":"IF(I385=C389,E388+ROUND((H385-J385),0)*I385,IF(I385=C388,E387+ROUND((H385-J385)*I385,0),IF(I385=C387,E386+ROUND((H385-J385)*I385,0),IF(I385=C386,E385+ROUND((H385-J385)*I385,0),E384+ROUND((H385-J385)*I385,0)))))","v":506500},{"$f":"MIN(K389:L389)","v":0},{"$f":"ROUND(SUM(H387+I387)*M385,0)","v":0},{"$f":"SUM(H387:J387)","v":506500},null,null,{"$f":"O386+1","v":60001},150000,0.2]
[{"$f":"B387+1","v":150001},null,0.3,{"$f":"B387","v":150000},{"$f":"IF(J385=0,0,E387)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O387+1","v":150001},0,0.3]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H385>H389,H385-H389,0)","v":1775000},{"$f":"IF(I389>0,ROUND(I389*I385,0),0)","v":532500},{"$f":"I389-J389","v":1242500},{"$f":"IF(H387>0,ROUND(H387*L385,0),0)","v":0},{"$f":"IF(K389>L389,0,L389-K389)","v":0},{"$f":"O388+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H387,IF($E$3=\"Female\",H394,IF($E$3=\"Senior Citizen\",H401,H408)))","v":506500}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I387,IF($E$3=\"Female\",I394,IF($E$3=\"Senior Citizen\",I401,I408)))","v":0}]
[0,50000,0,0,0,0,0,{"$f":"H385","v":1775000},{"$f":"VLOOKUP(H392,A392:C396,3)","v":0.3},{"$f":"INDEX(D392:D396,MATCH(I392,C392:C396,0))","v":150000},{"$f":"INDEX(E392:E396,MATCH(I392,C392:C396,0))","v":19000},{"$f":"IF(H392>H396,VLOOKUP(H392,A392:F396,6),0)","v":0},{"$f":"VLOOKUP(H392,A392:G396,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J387,IF($E$3=\"Female\",J394,IF($E$3=\"Senior Citizen\",J401,J408)))","v":0}]
[{"$f":"B392+1","v":50001},60000,0.1,{"$f":"B392","v":50000},{"$f":"(B393-B392)*C393","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K387,IF($E$3=\"Female\",K394,IF($E$3=\"Senior Citizen\",K401,K408)))","v":506500}]
[{"$f":"B393+1","v":60001},150000,0.2,{"$f":"B393","v":60000},{"$f":"E393+(B394-B393)*C394","v":19000},0,0,{"$f":"IF(I392=C396,E395+ROUND((H392-J392),0)*I392,IF(I392=C395,E394+ROUND((H392-J392)*I392,0),IF(I392=C394,E393+ROUND((H392-J392)*I392,0),IF(I392=C393,E392+ROUND((H392-J392)*I392,0),E391+ROUND((H392-J392)*I392,0)))))","v":506500},{"$f":"MIN(K396:L396)","v":0},{"$f":"ROUND(SUM(H394+I394)*M392,0)","v":0},{"$f":"SUM(H394:J394)","v":506500},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A384,IF($E$3=\"Female\",A391,IF($E$3=\"Senior Citizen\",A398,A405)))","v":"Not defined"}]
[{"$f":"B394+1","v":150001},null,0.3,{"$f":"B394","v":150000},{"$f":"IF(J392=0,0,E394)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M389,IF($E$3=\"Female\",M396,IF($E$3=\"Senior Citizen\",M403,M410)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H389","v":0},{"$f":"IF(H392>H396,H392-H396,0)","v":1775000},{"$f":"IF(I396>0,ROUND(I396*I392,0),0)","v":532500},{"$f":"I396-J396","v":1242500},{"$f":"IF(H394>0,ROUND(H394*L392,0),0)","v":0},{"$f":"IF(K396>L396,0,L396-K396)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K387,IF($E$3=\"Female\",K394,IF($E$3=\"Senior Citizen\",K401,K408)))","v":506500}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H385","v":1775000},{"$f":"VLOOKUP(H399,A399:C403,3)","v":0.3},{"$f":"INDEX(D399:D403,MATCH(I399,C399:C403,0))","v":150000},{"$f":"INDEX(E399:E403,MATCH(I399,C399:C403,0))","v":19000},{"$f":"IF(H399>H403,VLOOKUP(H399,A399:F403,6),0)","v":0},{"$f":"VLOOKUP(H399,A399:G403,7)","v":0}]
[{"$f":"B399+1","v":50001},60000,0.1,{"$f":"B399","v":50000},{"$f":"(B400-B399)*C400","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B400+1","v":60001},150000,0.2,{"$f":"B400","v":60000},{"$f":"E400+(B401-B400)*C401","v":19000},0,0,{"$f":"IF(I399=C403,E402+ROUND((H399-J399),0)*I399,IF(I399=C402,E401+ROUND((H399-J399)*I399,0),IF(I399=C401,E400+ROUND((H399-J399)*I399,0),IF(I399=C400,E399+ROUND((H399-J399)*I399,0),E398+ROUND((H399-J399)*I399,0)))))","v":506500},{"$f":"MIN(K403:L403)","v":0},{"$f":"ROUND(SUM(H401+I401)*M399,0)","v":0},{"$f":"SUM(H401:J401)","v":506500}]
[{"$f":"B401+1","v":150001},null,0.3,{"$f":"B401","v":150000},{"$f":"IF(J399=0,0,E401)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H396","v":0},{"$f":"IF(H399>H403,H399-H403,0)","v":1775000},{"$f":"IF(I403>0,ROUND(I403*I399,0),0)","v":532500},{"$f":"I403-J403","v":1242500},{"$f":"IF(H401>0,ROUND(H401*L399,0),0)","v":0},{"$f":"IF(K403>L403,0,L403-K403)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H385","v":1775000},{"$f":"VLOOKUP(H406,A406:C410,3)","v":0.3},{"$f":"INDEX(D406:D410,MATCH(I406,C406:C410,0))","v":150000},{"$f":"INDEX(E406:E410,MATCH(I406,C406:C410,0))","v":19000},{"$f":"IF(H406>H410,VLOOKUP(H406,A406:F410,6),0)","v":0},{"$f":"VLOOKUP(H406,A406:G410,7)","v":0}]
[{"$f":"B406+1","v":50001},60000,0.1,{"$f":"B406","v":50000},{"$f":"(B407-B406)*C407","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B407+1","v":60001},150000,0.2,{"$f":"B407","v":60000},{"$f":"E407+(B408-B407)*C408","v":19000},0,0,{"$f":"IF(I406=C410,E409+ROUND((H406-J406),0)*I406,IF(I406=C409,E408+ROUND((H406-J406)*I406,0),IF(I406=C408,E407+ROUND((H406-J406)*I406,0),IF(I406=C407,E406+ROUND((H406-J406)*I406,0),E405+ROUND((H406-J406)*I406,0)))))","v":506500},{"$f":"MIN(K410:L410)","v":0},{"$f":"ROUND(SUM(H408+I408)*M406,0)","v":0},{"$f":"SUM(H408:J408)","v":506500}]
[{"$f":"B408+1","v":150001},null,0.3,{"$f":"B408","v":150000},{"$f":"IF(J406=0,0,E408)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H403","v":0},{"$f":"IF(H406>H410,H406-H410,0)","v":1775000},{"$f":"IF(I410>0,ROUND(I410*I406,0),0)","v":532500},{"$f":"I410-J410","v":1242500},{"$f":"IF(H408>0,ROUND(H408*L406,0),0)","v":0},{"$f":"IF(K410>L410,0,L410-K410)","v":0}]
[null,null,1999,{"$f":"C411+1","v":2000},null,"1999-00"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C411","v":1999},{"$f":"D411","v":2000}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H414,A414:C418,3)","v":0.3},{"$f":"INDEX(D414:D418,MATCH(I414,C414:C418,0))","v":150000},{"$f":"INDEX(E414:E418,MATCH(I414,C414:C418,0))","v":19000},{"$f":"IF(H414>H418,VLOOKUP(H414,A414:F418,6),0)","v":0.1},{"$f":"VLOOKUP(H414,A414:G418,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B414,IF($E$3=\"Female\",B421,IF($E$3=\"Senior Citizen\",B428,B435)))","v":50000},0]
[{"$f":"B414+1","v":50001},60000,0.1,{"$f":"B414","v":50000},{"$f":"(B415-B414)*C415","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O414+1","v":50001},60000,0.1]
[{"$f":"B415+1","v":60001},150000,0.2,{"$f":"B415","v":60000},{"$f":"E415+(B416-B415)*C416","v":19000},0.1,0,{"$f":"IF(I414=C418,E417+ROUND((H414-J414),0)*I414,IF(I414=C417,E416+ROUND((H414-J414)*I414,0),IF(I414=C416,E415+ROUND((H414-J414)*I414,0),IF(I414=C415,E414+ROUND((H414-J414)*I414,0),E413+ROUND((H414-J414)*I414,0)))))","v":506500},{"$f":"MIN(K418:L418)","v":50650},{"$f":"ROUND(SUM(H416+I416)*M414,0)","v":0},{"$f":"SUM(H416:J416)","v":557150},null,null,{"$f":"O415+1","v":60001},150000,0.2]
[{"$f":"B416+1","v":150001},null,0.3,{"$f":"B416","v":150000},{"$f":"IF(J414=0,0,E416)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O416+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H414>H418,H414-H418,0)","v":1715000},{"$f":"IF(I418>0,ROUND(I418*I414,0),0)","v":514500},{"$f":"I418-J418","v":1200500},{"$f":"IF(H416>0,ROUND(H416*L414,0),0)","v":50650},{"$f":"IF(K418>L418,0,L418-K418)","v":0},{"$f":"O417+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H416,IF($E$3=\"Female\",H423,IF($E$3=\"Senior Citizen\",H430,H437)))","v":506500}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I416,IF($E$3=\"Female\",I423,IF($E$3=\"Senior Citizen\",I430,I437)))","v":50650}]
[0,50000,0,0,0,0,0,{"$f":"H414","v":1775000},{"$f":"VLOOKUP(H421,A421:C425,3)","v":0.3},{"$f":"INDEX(D421:D425,MATCH(I421,C421:C425,0))","v":150000},{"$f":"INDEX(E421:E425,MATCH(I421,C421:C425,0))","v":19000},{"$f":"IF(H421>H425,VLOOKUP(H421,A421:F425,6),0)","v":0.1},{"$f":"VLOOKUP(H421,A421:G425,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J416,IF($E$3=\"Female\",J423,IF($E$3=\"Senior Citizen\",J430,J437)))","v":0}]
[{"$f":"B421+1","v":50001},60000,0.1,{"$f":"B421","v":50000},{"$f":"(B422-B421)*C422","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K416,IF($E$3=\"Female\",K423,IF($E$3=\"Senior Citizen\",K430,K437)))","v":557150}]
[{"$f":"B422+1","v":60001},150000,0.2,{"$f":"B422","v":60000},{"$f":"E422+(B423-B422)*C423","v":19000},0.1,0,{"$f":"IF(I421=C425,E424+ROUND((H421-J421),0)*I421,IF(I421=C424,E423+ROUND((H421-J421)*I421,0),IF(I421=C423,E422+ROUND((H421-J421)*I421,0),IF(I421=C422,E421+ROUND((H421-J421)*I421,0),E420+ROUND((H421-J421)*I421,0)))))","v":506500},{"$f":"MIN(K425:L425)","v":50650},{"$f":"ROUND(SUM(H423+I423)*M421,0)","v":0},{"$f":"SUM(H423:J423)","v":557150},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A413,IF($E$3=\"Female\",A420,IF($E$3=\"Senior Citizen\",A427,A434)))","v":"Not defined"}]
[{"$f":"B423+1","v":150001},null,0.3,{"$f":"B423","v":150000},{"$f":"IF(J421=0,0,E423)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M418,IF($E$3=\"Female\",M425,IF($E$3=\"Senior Citizen\",M432,M439)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H418","v":60000},{"$f":"IF(H421>H425,H421-H425,0)","v":1715000},{"$f":"IF(I425>0,ROUND(I425*I421,0),0)","v":514500},{"$f":"I425-J425","v":1200500},{"$f":"IF(H423>0,ROUND(H423*L421,0),0)","v":50650},{"$f":"IF(K425>L425,0,L425-K425)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K416,IF($E$3=\"Female\",K423,IF($E$3=\"Senior Citizen\",K430,K437)))","v":557150}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H414","v":1775000},{"$f":"VLOOKUP(H428,A428:C432,3)","v":0.3},{"$f":"INDEX(D428:D432,MATCH(I428,C428:C432,0))","v":150000},{"$f":"INDEX(E428:E432,MATCH(I428,C428:C432,0))","v":19000},{"$f":"IF(H428>H432,VLOOKUP(H428,A428:F432,6),0)","v":0.1},{"$f":"VLOOKUP(H428,A428:G432,7)","v":0}]
[{"$f":"B428+1","v":50001},60000,0.1,{"$f":"B428","v":50000},{"$f":"(B429-B428)*C429","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B429+1","v":60001},150000,0.2,{"$f":"B429","v":60000},{"$f":"E429+(B430-B429)*C430","v":19000},0.1,0,{"$f":"IF(I428=C432,E431+ROUND((H428-J428),0)*I428,IF(I428=C431,E430+ROUND((H428-J428)*I428,0),IF(I428=C430,E429+ROUND((H428-J428)*I428,0),IF(I428=C429,E428+ROUND((H428-J428)*I428,0),E427+ROUND((H428-J428)*I428,0)))))","v":506500},{"$f":"MIN(K432:L432)","v":50650},{"$f":"ROUND(SUM(H430+I430)*M428,0)","v":0},{"$f":"SUM(H430:J430)","v":557150}]
[{"$f":"B430+1","v":150001},null,0.3,{"$f":"B430","v":150000},{"$f":"IF(J428=0,0,E430)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H425","v":60000},{"$f":"IF(H428>H432,H428-H432,0)","v":1715000},{"$f":"IF(I432>0,ROUND(I432*I428,0),0)","v":514500},{"$f":"I432-J432","v":1200500},{"$f":"IF(H430>0,ROUND(H430*L428,0),0)","v":50650},{"$f":"IF(K432>L432,0,L432-K432)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H414","v":1775000},{"$f":"VLOOKUP(H435,A435:C439,3)","v":0.3},{"$f":"INDEX(D435:D439,MATCH(I435,C435:C439,0))","v":150000},{"$f":"INDEX(E435:E439,MATCH(I435,C435:C439,0))","v":19000},{"$f":"IF(H435>H439,VLOOKUP(H435,A435:F439,6),0)","v":0.1},{"$f":"VLOOKUP(H435,A435:G439,7)","v":0}]
[{"$f":"B435+1","v":50001},60000,0.1,{"$f":"B435","v":50000},{"$f":"(B436-B435)*C436","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B436+1","v":60001},150000,0.2,{"$f":"B436","v":60000},{"$f":"E436+(B437-B436)*C437","v":19000},0.1,0,{"$f":"IF(I435=C439,E438+ROUND((H435-J435),0)*I435,IF(I435=C438,E437+ROUND((H435-J435)*I435,0),IF(I435=C437,E436+ROUND((H435-J435)*I435,0),IF(I435=C436,E435+ROUND((H435-J435)*I435,0),E434+ROUND((H435-J435)*I435,0)))))","v":506500},{"$f":"MIN(K439:L439)","v":50650},{"$f":"ROUND(SUM(H437+I437)*M435,0)","v":0},{"$f":"SUM(H437:J437)","v":557150}]
[{"$f":"B437+1","v":150001},null,0.3,{"$f":"B437","v":150000},{"$f":"IF(J435=0,0,E437)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H432","v":60000},{"$f":"IF(H435>H439,H435-H439,0)","v":1715000},{"$f":"IF(I439>0,ROUND(I439*I435,0),0)","v":514500},{"$f":"I439-J439","v":1200500},{"$f":"IF(H437>0,ROUND(H437*L435,0),0)","v":50650},{"$f":"IF(K439>L439,0,L439-K439)","v":0}]
[null,null,2000,{"$f":"C440+1","v":2001},null,"2000-01"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C440","v":2000},{"$f":"D440","v":2001}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H443,A443:C447,3)","v":0.3},{"$f":"INDEX(D443:D447,MATCH(I443,C443:C447,0))","v":150000},{"$f":"INDEX(E443:E447,MATCH(I443,C443:C447,0))","v":19000},{"$f":"IF(H443>H447,VLOOKUP(H443,A443:F447,6),0)","v":0.17},{"$f":"VLOOKUP(H443,A443:G447,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B443,IF($E$3=\"Female\",B450,IF($E$3=\"Senior Citizen\",B457,B464)))","v":50000},0]
[{"$f":"B443+1","v":50001},60000,0.1,{"$f":"B443","v":50000},{"$f":"(B444-B443)*C444","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O443+1","v":50001},60000,0.1]
[{"$f":"B444+1","v":60001},150000,0.2,{"$f":"B444","v":60000},{"$f":"E444+(B445-B444)*C445","v":19000},0.12,0,{"$f":"IF(I443=C447,E446+ROUND((H443-J443),0)*I443,IF(I443=C446,E445+ROUND((H443-J443)*I443,0),IF(I443=C445,E444+ROUND((H443-J443)*I443,0),IF(I443=C444,E443+ROUND((H443-J443)*I443,0),E442+ROUND((H443-J443)*I443,0)))))","v":506500},{"$f":"MIN(K447:L447)","v":86105},{"$f":"ROUND(SUM(H445+I445)*M443,0)","v":0},{"$f":"SUM(H445:J445)","v":592605},null,null,{"$f":"O444+1","v":60001},150000,0.2]
[{"$f":"B445+1","v":150001},null,0.3,{"$f":"B445","v":150000},{"$f":"IF(J443=0,0,E445)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O445+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"IF(H443>150000,150000,60000)","v":150000},{"$f":"IF(H443>H447,H443-H447,0)","v":1625000},{"$f":"IF(I447>0,ROUND(I447*I443,0),0)","v":487500},{"$f":"I447-J447","v":1137500},{"$f":"IF(H445>0,ROUND(H445*L443,0),0)","v":86105},{"$f":"IF(K447>L447,0,L447-K447)","v":0},{"$f":"O446+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H445,IF($E$3=\"Female\",H452,IF($E$3=\"Senior Citizen\",H459,H466)))","v":506500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I445,IF($E$3=\"Female\",I452,IF($E$3=\"Senior Citizen\",I459,I466)))","v":86105}]
[0,50000,0,0,0,0,0,{"$f":"H443","v":1775000},{"$f":"VLOOKUP(H450,A450:C454,3)","v":0.3},{"$f":"INDEX(D450:D454,MATCH(I450,C450:C454,0))","v":150000},{"$f":"INDEX(E450:E454,MATCH(I450,C450:C454,0))","v":19000},{"$f":"IF(H450>H454,VLOOKUP(H450,A450:F454,6),0)","v":0.17},{"$f":"VLOOKUP(H450,A450:G454,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J445,IF($E$3=\"Female\",J452,IF($E$3=\"Senior Citizen\",J459,J466)))","v":0}]
[{"$f":"B450+1","v":50001},60000,0.1,{"$f":"B450","v":50000},{"$f":"(B451-B450)*C451","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K445,IF($E$3=\"Female\",K452,IF($E$3=\"Senior Citizen\",K459,K466)))","v":592605}]
[{"$f":"B451+1","v":60001},150000,0.2,{"$f":"B451","v":60000},{"$f":"E451+(B452-B451)*C452","v":19000},0.12,0,{"$f":"IF(I450=C454,E453+ROUND((H450-J450),0)*I450,IF(I450=C453,E452+ROUND((H450-J450)*I450,0),IF(I450=C452,E451+ROUND((H450-J450)*I450,0),IF(I450=C451,E450+ROUND((H450-J450)*I450,0),E449+ROUND((H450-J450)*I450,0)))))","v":506500},{"$f":"MIN(K454:L454)","v":86105},{"$f":"ROUND(SUM(H452+I452)*M450,0)","v":0},{"$f":"SUM(H452:J452)","v":592605},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A442,IF($E$3=\"Female\",A449,IF($E$3=\"Senior Citizen\",A456,A463)))","v":"(Above 65 years)"}]
[{"$f":"B452+1","v":150001},null,0.3,{"$f":"B452","v":150000},{"$f":"IF(J450=0,0,E452)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M447,IF($E$3=\"Female\",M454,IF($E$3=\"Senior Citizen\",M461,M468)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H450>150000,150000,60000)","v":150000},{"$f":"IF(H450>H454,H450-H454,0)","v":1625000},{"$f":"IF(I454>0,ROUND(I454*I450,0),0)","v":487500},{"$f":"I454-J454","v":1137500},{"$f":"IF(H452>0,ROUND(H452*L450,0),0)","v":86105},{"$f":"IF(K454>L454,0,L454-K454)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K445,IF($E$3=\"Female\",K452,IF($E$3=\"Senior Citizen\",K459,K466)))","v":592605}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H443","v":1775000},{"$f":"VLOOKUP(H457,A457:C461,3)","v":0.3},{"$f":"INDEX(D457:D461,MATCH(I457,C457:C461,0))","v":150000},{"$f":"INDEX(E457:E461,MATCH(I457,C457:C461,0))","v":19000},{"$f":"IF(H457>H461,VLOOKUP(H457,A457:F461,6),0)","v":0.17},{"$f":"VLOOKUP(H457,A457:G461,7)","v":0}]
[{"$f":"B457+1","v":50001},60000,0.1,{"$f":"B457","v":50000},{"$f":"(B458-B457)*C458","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B458+1","v":60001},150000,0.2,{"$f":"B458","v":60000},{"$f":"E458+(B459-B458)*C459","v":19000},0.12,0,{"$f":"IF(I457=C461,E460+ROUND((H457-J457),0)*I457,IF(I457=C460,E459+ROUND((H457-J457)*I457,0),IF(I457=C459,E458+ROUND((H457-J457)*I457,0),IF(I457=C458,E457+ROUND((H457-J457)*I457,0),E456+ROUND((H457-J457)*I457,0)))))","v":506500},{"$f":"MIN(K461:L461)","v":86105},{"$f":"ROUND(SUM(H459+I459)*M457,0)","v":0},{"$f":"SUM(H459:J459)","v":592605}]
[{"$f":"B459+1","v":150001},null,0.3,{"$f":"B459","v":150000},{"$f":"IF(J457=0,0,E459)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H457>150000,150000,60000)","v":150000},{"$f":"IF(H457>H461,H457-H461,0)","v":1625000},{"$f":"IF(I461>0,ROUND(I461*I457,0),0)","v":487500},{"$f":"I461-J461","v":1137500},{"$f":"IF(H459>0,ROUND(H459*L457,0),0)","v":86105},{"$f":"IF(K461>L461,0,L461-K461)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H457","v":1775000},{"$f":"VLOOKUP(H464,A464:C468,3)","v":0.3},{"$f":"INDEX(D464:D468,MATCH(I464,C464:C468,0))","v":150000},{"$f":"INDEX(E464:E468,MATCH(I464,C464:C468,0))","v":19000},{"$f":"IF(H464>H468,VLOOKUP(H464,A464:F468,6),0)","v":0.17},{"$f":"VLOOKUP(H464,A464:G468,7)","v":0}]
[{"$f":"B464+1","v":50001},60000,0.1,{"$f":"B464","v":50000},{"$f":"(B465-B464)*C465","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B465+1","v":60001},150000,0.2,{"$f":"B465","v":60000},{"$f":"E465+(B466-B465)*C466","v":19000},0.12,0,{"$f":"IF(I464=C468,E467+ROUND((H464-J464),0)*I464,IF(I464=C467,E466+ROUND((H464-J464)*I464,0),IF(I464=C466,E465+ROUND((H464-J464)*I464,0),IF(I464=C465,E464+ROUND((H464-J464)*I464,0),E463+ROUND((H464-J464)*I464,0)))))","v":506500},{"$f":"MIN(K468:L468)","v":86105},{"$f":"ROUND(SUM(H466+I466)*M464,0)","v":0},{"$f":"SUM(H466:J466)","v":592605}]
[{"$f":"B466+1","v":150001},null,0.3,{"$f":"B466","v":150000},{"$f":"IF(J464=0,0,E466)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H464>150000,150000,60000)","v":150000},{"$f":"IF(H464>H468,H464-H468,0)","v":1625000},{"$f":"IF(I468>0,ROUND(I468*I464,0),0)","v":487500},{"$f":"I468-J468","v":1137500},{"$f":"IF(H466>0,ROUND(H466*L464,0),0)","v":86105},{"$f":"IF(K468>L468,0,L468-K468)","v":0}]
[null,null,2001,{"$f":"C469+1","v":2002},null,"2001-02"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C469","v":2001},{"$f":"D469","v":2002}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H472,A472:C476,3)","v":0.3},{"$f":"INDEX(D472:D476,MATCH(I472,C472:C476,0))","v":150000},{"$f":"INDEX(E472:E476,MATCH(I472,C472:C476,0))","v":19000},{"$f":"IF(H472>H476,VLOOKUP(H472,A472:F476,6),0)","v":0.02},{"$f":"VLOOKUP(H472,A472:G476,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B472,IF($E$3=\"Female\",B479,IF($E$3=\"Senior Citizen\",B486,B493)))","v":50000},0]
[{"$f":"B472+1","v":50001},60000,0.1,{"$f":"B472","v":50000},{"$f":"(B473-B472)*C473","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O472+1","v":50001},60000,0.1]
[{"$f":"B473+1","v":60001},150000,0.2,{"$f":"B473","v":60000},{"$f":"E473+(B474-B473)*C474","v":19000},0.02,0,{"$f":"IF(I472=C476,E475+ROUND((H472-J472),0)*I472,IF(I472=C475,E474+ROUND((H472-J472)*I472,0),IF(I472=C474,E473+ROUND((H472-J472)*I472,0),IF(I472=C473,E472+ROUND((H472-J472)*I472,0),E471+ROUND((H472-J472)*I472,0)))))","v":506500},{"$f":"MIN(K476:L476)","v":10130},{"$f":"ROUND(SUM(H474+I474)*M472,0)","v":0},{"$f":"SUM(H474:J474)","v":516630},null,null,{"$f":"O473+1","v":60001},150000,0.2]
[{"$f":"B474+1","v":150001},null,0.3,{"$f":"B474","v":150000},{"$f":"IF(J472=0,0,E474)","v":19000},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O474+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H472>H476,H472-H476,0)","v":1715000},{"$f":"IF(I476>0,ROUND(I476*I472,0),0)","v":514500},{"$f":"I476-J476","v":1200500},{"$f":"IF(H474>0,ROUND(H474*L472,0),0)","v":10130},{"$f":"IF(K476>L476,0,L476-K476)","v":0},{"$f":"O475+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H474,IF($E$3=\"Female\",H481,IF($E$3=\"Senior Citizen\",H488,H495)))","v":506500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I474,IF($E$3=\"Female\",I481,IF($E$3=\"Senior Citizen\",I488,I495)))","v":50650}]
[0,50000,0,0,0,0,0,{"$f":"H472","v":1775000},{"$f":"VLOOKUP(H479,A479:C483,3)","v":0.3},{"$f":"INDEX(D479:D483,MATCH(I479,C479:C483,0))","v":150000},{"$f":"INDEX(E479:E483,MATCH(I479,C479:C483,0))","v":19000},{"$f":"IF(H479>H483,VLOOKUP(H479,A479:F483,6),0)","v":0.02},{"$f":"VLOOKUP(H479,A479:G483,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J474,IF($E$3=\"Female\",J481,IF($E$3=\"Senior Citizen\",J488,J495)))","v":0}]
[{"$f":"B479+1","v":50001},60000,0.1,{"$f":"B479","v":50000},{"$f":"(B480-B479)*C480","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K474,IF($E$3=\"Female\",K481,IF($E$3=\"Senior Citizen\",K488,K495)))","v":557150}]
[{"$f":"B480+1","v":60001},150000,0.2,{"$f":"B480","v":60000},{"$f":"E480+(B481-B480)*C481","v":19000},0.02,0,{"$f":"IF(I479=C483,E482+ROUND((H479-J479),0)*I479,IF(I479=C482,E481+ROUND((H479-J479)*I479,0),IF(I479=C481,E480+ROUND((H479-J479)*I479,0),IF(I479=C480,E479+ROUND((H479-J479)*I479,0),E478+ROUND((H479-J479)*I479,0)))))","v":506500},{"$f":"MIN(K483:L483)","v":10130},{"$f":"ROUND(SUM(H481+I481)*M479,0)","v":0},{"$f":"SUM(H481:J481)","v":516630},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A471,IF($E$3=\"Female\",A478,IF($E$3=\"Senior Citizen\",A485,A492)))","v":"(Above 65 years)"}]
[{"$f":"B481+1","v":150001},null,0.3,{"$f":"B481","v":150000},{"$f":"IF(J479=0,0,E481)","v":19000},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M476,IF($E$3=\"Female\",M483,IF($E$3=\"Senior Citizen\",M490,M497)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H476","v":60000},{"$f":"IF(H479>H483,H479-H483,0)","v":1715000},{"$f":"IF(I483>0,ROUND(I483*I479,0),0)","v":514500},{"$f":"I483-J483","v":1200500},{"$f":"IF(H481>0,ROUND(H481*L479,0),0)","v":10130},{"$f":"IF(K483>L483,0,L483-K483)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K474,IF($E$3=\"Female\",K481,IF($E$3=\"Senior Citizen\",K488,K495)))","v":557150}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H472","v":1775000},{"$f":"VLOOKUP(H486,A486:C490,3)","v":0.3},{"$f":"INDEX(D486:D490,MATCH(I486,C486:C490,0))","v":150000},{"$f":"INDEX(E486:E490,MATCH(I486,C486:C490,0))","v":19000},{"$f":"IF(H486>H490,VLOOKUP(H486,A486:F490,6),0)","v":0.1},{"$f":"VLOOKUP(H486,A486:G490,7)","v":0}]
[{"$f":"B486+1","v":50001},60000,0.1,{"$f":"B486","v":50000},{"$f":"(B487-B486)*C487","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B487+1","v":60001},150000,0.2,{"$f":"B487","v":60000},{"$f":"E487+(B488-B487)*C488","v":19000},0.1,0,{"$f":"IF(I486=C490,E489+ROUND((H486-J486),0)*I486,IF(I486=C489,E488+ROUND((H486-J486)*I486,0),IF(I486=C488,E487+ROUND((H486-J486)*I486,0),IF(I486=C487,E486+ROUND((H486-J486)*I486,0),E485+ROUND((H486-J486)*I486,0)))))","v":506500},{"$f":"MIN(K490:L490)","v":50650},{"$f":"ROUND(SUM(H488+I488)*M486,0)","v":0},{"$f":"SUM(H488:J488)","v":557150}]
[{"$f":"B488+1","v":150001},null,0.3,{"$f":"B488","v":150000},{"$f":"IF(J486=0,0,E488)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H483","v":60000},{"$f":"IF(H486>H490,H486-H490,0)","v":1715000},{"$f":"IF(I490>0,ROUND(I490*I486,0),0)","v":514500},{"$f":"I490-J490","v":1200500},{"$f":"IF(H488>0,ROUND(H488*L486,0),0)","v":50650},{"$f":"IF(K490>L490,0,L490-K490)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H472","v":1775000},{"$f":"VLOOKUP(H493,A493:C497,3)","v":0.3},{"$f":"INDEX(D493:D497,MATCH(I493,C493:C497,0))","v":150000},{"$f":"INDEX(E493:E497,MATCH(I493,C493:C497,0))","v":19000},{"$f":"IF(H493>H497,VLOOKUP(H493,A493:F497,6),0)","v":0.02},{"$f":"VLOOKUP(H493,A493:G497,7)","v":0}]
[{"$f":"B493+1","v":50001},60000,0.1,{"$f":"B493","v":50000},{"$f":"(B494-B493)*C494","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B494+1","v":60001},150000,0.2,{"$f":"B494","v":60000},{"$f":"E494+(B495-B494)*C495","v":19000},0.02,0,{"$f":"IF(I493=C497,E496+ROUND((H493-J493),0)*I493,IF(I493=C496,E495+ROUND((H493-J493)*I493,0),IF(I493=C495,E494+ROUND((H493-J493)*I493,0),IF(I493=C494,E493+ROUND((H493-J493)*I493,0),E492+ROUND((H493-J493)*I493,0)))))","v":506500},{"$f":"MIN(K497:L497)","v":10130},{"$f":"ROUND(SUM(H495+I495)*M493,0)","v":0},{"$f":"SUM(H495:J495)","v":516630}]
[{"$f":"B495+1","v":150001},null,0.3,{"$f":"B495","v":150000},{"$f":"IF(J493=0,0,E495)","v":19000},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H490","v":60000},{"$f":"IF(H493>H497,H493-H497,0)","v":1715000},{"$f":"IF(I497>0,ROUND(I497*I493,0),0)","v":514500},{"$f":"I497-J497","v":1200500},{"$f":"IF(H495>0,ROUND(H495*L493,0),0)","v":10130},{"$f":"IF(K497>L497,0,L497-K497)","v":0}]
[null,null,2002,{"$f":"C498+1","v":2003},null,"2002-03"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C498","v":2002},{"$f":"D498","v":2003}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H501,A501:C505,3)","v":0.3},{"$f":"INDEX(D501:D505,MATCH(I501,C501:C505,0))","v":150000},{"$f":"INDEX(E501:E505,MATCH(I501,C501:C505,0))","v":19000},{"$f":"IF(H501>H505,VLOOKUP(H501,A501:F505,6),0)","v":0.05},{"$f":"VLOOKUP(H501,A501:G505,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B501,IF($E$3=\"Female\",B508,IF($E$3=\"Senior Citizen\",B515,B522)))","v":50000},0]
[{"$f":"B501+1","v":50001},60000,0.1,{"$f":"B501","v":50000},{"$f":"(B502-B501)*C502","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O501+1","v":50001},60000,0.1]
[{"$f":"B502+1","v":60001},150000,0.2,{"$f":"B502","v":60000},{"$f":"E502+(B503-B502)*C503","v":19000},0.05,0,{"$f":"IF(I501=C505,E504+ROUND((H501-J501),0)*I501,IF(I501=C504,E503+ROUND((H501-J501)*I501,0),IF(I501=C503,E502+ROUND((H501-J501)*I501,0),IF(I501=C502,E501+ROUND((H501-J501)*I501,0),E500+ROUND((H501-J501)*I501,0)))))","v":506500},{"$f":"MIN(K505:L505)","v":25325},{"$f":"ROUND(SUM(H503+I503)*M501,0)","v":0},{"$f":"SUM(H503:J503)","v":531825},null,null,{"$f":"O502+1","v":60001},150000,0.2]
[{"$f":"B503+1","v":150001},null,0.3,{"$f":"B503","v":150000},{"$f":"IF(J501=0,0,E503)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O503+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H501>H505,H501-H505,0)","v":1715000},{"$f":"IF(I505>0,ROUND(I505*I501,0),0)","v":514500},{"$f":"I505-J505","v":1200500},{"$f":"IF(H503>0,ROUND(H503*L501,0),0)","v":25325},{"$f":"IF(K505>L505,0,L505-K505)","v":0},{"$f":"O504+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H503,IF($E$3=\"Female\",H510,IF($E$3=\"Senior Citizen\",H517,H524)))","v":506500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I503,IF($E$3=\"Female\",I510,IF($E$3=\"Senior Citizen\",I517,I524)))","v":25325}]
[0,50000,0,0,0,0,0,{"$f":"H501","v":1775000},{"$f":"VLOOKUP(H508,A508:C512,3)","v":0.3},{"$f":"INDEX(D508:D512,MATCH(I508,C508:C512,0))","v":150000},{"$f":"INDEX(E508:E512,MATCH(I508,C508:C512,0))","v":19000},{"$f":"IF(H508>H512,VLOOKUP(H508,A508:F512,6),0)","v":0.05},{"$f":"VLOOKUP(H508,A508:G512,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J503,IF($E$3=\"Female\",J510,IF($E$3=\"Senior Citizen\",J517,J524)))","v":0}]
[{"$f":"B508+1","v":50001},60000,0.1,{"$f":"B508","v":50000},{"$f":"(B509-B508)*C509","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K503,IF($E$3=\"Female\",K510,IF($E$3=\"Senior Citizen\",K517,K524)))","v":531825}]
[{"$f":"B509+1","v":60001},150000,0.2,{"$f":"B509","v":60000},{"$f":"E509+(B510-B509)*C510","v":19000},0.05,0,{"$f":"IF(I508=C512,E511+ROUND((H508-J508),0)*I508,IF(I508=C511,E510+ROUND((H508-J508)*I508,0),IF(I508=C510,E509+ROUND((H508-J508)*I508,0),IF(I508=C509,E508+ROUND((H508-J508)*I508,0),E507+ROUND((H508-J508)*I508,0)))))","v":506500},{"$f":"MIN(K512:L512)","v":25325},{"$f":"ROUND(SUM(H510+I510)*M508,0)","v":0},{"$f":"SUM(H510:J510)","v":531825},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A500,IF($E$3=\"Female\",A507,IF($E$3=\"Senior Citizen\",A514,A521)))","v":"(Above 65 years)"}]
[{"$f":"B510+1","v":150001},null,0.3,{"$f":"B510","v":150000},{"$f":"IF(J508=0,0,E510)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M505,IF($E$3=\"Female\",M512,IF($E$3=\"Senior Citizen\",M519,M526)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H505","v":60000},{"$f":"IF(H508>H512,H508-H512,0)","v":1715000},{"$f":"IF(I512>0,ROUND(I512*I508,0),0)","v":514500},{"$f":"I512-J512","v":1200500},{"$f":"IF(H510>0,ROUND(H510*L508,0),0)","v":25325},{"$f":"IF(K512>L512,0,L512-K512)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K503,IF($E$3=\"Female\",K510,IF($E$3=\"Senior Citizen\",K517,K524)))","v":531825}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H501","v":1775000},{"$f":"VLOOKUP(H515,A515:C519,3)","v":0.3},{"$f":"INDEX(D515:D519,MATCH(I515,C515:C519,0))","v":150000},{"$f":"INDEX(E515:E519,MATCH(I515,C515:C519,0))","v":19000},{"$f":"IF(H515>H519,VLOOKUP(H515,A515:F519,6),0)","v":0.05},{"$f":"VLOOKUP(H515,A515:G519,7)","v":0}]
[{"$f":"B515+1","v":50001},60000,0.1,{"$f":"B515","v":50000},{"$f":"(B516-B515)*C516","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B516+1","v":60001},150000,0.2,{"$f":"B516","v":60000},{"$f":"E516+(B517-B516)*C517","v":19000},0.05,0,{"$f":"IF(I515=C519,E518+ROUND((H515-J515),0)*I515,IF(I515=C518,E517+ROUND((H515-J515)*I515,0),IF(I515=C517,E516+ROUND((H515-J515)*I515,0),IF(I515=C516,E515+ROUND((H515-J515)*I515,0),E514+ROUND((H515-J515)*I515,0)))))","v":506500},{"$f":"MIN(K519:L519)","v":25325},{"$f":"ROUND(SUM(H517+I517)*M515,0)","v":0},{"$f":"SUM(H517:J517)","v":531825}]
[{"$f":"B517+1","v":150001},null,0.3,{"$f":"B517","v":150000},{"$f":"IF(J515=0,0,E517)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H512","v":60000},{"$f":"IF(H515>H519,H515-H519,0)","v":1715000},{"$f":"IF(I519>0,ROUND(I519*I515,0),0)","v":514500},{"$f":"I519-J519","v":1200500},{"$f":"IF(H517>0,ROUND(H517*L515,0),0)","v":25325},{"$f":"IF(K519>L519,0,L519-K519)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H501","v":1775000},{"$f":"VLOOKUP(H522,A522:C526,3)","v":0.3},{"$f":"INDEX(D522:D526,MATCH(I522,C522:C526,0))","v":150000},{"$f":"INDEX(E522:E526,MATCH(I522,C522:C526,0))","v":19000},{"$f":"IF(H522>H526,VLOOKUP(H522,A522:F526,6),0)","v":0.05},{"$f":"VLOOKUP(H522,A522:G526,7)","v":0}]
[{"$f":"B522+1","v":50001},60000,0.1,{"$f":"B522","v":50000},{"$f":"(B523-B522)*C523","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B523+1","v":60001},150000,0.2,{"$f":"B523","v":60000},{"$f":"E523+(B524-B523)*C524","v":19000},0.05,0,{"$f":"IF(I522=C526,E525+ROUND((H522-J522),0)*I522,IF(I522=C525,E524+ROUND((H522-J522)*I522,0),IF(I522=C524,E523+ROUND((H522-J522)*I522,0),IF(I522=C523,E522+ROUND((H522-J522)*I522,0),E521+ROUND((H522-J522)*I522,0)))))","v":506500},{"$f":"MIN(K526:L526)","v":25325},{"$f":"ROUND(SUM(H524+I524)*M522,0)","v":0},{"$f":"SUM(H524:J524)","v":531825}]
[{"$f":"B524+1","v":150001},null,0.3,{"$f":"B524","v":150000},{"$f":"IF(J522=0,0,E524)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H519","v":60000},{"$f":"IF(H522>H526,H522-H526,0)","v":1715000},{"$f":"IF(I526>0,ROUND(I526*I522,0),0)","v":514500},{"$f":"I526-J526","v":1200500},{"$f":"IF(H524>0,ROUND(H524*L522,0),0)","v":25325},{"$f":"IF(K526>L526,0,L526-K526)","v":0}]
[null,null,2003,{"$f":"C527+1","v":2004},null,"2003-04"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C527","v":2003},{"$f":"D527","v":2004}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H530,A530:C534,3)","v":0.3},{"$f":"INDEX(D530:D534,MATCH(I530,C530:C534,0))","v":150000},{"$f":"INDEX(E530:E534,MATCH(I530,C530:C534,0))","v":19000},{"$f":"IF(H530>H534,VLOOKUP(H530,A530:F534,6),0)","v":0.1},{"$f":"VLOOKUP(H530,A530:G534,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B530,IF($E$3=\"Female\",B537,IF($E$3=\"Senior Citizen\",B544,B551)))","v":50000},0]
[{"$f":"B530+1","v":50001},60000,0.1,{"$f":"B530","v":50000},{"$f":"(B531-B530)*C531","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O530+1","v":50001},60000,0.1]
[{"$f":"B531+1","v":60001},150000,0.2,{"$f":"B531","v":60000},{"$f":"E531+(B532-B531)*C532","v":19000},0.1,0,{"$f":"IF(I530=C534,E533+ROUND((H530-J530),0)*I530,IF(I530=C533,E532+ROUND((H530-J530)*I530,0),IF(I530=C532,E531+ROUND((H530-J530)*I530,0),IF(I530=C531,E530+ROUND((H530-J530)*I530,0),E529+ROUND((H530-J530)*I530,0)))))","v":506500},{"$f":"MIN(K534:L534)","v":50650},{"$f":"ROUND(SUM(H532+I532)*M530,0)","v":0},{"$f":"SUM(H532:J532)","v":557150},null,null,{"$f":"O531+1","v":60001},150000,0.2]
[{"$f":"B532+1","v":150001},null,0.3,{"$f":"B532","v":150000},{"$f":"IF(J530=0,0,E532)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O532+1","v":150001},0,0.3]
["Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(H530>H534,H530-H534,0)","v":925000},{"$f":"IF(I534>0,ROUND(I534*I530,0),0)","v":277500},{"$f":"I534-J534","v":647500},{"$f":"IF(H532>0,ROUND(H532*L530,0),0)","v":50650},{"$f":"IF(K534>L534,0,L534-K534)","v":0},{"$f":"O533+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H532,IF($E$3=\"Female\",H539,IF($E$3=\"Senior Citizen\",H546,H553)))","v":506500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I532,IF($E$3=\"Female\",I539,IF($E$3=\"Senior Citizen\",I546,I553)))","v":50650}]
[0,50000,0,0,0,0,0,{"$f":"H530","v":1775000},{"$f":"VLOOKUP(H537,A537:C541,3)","v":0.3},{"$f":"INDEX(D537:D541,MATCH(I537,C537:C541,0))","v":150000},{"$f":"INDEX(E537:E541,MATCH(I537,C537:C541,0))","v":19000},{"$f":"IF(H537>H541,VLOOKUP(H537,A537:F541,6),0)","v":0.1},{"$f":"VLOOKUP(H537,A537:G541,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J532,IF($E$3=\"Female\",J539,IF($E$3=\"Senior Citizen\",J546,J553)))","v":0}]
[{"$f":"B537+1","v":50001},60000,0.1,{"$f":"B537","v":50000},{"$f":"(B538-B537)*C538","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K532,IF($E$3=\"Female\",K539,IF($E$3=\"Senior Citizen\",K546,K553)))","v":557150}]
[{"$f":"B538+1","v":60001},150000,0.2,{"$f":"B538","v":60000},{"$f":"E538+(B539-B538)*C539","v":19000},0.1,0,{"$f":"IF(I537=C541,E540+ROUND((H537-J537),0)*I537,IF(I537=C540,E539+ROUND((H537-J537)*I537,0),IF(I537=C539,E538+ROUND((H537-J537)*I537,0),IF(I537=C538,E537+ROUND((H537-J537)*I537,0),E536+ROUND((H537-J537)*I537,0)))))","v":506500},{"$f":"MIN(K541:L541)","v":50650},{"$f":"ROUND(SUM(H539+I539)*M537,0)","v":0},{"$f":"SUM(H539:J539)","v":557150},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A529,IF($E$3=\"Female\",A536,IF($E$3=\"Senior Citizen\",A543,A550)))","v":"(Above 65 years)"}]
[{"$f":"B539+1","v":150001},null,0.3,{"$f":"B539","v":150000},{"$f":"IF(J537=0,0,E539)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M534,IF($E$3=\"Female\",M541,IF($E$3=\"Senior Citizen\",M548,M555)))","v":0}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H534","v":850000},{"$f":"IF(H537>H541,H537-H541,0)","v":925000},{"$f":"IF(I541>0,ROUND(I541*I537,0),0)","v":277500},{"$f":"I541-J541","v":647500},{"$f":"IF(H539>0,ROUND(H539*L537,0),0)","v":50650},{"$f":"IF(K541>L541,0,L541-K541)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K532,IF($E$3=\"Female\",K539,IF($E$3=\"Senior Citizen\",K546,K553)))","v":557150}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H530","v":1775000},{"$f":"VLOOKUP(H544,A544:C548,3)","v":0.3},{"$f":"INDEX(D544:D548,MATCH(I544,C544:C548,0))","v":150000},{"$f":"INDEX(E544:E548,MATCH(I544,C544:C548,0))","v":19000},{"$f":"IF(H544>H548,VLOOKUP(H544,A544:F548,6),0)","v":0.1},{"$f":"VLOOKUP(H544,A544:G548,7)","v":0}]
[{"$f":"B544+1","v":50001},60000,0.1,{"$f":"B544","v":50000},{"$f":"(B545-B544)*C545","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B545+1","v":60001},150000,0.2,{"$f":"B545","v":60000},{"$f":"E545+(B546-B545)*C546","v":19000},0.1,0,{"$f":"IF(I544=C548,E547+ROUND((H544-J544),0)*I544,IF(I544=C547,E546+ROUND((H544-J544)*I544,0),IF(I544=C546,E545+ROUND((H544-J544)*I544,0),IF(I544=C545,E544+ROUND((H544-J544)*I544,0),E543+ROUND((H544-J544)*I544,0)))))","v":506500},{"$f":"MIN(K548:L548)","v":50650},{"$f":"ROUND(SUM(H546+I546)*M544,0)","v":0},{"$f":"SUM(H546:J546)","v":557150}]
[{"$f":"B546+1","v":150001},null,0.3,{"$f":"B546","v":150000},{"$f":"IF(J544=0,0,E546)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H541","v":850000},{"$f":"IF(H544>H548,H544-H548,0)","v":925000},{"$f":"IF(I548>0,ROUND(I548*I544,0),0)","v":277500},{"$f":"I548-J548","v":647500},{"$f":"IF(H546>0,ROUND(H546*L544,0),0)","v":50650},{"$f":"IF(K548>L548,0,L548-K548)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H530","v":1775000},{"$f":"VLOOKUP(H551,A551:C555,3)","v":0.3},{"$f":"INDEX(D551:D555,MATCH(I551,C551:C555,0))","v":150000},{"$f":"INDEX(E551:E555,MATCH(I551,C551:C555,0))","v":19000},{"$f":"IF(H551>H555,VLOOKUP(H551,A551:F555,6),0)","v":0.1},{"$f":"VLOOKUP(H551,A551:G555,7)","v":0}]
[{"$f":"B551+1","v":50001},60000,0.1,{"$f":"B551","v":50000},{"$f":"(B552-B551)*C552","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B552+1","v":60001},150000,0.2,{"$f":"B552","v":60000},{"$f":"E552+(B553-B552)*C553","v":19000},0.1,0,{"$f":"IF(I551=C555,E554+ROUND((H551-J551),0)*I551,IF(I551=C554,E553+ROUND((H551-J551)*I551,0),IF(I551=C553,E552+ROUND((H551-J551)*I551,0),IF(I551=C552,E551+ROUND((H551-J551)*I551,0),E550+ROUND((H551-J551)*I551,0)))))","v":506500},{"$f":"MIN(K555:L555)","v":50650},{"$f":"ROUND(SUM(H553+I553)*M551,0)","v":0},{"$f":"SUM(H553:J553)","v":557150}]
[{"$f":"B553+1","v":150001},null,0.3,{"$f":"B553","v":150000},{"$f":"IF(J551=0,0,E553)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H548","v":850000},{"$f":"IF(H551>H555,H551-H555,0)","v":925000},{"$f":"IF(I555>0,ROUND(I555*I551,0),0)","v":277500},{"$f":"I555-J555","v":647500},{"$f":"IF(H553>0,ROUND(H553*L551,0),0)","v":50650},{"$f":"IF(K555>L555,0,L555-K555)","v":0}]
[null,null,2004,{"$f":"C556+1","v":2005},null,"2004-05"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,{"$f":"AC557+1","v":2005},null,"2004-05"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C556","v":2004},{"$f":"D556","v":2005},null,null,null,null,null,null,null,null,null,null,"Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H559,A559:C563,3)","v":0.3},{"$f":"INDEX(D559:D563,MATCH(I559,C559:C563,0))","v":150000},{"$f":"INDEX(E559:E563,MATCH(I559,C559:C563,0))","v":19000},{"$f":"IF(H559>H563,VLOOKUP(H559,A559:F563,6),0)","v":0.1},{"$f":"VLOOKUP(H559,A559:G563,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",B559,IF($E$3=\"Female\",B566,IF($E$3=\"Senior Citizen\",B573,B580)))","v":50000},0,null,null,null,null,null,null,null,null,null,null,"(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"AC557","v":2004},{"$f":"AD557","v":2005}]
[{"$f":"B559+1","v":50001},60000,0.1,{"$f":"B559","v":50000},{"$f":"(B560-B559)*C560","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O559+1","v":50001},60000,0.1,null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(AH560,AA560:AC564,3)","v":0.3},{"$f":"INDEX(AD560:AD564,MATCH(AI560,AC560:AC564,0))","v":150000},{"$f":"INDEX(AE560:AE564,MATCH(AI560,AC560:AC564,0))","v":19000},{"$f":"IF(AH560>AH564,VLOOKUP(AH560,AA560:AF564,6),0)","v":0.1},{"$f":"VLOOKUP(AH560,AA560:AG564,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",AB560,IF($E$3=\"Female\",AB567,IF($E$3=\"Senior Citizen\",AB574,AB581)))","v":50000},0]
[{"$f":"B560+1","v":60001},150000,0.2,{"$f":"B560","v":60000},{"$f":"E560+(B561-B560)*C561","v":19000},0.1,0.02,{"$f":"IF(I559=C563,E562+ROUND((H559-J559),0)*I559,IF(I559=C562,E561+ROUND((H559-J559)*I559,0),IF(I559=C561,E560+ROUND((H559-J559)*I559,0),IF(I559=C560,E559+ROUND((H559-J559)*I559,0),E558+ROUND((H559-J559)*I559,0)))))-$AP$577","v":506500},{"$f":"MIN(K563:L563)","v":50650},{"$f":"ROUND(SUM(H561+I561)*M559,0)","v":11143},{"$f":"SUM(H561:J561)","v":568293},null,null,{"$f":"O560+1","v":60001},150000,0.2,null,null,null,null,null,null,null,null,null,null,{"$f":"AB560+1","v":50001},60000,0.1,{"$f":"AB560","v":50000},{"$f":"(AB561-AB560)*AC561","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"AO560+1","v":50001},60000,0.1]
[{"$f":"B561+1","v":150001},null,0.3,{"$f":"B561","v":150000},{"$f":"IF(J559=0,0,E561)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O561+1","v":150001},0,0.3,null,null,null,null,null,null,null,null,null,null,{"$f":"AB561+1","v":60001},150000,0.2,{"$f":"AB561","v":60000},{"$f":"AE561+(AB562-AB561)*AC562","v":19000},0.1,0.02,{"$f":"IF(AI560=AC564,AE563+ROUND((AH560-AJ560),0)*AI560,IF(AI560=AC563,AE562+ROUND((AH560-AJ560)*AI560,0),IF(AI560=AC562,AE561+ROUND((AH560-AJ560)*AI560,0),IF(AI560=AC561,AE560+ROUND((AH560-AJ560)*AI560,0),AE559+ROUND((AH560-AJ560)*AI560,0)))))","v":506500},{"$f":"MIN(AK564:AL564)","v":50650},{"$f":"ROUND(SUM(AH562+AI562)*AM560,0)","v":11143},{"$f":"SUM(AH562:AJ562)","v":568293},null,null,{"$f":"AO561+1","v":60001},150000,0.2]
["Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(H559>H563,H559-H563,0)","v":925000},{"$f":"IF(I563>0,ROUND(I563*I559,0),0)","v":277500},{"$f":"I563-J563","v":647500},{"$f":"IF(H561>0,ROUND(H561*L559,0),0)","v":50650},{"$f":"IF(K563>L563,0,L563-K563)","v":0},{"$f":"O562+1","v":1},0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"AB562+1","v":150001},null,0.3,{"$f":"AB562","v":150000},{"$f":"IF(AJ560=0,0,AE562)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"AO562+1","v":150001},0,0.3]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H561,IF($E$3=\"Female\",H568,IF($E$3=\"Senior Citizen\",H575,H582)))","v":506500},null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(AH560>AH564,AH560-AH564,0)","v":925000},{"$f":"IF(AI564>0,ROUND(AI564*AI560,0),0)","v":277500},{"$f":"AI564-AJ564","v":647500},{"$f":"IF(AH562>0,ROUND(AH562*AL560,0),0)","v":50650},{"$f":"IF(AK564>AL564,0,AL564-AK564)","v":0},{"$f":"AO563+1","v":1},0,0]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I561,IF($E$3=\"Female\",I568,IF($E$3=\"Senior Citizen\",I575,I582)))","v":50650},null,null,null,null,null,null,null,null,null,null,"Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",AH562,IF($E$3=\"Female\",AH569,IF($E$3=\"Senior Citizen\",AH576,AH583)))","v":506500}]
[0,50000,0,0,0,0,0,{"$f":"H559","v":1775000},{"$f":"VLOOKUP(H566,A566:C570,3)","v":0.3},{"$f":"INDEX(D566:D570,MATCH(I566,C566:C570,0))","v":150000},{"$f":"INDEX(E566:E570,MATCH(I566,C566:C570,0))","v":19000},{"$f":"IF(H566>H570,VLOOKUP(H566,A566:F570,6),0)","v":0.1},{"$f":"VLOOKUP(H566,A566:G570,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J561,IF($E$3=\"Female\",J568,IF($E$3=\"Senior Citizen\",J575,J582)))","v":11143},null,null,null,null,null,null,null,null,null,null,"(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",AI562,IF($E$3=\"Female\",AI569,IF($E$3=\"Senior Citizen\",AI576,AI583)))","v":50650}]
[{"$f":"B566+1","v":50001},60000,0.1,{"$f":"B566","v":50000},{"$f":"(B567-B566)*C567","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K561,IF($E$3=\"Female\",K568,IF($E$3=\"Senior Citizen\",K575,K582)))","v":568293},null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AH560","v":1775000},{"$f":"VLOOKUP(AH567,AA567:AC571,3)","v":0.3},{"$f":"INDEX(AD567:AD571,MATCH(AI567,AC567:AC571,0))","v":150000},{"$f":"INDEX(AE567:AE571,MATCH(AI567,AC567:AC571,0))","v":19000},{"$f":"IF(AH567>AH571,VLOOKUP(AH567,AA567:AF571,6),0)","v":0.1},{"$f":"VLOOKUP(AH567,AA567:AG571,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",AJ562,IF($E$3=\"Female\",AJ569,IF($E$3=\"Senior Citizen\",AJ576,AJ583)))","v":11143}]
[{"$f":"B567+1","v":60001},150000,0.2,{"$f":"B567","v":60000},{"$f":"E567+(B568-B567)*C568","v":19000},0.1,0.02,{"$f":"IF(I566=C570,E569+ROUND((H566-J566),0)*I566,IF(I566=C569,E568+ROUND((H566-J566)*I566,0),IF(I566=C568,E567+ROUND((H566-J566)*I566,0),IF(I566=C567,E566+ROUND((H566-J566)*I566,0),E565+ROUND((H566-J566)*I566,0)))))-$AP$577","v":506500},{"$f":"MIN(K570:L570)","v":50650},{"$f":"ROUND(SUM(H568+I568)*M566,0)","v":11143},{"$f":"SUM(H568:J568)","v":568293},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A558,IF($E$3=\"Female\",A565,IF($E$3=\"Senior Citizen\",A572,A579)))","v":"(Above 65 years)"},null,null,null,null,null,null,null,null,null,null,{"$f":"AB567+1","v":50001},60000,0.1,{"$f":"AB567","v":50000},{"$f":"(AB568-AB567)*AC568","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",AK562,IF($E$3=\"Female\",AK569,IF($E$3=\"Senior Citizen\",AK576,AK583)))","v":568293}]
[{"$f":"B568+1","v":150001},null,0.3,{"$f":"B568","v":150000},{"$f":"IF(J566=0,0,E568)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M563,IF($E$3=\"Female\",M570,IF($E$3=\"Senior Citizen\",M577,M584)))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AB568+1","v":60001},150000,0.2,{"$f":"AB568","v":60000},{"$f":"AE568+(AB569-AB568)*AC569","v":19000},0.1,0.02,{"$f":"IF(AI567=AC571,AE570+ROUND((AH567-AJ567),0)*AI567,IF(AI567=AC570,AE569+ROUND((AH567-AJ567)*AI567,0),IF(AI567=AC569,AE568+ROUND((AH567-AJ567)*AI567,0),IF(AI567=AC568,AE567+ROUND((AH567-AJ567)*AI567,0),AE566+ROUND((AH567-AJ567)*AI567,0)))))","v":506500},{"$f":"MIN(AK571:AL571)","v":50650},{"$f":"ROUND(SUM(AH569+AI569)*AM567,0)","v":11143},{"$f":"SUM(AH569:AJ569)","v":568293},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",AA559,IF($E$3=\"Female\",AA566,IF($E$3=\"Senior Citizen\",AA573,AA580)))","v":"(Above 65 years)"}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H563","v":850000},{"$f":"IF(H566>H570,H566-H570,0)","v":925000},{"$f":"IF(I570>0,ROUND(I570*I566,0),0)","v":277500},{"$f":"I570-J570","v":647500},{"$f":"IF(H568>0,ROUND(H568*L566,0),0)","v":50650},{"$f":"IF(K570>L570,0,L570-K570)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K561,IF($E$3=\"Female\",K568,IF($E$3=\"Senior Citizen\",K575,K582)))","v":568293},null,null,null,null,null,null,null,null,null,null,{"$f":"AB569+1","v":150001},null,0.3,{"$f":"AB569","v":150000},{"$f":"IF(AJ567=0,0,AE569)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",AM564,IF($E$3=\"Female\",AM571,IF($E$3=\"Senior Citizen\",AM578,AM585)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AH564","v":850000},{"$f":"IF(AH567>AH571,AH567-AH571,0)","v":925000},{"$f":"IF(AI571>0,ROUND(AI571*AI567,0),0)","v":277500},{"$f":"AI571-AJ571","v":647500},{"$f":"IF(AH569>0,ROUND(AH569*AL567,0),0)","v":50650},{"$f":"IF(AK571>AL571,0,AL571-AK571)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",AK562,IF($E$3=\"Female\",AK569,IF($E$3=\"Senior Citizen\",AK576,AK583)))","v":568293}]
["(Above 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"Treatment of sect 80D",null,null,null,null,null,null,null,null,null,null,null,null,"Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
[0,50000,0,0,0,0,0,{"$f":"H559","v":1775000},{"$f":"VLOOKUP(H573,A573:C577,3)","v":0.3},{"$f":"INDEX(D573:D577,MATCH(I573,C573:C577,0))","v":150000},{"$f":"INDEX(E573:E577,MATCH(I573,C573:C577,0))","v":19000},{"$f":"IF(H573>H577,VLOOKUP(H573,A573:F577,6),0)","v":0.1},{"$f":"VLOOKUP(H573,A573:G577,7)","v":0.02},"Taxable income",null,{"$f":"H559","v":1775000},null,null,null,null,null,null,null,null,null,null,"(Above 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"Treatment of sect 80D"]
[{"$f":"B573+1","v":50001},60000,0.1,{"$f":"B573","v":50000},{"$f":"(B574-B573)*C574","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"Due Tax",null,{"$f":"P564","v":506500},null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AH560","v":1775000},{"$f":"VLOOKUP(AH574,AA574:AC578,3)","v":0.3},{"$f":"INDEX(AD574:AD578,MATCH(AI574,AC574:AC578,0))","v":150000},{"$f":"INDEX(AE574:AE578,MATCH(AI574,AC574:AC578,0))","v":19000},{"$f":"IF(AH574>AH578,VLOOKUP(AH574,AA574:AF578,6),0)","v":0.1},{"$f":"VLOOKUP(AH574,AA574:AG578,7)","v":0.02},"Taxable income",null,{"$f":"AH560","v":1775000}]
[{"$f":"B574+1","v":60001},150000,0.2,{"$f":"B574","v":60000},{"$f":"E574+(B575-B574)*C575","v":19000},0.1,0.02,{"$f":"IF(I573=C577,E576+ROUND((H573-J573),0)*I573,IF(I573=C576,E575+ROUND((H573-J573)*I573,0),IF(I573=C575,E574+ROUND((H573-J573)*I573,0),IF(I573=C574,E573+ROUND((H573-J573)*I573,0),E572+ROUND((H573-J573)*I573,0)))))-$AP$577","v":506500},{"$f":"MIN(K577:L577)","v":50650},{"$f":"ROUND(SUM(H575+I575)*M573,0)","v":11143},{"$f":"SUM(H575:J575)","v":568293},null,null,"Calculated amt",null,{"$f":"IF(P573<100000,P574,P574-(P573-100000))","v":-1168500},null,null,null,null,null,null,null,null,null,null,{"$f":"AB574+1","v":50001},60000,0.1,{"$f":"AB574","v":50000},{"$f":"(AB575-AB574)*AC575","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"Due Tax",null,{"$f":"AP565","v":506500}]
[{"$f":"B575+1","v":150001},null,0.3,{"$f":"B575","v":150000},{"$f":"IF(J573=0,0,E575)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Rebate u/s 80D",null,{"$f":"IF(P575>0,P575,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AB575+1","v":60001},150000,0.2,{"$f":"AB575","v":60000},{"$f":"AE575+(AB576-AB575)*AC576","v":19000},0.1,0.02,{"$f":"IF(AI574=AC578,AE577+ROUND((AH574-AJ574),0)*AI574,IF(AI574=AC577,AE576+ROUND((AH574-AJ574)*AI574,0),IF(AI574=AC576,AE575+ROUND((AH574-AJ574)*AI574,0),IF(AI574=AC575,AE574+ROUND((AH574-AJ574)*AI574,0),AE573+ROUND((AH574-AJ574)*AI574,0)))))","v":506500},{"$f":"MIN(AK578:AL578)","v":50650},{"$f":"ROUND(SUM(AH576+AI576)*AM574,0)","v":11143},{"$f":"SUM(AH576:AJ576)","v":568293},null,null,"Calculated amt",null,{"$f":"IF(AP574<100000,AP575,AP575-(AP574-100000))","v":-1168500}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H570","v":850000},{"$f":"IF(H573>H577,H573-H577,0)","v":925000},{"$f":"IF(I577>0,ROUND(I577*I573,0),0)","v":277500},{"$f":"I577-J577","v":647500},{"$f":"IF(H575>0,ROUND(H575*L573,0),0)","v":50650},{"$f":"IF(K577>L577,0,L577-K577)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB576+1","v":150001},null,0.3,{"$f":"AB576","v":150000},{"$f":"IF(AJ574=0,0,AE576)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Rebate u/s 80D",null,{"$f":"IF(AP576>0,AP576,0)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AH571","v":850000},{"$f":"IF(AH574>AH578,AH574-AH578,0)","v":925000},{"$f":"IF(AI578>0,ROUND(AI578*AI574,0),0)","v":277500},{"$f":"AI578-AJ578","v":647500},{"$f":"IF(AH576>0,ROUND(AH576*AL574,0),0)","v":50650},{"$f":"IF(AK578>AL578,0,AL578-AK578)","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
[0,50000,0,0,0,0,0,{"$f":"H559","v":1775000},{"$f":"VLOOKUP(H580,A580:C584,3)","v":0.3},{"$f":"INDEX(D580:D584,MATCH(I580,C580:C584,0))","v":150000},{"$f":"INDEX(E580:E584,MATCH(I580,C580:C584,0))","v":19000},{"$f":"IF(H580>H584,VLOOKUP(H580,A580:F584,6),0)","v":0.1},{"$f":"VLOOKUP(H580,A580:G584,7)","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,"Not defined"]
[{"$f":"B580+1","v":50001},60000,0.1,{"$f":"B580","v":50000},{"$f":"(B581-B580)*C581","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AH560","v":1775000},{"$f":"VLOOKUP(AH581,AA581:AC585,3)","v":0.3},{"$f":"INDEX(AD581:AD585,MATCH(AI581,AC581:AC585,0))","v":150000},{"$f":"INDEX(AE581:AE585,MATCH(AI581,AC581:AC585,0))","v":19000},{"$f":"IF(AH581>AH585,VLOOKUP(AH581,AA581:AF585,6),0)","v":0.1},{"$f":"VLOOKUP(AH581,AA581:AG585,7)","v":0.02}]
[{"$f":"B581+1","v":60001},150000,0.2,{"$f":"B581","v":60000},{"$f":"E581+(B582-B581)*C582","v":19000},0.1,0.02,{"$f":"IF(I580=C584,E583+ROUND((H580-J580),0)*I580,IF(I580=C583,E582+ROUND((H580-J580)*I580,0),IF(I580=C582,E581+ROUND((H580-J580)*I580,0),IF(I580=C581,E580+ROUND((H580-J580)*I580,0),E579+ROUND((H580-J580)*I580,0)))))-$AP$577","v":506500},{"$f":"MIN(K584:L584)","v":50650},{"$f":"ROUND(SUM(H582+I582)*M580,0)","v":11143},{"$f":"SUM(H582:J582)","v":568293},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB581+1","v":50001},60000,0.1,{"$f":"AB581","v":50000},{"$f":"(AB582-AB581)*AC582","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B582+1","v":150001},null,0.3,{"$f":"B582","v":150000},{"$f":"IF(J580=0,0,E582)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB582+1","v":60001},150000,0.2,{"$f":"AB582","v":60000},{"$f":"AE582+(AB583-AB582)*AC583","v":19000},0.1,0.02,{"$f":"IF(AI581=AC585,AE584+ROUND((AH581-AJ581),0)*AI581,IF(AI581=AC584,AE583+ROUND((AH581-AJ581)*AI581,0),IF(AI581=AC583,AE582+ROUND((AH581-AJ581)*AI581,0),IF(AI581=AC582,AE581+ROUND((AH581-AJ581)*AI581,0),AE580+ROUND((AH581-AJ581)*AI581,0)))))","v":506500},{"$f":"MIN(AK585:AL585)","v":50650},{"$f":"ROUND(SUM(AH583+AI583)*AM581,0)","v":11143},{"$f":"SUM(AH583:AJ583)","v":568293}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H577","v":850000},{"$f":"IF(H580>H584,H580-H584,0)","v":925000},{"$f":"IF(I584>0,ROUND(I584*I580,0),0)","v":277500},{"$f":"I584-J584","v":647500},{"$f":"IF(H582>0,ROUND(H582*L580,0),0)","v":50650},{"$f":"IF(K584>L584,0,L584-K584)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB583+1","v":150001},null,0.3,{"$f":"AB583","v":150000},{"$f":"IF(AJ581=0,0,AE583)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[null,null,2005,{"$f":"C585+1","v":2006},null,"2005-06",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AH578","v":850000},{"$f":"IF(AH581>AH585,AH581-AH585,0)","v":925000},{"$f":"IF(AI585>0,ROUND(AI585*AI581,0),0)","v":277500},{"$f":"AI585-AJ585","v":647500},{"$f":"IF(AH583>0,ROUND(AH583*AL581,0),0)","v":50650},{"$f":"IF(AK585>AL585,0,AL585-AK585)","v":0}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C585","v":2005},{"$f":"D585","v":2006}]
[0,100000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H588,A588:C592,3)","v":0.3},{"$f":"INDEX(D588:D592,MATCH(I588,C588:C592,0))","v":250000},{"$f":"INDEX(E588:E592,MATCH(I588,C588:C592,0))","v":25000},{"$f":"IF(H588>H592,VLOOKUP(H588,A588:F592,6),0)","v":0.1},{"$f":"VLOOKUP(H588,A588:G592,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",B588,IF($E$3=\"Female\",B595,IF($E$3=\"Senior Citizen\",B602,B609)))","v":185000},0]
[{"$f":"B588+1","v":100001},150000,0.1,{"$f":"B588","v":100000},{"$f":"(B589-B588)*C589","v":5000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O588+1","v":185001},250000,0.2]
[{"$f":"B589+1","v":150001},250000,0.2,{"$f":"B589","v":150000},{"$f":"E589+(B590-B589)*C590","v":25000},0.1,0.02,{"$f":"IF(I588=C592,E591+ROUND((H588-J588),0)*I588,IF(I588=C591,E590+ROUND((H588-J588)*I588,0),IF(I588=C590,E589+ROUND((H588-J588)*I588,0),IF(I588=C589,E588+ROUND((H588-J588)*I588,0),E587+ROUND((H588-J588)*I588,0)))))","v":482500},{"$f":"MIN(K592:L592)","v":48250},{"$f":"ROUND(SUM(H590+I590)*M588,0)","v":10615},{"$f":"SUM(H590:J590)","v":541365},null,null,{"$f":"O589+1","v":250001},0,0.3]
[{"$f":"B590+1","v":250001},null,0.3,{"$f":"B590","v":250000},{"$f":"IF(J588=0,0,E590)","v":25000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O590+1","v":1},0,0]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H588>H592,H588-H592,0)","v":775000},{"$f":"IF(I592>0,ROUND(I592*I588,0),0)","v":232500},{"$f":"I592-J592","v":542500},{"$f":"IF(H590>0,ROUND(H590*L588,0),0)","v":48250},{"$f":"IF(K592>L592,0,L592-K592)","v":0},{"$f":"O591+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H590,IF($E$3=\"Female\",H597,IF($E$3=\"Senior Citizen\",H604,H611)))","v":470500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I590,IF($E$3=\"Female\",I597,IF($E$3=\"Senior Citizen\",I604,I611)))","v":47050}]
[0,135000,0,0,0,0,0,{"$f":"H588","v":1775000},{"$f":"VLOOKUP(H595,A595:C599,3)","v":0.3},{"$f":"INDEX(D595:D599,MATCH(I595,C595:C599,0))","v":250000},{"$f":"INDEX(E595:E599,MATCH(I595,C595:C599,0))","v":21500},{"$f":"IF(H595>H599,VLOOKUP(H595,A595:F599,6),0)","v":0.1},{"$f":"VLOOKUP(H595,A595:G599,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J590,IF($E$3=\"Female\",J597,IF($E$3=\"Senior Citizen\",J604,J611)))","v":10351}]
[{"$f":"B595+1","v":135001},150000,0.1,{"$f":"B595","v":135000},{"$f":"(B596-B595)*C596","v":1500},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K590,IF($E$3=\"Female\",K597,IF($E$3=\"Senior Citizen\",K604,K611)))","v":527901}]
[{"$f":"B596+1","v":150001},250000,0.2,{"$f":"B596","v":150000},{"$f":"E596+(B597-B596)*C597","v":21500},0.1,0.02,{"$f":"IF(I595=C599,E598+ROUND((H595-J595),0)*I595,IF(I595=C598,E597+ROUND((H595-J595)*I595,0),IF(I595=C597,E596+ROUND((H595-J595)*I595,0),IF(I595=C596,E595+ROUND((H595-J595)*I595,0),E594+ROUND((H595-J595)*I595,0)))))","v":479000},{"$f":"MIN(K599:L599)","v":47900},{"$f":"ROUND(SUM(H597+I597)*M595,0)","v":10538},{"$f":"SUM(H597:J597)","v":537438},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A587,IF($E$3=\"Female\",A594,IF($E$3=\"Senior Citizen\",A601,A608)))","v":"(above 65 years)"}]
[{"$f":"B597+1","v":250001},null,0.3,{"$f":"B597","v":250000},{"$f":"IF(J595=0,0,E597)","v":21500},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M592,IF($E$3=\"Female\",M599,IF($E$3=\"Senior Citizen\",M606,M613)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H592","v":1000000},{"$f":"IF(H595>H599,H595-H599,0)","v":775000},{"$f":"IF(I599>0,ROUND(I599*I595,0),0)","v":232500},{"$f":"I599-J599","v":542500},{"$f":"IF(H597>0,ROUND(H597*L595,0),0)","v":47900},{"$f":"IF(K599>L599,0,L599-K599)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K590,IF($E$3=\"Female\",K597,IF($E$3=\"Senior Citizen\",K604,K611)))","v":527901}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,185000,0,0,0,0,0,{"$f":"H588","v":1775000},{"$f":"VLOOKUP(H602,A602:C606,3)","v":0.3},{"$f":"INDEX(D602:D606,MATCH(I602,C602:C606,0))","v":250000},{"$f":"INDEX(E602:E606,MATCH(I602,C602:C606,0))","v":13000},{"$f":"IF(H602>H606,VLOOKUP(H602,A602:F606,6),0)","v":0.1},{"$f":"VLOOKUP(H602,A602:G606,7)","v":0.02}]
[{"$f":"B602+1","v":185001},250000,0.2,{"$f":"B602","v":185000},{"$f":"(B603-B602)*C603","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B603+1","v":250001},null,0.3,{"$f":"B603","v":250000},{"$f":"IF(J602=0,0,E603)","v":13000},0.1,0.02,{"$f":"IF(I602=C606,E605+ROUND((H602-J602),0)*I602,IF(I602=C605,E604+ROUND((H602-J602)*I602,0),IF(I602=C604,E603+ROUND((H602-J602)*I602,0),IF(I602=C603,E602+ROUND((H602-J602)*I602,0),E601+ROUND((H602-J602)*I602,0)))))","v":470500},{"$f":"MIN(K606:L606)","v":47050},{"$f":"ROUND(SUM(H604+I604)*M602,0)","v":10351},{"$f":"SUM(H604:J604)","v":527901}]
[null,null,null,{"$f":"B604","v":0},{"$f":"IF(J602=0,0,E604)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H599","v":1000000},{"$f":"IF(H602>H606,H602-H606,0)","v":775000},{"$f":"IF(I606>0,ROUND(I606*I602,0),0)","v":232500},{"$f":"I606-J606","v":542500},{"$f":"IF(H604>0,ROUND(H604*L602,0),0)","v":47050},{"$f":"IF(K606>L606,0,L606-K606)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,185000,0,0,0,0,0,{"$f":"H588","v":1775000},{"$f":"VLOOKUP(H609,A609:C613,3)","v":0.3},{"$f":"INDEX(D609:D613,MATCH(I609,C609:C613,0))","v":250000},{"$f":"INDEX(E609:E613,MATCH(I609,C609:C613,0))","v":13000},{"$f":"IF(H609>H613,VLOOKUP(H609,A609:F613,6),0)","v":0.1},{"$f":"VLOOKUP(H609,A609:G613,7)","v":0.02}]
[{"$f":"B609+1","v":185001},250000,0.2,{"$f":"B609","v":185000},{"$f":"(B610-B609)*C610","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B610+1","v":250001},null,0.3,{"$f":"B610","v":250000},{"$f":"IF(J609=0,0,E610)","v":13000},0.1,0.02,{"$f":"IF(I609=C613,E612+ROUND((H609-J609),0)*I609,IF(I609=C612,E611+ROUND((H609-J609)*I609,0),IF(I609=C611,E610+ROUND((H609-J609)*I609,0),IF(I609=C610,E609+ROUND((H609-J609)*I609,0),E608+ROUND((H609-J609)*I609,0)))))","v":470500},{"$f":"MIN(K613:L613)","v":47050},{"$f":"ROUND(SUM(H611+I611)*M609,0)","v":10351},{"$f":"SUM(H611:J611)","v":527901}]
[null,null,null,{"$f":"B611","v":0},{"$f":"IF(J609=0,0,E611)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H606","v":1000000},{"$f":"IF(H609>H613,H609-H613,0)","v":775000},{"$f":"IF(I613>0,ROUND(I613*I609,0),0)","v":232500},{"$f":"I613-J613","v":542500},{"$f":"IF(H611>0,ROUND(H611*L609,0),0)","v":47050},{"$f":"IF(K613>L613,0,L613-K613)","v":0}]
[null,null,2006,{"$f":"C614+1","v":2007},null,"2006-07"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C614","v":2006},{"$f":"D614","v":2007}]
[0,100000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H617,A617:C621,3)","v":0.3},{"$f":"INDEX(D617:D621,MATCH(I617,C617:C621,0))","v":250000},{"$f":"INDEX(E617:E621,MATCH(I617,C617:C621,0))","v":25000},{"$f":"IF(H617>H621,VLOOKUP(H617,A617:F621,6),0)","v":0.1},{"$f":"VLOOKUP(H617,A617:G621,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",B617,IF($E$3=\"Female\",B624,IF($E$3=\"Senior Citizen\",B631,B638)))","v":185000},0]
[{"$f":"B617+1","v":100001},150000,0.1,{"$f":"B617","v":100000},{"$f":"(B618-B617)*C618","v":5000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O617+1","v":185001},250000,0.2]
[{"$f":"B618+1","v":150001},250000,0.2,{"$f":"B618","v":150000},{"$f":"E618+(B619-B618)*C619","v":25000},0.1,0.02,{"$f":"IF(I617=C621,E620+ROUND((H617-J617),0)*I617,IF(I617=C620,E619+ROUND((H617-J617)*I617,0),IF(I617=C619,E618+ROUND((H617-J617)*I617,0),IF(I617=C618,E617+ROUND((H617-J617)*I617,0),E616+ROUND((H617-J617)*I617,0)))))","v":482500},{"$f":"MIN(K621:L621)","v":48250},{"$f":"ROUND(SUM(H619+I619)*M617,0)","v":10615},{"$f":"SUM(H619:J619)","v":541365},null,null,{"$f":"O618+1","v":250001},0,0.3]
[{"$f":"B619+1","v":250001},null,0.3,{"$f":"B619","v":250000},{"$f":"IF(J617=0,0,E619)","v":25000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O619+1","v":1},0,0]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H617>H621,H617-H621,0)","v":775000},{"$f":"IF(I621>0,ROUND(I621*I617,0),0)","v":232500},{"$f":"I621-J621","v":542500},{"$f":"IF(H619>0,ROUND(H619*L617,0),0)","v":48250},{"$f":"IF(K621>L621,0,L621-K621)","v":0},{"$f":"O620+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H619,IF($E$3=\"Female\",H626,IF($E$3=\"Senior Citizen\",H633,H640)))","v":470500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I619,IF($E$3=\"Female\",I626,IF($E$3=\"Senior Citizen\",I633,I640)))","v":47050}]
[0,135000,0,0,0,0,0,{"$f":"H617","v":1775000},{"$f":"VLOOKUP(H624,A624:C628,3)","v":0.3},{"$f":"INDEX(D624:D628,MATCH(I624,C624:C628,0))","v":250000},{"$f":"INDEX(E624:E628,MATCH(I624,C624:C628,0))","v":21500},{"$f":"IF(H624>H628,VLOOKUP(H624,A624:F628,6),0)","v":0.1},{"$f":"VLOOKUP(H624,A624:G628,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J619,IF($E$3=\"Female\",J626,IF($E$3=\"Senior Citizen\",J633,J640)))","v":10351}]
[{"$f":"B624+1","v":135001},150000,0.1,{"$f":"B624","v":135000},{"$f":"(B625-B624)*C625","v":1500},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K619,IF($E$3=\"Female\",K626,IF($E$3=\"Senior Citizen\",K633,K640)))","v":527901}]
[{"$f":"B625+1","v":150001},250000,0.2,{"$f":"B625","v":150000},{"$f":"E625+(B626-B625)*C626","v":21500},0.1,0.02,{"$f":"IF(I624=C628,E627+ROUND((H624-J624),0)*I624,IF(I624=C627,E626+ROUND((H624-J624)*I624,0),IF(I624=C626,E625+ROUND((H624-J624)*I624,0),IF(I624=C625,E624+ROUND((H624-J624)*I624,0),E623+ROUND((H624-J624)*I624,0)))))","v":479000},{"$f":"MIN(K628:L628)","v":47900},{"$f":"ROUND(SUM(H626+I626)*M624,0)","v":10538},{"$f":"SUM(H626:J626)","v":537438},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A616,IF($E$3=\"Female\",A623,IF($E$3=\"Senior Citizen\",A630,A637)))","v":"(above 65 years)"}]
[{"$f":"B626+1","v":250001},null,0.3,{"$f":"B626","v":250000},{"$f":"IF(J624=0,0,E626)","v":21500},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M621,IF($E$3=\"Female\",M628,IF($E$3=\"Senior Citizen\",M635,M642)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H621","v":1000000},{"$f":"IF(H624>H628,H624-H628,0)","v":775000},{"$f":"IF(I628>0,ROUND(I628*I624,0),0)","v":232500},{"$f":"I628-J628","v":542500},{"$f":"IF(H626>0,ROUND(H626*L624,0),0)","v":47900},{"$f":"IF(K628>L628,0,L628-K628)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K619,IF($E$3=\"Female\",K626,IF($E$3=\"Senior Citizen\",K633,K640)))","v":527901}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,185000,0,0,0,0,0,{"$f":"H617","v":1775000},{"$f":"VLOOKUP(H631,A631:C635,3)","v":0.3},{"$f":"INDEX(D631:D635,MATCH(I631,C631:C635,0))","v":250000},{"$f":"INDEX(E631:E635,MATCH(I631,C631:C635,0))","v":13000},{"$f":"IF(H631>H635,VLOOKUP(H631,A631:F635,6),0)","v":0.1},{"$f":"VLOOKUP(H631,A631:G635,7)","v":0.02}]
[{"$f":"B631+1","v":185001},250000,0.2,{"$f":"B631","v":185000},{"$f":"(B632-B631)*C632","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B632+1","v":250001},null,0.3,{"$f":"B632","v":250000},{"$f":"IF(J631=0,0,E632)","v":13000},0.1,0.02,{"$f":"IF(I631=C635,E634+ROUND((H631-J631),0)*I631,IF(I631=C634,E633+ROUND((H631-J631)*I631,0),IF(I631=C633,E632+ROUND((H631-J631)*I631,0),IF(I631=C632,E631+ROUND((H631-J631)*I631,0),E630+ROUND((H631-J631)*I631,0)))))","v":470500},{"$f":"MIN(K635:L635)","v":47050},{"$f":"ROUND(SUM(H633+I633)*M631,0)","v":10351},{"$f":"SUM(H633:J633)","v":527901}]
[null,null,null,{"$f":"B633","v":0},{"$f":"IF(J631=0,0,E633)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H628","v":1000000},{"$f":"IF(H631>H635,H631-H635,0)","v":775000},{"$f":"IF(I635>0,ROUND(I635*I631,0),0)","v":232500},{"$f":"I635-J635","v":542500},{"$f":"IF(H633>0,ROUND(H633*L631,0),0)","v":47050},{"$f":"IF(K635>L635,0,L635-K635)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,185000,0,0,0,0,0,{"$f":"H617","v":1775000},{"$f":"VLOOKUP(H638,A638:C642,3)","v":0.3},{"$f":"INDEX(D638:D642,MATCH(I638,C638:C642,0))","v":250000},{"$f":"INDEX(E638:E642,MATCH(I638,C638:C642,0))","v":13000},{"$f":"IF(H638>H642,VLOOKUP(H638,A638:F642,6),0)","v":0.1},{"$f":"VLOOKUP(H638,A638:G642,7)","v":0.02}]
[{"$f":"B638+1","v":185001},250000,0.2,{"$f":"B638","v":185000},{"$f":"(B639-B638)*C639","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B639+1","v":250001},null,0.3,{"$f":"B639","v":250000},{"$f":"IF(J638=0,0,E639)","v":13000},0.1,0.02,{"$f":"IF(I638=C642,E641+ROUND((H638-J638),0)*I638,IF(I638=C641,E640+ROUND((H638-J638)*I638,0),IF(I638=C640,E639+ROUND((H638-J638)*I638,0),IF(I638=C639,E638+ROUND((H638-J638)*I638,0),E637+ROUND((H638-J638)*I638,0)))))","v":470500},{"$f":"MIN(K642:L642)","v":47050},{"$f":"ROUND(SUM(H640+I640)*M638,0)","v":10351},{"$f":"SUM(H640:J640)","v":527901}]
[null,null,null,{"$f":"B640","v":0},{"$f":"IF(J638=0,0,E640)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H635","v":1000000},{"$f":"IF(H638>H642,H638-H642,0)","v":775000},{"$f":"IF(I642>0,ROUND(I642*I638,0),0)","v":232500},{"$f":"I642-J642","v":542500},{"$f":"IF(H640>0,ROUND(H640*L638,0),0)","v":47050},{"$f":"IF(K642>L642,0,L642-K642)","v":0}]
[null,null,2007,{"$f":"C643+1","v":2008},null,"2007-08"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C643","v":2007},{"$f":"D643","v":2008}]
[0,110000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H646,A646:C650,3)","v":0.3},{"$f":"INDEX(D646:D650,MATCH(I646,C646:C650,0))","v":250000},{"$f":"INDEX(E646:E650,MATCH(I646,C646:C650,0))","v":24000},{"$f":"IF(H646>H650,VLOOKUP(H646,A646:F650,6),0)","v":0.1},{"$f":"VLOOKUP(H646,A646:G650,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B646,IF($E$3=\"Female\",B653,IF($E$3=\"Senior Citizen\",B660,B667)))","v":195000},0]
[{"$f":"B646+1","v":110001},150000,0.1,{"$f":"B646","v":110000},{"$f":"(B647-B646)*C647","v":4000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O646+1","v":195001},250000,0.2]
[{"$f":"B647+1","v":150001},250000,0.2,{"$f":"B647","v":150000},{"$f":"E647+(B648-B647)*C648","v":24000},0,0.03,{"$f":"IF(I646=C650,E649+ROUND((H646-J646),0)*I646,IF(I646=C649,E648+ROUND((H646-J646)*I646,0),IF(I646=C648,E647+ROUND((H646-J646)*I646,0),IF(I646=C647,E646+ROUND((H646-J646)*I646,0),E645+ROUND((H646-J646)*I646,0)))))","v":481500},{"$f":"MIN(K650:L650)","v":48150},{"$f":"ROUND(SUM(H648+I648)*M646,0)","v":15890},{"$f":"SUM(H648:J648)","v":545540},null,null,{"$f":"O647+1","v":250001},0,0.3]
[{"$f":"B648+1","v":250001},null,0.3,{"$f":"B648","v":250000},{"$f":"IF(J646=0,0,E648)","v":24000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O648+1","v":1},0,0]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H646>H650,H646-H650,0)","v":775000},{"$f":"IF(I650>0,ROUND(I650*I646,0),0)","v":232500},{"$f":"I650-J650","v":542500},{"$f":"IF(H648>0,ROUND(H648*L646,0),0)","v":48150},{"$f":"IF(K650>L650,0,L650-K650)","v":0},{"$f":"O649+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H648,IF($E$3=\"Female\",H655,IF($E$3=\"Senior Citizen\",H662,H669)))","v":468500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I648,IF($E$3=\"Female\",I655,IF($E$3=\"Senior Citizen\",I662,I669)))","v":46850}]
[0,145000,0,0,0,0,0,{"$f":"H646","v":1775000},{"$f":"VLOOKUP(H653,A653:C657,3)","v":0.3},{"$f":"INDEX(D653:D657,MATCH(I653,C653:C657,0))","v":250000},{"$f":"INDEX(E653:E657,MATCH(I653,C653:C657,0))","v":20500},{"$f":"IF(H653>H657,VLOOKUP(H653,A653:F657,6),0)","v":0.1},{"$f":"VLOOKUP(H653,A653:G657,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J648,IF($E$3=\"Female\",J655,IF($E$3=\"Senior Citizen\",J662,J669)))","v":15461}]
[{"$f":"B653+1","v":145001},150000,0.1,{"$f":"B653","v":145000},{"$f":"(B654-B653)*C654","v":500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K648,IF($E$3=\"Female\",K655,IF($E$3=\"Senior Citizen\",K662,K669)))","v":530811}]
[{"$f":"B654+1","v":150001},250000,0.2,{"$f":"B654","v":150000},{"$f":"E654+(B655-B654)*C655","v":20500},0,0.03,{"$f":"IF(I653=C657,E656+ROUND((H653-J653),0)*I653,IF(I653=C656,E655+ROUND((H653-J653)*I653,0),IF(I653=C655,E654+ROUND((H653-J653)*I653,0),IF(I653=C654,E653+ROUND((H653-J653)*I653,0),E652+ROUND((H653-J653)*I653,0)))))","v":478000},{"$f":"MIN(K657:L657)","v":47800},{"$f":"ROUND(SUM(H655+I655)*M653,0)","v":15774},{"$f":"SUM(H655:J655)","v":541574},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A645,IF($E$3=\"Female\",A652,IF($E$3=\"Senior Citizen\",A659,A666)))","v":"(above 65 years)"}]
[{"$f":"B655+1","v":250001},null,0.3,{"$f":"B655","v":250000},{"$f":"IF(J653=0,0,E655)","v":20500},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M650,IF($E$3=\"Female\",M657,IF($E$3=\"Senior Citizen\",M664,M671)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H650","v":1000000},{"$f":"IF(H653>H657,H653-H657,0)","v":775000},{"$f":"IF(I657>0,ROUND(I657*I653,0),0)","v":232500},{"$f":"I657-J657","v":542500},{"$f":"IF(H655>0,ROUND(H655*L653,0),0)","v":47800},{"$f":"IF(K657>L657,0,L657-K657)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K648,IF($E$3=\"Female\",K655,IF($E$3=\"Senior Citizen\",K662,K669)))","v":530811}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,195000,0,0,0,0,0,{"$f":"H646","v":1775000},{"$f":"VLOOKUP(H660,A660:C664,3)","v":0.3},{"$f":"INDEX(D660:D664,MATCH(I660,C660:C664,0))","v":250000},{"$f":"INDEX(E660:E664,MATCH(I660,C660:C664,0))","v":11000},{"$f":"IF(H660>H664,VLOOKUP(H660,A660:F664,6),0)","v":0.1},{"$f":"VLOOKUP(H660,A660:G664,7)","v":0.03}]
[{"$f":"B660+1","v":195001},250000,0.2,{"$f":"B660","v":195000},{"$f":"(B661-B660)*C661","v":11000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B661+1","v":250001},null,0.3,{"$f":"B661","v":250000},{"$f":"IF(J660=0,0,E661)","v":11000},0.1,0.03,{"$f":"IF(I660=C664,E663+ROUND((H660-J660),0)*I660,IF(I660=C663,E662+ROUND((H660-J660)*I660,0),IF(I660=C662,E661+ROUND((H660-J660)*I660,0),IF(I660=C661,E660+ROUND((H660-J660)*I660,0),E659+ROUND((H660-J660)*I660,0)))))","v":468500},{"$f":"MIN(K664:L664)","v":46850},{"$f":"ROUND(SUM(H662+I662)*M660,0)","v":15461},{"$f":"SUM(H662:J662)","v":530811}]
[null,null,null,{"$f":"B662","v":0},{"$f":"IF(J660=0,0,E662)","v":11000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H657","v":1000000},{"$f":"IF(H660>H664,H660-H664,0)","v":775000},{"$f":"IF(I664>0,ROUND(I664*I660,0),0)","v":232500},{"$f":"I664-J664","v":542500},{"$f":"IF(H662>0,ROUND(H662*L660,0),0)","v":46850},{"$f":"IF(K664>L664,0,L664-K664)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,195000,0,0,0,0,0,{"$f":"H646","v":1775000},{"$f":"VLOOKUP(H667,A667:C671,3)","v":0.3},{"$f":"INDEX(D667:D671,MATCH(I667,C667:C671,0))","v":250000},{"$f":"INDEX(E667:E671,MATCH(I667,C667:C671,0))","v":11000},{"$f":"IF(H667>H671,VLOOKUP(H667,A667:F671,6),0)","v":0.1},{"$f":"VLOOKUP(H667,A667:G671,7)","v":0.03}]
[{"$f":"B667+1","v":195001},250000,0.2,{"$f":"B667","v":195000},{"$f":"(B668-B667)*C668","v":11000},0.1,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B668+1","v":250001},null,0.3,{"$f":"B668","v":250000},{"$f":"IF(J667=0,0,E668)","v":11000},0.1,0.03,{"$f":"IF(I667=C671,E670+ROUND((H667-J667),0)*I667,IF(I667=C670,E669+ROUND((H667-J667)*I667,0),IF(I667=C669,E668+ROUND((H667-J667)*I667,0),IF(I667=C668,E667+ROUND((H667-J667)*I667,0),E666+ROUND((H667-J667)*I667,0)))))","v":468500},{"$f":"MIN(K671:L671)","v":46850},{"$f":"ROUND(SUM(H669+I669)*M667,0)","v":15461},{"$f":"SUM(H669:J669)","v":530811}]
[null,null,null,{"$f":"B669","v":0},{"$f":"IF(J667=0,0,E669)","v":11000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H664","v":1000000},{"$f":"IF(H667>H671,H667-H671,0)","v":775000},{"$f":"IF(I671>0,ROUND(I671*I667,0),0)","v":232500},{"$f":"I671-J671","v":542500},{"$f":"IF(H669>0,ROUND(H669*L667,0),0)","v":46850},{"$f":"IF(K671>L671,0,L671-K671)","v":0}]
[null,null,2008,{"$f":"C672+1","v":2009},null,"2008-09"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C672","v":2008},{"$f":"D672","v":2009}]
[0,150000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H675,A675:C679,3)","v":0.3},{"$f":"INDEX(D675:D679,MATCH(I675,C675:C679,0))","v":500000},{"$f":"INDEX(E675:E679,MATCH(I675,C675:C679,0))","v":55000},{"$f":"IF(H675>H679,VLOOKUP(H675,A675:F679,6),0)","v":0.1},{"$f":"VLOOKUP(H675,A675:G679,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B675,IF($E$3=\"Female\",B682,IF($E$3=\"Senior Citizen\",B689,B696)))","v":225000},0]
[{"$f":"B675+1","v":150001},300000,0.1,{"$f":"B675","v":150000},{"$f":"(B676-B675)*C676","v":15000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O675+1","v":225001},300000,0.1]
[{"$f":"B676+1","v":300001},500000,0.2,{"$f":"B676","v":300000},{"$f":"E676+(B677-B676)*C677","v":55000},0,0.03,{"$f":"IF(I675=C679,E678+ROUND((H675-J675),0)*I675,IF(I675=C678,E677+ROUND((H675-J675)*I675,0),IF(I675=C677,E676+ROUND((H675-J675)*I675,0),IF(I675=C676,E675+ROUND((H675-J675)*I675,0),E674+ROUND((H675-J675)*I675,0)))))","v":437500},{"$f":"MIN(K679:L679)","v":43750},{"$f":"ROUND(SUM(H677+I677)*M675,0)","v":14438},{"$f":"SUM(H677:J677)","v":495688},null,null,{"$f":"O676+1","v":300001},500000,0.2]
[{"$f":"B677+1","v":500001},null,0.3,{"$f":"B677","v":500000},{"$f":"IF(J675=0,0,E677)","v":55000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O677+1","v":500001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H675>H679,H675-H679,0)","v":775000},{"$f":"IF(I679>0,ROUND(I679*I675,0),0)","v":232500},{"$f":"I679-J679","v":542500},{"$f":"IF(H677>0,ROUND(H677*L675,0),0)","v":43750},{"$f":"IF(K679>L679,0,L679-K679)","v":0},{"$f":"O678+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H677,IF($E$3=\"Female\",H684,IF($E$3=\"Senior Citizen\",H691,H698)))","v":430000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I677,IF($E$3=\"Female\",I684,IF($E$3=\"Senior Citizen\",I691,I698)))","v":43000}]
[0,180000,0,0,0,0,0,{"$f":"H675","v":1775000},{"$f":"VLOOKUP(H682,A682:C686,3)","v":0.3},{"$f":"INDEX(D682:D686,MATCH(I682,C682:C686,0))","v":500000},{"$f":"INDEX(E682:E686,MATCH(I682,C682:C686,0))","v":52000},{"$f":"IF(H682>H686,VLOOKUP(H682,A682:F686,6),0)","v":0.1},{"$f":"VLOOKUP(H682,A682:G686,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J677,IF($E$3=\"Female\",J684,IF($E$3=\"Senior Citizen\",J691,J698)))","v":14190}]
[{"$f":"B682+1","v":180001},300000,0.1,{"$f":"B682","v":180000},{"$f":"(B683-B682)*C683","v":12000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K677,IF($E$3=\"Female\",K684,IF($E$3=\"Senior Citizen\",K691,K698)))","v":487190}]
[{"$f":"B683+1","v":300001},500000,0.2,{"$f":"B683","v":300000},{"$f":"E683+(B684-B683)*C684","v":52000},0,0.03,{"$f":"IF(I682=C686,E685+ROUND((H682-J682),0)*I682,IF(I682=C685,E684+ROUND((H682-J682)*I682,0),IF(I682=C684,E683+ROUND((H682-J682)*I682,0),IF(I682=C683,E682+ROUND((H682-J682)*I682,0),E681+ROUND((H682-J682)*I682,0)))))","v":434500},{"$f":"MIN(K686:L686)","v":43450},{"$f":"ROUND(SUM(H684+I684)*M682,0)","v":14339},{"$f":"SUM(H684:J684)","v":492289},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A674,IF($E$3=\"Female\",A681,IF($E$3=\"Senior Citizen\",A688,A695)))","v":"(above 65 years)"}]
[{"$f":"B684+1","v":500001},null,0.3,{"$f":"B684","v":500000},{"$f":"IF(J682=0,0,E684)","v":52000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M679,IF($E$3=\"Female\",M686,IF($E$3=\"Senior Citizen\",M693,M700)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H679","v":1000000},{"$f":"IF(H682>H686,H682-H686,0)","v":775000},{"$f":"IF(I686>0,ROUND(I686*I682,0),0)","v":232500},{"$f":"I686-J686","v":542500},{"$f":"IF(H684>0,ROUND(H684*L682,0),0)","v":43450},{"$f":"IF(K686>L686,0,L686-K686)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K677,IF($E$3=\"Female\",K684,IF($E$3=\"Senior Citizen\",K691,K698)))","v":487190}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,225000,0,0,0,0,0,{"$f":"H675","v":1775000},{"$f":"VLOOKUP(H689,A689:C693,3)","v":0.3},{"$f":"INDEX(D689:D693,MATCH(I689,C689:C693,0))","v":500000},{"$f":"INDEX(E689:E693,MATCH(I689,C689:C693,0))","v":47500},{"$f":"IF(H689>H693,VLOOKUP(H689,A689:F693,6),0)","v":0.1},{"$f":"VLOOKUP(H689,A689:G693,7)","v":0.03}]
[{"$f":"B689+1","v":225001},300000,0.1,{"$f":"B689","v":225000},{"$f":"(B690-B689)*C690","v":7500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B690+1","v":300001},500000,0.2,{"$f":"B690","v":300000},{"$f":"E690+(B691-B690)*C691","v":47500},0,0.03,{"$f":"IF(I689=C693,E692+ROUND((H689-J689),0)*I689,IF(I689=C692,E691+ROUND((H689-J689)*I689,0),IF(I689=C691,E690+ROUND((H689-J689)*I689,0),IF(I689=C690,E689+ROUND((H689-J689)*I689,0),E688+ROUND((H689-J689)*I689,0)))))","v":430000},{"$f":"MIN(K693:L693)","v":43000},{"$f":"ROUND(SUM(H691+I691)*M689,0)","v":14190},{"$f":"SUM(H691:J691)","v":487190}]
[{"$f":"B691+1","v":500001},null,0.3,{"$f":"B691","v":500000},{"$f":"IF(J689=0,0,E691)","v":47500},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H686","v":1000000},{"$f":"IF(H689>H693,H689-H693,0)","v":775000},{"$f":"IF(I693>0,ROUND(I693*I689,0),0)","v":232500},{"$f":"I693-J693","v":542500},{"$f":"IF(H691>0,ROUND(H691*L689,0),0)","v":43000},{"$f":"IF(K693>L693,0,L693-K693)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,225000,0,0,0,0,0,{"$f":"H675","v":1775000},{"$f":"VLOOKUP(H696,A696:C700,3)","v":0.3},{"$f":"INDEX(D696:D700,MATCH(I696,C696:C700,0))","v":500000},{"$f":"INDEX(E696:E700,MATCH(I696,C696:C700,0))","v":47500},{"$f":"IF(H696>H700,VLOOKUP(H696,A696:F700,6),0)","v":0.1},{"$f":"VLOOKUP(H696,A696:G700,7)","v":0.03}]
[{"$f":"B696+1","v":225001},300000,0.1,{"$f":"B696","v":225000},{"$f":"(B697-B696)*C697","v":7500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B697+1","v":300001},500000,0.2,{"$f":"B697","v":300000},{"$f":"E697+(B698-B697)*C698","v":47500},0,0.03,{"$f":"IF(I696=C700,E699+ROUND((H696-J696),0)*I696,IF(I696=C699,E698+ROUND((H696-J696)*I696,0),IF(I696=C698,E697+ROUND((H696-J696)*I696,0),IF(I696=C697,E696+ROUND((H696-J696)*I696,0),E695+ROUND((H696-J696)*I696,0)))))","v":430000},{"$f":"MIN(K700:L700)","v":43000},{"$f":"ROUND(SUM(H698+I698)*M696,0)","v":14190},{"$f":"SUM(H698:J698)","v":487190}]
[{"$f":"B698+1","v":500001},null,0.3,{"$f":"B698","v":500000},{"$f":"IF(J696=0,0,E698)","v":47500},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H693","v":1000000},{"$f":"IF(H696>H700,H696-H700,0)","v":775000},{"$f":"IF(I700>0,ROUND(I700*I696,0),0)","v":232500},{"$f":"I700-J700","v":542500},{"$f":"IF(H698>0,ROUND(H698*L696,0),0)","v":43000},{"$f":"IF(K700>L700,0,L700-K700)","v":0}]
[null,null,2009,{"$f":"C701+1","v":2010},null,"2009-10"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C701","v":2009},{"$f":"D701","v":2010}]
[0,160000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H704,A704:C708,3)","v":0.3},{"$f":"INDEX(D704:D708,MATCH(I704,C704:C708,0))","v":500000},{"$f":"INDEX(E704:E708,MATCH(I704,C704:C708,0))","v":54000},{"$f":"IF(H704>H708,VLOOKUP(H704,A704:F708,6),0)","v":0},{"$f":"VLOOKUP(H704,A704:G708,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B704,IF($E$3=\"Female\",B711,IF($E$3=\"Senior Citizen\",B718,B725)))","v":240000},0]
[{"$f":"B704+1","v":160001},300000,0.1,{"$f":"B704","v":160000},{"$f":"(B705-B704)*C705","v":14000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O704+1","v":240001},300000,0.1]
[{"$f":"B705+1","v":300001},500000,0.2,{"$f":"B705","v":300000},{"$f":"E705+(B706-B705)*C706","v":54000},0,0.03,{"$f":"IF(I704=C708,E707+ROUND((H704-J704),0)*I704,IF(I704=C707,E706+ROUND((H704-J704)*I704,0),IF(I704=C706,E705+ROUND((H704-J704)*I704,0),IF(I704=C705,E704+ROUND((H704-J704)*I704,0),E703+ROUND((H704-J704)*I704,0)))))","v":436500},{"$f":"MIN(K708:L708)","v":0},{"$f":"ROUND(SUM(H706+I706)*M704,0)","v":13095},{"$f":"SUM(H706:J706)","v":449595},null,null,{"$f":"O705+1","v":300001},500000,0.2]
[{"$f":"B706+1","v":500001},null,0.3,{"$f":"B706","v":500000},{"$f":"IF(J704=0,0,E706)","v":54000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O706+1","v":500001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H704>H708,H704-H708,0)","v":1775000},{"$f":"IF(I708>0,ROUND(I708*I704,0),0)","v":532500},{"$f":"I708-J708","v":1242500},{"$f":"IF(H706>0,ROUND(H706*L704,0),0)","v":0},{"$f":"IF(K708>L708,0,L708-K708)","v":0},{"$f":"O707+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H706,IF($E$3=\"Female\",H713,IF($E$3=\"Senior Citizen\",H720,H727)))","v":428500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I706,IF($E$3=\"Female\",I713,IF($E$3=\"Senior Citizen\",I720,I727)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H704","v":1775000},{"$f":"VLOOKUP(H711,A711:C715,3)","v":0.3},{"$f":"INDEX(D711:D715,MATCH(I711,C711:C715,0))","v":500000},{"$f":"INDEX(E711:E715,MATCH(I711,C711:C715,0))","v":51000},{"$f":"IF(H711>H715,VLOOKUP(H711,A711:F715,6),0)","v":0},{"$f":"VLOOKUP(H711,A711:G715,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J706,IF($E$3=\"Female\",J713,IF($E$3=\"Senior Citizen\",J720,J727)))","v":12855}]
[{"$f":"B711+1","v":190001},300000,0.1,{"$f":"B711","v":190000},{"$f":"(B712-B711)*C712","v":11000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K706,IF($E$3=\"Female\",K713,IF($E$3=\"Senior Citizen\",K720,K727)))","v":441355}]
[{"$f":"B712+1","v":300001},500000,0.2,{"$f":"B712","v":300000},{"$f":"E712+(B713-B712)*C713","v":51000},0,0.03,{"$f":"IF(I711=C715,E714+ROUND((H711-J711),0)*I711,IF(I711=C714,E713+ROUND((H711-J711)*I711,0),IF(I711=C713,E712+ROUND((H711-J711)*I711,0),IF(I711=C712,E711+ROUND((H711-J711)*I711,0),E710+ROUND((H711-J711)*I711,0)))))","v":433500},{"$f":"MIN(K715:L715)","v":0},{"$f":"ROUND(SUM(H713+I713)*M711,0)","v":13005},{"$f":"SUM(H713:J713)","v":446505},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A703,IF($E$3=\"Female\",A710,IF($E$3=\"Senior Citizen\",A717,A724)))","v":"(above 65 years)"}]
[{"$f":"B713+1","v":500001},null,0.3,{"$f":"B713","v":500000},{"$f":"IF(J711=0,0,E713)","v":51000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M708,IF($E$3=\"Female\",M715,IF($E$3=\"Senior Citizen\",M722,M729)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H708","v":0},{"$f":"IF(H711>H715,H711-H715,0)","v":1775000},{"$f":"IF(I715>0,ROUND(I715*I711,0),0)","v":532500},{"$f":"I715-J715","v":1242500},{"$f":"IF(H713>0,ROUND(H713*L711,0),0)","v":0},{"$f":"IF(K715>L715,0,L715-K715)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K706,IF($E$3=\"Female\",K713,IF($E$3=\"Senior Citizen\",K720,K727)))","v":441355}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,240000,0,0,0,0,0,{"$f":"H704","v":1775000},{"$f":"VLOOKUP(H718,A718:C722,3)","v":0.3},{"$f":"INDEX(D718:D722,MATCH(I718,C718:C722,0))","v":500000},{"$f":"INDEX(E718:E722,MATCH(I718,C718:C722,0))","v":46000},{"$f":"IF(H718>H722,VLOOKUP(H718,A718:F722,6),0)","v":0},{"$f":"VLOOKUP(H718,A718:G722,7)","v":0.03}]
[{"$f":"B718+1","v":240001},300000,0.1,{"$f":"B718","v":240000},{"$f":"(B719-B718)*C719","v":6000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B719+1","v":300001},500000,0.2,{"$f":"B719","v":300000},{"$f":"E719+(B720-B719)*C720","v":46000},0,0.03,{"$f":"IF(I718=C722,E721+ROUND((H718-J718),0)*I718,IF(I718=C721,E720+ROUND((H718-J718)*I718,0),IF(I718=C720,E719+ROUND((H718-J718)*I718,0),IF(I718=C719,E718+ROUND((H718-J718)*I718,0),E717+ROUND((H718-J718)*I718,0)))))","v":428500},{"$f":"MIN(K722:L722)","v":0},{"$f":"ROUND(SUM(H720+I720)*M718,0)","v":12855},{"$f":"SUM(H720:J720)","v":441355}]
[{"$f":"B720+1","v":500001},null,0.3,{"$f":"B720","v":500000},{"$f":"IF(J718=0,0,E720)","v":46000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H715","v":0},{"$f":"IF(H718>H722,H718-H722,0)","v":1775000},{"$f":"IF(I722>0,ROUND(I722*I718,0),0)","v":532500},{"$f":"I722-J722","v":1242500},{"$f":"IF(H720>0,ROUND(H720*L718,0),0)","v":0},{"$f":"IF(K722>L722,0,L722-K722)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,240000,0,0,0,0,0,{"$f":"H704","v":1775000},{"$f":"VLOOKUP(H725,A725:C729,3)","v":0.3},{"$f":"INDEX(D725:D729,MATCH(I725,C725:C729,0))","v":500000},{"$f":"INDEX(E725:E729,MATCH(I725,C725:C729,0))","v":46000},{"$f":"IF(H725>H729,VLOOKUP(H725,A725:F729,6),0)","v":0},{"$f":"VLOOKUP(H725,A725:G729,7)","v":0.03}]
[{"$f":"B725+1","v":240001},300000,0.1,{"$f":"B725","v":240000},{"$f":"(B726-B725)*C726","v":6000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B726+1","v":300001},500000,0.2,{"$f":"B726","v":300000},{"$f":"E726+(B727-B726)*C727","v":46000},0,0.03,{"$f":"IF(I725=C729,E728+ROUND((H725-J725),0)*I725,IF(I725=C728,E727+ROUND((H725-J725)*I725,0),IF(I725=C727,E726+ROUND((H725-J725)*I725,0),IF(I725=C726,E725+ROUND((H725-J725)*I725,0),E724+ROUND((H725-J725)*I725,0)))))","v":428500},{"$f":"MIN(K729:L729)","v":0},{"$f":"ROUND(SUM(H727+I727)*M725,0)","v":12855},{"$f":"SUM(H727:J727)","v":441355}]
[{"$f":"B727+1","v":500001},null,0.3,{"$f":"B727","v":500000},{"$f":"IF(J725=0,0,E727)","v":46000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H722","v":0},{"$f":"IF(H725>H729,H725-H729,0)","v":1775000},{"$f":"IF(I729>0,ROUND(I729*I725,0),0)","v":532500},{"$f":"I729-J729","v":1242500},{"$f":"IF(H727>0,ROUND(H727*L725,0),0)","v":0},{"$f":"IF(K729>L729,0,L729-K729)","v":0}]
[null,null,2010,{"$f":"C730+1","v":2011},null,"2010-11"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C730","v":2010},{"$f":"D730","v":2011}]
[0,160000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H733,A733:C737,3)","v":0.3},{"$f":"INDEX(D733:D737,MATCH(I733,C733:C737,0))","v":800000},{"$f":"INDEX(E733:E737,MATCH(I733,C733:C737,0))","v":94000},{"$f":"IF(H733>H737,VLOOKUP(H733,A733:F737,6),0)","v":0},{"$f":"VLOOKUP(H733,A733:G737,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B733,IF($E$3=\"Female\",B740,IF($E$3=\"Senior Citizen\",B747,B754)))","v":240000},0]
[{"$f":"B733+1","v":160001},500000,0.1,{"$f":"B733","v":160000},{"$f":"(B734-B733)*C734","v":34000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O733+1","v":240001},500000,0.1]
[{"$f":"B734+1","v":500001},800000,0.2,{"$f":"B734","v":500000},{"$f":"E734+(B735-B734)*C735","v":94000},0,0.03,{"$f":"IF(I733=C737,E736+ROUND((H733-J733),0)*I733,IF(I733=C736,E735+ROUND((H733-J733)*I733,0),IF(I733=C735,E734+ROUND((H733-J733)*I733,0),IF(I733=C734,E733+ROUND((H733-J733)*I733,0),E732+ROUND((H733-J733)*I733,0)))))","v":386500},{"$f":"MIN(K737:L737)","v":0},{"$f":"ROUND(SUM(H735+I735)*M733,0)","v":11595},{"$f":"SUM(H735:J735)","v":398095},null,null,{"$f":"O734+1","v":500001},800000,0.2]
[{"$f":"B735+1","v":800001},null,0.3,{"$f":"B735","v":800000},{"$f":"IF(J733=0,0,E735)","v":94000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O735+1","v":800001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H733>H737,H733-H737,0)","v":1775000},{"$f":"IF(I737>0,ROUND(I737*I733,0),0)","v":532500},{"$f":"I737-J737","v":1242500},{"$f":"IF(H735>0,ROUND(H735*L733,0),0)","v":0},{"$f":"IF(K737>L737,0,L737-K737)","v":0},{"$f":"O736+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H735,IF($E$3=\"Female\",H742,IF($E$3=\"Senior Citizen\",H749,H756)))","v":378500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I735,IF($E$3=\"Female\",I742,IF($E$3=\"Senior Citizen\",I749,I756)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H733","v":1775000},{"$f":"VLOOKUP(H740,A740:C744,3)","v":0.3},{"$f":"INDEX(D740:D744,MATCH(I740,C740:C744,0))","v":800000},{"$f":"INDEX(E740:E744,MATCH(I740,C740:C744,0))","v":91000},{"$f":"IF(H740>H744,VLOOKUP(H740,A740:F744,6),0)","v":0},{"$f":"VLOOKUP(H740,A740:G744,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J735,IF($E$3=\"Female\",J742,IF($E$3=\"Senior Citizen\",J749,J756)))","v":11355}]
[{"$f":"B740+1","v":190001},500000,0.1,{"$f":"B740","v":190000},{"$f":"(B741-B740)*C741","v":31000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K735,IF($E$3=\"Female\",K742,IF($E$3=\"Senior Citizen\",K749,K756)))","v":389855}]
[{"$f":"B741+1","v":500001},800000,0.2,{"$f":"B741","v":500000},{"$f":"E741+(B742-B741)*C742","v":91000},0,0.03,{"$f":"IF(I740=C744,E743+ROUND((H740-J740),0)*I740,IF(I740=C743,E742+ROUND((H740-J740)*I740,0),IF(I740=C742,E741+ROUND((H740-J740)*I740,0),IF(I740=C741,E740+ROUND((H740-J740)*I740,0),E739+ROUND((H740-J740)*I740,0)))))","v":383500},{"$f":"MIN(K744:L744)","v":0},{"$f":"ROUND(SUM(H742+I742)*M740,0)","v":11505},{"$f":"SUM(H742:J742)","v":395005},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A732,IF($E$3=\"Female\",A739,IF($E$3=\"Senior Citizen\",A746,A753)))","v":"(above 65 years)"}]
[{"$f":"B742+1","v":800001},null,0.3,{"$f":"B742","v":800000},{"$f":"IF(J740=0,0,E742)","v":91000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M737,IF($E$3=\"Female\",M744,IF($E$3=\"Senior Citizen\",M751,M758)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H737","v":0},{"$f":"IF(H740>H744,H740-H744,0)","v":1775000},{"$f":"IF(I744>0,ROUND(I744*I740,0),0)","v":532500},{"$f":"I744-J744","v":1242500},{"$f":"IF(H742>0,ROUND(H742*L740,0),0)","v":0},{"$f":"IF(K744>L744,0,L744-K744)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K735,IF($E$3=\"Female\",K742,IF($E$3=\"Senior Citizen\",K749,K756)))","v":389855}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,240000,0,0,0,0,0,{"$f":"H733","v":1775000},{"$f":"VLOOKUP(H747,A747:C751,3)","v":0.3},{"$f":"INDEX(D747:D751,MATCH(I747,C747:C751,0))","v":800000},{"$f":"INDEX(E747:E751,MATCH(I747,C747:C751,0))","v":86000},{"$f":"IF(H747>H751,VLOOKUP(H747,A747:F751,6),0)","v":0},{"$f":"VLOOKUP(H747,A747:G751,7)","v":0.03}]
[{"$f":"B747+1","v":240001},500000,0.1,{"$f":"B747","v":240000},{"$f":"(B748-B747)*C748","v":26000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B748+1","v":500001},800000,0.2,{"$f":"B748","v":500000},{"$f":"E748+(B749-B748)*C749","v":86000},0,0.03,{"$f":"IF(I747=C751,E750+ROUND((H747-J747),0)*I747,IF(I747=C750,E749+ROUND((H747-J747)*I747,0),IF(I747=C749,E748+ROUND((H747-J747)*I747,0),IF(I747=C748,E747+ROUND((H747-J747)*I747,0),E746+ROUND((H747-J747)*I747,0)))))","v":378500},{"$f":"MIN(K751:L751)","v":0},{"$f":"ROUND(SUM(H749+I749)*M747,0)","v":11355},{"$f":"SUM(H749:J749)","v":389855}]
[{"$f":"B749+1","v":800001},null,0.3,{"$f":"B749","v":800000},{"$f":"IF(J747=0,0,E749)","v":86000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H744","v":0},{"$f":"IF(H747>H751,H747-H751,0)","v":1775000},{"$f":"IF(I751>0,ROUND(I751*I747,0),0)","v":532500},{"$f":"I751-J751","v":1242500},{"$f":"IF(H749>0,ROUND(H749*L747,0),0)","v":0},{"$f":"IF(K751>L751,0,L751-K751)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,240000,0,0,0,0,0,{"$f":"H733","v":1775000},{"$f":"VLOOKUP(H754,A754:C758,3)","v":0.3},{"$f":"INDEX(D754:D758,MATCH(I754,C754:C758,0))","v":800000},{"$f":"INDEX(E754:E758,MATCH(I754,C754:C758,0))","v":86000},{"$f":"IF(H754>H758,VLOOKUP(H754,A754:F758,6),0)","v":0},{"$f":"VLOOKUP(H754,A754:G758,7)","v":0.03}]
[{"$f":"B754+1","v":240001},500000,0.1,{"$f":"B754","v":240000},{"$f":"(B755-B754)*C755","v":26000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B755+1","v":500001},800000,0.2,{"$f":"B755","v":500000},{"$f":"E755+(B756-B755)*C756","v":86000},0,0.03,{"$f":"IF(I754=C758,E757+ROUND((H754-J754),0)*I754,IF(I754=C757,E756+ROUND((H754-J754)*I754,0),IF(I754=C756,E755+ROUND((H754-J754)*I754,0),IF(I754=C755,E754+ROUND((H754-J754)*I754,0),E753+ROUND((H754-J754)*I754,0)))))","v":378500},{"$f":"MIN(K758:L758)","v":0},{"$f":"ROUND(SUM(H756+I756)*M754,0)","v":11355},{"$f":"SUM(H756:J756)","v":389855}]
[{"$f":"B756+1","v":800001},null,0.3,{"$f":"B756","v":800000},{"$f":"IF(J754=0,0,E756)","v":86000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H751","v":0},{"$f":"IF(H754>H758,H754-H758,0)","v":1775000},{"$f":"IF(I758>0,ROUND(I758*I754,0),0)","v":532500},{"$f":"I758-J758","v":1242500},{"$f":"IF(H756>0,ROUND(H756*L754,0),0)","v":0},{"$f":"IF(K758>L758,0,L758-K758)","v":0}]
[null,null,2011,{"$f":"C759+1","v":2012},null,"2011-12"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C759","v":2011},{"$f":"D759","v":2012}]
[0,180000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H762,A762:C766,3)","v":0.3},{"$f":"INDEX(D762:D766,MATCH(I762,C762:C766,0))","v":800000},{"$f":"INDEX(E762:E766,MATCH(I762,C762:C766,0))","v":92000},{"$f":"IF(H762>H766,VLOOKUP(H762,A762:F766,6),0)","v":0},{"$f":"VLOOKUP(H762,A762:G766,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B762,IF($E$3=\"Female\",B769,IF($E$3=\"Senior Citizen\",B776,B783)))","v":250000},0]
[{"$f":"B762+1","v":180001},500000,0.1,{"$f":"B762","v":180000},{"$f":"(B763-B762)*C763","v":32000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O762+1","v":250001},500000,0.1]
[{"$f":"B763+1","v":500001},800000,0.2,{"$f":"B763","v":500000},{"$f":"E763+(B764-B763)*C764","v":92000},0,0.03,{"$f":"IF(I762=C766,E765+ROUND((H762-J762),0)*I762,IF(I762=C765,E764+ROUND((H762-J762)*I762,0),IF(I762=C764,E763+ROUND((H762-J762)*I762,0),IF(I762=C763,E762+ROUND((H762-J762)*I762,0),E761+ROUND((H762-J762)*I762,0)))))","v":384500},{"$f":"MIN(K766:L766)","v":0},{"$f":"ROUND(SUM(H764+I764)*M762,0)","v":11535},{"$f":"SUM(H764:J764)","v":396035},null,null,{"$f":"O763+1","v":500001},800000,0.2]
[{"$f":"B764+1","v":800001},null,0.3,{"$f":"B764","v":800000},{"$f":"IF(J762=0,0,E764)","v":92000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O764+1","v":800001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H762>H766,H762-H766,0)","v":1775000},{"$f":"IF(I766>0,ROUND(I766*I762,0),0)","v":532500},{"$f":"I766-J766","v":1242500},{"$f":"IF(H764>0,ROUND(H764*L762,0),0)","v":0},{"$f":"IF(K766>L766,0,L766-K766)","v":0},{"$f":"O765+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H764,IF($E$3=\"Female\",H771,IF($E$3=\"Senior Citizen\",H778,H785)))","v":377500}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I764,IF($E$3=\"Female\",I771,IF($E$3=\"Senior Citizen\",I778,I785)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H762","v":1775000},{"$f":"VLOOKUP(H769,A769:C773,3)","v":0.3},{"$f":"INDEX(D769:D773,MATCH(I769,C769:C773,0))","v":800000},{"$f":"INDEX(E769:E773,MATCH(I769,C769:C773,0))","v":91000},{"$f":"IF(H769>H773,VLOOKUP(H769,A769:F773,6),0)","v":0},{"$f":"VLOOKUP(H769,A769:G773,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J764,IF($E$3=\"Female\",J771,IF($E$3=\"Senior Citizen\",J778,J785)))","v":11325}]
[{"$f":"B769+1","v":190001},500000,0.1,{"$f":"B769","v":190000},{"$f":"(B770-B769)*C770","v":31000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K764,IF($E$3=\"Female\",K771,IF($E$3=\"Senior Citizen\",K778,K785)))","v":388825}]
[{"$f":"B770+1","v":500001},800000,0.2,{"$f":"B770","v":500000},{"$f":"E770+(B771-B770)*C771","v":91000},0,0.03,{"$f":"IF(I769=C773,E772+ROUND((H769-J769),0)*I769,IF(I769=C772,E771+ROUND((H769-J769)*I769,0),IF(I769=C771,E770+ROUND((H769-J769)*I769,0),IF(I769=C770,E769+ROUND((H769-J769)*I769,0),E768+ROUND((H769-J769)*I769,0)))))","v":383500},{"$f":"MIN(K773:L773)","v":0},{"$f":"ROUND(SUM(H771+I771)*M769,0)","v":11505},{"$f":"SUM(H771:J771)","v":395005},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A761,IF($E$3=\"Female\",A768,IF($E$3=\"Senior Citizen\",A775,A782)))","v":"(Above 60 year but less than 80)"}]
[{"$f":"B771+1","v":800001},null,0.3,{"$f":"B771","v":800000},{"$f":"IF(J769=0,0,E771)","v":91000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M766,IF($E$3=\"Female\",M773,IF($E$3=\"Senior Citizen\",M780,M787)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H766","v":0},{"$f":"IF(H769>H773,H769-H773,0)","v":1775000},{"$f":"IF(I773>0,ROUND(I773*I769,0),0)","v":532500},{"$f":"I773-J773","v":1242500},{"$f":"IF(H771>0,ROUND(H771*L769,0),0)","v":0},{"$f":"IF(K773>L773,0,L773-K773)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K764,IF($E$3=\"Female\",K771,IF($E$3=\"Senior Citizen\",K778,K785)))","v":388825}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,250000,0,0,0,0,0,{"$f":"H762","v":1775000},{"$f":"VLOOKUP(H776,A776:C780,3)","v":0.3},{"$f":"INDEX(D776:D780,MATCH(I776,C776:C780,0))","v":800000},{"$f":"INDEX(E776:E780,MATCH(I776,C776:C780,0))","v":85000},{"$f":"IF(H776>H780,VLOOKUP(H776,A776:F780,6),0)","v":0},{"$f":"VLOOKUP(H776,A776:G780,7)","v":0.03}]
[{"$f":"B776+1","v":250001},500000,0.1,{"$f":"B776","v":250000},{"$f":"(B777-B776)*C777","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B777+1","v":500001},800000,0.2,{"$f":"B777","v":500000},{"$f":"E777+(B778-B777)*C778","v":85000},0,0.03,{"$f":"IF(I776=C780,E779+ROUND((H776-J776),0)*I776,IF(I776=C779,E778+ROUND((H776-J776)*I776,0),IF(I776=C778,E777+ROUND((H776-J776)*I776,0),IF(I776=C777,E776+ROUND((H776-J776)*I776,0),E775+ROUND((H776-J776)*I776,0)))))","v":377500},{"$f":"MIN(K780:L780)","v":0},{"$f":"ROUND(SUM(H778+I778)*M776,0)","v":11325},{"$f":"SUM(H778:J778)","v":388825}]
[{"$f":"B778+1","v":800001},null,0.3,{"$f":"B778","v":800000},{"$f":"IF(J776=0,0,E778)","v":85000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H773","v":0},{"$f":"IF(H776>H780,H776-H780,0)","v":1775000},{"$f":"IF(I780>0,ROUND(I780*I776,0),0)","v":532500},{"$f":"I780-J780","v":1242500},{"$f":"IF(H778>0,ROUND(H778*L776,0),0)","v":0},{"$f":"IF(K780>L780,0,L780-K780)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H762","v":1775000},{"$f":"VLOOKUP(H783,A783:C787,3)","v":0.3},{"$f":"INDEX(D783:D787,MATCH(I783,C783:C787,0))","v":800000},{"$f":"INDEX(E783:E787,MATCH(I783,C783:C787,0))","v":60000},{"$f":"IF(H783>H787,VLOOKUP(H783,A783:F787,6),0)","v":0},{"$f":"VLOOKUP(H783,A783:G787,7)","v":0.03}]
[{"$f":"B783+1","v":500001},800000,0.2,{"$f":"B783","v":500000},{"$f":"(B784-B783)*C784","v":60000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B784+1","v":800001},null,0.3,{"$f":"B784","v":800000},{"$f":"IF(J783=0,0,E784)","v":60000},0,0.03,{"$f":"IF(I783=C787,E786+ROUND((H783-J783),0)*I783,IF(I783=C786,E785+ROUND((H783-J783)*I783,0),IF(I783=C785,E784+ROUND((H783-J783)*I783,0),IF(I783=C784,E783+ROUND((H783-J783)*I783,0),E782+ROUND((H783-J783)*I783,0)))))","v":352500},{"$f":"MIN(K787:L787)","v":0},{"$f":"ROUND(SUM(H785+I785)*M783,0)","v":10575},{"$f":"SUM(H785:J785)","v":363075}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H780","v":0},{"$f":"IF(H783>H787,H783-H787,0)","v":1775000},{"$f":"IF(I787>0,ROUND(I787*I783,0),0)","v":532500},{"$f":"I787-J787","v":1242500},{"$f":"IF(H785>0,ROUND(H785*L783,0),0)","v":0},{"$f":"IF(K787>L787,0,L787-K787)","v":0}]
[null,null,2012,{"$f":"C788+1","v":2013},null,"2012-13"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C788","v":2012},{"$f":"D788","v":2013}]
[0,200000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H791,A791:C795,3)","v":0.3},{"$f":"INDEX(D791:D795,MATCH(I791,C791:C795,0))","v":1000000},{"$f":"INDEX(E791:E795,MATCH(I791,C791:C795,0))","v":130000},{"$f":"IF(H791>H795,VLOOKUP(H791,A791:F795,6),0)","v":0},{"$f":"VLOOKUP(H791,A791:G795,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B791,IF($E$3=\"Female\",B798,IF($E$3=\"Senior Citizen\",B805,B812)))","v":250000},0,{"$f":"O791","v":250000}]
[{"$f":"B791+1","v":200001},500000,0.1,{"$f":"B791","v":200000},{"$f":"(B792-B791)*C792","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O791+1","v":250001},500000,0.1]
[{"$f":"B792+1","v":500001},1000000,0.2,{"$f":"B792","v":500000},{"$f":"E792+(B793-B792)*C793","v":130000},0,0.03,{"$f":"IF(I791=C795,E794+ROUND((H791-J791),0)*I791,IF(I791=C794,E793+ROUND((H791-J791)*I791,0),IF(I791=C793,E792+ROUND((H791-J791)*I791,0),IF(I791=C792,E791+ROUND((H791-J791)*I791,0),E790+ROUND((H791-J791)*I791,0)))))","v":362500},{"$f":"MIN(K795:L795)","v":0},{"$f":"ROUND(SUM(H793+I793)*M791,0)","v":10875},{"$f":"SUM(H793:J793)","v":373375},null,null,{"$f":"O792+1","v":500001},1000000,0.2]
[{"$f":"B793+1","v":1000001},null,0.3,{"$f":"B793","v":1000000},{"$f":"IF(J791=0,0,E793)","v":130000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O793+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H791>H795,H791-H795,0)","v":1775000},{"$f":"IF(I795>0,ROUND(I795*I791,0),0)","v":532500},{"$f":"I795-J795","v":1242500},{"$f":"IF(H793>0,ROUND(H793*L791,0),0)","v":0},{"$f":"IF(K795>L795,0,L795-K795)","v":0},{"$f":"O794+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H793,IF($E$3=\"Female\",H800,IF($E$3=\"Senior Citizen\",H807,H814)))","v":357500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I793,IF($E$3=\"Female\",I800,IF($E$3=\"Senior Citizen\",I807,I814)))","v":0}]
[0,200000,0,0,0,0,0,{"$f":"H791","v":1775000},{"$f":"VLOOKUP(H798,A798:C802,3)","v":0.3},{"$f":"INDEX(D798:D802,MATCH(I798,C798:C802,0))","v":1000000},{"$f":"INDEX(E798:E802,MATCH(I798,C798:C802,0))","v":130000},{"$f":"IF(H798>H802,VLOOKUP(H798,A798:F802,6),0)","v":0},{"$f":"VLOOKUP(H798,A798:G802,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J793,IF($E$3=\"Female\",J800,IF($E$3=\"Senior Citizen\",J807,J814)))","v":10725}]
[{"$f":"B798+1","v":200001},500000,0.1,{"$f":"B798","v":200000},{"$f":"(B799-B798)*C799","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K793,IF($E$3=\"Female\",K800,IF($E$3=\"Senior Citizen\",K807,K814)))","v":368225}]
[{"$f":"B799+1","v":500001},1000000,0.2,{"$f":"B799","v":500000},{"$f":"E799+(B800-B799)*C800","v":130000},0,0.03,{"$f":"IF(I798=C802,E801+ROUND((H798-J798),0)*I798,IF(I798=C801,E800+ROUND((H798-J798)*I798,0),IF(I798=C800,E799+ROUND((H798-J798)*I798,0),IF(I798=C799,E798+ROUND((H798-J798)*I798,0),E797+ROUND((H798-J798)*I798,0)))))","v":362500},{"$f":"MIN(K802:L802)","v":0},{"$f":"ROUND(SUM(H800+I800)*M798,0)","v":10875},{"$f":"SUM(H800:J800)","v":373375},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A790,IF($E$3=\"Female\",A797,IF($E$3=\"Senior Citizen\",A804,A811)))","v":"(above 65 years)"}]
[{"$f":"B800+1","v":1000001},null,0.3,{"$f":"B800","v":1000000},{"$f":"IF(J798=0,0,E800)","v":130000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M795,IF($E$3=\"Female\",M802,IF($E$3=\"Senior Citizen\",M809,M816)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H795","v":0},{"$f":"IF(H798>H802,H798-H802,0)","v":1775000},{"$f":"IF(I802>0,ROUND(I802*I798,0),0)","v":532500},{"$f":"I802-J802","v":1242500},{"$f":"IF(H800>0,ROUND(H800*L798,0),0)","v":0},{"$f":"IF(K802>L802,0,L802-K802)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K793,IF($E$3=\"Female\",K800,IF($E$3=\"Senior Citizen\",K807,K814)))","v":368225}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,250000,0,0,0,0,0,{"$f":"H791","v":1775000},{"$f":"VLOOKUP(H805,A805:C809,3)","v":0.3},{"$f":"INDEX(D805:D809,MATCH(I805,C805:C809,0))","v":1000000},{"$f":"INDEX(E805:E809,MATCH(I805,C805:C809,0))","v":125000},{"$f":"IF(H805>H809,VLOOKUP(H805,A805:F809,6),0)","v":0},{"$f":"VLOOKUP(H805,A805:G809,7)","v":0.03}]
[{"$f":"B805+1","v":250001},500000,0.1,{"$f":"B805","v":250000},{"$f":"(B806-B805)*C806","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B806+1","v":500001},1000000,0.2,{"$f":"B806","v":500000},{"$f":"E806+(B807-B806)*C807","v":125000},0,0.03,{"$f":"IF(I805=C809,E808+ROUND((H805-J805),0)*I805,IF(I805=C808,E807+ROUND((H805-J805)*I805,0),IF(I805=C807,E806+ROUND((H805-J805)*I805,0),IF(I805=C806,E805+ROUND((H805-J805)*I805,0),E804+ROUND((H805-J805)*I805,0)))))","v":357500},{"$f":"MIN(K809:L809)","v":0},{"$f":"ROUND(SUM(H807+I807)*M805,0)","v":10725},{"$f":"SUM(H807:J807)","v":368225}]
[{"$f":"B807+1","v":1000001},null,0.3,{"$f":"B807","v":1000000},{"$f":"IF(J805=0,0,E807)","v":125000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H802","v":0},{"$f":"IF(H805>H809,H805-H809,0)","v":1775000},{"$f":"IF(I809>0,ROUND(I809*I805,0),0)","v":532500},{"$f":"I809-J809","v":1242500},{"$f":"IF(H807>0,ROUND(H807*L805,0),0)","v":0},{"$f":"IF(K809>L809,0,L809-K809)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H791","v":1775000},{"$f":"VLOOKUP(H812,A812:C816,3)","v":0.3},{"$f":"INDEX(D812:D816,MATCH(I812,C812:C816,0))","v":1000000},{"$f":"INDEX(E812:E816,MATCH(I812,C812:C816,0))","v":100000},{"$f":"IF(H812>H816,VLOOKUP(H812,A812:F816,6),0)","v":0},{"$f":"VLOOKUP(H812,A812:G816,7)","v":0.03}]
[{"$f":"B812+1","v":500001},1000000,0.2,{"$f":"B812","v":500000},{"$f":"(B813-B812)*C813","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B813+1","v":1000001},null,0.3,{"$f":"B813","v":1000000},{"$f":"IF(J812=0,0,E813)","v":100000},0,0.03,{"$f":"IF(I812=C816,E815+ROUND((H812-J812),0)*I812,IF(I812=C815,E814+ROUND((H812-J812)*I812,0),IF(I812=C814,E813+ROUND((H812-J812)*I812,0),IF(I812=C813,E812+ROUND((H812-J812)*I812,0),E811+ROUND((H812-J812)*I812,0)))))","v":332500},{"$f":"MIN(K816:L816)","v":0},{"$f":"ROUND(SUM(H814+I814)*M812,0)","v":9975},{"$f":"SUM(H814:J814)","v":342475}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H809","v":0},{"$f":"IF(H812>H816,H812-H816,0)","v":1775000},{"$f":"IF(I816>0,ROUND(I816*I812,0),0)","v":532500},{"$f":"I816-J816","v":1242500},{"$f":"IF(H814>0,ROUND(H814*L812,0),0)","v":0},{"$f":"IF(K816>L816,0,L816-K816)","v":0}]
[null,null,2013,{"$f":"C817+1","v":2014},null,"2013-14"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C817","v":2013},{"$f":"D817","v":2014}]
[0,200000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H820,A820:C824,3)","v":0.3},{"$f":"INDEX(D820:D824,MATCH(I820,C820:C824,0))","v":1000000},{"$f":"INDEX(E820:E824,MATCH(I820,C820:C824,0))","v":130000},{"$f":"IF(H820>H824,VLOOKUP(H820,A820:F824,6),0)","v":0},{"$f":"VLOOKUP(H820,A820:G824,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B820,IF($E$3=\"Female\",B827,IF($E$3=\"Senior Citizen\",B834,B841)))","v":250000},0,{"$f":"O820","v":250000}]
[{"$f":"B820+1","v":200001},500000,0.1,{"$f":"B820","v":200000},{"$f":"(B821-B820)*C821","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O820+1","v":250001},500000,0.1]
[{"$f":"B821+1","v":500001},1000000,0.2,{"$f":"B821","v":500000},{"$f":"E821+(B822-B821)*C822","v":130000},0,0.03,{"$f":"IF(I820=C824,E823+ROUND((H820-J820),0)*I820,IF(I820=C823,E822+ROUND((H820-J820)*I820,0),IF(I820=C822,E821+ROUND((H820-J820)*I820,0),IF(I820=C821,E820+ROUND((H820-J820)*I820,0),E819+ROUND((H820-J820)*I820,0)))))","v":362500},{"$f":"MIN(K824:L824)","v":0},{"$f":"ROUND(SUM(H822+I822)*M820,0)","v":10875},{"$f":"SUM(H822:J822)","v":373375},null,null,{"$f":"O821+1","v":500001},1000000,0.2]
[{"$f":"B822+1","v":1000001},null,0.3,{"$f":"B822","v":1000000},{"$f":"IF(J820=0,0,E822)","v":130000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O822+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D824","v":10000000},{"$f":"IF(H820>H824,H820-H824,0)","v":0},{"$f":"IF(I824>0,ROUND(I824*I820,0),0)","v":0},{"$f":"I824-J824","v":0},{"$f":"IF(H822>0,ROUND(H822*L820,0),0)","v":0},{"$f":"IF(K824>L824,0,L824-K824)","v":0},{"$f":"O823+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H822,IF($E$3=\"Female\",H829,IF($E$3=\"Senior Citizen\",H836,H843)))","v":357500}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I822,IF($E$3=\"Female\",I829,IF($E$3=\"Senior Citizen\",I836,I843)))","v":0}]
[0,200000,0,0,0,0,0,{"$f":"H820","v":1775000},{"$f":"VLOOKUP(H827,A827:C831,3)","v":0.3},{"$f":"INDEX(D827:D831,MATCH(I827,C827:C831,0))","v":1000000},{"$f":"INDEX(E827:E831,MATCH(I827,C827:C831,0))","v":130000},{"$f":"IF(H827>H831,VLOOKUP(H827,A827:F831,6),0)","v":0},{"$f":"VLOOKUP(H827,A827:G831,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J822,IF($E$3=\"Female\",J829,IF($E$3=\"Senior Citizen\",J836,J843)))","v":10725}]
[{"$f":"B827+1","v":200001},500000,0.1,{"$f":"B827","v":200000},{"$f":"(B828-B827)*C828","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K822,IF($E$3=\"Female\",K829,IF($E$3=\"Senior Citizen\",K836,K843)))","v":368225}]
[{"$f":"B828+1","v":500001},1000000,0.2,{"$f":"B828","v":500000},{"$f":"E828+(B829-B828)*C829","v":130000},0,0.03,{"$f":"IF(I827=C831,E830+ROUND((H827-J827),0)*I827,IF(I827=C830,E829+ROUND((H827-J827)*I827,0),IF(I827=C829,E828+ROUND((H827-J827)*I827,0),IF(I827=C828,E827+ROUND((H827-J827)*I827,0),E826+ROUND((H827-J827)*I827,0)))))","v":362500},{"$f":"MIN(K831:L831)","v":0},{"$f":"ROUND(SUM(H829+I829)*M827,0)","v":10875},{"$f":"SUM(H829:J829)","v":373375},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A819,IF($E$3=\"Female\",A826,IF($E$3=\"Senior Citizen\",A833,A840)))","v":"(Above 60 year but less than 80)"}]
[{"$f":"B829+1","v":1000001},null,0.3,{"$f":"B829","v":1000000},{"$f":"IF(J827=0,0,E829)","v":130000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M824,IF($E$3=\"Female\",M831,IF($E$3=\"Senior Citizen\",M838,M845)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H824","v":10000000},{"$f":"IF(H827>H831,H827-H831,0)","v":0},{"$f":"IF(I831>0,ROUND(I831*I827,0),0)","v":0},{"$f":"I831-J831","v":0},{"$f":"IF(H829>0,ROUND(H829*L827,0),0)","v":0},{"$f":"IF(K831>L831,0,L831-K831)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K822,IF($E$3=\"Female\",K829,IF($E$3=\"Senior Citizen\",K836,K843)))","v":368225}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,250000,0,0,0,0,0,{"$f":"H820","v":1775000},{"$f":"VLOOKUP(H834,A834:C838,3)","v":0.3},{"$f":"INDEX(D834:D838,MATCH(I834,C834:C838,0))","v":1000000},{"$f":"INDEX(E834:E838,MATCH(I834,C834:C838,0))","v":125000},{"$f":"IF(H834>H838,VLOOKUP(H834,A834:F838,6),0)","v":0},{"$f":"VLOOKUP(H834,A834:G838,7)","v":0.03}]
[{"$f":"B834+1","v":250001},500000,0.1,{"$f":"B834","v":250000},{"$f":"(B835-B834)*C835","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B835+1","v":500001},1000000,0.2,{"$f":"B835","v":500000},{"$f":"E835+(B836-B835)*C836","v":125000},0,0.03,{"$f":"IF(I834=C838,E837+ROUND((H834-J834),0)*I834,IF(I834=C837,E836+ROUND((H834-J834)*I834,0),IF(I834=C836,E835+ROUND((H834-J834)*I834,0),IF(I834=C835,E834+ROUND((H834-J834)*I834,0),E833+ROUND((H834-J834)*I834,0)))))","v":357500},{"$f":"MIN(K838:L838)","v":0},{"$f":"ROUND(SUM(H836+I836)*M834,0)","v":10725},{"$f":"SUM(H836:J836)","v":368225}]
[{"$f":"B836+1","v":1000001},null,0.3,{"$f":"B836","v":1000000},{"$f":"IF(J834=0,0,E836)","v":125000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H831","v":10000000},{"$f":"IF(H834>H838,H834-H838,0)","v":0},{"$f":"IF(I838>0,ROUND(I838*I834,0),0)","v":0},{"$f":"I838-J838","v":0},{"$f":"IF(H836>0,ROUND(H836*L834,0),0)","v":0},{"$f":"IF(K838>L838,0,L838-K838)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H820","v":1775000},{"$f":"VLOOKUP(H841,A841:C845,3)","v":0.3},{"$f":"INDEX(D841:D845,MATCH(I841,C841:C845,0))","v":1000000},{"$f":"INDEX(E841:E845,MATCH(I841,C841:C845,0))","v":100000},{"$f":"IF(H841>H845,VLOOKUP(H841,A841:F845,6),0)","v":0},{"$f":"VLOOKUP(H841,A841:G845,7)","v":0.03}]
[{"$f":"B841+1","v":500001},1000000,0.2,{"$f":"B841","v":500000},{"$f":"(B842-B841)*C842","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B842+1","v":1000001},null,0.3,{"$f":"B842","v":1000000},{"$f":"IF(J841=0,0,E842)","v":100000},0.1,0.03,{"$f":"IF(I841=C845,E844+ROUND((H841-J841),0)*I841,IF(I841=C844,E843+ROUND((H841-J841)*I841,0),IF(I841=C843,E842+ROUND((H841-J841)*I841,0),IF(I841=C842,E841+ROUND((H841-J841)*I841,0),E840+ROUND((H841-J841)*I841,0)))))","v":332500},{"$f":"MIN(K845:L845)","v":0},{"$f":"ROUND(SUM(H843+I843)*M841,0)","v":9975},{"$f":"SUM(H843:J843)","v":342475}]
[null,null,null,null,null,0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H838","v":10000000},{"$f":"IF(H841>H845,H841-H845,0)","v":0},{"$f":"IF(I845>0,ROUND(I845*I841,0),0)","v":0},{"$f":"I845-J845","v":0},{"$f":"IF(H843>0,ROUND(H843*L841,0),0)","v":0},{"$f":"IF(K845>L845,0,L845-K845)","v":0}]
[null,null,2014,{"$f":"C846+1","v":2015},null,"2014-15"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C846","v":2014},{"$f":"D846","v":2015}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H849,A849:C853,3)","v":0.3},{"$f":"INDEX(D849:D853,MATCH(I849,C849:C853,0))","v":1000000},{"$f":"INDEX(E849:E853,MATCH(I849,C849:C853,0))","v":125000},{"$f":"IF(H849>H853,VLOOKUP(H849,A849:F853,6),0)","v":0},{"$f":"VLOOKUP(H849,A849:G853,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B849,IF($E$3=\"Female\",B856,IF($E$3=\"Senior Citizen\",B863,B870)))","v":300000},0,{"$f":"O849","v":300000}]
[{"$f":"B849+1","v":250001},500000,0.1,{"$f":"B849","v":250000},{"$f":"(B850-B849)*C850","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O849+1","v":300001},500000,0.1]
[{"$f":"B850+1","v":500001},1000000,0.2,{"$f":"B850","v":500000},{"$f":"E850+(B851-B850)*C851","v":125000},0,0.03,{"$f":"IF(I849=C853,E852+ROUND((H849-J849),0)*I849,IF(I849=C852,E851+ROUND((H849-J849)*I849,0),IF(I849=C851,E850+ROUND((H849-J849)*I849,0),IF(I849=C850,E849+ROUND((H849-J849)*I849,0),E848+ROUND((H849-J849)*I849,0)))))","v":357500},{"$f":"MIN(K853:L853)","v":0},{"$f":"ROUND(SUM(H851+I851)*M849,0)","v":10725},{"$f":"SUM(H851:J851)","v":368225},null,null,{"$f":"O850+1","v":500001},1000000,0.2]
[{"$f":"B851+1","v":1000001},null,0.3,{"$f":"B851","v":1000000},{"$f":"IF(J849=0,0,E851)","v":125000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O851+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D853","v":10000000},{"$f":"IF(H849>H853,H849-H853,0)","v":0},{"$f":"IF(I853>0,ROUND(I853*I849,0),0)","v":0},{"$f":"I853-J853","v":0},{"$f":"IF(H851>0,ROUND(H851*L849,0),0)","v":0},{"$f":"IF(K853>L853,0,L853-K853)","v":0},{"$f":"O852+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H851,IF($E$3=\"Female\",H858,IF($E$3=\"Senior Citizen\",H865,H872)))","v":352500}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I851,IF($E$3=\"Female\",I858,IF($E$3=\"Senior Citizen\",I865,I872)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H849","v":1775000},{"$f":"VLOOKUP(H856,A856:C860,3)","v":0.3},{"$f":"INDEX(D856:D860,MATCH(I856,C856:C860,0))","v":1000000},{"$f":"INDEX(E856:E860,MATCH(I856,C856:C860,0))","v":125000},{"$f":"IF(H856>H860,VLOOKUP(H856,A856:F860,6),0)","v":0},{"$f":"VLOOKUP(H856,A856:G860,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J851,IF($E$3=\"Female\",J858,IF($E$3=\"Senior Citizen\",J865,J872)))","v":10575}]
[{"$f":"B856+1","v":250001},500000,0.1,{"$f":"B856","v":250000},{"$f":"(B857-B856)*C857","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K851,IF($E$3=\"Female\",K858,IF($E$3=\"Senior Citizen\",K865,K872)))","v":363075}]
[{"$f":"B857+1","v":500001},1000000,0.2,{"$f":"B857","v":500000},{"$f":"E857+(B858-B857)*C858","v":125000},0,0.03,{"$f":"IF(I856=C860,E859+ROUND((H856-J856),0)*I856,IF(I856=C859,E858+ROUND((H856-J856)*I856,0),IF(I856=C858,E857+ROUND((H856-J856)*I856,0),IF(I856=C857,E856+ROUND((H856-J856)*I856,0),E855+ROUND((H856-J856)*I856,0)))))","v":357500},{"$f":"MIN(K860:L860)","v":0},{"$f":"ROUND(SUM(H858+I858)*M856,0)","v":10725},{"$f":"SUM(H858:J858)","v":368225},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A848,IF($E$3=\"Female\",A855,IF($E$3=\"Senior Citizen\",A862,A869)))","v":"(Above 60 year but less than 80)"}]
[{"$f":"B858+1","v":1000001},null,0.3,{"$f":"B858","v":1000000},{"$f":"IF(J856=0,0,E858)","v":125000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M853,IF($E$3=\"Female\",M860,IF($E$3=\"Senior Citizen\",M867,M874)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H853","v":10000000},{"$f":"IF(H856>H860,H856-H860,0)","v":0},{"$f":"IF(I860>0,ROUND(I860*I856,0),0)","v":0},{"$f":"I860-J860","v":0},{"$f":"IF(H858>0,ROUND(H858*L856,0),0)","v":0},{"$f":"IF(K860>L860,0,L860-K860)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K851,IF($E$3=\"Female\",K858,IF($E$3=\"Senior Citizen\",K865,K872)))","v":363075}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H849","v":1775000},{"$f":"VLOOKUP(H863,A863:C867,3)","v":0.3},{"$f":"INDEX(D863:D867,MATCH(I863,C863:C867,0))","v":1000000},{"$f":"INDEX(E863:E867,MATCH(I863,C863:C867,0))","v":120000},{"$f":"IF(H863>H867,VLOOKUP(H863,A863:F867,6),0)","v":0},{"$f":"VLOOKUP(H863,A863:G867,7)","v":0.03}]
[{"$f":"B863+1","v":300001},500000,0.1,{"$f":"B863","v":300000},{"$f":"(B864-B863)*C864","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B864+1","v":500001},1000000,0.2,{"$f":"B864","v":500000},{"$f":"E864+(B865-B864)*C865","v":120000},0,0.03,{"$f":"IF(I863=C867,E866+ROUND((H863-J863),0)*I863,IF(I863=C866,E865+ROUND((H863-J863)*I863,0),IF(I863=C865,E864+ROUND((H863-J863)*I863,0),IF(I863=C864,E863+ROUND((H863-J863)*I863,0),E862+ROUND((H863-J863)*I863,0)))))","v":352500},{"$f":"MIN(K867:L867)","v":0},{"$f":"ROUND(SUM(H865+I865)*M863,0)","v":10575},{"$f":"SUM(H865:J865)","v":363075}]
[{"$f":"B865+1","v":1000001},null,0.3,{"$f":"B865","v":1000000},{"$f":"IF(J863=0,0,E865)","v":120000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H860","v":10000000},{"$f":"IF(H863>H867,H863-H867,0)","v":0},{"$f":"IF(I867>0,ROUND(I867*I863,0),0)","v":0},{"$f":"I867-J867","v":0},{"$f":"IF(H865>0,ROUND(H865*L863,0),0)","v":0},{"$f":"IF(K867>L867,0,L867-K867)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H849","v":1775000},{"$f":"VLOOKUP(H870,A870:C874,3)","v":0.3},{"$f":"INDEX(D870:D874,MATCH(I870,C870:C874,0))","v":1000000},{"$f":"INDEX(E870:E874,MATCH(I870,C870:C874,0))","v":100000},{"$f":"IF(H870>H874,VLOOKUP(H870,A870:F874,6),0)","v":0},{"$f":"VLOOKUP(H870,A870:G874,7)","v":0.03}]
[{"$f":"B870+1","v":500001},1000000,0.2,{"$f":"B870","v":500000},{"$f":"(B871-B870)*C871","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B871+1","v":1000001},null,0.3,{"$f":"B871","v":1000000},{"$f":"IF(J870=0,0,E871)","v":100000},0.1,0.03,{"$f":"IF(I870=C874,E873+ROUND((H870-J870),0)*I870,IF(I870=C873,E872+ROUND((H870-J870)*I870,0),IF(I870=C872,E871+ROUND((H870-J870)*I870,0),IF(I870=C871,E870+ROUND((H870-J870)*I870,0),E869+ROUND((H870-J870)*I870,0)))))","v":332500},{"$f":"MIN(K874:L874)","v":0},{"$f":"ROUND(SUM(H872+I872)*M870,0)","v":9975},{"$f":"SUM(H872:J872)","v":342475}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H867","v":10000000},{"$f":"IF(H870>H874,H870-H874,0)","v":0},{"$f":"IF(I874>0,ROUND(I874*I870,0),0)","v":0},{"$f":"I874-J874","v":0},{"$f":"IF(H872>0,ROUND(H872*L870,0),0)","v":0},{"$f":"IF(K874>L874,0,L874-K874)","v":0}]
[null,null,2015,{"$f":"C875+1","v":2016},null,"2015-16"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C875","v":2015},{"$f":"D875","v":2016}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H878,A878:C882,3)","v":0.3},{"$f":"INDEX(D878:D882,MATCH(I878,C878:C882,0))","v":1000000},{"$f":"INDEX(E878:E882,MATCH(I878,C878:C882,0))","v":125000},{"$f":"IF(H878>H882,VLOOKUP(H878,A878:F882,6),0)","v":0},{"$f":"VLOOKUP(H878,A878:G882,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B878,IF($E$3=\"Female\",B885,IF($E$3=\"Senior Citizen\",B892,B899)))","v":300000},0,{"$f":"O878","v":300000}]
[{"$f":"B878+1","v":250001},500000,0.1,{"$f":"B878","v":250000},{"$f":"(B879-B878)*C879","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O878+1","v":300001},500000,0.1]
[{"$f":"B879+1","v":500001},1000000,0.2,{"$f":"B879","v":500000},{"$f":"E879+(B880-B879)*C880","v":125000},0,0.03,{"$f":"IF(I878=C882,E881+ROUND((H878-J878),0)*I878,IF(I878=C881,E880+ROUND((H878-J878)*I878,0),IF(I878=C880,E879+ROUND((H878-J878)*I878,0),IF(I878=C879,E878+ROUND((H878-J878)*I878,0),E877+ROUND((H878-J878)*I878,0)))))","v":357500},{"$f":"MIN(K882:L882)","v":0},{"$f":"ROUND(SUM(H880+I880)*M878,0)","v":10725},{"$f":"SUM(H880:J880)","v":368225},null,null,{"$f":"O879+1","v":500001},1000000,0.2]
[{"$f":"B880+1","v":1000001},null,0.3,{"$f":"B880","v":1000000},{"$f":"IF(J878=0,0,E880)","v":125000},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O880+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D882","v":10000000},{"$f":"IF(H878>H882,H878-H882,0)","v":0},{"$f":"IF(I882>0,ROUND(I882*I878,0),0)","v":0},{"$f":"I882-J882","v":0},{"$f":"IF(H880>0,ROUND(H880*L878,0),0)","v":0},{"$f":"IF(K882>L882,0,L882-K882)","v":0},{"$f":"O881+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H880,IF($E$3=\"Female\",H887,IF($E$3=\"Senior Citizen\",H894,H901)))","v":352500}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I880,IF($E$3=\"Female\",I887,IF($E$3=\"Senior Citizen\",I894,I901)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H878","v":1775000},{"$f":"VLOOKUP(H885,A885:C889,3)","v":0.3},{"$f":"INDEX(D885:D889,MATCH(I885,C885:C889,0))","v":1000000},{"$f":"INDEX(E885:E889,MATCH(I885,C885:C889,0))","v":125000},{"$f":"IF(H885>H889,VLOOKUP(H885,A885:F889,6),0)","v":0},{"$f":"VLOOKUP(H885,A885:G889,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J880,IF($E$3=\"Female\",J887,IF($E$3=\"Senior Citizen\",J894,J901)))","v":10575}]
[{"$f":"B885+1","v":250001},500000,0.1,{"$f":"B885","v":250000},{"$f":"(B886-B885)*C886","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K880,IF($E$3=\"Female\",K887,IF($E$3=\"Senior Citizen\",K894,K901)))","v":363075}]
[{"$f":"B886+1","v":500001},1000000,0.2,{"$f":"B886","v":500000},{"$f":"E886+(B887-B886)*C887","v":125000},0,0.03,{"$f":"IF(I885=C889,E888+ROUND((H885-J885),0)*I885,IF(I885=C888,E887+ROUND((H885-J885)*I885,0),IF(I885=C887,E886+ROUND((H885-J885)*I885,0),IF(I885=C886,E885+ROUND((H885-J885)*I885,0),E884+ROUND((H885-J885)*I885,0)))))","v":357500},{"$f":"MIN(K889:L889)","v":0},{"$f":"ROUND(SUM(H887+I887)*M885,0)","v":10725},{"$f":"SUM(H887:J887)","v":368225},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A877,IF($E$3=\"Female\",A884,IF($E$3=\"Senior Citizen\",A891,A898)))","v":"(Above 60 year but less than 80)"}]
[{"$f":"B887+1","v":1000001},null,0.3,{"$f":"B887","v":1000000},{"$f":"IF(J885=0,0,E887)","v":125000},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M882,IF($E$3=\"Female\",M889,IF($E$3=\"Senior Citizen\",M896,M903)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H882","v":10000000},{"$f":"IF(H885>H889,H885-H889,0)","v":0},{"$f":"IF(I889>0,ROUND(I889*I885,0),0)","v":0},{"$f":"I889-J889","v":0},{"$f":"IF(H887>0,ROUND(H887*L885,0),0)","v":0},{"$f":"IF(K889>L889,0,L889-K889)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K880,IF($E$3=\"Female\",K887,IF($E$3=\"Senior Citizen\",K894,K901)))","v":363075}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H878","v":1775000},{"$f":"VLOOKUP(H892,A892:C896,3)","v":0.3},{"$f":"INDEX(D892:D896,MATCH(I892,C892:C896,0))","v":1000000},{"$f":"INDEX(E892:E896,MATCH(I892,C892:C896,0))","v":120000},{"$f":"IF(H892>H896,VLOOKUP(H892,A892:F896,6),0)","v":0},{"$f":"VLOOKUP(H892,A892:G896,7)","v":0.03}]
[{"$f":"B892+1","v":300001},500000,0.1,{"$f":"B892","v":300000},{"$f":"(B893-B892)*C893","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B893+1","v":500001},1000000,0.2,{"$f":"B893","v":500000},{"$f":"E893+(B894-B893)*C894","v":120000},0,0.03,{"$f":"IF(I892=C896,E895+ROUND((H892-J892),0)*I892,IF(I892=C895,E894+ROUND((H892-J892)*I892,0),IF(I892=C894,E893+ROUND((H892-J892)*I892,0),IF(I892=C893,E892+ROUND((H892-J892)*I892,0),E891+ROUND((H892-J892)*I892,0)))))","v":352500},{"$f":"MIN(K896:L896)","v":0},{"$f":"ROUND(SUM(H894+I894)*M892,0)","v":10575},{"$f":"SUM(H894:J894)","v":363075}]
[{"$f":"B894+1","v":1000001},null,0.3,{"$f":"B894","v":1000000},{"$f":"IF(J892=0,0,E894)","v":120000},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",null,339004]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H889","v":10000000},{"$f":"IF(H892>H896,H892-H896,0)","v":0},{"$f":"IF(I896>0,ROUND(I896*I892,0),0)","v":0},{"$f":"I896-J896","v":0},{"$f":"IF(H894>0,ROUND(H894*L892,0),0)","v":0},{"$f":"IF(K896>L896,0,L896-K896)","v":0},null,338934]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,{"$f":"O895-O896","v":70}]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H878","v":1775000},{"$f":"VLOOKUP(H899,A899:C903,3)","v":0.3},{"$f":"INDEX(D899:D903,MATCH(I899,C899:C903,0))","v":1000000},{"$f":"INDEX(E899:E903,MATCH(I899,C899:C903,0))","v":100000},{"$f":"IF(H899>H903,VLOOKUP(H899,A899:F903,6),0)","v":0},{"$f":"VLOOKUP(H899,A899:G903,7)","v":0.03}]
[{"$f":"B899+1","v":500001},1000000,0.2,{"$f":"B899","v":500000},{"$f":"(B900-B899)*C900","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B900+1","v":1000001},null,0.3,{"$f":"B900","v":1000000},{"$f":"IF(J899=0,0,E900)","v":100000},0.12,0.03,{"$f":"IF(I899=C903,E902+ROUND((H899-J899),0)*I899,IF(I899=C902,E901+ROUND((H899-J899)*I899,0),IF(I899=C901,E900+ROUND((H899-J899)*I899,0),IF(I899=C900,E899+ROUND((H899-J899)*I899,0),E898+ROUND((H899-J899)*I899,0)))))","v":332500},{"$f":"MIN(K903:L903)","v":0},{"$f":"ROUND(SUM(H901+I901)*M899,0)","v":9975},{"$f":"SUM(H901:J901)","v":342475}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H896","v":10000000},{"$f":"IF(H899>H903,H899-H903,0)","v":0},{"$f":"IF(I903>0,ROUND(I903*I899,0),0)","v":0},{"$f":"I903-J903","v":0},{"$f":"IF(H901>0,ROUND(H901*L899,0),0)","v":0},{"$f":"IF(K903>L903,0,L903-K903)","v":0}]
[null,null,2016,{"$f":"C904+1","v":2017},null,"2016-17"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C904","v":2016},{"$f":"D904","v":2017}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H907,A907:C911,3)","v":0.3},{"$f":"INDEX(D907:D911,MATCH(I907,C907:C911,0))","v":1000000},{"$f":"INDEX(E907:E911,MATCH(I907,C907:C911,0))","v":125000},{"$f":"IF(H907>H911,VLOOKUP(H907,A907:F911,6),0)","v":0},{"$f":"VLOOKUP(H907,A907:G911,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B907,IF($E$3=\"Female\",B914,IF($E$3=\"Senior Citizen\",B921,B928)))","v":300000},0,{"$f":"O907","v":300000}]
[{"$f":"B907+1","v":250001},500000,0.1,{"$f":"B907","v":250000},{"$f":"(B908-B907)*C908","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O907+1","v":300001},500000,0.1]
[{"$f":"B908+1","v":500001},1000000,0.2,{"$f":"B908","v":500000},{"$f":"E908+(B909-B908)*C909","v":125000},0,0.03,{"$f":"IF(I907=C911,E910+ROUND((H907-J907),0)*I907,IF(I907=C910,E909+ROUND((H907-J907)*I907,0),IF(I907=C909,E908+ROUND((H907-J907)*I907,0),IF(I907=C908,E907+ROUND((H907-J907)*I907,0),E906+ROUND((H907-J907)*I907,0)))))","v":357500},{"$f":"MIN(K911:L911)","v":0},{"$f":"ROUND(SUM(H909+I909)*M907,0)","v":10725},{"$f":"SUM(H909:J909)","v":368225},null,null,{"$f":"O908+1","v":500001},1000000,0.2]
[{"$f":"B909+1","v":1000001},null,0.3,{"$f":"B909","v":1000000},{"$f":"IF(J907=0,0,E909)","v":125000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O909+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D911","v":10000000},{"$f":"IF(H907>H911,H907-H911,0)","v":0},{"$f":"IF(I911>0,ROUND(I911*I907,0),0)","v":0},{"$f":"I911-J911","v":0},{"$f":"IF(H909>0,ROUND(H909*L907,0),0)","v":0},{"$f":"IF(K911>L911,0,L911-K911)","v":0},{"$f":"O910+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H909,IF($E$3=\"Female\",H916,IF($E$3=\"Senior Citizen\",H923,H930)))","v":352500}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I909,IF($E$3=\"Female\",I916,IF($E$3=\"Senior Citizen\",I923,I930)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H907","v":1775000},{"$f":"VLOOKUP(H914,A914:C918,3)","v":0.3},{"$f":"INDEX(D914:D918,MATCH(I914,C914:C918,0))","v":1000000},{"$f":"INDEX(E914:E918,MATCH(I914,C914:C918,0))","v":125000},{"$f":"IF(H914>H918,VLOOKUP(H914,A914:F918,6),0)","v":0},{"$f":"VLOOKUP(H914,A914:G918,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J909,IF($E$3=\"Female\",J916,IF($E$3=\"Senior Citizen\",J923,J930)))","v":10575}]
[{"$f":"B914+1","v":250001},500000,0.1,{"$f":"B914","v":250000},{"$f":"(B915-B914)*C915","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K909,IF($E$3=\"Female\",K916,IF($E$3=\"Senior Citizen\",K923,K930)))","v":363075}]
[{"$f":"B915+1","v":500001},1000000,0.2,{"$f":"B915","v":500000},{"$f":"E915+(B916-B915)*C916","v":125000},0,0.03,{"$f":"IF(I914=C918,E917+ROUND((H914-J914),0)*I914,IF(I914=C917,E916+ROUND((H914-J914)*I914,0),IF(I914=C916,E915+ROUND((H914-J914)*I914,0),IF(I914=C915,E914+ROUND((H914-J914)*I914,0),E913+ROUND((H914-J914)*I914,0)))))","v":357500},{"$f":"MIN(K918:L918)","v":0},{"$f":"ROUND(SUM(H916+I916)*M914,0)","v":10725},{"$f":"SUM(H916:J916)","v":368225},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A906,IF($E$3=\"Female\",A913,IF($E$3=\"Senior Citizen\",A920,A927)))","v":"(Above 60 year but less than 80)"}]
[{"$f":"B916+1","v":1000001},null,0.3,{"$f":"B916","v":1000000},{"$f":"IF(J914=0,0,E916)","v":125000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M911,IF($E$3=\"Female\",M918,IF($E$3=\"Senior Citizen\",M925,M932)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H911","v":10000000},{"$f":"IF(H914>H918,H914-H918,0)","v":0},{"$f":"IF(I918>0,ROUND(I918*I914,0),0)","v":0},{"$f":"I918-J918","v":0},{"$f":"IF(H916>0,ROUND(H916*L914,0),0)","v":0},{"$f":"IF(K918>L918,0,L918-K918)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K909,IF($E$3=\"Female\",K916,IF($E$3=\"Senior Citizen\",K923,K930)))","v":363075}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H907","v":1775000},{"$f":"VLOOKUP(H921,A921:C925,3)","v":0.3},{"$f":"INDEX(D921:D925,MATCH(I921,C921:C925,0))","v":1000000},{"$f":"INDEX(E921:E925,MATCH(I921,C921:C925,0))","v":120000},{"$f":"IF(H921>H925,VLOOKUP(H921,A921:F925,6),0)","v":0},{"$f":"VLOOKUP(H921,A921:G925,7)","v":0.03}]
[{"$f":"B921+1","v":300001},500000,0.1,{"$f":"B921","v":300000},{"$f":"(B922-B921)*C922","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B922+1","v":500001},1000000,0.2,{"$f":"B922","v":500000},{"$f":"E922+(B923-B922)*C923","v":120000},0,0.03,{"$f":"IF(I921=C925,E924+ROUND((H921-J921),0)*I921,IF(I921=C924,E923+ROUND((H921-J921)*I921,0),IF(I921=C923,E922+ROUND((H921-J921)*I921,0),IF(I921=C922,E921+ROUND((H921-J921)*I921,0),E920+ROUND((H921-J921)*I921,0)))))","v":352500},{"$f":"MIN(K925:L925)","v":0},{"$f":"ROUND(SUM(H923+I923)*M921,0)","v":10575},{"$f":"SUM(H923:J923)","v":363075}]
[{"$f":"B923+1","v":1000001},null,0.3,{"$f":"B923","v":1000000},{"$f":"IF(J921=0,0,E923)","v":120000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",null,339004]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H918","v":10000000},{"$f":"IF(H921>H925,H921-H925,0)","v":0},{"$f":"IF(I925>0,ROUND(I925*I921,0),0)","v":0},{"$f":"I925-J925","v":0},{"$f":"IF(H923>0,ROUND(H923*L921,0),0)","v":0},{"$f":"IF(K925>L925,0,L925-K925)","v":0},null,338934]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,{"$f":"O924-O925","v":70}]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H907","v":1775000},{"$f":"VLOOKUP(H928,A928:C932,3)","v":0.3},{"$f":"INDEX(D928:D932,MATCH(I928,C928:C932,0))","v":1000000},{"$f":"INDEX(E928:E932,MATCH(I928,C928:C932,0))","v":100000},{"$f":"IF(H928>H932,VLOOKUP(H928,A928:F932,6),0)","v":0},{"$f":"VLOOKUP(H928,A928:G932,7)","v":0.03}]
[{"$f":"B928+1","v":500001},1000000,0.2,{"$f":"B928","v":500000},{"$f":"(B929-B928)*C929","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B929+1","v":1000001},null,0.3,{"$f":"B929","v":1000000},{"$f":"IF(J928=0,0,E929)","v":100000},0.15,0.03,{"$f":"IF(I928=C932,E931+ROUND((H928-J928),0)*I928,IF(I928=C931,E930+ROUND((H928-J928)*I928,0),IF(I928=C930,E929+ROUND((H928-J928)*I928,0),IF(I928=C929,E928+ROUND((H928-J928)*I928,0),E927+ROUND((H928-J928)*I928,0)))))","v":332500},{"$f":"MIN(K932:L932)","v":0},{"$f":"ROUND(SUM(H930+I930)*M928,0)","v":9975},{"$f":"SUM(H930:J930)","v":342475}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H925","v":10000000},{"$f":"IF(H928>H932,H928-H932,0)","v":0},{"$f":"IF(I932>0,ROUND(I932*I928,0),0)","v":0},{"$f":"I932-J932","v":0},{"$f":"IF(H930>0,ROUND(H930*L928,0),0)","v":0},{"$f":"IF(K932>L932,0,L932-K932)","v":0}]
[null,null,2017,{"$f":"C933+1","v":2018},null,"2017-18"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C933","v":2017},{"$f":"D933","v":2018}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H936,A936:C940,3)","v":0.3},{"$f":"INDEX(D936:D940,MATCH(I936,C936:C940,0))","v":1000000},{"$f":"INDEX(E936:E940,MATCH(I936,C936:C940,0))","v":112500},{"$f":"IF(H936>10000000,15%,IF(H936>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H936,A936:G940,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B936,IF($E$3=\"Female\",B943,IF($E$3=\"Senior Citizen\",B950,B957)))","v":300000},0,{"$f":"O936","v":300000}]
[{"$f":"B936+1","v":250001},500000,0.05,{"$f":"B936","v":250000},{"$f":"(B937-B936)*C937","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O936+1","v":300001},500000,0.05,null,{"$f":"$E$3","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":352500}]
[{"$f":"B937+1","v":500001},1000000,0.2,{"$f":"B937","v":500000},{"$f":"E937+(B938-B937)*C938","v":112500},0,0.03,{"$f":"IF(I936=C940,E939+ROUND((H936-J936),0)*I936,IF(I936=C939,E938+ROUND((H936-J936)*I936,0),IF(I936=C938,E937+ROUND((H936-J936)*I936,0),IF(I936=C937,E936+ROUND((H936-J936)*I936,0),E935+ROUND((H936-J936)*I936,0)))))","v":345000},{"$f":"MIN(K940:L940)","v":0},{"$f":"ROUND(SUM(H938+I938)*M936,0)","v":10350},{"$f":"SUM(H938:J938)","v":355350},null,null,{"$f":"O937+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":345000},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(112500),IF($U$943>500000,($U$943-500000)*20%+(12500),IF($U$943>250000,($U$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L940","v":0},{"$f":"ROUND(U938*10%,0)","v":281250}]
[{"$f":"B938+1","v":1000001},null,0.3,{"$f":"B938","v":1000000},{"$f":"IF(J936=0,0,E938)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O938+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":345000},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(112500),IF($U$943>500000,($U$943-500000)*20%+(12500),IF($U$943>250000,($U$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L947","v":0},{"$f":"ROUND(U939*10%,0)","v":281250}]
["Surcharge Limit",null,null,{"$f":"IF(L936=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"D940","v":10000000},{"$f":"IF(H936>H940,H936-H940,0)","v":0},{"$f":"IF(I940>0,ROUND(I940*I936,0),0)","v":0},{"$f":"IF(H940>=10000000,Q940+(I940-J940),(I940-J940))","v":281250},{"$f":"IF(H938>0,ROUND(H938*L936,0),0)","v":0},{"$f":"IF(K940>L940,0,L940-K940)","v":0},{"$f":"O939+1","v":1},0,0,{"$f":"W938","v":281250},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":352500},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(110000),IF($U$943>500000,($U$943-500000)*20%+(10000),IF($U$943>300000,($U$943-300000)*5%,\"0\")))","v":2810000},{"$f":"L954","v":0},{"$f":"ROUND(U940*10%,0)","v":281000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H938,IF($E$3=\"Female\",H945,IF($E$3=\"Senior Citizen\",H952,H959)))","v":342500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":332500},{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":332500},{"$f":"L961","v":0},{"$f":"ROUND(U941*10%,0)","v":33250}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I938,IF($E$3=\"Female\",I945,IF($E$3=\"Senior Citizen\",I952,I959)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H936","v":1775000},{"$f":"VLOOKUP(H943,A943:C947,3)","v":0.3},{"$f":"INDEX(D943:D947,MATCH(I943,C943:C947,0))","v":1000000},{"$f":"INDEX(E943:E947,MATCH(I943,C943:C947,0))","v":112500},{"$f":"IF(H943>10000000,15%,IF(H943>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H943,A943:G947,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J938,IF($E$3=\"Female\",J945,IF($E$3=\"Senior Citizen\",J952,J959)))","v":10275},null,"Tax Income",null,{"$f":"$E$4","v":1775000},{"$f":"S944","v":10000000}]
[{"$f":"B943+1","v":250001},500000,0.05,{"$f":"B943","v":250000},{"$f":"(B944-B943)*C944","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K938,IF($E$3=\"Female\",K945,IF($E$3=\"Senior Citizen\",K952,K959)))","v":352775},null,5000001,10000000,0.1,{"$f":"IF($T$943<=5000000,0,IF($T$943>5000000,ROUND((S944-5000000)*10%,0),IF($T$943>10000000,ROUND((T943-S944)*15%,0))))","v":0}]
[{"$f":"B944+1","v":500001},1000000,0.2,{"$f":"B944","v":500000},{"$f":"E944+(B945-B944)*C945","v":112500},0,0.03,{"$f":"IF(I943=C947,E946+ROUND((H943-J943),0)*I943,IF(I943=C946,E945+ROUND((H943-J943)*I943,0),IF(I943=C945,E944+ROUND((H943-J943)*I943,0),IF(I943=C944,E943+ROUND((H943-J943)*I943,0),E942+ROUND((H943-J943)*I943,0)))))","v":345000},{"$f":"MIN(K947:L947)","v":0},{"$f":"ROUND(SUM(H945+I945)*M943,0)","v":10350},{"$f":"SUM(H945:J945)","v":355350},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A935,IF($E$3=\"Female\",A942,IF($E$3=\"Senior Citizen\",A949,A956)))","v":"(Above 60 year but less than 80)"},null,{"$f":"S944+1","v":10000001},null,0.15,{"$f":"$T$943-R945+1","v":-8225000}]
[{"$f":"B945+1","v":1000001},null,0.3,{"$f":"B945","v":1000000},{"$f":"IF(J943=0,0,E945)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M940,IF($E$3=\"Female\",M947,IF($E$3=\"Senior Citizen\",M954,M961)))","v":0}]
["Surcharge Limit",null,null,{"$f":"IF(L943=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H940","v":10000000},{"$f":"IF(H943>H947,H943-H947,0)","v":0},{"$f":"IF(I947>0,ROUND(I947*I943,0),0)","v":0},{"$f":"IF(H947>=10000000,Q947+(I947-J947),(I947-J947))","v":281250},{"$f":"IF(H945>0,ROUND(H945*L943,0),0)","v":0},{"$f":"IF(K947>L947,0,L947-K947)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K938,IF($E$3=\"Female\",K945,IF($E$3=\"Senior Citizen\",K952,K959)))","v":352775},{"$f":"W939","v":281250}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H936","v":1775000},{"$f":"VLOOKUP(H950,A950:C954,3)","v":0.3},{"$f":"INDEX(D950:D954,MATCH(I950,C950:C954,0))","v":1000000},{"$f":"INDEX(E950:E954,MATCH(I950,C950:C954,0))","v":110000},{"$f":"IF(H950>10000000,15%,IF(H950>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H950,A950:G954,7)","v":0.03}]
[{"$f":"B950+1","v":300001},500000,0.05,{"$f":"B950","v":300000},{"$f":"(B951-B950)*C951","v":10000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B951+1","v":500001},1000000,0.2,{"$f":"B951","v":500000},{"$f":"E951+(B952-B951)*C952","v":110000},0,0.03,{"$f":"IF(I950=C954,E953+ROUND((H950-J950),0)*I950,IF(I950=C953,E952+ROUND((H950-J950)*I950,0),IF(I950=C952,E951+ROUND((H950-J950)*I950,0),IF(I950=C951,E950+ROUND((H950-J950)*I950,0),E949+ROUND((H950-J950)*I950,0)))))","v":342500},{"$f":"MIN(K954:L954)","v":0},{"$f":"ROUND(SUM(H952+I952)*M950,0)","v":10275},{"$f":"SUM(H952:J952)","v":352775}]
[{"$f":"B952+1","v":1000001},null,0.3,{"$f":"B952","v":1000000},{"$f":"IF(J950=0,0,E952)","v":110000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L950=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H947","v":10000000},{"$f":"IF(H950>H954,H950-H954,0)","v":0},{"$f":"IF(I954>0,ROUND(I954*I950,0),0)","v":0},{"$f":"IF(H954>=10000000,Q954+(I954-J954),(I954-J954))","v":281000},{"$f":"IF(H952>0,ROUND(H952*L950,0),0)","v":0},{"$f":"IF(K954>L954,0,L954-K954)","v":0},null,null,null,{"$f":"W940","v":281000}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H936","v":1775000},{"$f":"VLOOKUP(H957,A957:C961,3)","v":0.3},{"$f":"INDEX(D957:D961,MATCH(I957,C957:C961,0))","v":1000000},{"$f":"INDEX(E957:E961,MATCH(I957,C957:C961,0))","v":100000},{"$f":"IF(H957>10000000,15%,IF(H957>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H957,A957:G961,7)","v":0.03}]
[{"$f":"B957+1","v":500001},1000000,0.2,{"$f":"B957","v":500000},{"$f":"(B958-B957)*C958","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B958+1","v":1000001},null,0.3,{"$f":"B958","v":1000000},{"$f":"IF(J957=0,0,E958)","v":100000},0.15,0.03,{"$f":"IF(I957=C961,E960+ROUND((H957-J957),0)*I957,IF(I957=C960,E959+ROUND((H957-J957)*I957,0),IF(I957=C959,E958+ROUND((H957-J957)*I957,0),IF(I957=C958,E957+ROUND((H957-J957)*I957,0),E956+ROUND((H957-J957)*I957,0)))))","v":332500},{"$f":"MIN(K961:L961)","v":0},{"$f":"ROUND(SUM(H959+I959)*M957,0)","v":9975},{"$f":"SUM(H959:J959)","v":342475}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L957=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H954","v":10000000},{"$f":"IF(H957>H961,H957-H961,0)","v":0},{"$f":"IF(I961>0,ROUND(I961*I957,0),0)","v":0},{"$f":"IF(H961>=10000000,Q961+(I961-J961),(I961-J961))","v":33250},{"$f":"IF(H959>0,ROUND(H959*L957,0),0)","v":0},{"$f":"IF(K961>L961,0,L961-K961)","v":0},null,null,null,{"$f":"W941","v":33250}]
[null,null,2018,{"$f":"C962+1","v":2019},null,"2018-19"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C962","v":2018},{"$f":"D962","v":2019}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H965,A965:C969,3)","v":0.3},{"$f":"INDEX(D965:D969,MATCH(I965,C965:C969,0))","v":1000000},{"$f":"INDEX(E965:E969,MATCH(I965,C965:C969,0))","v":112500},{"$f":"IF(H965>10000000,15%,IF(H965>5000000,10%,0%))","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B965,IF($E$3=\"Female\",B972,IF($E$3=\"Senior Citizen\",B979,B986)))","v":300000},0,{"$f":"O965","v":300000}]
[{"$f":"B965+1","v":250001},500000,0.05,{"$f":"B965","v":250000},{"$f":"(B966-B965)*C966","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O965+1","v":300001},500000,0.05,null,{"$f":"$E$3","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":352500}]
[{"$f":"B966+1","v":500001},1000000,0.2,{"$f":"B966","v":500000},{"$f":"E966+(B967-B966)*C967","v":112500},0,0.03,{"$f":"IF(I965=C969,E968+ROUND((H965-J965),0)*I965,IF(I965=C968,E967+ROUND((H965-J965)*I965,0),IF(I965=C967,E966+ROUND((H965-J965)*I965,0),IF(I965=C966,E965+ROUND((H965-J965)*I965,0),E964+ROUND((H965-J965)*I965,0)))))","v":345000},{"$f":"MIN(K969:L969)","v":0},{"$f":"ROUND(SUM(H967+I967)*M965,0)","v":13800},{"$f":"SUM(H967:J967)","v":358800},null,null,{"$f":"O966+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":345000},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(112500),IF($U$943>500000,($U$943-500000)*20%+(12500),IF($U$943>250000,($U$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L969","v":0},{"$f":"ROUND(U967*10%,0)","v":281250}]
[{"$f":"B967+1","v":1000001},null,0.3,{"$f":"B967","v":1000000},{"$f":"IF(J965=0,0,E967)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O967+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":345000},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(112500),IF($U$943>500000,($U$943-500000)*20%+(12500),IF($U$943>250000,($U$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L976","v":0},{"$f":"ROUND(U968*10%,0)","v":281250}]
["Surcharge Limit",null,null,{"$f":"IF(L965=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"D969","v":10000000},{"$f":"IF(H965>H969,H965-H969,0)","v":0},{"$f":"IF(I969>0,ROUND(I969*I965,0),0)","v":0},{"$f":"IF(H969>=10000000,Q969+(I969-J969),(I969-J969))","v":281250},{"$f":"IF(H967>0,ROUND(H967*L965,0),0)","v":0},{"$f":"IF(K969>L969,0,L969-K969)","v":0},{"$f":"O968+1","v":1},0,0,{"$f":"W967","v":281250},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":352500},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(110000),IF($U$943>500000,($U$943-500000)*20%+(10000),IF($U$943>300000,($U$943-300000)*5%,\"0\")))","v":2810000},{"$f":"L983","v":0},{"$f":"ROUND(U969*10%,0)","v":281000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H967,IF($E$3=\"Female\",H974,IF($E$3=\"Senior Citizen\",H981,H988)))","v":342500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":332500},{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":332500},{"$f":"L990","v":0},{"$f":"ROUND(U970*10%,0)","v":33250}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I967,IF($E$3=\"Female\",I974,IF($E$3=\"Senior Citizen\",I981,I988)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H965","v":1775000},{"$f":"VLOOKUP(H972,A972:C976,3)","v":0.3},{"$f":"INDEX(D972:D976,MATCH(I972,C972:C976,0))","v":1000000},{"$f":"INDEX(E972:E976,MATCH(I972,C972:C976,0))","v":112500},{"$f":"IF(H972>10000000,15%,IF(H972>5000000,10%,0%))","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J967,IF($E$3=\"Female\",J974,IF($E$3=\"Senior Citizen\",J981,J988)))","v":13700},null,"Tax Income",null,{"$f":"$E$4","v":1775000},{"$f":"S973","v":10000000}]
[{"$f":"B972+1","v":250001},500000,0.05,{"$f":"B972","v":250000},{"$f":"(B973-B972)*C973","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K967,IF($E$3=\"Female\",K974,IF($E$3=\"Senior Citizen\",K981,K988)))","v":356200},null,5000001,10000000,0.1,{"$f":"IF($T$943<=5000000,0,IF($T$943>5000000,ROUND((S973-5000000)*10%,0),IF($T$943>10000000,ROUND((T972-S973)*15%,0))))","v":0}]
[{"$f":"B973+1","v":500001},1000000,0.2,{"$f":"B973","v":500000},{"$f":"E973+(B974-B973)*C974","v":112500},0,0.03,{"$f":"IF(I972=C976,E975+ROUND((H972-J972),0)*I972,IF(I972=C975,E974+ROUND((H972-J972)*I972,0),IF(I972=C974,E973+ROUND((H972-J972)*I972,0),IF(I972=C973,E972+ROUND((H972-J972)*I972,0),E971+ROUND((H972-J972)*I972,0)))))","v":345000},{"$f":"MIN(K976:L976)","v":0},{"$f":"ROUND(SUM(H974+I974)*M972,0)","v":13800},{"$f":"SUM(H974:J974)","v":358800},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A964,IF($E$3=\"Female\",A971,IF($E$3=\"Senior Citizen\",A978,A985)))","v":"(Above 60 year but less than 80)"},null,{"$f":"S973+1","v":10000001},null,0.15,{"$f":"$T$943-R974+1","v":-8225000}]
[{"$f":"B974+1","v":1000001},null,0.3,{"$f":"B974","v":1000000},{"$f":"IF(J972=0,0,E974)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M969,IF($E$3=\"Female\",M976,IF($E$3=\"Senior Citizen\",M983,M990)))","v":0}]
["Surcharge Limit",null,null,{"$f":"IF(L972=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H969","v":10000000},{"$f":"IF(H972>H976,H972-H976,0)","v":0},{"$f":"IF(I976>0,ROUND(I976*I972,0),0)","v":0},{"$f":"IF(H976>=10000000,Q976+(I976-J976),(I976-J976))","v":281250},{"$f":"IF(H974>0,ROUND(H974*L972,0),0)","v":0},{"$f":"IF(K976>L976,0,L976-K976)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K967,IF($E$3=\"Female\",K974,IF($E$3=\"Senior Citizen\",K981,K988)))","v":356200},{"$f":"W968","v":281250}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H965","v":1775000},{"$f":"VLOOKUP(H979,A979:C983,3)","v":0.3},{"$f":"INDEX(D979:D983,MATCH(I979,C979:C983,0))","v":1000000},{"$f":"INDEX(E979:E983,MATCH(I979,C979:C983,0))","v":110000},{"$f":"IF(H979>10000000,15%,IF(H979>5000000,10%,0%))","v":0},0.04]
[{"$f":"B979+1","v":300001},500000,0.05,{"$f":"B979","v":300000},{"$f":"(B980-B979)*C980","v":10000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B980+1","v":500001},1000000,0.2,{"$f":"B980","v":500000},{"$f":"E980+(B981-B980)*C981","v":110000},0,0.03,{"$f":"IF(I979=C983,E982+ROUND((H979-J979),0)*I979,IF(I979=C982,E981+ROUND((H979-J979)*I979,0),IF(I979=C981,E980+ROUND((H979-J979)*I979,0),IF(I979=C980,E979+ROUND((H979-J979)*I979,0),E978+ROUND((H979-J979)*I979,0)))))","v":342500},{"$f":"MIN(K983:L983)","v":0},{"$f":"ROUND(SUM(H981+I981)*M979,0)","v":13700},{"$f":"SUM(H981:J981)","v":356200}]
[{"$f":"B981+1","v":1000001},null,0.3,{"$f":"B981","v":1000000},{"$f":"IF(J979=0,0,E981)","v":110000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L979=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H976","v":10000000},{"$f":"IF(H979>H983,H979-H983,0)","v":0},{"$f":"IF(I983>0,ROUND(I983*I979,0),0)","v":0},{"$f":"IF(H983>=10000000,Q983+(I983-J983),(I983-J983))","v":281000},{"$f":"IF(H981>0,ROUND(H981*L979,0),0)","v":0},{"$f":"IF(K983>L983,0,L983-K983)","v":0},null,null,null,{"$f":"W969","v":281000}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H965","v":1775000},{"$f":"VLOOKUP(H986,A986:C990,3)","v":0.3},{"$f":"INDEX(D986:D990,MATCH(I986,C986:C990,0))","v":1000000},{"$f":"INDEX(E986:E990,MATCH(I986,C986:C990,0))","v":100000},{"$f":"IF(H986>10000000,15%,IF(H986>5000000,10%,0%))","v":0},0.04]
[{"$f":"B986+1","v":500001},1000000,0.2,{"$f":"B986","v":500000},{"$f":"(B987-B986)*C987","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B987+1","v":1000001},null,0.3,{"$f":"B987","v":1000000},{"$f":"IF(J986=0,0,E987)","v":100000},0.15,0.03,{"$f":"IF(I986=C990,E989+ROUND((H986-J986),0)*I986,IF(I986=C989,E988+ROUND((H986-J986)*I986,0),IF(I986=C988,E987+ROUND((H986-J986)*I986,0),IF(I986=C987,E986+ROUND((H986-J986)*I986,0),E985+ROUND((H986-J986)*I986,0)))))","v":332500},{"$f":"MIN(K990:L990)","v":0},{"$f":"ROUND(SUM(H988+I988)*M986,0)","v":13300},{"$f":"SUM(H988:J988)","v":345800}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L986=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H983","v":10000000},{"$f":"IF(H986>H990,H986-H990,0)","v":0},{"$f":"IF(I990>0,ROUND(I990*I986,0),0)","v":0},{"$f":"IF(H990>=10000000,Q990+(I990-J990),(I990-J990))","v":33250},{"$f":"IF(H988>0,ROUND(H988*L986,0),0)","v":0},{"$f":"IF(K990>L990,0,L990-K990)","v":0},null,null,null,{"$f":"W970","v":33250}]
[null,null,2019,{"$f":"C991+1","v":2020},null,"2019-20"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C991","v":2019},{"$f":"D991","v":2020},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H994,A994:C998,3)","v":0.3},{"$f":"INDEX(D994:D998,MATCH(I994,C994:C998,0))","v":1000000},{"$f":"INDEX(E994:E998,MATCH(I994,C994:C998,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B994,IF($E$3=\"Female\",B1001,IF($E$3=\"Senior Citizen\",B1008,B1015)))","v":300000},0,{"$f":"O994","v":300000},null,null,null,null,null,null,null,{"$f":"Z993+1","v":5000001},10000000,0.1]
[{"$f":"B994+1","v":250001},500000,0.05,{"$f":"B994","v":250000},{"$f":"(B995-B994)*C995","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O994+1","v":300001},500000,0.05,null,{"$f":"$E$3","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":352500},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z994+1","v":10000001},20000000,0.15]
[{"$f":"B995+1","v":500001},1000000,0.2,{"$f":"B995","v":500000},{"$f":"E995+(B996-B995)*C996","v":112500},0,0.04,{"$f":"IF(I994=C998,E997+ROUND((H994-J994),0)*I994,IF(I994=C997,E996+ROUND((H994-J994)*I994,0),IF(I994=C996,E995+ROUND((H994-J994)*I994,0),IF(I994=C995,E994+ROUND((H994-J994)*I994,0),E993+ROUND((H994-J994)*I994,0)))))","v":345000},{"$f":"MIN(K998:L998)","v":0},{"$f":"ROUND(SUM(H996+I996)*M994,0)","v":13800},{"$f":"SUM(H996:J996)","v":358800},null,null,{"$f":"O995+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":345000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T996*$S$1001,0)","v":0},{"$f":"ROUND(U996*$W$995,0)","v":0},{"$f":"T996+V996-U996-W996","v":-967500},{"$f":"Z995+1","v":20000001},50000000,0.25]
[{"$f":"B996+1","v":1000001},null,0.3,{"$f":"B996","v":1000000},{"$f":"IF(J994=0,0,E996)","v":112500},{"$f":"L994","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O996+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":345000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T997*$S$1001,0)","v":0},{"$f":"ROUND(U997*$W$995,0)","v":0},{"$f":"T997+V997-U997-W997","v":-967500},{"$f":"Z996+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L994=10%,5000000,IF(L994=15%,10000000,IF(L994=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D998","v":50000000},{"$f":"IF(H994>H998,H994-H998,0)","v":0},{"$f":"IF(I998>0,ROUND(I998*I994,0),0)","v":0},{"$f":"IF(H998>=D998,Q998+(I998-J998),(I998-J998))","v":0},{"$f":"IF(H996>0,ROUND(H996*L994,0),0)","v":0},{"$f":"IF(K998>L998,0,L998-K998)","v":0},{"$f":"O997+1","v":1},0,0,{"$f":"W996","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":352500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T998*$S$1001,0)","v":0},{"$f":"ROUND(U998*$W$995,0)","v":0},{"$f":"T998+V998-U998-W998","v":-957500}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H996,IF($E$3=\"Female\",H1003,IF($E$3=\"Senior Citizen\",H1010,H1017)))","v":342500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":332500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T999*$S$1001,0)","v":0},{"$f":"ROUND(U999*$W$995,0)","v":0},{"$f":"T999+V999-U999-W999","v":-967500}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I996,IF($E$3=\"Female\",I1003,IF($E$3=\"Senior Citizen\",I1010,I1017)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H994","v":1775000},{"$f":"VLOOKUP(H1001,A1001:C1005,3)","v":0.3},{"$f":"INDEX(D1001:D1005,MATCH(I1001,C1001:C1005,0))","v":1000000},{"$f":"INDEX(E1001:E1005,MATCH(I1001,C1001:C1005,0))","v":112500},{"$f":"L994","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J996,IF($E$3=\"Female\",J1003,IF($E$3=\"Senior Citizen\",J1010,J1017)))","v":13700},null,"Tax Income",{"$f":"L994","v":0},{"$f":"$E$4","v":1775000},{"$f":"IF($S$1001=T1006,S1005,IF(S1001=T1005,S1004,IF(S1001=T1004,S1003,S1002)))","v":5000000}]
[{"$f":"B1001+1","v":250001},500000,0.05,{"$f":"B1001","v":250000},{"$f":"(B1002-B1001)*C1002","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K996,IF($E$3=\"Female\",K1003,IF($E$3=\"Senior Citizen\",K1010,K1017)))","v":356200},null,0,5000000,0,{"$f":"S1004","v":20000000}]
[{"$f":"B1002+1","v":500001},1000000,0.2,{"$f":"B1002","v":500000},{"$f":"E1002+(B1003-B1002)*C1003","v":112500},0,0.04,{"$f":"IF(I1001=C1005,E1004+ROUND((H1001-J1001),0)*I1001,IF(I1001=C1004,E1003+ROUND((H1001-J1001)*I1001,0),IF(I1001=C1003,E1002+ROUND((H1001-J1001)*I1001,0),IF(I1001=C1002,E1001+ROUND((H1001-J1001)*I1001,0),E1000+ROUND((H1001-J1001)*I1001,0)))))","v":345000},{"$f":"MIN(K1005:L1005)","v":0},{"$f":"ROUND(SUM(H1003+I1003)*M1001,0)","v":13800},{"$f":"SUM(H1003:J1003)","v":358800},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A993,IF($E$3=\"Female\",A1000,IF($E$3=\"Senior Citizen\",A1007,A1014)))","v":"(Above 60 year but less than 80)"},null,{"$f":"S1002+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1003+1","v":-3225000}]
[{"$f":"B1003+1","v":1000001},null,0.3,{"$f":"B1003","v":1000000},{"$f":"IF(J1001=0,0,E1003)","v":112500},{"$f":"L1001","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M998,IF($E$3=\"Female\",M1005,IF($E$3=\"Senior Citizen\",M1012,M1019)))","v":0},null,{"$f":"S1003+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1001=10%,5000000,IF(L1001=15%,10000000,IF(L1001=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H998","v":50000000},{"$f":"IF(H1001>H1005,H1001-H1005,0)","v":0},{"$f":"IF(I1005>0,ROUND(I1005*I1001,0),0)","v":0},{"$f":"IF(H1005>=50000000,Q1005+(I1005-J1005),(I1005-J1005))","v":0},{"$f":"IF(H1003>0,ROUND(H1003*L1001,0),0)","v":0},{"$f":"IF(K1005>L1005,0,L1005-K1005)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K996,IF($E$3=\"Female\",K1003,IF($E$3=\"Senior Citizen\",K1010,K1017)))","v":356200},{"$f":"W997","v":0},{"$f":"S1004+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1005+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H994","v":1775000},{"$f":"VLOOKUP(H1008,A1008:C1012,3)","v":0.3},{"$f":"INDEX(D1008:D1012,MATCH(I1008,C1008:C1012,0))","v":1000000},{"$f":"INDEX(E1008:E1012,MATCH(I1008,C1008:C1012,0))","v":110000},{"$f":"L994","v":0},0.04]
[{"$f":"B1008+1","v":300001},500000,0.05,{"$f":"B1008","v":300000},{"$f":"(B1009-B1008)*C1009","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1009+1","v":500001},1000000,0.2,{"$f":"B1009","v":500000},{"$f":"E1009+(B1010-B1009)*C1010","v":110000},0,0.04,{"$f":"IF(I1008=C1012,E1011+ROUND((H1008-J1008),0)*I1008,IF(I1008=C1011,E1010+ROUND((H1008-J1008)*I1008,0),IF(I1008=C1010,E1009+ROUND((H1008-J1008)*I1008,0),IF(I1008=C1009,E1008+ROUND((H1008-J1008)*I1008,0),E1007+ROUND((H1008-J1008)*I1008,0)))))","v":342500},{"$f":"MIN(K1012:L1012)","v":0},{"$f":"ROUND(SUM(H1010+I1010)*M1008,0)","v":13700},{"$f":"SUM(H1010:J1010)","v":356200}]
[{"$f":"B1010+1","v":1000001},null,0.3,{"$f":"B1010","v":1000000},{"$f":"IF(J1008=0,0,E1010)","v":110000},{"$f":"L1008","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1008=10%,5000000,IF(L1008=15%,10000000,IF(L1008=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1005","v":50000000},{"$f":"IF(H1008>H1012,H1008-H1012,0)","v":0},{"$f":"IF(I1012>0,ROUND(I1012*I1008,0),0)","v":0},{"$f":"IF(H1012>=50000000,Q1012+(I1012-J1012),(I1012-J1012))","v":0},{"$f":"IF(H1010>0,ROUND(H1010*L1008,0),0)","v":0},{"$f":"IF(K1012>L1012,0,L1012-K1012)","v":0},null,null,null,{"$f":"W998","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H994","v":1775000},{"$f":"VLOOKUP(H1015,A1015:C1019,3)","v":0.3},{"$f":"INDEX(D1015:D1019,MATCH(I1015,C1015:C1019,0))","v":1000000},{"$f":"INDEX(E1015:E1019,MATCH(I1015,C1015:C1019,0))","v":100000},{"$f":"L994","v":0},0.04]
[{"$f":"B1015+1","v":500001},1000000,0.2,{"$f":"B1015","v":500000},{"$f":"(B1016-B1015)*C1016","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1016+1","v":1000001},null,0.3,{"$f":"B1016","v":1000000},{"$f":"IF(J1015=0,0,E1016)","v":100000},0,0.04,{"$f":"IF(I1015=C1019,E1018+ROUND((H1015-J1015),0)*I1015,IF(I1015=C1018,E1017+ROUND((H1015-J1015)*I1015,0),IF(I1015=C1017,E1016+ROUND((H1015-J1015)*I1015,0),IF(I1015=C1016,E1015+ROUND((H1015-J1015)*I1015,0),E1014+ROUND((H1015-J1015)*I1015,0)))))","v":332500},{"$f":"MIN(K1019:L1019)","v":0},{"$f":"ROUND(SUM(H1017+I1017)*M1015,0)","v":13300},{"$f":"SUM(H1017:J1017)","v":345800}]
[null,null,null,null,null,{"$f":"L1015","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1015=10%,5000000,IF(L1015=15%,10000000,IF(L1015=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1012","v":50000000},{"$f":"IF(H1015>H1019,H1015-H1019,0)","v":0},{"$f":"IF(I1019>0,ROUND(I1019*I1015,0),0)","v":0},{"$f":"IF(H1019>=D1019,Q1019+(I1019-J1019),(I1019-J1019))","v":0},{"$f":"IF(H1017>0,ROUND(H1017*L1015,0),0)","v":0},{"$f":"IF(K1019>L1019,0,L1019-K1019)","v":0},null,null,null,{"$f":"W999","v":0}]
[null,null,2020,{"$f":"C1020+1","v":2021},null,"2020-21"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1020","v":2020},{"$f":"D1020","v":2021},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H1023,A1023:C1027,3)","v":0.3},{"$f":"INDEX(D1023:D1027,MATCH(I1023,C1023:C1027,0))","v":1000000},{"$f":"INDEX(E1023:E1027,MATCH(I1023,C1023:C1027,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1023,IF($E$3=\"Female\",B1030,IF($E$3=\"Senior Citizen\",B1037,B1044)))","v":300000},0,{"$f":"O1023","v":300000},null,null,null,null,null,null,null,{"$f":"Z1022+1","v":5000001},10000000,0.1]
[{"$f":"B1023+1","v":250001},500000,0.05,{"$f":"B1023","v":250000},{"$f":"(B1024-B1023)*C1024","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1023+1","v":300001},500000,0.05,null,{"$f":"$E$3","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":352500},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1023+1","v":10000001},20000000,0.15]
[{"$f":"B1024+1","v":500001},1000000,0.2,{"$f":"B1024","v":500000},{"$f":"E1024+(B1025-B1024)*C1025","v":112500},0,0.04,{"$f":"IF(I1023=C1027,E1026+ROUND((H1023-J1023),0)*I1023,IF(I1023=C1026,E1025+ROUND((H1023-J1023)*I1023,0),IF(I1023=C1025,E1024+ROUND((H1023-J1023)*I1023,0),IF(I1023=C1024,E1023+ROUND((H1023-J1023)*I1023,0),E1022+ROUND((H1023-J1023)*I1023,0)))))","v":345000},{"$f":"MIN(K1027:L1027)","v":0},{"$f":"ROUND(SUM(H1025+I1025)*M1023,0)","v":13800},{"$f":"SUM(H1025:J1025)","v":358800},null,null,{"$f":"O1024+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":345000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1025*$S$1001,0)","v":0},{"$f":"ROUND(U1025*$W$995,0)","v":0},{"$f":"T1025+V1025-U1025-W1025","v":-967500},{"$f":"Z1024+1","v":20000001},50000000,0.25]
[{"$f":"B1025+1","v":1000001},null,0.3,{"$f":"B1025","v":1000000},{"$f":"IF(J1023=0,0,E1025)","v":112500},{"$f":"L1023","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1025+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":345000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1026*$S$1001,0)","v":0},{"$f":"ROUND(U1026*$W$995,0)","v":0},{"$f":"T1026+V1026-U1026-W1026","v":-967500},{"$f":"Z1025+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1023=10%,5000000,IF(L1023=15%,10000000,IF(L1023=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1027","v":50000000},{"$f":"IF(H1023>H1027,H1023-H1027,0)","v":0},{"$f":"IF(I1027>0,ROUND(I1027*I1023,0),0)","v":0},{"$f":"IF(H1027>=D1027,Q1027+(I1027-J1027),(I1027-J1027))","v":0},{"$f":"IF(H1025>0,ROUND(H1025*L1023,0),0)","v":0},{"$f":"IF(K1027>L1027,0,L1027-K1027)","v":0},{"$f":"O1026+1","v":1},0,0,{"$f":"W1025","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":352500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1027*$S$1001,0)","v":0},{"$f":"ROUND(U1027*$W$995,0)","v":0},{"$f":"T1027+V1027-U1027-W1027","v":-957500}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1025,IF($E$3=\"Female\",H1032,IF($E$3=\"Senior Citizen\",H1039,H1046)))","v":342500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":332500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1028*$S$1001,0)","v":0},{"$f":"ROUND(U1028*$W$995,0)","v":0},{"$f":"T1028+V1028-U1028-W1028","v":-967500}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1025,IF($E$3=\"Female\",I1032,IF($E$3=\"Senior Citizen\",I1039,I1046)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1023","v":1775000},{"$f":"VLOOKUP(H1030,A1030:C1034,3)","v":0.3},{"$f":"INDEX(D1030:D1034,MATCH(I1030,C1030:C1034,0))","v":1000000},{"$f":"INDEX(E1030:E1034,MATCH(I1030,C1030:C1034,0))","v":112500},{"$f":"L1023","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1025,IF($E$3=\"Female\",J1032,IF($E$3=\"Senior Citizen\",J1039,J1046)))","v":13700},null,"Tax Income",{"$f":"L1023","v":0},{"$f":"$E$4","v":1775000},{"$f":"IF($S$1001=T1035,S1034,IF(S1030=T1034,S1033,IF(S1030=T1033,S1032,S1031)))","v":5000000}]
[{"$f":"B1030+1","v":250001},500000,0.05,{"$f":"B1030","v":250000},{"$f":"(B1031-B1030)*C1031","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1025,IF($E$3=\"Female\",K1032,IF($E$3=\"Senior Citizen\",K1039,K1046)))","v":356200},null,0,5000000,0,{"$f":"S1033","v":20000000}]
[{"$f":"B1031+1","v":500001},1000000,0.2,{"$f":"B1031","v":500000},{"$f":"E1031+(B1032-B1031)*C1032","v":112500},0,0.04,{"$f":"IF(I1030=C1034,E1033+ROUND((H1030-J1030),0)*I1030,IF(I1030=C1033,E1032+ROUND((H1030-J1030)*I1030,0),IF(I1030=C1032,E1031+ROUND((H1030-J1030)*I1030,0),IF(I1030=C1031,E1030+ROUND((H1030-J1030)*I1030,0),E1029+ROUND((H1030-J1030)*I1030,0)))))","v":345000},{"$f":"MIN(K1034:L1034)","v":0},{"$f":"ROUND(SUM(H1032+I1032)*M1030,0)","v":13800},{"$f":"SUM(H1032:J1032)","v":358800},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1022,IF($E$3=\"Female\",A1029,IF($E$3=\"Senior Citizen\",A1036,A1043)))","v":"(Above 60 year but less than 80)"},null,{"$f":"S1031+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1032+1","v":-3225000}]
[{"$f":"B1032+1","v":1000001},null,0.3,{"$f":"B1032","v":1000000},{"$f":"IF(J1030=0,0,E1032)","v":112500},{"$f":"L1030","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1027,IF($E$3=\"Female\",M1034,IF($E$3=\"Senior Citizen\",M1041,M1048)))","v":0},null,{"$f":"S1032+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1030=10%,5000000,IF(L1030=15%,10000000,IF(L1030=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1027","v":50000000},{"$f":"IF(H1030>H1034,H1030-H1034,0)","v":0},{"$f":"IF(I1034>0,ROUND(I1034*I1030,0),0)","v":0},{"$f":"IF(H1034>=50000000,Q1034+(I1034-J1034),(I1034-J1034))","v":0},{"$f":"IF(H1032>0,ROUND(H1032*L1030,0),0)","v":0},{"$f":"IF(K1034>L1034,0,L1034-K1034)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1025,IF($E$3=\"Female\",K1032,IF($E$3=\"Senior Citizen\",K1039,K1046)))","v":356200},{"$f":"W1026","v":0},{"$f":"S1033+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1034+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1023","v":1775000},{"$f":"VLOOKUP(H1037,A1037:C1041,3)","v":0.3},{"$f":"INDEX(D1037:D1041,MATCH(I1037,C1037:C1041,0))","v":1000000},{"$f":"INDEX(E1037:E1041,MATCH(I1037,C1037:C1041,0))","v":110000},{"$f":"L1023","v":0},0.04]
[{"$f":"B1037+1","v":300001},500000,0.05,{"$f":"B1037","v":300000},{"$f":"(B1038-B1037)*C1038","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1038+1","v":500001},1000000,0.2,{"$f":"B1038","v":500000},{"$f":"E1038+(B1039-B1038)*C1039","v":110000},0,0.04,{"$f":"IF(I1037=C1041,E1040+ROUND((H1037-J1037),0)*I1037,IF(I1037=C1040,E1039+ROUND((H1037-J1037)*I1037,0),IF(I1037=C1039,E1038+ROUND((H1037-J1037)*I1037,0),IF(I1037=C1038,E1037+ROUND((H1037-J1037)*I1037,0),E1036+ROUND((H1037-J1037)*I1037,0)))))","v":342500},{"$f":"MIN(K1041:L1041)","v":0},{"$f":"ROUND(SUM(H1039+I1039)*M1037,0)","v":13700},{"$f":"SUM(H1039:J1039)","v":356200}]
[{"$f":"B1039+1","v":1000001},null,0.3,{"$f":"B1039","v":1000000},{"$f":"IF(J1037=0,0,E1039)","v":110000},{"$f":"L1037","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1037=10%,5000000,IF(L1037=15%,10000000,IF(L1037=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1034","v":50000000},{"$f":"IF(H1037>H1041,H1037-H1041,0)","v":0},{"$f":"IF(I1041>0,ROUND(I1041*I1037,0),0)","v":0},{"$f":"IF(H1041>=50000000,Q1041+(I1041-J1041),(I1041-J1041))","v":0},{"$f":"IF(H1039>0,ROUND(H1039*L1037,0),0)","v":0},{"$f":"IF(K1041>L1041,0,L1041-K1041)","v":0},null,null,null,{"$f":"W1027","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1023","v":1775000},{"$f":"VLOOKUP(H1044,A1044:C1048,3)","v":0.3},{"$f":"INDEX(D1044:D1048,MATCH(I1044,C1044:C1048,0))","v":1000000},{"$f":"INDEX(E1044:E1048,MATCH(I1044,C1044:C1048,0))","v":100000},{"$f":"L1023","v":0},0.04]
[{"$f":"B1044+1","v":500001},1000000,0.2,{"$f":"B1044","v":500000},{"$f":"(B1045-B1044)*C1045","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1045+1","v":1000001},null,0.3,{"$f":"B1045","v":1000000},{"$f":"IF(J1044=0,0,E1045)","v":100000},0,0.04,{"$f":"IF(I1044=C1048,E1047+ROUND((H1044-J1044),0)*I1044,IF(I1044=C1047,E1046+ROUND((H1044-J1044)*I1044,0),IF(I1044=C1046,E1045+ROUND((H1044-J1044)*I1044,0),IF(I1044=C1045,E1044+ROUND((H1044-J1044)*I1044,0),E1043+ROUND((H1044-J1044)*I1044,0)))))","v":332500},{"$f":"MIN(K1048:L1048)","v":0},{"$f":"ROUND(SUM(H1046+I1046)*M1044,0)","v":13300},{"$f":"SUM(H1046:J1046)","v":345800}]
[null,null,null,null,null,{"$f":"L1044","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1044=10%,5000000,IF(L1044=15%,10000000,IF(L1044=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1041","v":50000000},{"$f":"IF(H1044>H1048,H1044-H1048,0)","v":0},{"$f":"IF(I1048>0,ROUND(I1048*I1044,0),0)","v":0},{"$f":"IF(H1048>=D1048,Q1048+(I1048-J1048),(I1048-J1048))","v":0},{"$f":"IF(H1046>0,ROUND(H1046*L1044,0),0)","v":0},{"$f":"IF(K1048>L1048,0,L1048-K1048)","v":0},null,null,null,{"$f":"W1028","v":0}]
[null,null,2021,{"$f":"C1049+1","v":2022},null,"2021-22"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1049","v":2021},{"$f":"D1049","v":2022},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H1052,A1052:C1056,3)","v":0.3},{"$f":"INDEX(D1052:D1056,MATCH(I1052,C1052:C1056,0))","v":1000000},{"$f":"INDEX(E1052:E1056,MATCH(I1052,C1052:C1056,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1052,IF($E$3=\"Female\",B1059,IF($E$3=\"Senior Citizen\",B1066,B1073)))","v":300000},0,{"$f":"O1052","v":300000},null,null,null,null,null,null,null,{"$f":"Z1051+1","v":5000001},10000000,0.1]
[{"$f":"B1052+1","v":250001},500000,0.05,{"$f":"B1052","v":250000},{"$f":"(B1053-B1052)*C1053","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1052+1","v":300001},500000,0.05,null,{"$f":"$E$3","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":352500},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1052+1","v":10000001},20000000,0.15]
[{"$f":"B1053+1","v":500001},1000000,0.2,{"$f":"B1053","v":500000},{"$f":"E1053+(B1054-B1053)*C1054","v":112500},0,0.04,{"$f":"IF(I1052=C1056,E1055+ROUND((H1052-J1052),0)*I1052,IF(I1052=C1055,E1054+ROUND((H1052-J1052)*I1052,0),IF(I1052=C1054,E1053+ROUND((H1052-J1052)*I1052,0),IF(I1052=C1053,E1052+ROUND((H1052-J1052)*I1052,0),E1051+ROUND((H1052-J1052)*I1052,0)))))","v":345000},{"$f":"MIN(K1056:L1056)","v":0},{"$f":"ROUND(SUM(H1054+I1054)*M1052,0)","v":13800},{"$f":"SUM(H1054:J1054)","v":358800},null,null,{"$f":"O1053+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":345000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1054*$S$1001,0)","v":0},{"$f":"ROUND(U1054*$W$995,0)","v":0},{"$f":"T1054+V1054-U1054-W1054","v":-967500},{"$f":"Z1053+1","v":20000001},50000000,0.25]
[{"$f":"B1054+1","v":1000001},null,0.3,{"$f":"B1054","v":1000000},{"$f":"IF(J1052=0,0,E1054)","v":112500},{"$f":"L1052","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1054+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":345000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1055*$S$1001,0)","v":0},{"$f":"ROUND(U1055*$W$995,0)","v":0},{"$f":"T1055+V1055-U1055-W1055","v":-967500},{"$f":"Z1054+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1052=10%,5000000,IF(L1052=15%,10000000,IF(L1052=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1056","v":50000000},{"$f":"IF(H1052>H1056,H1052-H1056,0)","v":0},{"$f":"IF(I1056>0,ROUND(I1056*I1052,0),0)","v":0},{"$f":"IF(H1056>=D1056,Q1056+(I1056-J1056),(I1056-J1056))","v":0},{"$f":"IF(H1054>0,ROUND(H1054*L1052,0),0)","v":0},{"$f":"IF(K1056>L1056,0,L1056-K1056)","v":0},{"$f":"O1055+1","v":1},0,0,{"$f":"W1054","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":352500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1056*$S$1001,0)","v":0},{"$f":"ROUND(U1056*$W$995,0)","v":0},{"$f":"T1056+V1056-U1056-W1056","v":-957500}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1054,IF($E$3=\"Female\",H1061,IF($E$3=\"Senior Citizen\",H1068,H1075)))","v":342500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":332500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1057*$S$1001,0)","v":0},{"$f":"ROUND(U1057*$W$995,0)","v":0},{"$f":"T1057+V1057-U1057-W1057","v":-967500}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1054,IF($E$3=\"Female\",I1061,IF($E$3=\"Senior Citizen\",I1068,I1075)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1052","v":1775000},{"$f":"VLOOKUP(H1059,A1059:C1063,3)","v":0.3},{"$f":"INDEX(D1059:D1063,MATCH(I1059,C1059:C1063,0))","v":1000000},{"$f":"INDEX(E1059:E1063,MATCH(I1059,C1059:C1063,0))","v":112500},{"$f":"L1052","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1054,IF($E$3=\"Female\",J1061,IF($E$3=\"Senior Citizen\",J1068,J1075)))","v":13700},null,"Tax Income",{"$f":"L1052","v":0},{"$f":"$E$4","v":1775000},{"$f":"IF($S$1001=T1064,S1063,IF(S1059=T1063,S1062,IF(S1059=T1062,S1061,S1060)))","v":5000000}]
[{"$f":"B1059+1","v":250001},500000,0.05,{"$f":"B1059","v":250000},{"$f":"(B1060-B1059)*C1060","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1054,IF($E$3=\"Female\",K1061,IF($E$3=\"Senior Citizen\",K1068,K1075)))","v":356200},null,0,5000000,0,{"$f":"S1062","v":20000000}]
[{"$f":"B1060+1","v":500001},1000000,0.2,{"$f":"B1060","v":500000},{"$f":"E1060+(B1061-B1060)*C1061","v":112500},0,0.04,{"$f":"IF(I1059=C1063,E1062+ROUND((H1059-J1059),0)*I1059,IF(I1059=C1062,E1061+ROUND((H1059-J1059)*I1059,0),IF(I1059=C1061,E1060+ROUND((H1059-J1059)*I1059,0),IF(I1059=C1060,E1059+ROUND((H1059-J1059)*I1059,0),E1058+ROUND((H1059-J1059)*I1059,0)))))","v":345000},{"$f":"MIN(K1063:L1063)","v":0},{"$f":"ROUND(SUM(H1061+I1061)*M1059,0)","v":13800},{"$f":"SUM(H1061:J1061)","v":358800},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1051,IF($E$3=\"Female\",A1058,IF($E$3=\"Senior Citizen\",A1065,A1072)))","v":"(Above 60 year but less than 80)"},null,{"$f":"S1060+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1061+1","v":-3225000}]
[{"$f":"B1061+1","v":1000001},null,0.3,{"$f":"B1061","v":1000000},{"$f":"IF(J1059=0,0,E1061)","v":112500},{"$f":"L1059","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1056,IF($E$3=\"Female\",M1063,IF($E$3=\"Senior Citizen\",M1070,M1077)))","v":0},null,{"$f":"S1061+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1059=10%,5000000,IF(L1059=15%,10000000,IF(L1059=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1056","v":50000000},{"$f":"IF(H1059>H1063,H1059-H1063,0)","v":0},{"$f":"IF(I1063>0,ROUND(I1063*I1059,0),0)","v":0},{"$f":"IF(H1063>=50000000,Q1063+(I1063-J1063),(I1063-J1063))","v":0},{"$f":"IF(H1061>0,ROUND(H1061*L1059,0),0)","v":0},{"$f":"IF(K1063>L1063,0,L1063-K1063)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1054,IF($E$3=\"Female\",K1061,IF($E$3=\"Senior Citizen\",K1068,K1075)))","v":356200},{"$f":"W1055","v":0},{"$f":"S1062+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1063+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1052","v":1775000},{"$f":"VLOOKUP(H1066,A1066:C1070,3)","v":0.3},{"$f":"INDEX(D1066:D1070,MATCH(I1066,C1066:C1070,0))","v":1000000},{"$f":"INDEX(E1066:E1070,MATCH(I1066,C1066:C1070,0))","v":110000},{"$f":"L1052","v":0},0.04]
[{"$f":"B1066+1","v":300001},500000,0.05,{"$f":"B1066","v":300000},{"$f":"(B1067-B1066)*C1067","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1067+1","v":500001},1000000,0.2,{"$f":"B1067","v":500000},{"$f":"E1067+(B1068-B1067)*C1068","v":110000},0,0.04,{"$f":"IF(I1066=C1070,E1069+ROUND((H1066-J1066),0)*I1066,IF(I1066=C1069,E1068+ROUND((H1066-J1066)*I1066,0),IF(I1066=C1068,E1067+ROUND((H1066-J1066)*I1066,0),IF(I1066=C1067,E1066+ROUND((H1066-J1066)*I1066,0),E1065+ROUND((H1066-J1066)*I1066,0)))))","v":342500},{"$f":"MIN(K1070:L1070)","v":0},{"$f":"ROUND(SUM(H1068+I1068)*M1066,0)","v":13700},{"$f":"SUM(H1068:J1068)","v":356200}]
[{"$f":"B1068+1","v":1000001},null,0.3,{"$f":"B1068","v":1000000},{"$f":"IF(J1066=0,0,E1068)","v":110000},{"$f":"L1066","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1066=10%,5000000,IF(L1066=15%,10000000,IF(L1066=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1063","v":50000000},{"$f":"IF(H1066>H1070,H1066-H1070,0)","v":0},{"$f":"IF(I1070>0,ROUND(I1070*I1066,0),0)","v":0},{"$f":"IF(H1070>=50000000,Q1070+(I1070-J1070),(I1070-J1070))","v":0},{"$f":"IF(H1068>0,ROUND(H1068*L1066,0),0)","v":0},{"$f":"IF(K1070>L1070,0,L1070-K1070)","v":0},null,null,null,{"$f":"W1056","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1052","v":1775000},{"$f":"VLOOKUP(H1073,A1073:C1077,3)","v":0.3},{"$f":"INDEX(D1073:D1077,MATCH(I1073,C1073:C1077,0))","v":1000000},{"$f":"INDEX(E1073:E1077,MATCH(I1073,C1073:C1077,0))","v":100000},{"$f":"L1052","v":0},0.04]
[{"$f":"B1073+1","v":500001},1000000,0.2,{"$f":"B1073","v":500000},{"$f":"(B1074-B1073)*C1074","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1074+1","v":1000001},null,0.3,{"$f":"B1074","v":1000000},{"$f":"IF(J1073=0,0,E1074)","v":100000},0,0.04,{"$f":"IF(I1073=C1077,E1076+ROUND((H1073-J1073),0)*I1073,IF(I1073=C1076,E1075+ROUND((H1073-J1073)*I1073,0),IF(I1073=C1075,E1074+ROUND((H1073-J1073)*I1073,0),IF(I1073=C1074,E1073+ROUND((H1073-J1073)*I1073,0),E1072+ROUND((H1073-J1073)*I1073,0)))))","v":332500},{"$f":"MIN(K1077:L1077)","v":0},{"$f":"ROUND(SUM(H1075+I1075)*M1073,0)","v":13300},{"$f":"SUM(H1075:J1075)","v":345800}]
[null,null,null,null,null,{"$f":"L1073","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1073=10%,5000000,IF(L1073=15%,10000000,IF(L1073=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1070","v":50000000},{"$f":"IF(H1073>H1077,H1073-H1077,0)","v":0},{"$f":"IF(I1077>0,ROUND(I1077*I1073,0),0)","v":0},{"$f":"IF(H1077>=D1077,Q1077+(I1077-J1077),(I1077-J1077))","v":0},{"$f":"IF(H1075>0,ROUND(H1075*L1073,0),0)","v":0},{"$f":"IF(K1077>L1077,0,L1077-K1077)","v":0},null,null,null,{"$f":"W1057","v":0}]
[null,null,2022,{"$f":"C1078+1","v":2023},null,"2022-23"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1078","v":2022},{"$f":"D1078","v":2023},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H1081,A1081:C1085,3)","v":0.3},{"$f":"INDEX(D1081:D1085,MATCH(I1081,C1081:C1085,0))","v":1000000},{"$f":"INDEX(E1081:E1085,MATCH(I1081,C1081:C1085,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1081,IF($E$3=\"Female\",B1088,IF($E$3=\"Senior Citizen\",B1095,B1102)))","v":300000},0,{"$f":"O1081","v":300000},null,null,null,null,null,null,null,{"$f":"Z1080+1","v":5000001},10000000,0.1]
[{"$f":"B1081+1","v":250001},500000,0.05,{"$f":"B1081","v":250000},{"$f":"(B1082-B1081)*C1082","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1081+1","v":300001},500000,0.05,null,{"$f":"$E$3","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":352500},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1081+1","v":10000001},20000000,0.15]
[{"$f":"B1082+1","v":500001},1000000,0.2,{"$f":"B1082","v":500000},{"$f":"E1082+(B1083-B1082)*C1083","v":112500},0,0.04,{"$f":"IF(I1081=C1085,E1084+ROUND((H1081-J1081),0)*I1081,IF(I1081=C1084,E1083+ROUND((H1081-J1081)*I1081,0),IF(I1081=C1083,E1082+ROUND((H1081-J1081)*I1081,0),IF(I1081=C1082,E1081+ROUND((H1081-J1081)*I1081,0),E1080+ROUND((H1081-J1081)*I1081,0)))))","v":345000},{"$f":"MIN(K1085:L1085)","v":0},{"$f":"ROUND(SUM(H1083+I1083)*M1081,0)","v":13800},{"$f":"SUM(H1083:J1083)","v":358800},null,null,{"$f":"O1082+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":345000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1083*$S$1001,0)","v":0},{"$f":"ROUND(U1083*$W$995,0)","v":0},{"$f":"T1083+V1083-U1083-W1083","v":-967500},{"$f":"Z1082+1","v":20000001},50000000,0.25]
[{"$f":"B1083+1","v":1000001},null,0.3,{"$f":"B1083","v":1000000},{"$f":"IF(J1081=0,0,E1083)","v":112500},{"$f":"L1081","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1083+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":345000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1084*$S$1001,0)","v":0},{"$f":"ROUND(U1084*$W$995,0)","v":0},{"$f":"T1084+V1084-U1084-W1084","v":-967500},{"$f":"Z1083+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1081=10%,5000000,IF(L1081=15%,10000000,IF(L1081=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1085","v":50000000},{"$f":"IF(H1081>H1085,H1081-H1085,0)","v":0},{"$f":"IF(I1085>0,ROUND(I1085*I1081,0),0)","v":0},{"$f":"IF(H1085>=D1085,Q1085+(I1085-J1085),(I1085-J1085))","v":0},{"$f":"IF(H1083>0,ROUND(H1083*L1081,0),0)","v":0},{"$f":"IF(K1085>L1085,0,L1085-K1085)","v":0},{"$f":"O1084+1","v":1},0,0,{"$f":"W1083","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":352500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1085*$S$1001,0)","v":0},{"$f":"ROUND(U1085*$W$995,0)","v":0},{"$f":"T1085+V1085-U1085-W1085","v":-957500}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1083,IF($E$3=\"Female\",H1090,IF($E$3=\"Senior Citizen\",H1097,H1104)))","v":342500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":332500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1086*$S$1001,0)","v":0},{"$f":"ROUND(U1086*$W$995,0)","v":0},{"$f":"T1086+V1086-U1086-W1086","v":-967500}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1083,IF($E$3=\"Female\",I1090,IF($E$3=\"Senior Citizen\",I1097,I1104)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1081","v":1775000},{"$f":"VLOOKUP(H1088,A1088:C1092,3)","v":0.3},{"$f":"INDEX(D1088:D1092,MATCH(I1088,C1088:C1092,0))","v":1000000},{"$f":"INDEX(E1088:E1092,MATCH(I1088,C1088:C1092,0))","v":112500},{"$f":"L1081","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1083,IF($E$3=\"Female\",J1090,IF($E$3=\"Senior Citizen\",J1097,J1104)))","v":13700},null,"Tax Income",{"$f":"L1081","v":0},{"$f":"$E$4","v":1775000},{"$f":"IF($S$1001=T1093,S1092,IF(S1088=T1092,S1091,IF(S1088=T1091,S1090,S1089)))","v":5000000}]
[{"$f":"B1088+1","v":250001},500000,0.05,{"$f":"B1088","v":250000},{"$f":"(B1089-B1088)*C1089","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1083,IF($E$3=\"Female\",K1090,IF($E$3=\"Senior Citizen\",K1097,K1104)))","v":356200},null,0,5000000,0,{"$f":"S1091","v":20000000}]
[{"$f":"B1089+1","v":500001},1000000,0.2,{"$f":"B1089","v":500000},{"$f":"E1089+(B1090-B1089)*C1090","v":112500},0,0.04,{"$f":"IF(I1088=C1092,E1091+ROUND((H1088-J1088),0)*I1088,IF(I1088=C1091,E1090+ROUND((H1088-J1088)*I1088,0),IF(I1088=C1090,E1089+ROUND((H1088-J1088)*I1088,0),IF(I1088=C1089,E1088+ROUND((H1088-J1088)*I1088,0),E1087+ROUND((H1088-J1088)*I1088,0)))))","v":345000},{"$f":"MIN(K1092:L1092)","v":0},{"$f":"ROUND(SUM(H1090+I1090)*M1088,0)","v":13800},{"$f":"SUM(H1090:J1090)","v":358800},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1080,IF($E$3=\"Female\",A1087,IF($E$3=\"Senior Citizen\",A1094,A1101)))","v":"(Above 60 year but less than 80)"},null,{"$f":"S1089+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1090+1","v":-3225000}]
[{"$f":"B1090+1","v":1000001},null,0.3,{"$f":"B1090","v":1000000},{"$f":"IF(J1088=0,0,E1090)","v":112500},{"$f":"L1088","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1085,IF($E$3=\"Female\",M1092,IF($E$3=\"Senior Citizen\",M1099,M1106)))","v":0},null,{"$f":"S1090+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1088=10%,5000000,IF(L1088=15%,10000000,IF(L1088=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1085","v":50000000},{"$f":"IF(H1088>H1092,H1088-H1092,0)","v":0},{"$f":"IF(I1092>0,ROUND(I1092*I1088,0),0)","v":0},{"$f":"IF(H1092>=50000000,Q1092+(I1092-J1092),(I1092-J1092))","v":0},{"$f":"IF(H1090>0,ROUND(H1090*L1088,0),0)","v":0},{"$f":"IF(K1092>L1092,0,L1092-K1092)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1083,IF($E$3=\"Female\",K1090,IF($E$3=\"Senior Citizen\",K1097,K1104)))","v":356200},{"$f":"W1084","v":0},{"$f":"S1091+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1092+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1081","v":1775000},{"$f":"VLOOKUP(H1095,A1095:C1099,3)","v":0.3},{"$f":"INDEX(D1095:D1099,MATCH(I1095,C1095:C1099,0))","v":1000000},{"$f":"INDEX(E1095:E1099,MATCH(I1095,C1095:C1099,0))","v":110000},{"$f":"L1081","v":0},0.04]
[{"$f":"B1095+1","v":300001},500000,0.05,{"$f":"B1095","v":300000},{"$f":"(B1096-B1095)*C1096","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1096+1","v":500001},1000000,0.2,{"$f":"B1096","v":500000},{"$f":"E1096+(B1097-B1096)*C1097","v":110000},0,0.04,{"$f":"IF(I1095=C1099,E1098+ROUND((H1095-J1095),0)*I1095,IF(I1095=C1098,E1097+ROUND((H1095-J1095)*I1095,0),IF(I1095=C1097,E1096+ROUND((H1095-J1095)*I1095,0),IF(I1095=C1096,E1095+ROUND((H1095-J1095)*I1095,0),E1094+ROUND((H1095-J1095)*I1095,0)))))","v":342500},{"$f":"MIN(K1099:L1099)","v":0},{"$f":"ROUND(SUM(H1097+I1097)*M1095,0)","v":13700},{"$f":"SUM(H1097:J1097)","v":356200}]
[{"$f":"B1097+1","v":1000001},null,0.3,{"$f":"B1097","v":1000000},{"$f":"IF(J1095=0,0,E1097)","v":110000},{"$f":"L1095","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1095=10%,5000000,IF(L1095=15%,10000000,IF(L1095=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1092","v":50000000},{"$f":"IF(H1095>H1099,H1095-H1099,0)","v":0},{"$f":"IF(I1099>0,ROUND(I1099*I1095,0),0)","v":0},{"$f":"IF(H1099>=50000000,Q1099+(I1099-J1099),(I1099-J1099))","v":0},{"$f":"IF(H1097>0,ROUND(H1097*L1095,0),0)","v":0},{"$f":"IF(K1099>L1099,0,L1099-K1099)","v":0},null,null,null,{"$f":"W1085","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1081","v":1775000},{"$f":"VLOOKUP(H1102,A1102:C1106,3)","v":0.3},{"$f":"INDEX(D1102:D1106,MATCH(I1102,C1102:C1106,0))","v":1000000},{"$f":"INDEX(E1102:E1106,MATCH(I1102,C1102:C1106,0))","v":100000},{"$f":"L1081","v":0},0.04]
[{"$f":"B1102+1","v":500001},1000000,0.2,{"$f":"B1102","v":500000},{"$f":"(B1103-B1102)*C1103","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1103+1","v":1000001},null,0.3,{"$f":"B1103","v":1000000},{"$f":"IF(J1102=0,0,E1103)","v":100000},0,0.04,{"$f":"IF(I1102=C1106,E1105+ROUND((H1102-J1102),0)*I1102,IF(I1102=C1105,E1104+ROUND((H1102-J1102)*I1102,0),IF(I1102=C1104,E1103+ROUND((H1102-J1102)*I1102,0),IF(I1102=C1103,E1102+ROUND((H1102-J1102)*I1102,0),E1101+ROUND((H1102-J1102)*I1102,0)))))","v":332500},{"$f":"MIN(K1106:L1106)","v":0},{"$f":"ROUND(SUM(H1104+I1104)*M1102,0)","v":13300},{"$f":"SUM(H1104:J1104)","v":345800}]
[null,null,null,null,null,{"$f":"L1102","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1102=10%,5000000,IF(L1102=15%,10000000,IF(L1102=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1099","v":50000000},{"$f":"IF(H1102>H1106,H1102-H1106,0)","v":0},{"$f":"IF(I1106>0,ROUND(I1106*I1102,0),0)","v":0},{"$f":"IF(H1106>=D1106,Q1106+(I1106-J1106),(I1106-J1106))","v":0},{"$f":"IF(H1104>0,ROUND(H1104*L1102,0),0)","v":0},{"$f":"IF(K1106>L1106,0,L1106-K1106)","v":0},null,null,null,{"$f":"W1086","v":0}]
[null,null,2023,{"$f":"C1107+1","v":2024},null,"2023-24"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1107","v":2023},{"$f":"D1107","v":2024},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H1110,A1110:C1114,3)","v":0.3},{"$f":"INDEX(D1110:D1114,MATCH(I1110,C1110:C1114,0))","v":1000000},{"$f":"INDEX(E1110:E1114,MATCH(I1110,C1110:C1114,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1110,IF($E$3=\"Female\",B1117,IF($E$3=\"Senior Citizen\",B1124,B1131)))","v":300000},0,{"$f":"O1110","v":300000},null,null,null,null,null,null,null,{"$f":"Z1109+1","v":5000001},10000000,0.1]
[{"$f":"B1110+1","v":250001},500000,0.05,{"$f":"B1110","v":250000},{"$f":"(B1111-B1110)*C1111","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1110+1","v":300001},500000,0.05,null,{"$f":"$E$3","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":352500},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1110+1","v":10000001},20000000,0.15]
[{"$f":"B1111+1","v":500001},1000000,0.2,{"$f":"B1111","v":500000},{"$f":"E1111+(B1112-B1111)*C1112","v":112500},0,0.04,{"$f":"IF(I1110=C1114,E1113+ROUND((H1110-J1110),0)*I1110,IF(I1110=C1113,E1112+ROUND((H1110-J1110)*I1110,0),IF(I1110=C1112,E1111+ROUND((H1110-J1110)*I1110,0),IF(I1110=C1111,E1110+ROUND((H1110-J1110)*I1110,0),E1109+ROUND((H1110-J1110)*I1110,0)))))","v":345000},{"$f":"MIN(K1114:L1114)","v":0},{"$f":"ROUND(SUM(H1112+I1112)*M1110,0)","v":13800},{"$f":"SUM(H1112:J1112)","v":358800},null,null,{"$f":"O1111+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":345000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1112*$S$1001,0)","v":0},{"$f":"ROUND(U1112*$W$995,0)","v":0},{"$f":"T1112+V1112-U1112-W1112","v":-967500},{"$f":"Z1111+1","v":20000001},50000000,0.25]
[{"$f":"B1112+1","v":1000001},null,0.3,{"$f":"B1112","v":1000000},{"$f":"IF(J1110=0,0,E1112)","v":112500},{"$f":"L1110","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1112+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":345000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1113*$S$1001,0)","v":0},{"$f":"ROUND(U1113*$W$995,0)","v":0},{"$f":"T1113+V1113-U1113-W1113","v":-967500},{"$f":"Z1112+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1110=10%,5000000,IF(L1110=15%,10000000,IF(L1110=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1114","v":50000000},{"$f":"IF(H1110>H1114,H1110-H1114,0)","v":0},{"$f":"IF(I1114>0,ROUND(I1114*I1110,0),0)","v":0},{"$f":"IF(H1114>=D1114,Q1114+(I1114-J1114),(I1114-J1114))","v":0},{"$f":"IF(H1112>0,ROUND(H1112*L1110,0),0)","v":0},{"$f":"IF(K1114>L1114,0,L1114-K1114)","v":0},{"$f":"O1113+1","v":1},0,0,{"$f":"W1112","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":352500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1114*$S$1001,0)","v":0},{"$f":"ROUND(U1114*$W$995,0)","v":0},{"$f":"T1114+V1114-U1114-W1114","v":-957500}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1112,IF($E$3=\"Female\",H1119,IF($E$3=\"Senior Citizen\",H1126,H1133)))","v":342500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":332500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1115*$S$1001,0)","v":0},{"$f":"ROUND(U1115*$W$995,0)","v":0},{"$f":"T1115+V1115-U1115-W1115","v":-967500}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1112,IF($E$3=\"Female\",I1119,IF($E$3=\"Senior Citizen\",I1126,I1133)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1110","v":1775000},{"$f":"VLOOKUP(H1117,A1117:C1121,3)","v":0.3},{"$f":"INDEX(D1117:D1121,MATCH(I1117,C1117:C1121,0))","v":1000000},{"$f":"INDEX(E1117:E1121,MATCH(I1117,C1117:C1121,0))","v":112500},{"$f":"L1110","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1112,IF($E$3=\"Female\",J1119,IF($E$3=\"Senior Citizen\",J1126,J1133)))","v":13700},null,"Tax Income",{"$f":"L1110","v":0},{"$f":"$E$4","v":1775000},{"$f":"IF($S$1001=T1122,S1121,IF(S1117=T1121,S1120,IF(S1117=T1120,S1119,S1118)))","v":5000000}]
[{"$f":"B1117+1","v":250001},500000,0.05,{"$f":"B1117","v":250000},{"$f":"(B1118-B1117)*C1118","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1112,IF($E$3=\"Female\",K1119,IF($E$3=\"Senior Citizen\",K1126,K1133)))","v":356200},null,0,5000000,0,{"$f":"S1120","v":20000000}]
[{"$f":"B1118+1","v":500001},1000000,0.2,{"$f":"B1118","v":500000},{"$f":"E1118+(B1119-B1118)*C1119","v":112500},0,0.04,{"$f":"IF(I1117=C1121,E1120+ROUND((H1117-J1117),0)*I1117,IF(I1117=C1120,E1119+ROUND((H1117-J1117)*I1117,0),IF(I1117=C1119,E1118+ROUND((H1117-J1117)*I1117,0),IF(I1117=C1118,E1117+ROUND((H1117-J1117)*I1117,0),E1116+ROUND((H1117-J1117)*I1117,0)))))","v":345000},{"$f":"MIN(K1121:L1121)","v":0},{"$f":"ROUND(SUM(H1119+I1119)*M1117,0)","v":13800},{"$f":"SUM(H1119:J1119)","v":358800},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1109,IF($E$3=\"Female\",A1116,IF($E$3=\"Senior Citizen\",A1123,A1130)))","v":"(Above 60 year but less than 80)"},null,{"$f":"S1118+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1119+1","v":-3225000}]
[{"$f":"B1119+1","v":1000001},null,0.3,{"$f":"B1119","v":1000000},{"$f":"IF(J1117=0,0,E1119)","v":112500},{"$f":"L1117","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1114,IF($E$3=\"Female\",M1121,IF($E$3=\"Senior Citizen\",M1128,M1135)))","v":0},null,{"$f":"S1119+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1117=10%,5000000,IF(L1117=15%,10000000,IF(L1117=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1114","v":50000000},{"$f":"IF(H1117>H1121,H1117-H1121,0)","v":0},{"$f":"IF(I1121>0,ROUND(I1121*I1117,0),0)","v":0},{"$f":"IF(H1121>=50000000,Q1121+(I1121-J1121),(I1121-J1121))","v":0},{"$f":"IF(H1119>0,ROUND(H1119*L1117,0),0)","v":0},{"$f":"IF(K1121>L1121,0,L1121-K1121)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1112,IF($E$3=\"Female\",K1119,IF($E$3=\"Senior Citizen\",K1126,K1133)))","v":356200},{"$f":"W1113","v":0},{"$f":"S1120+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1121+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1110","v":1775000},{"$f":"VLOOKUP(H1124,A1124:C1128,3)","v":0.3},{"$f":"INDEX(D1124:D1128,MATCH(I1124,C1124:C1128,0))","v":1000000},{"$f":"INDEX(E1124:E1128,MATCH(I1124,C1124:C1128,0))","v":110000},{"$f":"L1110","v":0},0.04]
[{"$f":"B1124+1","v":300001},500000,0.05,{"$f":"B1124","v":300000},{"$f":"(B1125-B1124)*C1125","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1125+1","v":500001},1000000,0.2,{"$f":"B1125","v":500000},{"$f":"E1125+(B1126-B1125)*C1126","v":110000},0,0.04,{"$f":"IF(I1124=C1128,E1127+ROUND((H1124-J1124),0)*I1124,IF(I1124=C1127,E1126+ROUND((H1124-J1124)*I1124,0),IF(I1124=C1126,E1125+ROUND((H1124-J1124)*I1124,0),IF(I1124=C1125,E1124+ROUND((H1124-J1124)*I1124,0),E1123+ROUND((H1124-J1124)*I1124,0)))))","v":342500},{"$f":"MIN(K1128:L1128)","v":0},{"$f":"ROUND(SUM(H1126+I1126)*M1124,0)","v":13700},{"$f":"SUM(H1126:J1126)","v":356200}]
[{"$f":"B1126+1","v":1000001},null,0.3,{"$f":"B1126","v":1000000},{"$f":"IF(J1124=0,0,E1126)","v":110000},{"$f":"L1124","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1124=10%,5000000,IF(L1124=15%,10000000,IF(L1124=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1121","v":50000000},{"$f":"IF(H1124>H1128,H1124-H1128,0)","v":0},{"$f":"IF(I1128>0,ROUND(I1128*I1124,0),0)","v":0},{"$f":"IF(H1128>=50000000,Q1128+(I1128-J1128),(I1128-J1128))","v":0},{"$f":"IF(H1126>0,ROUND(H1126*L1124,0),0)","v":0},{"$f":"IF(K1128>L1128,0,L1128-K1128)","v":0},null,null,null,{"$f":"W1114","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1110","v":1775000},{"$f":"VLOOKUP(H1131,A1131:C1135,3)","v":0.3},{"$f":"INDEX(D1131:D1135,MATCH(I1131,C1131:C1135,0))","v":1000000},{"$f":"INDEX(E1131:E1135,MATCH(I1131,C1131:C1135,0))","v":100000},{"$f":"L1110","v":0},0.04]
[{"$f":"B1131+1","v":500001},1000000,0.2,{"$f":"B1131","v":500000},{"$f":"(B1132-B1131)*C1132","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1132+1","v":1000001},null,0.3,{"$f":"B1132","v":1000000},{"$f":"IF(J1131=0,0,E1132)","v":100000},0,0.04,{"$f":"IF(I1131=C1135,E1134+ROUND((H1131-J1131),0)*I1131,IF(I1131=C1134,E1133+ROUND((H1131-J1131)*I1131,0),IF(I1131=C1133,E1132+ROUND((H1131-J1131)*I1131,0),IF(I1131=C1132,E1131+ROUND((H1131-J1131)*I1131,0),E1130+ROUND((H1131-J1131)*I1131,0)))))","v":332500},{"$f":"MIN(K1135:L1135)","v":0},{"$f":"ROUND(SUM(H1133+I1133)*M1131,0)","v":13300},{"$f":"SUM(H1133:J1133)","v":345800}]
[null,null,null,null,null,{"$f":"L1131","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1131=10%,5000000,IF(L1131=15%,10000000,IF(L1131=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1128","v":50000000},{"$f":"IF(H1131>H1135,H1131-H1135,0)","v":0},{"$f":"IF(I1135>0,ROUND(I1135*I1131,0),0)","v":0},{"$f":"IF(H1135>=D1135,Q1135+(I1135-J1135),(I1135-J1135))","v":0},{"$f":"IF(H1133>0,ROUND(H1133*L1131,0),0)","v":0},{"$f":"IF(K1135>L1135,0,L1135-K1135)","v":0},null,null,null,{"$f":"W1115","v":0}]
[null,null,2024,{"$f":"C1136+1","v":2025},null,"2024-25"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1136","v":2024},{"$f":"D1136","v":2025},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1775000},{"$f":"VLOOKUP(H1139,A1139:C1143,3)","v":0.3},{"$f":"INDEX(D1139:D1143,MATCH(I1139,C1139:C1143,0))","v":1000000},{"$f":"INDEX(E1139:E1143,MATCH(I1139,C1139:C1143,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1139,IF($E$3=\"Female\",B1146,IF($E$3=\"Senior Citizen\",B1153,B1160)))","v":300000},0,{"$f":"O1139","v":300000},null,null,null,null,null,null,null,{"$f":"Z1138+1","v":5000001},10000000,0.1]
[{"$f":"B1139+1","v":250001},500000,0.05,{"$f":"B1139","v":250000},{"$f":"(B1140-B1139)*C1140","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1139+1","v":300001},500000,0.05,null,{"$f":"$E$3","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":352500},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1139+1","v":10000001},20000000,0.15]
[{"$f":"B1140+1","v":500001},1000000,0.2,{"$f":"B1140","v":500000},{"$f":"E1140+(B1141-B1140)*C1141","v":112500},0,0.04,{"$f":"IF(I1139=C1143,E1142+ROUND((H1139-J1139),0)*I1139,IF(I1139=C1142,E1141+ROUND((H1139-J1139)*I1139,0),IF(I1139=C1141,E1140+ROUND((H1139-J1139)*I1139,0),IF(I1139=C1140,E1139+ROUND((H1139-J1139)*I1139,0),E1138+ROUND((H1139-J1139)*I1139,0)))))","v":345000},{"$f":"MIN(K1143:L1143)","v":0},{"$f":"ROUND(SUM(H1141+I1141)*M1139,0)","v":13800},{"$f":"SUM(H1141:J1141)","v":358800},null,null,{"$f":"O1140+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":345000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1141*$S$1001,0)","v":0},{"$f":"ROUND(U1141*$W$995,0)","v":0},{"$f":"T1141+V1141-U1141-W1141","v":-967500},{"$f":"Z1140+1","v":20000001},50000000,0.25]
[{"$f":"B1141+1","v":1000001},null,0.3,{"$f":"B1141","v":1000000},{"$f":"IF(J1139=0,0,E1141)","v":112500},{"$f":"L1139","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1141+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":345000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1142*$S$1001,0)","v":0},{"$f":"ROUND(U1142*$W$995,0)","v":0},{"$f":"T1142+V1142-U1142-W1142","v":-967500},{"$f":"Z1141+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1139=10%,5000000,IF(L1139=15%,10000000,IF(L1139=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1143","v":50000000},{"$f":"IF(H1139>H1143,H1139-H1143,0)","v":0},{"$f":"IF(I1143>0,ROUND(I1143*I1139,0),0)","v":0},{"$f":"IF(H1143>=D1143,Q1143+(I1143-J1143),(I1143-J1143))","v":0},{"$f":"IF(H1141>0,ROUND(H1141*L1139,0),0)","v":0},{"$f":"IF(K1143>L1143,0,L1143-K1143)","v":0},{"$f":"O1142+1","v":1},0,0,{"$f":"W1141","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":352500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1143*$S$1001,0)","v":0},{"$f":"ROUND(U1143*$W$995,0)","v":0},{"$f":"T1143+V1143-U1143-W1143","v":-957500}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1141,IF($E$3=\"Female\",H1148,IF($E$3=\"Senior Citizen\",H1155,H1162)))","v":342500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":332500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1144*$S$1001,0)","v":0},{"$f":"ROUND(U1144*$W$995,0)","v":0},{"$f":"T1144+V1144-U1144-W1144","v":-967500}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1141,IF($E$3=\"Female\",I1148,IF($E$3=\"Senior Citizen\",I1155,I1162)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1139","v":1775000},{"$f":"VLOOKUP(H1146,A1146:C1150,3)","v":0.3},{"$f":"INDEX(D1146:D1150,MATCH(I1146,C1146:C1150,0))","v":1000000},{"$f":"INDEX(E1146:E1150,MATCH(I1146,C1146:C1150,0))","v":112500},{"$f":"L1139","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1141,IF($E$3=\"Female\",J1148,IF($E$3=\"Senior Citizen\",J1155,J1162)))","v":13700},null,"Tax Income",{"$f":"L1139","v":0},{"$f":"$E$4","v":1775000},{"$f":"IF($S$1001=T1151,S1150,IF(S1146=T1150,S1149,IF(S1146=T1149,S1148,S1147)))","v":5000000}]
[{"$f":"B1146+1","v":250001},500000,0.05,{"$f":"B1146","v":250000},{"$f":"(B1147-B1146)*C1147","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1141,IF($E$3=\"Female\",K1148,IF($E$3=\"Senior Citizen\",K1155,K1162)))","v":356200},null,0,5000000,0,{"$f":"S1149","v":20000000}]
[{"$f":"B1147+1","v":500001},1000000,0.2,{"$f":"B1147","v":500000},{"$f":"E1147+(B1148-B1147)*C1148","v":112500},0,0.04,{"$f":"IF(I1146=C1150,E1149+ROUND((H1146-J1146),0)*I1146,IF(I1146=C1149,E1148+ROUND((H1146-J1146)*I1146,0),IF(I1146=C1148,E1147+ROUND((H1146-J1146)*I1146,0),IF(I1146=C1147,E1146+ROUND((H1146-J1146)*I1146,0),E1145+ROUND((H1146-J1146)*I1146,0)))))","v":345000},{"$f":"MIN(K1150:L1150)","v":0},{"$f":"ROUND(SUM(H1148+I1148)*M1146,0)","v":13800},{"$f":"SUM(H1148:J1148)","v":358800},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1138,IF($E$3=\"Female\",A1145,IF($E$3=\"Senior Citizen\",A1152,A1159)))","v":"(Above 60 year but less than 80)"},null,{"$f":"S1147+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1148+1","v":-3225000}]
[{"$f":"B1148+1","v":1000001},null,0.3,{"$f":"B1148","v":1000000},{"$f":"IF(J1146=0,0,E1148)","v":112500},{"$f":"L1146","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1143,IF($E$3=\"Female\",M1150,IF($E$3=\"Senior Citizen\",M1157,M1164)))","v":0},null,{"$f":"S1148+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1146=10%,5000000,IF(L1146=15%,10000000,IF(L1146=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1143","v":50000000},{"$f":"IF(H1146>H1150,H1146-H1150,0)","v":0},{"$f":"IF(I1150>0,ROUND(I1150*I1146,0),0)","v":0},{"$f":"IF(H1150>=D1150,Q1150+(I1150-J1150),(I1150-J1150))","v":0},{"$f":"IF(H1148>0,ROUND(H1148*L1146,0),0)","v":0},{"$f":"IF(K1150>L1150,0,L1150-K1150)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1141,IF($E$3=\"Female\",K1148,IF($E$3=\"Senior Citizen\",K1155,K1162)))","v":356200},{"$f":"W1142","v":0},{"$f":"S1149+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1150+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1139","v":1775000},{"$f":"VLOOKUP(H1153,A1153:C1157,3)","v":0.3},{"$f":"INDEX(D1153:D1157,MATCH(I1153,C1153:C1157,0))","v":1000000},{"$f":"INDEX(E1153:E1157,MATCH(I1153,C1153:C1157,0))","v":110000},{"$f":"L1139","v":0},0.04]
[{"$f":"B1153+1","v":300001},500000,0.05,{"$f":"B1153","v":300000},{"$f":"(B1154-B1153)*C1154","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1154+1","v":500001},1000000,0.2,{"$f":"B1154","v":500000},{"$f":"E1154+(B1155-B1154)*C1155","v":110000},0,0.04,{"$f":"IF(I1153=C1157,E1156+ROUND((H1153-J1153),0)*I1153,IF(I1153=C1156,E1155+ROUND((H1153-J1153)*I1153,0),IF(I1153=C1155,E1154+ROUND((H1153-J1153)*I1153,0),IF(I1153=C1154,E1153+ROUND((H1153-J1153)*I1153,0),E1152+ROUND((H1153-J1153)*I1153,0)))))","v":342500},{"$f":"MIN(K1157:L1157)","v":0},{"$f":"ROUND(SUM(H1155+I1155)*M1153,0)","v":13700},{"$f":"SUM(H1155:J1155)","v":356200}]
[{"$f":"B1155+1","v":1000001},null,0.3,{"$f":"B1155","v":1000000},{"$f":"IF(J1153=0,0,E1155)","v":110000},{"$f":"L1153","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1153=10%,5000000,IF(L1153=15%,10000000,IF(L1153=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1150","v":50000000},{"$f":"IF(H1153>H1157,H1153-H1157,0)","v":0},{"$f":"IF(I1157>0,ROUND(I1157*I1153,0),0)","v":0},{"$f":"IF(H1157>=D1157,Q1157+(I1157-J1157),(I1157-J1157))","v":0},{"$f":"IF(H1155>0,ROUND(H1155*L1153,0),0)","v":0},{"$f":"IF(K1157>L1157,0,L1157-K1157)","v":0},null,null,null,{"$f":"W1143","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1139","v":1775000},{"$f":"VLOOKUP(H1160,A1160:C1164,3)","v":0.3},{"$f":"INDEX(D1160:D1164,MATCH(I1160,C1160:C1164,0))","v":1000000},{"$f":"INDEX(E1160:E1164,MATCH(I1160,C1160:C1164,0))","v":100000},{"$f":"L1139","v":0},0.04]
[{"$f":"B1160+1","v":500001},1000000,0.2,{"$f":"B1160","v":500000},{"$f":"(B1161-B1160)*C1161","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1161+1","v":1000001},null,0.3,{"$f":"B1161","v":1000000},{"$f":"IF(J1160=0,0,E1161)","v":100000},0,0.04,{"$f":"IF(I1160=C1164,E1163+ROUND((H1160-J1160),0)*I1160,IF(I1160=C1163,E1162+ROUND((H1160-J1160)*I1160,0),IF(I1160=C1162,E1161+ROUND((H1160-J1160)*I1160,0),IF(I1160=C1161,E1160+ROUND((H1160-J1160)*I1160,0),E1159+ROUND((H1160-J1160)*I1160,0)))))","v":332500},{"$f":"MIN(K1164:L1164)","v":0},{"$f":"ROUND(SUM(H1162+I1162)*M1160,0)","v":13300},{"$f":"SUM(H1162:J1162)","v":345800}]
[null,null,null,null,null,{"$f":"L1160","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1160=10%,5000000,IF(L1160=15%,10000000,IF(L1160=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1157","v":50000000},{"$f":"IF(H1160>H1164,H1160-H1164,0)","v":0},{"$f":"IF(I1164>0,ROUND(I1164*I1160,0),0)","v":0},{"$f":"IF(H1164>=D1164,Q1164+(I1164-J1164),(I1164-J1164))","v":0},{"$f":"IF(H1162>0,ROUND(H1162*L1160,0),0)","v":0},{"$f":"IF(K1164>L1164,0,L1164-K1164)","v":0},null,null,null,{"$f":"W1144","v":0}]
[]
[]
["Fin._Year","Asst. Year","TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due","Rebate u/s 87A","Revised E.cess(adjusting 87A)","Revised Total Tax due","Tax Due","Basic Exemtion limit",null,"SUR. RATE","Marginal releif limit"]
[{"$f":"F5","v":"1985-86"},{"$f":"A1169","v":"1986-87"},{"$f":"P13","v":866750},{"$f":"P14","v":43338},{"$f":"P15","v":0},{"$f":"P16","v":910088},{"$f":"P17","v":"Not defined"},{"$f":"P18","v":0},{"$f":"P19","v":910088},0,{"$f":"IF(J1168>0,ROUND((C1168-J1168)*0.03,0),E1168)","v":0},{"$f":"C1168+D1168-J1168+K1168","v":910088}]
[{"$f":"F34","v":"1986-87"},{"$f":"A1170","v":"1987-88"},{"$f":"P42","v":866750},{"$f":"P43","v":43338},{"$f":"P44","v":0},{"$f":"P45","v":910088},{"$f":"P46","v":"Not defined"},{"$f":"P47","v":0},{"$f":"P48","v":910088},0,0,910088]
[{"$f":"F63","v":"1987-88"},"1988-89",{"$f":"P71","v":866750},{"$f":"P72","v":43338},{"$f":"P73","v":0},{"$f":"P74","v":910088},{"$f":"P75","v":"Not defined"},{"$f":"P76","v":0},{"$f":"P77","v":910088},0,0,910088]
[{"$f":"F92","v":"1988-89"},"1989-90",{"$f":"P100","v":866750},{"$f":"P101","v":43338},{"$f":"P102","v":0},{"$f":"P103","v":910088},{"$f":"P104","v":"Not defined"},{"$f":"P105","v":0},{"$f":"P106","v":910088},0,0,910088]
[{"$f":"F121","v":"1989-90"},"1990-91",{"$f":"P129","v":866400},{"$f":"P130","v":69312},{"$f":"P131","v":0},{"$f":"P132","v":935712},{"$f":"P133","v":"Not defined"},{"$f":"P134","v":0},{"$f":"P135","v":935712},0,0,935712]
[{"$f":"F150","v":"1990-91"},"1991-92",{"$f":"P158","v":865100},{"$f":"P159","v":103812},{"$f":"P160","v":0},{"$f":"P161","v":968912},{"$f":"P162","v":"Not defined"},{"$f":"P163","v":0},{"$f":"P164","v":968912},0,0,968912]
[{"$f":"F179","v":"1991-92"},"1992-93",{"$f":"P187","v":865100},{"$f":"P188","v":103812},{"$f":"P189","v":0},{"$f":"P190","v":968912},{"$f":"P191","v":"Not defined"},{"$f":"P192","v":0},{"$f":"P193","v":968912},0,0,968912]
[{"$f":"F208","v":"1992-93"},"1993-94",{"$f":"P216","v":689400},{"$f":"P217","v":82728},{"$f":"P218","v":0},{"$f":"P219","v":772128},{"$f":"P220","v":"Not defined"},{"$f":"P221","v":0},{"$f":"P222","v":772128},0,0,772128]
[{"$f":"F237","v":"1993-94"},"1994-95",{"$f":"P245","v":689000},{"$f":"P246","v":82680},{"$f":"P247","v":0},{"$f":"P248","v":771680},{"$f":"P249","v":"Not defined"},{"$f":"P250","v":0},{"$f":"P251","v":771680},0,0,771680]
[{"$f":"F266","v":"1994-95"},"1995-96",{"$f":"P274","v":685000},{"$f":"P275","v":0},{"$f":"P276","v":0},{"$f":"P277","v":685000},{"$f":"P278","v":"Not defined"},{"$f":"P279","v":0},{"$f":"P280","v":685000},0,0,685000]
[{"$f":"F295","v":"1995-96"},"1996-97",{"$f":"P303","v":684000},{"$f":"P304","v":0},{"$f":"P305","v":0},{"$f":"P306","v":684000},{"$f":"P307","v":"Not defined"},{"$f":"P308","v":0},{"$f":"P309","v":684000},0,0,684000]
[{"$f":"F324","v":"1996-97"},"1997-98",{"$f":"P332","v":683000},{"$f":"P333","v":0},{"$f":"P334","v":0},{"$f":"P335","v":683000},{"$f":"P336","v":"Not defined"},{"$f":"P337","v":0},{"$f":"P338","v":683000},0,0,683000]
[{"$f":"F353","v":"1997-98"},"1998-99",{"$f":"P361","v":507500},{"$f":"P362","v":0},{"$f":"P363","v":0},{"$f":"P364","v":507500},{"$f":"P365","v":"Not defined"},{"$f":"P366","v":0},{"$f":"P367","v":507500},0,0,507500]
[{"$f":"F382","v":"1998-99"},"1999-00",{"$f":"P390","v":506500},{"$f":"P391","v":0},{"$f":"P392","v":0},{"$f":"P393","v":506500},{"$f":"P394","v":"Not defined"},{"$f":"P395","v":0},{"$f":"P396","v":506500},0,0,506500]
[{"$f":"F411","v":"1999-00"},"2000-01",{"$f":"P419","v":506500},{"$f":"P420","v":50650},{"$f":"P421","v":0},{"$f":"P422","v":557150},{"$f":"P423","v":"Not defined"},{"$f":"P424","v":0},{"$f":"P425","v":557150},0,0,557150]
[{"$f":"F440","v":"2000-01"},"2001-02",{"$f":"P448","v":506500},{"$f":"P449","v":86105},{"$f":"P450","v":0},{"$f":"P451","v":592605},{"$f":"P452","v":"(Above 65 years)"},{"$f":"P453","v":0},{"$f":"P454","v":592605},0,0,592605]
[{"$f":"F469","v":"2001-02"},"2002-03",{"$f":"P477","v":506500},{"$f":"P478","v":50650},{"$f":"P479","v":0},{"$f":"P480","v":557150},{"$f":"P481","v":"(Above 65 years)"},{"$f":"P482","v":0},{"$f":"P483","v":557150},0,0,557150]
[{"$f":"F498","v":"2002-03"},"2003-04",{"$f":"P506","v":506500},{"$f":"P507","v":25325},{"$f":"P508","v":0},{"$f":"P509","v":531825},{"$f":"P510","v":"(Above 65 years)"},{"$f":"P511","v":0},{"$f":"P512","v":531825},0,0,531825]
[{"$f":"F527","v":"2003-04"},"2004-05",{"$f":"P535","v":506500},{"$f":"P536","v":50650},{"$f":"P537","v":0},{"$f":"P538","v":557150},{"$f":"P539","v":"(Above 65 years)"},{"$f":"P540","v":0},{"$f":"P541","v":557150},0,0,557150]
[{"$f":"F556","v":"2004-05"},"2005-06",{"$f":"P564","v":506500},{"$f":"P565","v":50650},{"$f":"P566","v":11143},{"$f":"P567","v":568293},{"$f":"P568","v":"(Above 65 years)"},{"$f":"P569","v":0},{"$f":"P570","v":568293},0,11143,568293]
[{"$f":"F585","v":"2005-06"},"2006-07",{"$f":"P593","v":470500},{"$f":"P594","v":47050},{"$f":"P595","v":10351},{"$f":"P596","v":527901},{"$f":"P597","v":"(above 65 years)"},{"$f":"P598","v":0},{"$f":"P599","v":527901},0,10351,527901]
[{"$f":"F614","v":"2006-07"},"2007-08",{"$f":"P622","v":470500},{"$f":"P623","v":47050},{"$f":"P624","v":10351},{"$f":"P625","v":527901},{"$f":"P626","v":"(above 65 years)"},{"$f":"P627","v":0},{"$f":"P628","v":527901},0,10351,527901]
[{"$f":"F643","v":"2007-08"},"2008-09",{"$f":"P651","v":468500},{"$f":"P652","v":46850},{"$f":"P653","v":15461},{"$f":"P654","v":530811},{"$f":"P655","v":"(above 65 years)"},{"$f":"P656","v":0},{"$f":"P657","v":530811},0,15461,530811]
[{"$f":"F672","v":"2008-09"},"2009-10",{"$f":"P680","v":430000},{"$f":"P681","v":43000},{"$f":"P682","v":14190},{"$f":"P683","v":487190},{"$f":"P684","v":"(above 65 years)"},{"$f":"P685","v":0},{"$f":"P686","v":487190},0,14190,487190]
[{"$f":"F701","v":"2009-10"},"2010-11",{"$f":"P709","v":428500},{"$f":"P710","v":0},{"$f":"P711","v":12855},{"$f":"P712","v":441355},{"$f":"P713","v":"(above 65 years)"},{"$f":"P714","v":0},{"$f":"P715","v":441355},0,12855,441355]
[{"$f":"F730","v":"2010-11"},"2011-12",{"$f":"P738","v":378500},{"$f":"P739","v":0},{"$f":"P740","v":11355},{"$f":"P741","v":389855},{"$f":"P742","v":"(above 65 years)"},{"$f":"P743","v":0},{"$f":"P744","v":389855},0,11355,389855]
[{"$f":"F759","v":"2011-12"},"2012-13",{"$f":"P767","v":377500},{"$f":"P768","v":0},{"$f":"P769","v":11325},{"$f":"P770","v":388825},{"$f":"P771","v":"(Above 60 year but less than 80)"},{"$f":"P772","v":0},{"$f":"P773","v":388825},0,11325,388825]
[{"$f":"F788","v":"2012-13"},"2013-14",{"$f":"P796","v":357500},{"$f":"P797","v":0},{"$f":"P798","v":10725},{"$f":"P799","v":368225},{"$f":"P800","v":"(above 65 years)"},{"$f":"P801","v":0},{"$f":"P802","v":368225},0,10725,368225]
[{"$f":"F817","v":"2013-14"},"2014-15",{"$f":"P825","v":357500},{"$f":"P826","v":0},{"$f":"P827","v":10725},{"$f":"P828","v":368225},{"$f":"P829","v":"(Above 60 year but less than 80)"},{"$f":"P830","v":0},{"$f":"P831","v":368225},{"$f":"IF($E$4<=O1196,0,IF($E$4>500000,0,IF($E$4>O1196,IF(C1196<2000,C1196,2000),0)))","v":0},{"$f":"IF(J1196>0,ROUND((C1196-J1196)*0.03,0),E1196)","v":10725},368225,null,{"$f":"Q820+20000","v":270000},{"$f":"N1196-20000","v":250000}]
[{"$f":"F846","v":"2014-15"},"2015-16",{"$f":"P854","v":352500},{"$f":"P855","v":0},{"$f":"P856","v":10575},{"$f":"P857","v":363075},{"$f":"P858","v":"(Above 60 year but less than 80)"},{"$f":"P859","v":0},{"$f":"P860","v":363075},{"$f":"IF($E$4<=O1197,0,IF($E$4>500000,0,IF($E$4>O1197,IF(C1197<2000,C1197,2000),0)))","v":0},{"$f":"IF(J1197>0,ROUND((C1197-J1197)*0.03,0),E1197)","v":10575},363075,null,{"$f":"Q849+20000","v":320000},{"$f":"N1197-20000","v":300000}]
[{"$f":"F875","v":"2015-16"},"2016-17",{"$f":"P883","v":352500},{"$f":"P884","v":0},{"$f":"P885","v":10575},{"$f":"P886","v":363075},{"$f":"P887","v":"(Above 60 year but less than 80)"},{"$f":"P888","v":0},{"$f":"P889","v":363075},{"$f":"IF($E$4<=O1198,0,IF($E$4>500000,0,IF($E$4>O1198,IF(C1198<2000,C1198,2000),0)))","v":0},{"$f":"IF(J1198>0,ROUND((C1198-J1198)*0.03,0),E1198)","v":10575},{"$f":"C1198+D1198-J1198+K1198","v":363075},null,{"$f":"Q878+20000","v":320000},{"$f":"N1198-20000","v":300000}]
["2016-17","2017-18",{"$f":"P912","v":352500},{"$f":"P913","v":0},{"$f":"P914","v":10575},{"$f":"P915","v":363075},{"$f":"P916","v":"(Above 60 year but less than 80)"},{"$f":"P917","v":0},{"$f":"P918","v":363075},{"$f":"IF($E$4<=O1199,0,IF($E$4>500000,0,IF($E$4>O1199,IF(C1199<5000,C1199,5000),0)))","v":0},{"$f":"IF(J1199>0,ROUND((C1199-J1199)*0.03,0),E1199)","v":10575},363075,null,{"$f":"Q907+20000","v":320000},{"$f":"N1199-20000","v":300000},{"$f":"L907","v":0},10000000]
[{"$f":"B1199","v":"2017-18"},"2018-19",{"$f":"P941","v":342500},{"$f":"P942","v":0},{"$f":"P943","v":10275},{"$f":"P944","v":352775},{"$f":"P945","v":"(Above 60 year but less than 80)"},{"$f":"P946","v":0},{"$f":"P947","v":352775},{"$f":"IF($E$4<=250000,0,IF($E$4>350000,0,IF($E$4>300000,2500,IF($E$4>50000,C1200))))","v":0},{"$f":"IF(J1200>0,ROUND((C1200-J1200)*0.03,0),E1200)","v":10275},352775]
["2018-19","2019-20",{"$f":"P970","v":342500},{"$f":"P971","v":0},{"$f":"P972","v":13700},{"$f":"P973","v":356200},{"$f":"P974","v":"(Above 60 year but less than 80)"},{"$f":"P975","v":0},{"$f":"P976","v":356200},{"$f":"IF($E$4<=250000,0,IF($E$4>350000,0,IF($E$4>300000,2500,IF($E$4>50000,C1201))))","v":0},{"$f":"IF(J1201>0,ROUND((C1201-J1201)*0.04,0),E1201)","v":13700},356200]
["2019-20","2020-21",{"$f":"P999","v":342500},{"$f":"P1000","v":0},{"$f":"P1001","v":13700},{"$f":"P1002","v":356200},{"$f":"P1003","v":"(Above 60 year but less than 80)"},{"$f":"P1004","v":0},{"$f":"P1005","v":356200},{"$f":"IF($E$4<=O1202,0,IF($E$4>500000,0,IF($E$4>O1202,IF(C1202<12500,C1202,12500),0)))","v":0},13700,356200,null,null,null,{"$f":"L936","v":0},5000000]
["2020-21","2021-22",{"$f":"P1028","v":342500},{"$f":"P1029","v":0},{"$f":"P1030","v":13700},{"$f":"P1031","v":356200},{"$f":"P1032","v":"(Above 60 year but less than 80)"},{"$f":"P1033","v":0},{"$f":"P1034","v":356200},{"$f":"IF($E$4<=O1203,0,IF($E$4>500000,0,IF($E$4>O1203,IF(C1203<12500,C1203,12500),0)))","v":0},13700,356200,null,null,null,{"$f":"L937","v":0},5000000]
["2021-22","2022-23",{"$f":"P1057","v":342500},{"$f":"P1058","v":0},{"$f":"P1059","v":13700},{"$f":"P1060","v":356200},{"$f":"P1061","v":"(Above 60 year but less than 80)"},{"$f":"P1062","v":0},{"$f":"P1063","v":356200},{"$f":"IF($E$4<=O1204,0,IF($E$4>500000,0,IF($E$4>O1204,IF(C1204<12500,C1204,12500),0)))","v":0},13700,356200,null,{"$f":"Q996+20000","v":20000},{"$f":"N1204-20000","v":0},{"$f":"L938","v":0},5000000]
["2022-23","2023-24",{"$f":"P1086","v":342500},{"$f":"P1087","v":0},{"$f":"P1088","v":13700},{"$f":"P1089","v":356200},{"$f":"P1090","v":"(Above 60 year but less than 80)"},{"$f":"P1091","v":0},{"$f":"P1092","v":356200},{"$f":"IF($E$4<=O1205,0,IF($E$4>500000,0,IF($E$4>O1205,IF(C1205<12500,C1205,12500),0)))","v":0},13700,356200,null,{"$f":"Q997+20000","v":20000},{"$f":"N1205-20000","v":0},{"$f":"L939","v":"Sur. Amt"},5000000]
["2023-24","2024-25",{"$f":"P1115","v":342500},{"$f":"P1116","v":0},{"$f":"P1117","v":13700},{"$f":"P1118","v":356200},{"$f":"P1119","v":"(Above 60 year but less than 80)"},{"$f":"P1120","v":0},{"$f":"P1121","v":356200},{"$f":"IF($E$4<=O1206,0,IF($E$4>K1212,0,IF($E$4>O1206,IF(C1206<K1212,C1206,K1212),0)))","v":0},13700,{"$f":"C1206+D1206-J1206+K1206","v":356200}]
["2024-25","2025-26",{"$f":"P1144","v":342500},{"$f":"P1145","v":0},{"$f":"P1146","v":13700},{"$f":"P1147","v":356200},{"$f":"P1148","v":"(Above 60 year but less than 80)"},{"$f":"P1149","v":0},{"$f":"P1150","v":356200},{"$f":"IF($E$4<=O1207,0,IF($E$4>$K$1213,0,IF($E$4>O1207,IF(C1207<$K$1212,C1207,$K$1212),0)))","v":0},13700,{"$f":"C1207+D1207-J1207+K1207","v":356200}]
[{"$f":"$F$2","v":"2024-25"},{"$f":"INDEX($B$1168:$B$1207,MATCH($A$1208,$A$1168:$A$1207,0))","v":"2025-26"},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!D237,INDEX($C$1168:$C$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":222500},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!E237,INDEX($D$1168:$D$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":0},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!F237,INDEX($E$1168:$E$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":8900},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!G237,INDEX($F$1168:$F$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":231400},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!H237,INDEX($G$1168:$G$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":"Not Defined"},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!I237,INDEX($H$1168:$H$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":0},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!J237,INDEX($I$1168:$I$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":222500},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!K237,INDEX($J$1168:$J$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":0},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!L237,INDEX($K$1168:$K$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":8900},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!M237,INDEX($L$1168:$L$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":231400},null,null,null,{"$f":"INDEX($P$1168:$P$1202,MATCH($A$1208,$A$1168:$A$1202,0))","v":{"$error":"#N/A"}},{"$f":"INDEX($Q$1168:$Q$1202,MATCH($A$1208,$A$1168:$A$1202,0))","v":{"$error":"#N/A"}}]
["Fin._Year","Asst. Year","TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due","Rebate u/s 87A","Revised E.cess(adjusting 87A)","Revised Total Tax due","Tax Due"]
[null,"FIN. YEAR",{"$f":"E2","v":"2025-26"},null,"Net Tax Due",null,null,"F.Year","New option u/s 115BAC","Existing Option","Final Value"]
[null,"TAX CATE.",{"$f":"E3","v":"SENIOR CITIZEN"},null,null,null,null,"2023-24",25000,12500,{"$f":"IF($A$2=$I$1211,I1211,J1211)","v":12500}]
[null,"TAX INCO.",{"$f":"E4","v":1775000},null,{"$f":"C1212-O1199","v":1475000},null,{"$f":"IF(G1214=\"\",\" \",UPPER(MID(G1214,4,1)))","v":"P"},null,700000,500000,{"$f":"IF($A$2=$I$1211,I1212,J1212)","v":500000},"Taxable amt when Pannotavbl"]
[null,"TAX IF PAN IS NOT PROVIDED",null,null,null,null,"PAN NO","Total Net tax payable/refundable (rouded off)",null,null,null,"Tax cal.",{"$f":"C1215","v":222500},{"$f":"C1216","v":342500}]
[null,"RATE","TAX","REBATE","SUR.","TOTAL",{"$f":"'Form no 16'!L17","v":"BEPPS1234Q"},"Total Tax due",null,{"$f":"Statement!H75","v":245440},"Rounded","Add. Income",{"$f":"$E$4-$Q$1208","v":{"$error":"#N/A"}},{"$f":"$E$4-$Q$1208","v":{"$error":"#N/A"}}]
[null,"NORMAL",{"$f":"C1208","v":222500},{"$f":"J1208","v":0},{"$f":"K1208","v":8900},{"$f":"L1208","v":231400},{"$f":"IF(G1212=\"P\",\"P\",\"\")","v":"P"},"Releif u/s 89(1)",null,{"$f":"Statement!H76","v":0},null,"Sur. Rate",0.12,0.12]
[null,"ABNORMAL",{"$f":"$V$1234","v":342500},{"$f":"D1215","v":0},{"$f":"ROUND(C1216*4%,0)","v":13700},{"$f":"C1216+E1216-D1216","v":356200},{"$f":"LEN(G1214)","v":10},"Net tax due",null,{"$f":"J1214-J1215","v":245440},null,"Marignal relief",{"$f":"D1208","v":0},{"$f":"M1216","v":0}]
[null,"FINAL",{"$f":"IF(G1217=\"YES\",IF(G1215=\"P\",C1215,C1216))","v":222500},{"$f":"IF(G1217=\"YES\",IF(G1215=\"P\",D1215,D1216))","v":0},{"$f":"IF(G1217=\"YES\",IF(G1215=\"P\",E1215,E1216))","v":8900},{"$f":"IF(G1217=\"YES\",IF(G1215=\"P\",F1215,F1216))","v":231400},{"$f":"IF(G1216=10,\"YES\",\"NO\")","v":"YES"},"Tax Deducted",null,{"$f":"Statement!H78","v":0},null,"Cess",{"$f":"K1208","v":8900},{"$f":"ROUND((N1213+N1216)*M1230,0)","v":0}]
[null,"Test message",{"$f":"IF(C1217=FALSE,C1216,C1217)","v":222500},{"$f":"IF(C1218<=0,0,IF(D1217=FALSE,D1216,D1217))","v":0},{"$f":"IF(C1218<=0,0,IF(E1217=FALSE,N1217,E1217))","v":8900},{"$f":"IF(C1218<=0,0,IF(F1217=FALSE,N1218,F1217))","v":231400},null,"Difference",null,{"$f":"ROUND((J1216-J1217),-1)","v":245440},null,null,{"$f":"M1213+M1216+M1217","v":231400},{"$f":"N1213+N1216+N1217","v":342500}]
[null,null,{"$f":"IF(C1217=C1215,\"\",\"Tax Rate will be 20% higher due to PANNOTAVBL or wrong PAN\")","v":""},null,null,null,null,"Text message",{"$f":"IF(J1217>J1216,\"Net Tax Refundable\",IF(J1216>J1217,\"Net Tax Due\",\"NIL AMT RETURN\"))","v":"Net Tax Due"},null,null,"Text message"]
[null,"Marginal Releif",null,null,null,null,null,"Final txt message for statement",null,null,null,{"$f":"CONCATENATE(\"If proper  PAN is input in Employee Data sheet, then\",\"  \",\"Total Taxable amount (including cess but excluding rebate u/s 87A)\",\"  \",\"is \",\"Rs.\",\"  \",M1218,\"  \")","v":"If proper  PAN is input in Employee Data sheet, then  Total Taxable amount (including cess but excluding rebate u/s 87A)  is Rs.  231400  "}]
[null,"(","After allowed  Marginal relief ","Rs.",{"$f":"H1208","v":0},")",{"$f":"CONCATENATE(B1221,\"  \",G1220,\"  \",F1221)","v":"(    )"},{"$f":"IF(J1218>0,H1222,IF(J1218<0,H1223,H1224))","v":"Income Tax PAYABLE {Balance [17- 18 ]}     (Rounded off)"}]
[null,{"$f":"CONCATENATE(B1221,\"  \",C1221,\" \",D1221,\"  \",E1221,\" \",F1221)","v":"(  After allowed  Marginal relief  Rs.  0 )"},null,null,{"$f":"IF(D1208>0,CONCATENATE(\"(\",\"Including net surcharge amt.\",\"Rs.\",D1208,\")\"),\"\")","v":""},null,null,"Income Tax PAYABLE {Balance [17- 18 ]}     (Rounded off)"]
[null,"Marginal relief-Not Applicable",null,null,null,null,"( Not Applicable  )","Income Tax REFUNDABLE {Balance [18-17 ]}  (Rounded off)"]
[null,{"$f":"CONCATENATE(B1221,\"  \",B1223,\" \",F1221)","v":"(  Marginal relief-Not Applicable )"},null,null,null,null,null,"Nil Tax Return {Balance [17- 18 ]}     (Rounded off)"]
[null,"Net Tax Liability"]
[null,"Total Tax due",null,null,null,null,{"$f":"L1198-'Tax Calculation'!$J$99","v":363075}]
[null,"Tax Deducted",null,null,null,null,{"$f":"'Tax Calculation'!$J$96","v":0},null,null,null,null,"Taxable amt  ",{"$f":"C1212","v":1775000}]
[null,"Net Tax due",null,null,null,null,{"$f":"IF(G1227>G1226,0,G1226-G1227)","v":363075},null,null,null,null,"Tax due",{"$f":"C1215","v":222500}]
[null,"Net Tax payable",null,null,null,null,{"$f":"IF(G1228>0,G1228,0)","v":363075},null,null,null,null,"Average rate",{"$f":"ROUND(M1228/M1227*100,2)","v":12.54}]
[null,"Net Tax refundable",null,null,null,null,{"$f":"IF(G1227>G1226,G1227-G1226,0)","v":0},null,null,null,null,"Applicable rate",{"$f":"IF(C1216>C1215,0%,4%)","v":0}]
[null,"Net Tax due-NIL",null,null,null,null,{"$f":"IF(G1226=G1227,0,0)","v":0}]
[null,{"$f":"IF(G1229>0,B1229,IF(G1230>0,B1230,B1231))","v":"Net Tax payable"},null,null,null,null,{"$f":"INDEX(G1229:G1231,MATCH(B1232,B1229:B1231,0))","v":363075},null,null,"F.Y.","2016-17"]
[null,null,null,null,null,null,null,null,null,{"$f":"$E$3","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($L$1234:$L$1237,MATCH($J$1233,$J$1234:$J$1237,0))","v":352500},"Range","Limit","Limit","Rate","Regular Tax","Abnormal Tax","Tax amt",null,"F.Y.","TAX"]
[null,"Amount in words",null,{"$f":"IF(G1232=0,\"No Tax amtount\",pravesh(G1232))","v":{"$error":"#NAME?"}},null,null,null,null,null,"Male",null,{"$f":"IF($C$1212>1000000,($C$1212-1000000)*30%+(125000),IF($C$1212>500000,($C$1212-500000)*20%+(25000),IF($C$1212>250000,($C$1212-250000)*10%,\"0\")))","v":357500},250000,{"$f":"MAX(IF($J$1233=J1234,M1234,0),IF($J$1233=J1235,M1235,0),IF($J$1233=J1236,M1236,0),IF($J$1233=J1237,M1237,0))","v":300000},{"$f":"IF($E$4<=N1234,$E$4-0,N1234)","v":300000},"0%",{"$f":"ROUND(O1234*P1234,0)","v":0},0,{"$f":"ROUND(O1234*R1234,0)","v":0},null,{"$f":"$E$2","v":"2025-26"},{"$f":"IF(U1234=U1235,V1235,V1236)","v":342500}]
[null,"Test message",null,{"$f":"CONCATENATE(\"(\",\"  \",D1234,\"  \",\")\")","v":{"$error":"#NAME?"}},null,null,null,null,null,"Female",null,{"$f":"IF($C$1212>1000000,($C$1212-1000000)*30%+(125000),IF($C$1212>500000,($C$1212-500000)*20%+(25000),IF($C$1212>250000,($C$1212-250000)*10%,\"0\")))","v":357500},250000,500000,{"$f":"MAX(IF($E$4<=N1235,$E$4-N1234,N1235-N1234),IF($E$4>N1234,,0))","v":200000},0.1,{"$f":"ROUND(O1235*P1235,0)","v":20000},{"$f":"IF(M1229>20,P1235,IF(Q1237>0,20%,30%))","v":0.2},{"$f":"ROUND(O1235*R1235,0)","v":40000},null,"2016-17",{"$f":"S1238","v":372500}]
[null,null,null,null,null,null,null,null,null,"Senior Citizen",null,{"$f":"IF($C$1212>1000000,($C$1212-1000000)*30%+(120000),IF($C$1212>500000,($C$1212-500000)*20%+(20000),IF($C$1212>300000,($C$1212-300000)*10%,\"0\")))","v":352500},300000,1000000,{"$f":"MAX(IF($E$4<=N1236,$E$4-N1235,N1236-N1235),IF($E$4>N1235,,0))","v":500000},0.2,{"$f":"ROUND(O1236*P1236,0)","v":100000},{"$f":"IF(Q1235=0,MAX($P$1234:$P$1237),IF(Q1237>0,MAX($P$1234:$P$1236),15%))","v":0.2},{"$f":"ROUND(O1236*R1236,0)","v":100000},null,"2017-18",{"$f":"S1245","v":342500}]
[null,null,null,null,null,null,null,null,null,"Very Senior Citizen",null,{"$f":"IF($C$1212>1000000,($C$1212-1000000)*30%+(100000),IF($C$1212>500000,($C$1212-500000)*20%,\"0\"))","v":332500},500000,"10,00,000+",{"$f":"MAX($E$4>N1236,$E$4-N1236,0)","v":775000},0.3,{"$f":"ROUND(O1237*P1237,0)","v":232500},{"$f":"IF(R1236=30%,10%,30%)","v":0.3},{"$f":"ROUND(O1237*R1237,0)","v":232500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1234:Q1237)","v":352500},null,{"$f":"SUM(S1234:S1237)","v":372500}]
[null,"Relief u/s 87A",null,null,null,null,null,null,null,"F.Y.","2017-18"]
[null,"(","after relief u/s 87A","Rs.",{"$f":"J1208","v":0},")",{"$f":"CONCATENATE(B1240,\"  \",G1239,\"  \",F1240)","v":"(    )"},null,null,{"$f":"$E$3","v":"SENIOR CITIZEN"},null,{"$f":"INDEX($L$1241:$L$1244,MATCH($J$1233,$J$1241:$J$1244,0))","v":342500},"Range","Limit","Limit","Rate","Regular Tax","Abnormal Tax","Tax amt"]
[null,{"$f":"CONCATENATE(B1240,\"  \",C1240,\" \",D1240,\"  \",E1240,\" \",F1240)","v":"(  after relief u/s 87A Rs.  0 )"},null,null,{"$f":"IF(E1240>0,CONCATENATE(\"(\",\"after relief u/s 87A\",\" \",\"Rs.\",E1240,\")\"),\"\")","v":""},{"$f":"C1208","v":222500},{"$f":"F1241-E1240","v":222500},null,null,"Male",null,{"$f":"IF($C$1212>1000000,($C$1212-1000000)*30%+(112500),IF($C$1212>500000,($C$1212-500000)*20%+(12500),IF($C$1212>250000,($C$1212-250000)*5%,\"0\")))","v":345000},250000,{"$f":"MAX(IF($J$1233=J1241,M1241,0),IF($J$1233=J1242,M1242,0),IF($J$1233=J1243,M1243,0),IF($J$1233=J1244,M1244,0))","v":300000},{"$f":"IF($E$4<=N1241,$E$4-0,N1241)","v":300000},"0%",{"$f":"ROUND(O1241*P1241,0)","v":0},0,{"$f":"ROUND(O1241*R1241,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Female",null,{"$f":"IF($C$1212>1000000,($C$1212-1000000)*30%+(112500),IF($C$1212>500000,($C$1212-500000)*20%+(25000),IF($C$1212>250000,($C$1212-250000)*10%,\"0\")))","v":345000},250000,500000,{"$f":"MAX(IF($E$4<=N1242,$E$4-N1241,N1242-N1241),IF($E$4>N1241,,0))","v":200000},0.05,{"$f":"ROUND(O1242*P1242,0)","v":10000},{"$f":"IF(M1236>20,P1242,IF(Q1244>0,20%,30%))","v":0.05},{"$f":"ROUND(O1242*R1242,0)","v":10000}]
[null,null,null,null,null,null,null,null,null,"Senior Citizen",null,{"$f":"IF($C$1212>1000000,($C$1212-1000000)*30%+(110000),IF($C$1212>500000,($C$1212-500000)*20%+(10000),IF($C$1212>300000,($C$1212-300000)*5%,\"0\")))","v":342500},300000,1000000,{"$f":"MAX(IF($E$4<=N1243,$E$4-N1242,N1243-N1242),IF($E$4>N1242,,0))","v":500000},0.2,{"$f":"ROUND(O1243*P1243,0)","v":100000},{"$f":"IF(Q1242=0,MAX($P$1234:$P$1237),IF(Q1244>0,MAX($P$1234:$P$1236),15%))","v":0.2},{"$f":"ROUND(O1243*R1243,0)","v":100000}]
[null,null,null,null,null,null,null,null,null,"Very Senior Citizen",null,{"$f":"IF($C$1212>1000000,($C$1212-1000000)*30%+(100000),IF($C$1212>500000,($C$1212-500000)*20%,\"0\"))","v":332500},500000,"10,00,000+",{"$f":"MAX($E$4>N1243,$E$4-N1243,0)","v":775000},0.3,{"$f":"ROUND(O1244*P1244,0)","v":232500},{"$f":"IF(R1243=30%,10%,30%)","v":0.3},{"$f":"ROUND(O1244*R1244,0)","v":232500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1241:Q1244)","v":342500},null,{"$f":"SUM(S1241:S1244)","v":342500}]
[null,null,{"$f":"INDEX(pks!$C$53:$C$88,MATCH('Table for form 16'!D1246,pks!$D$53:$D$88,0))","v":{"$error":"#N/A"}},{"$f":"'Form no 16'!$L$20","v":"2025-26"}]
["Determination of Maximum limit under Chapter VIA for f.y. 2014-15",null,null,null,null,null,null,null,null,"Determination of Maximum limit under Chapter VIA for f.y. 2015-16",null,null,null,null,null,null,null,null,"Determination of Maximum limit under Chapter VIA for f.y. 2016-17",null,null,null,null,null,null,null,null,"Determination of Maximum limit under Chapter VIA for f.y. 2017-18",null,null,null,null,null,null,null,null,"Determination of Maximum limit under Chapter VIA for f.y. 2018-19",null,null,null,null,null,null,null,null,"Determination of Maximum limit under Chapter VIA for f.y. 2019-20"]
[null,"Selected Tax Category",{"$f":"'Form no 16'!$E$5","v":"SENIOR CITIZEN"},null,null,null,null,null,null,null,"Selected Tax Category",{"$f":"C1248","v":"SENIOR CITIZEN"},null,null,null,null,null,null,null,"Selected Tax Category",{"$f":"L1248","v":"SENIOR CITIZEN"},null,null,null,null,null,null,null,"Selected Tax Category",{"$f":"U1248","v":"SENIOR CITIZEN"},null,null,null,null,null,null,null,"Selected Tax Category",{"$f":"AD1248","v":"SENIOR CITIZEN"},null,null,null,null,null,null,null,"Selected Tax Category",{"$f":"AM1248","v":"SENIOR CITIZEN"}]
["Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit","Remarks",null,"Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit","Remarks",null,"Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit","Remarks",null,"Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit","Remarks",null,"Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit","Remarks",null,"Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit"]
[{"$f":"pks!A170","v":"U/S 80 C "},{"$f":"pks!B170","v":"Invesment in specified investment plans"},{"$f":"pks!C170","v":"Upto Rs. 150000"},{"$f":"pks!D170","v":"Upto Rs. 150000"},{"$f":"pks!E170","v":"Upto Rs. 150000"},{"$f":"pks!F170","v":"Upto Rs. 150000"},{"$f":"IF($C$1248=$C$1249,C1250,IF($C$1248=$D$1249,D1250,IF($C$1248=$E$1249,E1250,F1250)))","v":"Upto Rs. 150000"},"(Maxi. Limit Rs. 150000 (from F.Y. 14-15))",{"$f":"CONCATENATE(G1250,\"  \",H1250)","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 14-15))"},{"$f":"pks!J170","v":"U/S 80 C "},{"$f":"pks!K170","v":"Invesment in specified investment plans"},{"$f":"pks!L170","v":"Upto Rs. 150000"},{"$f":"pks!M170","v":"Upto Rs. 150000"},{"$f":"pks!N170","v":"Upto Rs. 150000"},{"$f":"pks!O170","v":"Upto Rs. 150000"},{"$f":"IF($L$1248=$L$1249,L1250,IF($L$1248=$M$1249,M1250,IF($L$1248=$N$1249,N1250,O1250)))","v":"Upto Rs. 150000"},"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))",{"$f":"CONCATENATE(P1250,\"  \",Q1250)","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"pks!S170","v":"U/S 80 C "},{"$f":"pks!T170","v":"Invesment in specified investment plans"},{"$f":"pks!U170","v":"Upto Rs. 150000"},{"$f":"pks!V170","v":"Upto Rs. 150000"},{"$f":"pks!W170","v":"Upto Rs. 150000"},{"$f":"pks!X170","v":"Upto Rs. 150000"},{"$f":"IF($U$1248=$U$1249,U1250,IF($U$1248=$V$1249,V1250,IF($U$1248=$W$1249,W1250,X1250)))","v":"Upto Rs. 150000"},"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))",{"$f":"CONCATENATE(Y1250,\"  \",Z1250)","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"pks!AB170","v":"U/S 80 C "},{"$f":"pks!AC170","v":"Invesment in specified investment plans"},{"$f":"pks!AD170","v":"Upto Rs. 150000"},{"$f":"pks!AE170","v":"Upto Rs. 150000"},{"$f":"pks!AF170","v":"Upto Rs. 150000"},{"$f":"pks!AG170","v":"Upto Rs. 150000"},{"$f":"IF($AD$1248=$AD$1249,AD1250,IF($AD$1248=$AE$1249,AE1250,IF($AD$1248=$AF$1249,AF1250,AG1250)))","v":"Upto Rs. 150000"},"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))",{"$f":"CONCATENATE(AH1250,\"  \",AI1250)","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"pks!AK170","v":"U/S 80 C "},{"$f":"pks!AL170","v":"Invesment in specified investment plans"},{"$f":"pks!AM170","v":"Upto Rs. 150000"},{"$f":"pks!AN170","v":"Upto Rs. 150000"},{"$f":"pks!AO170","v":"Upto Rs. 150000"},{"$f":"pks!AP170","v":"Upto Rs. 150000"},{"$f":"IF($AM$1248=$AM$1249,AM1250,IF($AM$1248=$AN$1249,AN1250,IF($AM$1248=$AO$1249,AO1250,AP1250)))","v":"Upto Rs. 150000"},"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))",{"$f":"CONCATENATE(AQ1250,\"  \",AR1250)","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"pks!AT170","v":"U/S 80 C "},{"$f":"pks!AU170","v":"Invesment in specified investment plans"},{"$f":"pks!AV170","v":"Upto Rs. 150000"},{"$f":"pks!AW170","v":"Upto Rs. 150000"},{"$f":"pks!AX170","v":"Upto Rs. 150000"},{"$f":"pks!AY170","v":"Upto Rs. 150000"},{"$f":"IF($AM$1248=$AM$1249,AV1250,IF($AM$1248=$AN$1249,AW1250,IF($AM$1248=$AO$1249,AX1250,AY1250)))","v":"Upto Rs. 150000"},{"$f":"pks!BA170","v":"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"CONCATENATE(AZ1250,\"  \",BA1250)","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"}]
[{"$f":"pks!A171","v":"U/S 80CCC"},{"$f":"pks!B171","v":"Payment of premium for annuity plan of LIC or any other  "},{"$f":"pks!C171","v":"Upto Rs. 100000"},{"$f":"pks!D171","v":"Upto Rs. 100000"},{"$f":"pks!E171","v":"Upto Rs. 100000"},{"$f":"pks!F171","v":"Upto Rs. 100000"},{"$f":"IF($C$1248=$C$1249,C1251,IF($C$1248=$D$1249,D1251,IF($C$1248=$E$1249,E1251,F1251)))","v":"Upto Rs. 100000"},"(such amount shall not be allowed under section 80C.)","Upto Rs. 100000  (such amount shall not be allowed under section 80C.)",{"$f":"pks!J171","v":"U/S 80CCC"},{"$f":"pks!K171","v":"Payment of premium for annuity plan of LIC or any other  "},{"$f":"pks!L171","v":"Upto Rs. 150000"},{"$f":"pks!M171","v":"Upto Rs. 150000"},{"$f":"pks!N171","v":"Upto Rs. 150000"},{"$f":"pks!O171","v":"Upto Rs. 150000"},{"$f":"IF($L$1248=$L$1249,L1251,IF($L$1248=$M$1249,M1251,IF($L$1248=$N$1249,N1251,O1251)))","v":"Upto Rs. 150000"},"(such amount shall not be allowed under section 80C.)","Upto Rs. 150000  (such amount shall not be allowed under section 80C.)",{"$f":"pks!S171","v":"U/S 80CCC"},{"$f":"pks!T171","v":"Payment of premium for annuity plan of LIC or any other  "},{"$f":"pks!U171","v":"Upto Rs. 150000"},{"$f":"pks!V171","v":"Upto Rs. 150000"},{"$f":"pks!W171","v":"Upto Rs. 150000"},{"$f":"pks!X171","v":"Upto Rs. 150000"},{"$f":"IF($U$1248=$U$1249,U1251,IF($U$1248=$V$1249,V1251,IF($U$1248=$W$1249,W1251,X1251)))","v":"Upto Rs. 150000"},"(such amount shall not be allowed under section 80C.)",{"$f":"CONCATENATE(Y1251,\"  \",Z1251)","v":"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"},{"$f":"pks!AB171","v":"U/S 80CCC"},{"$f":"pks!AC171","v":"Payment of premium for annuity plan of LIC or any other  "},{"$f":"pks!AD171","v":"Upto Rs. 150000"},{"$f":"pks!AE171","v":"Upto Rs. 150000"},{"$f":"pks!AF171","v":"Upto Rs. 150000"},{"$f":"pks!AG171","v":"Upto Rs. 150000"},{"$f":"IF($AD$1248=$AD$1249,AD1251,IF($AD$1248=$AE$1249,AE1251,IF($AD$1248=$AF$1249,AF1251,AG1251)))","v":"Upto Rs. 150000"},"(such amount shall not be allowed under section 80C.)",{"$f":"CONCATENATE(AH1251,\"  \",AI1251)","v":"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"},{"$f":"pks!AK171","v":"U/S 80CCC"},{"$f":"pks!AL171","v":"Payment of premium for annuity plan of LIC or any other  "},{"$f":"pks!AM171","v":"Upto Rs. 150000"},{"$f":"pks!AN171","v":"Upto Rs. 150000"},{"$f":"pks!AO171","v":"Upto Rs. 150000"},{"$f":"pks!AP171","v":"Upto Rs. 150000"},{"$f":"IF($AM$1248=$AM$1249,AM1251,IF($AM$1248=$AN$1249,AN1251,IF($AM$1248=$AO$1249,AO1251,AP1251)))","v":"Upto Rs. 150000"},"(such amount shall not be allowed under section 80C.)",{"$f":"CONCATENATE(AQ1251,\"  \",AR1251)","v":"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"},{"$f":"pks!AT171","v":"U/S 80CCC"},{"$f":"pks!AU171","v":"Contributions to certain pension funds of LIC or any other insurer "},{"$f":"pks!AV171","v":"Upto Rs. 150000"},{"$f":"pks!AW171","v":"Upto Rs. 150000"},{"$f":"pks!AX171","v":"Upto Rs. 150000"},{"$f":"pks!AY171","v":"Upto Rs. 150000"},{"$f":"IF($AM$1248=$AM$1249,AV1251,IF($AM$1248=$AN$1249,AW1251,IF($AM$1248=$AO$1249,AX1251,AY1251)))","v":"Upto Rs. 150000"},{"$f":"pks!BA171","v":"(such amount shall not be allowed under section 80C.)"},"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"]
[{"$f":"pks!A172","v":"U/S 80 CCD(1)"},{"$f":"pks!B172","v":"Employee cont. towards new pension scheme"},{"$f":"pks!C172","v":"Upto Rs. 100000"},{"$f":"pks!D172","v":"Upto Rs. 100000"},{"$f":"pks!E172","v":"Upto Rs. 100000"},{"$f":"pks!F172","v":"Upto Rs. 100000"},"Upto Rs. 100000","(Equal to 10% of Salary  but not exceed Rs. 100000)","Upto Rs. 100000  (Equal to 10% of Salary  but not exceed Rs. 100000)",{"$f":"pks!J172","v":"U/S 80 CCD(1)"},{"$f":"pks!K172","v":"Employee cont. towards new pension scheme"},{"$f":"pks!L172","v":"Upto Rs. 150000"},{"$f":"pks!M172","v":"Upto Rs. 150000"},{"$f":"pks!N172","v":"Upto Rs. 150000"},{"$f":"pks!O172","v":"Upto Rs. 150000"},"Upto Rs. 150000","(Equal to 10% of Salary  but not exceed Rs. 150000)","Upto Rs. 150000  (Equal to 10% of Salary  but not exceed Rs. 150000)",{"$f":"pks!S172","v":"U/S 80 CCD(1)"},{"$f":"pks!T172","v":"Employee cont. towards new pension scheme"},{"$f":"pks!U172","v":"Upto Rs. 150000"},{"$f":"pks!V172","v":"Upto Rs. 150000"},{"$f":"pks!W172","v":"Upto Rs. 150000"},{"$f":"pks!X172","v":"Upto Rs. 150000"},"Upto Rs. 150000","(Equal to 10% of Salary  but not exceed Rs. 150000)",{"$f":"CONCATENATE(Y1252,\"  \",Z1252)","v":"Upto Rs. 150000  (Equal to 10% of Salary  but not exceed Rs. 150000)"},{"$f":"pks!AB172","v":"U/S 80 CCD(1)"},{"$f":"pks!AC172","v":"Employee cont. towards new pension scheme"},{"$f":"pks!AD172","v":"Upto Rs. 150000"},{"$f":"pks!AE172","v":"Upto Rs. 150000"},{"$f":"pks!AF172","v":"Upto Rs. 150000"},{"$f":"pks!AG172","v":"Upto Rs. 150000"},"Upto Rs. 150000","(Equal to 20% of Salary  but not exceed Rs. 150000)",{"$f":"CONCATENATE(AH1252,\"  \",AI1252)","v":"Upto Rs. 150000  (Equal to 20% of Salary  but not exceed Rs. 150000)"},{"$f":"pks!AK172","v":"U/S 80 CCD(1)"},{"$f":"pks!AL172","v":"Employee cont. towards new pension scheme"},{"$f":"pks!AM172","v":"Upto Rs. 150000"},{"$f":"pks!AN172","v":"Upto Rs. 150000"},{"$f":"pks!AO172","v":"Upto Rs. 150000"},{"$f":"pks!AP172","v":"Upto Rs. 150000"},"Upto Rs. 150000","(Equal to 20% of Salary  but not exceed Rs. 150000)",{"$f":"CONCATENATE(AQ1252,\"  \",AR1252)","v":"Upto Rs. 150000  (Equal to 20% of Salary  but not exceed Rs. 150000)"},{"$f":"pks!AT172","v":"U/S 80 CCD(1)"},{"$f":"pks!AU172","v":"Employee cont. towards new pension scheme"},{"$f":"pks!AV172","v":"Upto Rs. 150000"},{"$f":"pks!AW172","v":"Upto Rs. 150000"},{"$f":"pks!AX172","v":"Upto Rs. 150000"},{"$f":"pks!AY172","v":"Upto Rs. 150000"},"Upto Rs. 150000",{"$f":"pks!BA172","v":"(Equal to 20% of Salary  but not exceed Rs. 150000)"},"Upto Rs. 150000  (Equal to 20% of Salary  but not exceed Rs. 150000)"]
["U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)",null,{"$f":"pks!C173","v":"Note-"},{"$f":"pks!D173","v":"Note-"},{"$f":"pks!E173","v":"Note-"},{"$f":"pks!F173","v":"Note-"},"Note-","(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)",null,{"$f":"pks!L61","v":0},{"$f":"pks!M61","v":0},{"$f":"pks!N61","v":0},{"$f":"pks!O61","v":0},0,"(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","0  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)",{"$f":"pks!S61","v":0},{"$f":"pks!T61","v":0},{"$f":"pks!U61","v":0},{"$f":"pks!V61","v":0},{"$f":"pks!W61","v":0},{"$f":"pks!X61","v":0},0,"(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)",{"$f":"CONCATENATE(Y1253,\"  \",Z1253)","v":"0  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)"},{"$f":"pks!AB61","v":0},{"$f":"pks!AC61","v":0},{"$f":"pks!AD61","v":0},{"$f":"pks!AE61","v":0},{"$f":"pks!AF61","v":0},{"$f":"pks!AG61","v":0},0,"(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)",{"$f":"CONCATENATE(AH1253,\"  \",AI1253)","v":"0  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)"},{"$f":"pks!AK61","v":0},{"$f":"pks!AL61","v":0},{"$f":"pks!AM61","v":0},{"$f":"pks!AN61","v":0},{"$f":"pks!AO61","v":0},{"$f":"pks!AP61","v":0},0,"(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)",{"$f":"CONCATENATE(AQ1253,\"  \",AR1253)","v":"0  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)"},{"$f":"pks!AT173","v":"U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)"},{"$f":"pks!AU173","v":0},{"$f":"pks!AV173","v":"Note-"},{"$f":"pks!AW173","v":"Note-"},{"$f":"pks!AX173","v":"Note-"},{"$f":"pks!AY173","v":"Note-"},"Note-",{"$f":"pks!BA173","v":"(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)"},"Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)"]
[{"$f":"pks!A174","v":"U/S 80 CCD(1B)"},{"$f":"pks!B174","v":"Additional contribution towards NPS"},{"$f":"pks!C174","v":"N.A."},{"$f":"pks!D174","v":"N.A."},{"$f":"pks!E174","v":"N.A."},{"$f":"pks!F174","v":"N.A."},"N.A.","N.A.",{"$f":"CONCATENATE(G1254,\"  \",H1254)","v":"N.A.  N.A."},{"$f":"pks!J174","v":"U/S 80 CCD(1B)"},{"$f":"pks!K174","v":"Additional contribution towards NPS"},{"$f":"pks!L174","v":"Upto Rs. 50000"},{"$f":"pks!M174","v":"Upto Rs. 50000"},{"$f":"pks!N174","v":"Upto Rs. 50000"},{"$f":"pks!O174","v":"Upto Rs. 50000"},"Upto Rs. 50000",null,{"$f":"CONCATENATE(P1254,\"  \",Q1254)","v":"Upto Rs. 50000  "},{"$f":"pks!S174","v":"U/S 80 CCD(1B)"},{"$f":"pks!T174","v":"Additional contribution towards NPS"},{"$f":"pks!U174","v":"Upto Rs. 50000"},{"$f":"pks!V174","v":"Upto Rs. 50000"},{"$f":"pks!W174","v":"Upto Rs. 50000"},{"$f":"pks!X174","v":"Upto Rs. 50000"},"Upto Rs. 50000",null,{"$f":"CONCATENATE(Y1254,\"  \",Z1254)","v":"Upto Rs. 50000  "},{"$f":"pks!AB174","v":"U/S 80 CCD(1B)"},{"$f":"pks!AC174","v":"Additional contribution towards NPS"},{"$f":"pks!AD174","v":"Upto Rs. 50000"},{"$f":"pks!AE174","v":"Upto Rs. 50000"},{"$f":"pks!AF174","v":"Upto Rs. 50000"},{"$f":"pks!AG174","v":"Upto Rs. 50000"},"Upto Rs. 50000","(Cont. in Atal Pension Yojana is also eligible)",{"$f":"CONCATENATE(AH1254,\"  \",AI1254)","v":"Upto Rs. 50000  (Cont. in Atal Pension Yojana is also eligible)"},{"$f":"pks!AK174","v":"U/S 80 CCD(1B)"},{"$f":"pks!AL174","v":"Additional contribution towards NPS"},{"$f":"pks!AM174","v":"Upto Rs. 50000"},{"$f":"pks!AN174","v":"Upto Rs. 50000"},{"$f":"pks!AO174","v":"Upto Rs. 50000"},{"$f":"pks!AP174","v":"Upto Rs. 50000"},"Upto Rs. 50000","(Cont. in Atal Pension Yojana is also eligible)",{"$f":"CONCATENATE(AQ1254,\"  \",AR1254)","v":"Upto Rs. 50000  (Cont. in Atal Pension Yojana is also eligible)"},{"$f":"pks!AT174","v":"U/S 80 CCD(1B)"},{"$f":"pks!AU174","v":"Additional contribution towards NPS"},{"$f":"pks!AV174","v":"Upto Rs. 50000"},{"$f":"pks!AW174","v":"Upto Rs. 50000"},{"$f":"pks!AX174","v":"Upto Rs. 50000"},{"$f":"pks!AY174","v":"Upto Rs. 50000"},"Upto Rs. 50000",{"$f":"pks!BA174","v":"(Cont. in Atal Pension Yojana is also eligible)"},"Upto Rs. 50000  (Cont. in Atal Pension Yojana is also eligible)",{"$f":"pks!BC62","v":0},{"$f":"pks!BD62","v":0},{"$f":"pks!BE62","v":0}]
[{"$f":"pks!A175","v":"U/S 80 CCD(2)"},{"$f":"pks!B175","v":"Employer cont. towards new pension scheme "},{"$f":"pks!C175","v":"10% of Salary"},{"$f":"pks!D175","v":"10% of Salary"},{"$f":"pks!E175","v":"10% of Salary"},{"$f":"pks!F175","v":"10% of Salary"},"10% of Salary","(Equal to 10% of Salary (Pay+D.A.)","10% of Salary  (Equal to 10% of Salary (Pay+D.A.)",{"$f":"pks!J175","v":"U/S 80 CCD(2)"},{"$f":"pks!K175","v":"Employer cont. towards new pension scheme "},{"$f":"pks!L175","v":"10% of Salary"},{"$f":"pks!M175","v":"10% of Salary"},{"$f":"pks!N175","v":"10% of Salary"},{"$f":"pks!O175","v":"10% of Salary"},"10% of Salary","(Equal to 10% of Salary (Pay+D.A.) ","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ",{"$f":"pks!S175","v":"U/S 80 CCD(2)"},{"$f":"pks!T175","v":"Employer cont. towards new pension scheme "},{"$f":"pks!U175","v":"10% of Salary"},{"$f":"pks!V175","v":"10% of Salary"},{"$f":"pks!W175","v":"10% of Salary"},{"$f":"pks!X175","v":"10% of Salary"},"10% of Salary","(Equal to 10% of Salary (Pay+D.A.) ",{"$f":"CONCATENATE(Y1255,\"  \",Z1255)","v":"10% of Salary  (Equal to 10% of Salary (Pay+D.A.) "},{"$f":"pks!AB175","v":"U/S 80 CCD(2)"},{"$f":"pks!AC175","v":"Employer cont. towards new pension scheme "},{"$f":"pks!AD175","v":"10% of Salary"},{"$f":"pks!AE175","v":"10% of Salary"},{"$f":"pks!AF175","v":"10% of Salary"},{"$f":"pks!AG175","v":"10% of Salary"},"10% of Salary","(Equal to 10% of Salary (Pay+D.A.) ",{"$f":"CONCATENATE(AH1255,\"  \",AI1255)","v":"10% of Salary  (Equal to 10% of Salary (Pay+D.A.) "},{"$f":"pks!AK175","v":"U/S 80 CCD(2)"},{"$f":"pks!AL175","v":"Employer cont. towards new pension scheme "},{"$f":"pks!AM175","v":"10% of Salary"},{"$f":"pks!AN175","v":"10% of Salary"},{"$f":"pks!AO175","v":"10% of Salary"},{"$f":"pks!AP175","v":"10% of Salary"},"10% of Salary","(Equal to 10% of Salary (Pay+D.A.) ",{"$f":"CONCATENATE(AQ1255,\"  \",AR1255)","v":"10% of Salary  (Equal to 10% of Salary (Pay+D.A.) "},{"$f":"pks!AT175","v":"U/S 80 CCD(2)"},{"$f":"pks!AU175","v":"Employer cont. towards new pension scheme "},{"$f":"pks!AV175","v":"10% of Salary"},{"$f":"pks!AW175","v":"10% of Salary"},{"$f":"pks!AX175","v":"10% of Salary"},{"$f":"pks!AY175","v":"10% of Salary"},"10% of Salary",{"$f":"pks!BA175","v":"(Equal to 10% of Salary (Pay+D.A.) "},"10% of Salary  (Equal to 10% of Salary (Pay+D.A.) "]
[{"$f":"pks!A176","v":"U/S 80CCF"},{"$f":"pks!B176","v":"Investment  in long term infrasturture bonds "},{"$f":"pks!C176","v":"No limit"},{"$f":"pks!D176","v":"No limit"},{"$f":"pks!E176","v":"No limit"},{"$f":"pks!F176","v":"No limit"},"No limit",null,"No limit  ",{"$f":"pks!J176","v":"U/S 80CCF"},{"$f":"pks!K176","v":"Investment  in long term infrasturture bonds "},{"$f":"pks!L176","v":"No limit"},{"$f":"pks!M176","v":"No limit"},{"$f":"pks!N176","v":"No limit"},{"$f":"pks!O176","v":"No limit"},"No limit",null,"No limit  ",{"$f":"pks!S176","v":"U/S 80CCF"},{"$f":"pks!T176","v":"Investment  in long term infrasturture bonds "},{"$f":"pks!U176","v":"No limit"},{"$f":"pks!V176","v":"No limit"},{"$f":"pks!W176","v":"No limit"},{"$f":"pks!X176","v":"No limit"},"No limit",null,"No limit  ",{"$f":"pks!AB176","v":"U/S 80CCF"},{"$f":"pks!AC176","v":"Investment  in long term infrasturture bonds "},{"$f":"pks!AD176","v":"No limit"},{"$f":"pks!AE176","v":"No limit"},{"$f":"pks!AF176","v":"No limit"},{"$f":"pks!AG176","v":"No limit"},"No limit",null,"No limit  ",{"$f":"pks!AK176","v":"U/S 80CCF"},{"$f":"pks!AL176","v":"Investment  in long term infrasturture bonds "},{"$f":"pks!AM176","v":"No limit"},{"$f":"pks!AN176","v":"No limit"},{"$f":"pks!AO176","v":"No limit"},{"$f":"pks!AP176","v":"No limit"},"No limit",null,"No limit  ",{"$f":"pks!AT176","v":"U/S 80CCF"},{"$f":"pks!AU176","v":"Investment  in long term infrasturture bonds "},{"$f":"pks!AV176","v":20000},{"$f":"pks!AW176","v":20000},{"$f":"pks!AX176","v":20000},{"$f":"pks!AY176","v":20000},20000,{"$f":"pks!BA176","v":0},"20000  0"]
[{"$f":"pks!A177","v":"U/S 80D-"},{"$f":"pks!B177","v":"Medical ins. premium for himself, spous and childrens"},{"$f":"pks!C177","v":15000},{"$f":"pks!D177","v":15000},{"$f":"pks!E177","v":20000},{"$f":"pks!F177","v":20000},20000,"(Maxi. aggregate allowable limit)","20000  (Maxi. aggregate allowable limit)",{"$f":"pks!J177","v":"U/S 80D-"},{"$f":"pks!K177","v":"Medical ins. premium for himself, spous and childrens"},{"$f":"pks!L177","v":15000},{"$f":"pks!M177","v":15000},{"$f":"pks!N177","v":20000},{"$f":"pks!O177","v":20000},20000,"(Maxi. aggregate allowable limit)","20000  (Maxi. aggregate allowable limit)",{"$f":"pks!S177","v":"U/S 80D-"},{"$f":"pks!T177","v":"Medical ins. premium for himself, spous and childrens"},{"$f":"pks!U177","v":25000},{"$f":"pks!V177","v":25000},{"$f":"pks!W177","v":30000},{"$f":"pks!X177","v":30000},30000,"(Maxi. aggregate allowable limit)","30000  (Maxi. aggregate allowable limit)",{"$f":"pks!AB177","v":"U/S 80D-"},{"$f":"pks!AC177","v":"Medical ins. premium for himself, spous and childrens"},{"$f":"pks!AD177","v":25000},{"$f":"pks!AE177","v":25000},{"$f":"pks!AF177","v":30000},{"$f":"pks!AG177","v":30000},30000,"(Maxi. aggregate allowable limit)","30000  (Maxi. aggregate allowable limit)",{"$f":"pks!AK177","v":"U/S 80D-"},{"$f":"pks!AL177","v":"Medical ins. premium for himself, spous and childrens"},{"$f":"pks!AM177","v":25000},{"$f":"pks!AN177","v":25000},{"$f":"pks!AO177","v":50000},{"$f":"pks!AP177","v":50000},50000,"(Maxi. aggregate allowable limit)","50000  (Maxi. aggregate allowable limit)",{"$f":"pks!AT177","v":"U/S 80D-"},{"$f":"pks!AU177","v":"Medical ins. premium for himself, spous and childrens"},{"$f":"pks!AV177","v":25000},{"$f":"pks!AW177","v":25000},{"$f":"pks!AX177","v":50000},{"$f":"pks!AY177","v":50000},50000,{"$f":"pks!BA177","v":"(Maxi. aggregate allowable limit)"},"50000  (Maxi. aggregate allowable limit)"]
[{"$f":"pks!A178","v":"U/S 80DD-"},{"$f":"pks!B178","v":"Medical treatment of dependent handicapped person"},{"$f":"pks!C178","v":100000},{"$f":"pks!D178","v":100000},{"$f":"pks!E178","v":100000},{"$f":"pks!F178","v":100000},100000,"(Maxi.  allowable limit)","100000  (Maxi.  allowable limit)",{"$f":"pks!J178","v":"U/S 80DD-"},{"$f":"pks!K178","v":"Medical treatment of dependent handicapped person"},{"$f":"pks!L178","v":125000},{"$f":"pks!M178","v":125000},{"$f":"pks!N178","v":125000},{"$f":"pks!O178","v":125000},125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",{"$f":"pks!S178","v":"U/S 80DD-"},{"$f":"pks!T178","v":"Medical treatment of dependent handicapped person"},{"$f":"pks!U178","v":125000},{"$f":"pks!V178","v":125000},{"$f":"pks!W178","v":125000},{"$f":"pks!X178","v":125000},125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",{"$f":"pks!AB178","v":"U/S 80DD-"},{"$f":"pks!AC178","v":"Medical treatment of dependent handicapped person"},{"$f":"pks!AD178","v":125000},{"$f":"pks!AE178","v":125000},{"$f":"pks!AF178","v":125000},{"$f":"pks!AG178","v":125000},125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",{"$f":"pks!AK178","v":"U/S 80DD-"},{"$f":"pks!AL178","v":"Medical treatment of dependent handicapped person"},{"$f":"pks!AM178","v":125000},{"$f":"pks!AN178","v":125000},{"$f":"pks!AO178","v":125000},{"$f":"pks!AP178","v":125000},125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",{"$f":"pks!AT178","v":"U/S 80DD-"},{"$f":"pks!AU178","v":"Medical treatment of dependent handicapped person"},{"$f":"pks!AV178","v":125000},{"$f":"pks!AW178","v":125000},{"$f":"pks!AX178","v":125000},{"$f":"pks!AY178","v":125000},125000,{"$f":"pks!BA178","v":"(Maxi.  allowable limit)"},"125000  (Maxi.  allowable limit)"]
[{"$f":"pks!A179","v":"U/S 80DDB-"},{"$f":"pks!B179","v":"Spl ded to the guardion of a patient suff.from Cancer/Aids "},{"$f":"pks!C179","v":40000},{"$f":"pks!D179","v":40000},{"$f":"pks!E179","v":60000},{"$f":"pks!F179","v":60000},60000,"(Maximum aggregate allowable limit)","60000  (Maximum aggregate allowable limit)",{"$f":"pks!J179","v":"U/S 80DDB-"},{"$f":"pks!K179","v":"Spl ded to the guardion of a patient suff.from Cancer/Aids "},{"$f":"pks!L179","v":40000},{"$f":"pks!M179","v":40000},{"$f":"pks!N179","v":60000},{"$f":"pks!O179","v":80000},60000,"(Maximum aggregate allowable limit)","60000  (Maximum aggregate allowable limit)",{"$f":"pks!S179","v":"U/S 80DDB-"},{"$f":"pks!T179","v":"Spl ded to the guardion of a patient suff.from Cancer/Aids "},{"$f":"pks!U179","v":40000},{"$f":"pks!V179","v":40000},{"$f":"pks!W179","v":60000},{"$f":"pks!X179","v":80000},60000,"(Maximum aggregate allowable limit)","60000  (Maximum aggregate allowable limit)",{"$f":"pks!AB179","v":"U/S 80DDB-"},{"$f":"pks!AC179","v":"Spl ded to the guardion of a patient suff.from Cancer/Aids "},{"$f":"pks!AD179","v":40000},{"$f":"pks!AE179","v":40000},{"$f":"pks!AF179","v":60000},{"$f":"pks!AG179","v":80000},60000,"(Maximum aggregate allowable limit)","60000  (Maximum aggregate allowable limit)",{"$f":"pks!AK179","v":"U/S 80DDB-"},{"$f":"pks!AL179","v":"Spl ded to the guardion of a patient suff.from Cancer/Aids "},{"$f":"pks!AM179","v":40000},{"$f":"pks!AN179","v":40000},{"$f":"pks!AO179","v":100000},{"$f":"pks!AP179","v":100000},100000,"(Maximum aggregate allowable limit)","100000  (Maximum aggregate allowable limit)",{"$f":"pks!AT179","v":"U/S 80DDB-"},{"$f":"pks!AU179","v":"Spl ded to the guardion of a patient suff.from Cancer/Aids "},{"$f":"pks!AV179","v":40000},{"$f":"pks!AW179","v":40000},{"$f":"pks!AX179","v":100000},{"$f":"pks!AY179","v":100000},100000,{"$f":"pks!BA179","v":"(Maximum aggregate allowable limit)"},"100000  (Maximum aggregate allowable limit)"]
[{"$f":"pks!A180","v":"U/S 80E-"},{"$f":"pks!B180","v":"Repayment of loan for higher education"},{"$f":"pks!C180","v":"No limit"},{"$f":"pks!D180","v":"No limit"},{"$f":"pks!E180","v":"No limit"},{"$f":"pks!F180","v":"No limit"},"No limit","(higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)",{"$f":"pks!J180","v":"U/S 80E-"},{"$f":"pks!K180","v":"Repayment of loan for higher education"},{"$f":"pks!L180","v":"No limit"},{"$f":"pks!M180","v":"No limit"},{"$f":"pks!N180","v":"No limit"},{"$f":"pks!O180","v":"No limit"},"No limit","(higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)",{"$f":"pks!S180","v":"U/S 80E-"},{"$f":"pks!T180","v":"Repayment of loan for higher education"},{"$f":"pks!U180","v":"No limit"},{"$f":"pks!V180","v":"No limit"},{"$f":"pks!W180","v":"No limit"},{"$f":"pks!X180","v":"No limit"},"No limit","(higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)",{"$f":"pks!AB180","v":"U/S 80E-"},{"$f":"pks!AC180","v":"Repayment of loan for higher education"},{"$f":"pks!AD180","v":"No limit"},{"$f":"pks!AE180","v":"No limit"},{"$f":"pks!AF180","v":"No limit"},{"$f":"pks!AG180","v":"No limit"},"No limit","(higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)",{"$f":"pks!AK180","v":"U/S 80E-"},{"$f":"pks!AL180","v":"Repayment of loan for higher education"},{"$f":"pks!AM180","v":"No limit"},{"$f":"pks!AN180","v":"No limit"},{"$f":"pks!AO180","v":"No limit"},{"$f":"pks!AP180","v":"No limit"},"No limit","(higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)",{"$f":"pks!AT180","v":"U/S 80E-"},{"$f":"pks!AU180","v":"Repayment of loan for higher education"},{"$f":"pks!AV180","v":"No limit"},{"$f":"pks!AW180","v":"No limit"},{"$f":"pks!AX180","v":"No limit"},{"$f":"pks!AY180","v":"No limit"},"No limit",{"$f":"pks!BA180","v":"(higher education for self/ spouse/ his children.)"},"No limit  (higher education for self/ spouse/ his children.)"]
[{"$f":"pks!A181","v":"U/S 80EE"},{"$f":"pks!B181","v":"Intrest paid on House Building Loan( excluding u/s 24B)"},{"$f":"pks!C181","v":100000},{"$f":"pks!D181","v":100000},{"$f":"pks!E181","v":100000},{"$f":"pks!F181","v":100000},100000,"(loan not to exceed Rs 25 lakhs)","100000  (loan not to exceed Rs 25 lakhs)",{"$f":"pks!J181","v":"U/S 80EE"},{"$f":"pks!K181","v":"Intrest paid on House Building Loan( excluding u/s 24B)"},{"$f":"pks!L181","v":100000},{"$f":"pks!M181","v":100000},{"$f":"pks!N181","v":100000},{"$f":"pks!O181","v":100000},100000,"(loan not to exceed Rs 25 lakhs)","100000  (loan not to exceed Rs 25 lakhs)",{"$f":"pks!S181","v":"U/S 80EE"},{"$f":"pks!T181","v":"Intrest paid on House Building Loan( excluding u/s 24B)"},{"$f":"pks!U181","v":50000},{"$f":"pks!V181","v":50000},{"$f":"pks!W181","v":50000},{"$f":"pks!X181","v":50000},50000,"(loan not to exceed Rs 35 lakhs)","50000  (loan not to exceed Rs 35 lakhs)",{"$f":"pks!AB181","v":"U/S 80EE"},{"$f":"pks!AC181","v":"Intrest paid on House Building Loan( excluding u/s 24B)"},{"$f":"pks!AD181","v":50000},{"$f":"pks!AE181","v":50000},{"$f":"pks!AF181","v":50000},{"$f":"pks!AG181","v":50000},50000,"(loan not to exceed Rs 35 lakhs)","50000  (loan not to exceed Rs 35 lakhs)",{"$f":"pks!AK181","v":"U/S 80EE"},{"$f":"pks!AL181","v":"Intrest paid on House Building Loan( excluding u/s 24B)"},{"$f":"pks!AM181","v":50000},{"$f":"pks!AN181","v":50000},{"$f":"pks!AO181","v":50000},{"$f":"pks!AP181","v":50000},50000,"(loan not to exceed Rs 35 lakhs)","50000  (loan not to exceed Rs 35 lakhs)",{"$f":"pks!AT181","v":"U/S 80EE"},{"$f":"pks!AU181","v":"Intrest paid on House Building Loan( excluding u/s 24B)"},{"$f":"pks!AV181","v":50000},{"$f":"pks!AW181","v":50000},{"$f":"pks!AX181","v":50000},{"$f":"pks!AY181","v":50000},50000,{"$f":"pks!BA181","v":"(loan not to exceed Rs 35 lakhs)"},"50000  (loan not to exceed Rs 35 lakhs)"]
[{"$f":"pks!A182","v":"U/S 80G- "},{"$f":"pks!B182","v":"Donation to certain funds,  charitable institutions etc."},{"$f":"pks!C182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!D182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!E182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!F182","v":"100 /50 % or 10 percent of the Gross Total Income"},"100 /50 % or 10 percent of the Gross Total Income",null,"100 /50 % or 10 percent of the Gross Total Income  ",{"$f":"pks!J182","v":"U/S 80G- "},{"$f":"pks!K182","v":"Donation to certain funds,  charitable institutions etc."},{"$f":"pks!L182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!M182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!N182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!O182","v":"100 /50 % or 10 percent of the Gross Total Income"},"100 /50 % or 10 percent of the Gross Total Income",null,"100 /50 % or 10 percent of the Gross Total Income  ",{"$f":"pks!S182","v":"U/S 80G- "},{"$f":"pks!T182","v":"Donation to certain funds,  charitable institutions etc."},{"$f":"pks!U182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!V182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!W182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!X182","v":"100 /50 % or 10 percent of the Gross Total Income"},"100 /50 % or 10 percent of the Gross Total Income",null,"100 /50 % or 10 percent of the Gross Total Income  ",{"$f":"pks!AB182","v":"U/S 80G- "},{"$f":"pks!AC182","v":"Donation to certain funds,  charitable institutions etc."},{"$f":"pks!AD182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AE182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AF182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AG182","v":"100 /50 % or 10 percent of the Gross Total Income"},"100 /50 % or 10 percent of the Gross Total Income",null,"100 /50 % or 10 percent of the Gross Total Income  ",{"$f":"pks!AK182","v":"U/S 80G- "},{"$f":"pks!AL182","v":"Donation to certain funds,  charitable institutions etc."},{"$f":"pks!AM182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AN182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AO182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AP182","v":"100 /50 % or 10 percent of the Gross Total Income"},"100 /50 % or 10 percent of the Gross Total Income",null,"100 /50 % or 10 percent of the Gross Total Income  ",{"$f":"pks!AT182","v":"U/S 80G- "},{"$f":"pks!AU182","v":"Donation to certain funds,  charitable institutions etc."},{"$f":"pks!AV182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AW182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AX182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AY182","v":"100 /50 % or 10 percent of the Gross Total Income"},"100 /50 % or 10 percent of the Gross Total Income",{"$f":"pks!BA182","v":0},"100 /50 % or 10 percent of the Gross Total Income  0"]
[{"$f":"pks!A183","v":"80GG"},{"$f":"pks!B183","v":"Deduction in respect of rent paid "},{"$f":"pks!C183","v":24000},{"$f":"pks!D183","v":24000},{"$f":"pks!E183","v":24000},{"$f":"pks!F183","v":24000},24000,"(When HRA not received)","24000  (When HRA not received)",{"$f":"pks!J183","v":"80GG"},{"$f":"pks!K183","v":"Deduction in respect of rent paid "},{"$f":"pks!L183","v":24000},{"$f":"pks!M183","v":24000},{"$f":"pks!N183","v":24000},{"$f":"pks!O183","v":24000},24000,"(When HRA not received)","24000  (When HRA not received)",{"$f":"pks!S183","v":"80GG"},{"$f":"pks!T183","v":"Deduction in respect of rent paid "},{"$f":"pks!U183","v":60000},{"$f":"pks!V183","v":60000},{"$f":"pks!W183","v":60000},{"$f":"pks!X183","v":60000},60000,"(When HRA not received)","60000  (When HRA not received)",{"$f":"pks!AB183","v":"80GG"},{"$f":"pks!AC183","v":"Deduction in respect of rent paid "},{"$f":"pks!AD183","v":60000},{"$f":"pks!AE183","v":60000},{"$f":"pks!AF183","v":60000},{"$f":"pks!AG183","v":60000},60000,"(When HRA not received)","60000  (When HRA not received)",{"$f":"pks!AK183","v":"80GG"},{"$f":"pks!AL183","v":"Deduction in respect of rent paid "},{"$f":"pks!AM183","v":60000},{"$f":"pks!AN183","v":60000},{"$f":"pks!AO183","v":60000},{"$f":"pks!AP183","v":60000},60000,"(When HRA not received)","60000  (When HRA not received)",{"$f":"pks!AT183","v":"80GG"},{"$f":"pks!AU183","v":"Deduction in respect of rent paid "},{"$f":"pks!AV183","v":60000},{"$f":"pks!AW183","v":60000},{"$f":"pks!AX183","v":60000},{"$f":"pks!AY183","v":60000},60000,{"$f":"pks!BA183","v":"(When HRA not received)"},"60000  (When HRA not received)"]
[{"$f":"pks!A184","v":"U/S 80CCG"},{"$f":"pks!B184","v":"New Rajiv Gandhi Saving Scheme "},{"$f":"pks!C184","v":25000},{"$f":"pks!D184","v":25000},{"$f":"pks!E184","v":25000},{"$f":"pks!F184","v":25000},25000,"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)",{"$f":"pks!J184","v":"U/S 80CCG"},{"$f":"pks!K184","v":"New Rajiv Gandhi Saving Scheme "},{"$f":"pks!L184","v":25000},{"$f":"pks!M184","v":25000},{"$f":"pks!N184","v":25000},{"$f":"pks!O184","v":50000},25000,"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)",{"$f":"pks!S184","v":"U/S 80CCG"},{"$f":"pks!T184","v":"New Rajiv Gandhi Saving Scheme "},{"$f":"pks!U184","v":25000},{"$f":"pks!V184","v":25000},{"$f":"pks!W184","v":25000},{"$f":"pks!X184","v":25000},25000,"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)",{"$f":"pks!AB184","v":"U/S 80CCG"},{"$f":"pks!AC184","v":"New Rajiv Gandhi Saving Scheme "},{"$f":"pks!AD184","v":25000},{"$f":"pks!AE184","v":25000},{"$f":"pks!AF184","v":25000},{"$f":"pks!AG184","v":25000},25000,"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)",{"$f":"pks!AK184","v":"U/S 80CCG"},{"$f":"pks!AL184","v":"New Rajiv Gandhi Saving Scheme "},{"$f":"pks!AM184","v":25000},{"$f":"pks!AN184","v":25000},{"$f":"pks!AO184","v":25000},{"$f":"pks!AP184","v":25000},25000,"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)",{"$f":"pks!AT184","v":"U/S 80CCG"},{"$f":"pks!AU184","v":"New Rajiv Gandhi Saving Scheme "},{"$f":"pks!AV184","v":0},{"$f":"pks!AW184","v":0},{"$f":"pks!AX184","v":0},{"$f":"pks!AY184","v":0},0,{"$f":"pks!BA184","v":"(Not applicable from F.Y. 2017-18)"},"0  (Not applicable from F.Y. 2017-18)"]
[{"$f":"pks!A185","v":"U/S 80TTA"},{"$f":"pks!B185","v":" interest on deposits in savings account"},{"$f":"pks!C185","v":10000},{"$f":"pks!D185","v":10000},{"$f":"pks!E185","v":10000},{"$f":"pks!F185","v":10000},10000,"(Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )",{"$f":"pks!J185","v":"U/S 80TTA"},{"$f":"pks!K185","v":" interest on deposits in savings account"},{"$f":"pks!L185","v":10000},{"$f":"pks!M185","v":10000},{"$f":"pks!N185","v":10000},{"$f":"pks!O185","v":10000},10000,"(Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )",{"$f":"pks!S185","v":"U/S 80TTA"},{"$f":"pks!T185","v":" interest on deposits in savings account"},{"$f":"pks!U185","v":10000},{"$f":"pks!V185","v":10000},{"$f":"pks!W185","v":10000},{"$f":"pks!X185","v":10000},10000,"(Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )",{"$f":"pks!AB185","v":"U/S 80TTA"},{"$f":"pks!AC185","v":" interest on deposits in savings account"},{"$f":"pks!AD185","v":10000},{"$f":"pks!AE185","v":10000},{"$f":"pks!AF185","v":10000},{"$f":"pks!AG185","v":10000},10000,"(Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )",{"$f":"pks!AK185","v":"U/S 80TTA"},{"$f":"pks!AL185","v":" interest on deposits in savings account"},{"$f":"pks!AM185","v":10000},{"$f":"pks!AN185","v":10000},{"$f":"pks!AO185","v":10000},{"$f":"pks!AP185","v":10000},10000,"(Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )",{"$f":"pks!AT185","v":"U/S 80TTA"},{"$f":"pks!AU185","v":" interest on deposits in savings account"},{"$f":"pks!AV185","v":10000},{"$f":"pks!AW185","v":10000},{"$f":"pks!AX185","v":10000},{"$f":"pks!AY185","v":10000},10000,{"$f":"pks!BA185","v":"(Maxi. Rs 10,000 or actual interest whichever is lower )"},"10000  (Maxi. Rs 10,000 or actual interest whichever is lower )"]
[{"$f":"pks!A186","v":"U/S80TTB"},{"$f":"pks!B186","v":"Interest income earned on Fixed Deposits & Recurring Deposits "},{"$f":"pks!C186","v":"N.A."},{"$f":"pks!D186","v":"N.A."},{"$f":"pks!E186","v":"N.A."},{"$f":"pks!F186","v":"N.A."},"N.A.",null,"N.A.  ",{"$f":"pks!J186","v":"U/S80TTB"},{"$f":"pks!K186","v":"Interest income earned on Fixed Deposits & Recurring Deposits "},{"$f":"pks!L186","v":"N.A."},{"$f":"pks!M186","v":"N.A."},{"$f":"pks!N186","v":"N.A."},{"$f":"pks!O186","v":"N.A."},"N.A.",null,"N.A.  ",{"$f":"pks!S186","v":"U/S80TTB"},{"$f":"pks!T186","v":"Interest income earned on Fixed Deposits & Recurring Deposits "},{"$f":"pks!U186","v":"N.A."},{"$f":"pks!V186","v":"N.A."},{"$f":"pks!W186","v":"N.A."},{"$f":"pks!X186","v":"N.A."},"N.A.",null,"N.A.  ",{"$f":"pks!AB186","v":"U/S80TTB"},{"$f":"pks!AC186","v":"Interest income earned on Fixed Deposits & Recurring Deposits "},{"$f":"pks!AD186","v":"N.A."},{"$f":"pks!AE186","v":"N.A."},{"$f":"pks!AF186","v":10000},{"$f":"pks!AG186","v":10000},10000,null,"10000  ",{"$f":"pks!AK186","v":"U/S80TTB"},{"$f":"pks!AL186","v":"Interest income earned on Fixed Deposits & Recurring Deposits "},{"$f":"pks!AM186","v":"N.A."},{"$f":"pks!AN186","v":"N.A."},{"$f":"pks!AO186","v":50000},{"$f":"pks!AP186","v":50000},50000,"(Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)","50000  (Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)",{"$f":"pks!AT186","v":"U/S80TTB"},{"$f":"pks!AU186","v":"Interest income earned on Fixed Deposits & Recurring Deposits "},{"$f":"pks!AV186","v":"N.A."},{"$f":"pks!AW186","v":"N.A."},{"$f":"pks!AX186","v":50000},{"$f":"pks!AY186","v":50000},50000,{"$f":"pks!BA186","v":"(Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)"},"50000  (Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)"]
[{"$f":"pks!A187","v":"U/S 80U- "},{"$f":"pks!B187","v":" physical disability (including blindness) or mental retardation. "},{"$f":"pks!C187","v":100000},{"$f":"pks!D187","v":100000},{"$f":"pks!E187","v":100000},{"$f":"pks!F187","v":100000},100000,"(Maxi.  allowable limit)","100000  (Maxi.  allowable limit)",{"$f":"pks!J187","v":"U/S 80U- "},{"$f":"pks!K187","v":" physical disability (including blindness) or mental retardation. "},{"$f":"pks!L187","v":125000},{"$f":"pks!M187","v":125000},{"$f":"pks!N187","v":125000},{"$f":"pks!O187","v":125000},125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",{"$f":"pks!S187","v":"U/S 80U- "},{"$f":"pks!T187","v":" physical disability (including blindness) or mental retardation. "},{"$f":"pks!U187","v":125000},{"$f":"pks!V187","v":125000},{"$f":"pks!W187","v":125000},{"$f":"pks!X187","v":125000},125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",{"$f":"pks!AB187","v":"U/S 80U- "},{"$f":"pks!AC187","v":" physical disability (including blindness) or mental retardation. "},{"$f":"pks!AD187","v":125000},{"$f":"pks!AE187","v":125000},{"$f":"pks!AF187","v":125000},{"$f":"pks!AG187","v":125000},125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",{"$f":"pks!AK187","v":"U/S 80U- "},{"$f":"pks!AL187","v":" physical disability (including blindness) or mental retardation. "},{"$f":"pks!AM187","v":125000},{"$f":"pks!AN187","v":125000},{"$f":"pks!AO187","v":125000},{"$f":"pks!AP187","v":125000},125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",{"$f":"pks!AT187","v":"U/S 80U- "},{"$f":"pks!AU187","v":" physical disability (including blindness) or mental retardation. "},{"$f":"pks!AV187","v":125000},{"$f":"pks!AW187","v":125000},{"$f":"pks!AX187","v":125000},{"$f":"pks!AY187","v":125000},125000,{"$f":"pks!BA187","v":"(Maxi.  allowable limit)"},"125000  (Maxi.  allowable limit)"]
["U/S 80EEA","Deduction in respect of interest on loan taken for certain house property","N.A.","N.A.","N.A.","N.A.",{"$f":"IF($C$1318=$C$1319,C1268,IF($C$1318=$D$1319,D1268,IF($C$1318=$E$1319,E1268,F1268)))","v":"N.A."},"(Not applicable)","N.A.  (Not applicable)","U/S 80EEA","Deduction in respect of interest on loan taken for certain house property","N.A.","N.A.","N.A.","N.A.",{"$f":"IF($C$1318=$C$1319,L1268,IF($C$1318=$D$1319,M1268,IF($C$1318=$E$1319,N1268,O1268)))","v":"N.A."},"(Not applicable)","N.A.  (Not applicable)","U/S 80EEA","Deduction in respect of interest on loan taken for certain house property","N.A.","N.A.","N.A.","N.A.",{"$f":"IF($C$1318=$C$1319,U1268,IF($C$1318=$D$1319,V1268,IF($C$1318=$E$1319,W1268,X1268)))","v":"N.A."},"(Not applicable)","N.A.  (Not applicable)","U/S 80EEA","Deduction in respect of interest on loan taken for certain house property","N.A.","N.A.","N.A.","N.A.",{"$f":"IF($C$1318=$C$1319,AD1268,IF($C$1318=$D$1319,AE1268,IF($C$1318=$E$1319,AF1268,AG1268)))","v":"N.A."},"(Not applicable)","N.A.  (Not applicable)",null,"Deduction in respect of interest on loan taken for certain house property","N.A.","N.A.","N.A.","N.A.",{"$f":"IF($C$1318=$C$1319,AM1268,IF($C$1318=$D$1319,AN1268,IF($C$1318=$E$1319,AO1268,AP1268)))","v":"N.A."},"(Not applicable)","N.A.  (Not applicable)",{"$f":"pks!AT188","v":"U/S 80EEA"},{"$f":"pks!AU188","v":"Deduction in respect of interest on loan taken for certain house property"},{"$f":"pks!AV188","v":150000},{"$f":"pks!AW188","v":150000},{"$f":"pks!AX188","v":150000},{"$f":"pks!AY188","v":150000},150000,{"$f":"pks!BA188","v":"Maxi.  allowable limit, Applicable from f.y. 2019-20,)"},"150000  Maxi.  allowable limit, Applicable from f.y. 2019-20,)"]
["U/S 80EEB","Deduction in respect of purchase of electric vehicle","N.A.","N.A.","N.A.","N.A.",{"$f":"IF($C$1318=$C$1319,C1269,IF($C$1318=$D$1319,D1269,IF($C$1318=$E$1319,E1269,F1269)))","v":"N.A."},"(Not applicable)","N.A.  (Not applicable)","U/S 80EEB","Deduction in respect of purchase of electric vehicle","N.A.","N.A.","N.A.","N.A.",{"$f":"IF($C$1318=$C$1319,L1269,IF($C$1318=$D$1319,M1269,IF($C$1318=$E$1319,N1269,O1269)))","v":"N.A."},"(Not applicable)","N.A.  (Not applicable)","U/S 80EEB","Deduction in respect of purchase of electric vehicle","N.A.","N.A.","N.A.","N.A.",{"$f":"IF($C$1318=$C$1319,U1269,IF($C$1318=$D$1319,V1269,IF($C$1318=$E$1319,W1269,X1269)))","v":"N.A."},"(Not applicable)","N.A.  (Not applicable)","U/S 80EEB","Deduction in respect of purchase of electric vehicle","N.A.","N.A.","N.A.","N.A.",{"$f":"IF($C$1318=$C$1319,AD1269,IF($C$1318=$D$1319,AE1269,IF($C$1318=$E$1319,AF1269,AG1269)))","v":"N.A."},"(Not applicable)","N.A.  (Not applicable)",null,"Deduction in respect of purchase of electric vehicle","N.A.","N.A.","N.A.","N.A.",{"$f":"IF($C$1318=$C$1319,AM1269,IF($C$1318=$D$1319,AN1269,IF($C$1318=$E$1319,AO1269,AP1269)))","v":"N.A."},"(Not applicable)","N.A.  (Not applicable)",{"$f":"pks!AT189","v":"U/S 80EEB"},{"$f":"pks!AU189","v":"Deduction in respect of purchase of electric vehicle"},{"$f":"pks!AV189","v":150000},{"$f":"pks!AW189","v":150000},{"$f":"pks!AX189","v":150000},{"$f":"pks!AY189","v":150000},150000,{"$f":"pks!BA189","v":"Maxi.  allowable limit, Applicable from f.y. 2019-20,)"},"150000  Maxi.  allowable limit, Applicable from f.y. 2019-20,)"]
[]
[{"$f":"pks!A191","v":"Section"},{"$f":"pks!B191","v":"Name of section"},{"$f":"pks!C191","v":"MALE"},{"$f":"pks!D191","v":"FEMALE"},{"$f":"pks!E191","v":"SENIOR CITIZEN"},{"$f":"pks!F191","v":"VERY SENIOR CITIZEN"},"SENIOR CITIZEN",null,"SENIOR CITIZEN  ",{"$f":"pks!J191","v":"Section"},{"$f":"pks!K191","v":"Name of section"},{"$f":"pks!L191","v":"MALE"},{"$f":"pks!M191","v":"FEMALE"},{"$f":"pks!N191","v":"SENIOR CITIZEN"},{"$f":"pks!O191","v":"VERY SENIOR CITIZEN"},"SENIOR CITIZEN",null,"SENIOR CITIZEN  ",{"$f":"pks!S191","v":"Section"},{"$f":"pks!T191","v":"Name of section"},{"$f":"pks!U191","v":"MALE"},{"$f":"pks!V191","v":"FEMALE"},{"$f":"pks!W191","v":"SENIOR CITIZEN"},{"$f":"pks!X191","v":"VERY SENIOR CITIZEN"},"SENIOR CITIZEN",null,"SENIOR CITIZEN  ",{"$f":"pks!AB191","v":"Section"},{"$f":"pks!AC191","v":"Name of section"},{"$f":"pks!AD191","v":"MALE"},{"$f":"pks!AE191","v":"FEMALE"},{"$f":"pks!AF191","v":"SENIOR CITIZEN"},{"$f":"pks!AG191","v":"VERY SENIOR CITIZEN"},"SENIOR CITIZEN",null,"SENIOR CITIZEN  ",{"$f":"pks!AK191","v":"Section"},{"$f":"pks!AL191","v":"Name of section"},{"$f":"pks!AM191","v":"MALE"},{"$f":"pks!AN191","v":"FEMALE"},{"$f":"pks!AO191","v":"SENIOR CITIZEN"},{"$f":"pks!AP191","v":"VERY SENIOR CITIZEN"},"SENIOR CITIZEN",null,"SENIOR CITIZEN  ",{"$f":"pks!AT191","v":"Section"},{"$f":"pks!AU191","v":"Name of section"},{"$f":"pks!AV191","v":"MALE"},{"$f":"pks!AW191","v":"FEMALE"},{"$f":"pks!AX191","v":"SENIOR CITIZEN"},{"$f":"pks!AY191","v":"VERY SENIOR CITIZEN"},{"$f":"pks!AZ191","v":"Max Limit"},{"$f":"pks!BA191","v":0}]
[null,null,null,null,null,null,"2014-15",null,null,null,null,null,null,null,null,"2015-16",null,null,null,null,null,null,null,null,"2016-17",null,null,null,null,null,null,null,null,"2017-18",null,null,null,null,null,null,null,null,"2018-19"]
[null,null,null,"2019-20",{"$f":"F2","v":"2024-25"},null,null,null,"Upto Rs. 150000  (Equal to 10% of Salary  but not exceed Rs. 150000)"]
["Section","Name of section",null,null,null,"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","FINAL","Limit A","Limit B"]
["U/S 80 C ","Invesment in specified investment plans",null,null,null,{"$f":"I1250","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 14-15))"},{"$f":"R1250","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"AA1250","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"AJ1250","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"BB1250","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"BB1250","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"IF($E$1273>=$K$1274,K1275,IF($E$1273=$F$1274,F1275,IF($E$1273=$G$1274,G1275,IF($E$1273=$H$1274,H1275,IF($E$1273=$I$1274,I1275,J1275)))))","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"}]
["U/S 80CCC","Payment of premium for annuity plan of LIC or any other  ",null,null,null,"Upto Rs. 100000  (such amount shall not be allowed under section 80C.)","Upto Rs. 150000  (such amount shall not be allowed under section 80C.)","Upto Rs. 150000  (such amount shall not be allowed under section 80C.)",{"$f":"AJ1251","v":"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"},{"$f":"BB1251","v":"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"},{"$f":"BA1251","v":"(such amount shall not be allowed under section 80C.)"},"(such amount shall not be allowed under section 80C.)"]
["U/S 80 CCD(1)","Employee cont. towards new pension scheme",null,null,null,"Upto Rs. 100000  (Equal to 10% of Salary  but not exceed Rs. 100000)","Upto Rs. 150000  (Equal to 10% of Salary  but not exceed Rs. 150000)","Upto Rs. 150000  (Equal to 10% of Salary  but not exceed Rs. 150000)",{"$f":"AJ1252","v":"Upto Rs. 150000  (Equal to 20% of Salary  but not exceed Rs. 150000)"},"Upto Rs. 150000  (Equal to 20% of Salary  but not exceed Rs. 150000)",{"$f":"BB1252","v":"Upto Rs. 150000  (Equal to 20% of Salary  but not exceed Rs. 150000)"},"Upto Rs. 150000  (Equal to 20% of Salary  but not exceed Rs. 150000)",{"$f":"IF(E1273=\"2014-15\",100000,150000)","v":150000},{"$f":"IFERROR(M1277*1,0)","v":150000}]
["U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)",null,null,null,null,"Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","0  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","0  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","0  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)"]
["U/S 80 CCD(1B)","Additional contribution towards NPS",null,null,null,"N.A.  N.A.","Upto Rs. 50000  ","Upto Rs. 50000  ","Upto Rs. 50000  (Cont. in Atal Pension Yojana is also eligible)","Upto Rs. 50000  (Cont. in Atal Pension Yojana is also eligible)","Upto Rs. 50000  (Cont. in Atal Pension Yojana is also eligible)","Upto Rs. 50000  (Cont. in Atal Pension Yojana is also eligible)"]
["U/S 80 CCD(2)","Employer cont. towards new pension scheme ",null,null,null,"10% of Salary  (Equal to 10% of Salary (Pay+D.A.)","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) "]
["U/S 80CCF","Investment  in long term infrasturture bonds ",null,null,null,"No limit  ","No limit  ","No limit  ","No limit  ","20000  0","20000  0","20000  0"]
["U/S 80D-","Medical ins. premium for himself, spous and childrens",null,null,null,"20000  (Maxi. aggregate allowable limit)","20000  (Maxi. aggregate allowable limit)","30000  (Maxi. aggregate allowable limit)","30000  (Maxi. aggregate allowable limit)","50000  (Maxi. aggregate allowable limit)","50000  (Maxi. aggregate allowable limit)","50000  (Maxi. aggregate allowable limit)",{"$f":"LEFT(L1282,5)","v":"50000"},{"$f":"IFERROR(M1282*1,0)","v":50000}]
["U/S 80DD-","Medical treatment of dependent handicapped person",null,null,null,"100000  (Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","125000  (Maxi.  allowable limit)"]
["U/S 80DDB-","Spl ded to the guardion of a patient suff.from Cancer/Aids ",null,null,null,"60000  (Maximum aggregate allowable limit)","60000  (Maximum aggregate allowable limit)","60000  (Maximum aggregate allowable limit)","60000  (Maximum aggregate allowable limit)","100000  (Maximum aggregate allowable limit)","100000  (Maximum aggregate allowable limit)","100000  (Maximum aggregate allowable limit)",{"$f":"LEFT(L1284,6)","v":"100000"},{"$f":"IFERROR(M1284*1,0)","v":100000}]
["U/S 80E-","Repayment of loan for higher education",null,null,null,"No limit  (higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)"]
["U/S 80EE","Intrest paid on House Building Loan( excluding u/s 24B)",null,null,null,"100000  (loan not to exceed Rs 25 lakhs)","100000  (loan not to exceed Rs 25 lakhs)","50000  (loan not to exceed Rs 35 lakhs)","50000  (loan not to exceed Rs 35 lakhs)","50000  (loan not to exceed Rs 35 lakhs)","50000  (loan not to exceed Rs 35 lakhs)","50000  (loan not to exceed Rs 35 lakhs)",{"$f":"LEFT(L1286,5)","v":"50000"},{"$f":"IFERROR(M1286*1,0)","v":50000}]
["U/S 80G- ","Donation to certain funds,  charitable institutions etc.",null,null,null,"100 /50 % or 10 percent of the Gross Total Income  ","100 /50 % or 10 percent of the Gross Total Income  ","100 /50 % or 10 percent of the Gross Total Income  ","100 /50 % or 10 percent of the Gross Total Income  ","100 /50 % or 10 percent of the Gross Total Income  0","100 /50 % or 10 percent of the Gross Total Income  0","100 /50 % or 10 percent of the Gross Total Income  0"]
["80GG","Deduction in respect of rent paid ",null,null,null,"24000  (When HRA not received)","24000  (When HRA not received)","60000  (When HRA not received)","60000  (When HRA not received)","60000  (When HRA not received)","60000  (When HRA not received)","60000  (When HRA not received)",{"$f":"LEFT(L1288,5)","v":"60000"},{"$f":"IFERROR(M1288*1,0)","v":60000}]
["U/S 80CCG","New Rajiv Gandhi Saving Scheme ",null,null,null,"25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)","0  (Not applicable from F.Y. 2017-18)","0  (Not applicable from F.Y. 2017-18)","0  (Not applicable from F.Y. 2017-18)"]
["U/S 80TTA"," interest on deposits in savings account",null,null,null,"10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )"]
["U/S 80TTB","Interest income earned on Fixed Deposits & Recurring Deposits ",null,null,null,"N.A.  ","N.A.  ","N.A.  ","10000  ","50000  (Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)","50000  (Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)","50000  (Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)",{"$f":"LEFT(L1291,5)","v":"50000"},{"$f":"IFERROR(M1291*1,0)","v":50000}]
["U/S 80U- "," physical disability (including blindness) or mental retardation. ",null,null,null,{"$f":"I1267","v":"100000  (Maxi.  allowable limit)"},{"$f":"R1267","v":"125000  (Maxi.  allowable limit)"},{"$f":"AA1267","v":"125000  (Maxi.  allowable limit)"},{"$f":"AJ1267","v":"125000  (Maxi.  allowable limit)"},"125000  (Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","125000  (Maxi.  allowable limit)"]
["U/S 80EEA","Deduction in respect of interest on loan taken for certain house property",null,null,null,{"$f":"I1268","v":"N.A.  (Not applicable)"},{"$f":"R1268","v":"N.A.  (Not applicable)"},{"$f":"AA1268","v":"N.A.  (Not applicable)"},{"$f":"AJ1268","v":"N.A.  (Not applicable)"},"150000  Maxi.  allowable limit, Applicable from f.y. 2019-20,)","150000  Maxi.  allowable limit, Applicable from f.y. 2019-20,)","150000  Maxi.  allowable limit, Applicable from f.y. 2019-20,)",{"$f":"LEFT(L1293,6)","v":"150000"},{"$f":"LEFT(M1293,6)","v":"150000"},{"$f":"IFERROR(N1293*1,0)","v":150000}]
["U/S 80EEB","Deduction in respect of purchase of electric vehicle",null,null,null,{"$f":"I1269","v":"N.A.  (Not applicable)"},{"$f":"R1269","v":"N.A.  (Not applicable)"},{"$f":"AA1269","v":"N.A.  (Not applicable)"},{"$f":"AJ1269","v":"N.A.  (Not applicable)"},"150000  Maxi.  allowable limit, Applicable from f.y. 2019-20,)","150000  Maxi.  allowable limit, Applicable from f.y. 2019-20,)","150000  Maxi.  allowable limit, Applicable from f.y. 2019-20,)",{"$f":"LEFT(L1294,6)","v":"150000"},{"$f":"LEFT(M1294,6)","v":"150000"},{"$f":"IFERROR(N1294*1,0)","v":150000}]
[]
[null,null,null,null,null,{"$f":"I1271","v":"SENIOR CITIZEN  "},{"$f":"R1271","v":"SENIOR CITIZEN  "},{"$f":"AA1271","v":"SENIOR CITIZEN  "},{"$f":"AJ1271","v":"SENIOR CITIZEN  "},{"$f":"AS1271","v":"SENIOR CITIZEN  "},{"$f":"IF($E$1273=$F$1274,F1296,IF($E$1273=$G$1274,G1296,IF($E$1273=$H$1274,H1296,IF($E$1273=$I$1274,I1296,J1296))))","v":"SENIOR CITIZEN  "}]
[]
[]
[]
["2014-15",null,null,"2015-16",null,null,"2016-17",null,null,"Text message"]
["80DD",null,{"$f":"C1304","v":0},"80DD",null,{"$f":"F1304","v":0},"80DD",null,{"$f":"I1304","v":0}]
["Disability",50000,"Incurred amt","Disability",75000,"Incurred amt","Disability",75000,"Incurred amt"]
["Severe disability",100000,{"$f":"'Form no 16'!S162","v":0},"Severe disability",125000,{"$f":"C1303","v":0},"Severe disability",125000,{"$f":"C1303","v":0}]
[{"$f":"'Form no 16'!Y162","v":""},{"$f":"IF(A1304=A1302,B1302,B1303)","v":100000},{"$f":"MIN(B1304,C1303)","v":0},{"$f":"A1304","v":""},{"$f":"IF(D1304=D1302,E1302,E1303)","v":125000},{"$f":"MIN(E1304,F1303)","v":0},{"$f":"D1304","v":""},{"$f":"IF(G1304=G1302,H1302,H1303)","v":125000},{"$f":"MIN(H1304,I1303)","v":0},{"$f":"CONCATENATE(\"Maxi. allow limit in case of\",\"  \",G1304,\"  \",\"Rs.\",\"  \",H1304,\" \")","v":"Maxi. allow limit in case of    Rs.  125000 "}]
["80U",null,{"$f":"C1308","v":0},"80U",null,{"$f":"F1308","v":0},"80U",null,{"$f":"I1308","v":0}]
["Disability",50000,"Incurred amt","Disability",75000,"Incurred amt","Disability",75000,"Incurred amt"]
["Severe disability",100000,{"$f":"'Form no 16'!S171","v":0},"Severe disability",125000,{"$f":"C1307","v":0},"Severe disability",125000,{"$f":"F1307","v":0}]
[{"$f":"'Form no 16'!Y171","v":""},{"$f":"IF(A1308=A1306,B1306,B1307)","v":100000},{"$f":"MIN(B1308,C1307)","v":0},{"$f":"A1308","v":""},{"$f":"IF(D1308=D1306,E1306,E1307)","v":125000},{"$f":"MIN(E1308,F1307)","v":0},{"$f":"E1308","v":125000},{"$f":"IF(G1308=G1306,H1306,H1307)","v":125000},{"$f":"MIN(H1308,I1307)","v":0},{"$f":"CONCATENATE(\"Maxi. allow limit in case of\",\"  \",G1308,\"  \",\"Rs.\",\"  \",H1308,\" \")","v":"Maxi. allow limit in case of  125000  Rs.  125000 "}]
["80G",null,{"$f":"C1313","v":0},"80G",null,{"$f":"F1313","v":0},"80G",null,{"$f":"I1313","v":0}]
[0.5,{"$f":"'Form no 16'!S156","v":0},{"$f":"ROUND(B1310*A1310,0)","v":0},0.5,{"$f":"B1310","v":0},{"$f":"ROUND(E1310*D1310,0)","v":0},0.5,{"$f":"E1310","v":0},{"$f":"ROUND(H1310*G1310,0)","v":0}]
[1,{"$f":"B1310","v":0},{"$f":"ROUND(B1311*A1311,0)","v":0},1,{"$f":"E1310","v":0},{"$f":"ROUND(E1311*D1311,0)","v":0},1,{"$f":"H1310","v":0},{"$f":"ROUND(H1311*G1311,0)","v":0}]
[{"$f":"'Tax Calculation'!$H$79","v":1},{"$f":"IF(A1312=A1310,B1310,B1311)","v":0},{"$f":"IF(A1312=A1310,C1310,C1311)","v":0},{"$f":"'Tax Calculation'!$H$79","v":1},{"$f":"IF(D1312=D1310,E1310,E1311)","v":0},{"$f":"IF(D1312=D1310,F1310,F1311)","v":0},{"$f":"'Tax Calculation'!$H$79","v":1},{"$f":"IF(G1312=G1310,H1310,H1311)","v":0},{"$f":"IF(G1312=G1310,I1310,I1311)","v":0},null,null,null,null,null,null,"2018-19","2017-18"]
["GTI",{"$f":"ROUND('Tax Calculation'!$J$59*0.1,0)","v":80500},{"$f":"MIN(C1312,B1313)","v":0},"GTI",{"$f":"ROUND('Tax Calculation'!$J$59*0.1,0)","v":80500},{"$f":"MIN(F1312,E1313)","v":0},"GTI",{"$f":"ROUND('Tax Calculation'!$J$59*0.1,0)","v":80500},{"$f":"MIN(I1312,H1313)","v":0},null,"A","Self/spouse & dependent childern-Less than sixty Years",null,null,null,25000,25000]
["80CCG",null,{"$f":"C1317","v":0},"80CCG",null,{"$f":"F1317","v":0},"80CCG",null,{"$f":"I1317","v":0},null,"B","Self/spouse & dependent childern-Above sixty years",null,null,null,50000,30000]
["GTI",{"$f":"'Form no 16'!W119","v":1775000},{"$f":"IF(B1315>1200000,0,C1316)","v":0},"GTI",{"$f":"B1315","v":1775000},{"$f":"IF(E1315>1200000,0,F1316)","v":0},"GTI",{"$f":"B1315","v":1775000},{"$f":"IF(H1315>1200000,0,I1316)","v":0},null,"C","Parents (dependent or not)-Less than sixty Years",null,null,null,25000,30000]
["INVEST.",{"$f":"'Form no 16'!S169","v":0},{"$f":"IF(B1316>50000,ROUND(50000*0.5,0),ROUND(B1316*0.5,0))","v":0},"INVEST.",{"$f":"B1316","v":0},{"$f":"IF(E1316>50000,ROUND(50000*0.5,0),ROUND(E1316*0.5,0))","v":0},"INVEST.",{"$f":"B1316","v":0},{"$f":"IF(H1316>50000,ROUND(50000*0.5,0),ROUND(H1316*0.5,0))","v":0},null,"D","Parents (dependent or not)-Above sixty years",null,null,null,50000,50000]
["ALLOWABLE LIMIT",null,{"$f":"MIN(C1315:C1316)","v":0},"ALLOWABLE LIMIT",null,{"$f":"MIN(F1315:F1316)","v":0},"ALLOWABLE LIMIT",null,{"$f":"MIN(I1315:I1316)","v":0},null,null,null,null,null,null,"Paid Prem.","Limit-2018-19","Limit-2017-18"]
[null,{"$f":"E1273","v":"2024-25"},"2014-15","2015-16","2016-17","FINAL",null,null,null,null,{"$f":"INDEX($K$1414:$K$1417,MATCH(L1318,$L$1414:$O$1417,0))","v":{"$error":"#N/A"}},{"$f":"L1313","v":"Self/spouse & dependent childern-Less than sixty Years"},null,null,null,{"$f":"'Tax Calculation'!E958","v":0},{"$f":"IF(P1318>0,INDEX($P$213:$P$216,MATCH(K1318,$K$213:$K$216,0)),0)","v":0},{"$f":"IF(P1318>0,INDEX($Q$213:$Q$216,MATCH(K1318,$K$213:$K$216,0)),0)","v":0}]
["80DD",null,{"$f":"C1301","v":0},{"$f":"F1301","v":0},{"$f":"D1319","v":0},{"$f":"IF($B$1318=$C$1318,C1319,IF($B$1318=$D$1318,D1319,E1319))","v":0},null,null,null,null,{"$f":"INDEX($K$213:$K$216,MATCH(L1319,$L$213:$L$216,0))","v":{"$error":"#N/A"}},{"$f":"L1314","v":"Self/spouse & dependent childern-Above sixty years"},null,null,null,{"$f":"'Tax Calculation'!G958","v":0},{"$f":"IF(P1319>0,INDEX($P$213:$P$216,MATCH(K1319,$K$213:$K$216,0)),0)","v":0},{"$f":"IF(P1319>0,INDEX($Q$213:$Q$216,MATCH(K1319,$K$213:$K$216,0)),0)","v":0}]
["80U",null,{"$f":"C1305","v":0},{"$f":"F1305","v":0},{"$f":"D1320","v":0},{"$f":"IF($B$1318=$C$1318,C1320,IF($B$1318=$D$1318,D1320,E1320))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1318:P1319)","v":0},{"$f":"SUM(Q1318:Q1319)","v":0},{"$f":"SUM(R1318:R1319)","v":0}]
["80G",null,{"$f":"C1309","v":0},{"$f":"F1309","v":0},{"$f":"D1321","v":0},{"$f":"IF($B$1318=$C$1318,C1321,IF($B$1318=$D$1318,D1321,E1321))","v":0},null,null,null,null,"Final result","Selected F.Y.",{"$f":"'Tax Calculation'!C892","v":0},{"$f":"CONCATENATE(\"Total deduction allowed Rs.\",\"  \",M1322,,\"  \",\"for F.Y. \",\"  \",M1321)","v":"Total deduction allowed Rs.  0  for F.Y.   0"}]
["80CCG",null,{"$f":"C1314","v":0},{"$f":"F1314","v":0},{"$f":"D1322","v":0},{"$f":"IF($B$1318=$C$1318,C1322,IF($B$1318=$D$1318,D1322,E1322))","v":0},{"$f":"IF(F2=\"2019-20\",0,F1322)","v":0},null,null,null,null,"Maxi Limit",{"$f":"IF($M$221=$P$212,$Q$220,$R$220)","v":0}]
[]
[]
[null,null,null,null,null,"Form No 16"]
[null,null,{"$f":"'Form no 16'!B108","v":"Standard Deducation (u/s 16ia)"},null,null,{"$f":"IF('Form no 16'!$F$4=\"2023-24\",INDEX('Employee Data'!$AA$6:$AA$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)),0)","v":0}]
[null,null,{"$f":"'Form no 16'!B109","v":"Entertainment Allowance u/s 16(ii)"},null,null,{"$f":"IF('Form no 16'!$F$4=\"2023-24\",INDEX('Employee Data'!$AB$6:$AB$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)),0)","v":0}]
[null,null,{"$f":"'Form no 16'!B110","v":"Tax on Employment u/s 16(iii)"},null,null,{"$f":"IF('Form no 16'!$F$4=\"2023-24\",INDEX('Employee Data'!$AC$6:$AC$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)),0)","v":0}]
[null,null,{"$f":"'Form no 16'!B111","v":"Total amount of deductions u/s 16 [ 4(a)+ (b) + (c )]"},null,null,{"$f":"IF('Form no 16'!$F$4=\"2023-24\",INDEX('Employee Data'!$AA$6:$AA$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)),0)","v":0}]
[]
[]
[]
[null,"Table for Standanrd deduction-form 16"]
[null,"Fin._Year","Gross Salary","Max Limit","Allowed limt",{"$f":"'Form no 16'!F4","v":"2024-25"},{"$f":"'Form no 16'!$K$4","v":"New option u/s 115BAC"}]
[null,"1985-86",{"$f":"'Form no 16'!W106","v":1850000},0,{"$f":"MAX(MIN(C1335,D1335),0)","v":0},"Not Allowed"]
[null,"1986-87",{"$f":"C1335","v":1850000},0,0,"Not Allowed"]
[null,"1987-88",1850000,0,0,"Not Allowed"]
[null,"1988-89",1850000,0,0,"Not Allowed"]
[null,"1989-90",1850000,0,0,"Not Allowed"]
[null,"1990-91",1850000,0,0,"Not Allowed"]
[null,"1991-92",1850000,0,0,"Not Allowed"]
[null,"1992-93",1850000,0,0,"Not Allowed"]
[null,"1993-94",1850000,0,0,"Not Allowed"]
[null,"1994-95",1850000,0,0,"Not Allowed"]
[null,"1995-96",1850000,0,0,"Not Allowed"]
[null,"1996-97",1850000,0,0,"Not Allowed"]
[null,"1997-98",1850000,0,0,"Not Allowed"]
[null,"1998-99",1850000,0,0,"Not Allowed"]
[null,"1999-00",1850000,0,0,"Not Allowed"]
[null,"2000-01",1850000,0,0,"Not Allowed"]
[null,"2001-02",1850000,0,0,"Not Allowed"]
[null,"2002-03",1850000,0,0,"Not Allowed"]
[null,"2003-04",1850000,0,0,"Not Allowed"]
[null,"2004-05",1850000,0,0,"Not Allowed"]
[null,"2005-06",1850000,0,0,"Not Allowed"]
[null,"2006-07",1850000,0,0,"Not Allowed"]
[null,"2007-08",1850000,0,0,"Not Allowed"]
[null,"2008-09",1850000,0,0,"Not Allowed"]
[null,"2009-10",1850000,0,0,"Not Allowed"]
[null,"2010-11",1850000,0,0,"Not Allowed"]
[null,"2011-12",1850000,0,0,"Not Allowed"]
[null,"2012-13",1850000,0,0,"Not Allowed"]
[null,"2013-14",1850000,0,0,"Not Allowed"]
[null,"2014-15",1850000,0,0,"Not Allowed"]
[null,"2015-16",1850000,0,0,"Not Allowed"]
[null,"2016-17",1850000,0,0,"Not Allowed"]
[null,"2017-18",1850000,0,0,"Not Allowed"]
[null,"2018-19",1850000,40000,40000,"Allowed "]
[null,"2019-20",1850000,50000,50000,"Allowed "]
[null,"2020-21",1850000,50000,{"$f":"IF($G$69=\"New option u/s 115BAC\",0,MAX(MIN(C1370,D1370),0))","v":50000},{"$f":"IF($G$69=\"New option u/s 115BAC\",\"Not Allowed\",\"Allowed\")","v":"Allowed"}]
[null,"2021-22",1850000,50000,{"$f":"IF($G$69=\"New option u/s 115BAC\",0,MAX(MIN(C1371,D1371),0))","v":50000},{"$f":"IF($G$69=\"New option u/s 115BAC\",\"Not Allowed\",\"Allowed\")","v":"Allowed"}]
[null,"2022-23",1850000,50000,{"$f":"IF($G$69=\"New option u/s 115BAC\",0,MAX(MIN(C1372,D1372),0))","v":50000},{"$f":"IF($G$69=\"New option u/s 115BAC\",\"Not Allowed\",\"Allowed\")","v":"Allowed"}]
[null,"2023-24",1850000,50000,{"$f":"MAX(MIN(C1373,D1373),0)","v":50000},"Allowed"]
[null,"2024-25",1850000,{"$f":"IF(G1334=\"New option u/s 115BAC\",75000,50000)","v":75000},{"$f":"MAX(MIN(C1374,D1374),0)","v":75000},"Allowed"]
[null,null,null,null,{"$f":"INDEX($E$1368:$E$1374,MATCH($F$1334,$B$1368:$B$1374,0))","v":75000},{"$f":"INDEX($F$1368:$F$1374,MATCH($F$1334,$B$1368:$B$1374,0))","v":"Allowed"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"TREATMENT OF SECTION 80TTB",null,null,null,"2017-18","2018-19","2019-20"]
[null,null,null,null,null,null,null,null,null,null,"SELECTED F.Y.",null,{"$f":"F2","v":"2024-25"},null,10000,50000,50000]
[null,null,null,null,null,null,null,null,null,null,"TAX CATEGORY",null,{"$f":"E3","v":"SENIOR CITIZEN"},null,{"$f":"'Form no 16'!S170","v":0},{"$f":"O1393","v":0},{"$f":"P1393","v":0}]
["Not Allowed (i.e. allowed from F.Y. 2018-19)",null,null,null,null,null,null,null,null,null,"FINAL RESULT",null,{"$f":"IF(M1393=\"SENIOR CITIZEN\",IF(M1392=$P$237,O1394,IF(M1392=P1391,P1394,0)))","v":0},{"$f":"IF(M1394=FALSE,0,M1394)","v":0},{"$f":"MIN(O1392:O1393)","v":0},{"$f":"IF($M$1393=\"VERY SENIOR CITIZEN\",MIN(P1392:P1393),IF($M$1393=\"SENIOR CITIZEN\",MIN(P1392:P1393),0))","v":0},{"$f":"IF($M$1393=\"VERY SENIOR CITIZEN\",MIN(Q1392:Q1393),IF($M$1393=\"SENIOR CITIZEN\",MIN(Q1392:Q1393),0))","v":0}]
["Standard Deducation u/s (16ia)",null,null,null,null,{"$f":"'Form no 16'!$K$4","v":"New option u/s 115BAC"},null,null,null,null,"TREATMENT OF SECTION 80TTA",null,null,null,"2017-18","2018-19","2018-19"]
["Fin._Year","Gross Salary","Max Limit","Allowed limt",{"$f":"F2","v":"2024-25"},"80TTA","80TTB",null,null,null,"SELECTED F.Y.",null,{"$f":"M1392","v":"2024-25"},null,10000,10000,10000]
["1985-86",{"$f":"Statement!H22","v":1850000},0,{"$f":"MAX(MIN(B1397,C1397),0)","v":0},"Not Allowed",0,0,null,null,null,"TAX CATEGORY",null,{"$f":"M1393","v":"SENIOR CITIZEN"},null,{"$f":"'Form no 16'!S158","v":0},{"$f":"O1397","v":0},{"$f":"P1397","v":0}]
["1986-87",{"$f":"B1397","v":1850000},0,{"$f":"MAX(MIN(B1398,C1398),0)","v":0},"Not Allowed",0,0,null,null,null,"FINAL RESULT",null,{"$f":"IF(M1397=\"SENIOR CITIZEN\",IF(M1396=O1395,O1398,IF(M1396=P1395,P1398,0)))","v":0},{"$f":"IF(M1396=O1395,O1403,P1403)","v":0},{"$f":"MIN(O1396:O1397)","v":0},{"$f":"IF($M$1393=\"SENIOR CITIZEN\",0,MIN(P1396:P1397))","v":0},{"$f":"IF($M$1393=\"SENIOR CITIZEN\",0,MIN(Q1396:Q1397))","v":0}]
["1987-88",{"$f":"B1398","v":1850000},0,0,"Not Allowed",0,0,null,null,null,null,"A","MALE",null,{"$f":"O1398","v":0},{"$f":"P1398","v":0},{"$f":"Q1398","v":0}]
["1988-89",1850000,0,0,"Not Allowed",0,0,null,null,null,null,"B","FEMALE",null,{"$f":"O1399","v":0},{"$f":"P1399","v":0},0]
["1989-90",1850000,0,0,"Not Allowed",0,0,null,null,null,null,"C","SENIOR CITIZEN",null,{"$f":"O1398","v":0},{"$f":"P1398","v":0},{"$f":"Q1398","v":0}]
["1990-91",1850000,0,0,"Not Allowed",0,0,null,null,null,null,"D","VERY SENIOR CITIZEN",null,{"$f":"O1401","v":0},0,0]
["1991-92",1850000,0,0,"Not Allowed",0,0,null,null,null,null,{"$f":"INDEX(L1399:L1402,MATCH(M1403,M1399:M1402,0))","v":"C"},{"$f":"M1397","v":"SENIOR CITIZEN"},null,{"$f":"INDEX(O1399:O1402,MATCH($M$1403,$M$1399:$M$1402,0))","v":0},{"$f":"INDEX(P1399:P1402,MATCH($M$1403,$M$1399:$M$1402,0))","v":0},{"$f":"INDEX(Q1399:Q1402,MATCH($M$1403,$M$1399:$M$1402,0))","v":0}]
["1992-93",1850000,0,0,"Not Allowed",0,0,null,null,null,null,null,null,null,{"$f":"IF(L1403=\"C\",O1402,IF(L1403=\"D\",O1402,O1402))","v":0},{"$f":"IF(L1403=\"A\",P1402,IF(L1403=\"B\",P1402,0))","v":0},{"$f":"IF(L1403=\"A\",Q1402,IF(L1403=\"B\",Q1402,0))","v":0}]
["1993-94",1850000,0,0,"Not Allowed",0,0,null,null,null,null,null,"FINAL VALUE FOR 80TTA",null,{"$f":"IF($L$1403=\"C\",O1403,IF($L$1403=\"D\",O1403,O1403))","v":0},{"$f":"IF($L$1403=\"A\",P1403,IF($L$1403=\"B\",P1403,0))","v":0},{"$f":"IF($L$1403=\"A\",Q1403,IF($L$1403=\"B\",Q1403,0))","v":0}]
["1994-95",1850000,0,0,"Not Allowed",0,0,null,null,null,null,null,"FINAL VALAUE FOR 80TTB",null,0,{"$f":"IF($L$1403=\"C\",P1394,IF($L$1403=\"D\",P1394,0))","v":0},{"$f":"IF($L$1403=\"C\",Q1394,IF($L$1403=\"D\",Q1394,0))","v":0}]
["1995-96",1850000,0,0,"Not Allowed",0,0,null,null,null,null,null,"DATA SHOWN",null,{"$f":"IF(L1403=\"C\",O1406,IF(L1403=\"D\",O1406,O1405))","v":0}]
["1996-97",1850000,0,0,"Not Allowed",0,0]
["1997-98",1850000,0,0,"Not Allowed",0,0]
["1998-99",1850000,0,0,"Not Allowed",0,0]
["1999-00",1850000,0,0,"Not Allowed",0,0]
["2000-01",1850000,0,0,"Not Allowed",0,0]
["2001-02",1850000,0,0,"Not Allowed",0,0]
["2002-03",1850000,0,0,"Not Allowed",0,0]
["2003-04",1850000,0,0,"Not Allowed",0,0]
["2004-05",1850000,0,0,"Not Allowed",0,0]
["2005-06",1850000,0,0,"Not Allowed",0,0]
["2006-07",1850000,0,0,"Not Allowed",0,0]
["2007-08",1850000,0,0,"Not Allowed",0,0]
["2008-09",1850000,0,0,"Not Allowed",0,0]
["2009-10",1850000,0,0,"Not Allowed",0,0]
["2010-11",1850000,0,0,"Not Allowed",0,0]
["2011-12",1850000,0,0,"Not Allowed",0,0]
["2012-13",1850000,0,0,"allowed",{"$f":"O1405","v":0},{"$f":"O1406","v":0}]
["2013-14",1850000,0,0,"allowed",{"$f":"F1424","v":0},{"$f":"G1424","v":0}]
["2014-15",1850000,0,0,"allowed",{"$f":"F1425","v":0},0]
["2015-16",1850000,0,0,"allowed",0,0]
["2016-17",1850000,0,0,"allowed",0,0]
["2017-18",1850000,0,0,"allowed",{"$f":"O1405","v":0},{"$f":"O1406","v":0}]
["2018-19",1850000,0,0,"allowed",{"$f":"P1404","v":0},{"$f":"P1406","v":0}]
["2019-20",1850000,40000,40000,"allowed",{"$f":"Q1404","v":0},{"$f":"Q1406","v":0}]
["2020-21",1850000,50000,50000,"allowed",{"$f":"F1431","v":0},0]
["2021-22",1850000,50000,{"$f":"MAX(MIN(B1433,C1433),0)","v":50000},"allowed",0,0]
["2022-23",1850000,50000,{"$f":"MAX(MIN(B1434,C1434),0)","v":50000},"allowed",0,0]
["2023-24",1850000,50000,{"$f":"MAX(MIN(B1435,C1435),0)","v":50000},"allowed",0,0]
["2024-25",1850000,{"$f":"IF(F1395=\"New option u/s 115BAC\",75000,50000)","v":75000},{"$f":"MAX(MIN(B1436,C1436),0)","v":75000},"Allowed",0,0]
[null,null,null,{"$f":"INDEX(D1397:D1436,MATCH($E$1396,$A$1397:$A$1436,0))","v":75000},{"$f":"INDEX(E1397:E1436,MATCH($E$1396,$A$1397:$A$1436,0))","v":"Allowed"},{"$f":"INDEX(F1397:F1436,MATCH($E$1396,$A$1397:$A$1436,0))","v":0},{"$f":"INDEX(G1397:G1436,MATCH($E$1396,$A$1397:$A$1436,0))","v":0}]

{"sheet":"Table Z","index":24,"n_rows":1164,"n_cols":27,"rows_kept":1164,"cut":false,"hidden":true,"merged":[[928,10,928,12],[929,10,929,12],[921,10,921,12],[922,10,922,12],[925,0,925,2],[925,6,926,6],[925,8,926,8],[925,9,926,9],[925,10,926,10],[925,11,926,11],[925,12,926,12],[916,13,916,14],[917,13,917,14],[918,0,918,2],[918,6,919,6],[918,8,919,8],[918,9,919,9],[918,10,919,10],[918,11,919,11],[918,12,919,12],[915,10,915,12],[915,13,915,14],[907,10,907,12],[908,10,908,12],[911,0,911,2],[911,6,912,6],[911,8,912,8],[911,9,912,9],[911,10,912,10],[911,11,912,11],[911,12,912,12],[904,13,904,15],[905,0,905,2],[904,0,904,2],[904,3,905,3],[904,4,905,4],[904,5,905,5],[904,6,905,6],[904,8,905,8],[896,12,897,12],[904,9,905,9],[904,10,905,10],[904,11,905,11],[904,12,905,12],[889,12,890,12],[896,0,896,2],[896,6,897,6],[896,8,897,8],[896,9,897,9],[896,10,897,10],[896,11,897,11],[886,10,886,12],[911,13,911,14],[912,13,912,14],[913,13,913,14],[914,10,914,12],[914,13,914,14],[889,0,889,2],[889,6,890,6],[889,8,890,8],[889,9,890,9],[889,10,890,10],[889,11,890,11],[882,11,883,11],[882,12,883,12],[882,13,882,14],[883,13,883,14],[884,13,884,14],[885,10,885,12],[885,13,885,14],[846,4,847,4],[846,5,847,5],[846,6,847,6],[878,10,878,12],[879,10,879,12],[882,0,882,2],[882,6,883,6],[882,8,883,8],[882,9,883,9],[882,10,883,10],[867,6,868,6],[867,8,868,8],[867,9,868,9],[867,10,868,10],[864,10,864,12],[867,11,868,11],[876,0,876,2],[875,0,875,2],[875,3,876,3],[875,4,876,4],[875,5,876,5],[867,0,867,2],[859,13,859,14],[875,6,876,6],[875,8,876,8],[824,11,825,11],[863,10,863,12],[875,9,876,9],[875,10,876,10],[875,11,876,11],[875,12,876,12],[875,13,875,15],[842,10,842,12],[440,13,440,15],[552,10,552,12],[812,10,812,12],[755,10,755,12],[734,10,734,12],[744,10,745,10],[737,11,738,11],[635,10,636,10],[631,10,631,12],[483,12,484,12],[482,13,482,14],[480,13,480,14],[481,13,481,14],[476,13,476,14],[458,10,458,12],[450,10,450,12],[714,13,714,14],[743,13,743,14],[772,13,772,14],[801,13,801,14],[830,13,830,14],[867,12,868,12],[493,10,493,12],[519,10,520,10],[419,13,419,14],[420,13,420,14],[478,13,478,14],[628,10,629,10],[675,10,675,12],[530,10,530,12],[531,10,531,12],[523,10,523,12],[588,10,588,12],[589,10,589,12],[577,11,578,11],[556,13,556,15],[551,10,551,12],[131,13,131,14],[516,10,516,12],[424,13,424,14],[336,13,336,14],[394,13,394,14],[423,13,423,14],[453,13,453,14],[469,13,469,15],[418,13,418,14],[483,11,484,11],[266,13,266,15],[279,13,279,14],[451,10,451,12],[457,10,457,12],[309,11,310,11],[341,10,341,12],[309,10,310,10],[337,13,337,14],[305,13,305,14],[278,13,278,14],[348,10,348,12],[334,10,334,12],[335,10,335,12],[331,10,332,10],[302,11,303,11],[299,10,299,12],[295,13,295,15],[280,10,281,10],[331,12,332,12],[302,12,303,12],[295,10,296,10],[284,10,284,12],[302,13,302,14],[303,13,303,14],[302,10,303,10],[287,11,288,11],[298,10,298,12],[333,13,333,14],[335,13,335,14],[305,10,305,12],[306,10,306,12],[312,10,312,12],[313,10,313,12],[342,10,342,12],[353,13,353,15],[309,12,310,12],[477,13,477,14],[275,13,275,14],[422,13,422,14],[465,10,465,12],[472,10,472,12],[473,10,473,12],[287,10,288,10],[283,10,283,12],[511,13,511,14],[540,13,540,14],[569,13,569,14],[443,10,443,12],[461,11,462,11],[461,12,462,12],[480,10,480,12],[469,12,470,12],[567,10,567,12],[527,11,528,11],[527,12,528,12],[498,11,499,11],[501,10,501,12],[498,13,498,15],[486,10,486,12],[487,10,487,12],[498,10,499,10],[490,12,491,12],[498,12,499,12],[507,13,507,14],[510,13,510,14],[508,13,508,14],[469,10,470,10],[483,10,484,10],[245,13,245,14],[273,13,273,14],[274,13,274,14],[276,13,276,14],[277,13,277,14],[219,13,219,14],[251,11,252,11],[244,11,245,11],[251,12,252,12],[237,11,238,11],[215,13,215,14],[216,13,216,14],[247,10,247,12],[217,13,217,14],[218,13,218,14],[276,10,276,12],[250,13,250,14],[244,13,244,14],[237,13,237,15],[246,13,246,14],[247,13,247,14],[220,13,220,14],[221,13,221,14],[248,13,248,14],[273,12,274,12],[258,11,259,11],[258,12,259,12],[249,13,249,14],[327,10,327,12],[328,10,328,12],[244,10,245,10],[237,10,238,10],[229,10,230,10],[222,11,223,11],[218,10,218,12],[73,13,73,14],[71,13,71,14],[99,13,99,14],[100,13,100,14],[200,10,201,10],[200,11,201,11],[138,10,138,12],[135,12,136,12],[158,13,158,14],[121,10,122,10],[208,13,208,15],[219,10,219,12],[215,12,216,12],[222,12,223,12],[226,10,226,12],[222,10,223,10],[237,12,238,12],[103,13,103,14],[128,13,128,14],[146,10,146,12],[142,11,143,11],[81,10,81,12],[192,13,192,14],[212,10,212,12],[132,13,132,14],[87,10,87,12],[72,13,72,14],[12,13,12,14],[17,13,17,14],[22,10,22,12],[23,10,23,12],[29,10,29,12],[153,10,153,12],[179,12,180,12],[197,10,197,12],[200,12,201,12],[208,12,209,12],[204,10,204,12],[208,11,209,11],[30,10,30,12],[13,13,13,14],[14,13,14,14],[15,13,15,14],[102,13,102,14],[84,11,85,11],[88,10,88,12],[193,10,194,10],[190,10,190,12],[46,13,46,14],[157,13,157,14],[121,13,121,15],[75,13,75,14],[74,13,74,14],[58,10,58,12],[59,10,59,12],[92,12,93,12],[92,13,92,15],[99,12,100,12],[104,13,104,14],[74,10,74,12],[70,10,71,10],[70,11,71,11],[77,10,78,10],[77,12,78,12],[164,12,165,12],[76,13,76,14],[139,10,139,12],[63,11,64,11],[103,10,103,12],[113,12,114,12],[80,10,80,12],[189,13,189,14],[150,13,150,15],[129,13,129,14],[273,4,274,4],[273,5,274,5],[171,10,172,10],[171,12,172,12],[215,11,216,11],[124,10,124,12],[157,11,158,11],[229,6,230,6],[215,6,216,6],[215,8,216,8],[99,10,100,10],[188,13,188,14],[157,8,158,8],[135,8,136,8],[186,6,187,6],[113,8,114,8],[113,9,114,9],[266,3,267,3],[266,4,267,4],[193,12,194,12],[193,11,194,11],[179,10,180,10],[196,10,196,12],[34,13,34,15],[45,13,45,14],[70,13,70,14],[41,13,41,14],[101,13,101,14],[179,13,179,15],[42,13,42,14],[43,13,43,14],[44,13,44,14],[133,13,133,14],[211,10,211,12],[186,11,187,11],[229,9,230,9],[266,9,267,9],[134,13,134,14],[163,13,163,14],[190,13,190,14],[130,13,130,14],[47,13,47,14],[63,13,63,15],[251,9,252,9],[222,9,223,9],[66,10,66,12],[63,9,64,9],[222,5,223,5],[215,10,216,10],[267,0,267,2],[194,0,194,2],[251,6,252,6],[251,8,252,8],[244,3,245,3],[244,4,245,4],[266,8,267,8],[258,3,259,3],[251,4,252,4],[237,6,238,6],[208,8,209,8],[244,6,245,6],[193,5,194,5],[237,0,237,2],[251,0,251,2],[229,8,230,8],[229,5,230,5],[237,8,238,8],[215,5,216,5],[208,3,209,3],[208,4,209,4],[266,0,266,2],[258,0,258,2],[238,0,238,2],[222,0,222,2],[215,0,215,2],[216,0,216,2],[223,0,223,2],[230,0,230,2],[245,0,245,2],[251,3,252,3],[193,8,194,8],[129,0,129,2],[252,0,252,2],[259,0,259,2],[209,0,209,2],[201,0,201,2],[193,0,193,2],[200,0,200,2],[244,0,244,2],[229,0,229,2],[208,0,208,2],[150,0,150,2],[164,0,164,2],[56,0,56,2],[78,0,78,2],[107,0,107,2],[165,0,165,2],[157,0,157,2],[85,0,85,2],[71,0,71,2],[84,0,84,2],[113,0,113,2],[100,0,100,2],[93,0,93,2],[122,0,122,2],[128,0,128,2],[135,0,135,2],[136,0,136,2],[180,0,180,2],[186,0,186,2],[860,10,861,10],[179,0,179,2],[142,0,142,2],[143,0,143,2],[55,0,55,2],[63,0,63,2],[64,0,64,2],[92,0,92,2],[99,0,99,2],[106,0,106,2],[853,10,854,10],[853,9,854,9],[847,0,847,2],[838,10,839,10],[846,0,846,2],[846,3,847,3],[773,9,774,9],[788,8,789,8],[766,0,766,2],[766,6,767,6],[766,8,767,8],[766,9,767,9],[766,10,767,10],[273,0,273,2],[818,0,818,2],[817,5,818,5],[817,10,818,10],[817,0,817,2],[824,0,824,2],[824,6,825,6],[824,8,825,8],[824,10,825,10],[4,13,4,14],[860,0,860,2],[860,6,861,6],[860,8,861,8],[860,9,861,9],[8,10,8,12],[191,13,191,14],[203,10,203,12],[853,0,853,2],[853,6,854,6],[853,8,854,8],[857,13,857,14],[846,8,847,8],[846,9,847,9],[846,10,847,10],[846,11,847,11],[856,10,856,12],[857,10,857,12],[841,10,841,12],[855,13,855,14],[856,13,856,14],[846,12,847,12],[846,13,846,15],[853,12,854,12],[849,10,849,12],[850,10,850,12],[853,13,853,14],[854,13,854,14],[817,11,818,11],[860,11,861,11],[860,12,861,12],[49,0,49,2],[824,9,825,9],[817,8,818,8],[838,0,838,2],[838,6,839,6],[838,8,839,8],[838,9,839,9],[817,3,818,3],[817,4,818,4],[831,0,831,2],[817,9,818,9],[817,6,818,6],[831,6,832,6],[831,8,832,8],[806,10,806,12],[809,0,809,2],[789,0,789,2],[799,13,799,14],[809,6,810,6],[809,8,810,8],[809,9,810,9],[795,0,795,2],[795,6,796,6],[795,8,796,8],[796,0,796,2],[795,9,796,9],[809,11,810,11],[802,11,803,11],[802,10,803,10],[798,10,798,12],[799,10,799,12],[798,13,798,14],[802,0,802,2],[802,6,803,6],[802,8,803,8],[802,9,803,9],[803,0,803,2],[802,12,803,12],[788,3,789,3],[788,4,789,4],[788,5,789,5],[788,6,789,6],[773,6,774,6],[773,8,774,8],[788,9,789,9],[770,13,770,14],[780,0,780,2],[780,6,781,6],[780,8,781,8],[780,9,781,9],[788,0,788,2],[780,10,781,10],[784,10,784,12],[788,12,789,12],[773,10,774,10],[773,0,773,2],[776,10,776,12],[763,10,763,12],[737,12,738,12],[740,10,740,12],[741,10,741,12],[730,11,731,11],[730,12,731,12],[760,0,760,2],[744,0,744,2],[744,6,745,6],[744,8,745,8],[744,9,745,9],[751,0,751,2],[759,0,759,2],[759,8,760,8],[745,0,745,2],[752,0,752,2],[730,3,731,3],[730,4,731,4],[730,10,731,10],[731,0,731,2],[751,8,752,8],[751,9,752,9],[751,10,752,10],[737,0,737,2],[737,6,738,6],[754,10,754,12],[759,9,760,9],[759,10,760,10],[759,11,760,11],[751,6,752,6],[759,3,760,3],[759,4,760,4],[759,5,760,5],[759,6,760,6],[759,12,760,12],[730,13,730,15],[739,13,739,14],[751,11,752,11],[751,12,752,12],[744,12,745,12],[740,13,740,14],[742,13,742,14],[747,10,747,12],[759,13,759,15],[730,5,731,5],[730,6,731,6],[722,9,723,9],[730,8,731,8],[730,9,731,9],[737,9,738,9],[725,10,725,12],[726,10,726,12],[733,10,733,12],[730,0,730,2],[722,11,723,11],[722,12,723,12],[715,10,716,10],[722,10,723,10],[719,10,719,12],[738,13,738,14],[748,10,748,12],[741,13,741,14],[744,11,745,11],[737,13,737,14],[738,0,738,2],[737,10,738,10],[737,8,738,8],[716,0,716,2],[723,0,723,2],[722,0,722,2],[722,6,723,6],[722,8,723,8],[718,10,718,12],[713,13,713,14],[715,0,715,2],[715,6,716,6],[715,8,716,8],[715,9,716,9],[701,3,702,3],[701,4,702,4],[693,9,694,9],[701,11,702,11],[701,8,702,8],[701,6,702,6],[701,9,702,9],[697,10,697,12],[701,5,702,5],[693,6,694,6],[693,8,694,8],[701,13,701,15],[708,0,708,2],[708,6,709,6],[708,8,709,8],[708,9,709,9],[708,10,709,10],[709,0,709,2],[701,0,701,2],[715,11,716,11],[715,12,716,12],[712,13,712,14],[711,10,711,12],[701,10,702,10],[708,12,709,12],[712,10,712,12],[711,13,711,14],[708,13,708,14],[709,13,709,14],[710,13,710,14],[708,11,709,11],[686,8,687,8],[686,9,687,9],[686,10,687,10],[687,0,687,2],[683,10,683,12],[679,10,680,10],[679,11,680,11],[686,11,687,11],[686,12,687,12],[705,10,705,12],[679,0,679,2],[679,6,680,6],[679,8,680,8],[679,9,680,9],[680,13,680,14],[679,12,680,12],[682,13,682,14],[683,13,683,14],[680,0,680,2],[681,13,681,14],[672,6,673,6],[673,0,673,2],[702,0,702,2],[693,0,693,2],[693,12,694,12],[676,10,676,12],[686,0,686,2],[686,6,687,6],[672,8,673,8],[672,9,673,9],[672,10,673,10],[672,11,673,11],[672,12,673,12],[672,0,672,2],[672,3,673,3],[672,4,673,4],[672,5,673,5],[693,10,694,10],[693,11,694,11],[660,10,660,12],[661,10,661,12],[664,11,665,11],[664,6,665,6],[657,11,658,11],[664,8,665,8],[664,9,665,9],[664,10,665,10],[664,12,665,12],[657,0,657,2],[657,6,658,6],[657,8,658,8],[657,9,658,9],[664,0,664,2],[635,0,635,2],[635,6,636,6],[658,0,658,2],[650,0,650,2],[643,6,644,6],[644,0,644,2],[643,0,643,2],[643,3,644,3],[643,4,644,4],[643,5,644,5],[651,0,651,2],[657,12,658,12],[639,10,639,12],[650,6,651,6],[646,10,646,12],[652,13,652,14],[650,13,650,14],[643,12,644,12],[656,13,656,14],[627,13,627,14],[635,8,636,8],[635,9,636,9],[624,10,624,12],[635,11,636,11],[635,12,636,12],[638,10,638,12],[628,9,629,9],[632,10,632,12],[606,9,607,9],[621,12,622,12],[628,8,629,8],[654,10,654,12],[617,10,617,12],[614,13,614,15],[621,8,622,8],[625,13,625,14],[643,8,644,8],[643,9,644,9],[643,10,644,10],[626,13,626,14],[650,8,651,8],[650,10,651,10],[650,9,651,9],[625,10,625,12],[621,10,622,10],[618,10,618,12],[647,10,647,12],[643,13,643,15],[643,11,644,11],[651,13,651,14],[628,0,628,2],[628,6,629,6],[628,11,629,11],[628,12,629,12],[606,10,607,10],[606,11,607,11],[621,0,621,2],[621,6,622,6],[621,9,622,9],[609,10,609,12],[610,10,610,12],[621,11,622,11],[606,12,607,12],[622,13,622,14],[623,13,623,14],[624,13,624,14],[592,8,593,8],[592,9,593,9],[592,10,593,10],[594,13,594,14],[595,13,595,14],[595,10,595,12],[602,10,602,12],[603,10,603,12],[592,12,593,12],[606,0,606,2],[606,6,607,6],[599,11,600,11],[599,12,600,12],[592,11,593,11],[606,8,607,8],[614,0,614,2],[614,3,615,3],[614,4,615,4],[614,5,615,5],[614,6,615,6],[614,12,615,12],[599,0,599,2],[599,6,600,6],[599,8,600,8],[599,9,600,9],[599,10,600,10],[614,10,615,10],[614,11,615,11],[615,0,615,2],[614,8,615,8],[614,9,615,9],[577,10,578,10],[572,13,572,14],[577,8,578,8],[577,9,578,9],[585,0,585,2],[585,3,586,3],[585,4,586,4],[585,5,586,5],[585,6,586,6],[586,0,586,2],[621,13,621,14],[577,0,577,2],[577,6,578,6],[592,0,592,2],[592,6,593,6],[570,9,571,9],[585,8,586,8],[585,9,586,9],[585,10,586,10],[585,11,586,11],[585,12,586,12],[585,13,585,15],[575,13,575,14],[577,12,578,12],[580,10,580,12],[581,10,581,12],[598,13,598,14],[597,13,597,14],[592,13,592,14],[593,13,593,14],[596,13,596,14],[596,10,596,12],[573,13,573,14],[574,13,574,14],[563,12,564,12],[563,13,563,14],[564,13,564,14],[565,13,565,14],[566,10,566,12],[566,13,566,14],[567,13,567,14],[563,8,564,8],[563,9,564,9],[568,13,568,14],[570,11,571,11],[570,10,571,10],[571,13,571,15],[571,0,571,2],[570,0,570,2],[570,6,571,6],[570,8,571,8],[570,12,571,12],[573,10,573,12],[574,10,574,12],[556,0,556,2],[544,10,544,12],[545,10,545,12],[556,8,557,8],[542,0,542,2],[556,6,557,6],[563,10,564,10],[564,0,564,2],[560,10,560,12],[556,12,557,12],[559,10,559,12],[556,3,557,3],[556,4,557,4],[556,5,557,5],[557,0,557,2],[541,6,542,6],[541,8,542,8],[541,9,542,9],[541,10,542,10],[563,11,564,11],[563,0,563,2],[563,6,564,6],[556,9,557,9],[556,10,557,10],[556,11,557,11],[527,10,528,10],[537,13,537,14],[538,13,538,14],[534,13,534,14],[548,10,549,10],[535,13,535,14],[536,13,536,14],[534,12,535,12],[527,13,527,15],[528,0,528,2],[527,0,527,2],[527,3,528,3],[527,4,528,4],[527,5,528,5],[527,6,528,6],[539,13,539,14],[541,0,541,2],[537,10,537,12],[538,10,538,12],[534,0,534,2],[534,6,535,6],[534,8,535,8],[548,0,548,2],[548,6,549,6],[548,8,549,8],[548,9,549,9],[548,11,549,11],[548,12,549,12],[534,9,535,9],[541,11,542,11],[541,12,542,12],[527,8,528,8],[512,6,513,6],[512,8,513,8],[512,9,513,9],[505,12,506,12],[522,10,522,12],[519,6,520,6],[519,8,520,8],[519,9,520,9],[515,10,515,12],[513,0,513,2],[505,9,506,9],[505,10,506,10],[505,11,506,11],[512,12,513,12],[519,0,519,2],[512,0,512,2],[519,11,520,11],[512,11,513,11],[512,10,513,10],[508,10,508,12],[509,10,509,12],[505,0,505,2],[505,6,506,6],[519,12,520,12],[506,0,506,2],[527,9,528,9],[534,10,535,10],[534,11,535,11],[361,13,361,14],[393,13,393,14],[505,8,506,8],[505,13,505,14],[506,13,506,14],[490,9,491,9],[490,10,491,10],[498,0,498,2],[498,3,499,3],[498,4,499,4],[498,5,499,5],[498,9,499,9],[428,10,428,12],[411,11,412,11],[399,10,399,12],[400,10,400,12],[469,6,470,6],[470,0,470,2],[469,9,470,9],[476,6,477,6],[476,8,477,8],[476,9,477,9],[494,10,494,12],[502,10,502,12],[464,10,464,12],[484,0,484,2],[483,0,483,2],[483,6,484,6],[483,8,484,8],[483,9,484,9],[392,13,392,14],[389,12,390,12],[309,6,310,6],[310,0,310,2],[317,0,317,2],[316,0,316,2],[349,10,349,12],[382,13,382,15],[324,13,324,15],[304,13,304,14],[331,13,331,14],[345,8,346,8],[389,13,389,14],[390,13,390,14],[391,13,391,14]],"merged_total":2197,"flags":["merged_cut"]}
["Tax computation for Tax Calculator"]
[null,"Financial Year",null,null,{"$f":"'Mini Tax Calculator'!E6","v":"2024-25"}]
[null,"Tax Category",null,null,{"$f":"'Mini Tax Calculator'!E7","v":"Male"}]
[null,"Taxable Income",null,null,{"$f":"'Mini Tax Calculator'!E14","v":1827000}]
["Fin. Year",null,1985,{"$f":"C5+1","v":1986},null,null,null,null,null,null,null,null,null,"Fin. Year",null,1985,{"$f":"P5+1","v":1986}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C5","v":1985},{"$f":"D5","v":1986}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H8,A8:C12,3)","v":0.5},{"$f":"INDEX(D8:D12,MATCH(I8,C8:C12,0))","v":100000},{"$f":"INDEX(E8:E12,MATCH(I8,C8:C12,0))","v":29250},{"$f":"IF(H8>H12,VLOOKUP(H8,A8:F12,6),0)","v":0.05},{"$f":"VLOOKUP(H8,A8:G12,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B8,IF($E$3=\"Female\",B15,IF($E$3=\"Senior Citizen\",B22,B29)))","v":18000},0]
[{"$f":"B8+1","v":18001},25000,0.25,{"$f":"B8","v":18000},{"$f":"(B9-B8)*C9","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O8+1","v":18001},25000,0.25]
[{"$f":"B9+1","v":25001},50000,0.3,{"$f":"B9","v":25000},{"$f":"E9+(B10-B9)*C10","v":9250},0,0,{"$f":"IF(I8=C12,E11+ROUND((H8-J8),0)*I8,IF(I8=C11,E10+ROUND((H8-J8)*I8,0),IF(I8=C10,E9+ROUND((H8-J8)*I8,0),IF(I8=C9,E8+ROUND((H8-J8)*I8,0),E7+ROUND((H8-J8)*I8,0)))))","v":892750},{"$f":"MIN(K12:L12)","v":11905},{"$f":"ROUND(SUM(H7+I10)*M8,0)","v":0},{"$f":"H7+I10+J10","v":250005},null,null,{"$f":"O9+1","v":25001},50000,0.3]
[{"$f":"B10+1","v":50001},100000,0.4,{"$f":"B10","v":50000},{"$f":"E10+(B11-B10)*C11","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O10+1","v":50001},100000,0.4]
[{"$f":"B11+1","v":100001},null,0.5,100000,{"$f":"IF(J9=0,0,E11)","v":29250},0.05,0,50000,{"$f":"IF(H8>H12,H8-H12,0)","v":1777000},{"$f":"IF(I12>0,ROUND(I12*I8,0),0)","v":888500},{"$f":"I12-J12","v":888500},{"$f":"IF(H7>0,ROUND(H7*L8,0),0)","v":11905},{"$f":"IF(K12>L12,0,L12-K12)","v":0},{"$f":"O11+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H10,IF($E$3=\"Female\",H17,IF($E$3=\"Senior Citizen\",H24,H31)))","v":892750}]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I10,IF($E$3=\"Female\",I17,IF($E$3=\"Senior Citizen\",I24,I31)))","v":11905}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H15,A15:C19,3)","v":0.5},{"$f":"INDEX(D15:D19,MATCH(I15,C15:C19,0))","v":100000},{"$f":"INDEX(E15:E19,MATCH(I15,C15:C19,0))","v":29250},{"$f":"IF(H15>H19,VLOOKUP(H15,A15:F19,6),0)","v":0.05},{"$f":"VLOOKUP(H15,A15:G19,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J10,IF($E$3=\"Female\",J17,IF($E$3=\"Senior Citizen\",J24,J31)))","v":0}]
[{"$f":"B15+1","v":18001},25000,0.25,{"$f":"B15","v":18000},{"$f":"(B16-B15)*C16","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K10,IF($E$3=\"Female\",K17,IF($E$3=\"Senior Citizen\",K24,K31)))","v":250005}]
[{"$f":"B16+1","v":25001},50000,0.3,{"$f":"B16","v":25000},{"$f":"E16+(B17-B16)*C17","v":9250},0,0,{"$f":"IF(I15=C19,E18+ROUND((H15-J15),0)*I15,IF(I15=C18,E17+ROUND((H15-J15)*I15,0),IF(I15=C17,E16+ROUND((H15-J15)*I15,0),IF(I15=C16,E15+ROUND((H15-J15)*I15,0),E14+ROUND((H15-J15)*I15,0)))))","v":892750},{"$f":"MIN(K19:L19)","v":11905},{"$f":"ROUND(SUM(H14+I17)*M15,0)","v":0},{"$f":"H14+I17+J17","v":250005},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A7,IF($E$3=\"Female\",A14,IF($E$3=\"Senior Citizen\",A21,A28)))","v":"Not defined"}]
[{"$f":"B17+1","v":50001},100000,0.4,{"$f":"B17","v":50000},{"$f":"E17+(B18-B17)*C18","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M12,IF($E$3=\"Female\",M19,IF($E$3=\"Senior Citizen\",M26,M33)))","v":0}]
[{"$f":"B18+1","v":100001},null,0.5,100000,{"$f":"IF(J16=0,0,E18)","v":29250},0.05,0,{"$f":"H12","v":50000},{"$f":"IF(H15>H19,H15-H19,0)","v":1777000},{"$f":"IF(I19>0,ROUND(I19*I15,0),0)","v":888500},{"$f":"I19-J19","v":888500},{"$f":"IF(H14>0,ROUND(H14*L15,0),0)","v":11905},{"$f":"IF(K19>L19,0,L19-K19)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K10,IF($E$3=\"Female\",K17,IF($E$3=\"Senior Citizen\",K24,K31)))","v":250005}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H22,A22:C26,3)","v":0.5},{"$f":"INDEX(D22:D26,MATCH(I22,C22:C26,0))","v":100000},{"$f":"INDEX(E22:E26,MATCH(I22,C22:C26,0))","v":29250},{"$f":"IF(H22>H26,VLOOKUP(H22,A22:F26,6),0)","v":0.05},{"$f":"VLOOKUP(H22,A22:G26,7)","v":0}]
[{"$f":"B22+1","v":18001},25000,0.25,{"$f":"B22","v":18000},{"$f":"(B23-B22)*C23","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B23+1","v":25001},50000,0.3,{"$f":"B23","v":25000},{"$f":"E23+(B24-B23)*C24","v":9250},0,0,{"$f":"IF(I22=C26,E25+ROUND((H22-J22),0)*I22,IF(I22=C25,E24+ROUND((H22-J22)*I22,0),IF(I22=C24,E23+ROUND((H22-J22)*I22,0),IF(I22=C23,E22+ROUND((H22-J22)*I22,0),E21+ROUND((H22-J22)*I22,0)))))","v":892750},{"$f":"MIN(K26:L26)","v":11905},{"$f":"ROUND(SUM(H21+I24)*M22,0)","v":0},{"$f":"H21+I24+J24","v":250005}]
[{"$f":"B24+1","v":50001},100000,0.4,{"$f":"B24","v":50000},{"$f":"E24+(B25-B24)*C25","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B25+1","v":100001},null,0.5,100000,{"$f":"IF(J23=0,0,E25)","v":29250},0.05,0,{"$f":"H19","v":50000},{"$f":"IF(H22>H26,H22-H26,0)","v":1777000},{"$f":"IF(I26>0,ROUND(I26*I22,0),0)","v":888500},{"$f":"I26-J26","v":888500},{"$f":"IF(H21>0,ROUND(H21*L22,0),0)","v":11905},{"$f":"IF(K26>L26,0,L26-K26)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H29,A29:C33,3)","v":0.5},{"$f":"INDEX(D29:D33,MATCH(I29,C29:C33,0))","v":100000},{"$f":"INDEX(E29:E33,MATCH(I29,C29:C33,0))","v":29250},{"$f":"IF(H29>H33,VLOOKUP(H29,A29:F33,6),0)","v":0.05},{"$f":"VLOOKUP(H29,A29:G33,7)","v":0}]
[{"$f":"B29+1","v":18001},25000,0.25,{"$f":"B29","v":18000},{"$f":"(B30-B29)*C30","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B30+1","v":25001},50000,0.3,{"$f":"B30","v":25000},{"$f":"E30+(B31-B30)*C31","v":9250},0,0,{"$f":"IF(I29=C33,E32+ROUND((H29-J29),0)*I29,IF(I29=C32,E31+ROUND((H29-J29)*I29,0),IF(I29=C31,E30+ROUND((H29-J29)*I29,0),IF(I29=C30,E29+ROUND((H29-J29)*I29,0),E28+ROUND((H29-J29)*I29,0)))))","v":892750},{"$f":"MIN(K33:L33)","v":11905},{"$f":"ROUND(SUM(H28+I31)*M29,0)","v":0},{"$f":"H28+I31+J31","v":250005}]
[{"$f":"B31+1","v":50001},100000,0.4,{"$f":"B31","v":50000},{"$f":"E31+(B32-B31)*C32","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B32+1","v":100001},null,0.5,100000,{"$f":"IF(J30=0,0,E32)","v":29250},0.05,0,{"$f":"H26","v":50000},{"$f":"IF(H29>H33,H29-H33,0)","v":1777000},{"$f":"IF(I33>0,ROUND(I33*I29,0),0)","v":888500},{"$f":"I33-J33","v":888500},{"$f":"IF(H28>0,ROUND(H28*L29,0),0)","v":11905},{"$f":"IF(K33>L33,0,L33-K33)","v":0}]
[null,null,{"$f":"D5","v":1986},{"$f":"C34+1","v":1987}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C34","v":1986},{"$f":"D34","v":1987}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H37,A37:C41,3)","v":0.5},{"$f":"INDEX(D37:D41,MATCH(I37,C37:C41,0))","v":100000},{"$f":"INDEX(E37:E41,MATCH(I37,C37:C41,0))","v":29250},{"$f":"IF(H37>H41,VLOOKUP(H37,A37:F41,6),0)","v":0.05},{"$f":"VLOOKUP(H37,A37:G41,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B37,IF($E$3=\"Female\",B44,IF($E$3=\"Senior Citizen\",B51,B58)))","v":18000},0]
[{"$f":"B37+1","v":18001},25000,0.25,{"$f":"B37","v":18000},{"$f":"(B38-B37)*C38","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O37+1","v":18001},25000,0.25]
[{"$f":"B38+1","v":25001},50000,0.3,{"$f":"B38","v":25000},{"$f":"E38+(B39-B38)*C39","v":9250},0,0,{"$f":"IF(I37=C41,E40+ROUND((H37-J37),0)*I37,IF(I37=C40,E39+ROUND((H37-J37)*I37,0),IF(I37=C39,E38+ROUND((H37-J37)*I37,0),IF(I37=C38,E37+ROUND((H37-J37)*I37,0),E36+ROUND((H37-J37)*I37,0)))))","v":892750},{"$f":"MIN(K41:L41)","v":11905},{"$f":"ROUND(SUM(H36+I39)*M37,0)","v":0},{"$f":"H36+I39+J39","v":250005},null,null,{"$f":"O38+1","v":25001},50000,0.3]
[{"$f":"B39+1","v":50001},100000,0.4,{"$f":"B39","v":50000},{"$f":"E39+(B40-B39)*C40","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O39+1","v":50001},100000,0.4]
[{"$f":"B40+1","v":100001},null,0.5,100000,{"$f":"IF(J38=0,0,E40)","v":29250},0.05,0,50000,{"$f":"IF(H37>H41,H37-H41,0)","v":1777000},{"$f":"IF(I41>0,ROUND(I41*I37,0),0)","v":888500},{"$f":"I41-J41","v":888500},{"$f":"IF(H36>0,ROUND(H36*L37,0),0)","v":11905},{"$f":"IF(K41>L41,0,L41-K41)","v":0},{"$f":"O40+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H39,IF($E$3=\"Female\",H46,IF($E$3=\"Senior Citizen\",H53,H60)))","v":892750}]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I39,IF($E$3=\"Female\",I46,IF($E$3=\"Senior Citizen\",I53,I60)))","v":11905}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H44,A44:C48,3)","v":0.5},{"$f":"INDEX(D44:D48,MATCH(I44,C44:C48,0))","v":100000},{"$f":"INDEX(E44:E48,MATCH(I44,C44:C48,0))","v":29250},{"$f":"IF(H44>H48,VLOOKUP(H44,A44:F48,6),0)","v":0.05},{"$f":"VLOOKUP(H44,A44:G48,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J39,IF($E$3=\"Female\",J46,IF($E$3=\"Senior Citizen\",J53,J60)))","v":0}]
[{"$f":"B44+1","v":18001},25000,0.25,{"$f":"B44","v":18000},{"$f":"(B45-B44)*C45","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K39,IF($E$3=\"Female\",K46,IF($E$3=\"Senior Citizen\",K53,K60)))","v":250005}]
[{"$f":"B45+1","v":25001},50000,0.3,{"$f":"B45","v":25000},{"$f":"E45+(B46-B45)*C46","v":9250},0,0,{"$f":"IF(I44=C48,E47+ROUND((H44-J44),0)*I44,IF(I44=C47,E46+ROUND((H44-J44)*I44,0),IF(I44=C46,E45+ROUND((H44-J44)*I44,0),IF(I44=C45,E44+ROUND((H44-J44)*I44,0),E43+ROUND((H44-J44)*I44,0)))))","v":892750},{"$f":"MIN(K48:L48)","v":11905},{"$f":"ROUND(SUM(H43+I46)*M44,0)","v":0},{"$f":"H43+I46+J46","v":250005},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A36,IF($E$3=\"Female\",A43,IF($E$3=\"Senior Citizen\",A50,A57)))","v":"Not defined"}]
[{"$f":"B46+1","v":50001},100000,0.4,{"$f":"B46","v":50000},{"$f":"E46+(B47-B46)*C47","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M41,IF($E$3=\"Female\",M48,IF($E$3=\"Senior Citizen\",M55,M62)))","v":0}]
[{"$f":"B47+1","v":100001},null,0.5,100000,{"$f":"IF(J45=0,0,E47)","v":29250},0.05,0,{"$f":"H41","v":50000},{"$f":"IF(H44>H48,H44-H48,0)","v":1777000},{"$f":"IF(I48>0,ROUND(I48*I44,0),0)","v":888500},{"$f":"I48-J48","v":888500},{"$f":"IF(H43>0,ROUND(H43*L44,0),0)","v":11905},{"$f":"IF(K48>L48,0,L48-K48)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K39,IF($E$3=\"Female\",K46,IF($E$3=\"Senior Citizen\",K53,K60)))","v":250005}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H51,A51:C55,3)","v":0.5},{"$f":"INDEX(D51:D55,MATCH(I51,C51:C55,0))","v":100000},{"$f":"INDEX(E51:E55,MATCH(I51,C51:C55,0))","v":29250},{"$f":"IF(H51>H55,VLOOKUP(H51,A51:F55,6),0)","v":0.05},{"$f":"VLOOKUP(H51,A51:G55,7)","v":0}]
[{"$f":"B51+1","v":18001},25000,0.25,{"$f":"B51","v":18000},{"$f":"(B52-B51)*C52","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B52+1","v":25001},50000,0.3,{"$f":"B52","v":25000},{"$f":"E52+(B53-B52)*C53","v":9250},0,0,{"$f":"IF(I51=C55,E54+ROUND((H51-J51),0)*I51,IF(I51=C54,E53+ROUND((H51-J51)*I51,0),IF(I51=C53,E52+ROUND((H51-J51)*I51,0),IF(I51=C52,E51+ROUND((H51-J51)*I51,0),E50+ROUND((H51-J51)*I51,0)))))","v":892750},{"$f":"MIN(K55:L55)","v":11905},{"$f":"ROUND(SUM(H50+I53)*M51,0)","v":0},{"$f":"H50+I53+J53","v":250005}]
[{"$f":"B53+1","v":50001},100000,0.4,{"$f":"B53","v":50000},{"$f":"E53+(B54-B53)*C54","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B54+1","v":100001},null,0.5,100000,{"$f":"IF(J52=0,0,E54)","v":29250},0.05,0,{"$f":"H48","v":50000},{"$f":"IF(H51>H55,H51-H55,0)","v":1777000},{"$f":"IF(I55>0,ROUND(I55*I51,0),0)","v":888500},{"$f":"I55-J55","v":888500},{"$f":"IF(H50>0,ROUND(H50*L51,0),0)","v":11905},{"$f":"IF(K55>L55,0,L55-K55)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H58,A58:C62,3)","v":0.5},{"$f":"INDEX(D58:D62,MATCH(I58,C58:C62,0))","v":100000},{"$f":"INDEX(E58:E62,MATCH(I58,C58:C62,0))","v":29250},{"$f":"IF(H58>H62,VLOOKUP(H58,A58:F62,6),0)","v":0.05},{"$f":"VLOOKUP(H58,A58:G62,7)","v":0}]
[{"$f":"B58+1","v":18001},25000,0.25,{"$f":"B58","v":18000},{"$f":"(B59-B58)*C59","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B59+1","v":25001},50000,0.3,{"$f":"B59","v":25000},{"$f":"E59+(B60-B59)*C60","v":9250},0,0,{"$f":"IF(I58=C62,E61+ROUND((H58-J58),0)*I58,IF(I58=C61,E60+ROUND((H58-J58)*I58,0),IF(I58=C60,E59+ROUND((H58-J58)*I58,0),IF(I58=C59,E58+ROUND((H58-J58)*I58,0),E57+ROUND((H58-J58)*I58,0)))))","v":892750},{"$f":"MIN(K62:L62)","v":11905},{"$f":"ROUND(SUM(H57+I60)*M58,0)","v":0},{"$f":"H57+I60+J60","v":250005}]
[{"$f":"B60+1","v":50001},100000,0.4,{"$f":"B60","v":50000},{"$f":"E60+(B61-B60)*C61","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B61+1","v":100001},null,0.5,100000,{"$f":"IF(J59=0,0,E61)","v":29250},0.05,0,{"$f":"H55","v":50000},{"$f":"IF(H58>H62,H58-H62,0)","v":1777000},{"$f":"IF(I62>0,ROUND(I62*I58,0),0)","v":888500},{"$f":"I62-J62","v":888500},{"$f":"IF(H57>0,ROUND(H57*L58,0),0)","v":11905},{"$f":"IF(K62>L62,0,L62-K62)","v":0}]
[null,null,1987,{"$f":"C63+1","v":1988}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C63","v":1987},{"$f":"D63","v":1988}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H66,A66:C70,3)","v":0.5},{"$f":"INDEX(D66:D70,MATCH(I66,C66:C70,0))","v":100000},{"$f":"INDEX(E66:E70,MATCH(I66,C66:C70,0))","v":29250},{"$f":"IF(H66>H70,VLOOKUP(H66,A66:F70,6),0)","v":0.05},{"$f":"VLOOKUP(H66,A66:G70,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B66,IF($E$3=\"Female\",B73,IF($E$3=\"Senior Citizen\",B80,B87)))","v":18000},0]
[{"$f":"B66+1","v":18001},25000,0.25,{"$f":"B66","v":18000},{"$f":"(B67-B66)*C67","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O66+1","v":18001},25000,0.25]
[{"$f":"B67+1","v":25001},50000,0.3,{"$f":"B67","v":25000},{"$f":"E67+(B68-B67)*C68","v":9250},0,0,{"$f":"IF(I66=C70,E69+ROUND((H66-J66),0)*I66,IF(I66=C69,E68+ROUND((H66-J66)*I66,0),IF(I66=C68,E67+ROUND((H66-J66)*I66,0),IF(I66=C67,E66+ROUND((H66-J66)*I66,0),E65+ROUND((H66-J66)*I66,0)))))","v":892750},{"$f":"MIN(K70:L70)","v":11905},{"$f":"ROUND(SUM(H65+I68)*M66,0)","v":0},{"$f":"H65+I68+J68","v":250005},null,null,{"$f":"O67+1","v":25001},50000,0.3]
[{"$f":"B68+1","v":50001},100000,0.4,{"$f":"B68","v":50000},{"$f":"E68+(B69-B68)*C69","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O68+1","v":50001},100000,0.4]
[{"$f":"B69+1","v":100001},null,0.5,100000,{"$f":"IF(J67=0,0,E69)","v":29250},0.05,0,50000,{"$f":"IF(H66>H70,H66-H70,0)","v":1777000},{"$f":"IF(I70>0,ROUND(I70*I66,0),0)","v":888500},{"$f":"I70-J70","v":888500},{"$f":"IF(H65>0,ROUND(H65*L66,0),0)","v":11905},{"$f":"IF(K70>L70,0,L70-K70)","v":0},{"$f":"O69+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H68,IF($E$3=\"Female\",H75,IF($E$3=\"Senior Citizen\",H82,H89)))","v":892750}]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I68,IF($E$3=\"Female\",I75,IF($E$3=\"Senior Citizen\",I82,I89)))","v":11905}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H73,A73:C77,3)","v":0.5},{"$f":"INDEX(D73:D77,MATCH(I73,C73:C77,0))","v":100000},{"$f":"INDEX(E73:E77,MATCH(I73,C73:C77,0))","v":29250},{"$f":"IF(H73>H77,VLOOKUP(H73,A73:F77,6),0)","v":0.05},{"$f":"VLOOKUP(H73,A73:G77,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J68,IF($E$3=\"Female\",J75,IF($E$3=\"Senior Citizen\",J82,J89)))","v":0}]
[{"$f":"B73+1","v":18001},25000,0.25,{"$f":"B73","v":18000},{"$f":"(B74-B73)*C74","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K68,IF($E$3=\"Female\",K75,IF($E$3=\"Senior Citizen\",K82,K89)))","v":250005}]
[{"$f":"B74+1","v":25001},50000,0.3,{"$f":"B74","v":25000},{"$f":"E74+(B75-B74)*C75","v":9250},0,0,{"$f":"IF(I73=C77,E76+ROUND((H73-J73),0)*I73,IF(I73=C76,E75+ROUND((H73-J73)*I73,0),IF(I73=C75,E74+ROUND((H73-J73)*I73,0),IF(I73=C74,E73+ROUND((H73-J73)*I73,0),E72+ROUND((H73-J73)*I73,0)))))","v":892750},{"$f":"MIN(K77:L77)","v":11905},{"$f":"ROUND(SUM(H72+I75)*M73,0)","v":0},{"$f":"H72+I75+J75","v":250005},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A65,IF($E$3=\"Female\",A72,IF($E$3=\"Senior Citizen\",A79,A86)))","v":"Not defined"}]
[{"$f":"B75+1","v":50001},100000,0.4,{"$f":"B75","v":50000},{"$f":"E75+(B76-B75)*C76","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M70,IF($E$3=\"Female\",M77,IF($E$3=\"Senior Citizen\",M84,M91)))","v":0}]
[{"$f":"B76+1","v":100001},null,0.5,100000,{"$f":"IF(J74=0,0,E76)","v":29250},0.05,0,{"$f":"H70","v":50000},{"$f":"IF(H73>H77,H73-H77,0)","v":1777000},{"$f":"IF(I77>0,ROUND(I77*I73,0),0)","v":888500},{"$f":"I77-J77","v":888500},{"$f":"IF(H72>0,ROUND(H72*L73,0),0)","v":11905},{"$f":"IF(K77>L77,0,L77-K77)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K68,IF($E$3=\"Female\",K75,IF($E$3=\"Senior Citizen\",K82,K89)))","v":250005}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H80,A80:C84,3)","v":0.5},{"$f":"INDEX(D80:D84,MATCH(I80,C80:C84,0))","v":100000},{"$f":"INDEX(E80:E84,MATCH(I80,C80:C84,0))","v":29250},{"$f":"IF(H80>H84,VLOOKUP(H80,A80:F84,6),0)","v":0.05},{"$f":"VLOOKUP(H80,A80:G84,7)","v":0}]
[{"$f":"B80+1","v":18001},25000,0.25,{"$f":"B80","v":18000},{"$f":"(B81-B80)*C81","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B81+1","v":25001},50000,0.3,{"$f":"B81","v":25000},{"$f":"E81+(B82-B81)*C82","v":9250},0,0,{"$f":"IF(I80=C84,E83+ROUND((H80-J80),0)*I80,IF(I80=C83,E82+ROUND((H80-J80)*I80,0),IF(I80=C82,E81+ROUND((H80-J80)*I80,0),IF(I80=C81,E80+ROUND((H80-J80)*I80,0),E79+ROUND((H80-J80)*I80,0)))))","v":892750},{"$f":"MIN(K84:L84)","v":11905},{"$f":"ROUND(SUM(H79+I82)*M80,0)","v":0},{"$f":"H79+I82+J82","v":250005}]
[{"$f":"B82+1","v":50001},100000,0.4,{"$f":"B82","v":50000},{"$f":"E82+(B83-B82)*C83","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B83+1","v":100001},null,0.5,100000,{"$f":"IF(J81=0,0,E83)","v":29250},0.05,0,{"$f":"H77","v":50000},{"$f":"IF(H80>H84,H80-H84,0)","v":1777000},{"$f":"IF(I84>0,ROUND(I84*I80,0),0)","v":888500},{"$f":"I84-J84","v":888500},{"$f":"IF(H79>0,ROUND(H79*L80,0),0)","v":11905},{"$f":"IF(K84>L84,0,L84-K84)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H87,A87:C91,3)","v":0.5},{"$f":"INDEX(D87:D91,MATCH(I87,C87:C91,0))","v":100000},{"$f":"INDEX(E87:E91,MATCH(I87,C87:C91,0))","v":29250},{"$f":"IF(H87>H91,VLOOKUP(H87,A87:F91,6),0)","v":0.05},{"$f":"VLOOKUP(H87,A87:G91,7)","v":0}]
[{"$f":"B87+1","v":18001},25000,0.25,{"$f":"B87","v":18000},{"$f":"(B88-B87)*C88","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B88+1","v":25001},50000,0.3,{"$f":"B88","v":25000},{"$f":"E88+(B89-B88)*C89","v":9250},0,0,{"$f":"IF(I87=C91,E90+ROUND((H87-J87),0)*I87,IF(I87=C90,E89+ROUND((H87-J87)*I87,0),IF(I87=C89,E88+ROUND((H87-J87)*I87,0),IF(I87=C88,E87+ROUND((H87-J87)*I87,0),E86+ROUND((H87-J87)*I87,0)))))","v":892750},{"$f":"MIN(K91:L91)","v":11905},{"$f":"ROUND(SUM(H86+I89)*M87,0)","v":0},{"$f":"H86+I89+J89","v":250005}]
[{"$f":"B89+1","v":50001},100000,0.4,{"$f":"B89","v":50000},{"$f":"E89+(B90-B89)*C90","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B90+1","v":100001},null,0.5,100000,{"$f":"IF(J88=0,0,E90)","v":29250},0.05,0,{"$f":"H84","v":50000},{"$f":"IF(H87>H91,H87-H91,0)","v":1777000},{"$f":"IF(I91>0,ROUND(I91*I87,0),0)","v":888500},{"$f":"I91-J91","v":888500},{"$f":"IF(H86>0,ROUND(H86*L87,0),0)","v":11905},{"$f":"IF(K91>L91,0,L91-K91)","v":0}]
[null,null,1988,{"$f":"C92+1","v":1989}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C92","v":1988},{"$f":"D92","v":1989}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H95,A95:C99,3)","v":0.5},{"$f":"INDEX(D95:D99,MATCH(I95,C95:C99,0))","v":100000},{"$f":"INDEX(E95:E99,MATCH(I95,C95:C99,0))","v":29250},{"$f":"IF(H95>H99,VLOOKUP(H95,A95:F99,6),0)","v":0.05},{"$f":"VLOOKUP(H95,A95:G99,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B95,IF($E$3=\"Female\",B102,IF($E$3=\"Senior Citizen\",B109,B116)))","v":18000},0]
[{"$f":"B95+1","v":18001},25000,0.25,{"$f":"B95","v":18000},{"$f":"(B96-B95)*C96","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O95+1","v":18001},25000,0.25]
[{"$f":"B96+1","v":25001},50000,0.3,{"$f":"B96","v":25000},{"$f":"E96+(B97-B96)*C97","v":9250},0,0,{"$f":"IF(I95=C99,E98+ROUND((H95-J95),0)*I95,IF(I95=C98,E97+ROUND((H95-J95)*I95,0),IF(I95=C97,E96+ROUND((H95-J95)*I95,0),IF(I95=C96,E95+ROUND((H95-J95)*I95,0),E94+ROUND((H95-J95)*I95,0)))))","v":892750},{"$f":"MIN(K99:L99)","v":11905},{"$f":"ROUND(SUM(H94+I97)*M95,0)","v":0},{"$f":"H94+I97+J97","v":250005},null,null,{"$f":"O96+1","v":25001},50000,0.3]
[{"$f":"B97+1","v":50001},100000,0.4,{"$f":"B97","v":50000},{"$f":"E97+(B98-B97)*C98","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O97+1","v":50001},100000,0.4]
[{"$f":"B98+1","v":100001},null,0.5,100000,{"$f":"IF(J96=0,0,E98)","v":29250},0.05,0,50000,{"$f":"IF(H95>H99,H95-H99,0)","v":1777000},{"$f":"IF(I99>0,ROUND(I99*I95,0),0)","v":888500},{"$f":"I99-J99","v":888500},{"$f":"IF(H94>0,ROUND(H94*L95,0),0)","v":11905},{"$f":"IF(K99>L99,0,L99-K99)","v":0},{"$f":"O98+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H97,IF($E$3=\"Female\",H104,IF($E$3=\"Senior Citizen\",H111,H118)))","v":892750}]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I97,IF($E$3=\"Female\",I104,IF($E$3=\"Senior Citizen\",I111,I118)))","v":11905}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H102,A102:C106,3)","v":0.5},{"$f":"INDEX(D102:D106,MATCH(I102,C102:C106,0))","v":100000},{"$f":"INDEX(E102:E106,MATCH(I102,C102:C106,0))","v":29250},{"$f":"IF(H102>H106,VLOOKUP(H102,A102:F106,6),0)","v":0.05},{"$f":"VLOOKUP(H102,A102:G106,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J97,IF($E$3=\"Female\",J104,IF($E$3=\"Senior Citizen\",J111,J118)))","v":0}]
[{"$f":"B102+1","v":18001},25000,0.25,{"$f":"B102","v":18000},{"$f":"(B103-B102)*C103","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K97,IF($E$3=\"Female\",K104,IF($E$3=\"Senior Citizen\",K111,K118)))","v":250005}]
[{"$f":"B103+1","v":25001},50000,0.3,{"$f":"B103","v":25000},{"$f":"E103+(B104-B103)*C104","v":9250},0,0,{"$f":"IF(I102=C106,E105+ROUND((H102-J102),0)*I102,IF(I102=C105,E104+ROUND((H102-J102)*I102,0),IF(I102=C104,E103+ROUND((H102-J102)*I102,0),IF(I102=C103,E102+ROUND((H102-J102)*I102,0),E101+ROUND((H102-J102)*I102,0)))))","v":892750},{"$f":"MIN(K106:L106)","v":11905},{"$f":"ROUND(SUM(H101+I104)*M102,0)","v":0},{"$f":"H101+I104+J104","v":250005},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A94,IF($E$3=\"Female\",A101,IF($E$3=\"Senior Citizen\",A108,A115)))","v":"Not defined"}]
[{"$f":"B104+1","v":50001},100000,0.4,{"$f":"B104","v":50000},{"$f":"E104+(B105-B104)*C105","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M99,IF($E$3=\"Female\",M106,IF($E$3=\"Senior Citizen\",M113,M120)))","v":0}]
[{"$f":"B105+1","v":100001},null,0.5,100000,{"$f":"IF(J103=0,0,E105)","v":29250},0.05,0,{"$f":"H99","v":50000},{"$f":"IF(H102>H106,H102-H106,0)","v":1777000},{"$f":"IF(I106>0,ROUND(I106*I102,0),0)","v":888500},{"$f":"I106-J106","v":888500},{"$f":"IF(H101>0,ROUND(H101*L102,0),0)","v":11905},{"$f":"IF(K106>L106,0,L106-K106)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K97,IF($E$3=\"Female\",K104,IF($E$3=\"Senior Citizen\",K111,K118)))","v":250005}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H109,A109:C113,3)","v":0.5},{"$f":"INDEX(D109:D113,MATCH(I109,C109:C113,0))","v":100000},{"$f":"INDEX(E109:E113,MATCH(I109,C109:C113,0))","v":29250},{"$f":"IF(H109>H113,VLOOKUP(H109,A109:F113,6),0)","v":0.05},{"$f":"VLOOKUP(H109,A109:G113,7)","v":0}]
[{"$f":"B109+1","v":18001},25000,0.25,{"$f":"B109","v":18000},{"$f":"(B110-B109)*C110","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B110+1","v":25001},50000,0.3,{"$f":"B110","v":25000},{"$f":"E110+(B111-B110)*C111","v":9250},0,0,{"$f":"IF(I109=C113,E112+ROUND((H109-J109),0)*I109,IF(I109=C112,E111+ROUND((H109-J109)*I109,0),IF(I109=C111,E110+ROUND((H109-J109)*I109,0),IF(I109=C110,E109+ROUND((H109-J109)*I109,0),E108+ROUND((H109-J109)*I109,0)))))","v":892750},{"$f":"MIN(K113:L113)","v":11905},{"$f":"ROUND(SUM(H108+I111)*M109,0)","v":0},{"$f":"H108+I111+J111","v":250005}]
[{"$f":"B111+1","v":50001},100000,0.4,{"$f":"B111","v":50000},{"$f":"E111+(B112-B111)*C112","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B112+1","v":100001},null,0.5,100000,{"$f":"IF(J110=0,0,E112)","v":29250},0.05,0,{"$f":"H106","v":50000},{"$f":"IF(H109>H113,H109-H113,0)","v":1777000},{"$f":"IF(I113>0,ROUND(I113*I109,0),0)","v":888500},{"$f":"I113-J113","v":888500},{"$f":"IF(H108>0,ROUND(H108*L109,0),0)","v":11905},{"$f":"IF(K113>L113,0,L113-K113)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H116,A116:C120,3)","v":0.5},{"$f":"INDEX(D116:D120,MATCH(I116,C116:C120,0))","v":100000},{"$f":"INDEX(E116:E120,MATCH(I116,C116:C120,0))","v":29250},{"$f":"IF(H116>H120,VLOOKUP(H116,A116:F120,6),0)","v":0.05},{"$f":"VLOOKUP(H116,A116:G120,7)","v":0}]
[{"$f":"B116+1","v":18001},25000,0.25,{"$f":"B116","v":18000},{"$f":"(B117-B116)*C117","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B117+1","v":25001},50000,0.3,{"$f":"B117","v":25000},{"$f":"E117+(B118-B117)*C118","v":9250},0,0,{"$f":"IF(I116=C120,E119+ROUND((H116-J116),0)*I116,IF(I116=C119,E118+ROUND((H116-J116)*I116,0),IF(I116=C118,E117+ROUND((H116-J116)*I116,0),IF(I116=C117,E116+ROUND((H116-J116)*I116,0),E115+ROUND((H116-J116)*I116,0)))))","v":892750},{"$f":"MIN(K120:L120)","v":11905},{"$f":"ROUND(SUM(H115+I118)*M116,0)","v":0},{"$f":"H115+I118+J118","v":250005}]
[{"$f":"B118+1","v":50001},100000,0.4,{"$f":"B118","v":50000},{"$f":"E118+(B119-B118)*C119","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B119+1","v":100001},null,0.5,100000,{"$f":"IF(J117=0,0,E119)","v":29250},0.05,0,{"$f":"H113","v":50000},{"$f":"IF(H116>H120,H116-H120,0)","v":1777000},{"$f":"IF(I120>0,ROUND(I120*I116,0),0)","v":888500},{"$f":"I120-J120","v":888500},{"$f":"IF(H115>0,ROUND(H115*L116,0),0)","v":11905},{"$f":"IF(K120>L120,0,L120-K120)","v":0}]
[null,null,1989,{"$f":"C121+1","v":1990}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C121","v":1989},{"$f":"D121","v":1990}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H124,A124:C128,3)","v":0.5},{"$f":"INDEX(D124:D128,MATCH(I124,C124:C128,0))","v":100000},{"$f":"INDEX(E124:E128,MATCH(I124,C124:C128,0))","v":28900},{"$f":"IF(H124>H128,VLOOKUP(H124,A124:F128,6),0)","v":0.08},{"$f":"VLOOKUP(H124,A124:G128,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B124,IF($E$3=\"Female\",B131,IF($E$3=\"Senior Citizen\",B138,B145)))","v":18000},0]
[{"$f":"B124+1","v":18001},25000,0.2,{"$f":"B124","v":18000},{"$f":"(B125-B124)*C125","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O124+1","v":18001},25000,0.2]
[{"$f":"B125+1","v":25001},50000,0.3,{"$f":"B125","v":25000},{"$f":"E125+(B126-B125)*C126","v":8900},0,0,{"$f":"IF(I124=C128,E127+ROUND((H124-J124),0)*I124,IF(I124=C127,E126+ROUND((H124-J124)*I124,0),IF(I124=C126,E125+ROUND((H124-J124)*I124,0),IF(I124=C125,E124+ROUND((H124-J124)*I124,0),E123+ROUND((H124-J124)*I124,0)))))","v":892400},{"$f":"MIN(K128:L128)","v":19048},{"$f":"ROUND(SUM(H123+I126)*M124,0)","v":0},{"$f":"H123+I126+J126","v":257148},null,null,{"$f":"O125+1","v":25001},50000,0.3]
[{"$f":"B126+1","v":50001},100000,0.4,{"$f":"B126","v":50000},{"$f":"E126+(B127-B126)*C127","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O126+1","v":50001},100000,0.4]
[{"$f":"B127+1","v":100001},null,0.5,100000,{"$f":"IF(J125=0,0,E127)","v":28900},0.08,0,50000,{"$f":"IF(H124>H128,H124-H128,0)","v":1777000},{"$f":"IF(I128>0,ROUND(I128*I124,0),0)","v":888500},{"$f":"I128-J128","v":888500},{"$f":"IF(H123>0,ROUND(H123*L124,0),0)","v":19048},{"$f":"IF(K128>L128,0,L128-K128)","v":0},{"$f":"O127+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H126,IF($E$3=\"Female\",H133,IF($E$3=\"Senior Citizen\",H140,H147)))","v":892400}]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I126,IF($E$3=\"Female\",I133,IF($E$3=\"Senior Citizen\",I140,I147)))","v":19048}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H131,A131:C135,3)","v":0.5},{"$f":"INDEX(D131:D135,MATCH(I131,C131:C135,0))","v":100000},{"$f":"INDEX(E131:E135,MATCH(I131,C131:C135,0))","v":28900},{"$f":"IF(H131>H135,VLOOKUP(H131,A131:F135,6),0)","v":0.08},{"$f":"VLOOKUP(H131,A131:G135,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J126,IF($E$3=\"Female\",J133,IF($E$3=\"Senior Citizen\",J140,J147)))","v":0}]
[{"$f":"B131+1","v":18001},25000,0.2,{"$f":"B131","v":18000},{"$f":"(B132-B131)*C132","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K126,IF($E$3=\"Female\",K133,IF($E$3=\"Senior Citizen\",K140,K147)))","v":257148}]
[{"$f":"B132+1","v":25001},50000,0.3,{"$f":"B132","v":25000},{"$f":"E132+(B133-B132)*C133","v":8900},0,0,{"$f":"IF(I131=C135,E134+ROUND((H131-J131),0)*I131,IF(I131=C134,E133+ROUND((H131-J131)*I131,0),IF(I131=C133,E132+ROUND((H131-J131)*I131,0),IF(I131=C132,E131+ROUND((H131-J131)*I131,0),E130+ROUND((H131-J131)*I131,0)))))","v":892400},{"$f":"MIN(K135:L135)","v":19048},{"$f":"ROUND(SUM(H130+I133)*M131,0)","v":0},{"$f":"H130+I133+J133","v":257148},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A123,IF($E$3=\"Female\",A130,IF($E$3=\"Senior Citizen\",A137,A144)))","v":"Not defined"}]
[{"$f":"B133+1","v":50001},100000,0.4,{"$f":"B133","v":50000},{"$f":"E133+(B134-B133)*C134","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M128,IF($E$3=\"Female\",M135,IF($E$3=\"Senior Citizen\",M142,M149)))","v":0}]
[{"$f":"B134+1","v":100001},null,0.5,100000,{"$f":"IF(J132=0,0,E134)","v":28900},0.08,0,{"$f":"H128","v":50000},{"$f":"IF(H131>H135,H131-H135,0)","v":1777000},{"$f":"IF(I135>0,ROUND(I135*I131,0),0)","v":888500},{"$f":"I135-J135","v":888500},{"$f":"IF(H130>0,ROUND(H130*L131,0),0)","v":19048},{"$f":"IF(K135>L135,0,L135-K135)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K126,IF($E$3=\"Female\",K133,IF($E$3=\"Senior Citizen\",K140,K147)))","v":257148}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H138,A138:C142,3)","v":0.5},{"$f":"INDEX(D138:D142,MATCH(I138,C138:C142,0))","v":100000},{"$f":"INDEX(E138:E142,MATCH(I138,C138:C142,0))","v":28900},{"$f":"IF(H138>H142,VLOOKUP(H138,A138:F142,6),0)","v":0.08},{"$f":"VLOOKUP(H138,A138:G142,7)","v":0}]
[{"$f":"B138+1","v":18001},25000,0.2,{"$f":"B138","v":18000},{"$f":"(B139-B138)*C139","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B139+1","v":25001},50000,0.3,{"$f":"B139","v":25000},{"$f":"E139+(B140-B139)*C140","v":8900},0,0,{"$f":"IF(I138=C142,E141+ROUND((H138-J138),0)*I138,IF(I138=C141,E140+ROUND((H138-J138)*I138,0),IF(I138=C140,E139+ROUND((H138-J138)*I138,0),IF(I138=C139,E138+ROUND((H138-J138)*I138,0),E137+ROUND((H138-J138)*I138,0)))))","v":892400},{"$f":"MIN(K142:L142)","v":19048},{"$f":"ROUND(SUM(H137+I140)*M138,0)","v":0},{"$f":"H137+I140+J140","v":257148}]
[{"$f":"B140+1","v":50001},100000,0.4,{"$f":"B140","v":50000},{"$f":"E140+(B141-B140)*C141","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B141+1","v":100001},null,0.5,100000,{"$f":"IF(J139=0,0,E141)","v":28900},0.08,0,{"$f":"H135","v":50000},{"$f":"IF(H138>H142,H138-H142,0)","v":1777000},{"$f":"IF(I142>0,ROUND(I142*I138,0),0)","v":888500},{"$f":"I142-J142","v":888500},{"$f":"IF(H137>0,ROUND(H137*L138,0),0)","v":19048},{"$f":"IF(K142>L142,0,L142-K142)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H145,A145:C149,3)","v":0.5},{"$f":"INDEX(D145:D149,MATCH(I145,C145:C149,0))","v":100000},{"$f":"INDEX(E145:E149,MATCH(I145,C145:C149,0))","v":28900},{"$f":"IF(H145>H149,VLOOKUP(H145,A145:F149,6),0)","v":0.08},{"$f":"VLOOKUP(H145,A145:G149,7)","v":0}]
[{"$f":"B145+1","v":18001},25000,0.2,{"$f":"B145","v":18000},{"$f":"(B146-B145)*C146","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B146+1","v":25001},50000,0.3,{"$f":"B146","v":25000},{"$f":"E146+(B147-B146)*C147","v":8900},0,0,{"$f":"IF(I145=C149,E148+ROUND((H145-J145),0)*I145,IF(I145=C148,E147+ROUND((H145-J145)*I145,0),IF(I145=C147,E146+ROUND((H145-J145)*I145,0),IF(I145=C146,E145+ROUND((H145-J145)*I145,0),E144+ROUND((H145-J145)*I145,0)))))","v":892400},{"$f":"MIN(K149:L149)","v":19048},{"$f":"ROUND(SUM(H144+I147)*M145,0)","v":0},{"$f":"H144+I147+J147","v":257148}]
[{"$f":"B147+1","v":50001},100000,0.4,{"$f":"B147","v":50000},{"$f":"E147+(B148-B147)*C148","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B148+1","v":100001},null,0.5,100000,{"$f":"IF(J146=0,0,E148)","v":28900},0.08,0,{"$f":"H142","v":50000},{"$f":"IF(H145>H149,H145-H149,0)","v":1777000},{"$f":"IF(I149>0,ROUND(I149*I145,0),0)","v":888500},{"$f":"I149-J149","v":888500},{"$f":"IF(H144>0,ROUND(H144*L145,0),0)","v":19048},{"$f":"IF(K149>L149,0,L149-K149)","v":0}]
[null,null,1990,{"$f":"C150+1","v":1991}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C150","v":1990},{"$f":"D150","v":1991}]
[0,22000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H153,A153:C157,3)","v":0.5},{"$f":"INDEX(D153:D157,MATCH(I153,C153:C157,0))","v":100000},{"$f":"INDEX(E153:E157,MATCH(I153,C153:C157,0))","v":27600},{"$f":"IF(H153>H157,VLOOKUP(H153,A153:F157,6),0)","v":0.12},{"$f":"VLOOKUP(H153,A153:G157,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B153,IF($E$3=\"Female\",B160,IF($E$3=\"Senior Citizen\",B167,B174)))","v":22000},0]
[{"$f":"B153+1","v":22001},30000,0.2,{"$f":"B153","v":22000},{"$f":"(B154-B153)*C154","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O153+1","v":22001},30000,0.2]
[{"$f":"B154+1","v":30001},50000,0.3,{"$f":"B154","v":30000},{"$f":"E154+(B155-B154)*C155","v":7600},0,0,{"$f":"IF(I153=C157,E156+ROUND((H153-J153),0)*I153,IF(I153=C156,E155+ROUND((H153-J153)*I153,0),IF(I153=C155,E154+ROUND((H153-J153)*I153,0),IF(I153=C154,E153+ROUND((H153-J153)*I153,0),E152+ROUND((H153-J153)*I153,0)))))","v":891100},{"$f":"MIN(K157:L157)","v":28572},{"$f":"ROUND(SUM(H152+I155)*M153,0)","v":0},{"$f":"H152+I155+J155","v":266672},null,null,{"$f":"O154+1","v":30001},50000,0.3]
[{"$f":"B155+1","v":50001},100000,0.4,{"$f":"B155","v":50000},{"$f":"E155+(B156-B155)*C156","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O155+1","v":50001},100000,0.4]
[{"$f":"B156+1","v":100001},null,0.5,100000,{"$f":"IF(J154=0,0,E156)","v":27600},0.12,0,75000,{"$f":"IF(H153>H157,H153-H157,0)","v":1752000},{"$f":"IF(I157>0,ROUND(I157*I153,0),0)","v":876000},{"$f":"I157-J157","v":876000},{"$f":"IF(H152>0,ROUND(H152*L153,0),0)","v":28572},{"$f":"IF(K157>L157,0,L157-K157)","v":0},{"$f":"O156+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H155,IF($E$3=\"Female\",H162,IF($E$3=\"Senior Citizen\",H169,H176)))","v":891100}]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I155,IF($E$3=\"Female\",I162,IF($E$3=\"Senior Citizen\",I169,I176)))","v":28572}]
[0,22000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H160,A160:C164,3)","v":0.5},{"$f":"INDEX(D160:D164,MATCH(I160,C160:C164,0))","v":100000},{"$f":"INDEX(E160:E164,MATCH(I160,C160:C164,0))","v":27600},{"$f":"IF(H160>H164,VLOOKUP(H160,A160:F164,6),0)","v":0.12},{"$f":"VLOOKUP(H160,A160:G164,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J155,IF($E$3=\"Female\",J162,IF($E$3=\"Senior Citizen\",J169,J176)))","v":0}]
[{"$f":"B160+1","v":22001},30000,0.2,{"$f":"B160","v":22000},{"$f":"(B161-B160)*C161","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K155,IF($E$3=\"Female\",K162,IF($E$3=\"Senior Citizen\",K169,K176)))","v":266672}]
[{"$f":"B161+1","v":30001},50000,0.3,{"$f":"B161","v":30000},{"$f":"E161+(B162-B161)*C162","v":7600},0,0,{"$f":"IF(I160=C164,E163+ROUND((H160-J160),0)*I160,IF(I160=C163,E162+ROUND((H160-J160)*I160,0),IF(I160=C162,E161+ROUND((H160-J160)*I160,0),IF(I160=C161,E160+ROUND((H160-J160)*I160,0),E159+ROUND((H160-J160)*I160,0)))))","v":891100},{"$f":"MIN(K164:L164)","v":28572},{"$f":"ROUND(SUM(H159+I162)*M160,0)","v":0},{"$f":"H159+I162+J162","v":266672},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A152,IF($E$3=\"Female\",A159,IF($E$3=\"Senior Citizen\",A166,A173)))","v":"Not defined"}]
[{"$f":"B162+1","v":50001},100000,0.4,{"$f":"B162","v":50000},{"$f":"E162+(B163-B162)*C163","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M157,IF($E$3=\"Female\",M164,IF($E$3=\"Senior Citizen\",M171,M178)))","v":0}]
[{"$f":"B163+1","v":100001},null,0.5,100000,{"$f":"IF(J161=0,0,E163)","v":27600},0.12,0,{"$f":"H157","v":75000},{"$f":"IF(H160>H164,H160-H164,0)","v":1752000},{"$f":"IF(I164>0,ROUND(I164*I160,0),0)","v":876000},{"$f":"I164-J164","v":876000},{"$f":"IF(H159>0,ROUND(H159*L160,0),0)","v":28572},{"$f":"IF(K164>L164,0,L164-K164)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K155,IF($E$3=\"Female\",K162,IF($E$3=\"Senior Citizen\",K169,K176)))","v":266672}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,22000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H167,A167:C171,3)","v":0.5},{"$f":"INDEX(D167:D171,MATCH(I167,C167:C171,0))","v":100000},{"$f":"INDEX(E167:E171,MATCH(I167,C167:C171,0))","v":27600},{"$f":"IF(H167>H171,VLOOKUP(H167,A167:F171,6),0)","v":0.12},{"$f":"VLOOKUP(H167,A167:G171,7)","v":0}]
[{"$f":"B167+1","v":22001},30000,0.2,{"$f":"B167","v":22000},{"$f":"(B168-B167)*C168","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B168+1","v":30001},50000,0.3,{"$f":"B168","v":30000},{"$f":"E168+(B169-B168)*C169","v":7600},0,0,{"$f":"IF(I167=C171,E170+ROUND((H167-J167),0)*I167,IF(I167=C170,E169+ROUND((H167-J167)*I167,0),IF(I167=C169,E168+ROUND((H167-J167)*I167,0),IF(I167=C168,E167+ROUND((H167-J167)*I167,0),E166+ROUND((H167-J167)*I167,0)))))","v":891100},{"$f":"MIN(K171:L171)","v":28572},{"$f":"ROUND(SUM(H166+I169)*M167,0)","v":0},{"$f":"H166+I169+J169","v":266672}]
[{"$f":"B169+1","v":50001},100000,0.4,{"$f":"B169","v":50000},{"$f":"E169+(B170-B169)*C170","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B170+1","v":100001},null,0.5,100000,{"$f":"IF(J168=0,0,E170)","v":27600},0.12,0,{"$f":"H164","v":75000},{"$f":"IF(H167>H171,H167-H171,0)","v":1752000},{"$f":"IF(I171>0,ROUND(I171*I167,0),0)","v":876000},{"$f":"I171-J171","v":876000},{"$f":"IF(H166>0,ROUND(H166*L167,0),0)","v":28572},{"$f":"IF(K171>L171,0,L171-K171)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,22000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H174,A174:C178,3)","v":0.5},{"$f":"INDEX(D174:D178,MATCH(I174,C174:C178,0))","v":100000},{"$f":"INDEX(E174:E178,MATCH(I174,C174:C178,0))","v":27600},{"$f":"IF(H174>H178,VLOOKUP(H174,A174:F178,6),0)","v":0.12},{"$f":"VLOOKUP(H174,A174:G178,7)","v":0}]
[{"$f":"B174+1","v":22001},30000,0.2,{"$f":"B174","v":22000},{"$f":"(B175-B174)*C175","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B175+1","v":30001},50000,0.3,{"$f":"B175","v":30000},{"$f":"E175+(B176-B175)*C176","v":7600},0,0,{"$f":"IF(I174=C178,E177+ROUND((H174-J174),0)*I174,IF(I174=C177,E176+ROUND((H174-J174)*I174,0),IF(I174=C176,E175+ROUND((H174-J174)*I174,0),IF(I174=C175,E174+ROUND((H174-J174)*I174,0),E173+ROUND((H174-J174)*I174,0)))))","v":891100},{"$f":"MIN(K178:L178)","v":28572},{"$f":"ROUND(SUM(H173+I176)*M174,0)","v":0},{"$f":"H173+I176+J176","v":266672}]
[{"$f":"B176+1","v":50001},100000,0.4,{"$f":"B176","v":50000},{"$f":"E176+(B177-B176)*C177","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B177+1","v":100001},null,0.5,100000,{"$f":"IF(J175=0,0,E177)","v":27600},0.12,0,{"$f":"H171","v":75000},{"$f":"IF(H174>H178,H174-H178,0)","v":1752000},{"$f":"IF(I178>0,ROUND(I178*I174,0),0)","v":876000},{"$f":"I178-J178","v":876000},{"$f":"IF(H173>0,ROUND(H173*L174,0),0)","v":28572},{"$f":"IF(K178>L178,0,L178-K178)","v":0}]
[null,null,1991,{"$f":"C179+1","v":1992}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C179","v":1991},{"$f":"D179","v":1992}]
[0,22000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H182,A182:C186,3)","v":0.5},{"$f":"INDEX(D182:D186,MATCH(I182,C182:C186,0))","v":100000},{"$f":"INDEX(E182:E186,MATCH(I182,C182:C186,0))","v":27600},{"$f":"IF(H182>H186,VLOOKUP(H182,A182:F186,6),0)","v":0.12},{"$f":"VLOOKUP(H182,A182:G186,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B182,IF($E$3=\"Female\",B189,IF($E$3=\"Senior Citizen\",B196,B203)))","v":22000},0]
[{"$f":"B182+1","v":22001},30000,0.2,{"$f":"B182","v":22000},{"$f":"(B183-B182)*C183","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O182+1","v":22001},30000,0.2]
[{"$f":"B183+1","v":30001},50000,0.3,{"$f":"B183","v":30000},{"$f":"E183+(B184-B183)*C184","v":7600},0,0,{"$f":"IF(I182=C186,E185+ROUND((H182-J182),0)*I182,IF(I182=C185,E184+ROUND((H182-J182)*I182,0),IF(I182=C184,E183+ROUND((H182-J182)*I182,0),IF(I182=C183,E182+ROUND((H182-J182)*I182,0),E181+ROUND((H182-J182)*I182,0)))))","v":891100},{"$f":"MIN(K186:L186)","v":28572},{"$f":"ROUND(SUM(H181+I184)*M182,0)","v":0},{"$f":"H181+I184+J184","v":266672},null,null,{"$f":"O183+1","v":30001},50000,0.3]
[{"$f":"B184+1","v":50001},100000,0.4,{"$f":"B184","v":50000},{"$f":"E184+(B185-B184)*C185","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O184+1","v":50001},100000,0.4]
[{"$f":"B185+1","v":100001},null,0.5,100000,{"$f":"IF(J183=0,0,E185)","v":27600},0.12,0,100000,{"$f":"IF(H182>H186,H182-H186,0)","v":1727000},{"$f":"IF(I186>0,ROUND(I186*I182,0),0)","v":863500},{"$f":"I186-J186","v":863500},{"$f":"IF(H181>0,ROUND(H181*L182,0),0)","v":28572},{"$f":"IF(K186>L186,0,L186-K186)","v":0},{"$f":"O185+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H184,IF($E$3=\"Female\",H191,IF($E$3=\"Senior Citizen\",H198,H205)))","v":891100}]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I184,IF($E$3=\"Female\",I191,IF($E$3=\"Senior Citizen\",I198,I205)))","v":28572}]
[0,22000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H189,A189:C193,3)","v":0.5},{"$f":"INDEX(D189:D193,MATCH(I189,C189:C193,0))","v":100000},{"$f":"INDEX(E189:E193,MATCH(I189,C189:C193,0))","v":27600},{"$f":"IF(H189>H193,VLOOKUP(H189,A189:F193,6),0)","v":0.12},{"$f":"VLOOKUP(H189,A189:G193,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J184,IF($E$3=\"Female\",J191,IF($E$3=\"Senior Citizen\",J198,J205)))","v":0}]
[{"$f":"B189+1","v":22001},30000,0.2,{"$f":"B189","v":22000},{"$f":"(B190-B189)*C190","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K184,IF($E$3=\"Female\",K191,IF($E$3=\"Senior Citizen\",K198,K205)))","v":266672}]
[{"$f":"B190+1","v":30001},50000,0.3,{"$f":"B190","v":30000},{"$f":"E190+(B191-B190)*C191","v":7600},0,0,{"$f":"IF(I189=C193,E192+ROUND((H189-J189),0)*I189,IF(I189=C192,E191+ROUND((H189-J189)*I189,0),IF(I189=C191,E190+ROUND((H189-J189)*I189,0),IF(I189=C190,E189+ROUND((H189-J189)*I189,0),E188+ROUND((H189-J189)*I189,0)))))","v":891100},{"$f":"MIN(K193:L193)","v":28572},{"$f":"ROUND(SUM(H188+I191)*M189,0)","v":0},{"$f":"H188+I191+J191","v":266672},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A181,IF($E$3=\"Female\",A188,IF($E$3=\"Senior Citizen\",A195,A202)))","v":"Not defined"}]
[{"$f":"B191+1","v":50001},100000,0.4,{"$f":"B191","v":50000},{"$f":"E191+(B192-B191)*C192","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M186,IF($E$3=\"Female\",M193,IF($E$3=\"Senior Citizen\",M200,M207)))","v":0}]
[{"$f":"B192+1","v":100001},null,0.5,100000,{"$f":"IF(J190=0,0,E192)","v":27600},0.12,0,{"$f":"H186","v":100000},{"$f":"IF(H189>H193,H189-H193,0)","v":1727000},{"$f":"IF(I193>0,ROUND(I193*I189,0),0)","v":863500},{"$f":"I193-J193","v":863500},{"$f":"IF(H188>0,ROUND(H188*L189,0),0)","v":28572},{"$f":"IF(K193>L193,0,L193-K193)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K184,IF($E$3=\"Female\",K191,IF($E$3=\"Senior Citizen\",K198,K205)))","v":266672}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,22000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H196,A196:C200,3)","v":0.5},{"$f":"INDEX(D196:D200,MATCH(I196,C196:C200,0))","v":100000},{"$f":"INDEX(E196:E200,MATCH(I196,C196:C200,0))","v":27600},{"$f":"IF(H196>H200,VLOOKUP(H196,A196:F200,6),0)","v":0.12},{"$f":"VLOOKUP(H196,A196:G200,7)","v":0}]
[{"$f":"B196+1","v":22001},30000,0.2,{"$f":"B196","v":22000},{"$f":"(B197-B196)*C197","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B197+1","v":30001},50000,0.3,{"$f":"B197","v":30000},{"$f":"E197+(B198-B197)*C198","v":7600},0,0,{"$f":"IF(I196=C200,E199+ROUND((H196-J196),0)*I196,IF(I196=C199,E198+ROUND((H196-J196)*I196,0),IF(I196=C198,E197+ROUND((H196-J196)*I196,0),IF(I196=C197,E196+ROUND((H196-J196)*I196,0),E195+ROUND((H196-J196)*I196,0)))))","v":891100},{"$f":"MIN(K200:L200)","v":28572},{"$f":"ROUND(SUM(H195+I198)*M196,0)","v":0},{"$f":"H195+I198+J198","v":266672}]
[{"$f":"B198+1","v":50001},100000,0.4,{"$f":"B198","v":50000},{"$f":"E198+(B199-B198)*C199","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B199+1","v":100001},null,0.5,100000,{"$f":"IF(J197=0,0,E199)","v":27600},0.12,0,{"$f":"H193","v":100000},{"$f":"IF(H196>H200,H196-H200,0)","v":1727000},{"$f":"IF(I200>0,ROUND(I200*I196,0),0)","v":863500},{"$f":"I200-J200","v":863500},{"$f":"IF(H195>0,ROUND(H195*L196,0),0)","v":28572},{"$f":"IF(K200>L200,0,L200-K200)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,22000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H203,A203:C207,3)","v":0.5},{"$f":"INDEX(D203:D207,MATCH(I203,C203:C207,0))","v":100000},{"$f":"INDEX(E203:E207,MATCH(I203,C203:C207,0))","v":27600},{"$f":"IF(H203>H207,VLOOKUP(H203,A203:F207,6),0)","v":0.12},{"$f":"VLOOKUP(H203,A203:G207,7)","v":0}]
[{"$f":"B203+1","v":22001},30000,0.2,{"$f":"B203","v":22000},{"$f":"(B204-B203)*C204","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B204+1","v":30001},50000,0.3,{"$f":"B204","v":30000},{"$f":"E204+(B205-B204)*C205","v":7600},0,0,{"$f":"IF(I203=C207,E206+ROUND((H203-J203),0)*I203,IF(I203=C206,E205+ROUND((H203-J203)*I203,0),IF(I203=C205,E204+ROUND((H203-J203)*I203,0),IF(I203=C204,E203+ROUND((H203-J203)*I203,0),E202+ROUND((H203-J203)*I203,0)))))","v":891100},{"$f":"MIN(K207:L207)","v":28572},{"$f":"ROUND(SUM(H202+I205)*M203,0)","v":0},{"$f":"H202+I205+J205","v":266672}]
[{"$f":"B205+1","v":50001},100000,0.4,{"$f":"B205","v":50000},{"$f":"E205+(B206-B205)*C206","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B206+1","v":100001},null,0.5,100000,{"$f":"IF(J204=0,0,E206)","v":27600},0.12,0,{"$f":"H200","v":100000},{"$f":"IF(H203>H207,H203-H207,0)","v":1727000},{"$f":"IF(I207>0,ROUND(I207*I203,0),0)","v":863500},{"$f":"I207-J207","v":863500},{"$f":"IF(H202>0,ROUND(H202*L203,0),0)","v":28572},{"$f":"IF(K207>L207,0,L207-K207)","v":0}]
[null,null,1992,{"$f":"C208+1","v":1993}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C208","v":1992},{"$f":"D208","v":1993}]
[0,28000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H211,A211:C215,3)","v":0.4},{"$f":"INDEX(D211:D215,MATCH(I211,C211:C215,0))","v":100000},{"$f":"INDEX(E211:E215,MATCH(I211,C211:C215,0))","v":19400},{"$f":"IF(H211>H215,VLOOKUP(H211,A211:F215,6),0)","v":0.12},{"$f":"VLOOKUP(H211,A211:G215,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B211,IF($E$3=\"Female\",B218,IF($E$3=\"Senior Citizen\",B225,B232)))","v":28000},0]
[{"$f":"B211+1","v":28001},50000,0.2,{"$f":"B211","v":28000},{"$f":"(B212-B211)*C212","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O211+1","v":28001},50000,0.2]
[{"$f":"B212+1","v":50001},100000,0.3,{"$f":"B212","v":50000},{"$f":"E212+(B213-B212)*C213","v":19400},0,0,{"$f":"IF(I211=C215,E214+ROUND((H211-J211),0)*I211,IF(I211=C214,E213+ROUND((H211-J211)*I211,0),IF(I211=C213,E212+ROUND((H211-J211)*I211,0),IF(I211=C212,E211+ROUND((H211-J211)*I211,0),E210+ROUND((H211-J211)*I211,0)))))","v":710200},{"$f":"MIN(K215:L215)","v":28572},{"$f":"ROUND(SUM(H210+I213)*M211,0)","v":0},{"$f":"H210+I213+J213","v":266672},null,null,{"$f":"O212+1","v":50001},100000,0.3]
[{"$f":"B213+1","v":100001},null,0.4,{"$f":"B213","v":100000},{"$f":"IF(J211=0,0,E213)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O213+1","v":100001},0,0.4]
["Surcharge Limit",null,null,100000,null,0.12,0,100000,{"$f":"IF(H211>H215,H211-H215,0)","v":1727000},{"$f":"IF(I215>0,ROUND(I215*I211,0),0)","v":690800},{"$f":"I215-J215","v":1036200},{"$f":"IF(H210>0,ROUND(H210*L211,0),0)","v":28572},{"$f":"IF(K215>L215,0,L215-K215)","v":0},{"$f":"O214+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H213,IF($E$3=\"Female\",H220,IF($E$3=\"Senior Citizen\",H227,H234)))","v":710200}]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I213,IF($E$3=\"Female\",I220,IF($E$3=\"Senior Citizen\",I227,I234)))","v":28572}]
[0,28000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H218,A218:C222,3)","v":0.4},{"$f":"INDEX(D218:D222,MATCH(I218,C218:C222,0))","v":100000},{"$f":"INDEX(E218:E222,MATCH(I218,C218:C222,0))","v":19400},{"$f":"IF(H218>H222,VLOOKUP(H218,A218:F222,6),0)","v":0.12},{"$f":"VLOOKUP(H218,A218:G222,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J213,IF($E$3=\"Female\",J220,IF($E$3=\"Senior Citizen\",J227,J234)))","v":0}]
[{"$f":"B218+1","v":28001},50000,0.2,{"$f":"B218","v":28000},{"$f":"(B219-B218)*C219","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K213,IF($E$3=\"Female\",K220,IF($E$3=\"Senior Citizen\",K227,K234)))","v":266672}]
[{"$f":"B219+1","v":50001},100000,0.3,{"$f":"B219","v":50000},{"$f":"E219+(B220-B219)*C220","v":19400},0,0,{"$f":"IF(I218=C222,E221+ROUND((H218-J218),0)*I218,IF(I218=C221,E220+ROUND((H218-J218)*I218,0),IF(I218=C220,E219+ROUND((H218-J218)*I218,0),IF(I218=C219,E218+ROUND((H218-J218)*I218,0),E217+ROUND((H218-J218)*I218,0)))))","v":710200},{"$f":"MIN(K222:L222)","v":28572},{"$f":"ROUND(SUM(H217+I220)*M218,0)","v":0},{"$f":"H217+I220+J220","v":266672},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A210,IF($E$3=\"Female\",A217,IF($E$3=\"Senior Citizen\",A224,A231)))","v":"Not defined"}]
[{"$f":"B220+1","v":100001},null,0.4,{"$f":"B220","v":100000},{"$f":"IF(J218=0,0,E220)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M215,IF($E$3=\"Female\",M222,IF($E$3=\"Senior Citizen\",M229,M236)))","v":0}]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H215","v":100000},{"$f":"IF(H218>H222,H218-H222,0)","v":1727000},{"$f":"IF(I222>0,ROUND(I222*I218,0),0)","v":690800},{"$f":"I222-J222","v":1036200},{"$f":"IF(H217>0,ROUND(H217*L218,0),0)","v":28572},{"$f":"IF(K222>L222,0,L222-K222)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K213,IF($E$3=\"Female\",K220,IF($E$3=\"Senior Citizen\",K227,K234)))","v":266672}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,28000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H225,A225:C229,3)","v":0.4},{"$f":"INDEX(D225:D229,MATCH(I225,C225:C229,0))","v":100000},{"$f":"INDEX(E225:E229,MATCH(I225,C225:C229,0))","v":19400},{"$f":"IF(H225>H229,VLOOKUP(H225,A225:F229,6),0)","v":0.12},{"$f":"VLOOKUP(H225,A225:G229,7)","v":0}]
[{"$f":"B225+1","v":28001},50000,0.2,{"$f":"B225","v":28000},{"$f":"(B226-B225)*C226","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B226+1","v":50001},100000,0.3,{"$f":"B226","v":50000},{"$f":"E226+(B227-B226)*C227","v":19400},0,0,{"$f":"IF(I225=C229,E228+ROUND((H225-J225),0)*I225,IF(I225=C228,E227+ROUND((H225-J225)*I225,0),IF(I225=C227,E226+ROUND((H225-J225)*I225,0),IF(I225=C226,E225+ROUND((H225-J225)*I225,0),E224+ROUND((H225-J225)*I225,0)))))","v":710200},{"$f":"MIN(K229:L229)","v":28572},{"$f":"ROUND(SUM(H224+I227)*M225,0)","v":0},{"$f":"H224+I227+J227","v":266672}]
[{"$f":"B227+1","v":100001},null,0.4,{"$f":"B227","v":100000},{"$f":"IF(J225=0,0,E227)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H222","v":100000},{"$f":"IF(H225>H229,H225-H229,0)","v":1727000},{"$f":"IF(I229>0,ROUND(I229*I225,0),0)","v":690800},{"$f":"I229-J229","v":1036200},{"$f":"IF(H224>0,ROUND(H224*L225,0),0)","v":28572},{"$f":"IF(K229>L229,0,L229-K229)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,28000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H232,A232:C236,3)","v":0.4},{"$f":"INDEX(D232:D236,MATCH(I232,C232:C236,0))","v":100000},{"$f":"INDEX(E232:E236,MATCH(I232,C232:C236,0))","v":19400},{"$f":"IF(H232>H236,VLOOKUP(H232,A232:F236,6),0)","v":0.12},{"$f":"VLOOKUP(H232,A232:G236,7)","v":0}]
[{"$f":"B232+1","v":28001},50000,0.2,{"$f":"B232","v":28000},{"$f":"(B233-B232)*C233","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B233+1","v":50001},100000,0.3,{"$f":"B233","v":50000},{"$f":"E233+(B234-B233)*C234","v":19400},0,0,{"$f":"IF(I232=C236,E235+ROUND((H232-J232),0)*I232,IF(I232=C235,E234+ROUND((H232-J232)*I232,0),IF(I232=C234,E233+ROUND((H232-J232)*I232,0),IF(I232=C233,E232+ROUND((H232-J232)*I232,0),E231+ROUND((H232-J232)*I232,0)))))","v":710200},{"$f":"MIN(K236:L236)","v":28572},{"$f":"ROUND(SUM(H231+I234)*M232,0)","v":0},{"$f":"H231+I234+J234","v":266672}]
[{"$f":"B234+1","v":100001},null,0.4,{"$f":"B234","v":100000},{"$f":"IF(J232=0,0,E234)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H229","v":100000},{"$f":"IF(H232>H236,H232-H236,0)","v":1727000},{"$f":"IF(I236>0,ROUND(I236*I232,0),0)","v":690800},{"$f":"I236-J236","v":1036200},{"$f":"IF(H231>0,ROUND(H231*L232,0),0)","v":28572},{"$f":"IF(K236>L236,0,L236-K236)","v":0}]
[null,null,1993,{"$f":"C237+1","v":1994}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C237","v":1993},{"$f":"D237","v":1994}]
[0,30000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H240,A240:C244,3)","v":0.4},{"$f":"INDEX(D240:D244,MATCH(I240,C240:C244,0))","v":100000},{"$f":"INDEX(E240:E244,MATCH(I240,C240:C244,0))","v":19000},{"$f":"IF(H240>H244,VLOOKUP(H240,A240:F244,6),0)","v":0.12},{"$f":"VLOOKUP(H240,A240:G244,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B240,IF($E$3=\"Female\",B247,IF($E$3=\"Senior Citizen\",B254,B261)))","v":30000},0]
[{"$f":"B240+1","v":30001},50000,0.2,{"$f":"B240","v":30000},{"$f":"(B241-B240)*C241","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O240+1","v":30001},50000,0.2]
[{"$f":"B241+1","v":50001},100000,0.3,{"$f":"B241","v":50000},{"$f":"E241+(B242-B241)*C242","v":19000},0.12,0,{"$f":"IF(I240=C244,E243+ROUND((H240-J240),0)*I240,IF(I240=C243,E242+ROUND((H240-J240)*I240,0),IF(I240=C242,E241+ROUND((H240-J240)*I240,0),IF(I240=C241,E240+ROUND((H240-J240)*I240,0),E239+ROUND((H240-J240)*I240,0)))))","v":709800},{"$f":"MIN(K244:L244)","v":28572},{"$f":"ROUND(SUM(H239+I242)*M240,0)","v":0},{"$f":"H239+I242+J242","v":266672},null,null,{"$f":"O241+1","v":50001},100000,0.3]
[{"$f":"B242+1","v":100001},null,0.4,{"$f":"B242","v":100000},{"$f":"IF(J240=0,0,E242)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O242+1","v":100001},0,0.4]
["Surcharge Limit",null,null,100000,null,null,null,100000,{"$f":"IF(H240>H244,H240-H244,0)","v":1727000},{"$f":"IF(I244>0,ROUND(I244*I240,0),0)","v":690800},{"$f":"I244-J244","v":1036200},{"$f":"IF(H239>0,ROUND(H239*L240,0),0)","v":28572},{"$f":"IF(K244>L244,0,L244-K244)","v":0},{"$f":"O243+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H242,IF($E$3=\"Female\",H249,IF($E$3=\"Senior Citizen\",H256,H263)))","v":709800}]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I242,IF($E$3=\"Female\",I249,IF($E$3=\"Senior Citizen\",I256,I263)))","v":28572}]
[0,30000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H247,A247:C251,3)","v":0.4},{"$f":"INDEX(D247:D251,MATCH(I247,C247:C251,0))","v":100000},{"$f":"INDEX(E247:E251,MATCH(I247,C247:C251,0))","v":19000},{"$f":"IF(H247>H251,VLOOKUP(H247,A247:F251,6),0)","v":0.12},{"$f":"VLOOKUP(H247,A247:G251,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J242,IF($E$3=\"Female\",J249,IF($E$3=\"Senior Citizen\",J256,J263)))","v":0}]
[{"$f":"B247+1","v":30001},50000,0.2,{"$f":"B247","v":30000},{"$f":"(B248-B247)*C248","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K242,IF($E$3=\"Female\",K249,IF($E$3=\"Senior Citizen\",K256,K263)))","v":266672}]
[{"$f":"B248+1","v":50001},100000,0.3,{"$f":"B248","v":50000},{"$f":"E248+(B249-B248)*C249","v":19000},0.12,0,{"$f":"IF(I247=C251,E250+ROUND((H247-J247),0)*I247,IF(I247=C250,E249+ROUND((H247-J247)*I247,0),IF(I247=C249,E248+ROUND((H247-J247)*I247,0),IF(I247=C248,E247+ROUND((H247-J247)*I247,0),E246+ROUND((H247-J247)*I247,0)))))","v":709800},{"$f":"MIN(K251:L251)","v":28572},{"$f":"ROUND(SUM(H246+I249)*M247,0)","v":0},{"$f":"H246+I249+J249","v":266672},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A239,IF($E$3=\"Female\",A246,IF($E$3=\"Senior Citizen\",A253,A260)))","v":"Not defined"}]
[{"$f":"B249+1","v":100001},null,0.4,{"$f":"B249","v":100000},{"$f":"IF(J247=0,0,E249)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M244,IF($E$3=\"Female\",M251,IF($E$3=\"Senior Citizen\",M258,M265)))","v":0}]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H244","v":100000},{"$f":"IF(H247>H251,H247-H251,0)","v":1727000},{"$f":"IF(I251>0,ROUND(I251*I247,0),0)","v":690800},{"$f":"I251-J251","v":1036200},{"$f":"IF(H246>0,ROUND(H246*L247,0),0)","v":28572},{"$f":"IF(K251>L251,0,L251-K251)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K242,IF($E$3=\"Female\",K249,IF($E$3=\"Senior Citizen\",K256,K263)))","v":266672}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,30000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H254,A254:C258,3)","v":0.4},{"$f":"INDEX(D254:D258,MATCH(I254,C254:C258,0))","v":100000},{"$f":"INDEX(E254:E258,MATCH(I254,C254:C258,0))","v":19000},{"$f":"IF(H254>H258,VLOOKUP(H254,A254:F258,6),0)","v":0.12},{"$f":"VLOOKUP(H254,A254:G258,7)","v":0}]
[{"$f":"B254+1","v":30001},50000,0.2,{"$f":"B254","v":30000},{"$f":"(B255-B254)*C255","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B255+1","v":50001},100000,0.3,{"$f":"B255","v":50000},{"$f":"E255+(B256-B255)*C256","v":19000},0.12,0,{"$f":"IF(I254=C258,E257+ROUND((H254-J254),0)*I254,IF(I254=C257,E256+ROUND((H254-J254)*I254,0),IF(I254=C256,E255+ROUND((H254-J254)*I254,0),IF(I254=C255,E254+ROUND((H254-J254)*I254,0),E253+ROUND((H254-J254)*I254,0)))))","v":709800},{"$f":"MIN(K258:L258)","v":28572},{"$f":"ROUND(SUM(H253+I256)*M254,0)","v":0},{"$f":"H253+I256+J256","v":266672}]
[{"$f":"B256+1","v":100001},null,0.4,{"$f":"B256","v":100000},{"$f":"IF(J254=0,0,E256)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H251","v":100000},{"$f":"IF(H254>H258,H254-H258,0)","v":1727000},{"$f":"IF(I258>0,ROUND(I258*I254,0),0)","v":690800},{"$f":"I258-J258","v":1036200},{"$f":"IF(H253>0,ROUND(H253*L254,0),0)","v":28572},{"$f":"IF(K258>L258,0,L258-K258)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,30000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H261,A261:C265,3)","v":0.4},{"$f":"INDEX(D261:D265,MATCH(I261,C261:C265,0))","v":100000},{"$f":"INDEX(E261:E265,MATCH(I261,C261:C265,0))","v":19000},{"$f":"IF(H261>H265,VLOOKUP(H261,A261:F265,6),0)","v":0.12},{"$f":"VLOOKUP(H261,A261:G265,7)","v":0}]
[{"$f":"B261+1","v":30001},50000,0.2,{"$f":"B261","v":30000},{"$f":"(B262-B261)*C262","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B262+1","v":50001},100000,0.3,{"$f":"B262","v":50000},{"$f":"E262+(B263-B262)*C263","v":19000},0.12,0,{"$f":"IF(I261=C265,E264+ROUND((H261-J261),0)*I261,IF(I261=C264,E263+ROUND((H261-J261)*I261,0),IF(I261=C263,E262+ROUND((H261-J261)*I261,0),IF(I261=C262,E261+ROUND((H261-J261)*I261,0),E260+ROUND((H261-J261)*I261,0)))))","v":709800},{"$f":"MIN(K265:L265)","v":28572},{"$f":"ROUND(SUM(H260+I263)*M261,0)","v":0},{"$f":"H260+I263+J263","v":266672}]
[{"$f":"B263+1","v":100001},null,0.4,{"$f":"B263","v":100000},{"$f":"IF(J261=0,0,E263)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H258","v":100000},{"$f":"IF(H261>H265,H261-H265,0)","v":1727000},{"$f":"IF(I265>0,ROUND(I265*I261,0),0)","v":690800},{"$f":"I265-J265","v":1036200},{"$f":"IF(H260>0,ROUND(H260*L261,0),0)","v":28572},{"$f":"IF(K265>L265,0,L265-K265)","v":0}]
[null,null,1994,{"$f":"C266+1","v":1995}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C266","v":1994},{"$f":"D266","v":1995}]
[0,35000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H269,A269:C273,3)","v":0.4},{"$f":"INDEX(D269:D273,MATCH(I269,C269:C273,0))","v":120000},{"$f":"INDEX(E269:E273,MATCH(I269,C269:C273,0))","v":23000},{"$f":"IF(H269>H273,VLOOKUP(H269,A269:F273,6),0)","v":0},{"$f":"VLOOKUP(H269,A269:G273,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B269,IF($E$3=\"Female\",B276,IF($E$3=\"Senior Citizen\",B283,B290)))","v":35000},0]
[{"$f":"B269+1","v":35001},60000,0.2,{"$f":"B269","v":35000},{"$f":"(B270-B269)*C270","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O269+1","v":35001},60000,0.2]
[{"$f":"B270+1","v":60001},120000,0.3,{"$f":"B270","v":60000},{"$f":"E270+(B271-B270)*C271","v":23000},0,0,{"$f":"IF(I269=C273,E272+ROUND((H269-J269),0)*I269,IF(I269=C272,E271+ROUND((H269-J269)*I269,0),IF(I269=C271,E270+ROUND((H269-J269)*I269,0),IF(I269=C270,E269+ROUND((H269-J269)*I269,0),E268+ROUND((H269-J269)*I269,0)))))","v":705800},{"$f":"MIN(K273:L273)","v":0},{"$f":"ROUND(SUM(H268+I271)*M269,0)","v":0},{"$f":"H268+I271+J271","v":238100},null,null,{"$f":"O270+1","v":60001},120000,0.3]
[{"$f":"B271+1","v":120001},null,0.4,{"$f":"B271","v":120000},{"$f":"IF(J269=0,0,E271)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O271+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H269>H273,H269-H273,0)","v":1827000},{"$f":"IF(I273>0,ROUND(I273*I269,0),0)","v":730800},{"$f":"I273-J273","v":1096200},{"$f":"IF(H268>0,ROUND(H268*L269,0),0)","v":0},{"$f":"IF(K273>L273,0,L273-K273)","v":0},{"$f":"O272+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H271,IF($E$3=\"Female\",H278,IF($E$3=\"Senior Citizen\",H285,H292)))","v":705800}]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I271,IF($E$3=\"Female\",I278,IF($E$3=\"Senior Citizen\",I285,I292)))","v":0}]
[0,35000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H276,A276:C280,3)","v":0.4},{"$f":"INDEX(D276:D280,MATCH(I276,C276:C280,0))","v":120000},{"$f":"INDEX(E276:E280,MATCH(I276,C276:C280,0))","v":23000},{"$f":"IF(H276>H280,VLOOKUP(H276,A276:F280,6),0)","v":0},{"$f":"VLOOKUP(H276,A276:G280,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J271,IF($E$3=\"Female\",J278,IF($E$3=\"Senior Citizen\",J285,J292)))","v":0}]
[{"$f":"B276+1","v":35001},60000,0.2,{"$f":"B276","v":35000},{"$f":"(B277-B276)*C277","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K271,IF($E$3=\"Female\",K278,IF($E$3=\"Senior Citizen\",K285,K292)))","v":238100}]
[{"$f":"B277+1","v":60001},120000,0.3,{"$f":"B277","v":60000},{"$f":"E277+(B278-B277)*C278","v":23000},0,0,{"$f":"IF(I276=C280,E279+ROUND((H276-J276),0)*I276,IF(I276=C279,E278+ROUND((H276-J276)*I276,0),IF(I276=C278,E277+ROUND((H276-J276)*I276,0),IF(I276=C277,E276+ROUND((H276-J276)*I276,0),E275+ROUND((H276-J276)*I276,0)))))","v":705800},{"$f":"MIN(K280:L280)","v":0},{"$f":"ROUND(SUM(H275+I278)*M276,0)","v":0},{"$f":"H275+I278+J278","v":238100},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A268,IF($E$3=\"Female\",A275,IF($E$3=\"Senior Citizen\",A282,A289)))","v":"Not defined"}]
[{"$f":"B278+1","v":120001},null,0.4,{"$f":"B278","v":120000},{"$f":"IF(J276=0,0,E278)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M273,IF($E$3=\"Female\",M280,IF($E$3=\"Senior Citizen\",M287,M294)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H273","v":0},{"$f":"IF(H276>H280,H276-H280,0)","v":1827000},{"$f":"IF(I280>0,ROUND(I280*I276,0),0)","v":730800},{"$f":"I280-J280","v":1096200},{"$f":"IF(H275>0,ROUND(H275*L276,0),0)","v":0},{"$f":"IF(K280>L280,0,L280-K280)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K271,IF($E$3=\"Female\",K278,IF($E$3=\"Senior Citizen\",K285,K292)))","v":238100}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,35000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H283,A283:C287,3)","v":0.4},{"$f":"INDEX(D283:D287,MATCH(I283,C283:C287,0))","v":120000},{"$f":"INDEX(E283:E287,MATCH(I283,C283:C287,0))","v":23000},{"$f":"IF(H283>H287,VLOOKUP(H283,A283:F287,6),0)","v":0},{"$f":"VLOOKUP(H283,A283:G287,7)","v":0}]
[{"$f":"B283+1","v":35001},60000,0.2,{"$f":"B283","v":35000},{"$f":"(B284-B283)*C284","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B284+1","v":60001},120000,0.3,{"$f":"B284","v":60000},{"$f":"E284+(B285-B284)*C285","v":23000},0,0,{"$f":"IF(I283=C287,E286+ROUND((H283-J283),0)*I283,IF(I283=C286,E285+ROUND((H283-J283)*I283,0),IF(I283=C285,E284+ROUND((H283-J283)*I283,0),IF(I283=C284,E283+ROUND((H283-J283)*I283,0),E282+ROUND((H283-J283)*I283,0)))))","v":705800},{"$f":"MIN(K287:L287)","v":0},{"$f":"ROUND(SUM(H282+I285)*M283,0)","v":0},{"$f":"H282+I285+J285","v":238100}]
[{"$f":"B285+1","v":120001},null,0.4,{"$f":"B285","v":120000},{"$f":"IF(J283=0,0,E285)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H280","v":0},{"$f":"IF(H283>H287,H283-H287,0)","v":1827000},{"$f":"IF(I287>0,ROUND(I287*I283,0),0)","v":730800},{"$f":"I287-J287","v":1096200},{"$f":"IF(H282>0,ROUND(H282*L283,0),0)","v":0},{"$f":"IF(K287>L287,0,L287-K287)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,35000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H290,A290:C294,3)","v":0.4},{"$f":"INDEX(D290:D294,MATCH(I290,C290:C294,0))","v":120000},{"$f":"INDEX(E290:E294,MATCH(I290,C290:C294,0))","v":23000},{"$f":"IF(H290>H294,VLOOKUP(H290,A290:F294,6),0)","v":0},{"$f":"VLOOKUP(H290,A290:G294,7)","v":0}]
[{"$f":"B290+1","v":35001},60000,0.2,{"$f":"B290","v":35000},{"$f":"(B291-B290)*C291","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B291+1","v":60001},120000,0.3,{"$f":"B291","v":60000},{"$f":"E291+(B292-B291)*C292","v":23000},0,0,{"$f":"IF(I290=C294,E293+ROUND((H290-J290),0)*I290,IF(I290=C293,E292+ROUND((H290-J290)*I290,0),IF(I290=C292,E291+ROUND((H290-J290)*I290,0),IF(I290=C291,E290+ROUND((H290-J290)*I290,0),E289+ROUND((H290-J290)*I290,0)))))","v":705800},{"$f":"MIN(K294:L294)","v":0},{"$f":"ROUND(SUM(H289+I292)*M290,0)","v":0},{"$f":"H289+I292+J292","v":238100}]
[{"$f":"B292+1","v":120001},null,0.4,{"$f":"B292","v":120000},{"$f":"IF(J290=0,0,E292)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H287","v":0},{"$f":"IF(H290>H294,H290-H294,0)","v":1827000},{"$f":"IF(I294>0,ROUND(I294*I290,0),0)","v":730800},{"$f":"I294-J294","v":1096200},{"$f":"IF(H289>0,ROUND(H289*L290,0),0)","v":0},{"$f":"IF(K294>L294,0,L294-K294)","v":0}]
[null,null,1995,{"$f":"C295+1","v":1996}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C295","v":1995},{"$f":"D295","v":1996}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H298,A298:C302,3)","v":0.4},{"$f":"INDEX(D298:D302,MATCH(I298,C298:C302,0))","v":120000},{"$f":"INDEX(E298:E302,MATCH(I298,C298:C302,0))","v":22000},{"$f":"IF(H298>H302,VLOOKUP(H298,A298:F302,6),0)","v":0},{"$f":"VLOOKUP(H298,A298:G302,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B298,IF($E$3=\"Female\",B305,IF($E$3=\"Senior Citizen\",B312,B319)))","v":40000},0]
[{"$f":"B298+1","v":40001},60000,0.2,{"$f":"B298","v":40000},{"$f":"(B299-B298)*C299","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O298+1","v":40001},60000,0.2]
[{"$f":"B299+1","v":60001},120000,0.3,{"$f":"B299","v":60000},{"$f":"E299+(B300-B299)*C300","v":22000},0,0,{"$f":"IF(I298=C302,E301+ROUND((H298-J298),0)*I298,IF(I298=C301,E300+ROUND((H298-J298)*I298,0),IF(I298=C300,E299+ROUND((H298-J298)*I298,0),IF(I298=C299,E298+ROUND((H298-J298)*I298,0),E297+ROUND((H298-J298)*I298,0)))))","v":704800},{"$f":"MIN(K302:L302)","v":0},{"$f":"ROUND(SUM(H297+I300)*M298,0)","v":0},{"$f":"H297+I300+J300","v":238100},null,null,{"$f":"O299+1","v":60001},120000,0.3]
[{"$f":"B300+1","v":120001},null,0.4,{"$f":"B300","v":120000},{"$f":"IF(J298=0,0,E300)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O300+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H298>H302,H298-H302,0)","v":1827000},{"$f":"IF(I302>0,ROUND(I302*I298,0),0)","v":730800},{"$f":"I302-J302","v":1096200},{"$f":"IF(H297>0,ROUND(H297*L298,0),0)","v":0},{"$f":"IF(K302>L302,0,L302-K302)","v":0},{"$f":"O301+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H300,IF($E$3=\"Female\",H307,IF($E$3=\"Senior Citizen\",H314,H321)))","v":704800}]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I300,IF($E$3=\"Female\",I307,IF($E$3=\"Senior Citizen\",I314,I321)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H305,A305:C309,3)","v":0.4},{"$f":"INDEX(D305:D309,MATCH(I305,C305:C309,0))","v":120000},{"$f":"INDEX(E305:E309,MATCH(I305,C305:C309,0))","v":22000},{"$f":"IF(H305>H309,VLOOKUP(H305,A305:F309,6),0)","v":0},{"$f":"VLOOKUP(H305,A305:G309,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J300,IF($E$3=\"Female\",J307,IF($E$3=\"Senior Citizen\",J314,J321)))","v":0}]
[{"$f":"B305+1","v":40001},60000,0.2,{"$f":"B305","v":40000},{"$f":"(B306-B305)*C306","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K300,IF($E$3=\"Female\",K307,IF($E$3=\"Senior Citizen\",K314,K321)))","v":238100}]
[{"$f":"B306+1","v":60001},120000,0.3,{"$f":"B306","v":60000},{"$f":"E306+(B307-B306)*C307","v":22000},0,0,{"$f":"IF(I305=C309,E308+ROUND((H305-J305),0)*I305,IF(I305=C308,E307+ROUND((H305-J305)*I305,0),IF(I305=C307,E306+ROUND((H305-J305)*I305,0),IF(I305=C306,E305+ROUND((H305-J305)*I305,0),E304+ROUND((H305-J305)*I305,0)))))","v":704800},{"$f":"MIN(K309:L309)","v":0},{"$f":"ROUND(SUM(H304+I307)*M305,0)","v":0},{"$f":"H304+I307+J307","v":238100},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A297,IF($E$3=\"Female\",A304,IF($E$3=\"Senior Citizen\",A311,A318)))","v":"Not defined"}]
[{"$f":"B307+1","v":120001},null,0.4,{"$f":"B307","v":120000},{"$f":"IF(J305=0,0,E307)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M302,IF($E$3=\"Female\",M309,IF($E$3=\"Senior Citizen\",M316,M323)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H302","v":0},{"$f":"IF(H305>H309,H305-H309,0)","v":1827000},{"$f":"IF(I309>0,ROUND(I309*I305,0),0)","v":730800},{"$f":"I309-J309","v":1096200},{"$f":"IF(H304>0,ROUND(H304*L305,0),0)","v":0},{"$f":"IF(K309>L309,0,L309-K309)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K300,IF($E$3=\"Female\",K307,IF($E$3=\"Senior Citizen\",K314,K321)))","v":238100}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H312,A312:C316,3)","v":0.4},{"$f":"INDEX(D312:D316,MATCH(I312,C312:C316,0))","v":120000},{"$f":"INDEX(E312:E316,MATCH(I312,C312:C316,0))","v":22000},{"$f":"IF(H312>H316,VLOOKUP(H312,A312:F316,6),0)","v":0},{"$f":"VLOOKUP(H312,A312:G316,7)","v":0}]
[{"$f":"B312+1","v":40001},60000,0.2,{"$f":"B312","v":40000},{"$f":"(B313-B312)*C313","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B313+1","v":60001},120000,0.3,{"$f":"B313","v":60000},{"$f":"E313+(B314-B313)*C314","v":22000},0,0,{"$f":"IF(I312=C316,E315+ROUND((H312-J312),0)*I312,IF(I312=C315,E314+ROUND((H312-J312)*I312,0),IF(I312=C314,E313+ROUND((H312-J312)*I312,0),IF(I312=C313,E312+ROUND((H312-J312)*I312,0),E311+ROUND((H312-J312)*I312,0)))))","v":704800},{"$f":"MIN(K316:L316)","v":0},{"$f":"ROUND(SUM(H311+I314)*M312,0)","v":0},{"$f":"H311+I314+J314","v":238100}]
[{"$f":"B314+1","v":120001},null,0.4,{"$f":"B314","v":120000},{"$f":"IF(J312=0,0,E314)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H309","v":0},{"$f":"IF(H312>H316,H312-H316,0)","v":1827000},{"$f":"IF(I316>0,ROUND(I316*I312,0),0)","v":730800},{"$f":"I316-J316","v":1096200},{"$f":"IF(H311>0,ROUND(H311*L312,0),0)","v":0},{"$f":"IF(K316>L316,0,L316-K316)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H319,A319:C323,3)","v":0.4},{"$f":"INDEX(D319:D323,MATCH(I319,C319:C323,0))","v":120000},{"$f":"INDEX(E319:E323,MATCH(I319,C319:C323,0))","v":22000},{"$f":"IF(H319>H323,VLOOKUP(H319,A319:F323,6),0)","v":0},{"$f":"VLOOKUP(H319,A319:G323,7)","v":0}]
[{"$f":"B319+1","v":40001},60000,0.2,{"$f":"B319","v":40000},{"$f":"(B320-B319)*C320","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B320+1","v":60001},120000,0.3,{"$f":"B320","v":60000},{"$f":"E320+(B321-B320)*C321","v":22000},0,0,{"$f":"IF(I319=C323,E322+ROUND((H319-J319),0)*I319,IF(I319=C322,E321+ROUND((H319-J319)*I319,0),IF(I319=C321,E320+ROUND((H319-J319)*I319,0),IF(I319=C320,E319+ROUND((H319-J319)*I319,0),E318+ROUND((H319-J319)*I319,0)))))","v":704800},{"$f":"MIN(K323:L323)","v":0},{"$f":"ROUND(SUM(H318+I321)*M319,0)","v":0},{"$f":"H318+I321+J321","v":238100}]
[{"$f":"B321+1","v":120001},null,0.4,{"$f":"B321","v":120000},{"$f":"IF(J319=0,0,E321)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H316","v":0},{"$f":"IF(H319>H323,H319-H323,0)","v":1827000},{"$f":"IF(I323>0,ROUND(I323*I319,0),0)","v":730800},{"$f":"I323-J323","v":1096200},{"$f":"IF(H318>0,ROUND(H318*L319,0),0)","v":0},{"$f":"IF(K323>L323,0,L323-K323)","v":0}]
[null,null,1996,{"$f":"C324+1","v":1997}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C324","v":1996},{"$f":"D324","v":1997}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H327,A327:C331,3)","v":0.4},{"$f":"INDEX(D327:D331,MATCH(I327,C327:C331,0))","v":120000},{"$f":"INDEX(E327:E331,MATCH(I327,C327:C331,0))","v":21000},{"$f":"IF(H327>H331,VLOOKUP(H327,A327:F331,6),0)","v":0},{"$f":"VLOOKUP(H327,A327:G331,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B327,IF($E$3=\"Female\",B334,IF($E$3=\"Senior Citizen\",B341,B348)))","v":40000},0]
[{"$f":"B327+1","v":40001},60000,0.15,{"$f":"B327","v":40000},{"$f":"(B328-B327)*C328","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O327+1","v":40001},60000,0.15]
[{"$f":"B328+1","v":60001},120000,0.3,{"$f":"B328","v":60000},{"$f":"E328+(B329-B328)*C329","v":21000},0,0,{"$f":"IF(I327=C331,E330+ROUND((H327-J327),0)*I327,IF(I327=C330,E329+ROUND((H327-J327)*I327,0),IF(I327=C329,E328+ROUND((H327-J327)*I327,0),IF(I327=C328,E327+ROUND((H327-J327)*I327,0),E326+ROUND((H327-J327)*I327,0)))))","v":703800},{"$f":"MIN(K331:L331)","v":0},{"$f":"ROUND(SUM(H326+I329)*M327,0)","v":0},{"$f":"H326+I329+J329","v":238100},null,null,{"$f":"O328+1","v":60001},120000,0.3]
[{"$f":"B329+1","v":120001},null,0.4,{"$f":"B329","v":120000},{"$f":"IF(J327=0,0,E329)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O329+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H327>H331,H327-H331,0)","v":1827000},{"$f":"IF(I331>0,ROUND(I331*I327,0),0)","v":730800},{"$f":"I331-J331","v":1096200},{"$f":"IF(H326>0,ROUND(H326*L327,0),0)","v":0},{"$f":"IF(K331>L331,0,L331-K331)","v":0},{"$f":"O330+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H329,IF($E$3=\"Female\",H336,IF($E$3=\"Senior Citizen\",H343,H350)))","v":703800}]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I329,IF($E$3=\"Female\",I336,IF($E$3=\"Senior Citizen\",I343,I350)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H334,A334:C338,3)","v":0.4},{"$f":"INDEX(D334:D338,MATCH(I334,C334:C338,0))","v":120000},{"$f":"INDEX(E334:E338,MATCH(I334,C334:C338,0))","v":21000},{"$f":"IF(H334>H338,VLOOKUP(H334,A334:F338,6),0)","v":0},{"$f":"VLOOKUP(H334,A334:G338,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J329,IF($E$3=\"Female\",J336,IF($E$3=\"Senior Citizen\",J343,J350)))","v":0}]
[{"$f":"B334+1","v":40001},60000,0.15,{"$f":"B334","v":40000},{"$f":"(B335-B334)*C335","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K329,IF($E$3=\"Female\",K336,IF($E$3=\"Senior Citizen\",K343,K350)))","v":238100}]
[{"$f":"B335+1","v":60001},120000,0.3,{"$f":"B335","v":60000},{"$f":"E335+(B336-B335)*C336","v":21000},0,0,{"$f":"IF(I334=C338,E337+ROUND((H334-J334),0)*I334,IF(I334=C337,E336+ROUND((H334-J334)*I334,0),IF(I334=C336,E335+ROUND((H334-J334)*I334,0),IF(I334=C335,E334+ROUND((H334-J334)*I334,0),E333+ROUND((H334-J334)*I334,0)))))","v":703800},{"$f":"MIN(K338:L338)","v":0},{"$f":"ROUND(SUM(H333+I336)*M334,0)","v":0},{"$f":"H333+I336+J336","v":238100},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A326,IF($E$3=\"Female\",A333,IF($E$3=\"Senior Citizen\",A340,A347)))","v":"Not defined"}]
[{"$f":"B336+1","v":120001},null,0.4,{"$f":"B336","v":120000},{"$f":"IF(J334=0,0,E336)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M331,IF($E$3=\"Female\",M338,IF($E$3=\"Senior Citizen\",M345,M352)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H331","v":0},{"$f":"IF(H334>H338,H334-H338,0)","v":1827000},{"$f":"IF(I338>0,ROUND(I338*I334,0),0)","v":730800},{"$f":"I338-J338","v":1096200},{"$f":"IF(H333>0,ROUND(H333*L334,0),0)","v":0},{"$f":"IF(K338>L338,0,L338-K338)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K329,IF($E$3=\"Female\",K336,IF($E$3=\"Senior Citizen\",K343,K350)))","v":238100}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H341,A341:C345,3)","v":0.4},{"$f":"INDEX(D341:D345,MATCH(I341,C341:C345,0))","v":120000},{"$f":"INDEX(E341:E345,MATCH(I341,C341:C345,0))","v":21000},{"$f":"IF(H341>H345,VLOOKUP(H341,A341:F345,6),0)","v":0},{"$f":"VLOOKUP(H341,A341:G345,7)","v":0}]
[{"$f":"B341+1","v":40001},60000,0.15,{"$f":"B341","v":40000},{"$f":"(B342-B341)*C342","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B342+1","v":60001},120000,0.3,{"$f":"B342","v":60000},{"$f":"E342+(B343-B342)*C343","v":21000},0,0,{"$f":"IF(I341=C345,E344+ROUND((H341-J341),0)*I341,IF(I341=C344,E343+ROUND((H341-J341)*I341,0),IF(I341=C343,E342+ROUND((H341-J341)*I341,0),IF(I341=C342,E341+ROUND((H341-J341)*I341,0),E340+ROUND((H341-J341)*I341,0)))))","v":703800},{"$f":"MIN(K345:L345)","v":0},{"$f":"ROUND(SUM(H340+I343)*M341,0)","v":0},{"$f":"H340+I343+J343","v":238100}]
[{"$f":"B343+1","v":120001},null,0.4,{"$f":"B343","v":120000},{"$f":"IF(J341=0,0,E343)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H338","v":0},{"$f":"IF(H341>H345,H341-H345,0)","v":1827000},{"$f":"IF(I345>0,ROUND(I345*I341,0),0)","v":730800},{"$f":"I345-J345","v":1096200},{"$f":"IF(H340>0,ROUND(H340*L341,0),0)","v":0},{"$f":"IF(K345>L345,0,L345-K345)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H348,A348:C352,3)","v":0.4},{"$f":"INDEX(D348:D352,MATCH(I348,C348:C352,0))","v":120000},{"$f":"INDEX(E348:E352,MATCH(I348,C348:C352,0))","v":21000},{"$f":"IF(H348>H352,VLOOKUP(H348,A348:F352,6),0)","v":0},{"$f":"VLOOKUP(H348,A348:G352,7)","v":0}]
[{"$f":"B348+1","v":40001},60000,0.15,{"$f":"B348","v":40000},{"$f":"(B349-B348)*C349","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B349+1","v":60001},120000,0.3,{"$f":"B349","v":60000},{"$f":"E349+(B350-B349)*C350","v":21000},0,0,{"$f":"IF(I348=C352,E351+ROUND((H348-J348),0)*I348,IF(I348=C351,E350+ROUND((H348-J348)*I348,0),IF(I348=C350,E349+ROUND((H348-J348)*I348,0),IF(I348=C349,E348+ROUND((H348-J348)*I348,0),E347+ROUND((H348-J348)*I348,0)))))","v":703800},{"$f":"MIN(K352:L352)","v":0},{"$f":"ROUND(SUM(H347+I350)*M348,0)","v":0},{"$f":"H347+I350+J350","v":238100}]
[{"$f":"B350+1","v":120001},null,0.4,{"$f":"B350","v":120000},{"$f":"IF(J348=0,0,E350)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H345","v":0},{"$f":"IF(H348>H352,H348-H352,0)","v":1827000},{"$f":"IF(I352>0,ROUND(I352*I348,0),0)","v":730800},{"$f":"I352-J352","v":1096200},{"$f":"IF(H347>0,ROUND(H347*L348,0),0)","v":0},{"$f":"IF(K352>L352,0,L352-K352)","v":0}]
[null,null,1997,{"$f":"C353+1","v":1998}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C353","v":1997},{"$f":"D353","v":1998}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H356,A356:C360,3)","v":0.3},{"$f":"INDEX(D356:D360,MATCH(I356,C356:C360,0))","v":150000},{"$f":"INDEX(E356:E360,MATCH(I356,C356:C360,0))","v":20000},{"$f":"IF(H356>H360,VLOOKUP(H356,A356:F360,6),0)","v":0},{"$f":"VLOOKUP(H356,A356:G360,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B356,IF($E$3=\"Female\",B363,IF($E$3=\"Senior Citizen\",B370,B377)))","v":40000},0]
[{"$f":"B356+1","v":40001},60000,0.1,{"$f":"B356","v":40000},{"$f":"(B357-B356)*C357","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O356+1","v":40001},60000,0.1]
[{"$f":"B357+1","v":60001},150000,0.2,{"$f":"B357","v":60000},{"$f":"E357+(B358-B357)*C358","v":20000},0,0,{"$f":"IF(I356=C360,E359+ROUND((H356-J356),0)*I356,IF(I356=C359,E358+ROUND((H356-J356)*I356,0),IF(I356=C358,E357+ROUND((H356-J356)*I356,0),IF(I356=C357,E356+ROUND((H356-J356)*I356,0),E355+ROUND((H356-J356)*I356,0)))))","v":523100},{"$f":"MIN(K360:L360)","v":0},{"$f":"ROUND(SUM(H355+I358)*M356,0)","v":0},{"$f":"H355+I358+J358","v":238100},null,null,{"$f":"O357+1","v":60001},150000,0.2]
[{"$f":"B358+1","v":150001},null,0.3,{"$f":"B358","v":150000},{"$f":"IF(J356=0,0,E358)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O358+1","v":150001},0,0.3]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H356>H360,H356-H360,0)","v":1827000},{"$f":"IF(I360>0,ROUND(I360*I356,0),0)","v":548100},{"$f":"I360-J360","v":1278900},{"$f":"IF(H355>0,ROUND(H355*L356,0),0)","v":0},{"$f":"IF(K360>L360,0,L360-K360)","v":0},{"$f":"O359+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H358,IF($E$3=\"Female\",H365,IF($E$3=\"Senior Citizen\",H372,H379)))","v":523100}]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I358,IF($E$3=\"Female\",I365,IF($E$3=\"Senior Citizen\",I372,I379)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H363,A363:C367,3)","v":0.3},{"$f":"INDEX(D363:D367,MATCH(I363,C363:C367,0))","v":150000},{"$f":"INDEX(E363:E367,MATCH(I363,C363:C367,0))","v":20000},{"$f":"IF(H363>H367,VLOOKUP(H363,A363:F367,6),0)","v":0},{"$f":"VLOOKUP(H363,A363:G367,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J358,IF($E$3=\"Female\",J365,IF($E$3=\"Senior Citizen\",J372,J379)))","v":0}]
[{"$f":"B363+1","v":40001},60000,0.1,{"$f":"B363","v":40000},{"$f":"(B364-B363)*C364","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K358,IF($E$3=\"Female\",K365,IF($E$3=\"Senior Citizen\",K372,K379)))","v":238100}]
[{"$f":"B364+1","v":60001},150000,0.2,{"$f":"B364","v":60000},{"$f":"E364+(B365-B364)*C365","v":20000},0,0,{"$f":"IF(I363=C367,E366+ROUND((H363-J363),0)*I363,IF(I363=C366,E365+ROUND((H363-J363)*I363,0),IF(I363=C365,E364+ROUND((H363-J363)*I363,0),IF(I363=C364,E363+ROUND((H363-J363)*I363,0),E362+ROUND((H363-J363)*I363,0)))))","v":523100},{"$f":"MIN(K367:L367)","v":0},{"$f":"ROUND(SUM(H362+I365)*M363,0)","v":0},{"$f":"H362+I365+J365","v":238100},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A355,IF($E$3=\"Female\",A362,IF($E$3=\"Senior Citizen\",A369,A376)))","v":"Not defined"}]
[{"$f":"B365+1","v":150001},null,0.3,{"$f":"B365","v":150000},{"$f":"IF(J363=0,0,E365)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M360,IF($E$3=\"Female\",M367,IF($E$3=\"Senior Citizen\",M374,M381)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H360","v":0},{"$f":"IF(H363>H367,H363-H367,0)","v":1827000},{"$f":"IF(I367>0,ROUND(I367*I363,0),0)","v":548100},{"$f":"I367-J367","v":1278900},{"$f":"IF(H362>0,ROUND(H362*L363,0),0)","v":0},{"$f":"IF(K367>L367,0,L367-K367)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K358,IF($E$3=\"Female\",K365,IF($E$3=\"Senior Citizen\",K372,K379)))","v":238100}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H370,A370:C374,3)","v":0.3},{"$f":"INDEX(D370:D374,MATCH(I370,C370:C374,0))","v":150000},{"$f":"INDEX(E370:E374,MATCH(I370,C370:C374,0))","v":20000},{"$f":"IF(H370>H374,VLOOKUP(H370,A370:F374,6),0)","v":0},{"$f":"VLOOKUP(H370,A370:G374,7)","v":0}]
[{"$f":"B370+1","v":40001},60000,0.1,{"$f":"B370","v":40000},{"$f":"(B371-B370)*C371","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B371+1","v":60001},150000,0.2,{"$f":"B371","v":60000},{"$f":"E371+(B372-B371)*C372","v":20000},0,0,{"$f":"IF(I370=C374,E373+ROUND((H370-J370),0)*I370,IF(I370=C373,E372+ROUND((H370-J370)*I370,0),IF(I370=C372,E371+ROUND((H370-J370)*I370,0),IF(I370=C371,E370+ROUND((H370-J370)*I370,0),E369+ROUND((H370-J370)*I370,0)))))","v":523100},{"$f":"MIN(K374:L374)","v":0},{"$f":"ROUND(SUM(H369+I372)*M370,0)","v":0},{"$f":"H369+I372+J372","v":238100}]
[{"$f":"B372+1","v":150001},null,0.3,{"$f":"B372","v":150000},{"$f":"IF(J370=0,0,E372)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H367","v":0},{"$f":"IF(H370>H374,H370-H374,0)","v":1827000},{"$f":"IF(I374>0,ROUND(I374*I370,0),0)","v":548100},{"$f":"I374-J374","v":1278900},{"$f":"IF(H369>0,ROUND(H369*L370,0),0)","v":0},{"$f":"IF(K374>L374,0,L374-K374)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H377,A377:C381,3)","v":0.3},{"$f":"INDEX(D377:D381,MATCH(I377,C377:C381,0))","v":150000},{"$f":"INDEX(E377:E381,MATCH(I377,C377:C381,0))","v":20000},{"$f":"IF(H377>H381,VLOOKUP(H377,A377:F381,6),0)","v":0},{"$f":"VLOOKUP(H377,A377:G381,7)","v":0}]
[{"$f":"B377+1","v":40001},60000,0.1,{"$f":"B377","v":40000},{"$f":"(B378-B377)*C378","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B378+1","v":60001},150000,0.2,{"$f":"B378","v":60000},{"$f":"E378+(B379-B378)*C379","v":20000},0,0,{"$f":"IF(I377=C381,E380+ROUND((H377-J377),0)*I377,IF(I377=C380,E379+ROUND((H377-J377)*I377,0),IF(I377=C379,E378+ROUND((H377-J377)*I377,0),IF(I377=C378,E377+ROUND((H377-J377)*I377,0),E376+ROUND((H377-J377)*I377,0)))))","v":523100},{"$f":"MIN(K381:L381)","v":0},{"$f":"ROUND(SUM(H376+I379)*M377,0)","v":0},{"$f":"H376+I379+J379","v":238100}]
[{"$f":"B379+1","v":150001},null,0.3,{"$f":"B379","v":150000},{"$f":"IF(J377=0,0,E379)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H374","v":0},{"$f":"IF(H377>H381,H377-H381,0)","v":1827000},{"$f":"IF(I381>0,ROUND(I381*I377,0),0)","v":548100},{"$f":"I381-J381","v":1278900},{"$f":"IF(H376>0,ROUND(H376*L377,0),0)","v":0},{"$f":"IF(K381>L381,0,L381-K381)","v":0}]
[null,null,1998,{"$f":"C382+1","v":1999}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C382","v":1998},{"$f":"D382","v":1999}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H385,A385:C389,3)","v":0.3},{"$f":"INDEX(D385:D389,MATCH(I385,C385:C389,0))","v":150000},{"$f":"INDEX(E385:E389,MATCH(I385,C385:C389,0))","v":19000},{"$f":"IF(H385>H389,VLOOKUP(H385,A385:F389,6),0)","v":0},{"$f":"VLOOKUP(H385,A385:G389,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B385,IF($E$3=\"Female\",B392,IF($E$3=\"Senior Citizen\",B399,B406)))","v":50000},0]
[{"$f":"B385+1","v":50001},60000,0.1,{"$f":"B385","v":50000},{"$f":"(B386-B385)*C386","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O385+1","v":50001},60000,0.1]
[{"$f":"B386+1","v":60001},150000,0.2,{"$f":"B386","v":60000},{"$f":"E386+(B387-B386)*C387","v":19000},0,0,{"$f":"IF(I385=C389,E388+ROUND((H385-J385),0)*I385,IF(I385=C388,E387+ROUND((H385-J385)*I385,0),IF(I385=C387,E386+ROUND((H385-J385)*I385,0),IF(I385=C386,E385+ROUND((H385-J385)*I385,0),E384+ROUND((H385-J385)*I385,0)))))","v":522100},{"$f":"MIN(K389:L389)","v":0},{"$f":"ROUND(SUM(H384+I387)*M385,0)","v":0},{"$f":"H384+I387+J387","v":238100},null,null,{"$f":"O386+1","v":60001},150000,0.2]
[{"$f":"B387+1","v":150001},null,0.3,{"$f":"B387","v":150000},{"$f":"IF(J385=0,0,E387)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O387+1","v":150001},0,0.3]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H385>H389,H385-H389,0)","v":1827000},{"$f":"IF(I389>0,ROUND(I389*I385,0),0)","v":548100},{"$f":"I389-J389","v":1278900},{"$f":"IF(H384>0,ROUND(H384*L385,0),0)","v":0},{"$f":"IF(K389>L389,0,L389-K389)","v":0},{"$f":"O388+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H387,IF($E$3=\"Female\",H394,IF($E$3=\"Senior Citizen\",H401,H408)))","v":522100}]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I387,IF($E$3=\"Female\",I394,IF($E$3=\"Senior Citizen\",I401,I408)))","v":0}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H392,A392:C396,3)","v":0.3},{"$f":"INDEX(D392:D396,MATCH(I392,C392:C396,0))","v":150000},{"$f":"INDEX(E392:E396,MATCH(I392,C392:C396,0))","v":19000},{"$f":"IF(H392>H396,VLOOKUP(H392,A392:F396,6),0)","v":0},{"$f":"VLOOKUP(H392,A392:G396,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J387,IF($E$3=\"Female\",J394,IF($E$3=\"Senior Citizen\",J401,J408)))","v":0}]
[{"$f":"B392+1","v":50001},60000,0.1,{"$f":"B392","v":50000},{"$f":"(B393-B392)*C393","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K387,IF($E$3=\"Female\",K394,IF($E$3=\"Senior Citizen\",K401,K408)))","v":238100}]
[{"$f":"B393+1","v":60001},150000,0.2,{"$f":"B393","v":60000},{"$f":"E393+(B394-B393)*C394","v":19000},0,0,{"$f":"IF(I392=C396,E395+ROUND((H392-J392),0)*I392,IF(I392=C395,E394+ROUND((H392-J392)*I392,0),IF(I392=C394,E393+ROUND((H392-J392)*I392,0),IF(I392=C393,E392+ROUND((H392-J392)*I392,0),E391+ROUND((H392-J392)*I392,0)))))","v":522100},{"$f":"MIN(K396:L396)","v":0},{"$f":"ROUND(SUM(H391+I394)*M392,0)","v":0},{"$f":"H391+I394+J394","v":238100},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A384,IF($E$3=\"Female\",A391,IF($E$3=\"Senior Citizen\",A398,A405)))","v":"Not defined"}]
[{"$f":"B394+1","v":150001},null,0.3,{"$f":"B394","v":150000},{"$f":"IF(J392=0,0,E394)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M389,IF($E$3=\"Female\",M396,IF($E$3=\"Senior Citizen\",M403,M410)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H389","v":0},{"$f":"IF(H392>H396,H392-H396,0)","v":1827000},{"$f":"IF(I396>0,ROUND(I396*I392,0),0)","v":548100},{"$f":"I396-J396","v":1278900},{"$f":"IF(H391>0,ROUND(H391*L392,0),0)","v":0},{"$f":"IF(K396>L396,0,L396-K396)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K387,IF($E$3=\"Female\",K394,IF($E$3=\"Senior Citizen\",K401,K408)))","v":238100}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H399,A399:C403,3)","v":0.3},{"$f":"INDEX(D399:D403,MATCH(I399,C399:C403,0))","v":150000},{"$f":"INDEX(E399:E403,MATCH(I399,C399:C403,0))","v":19000},{"$f":"IF(H399>H403,VLOOKUP(H399,A399:F403,6),0)","v":0},{"$f":"VLOOKUP(H399,A399:G403,7)","v":0}]
[{"$f":"B399+1","v":50001},60000,0.1,{"$f":"B399","v":50000},{"$f":"(B400-B399)*C400","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B400+1","v":60001},150000,0.2,{"$f":"B400","v":60000},{"$f":"E400+(B401-B400)*C401","v":19000},0,0,{"$f":"IF(I399=C403,E402+ROUND((H399-J399),0)*I399,IF(I399=C402,E401+ROUND((H399-J399)*I399,0),IF(I399=C401,E400+ROUND((H399-J399)*I399,0),IF(I399=C400,E399+ROUND((H399-J399)*I399,0),E398+ROUND((H399-J399)*I399,0)))))","v":522100},{"$f":"MIN(K403:L403)","v":0},{"$f":"ROUND(SUM(H398+I401)*M399,0)","v":0},{"$f":"H398+I401+J401","v":238100}]
[{"$f":"B401+1","v":150001},null,0.3,{"$f":"B401","v":150000},{"$f":"IF(J399=0,0,E401)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H396","v":0},{"$f":"IF(H399>H403,H399-H403,0)","v":1827000},{"$f":"IF(I403>0,ROUND(I403*I399,0),0)","v":548100},{"$f":"I403-J403","v":1278900},{"$f":"IF(H398>0,ROUND(H398*L399,0),0)","v":0},{"$f":"IF(K403>L403,0,L403-K403)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H406,A406:C410,3)","v":0.3},{"$f":"INDEX(D406:D410,MATCH(I406,C406:C410,0))","v":150000},{"$f":"INDEX(E406:E410,MATCH(I406,C406:C410,0))","v":19000},{"$f":"IF(H406>H410,VLOOKUP(H406,A406:F410,6),0)","v":0},{"$f":"VLOOKUP(H406,A406:G410,7)","v":0}]
[{"$f":"B406+1","v":50001},60000,0.1,{"$f":"B406","v":50000},{"$f":"(B407-B406)*C407","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B407+1","v":60001},150000,0.2,{"$f":"B407","v":60000},{"$f":"E407+(B408-B407)*C408","v":19000},0,0,{"$f":"IF(I406=C410,E409+ROUND((H406-J406),0)*I406,IF(I406=C409,E408+ROUND((H406-J406)*I406,0),IF(I406=C408,E407+ROUND((H406-J406)*I406,0),IF(I406=C407,E406+ROUND((H406-J406)*I406,0),E405+ROUND((H406-J406)*I406,0)))))","v":522100},{"$f":"MIN(K410:L410)","v":0},{"$f":"ROUND(SUM(H405+I408)*M406,0)","v":0},{"$f":"H405+I408+J408","v":238100}]
[{"$f":"B408+1","v":150001},null,0.3,{"$f":"B408","v":150000},{"$f":"IF(J406=0,0,E408)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H403","v":0},{"$f":"IF(H406>H410,H406-H410,0)","v":1827000},{"$f":"IF(I410>0,ROUND(I410*I406,0),0)","v":548100},{"$f":"I410-J410","v":1278900},{"$f":"IF(H405>0,ROUND(H405*L406,0),0)","v":0},{"$f":"IF(K410>L410,0,L410-K410)","v":0}]
[null,null,1999,{"$f":"C411+1","v":2000}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C411","v":1999},{"$f":"D411","v":2000}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H414,A414:C418,3)","v":0.3},{"$f":"INDEX(D414:D418,MATCH(I414,C414:C418,0))","v":150000},{"$f":"INDEX(E414:E418,MATCH(I414,C414:C418,0))","v":19000},{"$f":"IF(H414>H418,VLOOKUP(H414,A414:F418,6),0)","v":0.1},{"$f":"VLOOKUP(H414,A414:G418,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B414,IF($E$3=\"Female\",B421,IF($E$3=\"Senior Citizen\",B428,B435)))","v":50000},0]
[{"$f":"B414+1","v":50001},60000,0.1,{"$f":"B414","v":50000},{"$f":"(B415-B414)*C415","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O414+1","v":50001},60000,0.1]
[{"$f":"B415+1","v":60001},150000,0.2,{"$f":"B415","v":60000},{"$f":"E415+(B416-B415)*C416","v":19000},0.1,0,{"$f":"IF(I414=C418,E417+ROUND((H414-J414),0)*I414,IF(I414=C417,E416+ROUND((H414-J414)*I414,0),IF(I414=C416,E415+ROUND((H414-J414)*I414,0),IF(I414=C415,E414+ROUND((H414-J414)*I414,0),E413+ROUND((H414-J414)*I414,0)))))","v":522100},{"$f":"MIN(K418:L418)","v":23810},{"$f":"ROUND(SUM(H413+I416)*M414,0)","v":0},{"$f":"H413+I416+J416","v":261910},null,null,{"$f":"O415+1","v":60001},150000,0.2]
[{"$f":"B416+1","v":150001},null,0.3,{"$f":"B416","v":150000},{"$f":"IF(J414=0,0,E416)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O416+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H414>H418,H414-H418,0)","v":1767000},{"$f":"IF(I418>0,ROUND(I418*I414,0),0)","v":530100},{"$f":"I418-J418","v":1236900},{"$f":"IF(H413>0,ROUND(H413*L414,0),0)","v":23810},{"$f":"IF(K418>L418,0,L418-K418)","v":0},{"$f":"O417+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H416,IF($E$3=\"Female\",H423,IF($E$3=\"Senior Citizen\",H430,H437)))","v":522100}]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I416,IF($E$3=\"Female\",I423,IF($E$3=\"Senior Citizen\",I430,I437)))","v":23810}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H421,A421:C425,3)","v":0.3},{"$f":"INDEX(D421:D425,MATCH(I421,C421:C425,0))","v":150000},{"$f":"INDEX(E421:E425,MATCH(I421,C421:C425,0))","v":19000},{"$f":"IF(H421>H425,VLOOKUP(H421,A421:F425,6),0)","v":0.1},{"$f":"VLOOKUP(H421,A421:G425,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J416,IF($E$3=\"Female\",J423,IF($E$3=\"Senior Citizen\",J430,J437)))","v":0}]
[{"$f":"B421+1","v":50001},60000,0.1,{"$f":"B421","v":50000},{"$f":"(B422-B421)*C422","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K416,IF($E$3=\"Female\",K423,IF($E$3=\"Senior Citizen\",K430,K437)))","v":261910}]
[{"$f":"B422+1","v":60001},150000,0.2,{"$f":"B422","v":60000},{"$f":"E422+(B423-B422)*C423","v":19000},0.1,0,{"$f":"IF(I421=C425,E424+ROUND((H421-J421),0)*I421,IF(I421=C424,E423+ROUND((H421-J421)*I421,0),IF(I421=C423,E422+ROUND((H421-J421)*I421,0),IF(I421=C422,E421+ROUND((H421-J421)*I421,0),E420+ROUND((H421-J421)*I421,0)))))","v":522100},{"$f":"MIN(K425:L425)","v":23810},{"$f":"ROUND(SUM(H420+I423)*M421,0)","v":0},{"$f":"H420+I423+J423","v":261910},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A413,IF($E$3=\"Female\",A420,IF($E$3=\"Senior Citizen\",A427,A434)))","v":"Not defined"}]
[{"$f":"B423+1","v":150001},null,0.3,{"$f":"B423","v":150000},{"$f":"IF(J421=0,0,E423)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M418,IF($E$3=\"Female\",M425,IF($E$3=\"Senior Citizen\",M432,M439)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H418","v":60000},{"$f":"IF(H421>H425,H421-H425,0)","v":1767000},{"$f":"IF(I425>0,ROUND(I425*I421,0),0)","v":530100},{"$f":"I425-J425","v":1236900},{"$f":"IF(H420>0,ROUND(H420*L421,0),0)","v":23810},{"$f":"IF(K425>L425,0,L425-K425)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K416,IF($E$3=\"Female\",K423,IF($E$3=\"Senior Citizen\",K430,K437)))","v":261910}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H428,A428:C432,3)","v":0.3},{"$f":"INDEX(D428:D432,MATCH(I428,C428:C432,0))","v":150000},{"$f":"INDEX(E428:E432,MATCH(I428,C428:C432,0))","v":19000},{"$f":"IF(H428>H432,VLOOKUP(H428,A428:F432,6),0)","v":0.1},{"$f":"VLOOKUP(H428,A428:G432,7)","v":0}]
[{"$f":"B428+1","v":50001},60000,0.1,{"$f":"B428","v":50000},{"$f":"(B429-B428)*C429","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B429+1","v":60001},150000,0.2,{"$f":"B429","v":60000},{"$f":"E429+(B430-B429)*C430","v":19000},0.1,0,{"$f":"IF(I428=C432,E431+ROUND((H428-J428),0)*I428,IF(I428=C431,E430+ROUND((H428-J428)*I428,0),IF(I428=C430,E429+ROUND((H428-J428)*I428,0),IF(I428=C429,E428+ROUND((H428-J428)*I428,0),E427+ROUND((H428-J428)*I428,0)))))","v":522100},{"$f":"MIN(K432:L432)","v":23810},{"$f":"ROUND(SUM(H427+I430)*M428,0)","v":0},{"$f":"H427+I430+J430","v":261910}]
[{"$f":"B430+1","v":150001},null,0.3,{"$f":"B430","v":150000},{"$f":"IF(J428=0,0,E430)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H425","v":60000},{"$f":"IF(H428>H432,H428-H432,0)","v":1767000},{"$f":"IF(I432>0,ROUND(I432*I428,0),0)","v":530100},{"$f":"I432-J432","v":1236900},{"$f":"IF(H427>0,ROUND(H427*L428,0),0)","v":23810},{"$f":"IF(K432>L432,0,L432-K432)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H435,A435:C439,3)","v":0.3},{"$f":"INDEX(D435:D439,MATCH(I435,C435:C439,0))","v":150000},{"$f":"INDEX(E435:E439,MATCH(I435,C435:C439,0))","v":19000},{"$f":"IF(H435>H439,VLOOKUP(H435,A435:F439,6),0)","v":0.1},{"$f":"VLOOKUP(H435,A435:G439,7)","v":0}]
[{"$f":"B435+1","v":50001},60000,0.1,{"$f":"B435","v":50000},{"$f":"(B436-B435)*C436","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B436+1","v":60001},150000,0.2,{"$f":"B436","v":60000},{"$f":"E436+(B437-B436)*C437","v":19000},0.1,0,{"$f":"IF(I435=C439,E438+ROUND((H435-J435),0)*I435,IF(I435=C438,E437+ROUND((H435-J435)*I435,0),IF(I435=C437,E436+ROUND((H435-J435)*I435,0),IF(I435=C436,E435+ROUND((H435-J435)*I435,0),E434+ROUND((H435-J435)*I435,0)))))","v":522100},{"$f":"MIN(K439:L439)","v":23810},{"$f":"ROUND(SUM(H434+I437)*M435,0)","v":0},{"$f":"H434+I437+J437","v":261910}]
[{"$f":"B437+1","v":150001},null,0.3,{"$f":"B437","v":150000},{"$f":"IF(J435=0,0,E437)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H432","v":60000},{"$f":"IF(H435>H439,H435-H439,0)","v":1767000},{"$f":"IF(I439>0,ROUND(I439*I435,0),0)","v":530100},{"$f":"I439-J439","v":1236900},{"$f":"IF(H434>0,ROUND(H434*L435,0),0)","v":23810},{"$f":"IF(K439>L439,0,L439-K439)","v":0}]
[null,null,2000,{"$f":"C440+1","v":2001}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C440","v":2000},{"$f":"D440","v":2001}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H443,A443:C447,3)","v":0.3},{"$f":"INDEX(D443:D447,MATCH(I443,C443:C447,0))","v":150000},{"$f":"INDEX(E443:E447,MATCH(I443,C443:C447,0))","v":19000},{"$f":"IF(H443>H447,VLOOKUP(H443,A443:F447,6),0)","v":0.17},{"$f":"VLOOKUP(H443,A443:G447,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B443,IF($E$3=\"Female\",B450,IF($E$3=\"Senior Citizen\",B457,B464)))","v":50000},0]
[{"$f":"B443+1","v":50001},60000,0.1,{"$f":"B443","v":50000},{"$f":"(B444-B443)*C444","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O443+1","v":50001},60000,0.1]
[{"$f":"B444+1","v":60001},150000,0.2,{"$f":"B444","v":60000},{"$f":"E444+(B445-B444)*C445","v":19000},0.12,0,{"$f":"IF(I443=C447,E446+ROUND((H443-J443),0)*I443,IF(I443=C446,E445+ROUND((H443-J443)*I443,0),IF(I443=C445,E444+ROUND((H443-J443)*I443,0),IF(I443=C444,E443+ROUND((H443-J443)*I443,0),E442+ROUND((H443-J443)*I443,0)))))","v":522100},{"$f":"MIN(K447:L447)","v":40477},{"$f":"ROUND(SUM(H442+I445)*M443,0)","v":0},{"$f":"H442+I445+J445","v":278577},null,null,{"$f":"O444+1","v":60001},150000,0.2]
[{"$f":"B445+1","v":150001},null,0.3,{"$f":"B445","v":150000},{"$f":"IF(J443=0,0,E445)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O445+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"IF(H443>150000,150000,60000)","v":150000},{"$f":"IF(H443>H447,H443-H447,0)","v":1677000},{"$f":"IF(I447>0,ROUND(I447*I443,0),0)","v":503100},{"$f":"I447-J447","v":1173900},{"$f":"IF(H442>0,ROUND(H442*L443,0),0)","v":40477},{"$f":"IF(K447>L447,0,L447-K447)","v":0},{"$f":"O446+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H445,IF($E$3=\"Female\",H452,IF($E$3=\"Senior Citizen\",H459,H466)))","v":522100}]
["(below 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I445,IF($E$3=\"Female\",I452,IF($E$3=\"Senior Citizen\",I459,I466)))","v":40477}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H450,A450:C454,3)","v":0.3},{"$f":"INDEX(D450:D454,MATCH(I450,C450:C454,0))","v":150000},{"$f":"INDEX(E450:E454,MATCH(I450,C450:C454,0))","v":19000},{"$f":"IF(H450>H454,VLOOKUP(H450,A450:F454,6),0)","v":0.17},{"$f":"VLOOKUP(H450,A450:G454,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J445,IF($E$3=\"Female\",J452,IF($E$3=\"Senior Citizen\",J459,J466)))","v":0}]
[{"$f":"B450+1","v":50001},60000,0.1,{"$f":"B450","v":50000},{"$f":"(B451-B450)*C451","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K445,IF($E$3=\"Female\",K452,IF($E$3=\"Senior Citizen\",K459,K466)))","v":278577}]
[{"$f":"B451+1","v":60001},150000,0.2,{"$f":"B451","v":60000},{"$f":"E451+(B452-B451)*C452","v":19000},0.12,0,{"$f":"IF(I450=C454,E453+ROUND((H450-J450),0)*I450,IF(I450=C453,E452+ROUND((H450-J450)*I450,0),IF(I450=C452,E451+ROUND((H450-J450)*I450,0),IF(I450=C451,E450+ROUND((H450-J450)*I450,0),E449+ROUND((H450-J450)*I450,0)))))","v":522100},{"$f":"MIN(K454:L454)","v":40477},{"$f":"ROUND(SUM(H449+I452)*M450,0)","v":0},{"$f":"H449+I452+J452","v":278577},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A442,IF($E$3=\"Female\",A449,IF($E$3=\"Senior Citizen\",A456,A463)))","v":"(below 65 years)"}]
[{"$f":"B452+1","v":150001},null,0.3,{"$f":"B452","v":150000},{"$f":"IF(J450=0,0,E452)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M447,IF($E$3=\"Female\",M454,IF($E$3=\"Senior Citizen\",M461,M468)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H450>150000,150000,60000)","v":150000},{"$f":"IF(H450>H454,H450-H454,0)","v":1677000},{"$f":"IF(I454>0,ROUND(I454*I450,0),0)","v":503100},{"$f":"I454-J454","v":1173900},{"$f":"IF(H449>0,ROUND(H449*L450,0),0)","v":40477},{"$f":"IF(K454>L454,0,L454-K454)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K445,IF($E$3=\"Female\",K452,IF($E$3=\"Senior Citizen\",K459,K466)))","v":278577}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H457,A457:C461,3)","v":0.3},{"$f":"INDEX(D457:D461,MATCH(I457,C457:C461,0))","v":150000},{"$f":"INDEX(E457:E461,MATCH(I457,C457:C461,0))","v":19000},{"$f":"IF(H457>H461,VLOOKUP(H457,A457:F461,6),0)","v":0.17},{"$f":"VLOOKUP(H457,A457:G461,7)","v":0}]
[{"$f":"B457+1","v":50001},60000,0.1,{"$f":"B457","v":50000},{"$f":"(B458-B457)*C458","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B458+1","v":60001},150000,0.2,{"$f":"B458","v":60000},{"$f":"E458+(B459-B458)*C459","v":19000},0.12,0,{"$f":"IF(I457=C461,E460+ROUND((H457-J457),0)*I457,IF(I457=C460,E459+ROUND((H457-J457)*I457,0),IF(I457=C459,E458+ROUND((H457-J457)*I457,0),IF(I457=C458,E457+ROUND((H457-J457)*I457,0),E456+ROUND((H457-J457)*I457,0)))))","v":522100},{"$f":"MIN(K461:L461)","v":40477},{"$f":"ROUND(SUM(H456+I459)*M457,0)","v":0},{"$f":"H456+I459+J459","v":278577}]
[{"$f":"B459+1","v":150001},null,0.3,{"$f":"B459","v":150000},{"$f":"IF(J457=0,0,E459)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H457>150000,150000,60000)","v":150000},{"$f":"IF(H457>H461,H457-H461,0)","v":1677000},{"$f":"IF(I461>0,ROUND(I461*I457,0),0)","v":503100},{"$f":"I461-J461","v":1173900},{"$f":"IF(H456>0,ROUND(H456*L457,0),0)","v":40477},{"$f":"IF(K461>L461,0,L461-K461)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H464,A464:C468,3)","v":0.3},{"$f":"INDEX(D464:D468,MATCH(I464,C464:C468,0))","v":150000},{"$f":"INDEX(E464:E468,MATCH(I464,C464:C468,0))","v":19000},{"$f":"IF(H464>H468,VLOOKUP(H464,A464:F468,6),0)","v":0.17},{"$f":"VLOOKUP(H464,A464:G468,7)","v":0}]
[{"$f":"B464+1","v":50001},60000,0.1,{"$f":"B464","v":50000},{"$f":"(B465-B464)*C465","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B465+1","v":60001},150000,0.2,{"$f":"B465","v":60000},{"$f":"E465+(B466-B465)*C466","v":19000},0.12,0,{"$f":"IF(I464=C468,E467+ROUND((H464-J464),0)*I464,IF(I464=C467,E466+ROUND((H464-J464)*I464,0),IF(I464=C466,E465+ROUND((H464-J464)*I464,0),IF(I464=C465,E464+ROUND((H464-J464)*I464,0),E463+ROUND((H464-J464)*I464,0)))))","v":522100},{"$f":"MIN(K468:L468)","v":40477},{"$f":"ROUND(SUM(H463+I466)*M464,0)","v":0},{"$f":"H463+I466+J466","v":278577}]
[{"$f":"B466+1","v":150001},null,0.3,{"$f":"B466","v":150000},{"$f":"IF(J464=0,0,E466)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H464>150000,150000,60000)","v":150000},{"$f":"IF(H464>H468,H464-H468,0)","v":1677000},{"$f":"IF(I468>0,ROUND(I468*I464,0),0)","v":503100},{"$f":"I468-J468","v":1173900},{"$f":"IF(H463>0,ROUND(H463*L464,0),0)","v":40477},{"$f":"IF(K468>L468,0,L468-K468)","v":0}]
[null,null,2001,{"$f":"C469+1","v":2002}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C469","v":2001},{"$f":"D469","v":2002}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H472,A472:C476,3)","v":0.3},{"$f":"INDEX(D472:D476,MATCH(I472,C472:C476,0))","v":150000},{"$f":"INDEX(E472:E476,MATCH(I472,C472:C476,0))","v":19000},{"$f":"IF(H472>H476,VLOOKUP(H472,A472:F476,6),0)","v":0.02},{"$f":"VLOOKUP(H472,A472:G476,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B472,IF($E$3=\"Female\",B479,IF($E$3=\"Senior Citizen\",B486,B493)))","v":50000},0]
[{"$f":"B472+1","v":50001},60000,0.1,{"$f":"B472","v":50000},{"$f":"(B473-B472)*C473","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O472+1","v":50001},60000,0.1]
[{"$f":"B473+1","v":60001},150000,0.2,{"$f":"B473","v":60000},{"$f":"E473+(B474-B473)*C474","v":19000},0.02,0,{"$f":"IF(I472=C476,E475+ROUND((H472-J472),0)*I472,IF(I472=C475,E474+ROUND((H472-J472)*I472,0),IF(I472=C474,E473+ROUND((H472-J472)*I472,0),IF(I472=C473,E472+ROUND((H472-J472)*I472,0),E471+ROUND((H472-J472)*I472,0)))))","v":522100},{"$f":"MIN(K476:L476)","v":4762},{"$f":"ROUND(SUM(H471+I474)*M472,0)","v":0},{"$f":"H471+I474+J474","v":242862},null,null,{"$f":"O473+1","v":60001},150000,0.2]
[{"$f":"B474+1","v":150001},null,0.3,{"$f":"B474","v":150000},{"$f":"IF(J472=0,0,E474)","v":19000},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O474+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H472>H476,H472-H476,0)","v":1767000},{"$f":"IF(I476>0,ROUND(I476*I472,0),0)","v":530100},{"$f":"I476-J476","v":1236900},{"$f":"IF(H471>0,ROUND(H471*L472,0),0)","v":4762},{"$f":"IF(K476>L476,0,L476-K476)","v":0},{"$f":"O475+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H474,IF($E$3=\"Female\",H481,IF($E$3=\"Senior Citizen\",H488,H495)))","v":522100}]
["(below 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I474,IF($E$3=\"Female\",I481,IF($E$3=\"Senior Citizen\",I488,I495)))","v":4762}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H479,A479:C483,3)","v":0.3},{"$f":"INDEX(D479:D483,MATCH(I479,C479:C483,0))","v":150000},{"$f":"INDEX(E479:E483,MATCH(I479,C479:C483,0))","v":19000},{"$f":"IF(H479>H483,VLOOKUP(H479,A479:F483,6),0)","v":0.02},{"$f":"VLOOKUP(H479,A479:G483,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J474,IF($E$3=\"Female\",J481,IF($E$3=\"Senior Citizen\",J488,J495)))","v":0}]
[{"$f":"B479+1","v":50001},60000,0.1,{"$f":"B479","v":50000},{"$f":"(B480-B479)*C480","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K474,IF($E$3=\"Female\",K481,IF($E$3=\"Senior Citizen\",K488,K495)))","v":242862}]
[{"$f":"B480+1","v":60001},150000,0.2,{"$f":"B480","v":60000},{"$f":"E480+(B481-B480)*C481","v":19000},0.02,0,{"$f":"IF(I479=C483,E482+ROUND((H479-J479),0)*I479,IF(I479=C482,E481+ROUND((H479-J479)*I479,0),IF(I479=C481,E480+ROUND((H479-J479)*I479,0),IF(I479=C480,E479+ROUND((H479-J479)*I479,0),E478+ROUND((H479-J479)*I479,0)))))","v":522100},{"$f":"MIN(K483:L483)","v":4762},{"$f":"ROUND(SUM(H478+I481)*M479,0)","v":0},{"$f":"H478+I481+J481","v":242862},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A471,IF($E$3=\"Female\",A478,IF($E$3=\"Senior Citizen\",A485,A492)))","v":"(below 65 years)"}]
[{"$f":"B481+1","v":150001},null,0.3,{"$f":"B481","v":150000},{"$f":"IF(J479=0,0,E481)","v":19000},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M476,IF($E$3=\"Female\",M483,IF($E$3=\"Senior Citizen\",M490,M497)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H476","v":60000},{"$f":"IF(H479>H483,H479-H483,0)","v":1767000},{"$f":"IF(I483>0,ROUND(I483*I479,0),0)","v":530100},{"$f":"I483-J483","v":1236900},{"$f":"IF(H478>0,ROUND(H478*L479,0),0)","v":4762},{"$f":"IF(K483>L483,0,L483-K483)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K474,IF($E$3=\"Female\",K481,IF($E$3=\"Senior Citizen\",K488,K495)))","v":242862}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H486,A486:C490,3)","v":0.3},{"$f":"INDEX(D486:D490,MATCH(I486,C486:C490,0))","v":150000},{"$f":"INDEX(E486:E490,MATCH(I486,C486:C490,0))","v":19000},{"$f":"IF(H486>H490,VLOOKUP(H486,A486:F490,6),0)","v":0.1},{"$f":"VLOOKUP(H486,A486:G490,7)","v":0}]
[{"$f":"B486+1","v":50001},60000,0.1,{"$f":"B486","v":50000},{"$f":"(B487-B486)*C487","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B487+1","v":60001},150000,0.2,{"$f":"B487","v":60000},{"$f":"E487+(B488-B487)*C488","v":19000},0.1,0,{"$f":"IF(I486=C490,E489+ROUND((H486-J486),0)*I486,IF(I486=C489,E488+ROUND((H486-J486)*I486,0),IF(I486=C488,E487+ROUND((H486-J486)*I486,0),IF(I486=C487,E486+ROUND((H486-J486)*I486,0),E485+ROUND((H486-J486)*I486,0)))))","v":522100},{"$f":"MIN(K490:L490)","v":23810},{"$f":"ROUND(SUM(H485+I488)*M486,0)","v":0},{"$f":"H485+I488+J488","v":261910}]
[{"$f":"B488+1","v":150001},null,0.3,{"$f":"B488","v":150000},{"$f":"IF(J486=0,0,E488)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H483","v":60000},{"$f":"IF(H486>H490,H486-H490,0)","v":1767000},{"$f":"IF(I490>0,ROUND(I490*I486,0),0)","v":530100},{"$f":"I490-J490","v":1236900},{"$f":"IF(H485>0,ROUND(H485*L486,0),0)","v":23810},{"$f":"IF(K490>L490,0,L490-K490)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H493,A493:C497,3)","v":0.3},{"$f":"INDEX(D493:D497,MATCH(I493,C493:C497,0))","v":150000},{"$f":"INDEX(E493:E497,MATCH(I493,C493:C497,0))","v":19000},{"$f":"IF(H493>H497,VLOOKUP(H493,A493:F497,6),0)","v":0.02},{"$f":"VLOOKUP(H493,A493:G497,7)","v":0}]
[{"$f":"B493+1","v":50001},60000,0.1,{"$f":"B493","v":50000},{"$f":"(B494-B493)*C494","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B494+1","v":60001},150000,0.2,{"$f":"B494","v":60000},{"$f":"E494+(B495-B494)*C495","v":19000},0.02,0,{"$f":"IF(I493=C497,E496+ROUND((H493-J493),0)*I493,IF(I493=C496,E495+ROUND((H493-J493)*I493,0),IF(I493=C495,E494+ROUND((H493-J493)*I493,0),IF(I493=C494,E493+ROUND((H493-J493)*I493,0),E492+ROUND((H493-J493)*I493,0)))))","v":522100},{"$f":"MIN(K497:L497)","v":4762},{"$f":"ROUND(SUM(H492+I495)*M493,0)","v":0},{"$f":"H492+I495+J495","v":242862}]
[{"$f":"B495+1","v":150001},null,0.3,{"$f":"B495","v":150000},{"$f":"IF(J493=0,0,E495)","v":19000},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H490","v":60000},{"$f":"IF(H493>H497,H493-H497,0)","v":1767000},{"$f":"IF(I497>0,ROUND(I497*I493,0),0)","v":530100},{"$f":"I497-J497","v":1236900},{"$f":"IF(H492>0,ROUND(H492*L493,0),0)","v":4762},{"$f":"IF(K497>L497,0,L497-K497)","v":0}]
[null,null,2002,{"$f":"C498+1","v":2003}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C498","v":2002},{"$f":"D498","v":2003}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H501,A501:C505,3)","v":0.3},{"$f":"INDEX(D501:D505,MATCH(I501,C501:C505,0))","v":150000},{"$f":"INDEX(E501:E505,MATCH(I501,C501:C505,0))","v":19000},{"$f":"IF(H501>H505,VLOOKUP(H501,A501:F505,6),0)","v":0.05},{"$f":"VLOOKUP(H501,A501:G505,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B501,IF($E$3=\"Female\",B508,IF($E$3=\"Senior Citizen\",B515,B522)))","v":50000},0]
[{"$f":"B501+1","v":50001},60000,0.1,{"$f":"B501","v":50000},{"$f":"(B502-B501)*C502","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O501+1","v":50001},60000,0.1]
[{"$f":"B502+1","v":60001},150000,0.2,{"$f":"B502","v":60000},{"$f":"E502+(B503-B502)*C503","v":19000},0.05,0,{"$f":"IF(I501=C505,E504+ROUND((H501-J501),0)*I501,IF(I501=C504,E503+ROUND((H501-J501)*I501,0),IF(I501=C503,E502+ROUND((H501-J501)*I501,0),IF(I501=C502,E501+ROUND((H501-J501)*I501,0),E500+ROUND((H501-J501)*I501,0)))))","v":522100},{"$f":"MIN(K505:L505)","v":11905},{"$f":"ROUND(SUM(H500+I503)*M501,0)","v":0},{"$f":"H500+I503+J503","v":250005},null,null,{"$f":"O502+1","v":60001},150000,0.2]
[{"$f":"B503+1","v":150001},null,0.3,{"$f":"B503","v":150000},{"$f":"IF(J501=0,0,E503)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O503+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H501>H505,H501-H505,0)","v":1767000},{"$f":"IF(I505>0,ROUND(I505*I501,0),0)","v":530100},{"$f":"I505-J505","v":1236900},{"$f":"IF(H500>0,ROUND(H500*L501,0),0)","v":11905},{"$f":"IF(K505>L505,0,L505-K505)","v":0},{"$f":"O504+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H503,IF($E$3=\"Female\",H510,IF($E$3=\"Senior Citizen\",H517,H524)))","v":522100}]
["(below 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I503,IF($E$3=\"Female\",I510,IF($E$3=\"Senior Citizen\",I517,I524)))","v":11905}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H508,A508:C512,3)","v":0.3},{"$f":"INDEX(D508:D512,MATCH(I508,C508:C512,0))","v":150000},{"$f":"INDEX(E508:E512,MATCH(I508,C508:C512,0))","v":19000},{"$f":"IF(H508>H512,VLOOKUP(H508,A508:F512,6),0)","v":0.05},{"$f":"VLOOKUP(H508,A508:G512,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J503,IF($E$3=\"Female\",J510,IF($E$3=\"Senior Citizen\",J517,J524)))","v":0}]
[{"$f":"B508+1","v":50001},60000,0.1,{"$f":"B508","v":50000},{"$f":"(B509-B508)*C509","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K503,IF($E$3=\"Female\",K510,IF($E$3=\"Senior Citizen\",K517,K524)))","v":250005}]
[{"$f":"B509+1","v":60001},150000,0.2,{"$f":"B509","v":60000},{"$f":"E509+(B510-B509)*C510","v":19000},0.05,0,{"$f":"IF(I508=C512,E511+ROUND((H508-J508),0)*I508,IF(I508=C511,E510+ROUND((H508-J508)*I508,0),IF(I508=C510,E509+ROUND((H508-J508)*I508,0),IF(I508=C509,E508+ROUND((H508-J508)*I508,0),E507+ROUND((H508-J508)*I508,0)))))","v":522100},{"$f":"MIN(K512:L512)","v":11905},{"$f":"ROUND(SUM(H507+I510)*M508,0)","v":0},{"$f":"H507+I510+J510","v":250005},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A500,IF($E$3=\"Female\",A507,IF($E$3=\"Senior Citizen\",A514,A521)))","v":"(below 65 years)"}]
[{"$f":"B510+1","v":150001},null,0.3,{"$f":"B510","v":150000},{"$f":"IF(J508=0,0,E510)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M505,IF($E$3=\"Female\",M512,IF($E$3=\"Senior Citizen\",M519,M526)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H505","v":60000},{"$f":"IF(H508>H512,H508-H512,0)","v":1767000},{"$f":"IF(I512>0,ROUND(I512*I508,0),0)","v":530100},{"$f":"I512-J512","v":1236900},{"$f":"IF(H507>0,ROUND(H507*L508,0),0)","v":11905},{"$f":"IF(K512>L512,0,L512-K512)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K503,IF($E$3=\"Female\",K510,IF($E$3=\"Senior Citizen\",K517,K524)))","v":250005}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H515,A515:C519,3)","v":0.3},{"$f":"INDEX(D515:D519,MATCH(I515,C515:C519,0))","v":150000},{"$f":"INDEX(E515:E519,MATCH(I515,C515:C519,0))","v":19000},{"$f":"IF(H515>H519,VLOOKUP(H515,A515:F519,6),0)","v":0.05},{"$f":"VLOOKUP(H515,A515:G519,7)","v":0}]
[{"$f":"B515+1","v":50001},60000,0.1,{"$f":"B515","v":50000},{"$f":"(B516-B515)*C516","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B516+1","v":60001},150000,0.2,{"$f":"B516","v":60000},{"$f":"E516+(B517-B516)*C517","v":19000},0.05,0,{"$f":"IF(I515=C519,E518+ROUND((H515-J515),0)*I515,IF(I515=C518,E517+ROUND((H515-J515)*I515,0),IF(I515=C517,E516+ROUND((H515-J515)*I515,0),IF(I515=C516,E515+ROUND((H515-J515)*I515,0),E514+ROUND((H515-J515)*I515,0)))))","v":522100},{"$f":"MIN(K519:L519)","v":11905},{"$f":"ROUND(SUM(H514+I517)*M515,0)","v":0},{"$f":"H514+I517+J517","v":250005}]
[{"$f":"B517+1","v":150001},null,0.3,{"$f":"B517","v":150000},{"$f":"IF(J515=0,0,E517)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H512","v":60000},{"$f":"IF(H515>H519,H515-H519,0)","v":1767000},{"$f":"IF(I519>0,ROUND(I519*I515,0),0)","v":530100},{"$f":"I519-J519","v":1236900},{"$f":"IF(H514>0,ROUND(H514*L515,0),0)","v":11905},{"$f":"IF(K519>L519,0,L519-K519)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H522,A522:C526,3)","v":0.3},{"$f":"INDEX(D522:D526,MATCH(I522,C522:C526,0))","v":150000},{"$f":"INDEX(E522:E526,MATCH(I522,C522:C526,0))","v":19000},{"$f":"IF(H522>H526,VLOOKUP(H522,A522:F526,6),0)","v":0.05},{"$f":"VLOOKUP(H522,A522:G526,7)","v":0}]
[{"$f":"B522+1","v":50001},60000,0.1,{"$f":"B522","v":50000},{"$f":"(B523-B522)*C523","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B523+1","v":60001},150000,0.2,{"$f":"B523","v":60000},{"$f":"E523+(B524-B523)*C524","v":19000},0.05,0,{"$f":"IF(I522=C526,E525+ROUND((H522-J522),0)*I522,IF(I522=C525,E524+ROUND((H522-J522)*I522,0),IF(I522=C524,E523+ROUND((H522-J522)*I522,0),IF(I522=C523,E522+ROUND((H522-J522)*I522,0),E521+ROUND((H522-J522)*I522,0)))))","v":522100},{"$f":"MIN(K526:L526)","v":11905},{"$f":"ROUND(SUM(H521+I524)*M522,0)","v":0},{"$f":"H521+I524+J524","v":250005}]
[{"$f":"B524+1","v":150001},null,0.3,{"$f":"B524","v":150000},{"$f":"IF(J522=0,0,E524)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H519","v":60000},{"$f":"IF(H522>H526,H522-H526,0)","v":1767000},{"$f":"IF(I526>0,ROUND(I526*I522,0),0)","v":530100},{"$f":"I526-J526","v":1236900},{"$f":"IF(H521>0,ROUND(H521*L522,0),0)","v":11905},{"$f":"IF(K526>L526,0,L526-K526)","v":0}]
[null,null,2003,{"$f":"C527+1","v":2004}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C527","v":2003},{"$f":"D527","v":2004}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H530,A530:C534,3)","v":0.3},{"$f":"INDEX(D530:D534,MATCH(I530,C530:C534,0))","v":150000},{"$f":"INDEX(E530:E534,MATCH(I530,C530:C534,0))","v":19000},{"$f":"IF(H530>H534,VLOOKUP(H530,A530:F534,6),0)","v":0.1},{"$f":"VLOOKUP(H530,A530:G534,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B530,IF($E$3=\"Female\",B537,IF($E$3=\"Senior Citizen\",B544,B551)))","v":50000},0]
[{"$f":"B530+1","v":50001},60000,0.1,{"$f":"B530","v":50000},{"$f":"(B531-B530)*C531","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O530+1","v":50001},60000,0.1]
[{"$f":"B531+1","v":60001},150000,0.2,{"$f":"B531","v":60000},{"$f":"E531+(B532-B531)*C532","v":19000},0.1,0,{"$f":"IF(I530=C534,E533+ROUND((H530-J530),0)*I530,IF(I530=C533,E532+ROUND((H530-J530)*I530,0),IF(I530=C532,E531+ROUND((H530-J530)*I530,0),IF(I530=C531,E530+ROUND((H530-J530)*I530,0),E529+ROUND((H530-J530)*I530,0)))))","v":522100},{"$f":"MIN(K534:L534)","v":23810},{"$f":"ROUND(SUM(H529+I532)*M530,0)","v":0},{"$f":"H529+I532+J532","v":261910},null,null,{"$f":"O531+1","v":60001},150000,0.2]
[{"$f":"B532+1","v":150001},null,0.3,{"$f":"B532","v":150000},{"$f":"IF(J530=0,0,E532)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O532+1","v":150001},0,0.3]
["Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(H530>H534,H530-H534,0)","v":977000},{"$f":"IF(I534>0,ROUND(I534*I530,0),0)","v":293100},{"$f":"I534-J534","v":683900},{"$f":"IF(H529>0,ROUND(H529*L530,0),0)","v":23810},{"$f":"IF(K534>L534,0,L534-K534)","v":0},{"$f":"O533+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H532,IF($E$3=\"Female\",H539,IF($E$3=\"Senior Citizen\",H546,H553)))","v":522100}]
["(below 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I532,IF($E$3=\"Female\",I539,IF($E$3=\"Senior Citizen\",I546,I553)))","v":23810}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H537,A537:C541,3)","v":0.3},{"$f":"INDEX(D537:D541,MATCH(I537,C537:C541,0))","v":150000},{"$f":"INDEX(E537:E541,MATCH(I537,C537:C541,0))","v":19000},{"$f":"IF(H537>H541,VLOOKUP(H537,A537:F541,6),0)","v":0.1},{"$f":"VLOOKUP(H537,A537:G541,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J532,IF($E$3=\"Female\",J539,IF($E$3=\"Senior Citizen\",J546,J553)))","v":0}]
[{"$f":"B537+1","v":50001},60000,0.1,{"$f":"B537","v":50000},{"$f":"(B538-B537)*C538","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K532,IF($E$3=\"Female\",K539,IF($E$3=\"Senior Citizen\",K546,K553)))","v":261910}]
[{"$f":"B538+1","v":60001},150000,0.2,{"$f":"B538","v":60000},{"$f":"E538+(B539-B538)*C539","v":19000},0.1,0,{"$f":"IF(I537=C541,E540+ROUND((H537-J537),0)*I537,IF(I537=C540,E539+ROUND((H537-J537)*I537,0),IF(I537=C539,E538+ROUND((H537-J537)*I537,0),IF(I537=C538,E537+ROUND((H537-J537)*I537,0),E536+ROUND((H537-J537)*I537,0)))))","v":522100},{"$f":"MIN(K541:L541)","v":23810},{"$f":"ROUND(SUM(H536+I539)*M537,0)","v":0},{"$f":"H536+I539+J539","v":261910},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A529,IF($E$3=\"Female\",A536,IF($E$3=\"Senior Citizen\",A543,A550)))","v":"(below 65 years)"}]
[{"$f":"B539+1","v":150001},null,0.3,{"$f":"B539","v":150000},{"$f":"IF(J537=0,0,E539)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M534,IF($E$3=\"Female\",M541,IF($E$3=\"Senior Citizen\",M548,M555)))","v":0}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H534","v":850000},{"$f":"IF(H537>H541,H537-H541,0)","v":977000},{"$f":"IF(I541>0,ROUND(I541*I537,0),0)","v":293100},{"$f":"I541-J541","v":683900},{"$f":"IF(H536>0,ROUND(H536*L537,0),0)","v":23810},{"$f":"IF(K541>L541,0,L541-K541)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K532,IF($E$3=\"Female\",K539,IF($E$3=\"Senior Citizen\",K546,K553)))","v":261910}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H544,A544:C548,3)","v":0.3},{"$f":"INDEX(D544:D548,MATCH(I544,C544:C548,0))","v":150000},{"$f":"INDEX(E544:E548,MATCH(I544,C544:C548,0))","v":19000},{"$f":"IF(H544>H548,VLOOKUP(H544,A544:F548,6),0)","v":0.1},{"$f":"VLOOKUP(H544,A544:G548,7)","v":0}]
[{"$f":"B544+1","v":50001},60000,0.1,{"$f":"B544","v":50000},{"$f":"(B545-B544)*C545","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B545+1","v":60001},150000,0.2,{"$f":"B545","v":60000},{"$f":"E545+(B546-B545)*C546","v":19000},0.1,0,{"$f":"IF(I544=C548,E547+ROUND((H544-J544),0)*I544,IF(I544=C547,E546+ROUND((H544-J544)*I544,0),IF(I544=C546,E545+ROUND((H544-J544)*I544,0),IF(I544=C545,E544+ROUND((H544-J544)*I544,0),E543+ROUND((H544-J544)*I544,0)))))","v":522100},{"$f":"MIN(K548:L548)","v":23810},{"$f":"ROUND(SUM(H543+I546)*M544,0)","v":0},{"$f":"H543+I546+J546","v":261910}]
[{"$f":"B546+1","v":150001},null,0.3,{"$f":"B546","v":150000},{"$f":"IF(J544=0,0,E546)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H541","v":850000},{"$f":"IF(H544>H548,H544-H548,0)","v":977000},{"$f":"IF(I548>0,ROUND(I548*I544,0),0)","v":293100},{"$f":"I548-J548","v":683900},{"$f":"IF(H543>0,ROUND(H543*L544,0),0)","v":23810},{"$f":"IF(K548>L548,0,L548-K548)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H551,A551:C555,3)","v":0.3},{"$f":"INDEX(D551:D555,MATCH(I551,C551:C555,0))","v":150000},{"$f":"INDEX(E551:E555,MATCH(I551,C551:C555,0))","v":19000},{"$f":"IF(H551>H555,VLOOKUP(H551,A551:F555,6),0)","v":0.1},{"$f":"VLOOKUP(H551,A551:G555,7)","v":0}]
[{"$f":"B551+1","v":50001},60000,0.1,{"$f":"B551","v":50000},{"$f":"(B552-B551)*C552","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B552+1","v":60001},150000,0.2,{"$f":"B552","v":60000},{"$f":"E552+(B553-B552)*C553","v":19000},0.1,0,{"$f":"IF(I551=C555,E554+ROUND((H551-J551),0)*I551,IF(I551=C554,E553+ROUND((H551-J551)*I551,0),IF(I551=C553,E552+ROUND((H551-J551)*I551,0),IF(I551=C552,E551+ROUND((H551-J551)*I551,0),E550+ROUND((H551-J551)*I551,0)))))","v":522100},{"$f":"MIN(K555:L555)","v":23810},{"$f":"ROUND(SUM(H550+I553)*M551,0)","v":0},{"$f":"H550+I553+J553","v":261910}]
[{"$f":"B553+1","v":150001},null,0.3,{"$f":"B553","v":150000},{"$f":"IF(J551=0,0,E553)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H548","v":850000},{"$f":"IF(H551>H555,H551-H555,0)","v":977000},{"$f":"IF(I555>0,ROUND(I555*I551,0),0)","v":293100},{"$f":"I555-J555","v":683900},{"$f":"IF(H550>0,ROUND(H550*L551,0),0)","v":23810},{"$f":"IF(K555>L555,0,L555-K555)","v":0}]
[null,null,2004,{"$f":"C556+1","v":2005}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C556","v":2004},{"$f":"D556","v":2005}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H559,A559:C563,3)","v":0.3},{"$f":"INDEX(D559:D563,MATCH(I559,C559:C563,0))","v":150000},{"$f":"INDEX(E559:E563,MATCH(I559,C559:C563,0))","v":19000},{"$f":"IF(H559>H563,VLOOKUP(H559,A559:F563,6),0)","v":0.1},{"$f":"VLOOKUP(H559,A559:G563,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",B559,IF($E$3=\"Female\",B566,IF($E$3=\"Senior Citizen\",B573,B580)))","v":50000},0]
[{"$f":"B559+1","v":50001},60000,0.1,{"$f":"B559","v":50000},{"$f":"(B560-B559)*C560","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O559+1","v":50001},60000,0.1]
[{"$f":"B560+1","v":60001},150000,0.2,{"$f":"B560","v":60000},{"$f":"E560+(B561-B560)*C561","v":19000},0.1,0.02,{"$f":"IF(I559=C563,E562+ROUND((H559-J559),0)*I559,IF(I559=C562,E561+ROUND((H559-J559)*I559,0),IF(I559=C561,E560+ROUND((H559-J559)*I559,0),IF(I559=C560,E559+ROUND((H559-J559)*I559,0),E558+ROUND((H559-J559)*I559,0)))))","v":522100},{"$f":"MIN(K563:L563)","v":23810},{"$f":"ROUND(SUM(H558+I561)*M559,0)","v":5238},{"$f":"H558+I561+J561","v":267148},null,null,{"$f":"O560+1","v":60001},150000,0.2]
[{"$f":"B561+1","v":150001},null,0.3,{"$f":"B561","v":150000},{"$f":"IF(J559=0,0,E561)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O561+1","v":150001},0,0.3]
["Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(H559>H563,H559-H563,0)","v":977000},{"$f":"IF(I563>0,ROUND(I563*I559,0),0)","v":293100},{"$f":"I563-J563","v":683900},{"$f":"IF(H558>0,ROUND(H558*L559,0),0)","v":23810},{"$f":"IF(K563>L563,0,L563-K563)","v":0},{"$f":"O562+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H561,IF($E$3=\"Female\",H568,IF($E$3=\"Senior Citizen\",H575,H582)))","v":522100}]
["(below 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I561,IF($E$3=\"Female\",I568,IF($E$3=\"Senior Citizen\",I575,I582)))","v":23810}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H566,A566:C570,3)","v":0.3},{"$f":"INDEX(D566:D570,MATCH(I566,C566:C570,0))","v":150000},{"$f":"INDEX(E566:E570,MATCH(I566,C566:C570,0))","v":19000},{"$f":"IF(H566>H570,VLOOKUP(H566,A566:F570,6),0)","v":0.1},{"$f":"VLOOKUP(H566,A566:G570,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J561,IF($E$3=\"Female\",J568,IF($E$3=\"Senior Citizen\",J575,J582)))","v":5238}]
[{"$f":"B566+1","v":50001},60000,0.1,{"$f":"B566","v":50000},{"$f":"(B567-B566)*C567","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K561,IF($E$3=\"Female\",K568,IF($E$3=\"Senior Citizen\",K575,K582)))","v":267148}]
[{"$f":"B567+1","v":60001},150000,0.2,{"$f":"B567","v":60000},{"$f":"E567+(B568-B567)*C568","v":19000},0.1,0.02,{"$f":"IF(I566=C570,E569+ROUND((H566-J566),0)*I566,IF(I566=C569,E568+ROUND((H566-J566)*I566,0),IF(I566=C568,E567+ROUND((H566-J566)*I566,0),IF(I566=C567,E566+ROUND((H566-J566)*I566,0),E565+ROUND((H566-J566)*I566,0)))))","v":522100},{"$f":"MIN(K570:L570)","v":23810},{"$f":"ROUND(SUM(H565+I568)*M566,0)","v":5238},{"$f":"H565+I568+J568","v":267148},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A558,IF($E$3=\"Female\",A565,IF($E$3=\"Senior Citizen\",A572,A579)))","v":"(below 65 years)"}]
[{"$f":"B568+1","v":150001},null,0.3,{"$f":"B568","v":150000},{"$f":"IF(J566=0,0,E568)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M563,IF($E$3=\"Female\",M570,IF($E$3=\"Senior Citizen\",M577,M584)))","v":0}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H563","v":850000},{"$f":"IF(H566>H570,H566-H570,0)","v":977000},{"$f":"IF(I570>0,ROUND(I570*I566,0),0)","v":293100},{"$f":"I570-J570","v":683900},{"$f":"IF(H565>0,ROUND(H565*L566,0),0)","v":23810},{"$f":"IF(K570>L570,0,L570-K570)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K561,IF($E$3=\"Female\",K568,IF($E$3=\"Senior Citizen\",K575,K582)))","v":267148}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"Treatment of sect 80D"]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H573,A573:C577,3)","v":0.3},{"$f":"INDEX(D573:D577,MATCH(I573,C573:C577,0))","v":150000},{"$f":"INDEX(E573:E577,MATCH(I573,C573:C577,0))","v":19000},{"$f":"IF(H573>H577,VLOOKUP(H573,A573:F577,6),0)","v":0.1},{"$f":"VLOOKUP(H573,A573:G577,7)","v":0.02},"Taxable income",null,{"$f":"'Mini Tax Calculator'!E14","v":1827000}]
[{"$f":"B573+1","v":50001},60000,0.1,{"$f":"B573","v":50000},{"$f":"(B574-B573)*C574","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"Due Tax",null,{"$f":"'Mini Tax Calculator'!E15","v":238100}]
[{"$f":"B574+1","v":60001},150000,0.2,{"$f":"B574","v":60000},{"$f":"E574+(B575-B574)*C575","v":19000},0.1,0.02,{"$f":"IF(I573=C577,E576+ROUND((H573-J573),0)*I573,IF(I573=C576,E575+ROUND((H573-J573)*I573,0),IF(I573=C575,E574+ROUND((H573-J573)*I573,0),IF(I573=C574,E573+ROUND((H573-J573)*I573,0),E572+ROUND((H573-J573)*I573,0)))))","v":522100},{"$f":"MIN(K577:L577)","v":23810},{"$f":"ROUND(SUM(H572+I575)*M573,0)","v":5238},{"$f":"H572+I575+J575","v":267148},null,null,"Calculated amt",null,{"$f":"IF(P573<100000,P574,P574-(P573-100000))","v":-1488900}]
[{"$f":"B575+1","v":150001},null,0.3,{"$f":"B575","v":150000},{"$f":"IF(J573=0,0,E575)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Rebate u/s 80D",null,{"$f":"IF(P575>0,P575,0)","v":0}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H570","v":850000},{"$f":"IF(H573>H577,H573-H577,0)","v":977000},{"$f":"IF(I577>0,ROUND(I577*I573,0),0)","v":293100},{"$f":"I577-J577","v":683900},{"$f":"IF(H572>0,ROUND(H572*L573,0),0)","v":23810},{"$f":"IF(K577>L577,0,L577-K577)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H580,A580:C584,3)","v":0.3},{"$f":"INDEX(D580:D584,MATCH(I580,C580:C584,0))","v":150000},{"$f":"INDEX(E580:E584,MATCH(I580,C580:C584,0))","v":19000},{"$f":"IF(H580>H584,VLOOKUP(H580,A580:F584,6),0)","v":0.1},{"$f":"VLOOKUP(H580,A580:G584,7)","v":0.02}]
[{"$f":"B580+1","v":50001},60000,0.1,{"$f":"B580","v":50000},{"$f":"(B581-B580)*C581","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B581+1","v":60001},150000,0.2,{"$f":"B581","v":60000},{"$f":"E581+(B582-B581)*C582","v":19000},0.1,0.02,{"$f":"IF(I580=C584,E583+ROUND((H580-J580),0)*I580,IF(I580=C583,E582+ROUND((H580-J580)*I580,0),IF(I580=C582,E581+ROUND((H580-J580)*I580,0),IF(I580=C581,E580+ROUND((H580-J580)*I580,0),E579+ROUND((H580-J580)*I580,0)))))","v":522100},{"$f":"MIN(K584:L584)","v":23810},{"$f":"ROUND(SUM(H579+I582)*M580,0)","v":5238},{"$f":"H579+I582+J582","v":267148}]
[{"$f":"B582+1","v":150001},null,0.3,{"$f":"B582","v":150000},{"$f":"IF(J580=0,0,E582)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H577","v":850000},{"$f":"IF(H580>H584,H580-H584,0)","v":977000},{"$f":"IF(I584>0,ROUND(I584*I580,0),0)","v":293100},{"$f":"I584-J584","v":683900},{"$f":"IF(H579>0,ROUND(H579*L580,0),0)","v":23810},{"$f":"IF(K584>L584,0,L584-K584)","v":0}]
[null,null,2005,{"$f":"C585+1","v":2006}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C585","v":2005},{"$f":"D585","v":2006}]
[0,100000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H588,A588:C592,3)","v":0.3},{"$f":"INDEX(D588:D592,MATCH(I588,C588:C592,0))","v":250000},{"$f":"INDEX(E588:E592,MATCH(I588,C588:C592,0))","v":25000},{"$f":"IF(H588>H592,VLOOKUP(H588,A588:F592,6),0)","v":0.1},{"$f":"VLOOKUP(H588,A588:G592,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",B588,IF($E$3=\"Female\",B595,IF($E$3=\"Senior Citizen\",B602,B609)))","v":100000},0]
[{"$f":"B588+1","v":100001},150000,0.1,{"$f":"B588","v":100000},{"$f":"(B589-B588)*C589","v":5000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O588+1","v":100001},150000,0.1]
[{"$f":"B589+1","v":150001},250000,0.2,{"$f":"B589","v":150000},{"$f":"E589+(B590-B589)*C590","v":25000},0.1,0.02,{"$f":"IF(I588=C592,E591+ROUND((H588-J588),0)*I588,IF(I588=C591,E590+ROUND((H588-J588)*I588,0),IF(I588=C590,E589+ROUND((H588-J588)*I588,0),IF(I588=C589,E588+ROUND((H588-J588)*I588,0),E587+ROUND((H588-J588)*I588,0)))))","v":498100},{"$f":"MIN(K592:L592)","v":23810},{"$f":"ROUND(SUM(H587+I590)*M588,0)","v":5238},{"$f":"H587+I590+J590","v":267148},null,null,{"$f":"O589+1","v":150001},250000,0.2]
[{"$f":"B590+1","v":250001},null,0.3,{"$f":"B590","v":250000},{"$f":"IF(J588=0,0,E590)","v":25000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O590+1","v":250001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H588>H592,H588-H592,0)","v":827000},{"$f":"IF(I592>0,ROUND(I592*I588,0),0)","v":248100},{"$f":"I592-J592","v":578900},{"$f":"IF(H587>0,ROUND(H587*L588,0),0)","v":23810},{"$f":"IF(K592>L592,0,L592-K592)","v":0},{"$f":"O591+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H590,IF($E$3=\"Female\",H597,IF($E$3=\"Senior Citizen\",H604,H611)))","v":498100}]
["(below 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I590,IF($E$3=\"Female\",I597,IF($E$3=\"Senior Citizen\",I604,I611)))","v":23810}]
[0,135000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H595,A595:C599,3)","v":0.3},{"$f":"INDEX(D595:D599,MATCH(I595,C595:C599,0))","v":250000},{"$f":"INDEX(E595:E599,MATCH(I595,C595:C599,0))","v":21500},{"$f":"IF(H595>H599,VLOOKUP(H595,A595:F599,6),0)","v":0.1},{"$f":"VLOOKUP(H595,A595:G599,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J590,IF($E$3=\"Female\",J597,IF($E$3=\"Senior Citizen\",J604,J611)))","v":5238}]
[{"$f":"B595+1","v":135001},150000,0.1,{"$f":"B595","v":135000},{"$f":"(B596-B595)*C596","v":1500},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K590,IF($E$3=\"Female\",K597,IF($E$3=\"Senior Citizen\",K604,K611)))","v":267148}]
[{"$f":"B596+1","v":150001},250000,0.2,{"$f":"B596","v":150000},{"$f":"E596+(B597-B596)*C597","v":21500},0.1,0.02,{"$f":"IF(I595=C599,E598+ROUND((H595-J595),0)*I595,IF(I595=C598,E597+ROUND((H595-J595)*I595,0),IF(I595=C597,E596+ROUND((H595-J595)*I595,0),IF(I595=C596,E595+ROUND((H595-J595)*I595,0),E594+ROUND((H595-J595)*I595,0)))))","v":494600},{"$f":"MIN(K599:L599)","v":23810},{"$f":"ROUND(SUM(H594+I597)*M595,0)","v":5238},{"$f":"H594+I597+J597","v":267148},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A587,IF($E$3=\"Female\",A594,IF($E$3=\"Senior Citizen\",A601,A608)))","v":"(below 65 years)"}]
[{"$f":"B597+1","v":250001},null,0.3,{"$f":"B597","v":250000},{"$f":"IF(J595=0,0,E597)","v":21500},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M592,IF($E$3=\"Female\",M599,IF($E$3=\"Senior Citizen\",M606,M613)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H592","v":1000000},{"$f":"IF(H595>H599,H595-H599,0)","v":827000},{"$f":"IF(I599>0,ROUND(I599*I595,0),0)","v":248100},{"$f":"I599-J599","v":578900},{"$f":"IF(H594>0,ROUND(H594*L595,0),0)","v":23810},{"$f":"IF(K599>L599,0,L599-K599)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K590,IF($E$3=\"Female\",K597,IF($E$3=\"Senior Citizen\",K604,K611)))","v":267148}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,185000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H602,A602:C606,3)","v":0.3},{"$f":"INDEX(D602:D606,MATCH(I602,C602:C606,0))","v":250000},{"$f":"INDEX(E602:E606,MATCH(I602,C602:C606,0))","v":13000},{"$f":"IF(H602>H606,VLOOKUP(H602,A602:F606,6),0)","v":0.1},{"$f":"VLOOKUP(H602,A602:G606,7)","v":0.02}]
[{"$f":"B602+1","v":185001},250000,0.2,{"$f":"B602","v":185000},{"$f":"(B603-B602)*C603","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B603+1","v":250001},null,0.3,{"$f":"B603","v":250000},{"$f":"IF(J602=0,0,E603)","v":13000},0.1,0.02,{"$f":"IF(I602=C606,E605+ROUND((H602-J602),0)*I602,IF(I602=C605,E604+ROUND((H602-J602)*I602,0),IF(I602=C604,E603+ROUND((H602-J602)*I602,0),IF(I602=C603,E602+ROUND((H602-J602)*I602,0),E601+ROUND((H602-J602)*I602,0)))))","v":486100},{"$f":"MIN(K606:L606)","v":23810},{"$f":"ROUND(SUM(H601+I604)*M602,0)","v":5238},{"$f":"H601+I604+J604","v":267148}]
[null,null,null,{"$f":"B604","v":0},{"$f":"IF(J602=0,0,E604)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H599","v":1000000},{"$f":"IF(H602>H606,H602-H606,0)","v":827000},{"$f":"IF(I606>0,ROUND(I606*I602,0),0)","v":248100},{"$f":"I606-J606","v":578900},{"$f":"IF(H601>0,ROUND(H601*L602,0),0)","v":23810},{"$f":"IF(K606>L606,0,L606-K606)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,185000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H609,A609:C613,3)","v":0.3},{"$f":"INDEX(D609:D613,MATCH(I609,C609:C613,0))","v":250000},{"$f":"INDEX(E609:E613,MATCH(I609,C609:C613,0))","v":13000},{"$f":"IF(H609>H613,VLOOKUP(H609,A609:F613,6),0)","v":0.1},{"$f":"VLOOKUP(H609,A609:G613,7)","v":0.02}]
[{"$f":"B609+1","v":185001},250000,0.2,{"$f":"B609","v":185000},{"$f":"(B610-B609)*C610","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B610+1","v":250001},null,0.3,{"$f":"B610","v":250000},{"$f":"IF(J609=0,0,E610)","v":13000},0.1,0.02,{"$f":"IF(I609=C613,E612+ROUND((H609-J609),0)*I609,IF(I609=C612,E611+ROUND((H609-J609)*I609,0),IF(I609=C611,E610+ROUND((H609-J609)*I609,0),IF(I609=C610,E609+ROUND((H609-J609)*I609,0),E608+ROUND((H609-J609)*I609,0)))))","v":486100},{"$f":"MIN(K613:L613)","v":23810},{"$f":"ROUND(SUM(H608+I611)*M609,0)","v":5238},{"$f":"H608+I611+J611","v":267148}]
[null,null,null,{"$f":"B611","v":0},{"$f":"IF(J609=0,0,E611)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H606","v":1000000},{"$f":"IF(H609>H613,H609-H613,0)","v":827000},{"$f":"IF(I613>0,ROUND(I613*I609,0),0)","v":248100},{"$f":"I613-J613","v":578900},{"$f":"IF(H608>0,ROUND(H608*L609,0),0)","v":23810},{"$f":"IF(K613>L613,0,L613-K613)","v":0}]
[null,null,2006,{"$f":"C614+1","v":2007}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C614","v":2006},{"$f":"D614","v":2007}]
[0,100000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H617,A617:C621,3)","v":0.3},{"$f":"INDEX(D617:D621,MATCH(I617,C617:C621,0))","v":250000},{"$f":"INDEX(E617:E621,MATCH(I617,C617:C621,0))","v":25000},{"$f":"IF(H617>H621,VLOOKUP(H617,A617:F621,6),0)","v":0.1},{"$f":"VLOOKUP(H617,A617:G621,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",B617,IF($E$3=\"Female\",B624,IF($E$3=\"Senior Citizen\",B631,B638)))","v":100000},0]
[{"$f":"B617+1","v":100001},150000,0.1,{"$f":"B617","v":100000},{"$f":"(B618-B617)*C618","v":5000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O617+1","v":100001},150000,0.1]
[{"$f":"B618+1","v":150001},250000,0.2,{"$f":"B618","v":150000},{"$f":"E618+(B619-B618)*C619","v":25000},0.1,0.02,{"$f":"IF(I617=C621,E620+ROUND((H617-J617),0)*I617,IF(I617=C620,E619+ROUND((H617-J617)*I617,0),IF(I617=C619,E618+ROUND((H617-J617)*I617,0),IF(I617=C618,E617+ROUND((H617-J617)*I617,0),E616+ROUND((H617-J617)*I617,0)))))","v":498100},{"$f":"MIN(K621:L621)","v":23810},{"$f":"ROUND(SUM(H616+I619)*M617,0)","v":5238},{"$f":"H616+I619+J619","v":267148},null,null,{"$f":"O618+1","v":150001},250000,0.2]
[{"$f":"B619+1","v":250001},null,0.3,{"$f":"B619","v":250000},{"$f":"IF(J617=0,0,E619)","v":25000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O619+1","v":250001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H617>H621,H617-H621,0)","v":827000},{"$f":"IF(I621>0,ROUND(I621*I617,0),0)","v":248100},{"$f":"I621-J621","v":578900},{"$f":"IF(H616>0,ROUND(H616*L617,0),0)","v":23810},{"$f":"IF(K621>L621,0,L621-K621)","v":0},{"$f":"O620+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H619,IF($E$3=\"Female\",H626,IF($E$3=\"Senior Citizen\",H633,H640)))","v":498100}]
["(below 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I619,IF($E$3=\"Female\",I626,IF($E$3=\"Senior Citizen\",I633,I640)))","v":23810}]
[0,135000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H624,A624:C628,3)","v":0.3},{"$f":"INDEX(D624:D628,MATCH(I624,C624:C628,0))","v":250000},{"$f":"INDEX(E624:E628,MATCH(I624,C624:C628,0))","v":21500},{"$f":"IF(H624>H628,VLOOKUP(H624,A624:F628,6),0)","v":0.1},{"$f":"VLOOKUP(H624,A624:G628,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J619,IF($E$3=\"Female\",J626,IF($E$3=\"Senior Citizen\",J633,J640)))","v":5238}]
[{"$f":"B624+1","v":135001},150000,0.1,{"$f":"B624","v":135000},{"$f":"(B625-B624)*C625","v":1500},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K619,IF($E$3=\"Female\",K626,IF($E$3=\"Senior Citizen\",K633,K640)))","v":267148}]
[{"$f":"B625+1","v":150001},250000,0.2,{"$f":"B625","v":150000},{"$f":"E625+(B626-B625)*C626","v":21500},0.1,0.02,{"$f":"IF(I624=C628,E627+ROUND((H624-J624),0)*I624,IF(I624=C627,E626+ROUND((H624-J624)*I624,0),IF(I624=C626,E625+ROUND((H624-J624)*I624,0),IF(I624=C625,E624+ROUND((H624-J624)*I624,0),E623+ROUND((H624-J624)*I624,0)))))","v":494600},{"$f":"MIN(K628:L628)","v":23810},{"$f":"ROUND(SUM(H623+I626)*M624,0)","v":5238},{"$f":"H623+I626+J626","v":267148},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A616,IF($E$3=\"Female\",A623,IF($E$3=\"Senior Citizen\",A630,A637)))","v":"(below 65 years)"}]
[{"$f":"B626+1","v":250001},null,0.3,{"$f":"B626","v":250000},{"$f":"IF(J624=0,0,E626)","v":21500},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M621,IF($E$3=\"Female\",M628,IF($E$3=\"Senior Citizen\",M635,M642)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H621","v":1000000},{"$f":"IF(H624>H628,H624-H628,0)","v":827000},{"$f":"IF(I628>0,ROUND(I628*I624,0),0)","v":248100},{"$f":"I628-J628","v":578900},{"$f":"IF(H623>0,ROUND(H623*L624,0),0)","v":23810},{"$f":"IF(K628>L628,0,L628-K628)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K619,IF($E$3=\"Female\",K626,IF($E$3=\"Senior Citizen\",K633,K640)))","v":267148}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,185000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H631,A631:C635,3)","v":0.3},{"$f":"INDEX(D631:D635,MATCH(I631,C631:C635,0))","v":250000},{"$f":"INDEX(E631:E635,MATCH(I631,C631:C635,0))","v":13000},{"$f":"IF(H631>H635,VLOOKUP(H631,A631:F635,6),0)","v":0.1},{"$f":"VLOOKUP(H631,A631:G635,7)","v":0.02}]
[{"$f":"B631+1","v":185001},250000,0.2,{"$f":"B631","v":185000},{"$f":"(B632-B631)*C632","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B632+1","v":250001},null,0.3,{"$f":"B632","v":250000},{"$f":"IF(J631=0,0,E632)","v":13000},0.1,0.02,{"$f":"IF(I631=C635,E634+ROUND((H631-J631),0)*I631,IF(I631=C634,E633+ROUND((H631-J631)*I631,0),IF(I631=C633,E632+ROUND((H631-J631)*I631,0),IF(I631=C632,E631+ROUND((H631-J631)*I631,0),E630+ROUND((H631-J631)*I631,0)))))","v":486100},{"$f":"MIN(K635:L635)","v":23810},{"$f":"ROUND(SUM(H630+I633)*M631,0)","v":5238},{"$f":"H630+I633+J633","v":267148}]
[null,null,null,{"$f":"B633","v":0},{"$f":"IF(J631=0,0,E633)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H628","v":1000000},{"$f":"IF(H631>H635,H631-H635,0)","v":827000},{"$f":"IF(I635>0,ROUND(I635*I631,0),0)","v":248100},{"$f":"I635-J635","v":578900},{"$f":"IF(H630>0,ROUND(H630*L631,0),0)","v":23810},{"$f":"IF(K635>L635,0,L635-K635)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,185000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H638,A638:C642,3)","v":0.3},{"$f":"INDEX(D638:D642,MATCH(I638,C638:C642,0))","v":250000},{"$f":"INDEX(E638:E642,MATCH(I638,C638:C642,0))","v":13000},{"$f":"IF(H638>H642,VLOOKUP(H638,A638:F642,6),0)","v":0.1},{"$f":"VLOOKUP(H638,A638:G642,7)","v":0.02}]
[{"$f":"B638+1","v":185001},250000,0.2,{"$f":"B638","v":185000},{"$f":"(B639-B638)*C639","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B639+1","v":250001},null,0.3,{"$f":"B639","v":250000},{"$f":"IF(J638=0,0,E639)","v":13000},0.1,0.02,{"$f":"IF(I638=C642,E641+ROUND((H638-J638),0)*I638,IF(I638=C641,E640+ROUND((H638-J638)*I638,0),IF(I638=C640,E639+ROUND((H638-J638)*I638,0),IF(I638=C639,E638+ROUND((H638-J638)*I638,0),E637+ROUND((H638-J638)*I638,0)))))","v":486100},{"$f":"MIN(K642:L642)","v":23810},{"$f":"ROUND(SUM(H637+I640)*M638,0)","v":5238},{"$f":"H637+I640+J640","v":267148}]
[null,null,null,{"$f":"B640","v":0},{"$f":"IF(J638=0,0,E640)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H635","v":1000000},{"$f":"IF(H638>H642,H638-H642,0)","v":827000},{"$f":"IF(I642>0,ROUND(I642*I638,0),0)","v":248100},{"$f":"I642-J642","v":578900},{"$f":"IF(H637>0,ROUND(H637*L638,0),0)","v":23810},{"$f":"IF(K642>L642,0,L642-K642)","v":0}]
[null,null,2007,{"$f":"C643+1","v":2008}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C643","v":2007},{"$f":"D643","v":2008}]
[0,110000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H646,A646:C650,3)","v":0.3},{"$f":"INDEX(D646:D650,MATCH(I646,C646:C650,0))","v":250000},{"$f":"INDEX(E646:E650,MATCH(I646,C646:C650,0))","v":24000},{"$f":"IF(H646>H650,VLOOKUP(H646,A646:F650,6),0)","v":0.1},{"$f":"VLOOKUP(H646,A646:G650,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B646,IF($E$3=\"Female\",B653,IF($E$3=\"Senior Citizen\",B660,B667)))","v":110000},0]
[{"$f":"B646+1","v":110001},150000,0.1,{"$f":"B646","v":110000},{"$f":"(B647-B646)*C647","v":4000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O646+1","v":110001},150000,0.1]
[{"$f":"B647+1","v":150001},250000,0.2,{"$f":"B647","v":150000},{"$f":"E647+(B648-B647)*C648","v":24000},0,0.03,{"$f":"IF(I646=C650,E649+ROUND((H646-J646),0)*I646,IF(I646=C649,E648+ROUND((H646-J646)*I646,0),IF(I646=C648,E647+ROUND((H646-J646)*I646,0),IF(I646=C647,E646+ROUND((H646-J646)*I646,0),E645+ROUND((H646-J646)*I646,0)))))","v":497100},{"$f":"MIN(K650:L650)","v":23810},{"$f":"ROUND(SUM(H645+I648)*M646,0)","v":7857},{"$f":"H645+I648+J648","v":269767},null,null,{"$f":"O647+1","v":150001},250000,0.2]
[{"$f":"B648+1","v":250001},null,0.3,{"$f":"B648","v":250000},{"$f":"IF(J646=0,0,E648)","v":24000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O648+1","v":250001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H646>H650,H646-H650,0)","v":827000},{"$f":"IF(I650>0,ROUND(I650*I646,0),0)","v":248100},{"$f":"I650-J650","v":578900},{"$f":"IF(H645>0,ROUND(H645*L646,0),0)","v":23810},{"$f":"IF(K650>L650,0,L650-K650)","v":0},{"$f":"O649+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H648,IF($E$3=\"Female\",H655,IF($E$3=\"Senior Citizen\",H662,H669)))","v":497100}]
["(below 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I648,IF($E$3=\"Female\",I655,IF($E$3=\"Senior Citizen\",I662,I669)))","v":23810}]
[0,145000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H653,A653:C657,3)","v":0.3},{"$f":"INDEX(D653:D657,MATCH(I653,C653:C657,0))","v":250000},{"$f":"INDEX(E653:E657,MATCH(I653,C653:C657,0))","v":20500},{"$f":"IF(H653>H657,VLOOKUP(H653,A653:F657,6),0)","v":0.1},{"$f":"VLOOKUP(H653,A653:G657,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J648,IF($E$3=\"Female\",J655,IF($E$3=\"Senior Citizen\",J662,J669)))","v":7857}]
[{"$f":"B653+1","v":145001},150000,0.1,{"$f":"B653","v":145000},{"$f":"(B654-B653)*C654","v":500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K648,IF($E$3=\"Female\",K655,IF($E$3=\"Senior Citizen\",K662,K669)))","v":269767}]
[{"$f":"B654+1","v":150001},250000,0.2,{"$f":"B654","v":150000},{"$f":"E654+(B655-B654)*C655","v":20500},0,0.03,{"$f":"IF(I653=C657,E656+ROUND((H653-J653),0)*I653,IF(I653=C656,E655+ROUND((H653-J653)*I653,0),IF(I653=C655,E654+ROUND((H653-J653)*I653,0),IF(I653=C654,E653+ROUND((H653-J653)*I653,0),E652+ROUND((H653-J653)*I653,0)))))","v":493600},{"$f":"MIN(K657:L657)","v":23810},{"$f":"ROUND(SUM(H652+I655)*M653,0)","v":7857},{"$f":"H652+I655+J655","v":269767},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A645,IF($E$3=\"Female\",A652,IF($E$3=\"Senior Citizen\",A659,A666)))","v":"(below 65 years)"}]
[{"$f":"B655+1","v":250001},null,0.3,{"$f":"B655","v":250000},{"$f":"IF(J653=0,0,E655)","v":20500},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M650,IF($E$3=\"Female\",M657,IF($E$3=\"Senior Citizen\",M664,M671)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H650","v":1000000},{"$f":"IF(H653>H657,H653-H657,0)","v":827000},{"$f":"IF(I657>0,ROUND(I657*I653,0),0)","v":248100},{"$f":"I657-J657","v":578900},{"$f":"IF(H652>0,ROUND(H652*L653,0),0)","v":23810},{"$f":"IF(K657>L657,0,L657-K657)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K648,IF($E$3=\"Female\",K655,IF($E$3=\"Senior Citizen\",K662,K669)))","v":269767}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,195000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H660,A660:C664,3)","v":0.3},{"$f":"INDEX(D660:D664,MATCH(I660,C660:C664,0))","v":250000},{"$f":"INDEX(E660:E664,MATCH(I660,C660:C664,0))","v":11000},{"$f":"IF(H660>H664,VLOOKUP(H660,A660:F664,6),0)","v":0.1},{"$f":"VLOOKUP(H660,A660:G664,7)","v":0.03}]
[{"$f":"B660+1","v":195001},250000,0.2,{"$f":"B660","v":195000},{"$f":"(B661-B660)*C661","v":11000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B661+1","v":250001},null,0.3,{"$f":"B661","v":250000},{"$f":"IF(J660=0,0,E661)","v":11000},0.1,0.03,{"$f":"IF(I660=C664,E663+ROUND((H660-J660),0)*I660,IF(I660=C663,E662+ROUND((H660-J660)*I660,0),IF(I660=C662,E661+ROUND((H660-J660)*I660,0),IF(I660=C661,E660+ROUND((H660-J660)*I660,0),E659+ROUND((H660-J660)*I660,0)))))","v":484100},{"$f":"MIN(K664:L664)","v":23810},{"$f":"ROUND(SUM(H659+I662)*M660,0)","v":7857},{"$f":"H659+I662+J662","v":269767}]
[null,null,null,{"$f":"B662","v":0},{"$f":"IF(J660=0,0,E662)","v":11000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H657","v":1000000},{"$f":"IF(H660>H664,H660-H664,0)","v":827000},{"$f":"IF(I664>0,ROUND(I664*I660,0),0)","v":248100},{"$f":"I664-J664","v":578900},{"$f":"IF(H659>0,ROUND(H659*L660,0),0)","v":23810},{"$f":"IF(K664>L664,0,L664-K664)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,195000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H667,A667:C671,3)","v":0.3},{"$f":"INDEX(D667:D671,MATCH(I667,C667:C671,0))","v":250000},{"$f":"INDEX(E667:E671,MATCH(I667,C667:C671,0))","v":11000},{"$f":"IF(H667>H671,VLOOKUP(H667,A667:F671,6),0)","v":0.1},{"$f":"VLOOKUP(H667,A667:G671,7)","v":0.03}]
[{"$f":"B667+1","v":195001},250000,0.2,{"$f":"B667","v":195000},{"$f":"(B668-B667)*C668","v":11000},0.1,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B668+1","v":250001},null,0.3,{"$f":"B668","v":250000},{"$f":"IF(J667=0,0,E668)","v":11000},0.1,0.03,{"$f":"IF(I667=C671,E670+ROUND((H667-J667),0)*I667,IF(I667=C670,E669+ROUND((H667-J667)*I667,0),IF(I667=C669,E668+ROUND((H667-J667)*I667,0),IF(I667=C668,E667+ROUND((H667-J667)*I667,0),E666+ROUND((H667-J667)*I667,0)))))","v":484100},{"$f":"MIN(K671:L671)","v":23810},{"$f":"ROUND(SUM(H666+I669)*M667,0)","v":7857},{"$f":"H666+I669+J669","v":269767}]
[null,null,null,{"$f":"B669","v":0},{"$f":"IF(J667=0,0,E669)","v":11000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H664","v":1000000},{"$f":"IF(H667>H671,H667-H671,0)","v":827000},{"$f":"IF(I671>0,ROUND(I671*I667,0),0)","v":248100},{"$f":"I671-J671","v":578900},{"$f":"IF(H666>0,ROUND(H666*L667,0),0)","v":23810},{"$f":"IF(K671>L671,0,L671-K671)","v":0}]
[null,null,2008,{"$f":"C672+1","v":2009}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C672","v":2008},{"$f":"D672","v":2009}]
[0,150000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H675,A675:C679,3)","v":0.3},{"$f":"INDEX(D675:D679,MATCH(I675,C675:C679,0))","v":500000},{"$f":"INDEX(E675:E679,MATCH(I675,C675:C679,0))","v":55000},{"$f":"IF(H675>H679,VLOOKUP(H675,A675:F679,6),0)","v":0.1},{"$f":"VLOOKUP(H675,A675:G679,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B675,IF($E$3=\"Female\",B682,IF($E$3=\"Senior Citizen\",B689,B696)))","v":150000},0]
[{"$f":"B675+1","v":150001},300000,0.1,{"$f":"B675","v":150000},{"$f":"(B676-B675)*C676","v":15000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O675+1","v":150001},300000,0.1]
[{"$f":"B676+1","v":300001},500000,0.2,{"$f":"B676","v":300000},{"$f":"E676+(B677-B676)*C677","v":55000},0,0.03,{"$f":"IF(I675=C679,E678+ROUND((H675-J675),0)*I675,IF(I675=C678,E677+ROUND((H675-J675)*I675,0),IF(I675=C677,E676+ROUND((H675-J675)*I675,0),IF(I675=C676,E675+ROUND((H675-J675)*I675,0),E674+ROUND((H675-J675)*I675,0)))))","v":453100},{"$f":"MIN(K679:L679)","v":23810},{"$f":"ROUND(SUM(H674+I677)*M675,0)","v":7857},{"$f":"H674+I677+J677","v":269767},null,null,{"$f":"O676+1","v":300001},500000,0.2]
[{"$f":"B677+1","v":500001},null,0.3,{"$f":"B677","v":500000},{"$f":"IF(J675=0,0,E677)","v":55000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O677+1","v":500001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H675>H679,H675-H679,0)","v":827000},{"$f":"IF(I679>0,ROUND(I679*I675,0),0)","v":248100},{"$f":"I679-J679","v":578900},{"$f":"IF(H674>0,ROUND(H674*L675,0),0)","v":23810},{"$f":"IF(K679>L679,0,L679-K679)","v":0},{"$f":"O678+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H677,IF($E$3=\"Female\",H684,IF($E$3=\"Senior Citizen\",H691,H698)))","v":453100}]
["(below 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I677,IF($E$3=\"Female\",I684,IF($E$3=\"Senior Citizen\",I691,I698)))","v":23810}]
[0,180000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H682,A682:C686,3)","v":0.3},{"$f":"INDEX(D682:D686,MATCH(I682,C682:C686,0))","v":500000},{"$f":"INDEX(E682:E686,MATCH(I682,C682:C686,0))","v":52000},{"$f":"IF(H682>H686,VLOOKUP(H682,A682:F686,6),0)","v":0.1},{"$f":"VLOOKUP(H682,A682:G686,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J677,IF($E$3=\"Female\",J684,IF($E$3=\"Senior Citizen\",J691,J698)))","v":7857}]
[{"$f":"B682+1","v":180001},300000,0.1,{"$f":"B682","v":180000},{"$f":"(B683-B682)*C683","v":12000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K677,IF($E$3=\"Female\",K684,IF($E$3=\"Senior Citizen\",K691,K698)))","v":269767}]
[{"$f":"B683+1","v":300001},500000,0.2,{"$f":"B683","v":300000},{"$f":"E683+(B684-B683)*C684","v":52000},0,0.03,{"$f":"IF(I682=C686,E685+ROUND((H682-J682),0)*I682,IF(I682=C685,E684+ROUND((H682-J682)*I682,0),IF(I682=C684,E683+ROUND((H682-J682)*I682,0),IF(I682=C683,E682+ROUND((H682-J682)*I682,0),E681+ROUND((H682-J682)*I682,0)))))","v":450100},{"$f":"MIN(K686:L686)","v":23810},{"$f":"ROUND(SUM(H681+I684)*M682,0)","v":7857},{"$f":"H681+I684+J684","v":269767},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A674,IF($E$3=\"Female\",A681,IF($E$3=\"Senior Citizen\",A688,A695)))","v":"(below 65 years)"}]
[{"$f":"B684+1","v":500001},null,0.3,{"$f":"B684","v":500000},{"$f":"IF(J682=0,0,E684)","v":52000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M679,IF($E$3=\"Female\",M686,IF($E$3=\"Senior Citizen\",M693,M700)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H679","v":1000000},{"$f":"IF(H682>H686,H682-H686,0)","v":827000},{"$f":"IF(I686>0,ROUND(I686*I682,0),0)","v":248100},{"$f":"I686-J686","v":578900},{"$f":"IF(H681>0,ROUND(H681*L682,0),0)","v":23810},{"$f":"IF(K686>L686,0,L686-K686)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K677,IF($E$3=\"Female\",K684,IF($E$3=\"Senior Citizen\",K691,K698)))","v":269767}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,225000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H689,A689:C693,3)","v":0.3},{"$f":"INDEX(D689:D693,MATCH(I689,C689:C693,0))","v":500000},{"$f":"INDEX(E689:E693,MATCH(I689,C689:C693,0))","v":47500},{"$f":"IF(H689>H693,VLOOKUP(H689,A689:F693,6),0)","v":0.1},{"$f":"VLOOKUP(H689,A689:G693,7)","v":0.03}]
[{"$f":"B689+1","v":225001},300000,0.1,{"$f":"B689","v":225000},{"$f":"(B690-B689)*C690","v":7500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B690+1","v":300001},500000,0.2,{"$f":"B690","v":300000},{"$f":"E690+(B691-B690)*C691","v":47500},0,0.03,{"$f":"IF(I689=C693,E692+ROUND((H689-J689),0)*I689,IF(I689=C692,E691+ROUND((H689-J689)*I689,0),IF(I689=C691,E690+ROUND((H689-J689)*I689,0),IF(I689=C690,E689+ROUND((H689-J689)*I689,0),E688+ROUND((H689-J689)*I689,0)))))","v":445600},{"$f":"MIN(K693:L693)","v":23810},{"$f":"ROUND(SUM(H688+I691)*M689,0)","v":7857},{"$f":"H688+I691+J691","v":269767}]
[{"$f":"B691+1","v":500001},null,0.3,{"$f":"B691","v":500000},{"$f":"IF(J689=0,0,E691)","v":47500},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H686","v":1000000},{"$f":"IF(H689>H693,H689-H693,0)","v":827000},{"$f":"IF(I693>0,ROUND(I693*I689,0),0)","v":248100},{"$f":"I693-J693","v":578900},{"$f":"IF(H688>0,ROUND(H688*L689,0),0)","v":23810},{"$f":"IF(K693>L693,0,L693-K693)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,225000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H696,A696:C700,3)","v":0.3},{"$f":"INDEX(D696:D700,MATCH(I696,C696:C700,0))","v":500000},{"$f":"INDEX(E696:E700,MATCH(I696,C696:C700,0))","v":47500},{"$f":"IF(H696>H700,VLOOKUP(H696,A696:F700,6),0)","v":0.1},{"$f":"VLOOKUP(H696,A696:G700,7)","v":0.03}]
[{"$f":"B696+1","v":225001},300000,0.1,{"$f":"B696","v":225000},{"$f":"(B697-B696)*C697","v":7500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B697+1","v":300001},500000,0.2,{"$f":"B697","v":300000},{"$f":"E697+(B698-B697)*C698","v":47500},0,0.03,{"$f":"IF(I696=C700,E699+ROUND((H696-J696),0)*I696,IF(I696=C699,E698+ROUND((H696-J696)*I696,0),IF(I696=C698,E697+ROUND((H696-J696)*I696,0),IF(I696=C697,E696+ROUND((H696-J696)*I696,0),E695+ROUND((H696-J696)*I696,0)))))","v":445600},{"$f":"MIN(K700:L700)","v":23810},{"$f":"ROUND(SUM(H695+I698)*M696,0)","v":7857},{"$f":"H695+I698+J698","v":269767}]
[{"$f":"B698+1","v":500001},null,0.3,{"$f":"B698","v":500000},{"$f":"IF(J696=0,0,E698)","v":47500},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H693","v":1000000},{"$f":"IF(H696>H700,H696-H700,0)","v":827000},{"$f":"IF(I700>0,ROUND(I700*I696,0),0)","v":248100},{"$f":"I700-J700","v":578900},{"$f":"IF(H695>0,ROUND(H695*L696,0),0)","v":23810},{"$f":"IF(K700>L700,0,L700-K700)","v":0}]
[null,null,2009,{"$f":"C701+1","v":2010}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C701","v":2009},{"$f":"D701","v":2010}]
[0,160000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H704,A704:C708,3)","v":0.3},{"$f":"INDEX(D704:D708,MATCH(I704,C704:C708,0))","v":500000},{"$f":"INDEX(E704:E708,MATCH(I704,C704:C708,0))","v":54000},{"$f":"IF(H704>H708,VLOOKUP(H704,A704:F708,6),0)","v":0},{"$f":"VLOOKUP(H704,A704:G708,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B704,IF($E$3=\"Female\",B711,IF($E$3=\"Senior Citizen\",B718,B725)))","v":160000},0]
[{"$f":"B704+1","v":160001},300000,0.1,{"$f":"B704","v":160000},{"$f":"(B705-B704)*C705","v":14000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O704+1","v":160001},300000,0.1]
[{"$f":"B705+1","v":300001},500000,0.2,{"$f":"B705","v":300000},{"$f":"E705+(B706-B705)*C706","v":54000},0,0.03,{"$f":"IF(I704=C708,E707+ROUND((H704-J704),0)*I704,IF(I704=C707,E706+ROUND((H704-J704)*I704,0),IF(I704=C706,E705+ROUND((H704-J704)*I704,0),IF(I704=C705,E704+ROUND((H704-J704)*I704,0),E703+ROUND((H704-J704)*I704,0)))))","v":452100},{"$f":"MIN(K708:L708)","v":0},{"$f":"ROUND(SUM(H703+I706)*M704,0)","v":7143},{"$f":"H703+I706+J706","v":245243},null,null,{"$f":"O705+1","v":300001},500000,0.2]
[{"$f":"B706+1","v":500001},null,0.3,{"$f":"B706","v":500000},{"$f":"IF(J704=0,0,E706)","v":54000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O706+1","v":500001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H704>H708,H704-H708,0)","v":1827000},{"$f":"IF(I708>0,ROUND(I708*I704,0),0)","v":548100},{"$f":"I708-J708","v":1278900},{"$f":"IF(H703>0,ROUND(H703*L704,0),0)","v":0},{"$f":"IF(K708>L708,0,L708-K708)","v":0},{"$f":"O707+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H706,IF($E$3=\"Female\",H713,IF($E$3=\"Senior Citizen\",H720,H727)))","v":452100}]
["(below 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I706,IF($E$3=\"Female\",I713,IF($E$3=\"Senior Citizen\",I720,I727)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H711,A711:C715,3)","v":0.3},{"$f":"INDEX(D711:D715,MATCH(I711,C711:C715,0))","v":500000},{"$f":"INDEX(E711:E715,MATCH(I711,C711:C715,0))","v":51000},{"$f":"IF(H711>H715,VLOOKUP(H711,A711:F715,6),0)","v":0},{"$f":"VLOOKUP(H711,A711:G715,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J706,IF($E$3=\"Female\",J713,IF($E$3=\"Senior Citizen\",J720,J727)))","v":7143}]
[{"$f":"B711+1","v":190001},300000,0.1,{"$f":"B711","v":190000},{"$f":"(B712-B711)*C712","v":11000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K706,IF($E$3=\"Female\",K713,IF($E$3=\"Senior Citizen\",K720,K727)))","v":245243}]
[{"$f":"B712+1","v":300001},500000,0.2,{"$f":"B712","v":300000},{"$f":"E712+(B713-B712)*C713","v":51000},0,0.03,{"$f":"IF(I711=C715,E714+ROUND((H711-J711),0)*I711,IF(I711=C714,E713+ROUND((H711-J711)*I711,0),IF(I711=C713,E712+ROUND((H711-J711)*I711,0),IF(I711=C712,E711+ROUND((H711-J711)*I711,0),E710+ROUND((H711-J711)*I711,0)))))","v":449100},{"$f":"MIN(K715:L715)","v":0},{"$f":"ROUND(SUM(H710+I713)*M711,0)","v":7143},{"$f":"H710+I713+J713","v":245243},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A703,IF($E$3=\"Female\",A710,IF($E$3=\"Senior Citizen\",A717,A724)))","v":"(below 65 years)"}]
[{"$f":"B713+1","v":500001},null,0.3,{"$f":"B713","v":500000},{"$f":"IF(J711=0,0,E713)","v":51000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M708,IF($E$3=\"Female\",M715,IF($E$3=\"Senior Citizen\",M722,M729)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H708","v":0},{"$f":"IF(H711>H715,H711-H715,0)","v":1827000},{"$f":"IF(I715>0,ROUND(I715*I711,0),0)","v":548100},{"$f":"I715-J715","v":1278900},{"$f":"IF(H710>0,ROUND(H710*L711,0),0)","v":0},{"$f":"IF(K715>L715,0,L715-K715)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K706,IF($E$3=\"Female\",K713,IF($E$3=\"Senior Citizen\",K720,K727)))","v":245243}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,240000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H718,A718:C722,3)","v":0.3},{"$f":"INDEX(D718:D722,MATCH(I718,C718:C722,0))","v":500000},{"$f":"INDEX(E718:E722,MATCH(I718,C718:C722,0))","v":46000},{"$f":"IF(H718>H722,VLOOKUP(H718,A718:F722,6),0)","v":0},{"$f":"VLOOKUP(H718,A718:G722,7)","v":0.03}]
[{"$f":"B718+1","v":240001},300000,0.1,{"$f":"B718","v":240000},{"$f":"(B719-B718)*C719","v":6000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B719+1","v":300001},500000,0.2,{"$f":"B719","v":300000},{"$f":"E719+(B720-B719)*C720","v":46000},0,0.03,{"$f":"IF(I718=C722,E721+ROUND((H718-J718),0)*I718,IF(I718=C721,E720+ROUND((H718-J718)*I718,0),IF(I718=C720,E719+ROUND((H718-J718)*I718,0),IF(I718=C719,E718+ROUND((H718-J718)*I718,0),E717+ROUND((H718-J718)*I718,0)))))","v":444100},{"$f":"MIN(K722:L722)","v":0},{"$f":"ROUND(SUM(H717+I720)*M718,0)","v":7143},{"$f":"H717+I720+J720","v":245243}]
[{"$f":"B720+1","v":500001},null,0.3,{"$f":"B720","v":500000},{"$f":"IF(J718=0,0,E720)","v":46000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H715","v":0},{"$f":"IF(H718>H722,H718-H722,0)","v":1827000},{"$f":"IF(I722>0,ROUND(I722*I718,0),0)","v":548100},{"$f":"I722-J722","v":1278900},{"$f":"IF(H717>0,ROUND(H717*L718,0),0)","v":0},{"$f":"IF(K722>L722,0,L722-K722)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,240000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H725,A725:C729,3)","v":0.3},{"$f":"INDEX(D725:D729,MATCH(I725,C725:C729,0))","v":500000},{"$f":"INDEX(E725:E729,MATCH(I725,C725:C729,0))","v":46000},{"$f":"IF(H725>H729,VLOOKUP(H725,A725:F729,6),0)","v":0},{"$f":"VLOOKUP(H725,A725:G729,7)","v":0.03}]
[{"$f":"B725+1","v":240001},300000,0.1,{"$f":"B725","v":240000},{"$f":"(B726-B725)*C726","v":6000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B726+1","v":300001},500000,0.2,{"$f":"B726","v":300000},{"$f":"E726+(B727-B726)*C727","v":46000},0,0.03,{"$f":"IF(I725=C729,E728+ROUND((H725-J725),0)*I725,IF(I725=C728,E727+ROUND((H725-J725)*I725,0),IF(I725=C727,E726+ROUND((H725-J725)*I725,0),IF(I725=C726,E725+ROUND((H725-J725)*I725,0),E724+ROUND((H725-J725)*I725,0)))))","v":444100},{"$f":"MIN(K729:L729)","v":0},{"$f":"ROUND(SUM(H724+I727)*M725,0)","v":7143},{"$f":"H724+I727+J727","v":245243}]
[{"$f":"B727+1","v":500001},null,0.3,{"$f":"B727","v":500000},{"$f":"IF(J725=0,0,E727)","v":46000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H722","v":0},{"$f":"IF(H725>H729,H725-H729,0)","v":1827000},{"$f":"IF(I729>0,ROUND(I729*I725,0),0)","v":548100},{"$f":"I729-J729","v":1278900},{"$f":"IF(H724>0,ROUND(H724*L725,0),0)","v":0},{"$f":"IF(K729>L729,0,L729-K729)","v":0}]
[null,null,2010,{"$f":"C730+1","v":2011}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C730","v":2010},{"$f":"D730","v":2011}]
[0,160000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H733,A733:C737,3)","v":0.3},{"$f":"INDEX(D733:D737,MATCH(I733,C733:C737,0))","v":800000},{"$f":"INDEX(E733:E737,MATCH(I733,C733:C737,0))","v":94000},{"$f":"IF(H733>H737,VLOOKUP(H733,A733:F737,6),0)","v":0},{"$f":"VLOOKUP(H733,A733:G737,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B733,IF($E$3=\"Female\",B740,IF($E$3=\"Senior Citizen\",B747,B754)))","v":160000},0]
[{"$f":"B733+1","v":160001},500000,0.1,{"$f":"B733","v":160000},{"$f":"(B734-B733)*C734","v":34000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O733+1","v":160001},500000,0.1]
[{"$f":"B734+1","v":500001},800000,0.2,{"$f":"B734","v":500000},{"$f":"E734+(B735-B734)*C735","v":94000},0,0.03,{"$f":"IF(I733=C737,E736+ROUND((H733-J733),0)*I733,IF(I733=C736,E735+ROUND((H733-J733)*I733,0),IF(I733=C735,E734+ROUND((H733-J733)*I733,0),IF(I733=C734,E733+ROUND((H733-J733)*I733,0),E732+ROUND((H733-J733)*I733,0)))))","v":402100},{"$f":"MIN(K737:L737)","v":0},{"$f":"ROUND(SUM(H732+I735)*M733,0)","v":7143},{"$f":"H732+I735+J735","v":245243},null,null,{"$f":"O734+1","v":500001},800000,0.2]
[{"$f":"B735+1","v":800001},null,0.3,{"$f":"B735","v":800000},{"$f":"IF(J733=0,0,E735)","v":94000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O735+1","v":800001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H733>H737,H733-H737,0)","v":1827000},{"$f":"IF(I737>0,ROUND(I737*I733,0),0)","v":548100},{"$f":"I737-J737","v":1278900},{"$f":"IF(H732>0,ROUND(H732*L733,0),0)","v":0},{"$f":"IF(K737>L737,0,L737-K737)","v":0},{"$f":"O736+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H735,IF($E$3=\"Female\",H742,IF($E$3=\"Senior Citizen\",H749,H756)))","v":402100}]
["(below 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I735,IF($E$3=\"Female\",I742,IF($E$3=\"Senior Citizen\",I749,I756)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H740,A740:C744,3)","v":0.3},{"$f":"INDEX(D740:D744,MATCH(I740,C740:C744,0))","v":800000},{"$f":"INDEX(E740:E744,MATCH(I740,C740:C744,0))","v":91000},{"$f":"IF(H740>H744,VLOOKUP(H740,A740:F744,6),0)","v":0},{"$f":"VLOOKUP(H740,A740:G744,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J735,IF($E$3=\"Female\",J742,IF($E$3=\"Senior Citizen\",J749,J756)))","v":7143}]
[{"$f":"B740+1","v":190001},500000,0.1,{"$f":"B740","v":190000},{"$f":"(B741-B740)*C741","v":31000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K735,IF($E$3=\"Female\",K742,IF($E$3=\"Senior Citizen\",K749,K756)))","v":245243}]
[{"$f":"B741+1","v":500001},800000,0.2,{"$f":"B741","v":500000},{"$f":"E741+(B742-B741)*C742","v":91000},0,0.03,{"$f":"IF(I740=C744,E743+ROUND((H740-J740),0)*I740,IF(I740=C743,E742+ROUND((H740-J740)*I740,0),IF(I740=C742,E741+ROUND((H740-J740)*I740,0),IF(I740=C741,E740+ROUND((H740-J740)*I740,0),E739+ROUND((H740-J740)*I740,0)))))","v":399100},{"$f":"MIN(K744:L744)","v":0},{"$f":"ROUND(SUM(H739+I742)*M740,0)","v":7143},{"$f":"H739+I742+J742","v":245243},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A732,IF($E$3=\"Female\",A739,IF($E$3=\"Senior Citizen\",A746,A753)))","v":"(below 65 years)"}]
[{"$f":"B742+1","v":800001},null,0.3,{"$f":"B742","v":800000},{"$f":"IF(J740=0,0,E742)","v":91000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M737,IF($E$3=\"Female\",M744,IF($E$3=\"Senior Citizen\",M751,M758)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H737","v":0},{"$f":"IF(H740>H744,H740-H744,0)","v":1827000},{"$f":"IF(I744>0,ROUND(I744*I740,0),0)","v":548100},{"$f":"I744-J744","v":1278900},{"$f":"IF(H739>0,ROUND(H739*L740,0),0)","v":0},{"$f":"IF(K744>L744,0,L744-K744)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K735,IF($E$3=\"Female\",K742,IF($E$3=\"Senior Citizen\",K749,K756)))","v":245243}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,240000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H747,A747:C751,3)","v":0.3},{"$f":"INDEX(D747:D751,MATCH(I747,C747:C751,0))","v":800000},{"$f":"INDEX(E747:E751,MATCH(I747,C747:C751,0))","v":86000},{"$f":"IF(H747>H751,VLOOKUP(H747,A747:F751,6),0)","v":0},{"$f":"VLOOKUP(H747,A747:G751,7)","v":0.03}]
[{"$f":"B747+1","v":240001},500000,0.1,{"$f":"B747","v":240000},{"$f":"(B748-B747)*C748","v":26000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B748+1","v":500001},800000,0.2,{"$f":"B748","v":500000},{"$f":"E748+(B749-B748)*C749","v":86000},0,0.03,{"$f":"IF(I747=C751,E750+ROUND((H747-J747),0)*I747,IF(I747=C750,E749+ROUND((H747-J747)*I747,0),IF(I747=C749,E748+ROUND((H747-J747)*I747,0),IF(I747=C748,E747+ROUND((H747-J747)*I747,0),E746+ROUND((H747-J747)*I747,0)))))","v":394100},{"$f":"MIN(K751:L751)","v":0},{"$f":"ROUND(SUM(H746+I749)*M747,0)","v":7143},{"$f":"H746+I749+J749","v":245243}]
[{"$f":"B749+1","v":800001},null,0.3,{"$f":"B749","v":800000},{"$f":"IF(J747=0,0,E749)","v":86000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H744","v":0},{"$f":"IF(H747>H751,H747-H751,0)","v":1827000},{"$f":"IF(I751>0,ROUND(I751*I747,0),0)","v":548100},{"$f":"I751-J751","v":1278900},{"$f":"IF(H746>0,ROUND(H746*L747,0),0)","v":0},{"$f":"IF(K751>L751,0,L751-K751)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,240000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H754,A754:C758,3)","v":0.3},{"$f":"INDEX(D754:D758,MATCH(I754,C754:C758,0))","v":800000},{"$f":"INDEX(E754:E758,MATCH(I754,C754:C758,0))","v":86000},{"$f":"IF(H754>H758,VLOOKUP(H754,A754:F758,6),0)","v":0},{"$f":"VLOOKUP(H754,A754:G758,7)","v":0.03}]
[{"$f":"B754+1","v":240001},500000,0.1,{"$f":"B754","v":240000},{"$f":"(B755-B754)*C755","v":26000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B755+1","v":500001},800000,0.2,{"$f":"B755","v":500000},{"$f":"E755+(B756-B755)*C756","v":86000},0,0.03,{"$f":"IF(I754=C758,E757+ROUND((H754-J754),0)*I754,IF(I754=C757,E756+ROUND((H754-J754)*I754,0),IF(I754=C756,E755+ROUND((H754-J754)*I754,0),IF(I754=C755,E754+ROUND((H754-J754)*I754,0),E753+ROUND((H754-J754)*I754,0)))))","v":394100},{"$f":"MIN(K758:L758)","v":0},{"$f":"ROUND(SUM(H753+I756)*M754,0)","v":7143},{"$f":"H753+I756+J756","v":245243}]
[{"$f":"B756+1","v":800001},null,0.3,{"$f":"B756","v":800000},{"$f":"IF(J754=0,0,E756)","v":86000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H751","v":0},{"$f":"IF(H754>H758,H754-H758,0)","v":1827000},{"$f":"IF(I758>0,ROUND(I758*I754,0),0)","v":548100},{"$f":"I758-J758","v":1278900},{"$f":"IF(H753>0,ROUND(H753*L754,0),0)","v":0},{"$f":"IF(K758>L758,0,L758-K758)","v":0}]
[null,null,2011,{"$f":"C759+1","v":2012}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 60 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C759","v":2011},{"$f":"D759","v":2012}]
[0,180000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H762,A762:C766,3)","v":0.3},{"$f":"INDEX(D762:D766,MATCH(I762,C762:C766,0))","v":800000},{"$f":"INDEX(E762:E766,MATCH(I762,C762:C766,0))","v":92000},{"$f":"IF(H762>H766,VLOOKUP(H762,A762:F766,6),0)","v":0},{"$f":"VLOOKUP(H762,A762:G766,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B762,IF($E$3=\"Female\",B769,IF($E$3=\"Senior Citizen\",B776,B783)))","v":180000},0]
[{"$f":"B762+1","v":180001},500000,0.1,{"$f":"B762","v":180000},{"$f":"(B763-B762)*C763","v":32000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O762+1","v":180001},500000,0.1]
[{"$f":"B763+1","v":500001},800000,0.2,{"$f":"B763","v":500000},{"$f":"E763+(B764-B763)*C764","v":92000},0,0.03,{"$f":"IF(I762=C766,E765+ROUND((H762-J762),0)*I762,IF(I762=C765,E764+ROUND((H762-J762)*I762,0),IF(I762=C764,E763+ROUND((H762-J762)*I762,0),IF(I762=C763,E762+ROUND((H762-J762)*I762,0),E761+ROUND((H762-J762)*I762,0)))))","v":400100},{"$f":"MIN(K766:L766)","v":0},{"$f":"ROUND(SUM(H761+I764)*M762,0)","v":7143},{"$f":"H761+I764+J764","v":245243},null,null,{"$f":"O763+1","v":500001},800000,0.2]
[{"$f":"B764+1","v":800001},null,0.3,{"$f":"B764","v":800000},{"$f":"IF(J762=0,0,E764)","v":92000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O764+1","v":800001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H762>H766,H762-H766,0)","v":1827000},{"$f":"IF(I766>0,ROUND(I766*I762,0),0)","v":548100},{"$f":"I766-J766","v":1278900},{"$f":"IF(H761>0,ROUND(H761*L762,0),0)","v":0},{"$f":"IF(K766>L766,0,L766-K766)","v":0},{"$f":"O765+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H764,IF($E$3=\"Female\",H771,IF($E$3=\"Senior Citizen\",H778,H785)))","v":400100}]
["(below 60 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I764,IF($E$3=\"Female\",I771,IF($E$3=\"Senior Citizen\",I778,I785)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H769,A769:C773,3)","v":0.3},{"$f":"INDEX(D769:D773,MATCH(I769,C769:C773,0))","v":800000},{"$f":"INDEX(E769:E773,MATCH(I769,C769:C773,0))","v":91000},{"$f":"IF(H769>H773,VLOOKUP(H769,A769:F773,6),0)","v":0},{"$f":"VLOOKUP(H769,A769:G773,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J764,IF($E$3=\"Female\",J771,IF($E$3=\"Senior Citizen\",J778,J785)))","v":7143}]
[{"$f":"B769+1","v":190001},500000,0.1,{"$f":"B769","v":190000},{"$f":"(B770-B769)*C770","v":31000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K764,IF($E$3=\"Female\",K771,IF($E$3=\"Senior Citizen\",K778,K785)))","v":245243}]
[{"$f":"B770+1","v":500001},800000,0.2,{"$f":"B770","v":500000},{"$f":"E770+(B771-B770)*C771","v":91000},0,0.03,{"$f":"IF(I769=C773,E772+ROUND((H769-J769),0)*I769,IF(I769=C772,E771+ROUND((H769-J769)*I769,0),IF(I769=C771,E770+ROUND((H769-J769)*I769,0),IF(I769=C770,E769+ROUND((H769-J769)*I769,0),E768+ROUND((H769-J769)*I769,0)))))","v":399100},{"$f":"MIN(K773:L773)","v":0},{"$f":"ROUND(SUM(H768+I771)*M769,0)","v":7143},{"$f":"H768+I771+J771","v":245243},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A761,IF($E$3=\"Female\",A768,IF($E$3=\"Senior Citizen\",A775,A782)))","v":"(below 60 years)"}]
[{"$f":"B771+1","v":800001},null,0.3,{"$f":"B771","v":800000},{"$f":"IF(J769=0,0,E771)","v":91000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M766,IF($E$3=\"Female\",M773,IF($E$3=\"Senior Citizen\",M780,M787)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H766","v":0},{"$f":"IF(H769>H773,H769-H773,0)","v":1827000},{"$f":"IF(I773>0,ROUND(I773*I769,0),0)","v":548100},{"$f":"I773-J773","v":1278900},{"$f":"IF(H768>0,ROUND(H768*L769,0),0)","v":0},{"$f":"IF(K773>L773,0,L773-K773)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K764,IF($E$3=\"Female\",K771,IF($E$3=\"Senior Citizen\",K778,K785)))","v":245243}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(>60,<80))",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H776,A776:C780,3)","v":0.3},{"$f":"INDEX(D776:D780,MATCH(I776,C776:C780,0))","v":800000},{"$f":"INDEX(E776:E780,MATCH(I776,C776:C780,0))","v":85000},{"$f":"IF(H776>H780,VLOOKUP(H776,A776:F780,6),0)","v":0},{"$f":"VLOOKUP(H776,A776:G780,7)","v":0.03}]
[{"$f":"B776+1","v":250001},500000,0.1,{"$f":"B776","v":250000},{"$f":"(B777-B776)*C777","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B777+1","v":500001},800000,0.2,{"$f":"B777","v":500000},{"$f":"E777+(B778-B777)*C778","v":85000},0,0.03,{"$f":"IF(I776=C780,E779+ROUND((H776-J776),0)*I776,IF(I776=C779,E778+ROUND((H776-J776)*I776,0),IF(I776=C778,E777+ROUND((H776-J776)*I776,0),IF(I776=C777,E776+ROUND((H776-J776)*I776,0),E775+ROUND((H776-J776)*I776,0)))))","v":393100},{"$f":"MIN(K780:L780)","v":0},{"$f":"ROUND(SUM(H775+I778)*M776,0)","v":7143},{"$f":"H775+I778+J778","v":245243}]
[{"$f":"B778+1","v":800001},null,0.3,{"$f":"B778","v":800000},{"$f":"IF(J776=0,0,E778)","v":85000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H773","v":0},{"$f":"IF(H776>H780,H776-H780,0)","v":1827000},{"$f":"IF(I780>0,ROUND(I780*I776,0),0)","v":548100},{"$f":"I780-J780","v":1278900},{"$f":"IF(H775>0,ROUND(H775*L776,0),0)","v":0},{"$f":"IF(K780>L780,0,L780-K780)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,500000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H783,A783:C787,3)","v":0.3},{"$f":"INDEX(D783:D787,MATCH(I783,C783:C787,0))","v":800000},{"$f":"INDEX(E783:E787,MATCH(I783,C783:C787,0))","v":60000},{"$f":"IF(H783>H787,VLOOKUP(H783,A783:F787,6),0)","v":0},{"$f":"VLOOKUP(H783,A783:G787,7)","v":0.03}]
[{"$f":"B783+1","v":500001},800000,0.2,{"$f":"B783","v":500000},{"$f":"(B784-B783)*C784","v":60000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B784+1","v":800001},null,0.3,{"$f":"B784","v":800000},{"$f":"IF(J783=0,0,E784)","v":60000},0,0.03,{"$f":"IF(I783=C787,E786+ROUND((H783-J783),0)*I783,IF(I783=C786,E785+ROUND((H783-J783)*I783,0),IF(I783=C785,E784+ROUND((H783-J783)*I783,0),IF(I783=C784,E783+ROUND((H783-J783)*I783,0),E782+ROUND((H783-J783)*I783,0)))))","v":368100},{"$f":"MIN(K787:L787)","v":0},{"$f":"ROUND(SUM(H782+I785)*M783,0)","v":7143},{"$f":"H782+I785+J785","v":245243}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H780","v":0},{"$f":"IF(H783>H787,H783-H787,0)","v":1827000},{"$f":"IF(I787>0,ROUND(I787*I783,0),0)","v":548100},{"$f":"I787-J787","v":1278900},{"$f":"IF(H782>0,ROUND(H782*L783,0),0)","v":0},{"$f":"IF(K787>L787,0,L787-K787)","v":0}]
[null,null,2012,{"$f":"C788+1","v":2013}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C788","v":2012},{"$f":"D788","v":2013}]
[0,200000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H791,A791:C795,3)","v":0.3},{"$f":"INDEX(D791:D795,MATCH(I791,C791:C795,0))","v":1000000},{"$f":"INDEX(E791:E795,MATCH(I791,C791:C795,0))","v":130000},{"$f":"IF(H791>H795,VLOOKUP(H791,A791:F795,6),0)","v":0},{"$f":"VLOOKUP(H791,A791:G795,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B791,IF($E$3=\"Female\",B798,IF($E$3=\"Senior Citizen\",B805,B812)))","v":200000},0]
[{"$f":"B791+1","v":200001},500000,0.1,{"$f":"B791","v":200000},{"$f":"(B792-B791)*C792","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O791+1","v":200001},500000,0.1]
[{"$f":"B792+1","v":500001},1000000,0.2,{"$f":"B792","v":500000},{"$f":"E792+(B793-B792)*C793","v":130000},0,0.03,{"$f":"IF(I791=C795,E794+ROUND((H791-J791),0)*I791,IF(I791=C794,E793+ROUND((H791-J791)*I791,0),IF(I791=C793,E792+ROUND((H791-J791)*I791,0),IF(I791=C792,E791+ROUND((H791-J791)*I791,0),E790+ROUND((H791-J791)*I791,0)))))","v":378100},{"$f":"MIN(K795:L795)","v":0},{"$f":"ROUND(SUM(H790+I793)*M791,0)","v":7143},{"$f":"H790+I793+J793","v":245243},null,null,{"$f":"O792+1","v":500001},1000000,0.2]
[{"$f":"B793+1","v":1000001},null,0.3,{"$f":"B793","v":1000000},{"$f":"IF(J791=0,0,E793)","v":130000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O793+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H791>H795,H791-H795,0)","v":1827000},{"$f":"IF(I795>0,ROUND(I795*I791,0),0)","v":548100},{"$f":"I795-J795","v":1278900},{"$f":"IF(H790>0,ROUND(H790*L791,0),0)","v":0},{"$f":"IF(K795>L795,0,L795-K795)","v":0},{"$f":"O794+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H793,IF($E$3=\"Female\",H800,IF($E$3=\"Senior Citizen\",H807,H814)))","v":378100}]
["(below 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I793,IF($E$3=\"Female\",I800,IF($E$3=\"Senior Citizen\",I807,I814)))","v":0}]
[0,200000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H798,A798:C802,3)","v":0.3},{"$f":"INDEX(D798:D802,MATCH(I798,C798:C802,0))","v":1000000},{"$f":"INDEX(E798:E802,MATCH(I798,C798:C802,0))","v":130000},{"$f":"IF(H798>H802,VLOOKUP(H798,A798:F802,6),0)","v":0},{"$f":"VLOOKUP(H798,A798:G802,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J793,IF($E$3=\"Female\",J800,IF($E$3=\"Senior Citizen\",J807,J814)))","v":7143}]
[{"$f":"B798+1","v":200001},500000,0.1,{"$f":"B798","v":200000},{"$f":"(B799-B798)*C799","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K793,IF($E$3=\"Female\",K800,IF($E$3=\"Senior Citizen\",K807,K814)))","v":245243}]
[{"$f":"B799+1","v":500001},1000000,0.2,{"$f":"B799","v":500000},{"$f":"E799+(B800-B799)*C800","v":130000},0,0.03,{"$f":"IF(I798=C802,E801+ROUND((H798-J798),0)*I798,IF(I798=C801,E800+ROUND((H798-J798)*I798,0),IF(I798=C800,E799+ROUND((H798-J798)*I798,0),IF(I798=C799,E798+ROUND((H798-J798)*I798,0),E797+ROUND((H798-J798)*I798,0)))))","v":378100},{"$f":"MIN(K802:L802)","v":0},{"$f":"ROUND(SUM(H797+I800)*M798,0)","v":7143},{"$f":"H797+I800+J800","v":245243},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A790,IF($E$3=\"Female\",A797,IF($E$3=\"Senior Citizen\",A804,A811)))","v":"(below 65 years)"}]
[{"$f":"B800+1","v":1000001},null,0.3,{"$f":"B800","v":1000000},{"$f":"IF(J798=0,0,E800)","v":130000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M795,IF($E$3=\"Female\",M802,IF($E$3=\"Senior Citizen\",M809,M816)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H795","v":0},{"$f":"IF(H798>H802,H798-H802,0)","v":1827000},{"$f":"IF(I802>0,ROUND(I802*I798,0),0)","v":548100},{"$f":"I802-J802","v":1278900},{"$f":"IF(H797>0,ROUND(H797*L798,0),0)","v":0},{"$f":"IF(K802>L802,0,L802-K802)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K793,IF($E$3=\"Female\",K800,IF($E$3=\"Senior Citizen\",K807,K814)))","v":245243}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H805,A805:C809,3)","v":0.3},{"$f":"INDEX(D805:D809,MATCH(I805,C805:C809,0))","v":1000000},{"$f":"INDEX(E805:E809,MATCH(I805,C805:C809,0))","v":125000},{"$f":"IF(H805>H809,VLOOKUP(H805,A805:F809,6),0)","v":0},{"$f":"VLOOKUP(H805,A805:G809,7)","v":0.03}]
[{"$f":"B805+1","v":250001},500000,0.1,{"$f":"B805","v":250000},{"$f":"(B806-B805)*C806","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B806+1","v":500001},1000000,0.2,{"$f":"B806","v":500000},{"$f":"E806+(B807-B806)*C807","v":125000},0,0.03,{"$f":"IF(I805=C809,E808+ROUND((H805-J805),0)*I805,IF(I805=C808,E807+ROUND((H805-J805)*I805,0),IF(I805=C807,E806+ROUND((H805-J805)*I805,0),IF(I805=C806,E805+ROUND((H805-J805)*I805,0),E804+ROUND((H805-J805)*I805,0)))))","v":373100},{"$f":"MIN(K809:L809)","v":0},{"$f":"ROUND(SUM(H804+I807)*M805,0)","v":7143},{"$f":"H804+I807+J807","v":245243}]
[{"$f":"B807+1","v":1000001},null,0.3,{"$f":"B807","v":1000000},{"$f":"IF(J805=0,0,E807)","v":125000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H802","v":0},{"$f":"IF(H805>H809,H805-H809,0)","v":1827000},{"$f":"IF(I809>0,ROUND(I809*I805,0),0)","v":548100},{"$f":"I809-J809","v":1278900},{"$f":"IF(H804>0,ROUND(H804*L805,0),0)","v":0},{"$f":"IF(K809>L809,0,L809-K809)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,500000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H812,A812:C816,3)","v":0.3},{"$f":"INDEX(D812:D816,MATCH(I812,C812:C816,0))","v":1000000},{"$f":"INDEX(E812:E816,MATCH(I812,C812:C816,0))","v":100000},{"$f":"IF(H812>H816,VLOOKUP(H812,A812:F816,6),0)","v":0},{"$f":"VLOOKUP(H812,A812:G816,7)","v":0.03}]
[{"$f":"B812+1","v":500001},1000000,0.2,{"$f":"B812","v":500000},{"$f":"(B813-B812)*C813","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B813+1","v":1000001},null,0.3,{"$f":"B813","v":1000000},{"$f":"IF(J812=0,0,E813)","v":100000},0,0.03,{"$f":"IF(I812=C816,E815+ROUND((H812-J812),0)*I812,IF(I812=C815,E814+ROUND((H812-J812)*I812,0),IF(I812=C814,E813+ROUND((H812-J812)*I812,0),IF(I812=C813,E812+ROUND((H812-J812)*I812,0),E811+ROUND((H812-J812)*I812,0)))))","v":348100},{"$f":"MIN(K816:L816)","v":0},{"$f":"ROUND(SUM(H811+I814)*M812,0)","v":7143},{"$f":"H811+I814+J814","v":245243}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H809","v":0},{"$f":"IF(H812>H816,H812-H816,0)","v":1827000},{"$f":"IF(I816>0,ROUND(I816*I812,0),0)","v":548100},{"$f":"I816-J816","v":1278900},{"$f":"IF(H811>0,ROUND(H811*L812,0),0)","v":0},{"$f":"IF(K816>L816,0,L816-K816)","v":0}]
[null,null,2013,{"$f":"C817+1","v":2014}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 60 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C817","v":2013},{"$f":"D817","v":2014}]
[0,200000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H820,A820:C824,3)","v":0.3},{"$f":"INDEX(D820:D824,MATCH(I820,C820:C824,0))","v":1000000},{"$f":"INDEX(E820:E824,MATCH(I820,C820:C824,0))","v":130000},{"$f":"IF(H820>H824,VLOOKUP(H820,A820:F824,6),0)","v":0},{"$f":"VLOOKUP(H820,A820:G824,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B820,IF($E$3=\"Female\",B827,IF($E$3=\"Senior Citizen\",B834,B841)))","v":200000},0]
[{"$f":"B820+1","v":200001},500000,0.1,{"$f":"B820","v":200000},{"$f":"(B821-B820)*C821","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O820+1","v":200001},500000,0.1]
[{"$f":"B821+1","v":500001},1000000,0.2,{"$f":"B821","v":500000},{"$f":"E821+(B822-B821)*C822","v":130000},0,0.03,{"$f":"IF(I820=C824,E823+ROUND((H820-J820),0)*I820,IF(I820=C823,E822+ROUND((H820-J820)*I820,0),IF(I820=C822,E821+ROUND((H820-J820)*I820,0),IF(I820=C821,E820+ROUND((H820-J820)*I820,0),E819+ROUND((H820-J820)*I820,0)))))","v":378100},{"$f":"MIN(K824:L824)","v":0},{"$f":"ROUND(SUM(H819+I822)*M820,0)","v":7143},{"$f":"H819+I822+J822","v":245243},null,null,{"$f":"O821+1","v":500001},1000000,0.2]
[{"$f":"B822+1","v":1000001},null,0.3,{"$f":"B822","v":1000000},{"$f":"IF(J820=0,0,E822)","v":130000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O822+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,10000000,{"$f":"IF(H820>H824,H820-H824,0)","v":0},{"$f":"IF(I824>0,ROUND(I824*I820,0),0)","v":0},{"$f":"I824-J824","v":0},{"$f":"IF(H819>0,ROUND(H819*L820,0),0)","v":0},{"$f":"IF(K824>L824,0,L824-K824)","v":0},{"$f":"O823+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H822,IF($E$3=\"Female\",H829,IF($E$3=\"Senior Citizen\",H836,H843)))","v":378100}]
["(below 60 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I822,IF($E$3=\"Female\",I829,IF($E$3=\"Senior Citizen\",I836,I843)))","v":0}]
[0,200000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H827,A827:C831,3)","v":0.3},{"$f":"INDEX(D827:D831,MATCH(I827,C827:C831,0))","v":1000000},{"$f":"INDEX(E827:E831,MATCH(I827,C827:C831,0))","v":130000},{"$f":"IF(H827>H831,VLOOKUP(H827,A827:F831,6),0)","v":0},{"$f":"VLOOKUP(H827,A827:G831,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J822,IF($E$3=\"Female\",J829,IF($E$3=\"Senior Citizen\",J836,J843)))","v":7143}]
[{"$f":"B827+1","v":200001},500000,0.1,{"$f":"B827","v":200000},{"$f":"(B828-B827)*C828","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K822,IF($E$3=\"Female\",K829,IF($E$3=\"Senior Citizen\",K836,K843)))","v":245243}]
[{"$f":"B828+1","v":500001},1000000,0.2,{"$f":"B828","v":500000},{"$f":"E828+(B829-B828)*C829","v":130000},0,0.03,{"$f":"IF(I827=C831,E830+ROUND((H827-J827),0)*I827,IF(I827=C830,E829+ROUND((H827-J827)*I827,0),IF(I827=C829,E828+ROUND((H827-J827)*I827,0),IF(I827=C828,E827+ROUND((H827-J827)*I827,0),E826+ROUND((H827-J827)*I827,0)))))","v":378100},{"$f":"MIN(K831:L831)","v":0},{"$f":"ROUND(SUM(H826+I829)*M827,0)","v":7143},{"$f":"H826+I829+J829","v":245243},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A819,IF($E$3=\"Female\",A826,IF($E$3=\"Senior Citizen\",A833,A840)))","v":"(below 60 years)"}]
[{"$f":"B829+1","v":1000001},null,0.3,{"$f":"B829","v":1000000},{"$f":"IF(J827=0,0,E829)","v":130000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M824,IF($E$3=\"Female\",M831,IF($E$3=\"Senior Citizen\",M838,M845)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H824","v":10000000},{"$f":"IF(H827>H831,H827-H831,0)","v":0},{"$f":"IF(I831>0,ROUND(I831*I827,0),0)","v":0},{"$f":"I831-J831","v":0},{"$f":"IF(H826>0,ROUND(H826*L827,0),0)","v":0},{"$f":"IF(K831>L831,0,L831-K831)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K822,IF($E$3=\"Female\",K829,IF($E$3=\"Senior Citizen\",K836,K843)))","v":245243}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(>60,<80))",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H834,A834:C838,3)","v":0.3},{"$f":"INDEX(D834:D838,MATCH(I834,C834:C838,0))","v":1000000},{"$f":"INDEX(E834:E838,MATCH(I834,C834:C838,0))","v":125000},{"$f":"IF(H834>H838,VLOOKUP(H834,A834:F838,6),0)","v":0},{"$f":"VLOOKUP(H834,A834:G838,7)","v":0.03}]
[{"$f":"B834+1","v":250001},500000,0.1,{"$f":"B834","v":250000},{"$f":"(B835-B834)*C835","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B835+1","v":500001},1000000,0.2,{"$f":"B835","v":500000},{"$f":"E835+(B836-B835)*C836","v":125000},0,0.03,{"$f":"IF(I834=C838,E837+ROUND((H834-J834),0)*I834,IF(I834=C837,E836+ROUND((H834-J834)*I834,0),IF(I834=C836,E835+ROUND((H834-J834)*I834,0),IF(I834=C835,E834+ROUND((H834-J834)*I834,0),E833+ROUND((H834-J834)*I834,0)))))","v":373100},{"$f":"MIN(K838:L838)","v":0},{"$f":"ROUND(SUM(H833+I836)*M834,0)","v":7143},{"$f":"H833+I836+J836","v":245243}]
[{"$f":"B836+1","v":1000001},null,0.3,{"$f":"B836","v":1000000},{"$f":"IF(J834=0,0,E836)","v":125000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H831","v":10000000},{"$f":"IF(H834>H838,H834-H838,0)","v":0},{"$f":"IF(I838>0,ROUND(I838*I834,0),0)","v":0},{"$f":"I838-J838","v":0},{"$f":"IF(H833>0,ROUND(H833*L834,0),0)","v":0},{"$f":"IF(K838>L838,0,L838-K838)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,500000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H841,A841:C845,3)","v":0.3},{"$f":"INDEX(D841:D845,MATCH(I841,C841:C845,0))","v":1000000},{"$f":"INDEX(E841:E845,MATCH(I841,C841:C845,0))","v":100000},{"$f":"IF(H841>H845,VLOOKUP(H841,A841:F845,6),0)","v":0},{"$f":"VLOOKUP(H841,A841:G845,7)","v":0.03}]
[{"$f":"B841+1","v":500001},1000000,0.2,{"$f":"B841","v":500000},{"$f":"(B842-B841)*C842","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B842+1","v":1000001},null,0.3,{"$f":"B842","v":1000000},{"$f":"IF(J841=0,0,E842)","v":100000},0.1,0.03,{"$f":"IF(I841=C845,E844+ROUND((H841-J841),0)*I841,IF(I841=C844,E843+ROUND((H841-J841)*I841,0),IF(I841=C843,E842+ROUND((H841-J841)*I841,0),IF(I841=C842,E841+ROUND((H841-J841)*I841,0),E840+ROUND((H841-J841)*I841,0)))))","v":348100},{"$f":"MIN(K845:L845)","v":0},{"$f":"ROUND(SUM(H840+I843)*M841,0)","v":7143},{"$f":"H840+I843+J843","v":245243}]
[null,null,null,null,null,0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H838","v":10000000},{"$f":"IF(H841>H845,H841-H845,0)","v":0},{"$f":"IF(I845>0,ROUND(I845*I841,0),0)","v":0},{"$f":"I845-J845","v":0},{"$f":"IF(H840>0,ROUND(H840*L841,0),0)","v":0},{"$f":"IF(K845>L845,0,L845-K845)","v":0},null,null,null,{"$f":"H849-J849","v":827000}]
[null,null,2014,{"$f":"C846+1","v":2015}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 60 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C846","v":2014},{"$f":"D846","v":2015}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H849,A849:C853,3)","v":0.3},{"$f":"INDEX(D849:D853,MATCH(I849,C849:C853,0))","v":1000000},{"$f":"INDEX(E849:E853,MATCH(I849,C849:C853,0))","v":125000},{"$f":"IF(H849>H853,VLOOKUP(H849,A849:F853,6),0)","v":0},{"$f":"VLOOKUP(H849,A849:G853,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B849,IF($E$3=\"Female\",B856,IF($E$3=\"Senior Citizen\",B863,B870)))","v":250000},0]
[{"$f":"B849+1","v":250001},500000,0.1,{"$f":"B849","v":250000},{"$f":"(B850-B849)*C850","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O849+1","v":250001},500000,0.1]
[{"$f":"B850+1","v":500001},1000000,0.2,{"$f":"B850","v":500000},{"$f":"E850+(B851-B850)*C851","v":125000},0,0.03,{"$f":"IF(I849=C853,E852+ROUND((H849-J849),0)*I849,IF(I849=C852,E851+ROUND((H849-J849)*I849,0),IF(I849=C851,E850+ROUND((H849-J849)*I849,0),IF(I849=C850,E849+ROUND((H849-J849)*I849,0),E848+ROUND((H849-J849)*I849,0)))))","v":373100},{"$f":"MIN(K853:L853)","v":0},{"$f":"ROUND(SUM(H848+I851)*M849,0)","v":7143},{"$f":"H848+I851+J851","v":245243},null,null,{"$f":"O850+1","v":500001},1000000,0.2]
[{"$f":"B851+1","v":1000001},null,0.3,{"$f":"B851","v":1000000},{"$f":"IF(J849=0,0,E851)","v":125000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O851+1","v":1000001},0,0.3,null,"Mar. Relf."]
["Surcharge Limit",null,null,10000000,null,null,null,10000000,{"$f":"IF(H849>H853,H849-H853,0)","v":0},{"$f":"IF(I853>0,ROUND(I853*I849,0),0)","v":0},{"$f":"I853-J853","v":0},{"$f":"IF(H848>0,ROUND(H848*L849,0),0)","v":0},{"$f":"IF(K853>L853,0,L853-K853)","v":0},{"$f":"O852+1","v":1},0,0,null,{"$f":"L853-I851","v":0}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H851,IF($E$3=\"Female\",H858,IF($E$3=\"Senior Citizen\",H865,H872)))","v":373100}]
["(below 60 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I851,IF($E$3=\"Female\",I858,IF($E$3=\"Senior Citizen\",I865,I872)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H856,A856:C860,3)","v":0.3},{"$f":"INDEX(D856:D860,MATCH(I856,C856:C860,0))","v":1000000},{"$f":"INDEX(E856:E860,MATCH(I856,C856:C860,0))","v":125000},{"$f":"IF(H856>H860,VLOOKUP(H856,A856:F860,6),0)","v":0},{"$f":"VLOOKUP(H856,A856:G860,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J851,IF($E$3=\"Female\",J858,IF($E$3=\"Senior Citizen\",J865,J872)))","v":7143}]
[{"$f":"B856+1","v":250001},500000,0.1,{"$f":"B856","v":250000},{"$f":"(B857-B856)*C857","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K851,IF($E$3=\"Female\",K858,IF($E$3=\"Senior Citizen\",K865,K872)))","v":245243}]
[{"$f":"B857+1","v":500001},1000000,0.2,{"$f":"B857","v":500000},{"$f":"E857+(B858-B857)*C858","v":125000},0,0.03,{"$f":"IF(I856=C860,E859+ROUND((H856-J856),0)*I856,IF(I856=C859,E858+ROUND((H856-J856)*I856,0),IF(I856=C858,E857+ROUND((H856-J856)*I856,0),IF(I856=C857,E856+ROUND((H856-J856)*I856,0),E855+ROUND((H856-J856)*I856,0)))))","v":373100},{"$f":"MIN(K860:L860)","v":0},{"$f":"ROUND(SUM(H855+I858)*M856,0)","v":7143},{"$f":"H855+I858+J858","v":245243},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A848,IF($E$3=\"Female\",A855,IF($E$3=\"Senior Citizen\",A862,A869)))","v":"(below 60 years)"}]
[{"$f":"B858+1","v":1000001},null,0.3,{"$f":"B858","v":1000000},{"$f":"IF(J856=0,0,E858)","v":125000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M853,IF($E$3=\"Female\",M860,IF($E$3=\"Senior Citizen\",M867,M874)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H853","v":10000000},{"$f":"IF(H856>H860,H856-H860,0)","v":0},{"$f":"IF(I860>0,ROUND(I860*I856,0),0)","v":0},{"$f":"I860-J860","v":0},{"$f":"IF(H855>0,ROUND(H855*L856,0),0)","v":0},{"$f":"IF(K860>L860,0,L860-K860)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K851,IF($E$3=\"Female\",K858,IF($E$3=\"Senior Citizen\",K865,K872)))","v":245243},"diff","nor sur"]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,{"$f":"O861-P861","v":0},{"$f":"L853","v":0}]
["(>60,<80))",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,300000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H863,A863:C867,3)","v":0.3},{"$f":"INDEX(D863:D867,MATCH(I863,C863:C867,0))","v":1000000},{"$f":"INDEX(E863:E867,MATCH(I863,C863:C867,0))","v":120000},{"$f":"IF(H863>H867,VLOOKUP(H863,A863:F867,6),0)","v":0},{"$f":"VLOOKUP(H863,A863:G867,7)","v":0.03}]
[{"$f":"B863+1","v":300001},500000,0.1,{"$f":"B863","v":300000},{"$f":"(B864-B863)*C864","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B864+1","v":500001},1000000,0.2,{"$f":"B864","v":500000},{"$f":"E864+(B865-B864)*C865","v":120000},0,0.03,{"$f":"IF(I863=C867,E866+ROUND((H863-J863),0)*I863,IF(I863=C866,E865+ROUND((H863-J863)*I863,0),IF(I863=C865,E864+ROUND((H863-J863)*I863,0),IF(I863=C864,E863+ROUND((H863-J863)*I863,0),E862+ROUND((H863-J863)*I863,0)))))","v":368100},{"$f":"MIN(K867:L867)","v":0},{"$f":"ROUND(SUM(H862+I865)*M863,0)","v":7143},{"$f":"H862+I865+J865","v":245243}]
[{"$f":"B865+1","v":1000001},null,0.3,{"$f":"B865","v":1000000},{"$f":"IF(J863=0,0,E865)","v":120000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H860","v":10000000},{"$f":"IF(H863>H867,H863-H867,0)","v":0},{"$f":"IF(I867>0,ROUND(I867*I863,0),0)","v":0},{"$f":"I867-J867","v":0},{"$f":"IF(H862>0,ROUND(H862*L863,0),0)","v":0},{"$f":"IF(K867>L867,0,L867-K867)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,500000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H870,A870:C874,3)","v":0.3},{"$f":"INDEX(D870:D874,MATCH(I870,C870:C874,0))","v":1000000},{"$f":"INDEX(E870:E874,MATCH(I870,C870:C874,0))","v":100000},{"$f":"IF(H870>H874,VLOOKUP(H870,A870:F874,6),0)","v":0},{"$f":"VLOOKUP(H870,A870:G874,7)","v":0.03}]
[{"$f":"B870+1","v":500001},1000000,0.2,{"$f":"B870","v":500000},{"$f":"(B871-B870)*C871","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B871+1","v":1000001},null,0.3,{"$f":"B871","v":1000000},{"$f":"IF(J870=0,0,E871)","v":100000},0.1,0.03,{"$f":"IF(I870=C874,E873+ROUND((H870-J870),0)*I870,IF(I870=C873,E872+ROUND((H870-J870)*I870,0),IF(I870=C872,E871+ROUND((H870-J870)*I870,0),IF(I870=C871,E870+ROUND((H870-J870)*I870,0),E869+ROUND((H870-J870)*I870,0)))))","v":348100},{"$f":"MIN(K874:L874)","v":0},{"$f":"ROUND(SUM(H869+I872)*M870,0)","v":7143},{"$f":"H869+I872+J872","v":245243}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H867","v":10000000},{"$f":"IF(H870>H874,H870-H874,0)","v":0},{"$f":"IF(I874>0,ROUND(I874*I870,0),0)","v":0},{"$f":"I874-J874","v":0},{"$f":"IF(H869>0,ROUND(H869*L870,0),0)","v":0},{"$f":"IF(K874>L874,0,L874-K874)","v":0}]
[null,null,2015,{"$f":"C875+1","v":2016}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 60 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C875","v":2015},{"$f":"D875","v":2016}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H878,A878:C882,3)","v":0.3},{"$f":"INDEX(D878:D882,MATCH(I878,C878:C882,0))","v":1000000},{"$f":"INDEX(E878:E882,MATCH(I878,C878:C882,0))","v":125000},{"$f":"IF(H878>H882,VLOOKUP(H878,A878:F882,6),0)","v":0},{"$f":"VLOOKUP(H878,A878:G882,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B878,IF($E$3=\"Female\",B885,IF($E$3=\"Senior Citizen\",B892,B899)))","v":250000},0]
[{"$f":"B878+1","v":250001},500000,0.1,{"$f":"B878","v":250000},{"$f":"(B879-B878)*C879","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O878+1","v":250001},500000,0.1]
[{"$f":"B879+1","v":500001},1000000,0.2,{"$f":"B879","v":500000},{"$f":"E879+(B880-B879)*C880","v":125000},0,0.03,{"$f":"IF(I878=C882,E881+ROUND((H878-J878),0)*I878,IF(I878=C881,E880+ROUND((H878-J878)*I878,0),IF(I878=C880,E879+ROUND((H878-J878)*I878,0),IF(I878=C879,E878+ROUND((H878-J878)*I878,0),E877+ROUND((H878-J878)*I878,0)))))","v":373100},{"$f":"MIN(K882:L882)","v":0},{"$f":"ROUND(SUM(H877+I880)*M878,0)","v":7143},{"$f":"H877+I880+J880","v":245243},null,null,{"$f":"O879+1","v":500001},1000000,0.2]
[{"$f":"B880+1","v":1000001},null,0.3,{"$f":"B880","v":1000000},{"$f":"IF(J878=0,0,E880)","v":125000},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O880+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,10000000,{"$f":"IF(H878>H882,H878-H882,0)","v":0},{"$f":"IF(I882>0,ROUND(I882*I878,0),0)","v":0},{"$f":"I882-J882","v":0},{"$f":"IF(H877>0,ROUND(H877*L878,0),0)","v":0},{"$f":"IF(K882>L882,0,L882-K882)","v":0},{"$f":"O881+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H880,IF($E$3=\"Female\",H887,IF($E$3=\"Senior Citizen\",H894,H901)))","v":373100}]
["(below 60 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I880,IF($E$3=\"Female\",I887,IF($E$3=\"Senior Citizen\",I894,I901)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H885,A885:C889,3)","v":0.3},{"$f":"INDEX(D885:D889,MATCH(I885,C885:C889,0))","v":1000000},{"$f":"INDEX(E885:E889,MATCH(I885,C885:C889,0))","v":125000},{"$f":"IF(H885>H889,VLOOKUP(H885,A885:F889,6),0)","v":0},{"$f":"VLOOKUP(H885,A885:G889,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J880,IF($E$3=\"Female\",J887,IF($E$3=\"Senior Citizen\",J894,J901)))","v":7143}]
[{"$f":"B885+1","v":250001},500000,0.1,{"$f":"B885","v":250000},{"$f":"(B886-B885)*C886","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K880,IF($E$3=\"Female\",K887,IF($E$3=\"Senior Citizen\",K894,K901)))","v":245243}]
[{"$f":"B886+1","v":500001},1000000,0.2,{"$f":"B886","v":500000},{"$f":"E886+(B887-B886)*C887","v":125000},0,0.03,{"$f":"IF(I885=C889,E888+ROUND((H885-J885),0)*I885,IF(I885=C888,E887+ROUND((H885-J885)*I885,0),IF(I885=C887,E886+ROUND((H885-J885)*I885,0),IF(I885=C886,E885+ROUND((H885-J885)*I885,0),E884+ROUND((H885-J885)*I885,0)))))","v":373100},{"$f":"MIN(K889:L889)","v":0},{"$f":"ROUND(SUM(H884+I887)*M885,0)","v":7143},{"$f":"H884+I887+J887","v":245243},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A877,IF($E$3=\"Female\",A884,IF($E$3=\"Senior Citizen\",A891,A898)))","v":"(below 60 years)"}]
[{"$f":"B887+1","v":1000001},null,0.3,{"$f":"B887","v":1000000},{"$f":"IF(J885=0,0,E887)","v":125000},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M882,IF($E$3=\"Female\",M889,IF($E$3=\"Senior Citizen\",M896,M903)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H882","v":10000000},{"$f":"IF(H885>H889,H885-H889,0)","v":0},{"$f":"IF(I889>0,ROUND(I889*I885,0),0)","v":0},{"$f":"I889-J889","v":0},{"$f":"IF(H884>0,ROUND(H884*L885,0),0)","v":0},{"$f":"IF(K889>L889,0,L889-K889)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K880,IF($E$3=\"Female\",K887,IF($E$3=\"Senior Citizen\",K894,K901)))","v":245243}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(>60,<80))",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,300000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H892,A892:C896,3)","v":0.3},{"$f":"INDEX(D892:D896,MATCH(I892,C892:C896,0))","v":1000000},{"$f":"INDEX(E892:E896,MATCH(I892,C892:C896,0))","v":120000},{"$f":"IF(H892>H896,VLOOKUP(H892,A892:F896,6),0)","v":0},{"$f":"VLOOKUP(H892,A892:G896,7)","v":0.03}]
[{"$f":"B892+1","v":300001},500000,0.1,{"$f":"B892","v":300000},{"$f":"(B893-B892)*C893","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B893+1","v":500001},1000000,0.2,{"$f":"B893","v":500000},{"$f":"E893+(B894-B893)*C894","v":120000},0,0.03,{"$f":"IF(I892=C896,E895+ROUND((H892-J892),0)*I892,IF(I892=C895,E894+ROUND((H892-J892)*I892,0),IF(I892=C894,E893+ROUND((H892-J892)*I892,0),IF(I892=C893,E892+ROUND((H892-J892)*I892,0),E891+ROUND((H892-J892)*I892,0)))))","v":368100},{"$f":"MIN(K896:L896)","v":0},{"$f":"ROUND(SUM(H891+I894)*M892,0)","v":7143},{"$f":"H891+I894+J894","v":245243}]
[{"$f":"B894+1","v":1000001},null,0.3,{"$f":"B894","v":1000000},{"$f":"IF(J892=0,0,E894)","v":120000},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H889","v":10000000},{"$f":"IF(H892>H896,H892-H896,0)","v":0},{"$f":"IF(I896>0,ROUND(I896*I892,0),0)","v":0},{"$f":"I896-J896","v":0},{"$f":"IF(H891>0,ROUND(H891*L892,0),0)","v":0},{"$f":"IF(K896>L896,0,L896-K896)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,500000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H899,A899:C903,3)","v":0.3},{"$f":"INDEX(D899:D903,MATCH(I899,C899:C903,0))","v":1000000},{"$f":"INDEX(E899:E903,MATCH(I899,C899:C903,0))","v":100000},{"$f":"IF(H899>H903,VLOOKUP(H899,A899:F903,6),0)","v":0},{"$f":"VLOOKUP(H899,A899:G903,7)","v":0.03}]
[{"$f":"B899+1","v":500001},1000000,0.2,{"$f":"B899","v":500000},{"$f":"(B900-B899)*C900","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B900+1","v":1000001},null,0.3,{"$f":"B900","v":1000000},{"$f":"IF(J899=0,0,E900)","v":100000},0.12,0.03,{"$f":"IF(I899=C903,E902+ROUND((H899-J899),0)*I899,IF(I899=C902,E901+ROUND((H899-J899)*I899,0),IF(I899=C901,E900+ROUND((H899-J899)*I899,0),IF(I899=C900,E899+ROUND((H899-J899)*I899,0),E898+ROUND((H899-J899)*I899,0)))))","v":348100},{"$f":"MIN(K903:L903)","v":0},{"$f":"ROUND(SUM(H898+I901)*M899,0)","v":7143},{"$f":"H898+I901+J901","v":245243}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H896","v":10000000},{"$f":"IF(H899>H903,H899-H903,0)","v":0},{"$f":"IF(I903>0,ROUND(I903*I899,0),0)","v":0},{"$f":"I903-J903","v":0},{"$f":"IF(H898>0,ROUND(H898*L899,0),0)","v":0},{"$f":"IF(K903>L903,0,L903-K903)","v":0}]
[null,null,2016,{"$f":"C904+1","v":2017}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 60 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C904","v":2016},{"$f":"D904","v":2017}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H907,A907:C911,3)","v":0.3},{"$f":"INDEX(D907:D911,MATCH(I907,C907:C911,0))","v":1000000},{"$f":"INDEX(E907:E911,MATCH(I907,C907:C911,0))","v":125000},{"$f":"IF(H907>H911,VLOOKUP(H907,A907:F911,6),0)","v":0},{"$f":"VLOOKUP(H907,A907:G911,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B907,IF($E$3=\"Female\",B914,IF($E$3=\"Senior Citizen\",B921,B928)))","v":250000},0]
[{"$f":"B907+1","v":250001},500000,0.1,{"$f":"B907","v":250000},{"$f":"(B908-B907)*C908","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O907+1","v":250001},500000,0.1]
[{"$f":"B908+1","v":500001},1000000,0.2,{"$f":"B908","v":500000},{"$f":"E908+(B909-B908)*C909","v":125000},0,0.03,{"$f":"IF(I907=C911,E910+ROUND((H907-J907),0)*I907,IF(I907=C910,E909+ROUND((H907-J907)*I907,0),IF(I907=C909,E908+ROUND((H907-J907)*I907,0),IF(I907=C908,E907+ROUND((H907-J907)*I907,0),E906+ROUND((H907-J907)*I907,0)))))","v":373100},{"$f":"MIN(K911:L911)","v":0},{"$f":"ROUND(SUM(H906+I909)*M907,0)","v":7143},{"$f":"H906+I909+J909","v":245243},null,null,{"$f":"O908+1","v":500001},1000000,0.2]
[{"$f":"B909+1","v":1000001},null,0.3,{"$f":"B909","v":1000000},{"$f":"IF(J907=0,0,E909)","v":125000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O909+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,10000000,{"$f":"IF(H907>H911,H907-H911,0)","v":0},{"$f":"IF(I911>0,ROUND(I911*I907,0),0)","v":0},{"$f":"I911-J911","v":0},{"$f":"IF(H906>0,ROUND(H906*L907,0),0)","v":0},{"$f":"IF(K911>L911,0,L911-K911)","v":0},{"$f":"O910+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H909,IF($E$3=\"Female\",H916,IF($E$3=\"Senior Citizen\",H923,H930)))","v":373100}]
["(below 60 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I909,IF($E$3=\"Female\",I916,IF($E$3=\"Senior Citizen\",I923,I930)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H914,A914:C918,3)","v":0.3},{"$f":"INDEX(D914:D918,MATCH(I914,C914:C918,0))","v":1000000},{"$f":"INDEX(E914:E918,MATCH(I914,C914:C918,0))","v":125000},{"$f":"IF(H914>H918,VLOOKUP(H914,A914:F918,6),0)","v":0},{"$f":"VLOOKUP(H914,A914:G918,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J909,IF($E$3=\"Female\",J916,IF($E$3=\"Senior Citizen\",J923,J930)))","v":7143}]
[{"$f":"B914+1","v":250001},500000,0.1,{"$f":"B914","v":250000},{"$f":"(B915-B914)*C915","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K909,IF($E$3=\"Female\",K916,IF($E$3=\"Senior Citizen\",K923,K930)))","v":245243}]
[{"$f":"B915+1","v":500001},1000000,0.2,{"$f":"B915","v":500000},{"$f":"E915+(B916-B915)*C916","v":125000},0,0.03,{"$f":"IF(I914=C918,E917+ROUND((H914-J914),0)*I914,IF(I914=C917,E916+ROUND((H914-J914)*I914,0),IF(I914=C916,E915+ROUND((H914-J914)*I914,0),IF(I914=C915,E914+ROUND((H914-J914)*I914,0),E913+ROUND((H914-J914)*I914,0)))))","v":373100},{"$f":"MIN(K918:L918)","v":0},{"$f":"ROUND(SUM(H913+I916)*M914,0)","v":7143},{"$f":"H913+I916+J916","v":245243},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A906,IF($E$3=\"Female\",A913,IF($E$3=\"Senior Citizen\",A920,A927)))","v":"(below 60 years)"}]
[{"$f":"B916+1","v":1000001},null,0.3,{"$f":"B916","v":1000000},{"$f":"IF(J914=0,0,E916)","v":125000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M911,IF($E$3=\"Female\",M918,IF($E$3=\"Senior Citizen\",M925,M932)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H911","v":10000000},{"$f":"IF(H914>H918,H914-H918,0)","v":0},{"$f":"IF(I918>0,ROUND(I918*I914,0),0)","v":0},{"$f":"I918-J918","v":0},{"$f":"IF(H913>0,ROUND(H913*L914,0),0)","v":0},{"$f":"IF(K918>L918,0,L918-K918)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K909,IF($E$3=\"Female\",K916,IF($E$3=\"Senior Citizen\",K923,K930)))","v":245243}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(>60,<80))",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,300000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H921,A921:C925,3)","v":0.3},{"$f":"INDEX(D921:D925,MATCH(I921,C921:C925,0))","v":1000000},{"$f":"INDEX(E921:E925,MATCH(I921,C921:C925,0))","v":120000},{"$f":"IF(H921>H925,VLOOKUP(H921,A921:F925,6),0)","v":0},{"$f":"VLOOKUP(H921,A921:G925,7)","v":0.03}]
[{"$f":"B921+1","v":300001},500000,0.1,{"$f":"B921","v":300000},{"$f":"(B922-B921)*C922","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B922+1","v":500001},1000000,0.2,{"$f":"B922","v":500000},{"$f":"E922+(B923-B922)*C923","v":120000},0,0.03,{"$f":"IF(I921=C925,E924+ROUND((H921-J921),0)*I921,IF(I921=C924,E923+ROUND((H921-J921)*I921,0),IF(I921=C923,E922+ROUND((H921-J921)*I921,0),IF(I921=C922,E921+ROUND((H921-J921)*I921,0),E920+ROUND((H921-J921)*I921,0)))))","v":368100},{"$f":"MIN(K925:L925)","v":0},{"$f":"ROUND(SUM(H920+I923)*M921,0)","v":7143},{"$f":"H920+I923+J923","v":245243}]
[{"$f":"B923+1","v":1000001},null,0.3,{"$f":"B923","v":1000000},{"$f":"IF(J921=0,0,E923)","v":120000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H918","v":10000000},{"$f":"IF(H921>H925,H921-H925,0)","v":0},{"$f":"IF(I925>0,ROUND(I925*I921,0),0)","v":0},{"$f":"I925-J925","v":0},{"$f":"IF(H920>0,ROUND(H920*L921,0),0)","v":0},{"$f":"IF(K925>L925,0,L925-K925)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,500000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H928,A928:C932,3)","v":0.3},{"$f":"INDEX(D928:D932,MATCH(I928,C928:C932,0))","v":1000000},{"$f":"INDEX(E928:E932,MATCH(I928,C928:C932,0))","v":100000},{"$f":"IF(H928>H932,VLOOKUP(H928,A928:F932,6),0)","v":0},{"$f":"VLOOKUP(H928,A928:G932,7)","v":0.03}]
[{"$f":"B928+1","v":500001},1000000,0.2,{"$f":"B928","v":500000},{"$f":"(B929-B928)*C929","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B929+1","v":1000001},null,0.3,{"$f":"B929","v":1000000},{"$f":"IF(J928=0,0,E929)","v":100000},0.15,0.03,{"$f":"IF(I928=C932,E931+ROUND((H928-J928),0)*I928,IF(I928=C931,E930+ROUND((H928-J928)*I928,0),IF(I928=C930,E929+ROUND((H928-J928)*I928,0),IF(I928=C929,E928+ROUND((H928-J928)*I928,0),E927+ROUND((H928-J928)*I928,0)))))","v":348100},{"$f":"MIN(K932:L932)","v":0},{"$f":"ROUND(SUM(H927+I930)*M928,0)","v":7143},{"$f":"H927+I930+J930","v":245243}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H925","v":10000000},{"$f":"IF(H928>H932,H928-H932,0)","v":0},{"$f":"IF(I932>0,ROUND(I932*I928,0),0)","v":0},{"$f":"I932-J932","v":0},{"$f":"IF(H927>0,ROUND(H927*L928,0),0)","v":0},{"$f":"IF(K932>L932,0,L932-K932)","v":0}]
[null,null,2017,{"$f":"C933+1","v":2018}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore"]
["(below 60 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"F.Year",{"$f":"C933","v":2017},{"$f":"D933","v":2018}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H936,A936:C940,3)","v":0.3},{"$f":"INDEX(D936:D940,MATCH(I936,C936:C940,0))","v":1000000},{"$f":"INDEX(E936:E940,MATCH(I936,C936:C940,0))","v":112500},{"$f":"IF(H936>10000000,15%,IF(H936>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H936,A936:G940,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B936,IF($E$3=\"Female\",B943,IF($E$3=\"Senior Citizen\",B950,B957)))","v":250000},0,{"$f":"O936","v":250000}]
[{"$f":"B936+1","v":250001},500000,0.05,{"$f":"B936","v":250000},{"$f":"(B937-B936)*C937","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O936+1","v":250001},500000,0.05,null,{"$f":"$E$4","v":1827000},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$938,$R$938:$R$941,0))","v":360600}]
[{"$f":"B937+1","v":500001},1000000,0.2,{"$f":"B937","v":500000},{"$f":"E937+(B938-B937)*C938","v":112500},0,0.03,{"$f":"IF(I936=C940,E939+ROUND((H936-J936),0)*I936,IF(I936=C939,E938+ROUND((H936-J936)*I936,0),IF(I936=C938,E937+ROUND((H936-J936)*I936,0),IF(I936=C937,E936+ROUND((H936-J936)*I936,0),E935+ROUND((H936-J936)*I936,0)))))","v":360600},{"$f":"MIN(K940:L940)","v":0},{"$f":"ROUND(SUM(H935+I938)*M936,0)","v":7143},{"$f":"H935+I938+J938","v":245243},null,null,{"$f":"O937+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":360600},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(112500),IF($U$943>500000,($U$943-500000)*20%+(12500),IF($U$943>250000,($U$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L940","v":0},{"$f":"ROUND(U938*10%,0)","v":281250}]
[{"$f":"B938+1","v":1000001},null,0.3,{"$f":"B938","v":1000000},{"$f":"IF(J936=0,0,E938)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O938+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":360600},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(112500),IF($U$943>500000,($U$943-500000)*20%+(12500),IF($U$943>250000,($U$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L947","v":0},{"$f":"ROUND(U939*10%,0)","v":281250}]
["Surcharge Limit",null,null,{"$f":"IF(L936=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"D940","v":10000000},{"$f":"IF(H936>H940,H936-H940,0)","v":0},{"$f":"IF(I940>0,ROUND(I940*I936,0),0)","v":0},{"$f":"IF(H940>=10000000,Q940+(I940-J940),(I940-J940))","v":281250},{"$f":"IF(H938>0,ROUND(H938*L936,0),0)","v":0},{"$f":"IF(K940>L940,0,L940-K940)","v":0},{"$f":"O939+1","v":1},0,0,{"$f":"W938","v":281250},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":368100},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(110000),IF($U$943>500000,($U$943-500000)*20%+(10000),IF($U$943>300000,($U$943-300000)*5%,\"0\")))","v":2810000},{"$f":"L954","v":0},{"$f":"ROUND(U940*10%,0)","v":281000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H938,IF($E$3=\"Female\",H945,IF($E$3=\"Senior Citizen\",H952,H959)))","v":360600},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":348100},{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":348100},{"$f":"L961","v":0},{"$f":"ROUND(U941*10%,0)","v":34810}]
["(below 60 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100},null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I938,IF($E$3=\"Female\",I945,IF($E$3=\"Senior Citizen\",I952,I959)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H943,A943:C947,3)","v":0.3},{"$f":"INDEX(D943:D947,MATCH(I943,C943:C947,0))","v":1000000},{"$f":"INDEX(E943:E947,MATCH(I943,C943:C947,0))","v":112500},{"$f":"IF(H943>10000000,15%,IF(H943>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H943,A943:G947,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J938,IF($E$3=\"Female\",J945,IF($E$3=\"Senior Citizen\",J952,J959)))","v":7143},null,"Tax Income",null,{"$f":"$E$4","v":1827000},{"$f":"S944","v":10000000}]
[{"$f":"B943+1","v":250001},500000,0.05,{"$f":"B943","v":250000},{"$f":"(B944-B943)*C944","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K938,IF($E$3=\"Female\",K945,IF($E$3=\"Senior Citizen\",K952,K959)))","v":245243},null,5000001,10000000,0.1,{"$f":"IF($T$944<=5000000,0,IF($T$944>5000000,ROUND((S944-5000000)*10%,0),IF($T$944>10000000,ROUND((T943-S944)*15%,0))))","v":0}]
[{"$f":"B944+1","v":500001},1000000,0.2,{"$f":"B944","v":500000},{"$f":"E944+(B945-B944)*C945","v":112500},0,0.03,{"$f":"IF(I943=C947,E946+ROUND((H943-J943),0)*I943,IF(I943=C946,E945+ROUND((H943-J943)*I943,0),IF(I943=C945,E944+ROUND((H943-J943)*I943,0),IF(I943=C944,E943+ROUND((H943-J943)*I943,0),E942+ROUND((H943-J943)*I943,0)))))","v":360600},{"$f":"MIN(K947:L947)","v":0},{"$f":"ROUND(SUM(H942+I945)*M943,0)","v":7143},{"$f":"H942+I945+J945","v":245243},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A935,IF($E$3=\"Female\",A942,IF($E$3=\"Senior Citizen\",A949,A956)))","v":"(below 60 years)"},null,{"$f":"S944+1","v":10000001},null,0.15,{"$f":"$T$944-R945+1","v":-9999999.9000000004}]
[{"$f":"B945+1","v":1000001},null,0.3,{"$f":"B945","v":1000000},{"$f":"IF(J943=0,0,E945)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M940,IF($E$3=\"Female\",M947,IF($E$3=\"Senior Citizen\",M954,M961)))","v":0}]
["Surcharge Limit",null,null,{"$f":"IF(L943=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"D947","v":10000000},{"$f":"IF(H943>H947,H943-H947,0)","v":0},{"$f":"IF(I947>0,ROUND(I947*I943,0),0)","v":0},{"$f":"IF(H947>=10000000,Q947+(I947-J947),(I947-J947))","v":281250},{"$f":"IF(H945>0,ROUND(H945*L943,0),0)","v":0},{"$f":"IF(K947>L947,0,L947-K947)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K938,IF($E$3=\"Female\",K945,IF($E$3=\"Senior Citizen\",K952,K959)))","v":245243},{"$f":"W939","v":281250}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(>60,<80))",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,300000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H950,A950:C954,3)","v":0.3},{"$f":"INDEX(D950:D954,MATCH(I950,C950:C954,0))","v":1000000},{"$f":"INDEX(E950:E954,MATCH(I950,C950:C954,0))","v":110000},{"$f":"IF(H950>10000000,15%,IF(H950>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H950,A950:G954,7)","v":0.03}]
[{"$f":"B950+1","v":300001},500000,0.05,{"$f":"B950","v":300000},{"$f":"(B951-B950)*C951","v":10000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B951+1","v":500001},1000000,0.2,{"$f":"B951","v":500000},{"$f":"E951+(B952-B951)*C952","v":110000},0,0.03,{"$f":"IF(I950=C954,E953+ROUND((H950-J950),0)*I950,IF(I950=C953,E952+ROUND((H950-J950)*I950,0),IF(I950=C952,E951+ROUND((H950-J950)*I950,0),IF(I950=C951,E950+ROUND((H950-J950)*I950,0),E949+ROUND((H950-J950)*I950,0)))))","v":358100},{"$f":"MIN(K954:L954)","v":0},{"$f":"ROUND(SUM(H949+I952)*M950,0)","v":7143},{"$f":"H949+I952+J952","v":245243}]
[{"$f":"B952+1","v":1000001},null,0.3,{"$f":"B952","v":1000000},{"$f":"IF(J950=0,0,E952)","v":110000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L950=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"D954","v":10000000},{"$f":"IF(H950>H954,H950-H954,0)","v":0},{"$f":"IF(I954>0,ROUND(I954*I950,0),0)","v":0},{"$f":"IF(H954>=10000000,Q954+(I954-J954),(I954-J954))","v":281000},{"$f":"IF(H952>0,ROUND(H952*L950,0),0)","v":0},{"$f":"IF(K954>L954,0,L954-K954)","v":0},null,null,null,{"$f":"W940","v":281000}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)",null,null,null,null,null,null,{"$f":"'Mini Tax Calculator'!$E$19","v":238100}]
[0,500000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H957,A957:C961,3)","v":0.3},{"$f":"INDEX(D957:D961,MATCH(I957,C957:C961,0))","v":1000000},{"$f":"INDEX(E957:E961,MATCH(I957,C957:C961,0))","v":100000},{"$f":"IF(H957>10000000,15%,IF(H957>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H957,A957:G961,7)","v":0.03}]
[{"$f":"B957+1","v":500001},1000000,0.2,{"$f":"B957","v":500000},{"$f":"(B958-B957)*C958","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B958+1","v":1000001},null,0.3,{"$f":"B958","v":1000000},{"$f":"IF(J957=0,0,E958)","v":100000},0.15,0.03,{"$f":"IF(I957=C961,E960+ROUND((H957-J957),0)*I957,IF(I957=C960,E959+ROUND((H957-J957)*I957,0),IF(I957=C959,E958+ROUND((H957-J957)*I957,0),IF(I957=C958,E957+ROUND((H957-J957)*I957,0),E956+ROUND((H957-J957)*I957,0)))))","v":348100},{"$f":"MIN(K961:L961)","v":0},{"$f":"ROUND(SUM(H956+I959)*M957,0)","v":7143},{"$f":"H956+I959+J959","v":245243}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L957=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"D961","v":10000000},{"$f":"IF(H957>H961,H957-H961,0)","v":0},{"$f":"IF(I961>0,ROUND(I961*I957,0),0)","v":0},{"$f":"IF(H961>=10000000,Q961+(I961-J961),(I961-J961))","v":34810},{"$f":"IF(H959>0,ROUND(H959*L957,0),0)","v":0},{"$f":"IF(K961>L961,0,L961-K961)","v":0},null,null,null,{"$f":"W941","v":34810}]
[null,null,2018,{"$f":"C962+1","v":2019},null,"2018-19"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C962","v":2018},{"$f":"D962","v":2019}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H965,A965:C969,3)","v":0.3},{"$f":"INDEX(D965:D969,MATCH(I965,C965:C969,0))","v":1000000},{"$f":"INDEX(E965:E969,MATCH(I965,C965:C969,0))","v":112500},{"$f":"IF(H965>10000000,15%,IF(H965>5000000,10%,0%))","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B965,IF($E$3=\"Female\",B972,IF($E$3=\"Senior Citizen\",B979,B986)))","v":250000},0,{"$f":"O965","v":250000}]
[{"$f":"B965+1","v":250001},500000,0.05,{"$f":"B965","v":250000},{"$f":"(B966-B965)*C966","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O965+1","v":250001},500000,0.05,null,{"$f":"$E$4","v":1827000},null,{"$f":"INDEX($T$967:$T$970,MATCH($R$967,$R$967:$R$970,0))","v":360600}]
[{"$f":"B966+1","v":500001},1000000,0.2,{"$f":"B966","v":500000},{"$f":"E966+(B967-B966)*C967","v":112500},0,0.04,{"$f":"IF(I965=C969,E968+ROUND((H965-J965),0)*I965,IF(I965=C968,E967+ROUND((H965-J965)*I965,0),IF(I965=C967,E966+ROUND((H965-J965)*I965,0),IF(I965=C966,E965+ROUND((H965-J965)*I965,0),E964+ROUND((H965-J965)*I965,0)))))","v":360600},{"$f":"MIN(K969:L969)","v":0},{"$f":"ROUND(SUM(H967+I967)*M965,0)","v":14424},{"$f":"SUM(H967:J967)","v":375024},null,null,{"$f":"O966+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$972>1000000,($T$972-1000000)*30%+(112500),IF($T$972>500000,($T$972-500000)*20%+(12500),IF($T$972>250000,($T$972-250000)*5%,\"0\")))","v":360600},{"$f":"IF($U$972>1000000,($U$972-1000000)*30%+(112500),IF($U$972>500000,($U$972-500000)*20%+(12500),IF($U$972>250000,($U$972-250000)*5%,\"0\")))","v":2812500},{"$f":"L969","v":0},{"$f":"ROUND(U967*10%,0)","v":281250}]
[{"$f":"B967+1","v":1000001},null,0.3,{"$f":"B967","v":1000000},{"$f":"IF(J965=0,0,E967)","v":112500},0.15,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O967+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$972>1000000,($T$972-1000000)*30%+(112500),IF($T$972>500000,($T$972-500000)*20%+(12500),IF($T$972>250000,($T$972-250000)*5%,\"0\")))","v":360600},{"$f":"IF($U$972>1000000,($U$972-1000000)*30%+(112500),IF($U$972>500000,($U$972-500000)*20%+(12500),IF($U$972>250000,($U$972-250000)*5%,\"0\")))","v":2812500},{"$f":"L976","v":0},{"$f":"ROUND(U968*10%,0)","v":281250}]
["Surcharge Limit",null,null,{"$f":"IF(L965=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"D969","v":10000000},{"$f":"IF(H965>H969,H965-H969,0)","v":0},{"$f":"IF(I969>0,ROUND(I969*I965,0),0)","v":0},{"$f":"IF(H969>=10000000,Q969+(I969-J969),(I969-J969))","v":281250},{"$f":"IF(H967>0,ROUND(H967*L965,0),0)","v":0},{"$f":"IF(K969>L969,0,L969-K969)","v":0},{"$f":"O968+1","v":1},{"$f":"IF($E$3=\"Male\",B969,IF($E$3=\"Female\",B976,IF($E24=\"Senior Citizen\",B983,B990)))","v":0},{"$f":"IF($E$3=\"Male\",C969,IF($E$3=\"Female\",C976,IF($E$3=\"Senior Citizen\",C983,C990)))","v":0},{"$f":"W967","v":281250},"Senior Citizen",null,{"$f":"IF($T$972>1000000,($T$972-1000000)*30%+(120000),IF($T$972>500000,($T$972-500000)*20%+(20000),IF($T$972>300000,($T$972-300000)*10%,\"0\")))","v":368100},{"$f":"IF($U$972>1000000,($U$972-1000000)*30%+(110000),IF($U$972>500000,($U$972-500000)*20%+(10000),IF($U$972>300000,($U$972-300000)*5%,\"0\")))","v":2810000},{"$f":"L983","v":0},{"$f":"ROUND(U969*10%,0)","v":281000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H967,IF($E$3=\"Female\",H974,IF($E$3=\"Senior Citizen\",H981,H988)))","v":360600},null,"Very Senior Citizen",null,{"$f":"IF($T$972>1000000,($T$972-1000000)*30%+(100000),IF($T$972>500000,($T$972-500000)*20%,\"0\"))","v":348100},{"$f":"IF($T$972>1000000,($T$972-1000000)*30%+(100000),IF($T$972>500000,($T$972-500000)*20%,\"0\"))","v":348100},{"$f":"L990","v":0},{"$f":"ROUND(U970*10%,0)","v":34810}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I967,IF($E$3=\"Female\",I974,IF($E$3=\"Senior Citizen\",I981,I988)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H965","v":1827000},{"$f":"VLOOKUP(H972,A972:C976,3)","v":0.3},{"$f":"INDEX(D972:D976,MATCH(I972,C972:C976,0))","v":1000000},{"$f":"INDEX(E972:E976,MATCH(I972,C972:C976,0))","v":112500},{"$f":"IF(H972>10000000,15%,IF(H972>5000000,10%,0%))","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J967,IF($E$3=\"Female\",J974,IF($E$3=\"Senior Citizen\",J981,J988)))","v":14424},null,"Tax Income",null,{"$f":"$E$4","v":1827000},{"$f":"S973","v":10000000}]
[{"$f":"B972+1","v":250001},500000,0.05,{"$f":"B972","v":250000},{"$f":"(B973-B972)*C973","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K967,IF($E$3=\"Female\",K974,IF($E$3=\"Senior Citizen\",K981,K988)))","v":375024},null,5000001,10000000,0.1,{"$f":"IF($T$973<=5000000,0,IF($T$944>5000000,ROUND((S973-5000000)*10%,0),IF($T$944>10000000,ROUND((T972-S973)*15%,0))))","v":0}]
[{"$f":"B973+1","v":500001},1000000,0.2,{"$f":"B973","v":500000},{"$f":"E973+(B974-B973)*C974","v":112500},0,0.04,{"$f":"IF(I972=C976,E975+ROUND((H972-J972),0)*I972,IF(I972=C975,E974+ROUND((H972-J972)*I972,0),IF(I972=C974,E973+ROUND((H972-J972)*I972,0),IF(I972=C973,E972+ROUND((H972-J972)*I972,0),E971+ROUND((H972-J972)*I972,0)))))","v":360600},{"$f":"MIN(K976:L976)","v":0},{"$f":"ROUND(SUM(H974+I974)*M972,0)","v":14424},{"$f":"SUM(H974:J974)","v":375024},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A964,IF($E$3=\"Female\",A971,IF($E$3=\"Senior Citizen\",A978,A985)))","v":"(below 60 years)"},null,{"$f":"S973+1","v":10000001},null,0.15,{"$f":"$T$944-R974+1","v":-9999999.9000000004}]
[{"$f":"B974+1","v":1000001},null,0.3,{"$f":"B974","v":1000000},{"$f":"IF(J972=0,0,E974)","v":112500},0.15,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M969,IF($E$3=\"Female\",M976,IF($E$3=\"Senior Citizen\",M983,M990)))","v":0}]
["Surcharge Limit",null,null,{"$f":"IF(L972=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H969","v":10000000},{"$f":"IF(H972>H976,H972-H976,0)","v":0},{"$f":"IF(I976>0,ROUND(I976*I972,0),0)","v":0},{"$f":"IF(H976>=10000000,Q976+(I976-J976),(I976-J976))","v":281250},{"$f":"IF(H974>0,ROUND(H974*L972,0),0)","v":0},{"$f":"IF(K976>L976,0,L976-K976)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K967,IF($E$3=\"Female\",K974,IF($E$3=\"Senior Citizen\",K981,K988)))","v":375024},{"$f":"W968","v":281250}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H965","v":1827000},{"$f":"VLOOKUP(H979,A979:C983,3)","v":0.3},{"$f":"INDEX(D979:D983,MATCH(I979,C979:C983,0))","v":1000000},{"$f":"INDEX(E979:E983,MATCH(I979,C979:C983,0))","v":110000},{"$f":"IF(H979>10000000,15%,IF(H979>5000000,10%,0%))","v":0},0.04]
[{"$f":"B979+1","v":300001},500000,0.05,{"$f":"B979","v":300000},{"$f":"(B980-B979)*C980","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B980+1","v":500001},1000000,0.2,{"$f":"B980","v":500000},{"$f":"E980+(B981-B980)*C981","v":110000},0,0.04,{"$f":"IF(I979=C983,E982+ROUND((H979-J979),0)*I979,IF(I979=C982,E981+ROUND((H979-J979)*I979,0),IF(I979=C981,E980+ROUND((H979-J979)*I979,0),IF(I979=C980,E979+ROUND((H979-J979)*I979,0),E978+ROUND((H979-J979)*I979,0)))))","v":358100},{"$f":"MIN(K983:L983)","v":0},{"$f":"ROUND(SUM(H981+I981)*M979,0)","v":14324},{"$f":"SUM(H981:J981)","v":372424}]
[{"$f":"B981+1","v":1000001},null,0.3,{"$f":"B981","v":1000000},{"$f":"IF(J979=0,0,E981)","v":110000},0.15,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L979=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H976","v":10000000},{"$f":"IF(H979>H983,H979-H983,0)","v":0},{"$f":"IF(I983>0,ROUND(I983*I979,0),0)","v":0},{"$f":"IF(H983>=10000000,Q983+(I983-J983),(I983-J983))","v":281000},{"$f":"IF(H981>0,ROUND(H981*L979,0),0)","v":0},{"$f":"IF(K983>L983,0,L983-K983)","v":0},null,null,null,{"$f":"W969","v":281000}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H965","v":1827000},{"$f":"VLOOKUP(H986,A986:C990,3)","v":0.3},{"$f":"INDEX(D986:D990,MATCH(I986,C986:C990,0))","v":1000000},{"$f":"INDEX(E986:E990,MATCH(I986,C986:C990,0))","v":100000},{"$f":"IF(H986>10000000,15%,IF(H986>5000000,10%,0%))","v":0},0.04]
[{"$f":"B986+1","v":500001},1000000,0.2,{"$f":"B986","v":500000},{"$f":"(B987-B986)*C987","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B987+1","v":1000001},null,0.3,{"$f":"B987","v":1000000},{"$f":"IF(J986=0,0,E987)","v":100000},0.15,0.04,{"$f":"IF(I986=C990,E989+ROUND((H986-J986),0)*I986,IF(I986=C989,E988+ROUND((H986-J986)*I986,0),IF(I986=C988,E987+ROUND((H986-J986)*I986,0),IF(I986=C987,E986+ROUND((H986-J986)*I986,0),E985+ROUND((H986-J986)*I986,0)))))","v":348100},{"$f":"MIN(K990:L990)","v":0},{"$f":"ROUND(SUM(H988+I988)*M986,0)","v":13924},{"$f":"SUM(H988:J988)","v":362024}]
[null,null,null,null,null,0,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L986=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H983","v":10000000},{"$f":"IF(H986>H990,H986-H990,0)","v":0},{"$f":"IF(I990>0,ROUND(I990*I986,0),0)","v":0},{"$f":"IF(H990>=10000000,Q990+(I990-J990),(I990-J990))","v":34810},{"$f":"IF(H988>0,ROUND(H988*L986,0),0)","v":0},{"$f":"IF(K990>L990,0,L990-K990)","v":0},null,null,null,{"$f":"W970","v":34810}]
[null,null,2019,{"$f":"C991+1","v":2020},null,"2019-20"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C991","v":2019},{"$f":"D991","v":2020},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H994,A994:C998,3)","v":0.3},{"$f":"INDEX(D994:D998,MATCH(I994,C994:C998,0))","v":1000000},{"$f":"INDEX(E994:E998,MATCH(I994,C994:C998,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B994,IF($E$3=\"Female\",B1001,IF($E$3=\"Senior Citizen\",B1008,B1015)))","v":250000},0,{"$f":"O994","v":250000},null,null,null,null,null,null,null,{"$f":"Z993+1","v":5000001},10000000,0.1]
[{"$f":"B994+1","v":250001},500000,0.05,{"$f":"B994","v":250000},{"$f":"(B995-B994)*C995","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O994+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z994+1","v":10000001},20000000,0.15]
[{"$f":"B995+1","v":500001},1000000,0.2,{"$f":"B995","v":500000},{"$f":"E995+(B996-B995)*C996","v":112500},0,0.04,{"$f":"IF(I994=C998,E997+ROUND((H994-J994),0)*I994,IF(I994=C997,E996+ROUND((H994-J994)*I994,0),IF(I994=C996,E995+ROUND((H994-J994)*I994,0),IF(I994=C995,E994+ROUND((H994-J994)*I994,0),E993+ROUND((H994-J994)*I994,0)))))","v":360600},{"$f":"MIN(K998:L998)","v":0},{"$f":"ROUND(SUM(H996+I996)*M994,0)","v":14424},{"$f":"SUM(H996:J996)","v":375024},null,null,{"$f":"O995+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":360600},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T996*$S$1001,0)","v":0},{"$f":"ROUND(U996*$W$995,0)","v":0},{"$f":"T996+V996-U996-W996","v":-951900},{"$f":"Z995+1","v":20000001},50000000,0.25]
[{"$f":"B996+1","v":1000001},null,0.3,{"$f":"B996","v":1000000},{"$f":"IF(J994=0,0,E996)","v":112500},{"$f":"L994","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O996+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":360600},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T997*$S$1001,0)","v":0},{"$f":"ROUND(U997*$W$995,0)","v":0},{"$f":"T997+V997-U997-W997","v":-951900},{"$f":"Z996+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L994=10%,5000000,IF(L994=15%,10000000,IF(L994=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D998","v":50000000},{"$f":"IF(H994>H998,H994-H998,0)","v":0},{"$f":"IF(I998>0,ROUND(I998*I994,0),0)","v":0},{"$f":"IF(H998>=D998,Q998+(I998-J998),(I998-J998))","v":0},{"$f":"IF(H996>0,ROUND(H996*L994,0),0)","v":0},{"$f":"IF(K998>L998,0,L998-K998)","v":0},{"$f":"O997+1","v":1},0,0,{"$f":"W996","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":368100},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T998*$S$1001,0)","v":0},{"$f":"ROUND(U998*$W$995,0)","v":0},{"$f":"T998+V998-U998-W998","v":-941900}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H996,IF($E$3=\"Female\",H1003,IF($E$3=\"Senior Citizen\",H1010,H1017)))","v":360600},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":348100},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T999*$S$1001,0)","v":0},{"$f":"ROUND(U999*$W$995,0)","v":0},{"$f":"T999+V999-U999-W999","v":-951900}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I996,IF($E$3=\"Female\",I1003,IF($E$3=\"Senior Citizen\",I1010,I1017)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H994","v":1827000},{"$f":"VLOOKUP(H1001,A1001:C1005,3)","v":0.3},{"$f":"INDEX(D1001:D1005,MATCH(I1001,C1001:C1005,0))","v":1000000},{"$f":"INDEX(E1001:E1005,MATCH(I1001,C1001:C1005,0))","v":112500},{"$f":"L994","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J996,IF($E$3=\"Female\",J1003,IF($E$3=\"Senior Citizen\",J1010,J1017)))","v":14424},null,"Tax Income",{"$f":"L994","v":0},{"$f":"$E$4","v":1827000},{"$f":"IF($S$1001=T1006,S1005,IF(S1001=T1005,S1004,IF(S1001=T1004,S1003,S1002)))","v":5000000}]
[{"$f":"B1001+1","v":250001},500000,0.05,{"$f":"B1001","v":250000},{"$f":"(B1002-B1001)*C1002","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K996,IF($E$3=\"Female\",K1003,IF($E$3=\"Senior Citizen\",K1010,K1017)))","v":375024},null,0,5000000,0,{"$f":"S1004","v":20000000}]
[{"$f":"B1002+1","v":500001},1000000,0.2,{"$f":"B1002","v":500000},{"$f":"E1002+(B1003-B1002)*C1003","v":112500},0,0.04,{"$f":"IF(I1001=C1005,E1004+ROUND((H1001-J1001),0)*I1001,IF(I1001=C1004,E1003+ROUND((H1001-J1001)*I1001,0),IF(I1001=C1003,E1002+ROUND((H1001-J1001)*I1001,0),IF(I1001=C1002,E1001+ROUND((H1001-J1001)*I1001,0),E1000+ROUND((H1001-J1001)*I1001,0)))))","v":360600},{"$f":"MIN(K1005:L1005)","v":0},{"$f":"ROUND(SUM(H1003+I1003)*M1001,0)","v":14424},{"$f":"SUM(H1003:J1003)","v":375024},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A993,IF($E$3=\"Female\",A1000,IF($E$3=\"Senior Citizen\",A1007,A1014)))","v":"(below 60 years)"},null,{"$f":"S1002+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1003+1","v":-3173000}]
[{"$f":"B1003+1","v":1000001},null,0.3,{"$f":"B1003","v":1000000},{"$f":"IF(J1001=0,0,E1003)","v":112500},{"$f":"L1001","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M998,IF($E$3=\"Female\",M1005,IF($E$3=\"Senior Citizen\",M1012,M1019)))","v":0},null,{"$f":"S1003+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1001=10%,5000000,IF(L1001=15%,10000000,IF(L1001=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H998","v":50000000},{"$f":"IF(H1001>H1005,H1001-H1005,0)","v":0},{"$f":"IF(I1005>0,ROUND(I1005*I1001,0),0)","v":0},{"$f":"IF(H1005>=D1005,Q1005+(I1005-J1005),(I1005-J1005))","v":0},{"$f":"IF(H1003>0,ROUND(H1003*L1001,0),0)","v":0},{"$f":"IF(K1005>L1005,0,L1005-K1005)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K996,IF($E$3=\"Female\",K1003,IF($E$3=\"Senior Citizen\",K1010,K1017)))","v":375024},{"$f":"W997","v":0},{"$f":"S1004+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1005+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H994","v":1827000},{"$f":"VLOOKUP(H1008,A1008:C1012,3)","v":0.3},{"$f":"INDEX(D1008:D1012,MATCH(I1008,C1008:C1012,0))","v":1000000},{"$f":"INDEX(E1008:E1012,MATCH(I1008,C1008:C1012,0))","v":110000},{"$f":"L994","v":0},0.04]
[{"$f":"B1008+1","v":300001},500000,0.05,{"$f":"B1008","v":300000},{"$f":"(B1009-B1008)*C1009","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1009+1","v":500001},1000000,0.2,{"$f":"B1009","v":500000},{"$f":"E1009+(B1010-B1009)*C1010","v":110000},0,0.04,{"$f":"IF(I1008=C1012,E1011+ROUND((H1008-J1008),0)*I1008,IF(I1008=C1011,E1010+ROUND((H1008-J1008)*I1008,0),IF(I1008=C1010,E1009+ROUND((H1008-J1008)*I1008,0),IF(I1008=C1009,E1008+ROUND((H1008-J1008)*I1008,0),E1007+ROUND((H1008-J1008)*I1008,0)))))","v":358100},{"$f":"MIN(K1012:L1012)","v":0},{"$f":"ROUND(SUM(H1010+I1010)*M1008,0)","v":14324},{"$f":"SUM(H1010:J1010)","v":372424}]
[{"$f":"B1010+1","v":1000001},null,0.3,{"$f":"B1010","v":1000000},{"$f":"IF(J1008=0,0,E1010)","v":110000},{"$f":"L1008","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1008=10%,5000000,IF(L1008=15%,10000000,IF(L1008=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1005","v":50000000},{"$f":"IF(H1008>H1012,H1008-H1012,0)","v":0},{"$f":"IF(I1012>0,ROUND(I1012*I1008,0),0)","v":0},{"$f":"IF(H1012>=D1012,Q1012+(I1012-J1012),(I1012-J1012))","v":0},{"$f":"IF(H1010>0,ROUND(H1010*L1008,0),0)","v":0},{"$f":"IF(K1012>L1012,0,L1012-K1012)","v":0},null,null,null,{"$f":"W998","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H994","v":1827000},{"$f":"VLOOKUP(H1015,A1015:C1019,3)","v":0.3},{"$f":"INDEX(D1015:D1019,MATCH(I1015,C1015:C1019,0))","v":1000000},{"$f":"INDEX(E1015:E1019,MATCH(I1015,C1015:C1019,0))","v":100000},{"$f":"L994","v":0},0.04]
[{"$f":"B1015+1","v":500001},1000000,0.2,{"$f":"B1015","v":500000},{"$f":"(B1016-B1015)*C1016","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1016+1","v":1000001},null,0.3,{"$f":"B1016","v":1000000},{"$f":"IF(J1015=0,0,E1016)","v":100000},0,0.04,{"$f":"IF(I1015=C1019,E1018+ROUND((H1015-J1015),0)*I1015,IF(I1015=C1018,E1017+ROUND((H1015-J1015)*I1015,0),IF(I1015=C1017,E1016+ROUND((H1015-J1015)*I1015,0),IF(I1015=C1016,E1015+ROUND((H1015-J1015)*I1015,0),E1014+ROUND((H1015-J1015)*I1015,0)))))","v":348100},{"$f":"MIN(K1019:L1019)","v":0},{"$f":"ROUND(SUM(H1017+I1017)*M1015,0)","v":13924},{"$f":"SUM(H1017:J1017)","v":362024}]
[null,null,null,null,null,{"$f":"L1015","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1015=10%,5000000,IF(L1015=15%,10000000,IF(L1015=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1012","v":50000000},{"$f":"IF(H1015>H1019,H1015-H1019,0)","v":0},{"$f":"IF(I1019>0,ROUND(I1019*I1015,0),0)","v":0},{"$f":"IF(H1019>=D1019,Q1019+(I1019-J1019),(I1019-J1019))","v":0},{"$f":"IF(H1017>0,ROUND(H1017*L1015,0),0)","v":0},{"$f":"IF(K1019>L1019,0,L1019-K1019)","v":0},null,null,null,{"$f":"W999","v":0}]
[null,null,2020,{"$f":"C1020+1","v":2021},null,"2020-21"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1020","v":2020},{"$f":"D1020","v":2021},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H1023,A1023:C1027,3)","v":0.3},{"$f":"INDEX(D1023:D1027,MATCH(I1023,C1023:C1027,0))","v":1000000},{"$f":"INDEX(E1023:E1027,MATCH(I1023,C1023:C1027,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1023,IF($E$3=\"Female\",B1030,IF($E$3=\"Senior Citizen\",B1037,B1044)))","v":250000},0,{"$f":"O1023","v":250000},null,null,null,null,null,null,null,{"$f":"Z1022+1","v":5000001},10000000,0.1]
[{"$f":"B1023+1","v":250001},500000,0.05,{"$f":"B1023","v":250000},{"$f":"(B1024-B1023)*C1024","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1023+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1023+1","v":10000001},20000000,0.15]
[{"$f":"B1024+1","v":500001},1000000,0.2,{"$f":"B1024","v":500000},{"$f":"E1024+(B1025-B1024)*C1025","v":112500},0,0.04,{"$f":"IF(I1023=C1027,E1026+ROUND((H1023-J1023),0)*I1023,IF(I1023=C1026,E1025+ROUND((H1023-J1023)*I1023,0),IF(I1023=C1025,E1024+ROUND((H1023-J1023)*I1023,0),IF(I1023=C1024,E1023+ROUND((H1023-J1023)*I1023,0),E1022+ROUND((H1023-J1023)*I1023,0)))))","v":360600},{"$f":"MIN(K1027:L1027)","v":0},{"$f":"ROUND(SUM(H1025+I1025)*M1023,0)","v":14424},{"$f":"SUM(H1025:J1025)","v":375024},null,null,{"$f":"O1024+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":360600},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1025*$S$1001,0)","v":0},{"$f":"ROUND(U1025*$W$995,0)","v":0},{"$f":"T1025+V1025-U1025-W1025","v":-951900},{"$f":"Z1024+1","v":20000001},50000000,0.25]
[{"$f":"B1025+1","v":1000001},null,0.3,{"$f":"B1025","v":1000000},{"$f":"IF(J1023=0,0,E1025)","v":112500},{"$f":"L1023","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1025+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":360600},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1026*$S$1001,0)","v":0},{"$f":"ROUND(U1026*$W$995,0)","v":0},{"$f":"T1026+V1026-U1026-W1026","v":-951900},{"$f":"Z1025+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1023=10%,5000000,IF(L1023=15%,10000000,IF(L1023=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1027","v":50000000},{"$f":"IF(H1023>H1027,H1023-H1027,0)","v":0},{"$f":"IF(I1027>0,ROUND(I1027*I1023,0),0)","v":0},{"$f":"IF(H1027>=D1027,Q1027+(I1027-J1027),(I1027-J1027))","v":0},{"$f":"IF(H1025>0,ROUND(H1025*L1023,0),0)","v":0},{"$f":"IF(K1027>L1027,0,L1027-K1027)","v":0},{"$f":"O1026+1","v":1},0,0,{"$f":"W1025","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":368100},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1027*$S$1001,0)","v":0},{"$f":"ROUND(U1027*$W$995,0)","v":0},{"$f":"T1027+V1027-U1027-W1027","v":-941900}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1025,IF($E$3=\"Female\",H1032,IF($E$3=\"Senior Citizen\",H1039,H1046)))","v":360600},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":348100},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1028*$S$1001,0)","v":0},{"$f":"ROUND(U1028*$W$995,0)","v":0},{"$f":"T1028+V1028-U1028-W1028","v":-951900}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1025,IF($E$3=\"Female\",I1032,IF($E$3=\"Senior Citizen\",I1039,I1046)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1023","v":1827000},{"$f":"VLOOKUP(H1030,A1030:C1034,3)","v":0.3},{"$f":"INDEX(D1030:D1034,MATCH(I1030,C1030:C1034,0))","v":1000000},{"$f":"INDEX(E1030:E1034,MATCH(I1030,C1030:C1034,0))","v":112500},{"$f":"L1023","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1025,IF($E$3=\"Female\",J1032,IF($E$3=\"Senior Citizen\",J1039,J1046)))","v":14424},null,"Tax Income",{"$f":"L1023","v":0},{"$f":"$E$4","v":1827000},{"$f":"IF($S$1001=T1035,S1034,IF(S1030=T1034,S1033,IF(S1030=T1033,S1032,S1031)))","v":5000000}]
[{"$f":"B1030+1","v":250001},500000,0.05,{"$f":"B1030","v":250000},{"$f":"(B1031-B1030)*C1031","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1025,IF($E$3=\"Female\",K1032,IF($E$3=\"Senior Citizen\",K1039,K1046)))","v":375024},null,0,5000000,0,{"$f":"S1033","v":20000000}]
[{"$f":"B1031+1","v":500001},1000000,0.2,{"$f":"B1031","v":500000},{"$f":"E1031+(B1032-B1031)*C1032","v":112500},0,0.04,{"$f":"IF(I1030=C1034,E1033+ROUND((H1030-J1030),0)*I1030,IF(I1030=C1033,E1032+ROUND((H1030-J1030)*I1030,0),IF(I1030=C1032,E1031+ROUND((H1030-J1030)*I1030,0),IF(I1030=C1031,E1030+ROUND((H1030-J1030)*I1030,0),E1029+ROUND((H1030-J1030)*I1030,0)))))","v":360600},{"$f":"MIN(K1034:L1034)","v":0},{"$f":"ROUND(SUM(H1032+I1032)*M1030,0)","v":14424},{"$f":"SUM(H1032:J1032)","v":375024},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1022,IF($E$3=\"Female\",A1029,IF($E$3=\"Senior Citizen\",A1036,A1043)))","v":"(below 60 years)"},null,{"$f":"S1031+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1032+1","v":-3173000}]
[{"$f":"B1032+1","v":1000001},null,0.3,{"$f":"B1032","v":1000000},{"$f":"IF(J1030=0,0,E1032)","v":112500},{"$f":"L1030","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1027,IF($E$3=\"Female\",M1034,IF($E$3=\"Senior Citizen\",M1041,M1048)))","v":0},null,{"$f":"S1032+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1030=10%,5000000,IF(L1030=15%,10000000,IF(L1030=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1027","v":50000000},{"$f":"IF(H1030>H1034,H1030-H1034,0)","v":0},{"$f":"IF(I1034>0,ROUND(I1034*I1030,0),0)","v":0},{"$f":"IF(H1034>=D1034,Q1034+(I1034-J1034),(I1034-J1034))","v":0},{"$f":"IF(H1032>0,ROUND(H1032*L1030,0),0)","v":0},{"$f":"IF(K1034>L1034,0,L1034-K1034)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1025,IF($E$3=\"Female\",K1032,IF($E$3=\"Senior Citizen\",K1039,K1046)))","v":375024},{"$f":"W1026","v":0},{"$f":"S1033+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1034+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1023","v":1827000},{"$f":"VLOOKUP(H1037,A1037:C1041,3)","v":0.3},{"$f":"INDEX(D1037:D1041,MATCH(I1037,C1037:C1041,0))","v":1000000},{"$f":"INDEX(E1037:E1041,MATCH(I1037,C1037:C1041,0))","v":110000},{"$f":"L1023","v":0},0.04]
[{"$f":"B1037+1","v":300001},500000,0.05,{"$f":"B1037","v":300000},{"$f":"(B1038-B1037)*C1038","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1038+1","v":500001},1000000,0.2,{"$f":"B1038","v":500000},{"$f":"E1038+(B1039-B1038)*C1039","v":110000},0,0.04,{"$f":"IF(I1037=C1041,E1040+ROUND((H1037-J1037),0)*I1037,IF(I1037=C1040,E1039+ROUND((H1037-J1037)*I1037,0),IF(I1037=C1039,E1038+ROUND((H1037-J1037)*I1037,0),IF(I1037=C1038,E1037+ROUND((H1037-J1037)*I1037,0),E1036+ROUND((H1037-J1037)*I1037,0)))))","v":358100},{"$f":"MIN(K1041:L1041)","v":0},{"$f":"ROUND(SUM(H1039+I1039)*M1037,0)","v":14324},{"$f":"SUM(H1039:J1039)","v":372424}]
[{"$f":"B1039+1","v":1000001},null,0.3,{"$f":"B1039","v":1000000},{"$f":"IF(J1037=0,0,E1039)","v":110000},{"$f":"L1037","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1037=10%,5000000,IF(L1037=15%,10000000,IF(L1037=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1034","v":50000000},{"$f":"IF(H1037>H1041,H1037-H1041,0)","v":0},{"$f":"IF(I1041>0,ROUND(I1041*I1037,0),0)","v":0},{"$f":"IF(H1041>=D1041,Q1041+(I1041-J1041),(I1041-J1041))","v":0},{"$f":"IF(H1039>0,ROUND(H1039*L1037,0),0)","v":0},{"$f":"IF(K1041>L1041,0,L1041-K1041)","v":0},null,null,null,{"$f":"W1027","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1023","v":1827000},{"$f":"VLOOKUP(H1044,A1044:C1048,3)","v":0.3},{"$f":"INDEX(D1044:D1048,MATCH(I1044,C1044:C1048,0))","v":1000000},{"$f":"INDEX(E1044:E1048,MATCH(I1044,C1044:C1048,0))","v":100000},{"$f":"L1023","v":0},0.04]
[{"$f":"B1044+1","v":500001},1000000,0.2,{"$f":"B1044","v":500000},{"$f":"(B1045-B1044)*C1045","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1045+1","v":1000001},null,0.3,{"$f":"B1045","v":1000000},{"$f":"IF(J1044=0,0,E1045)","v":100000},0,0.04,{"$f":"IF(I1044=C1048,E1047+ROUND((H1044-J1044),0)*I1044,IF(I1044=C1047,E1046+ROUND((H1044-J1044)*I1044,0),IF(I1044=C1046,E1045+ROUND((H1044-J1044)*I1044,0),IF(I1044=C1045,E1044+ROUND((H1044-J1044)*I1044,0),E1043+ROUND((H1044-J1044)*I1044,0)))))","v":348100},{"$f":"MIN(K1048:L1048)","v":0},{"$f":"ROUND(SUM(H1046+I1046)*M1044,0)","v":13924},{"$f":"SUM(H1046:J1046)","v":362024}]
[null,null,null,null,null,{"$f":"L1044","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1044=10%,5000000,IF(L1044=15%,10000000,IF(L1044=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1041","v":50000000},{"$f":"IF(H1044>H1048,H1044-H1048,0)","v":0},{"$f":"IF(I1048>0,ROUND(I1048*I1044,0),0)","v":0},{"$f":"IF(H1048>=D1048,Q1048+(I1048-J1048),(I1048-J1048))","v":0},{"$f":"IF(H1046>0,ROUND(H1046*L1044,0),0)","v":0},{"$f":"IF(K1048>L1048,0,L1048-K1048)","v":0},null,null,null,{"$f":"W1028","v":0}]
[null,null,2021,{"$f":"C1049+1","v":2022},null,"2021-22"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1049","v":2021},{"$f":"D1049","v":2022},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H1052,A1052:C1056,3)","v":0.3},{"$f":"INDEX(D1052:D1056,MATCH(I1052,C1052:C1056,0))","v":1000000},{"$f":"INDEX(E1052:E1056,MATCH(I1052,C1052:C1056,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1052,IF($E$3=\"Female\",B1059,IF($E$3=\"Senior Citizen\",B1066,B1073)))","v":250000},0,{"$f":"O1052","v":250000},null,null,null,null,null,null,null,{"$f":"Z1051+1","v":5000001},10000000,0.1]
[{"$f":"B1052+1","v":250001},500000,0.05,{"$f":"B1052","v":250000},{"$f":"(B1053-B1052)*C1053","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1052+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1052+1","v":10000001},20000000,0.15]
[{"$f":"B1053+1","v":500001},1000000,0.2,{"$f":"B1053","v":500000},{"$f":"E1053+(B1054-B1053)*C1054","v":112500},0,0.04,{"$f":"IF(I1052=C1056,E1055+ROUND((H1052-J1052),0)*I1052,IF(I1052=C1055,E1054+ROUND((H1052-J1052)*I1052,0),IF(I1052=C1054,E1053+ROUND((H1052-J1052)*I1052,0),IF(I1052=C1053,E1052+ROUND((H1052-J1052)*I1052,0),E1051+ROUND((H1052-J1052)*I1052,0)))))","v":360600},{"$f":"MIN(K1056:L1056)","v":0},{"$f":"ROUND(SUM(H1054+I1054)*M1052,0)","v":14424},{"$f":"SUM(H1054:J1054)","v":375024},null,null,{"$f":"O1053+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":360600},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1054*$S$1001,0)","v":0},{"$f":"ROUND(U1054*$W$995,0)","v":0},{"$f":"T1054+V1054-U1054-W1054","v":-951900},{"$f":"Z1053+1","v":20000001},50000000,0.25]
[{"$f":"B1054+1","v":1000001},null,0.3,{"$f":"B1054","v":1000000},{"$f":"IF(J1052=0,0,E1054)","v":112500},{"$f":"L1052","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1054+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":360600},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1055*$S$1001,0)","v":0},{"$f":"ROUND(U1055*$W$995,0)","v":0},{"$f":"T1055+V1055-U1055-W1055","v":-951900},{"$f":"Z1054+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1052=10%,5000000,IF(L1052=15%,10000000,IF(L1052=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1056","v":50000000},{"$f":"IF(H1052>H1056,H1052-H1056,0)","v":0},{"$f":"IF(I1056>0,ROUND(I1056*I1052,0),0)","v":0},{"$f":"IF(H1056>=D1056,Q1056+(I1056-J1056),(I1056-J1056))","v":0},{"$f":"IF(H1054>0,ROUND(H1054*L1052,0),0)","v":0},{"$f":"IF(K1056>L1056,0,L1056-K1056)","v":0},{"$f":"O1055+1","v":1},0,0,{"$f":"W1054","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":368100},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1056*$S$1001,0)","v":0},{"$f":"ROUND(U1056*$W$995,0)","v":0},{"$f":"T1056+V1056-U1056-W1056","v":-941900}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1054,IF($E$3=\"Female\",H1061,IF($E$3=\"Senior Citizen\",H1068,H1075)))","v":360600},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":348100},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1057*$S$1001,0)","v":0},{"$f":"ROUND(U1057*$W$995,0)","v":0},{"$f":"T1057+V1057-U1057-W1057","v":-951900}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1054,IF($E$3=\"Female\",I1061,IF($E$3=\"Senior Citizen\",I1068,I1075)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1052","v":1827000},{"$f":"VLOOKUP(H1059,A1059:C1063,3)","v":0.3},{"$f":"INDEX(D1059:D1063,MATCH(I1059,C1059:C1063,0))","v":1000000},{"$f":"INDEX(E1059:E1063,MATCH(I1059,C1059:C1063,0))","v":112500},{"$f":"L1052","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1054,IF($E$3=\"Female\",J1061,IF($E$3=\"Senior Citizen\",J1068,J1075)))","v":14424},null,"Tax Income",{"$f":"L1052","v":0},{"$f":"$E$4","v":1827000},{"$f":"IF($S$1001=T1064,S1063,IF(S1059=T1063,S1062,IF(S1059=T1062,S1061,S1060)))","v":5000000}]
[{"$f":"B1059+1","v":250001},500000,0.05,{"$f":"B1059","v":250000},{"$f":"(B1060-B1059)*C1060","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1054,IF($E$3=\"Female\",K1061,IF($E$3=\"Senior Citizen\",K1068,K1075)))","v":375024},null,0,5000000,0,{"$f":"S1062","v":20000000}]
[{"$f":"B1060+1","v":500001},1000000,0.2,{"$f":"B1060","v":500000},{"$f":"E1060+(B1061-B1060)*C1061","v":112500},0,0.04,{"$f":"IF(I1059=C1063,E1062+ROUND((H1059-J1059),0)*I1059,IF(I1059=C1062,E1061+ROUND((H1059-J1059)*I1059,0),IF(I1059=C1061,E1060+ROUND((H1059-J1059)*I1059,0),IF(I1059=C1060,E1059+ROUND((H1059-J1059)*I1059,0),E1058+ROUND((H1059-J1059)*I1059,0)))))","v":360600},{"$f":"MIN(K1063:L1063)","v":0},{"$f":"ROUND(SUM(H1061+I1061)*M1059,0)","v":14424},{"$f":"SUM(H1061:J1061)","v":375024},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1051,IF($E$3=\"Female\",A1058,IF($E$3=\"Senior Citizen\",A1065,A1072)))","v":"(below 60 years)"},null,{"$f":"S1060+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1061+1","v":-3173000}]
[{"$f":"B1061+1","v":1000001},null,0.3,{"$f":"B1061","v":1000000},{"$f":"IF(J1059=0,0,E1061)","v":112500},{"$f":"L1059","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1056,IF($E$3=\"Female\",M1063,IF($E$3=\"Senior Citizen\",M1070,M1077)))","v":0},null,{"$f":"S1061+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1059=10%,5000000,IF(L1059=15%,10000000,IF(L1059=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1056","v":50000000},{"$f":"IF(H1059>H1063,H1059-H1063,0)","v":0},{"$f":"IF(I1063>0,ROUND(I1063*I1059,0),0)","v":0},{"$f":"IF(H1063>=D1063,Q1063+(I1063-J1063),(I1063-J1063))","v":0},{"$f":"IF(H1061>0,ROUND(H1061*L1059,0),0)","v":0},{"$f":"IF(K1063>L1063,0,L1063-K1063)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1054,IF($E$3=\"Female\",K1061,IF($E$3=\"Senior Citizen\",K1068,K1075)))","v":375024},{"$f":"W1055","v":0},{"$f":"S1062+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1063+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1052","v":1827000},{"$f":"VLOOKUP(H1066,A1066:C1070,3)","v":0.3},{"$f":"INDEX(D1066:D1070,MATCH(I1066,C1066:C1070,0))","v":1000000},{"$f":"INDEX(E1066:E1070,MATCH(I1066,C1066:C1070,0))","v":110000},{"$f":"L1052","v":0},0.04]
[{"$f":"B1066+1","v":300001},500000,0.05,{"$f":"B1066","v":300000},{"$f":"(B1067-B1066)*C1067","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1067+1","v":500001},1000000,0.2,{"$f":"B1067","v":500000},{"$f":"E1067+(B1068-B1067)*C1068","v":110000},0,0.04,{"$f":"IF(I1066=C1070,E1069+ROUND((H1066-J1066),0)*I1066,IF(I1066=C1069,E1068+ROUND((H1066-J1066)*I1066,0),IF(I1066=C1068,E1067+ROUND((H1066-J1066)*I1066,0),IF(I1066=C1067,E1066+ROUND((H1066-J1066)*I1066,0),E1065+ROUND((H1066-J1066)*I1066,0)))))","v":358100},{"$f":"MIN(K1070:L1070)","v":0},{"$f":"ROUND(SUM(H1068+I1068)*M1066,0)","v":14324},{"$f":"SUM(H1068:J1068)","v":372424}]
[{"$f":"B1068+1","v":1000001},null,0.3,{"$f":"B1068","v":1000000},{"$f":"IF(J1066=0,0,E1068)","v":110000},{"$f":"L1066","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1066=10%,5000000,IF(L1066=15%,10000000,IF(L1066=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1063","v":50000000},{"$f":"IF(H1066>H1070,H1066-H1070,0)","v":0},{"$f":"IF(I1070>0,ROUND(I1070*I1066,0),0)","v":0},{"$f":"IF(H1070>=D1070,Q1070+(I1070-J1070),(I1070-J1070))","v":0},{"$f":"IF(H1068>0,ROUND(H1068*L1066,0),0)","v":0},{"$f":"IF(K1070>L1070,0,L1070-K1070)","v":0},null,null,null,{"$f":"W1056","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1052","v":1827000},{"$f":"VLOOKUP(H1073,A1073:C1077,3)","v":0.3},{"$f":"INDEX(D1073:D1077,MATCH(I1073,C1073:C1077,0))","v":1000000},{"$f":"INDEX(E1073:E1077,MATCH(I1073,C1073:C1077,0))","v":100000},{"$f":"L1052","v":0},0.04]
[{"$f":"B1073+1","v":500001},1000000,0.2,{"$f":"B1073","v":500000},{"$f":"(B1074-B1073)*C1074","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1074+1","v":1000001},null,0.3,{"$f":"B1074","v":1000000},{"$f":"IF(J1073=0,0,E1074)","v":100000},0,0.04,{"$f":"IF(I1073=C1077,E1076+ROUND((H1073-J1073),0)*I1073,IF(I1073=C1076,E1075+ROUND((H1073-J1073)*I1073,0),IF(I1073=C1075,E1074+ROUND((H1073-J1073)*I1073,0),IF(I1073=C1074,E1073+ROUND((H1073-J1073)*I1073,0),E1072+ROUND((H1073-J1073)*I1073,0)))))","v":348100},{"$f":"MIN(K1077:L1077)","v":0},{"$f":"ROUND(SUM(H1075+I1075)*M1073,0)","v":13924},{"$f":"SUM(H1075:J1075)","v":362024}]
[null,null,null,null,null,{"$f":"L1073","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1073=10%,5000000,IF(L1073=15%,10000000,IF(L1073=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1070","v":50000000},{"$f":"IF(H1073>H1077,H1073-H1077,0)","v":0},{"$f":"IF(I1077>0,ROUND(I1077*I1073,0),0)","v":0},{"$f":"IF(H1077>=D1077,Q1077+(I1077-J1077),(I1077-J1077))","v":0},{"$f":"IF(H1075>0,ROUND(H1075*L1073,0),0)","v":0},{"$f":"IF(K1077>L1077,0,L1077-K1077)","v":0},null,null,null,{"$f":"W1057","v":0}]
[null,null,2022,{"$f":"C1078+1","v":2023},null,"2022-23"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1078","v":2022},{"$f":"D1078","v":2023},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H1081,A1081:C1085,3)","v":0.3},{"$f":"INDEX(D1081:D1085,MATCH(I1081,C1081:C1085,0))","v":1000000},{"$f":"INDEX(E1081:E1085,MATCH(I1081,C1081:C1085,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1081,IF($E$3=\"Female\",B1088,IF($E$3=\"Senior Citizen\",B1095,B1102)))","v":250000},0,{"$f":"O1081","v":250000},null,null,null,null,null,null,null,{"$f":"Z1080+1","v":5000001},10000000,0.1]
[{"$f":"B1081+1","v":250001},500000,0.05,{"$f":"B1081","v":250000},{"$f":"(B1082-B1081)*C1082","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1081+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1081+1","v":10000001},20000000,0.15]
[{"$f":"B1082+1","v":500001},1000000,0.2,{"$f":"B1082","v":500000},{"$f":"E1082+(B1083-B1082)*C1083","v":112500},0,0.04,{"$f":"IF(I1081=C1085,E1084+ROUND((H1081-J1081),0)*I1081,IF(I1081=C1084,E1083+ROUND((H1081-J1081)*I1081,0),IF(I1081=C1083,E1082+ROUND((H1081-J1081)*I1081,0),IF(I1081=C1082,E1081+ROUND((H1081-J1081)*I1081,0),E1080+ROUND((H1081-J1081)*I1081,0)))))","v":360600},{"$f":"MIN(K1085:L1085)","v":0},{"$f":"ROUND(SUM(H1083+I1083)*M1081,0)","v":14424},{"$f":"SUM(H1083:J1083)","v":375024},null,null,{"$f":"O1082+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":360600},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1083*$S$1001,0)","v":0},{"$f":"ROUND(U1083*$W$995,0)","v":0},{"$f":"T1083+V1083-U1083-W1083","v":-951900},{"$f":"Z1082+1","v":20000001},50000000,0.25]
[{"$f":"B1083+1","v":1000001},null,0.3,{"$f":"B1083","v":1000000},{"$f":"IF(J1081=0,0,E1083)","v":112500},{"$f":"L1081","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1083+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":360600},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1084*$S$1001,0)","v":0},{"$f":"ROUND(U1084*$W$995,0)","v":0},{"$f":"T1084+V1084-U1084-W1084","v":-951900},{"$f":"Z1083+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1081=10%,5000000,IF(L1081=15%,10000000,IF(L1081=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1085","v":50000000},{"$f":"IF(H1081>H1085,H1081-H1085,0)","v":0},{"$f":"IF(I1085>0,ROUND(I1085*I1081,0),0)","v":0},{"$f":"IF(H1085>=D1085,Q1085+(I1085-J1085),(I1085-J1085))","v":0},{"$f":"IF(H1083>0,ROUND(H1083*L1081,0),0)","v":0},{"$f":"IF(K1085>L1085,0,L1085-K1085)","v":0},{"$f":"O1084+1","v":1},0,0,{"$f":"W1083","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":368100},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1085*$S$1001,0)","v":0},{"$f":"ROUND(U1085*$W$995,0)","v":0},{"$f":"T1085+V1085-U1085-W1085","v":-941900}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1083,IF($E$3=\"Female\",H1090,IF($E$3=\"Senior Citizen\",H1097,H1104)))","v":360600},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":348100},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1086*$S$1001,0)","v":0},{"$f":"ROUND(U1086*$W$995,0)","v":0},{"$f":"T1086+V1086-U1086-W1086","v":-951900}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1083,IF($E$3=\"Female\",I1090,IF($E$3=\"Senior Citizen\",I1097,I1104)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1081","v":1827000},{"$f":"VLOOKUP(H1088,A1088:C1092,3)","v":0.3},{"$f":"INDEX(D1088:D1092,MATCH(I1088,C1088:C1092,0))","v":1000000},{"$f":"INDEX(E1088:E1092,MATCH(I1088,C1088:C1092,0))","v":112500},{"$f":"L1081","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1083,IF($E$3=\"Female\",J1090,IF($E$3=\"Senior Citizen\",J1097,J1104)))","v":14424},null,"Tax Income",{"$f":"L1081","v":0},{"$f":"$E$4","v":1827000},{"$f":"IF($S$1001=T1093,S1092,IF(S1088=T1092,S1091,IF(S1088=T1091,S1090,S1089)))","v":5000000}]
[{"$f":"B1088+1","v":250001},500000,0.05,{"$f":"B1088","v":250000},{"$f":"(B1089-B1088)*C1089","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1083,IF($E$3=\"Female\",K1090,IF($E$3=\"Senior Citizen\",K1097,K1104)))","v":375024},null,0,5000000,0,{"$f":"S1091","v":20000000}]
[{"$f":"B1089+1","v":500001},1000000,0.2,{"$f":"B1089","v":500000},{"$f":"E1089+(B1090-B1089)*C1090","v":112500},0,0.04,{"$f":"IF(I1088=C1092,E1091+ROUND((H1088-J1088),0)*I1088,IF(I1088=C1091,E1090+ROUND((H1088-J1088)*I1088,0),IF(I1088=C1090,E1089+ROUND((H1088-J1088)*I1088,0),IF(I1088=C1089,E1088+ROUND((H1088-J1088)*I1088,0),E1087+ROUND((H1088-J1088)*I1088,0)))))","v":360600},{"$f":"MIN(K1092:L1092)","v":0},{"$f":"ROUND(SUM(H1090+I1090)*M1088,0)","v":14424},{"$f":"SUM(H1090:J1090)","v":375024},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1080,IF($E$3=\"Female\",A1087,IF($E$3=\"Senior Citizen\",A1094,A1101)))","v":"(below 60 years)"},null,{"$f":"S1089+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1090+1","v":-3173000}]
[{"$f":"B1090+1","v":1000001},null,0.3,{"$f":"B1090","v":1000000},{"$f":"IF(J1088=0,0,E1090)","v":112500},{"$f":"L1088","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1085,IF($E$3=\"Female\",M1092,IF($E$3=\"Senior Citizen\",M1099,M1106)))","v":0},null,{"$f":"S1090+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1088=10%,5000000,IF(L1088=15%,10000000,IF(L1088=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1085","v":50000000},{"$f":"IF(H1088>H1092,H1088-H1092,0)","v":0},{"$f":"IF(I1092>0,ROUND(I1092*I1088,0),0)","v":0},{"$f":"IF(H1092>=D1092,Q1092+(I1092-J1092),(I1092-J1092))","v":0},{"$f":"IF(H1090>0,ROUND(H1090*L1088,0),0)","v":0},{"$f":"IF(K1092>L1092,0,L1092-K1092)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1083,IF($E$3=\"Female\",K1090,IF($E$3=\"Senior Citizen\",K1097,K1104)))","v":375024},{"$f":"W1084","v":0},{"$f":"S1091+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1092+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1081","v":1827000},{"$f":"VLOOKUP(H1095,A1095:C1099,3)","v":0.3},{"$f":"INDEX(D1095:D1099,MATCH(I1095,C1095:C1099,0))","v":1000000},{"$f":"INDEX(E1095:E1099,MATCH(I1095,C1095:C1099,0))","v":110000},{"$f":"L1081","v":0},0.04]
[{"$f":"B1095+1","v":300001},500000,0.05,{"$f":"B1095","v":300000},{"$f":"(B1096-B1095)*C1096","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1096+1","v":500001},1000000,0.2,{"$f":"B1096","v":500000},{"$f":"E1096+(B1097-B1096)*C1097","v":110000},0,0.04,{"$f":"IF(I1095=C1099,E1098+ROUND((H1095-J1095),0)*I1095,IF(I1095=C1098,E1097+ROUND((H1095-J1095)*I1095,0),IF(I1095=C1097,E1096+ROUND((H1095-J1095)*I1095,0),IF(I1095=C1096,E1095+ROUND((H1095-J1095)*I1095,0),E1094+ROUND((H1095-J1095)*I1095,0)))))","v":358100},{"$f":"MIN(K1099:L1099)","v":0},{"$f":"ROUND(SUM(H1097+I1097)*M1095,0)","v":14324},{"$f":"SUM(H1097:J1097)","v":372424}]
[{"$f":"B1097+1","v":1000001},null,0.3,{"$f":"B1097","v":1000000},{"$f":"IF(J1095=0,0,E1097)","v":110000},{"$f":"L1095","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1095=10%,5000000,IF(L1095=15%,10000000,IF(L1095=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1092","v":50000000},{"$f":"IF(H1095>H1099,H1095-H1099,0)","v":0},{"$f":"IF(I1099>0,ROUND(I1099*I1095,0),0)","v":0},{"$f":"IF(H1099>=D1099,Q1099+(I1099-J1099),(I1099-J1099))","v":0},{"$f":"IF(H1097>0,ROUND(H1097*L1095,0),0)","v":0},{"$f":"IF(K1099>L1099,0,L1099-K1099)","v":0},null,null,null,{"$f":"W1085","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1081","v":1827000},{"$f":"VLOOKUP(H1102,A1102:C1106,3)","v":0.3},{"$f":"INDEX(D1102:D1106,MATCH(I1102,C1102:C1106,0))","v":1000000},{"$f":"INDEX(E1102:E1106,MATCH(I1102,C1102:C1106,0))","v":100000},{"$f":"L1081","v":0},0.04]
[{"$f":"B1102+1","v":500001},1000000,0.2,{"$f":"B1102","v":500000},{"$f":"(B1103-B1102)*C1103","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1103+1","v":1000001},null,0.3,{"$f":"B1103","v":1000000},{"$f":"IF(J1102=0,0,E1103)","v":100000},0,0.04,{"$f":"IF(I1102=C1106,E1105+ROUND((H1102-J1102),0)*I1102,IF(I1102=C1105,E1104+ROUND((H1102-J1102)*I1102,0),IF(I1102=C1104,E1103+ROUND((H1102-J1102)*I1102,0),IF(I1102=C1103,E1102+ROUND((H1102-J1102)*I1102,0),E1101+ROUND((H1102-J1102)*I1102,0)))))","v":348100},{"$f":"MIN(K1106:L1106)","v":0},{"$f":"ROUND(SUM(H1104+I1104)*M1102,0)","v":13924},{"$f":"SUM(H1104:J1104)","v":362024}]
[null,null,null,null,null,{"$f":"L1102","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1102=10%,5000000,IF(L1102=15%,10000000,IF(L1102=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1099","v":50000000},{"$f":"IF(H1102>H1106,H1102-H1106,0)","v":0},{"$f":"IF(I1106>0,ROUND(I1106*I1102,0),0)","v":0},{"$f":"IF(H1106>=D1106,Q1106+(I1106-J1106),(I1106-J1106))","v":0},{"$f":"IF(H1104>0,ROUND(H1104*L1102,0),0)","v":0},{"$f":"IF(K1106>L1106,0,L1106-K1106)","v":0},null,null,null,{"$f":"W1086","v":0}]
[null,null,2023,{"$f":"C1107+1","v":2024},null,"2023-24"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1107","v":2023},{"$f":"D1107","v":2024},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H1110,A1110:C1114,3)","v":0.3},{"$f":"INDEX(D1110:D1114,MATCH(I1110,C1110:C1114,0))","v":1000000},{"$f":"INDEX(E1110:E1114,MATCH(I1110,C1110:C1114,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1110,IF($E$3=\"Female\",B1117,IF($E$3=\"Senior Citizen\",B1124,B1131)))","v":250000},0,{"$f":"O1110","v":250000},null,null,null,null,null,null,null,{"$f":"Z1109+1","v":5000001},10000000,0.1]
[{"$f":"B1110+1","v":250001},500000,0.05,{"$f":"B1110","v":250000},{"$f":"(B1111-B1110)*C1111","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1110+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1110+1","v":10000001},20000000,0.15]
[{"$f":"B1111+1","v":500001},1000000,0.2,{"$f":"B1111","v":500000},{"$f":"E1111+(B1112-B1111)*C1112","v":112500},0,0.04,{"$f":"IF(I1110=C1114,E1113+ROUND((H1110-J1110),0)*I1110,IF(I1110=C1113,E1112+ROUND((H1110-J1110)*I1110,0),IF(I1110=C1112,E1111+ROUND((H1110-J1110)*I1110,0),IF(I1110=C1111,E1110+ROUND((H1110-J1110)*I1110,0),E1109+ROUND((H1110-J1110)*I1110,0)))))","v":360600},{"$f":"MIN(K1114:L1114)","v":0},{"$f":"ROUND(SUM(H1112+I1112)*M1110,0)","v":14424},{"$f":"SUM(H1112:J1112)","v":375024},null,null,{"$f":"O1111+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":360600},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1112*$S$1001,0)","v":0},{"$f":"ROUND(U1112*$W$995,0)","v":0},{"$f":"T1112+V1112-U1112-W1112","v":-951900},{"$f":"Z1111+1","v":20000001},50000000,0.25]
[{"$f":"B1112+1","v":1000001},null,0.3,{"$f":"B1112","v":1000000},{"$f":"IF(J1110=0,0,E1112)","v":112500},{"$f":"L1110","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1112+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":360600},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1113*$S$1001,0)","v":0},{"$f":"ROUND(U1113*$W$995,0)","v":0},{"$f":"T1113+V1113-U1113-W1113","v":-951900},{"$f":"Z1112+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1110=10%,5000000,IF(L1110=15%,10000000,IF(L1110=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1114","v":50000000},{"$f":"IF(H1110>H1114,H1110-H1114,0)","v":0},{"$f":"IF(I1114>0,ROUND(I1114*I1110,0),0)","v":0},{"$f":"IF(H1114>=D1114,Q1114+(I1114-J1114),(I1114-J1114))","v":0},{"$f":"IF(H1112>0,ROUND(H1112*L1110,0),0)","v":0},{"$f":"IF(K1114>L1114,0,L1114-K1114)","v":0},{"$f":"O1113+1","v":1},0,0,{"$f":"W1112","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":368100},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1114*$S$1001,0)","v":0},{"$f":"ROUND(U1114*$W$995,0)","v":0},{"$f":"T1114+V1114-U1114-W1114","v":-941900}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1112,IF($E$3=\"Female\",H1119,IF($E$3=\"Senior Citizen\",H1126,H1133)))","v":360600},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":348100},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1115*$S$1001,0)","v":0},{"$f":"ROUND(U1115*$W$995,0)","v":0},{"$f":"T1115+V1115-U1115-W1115","v":-951900}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1112,IF($E$3=\"Female\",I1119,IF($E$3=\"Senior Citizen\",I1126,I1133)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1110","v":1827000},{"$f":"VLOOKUP(H1117,A1117:C1121,3)","v":0.3},{"$f":"INDEX(D1117:D1121,MATCH(I1117,C1117:C1121,0))","v":1000000},{"$f":"INDEX(E1117:E1121,MATCH(I1117,C1117:C1121,0))","v":112500},{"$f":"L1110","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1112,IF($E$3=\"Female\",J1119,IF($E$3=\"Senior Citizen\",J1126,J1133)))","v":14424},null,"Tax Income",{"$f":"L1110","v":0},{"$f":"$E$4","v":1827000},{"$f":"IF($S$1001=T1122,S1121,IF(S1117=T1121,S1120,IF(S1117=T1120,S1119,S1118)))","v":5000000}]
[{"$f":"B1117+1","v":250001},500000,0.05,{"$f":"B1117","v":250000},{"$f":"(B1118-B1117)*C1118","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1112,IF($E$3=\"Female\",K1119,IF($E$3=\"Senior Citizen\",K1126,K1133)))","v":375024},null,0,5000000,0,{"$f":"S1120","v":20000000}]
[{"$f":"B1118+1","v":500001},1000000,0.2,{"$f":"B1118","v":500000},{"$f":"E1118+(B1119-B1118)*C1119","v":112500},0,0.04,{"$f":"IF(I1117=C1121,E1120+ROUND((H1117-J1117),0)*I1117,IF(I1117=C1120,E1119+ROUND((H1117-J1117)*I1117,0),IF(I1117=C1119,E1118+ROUND((H1117-J1117)*I1117,0),IF(I1117=C1118,E1117+ROUND((H1117-J1117)*I1117,0),E1116+ROUND((H1117-J1117)*I1117,0)))))","v":360600},{"$f":"MIN(K1121:L1121)","v":0},{"$f":"ROUND(SUM(H1119+I1119)*M1117,0)","v":14424},{"$f":"SUM(H1119:J1119)","v":375024},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1109,IF($E$3=\"Female\",A1116,IF($E$3=\"Senior Citizen\",A1123,A1130)))","v":"(below 60 years)"},null,{"$f":"S1118+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1119+1","v":-3173000}]
[{"$f":"B1119+1","v":1000001},null,0.3,{"$f":"B1119","v":1000000},{"$f":"IF(J1117=0,0,E1119)","v":112500},{"$f":"L1117","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1114,IF($E$3=\"Female\",M1121,IF($E$3=\"Senior Citizen\",M1128,M1135)))","v":0},null,{"$f":"S1119+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1117=10%,5000000,IF(L1117=15%,10000000,IF(L1117=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1114","v":50000000},{"$f":"IF(H1117>H1121,H1117-H1121,0)","v":0},{"$f":"IF(I1121>0,ROUND(I1121*I1117,0),0)","v":0},{"$f":"IF(H1121>=D1121,Q1121+(I1121-J1121),(I1121-J1121))","v":0},{"$f":"IF(H1119>0,ROUND(H1119*L1117,0),0)","v":0},{"$f":"IF(K1121>L1121,0,L1121-K1121)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1112,IF($E$3=\"Female\",K1119,IF($E$3=\"Senior Citizen\",K1126,K1133)))","v":375024},{"$f":"W1113","v":0},{"$f":"S1120+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1121+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1110","v":1827000},{"$f":"VLOOKUP(H1124,A1124:C1128,3)","v":0.3},{"$f":"INDEX(D1124:D1128,MATCH(I1124,C1124:C1128,0))","v":1000000},{"$f":"INDEX(E1124:E1128,MATCH(I1124,C1124:C1128,0))","v":110000},{"$f":"L1110","v":0},0.04]
[{"$f":"B1124+1","v":300001},500000,0.05,{"$f":"B1124","v":300000},{"$f":"(B1125-B1124)*C1125","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1125+1","v":500001},1000000,0.2,{"$f":"B1125","v":500000},{"$f":"E1125+(B1126-B1125)*C1126","v":110000},0,0.04,{"$f":"IF(I1124=C1128,E1127+ROUND((H1124-J1124),0)*I1124,IF(I1124=C1127,E1126+ROUND((H1124-J1124)*I1124,0),IF(I1124=C1126,E1125+ROUND((H1124-J1124)*I1124,0),IF(I1124=C1125,E1124+ROUND((H1124-J1124)*I1124,0),E1123+ROUND((H1124-J1124)*I1124,0)))))","v":358100},{"$f":"MIN(K1128:L1128)","v":0},{"$f":"ROUND(SUM(H1126+I1126)*M1124,0)","v":14324},{"$f":"SUM(H1126:J1126)","v":372424}]
[{"$f":"B1126+1","v":1000001},null,0.3,{"$f":"B1126","v":1000000},{"$f":"IF(J1124=0,0,E1126)","v":110000},{"$f":"L1124","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1124=10%,5000000,IF(L1124=15%,10000000,IF(L1124=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1121","v":50000000},{"$f":"IF(H1124>H1128,H1124-H1128,0)","v":0},{"$f":"IF(I1128>0,ROUND(I1128*I1124,0),0)","v":0},{"$f":"IF(H1128>=D1128,Q1128+(I1128-J1128),(I1128-J1128))","v":0},{"$f":"IF(H1126>0,ROUND(H1126*L1124,0),0)","v":0},{"$f":"IF(K1128>L1128,0,L1128-K1128)","v":0},null,null,null,{"$f":"W1114","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1110","v":1827000},{"$f":"VLOOKUP(H1131,A1131:C1135,3)","v":0.3},{"$f":"INDEX(D1131:D1135,MATCH(I1131,C1131:C1135,0))","v":1000000},{"$f":"INDEX(E1131:E1135,MATCH(I1131,C1131:C1135,0))","v":100000},{"$f":"L1110","v":0},0.04]
[{"$f":"B1131+1","v":500001},1000000,0.2,{"$f":"B1131","v":500000},{"$f":"(B1132-B1131)*C1132","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1132+1","v":1000001},null,0.3,{"$f":"B1132","v":1000000},{"$f":"IF(J1131=0,0,E1132)","v":100000},0,0.04,{"$f":"IF(I1131=C1135,E1134+ROUND((H1131-J1131),0)*I1131,IF(I1131=C1134,E1133+ROUND((H1131-J1131)*I1131,0),IF(I1131=C1133,E1132+ROUND((H1131-J1131)*I1131,0),IF(I1131=C1132,E1131+ROUND((H1131-J1131)*I1131,0),E1130+ROUND((H1131-J1131)*I1131,0)))))","v":348100},{"$f":"MIN(K1135:L1135)","v":0},{"$f":"ROUND(SUM(H1133+I1133)*M1131,0)","v":13924},{"$f":"SUM(H1133:J1133)","v":362024}]
[null,null,null,null,null,{"$f":"L1131","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1131=10%,5000000,IF(L1131=15%,10000000,IF(L1131=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1128","v":50000000},{"$f":"IF(H1131>H1135,H1131-H1135,0)","v":0},{"$f":"IF(I1135>0,ROUND(I1135*I1131,0),0)","v":0},{"$f":"IF(H1135>=D1135,Q1135+(I1135-J1135),(I1135-J1135))","v":0},{"$f":"IF(H1133>0,ROUND(H1133*L1131,0),0)","v":0},{"$f":"IF(K1135>L1135,0,L1135-K1135)","v":0},null,null,null,{"$f":"W1115","v":0}]
[null,null,2024,{"$f":"C1136+1","v":2025},null,"2024-25"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1136","v":2024},{"$f":"D1136","v":2025},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1827000},{"$f":"VLOOKUP(H1139,A1139:C1143,3)","v":0.3},{"$f":"INDEX(D1139:D1143,MATCH(I1139,C1139:C1143,0))","v":1000000},{"$f":"INDEX(E1139:E1143,MATCH(I1139,C1139:C1143,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1139,IF($E$3=\"Female\",B1146,IF($E$3=\"Senior Citizen\",B1153,B1160)))","v":250000},0,{"$f":"O1139","v":250000},null,null,null,null,null,null,null,{"$f":"Z1138+1","v":5000001},10000000,0.1]
[{"$f":"B1139+1","v":250001},500000,0.05,{"$f":"B1139","v":250000},{"$f":"(B1140-B1139)*C1140","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1139+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1139+1","v":10000001},20000000,0.15]
[{"$f":"B1140+1","v":500001},1000000,0.2,{"$f":"B1140","v":500000},{"$f":"E1140+(B1141-B1140)*C1141","v":112500},0,0.04,{"$f":"IF(I1139=C1143,E1142+ROUND((H1139-J1139),0)*I1139,IF(I1139=C1142,E1141+ROUND((H1139-J1139)*I1139,0),IF(I1139=C1141,E1140+ROUND((H1139-J1139)*I1139,0),IF(I1139=C1140,E1139+ROUND((H1139-J1139)*I1139,0),E1138+ROUND((H1139-J1139)*I1139,0)))))","v":360600},{"$f":"MIN(K1143:L1143)","v":0},{"$f":"ROUND(SUM(H1141+I1141)*M1139,0)","v":14424},{"$f":"SUM(H1141:J1141)","v":375024},null,null,{"$f":"O1140+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":360600},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1141*$S$1001,0)","v":0},{"$f":"ROUND(U1141*$W$995,0)","v":0},{"$f":"T1141+V1141-U1141-W1141","v":-951900},{"$f":"Z1140+1","v":20000001},50000000,0.25]
[{"$f":"B1141+1","v":1000001},null,0.3,{"$f":"B1141","v":1000000},{"$f":"IF(J1139=0,0,E1141)","v":112500},{"$f":"L1139","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1141+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":360600},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1142*$S$1001,0)","v":0},{"$f":"ROUND(U1142*$W$995,0)","v":0},{"$f":"T1142+V1142-U1142-W1142","v":-951900},{"$f":"Z1141+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1139=10%,5000000,IF(L1139=15%,10000000,IF(L1139=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1143","v":50000000},{"$f":"IF(H1139>H1143,H1139-H1143,0)","v":0},{"$f":"IF(I1143>0,ROUND(I1143*I1139,0),0)","v":0},{"$f":"IF(H1143>=D1143,Q1143+(I1143-J1143),(I1143-J1143))","v":0},{"$f":"IF(H1141>0,ROUND(H1141*L1139,0),0)","v":0},{"$f":"IF(K1143>L1143,0,L1143-K1143)","v":0},{"$f":"O1142+1","v":1},0,0,{"$f":"W1141","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":368100},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1143*$S$1001,0)","v":0},{"$f":"ROUND(U1143*$W$995,0)","v":0},{"$f":"T1143+V1143-U1143-W1143","v":-941900}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1141,IF($E$3=\"Female\",H1148,IF($E$3=\"Senior Citizen\",H1155,H1162)))","v":360600},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":348100},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1144*$S$1001,0)","v":0},{"$f":"ROUND(U1144*$W$995,0)","v":0},{"$f":"T1144+V1144-U1144-W1144","v":-951900}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1141,IF($E$3=\"Female\",I1148,IF($E$3=\"Senior Citizen\",I1155,I1162)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1139","v":1827000},{"$f":"VLOOKUP(H1146,A1146:C1150,3)","v":0.3},{"$f":"INDEX(D1146:D1150,MATCH(I1146,C1146:C1150,0))","v":1000000},{"$f":"INDEX(E1146:E1150,MATCH(I1146,C1146:C1150,0))","v":112500},{"$f":"L1139","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1141,IF($E$3=\"Female\",J1148,IF($E$3=\"Senior Citizen\",J1155,J1162)))","v":14424},null,"Tax Income",{"$f":"L1139","v":0},{"$f":"$E$4","v":1827000},{"$f":"IF($S$1001=T1151,S1150,IF(S1146=T1150,S1149,IF(S1146=T1149,S1148,S1147)))","v":5000000}]
[{"$f":"B1146+1","v":250001},500000,0.05,{"$f":"B1146","v":250000},{"$f":"(B1147-B1146)*C1147","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1141,IF($E$3=\"Female\",K1148,IF($E$3=\"Senior Citizen\",K1155,K1162)))","v":375024},null,0,5000000,0,{"$f":"S1149","v":20000000}]
[{"$f":"B1147+1","v":500001},1000000,0.2,{"$f":"B1147","v":500000},{"$f":"E1147+(B1148-B1147)*C1148","v":112500},0,0.04,{"$f":"IF(I1146=C1150,E1149+ROUND((H1146-J1146),0)*I1146,IF(I1146=C1149,E1148+ROUND((H1146-J1146)*I1146,0),IF(I1146=C1148,E1147+ROUND((H1146-J1146)*I1146,0),IF(I1146=C1147,E1146+ROUND((H1146-J1146)*I1146,0),E1145+ROUND((H1146-J1146)*I1146,0)))))","v":360600},{"$f":"MIN(K1150:L1150)","v":0},{"$f":"ROUND(SUM(H1148+I1148)*M1146,0)","v":14424},{"$f":"SUM(H1148:J1148)","v":375024},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1138,IF($E$3=\"Female\",A1145,IF($E$3=\"Senior Citizen\",A1152,A1159)))","v":"(below 60 years)"},null,{"$f":"S1147+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1148+1","v":-3173000}]
[{"$f":"B1148+1","v":1000001},null,0.3,{"$f":"B1148","v":1000000},{"$f":"IF(J1146=0,0,E1148)","v":112500},{"$f":"L1146","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1143,IF($E$3=\"Female\",M1150,IF($E$3=\"Senior Citizen\",M1157,M1164)))","v":0},null,{"$f":"S1148+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1146=10%,5000000,IF(L1146=15%,10000000,IF(L1146=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1143","v":50000000},{"$f":"IF(H1146>H1150,H1146-H1150,0)","v":0},{"$f":"IF(I1150>0,ROUND(I1150*I1146,0),0)","v":0},{"$f":"IF(H1150>=D1150,Q1150+(I1150-J1150),(I1150-J1150))","v":0},{"$f":"IF(H1148>0,ROUND(H1148*L1146,0),0)","v":0},{"$f":"IF(K1150>L1150,0,L1150-K1150)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1141,IF($E$3=\"Female\",K1148,IF($E$3=\"Senior Citizen\",K1155,K1162)))","v":375024},{"$f":"W1142","v":0},{"$f":"S1149+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1150+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1139","v":1827000},{"$f":"VLOOKUP(H1153,A1153:C1157,3)","v":0.3},{"$f":"INDEX(D1153:D1157,MATCH(I1153,C1153:C1157,0))","v":1000000},{"$f":"INDEX(E1153:E1157,MATCH(I1153,C1153:C1157,0))","v":110000},{"$f":"L1139","v":0},0.04]
[{"$f":"B1153+1","v":300001},500000,0.05,{"$f":"B1153","v":300000},{"$f":"(B1154-B1153)*C1154","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1154+1","v":500001},1000000,0.2,{"$f":"B1154","v":500000},{"$f":"E1154+(B1155-B1154)*C1155","v":110000},0,0.04,{"$f":"IF(I1153=C1157,E1156+ROUND((H1153-J1153),0)*I1153,IF(I1153=C1156,E1155+ROUND((H1153-J1153)*I1153,0),IF(I1153=C1155,E1154+ROUND((H1153-J1153)*I1153,0),IF(I1153=C1154,E1153+ROUND((H1153-J1153)*I1153,0),E1152+ROUND((H1153-J1153)*I1153,0)))))","v":358100},{"$f":"MIN(K1157:L1157)","v":0},{"$f":"ROUND(SUM(H1155+I1155)*M1153,0)","v":14324},{"$f":"SUM(H1155:J1155)","v":372424}]
[{"$f":"B1155+1","v":1000001},null,0.3,{"$f":"B1155","v":1000000},{"$f":"IF(J1153=0,0,E1155)","v":110000},{"$f":"L1153","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1153=10%,5000000,IF(L1153=15%,10000000,IF(L1153=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1150","v":50000000},{"$f":"IF(H1153>H1157,H1153-H1157,0)","v":0},{"$f":"IF(I1157>0,ROUND(I1157*I1153,0),0)","v":0},{"$f":"IF(H1157>=D1157,Q1157+(I1157-J1157),(I1157-J1157))","v":0},{"$f":"IF(H1155>0,ROUND(H1155*L1153,0),0)","v":0},{"$f":"IF(K1157>L1157,0,L1157-K1157)","v":0},null,null,null,{"$f":"W1143","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1139","v":1827000},{"$f":"VLOOKUP(H1160,A1160:C1164,3)","v":0.3},{"$f":"INDEX(D1160:D1164,MATCH(I1160,C1160:C1164,0))","v":1000000},{"$f":"INDEX(E1160:E1164,MATCH(I1160,C1160:C1164,0))","v":100000},{"$f":"L1139","v":0},0.04]
[{"$f":"B1160+1","v":500001},1000000,0.2,{"$f":"B1160","v":500000},{"$f":"(B1161-B1160)*C1161","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1161+1","v":1000001},null,0.3,{"$f":"B1161","v":1000000},{"$f":"IF(J1160=0,0,E1161)","v":100000},0,0.04,{"$f":"IF(I1160=C1164,E1163+ROUND((H1160-J1160),0)*I1160,IF(I1160=C1163,E1162+ROUND((H1160-J1160)*I1160,0),IF(I1160=C1162,E1161+ROUND((H1160-J1160)*I1160,0),IF(I1160=C1161,E1160+ROUND((H1160-J1160)*I1160,0),E1159+ROUND((H1160-J1160)*I1160,0)))))","v":348100},{"$f":"MIN(K1164:L1164)","v":0},{"$f":"ROUND(SUM(H1162+I1162)*M1160,0)","v":13924},{"$f":"SUM(H1162:J1162)","v":362024}]
[null,null,null,null,null,{"$f":"L1160","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1160=10%,5000000,IF(L1160=15%,10000000,IF(L1160=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1157","v":50000000},{"$f":"IF(H1160>H1164,H1160-H1164,0)","v":0},{"$f":"IF(I1164>0,ROUND(I1164*I1160,0),0)","v":0},{"$f":"IF(H1164>=D1164,Q1164+(I1164-J1164),(I1164-J1164))","v":0},{"$f":"IF(H1162>0,ROUND(H1162*L1160,0),0)","v":0},{"$f":"IF(K1164>L1164,0,L1164-K1164)","v":0},null,null,null,{"$f":"W1144","v":0}]

{"sheet":"Form no 16 (2)","index":25,"n_rows":195,"n_cols":31,"rows_kept":195,"cut":false,"hidden":false,"merged":[[1,0,1,11],[4,0,4,1],[4,6,4,9],[4,18,4,23],[3,6,3,7],[7,0,7,23],[7,28,8,29],[8,0,8,23],[9,0,9,23],[9,32,9,33],[10,0,10,23],[3,19,3,23],[4,10,4,14],[5,15,5,20],[5,21,5,23],[3,10,3,17],[4,2,4,5],[14,28,15,29],[15,0,16,2],[15,3,16,10],[15,11,16,15],[15,16,16,23],[11,0,11,2],[11,3,11,10],[11,11,11,17],[11,18,11,23],[11,28,12,29],[12,0,12,10],[12,11,12,23],[17,0,17,2],[17,3,17,10],[17,11,17,15],[17,16,17,23],[18,0,18,10],[18,11,19,15],[18,16,19,23],[13,0,14,10],[13,11,13,23],[14,11,14,23],[18,28,20,29],[19,0,21,1],[19,2,21,10],[20,11,22,15],[20,16,20,19],[20,20,20,23],[21,16,22,19],[21,20,22,23],[22,1,22,3],[22,4,22,6],[22,7,22,10],[22,28,23,29],[23,0,23,23],[24,0,26,1],[24,2,26,10],[24,11,26,15],[24,16,26,20],[24,21,26,23],[25,28,26,29],[27,0,27,1],[27,2,27,10],[27,11,27,15],[27,16,27,20],[27,21,27,23],[28,0,28,1],[28,2,28,10],[28,11,28,15],[28,16,28,20],[28,21,28,23],[31,0,31,1],[31,2,31,10],[31,11,31,15],[31,16,31,20],[31,21,31,23],[32,0,33,23],[29,0,29,1],[29,2,29,10],[29,11,29,15],[29,16,29,20],[29,21,29,23],[30,0,30,1],[30,2,30,10],[30,11,30,15],[30,16,30,20],[30,21,30,23],[39,22,39,23],[40,22,40,23],[41,22,41,23],[42,22,42,23],[43,22,43,23],[44,22,44,23],[34,0,34,23],[35,0,38,0],[35,1,38,1],[35,2,35,23],[36,2,38,8],[36,9,38,13],[36,14,38,21],[36,22,38,23],[51,2,51,23],[53,0,53,1],[53,2,53,5],[53,6,53,9],[53,10,53,13],[53,14,53,17],[53,18,53,20],[53,21,53,22],[45,22,45,23],[46,22,46,23],[47,22,47,23],[48,22,48,23],[49,22,49,23],[50,22,50,23],[58,22,58,23],[59,22,59,23],[60,22,60,23],[61,22,61,23],[62,22,62,23],[63,22,63,23],[54,0,55,23],[56,0,57,0],[56,1,57,1],[56,2,56,23],[57,2,57,8],[57,9,57,16],[57,17,57,21],[57,22,57,23],[70,2,70,23],[71,0,71,23],[72,1,72,7],[72,8,72,10],[72,11,72,18],[72,19,72,23],[64,22,64,23],[65,22,65,23],[66,22,66,23],[67,22,67,23],[68,22,68,23],[69,22,69,23],[73,0,73,17],[73,18,73,23],[74,0,74,1],[74,4,74,17],[75,0,76,23],[78,0,78,1],[78,2,78,11],[78,12,79,23],[79,0,79,1],[79,2,79,11],[83,21,83,22],[84,0,84,23],[85,0,85,23],[87,1,87,13],[87,14,87,17],[87,18,87,21],[87,22,87,23],[80,0,81,1],[80,2,81,11],[80,12,81,14],[80,15,81,23],[83,0,83,1],[83,2,83,5],[83,6,83,9],[83,10,83,13],[83,14,83,17],[83,18,83,20],[86,1,86,13],[86,18,86,23],[91,0,92,0],[91,1,91,13],[91,14,91,17],[91,18,91,21],[91,22,91,23],[92,1,92,13],[92,14,92,17],[88,1,88,13],[88,14,88,17],[88,18,88,21],[88,22,88,23],[89,0,90,0],[89,1,89,13],[89,14,89,17],[89,18,89,21],[89,22,89,23],[90,1,90,13],[92,18,92,21],[92,22,92,23],[93,1,93,13],[93,14,93,17],[93,18,93,21],[93,22,93,23],[90,14,90,17],[90,18,90,21],[90,22,90,23],[96,18,96,21],[96,22,96,23],[97,1,97,9],[97,10,97,13],[97,14,103,17],[97,18,103,21],[97,22,104,23],[94,1,94,13],[94,18,94,21],[95,1,95,13],[95,14,95,17],[95,18,95,21],[95,22,95,23],[98,1,98,9],[98,10,98,13],[99,1,99,9],[99,10,99,13],[100,1,100,9],[100,10,100,13],[96,0,96,9],[96,10,96,13],[96,14,96,17],[105,0,106,0],[105,1,106,9],[105,10,106,13],[105,14,106,17],[101,1,101,9],[101,10,101,13],[102,1,102,9],[102,10,102,13],[103,1,103,9],[103,10,103,13],[105,18,106,21],[105,22,105,23],[107,1,107,9],[107,10,107,13],[107,14,107,17],[107,18,107,21],[107,22,107,23],[104,1,104,9],[104,10,104,13],[104,14,104,17],[109,22,109,23],[110,1,110,9],[110,10,110,13],[110,14,110,17],[110,18,110,21],[110,22,110,23],[108,1,108,9],[108,10,108,13],[109,1,109,9],[109,10,109,13],[109,14,109,17],[109,18,109,21],[111,1,111,9],[111,10,111,13],[111,14,111,17],[111,18,111,21],[111,22,111,23],[112,1,112,13],[112,14,112,17],[112,18,112,21],[112,22,112,23],[120,1,120,13],[120,22,120,23],[121,22,121,23],[113,1,113,13],[113,14,113,17],[113,18,113,21],[113,22,113,23],[114,0,114,9],[114,10,114,13],[114,14,114,17],[114,18,114,21],[114,22,114,23],[115,0,116,0],[115,1,116,13],[117,1,117,13],[117,18,117,21],[115,18,116,21],[118,1,119,13],[118,22,119,23],[121,1,121,13],[121,18,121,21],[154,0,154,13],[154,14,154,17],[154,18,154,21],[154,22,154,23],[139,1,139,13],[139,14,139,17],[139,18,139,21],[134,1,134,13],[134,14,134,17],[134,18,134,21],[135,1,135,13],[135,14,135,17],[135,18,135,21],[136,1,136,13],[136,14,136,17],[136,18,136,21],[140,0,141,0],[140,1,141,13],[140,14,141,17],[140,18,141,21],[140,22,141,23],[142,0,143,0],[142,1,143,13],[142,14,143,17],[128,1,128,13],[128,14,128,17],[128,18,128,21],[129,1,129,13],[129,14,129,17],[129,18,129,21],[130,1,130,13],[130,14,130,17],[130,18,130,21],[173,1,173,13],[167,14,167,17],[167,18,167,21],[167,22,167,23],[169,14,169,17],[169,18,169,21],[169,22,169,23],[169,2,169,13],[170,2,170,13],[172,2,172,13],[168,2,168,13],[167,2,167,13],[173,14,173,17],[173,18,173,21],[173,22,173,23],[171,2,171,13],[171,14,171,17],[171,18,171,21],[171,22,171,23],[176,28,179,31],[177,1,177,13],[177,22,177,23],[178,0,179,0],[178,1,179,6],[178,7,179,13],[178,22,179,23],[174,14,174,17],[174,18,174,21],[174,22,174,23],[175,1,175,13],[175,14,175,17],[175,18,175,21],[175,22,175,23],[196,2,196,11],[196,12,196,23],[189,0,190,23],[191,0,191,1],[191,2,191,11],[191,12,192,23],[192,0,192,1],[192,2,192,11],[185,0,185,23],[187,1,187,7],[187,8,187,10],[187,11,187,18],[187,19,187,23],[188,0,188,17],[188,18,188,23],[194,28,194,29],[193,0,194,1],[193,2,194,11],[193,12,194,14],[193,15,194,23],[182,22,182,23],[183,1,183,13],[183,14,183,17],[183,18,183,21],[183,22,183,23],[184,1,184,13],[184,14,184,17],[184,18,184,21],[184,22,184,23],[180,28,184,32],[181,1,181,13],[182,1,182,13],[182,14,182,17],[182,18,182,21],[180,0,181,0],[180,1,180,13],[180,14,180,17],[122,0,123,0],[122,1,123,13],[122,14,123,17],[122,18,123,21],[122,22,123,23],[124,1,124,13],[124,14,124,17],[124,18,124,21],[125,1,125,13],[125,14,125,17],[125,18,125,21],[126,1,126,13],[126,14,126,17],[126,18,126,21],[127,1,127,13],[127,14,127,17],[127,18,127,21],[180,18,180,21],[180,22,181,23],[176,1,176,13],[176,22,176,23],[131,1,131,13],[131,14,131,17],[131,18,131,21],[132,1,132,13],[132,14,132,17],[132,18,132,21],[133,1,133,13],[133,14,133,17],[133,18,133,21],[137,1,137,13],[137,14,137,17],[137,18,137,21],[138,1,138,13],[138,18,138,21],[142,18,143,21],[142,22,143,23],[162,1,163,1],[162,2,163,13],[144,1,144,13],[144,14,144,17],[144,18,144,21],[144,22,144,23],[145,0,146,0],[145,1,146,13],[145,14,146,17],[145,18,146,21],[145,22,146,23],[151,0,152,0],[151,1,152,13],[155,0,156,0],[155,1,156,13],[147,0,148,0],[147,1,148,13],[149,0,150,0],[149,1,150,13],[160,2,160,13],[147,14,148,17],[147,18,148,21],[164,2,165,13],[164,14,165,17],[164,18,165,21],[164,22,165,23],[161,14,161,17],[161,18,161,21],[161,22,161,23],[166,2,166,13],[161,2,161,13],[166,14,166,17],[166,18,166,21],[166,22,166,23],[147,22,148,23],[149,14,150,17],[149,18,150,21],[149,22,150,23],[151,14,152,17],[151,18,152,21],[151,22,152,23],[155,18,156,21],[155,22,156,23],[157,14,158,17],[157,18,158,21],[162,14,163,17],[162,18,163,21],[162,22,163,23],[172,14,172,17],[172,18,172,21],[172,22,172,23],[170,14,170,17],[157,22,158,23],[170,18,170,21],[170,22,170,23],[168,14,168,17],[168,18,168,21],[168,22,168,23],[159,0,172,0],[159,1,159,23],[124,22,125,23],[126,22,127,23],[128,22,129,23],[130,22,131,23],[132,22,133,23],[134,22,135,23],[136,22,137,23],[138,22,139,23],[153,0,153,1],[153,2,153,5],[153,6,153,9],[153,10,153,13],[153,14,153,17],[153,18,153,20],[153,21,153,22],[160,14,160,17],[160,18,160,21],[160,22,160,23],[157,0,158,0],[157,1,158,13],[164,1,165,1],[155,14,156,17]]}
[]
[{"$f":"IF(F1=\"2021-22\",\"New option u/s 115BAC is applicable for F.Y. 2021-22\",IF(F1=\"2020-21\",\"New option u/s 115BAC is applicable for F.Y. 2020-21\",CONCATENATE(\"New option u/s 115BAC is not applicable for F.Y.\",'Table for form 16 (2)'!A1178)))","v":"New option u/s 115BAC is not applicable for F.Y.2023-24"}]
[]
[null,"2020-21","New option u/s 115BAC",null,null,null,{"$f":"IF(C5=\"2023-24\",IF(K4=C4,\"YES\",\"NO\"))","v":"NO"},null,null,{"$f":"IF($K$4=\"Existing Option\",\"NO\",\"YES\")","v":"NO"},{"$f":"IF($C$5>=$B$4,S5,\"Existing Option\")","v":"Existing Option"},null,null,null,null,null,null,null,null,1]
["Financial Year",null,"2023-24",null,null,null,"CATEGORY",null,null,null,"MALE",null,null,null,null,null,null,null,"Existing Option"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employee code/ID",null,null,null,null,null,1]
[]
["FORM 16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home"]
["[See rule 31(1)(a)]"]
["PART A"]
["Certificate under section 203 of the Income-tax Act,1961 for tax deducted at source  Salary"]
["Certificate No. ",null,null,null,null,null,null,null,null,null,null,"Last updated on",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DDO Data"]
["Name and Address of Employer",null,null,null,null,null,null,null,null,null,null,"Name and Designation of Employee"]
["SAMPLE OFFICE",null,null,null,null,null,null,null,null,null,null,"ABCD"]
[null,null,null,null,null,null,null,null,null,null,null,"PQR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employee Data"]
["PAN  of Deductor",null,null,"TAN of the Deductor",null,null,null,null,null,null,null,"PAN of the\n Employee",null,null,null,null,"Employee Reference No. provided by the Employer (If avaiable)"]
[]
["PANNOTREQD",null,null,"JDHT12345Q",null,null,null,null,null,null,null,"AEPPS1234Q",null,null,null,null,"9964"]
["CIT (TDS)",null,null,null,null,null,null,null,null,null,null,"Assessment Year",null,null,null,null,"Period with the Employer",null,null,null,null,null,null,null,null,null,null,null,"PART_B__Annexure"]
["Address:"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"pks!H86","v":"2024-25"},null,null,null,null,"From",null,null,null,"To"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(pks!$E$53:$E$92,MATCH('Form no 16 (2)'!$L$21,pks!$D$53:$D$92,0))","v":"2023-04-01"},null,null,null,{"$f":"INDEX(pks!$F$53:$F$92,MATCH('Form no 16 (2)'!$L$21,pks!$D$53:$D$92,0))","v":"2024-03-31"}]
["City:                                       Pincode:",null,null,null,"Pin Code",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statement"]
["Summary of  amount paid/credited and tax deducted at sourcethereon  in respect of employee"]
["Quarter",null,"Receipt Numbers of original quarterly statements of TDS under sub-section (3) of section 200",null,null,null,null,null,null,null,null,"Amount of paid/credited ",null,null,null,null,"Amount of tax deducted (Rs.)",null,null,null,null,"Amount of tax deposited/remitted (Rs.)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Calculator"]
[]
["Quarter 1",null,{"$f":"IF('DDO Data'!F8=\"\",\"\",'DDO Data'!F8)","v":""},null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"Q28","v":0}]
["Quarter 2",null,{"$f":"IF('DDO Data'!F9=\"\",\"\",'DDO Data'!F9)","v":""},null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"Q29","v":0}]
["Quarter 3",null,{"$f":"IF('DDO Data'!F10=\"\",\"\",'DDO Data'!F10)","v":""},null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"Q30","v":0}]
["Quarter 4",null,{"$f":"IF('DDO Data'!F11=\"\",\"\",'DDO Data'!F11)","v":""},null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"Q31","v":0}]
["Total (Rs.)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L28:O31)","v":0},null,null,null,null,{"$f":"SUM(Q28:T31)","v":0},null,null,null,null,{"$f":"Q32","v":0}]
["I.  DETAILS OF TAX DEDUCTED AND DEPOSITED IN THE CENTRAL GOVERNMENT ACCOUNT THROUGH ADJUSTMENT"]
[]
["(The deductor to provide payment wise details of tax deducted and deposited with respect to the deductee)"]
["S.\nNo.","Tax Deposited in respect of the deductee(Rs.)","Book identification number (BIN)"]
[null,null,"Receipt numbers of Form No.24 G",null,null,null,null,null,null,"DDO serial number in Form No 24G",null,null,null,null,"Date of transfer voucher  (dd/mm/yyyy)",null,null,null,null,null,null,null,"Status of matching with Form No. 24G"]
[]
[]
[1,0]
[2,0]
[3,0]
[4,0]
[5,0]
[6,0]
[7,0]
[8,0]
[9,0]
[10,0]
[11,0]
[12,0]
["TOTAL",{"$f":"SUM(B40:B51)","v":0}]
[]
["Certificate No. ",null,{"$f":"IF($D$12=\"\",\"\",$D$12)","v":""},null,null,null,"TAN of employer",null,null,null,{"$f":"$D$18","v":"JDHT12345Q"},null,null,null,"PAN of employee",null,null,null,{"$f":"$L$18","v":"AEPPS1234Q"},null,null,"A.YEAR",null,{"$f":"$L$21","v":"2024-25"}]
["II.  DETAILS OF TAX DEDUCTED AND DEPOSITED IN THE CENTRAL GOVERNMENT ACCOUNT  THROUGH CHALLAN\n (The deductor to provide payment wise details of tax deducted and deposited with respect to the deductee)"]
[]
["S.No.","Tax Deposited in respect of the deductee (Rs.)","Challan identification number (CIN)"]
[null,null,"BSR Code of tbe Bank Branch",null,null,null,null,null,null,"Date on which tax deposited (dd/mm/yyyy)",null,null,null,null,null,null,null,"Challan Serial Number",null,null,null,null,"Status of matching with OLTAS"]
[1,0]
[2,0]
[3,0]
[4,0]
[5,0]
[6,0]
[7,0]
[8,0]
[9,0]
[10,0]
[11,0]
[12,0]
["Total",{"$f":"SUM(B59:B70)","v":0}]
["Verification"]
["I","MNPQ",null,null,null,null,null,null,{"$f":"IF('DDO Data'!$H$12=\"Male\",\"son of\",\"daughter of\")","v":"son of"},null,null,"STUV",null,null,null,null,null,null,null,"working in the capacity of "]
[{"$f":"C81","v":"TR OFFICER"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"do hearby certify that a sum of "]
[{"$f":"IF('Form no 16 (2)'!B52>0,'Form no 16 (2)'!B52+B71,\"NIL\")","v":"NIL"},{"$f":"IF('Form no 16 (2)'!#REF!>0,'Form no 16 (2)'!#REF!,\"NIL\")","v":{"$error":"#REF!"}},null,null,{"$f":"pravesh(A75)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"has been  deducted at source "]
["and paid to  the credit of   the Central Government. I further certify  that the information given  above is true and correct based on the books of account, documents and available records"]
[]
[]
["Place :",null,null,null,null,null,null,null,null,null,null,null,"(Signature of the person responsible for deduction of tax)"]
["Date :"]
["Designation",null,"TR OFFICER",null,null,null,null,null,null,null,null,null,"Full Name",null,null,{"$f":"B73","v":"MNPQ"}]
[]
[]
["Certificate No. ",null,{"$f":"IF($D$12=\"\",\"\",$D$12)","v":""},null,null,null,"TAN of employer",null,null,null,{"$f":"$D$18","v":"JDHT12345Q"},null,null,null,"PAN of employee",null,null,null,{"$f":"$L$18","v":"AEPPS1234Q"},null,null,"A.YEAR",null,{"$f":"$L$21","v":"2024-25"}]
["PART B (Annexure)"]
["Details of Salary Paid and any other income and tax deducted"]
["(A)","Whether opting for taxation u/s 115BAC?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J4","v":"NO"}]
[1," Gross Salary"]
["(a)  ","Salary as per provisons contained in sec 17(1)",null,null,null,null,null,null,null,null,null,null,null,null,750000]
["(b)  ","Value of perquisites u/s 17(2) ",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"(as per Form No. 12BA, wherever applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["(c )  ","Profits in lieu of salary under section 17(3) ",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"(as per Form No.12BA, wherever applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["(d)  ","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O89+O90+O92","v":750000}]
["(e)"," Reported total amount of salary received from other employer(s)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2,"Less : Allowance to the extent exempt under section 10"]
["Details",null,null,null,null,null,null,null,null,null,"Rs."]
["(a) ","Travel concession or assistance  u/s 10(5)",null,null,null,null,null,null,null,null,0]
["(b) ","Death-cum-retirement gratuity u/s 10(10)",null,null,null,null,null,null,null,null,0]
["(c ) ","Commuted value of pension u/s 10(10A)",null,null,null,null,null,null,null,null,0]
["(d) ","Cash equivlent of leave salary encashment  u/s 10(10AA)",null,null,null,null,null,null,null,null,0]
["(e) ","House rent allowance u/s  10(13 A)     ",null,null,null,null,null,null,null,null,0]
["(f)  ","Conv Allow under Section 10(14)       ",null,null,null,null,null,null,null,null,0]
["(g) ","Other Allowances exempt u/s 10",null,null,null,null,null,null,null,null,0]
["(h) ","Total amount of exemption claimd u/s  10",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($S$5=$K$4,0,SUM(K98:N104))","v":0}]
[3,"Total amount of salary received from current employer [1(d)-2(h)]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($S$5=$K$4,'Form no 16 (2)'!S94+S95,'Form no 16 (2)'!S94+S95-O105)","v":750000}]
[]
[4,"Less :Deductions  under section 16"]
["(a) ","Standard Deducation (u/s 16ia)",null,null,null,null,null,null,null,null,{"$f":"IF($C$5=\"2023-24\",'Table for form 16 (2)'!D1342,IF($K$4=\"New option u/s 115BAC\",0,'Table for form 16 (2)'!D1342))","v":50000}]
["(b)  ","Entertainment Allowance u/s 16(ii)",null,null,null,null,null,null,null,null,0]
["(c.)  ","Tax on Employment u/s 16(iii)",null,null,null,null,null,null,null,null,0]
[5,"Total amount of deductions u/s 16 \n[ 4(a)+ (b) + (c )]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$5=\"2023-24\",K109+K110+K111,IF($K$4=\"New option u/s 115BAC\",0,K111+K110+K109))","v":50000}]
[6," Income chargable under the head Salaries [3+1(e)-5]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S106+S95-O112","v":700000}]
[7,"Add :  Any other income reported by the employee"]
["Details",null,null,null,null,null,null,null,null,null,"Rs."]
["(a) ","Income (or admissible loss) from house property reported by employee offered for TDS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["(b)  ","Income under the head Other Sources offered for TDS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[8,"Total amount of other income reported by the employee\n [(7(a) + 7(b)]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($S$5=$K$4,0,SUM(S116:V118))","v":0}]
[]
[9,"GROSS TOTAL INCOME ( 6 + 8 )",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W113+W119","v":700000}]
[10,"Deductions under chapter VI A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Amount",null,null,null,"Deductible Amount"]
["(a)","Deduction in respect of life insurance premia, contributions to provident fund etc. under section 80C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,IF((S123)>150000,150000,S123))","v":0}]
[]
["i.","Genral Provided Fund",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,{"$f":"S125","v":1}]
["ii.","State Insurance & Service Tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,2,null,null,null,null,null,"(d)  Rs. ... Rs. ..."]
["iii","Group Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,3,null,null,null,null,null,"(e) Deductions in respect of amount paid/deposited to notified"]
["iv.","Life Insurance Premium",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,4,null,null,null,null,null,"pension scheme under section 80CCD (1B)"]
["v.","Accured Intrest on NSC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,5,null,null,null,null,null,"Rs. ... Rs. ..."]
["vi.","Tution Fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,6,null,null,null,null,null,"(f) Deduction in respect of contribution by Employer to"]
["vii","Repayment of HBA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,7,null,null,null,null,null,"pension scheme under section 80CCCD (2)"]
["viii","Hazard Fund",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,null,null,8,null,null,null,null,null,"Rs. ... Rs. ..."]
["ix","Purchases of NSC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,9,null,null,null,null,null,"(g) Deduction in respect of health insurance premia under"]
["x","PPF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,10,null,null,null,null,null,"section 80D"]
["xi","PLI / ULIP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,11,null,null,null,null,null,"Rs. ... Rs. ..."]
["xii","IDBI/ICCI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,12,null,null,null,null,null,"(h) Deduction in respect of interest on loan taken for higher"]
["xiii","BANK FD/POST OFFICE FD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,null,null,13,null,null,null,null,null,"education under section 80E"]
["xiv","Equity link saving bond",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,null,null,14,null,null,null,null,null,"Rs. ... Rs. ..."]
["xv","Sukanya Samriddhi Account Deposit Scheme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,null,null,15]
["xvi","Any other ded. u/s 80C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,null,null,16]
["(b)","Deduction in respect of contribution to certain pension funds under section 80CCC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,IF((S141)>150000,150000,S141))","v":0}]
[]
["( c)","Deduction in respect of contribution by taxpayer to pension scheme under section 80CCD (1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,IF((S143)>150000,150000,S143))","v":0}]
[]
["(d)","Total deduction under section 80C, 80CCC and 80CCD(1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,IF((S145)>150000,150000,S145))","v":0}]
["(e)","Deductions in respect of amount paid/deposited to notified pension scheme under section 80CCD (1B)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,IF(S146>50000,50000,S146))","v":0}]
[]
["(f)","Deduction in respect of contribution by Employer to pension scheme under section 80CCCD (2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"MIN(ROUND(O89*10%,0),S148)","v":0}]
[]
["(g)","Deduction in respect of health insurance premia under section 80D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,IF(S150>100000,100000,S150))","v":0}]
[]
["(h)","Deduction in respect of interest on loan taken for higher education under section 80E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,S152)","v":0}]
[]
["Certificate No. ",null,{"$f":"IF($D$12=\"\",\"\",$D$12)","v":""},null,null,null,"TAN of employer",null,null,null,{"$f":"$D$18","v":"JDHT12345Q"},null,null,null,"PAN of employee",null,null,null,{"$f":"$L$18","v":"AEPPS1234Q"},null,null,"A.YEAR",null,{"$f":"$L$21","v":"2024-25"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Amount",null,null,null,"Qualifying Amount",null,null,null,"Deductible Amount"]
["(i)","Total Deduction in respect of donations to certain funds charitable institutions, etc. under section 80G",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,S156)","v":0}]
[]
["(j)","Deduction in respect of Interest on deposits in savings account under section 80TTA",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,'Table for form 16 (2)'!F1342)","v":0}]
[]
["(k)","Amount deductible under any other provision(s) of Chapter VI‐A"]
[null,"U/S 80CCF","Investment  in long term infrasturture bonds ",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,S161)","v":0}]
[null,"U/S 80DD-","Medical treat. of dependent handicapped person ",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,IF(S162>'Table for form 16 (2)'!F1292,'Table for form 16 (2)'!F1292,S162))","v":0}]
[null,"U/S 80DDB-","Spl ded.to the guardion of a patient suff.from Cancer/Aids ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"S156","v":0},null,null,null,0,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,IF(S163>'Table for form 16 (2)'!N1254,'Table for form 16 (2)'!N1254,S163))","v":0}]
[]
[null,"U/S 80EE-"," Intrest paid on HBA(Loan taking after 01-04-13 excluding u/s 24B) ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"S156","v":0},null,null,null,0,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,IF(S165>'Table for form 16 (2)'!N1256,'Table for form 16 (2)'!N1256,S165))","v":0}]
[]
[null,"U/S 80EEA- ","Interest on loan taken for certain house property ",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,IF(S167>'Table for form 16 (2)'!S1263,'Table for form 16 (2)'!O1263,S167))","v":0}]
[null,"U/S 80EEB- ","Purchase of electric vehicle",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,IF(S168>'Table for form 16 (2)'!O1264,'Table for form 16 (2)'!O1264,S168))","v":0}]
[null,"U/S 80CCG-","New Rajiv Gandhi Saving Scheme ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"S169","v":0},null,null,null,0,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,'Table for form 16 (2)'!G1295)","v":0}]
[null,"U/S 80TTB-"," Interest income earned on Saving/ Fixed Deposits & Recurring Deposits ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"S170","v":0},null,null,null,0,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,'Table for form 16 (2)'!G1342)","v":0}]
[null,"U/S 80U- "," Phy. hand. person or blind person under section 80U",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,'Table for form 16 (2)'!F1293)","v":0}]
[null,"80 CCH","All contributions to Agniveer Corpus Fund ",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"O172","v":0},null,null,null,{"$f":"IF($C$5=\"2023-24\",S172,0)","v":0}]
[null,null,"(Any other deduction..Give name)",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,{"$f":"IF($K$4=\"New option u/s 115BAC\",0,S173)","v":0}]
[11,"Aggregate of deductible amounts under Chapter VI-A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W161:Z173)+SUM(W145:X159)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(W175,-1)","v":700000},null,null,null,{"$f":"'Form no 16 (2)'!W121-W174","v":700000}]
[12,"Total Income ( 9 - 11 ) (Rounded off u/s 288A)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W121<=169,0,IF(S175-W175<=5,ROUNDUP(S175,-1),ROUNDUP(S175,-1)-10))","v":700000}]
[13," Tax on total income ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table for form 16 (2)'!F1211","v":52500},null,null,null,null,null,{"$f":"'Table for form 16'!C1219","v":""}]
[14,"Rebate under section 87A, if applicable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W177>'Table for form 16 (2)'!E1210,'Table for form 16 (2)'!E1210,W177)","v":0}]
[15,"Surcharge,whenever applicable  (on tax computed at S.No. 13)                   ",null,null,null,null,null,{"$f":"IF('Table for form 16 (2)'!E1191>0,'Table for form 16 (2)'!B1192,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table for form 16 (2)'!D1178","v":0}]
[]
[16,{"$f":"IF('Table for form 16 (2)'!$F$2=\"2018-19\",\"Health and Education Cess & 4% \",\"Education Cess @2% on Tax+H.Education Cess @1% \")","v":"Education Cess @2% on Tax+H.Education Cess @1% "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table for form 16 (2)'!E1188","v":2100},null,null,null,null,null,{"$f":"IF(AC177=\"\",\"\",'Table for form 16 (2)'!L1190)","v":""}]
[null,"(on tax computed at S.No.13 + surcharge  at S.No. 15)"]
[17," Tax payable ( 13+15+16-14 )",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table for form 16 (2)'!F1188","v":54600}]
[18,"Less:  Releif under section 89 (attach details)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[19,"Tax Payable ( 17-18 )",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W183-W184","v":54600}]
["Verification"]
[]
["I",{"$f":"B73","v":"MNPQ"},null,null,null,null,null,null,{"$f":"IF('DDO Data'!$H$12=\"Male\",\"son of\",\"daughter of\")","v":"son of"},null,null,{"$f":"L73","v":"STUV"},null,null,null,null,null,null,null,"working in the capacity of "]
[{"$f":"A74","v":"TR OFFICER"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"do hearby certify that the"]
[" information given  above is true and correct and is based on the books of account, documents ,TDS statements, and available records"]
[]
["Place :",null,null,null,null,null,null,null,null,null,null,null,"(Signature of the person responsible for deduction of tax)"]
["Date :"]
["Designation",null,{"$f":"C81","v":"TR OFFICER"},null,null,null,null,null,null,null,null,null,"Full Name",null,null,{"$f":"B188","v":"MNPQ"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home"]

{"sheet":"Table for form 16 (2)","index":26,"n_rows":1348,"n_cols":57,"rows_kept":1348,"cut":false,"hidden":true,"merged":[[1344,2,1344,4],[1345,2,1345,4],[1346,2,1346,4],[1347,2,1347,4],[1131,10,1131,12],[1132,10,1132,12],[1116,13,1116,14],[1117,10,1117,12],[1117,13,1117,14],[1118,10,1118,12],[1118,13,1118,14],[1119,13,1119,14],[1120,13,1120,14],[1121,0,1121,2],[1121,6,1122,6],[1121,8,1122,8],[1121,9,1122,9],[1121,10,1122,10],[1121,11,1122,11],[1121,12,1122,12],[1124,10,1124,12],[1125,10,1125,12],[1128,0,1128,2],[1128,6,1129,6],[1128,8,1129,8],[1128,9,1129,9],[1128,10,1129,10],[1128,11,1129,11],[1128,12,1129,12],[1300,0,1300,4],[1310,12,1310,13],[1311,12,1311,13],[1107,22,1109,22],[1107,24,1107,26],[1108,0,1108,2],[1110,10,1110,12],[1110,17,1110,18],[1111,10,1111,12],[1111,17,1111,18],[1112,17,1112,18],[1113,17,1113,18],[1114,0,1114,2],[1114,6,1115,6],[1114,8,1115,8],[1114,9,1115,9],[1114,10,1115,10],[1114,11,1115,11],[1114,12,1115,12],[1114,13,1114,14],[1114,17,1114,18],[1115,13,1115,14],[1106,5,1106,6],[1107,0,1107,2],[1107,3,1108,3],[1107,4,1108,4],[1107,5,1108,5],[1107,6,1108,6],[1107,8,1108,8],[1107,9,1108,9],[1107,10,1108,10],[1107,11,1108,11],[1107,12,1108,12],[1107,13,1107,15],[1107,16,1108,16],[1107,17,1109,18],[1107,19,1109,19],[1107,20,1109,20],[1107,21,1109,21],[1102,10,1102,12],[1103,10,1103,12],[1087,13,1087,14],[1088,10,1088,12],[1088,13,1088,14],[1089,10,1089,12],[1089,13,1089,14],[1090,13,1090,14],[1091,13,1091,14],[1092,0,1092,2],[1092,6,1093,6],[1092,8,1093,8],[1092,9,1093,9],[1092,10,1093,10],[1092,11,1093,11],[1092,12,1093,12],[1095,10,1095,12],[1096,10,1096,12],[1099,0,1099,2],[1099,6,1100,6],[1099,8,1100,8],[1099,9,1100,9],[1099,10,1100,10],[1099,11,1100,11],[1099,12,1100,12],[1078,22,1080,22],[1078,24,1078,26],[1079,0,1079,2],[1081,10,1081,12],[1081,17,1081,18],[1082,10,1082,12],[1082,17,1082,18],[1083,17,1083,18],[1084,17,1084,18],[1085,0,1085,2],[1085,6,1086,6],[1085,8,1086,8],[1085,9,1086,9],[1085,10,1086,10],[1085,11,1086,11],[1085,12,1086,12],[1085,13,1085,14],[1085,17,1085,18],[1086,13,1086,14],[1077,5,1077,6],[1078,0,1078,2],[1078,3,1079,3],[1078,4,1079,4],[1078,5,1079,5],[1078,6,1079,6],[1078,8,1079,8],[1078,9,1079,9],[1078,10,1079,10],[1078,11,1079,11],[1078,12,1079,12],[1078,13,1078,15],[1078,16,1079,16],[1078,17,1080,18],[1078,19,1080,19],[1078,20,1080,20],[1078,21,1080,21],[1044,10,1044,12],[1045,10,1045,12],[1033,13,1033,14],[1034,0,1034,2],[1034,6,1035,6],[1034,8,1035,8],[1034,9,1035,9],[1034,10,1035,10],[1034,11,1035,11],[1034,12,1035,12],[1037,10,1037,12],[1038,10,1038,12],[1041,0,1041,2],[1041,6,1042,6],[1041,8,1042,8],[1041,9,1042,9],[1041,10,1042,10],[1041,11,1042,11],[1041,12,1042,12],[1026,17,1026,18],[1027,0,1027,2],[1027,6,1028,6],[1027,8,1028,8],[1027,9,1028,9],[1027,10,1028,10],[1027,11,1028,11],[1027,12,1028,12],[1027,13,1027,14],[1027,17,1027,18],[1028,13,1028,14],[1029,13,1029,14],[1030,10,1030,12],[1030,13,1030,14],[1031,10,1031,12],[1031,13,1031,14],[1032,13,1032,14],[1020,10,1021,10],[1020,11,1021,11],[1020,12,1021,12],[1020,13,1020,15],[1020,16,1021,16],[1020,17,1022,18],[1020,19,1022,19],[1020,20,1022,20],[1020,21,1022,21],[1020,22,1022,22],[1020,24,1020,26],[1021,0,1021,2],[1023,10,1023,12],[1023,17,1023,18],[1024,10,1024,12],[1024,17,1024,18],[1025,17,1025,18],[1312,12,1312,13],[4,0,4,1],[4,5,4,6],[4,7,4,12],[4,13,4,14],[5,0,5,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,8,6,8],[0,0,0,6],[1,0,3,0],[1,1,1,3],[1,5,1,6],[2,1,2,3],[2,4,2,6],[3,1,3,3],[3,4,3,6],[12,11,13,11],[12,12,13,12],[12,13,12,14],[13,0,13,2],[13,13,13,14],[14,13,14,14],[8,10,8,12],[9,10,9,12],[12,0,12,2],[12,3,13,3],[12,4,13,4],[12,5,13,5],[12,6,13,6],[12,8,13,8],[12,9,13,9],[12,10,13,10],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,5,15],[6,0,6,2],[19,10,20,10],[19,11,20,11],[19,12,20,12],[20,0,20,2],[22,10,22,12],[23,10,23,12],[19,3,20,3],[19,4,20,4],[19,5,20,5],[19,6,20,6],[19,8,20,8],[19,9,20,9],[15,10,15,12],[15,13,15,14],[16,10,16,12],[16,13,16,14],[17,13,17,14],[18,13,18,14],[33,5,33,6],[34,0,34,2],[34,3,35,3],[34,4,35,4],[34,5,35,5],[34,6,35,6],[35,0,35,2],[26,10,27,10],[26,11,27,11],[26,12,27,12],[27,0,27,2],[29,10,29,12],[30,10,30,12],[26,3,27,3],[26,4,27,4],[26,5,27,5],[26,6,27,6],[26,8,27,8],[26,9,27,9],[41,11,42,11],[41,12,42,12],[41,13,41,14],[42,0,42,2],[42,13,42,14],[43,13,43,14],[37,10,37,12],[38,10,38,12],[41,0,41,2],[41,3,42,3],[41,4,42,4],[41,5,42,5],[41,6,42,6],[41,8,42,8],[41,9,42,9],[41,10,42,10],[34,8,35,8],[34,9,35,9],[34,10,35,10],[34,11,35,11],[34,12,35,12],[34,13,34,15],[48,9,49,9],[48,10,49,10],[48,11,49,11],[48,12,49,12],[49,0,49,2],[51,10,51,12],[48,0,48,2],[48,3,49,3],[48,4,49,4],[48,5,49,5],[48,6,49,6],[48,8,49,8],[44,10,44,12],[44,13,44,14],[45,10,45,12],[45,13,45,14],[46,13,46,14],[47,13,47,14],[55,12,56,12],[56,0,56,2],[58,10,58,12],[59,10,59,12],[62,5,62,6],[63,0,63,2],[63,3,64,3],[63,4,64,4],[63,5,64,5],[63,6,64,6],[52,10,52,12],[55,0,55,2],[55,3,56,3],[55,4,56,4],[55,5,56,5],[55,6,56,6],[55,8,56,8],[55,9,56,9],[55,10,56,10],[55,11,56,11],[72,13,72,14],[73,10,73,12],[73,13,73,14],[74,10,74,12],[74,13,74,14],[75,13,75,14],[70,10,71,10],[70,11,71,11],[70,12,71,12],[70,13,70,14],[71,0,71,2],[71,13,71,14],[64,0,64,2],[66,10,66,12],[67,10,67,12],[70,0,70,2],[70,3,71,3],[70,4,71,4],[70,5,71,5],[70,6,71,6],[70,8,71,8],[70,9,71,9],[63,8,64,8],[63,9,64,9],[63,10,64,10],[63,11,64,11],[63,12,64,12],[63,13,63,15],[77,12,78,12],[78,0,78,2],[80,10,80,12],[81,10,81,12],[84,0,84,2],[84,3,85,3],[84,4,85,4],[84,5,85,5],[84,6,85,6],[84,8,85,8],[76,13,76,14],[77,0,77,2],[77,3,78,3],[77,4,78,4],[77,5,78,5],[77,6,78,6],[77,8,78,8],[77,9,78,9],[77,10,78,10],[77,11,78,11],[92,11,93,11],[92,12,93,12],[92,13,92,15],[93,0,93,2],[95,10,95,12],[96,10,96,12],[88,10,88,12],[91,5,91,6],[92,0,92,2],[92,3,93,3],[92,4,93,4],[92,5,93,5],[92,6,93,6],[92,8,93,8],[92,9,93,9],[92,10,93,10],[84,9,85,9],[84,10,85,10],[84,11,85,11],[84,12,85,12],[85,0,85,2],[87,10,87,12],[105,13,105,14],[106,0,106,2],[106,3,107,3],[106,4,107,4],[106,5,107,5],[106,6,107,6],[106,8,107,8],[106,9,107,9],[106,10,107,10],[106,11,107,11],[101,13,101,14],[102,10,102,12],[102,13,102,14],[103,10,103,12],[103,13,103,14],[104,13,104,14],[99,9,100,9],[99,10,100,10],[99,11,100,11],[99,12,100,12],[99,13,99,14],[100,0,100,2],[100,13,100,14],[99,0,99,2],[99,3,100,3],[99,4,100,4],[99,5,100,5],[99,6,100,6],[99,8,100,8],[117,10,117,12],[120,5,120,6],[121,0,121,2],[121,3,122,3],[121,4,122,4],[121,5,122,5],[121,6,122,6],[121,8,122,8],[121,9,122,9],[121,10,122,10],[113,9,114,9],[113,10,114,10],[113,11,114,11],[113,12,114,12],[114,0,114,2],[116,10,116,12],[106,12,107,12],[107,0,107,2],[109,10,109,12],[110,10,110,12],[113,0,113,2],[113,3,114,3],[113,4,114,4],[113,5,114,5],[113,6,114,6],[113,8,114,8],[128,12,129,12],[128,13,128,14],[129,0,129,2],[129,13,129,14],[130,13,130,14],[131,10,131,12],[131,13,131,14],[128,0,128,2],[128,6,129,6],[128,8,129,8],[128,9,129,9],[128,10,129,10],[128,11,129,11],[121,11,122,11],[121,12,122,12],[121,13,121,15],[122,0,122,2],[124,10,124,12],[125,10,125,12],[135,12,136,12],[136,0,136,2],[138,10,138,12],[139,10,139,12],[142,0,142,2],[142,6,143,6],[142,8,143,8],[142,9,143,9],[142,10,143,10],[142,11,143,11],[132,10,132,12],[132,13,132,14],[133,13,133,14],[134,13,134,14],[135,0,135,2],[135,6,136,6],[135,8,136,8],[135,9,136,9],[135,10,136,10],[135,11,136,11],[151,0,151,2],[153,10,153,12],[154,10,154,12],[157,0,157,2],[157,5,158,5],[157,6,158,6],[157,8,158,8],[157,9,158,9],[157,10,158,10],[157,11,158,11],[150,8,151,8],[150,9,151,9],[150,10,151,10],[150,11,151,11],[150,12,151,12],[150,13,150,15],[142,12,143,12],[143,0,143,2],[145,10,145,12],[146,10,146,12],[149,5,149,6],[150,0,150,2],[150,3,151,3],[150,4,151,4],[150,5,151,5],[150,6,151,6],[161,10,161,12],[161,13,161,14],[162,13,162,14],[163,13,163,14],[164,0,164,2],[164,5,165,5],[164,6,165,6],[164,8,165,8],[164,9,165,9],[164,10,165,10],[157,12,158,12],[157,13,157,14],[158,0,158,2],[158,13,158,14],[159,13,159,14],[160,10,160,12],[160,13,160,14],[178,5,178,6],[179,0,179,2],[179,3,180,3],[179,4,180,4],[179,5,180,5],[179,6,180,6],[180,0,180,2],[171,10,172,10],[171,11,172,11],[171,12,172,12],[172,0,172,2],[174,10,174,12],[175,10,175,12],[164,11,165,11],[164,12,165,12],[165,0,165,2],[167,10,167,12],[168,10,168,12],[171,0,171,2],[171,5,172,5],[171,6,172,6],[171,8,172,8],[171,9,172,9],[186,13,186,14],[187,0,187,2],[187,13,187,14],[188,13,188,14],[189,10,189,12],[189,13,189,14],[182,10,182,12],[183,10,183,12],[186,0,186,2],[186,5,187,5],[186,6,187,6],[186,8,187,8],[186,9,187,9],[186,10,187,10],[186,11,187,11],[186,12,187,12],[179,8,180,8],[179,9,180,9],[179,10,180,10],[179,11,180,11],[179,12,180,12],[179,13,179,15],[193,11,194,11],[193,12,194,12],[194,0,194,2],[196,10,196,12],[197,10,197,12],[200,0,200,2],[200,5,201,5],[200,6,201,6],[200,8,201,8],[200,9,201,9],[190,10,190,12],[190,13,190,14],[191,13,191,14],[192,13,192,14],[193,0,193,2],[193,5,194,5],[193,6,194,6],[193,8,194,8],[193,9,194,9],[193,10,194,10],[208,8,209,8],[208,9,209,9],[208,10,209,10],[208,11,209,11],[208,12,209,12],[208,13,208,15],[207,5,207,6],[208,0,208,2],[208,3,209,3],[208,4,209,4],[208,5,209,5],[208,6,209,6],[209,0,209,2],[200,10,201,10],[200,11,201,11],[200,12,201,12],[201,0,201,2],[203,10,203,12],[204,10,204,12],[219,10,219,12],[219,13,219,14],[220,13,220,14],[221,13,221,14],[222,0,222,2],[222,5,223,5],[222,6,223,6],[222,8,223,8],[222,9,223,9],[222,10,223,10],[215,13,215,14],[216,0,216,2],[216,13,216,14],[217,13,217,14],[218,10,218,12],[218,13,218,14],[211,10,211,12],[212,10,212,12],[215,0,215,2],[215,5,216,5],[215,6,216,6],[215,8,216,8],[215,9,216,9],[215,10,216,10],[215,11,216,11],[215,12,216,12],[236,5,236,6],[237,0,237,2],[237,3,238,3],[237,4,238,4],[237,5,238,5],[237,6,238,6],[238,0,238,2],[229,10,230,10],[229,11,230,11],[229,12,230,12],[230,0,230,2],[232,10,232,12],[233,10,233,12],[222,11,223,11],[222,12,223,12],[223,0,223,2],[225,10,225,12],[226,10,226,12],[229,0,229,2],[229,5,230,5],[229,6,230,6],[229,8,230,8],[229,9,230,9],[244,11,245,11],[244,12,245,12],[244,13,244,14],[245,0,245,2],[245,13,245,14],[246,13,246,14],[240,10,240,12],[241,10,241,12],[244,0,244,2],[244,3,245,3],[244,4,245,4],[244,5,245,5],[244,6,245,6],[244,8,245,8],[244,9,245,9],[244,10,245,10],[237,8,238,8],[237,9,238,9],[237,10,238,10],[237,11,238,11],[237,12,238,12],[237,13,237,15],[251,9,252,9],[251,10,252,10],[251,11,252,11],[251,12,252,12],[252,0,252,2],[254,10,254,12],[251,0,251,2],[251,3,252,3],[251,4,252,4],[251,5,252,5],[251,6,252,6],[251,8,252,8],[247,10,247,12],[247,13,247,14],[248,10,248,12],[248,13,248,14],[249,13,249,14],[250,13,250,14],[258,12,259,12],[259,0,259,2],[261,10,261,12],[262,10,262,12],[265,5,265,6],[266,0,266,2],[266,3,267,3],[266,4,267,4],[266,5,267,5],[266,6,267,6],[255,10,255,12],[258,0,258,2],[258,3,259,3],[258,4,259,4],[258,5,259,5],[258,6,259,6],[258,8,259,8],[258,9,259,9],[258,10,259,10],[258,11,259,11],[275,13,275,14],[276,10,276,12],[276,13,276,14],[277,10,277,12],[277,13,277,14],[278,13,278,14],[273,10,274,10],[273,11,274,11],[273,12,274,12],[273,13,273,14],[274,0,274,2],[274,13,274,14],[267,0,267,2],[269,10,269,12],[270,10,270,12],[273,0,273,2],[273,3,274,3],[273,4,274,4],[273,5,274,5],[273,6,274,6],[273,8,274,8],[273,9,274,9],[266,8,267,8],[266,9,267,9],[266,10,267,10],[266,11,267,11],[266,12,267,12],[266,13,266,15],[280,12,281,12],[281,0,281,2],[283,10,283,12],[284,10,284,12],[287,0,287,2],[287,3,288,3],[287,4,288,4],[287,5,288,5],[287,6,288,6],[287,8,288,8],[279,13,279,14],[280,0,280,2],[280,3,281,3],[280,4,281,4],[280,5,281,5],[280,6,281,6],[280,8,281,8],[280,9,281,9],[280,10,281,10],[280,11,281,11],[295,11,296,11],[295,12,296,12],[295,13,295,15],[296,0,296,2],[298,10,298,12],[299,10,299,12],[291,10,291,12],[294,5,294,6],[295,0,295,2],[295,3,296,3],[295,4,296,4],[295,5,296,5],[295,6,296,6],[295,8,296,8],[295,9,296,9],[295,10,296,10],[287,9,288,9],[287,10,288,10],[287,11,288,11],[287,12,288,12],[288,0,288,2],[290,10,290,12],[304,13,304,14],[305,10,305,12],[305,13,305,14],[306,10,306,12],[306,13,306,14],[307,13,307,14],[302,9,303,9],[302,10,303,10],[302,11,303,11],[302,12,303,12],[302,13,302,14],[303,0,303,2],[303,13,303,14],[302,0,302,2],[302,3,303,3],[302,4,303,4],[302,5,303,5],[302,6,303,6],[302,8,303,8],[309,12,310,12],[310,0,310,2],[312,10,312,12],[313,10,313,12],[316,0,316,2],[316,3,317,3],[316,4,317,4],[316,5,317,5],[316,6,317,6],[316,8,317,8],[308,13,308,14],[309,0,309,2],[309,3,310,3],[309,4,310,4],[309,5,310,5],[309,6,310,6],[309,8,310,8],[309,9,310,9],[309,10,310,10],[309,11,310,11],[324,11,325,11],[324,12,325,12],[324,13,324,15],[325,0,325,2],[327,10,327,12],[328,10,328,12],[320,10,320,12],[323,5,323,6],[324,0,324,2],[324,3,325,3],[324,4,325,4],[324,5,325,5],[324,6,325,6],[324,8,325,8],[324,9,325,9],[324,10,325,10],[316,9,317,9],[316,10,317,10],[316,11,317,11],[316,12,317,12],[317,0,317,2],[319,10,319,12],[333,13,333,14],[334,10,334,12],[334,13,334,14],[335,10,335,12],[335,13,335,14],[336,13,336,14],[331,9,332,9],[331,10,332,10],[331,11,332,11],[331,12,332,12],[331,13,331,14],[332,0,332,2],[332,13,332,14],[331,0,331,2],[331,3,332,3],[331,4,332,4],[331,5,332,5],[331,6,332,6],[331,8,332,8],[345,9,346,9],[345,10,346,10],[345,11,346,11],[345,12,346,12],[348,10,348,12],[349,10,349,12],[338,12,339,12],[339,0,339,2],[341,10,341,12],[342,10,342,12],[345,0,345,2],[345,3,346,3],[345,4,346,4],[345,5,346,5],[345,6,346,6],[345,8,346,8],[337,13,337,14],[338,0,338,2],[338,3,339,3],[338,4,339,4],[338,5,339,5],[338,6,339,6],[338,8,339,8],[338,9,339,9],[338,10,339,10],[338,11,339,11],[356,10,356,12],[357,10,357,12],[360,0,360,2],[360,3,361,3],[360,4,361,4],[360,5,361,5],[360,6,361,6],[360,8,361,8],[360,9,361,9],[360,10,361,10],[353,8,354,8],[353,9,354,9],[353,10,354,10],[353,11,354,11],[353,12,354,12],[353,13,353,15],[352,5,352,6],[353,0,353,2],[353,3,354,3],[353,4,354,4],[353,5,354,5],[353,6,354,6],[354,0,354,2],[364,10,364,12],[364,13,364,14],[365,13,365,14],[366,13,366,14],[367,0,367,2],[367,3,368,3],[367,4,368,4],[367,5,368,5],[367,6,368,6],[367,8,368,8],[360,11,361,11],[360,12,361,12],[360,13,360,14],[361,13,361,14],[362,13,362,14],[363,10,363,12],[363,13,363,14],[374,9,375,9],[374,10,375,10],[374,11,375,11],[374,12,375,12],[377,10,377,12],[378,10,378,12],[374,0,374,2],[374,3,375,3],[374,4,375,4],[374,5,375,5],[374,6,375,6],[374,8,375,8],[367,9,368,9],[367,10,368,10],[367,11,368,11],[367,12,368,12],[370,10,370,12],[371,10,371,12],[385,10,385,12],[386,10,386,12],[389,0,389,2],[389,3,390,3],[389,4,390,4],[389,5,390,5],[389,6,390,6],[389,8,390,8],[389,9,390,9],[389,10,390,10],[382,8,383,8],[382,9,383,9],[382,10,383,10],[382,11,383,11],[382,12,383,12],[382,13,382,15],[381,5,381,6],[382,0,382,2],[382,3,383,3],[382,4,383,4],[382,5,383,5],[382,6,383,6],[383,0,383,2],[393,10,393,12],[393,13,393,14],[394,13,394,14],[395,13,395,14],[396,0,396,2],[396,3,397,3],[396,4,397,4],[396,5,397,5],[396,6,397,6],[396,8,397,8],[389,11,390,11],[389,12,390,12],[389,13,389,14],[390,13,390,14],[391,13,391,14],[392,10,392,12],[392,13,392,14],[403,9,404,9],[403,10,404,10],[403,11,404,11],[403,12,404,12],[406,10,406,12],[407,10,407,12]],"merged_total":2360,"flags":["merged_cut"]}
["Tax computation for Tax Calculator"]
[{"$f":"'Form no 16 (2)'!$K$4","v":"Existing Option"},"Financial Year",null,null,{"$f":"'Form no 16 (2)'!L21","v":"2024-25"},{"$f":"INDEX($A$1139:$A$1177,MATCH(E2,$B$1139:$B$1177,0))","v":"2023-24"},null,null,"(Above 60 year but less than 80)",null,{"$f":"E4+250000","v":950000}]
[null,"Tax Category",null,null,{"$f":"'Form no 16 (2)'!K5","v":"MALE"}]
[null,"Taxable Income",null,null,{"$f":"'Form no 16 (2)'!$W$176","v":700000}]
["Fin. Year",null,1985,{"$f":"C5+1","v":1986},null,"1985-86",null,"Computation Table",null,null,null,null,null,"Fin. Year",null,1985,{"$f":"P5+1","v":1986}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C5","v":1985},{"$f":"D5","v":1986}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H8,A8:C12,3)","v":0.5},{"$f":"INDEX(D8:D12,MATCH(I8,C8:C12,0))","v":100000},{"$f":"INDEX(E8:E12,MATCH(I8,C8:C12,0))","v":29250},{"$f":"IF(H8>H12,VLOOKUP(H8,A8:F12,6),0)","v":0.05},{"$f":"VLOOKUP(H8,A8:G12,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B8,IF($E$3=\"Female\",B15,IF($E$3=\"Senior Citizen\",B22,B29)))","v":18000},0]
[{"$f":"B8+1","v":18001},25000,0.25,{"$f":"B8","v":18000},{"$f":"(B9-B8)*C9","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O8+1","v":18001},25000,0.25]
[{"$f":"B9+1","v":25001},50000,0.3,{"$f":"B9","v":25000},{"$f":"E9+(B10-B9)*C10","v":9250},0,0,{"$f":"IF(I8=C12,E11+ROUND((H8-J8),0)*I8,IF(I8=C11,E10+ROUND((H8-J8)*I8,0),IF(I8=C10,E9+ROUND((H8-J8)*I8,0),IF(I8=C9,E8+ROUND((H8-J8)*I8,0),E7+ROUND((H8-J8)*I8,0)))))","v":329250},{"$f":"MIN(K12:L12)","v":16463},{"$f":"ROUND(SUM(H10+I10)*M8,0)","v":0},{"$f":"SUM(H10:J10)","v":345713},null,null,{"$f":"O9+1","v":25001},50000,0.3]
[{"$f":"B10+1","v":50001},100000,0.4,{"$f":"B10","v":50000},{"$f":"E10+(B11-B10)*C11","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O10+1","v":50001},100000,0.4]
[{"$f":"B11+1","v":100001},null,0.5,100000,{"$f":"IF(J9=0,0,E11)","v":29250},0.05,0,50000,{"$f":"IF(H8>H12,H8-H12,0)","v":650000},{"$f":"IF(I12>0,ROUND(I12*I8,0),0)","v":325000},{"$f":"I12-J12","v":325000},{"$f":"IF(H10>0,ROUND(H10*L8,0),0)","v":16463},{"$f":"IF(K12>L12,0,L12-K12)","v":0},{"$f":"O11+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H10,IF($E$3=\"Female\",H17,IF($E$3=\"Senior Citizen\",H24,H31)))","v":329250}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I10,IF($E$3=\"Female\",I17,IF($E$3=\"Senior Citizen\",I24,I31)))","v":16463}]
[0,18000,0,0,0,0,0,{"$f":"H8","v":700000},{"$f":"VLOOKUP(H15,A15:C19,3)","v":0.5},{"$f":"INDEX(D15:D19,MATCH(I15,C15:C19,0))","v":100000},{"$f":"INDEX(E15:E19,MATCH(I15,C15:C19,0))","v":29250},{"$f":"IF(H15>H19,VLOOKUP(H15,A15:F19,6),0)","v":0.05},{"$f":"VLOOKUP(H15,A15:G19,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J10,IF($E$3=\"Female\",J17,IF($E$3=\"Senior Citizen\",J24,J31)))","v":0}]
[{"$f":"B15+1","v":18001},25000,0.25,{"$f":"B15","v":18000},{"$f":"(B16-B15)*C16","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K10,IF($E$3=\"Female\",K17,IF($E$3=\"Senior Citizen\",K24,K31)))","v":345713}]
[{"$f":"B16+1","v":25001},50000,0.3,{"$f":"B16","v":25000},{"$f":"E16+(B17-B16)*C17","v":9250},0,0,{"$f":"IF(I15=C19,E18+ROUND((H15-J15),0)*I15,IF(I15=C18,E17+ROUND((H15-J15)*I15,0),IF(I15=C17,E16+ROUND((H15-J15)*I15,0),IF(I15=C16,E15+ROUND((H15-J15)*I15,0),E14+ROUND((H15-J15)*I15,0)))))","v":329250},{"$f":"MIN(K19:L19)","v":16463},{"$f":"ROUND(SUM(H17+I17)*M15,0)","v":0},{"$f":"SUM(H17:J17)","v":345713},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A7,IF($E$3=\"Female\",A14,IF($E$3=\"Senior Citizen\",A21,A28)))","v":"Not defined"}]
[{"$f":"B17+1","v":50001},100000,0.4,{"$f":"B17","v":50000},{"$f":"E17+(B18-B17)*C18","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M12,IF($E$3=\"Female\",M19,IF($E$3=\"Senior Citizen\",M26,M33)))","v":0}]
[{"$f":"B18+1","v":100001},null,0.5,100000,{"$f":"IF(J16=0,0,E18)","v":29250},0.05,0,{"$f":"H12","v":50000},{"$f":"IF(H15>H19,H15-H19,0)","v":650000},{"$f":"IF(I19>0,ROUND(I19*I15,0),0)","v":325000},{"$f":"I19-J19","v":325000},{"$f":"IF(H17>0,ROUND(H17*L15,0),0)","v":16463},{"$f":"IF(K19>L19,0,L19-K19)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K10,IF($E$3=\"Female\",K17,IF($E$3=\"Senior Citizen\",K24,K31)))","v":345713}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H8","v":700000},{"$f":"VLOOKUP(H22,A22:C26,3)","v":0.5},{"$f":"INDEX(D22:D26,MATCH(I22,C22:C26,0))","v":100000},{"$f":"INDEX(E22:E26,MATCH(I22,C22:C26,0))","v":29250},{"$f":"IF(H22>H26,VLOOKUP(H22,A22:F26,6),0)","v":0.05},{"$f":"VLOOKUP(H22,A22:G26,7)","v":0}]
[{"$f":"B22+1","v":18001},25000,0.25,{"$f":"B22","v":18000},{"$f":"(B23-B22)*C23","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B23+1","v":25001},50000,0.3,{"$f":"B23","v":25000},{"$f":"E23+(B24-B23)*C24","v":9250},0,0,{"$f":"IF(I22=C26,E25+ROUND((H22-J22),0)*I22,IF(I22=C25,E24+ROUND((H22-J22)*I22,0),IF(I22=C24,E23+ROUND((H22-J22)*I22,0),IF(I22=C23,E22+ROUND((H22-J22)*I22,0),E21+ROUND((H22-J22)*I22,0)))))","v":329250},{"$f":"MIN(K26:L26)","v":16463},{"$f":"ROUND(SUM(H24+I24)*M22,0)","v":0},{"$f":"SUM(H24:J24)","v":345713}]
[{"$f":"B24+1","v":50001},100000,0.4,{"$f":"B24","v":50000},{"$f":"E24+(B25-B24)*C25","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B25+1","v":100001},null,0.5,100000,{"$f":"IF(J23=0,0,E25)","v":29250},0.05,0,{"$f":"H19","v":50000},{"$f":"IF(H22>H26,H22-H26,0)","v":650000},{"$f":"IF(I26>0,ROUND(I26*I22,0),0)","v":325000},{"$f":"I26-J26","v":325000},{"$f":"IF(H24>0,ROUND(H24*L22,0),0)","v":16463},{"$f":"IF(K26>L26,0,L26-K26)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H8","v":700000},{"$f":"VLOOKUP(H29,A29:C33,3)","v":0.5},{"$f":"INDEX(D29:D33,MATCH(I29,C29:C33,0))","v":100000},{"$f":"INDEX(E29:E33,MATCH(I29,C29:C33,0))","v":29250},{"$f":"IF(H29>H33,VLOOKUP(H29,A29:F33,6),0)","v":0.05},{"$f":"VLOOKUP(H29,A29:G33,7)","v":0}]
[{"$f":"B29+1","v":18001},25000,0.25,{"$f":"B29","v":18000},{"$f":"(B30-B29)*C30","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B30+1","v":25001},50000,0.3,{"$f":"B30","v":25000},{"$f":"E30+(B31-B30)*C31","v":9250},0,0,{"$f":"IF(I29=C33,E32+ROUND((H29-J29),0)*I29,IF(I29=C32,E31+ROUND((H29-J29)*I29,0),IF(I29=C31,E30+ROUND((H29-J29)*I29,0),IF(I29=C30,E29+ROUND((H29-J29)*I29,0),E28+ROUND((H29-J29)*I29,0)))))","v":329250},{"$f":"MIN(K33:L33)","v":16463},{"$f":"ROUND(SUM(H31+I31)*M29,0)","v":0},{"$f":"SUM(H31:J31)","v":345713}]
[{"$f":"B31+1","v":50001},100000,0.4,{"$f":"B31","v":50000},{"$f":"E31+(B32-B31)*C32","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B32+1","v":100001},null,0.5,100000,{"$f":"IF(J30=0,0,E32)","v":29250},0.05,0,{"$f":"H26","v":50000},{"$f":"IF(H29>H33,H29-H33,0)","v":650000},{"$f":"IF(I33>0,ROUND(I33*I29,0),0)","v":325000},{"$f":"I33-J33","v":325000},{"$f":"IF(H31>0,ROUND(H31*L29,0),0)","v":16463},{"$f":"IF(K33>L33,0,L33-K33)","v":0}]
[null,null,{"$f":"D5","v":1986},{"$f":"C34+1","v":1987},null,"1986-87"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C34","v":1986},{"$f":"D34","v":1987}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H37,A37:C41,3)","v":0.5},{"$f":"INDEX(D37:D41,MATCH(I37,C37:C41,0))","v":100000},{"$f":"INDEX(E37:E41,MATCH(I37,C37:C41,0))","v":29250},{"$f":"IF(H37>H41,VLOOKUP(H37,A37:F41,6),0)","v":0.05},{"$f":"VLOOKUP(H37,A37:G41,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B37,IF($E$3=\"Female\",B44,IF($E$3=\"Senior Citizen\",B51,B58)))","v":18000},0]
[{"$f":"B37+1","v":18001},25000,0.25,{"$f":"B37","v":18000},{"$f":"(B38-B37)*C38","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O37+1","v":18001},25000,0.25]
[{"$f":"B38+1","v":25001},50000,0.3,{"$f":"B38","v":25000},{"$f":"E38+(B39-B38)*C39","v":9250},0,0,{"$f":"IF(I37=C41,E40+ROUND((H37-J37),0)*I37,IF(I37=C40,E39+ROUND((H37-J37)*I37,0),IF(I37=C39,E38+ROUND((H37-J37)*I37,0),IF(I37=C38,E37+ROUND((H37-J37)*I37,0),E36+ROUND((H37-J37)*I37,0)))))","v":329250},{"$f":"MIN(K41:L41)","v":16463},{"$f":"ROUND(SUM(H39+I39)*M37,0)","v":0},{"$f":"SUM(H39:J39)","v":345713},null,null,{"$f":"O38+1","v":25001},50000,0.3]
[{"$f":"B39+1","v":50001},100000,0.4,{"$f":"B39","v":50000},{"$f":"E39+(B40-B39)*C40","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O39+1","v":50001},100000,0.4]
[{"$f":"B40+1","v":100001},null,0.5,100000,{"$f":"IF(J38=0,0,E40)","v":29250},0.05,0,50000,{"$f":"IF(H37>H41,H37-H41,0)","v":650000},{"$f":"IF(I41>0,ROUND(I41*I37,0),0)","v":325000},{"$f":"I41-J41","v":325000},{"$f":"IF(H39>0,ROUND(H39*L37,0),0)","v":16463},{"$f":"IF(K41>L41,0,L41-K41)","v":0},{"$f":"O40+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H39,IF($E$3=\"Female\",H46,IF($E$3=\"Senior Citizen\",H53,H60)))","v":329250}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I39,IF($E$3=\"Female\",I46,IF($E$3=\"Senior Citizen\",I53,I60)))","v":16463}]
[0,18000,0,0,0,0,0,{"$f":"H37","v":700000},{"$f":"VLOOKUP(H44,A44:C48,3)","v":0.5},{"$f":"INDEX(D44:D48,MATCH(I44,C44:C48,0))","v":100000},{"$f":"INDEX(E44:E48,MATCH(I44,C44:C48,0))","v":29250},{"$f":"IF(H44>H48,VLOOKUP(H44,A44:F48,6),0)","v":0.05},{"$f":"VLOOKUP(H44,A44:G48,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J39,IF($E$3=\"Female\",J46,IF($E$3=\"Senior Citizen\",J53,J60)))","v":0}]
[{"$f":"B44+1","v":18001},25000,0.25,{"$f":"B44","v":18000},{"$f":"(B45-B44)*C45","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K39,IF($E$3=\"Female\",K46,IF($E$3=\"Senior Citizen\",K53,K60)))","v":345713}]
[{"$f":"B45+1","v":25001},50000,0.3,{"$f":"B45","v":25000},{"$f":"E45+(B46-B45)*C46","v":9250},0,0,{"$f":"IF(I44=C48,E47+ROUND((H44-J44),0)*I44,IF(I44=C47,E46+ROUND((H44-J44)*I44,0),IF(I44=C46,E45+ROUND((H44-J44)*I44,0),IF(I44=C45,E44+ROUND((H44-J44)*I44,0),E43+ROUND((H44-J44)*I44,0)))))","v":329250},{"$f":"MIN(K48:L48)","v":16463},{"$f":"ROUND(SUM(H46+I46)*M44,0)","v":0},{"$f":"SUM(H46:J46)","v":345713},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A36,IF($E$3=\"Female\",A43,IF($E$3=\"Senior Citizen\",A50,A57)))","v":"Not defined"}]
[{"$f":"B46+1","v":50001},100000,0.4,{"$f":"B46","v":50000},{"$f":"E46+(B47-B46)*C47","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M41,IF($E$3=\"Female\",M48,IF($E$3=\"Senior Citizen\",M55,M62)))","v":0}]
[{"$f":"B47+1","v":100001},null,0.5,100000,{"$f":"IF(J45=0,0,E47)","v":29250},0.05,0,{"$f":"H41","v":50000},{"$f":"IF(H44>H48,H44-H48,0)","v":650000},{"$f":"IF(I48>0,ROUND(I48*I44,0),0)","v":325000},{"$f":"I48-J48","v":325000},{"$f":"IF(H46>0,ROUND(H46*L44,0),0)","v":16463},{"$f":"IF(K48>L48,0,L48-K48)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K39,IF($E$3=\"Female\",K46,IF($E$3=\"Senior Citizen\",K53,K60)))","v":345713}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H37","v":700000},{"$f":"VLOOKUP(H51,A51:C55,3)","v":0.5},{"$f":"INDEX(D51:D55,MATCH(I51,C51:C55,0))","v":100000},{"$f":"INDEX(E51:E55,MATCH(I51,C51:C55,0))","v":29250},{"$f":"IF(H51>H55,VLOOKUP(H51,A51:F55,6),0)","v":0.05},{"$f":"VLOOKUP(H51,A51:G55,7)","v":0}]
[{"$f":"B51+1","v":18001},25000,0.25,{"$f":"B51","v":18000},{"$f":"(B52-B51)*C52","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B52+1","v":25001},50000,0.3,{"$f":"B52","v":25000},{"$f":"E52+(B53-B52)*C53","v":9250},0,0,{"$f":"IF(I51=C55,E54+ROUND((H51-J51),0)*I51,IF(I51=C54,E53+ROUND((H51-J51)*I51,0),IF(I51=C53,E52+ROUND((H51-J51)*I51,0),IF(I51=C52,E51+ROUND((H51-J51)*I51,0),E50+ROUND((H51-J51)*I51,0)))))","v":329250},{"$f":"MIN(K55:L55)","v":16463},{"$f":"ROUND(SUM(H53+I53)*M51,0)","v":0},{"$f":"SUM(H53:J53)","v":345713}]
[{"$f":"B53+1","v":50001},100000,0.4,{"$f":"B53","v":50000},{"$f":"E53+(B54-B53)*C54","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B54+1","v":100001},null,0.5,100000,{"$f":"IF(J52=0,0,E54)","v":29250},0.05,0,{"$f":"H48","v":50000},{"$f":"IF(H51>H55,H51-H55,0)","v":650000},{"$f":"IF(I55>0,ROUND(I55*I51,0),0)","v":325000},{"$f":"I55-J55","v":325000},{"$f":"IF(H53>0,ROUND(H53*L51,0),0)","v":16463},{"$f":"IF(K55>L55,0,L55-K55)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H37","v":700000},{"$f":"VLOOKUP(H58,A58:C62,3)","v":0.5},{"$f":"INDEX(D58:D62,MATCH(I58,C58:C62,0))","v":100000},{"$f":"INDEX(E58:E62,MATCH(I58,C58:C62,0))","v":29250},{"$f":"IF(H58>H62,VLOOKUP(H58,A58:F62,6),0)","v":0.05},{"$f":"VLOOKUP(H58,A58:G62,7)","v":0}]
[{"$f":"B58+1","v":18001},25000,0.25,{"$f":"B58","v":18000},{"$f":"(B59-B58)*C59","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B59+1","v":25001},50000,0.3,{"$f":"B59","v":25000},{"$f":"E59+(B60-B59)*C60","v":9250},0,0,{"$f":"IF(I58=C62,E61+ROUND((H58-J58),0)*I58,IF(I58=C61,E60+ROUND((H58-J58)*I58,0),IF(I58=C60,E59+ROUND((H58-J58)*I58,0),IF(I58=C59,E58+ROUND((H58-J58)*I58,0),E57+ROUND((H58-J58)*I58,0)))))","v":329250},{"$f":"MIN(K62:L62)","v":16463},{"$f":"ROUND(SUM(H60+I60)*M58,0)","v":0},{"$f":"SUM(H60:J60)","v":345713}]
[{"$f":"B60+1","v":50001},100000,0.4,{"$f":"B60","v":50000},{"$f":"E60+(B61-B60)*C61","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B61+1","v":100001},null,0.5,100000,{"$f":"IF(J59=0,0,E61)","v":29250},0.05,0,{"$f":"H55","v":50000},{"$f":"IF(H58>H62,H58-H62,0)","v":650000},{"$f":"IF(I62>0,ROUND(I62*I58,0),0)","v":325000},{"$f":"I62-J62","v":325000},{"$f":"IF(H60>0,ROUND(H60*L58,0),0)","v":16463},{"$f":"IF(K62>L62,0,L62-K62)","v":0}]
[null,null,1987,{"$f":"C63+1","v":1988},null,"1987-88"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C63","v":1987},{"$f":"D63","v":1988}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H66,A66:C70,3)","v":0.5},{"$f":"INDEX(D66:D70,MATCH(I66,C66:C70,0))","v":100000},{"$f":"INDEX(E66:E70,MATCH(I66,C66:C70,0))","v":29250},{"$f":"IF(H66>H70,VLOOKUP(H66,A66:F70,6),0)","v":0.05},{"$f":"VLOOKUP(H66,A66:G70,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B66,IF($E$3=\"Female\",B73,IF($E$3=\"Senior Citizen\",B80,B87)))","v":18000},0]
[{"$f":"B66+1","v":18001},25000,0.25,{"$f":"B66","v":18000},{"$f":"(B67-B66)*C67","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O66+1","v":18001},25000,0.25]
[{"$f":"B67+1","v":25001},50000,0.3,{"$f":"B67","v":25000},{"$f":"E67+(B68-B67)*C68","v":9250},0,0,{"$f":"IF(I66=C70,E69+ROUND((H66-J66),0)*I66,IF(I66=C69,E68+ROUND((H66-J66)*I66,0),IF(I66=C68,E67+ROUND((H66-J66)*I66,0),IF(I66=C67,E66+ROUND((H66-J66)*I66,0),E65+ROUND((H66-J66)*I66,0)))))","v":329250},{"$f":"MIN(K70:L70)","v":16463},{"$f":"ROUND(SUM(H68+I68)*M66,0)","v":0},{"$f":"SUM(H68:J68)","v":345713},null,null,{"$f":"O67+1","v":25001},50000,0.3]
[{"$f":"B68+1","v":50001},100000,0.4,{"$f":"B68","v":50000},{"$f":"E68+(B69-B68)*C69","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O68+1","v":50001},100000,0.4]
[{"$f":"B69+1","v":100001},null,0.5,100000,{"$f":"IF(J67=0,0,E69)","v":29250},0.05,0,50000,{"$f":"IF(H66>H70,H66-H70,0)","v":650000},{"$f":"IF(I70>0,ROUND(I70*I66,0),0)","v":325000},{"$f":"I70-J70","v":325000},{"$f":"IF(H68>0,ROUND(H68*L66,0),0)","v":16463},{"$f":"IF(K70>L70,0,L70-K70)","v":0},{"$f":"O69+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H68,IF($E$3=\"Female\",H75,IF($E$3=\"Senior Citizen\",H82,H89)))","v":329250}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I68,IF($E$3=\"Female\",I75,IF($E$3=\"Senior Citizen\",I82,I89)))","v":16463}]
[0,18000,0,0,0,0,0,{"$f":"H66","v":700000},{"$f":"VLOOKUP(H73,A73:C77,3)","v":0.5},{"$f":"INDEX(D73:D77,MATCH(I73,C73:C77,0))","v":100000},{"$f":"INDEX(E73:E77,MATCH(I73,C73:C77,0))","v":29250},{"$f":"IF(H73>H77,VLOOKUP(H73,A73:F77,6),0)","v":0.05},{"$f":"VLOOKUP(H73,A73:G77,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J68,IF($E$3=\"Female\",J75,IF($E$3=\"Senior Citizen\",J82,J89)))","v":0}]
[{"$f":"B73+1","v":18001},25000,0.25,{"$f":"B73","v":18000},{"$f":"(B74-B73)*C74","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K68,IF($E$3=\"Female\",K75,IF($E$3=\"Senior Citizen\",K82,K89)))","v":345713}]
[{"$f":"B74+1","v":25001},50000,0.3,{"$f":"B74","v":25000},{"$f":"E74+(B75-B74)*C75","v":9250},0,0,{"$f":"IF(I73=C77,E76+ROUND((H73-J73),0)*I73,IF(I73=C76,E75+ROUND((H73-J73)*I73,0),IF(I73=C75,E74+ROUND((H73-J73)*I73,0),IF(I73=C74,E73+ROUND((H73-J73)*I73,0),E72+ROUND((H73-J73)*I73,0)))))","v":329250},{"$f":"MIN(K77:L77)","v":16463},{"$f":"ROUND(SUM(H75+I75)*M73,0)","v":0},{"$f":"SUM(H75:J75)","v":345713},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A65,IF($E$3=\"Female\",A72,IF($E$3=\"Senior Citizen\",A79,A86)))","v":"Not defined"}]
[{"$f":"B75+1","v":50001},100000,0.4,{"$f":"B75","v":50000},{"$f":"E75+(B76-B75)*C76","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M70,IF($E$3=\"Female\",M77,IF($E$3=\"Senior Citizen\",M84,M91)))","v":0}]
[{"$f":"B76+1","v":100001},null,0.5,100000,{"$f":"IF(J74=0,0,E76)","v":29250},0.05,0,{"$f":"H70","v":50000},{"$f":"IF(H73>H77,H73-H77,0)","v":650000},{"$f":"IF(I77>0,ROUND(I77*I73,0),0)","v":325000},{"$f":"I77-J77","v":325000},{"$f":"IF(H75>0,ROUND(H75*L73,0),0)","v":16463},{"$f":"IF(K77>L77,0,L77-K77)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K68,IF($E$3=\"Female\",K75,IF($E$3=\"Senior Citizen\",K82,K89)))","v":345713}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H66","v":700000},{"$f":"VLOOKUP(H80,A80:C84,3)","v":0.5},{"$f":"INDEX(D80:D84,MATCH(I80,C80:C84,0))","v":100000},{"$f":"INDEX(E80:E84,MATCH(I80,C80:C84,0))","v":29250},{"$f":"IF(H80>H84,VLOOKUP(H80,A80:F84,6),0)","v":0.05},{"$f":"VLOOKUP(H80,A80:G84,7)","v":0}]
[{"$f":"B80+1","v":18001},25000,0.25,{"$f":"B80","v":18000},{"$f":"(B81-B80)*C81","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B81+1","v":25001},50000,0.3,{"$f":"B81","v":25000},{"$f":"E81+(B82-B81)*C82","v":9250},0,0,{"$f":"IF(I80=C84,E83+ROUND((H80-J80),0)*I80,IF(I80=C83,E82+ROUND((H80-J80)*I80,0),IF(I80=C82,E81+ROUND((H80-J80)*I80,0),IF(I80=C81,E80+ROUND((H80-J80)*I80,0),E79+ROUND((H80-J80)*I80,0)))))","v":329250},{"$f":"MIN(K84:L84)","v":16463},{"$f":"ROUND(SUM(H82+I82)*M80,0)","v":0},{"$f":"SUM(H82:J82)","v":345713}]
[{"$f":"B82+1","v":50001},100000,0.4,{"$f":"B82","v":50000},{"$f":"E82+(B83-B82)*C83","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B83+1","v":100001},null,0.5,100000,{"$f":"IF(J81=0,0,E83)","v":29250},0.05,0,{"$f":"H77","v":50000},{"$f":"IF(H80>H84,H80-H84,0)","v":650000},{"$f":"IF(I84>0,ROUND(I84*I80,0),0)","v":325000},{"$f":"I84-J84","v":325000},{"$f":"IF(H82>0,ROUND(H82*L80,0),0)","v":16463},{"$f":"IF(K84>L84,0,L84-K84)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H66","v":700000},{"$f":"VLOOKUP(H87,A87:C91,3)","v":0.5},{"$f":"INDEX(D87:D91,MATCH(I87,C87:C91,0))","v":100000},{"$f":"INDEX(E87:E91,MATCH(I87,C87:C91,0))","v":29250},{"$f":"IF(H87>H91,VLOOKUP(H87,A87:F91,6),0)","v":0.05},{"$f":"VLOOKUP(H87,A87:G91,7)","v":0}]
[{"$f":"B87+1","v":18001},25000,0.25,{"$f":"B87","v":18000},{"$f":"(B88-B87)*C88","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B88+1","v":25001},50000,0.3,{"$f":"B88","v":25000},{"$f":"E88+(B89-B88)*C89","v":9250},0,0,{"$f":"IF(I87=C91,E90+ROUND((H87-J87),0)*I87,IF(I87=C90,E89+ROUND((H87-J87)*I87,0),IF(I87=C89,E88+ROUND((H87-J87)*I87,0),IF(I87=C88,E87+ROUND((H87-J87)*I87,0),E86+ROUND((H87-J87)*I87,0)))))","v":329250},{"$f":"MIN(K91:L91)","v":16463},{"$f":"ROUND(SUM(H89+I89)*M87,0)","v":0},{"$f":"SUM(H89:J89)","v":345713}]
[{"$f":"B89+1","v":50001},100000,0.4,{"$f":"B89","v":50000},{"$f":"E89+(B90-B89)*C90","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B90+1","v":100001},null,0.5,100000,{"$f":"IF(J88=0,0,E90)","v":29250},0.05,0,{"$f":"H84","v":50000},{"$f":"IF(H87>H91,H87-H91,0)","v":650000},{"$f":"IF(I91>0,ROUND(I91*I87,0),0)","v":325000},{"$f":"I91-J91","v":325000},{"$f":"IF(H89>0,ROUND(H89*L87,0),0)","v":16463},{"$f":"IF(K91>L91,0,L91-K91)","v":0}]
[null,null,1988,{"$f":"C92+1","v":1989},null,"1988-89"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C92","v":1988},{"$f":"D92","v":1989}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H95,A95:C99,3)","v":0.5},{"$f":"INDEX(D95:D99,MATCH(I95,C95:C99,0))","v":100000},{"$f":"INDEX(E95:E99,MATCH(I95,C95:C99,0))","v":29250},{"$f":"IF(H95>H99,VLOOKUP(H95,A95:F99,6),0)","v":0.05},{"$f":"VLOOKUP(H95,A95:G99,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B95,IF($E$3=\"Female\",B102,IF($E$3=\"Senior Citizen\",B109,B116)))","v":18000},0]
[{"$f":"B95+1","v":18001},25000,0.25,{"$f":"B95","v":18000},{"$f":"(B96-B95)*C96","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O95+1","v":18001},25000,0.25]
[{"$f":"B96+1","v":25001},50000,0.3,{"$f":"B96","v":25000},{"$f":"E96+(B97-B96)*C97","v":9250},0,0,{"$f":"IF(I95=C99,E98+ROUND((H95-J95),0)*I95,IF(I95=C98,E97+ROUND((H95-J95)*I95,0),IF(I95=C97,E96+ROUND((H95-J95)*I95,0),IF(I95=C96,E95+ROUND((H95-J95)*I95,0),E94+ROUND((H95-J95)*I95,0)))))","v":329250},{"$f":"MIN(K99:L99)","v":16463},{"$f":"ROUND(SUM(H97+I97)*M95,0)","v":0},{"$f":"SUM(H97:J97)","v":345713},null,null,{"$f":"O96+1","v":25001},50000,0.3]
[{"$f":"B97+1","v":50001},100000,0.4,{"$f":"B97","v":50000},{"$f":"E97+(B98-B97)*C98","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O97+1","v":50001},100000,0.4]
[{"$f":"B98+1","v":100001},null,0.5,100000,{"$f":"IF(J96=0,0,E98)","v":29250},0.05,0,50000,{"$f":"IF(H95>H99,H95-H99,0)","v":650000},{"$f":"IF(I99>0,ROUND(I99*I95,0),0)","v":325000},{"$f":"I99-J99","v":325000},{"$f":"IF(H97>0,ROUND(H97*L95,0),0)","v":16463},{"$f":"IF(K99>L99,0,L99-K99)","v":0},{"$f":"O98+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H97,IF($E$3=\"Female\",H104,IF($E$3=\"Senior Citizen\",H111,H118)))","v":329250}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I97,IF($E$3=\"Female\",I104,IF($E$3=\"Senior Citizen\",I111,I118)))","v":16463}]
[0,18000,0,0,0,0,0,{"$f":"H95","v":700000},{"$f":"VLOOKUP(H102,A102:C106,3)","v":0.5},{"$f":"INDEX(D102:D106,MATCH(I102,C102:C106,0))","v":100000},{"$f":"INDEX(E102:E106,MATCH(I102,C102:C106,0))","v":29250},{"$f":"IF(H102>H106,VLOOKUP(H102,A102:F106,6),0)","v":0.05},{"$f":"VLOOKUP(H102,A102:G106,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J97,IF($E$3=\"Female\",J104,IF($E$3=\"Senior Citizen\",J111,J118)))","v":0}]
[{"$f":"B102+1","v":18001},25000,0.25,{"$f":"B102","v":18000},{"$f":"(B103-B102)*C103","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K97,IF($E$3=\"Female\",K104,IF($E$3=\"Senior Citizen\",K111,K118)))","v":345713}]
[{"$f":"B103+1","v":25001},50000,0.3,{"$f":"B103","v":25000},{"$f":"E103+(B104-B103)*C104","v":9250},0,0,{"$f":"IF(I102=C106,E105+ROUND((H102-J102),0)*I102,IF(I102=C105,E104+ROUND((H102-J102)*I102,0),IF(I102=C104,E103+ROUND((H102-J102)*I102,0),IF(I102=C103,E102+ROUND((H102-J102)*I102,0),E101+ROUND((H102-J102)*I102,0)))))","v":329250},{"$f":"MIN(K106:L106)","v":16463},{"$f":"ROUND(SUM(H104+I104)*M102,0)","v":0},{"$f":"SUM(H104:J104)","v":345713},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A94,IF($E$3=\"Female\",A101,IF($E$3=\"Senior Citizen\",A108,A115)))","v":"Not defined"}]
[{"$f":"B104+1","v":50001},100000,0.4,{"$f":"B104","v":50000},{"$f":"E104+(B105-B104)*C105","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M99,IF($E$3=\"Female\",M106,IF($E$3=\"Senior Citizen\",M113,M120)))","v":0}]
[{"$f":"B105+1","v":100001},null,0.5,100000,{"$f":"IF(J103=0,0,E105)","v":29250},0.05,0,{"$f":"H99","v":50000},{"$f":"IF(H102>H106,H102-H106,0)","v":650000},{"$f":"IF(I106>0,ROUND(I106*I102,0),0)","v":325000},{"$f":"I106-J106","v":325000},{"$f":"IF(H104>0,ROUND(H104*L102,0),0)","v":16463},{"$f":"IF(K106>L106,0,L106-K106)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K97,IF($E$3=\"Female\",K104,IF($E$3=\"Senior Citizen\",K111,K118)))","v":345713}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H95","v":700000},{"$f":"VLOOKUP(H109,A109:C113,3)","v":0.5},{"$f":"INDEX(D109:D113,MATCH(I109,C109:C113,0))","v":100000},{"$f":"INDEX(E109:E113,MATCH(I109,C109:C113,0))","v":29250},{"$f":"IF(H109>H113,VLOOKUP(H109,A109:F113,6),0)","v":0.05},{"$f":"VLOOKUP(H109,A109:G113,7)","v":0}]
[{"$f":"B109+1","v":18001},25000,0.25,{"$f":"B109","v":18000},{"$f":"(B110-B109)*C110","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B110+1","v":25001},50000,0.3,{"$f":"B110","v":25000},{"$f":"E110+(B111-B110)*C111","v":9250},0,0,{"$f":"IF(I109=C113,E112+ROUND((H109-J109),0)*I109,IF(I109=C112,E111+ROUND((H109-J109)*I109,0),IF(I109=C111,E110+ROUND((H109-J109)*I109,0),IF(I109=C110,E109+ROUND((H109-J109)*I109,0),E108+ROUND((H109-J109)*I109,0)))))","v":329250},{"$f":"MIN(K113:L113)","v":16463},{"$f":"ROUND(SUM(H111+I111)*M109,0)","v":0},{"$f":"SUM(H111:J111)","v":345713}]
[{"$f":"B111+1","v":50001},100000,0.4,{"$f":"B111","v":50000},{"$f":"E111+(B112-B111)*C112","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B112+1","v":100001},null,0.5,100000,{"$f":"IF(J110=0,0,E112)","v":29250},0.05,0,{"$f":"H106","v":50000},{"$f":"IF(H109>H113,H109-H113,0)","v":650000},{"$f":"IF(I113>0,ROUND(I113*I109,0),0)","v":325000},{"$f":"I113-J113","v":325000},{"$f":"IF(H111>0,ROUND(H111*L109,0),0)","v":16463},{"$f":"IF(K113>L113,0,L113-K113)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H95","v":700000},{"$f":"VLOOKUP(H116,A116:C120,3)","v":0.5},{"$f":"INDEX(D116:D120,MATCH(I116,C116:C120,0))","v":100000},{"$f":"INDEX(E116:E120,MATCH(I116,C116:C120,0))","v":29250},{"$f":"IF(H116>H120,VLOOKUP(H116,A116:F120,6),0)","v":0.05},{"$f":"VLOOKUP(H116,A116:G120,7)","v":0}]
[{"$f":"B116+1","v":18001},25000,0.25,{"$f":"B116","v":18000},{"$f":"(B117-B116)*C117","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B117+1","v":25001},50000,0.3,{"$f":"B117","v":25000},{"$f":"E117+(B118-B117)*C118","v":9250},0,0,{"$f":"IF(I116=C120,E119+ROUND((H116-J116),0)*I116,IF(I116=C119,E118+ROUND((H116-J116)*I116,0),IF(I116=C118,E117+ROUND((H116-J116)*I116,0),IF(I116=C117,E116+ROUND((H116-J116)*I116,0),E115+ROUND((H116-J116)*I116,0)))))","v":329250},{"$f":"MIN(K120:L120)","v":16463},{"$f":"ROUND(SUM(H118+I118)*M116,0)","v":0},{"$f":"SUM(H118:J118)","v":345713}]
[{"$f":"B118+1","v":50001},100000,0.4,{"$f":"B118","v":50000},{"$f":"E118+(B119-B118)*C119","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B119+1","v":100001},null,0.5,100000,{"$f":"IF(J117=0,0,E119)","v":29250},0.05,0,{"$f":"H113","v":50000},{"$f":"IF(H116>H120,H116-H120,0)","v":650000},{"$f":"IF(I120>0,ROUND(I120*I116,0),0)","v":325000},{"$f":"I120-J120","v":325000},{"$f":"IF(H118>0,ROUND(H118*L116,0),0)","v":16463},{"$f":"IF(K120>L120,0,L120-K120)","v":0}]
[null,null,1989,{"$f":"C121+1","v":1990},null,"1989-90"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C121","v":1989},{"$f":"D121","v":1990}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H124,A124:C128,3)","v":0.5},{"$f":"INDEX(D124:D128,MATCH(I124,C124:C128,0))","v":100000},{"$f":"INDEX(E124:E128,MATCH(I124,C124:C128,0))","v":28900},{"$f":"IF(H124>H128,VLOOKUP(H124,A124:F128,6),0)","v":0.08},{"$f":"VLOOKUP(H124,A124:G128,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B124,IF($E$3=\"Female\",B131,IF($E$3=\"Senior Citizen\",B138,B145)))","v":18000},0]
[{"$f":"B124+1","v":18001},25000,0.2,{"$f":"B124","v":18000},{"$f":"(B125-B124)*C125","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O124+1","v":18001},25000,0.2]
[{"$f":"B125+1","v":25001},50000,0.3,{"$f":"B125","v":25000},{"$f":"E125+(B126-B125)*C126","v":8900},0,0,{"$f":"IF(I124=C128,E127+ROUND((H124-J124),0)*I124,IF(I124=C127,E126+ROUND((H124-J124)*I124,0),IF(I124=C126,E125+ROUND((H124-J124)*I124,0),IF(I124=C125,E124+ROUND((H124-J124)*I124,0),E123+ROUND((H124-J124)*I124,0)))))","v":328900},{"$f":"MIN(K128:L128)","v":26312},{"$f":"ROUND(SUM(H126+I126)*M124,0)","v":0},{"$f":"SUM(H126:J126)","v":355212},null,null,{"$f":"O125+1","v":25001},50000,0.3]
[{"$f":"B126+1","v":50001},100000,0.4,{"$f":"B126","v":50000},{"$f":"E126+(B127-B126)*C127","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O126+1","v":50001},100000,0.4]
[{"$f":"B127+1","v":100001},null,0.5,100000,{"$f":"IF(J125=0,0,E127)","v":28900},0.08,0,50000,{"$f":"IF(H124>H128,H124-H128,0)","v":650000},{"$f":"IF(I128>0,ROUND(I128*I124,0),0)","v":325000},{"$f":"I128-J128","v":325000},{"$f":"IF(H126>0,ROUND(H126*L124,0),0)","v":26312},{"$f":"IF(K128>L128,0,L128-K128)","v":0},{"$f":"O127+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H126,IF($E$3=\"Female\",H133,IF($E$3=\"Senior Citizen\",H140,H147)))","v":328900}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I126,IF($E$3=\"Female\",I133,IF($E$3=\"Senior Citizen\",I140,I147)))","v":26312}]
[0,18000,0,0,0,0,0,{"$f":"H124","v":700000},{"$f":"VLOOKUP(H131,A131:C135,3)","v":0.5},{"$f":"INDEX(D131:D135,MATCH(I131,C131:C135,0))","v":100000},{"$f":"INDEX(E131:E135,MATCH(I131,C131:C135,0))","v":28900},{"$f":"IF(H131>H135,VLOOKUP(H131,A131:F135,6),0)","v":0.08},{"$f":"VLOOKUP(H131,A131:G135,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J126,IF($E$3=\"Female\",J133,IF($E$3=\"Senior Citizen\",J140,J147)))","v":0}]
[{"$f":"B131+1","v":18001},25000,0.2,{"$f":"B131","v":18000},{"$f":"(B132-B131)*C132","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K126,IF($E$3=\"Female\",K133,IF($E$3=\"Senior Citizen\",K140,K147)))","v":355212}]
[{"$f":"B132+1","v":25001},50000,0.3,{"$f":"B132","v":25000},{"$f":"E132+(B133-B132)*C133","v":8900},0,0,{"$f":"IF(I131=C135,E134+ROUND((H131-J131),0)*I131,IF(I131=C134,E133+ROUND((H131-J131)*I131,0),IF(I131=C133,E132+ROUND((H131-J131)*I131,0),IF(I131=C132,E131+ROUND((H131-J131)*I131,0),E130+ROUND((H131-J131)*I131,0)))))","v":328900},{"$f":"MIN(K135:L135)","v":26312},{"$f":"ROUND(SUM(H133+I133)*M131,0)","v":0},{"$f":"SUM(H133:J133)","v":355212},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A123,IF($E$3=\"Female\",A130,IF($E$3=\"Senior Citizen\",A137,A144)))","v":"Not defined"}]
[{"$f":"B133+1","v":50001},100000,0.4,{"$f":"B133","v":50000},{"$f":"E133+(B134-B133)*C134","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M128,IF($E$3=\"Female\",M135,IF($E$3=\"Senior Citizen\",M142,M149)))","v":0}]
[{"$f":"B134+1","v":100001},null,0.5,100000,{"$f":"IF(J132=0,0,E134)","v":28900},0.08,0,{"$f":"H128","v":50000},{"$f":"IF(H131>H135,H131-H135,0)","v":650000},{"$f":"IF(I135>0,ROUND(I135*I131,0),0)","v":325000},{"$f":"I135-J135","v":325000},{"$f":"IF(H133>0,ROUND(H133*L131,0),0)","v":26312},{"$f":"IF(K135>L135,0,L135-K135)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K126,IF($E$3=\"Female\",K133,IF($E$3=\"Senior Citizen\",K140,K147)))","v":355212}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H124","v":700000},{"$f":"VLOOKUP(H138,A138:C142,3)","v":0.5},{"$f":"INDEX(D138:D142,MATCH(I138,C138:C142,0))","v":100000},{"$f":"INDEX(E138:E142,MATCH(I138,C138:C142,0))","v":28900},{"$f":"IF(H138>H142,VLOOKUP(H138,A138:F142,6),0)","v":0.08},{"$f":"VLOOKUP(H138,A138:G142,7)","v":0}]
[{"$f":"B138+1","v":18001},25000,0.2,{"$f":"B138","v":18000},{"$f":"(B139-B138)*C139","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B139+1","v":25001},50000,0.3,{"$f":"B139","v":25000},{"$f":"E139+(B140-B139)*C140","v":8900},0,0,{"$f":"IF(I138=C142,E141+ROUND((H138-J138),0)*I138,IF(I138=C141,E140+ROUND((H138-J138)*I138,0),IF(I138=C140,E139+ROUND((H138-J138)*I138,0),IF(I138=C139,E138+ROUND((H138-J138)*I138,0),E137+ROUND((H138-J138)*I138,0)))))","v":328900},{"$f":"MIN(K142:L142)","v":26312},{"$f":"ROUND(SUM(H140+I140)*M138,0)","v":0},{"$f":"SUM(H140:J140)","v":355212}]
[{"$f":"B140+1","v":50001},100000,0.4,{"$f":"B140","v":50000},{"$f":"E140+(B141-B140)*C141","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B141+1","v":100001},null,0.5,100000,{"$f":"IF(J139=0,0,E141)","v":28900},0.08,0,{"$f":"H135","v":50000},{"$f":"IF(H138>H142,H138-H142,0)","v":650000},{"$f":"IF(I142>0,ROUND(I142*I138,0),0)","v":325000},{"$f":"I142-J142","v":325000},{"$f":"IF(H140>0,ROUND(H140*L138,0),0)","v":26312},{"$f":"IF(K142>L142,0,L142-K142)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H124","v":700000},{"$f":"VLOOKUP(H145,A145:C149,3)","v":0.5},{"$f":"INDEX(D145:D149,MATCH(I145,C145:C149,0))","v":100000},{"$f":"INDEX(E145:E149,MATCH(I145,C145:C149,0))","v":28900},{"$f":"IF(H145>H149,VLOOKUP(H145,A145:F149,6),0)","v":0.08},{"$f":"VLOOKUP(H145,A145:G149,7)","v":0}]
[{"$f":"B145+1","v":18001},25000,0.2,{"$f":"B145","v":18000},{"$f":"(B146-B145)*C146","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B146+1","v":25001},50000,0.3,{"$f":"B146","v":25000},{"$f":"E146+(B147-B146)*C147","v":8900},0,0,{"$f":"IF(I145=C149,E148+ROUND((H145-J145),0)*I145,IF(I145=C148,E147+ROUND((H145-J145)*I145,0),IF(I145=C147,E146+ROUND((H145-J145)*I145,0),IF(I145=C146,E145+ROUND((H145-J145)*I145,0),E144+ROUND((H145-J145)*I145,0)))))","v":328900},{"$f":"MIN(K149:L149)","v":26312},{"$f":"ROUND(SUM(H147+I147)*M145,0)","v":0},{"$f":"SUM(H147:J147)","v":355212}]
[{"$f":"B147+1","v":50001},100000,0.4,{"$f":"B147","v":50000},{"$f":"E147+(B148-B147)*C148","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B148+1","v":100001},null,0.5,100000,{"$f":"IF(J146=0,0,E148)","v":28900},0.08,0,{"$f":"H142","v":50000},{"$f":"IF(H145>H149,H145-H149,0)","v":650000},{"$f":"IF(I149>0,ROUND(I149*I145,0),0)","v":325000},{"$f":"I149-J149","v":325000},{"$f":"IF(H147>0,ROUND(H147*L145,0),0)","v":26312},{"$f":"IF(K149>L149,0,L149-K149)","v":0}]
[null,null,1990,{"$f":"C150+1","v":1991},null,"1990-91"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C150","v":1990},{"$f":"D150","v":1991}]
[0,22000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H153,A153:C157,3)","v":0.5},{"$f":"INDEX(D153:D157,MATCH(I153,C153:C157,0))","v":100000},{"$f":"INDEX(E153:E157,MATCH(I153,C153:C157,0))","v":27600},{"$f":"IF(H153>H157,VLOOKUP(H153,A153:F157,6),0)","v":0.12},{"$f":"VLOOKUP(H153,A153:G157,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B153,IF($E$3=\"Female\",B160,IF($E$3=\"Senior Citizen\",B167,B174)))","v":22000},0]
[{"$f":"B153+1","v":22001},30000,0.2,{"$f":"B153","v":22000},{"$f":"(B154-B153)*C154","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O153+1","v":22001},30000,0.2]
[{"$f":"B154+1","v":30001},50000,0.3,{"$f":"B154","v":30000},{"$f":"E154+(B155-B154)*C155","v":7600},0,0,{"$f":"IF(I153=C157,E156+ROUND((H153-J153),0)*I153,IF(I153=C156,E155+ROUND((H153-J153)*I153,0),IF(I153=C155,E154+ROUND((H153-J153)*I153,0),IF(I153=C154,E153+ROUND((H153-J153)*I153,0),E152+ROUND((H153-J153)*I153,0)))))","v":327600},{"$f":"MIN(K157:L157)","v":39312},{"$f":"ROUND(SUM(H155+I155)*M153,0)","v":0},{"$f":"SUM(H155:J155)","v":366912},null,null,{"$f":"O154+1","v":30001},50000,0.3]
[{"$f":"B155+1","v":50001},100000,0.4,{"$f":"B155","v":50000},{"$f":"E155+(B156-B155)*C156","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O155+1","v":50001},100000,0.4]
[{"$f":"B156+1","v":100001},null,0.5,100000,{"$f":"IF(J154=0,0,E156)","v":27600},0.12,0,75000,{"$f":"IF(H153>H157,H153-H157,0)","v":625000},{"$f":"IF(I157>0,ROUND(I157*I153,0),0)","v":312500},{"$f":"I157-J157","v":312500},{"$f":"IF(H155>0,ROUND(H155*L153,0),0)","v":39312},{"$f":"IF(K157>L157,0,L157-K157)","v":0},{"$f":"O156+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H155,IF($E$3=\"Female\",H162,IF($E$3=\"Senior Citizen\",H169,H176)))","v":327600}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I155,IF($E$3=\"Female\",I162,IF($E$3=\"Senior Citizen\",I169,I176)))","v":39312}]
[0,22000,0,0,0,0,0,{"$f":"H153","v":700000},{"$f":"VLOOKUP(H160,A160:C164,3)","v":0.5},{"$f":"INDEX(D160:D164,MATCH(I160,C160:C164,0))","v":100000},{"$f":"INDEX(E160:E164,MATCH(I160,C160:C164,0))","v":27600},{"$f":"IF(H160>H164,VLOOKUP(H160,A160:F164,6),0)","v":0.12},{"$f":"VLOOKUP(H160,A160:G164,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J155,IF($E$3=\"Female\",J162,IF($E$3=\"Senior Citizen\",J169,J176)))","v":0}]
[{"$f":"B160+1","v":22001},30000,0.2,{"$f":"B160","v":22000},{"$f":"(B161-B160)*C161","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K155,IF($E$3=\"Female\",K162,IF($E$3=\"Senior Citizen\",K169,K176)))","v":366912}]
[{"$f":"B161+1","v":30001},50000,0.3,{"$f":"B161","v":30000},{"$f":"E161+(B162-B161)*C162","v":7600},0,0,{"$f":"IF(I160=C164,E163+ROUND((H160-J160),0)*I160,IF(I160=C163,E162+ROUND((H160-J160)*I160,0),IF(I160=C162,E161+ROUND((H160-J160)*I160,0),IF(I160=C161,E160+ROUND((H160-J160)*I160,0),E159+ROUND((H160-J160)*I160,0)))))","v":327600},{"$f":"MIN(K164:L164)","v":39312},{"$f":"ROUND(SUM(H162+I162)*M160,0)","v":0},{"$f":"SUM(H162:J162)","v":366912},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A152,IF($E$3=\"Female\",A159,IF($E$3=\"Senior Citizen\",A166,A173)))","v":"Not defined"}]
[{"$f":"B162+1","v":50001},100000,0.4,{"$f":"B162","v":50000},{"$f":"E162+(B163-B162)*C163","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M157,IF($E$3=\"Female\",M164,IF($E$3=\"Senior Citizen\",M171,M178)))","v":0}]
[{"$f":"B163+1","v":100001},null,0.5,100000,{"$f":"IF(J161=0,0,E163)","v":27600},0.12,0,{"$f":"H157","v":75000},{"$f":"IF(H160>H164,H160-H164,0)","v":625000},{"$f":"IF(I164>0,ROUND(I164*I160,0),0)","v":312500},{"$f":"I164-J164","v":312500},{"$f":"IF(H162>0,ROUND(H162*L160,0),0)","v":39312},{"$f":"IF(K164>L164,0,L164-K164)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K155,IF($E$3=\"Female\",K162,IF($E$3=\"Senior Citizen\",K169,K176)))","v":366912}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H153","v":700000},{"$f":"VLOOKUP(H167,A167:C171,3)","v":0.5},{"$f":"INDEX(D167:D171,MATCH(I167,C167:C171,0))","v":100000},{"$f":"INDEX(E167:E171,MATCH(I167,C167:C171,0))","v":27600},{"$f":"IF(H167>H171,VLOOKUP(H167,A167:F171,6),0)","v":0.12},{"$f":"VLOOKUP(H167,A167:G171,7)","v":0}]
[{"$f":"B167+1","v":22001},30000,0.2,{"$f":"B167","v":22000},{"$f":"(B168-B167)*C168","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B168+1","v":30001},50000,0.3,{"$f":"B168","v":30000},{"$f":"E168+(B169-B168)*C169","v":7600},0,0,{"$f":"IF(I167=C171,E170+ROUND((H167-J167),0)*I167,IF(I167=C170,E169+ROUND((H167-J167)*I167,0),IF(I167=C169,E168+ROUND((H167-J167)*I167,0),IF(I167=C168,E167+ROUND((H167-J167)*I167,0),E166+ROUND((H167-J167)*I167,0)))))","v":327600},{"$f":"MIN(K171:L171)","v":39312},{"$f":"ROUND(SUM(H169+I169)*M167,0)","v":0},{"$f":"SUM(H169:J169)","v":366912}]
[{"$f":"B169+1","v":50001},100000,0.4,{"$f":"B169","v":50000},{"$f":"E169+(B170-B169)*C170","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B170+1","v":100001},null,0.5,100000,{"$f":"IF(J168=0,0,E170)","v":27600},0.12,0,{"$f":"H164","v":75000},{"$f":"IF(H167>H171,H167-H171,0)","v":625000},{"$f":"IF(I171>0,ROUND(I171*I167,0),0)","v":312500},{"$f":"I171-J171","v":312500},{"$f":"IF(H169>0,ROUND(H169*L167,0),0)","v":39312},{"$f":"IF(K171>L171,0,L171-K171)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H153","v":700000},{"$f":"VLOOKUP(H174,A174:C178,3)","v":0.5},{"$f":"INDEX(D174:D178,MATCH(I174,C174:C178,0))","v":100000},{"$f":"INDEX(E174:E178,MATCH(I174,C174:C178,0))","v":27600},{"$f":"IF(H174>H178,VLOOKUP(H174,A174:F178,6),0)","v":0.12},{"$f":"VLOOKUP(H174,A174:G178,7)","v":0}]
[{"$f":"B174+1","v":22001},30000,0.2,{"$f":"B174","v":22000},{"$f":"(B175-B174)*C175","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B175+1","v":30001},50000,0.3,{"$f":"B175","v":30000},{"$f":"E175+(B176-B175)*C176","v":7600},0,0,{"$f":"IF(I174=C178,E177+ROUND((H174-J174),0)*I174,IF(I174=C177,E176+ROUND((H174-J174)*I174,0),IF(I174=C176,E175+ROUND((H174-J174)*I174,0),IF(I174=C175,E174+ROUND((H174-J174)*I174,0),E173+ROUND((H174-J174)*I174,0)))))","v":327600},{"$f":"MIN(K178:L178)","v":39312},{"$f":"ROUND(SUM(H176+I176)*M174,0)","v":0},{"$f":"SUM(H176:J176)","v":366912}]
[{"$f":"B176+1","v":50001},100000,0.4,{"$f":"B176","v":50000},{"$f":"E176+(B177-B176)*C177","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B177+1","v":100001},null,0.5,100000,{"$f":"IF(J175=0,0,E177)","v":27600},0.12,0,{"$f":"H171","v":75000},{"$f":"IF(H174>H178,H174-H178,0)","v":625000},{"$f":"IF(I178>0,ROUND(I178*I174,0),0)","v":312500},{"$f":"I178-J178","v":312500},{"$f":"IF(H176>0,ROUND(H176*L174,0),0)","v":39312},{"$f":"IF(K178>L178,0,L178-K178)","v":0}]
[null,null,1991,{"$f":"C179+1","v":1992},null,"1991-92"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C179","v":1991},{"$f":"D179","v":1992}]
[0,22000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H182,A182:C186,3)","v":0.5},{"$f":"INDEX(D182:D186,MATCH(I182,C182:C186,0))","v":100000},{"$f":"INDEX(E182:E186,MATCH(I182,C182:C186,0))","v":27600},{"$f":"IF(H182>H186,VLOOKUP(H182,A182:F186,6),0)","v":0.12},{"$f":"VLOOKUP(H182,A182:G186,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B182,IF($E$3=\"Female\",B189,IF($E$3=\"Senior Citizen\",B196,B203)))","v":22000},0]
[{"$f":"B182+1","v":22001},30000,0.2,{"$f":"B182","v":22000},{"$f":"(B183-B182)*C183","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O182+1","v":22001},30000,0.2]
[{"$f":"B183+1","v":30001},50000,0.3,{"$f":"B183","v":30000},{"$f":"E183+(B184-B183)*C184","v":7600},0,0,{"$f":"IF(I182=C186,E185+ROUND((H182-J182),0)*I182,IF(I182=C185,E184+ROUND((H182-J182)*I182,0),IF(I182=C184,E183+ROUND((H182-J182)*I182,0),IF(I182=C183,E182+ROUND((H182-J182)*I182,0),E181+ROUND((H182-J182)*I182,0)))))","v":327600},{"$f":"MIN(K186:L186)","v":39312},{"$f":"ROUND(SUM(H184+I184)*M182,0)","v":0},{"$f":"SUM(H184:J184)","v":366912},null,null,{"$f":"O183+1","v":30001},50000,0.3]
[{"$f":"B184+1","v":50001},100000,0.4,{"$f":"B184","v":50000},{"$f":"E184+(B185-B184)*C185","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O184+1","v":50001},100000,0.4]
[{"$f":"B185+1","v":100001},null,0.5,100000,{"$f":"IF(J183=0,0,E185)","v":27600},0.12,0,100000,{"$f":"IF(H182>H186,H182-H186,0)","v":600000},{"$f":"IF(I186>0,ROUND(I186*I182,0),0)","v":300000},{"$f":"I186-J186","v":300000},{"$f":"IF(H184>0,ROUND(H184*L182,0),0)","v":39312},{"$f":"IF(K186>L186,0,L186-K186)","v":0},{"$f":"O185+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H184,IF($E$3=\"Female\",H191,IF($E$3=\"Senior Citizen\",H198,H205)))","v":327600}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I184,IF($E$3=\"Female\",I191,IF($E$3=\"Senior Citizen\",I198,I205)))","v":39312}]
[0,22000,0,0,0,0,0,{"$f":"H182","v":700000},{"$f":"VLOOKUP(H189,A189:C193,3)","v":0.5},{"$f":"INDEX(D189:D193,MATCH(I189,C189:C193,0))","v":100000},{"$f":"INDEX(E189:E193,MATCH(I189,C189:C193,0))","v":27600},{"$f":"IF(H189>H193,VLOOKUP(H189,A189:F193,6),0)","v":0.12},{"$f":"VLOOKUP(H189,A189:G193,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J184,IF($E$3=\"Female\",J191,IF($E$3=\"Senior Citizen\",J198,J205)))","v":0}]
[{"$f":"B189+1","v":22001},30000,0.2,{"$f":"B189","v":22000},{"$f":"(B190-B189)*C190","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K184,IF($E$3=\"Female\",K191,IF($E$3=\"Senior Citizen\",K198,K205)))","v":366912}]
[{"$f":"B190+1","v":30001},50000,0.3,{"$f":"B190","v":30000},{"$f":"E190+(B191-B190)*C191","v":7600},0,0,{"$f":"IF(I189=C193,E192+ROUND((H189-J189),0)*I189,IF(I189=C192,E191+ROUND((H189-J189)*I189,0),IF(I189=C191,E190+ROUND((H189-J189)*I189,0),IF(I189=C190,E189+ROUND((H189-J189)*I189,0),E188+ROUND((H189-J189)*I189,0)))))","v":327600},{"$f":"MIN(K193:L193)","v":39312},{"$f":"ROUND(SUM(H191+I191)*M189,0)","v":0},{"$f":"SUM(H191:J191)","v":366912},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A181,IF($E$3=\"Female\",A188,IF($E$3=\"Senior Citizen\",A195,A202)))","v":"Not defined"}]
[{"$f":"B191+1","v":50001},100000,0.4,{"$f":"B191","v":50000},{"$f":"E191+(B192-B191)*C192","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M186,IF($E$3=\"Female\",M193,IF($E$3=\"Senior Citizen\",M200,M207)))","v":0}]
[{"$f":"B192+1","v":100001},null,0.5,100000,{"$f":"IF(J190=0,0,E192)","v":27600},0.12,0,{"$f":"H186","v":100000},{"$f":"IF(H189>H193,H189-H193,0)","v":600000},{"$f":"IF(I193>0,ROUND(I193*I189,0),0)","v":300000},{"$f":"I193-J193","v":300000},{"$f":"IF(H191>0,ROUND(H191*L189,0),0)","v":39312},{"$f":"IF(K193>L193,0,L193-K193)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K184,IF($E$3=\"Female\",K191,IF($E$3=\"Senior Citizen\",K198,K205)))","v":366912}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H182","v":700000},{"$f":"VLOOKUP(H196,A196:C200,3)","v":0.5},{"$f":"INDEX(D196:D200,MATCH(I196,C196:C200,0))","v":100000},{"$f":"INDEX(E196:E200,MATCH(I196,C196:C200,0))","v":27600},{"$f":"IF(H196>H200,VLOOKUP(H196,A196:F200,6),0)","v":0.12},{"$f":"VLOOKUP(H196,A196:G200,7)","v":0}]
[{"$f":"B196+1","v":22001},30000,0.2,{"$f":"B196","v":22000},{"$f":"(B197-B196)*C197","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B197+1","v":30001},50000,0.3,{"$f":"B197","v":30000},{"$f":"E197+(B198-B197)*C198","v":7600},0,0,{"$f":"IF(I196=C200,E199+ROUND((H196-J196),0)*I196,IF(I196=C199,E198+ROUND((H196-J196)*I196,0),IF(I196=C198,E197+ROUND((H196-J196)*I196,0),IF(I196=C197,E196+ROUND((H196-J196)*I196,0),E195+ROUND((H196-J196)*I196,0)))))","v":327600},{"$f":"MIN(K200:L200)","v":39312},{"$f":"ROUND(SUM(H198+I198)*M196,0)","v":0},{"$f":"SUM(H198:J198)","v":366912}]
[{"$f":"B198+1","v":50001},100000,0.4,{"$f":"B198","v":50000},{"$f":"E198+(B199-B198)*C199","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B199+1","v":100001},null,0.5,100000,{"$f":"IF(J197=0,0,E199)","v":27600},0.12,0,{"$f":"H193","v":100000},{"$f":"IF(H196>H200,H196-H200,0)","v":600000},{"$f":"IF(I200>0,ROUND(I200*I196,0),0)","v":300000},{"$f":"I200-J200","v":300000},{"$f":"IF(H198>0,ROUND(H198*L196,0),0)","v":39312},{"$f":"IF(K200>L200,0,L200-K200)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H182","v":700000},{"$f":"VLOOKUP(H203,A203:C207,3)","v":0.5},{"$f":"INDEX(D203:D207,MATCH(I203,C203:C207,0))","v":100000},{"$f":"INDEX(E203:E207,MATCH(I203,C203:C207,0))","v":27600},{"$f":"IF(H203>H207,VLOOKUP(H203,A203:F207,6),0)","v":0.12},{"$f":"VLOOKUP(H203,A203:G207,7)","v":0}]
[{"$f":"B203+1","v":22001},30000,0.2,{"$f":"B203","v":22000},{"$f":"(B204-B203)*C204","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B204+1","v":30001},50000,0.3,{"$f":"B204","v":30000},{"$f":"E204+(B205-B204)*C205","v":7600},0,0,{"$f":"IF(I203=C207,E206+ROUND((H203-J203),0)*I203,IF(I203=C206,E205+ROUND((H203-J203)*I203,0),IF(I203=C205,E204+ROUND((H203-J203)*I203,0),IF(I203=C204,E203+ROUND((H203-J203)*I203,0),E202+ROUND((H203-J203)*I203,0)))))","v":327600},{"$f":"MIN(K207:L207)","v":39312},{"$f":"ROUND(SUM(H205+I205)*M203,0)","v":0},{"$f":"SUM(H205:J205)","v":366912}]
[{"$f":"B205+1","v":50001},100000,0.4,{"$f":"B205","v":50000},{"$f":"E205+(B206-B205)*C206","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B206+1","v":100001},null,0.5,100000,{"$f":"IF(J204=0,0,E206)","v":27600},0.12,0,{"$f":"H200","v":100000},{"$f":"IF(H203>H207,H203-H207,0)","v":600000},{"$f":"IF(I207>0,ROUND(I207*I203,0),0)","v":300000},{"$f":"I207-J207","v":300000},{"$f":"IF(H205>0,ROUND(H205*L203,0),0)","v":39312},{"$f":"IF(K207>L207,0,L207-K207)","v":0}]
[null,null,1992,{"$f":"C208+1","v":1993},null,"1992-93"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C208","v":1992},{"$f":"D208","v":1993}]
[0,28000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H211,A211:C215,3)","v":0.4},{"$f":"INDEX(D211:D215,MATCH(I211,C211:C215,0))","v":100000},{"$f":"INDEX(E211:E215,MATCH(I211,C211:C215,0))","v":19400},{"$f":"IF(H211>H215,VLOOKUP(H211,A211:F215,6),0)","v":0.12},{"$f":"VLOOKUP(H211,A211:G215,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B211,IF($E$3=\"Female\",B218,IF($E$3=\"Senior Citizen\",B225,B232)))","v":28000},0]
[{"$f":"B211+1","v":28001},50000,0.2,{"$f":"B211","v":28000},{"$f":"(B212-B211)*C212","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O211+1","v":28001},50000,0.2]
[{"$f":"B212+1","v":50001},100000,0.3,{"$f":"B212","v":50000},{"$f":"E212+(B213-B212)*C213","v":19400},0,0,{"$f":"IF(I211=C215,E214+ROUND((H211-J211),0)*I211,IF(I211=C214,E213+ROUND((H211-J211)*I211,0),IF(I211=C213,E212+ROUND((H211-J211)*I211,0),IF(I211=C212,E211+ROUND((H211-J211)*I211,0),E210+ROUND((H211-J211)*I211,0)))))","v":259400},{"$f":"MIN(K215:L215)","v":31128},{"$f":"ROUND(SUM(H213+I213)*M211,0)","v":0},{"$f":"SUM(H213:J213)","v":290528},null,null,{"$f":"O212+1","v":50001},100000,0.3]
[{"$f":"B213+1","v":100001},null,0.4,{"$f":"B213","v":100000},{"$f":"IF(J211=0,0,E213)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O213+1","v":100001},0,0.4]
["Surcharge Limit",null,null,100000,null,0.12,0,100000,{"$f":"IF(H211>H215,H211-H215,0)","v":600000},{"$f":"IF(I215>0,ROUND(I215*I211,0),0)","v":240000},{"$f":"I215-J215","v":360000},{"$f":"IF(H213>0,ROUND(H213*L211,0),0)","v":31128},{"$f":"IF(K215>L215,0,L215-K215)","v":0},{"$f":"O214+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H213,IF($E$3=\"Female\",H220,IF($E$3=\"Senior Citizen\",H227,H234)))","v":259400}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I213,IF($E$3=\"Female\",I220,IF($E$3=\"Senior Citizen\",I227,I234)))","v":31128}]
[0,28000,0,0,0,0,0,{"$f":"H211","v":700000},{"$f":"VLOOKUP(H218,A218:C222,3)","v":0.4},{"$f":"INDEX(D218:D222,MATCH(I218,C218:C222,0))","v":100000},{"$f":"INDEX(E218:E222,MATCH(I218,C218:C222,0))","v":19400},{"$f":"IF(H218>H222,VLOOKUP(H218,A218:F222,6),0)","v":0.12},{"$f":"VLOOKUP(H218,A218:G222,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J213,IF($E$3=\"Female\",J220,IF($E$3=\"Senior Citizen\",J227,J234)))","v":0}]
[{"$f":"B218+1","v":28001},50000,0.2,{"$f":"B218","v":28000},{"$f":"(B219-B218)*C219","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K213,IF($E$3=\"Female\",K220,IF($E$3=\"Senior Citizen\",K227,K234)))","v":290528}]
[{"$f":"B219+1","v":50001},100000,0.3,{"$f":"B219","v":50000},{"$f":"E219+(B220-B219)*C220","v":19400},0,0,{"$f":"IF(I218=C222,E221+ROUND((H218-J218),0)*I218,IF(I218=C221,E220+ROUND((H218-J218)*I218,0),IF(I218=C220,E219+ROUND((H218-J218)*I218,0),IF(I218=C219,E218+ROUND((H218-J218)*I218,0),E217+ROUND((H218-J218)*I218,0)))))","v":259400},{"$f":"MIN(K222:L222)","v":31128},{"$f":"ROUND(SUM(H220+I220)*M218,0)","v":0},{"$f":"SUM(H220:J220)","v":290528},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A210,IF($E$3=\"Female\",A217,IF($E$3=\"Senior Citizen\",A224,A231)))","v":"Not defined"}]
[{"$f":"B220+1","v":100001},null,0.4,{"$f":"B220","v":100000},{"$f":"IF(J218=0,0,E220)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M215,IF($E$3=\"Female\",M222,IF($E$3=\"Senior Citizen\",M229,M236)))","v":0}]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H215","v":100000},{"$f":"IF(H218>H222,H218-H222,0)","v":600000},{"$f":"IF(I222>0,ROUND(I222*I218,0),0)","v":240000},{"$f":"I222-J222","v":360000},{"$f":"IF(H220>0,ROUND(H220*L218,0),0)","v":31128},{"$f":"IF(K222>L222,0,L222-K222)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K213,IF($E$3=\"Female\",K220,IF($E$3=\"Senior Citizen\",K227,K234)))","v":290528}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,28000,0,0,0,0,0,{"$f":"H211","v":700000},{"$f":"VLOOKUP(H225,A225:C229,3)","v":0.4},{"$f":"INDEX(D225:D229,MATCH(I225,C225:C229,0))","v":100000},{"$f":"INDEX(E225:E229,MATCH(I225,C225:C229,0))","v":19400},{"$f":"IF(H225>H229,VLOOKUP(H225,A225:F229,6),0)","v":0.12},{"$f":"VLOOKUP(H225,A225:G229,7)","v":0}]
[{"$f":"B225+1","v":28001},50000,0.2,{"$f":"B225","v":28000},{"$f":"(B226-B225)*C226","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B226+1","v":50001},100000,0.3,{"$f":"B226","v":50000},{"$f":"E226+(B227-B226)*C227","v":19400},0,0,{"$f":"IF(I225=C229,E228+ROUND((H225-J225),0)*I225,IF(I225=C228,E227+ROUND((H225-J225)*I225,0),IF(I225=C227,E226+ROUND((H225-J225)*I225,0),IF(I225=C226,E225+ROUND((H225-J225)*I225,0),E224+ROUND((H225-J225)*I225,0)))))","v":259400},{"$f":"MIN(K229:L229)","v":31128},{"$f":"ROUND(SUM(H227+I227)*M225,0)","v":0},{"$f":"SUM(H227:J227)","v":290528}]
[{"$f":"B227+1","v":100001},null,0.4,{"$f":"B227","v":100000},{"$f":"IF(J225=0,0,E227)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H222","v":100000},{"$f":"IF(H225>H229,H225-H229,0)","v":600000},{"$f":"IF(I229>0,ROUND(I229*I225,0),0)","v":240000},{"$f":"I229-J229","v":360000},{"$f":"IF(H227>0,ROUND(H227*L225,0),0)","v":31128},{"$f":"IF(K229>L229,0,L229-K229)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,28000,0,0,0,0,0,{"$f":"H211","v":700000},{"$f":"VLOOKUP(H232,A232:C236,3)","v":0.4},{"$f":"INDEX(D232:D236,MATCH(I232,C232:C236,0))","v":100000},{"$f":"INDEX(E232:E236,MATCH(I232,C232:C236,0))","v":19400},{"$f":"IF(H232>H236,VLOOKUP(H232,A232:F236,6),0)","v":0.12},{"$f":"VLOOKUP(H232,A232:G236,7)","v":0}]
[{"$f":"B232+1","v":28001},50000,0.2,{"$f":"B232","v":28000},{"$f":"(B233-B232)*C233","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B233+1","v":50001},100000,0.3,{"$f":"B233","v":50000},{"$f":"E233+(B234-B233)*C234","v":19400},0,0,{"$f":"IF(I232=C236,E235+ROUND((H232-J232),0)*I232,IF(I232=C235,E234+ROUND((H232-J232)*I232,0),IF(I232=C234,E233+ROUND((H232-J232)*I232,0),IF(I232=C233,E232+ROUND((H232-J232)*I232,0),E231+ROUND((H232-J232)*I232,0)))))","v":259400},{"$f":"MIN(K236:L236)","v":31128},{"$f":"ROUND(SUM(H234+I234)*M232,0)","v":0},{"$f":"SUM(H234:J234)","v":290528}]
[{"$f":"B234+1","v":100001},null,0.4,{"$f":"B234","v":100000},{"$f":"IF(J232=0,0,E234)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H229","v":100000},{"$f":"IF(H232>H236,H232-H236,0)","v":600000},{"$f":"IF(I236>0,ROUND(I236*I232,0),0)","v":240000},{"$f":"I236-J236","v":360000},{"$f":"IF(H234>0,ROUND(H234*L232,0),0)","v":31128},{"$f":"IF(K236>L236,0,L236-K236)","v":0}]
[null,null,1993,{"$f":"C237+1","v":1994},null,"1993-94"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C237","v":1993},{"$f":"D237","v":1994}]
[0,30000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H240,A240:C244,3)","v":0.4},{"$f":"INDEX(D240:D244,MATCH(I240,C240:C244,0))","v":100000},{"$f":"INDEX(E240:E244,MATCH(I240,C240:C244,0))","v":19000},{"$f":"IF(H240>H244,VLOOKUP(H240,A240:F244,6),0)","v":0.12},{"$f":"VLOOKUP(H240,A240:G244,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B240,IF($E$3=\"Female\",B247,IF($E$3=\"Senior Citizen\",B254,B261)))","v":30000},0]
[{"$f":"B240+1","v":30001},50000,0.2,{"$f":"B240","v":30000},{"$f":"(B241-B240)*C241","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O240+1","v":30001},50000,0.2]
[{"$f":"B241+1","v":50001},100000,0.3,{"$f":"B241","v":50000},{"$f":"E241+(B242-B241)*C242","v":19000},0.12,0,{"$f":"IF(I240=C244,E243+ROUND((H240-J240),0)*I240,IF(I240=C243,E242+ROUND((H240-J240)*I240,0),IF(I240=C242,E241+ROUND((H240-J240)*I240,0),IF(I240=C241,E240+ROUND((H240-J240)*I240,0),E239+ROUND((H240-J240)*I240,0)))))","v":259000},{"$f":"MIN(K244:L244)","v":31080},{"$f":"ROUND(SUM(H242+I242)*M240,0)","v":0},{"$f":"SUM(H242:J242)","v":290080},null,null,{"$f":"O241+1","v":50001},100000,0.3]
[{"$f":"B242+1","v":100001},null,0.4,{"$f":"B242","v":100000},{"$f":"IF(J240=0,0,E242)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O242+1","v":100001},0,0.4]
["Surcharge Limit",null,null,100000,null,null,null,100000,{"$f":"IF(H240>H244,H240-H244,0)","v":600000},{"$f":"IF(I244>0,ROUND(I244*I240,0),0)","v":240000},{"$f":"I244-J244","v":360000},{"$f":"IF(H242>0,ROUND(H242*L240,0),0)","v":31080},{"$f":"IF(K244>L244,0,L244-K244)","v":0},{"$f":"O243+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H242,IF($E$3=\"Female\",H249,IF($E$3=\"Senior Citizen\",H256,H263)))","v":259000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I242,IF($E$3=\"Female\",I249,IF($E$3=\"Senior Citizen\",I256,I263)))","v":31080}]
[0,30000,0,0,0,0,0,{"$f":"H240","v":700000},{"$f":"VLOOKUP(H247,A247:C251,3)","v":0.4},{"$f":"INDEX(D247:D251,MATCH(I247,C247:C251,0))","v":100000},{"$f":"INDEX(E247:E251,MATCH(I247,C247:C251,0))","v":19000},{"$f":"IF(H247>H251,VLOOKUP(H247,A247:F251,6),0)","v":0.12},{"$f":"VLOOKUP(H247,A247:G251,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J242,IF($E$3=\"Female\",J249,IF($E$3=\"Senior Citizen\",J256,J263)))","v":0}]
[{"$f":"B247+1","v":30001},50000,0.2,{"$f":"B247","v":30000},{"$f":"(B248-B247)*C248","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K242,IF($E$3=\"Female\",K249,IF($E$3=\"Senior Citizen\",K256,K263)))","v":290080}]
[{"$f":"B248+1","v":50001},100000,0.3,{"$f":"B248","v":50000},{"$f":"E248+(B249-B248)*C249","v":19000},0.12,0,{"$f":"IF(I247=C251,E250+ROUND((H247-J247),0)*I247,IF(I247=C250,E249+ROUND((H247-J247)*I247,0),IF(I247=C249,E248+ROUND((H247-J247)*I247,0),IF(I247=C248,E247+ROUND((H247-J247)*I247,0),E246+ROUND((H247-J247)*I247,0)))))","v":259000},{"$f":"MIN(K251:L251)","v":31080},{"$f":"ROUND(SUM(H249+I249)*M247,0)","v":0},{"$f":"SUM(H249:J249)","v":290080},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A239,IF($E$3=\"Female\",A246,IF($E$3=\"Senior Citizen\",A253,A260)))","v":"Not defined"}]
[{"$f":"B249+1","v":100001},null,0.4,{"$f":"B249","v":100000},{"$f":"IF(J247=0,0,E249)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M244,IF($E$3=\"Female\",M251,IF($E$3=\"Senior Citizen\",M258,M265)))","v":0}]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H244","v":100000},{"$f":"IF(H247>H251,H247-H251,0)","v":600000},{"$f":"IF(I251>0,ROUND(I251*I247,0),0)","v":240000},{"$f":"I251-J251","v":360000},{"$f":"IF(H249>0,ROUND(H249*L247,0),0)","v":31080},{"$f":"IF(K251>L251,0,L251-K251)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K242,IF($E$3=\"Female\",K249,IF($E$3=\"Senior Citizen\",K256,K263)))","v":290080}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,30000,0,0,0,0,0,{"$f":"H240","v":700000},{"$f":"VLOOKUP(H254,A254:C258,3)","v":0.4},{"$f":"INDEX(D254:D258,MATCH(I254,C254:C258,0))","v":100000},{"$f":"INDEX(E254:E258,MATCH(I254,C254:C258,0))","v":19000},{"$f":"IF(H254>H258,VLOOKUP(H254,A254:F258,6),0)","v":0.12},{"$f":"VLOOKUP(H254,A254:G258,7)","v":0}]
[{"$f":"B254+1","v":30001},50000,0.2,{"$f":"B254","v":30000},{"$f":"(B255-B254)*C255","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B255+1","v":50001},100000,0.3,{"$f":"B255","v":50000},{"$f":"E255+(B256-B255)*C256","v":19000},0.12,0,{"$f":"IF(I254=C258,E257+ROUND((H254-J254),0)*I254,IF(I254=C257,E256+ROUND((H254-J254)*I254,0),IF(I254=C256,E255+ROUND((H254-J254)*I254,0),IF(I254=C255,E254+ROUND((H254-J254)*I254,0),E253+ROUND((H254-J254)*I254,0)))))","v":259000},{"$f":"MIN(K258:L258)","v":31080},{"$f":"ROUND(SUM(H256+I256)*M254,0)","v":0},{"$f":"SUM(H256:J256)","v":290080}]
[{"$f":"B256+1","v":100001},null,0.4,{"$f":"B256","v":100000},{"$f":"IF(J254=0,0,E256)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H251","v":100000},{"$f":"IF(H254>H258,H254-H258,0)","v":600000},{"$f":"IF(I258>0,ROUND(I258*I254,0),0)","v":240000},{"$f":"I258-J258","v":360000},{"$f":"IF(H256>0,ROUND(H256*L254,0),0)","v":31080},{"$f":"IF(K258>L258,0,L258-K258)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,30000,0,0,0,0,0,{"$f":"H240","v":700000},{"$f":"VLOOKUP(H261,A261:C265,3)","v":0.4},{"$f":"INDEX(D261:D265,MATCH(I261,C261:C265,0))","v":100000},{"$f":"INDEX(E261:E265,MATCH(I261,C261:C265,0))","v":19000},{"$f":"IF(H261>H265,VLOOKUP(H261,A261:F265,6),0)","v":0.12},{"$f":"VLOOKUP(H261,A261:G265,7)","v":0}]
[{"$f":"B261+1","v":30001},50000,0.2,{"$f":"B261","v":30000},{"$f":"(B262-B261)*C262","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B262+1","v":50001},100000,0.3,{"$f":"B262","v":50000},{"$f":"E262+(B263-B262)*C263","v":19000},0.12,0,{"$f":"IF(I261=C265,E264+ROUND((H261-J261),0)*I261,IF(I261=C264,E263+ROUND((H261-J261)*I261,0),IF(I261=C263,E262+ROUND((H261-J261)*I261,0),IF(I261=C262,E261+ROUND((H261-J261)*I261,0),E260+ROUND((H261-J261)*I261,0)))))","v":259000},{"$f":"MIN(K265:L265)","v":31080},{"$f":"ROUND(SUM(H263+I263)*M261,0)","v":0},{"$f":"SUM(H263:J263)","v":290080}]
[{"$f":"B263+1","v":100001},null,0.4,{"$f":"B263","v":100000},{"$f":"IF(J261=0,0,E263)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H258","v":100000},{"$f":"IF(H261>H265,H261-H265,0)","v":600000},{"$f":"IF(I265>0,ROUND(I265*I261,0),0)","v":240000},{"$f":"I265-J265","v":360000},{"$f":"IF(H263>0,ROUND(H263*L261,0),0)","v":31080},{"$f":"IF(K265>L265,0,L265-K265)","v":0}]
[null,null,1994,{"$f":"C266+1","v":1995},null,"1994-95"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C266","v":1994},{"$f":"D266","v":1995}]
[0,35000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H269,A269:C273,3)","v":0.4},{"$f":"INDEX(D269:D273,MATCH(I269,C269:C273,0))","v":120000},{"$f":"INDEX(E269:E273,MATCH(I269,C269:C273,0))","v":23000},{"$f":"IF(H269>H273,VLOOKUP(H269,A269:F273,6),0)","v":0},{"$f":"VLOOKUP(H269,A269:G273,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B269,IF($E$3=\"Female\",B276,IF($E$3=\"Senior Citizen\",B283,B290)))","v":35000},0]
[{"$f":"B269+1","v":35001},60000,0.2,{"$f":"B269","v":35000},{"$f":"(B270-B269)*C270","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O269+1","v":35001},60000,0.2]
[{"$f":"B270+1","v":60001},120000,0.3,{"$f":"B270","v":60000},{"$f":"E270+(B271-B270)*C271","v":23000},0,0,{"$f":"IF(I269=C273,E272+ROUND((H269-J269),0)*I269,IF(I269=C272,E271+ROUND((H269-J269)*I269,0),IF(I269=C271,E270+ROUND((H269-J269)*I269,0),IF(I269=C270,E269+ROUND((H269-J269)*I269,0),E268+ROUND((H269-J269)*I269,0)))))","v":255000},{"$f":"MIN(K273:L273)","v":0},{"$f":"ROUND(SUM(H271+I271)*M269,0)","v":0},{"$f":"SUM(H271:J271)","v":255000},null,null,{"$f":"O270+1","v":60001},120000,0.3]
[{"$f":"B271+1","v":120001},null,0.4,{"$f":"B271","v":120000},{"$f":"IF(J269=0,0,E271)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O271+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H269>H273,H269-H273,0)","v":700000},{"$f":"IF(I273>0,ROUND(I273*I269,0),0)","v":280000},{"$f":"I273-J273","v":420000},{"$f":"IF(H271>0,ROUND(H271*L269,0),0)","v":0},{"$f":"IF(K273>L273,0,L273-K273)","v":0},{"$f":"O272+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H271,IF($E$3=\"Female\",H278,IF($E$3=\"Senior Citizen\",H285,H292)))","v":255000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I271,IF($E$3=\"Female\",I278,IF($E$3=\"Senior Citizen\",I285,I292)))","v":0}]
[0,35000,0,0,0,0,0,{"$f":"H269","v":700000},{"$f":"VLOOKUP(H276,A276:C280,3)","v":0.4},{"$f":"INDEX(D276:D280,MATCH(I276,C276:C280,0))","v":120000},{"$f":"INDEX(E276:E280,MATCH(I276,C276:C280,0))","v":23000},{"$f":"IF(H276>H280,VLOOKUP(H276,A276:F280,6),0)","v":0},{"$f":"VLOOKUP(H276,A276:G280,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J271,IF($E$3=\"Female\",J278,IF($E$3=\"Senior Citizen\",J285,J292)))","v":0}]
[{"$f":"B276+1","v":35001},60000,0.2,{"$f":"B276","v":35000},{"$f":"(B277-B276)*C277","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K271,IF($E$3=\"Female\",K278,IF($E$3=\"Senior Citizen\",K285,K292)))","v":255000}]
[{"$f":"B277+1","v":60001},120000,0.3,{"$f":"B277","v":60000},{"$f":"E277+(B278-B277)*C278","v":23000},0,0,{"$f":"IF(I276=C280,E279+ROUND((H276-J276),0)*I276,IF(I276=C279,E278+ROUND((H276-J276)*I276,0),IF(I276=C278,E277+ROUND((H276-J276)*I276,0),IF(I276=C277,E276+ROUND((H276-J276)*I276,0),E275+ROUND((H276-J276)*I276,0)))))","v":255000},{"$f":"MIN(K280:L280)","v":0},{"$f":"ROUND(SUM(H278+I278)*M276,0)","v":0},{"$f":"SUM(H278:J278)","v":255000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A268,IF($E$3=\"Female\",A275,IF($E$3=\"Senior Citizen\",A282,A289)))","v":"Not defined"}]
[{"$f":"B278+1","v":120001},null,0.4,{"$f":"B278","v":120000},{"$f":"IF(J276=0,0,E278)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M273,IF($E$3=\"Female\",M280,IF($E$3=\"Senior Citizen\",M287,M294)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H273","v":0},{"$f":"IF(H276>H280,H276-H280,0)","v":700000},{"$f":"IF(I280>0,ROUND(I280*I276,0),0)","v":280000},{"$f":"I280-J280","v":420000},{"$f":"IF(H278>0,ROUND(H278*L276,0),0)","v":0},{"$f":"IF(K280>L280,0,L280-K280)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K271,IF($E$3=\"Female\",K278,IF($E$3=\"Senior Citizen\",K285,K292)))","v":255000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,35000,0,0,0,0,0,{"$f":"H269","v":700000},{"$f":"VLOOKUP(H283,A283:C287,3)","v":0.4},{"$f":"INDEX(D283:D287,MATCH(I283,C283:C287,0))","v":120000},{"$f":"INDEX(E283:E287,MATCH(I283,C283:C287,0))","v":23000},{"$f":"IF(H283>H287,VLOOKUP(H283,A283:F287,6),0)","v":0},{"$f":"VLOOKUP(H283,A283:G287,7)","v":0}]
[{"$f":"B283+1","v":35001},60000,0.2,{"$f":"B283","v":35000},{"$f":"(B284-B283)*C284","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B284+1","v":60001},120000,0.3,{"$f":"B284","v":60000},{"$f":"E284+(B285-B284)*C285","v":23000},0,0,{"$f":"IF(I283=C287,E286+ROUND((H283-J283),0)*I283,IF(I283=C286,E285+ROUND((H283-J283)*I283,0),IF(I283=C285,E284+ROUND((H283-J283)*I283,0),IF(I283=C284,E283+ROUND((H283-J283)*I283,0),E282+ROUND((H283-J283)*I283,0)))))","v":255000},{"$f":"MIN(K287:L287)","v":0},{"$f":"ROUND(SUM(H285+I285)*M283,0)","v":0},{"$f":"SUM(H285:J285)","v":255000}]
[{"$f":"B285+1","v":120001},null,0.4,{"$f":"B285","v":120000},{"$f":"IF(J283=0,0,E285)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H280","v":0},{"$f":"IF(H283>H287,H283-H287,0)","v":700000},{"$f":"IF(I287>0,ROUND(I287*I283,0),0)","v":280000},{"$f":"I287-J287","v":420000},{"$f":"IF(H285>0,ROUND(H285*L283,0),0)","v":0},{"$f":"IF(K287>L287,0,L287-K287)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,35000,0,0,0,0,0,{"$f":"H269","v":700000},{"$f":"VLOOKUP(H290,A290:C294,3)","v":0.4},{"$f":"INDEX(D290:D294,MATCH(I290,C290:C294,0))","v":120000},{"$f":"INDEX(E290:E294,MATCH(I290,C290:C294,0))","v":23000},{"$f":"IF(H290>H294,VLOOKUP(H290,A290:F294,6),0)","v":0},{"$f":"VLOOKUP(H290,A290:G294,7)","v":0}]
[{"$f":"B290+1","v":35001},60000,0.2,{"$f":"B290","v":35000},{"$f":"(B291-B290)*C291","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B291+1","v":60001},120000,0.3,{"$f":"B291","v":60000},{"$f":"E291+(B292-B291)*C292","v":23000},0,0,{"$f":"IF(I290=C294,E293+ROUND((H290-J290),0)*I290,IF(I290=C293,E292+ROUND((H290-J290)*I290,0),IF(I290=C292,E291+ROUND((H290-J290)*I290,0),IF(I290=C291,E290+ROUND((H290-J290)*I290,0),E289+ROUND((H290-J290)*I290,0)))))","v":255000},{"$f":"MIN(K294:L294)","v":0},{"$f":"ROUND(SUM(H292+I292)*M290,0)","v":0},{"$f":"SUM(H292:J292)","v":255000}]
[{"$f":"B292+1","v":120001},null,0.4,{"$f":"B292","v":120000},{"$f":"IF(J290=0,0,E292)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H287","v":0},{"$f":"IF(H290>H294,H290-H294,0)","v":700000},{"$f":"IF(I294>0,ROUND(I294*I290,0),0)","v":280000},{"$f":"I294-J294","v":420000},{"$f":"IF(H292>0,ROUND(H292*L290,0),0)","v":0},{"$f":"IF(K294>L294,0,L294-K294)","v":0}]
[null,null,1995,{"$f":"C295+1","v":1996},null,"1995-96"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C295","v":1995},{"$f":"D295","v":1996}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H298,A298:C302,3)","v":0.4},{"$f":"INDEX(D298:D302,MATCH(I298,C298:C302,0))","v":120000},{"$f":"INDEX(E298:E302,MATCH(I298,C298:C302,0))","v":22000},{"$f":"IF(H298>H302,VLOOKUP(H298,A298:F302,6),0)","v":0},{"$f":"VLOOKUP(H298,A298:G302,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B298,IF($E$3=\"Female\",B305,IF($E$3=\"Senior Citizen\",B312,B319)))","v":40000},0]
[{"$f":"B298+1","v":40001},60000,0.2,{"$f":"B298","v":40000},{"$f":"(B299-B298)*C299","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O298+1","v":40001},60000,0.2]
[{"$f":"B299+1","v":60001},120000,0.3,{"$f":"B299","v":60000},{"$f":"E299+(B300-B299)*C300","v":22000},0,0,{"$f":"IF(I298=C302,E301+ROUND((H298-J298),0)*I298,IF(I298=C301,E300+ROUND((H298-J298)*I298,0),IF(I298=C300,E299+ROUND((H298-J298)*I298,0),IF(I298=C299,E298+ROUND((H298-J298)*I298,0),E297+ROUND((H298-J298)*I298,0)))))","v":254000},{"$f":"MIN(K302:L302)","v":0},{"$f":"ROUND(SUM(H300+I300)*M298,0)","v":0},{"$f":"SUM(H300:J300)","v":254000},null,null,{"$f":"O299+1","v":60001},120000,0.3]
[{"$f":"B300+1","v":120001},null,0.4,{"$f":"B300","v":120000},{"$f":"IF(J298=0,0,E300)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O300+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H298>H302,H298-H302,0)","v":700000},{"$f":"IF(I302>0,ROUND(I302*I298,0),0)","v":280000},{"$f":"I302-J302","v":420000},{"$f":"IF(H300>0,ROUND(H300*L298,0),0)","v":0},{"$f":"IF(K302>L302,0,L302-K302)","v":0},{"$f":"O301+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H300,IF($E$3=\"Female\",H307,IF($E$3=\"Senior Citizen\",H314,H321)))","v":254000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I300,IF($E$3=\"Female\",I307,IF($E$3=\"Senior Citizen\",I314,I321)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H298","v":700000},{"$f":"VLOOKUP(H305,A305:C309,3)","v":0.4},{"$f":"INDEX(D305:D309,MATCH(I305,C305:C309,0))","v":120000},{"$f":"INDEX(E305:E309,MATCH(I305,C305:C309,0))","v":22000},{"$f":"IF(H305>H309,VLOOKUP(H305,A305:F309,6),0)","v":0},{"$f":"VLOOKUP(H305,A305:G309,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J300,IF($E$3=\"Female\",J307,IF($E$3=\"Senior Citizen\",J314,J321)))","v":0}]
[{"$f":"B305+1","v":40001},60000,0.2,{"$f":"B305","v":40000},{"$f":"(B306-B305)*C306","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K300,IF($E$3=\"Female\",K307,IF($E$3=\"Senior Citizen\",K314,K321)))","v":254000}]
[{"$f":"B306+1","v":60001},120000,0.3,{"$f":"B306","v":60000},{"$f":"E306+(B307-B306)*C307","v":22000},0,0,{"$f":"IF(I305=C309,E308+ROUND((H305-J305),0)*I305,IF(I305=C308,E307+ROUND((H305-J305)*I305,0),IF(I305=C307,E306+ROUND((H305-J305)*I305,0),IF(I305=C306,E305+ROUND((H305-J305)*I305,0),E304+ROUND((H305-J305)*I305,0)))))","v":254000},{"$f":"MIN(K309:L309)","v":0},{"$f":"ROUND(SUM(H307+I307)*M305,0)","v":0},{"$f":"SUM(H307:J307)","v":254000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A297,IF($E$3=\"Female\",A304,IF($E$3=\"Senior Citizen\",A311,A318)))","v":"Not defined"}]
[{"$f":"B307+1","v":120001},null,0.4,{"$f":"B307","v":120000},{"$f":"IF(J305=0,0,E307)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M302,IF($E$3=\"Female\",M309,IF($E$3=\"Senior Citizen\",M316,M323)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H302","v":0},{"$f":"IF(H305>H309,H305-H309,0)","v":700000},{"$f":"IF(I309>0,ROUND(I309*I305,0),0)","v":280000},{"$f":"I309-J309","v":420000},{"$f":"IF(H307>0,ROUND(H307*L305,0),0)","v":0},{"$f":"IF(K309>L309,0,L309-K309)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K300,IF($E$3=\"Female\",K307,IF($E$3=\"Senior Citizen\",K314,K321)))","v":254000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H298","v":700000},{"$f":"VLOOKUP(H312,A312:C316,3)","v":0.4},{"$f":"INDEX(D312:D316,MATCH(I312,C312:C316,0))","v":120000},{"$f":"INDEX(E312:E316,MATCH(I312,C312:C316,0))","v":22000},{"$f":"IF(H312>H316,VLOOKUP(H312,A312:F316,6),0)","v":0},{"$f":"VLOOKUP(H312,A312:G316,7)","v":0}]
[{"$f":"B312+1","v":40001},60000,0.2,{"$f":"B312","v":40000},{"$f":"(B313-B312)*C313","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B313+1","v":60001},120000,0.3,{"$f":"B313","v":60000},{"$f":"E313+(B314-B313)*C314","v":22000},0,0,{"$f":"IF(I312=C316,E315+ROUND((H312-J312),0)*I312,IF(I312=C315,E314+ROUND((H312-J312)*I312,0),IF(I312=C314,E313+ROUND((H312-J312)*I312,0),IF(I312=C313,E312+ROUND((H312-J312)*I312,0),E311+ROUND((H312-J312)*I312,0)))))","v":254000},{"$f":"MIN(K316:L316)","v":0},{"$f":"ROUND(SUM(H314+I314)*M312,0)","v":0},{"$f":"SUM(H314:J314)","v":254000}]
[{"$f":"B314+1","v":120001},null,0.4,{"$f":"B314","v":120000},{"$f":"IF(J312=0,0,E314)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H309","v":0},{"$f":"IF(H312>H316,H312-H316,0)","v":700000},{"$f":"IF(I316>0,ROUND(I316*I312,0),0)","v":280000},{"$f":"I316-J316","v":420000},{"$f":"IF(H314>0,ROUND(H314*L312,0),0)","v":0},{"$f":"IF(K316>L316,0,L316-K316)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H298","v":700000},{"$f":"VLOOKUP(H319,A319:C323,3)","v":0.4},{"$f":"INDEX(D319:D323,MATCH(I319,C319:C323,0))","v":120000},{"$f":"INDEX(E319:E323,MATCH(I319,C319:C323,0))","v":22000},{"$f":"IF(H319>H323,VLOOKUP(H319,A319:F323,6),0)","v":0},{"$f":"VLOOKUP(H319,A319:G323,7)","v":0}]
[{"$f":"B319+1","v":40001},60000,0.2,{"$f":"B319","v":40000},{"$f":"(B320-B319)*C320","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B320+1","v":60001},120000,0.3,{"$f":"B320","v":60000},{"$f":"E320+(B321-B320)*C321","v":22000},0,0,{"$f":"IF(I319=C323,E322+ROUND((H319-J319),0)*I319,IF(I319=C322,E321+ROUND((H319-J319)*I319,0),IF(I319=C321,E320+ROUND((H319-J319)*I319,0),IF(I319=C320,E319+ROUND((H319-J319)*I319,0),E318+ROUND((H319-J319)*I319,0)))))","v":254000},{"$f":"MIN(K323:L323)","v":0},{"$f":"ROUND(SUM(H321+I321)*M319,0)","v":0},{"$f":"SUM(H321:J321)","v":254000}]
[{"$f":"B321+1","v":120001},null,0.4,{"$f":"B321","v":120000},{"$f":"IF(J319=0,0,E321)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H316","v":0},{"$f":"IF(H319>H323,H319-H323,0)","v":700000},{"$f":"IF(I323>0,ROUND(I323*I319,0),0)","v":280000},{"$f":"I323-J323","v":420000},{"$f":"IF(H321>0,ROUND(H321*L319,0),0)","v":0},{"$f":"IF(K323>L323,0,L323-K323)","v":0}]
[null,null,1996,{"$f":"C324+1","v":1997},null,"1996-97"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C324","v":1996},{"$f":"D324","v":1997}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H327,A327:C331,3)","v":0.4},{"$f":"INDEX(D327:D331,MATCH(I327,C327:C331,0))","v":120000},{"$f":"INDEX(E327:E331,MATCH(I327,C327:C331,0))","v":21000},{"$f":"IF(H327>H331,VLOOKUP(H327,A327:F331,6),0)","v":0},{"$f":"VLOOKUP(H327,A327:G331,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B327,IF($E$3=\"Female\",B334,IF($E$3=\"Senior Citizen\",B341,B348)))","v":40000},0]
[{"$f":"B327+1","v":40001},60000,0.15,{"$f":"B327","v":40000},{"$f":"(B328-B327)*C328","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O327+1","v":40001},60000,0.15]
[{"$f":"B328+1","v":60001},120000,0.3,{"$f":"B328","v":60000},{"$f":"E328+(B329-B328)*C329","v":21000},0,0,{"$f":"IF(I327=C331,E330+ROUND((H327-J327),0)*I327,IF(I327=C330,E329+ROUND((H327-J327)*I327,0),IF(I327=C329,E328+ROUND((H327-J327)*I327,0),IF(I327=C328,E327+ROUND((H327-J327)*I327,0),E326+ROUND((H327-J327)*I327,0)))))","v":253000},{"$f":"MIN(K331:L331)","v":0},{"$f":"ROUND(SUM(H329+I329)*M327,0)","v":0},{"$f":"SUM(H329:J329)","v":253000},null,null,{"$f":"O328+1","v":60001},120000,0.3]
[{"$f":"B329+1","v":120001},null,0.4,{"$f":"B329","v":120000},{"$f":"IF(J327=0,0,E329)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O329+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H327>H331,H327-H331,0)","v":700000},{"$f":"IF(I331>0,ROUND(I331*I327,0),0)","v":280000},{"$f":"I331-J331","v":420000},{"$f":"IF(H329>0,ROUND(H329*L327,0),0)","v":0},{"$f":"IF(K331>L331,0,L331-K331)","v":0},{"$f":"O330+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H329,IF($E$3=\"Female\",H336,IF($E$3=\"Senior Citizen\",H343,H350)))","v":253000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I329,IF($E$3=\"Female\",I336,IF($E$3=\"Senior Citizen\",I343,I350)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H327","v":700000},{"$f":"VLOOKUP(H334,A334:C338,3)","v":0.4},{"$f":"INDEX(D334:D338,MATCH(I334,C334:C338,0))","v":120000},{"$f":"INDEX(E334:E338,MATCH(I334,C334:C338,0))","v":21000},{"$f":"IF(H334>H338,VLOOKUP(H334,A334:F338,6),0)","v":0},{"$f":"VLOOKUP(H334,A334:G338,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J329,IF($E$3=\"Female\",J336,IF($E$3=\"Senior Citizen\",J343,J350)))","v":0}]
[{"$f":"B334+1","v":40001},60000,0.15,{"$f":"B334","v":40000},{"$f":"(B335-B334)*C335","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K329,IF($E$3=\"Female\",K336,IF($E$3=\"Senior Citizen\",K343,K350)))","v":253000}]
[{"$f":"B335+1","v":60001},120000,0.3,{"$f":"B335","v":60000},{"$f":"E335+(B336-B335)*C336","v":21000},0,0,{"$f":"IF(I334=C338,E337+ROUND((H334-J334),0)*I334,IF(I334=C337,E336+ROUND((H334-J334)*I334,0),IF(I334=C336,E335+ROUND((H334-J334)*I334,0),IF(I334=C335,E334+ROUND((H334-J334)*I334,0),E333+ROUND((H334-J334)*I334,0)))))","v":253000},{"$f":"MIN(K338:L338)","v":0},{"$f":"ROUND(SUM(H336+I336)*M334,0)","v":0},{"$f":"SUM(H336:J336)","v":253000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A326,IF($E$3=\"Female\",A333,IF($E$3=\"Senior Citizen\",A340,A347)))","v":"Not defined"}]
[{"$f":"B336+1","v":120001},null,0.4,{"$f":"B336","v":120000},{"$f":"IF(J334=0,0,E336)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M331,IF($E$3=\"Female\",M338,IF($E$3=\"Senior Citizen\",M345,M352)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H331","v":0},{"$f":"IF(H334>H338,H334-H338,0)","v":700000},{"$f":"IF(I338>0,ROUND(I338*I334,0),0)","v":280000},{"$f":"I338-J338","v":420000},{"$f":"IF(H336>0,ROUND(H336*L334,0),0)","v":0},{"$f":"IF(K338>L338,0,L338-K338)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K329,IF($E$3=\"Female\",K336,IF($E$3=\"Senior Citizen\",K343,K350)))","v":253000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H327","v":700000},{"$f":"VLOOKUP(H341,A341:C345,3)","v":0.4},{"$f":"INDEX(D341:D345,MATCH(I341,C341:C345,0))","v":120000},{"$f":"INDEX(E341:E345,MATCH(I341,C341:C345,0))","v":21000},{"$f":"IF(H341>H345,VLOOKUP(H341,A341:F345,6),0)","v":0},{"$f":"VLOOKUP(H341,A341:G345,7)","v":0}]
[{"$f":"B341+1","v":40001},60000,0.15,{"$f":"B341","v":40000},{"$f":"(B342-B341)*C342","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B342+1","v":60001},120000,0.3,{"$f":"B342","v":60000},{"$f":"E342+(B343-B342)*C343","v":21000},0,0,{"$f":"IF(I341=C345,E344+ROUND((H341-J341),0)*I341,IF(I341=C344,E343+ROUND((H341-J341)*I341,0),IF(I341=C343,E342+ROUND((H341-J341)*I341,0),IF(I341=C342,E341+ROUND((H341-J341)*I341,0),E340+ROUND((H341-J341)*I341,0)))))","v":253000},{"$f":"MIN(K345:L345)","v":0},{"$f":"ROUND(SUM(H343+I343)*M341,0)","v":0},{"$f":"SUM(H343:J343)","v":253000}]
[{"$f":"B343+1","v":120001},null,0.4,{"$f":"B343","v":120000},{"$f":"IF(J341=0,0,E343)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H338","v":0},{"$f":"IF(H341>H345,H341-H345,0)","v":700000},{"$f":"IF(I345>0,ROUND(I345*I341,0),0)","v":280000},{"$f":"I345-J345","v":420000},{"$f":"IF(H343>0,ROUND(H343*L341,0),0)","v":0},{"$f":"IF(K345>L345,0,L345-K345)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,40000,0,0,0,0,0,{"$f":"H327","v":700000},{"$f":"VLOOKUP(H348,A348:C352,3)","v":0.4},{"$f":"INDEX(D348:D352,MATCH(I348,C348:C352,0))","v":120000},{"$f":"INDEX(E348:E352,MATCH(I348,C348:C352,0))","v":21000},{"$f":"IF(H348>H352,VLOOKUP(H348,A348:F352,6),0)","v":0},{"$f":"VLOOKUP(H348,A348:G352,7)","v":0}]
[{"$f":"B348+1","v":40001},60000,0.15,{"$f":"B348","v":40000},{"$f":"(B349-B348)*C349","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B349+1","v":60001},120000,0.3,{"$f":"B349","v":60000},{"$f":"E349+(B350-B349)*C350","v":21000},0,0,{"$f":"IF(I348=C352,E351+ROUND((H348-J348),0)*I348,IF(I348=C351,E350+ROUND((H348-J348)*I348,0),IF(I348=C350,E349+ROUND((H348-J348)*I348,0),IF(I348=C349,E348+ROUND((H348-J348)*I348,0),E347+ROUND((H348-J348)*I348,0)))))","v":253000},{"$f":"MIN(K352:L352)","v":0},{"$f":"ROUND(SUM(H350+I350)*M348,0)","v":0},{"$f":"SUM(H350:J350)","v":253000}]
[{"$f":"B350+1","v":120001},null,0.4,{"$f":"B350","v":120000},{"$f":"IF(J348=0,0,E350)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H345","v":0},{"$f":"IF(H348>H352,H348-H352,0)","v":700000},{"$f":"IF(I352>0,ROUND(I352*I348,0),0)","v":280000},{"$f":"I352-J352","v":420000},{"$f":"IF(H350>0,ROUND(H350*L348,0),0)","v":0},{"$f":"IF(K352>L352,0,L352-K352)","v":0}]
[null,null,1997,{"$f":"C353+1","v":1998},null,"1997-98"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C353","v":1997},{"$f":"D353","v":1998}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H356,A356:C360,3)","v":0.3},{"$f":"INDEX(D356:D360,MATCH(I356,C356:C360,0))","v":150000},{"$f":"INDEX(E356:E360,MATCH(I356,C356:C360,0))","v":20000},{"$f":"IF(H356>H360,VLOOKUP(H356,A356:F360,6),0)","v":0},{"$f":"VLOOKUP(H356,A356:G360,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B356,IF($E$3=\"Female\",B363,IF($E$3=\"Senior Citizen\",B370,B377)))","v":40000},0]
[{"$f":"B356+1","v":40001},60000,0.1,{"$f":"B356","v":40000},{"$f":"(B357-B356)*C357","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O356+1","v":40001},60000,0.1]
[{"$f":"B357+1","v":60001},150000,0.2,{"$f":"B357","v":60000},{"$f":"E357+(B358-B357)*C358","v":20000},0,0,{"$f":"IF(I356=C360,E359+ROUND((H356-J356),0)*I356,IF(I356=C359,E358+ROUND((H356-J356)*I356,0),IF(I356=C358,E357+ROUND((H356-J356)*I356,0),IF(I356=C357,E356+ROUND((H356-J356)*I356,0),E355+ROUND((H356-J356)*I356,0)))))","v":185000},{"$f":"MIN(K360:L360)","v":0},{"$f":"ROUND(SUM(H358+I358)*M356,0)","v":0},{"$f":"SUM(H358:J358)","v":185000},null,null,{"$f":"O357+1","v":60001},150000,0.2]
[{"$f":"B358+1","v":150001},null,0.3,{"$f":"B358","v":150000},{"$f":"IF(J356=0,0,E358)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O358+1","v":150001},0,0.3]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H356>H360,H356-H360,0)","v":700000},{"$f":"IF(I360>0,ROUND(I360*I356,0),0)","v":210000},{"$f":"I360-J360","v":490000},{"$f":"IF(H358>0,ROUND(H358*L356,0),0)","v":0},{"$f":"IF(K360>L360,0,L360-K360)","v":0},{"$f":"O359+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H358,IF($E$3=\"Female\",H365,IF($E$3=\"Senior Citizen\",H372,H379)))","v":185000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I358,IF($E$3=\"Female\",I365,IF($E$3=\"Senior Citizen\",I372,I379)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H356","v":700000},{"$f":"VLOOKUP(H363,A363:C367,3)","v":0.3},{"$f":"INDEX(D363:D367,MATCH(I363,C363:C367,0))","v":150000},{"$f":"INDEX(E363:E367,MATCH(I363,C363:C367,0))","v":20000},{"$f":"IF(H363>H367,VLOOKUP(H363,A363:F367,6),0)","v":0},{"$f":"VLOOKUP(H363,A363:G367,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J358,IF($E$3=\"Female\",J365,IF($E$3=\"Senior Citizen\",J372,J379)))","v":0}]
[{"$f":"B363+1","v":40001},60000,0.1,{"$f":"B363","v":40000},{"$f":"(B364-B363)*C364","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K358,IF($E$3=\"Female\",K365,IF($E$3=\"Senior Citizen\",K372,K379)))","v":185000}]
[{"$f":"B364+1","v":60001},150000,0.2,{"$f":"B364","v":60000},{"$f":"E364+(B365-B364)*C365","v":20000},0,0,{"$f":"IF(I363=C367,E366+ROUND((H363-J363),0)*I363,IF(I363=C366,E365+ROUND((H363-J363)*I363,0),IF(I363=C365,E364+ROUND((H363-J363)*I363,0),IF(I363=C364,E363+ROUND((H363-J363)*I363,0),E362+ROUND((H363-J363)*I363,0)))))","v":185000},{"$f":"MIN(K367:L367)","v":0},{"$f":"ROUND(SUM(H365+I365)*M363,0)","v":0},{"$f":"SUM(H365:J365)","v":185000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A355,IF($E$3=\"Female\",A362,IF($E$3=\"Senior Citizen\",A369,A376)))","v":"Not defined"}]
[{"$f":"B365+1","v":150001},null,0.3,{"$f":"B365","v":150000},{"$f":"IF(J363=0,0,E365)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M360,IF($E$3=\"Female\",M367,IF($E$3=\"Senior Citizen\",M374,M381)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H360","v":0},{"$f":"IF(H363>H367,H363-H367,0)","v":700000},{"$f":"IF(I367>0,ROUND(I367*I363,0),0)","v":210000},{"$f":"I367-J367","v":490000},{"$f":"IF(H365>0,ROUND(H365*L363,0),0)","v":0},{"$f":"IF(K367>L367,0,L367-K367)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K358,IF($E$3=\"Female\",K365,IF($E$3=\"Senior Citizen\",K372,K379)))","v":185000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H356","v":700000},{"$f":"VLOOKUP(H370,A370:C374,3)","v":0.3},{"$f":"INDEX(D370:D374,MATCH(I370,C370:C374,0))","v":150000},{"$f":"INDEX(E370:E374,MATCH(I370,C370:C374,0))","v":20000},{"$f":"IF(H370>H374,VLOOKUP(H370,A370:F374,6),0)","v":0},{"$f":"VLOOKUP(H370,A370:G374,7)","v":0}]
[{"$f":"B370+1","v":40001},60000,0.1,{"$f":"B370","v":40000},{"$f":"(B371-B370)*C371","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B371+1","v":60001},150000,0.2,{"$f":"B371","v":60000},{"$f":"E371+(B372-B371)*C372","v":20000},0,0,{"$f":"IF(I370=C374,E373+ROUND((H370-J370),0)*I370,IF(I370=C373,E372+ROUND((H370-J370)*I370,0),IF(I370=C372,E371+ROUND((H370-J370)*I370,0),IF(I370=C371,E370+ROUND((H370-J370)*I370,0),E369+ROUND((H370-J370)*I370,0)))))","v":185000},{"$f":"MIN(K374:L374)","v":0},{"$f":"ROUND(SUM(H372+I372)*M370,0)","v":0},{"$f":"SUM(H372:J372)","v":185000}]
[{"$f":"B372+1","v":150001},null,0.3,{"$f":"B372","v":150000},{"$f":"IF(J370=0,0,E372)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H367","v":0},{"$f":"IF(H370>H374,H370-H374,0)","v":700000},{"$f":"IF(I374>0,ROUND(I374*I370,0),0)","v":210000},{"$f":"I374-J374","v":490000},{"$f":"IF(H372>0,ROUND(H372*L370,0),0)","v":0},{"$f":"IF(K374>L374,0,L374-K374)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H356","v":700000},{"$f":"VLOOKUP(H377,A377:C381,3)","v":0.3},{"$f":"INDEX(D377:D381,MATCH(I377,C377:C381,0))","v":150000},{"$f":"INDEX(E377:E381,MATCH(I377,C377:C381,0))","v":20000},{"$f":"IF(H377>H381,VLOOKUP(H377,A377:F381,6),0)","v":0},{"$f":"VLOOKUP(H377,A377:G381,7)","v":0}]
[{"$f":"B377+1","v":40001},60000,0.1,{"$f":"B377","v":40000},{"$f":"(B378-B377)*C378","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B378+1","v":60001},150000,0.2,{"$f":"B378","v":60000},{"$f":"E378+(B379-B378)*C379","v":20000},0,0,{"$f":"IF(I377=C381,E380+ROUND((H377-J377),0)*I377,IF(I377=C380,E379+ROUND((H377-J377)*I377,0),IF(I377=C379,E378+ROUND((H377-J377)*I377,0),IF(I377=C378,E377+ROUND((H377-J377)*I377,0),E376+ROUND((H377-J377)*I377,0)))))","v":185000},{"$f":"MIN(K381:L381)","v":0},{"$f":"ROUND(SUM(H379+I379)*M377,0)","v":0},{"$f":"SUM(H379:J379)","v":185000}]
[{"$f":"B379+1","v":150001},null,0.3,{"$f":"B379","v":150000},{"$f":"IF(J377=0,0,E379)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H374","v":0},{"$f":"IF(H377>H381,H377-H381,0)","v":700000},{"$f":"IF(I381>0,ROUND(I381*I377,0),0)","v":210000},{"$f":"I381-J381","v":490000},{"$f":"IF(H379>0,ROUND(H379*L377,0),0)","v":0},{"$f":"IF(K381>L381,0,L381-K381)","v":0}]
[null,null,1998,{"$f":"C382+1","v":1999},null,"1998-99"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C382","v":1998},{"$f":"D382","v":1999}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H385,A385:C389,3)","v":0.3},{"$f":"INDEX(D385:D389,MATCH(I385,C385:C389,0))","v":150000},{"$f":"INDEX(E385:E389,MATCH(I385,C385:C389,0))","v":19000},{"$f":"IF(H385>H389,VLOOKUP(H385,A385:F389,6),0)","v":0},{"$f":"VLOOKUP(H385,A385:G389,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B385,IF($E$3=\"Female\",B392,IF($E$3=\"Senior Citizen\",B399,B406)))","v":50000},0]
[{"$f":"B385+1","v":50001},60000,0.1,{"$f":"B385","v":50000},{"$f":"(B386-B385)*C386","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O385+1","v":50001},60000,0.1]
[{"$f":"B386+1","v":60001},150000,0.2,{"$f":"B386","v":60000},{"$f":"E386+(B387-B386)*C387","v":19000},0,0,{"$f":"IF(I385=C389,E388+ROUND((H385-J385),0)*I385,IF(I385=C388,E387+ROUND((H385-J385)*I385,0),IF(I385=C387,E386+ROUND((H385-J385)*I385,0),IF(I385=C386,E385+ROUND((H385-J385)*I385,0),E384+ROUND((H385-J385)*I385,0)))))","v":184000},{"$f":"MIN(K389:L389)","v":0},{"$f":"ROUND(SUM(H387+I387)*M385,0)","v":0},{"$f":"SUM(H387:J387)","v":184000},null,null,{"$f":"O386+1","v":60001},150000,0.2]
[{"$f":"B387+1","v":150001},null,0.3,{"$f":"B387","v":150000},{"$f":"IF(J385=0,0,E387)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O387+1","v":150001},0,0.3]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H385>H389,H385-H389,0)","v":700000},{"$f":"IF(I389>0,ROUND(I389*I385,0),0)","v":210000},{"$f":"I389-J389","v":490000},{"$f":"IF(H387>0,ROUND(H387*L385,0),0)","v":0},{"$f":"IF(K389>L389,0,L389-K389)","v":0},{"$f":"O388+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H387,IF($E$3=\"Female\",H394,IF($E$3=\"Senior Citizen\",H401,H408)))","v":184000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I387,IF($E$3=\"Female\",I394,IF($E$3=\"Senior Citizen\",I401,I408)))","v":0}]
[0,50000,0,0,0,0,0,{"$f":"H385","v":700000},{"$f":"VLOOKUP(H392,A392:C396,3)","v":0.3},{"$f":"INDEX(D392:D396,MATCH(I392,C392:C396,0))","v":150000},{"$f":"INDEX(E392:E396,MATCH(I392,C392:C396,0))","v":19000},{"$f":"IF(H392>H396,VLOOKUP(H392,A392:F396,6),0)","v":0},{"$f":"VLOOKUP(H392,A392:G396,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J387,IF($E$3=\"Female\",J394,IF($E$3=\"Senior Citizen\",J401,J408)))","v":0}]
[{"$f":"B392+1","v":50001},60000,0.1,{"$f":"B392","v":50000},{"$f":"(B393-B392)*C393","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K387,IF($E$3=\"Female\",K394,IF($E$3=\"Senior Citizen\",K401,K408)))","v":184000}]
[{"$f":"B393+1","v":60001},150000,0.2,{"$f":"B393","v":60000},{"$f":"E393+(B394-B393)*C394","v":19000},0,0,{"$f":"IF(I392=C396,E395+ROUND((H392-J392),0)*I392,IF(I392=C395,E394+ROUND((H392-J392)*I392,0),IF(I392=C394,E393+ROUND((H392-J392)*I392,0),IF(I392=C393,E392+ROUND((H392-J392)*I392,0),E391+ROUND((H392-J392)*I392,0)))))","v":184000},{"$f":"MIN(K396:L396)","v":0},{"$f":"ROUND(SUM(H394+I394)*M392,0)","v":0},{"$f":"SUM(H394:J394)","v":184000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A384,IF($E$3=\"Female\",A391,IF($E$3=\"Senior Citizen\",A398,A405)))","v":"Not defined"}]
[{"$f":"B394+1","v":150001},null,0.3,{"$f":"B394","v":150000},{"$f":"IF(J392=0,0,E394)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M389,IF($E$3=\"Female\",M396,IF($E$3=\"Senior Citizen\",M403,M410)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H389","v":0},{"$f":"IF(H392>H396,H392-H396,0)","v":700000},{"$f":"IF(I396>0,ROUND(I396*I392,0),0)","v":210000},{"$f":"I396-J396","v":490000},{"$f":"IF(H394>0,ROUND(H394*L392,0),0)","v":0},{"$f":"IF(K396>L396,0,L396-K396)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K387,IF($E$3=\"Female\",K394,IF($E$3=\"Senior Citizen\",K401,K408)))","v":184000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H385","v":700000},{"$f":"VLOOKUP(H399,A399:C403,3)","v":0.3},{"$f":"INDEX(D399:D403,MATCH(I399,C399:C403,0))","v":150000},{"$f":"INDEX(E399:E403,MATCH(I399,C399:C403,0))","v":19000},{"$f":"IF(H399>H403,VLOOKUP(H399,A399:F403,6),0)","v":0},{"$f":"VLOOKUP(H399,A399:G403,7)","v":0}]
[{"$f":"B399+1","v":50001},60000,0.1,{"$f":"B399","v":50000},{"$f":"(B400-B399)*C400","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B400+1","v":60001},150000,0.2,{"$f":"B400","v":60000},{"$f":"E400+(B401-B400)*C401","v":19000},0,0,{"$f":"IF(I399=C403,E402+ROUND((H399-J399),0)*I399,IF(I399=C402,E401+ROUND((H399-J399)*I399,0),IF(I399=C401,E400+ROUND((H399-J399)*I399,0),IF(I399=C400,E399+ROUND((H399-J399)*I399,0),E398+ROUND((H399-J399)*I399,0)))))","v":184000},{"$f":"MIN(K403:L403)","v":0},{"$f":"ROUND(SUM(H401+I401)*M399,0)","v":0},{"$f":"SUM(H401:J401)","v":184000}]
[{"$f":"B401+1","v":150001},null,0.3,{"$f":"B401","v":150000},{"$f":"IF(J399=0,0,E401)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H396","v":0},{"$f":"IF(H399>H403,H399-H403,0)","v":700000},{"$f":"IF(I403>0,ROUND(I403*I399,0),0)","v":210000},{"$f":"I403-J403","v":490000},{"$f":"IF(H401>0,ROUND(H401*L399,0),0)","v":0},{"$f":"IF(K403>L403,0,L403-K403)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H385","v":700000},{"$f":"VLOOKUP(H406,A406:C410,3)","v":0.3},{"$f":"INDEX(D406:D410,MATCH(I406,C406:C410,0))","v":150000},{"$f":"INDEX(E406:E410,MATCH(I406,C406:C410,0))","v":19000},{"$f":"IF(H406>H410,VLOOKUP(H406,A406:F410,6),0)","v":0},{"$f":"VLOOKUP(H406,A406:G410,7)","v":0}]
[{"$f":"B406+1","v":50001},60000,0.1,{"$f":"B406","v":50000},{"$f":"(B407-B406)*C407","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B407+1","v":60001},150000,0.2,{"$f":"B407","v":60000},{"$f":"E407+(B408-B407)*C408","v":19000},0,0,{"$f":"IF(I406=C410,E409+ROUND((H406-J406),0)*I406,IF(I406=C409,E408+ROUND((H406-J406)*I406,0),IF(I406=C408,E407+ROUND((H406-J406)*I406,0),IF(I406=C407,E406+ROUND((H406-J406)*I406,0),E405+ROUND((H406-J406)*I406,0)))))","v":184000},{"$f":"MIN(K410:L410)","v":0},{"$f":"ROUND(SUM(H408+I408)*M406,0)","v":0},{"$f":"SUM(H408:J408)","v":184000}]
[{"$f":"B408+1","v":150001},null,0.3,{"$f":"B408","v":150000},{"$f":"IF(J406=0,0,E408)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H403","v":0},{"$f":"IF(H406>H410,H406-H410,0)","v":700000},{"$f":"IF(I410>0,ROUND(I410*I406,0),0)","v":210000},{"$f":"I410-J410","v":490000},{"$f":"IF(H408>0,ROUND(H408*L406,0),0)","v":0},{"$f":"IF(K410>L410,0,L410-K410)","v":0}]
[null,null,1999,{"$f":"C411+1","v":2000},null,"1999-00"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C411","v":1999},{"$f":"D411","v":2000}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H414,A414:C418,3)","v":0.3},{"$f":"INDEX(D414:D418,MATCH(I414,C414:C418,0))","v":150000},{"$f":"INDEX(E414:E418,MATCH(I414,C414:C418,0))","v":19000},{"$f":"IF(H414>H418,VLOOKUP(H414,A414:F418,6),0)","v":0.1},{"$f":"VLOOKUP(H414,A414:G418,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B414,IF($E$3=\"Female\",B421,IF($E$3=\"Senior Citizen\",B428,B435)))","v":50000},0]
[{"$f":"B414+1","v":50001},60000,0.1,{"$f":"B414","v":50000},{"$f":"(B415-B414)*C415","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O414+1","v":50001},60000,0.1]
[{"$f":"B415+1","v":60001},150000,0.2,{"$f":"B415","v":60000},{"$f":"E415+(B416-B415)*C416","v":19000},0.1,0,{"$f":"IF(I414=C418,E417+ROUND((H414-J414),0)*I414,IF(I414=C417,E416+ROUND((H414-J414)*I414,0),IF(I414=C416,E415+ROUND((H414-J414)*I414,0),IF(I414=C415,E414+ROUND((H414-J414)*I414,0),E413+ROUND((H414-J414)*I414,0)))))","v":184000},{"$f":"MIN(K418:L418)","v":18400},{"$f":"ROUND(SUM(H416+I416)*M414,0)","v":0},{"$f":"SUM(H416:J416)","v":202400},null,null,{"$f":"O415+1","v":60001},150000,0.2]
[{"$f":"B416+1","v":150001},null,0.3,{"$f":"B416","v":150000},{"$f":"IF(J414=0,0,E416)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O416+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H414>H418,H414-H418,0)","v":640000},{"$f":"IF(I418>0,ROUND(I418*I414,0),0)","v":192000},{"$f":"I418-J418","v":448000},{"$f":"IF(H416>0,ROUND(H416*L414,0),0)","v":18400},{"$f":"IF(K418>L418,0,L418-K418)","v":0},{"$f":"O417+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H416,IF($E$3=\"Female\",H423,IF($E$3=\"Senior Citizen\",H430,H437)))","v":184000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I416,IF($E$3=\"Female\",I423,IF($E$3=\"Senior Citizen\",I430,I437)))","v":18400}]
[0,50000,0,0,0,0,0,{"$f":"H414","v":700000},{"$f":"VLOOKUP(H421,A421:C425,3)","v":0.3},{"$f":"INDEX(D421:D425,MATCH(I421,C421:C425,0))","v":150000},{"$f":"INDEX(E421:E425,MATCH(I421,C421:C425,0))","v":19000},{"$f":"IF(H421>H425,VLOOKUP(H421,A421:F425,6),0)","v":0.1},{"$f":"VLOOKUP(H421,A421:G425,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J416,IF($E$3=\"Female\",J423,IF($E$3=\"Senior Citizen\",J430,J437)))","v":0}]
[{"$f":"B421+1","v":50001},60000,0.1,{"$f":"B421","v":50000},{"$f":"(B422-B421)*C422","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K416,IF($E$3=\"Female\",K423,IF($E$3=\"Senior Citizen\",K430,K437)))","v":202400}]
[{"$f":"B422+1","v":60001},150000,0.2,{"$f":"B422","v":60000},{"$f":"E422+(B423-B422)*C423","v":19000},0.1,0,{"$f":"IF(I421=C425,E424+ROUND((H421-J421),0)*I421,IF(I421=C424,E423+ROUND((H421-J421)*I421,0),IF(I421=C423,E422+ROUND((H421-J421)*I421,0),IF(I421=C422,E421+ROUND((H421-J421)*I421,0),E420+ROUND((H421-J421)*I421,0)))))","v":184000},{"$f":"MIN(K425:L425)","v":18400},{"$f":"ROUND(SUM(H423+I423)*M421,0)","v":0},{"$f":"SUM(H423:J423)","v":202400},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A413,IF($E$3=\"Female\",A420,IF($E$3=\"Senior Citizen\",A427,A434)))","v":"Not defined"}]
[{"$f":"B423+1","v":150001},null,0.3,{"$f":"B423","v":150000},{"$f":"IF(J421=0,0,E423)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M418,IF($E$3=\"Female\",M425,IF($E$3=\"Senior Citizen\",M432,M439)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H418","v":60000},{"$f":"IF(H421>H425,H421-H425,0)","v":640000},{"$f":"IF(I425>0,ROUND(I425*I421,0),0)","v":192000},{"$f":"I425-J425","v":448000},{"$f":"IF(H423>0,ROUND(H423*L421,0),0)","v":18400},{"$f":"IF(K425>L425,0,L425-K425)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K416,IF($E$3=\"Female\",K423,IF($E$3=\"Senior Citizen\",K430,K437)))","v":202400}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H414","v":700000},{"$f":"VLOOKUP(H428,A428:C432,3)","v":0.3},{"$f":"INDEX(D428:D432,MATCH(I428,C428:C432,0))","v":150000},{"$f":"INDEX(E428:E432,MATCH(I428,C428:C432,0))","v":19000},{"$f":"IF(H428>H432,VLOOKUP(H428,A428:F432,6),0)","v":0.1},{"$f":"VLOOKUP(H428,A428:G432,7)","v":0}]
[{"$f":"B428+1","v":50001},60000,0.1,{"$f":"B428","v":50000},{"$f":"(B429-B428)*C429","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B429+1","v":60001},150000,0.2,{"$f":"B429","v":60000},{"$f":"E429+(B430-B429)*C430","v":19000},0.1,0,{"$f":"IF(I428=C432,E431+ROUND((H428-J428),0)*I428,IF(I428=C431,E430+ROUND((H428-J428)*I428,0),IF(I428=C430,E429+ROUND((H428-J428)*I428,0),IF(I428=C429,E428+ROUND((H428-J428)*I428,0),E427+ROUND((H428-J428)*I428,0)))))","v":184000},{"$f":"MIN(K432:L432)","v":18400},{"$f":"ROUND(SUM(H430+I430)*M428,0)","v":0},{"$f":"SUM(H430:J430)","v":202400}]
[{"$f":"B430+1","v":150001},null,0.3,{"$f":"B430","v":150000},{"$f":"IF(J428=0,0,E430)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H425","v":60000},{"$f":"IF(H428>H432,H428-H432,0)","v":640000},{"$f":"IF(I432>0,ROUND(I432*I428,0),0)","v":192000},{"$f":"I432-J432","v":448000},{"$f":"IF(H430>0,ROUND(H430*L428,0),0)","v":18400},{"$f":"IF(K432>L432,0,L432-K432)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H414","v":700000},{"$f":"VLOOKUP(H435,A435:C439,3)","v":0.3},{"$f":"INDEX(D435:D439,MATCH(I435,C435:C439,0))","v":150000},{"$f":"INDEX(E435:E439,MATCH(I435,C435:C439,0))","v":19000},{"$f":"IF(H435>H439,VLOOKUP(H435,A435:F439,6),0)","v":0.1},{"$f":"VLOOKUP(H435,A435:G439,7)","v":0}]
[{"$f":"B435+1","v":50001},60000,0.1,{"$f":"B435","v":50000},{"$f":"(B436-B435)*C436","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B436+1","v":60001},150000,0.2,{"$f":"B436","v":60000},{"$f":"E436+(B437-B436)*C437","v":19000},0.1,0,{"$f":"IF(I435=C439,E438+ROUND((H435-J435),0)*I435,IF(I435=C438,E437+ROUND((H435-J435)*I435,0),IF(I435=C437,E436+ROUND((H435-J435)*I435,0),IF(I435=C436,E435+ROUND((H435-J435)*I435,0),E434+ROUND((H435-J435)*I435,0)))))","v":184000},{"$f":"MIN(K439:L439)","v":18400},{"$f":"ROUND(SUM(H437+I437)*M435,0)","v":0},{"$f":"SUM(H437:J437)","v":202400}]
[{"$f":"B437+1","v":150001},null,0.3,{"$f":"B437","v":150000},{"$f":"IF(J435=0,0,E437)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H432","v":60000},{"$f":"IF(H435>H439,H435-H439,0)","v":640000},{"$f":"IF(I439>0,ROUND(I439*I435,0),0)","v":192000},{"$f":"I439-J439","v":448000},{"$f":"IF(H437>0,ROUND(H437*L435,0),0)","v":18400},{"$f":"IF(K439>L439,0,L439-K439)","v":0}]
[null,null,2000,{"$f":"C440+1","v":2001},null,"2000-01"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C440","v":2000},{"$f":"D440","v":2001}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H443,A443:C447,3)","v":0.3},{"$f":"INDEX(D443:D447,MATCH(I443,C443:C447,0))","v":150000},{"$f":"INDEX(E443:E447,MATCH(I443,C443:C447,0))","v":19000},{"$f":"IF(H443>H447,VLOOKUP(H443,A443:F447,6),0)","v":0.17},{"$f":"VLOOKUP(H443,A443:G447,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B443,IF($E$3=\"Female\",B450,IF($E$3=\"Senior Citizen\",B457,B464)))","v":50000},0]
[{"$f":"B443+1","v":50001},60000,0.1,{"$f":"B443","v":50000},{"$f":"(B444-B443)*C444","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O443+1","v":50001},60000,0.1]
[{"$f":"B444+1","v":60001},150000,0.2,{"$f":"B444","v":60000},{"$f":"E444+(B445-B444)*C445","v":19000},0.12,0,{"$f":"IF(I443=C447,E446+ROUND((H443-J443),0)*I443,IF(I443=C446,E445+ROUND((H443-J443)*I443,0),IF(I443=C445,E444+ROUND((H443-J443)*I443,0),IF(I443=C444,E443+ROUND((H443-J443)*I443,0),E442+ROUND((H443-J443)*I443,0)))))","v":184000},{"$f":"MIN(K447:L447)","v":31280},{"$f":"ROUND(SUM(H445+I445)*M443,0)","v":0},{"$f":"SUM(H445:J445)","v":215280},null,null,{"$f":"O444+1","v":60001},150000,0.2]
[{"$f":"B445+1","v":150001},null,0.3,{"$f":"B445","v":150000},{"$f":"IF(J443=0,0,E445)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O445+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"IF(H443>150000,150000,60000)","v":150000},{"$f":"IF(H443>H447,H443-H447,0)","v":550000},{"$f":"IF(I447>0,ROUND(I447*I443,0),0)","v":165000},{"$f":"I447-J447","v":385000},{"$f":"IF(H445>0,ROUND(H445*L443,0),0)","v":31280},{"$f":"IF(K447>L447,0,L447-K447)","v":0},{"$f":"O446+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H445,IF($E$3=\"Female\",H452,IF($E$3=\"Senior Citizen\",H459,H466)))","v":184000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I445,IF($E$3=\"Female\",I452,IF($E$3=\"Senior Citizen\",I459,I466)))","v":31280}]
[0,50000,0,0,0,0,0,{"$f":"H443","v":700000},{"$f":"VLOOKUP(H450,A450:C454,3)","v":0.3},{"$f":"INDEX(D450:D454,MATCH(I450,C450:C454,0))","v":150000},{"$f":"INDEX(E450:E454,MATCH(I450,C450:C454,0))","v":19000},{"$f":"IF(H450>H454,VLOOKUP(H450,A450:F454,6),0)","v":0.17},{"$f":"VLOOKUP(H450,A450:G454,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J445,IF($E$3=\"Female\",J452,IF($E$3=\"Senior Citizen\",J459,J466)))","v":0}]
[{"$f":"B450+1","v":50001},60000,0.1,{"$f":"B450","v":50000},{"$f":"(B451-B450)*C451","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K445,IF($E$3=\"Female\",K452,IF($E$3=\"Senior Citizen\",K459,K466)))","v":215280}]
[{"$f":"B451+1","v":60001},150000,0.2,{"$f":"B451","v":60000},{"$f":"E451+(B452-B451)*C452","v":19000},0.12,0,{"$f":"IF(I450=C454,E453+ROUND((H450-J450),0)*I450,IF(I450=C453,E452+ROUND((H450-J450)*I450,0),IF(I450=C452,E451+ROUND((H450-J450)*I450,0),IF(I450=C451,E450+ROUND((H450-J450)*I450,0),E449+ROUND((H450-J450)*I450,0)))))","v":184000},{"$f":"MIN(K454:L454)","v":31280},{"$f":"ROUND(SUM(H452+I452)*M450,0)","v":0},{"$f":"SUM(H452:J452)","v":215280},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A442,IF($E$3=\"Female\",A449,IF($E$3=\"Senior Citizen\",A456,A463)))","v":"(below 65 years)"}]
[{"$f":"B452+1","v":150001},null,0.3,{"$f":"B452","v":150000},{"$f":"IF(J450=0,0,E452)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M447,IF($E$3=\"Female\",M454,IF($E$3=\"Senior Citizen\",M461,M468)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H450>150000,150000,60000)","v":150000},{"$f":"IF(H450>H454,H450-H454,0)","v":550000},{"$f":"IF(I454>0,ROUND(I454*I450,0),0)","v":165000},{"$f":"I454-J454","v":385000},{"$f":"IF(H452>0,ROUND(H452*L450,0),0)","v":31280},{"$f":"IF(K454>L454,0,L454-K454)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K445,IF($E$3=\"Female\",K452,IF($E$3=\"Senior Citizen\",K459,K466)))","v":215280}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H443","v":700000},{"$f":"VLOOKUP(H457,A457:C461,3)","v":0.3},{"$f":"INDEX(D457:D461,MATCH(I457,C457:C461,0))","v":150000},{"$f":"INDEX(E457:E461,MATCH(I457,C457:C461,0))","v":19000},{"$f":"IF(H457>H461,VLOOKUP(H457,A457:F461,6),0)","v":0.17},{"$f":"VLOOKUP(H457,A457:G461,7)","v":0}]
[{"$f":"B457+1","v":50001},60000,0.1,{"$f":"B457","v":50000},{"$f":"(B458-B457)*C458","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B458+1","v":60001},150000,0.2,{"$f":"B458","v":60000},{"$f":"E458+(B459-B458)*C459","v":19000},0.12,0,{"$f":"IF(I457=C461,E460+ROUND((H457-J457),0)*I457,IF(I457=C460,E459+ROUND((H457-J457)*I457,0),IF(I457=C459,E458+ROUND((H457-J457)*I457,0),IF(I457=C458,E457+ROUND((H457-J457)*I457,0),E456+ROUND((H457-J457)*I457,0)))))","v":184000},{"$f":"MIN(K461:L461)","v":31280},{"$f":"ROUND(SUM(H459+I459)*M457,0)","v":0},{"$f":"SUM(H459:J459)","v":215280}]
[{"$f":"B459+1","v":150001},null,0.3,{"$f":"B459","v":150000},{"$f":"IF(J457=0,0,E459)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H457>150000,150000,60000)","v":150000},{"$f":"IF(H457>H461,H457-H461,0)","v":550000},{"$f":"IF(I461>0,ROUND(I461*I457,0),0)","v":165000},{"$f":"I461-J461","v":385000},{"$f":"IF(H459>0,ROUND(H459*L457,0),0)","v":31280},{"$f":"IF(K461>L461,0,L461-K461)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H457","v":700000},{"$f":"VLOOKUP(H464,A464:C468,3)","v":0.3},{"$f":"INDEX(D464:D468,MATCH(I464,C464:C468,0))","v":150000},{"$f":"INDEX(E464:E468,MATCH(I464,C464:C468,0))","v":19000},{"$f":"IF(H464>H468,VLOOKUP(H464,A464:F468,6),0)","v":0.17},{"$f":"VLOOKUP(H464,A464:G468,7)","v":0}]
[{"$f":"B464+1","v":50001},60000,0.1,{"$f":"B464","v":50000},{"$f":"(B465-B464)*C465","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B465+1","v":60001},150000,0.2,{"$f":"B465","v":60000},{"$f":"E465+(B466-B465)*C466","v":19000},0.12,0,{"$f":"IF(I464=C468,E467+ROUND((H464-J464),0)*I464,IF(I464=C467,E466+ROUND((H464-J464)*I464,0),IF(I464=C466,E465+ROUND((H464-J464)*I464,0),IF(I464=C465,E464+ROUND((H464-J464)*I464,0),E463+ROUND((H464-J464)*I464,0)))))","v":184000},{"$f":"MIN(K468:L468)","v":31280},{"$f":"ROUND(SUM(H466+I466)*M464,0)","v":0},{"$f":"SUM(H466:J466)","v":215280}]
[{"$f":"B466+1","v":150001},null,0.3,{"$f":"B466","v":150000},{"$f":"IF(J464=0,0,E466)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H464>150000,150000,60000)","v":150000},{"$f":"IF(H464>H468,H464-H468,0)","v":550000},{"$f":"IF(I468>0,ROUND(I468*I464,0),0)","v":165000},{"$f":"I468-J468","v":385000},{"$f":"IF(H466>0,ROUND(H466*L464,0),0)","v":31280},{"$f":"IF(K468>L468,0,L468-K468)","v":0}]
[null,null,2001,{"$f":"C469+1","v":2002},null,"2001-02"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C469","v":2001},{"$f":"D469","v":2002}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H472,A472:C476,3)","v":0.3},{"$f":"INDEX(D472:D476,MATCH(I472,C472:C476,0))","v":150000},{"$f":"INDEX(E472:E476,MATCH(I472,C472:C476,0))","v":19000},{"$f":"IF(H472>H476,VLOOKUP(H472,A472:F476,6),0)","v":0.02},{"$f":"VLOOKUP(H472,A472:G476,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B472,IF($E$3=\"Female\",B479,IF($E$3=\"Senior Citizen\",B486,B493)))","v":50000},0]
[{"$f":"B472+1","v":50001},60000,0.1,{"$f":"B472","v":50000},{"$f":"(B473-B472)*C473","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O472+1","v":50001},60000,0.1]
[{"$f":"B473+1","v":60001},150000,0.2,{"$f":"B473","v":60000},{"$f":"E473+(B474-B473)*C474","v":19000},0.02,0,{"$f":"IF(I472=C476,E475+ROUND((H472-J472),0)*I472,IF(I472=C475,E474+ROUND((H472-J472)*I472,0),IF(I472=C474,E473+ROUND((H472-J472)*I472,0),IF(I472=C473,E472+ROUND((H472-J472)*I472,0),E471+ROUND((H472-J472)*I472,0)))))","v":184000},{"$f":"MIN(K476:L476)","v":3680},{"$f":"ROUND(SUM(H474+I474)*M472,0)","v":0},{"$f":"SUM(H474:J474)","v":187680},null,null,{"$f":"O473+1","v":60001},150000,0.2]
[{"$f":"B474+1","v":150001},null,0.3,{"$f":"B474","v":150000},{"$f":"IF(J472=0,0,E474)","v":19000},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O474+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H472>H476,H472-H476,0)","v":640000},{"$f":"IF(I476>0,ROUND(I476*I472,0),0)","v":192000},{"$f":"I476-J476","v":448000},{"$f":"IF(H474>0,ROUND(H474*L472,0),0)","v":3680},{"$f":"IF(K476>L476,0,L476-K476)","v":0},{"$f":"O475+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H474,IF($E$3=\"Female\",H481,IF($E$3=\"Senior Citizen\",H488,H495)))","v":184000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I474,IF($E$3=\"Female\",I481,IF($E$3=\"Senior Citizen\",I488,I495)))","v":3680}]
[0,50000,0,0,0,0,0,{"$f":"H472","v":700000},{"$f":"VLOOKUP(H479,A479:C483,3)","v":0.3},{"$f":"INDEX(D479:D483,MATCH(I479,C479:C483,0))","v":150000},{"$f":"INDEX(E479:E483,MATCH(I479,C479:C483,0))","v":19000},{"$f":"IF(H479>H483,VLOOKUP(H479,A479:F483,6),0)","v":0.02},{"$f":"VLOOKUP(H479,A479:G483,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J474,IF($E$3=\"Female\",J481,IF($E$3=\"Senior Citizen\",J488,J495)))","v":0}]
[{"$f":"B479+1","v":50001},60000,0.1,{"$f":"B479","v":50000},{"$f":"(B480-B479)*C480","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K474,IF($E$3=\"Female\",K481,IF($E$3=\"Senior Citizen\",K488,K495)))","v":187680}]
[{"$f":"B480+1","v":60001},150000,0.2,{"$f":"B480","v":60000},{"$f":"E480+(B481-B480)*C481","v":19000},0.02,0,{"$f":"IF(I479=C483,E482+ROUND((H479-J479),0)*I479,IF(I479=C482,E481+ROUND((H479-J479)*I479,0),IF(I479=C481,E480+ROUND((H479-J479)*I479,0),IF(I479=C480,E479+ROUND((H479-J479)*I479,0),E478+ROUND((H479-J479)*I479,0)))))","v":184000},{"$f":"MIN(K483:L483)","v":3680},{"$f":"ROUND(SUM(H481+I481)*M479,0)","v":0},{"$f":"SUM(H481:J481)","v":187680},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A471,IF($E$3=\"Female\",A478,IF($E$3=\"Senior Citizen\",A485,A492)))","v":"(below 65 years)"}]
[{"$f":"B481+1","v":150001},null,0.3,{"$f":"B481","v":150000},{"$f":"IF(J479=0,0,E481)","v":19000},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M476,IF($E$3=\"Female\",M483,IF($E$3=\"Senior Citizen\",M490,M497)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H476","v":60000},{"$f":"IF(H479>H483,H479-H483,0)","v":640000},{"$f":"IF(I483>0,ROUND(I483*I479,0),0)","v":192000},{"$f":"I483-J483","v":448000},{"$f":"IF(H481>0,ROUND(H481*L479,0),0)","v":3680},{"$f":"IF(K483>L483,0,L483-K483)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K474,IF($E$3=\"Female\",K481,IF($E$3=\"Senior Citizen\",K488,K495)))","v":187680}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H472","v":700000},{"$f":"VLOOKUP(H486,A486:C490,3)","v":0.3},{"$f":"INDEX(D486:D490,MATCH(I486,C486:C490,0))","v":150000},{"$f":"INDEX(E486:E490,MATCH(I486,C486:C490,0))","v":19000},{"$f":"IF(H486>H490,VLOOKUP(H486,A486:F490,6),0)","v":0.1},{"$f":"VLOOKUP(H486,A486:G490,7)","v":0}]
[{"$f":"B486+1","v":50001},60000,0.1,{"$f":"B486","v":50000},{"$f":"(B487-B486)*C487","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B487+1","v":60001},150000,0.2,{"$f":"B487","v":60000},{"$f":"E487+(B488-B487)*C488","v":19000},0.1,0,{"$f":"IF(I486=C490,E489+ROUND((H486-J486),0)*I486,IF(I486=C489,E488+ROUND((H486-J486)*I486,0),IF(I486=C488,E487+ROUND((H486-J486)*I486,0),IF(I486=C487,E486+ROUND((H486-J486)*I486,0),E485+ROUND((H486-J486)*I486,0)))))","v":184000},{"$f":"MIN(K490:L490)","v":18400},{"$f":"ROUND(SUM(H488+I488)*M486,0)","v":0},{"$f":"SUM(H488:J488)","v":202400}]
[{"$f":"B488+1","v":150001},null,0.3,{"$f":"B488","v":150000},{"$f":"IF(J486=0,0,E488)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H483","v":60000},{"$f":"IF(H486>H490,H486-H490,0)","v":640000},{"$f":"IF(I490>0,ROUND(I490*I486,0),0)","v":192000},{"$f":"I490-J490","v":448000},{"$f":"IF(H488>0,ROUND(H488*L486,0),0)","v":18400},{"$f":"IF(K490>L490,0,L490-K490)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H472","v":700000},{"$f":"VLOOKUP(H493,A493:C497,3)","v":0.3},{"$f":"INDEX(D493:D497,MATCH(I493,C493:C497,0))","v":150000},{"$f":"INDEX(E493:E497,MATCH(I493,C493:C497,0))","v":19000},{"$f":"IF(H493>H497,VLOOKUP(H493,A493:F497,6),0)","v":0.02},{"$f":"VLOOKUP(H493,A493:G497,7)","v":0}]
[{"$f":"B493+1","v":50001},60000,0.1,{"$f":"B493","v":50000},{"$f":"(B494-B493)*C494","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B494+1","v":60001},150000,0.2,{"$f":"B494","v":60000},{"$f":"E494+(B495-B494)*C495","v":19000},0.02,0,{"$f":"IF(I493=C497,E496+ROUND((H493-J493),0)*I493,IF(I493=C496,E495+ROUND((H493-J493)*I493,0),IF(I493=C495,E494+ROUND((H493-J493)*I493,0),IF(I493=C494,E493+ROUND((H493-J493)*I493,0),E492+ROUND((H493-J493)*I493,0)))))","v":184000},{"$f":"MIN(K497:L497)","v":3680},{"$f":"ROUND(SUM(H495+I495)*M493,0)","v":0},{"$f":"SUM(H495:J495)","v":187680}]
[{"$f":"B495+1","v":150001},null,0.3,{"$f":"B495","v":150000},{"$f":"IF(J493=0,0,E495)","v":19000},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H490","v":60000},{"$f":"IF(H493>H497,H493-H497,0)","v":640000},{"$f":"IF(I497>0,ROUND(I497*I493,0),0)","v":192000},{"$f":"I497-J497","v":448000},{"$f":"IF(H495>0,ROUND(H495*L493,0),0)","v":3680},{"$f":"IF(K497>L497,0,L497-K497)","v":0}]
[null,null,2002,{"$f":"C498+1","v":2003},null,"2002-03"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C498","v":2002},{"$f":"D498","v":2003}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H501,A501:C505,3)","v":0.3},{"$f":"INDEX(D501:D505,MATCH(I501,C501:C505,0))","v":150000},{"$f":"INDEX(E501:E505,MATCH(I501,C501:C505,0))","v":19000},{"$f":"IF(H501>H505,VLOOKUP(H501,A501:F505,6),0)","v":0.05},{"$f":"VLOOKUP(H501,A501:G505,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B501,IF($E$3=\"Female\",B508,IF($E$3=\"Senior Citizen\",B515,B522)))","v":50000},0]
[{"$f":"B501+1","v":50001},60000,0.1,{"$f":"B501","v":50000},{"$f":"(B502-B501)*C502","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O501+1","v":50001},60000,0.1]
[{"$f":"B502+1","v":60001},150000,0.2,{"$f":"B502","v":60000},{"$f":"E502+(B503-B502)*C503","v":19000},0.05,0,{"$f":"IF(I501=C505,E504+ROUND((H501-J501),0)*I501,IF(I501=C504,E503+ROUND((H501-J501)*I501,0),IF(I501=C503,E502+ROUND((H501-J501)*I501,0),IF(I501=C502,E501+ROUND((H501-J501)*I501,0),E500+ROUND((H501-J501)*I501,0)))))","v":184000},{"$f":"MIN(K505:L505)","v":9200},{"$f":"ROUND(SUM(H503+I503)*M501,0)","v":0},{"$f":"SUM(H503:J503)","v":193200},null,null,{"$f":"O502+1","v":60001},150000,0.2]
[{"$f":"B503+1","v":150001},null,0.3,{"$f":"B503","v":150000},{"$f":"IF(J501=0,0,E503)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O503+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H501>H505,H501-H505,0)","v":640000},{"$f":"IF(I505>0,ROUND(I505*I501,0),0)","v":192000},{"$f":"I505-J505","v":448000},{"$f":"IF(H503>0,ROUND(H503*L501,0),0)","v":9200},{"$f":"IF(K505>L505,0,L505-K505)","v":0},{"$f":"O504+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H503,IF($E$3=\"Female\",H510,IF($E$3=\"Senior Citizen\",H517,H524)))","v":184000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I503,IF($E$3=\"Female\",I510,IF($E$3=\"Senior Citizen\",I517,I524)))","v":9200}]
[0,50000,0,0,0,0,0,{"$f":"H501","v":700000},{"$f":"VLOOKUP(H508,A508:C512,3)","v":0.3},{"$f":"INDEX(D508:D512,MATCH(I508,C508:C512,0))","v":150000},{"$f":"INDEX(E508:E512,MATCH(I508,C508:C512,0))","v":19000},{"$f":"IF(H508>H512,VLOOKUP(H508,A508:F512,6),0)","v":0.05},{"$f":"VLOOKUP(H508,A508:G512,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J503,IF($E$3=\"Female\",J510,IF($E$3=\"Senior Citizen\",J517,J524)))","v":0}]
[{"$f":"B508+1","v":50001},60000,0.1,{"$f":"B508","v":50000},{"$f":"(B509-B508)*C509","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K503,IF($E$3=\"Female\",K510,IF($E$3=\"Senior Citizen\",K517,K524)))","v":193200}]
[{"$f":"B509+1","v":60001},150000,0.2,{"$f":"B509","v":60000},{"$f":"E509+(B510-B509)*C510","v":19000},0.05,0,{"$f":"IF(I508=C512,E511+ROUND((H508-J508),0)*I508,IF(I508=C511,E510+ROUND((H508-J508)*I508,0),IF(I508=C510,E509+ROUND((H508-J508)*I508,0),IF(I508=C509,E508+ROUND((H508-J508)*I508,0),E507+ROUND((H508-J508)*I508,0)))))","v":184000},{"$f":"MIN(K512:L512)","v":9200},{"$f":"ROUND(SUM(H510+I510)*M508,0)","v":0},{"$f":"SUM(H510:J510)","v":193200},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A500,IF($E$3=\"Female\",A507,IF($E$3=\"Senior Citizen\",A514,A521)))","v":"(below 65 years)"}]
[{"$f":"B510+1","v":150001},null,0.3,{"$f":"B510","v":150000},{"$f":"IF(J508=0,0,E510)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M505,IF($E$3=\"Female\",M512,IF($E$3=\"Senior Citizen\",M519,M526)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H505","v":60000},{"$f":"IF(H508>H512,H508-H512,0)","v":640000},{"$f":"IF(I512>0,ROUND(I512*I508,0),0)","v":192000},{"$f":"I512-J512","v":448000},{"$f":"IF(H510>0,ROUND(H510*L508,0),0)","v":9200},{"$f":"IF(K512>L512,0,L512-K512)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K503,IF($E$3=\"Female\",K510,IF($E$3=\"Senior Citizen\",K517,K524)))","v":193200}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H501","v":700000},{"$f":"VLOOKUP(H515,A515:C519,3)","v":0.3},{"$f":"INDEX(D515:D519,MATCH(I515,C515:C519,0))","v":150000},{"$f":"INDEX(E515:E519,MATCH(I515,C515:C519,0))","v":19000},{"$f":"IF(H515>H519,VLOOKUP(H515,A515:F519,6),0)","v":0.05},{"$f":"VLOOKUP(H515,A515:G519,7)","v":0}]
[{"$f":"B515+1","v":50001},60000,0.1,{"$f":"B515","v":50000},{"$f":"(B516-B515)*C516","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B516+1","v":60001},150000,0.2,{"$f":"B516","v":60000},{"$f":"E516+(B517-B516)*C517","v":19000},0.05,0,{"$f":"IF(I515=C519,E518+ROUND((H515-J515),0)*I515,IF(I515=C518,E517+ROUND((H515-J515)*I515,0),IF(I515=C517,E516+ROUND((H515-J515)*I515,0),IF(I515=C516,E515+ROUND((H515-J515)*I515,0),E514+ROUND((H515-J515)*I515,0)))))","v":184000},{"$f":"MIN(K519:L519)","v":9200},{"$f":"ROUND(SUM(H517+I517)*M515,0)","v":0},{"$f":"SUM(H517:J517)","v":193200}]
[{"$f":"B517+1","v":150001},null,0.3,{"$f":"B517","v":150000},{"$f":"IF(J515=0,0,E517)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H512","v":60000},{"$f":"IF(H515>H519,H515-H519,0)","v":640000},{"$f":"IF(I519>0,ROUND(I519*I515,0),0)","v":192000},{"$f":"I519-J519","v":448000},{"$f":"IF(H517>0,ROUND(H517*L515,0),0)","v":9200},{"$f":"IF(K519>L519,0,L519-K519)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H501","v":700000},{"$f":"VLOOKUP(H522,A522:C526,3)","v":0.3},{"$f":"INDEX(D522:D526,MATCH(I522,C522:C526,0))","v":150000},{"$f":"INDEX(E522:E526,MATCH(I522,C522:C526,0))","v":19000},{"$f":"IF(H522>H526,VLOOKUP(H522,A522:F526,6),0)","v":0.05},{"$f":"VLOOKUP(H522,A522:G526,7)","v":0}]
[{"$f":"B522+1","v":50001},60000,0.1,{"$f":"B522","v":50000},{"$f":"(B523-B522)*C523","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B523+1","v":60001},150000,0.2,{"$f":"B523","v":60000},{"$f":"E523+(B524-B523)*C524","v":19000},0.05,0,{"$f":"IF(I522=C526,E525+ROUND((H522-J522),0)*I522,IF(I522=C525,E524+ROUND((H522-J522)*I522,0),IF(I522=C524,E523+ROUND((H522-J522)*I522,0),IF(I522=C523,E522+ROUND((H522-J522)*I522,0),E521+ROUND((H522-J522)*I522,0)))))","v":184000},{"$f":"MIN(K526:L526)","v":9200},{"$f":"ROUND(SUM(H524+I524)*M522,0)","v":0},{"$f":"SUM(H524:J524)","v":193200}]
[{"$f":"B524+1","v":150001},null,0.3,{"$f":"B524","v":150000},{"$f":"IF(J522=0,0,E524)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H519","v":60000},{"$f":"IF(H522>H526,H522-H526,0)","v":640000},{"$f":"IF(I526>0,ROUND(I526*I522,0),0)","v":192000},{"$f":"I526-J526","v":448000},{"$f":"IF(H524>0,ROUND(H524*L522,0),0)","v":9200},{"$f":"IF(K526>L526,0,L526-K526)","v":0}]
[null,null,2003,{"$f":"C527+1","v":2004},null,"2003-04"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C527","v":2003},{"$f":"D527","v":2004}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H530,A530:C534,3)","v":0.3},{"$f":"INDEX(D530:D534,MATCH(I530,C530:C534,0))","v":150000},{"$f":"INDEX(E530:E534,MATCH(I530,C530:C534,0))","v":19000},{"$f":"IF(H530>H534,VLOOKUP(H530,A530:F534,6),0)","v":0},{"$f":"VLOOKUP(H530,A530:G534,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B530,IF($E$3=\"Female\",B537,IF($E$3=\"Senior Citizen\",B544,B551)))","v":50000},0]
[{"$f":"B530+1","v":50001},60000,0.1,{"$f":"B530","v":50000},{"$f":"(B531-B530)*C531","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O530+1","v":50001},60000,0.1]
[{"$f":"B531+1","v":60001},150000,0.2,{"$f":"B531","v":60000},{"$f":"E531+(B532-B531)*C532","v":19000},0.1,0,{"$f":"IF(I530=C534,E533+ROUND((H530-J530),0)*I530,IF(I530=C533,E532+ROUND((H530-J530)*I530,0),IF(I530=C532,E531+ROUND((H530-J530)*I530,0),IF(I530=C531,E530+ROUND((H530-J530)*I530,0),E529+ROUND((H530-J530)*I530,0)))))","v":184000},{"$f":"MIN(K534:L534)","v":0},{"$f":"ROUND(SUM(H532+I532)*M530,0)","v":0},{"$f":"SUM(H532:J532)","v":184000},null,null,{"$f":"O531+1","v":60001},150000,0.2]
[{"$f":"B532+1","v":150001},null,0.3,{"$f":"B532","v":150000},{"$f":"IF(J530=0,0,E532)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O532+1","v":150001},0,0.3]
["Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(H530>H534,H530-H534,0)","v":0},{"$f":"IF(I534>0,ROUND(I534*I530,0),0)","v":0},{"$f":"I534-J534","v":0},{"$f":"IF(H532>0,ROUND(H532*L530,0),0)","v":0},{"$f":"IF(K534>L534,0,L534-K534)","v":0},{"$f":"O533+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H532,IF($E$3=\"Female\",H539,IF($E$3=\"Senior Citizen\",H546,H553)))","v":184000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I532,IF($E$3=\"Female\",I539,IF($E$3=\"Senior Citizen\",I546,I553)))","v":0}]
[0,50000,0,0,0,0,0,{"$f":"H530","v":700000},{"$f":"VLOOKUP(H537,A537:C541,3)","v":0.3},{"$f":"INDEX(D537:D541,MATCH(I537,C537:C541,0))","v":150000},{"$f":"INDEX(E537:E541,MATCH(I537,C537:C541,0))","v":19000},{"$f":"IF(H537>H541,VLOOKUP(H537,A537:F541,6),0)","v":0},{"$f":"VLOOKUP(H537,A537:G541,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J532,IF($E$3=\"Female\",J539,IF($E$3=\"Senior Citizen\",J546,J553)))","v":0}]
[{"$f":"B537+1","v":50001},60000,0.1,{"$f":"B537","v":50000},{"$f":"(B538-B537)*C538","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K532,IF($E$3=\"Female\",K539,IF($E$3=\"Senior Citizen\",K546,K553)))","v":184000}]
[{"$f":"B538+1","v":60001},150000,0.2,{"$f":"B538","v":60000},{"$f":"E538+(B539-B538)*C539","v":19000},0.1,0,{"$f":"IF(I537=C541,E540+ROUND((H537-J537),0)*I537,IF(I537=C540,E539+ROUND((H537-J537)*I537,0),IF(I537=C539,E538+ROUND((H537-J537)*I537,0),IF(I537=C538,E537+ROUND((H537-J537)*I537,0),E536+ROUND((H537-J537)*I537,0)))))","v":184000},{"$f":"MIN(K541:L541)","v":0},{"$f":"ROUND(SUM(H539+I539)*M537,0)","v":0},{"$f":"SUM(H539:J539)","v":184000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A529,IF($E$3=\"Female\",A536,IF($E$3=\"Senior Citizen\",A543,A550)))","v":"(below 65 years)"}]
[{"$f":"B539+1","v":150001},null,0.3,{"$f":"B539","v":150000},{"$f":"IF(J537=0,0,E539)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M534,IF($E$3=\"Female\",M541,IF($E$3=\"Senior Citizen\",M548,M555)))","v":0}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H534","v":850000},{"$f":"IF(H537>H541,H537-H541,0)","v":0},{"$f":"IF(I541>0,ROUND(I541*I537,0),0)","v":0},{"$f":"I541-J541","v":0},{"$f":"IF(H539>0,ROUND(H539*L537,0),0)","v":0},{"$f":"IF(K541>L541,0,L541-K541)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K532,IF($E$3=\"Female\",K539,IF($E$3=\"Senior Citizen\",K546,K553)))","v":184000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H530","v":700000},{"$f":"VLOOKUP(H544,A544:C548,3)","v":0.3},{"$f":"INDEX(D544:D548,MATCH(I544,C544:C548,0))","v":150000},{"$f":"INDEX(E544:E548,MATCH(I544,C544:C548,0))","v":19000},{"$f":"IF(H544>H548,VLOOKUP(H544,A544:F548,6),0)","v":0},{"$f":"VLOOKUP(H544,A544:G548,7)","v":0}]
[{"$f":"B544+1","v":50001},60000,0.1,{"$f":"B544","v":50000},{"$f":"(B545-B544)*C545","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B545+1","v":60001},150000,0.2,{"$f":"B545","v":60000},{"$f":"E545+(B546-B545)*C546","v":19000},0.1,0,{"$f":"IF(I544=C548,E547+ROUND((H544-J544),0)*I544,IF(I544=C547,E546+ROUND((H544-J544)*I544,0),IF(I544=C546,E545+ROUND((H544-J544)*I544,0),IF(I544=C545,E544+ROUND((H544-J544)*I544,0),E543+ROUND((H544-J544)*I544,0)))))","v":184000},{"$f":"MIN(K548:L548)","v":0},{"$f":"ROUND(SUM(H546+I546)*M544,0)","v":0},{"$f":"SUM(H546:J546)","v":184000}]
[{"$f":"B546+1","v":150001},null,0.3,{"$f":"B546","v":150000},{"$f":"IF(J544=0,0,E546)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H541","v":850000},{"$f":"IF(H544>H548,H544-H548,0)","v":0},{"$f":"IF(I548>0,ROUND(I548*I544,0),0)","v":0},{"$f":"I548-J548","v":0},{"$f":"IF(H546>0,ROUND(H546*L544,0),0)","v":0},{"$f":"IF(K548>L548,0,L548-K548)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H530","v":700000},{"$f":"VLOOKUP(H551,A551:C555,3)","v":0.3},{"$f":"INDEX(D551:D555,MATCH(I551,C551:C555,0))","v":150000},{"$f":"INDEX(E551:E555,MATCH(I551,C551:C555,0))","v":19000},{"$f":"IF(H551>H555,VLOOKUP(H551,A551:F555,6),0)","v":0},{"$f":"VLOOKUP(H551,A551:G555,7)","v":0}]
[{"$f":"B551+1","v":50001},60000,0.1,{"$f":"B551","v":50000},{"$f":"(B552-B551)*C552","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B552+1","v":60001},150000,0.2,{"$f":"B552","v":60000},{"$f":"E552+(B553-B552)*C553","v":19000},0.1,0,{"$f":"IF(I551=C555,E554+ROUND((H551-J551),0)*I551,IF(I551=C554,E553+ROUND((H551-J551)*I551,0),IF(I551=C553,E552+ROUND((H551-J551)*I551,0),IF(I551=C552,E551+ROUND((H551-J551)*I551,0),E550+ROUND((H551-J551)*I551,0)))))","v":184000},{"$f":"MIN(K555:L555)","v":0},{"$f":"ROUND(SUM(H553+I553)*M551,0)","v":0},{"$f":"SUM(H553:J553)","v":184000}]
[{"$f":"B553+1","v":150001},null,0.3,{"$f":"B553","v":150000},{"$f":"IF(J551=0,0,E553)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H548","v":850000},{"$f":"IF(H551>H555,H551-H555,0)","v":0},{"$f":"IF(I555>0,ROUND(I555*I551,0),0)","v":0},{"$f":"I555-J555","v":0},{"$f":"IF(H553>0,ROUND(H553*L551,0),0)","v":0},{"$f":"IF(K555>L555,0,L555-K555)","v":0}]
[null,null,2004,{"$f":"C556+1","v":2005},null,"2004-05"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,{"$f":"AC557+1","v":2005},null,"2004-05"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C556","v":2004},{"$f":"D556","v":2005},null,null,null,null,null,null,null,null,null,null,"Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H559,A559:C563,3)","v":0.3},{"$f":"INDEX(D559:D563,MATCH(I559,C559:C563,0))","v":150000},{"$f":"INDEX(E559:E563,MATCH(I559,C559:C563,0))","v":19000},{"$f":"IF(H559>H563,VLOOKUP(H559,A559:F563,6),0)","v":0},{"$f":"VLOOKUP(H559,A559:G563,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",B559,IF($E$3=\"Female\",B566,IF($E$3=\"Senior Citizen\",B573,B580)))","v":50000},0,null,null,null,null,null,null,null,null,null,null,"(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"AC557","v":2004},{"$f":"AD557","v":2005}]
[{"$f":"B559+1","v":50001},60000,0.1,{"$f":"B559","v":50000},{"$f":"(B560-B559)*C560","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O559+1","v":50001},60000,0.1,null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(AH560,AA560:AC564,3)","v":0.3},{"$f":"INDEX(AD560:AD564,MATCH(AI560,AC560:AC564,0))","v":150000},{"$f":"INDEX(AE560:AE564,MATCH(AI560,AC560:AC564,0))","v":19000},{"$f":"IF(AH560>AH564,VLOOKUP(AH560,AA560:AF564,6),0)","v":0},{"$f":"VLOOKUP(AH560,AA560:AG564,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",AB560,IF($E$3=\"Female\",AB567,IF($E$3=\"Senior Citizen\",AB574,AB581)))","v":50000},0]
[{"$f":"B560+1","v":60001},150000,0.2,{"$f":"B560","v":60000},{"$f":"E560+(B561-B560)*C561","v":19000},0.1,0.02,{"$f":"IF(I559=C563,E562+ROUND((H559-J559),0)*I559,IF(I559=C562,E561+ROUND((H559-J559)*I559,0),IF(I559=C561,E560+ROUND((H559-J559)*I559,0),IF(I559=C560,E559+ROUND((H559-J559)*I559,0),E558+ROUND((H559-J559)*I559,0)))))-$AP$577","v":184000},{"$f":"MIN(K563:L563)","v":0},{"$f":"ROUND(SUM(H561+I561)*M559,0)","v":3680},{"$f":"SUM(H561:J561)","v":187680},null,null,{"$f":"O560+1","v":60001},150000,0.2,null,null,null,null,null,null,null,null,null,null,{"$f":"AB560+1","v":50001},60000,0.1,{"$f":"AB560","v":50000},{"$f":"(AB561-AB560)*AC561","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"AO560+1","v":50001},60000,0.1]
[{"$f":"B561+1","v":150001},null,0.3,{"$f":"B561","v":150000},{"$f":"IF(J559=0,0,E561)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O561+1","v":150001},0,0.3,null,null,null,null,null,null,null,null,null,null,{"$f":"AB561+1","v":60001},150000,0.2,{"$f":"AB561","v":60000},{"$f":"AE561+(AB562-AB561)*AC562","v":19000},0.1,0.02,{"$f":"IF(AI560=AC564,AE563+ROUND((AH560-AJ560),0)*AI560,IF(AI560=AC563,AE562+ROUND((AH560-AJ560)*AI560,0),IF(AI560=AC562,AE561+ROUND((AH560-AJ560)*AI560,0),IF(AI560=AC561,AE560+ROUND((AH560-AJ560)*AI560,0),AE559+ROUND((AH560-AJ560)*AI560,0)))))","v":184000},{"$f":"MIN(AK564:AL564)","v":0},{"$f":"ROUND(SUM(AH562+AI562)*AM560,0)","v":3680},{"$f":"SUM(AH562:AJ562)","v":187680},null,null,{"$f":"AO561+1","v":60001},150000,0.2]
["Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(H559>H563,H559-H563,0)","v":0},{"$f":"IF(I563>0,ROUND(I563*I559,0),0)","v":0},{"$f":"I563-J563","v":0},{"$f":"IF(H561>0,ROUND(H561*L559,0),0)","v":0},{"$f":"IF(K563>L563,0,L563-K563)","v":0},{"$f":"O562+1","v":1},0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"AB562+1","v":150001},null,0.3,{"$f":"AB562","v":150000},{"$f":"IF(AJ560=0,0,AE562)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"AO562+1","v":150001},0,0.3]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H561,IF($E$3=\"Female\",H568,IF($E$3=\"Senior Citizen\",H575,H582)))","v":184000},null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(AH560>AH564,AH560-AH564,0)","v":0},{"$f":"IF(AI564>0,ROUND(AI564*AI560,0),0)","v":0},{"$f":"AI564-AJ564","v":0},{"$f":"IF(AH562>0,ROUND(AH562*AL560,0),0)","v":0},{"$f":"IF(AK564>AL564,0,AL564-AK564)","v":0},{"$f":"AO563+1","v":1},0,0]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I561,IF($E$3=\"Female\",I568,IF($E$3=\"Senior Citizen\",I575,I582)))","v":0},null,null,null,null,null,null,null,null,null,null,"Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",AH562,IF($E$3=\"Female\",AH569,IF($E$3=\"Senior Citizen\",AH576,AH583)))","v":184000}]
[0,50000,0,0,0,0,0,{"$f":"H559","v":700000},{"$f":"VLOOKUP(H566,A566:C570,3)","v":0.3},{"$f":"INDEX(D566:D570,MATCH(I566,C566:C570,0))","v":150000},{"$f":"INDEX(E566:E570,MATCH(I566,C566:C570,0))","v":19000},{"$f":"IF(H566>H570,VLOOKUP(H566,A566:F570,6),0)","v":0},{"$f":"VLOOKUP(H566,A566:G570,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J561,IF($E$3=\"Female\",J568,IF($E$3=\"Senior Citizen\",J575,J582)))","v":3680},null,null,null,null,null,null,null,null,null,null,"(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",AI562,IF($E$3=\"Female\",AI569,IF($E$3=\"Senior Citizen\",AI576,AI583)))","v":0}]
[{"$f":"B566+1","v":50001},60000,0.1,{"$f":"B566","v":50000},{"$f":"(B567-B566)*C567","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K561,IF($E$3=\"Female\",K568,IF($E$3=\"Senior Citizen\",K575,K582)))","v":187680},null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AH560","v":700000},{"$f":"VLOOKUP(AH567,AA567:AC571,3)","v":0.3},{"$f":"INDEX(AD567:AD571,MATCH(AI567,AC567:AC571,0))","v":150000},{"$f":"INDEX(AE567:AE571,MATCH(AI567,AC567:AC571,0))","v":19000},{"$f":"IF(AH567>AH571,VLOOKUP(AH567,AA567:AF571,6),0)","v":0},{"$f":"VLOOKUP(AH567,AA567:AG571,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",AJ562,IF($E$3=\"Female\",AJ569,IF($E$3=\"Senior Citizen\",AJ576,AJ583)))","v":3680}]
[{"$f":"B567+1","v":60001},150000,0.2,{"$f":"B567","v":60000},{"$f":"E567+(B568-B567)*C568","v":19000},0.1,0.02,{"$f":"IF(I566=C570,E569+ROUND((H566-J566),0)*I566,IF(I566=C569,E568+ROUND((H566-J566)*I566,0),IF(I566=C568,E567+ROUND((H566-J566)*I566,0),IF(I566=C567,E566+ROUND((H566-J566)*I566,0),E565+ROUND((H566-J566)*I566,0)))))-$AP$577","v":184000},{"$f":"MIN(K570:L570)","v":0},{"$f":"ROUND(SUM(H568+I568)*M566,0)","v":3680},{"$f":"SUM(H568:J568)","v":187680},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A558,IF($E$3=\"Female\",A565,IF($E$3=\"Senior Citizen\",A572,A579)))","v":"(below 65 years)"},null,null,null,null,null,null,null,null,null,null,{"$f":"AB567+1","v":50001},60000,0.1,{"$f":"AB567","v":50000},{"$f":"(AB568-AB567)*AC568","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",AK562,IF($E$3=\"Female\",AK569,IF($E$3=\"Senior Citizen\",AK576,AK583)))","v":187680}]
[{"$f":"B568+1","v":150001},null,0.3,{"$f":"B568","v":150000},{"$f":"IF(J566=0,0,E568)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M563,IF($E$3=\"Female\",M570,IF($E$3=\"Senior Citizen\",M577,M584)))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AB568+1","v":60001},150000,0.2,{"$f":"AB568","v":60000},{"$f":"AE568+(AB569-AB568)*AC569","v":19000},0.1,0.02,{"$f":"IF(AI567=AC571,AE570+ROUND((AH567-AJ567),0)*AI567,IF(AI567=AC570,AE569+ROUND((AH567-AJ567)*AI567,0),IF(AI567=AC569,AE568+ROUND((AH567-AJ567)*AI567,0),IF(AI567=AC568,AE567+ROUND((AH567-AJ567)*AI567,0),AE566+ROUND((AH567-AJ567)*AI567,0)))))","v":184000},{"$f":"MIN(AK571:AL571)","v":0},{"$f":"ROUND(SUM(AH569+AI569)*AM567,0)","v":3680},{"$f":"SUM(AH569:AJ569)","v":187680},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",AA559,IF($E$3=\"Female\",AA566,IF($E$3=\"Senior Citizen\",AA573,AA580)))","v":"(below 65 years)"}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H563","v":850000},{"$f":"IF(H566>H570,H566-H570,0)","v":0},{"$f":"IF(I570>0,ROUND(I570*I566,0),0)","v":0},{"$f":"I570-J570","v":0},{"$f":"IF(H568>0,ROUND(H568*L566,0),0)","v":0},{"$f":"IF(K570>L570,0,L570-K570)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K561,IF($E$3=\"Female\",K568,IF($E$3=\"Senior Citizen\",K575,K582)))","v":187680},null,null,null,null,null,null,null,null,null,null,{"$f":"AB569+1","v":150001},null,0.3,{"$f":"AB569","v":150000},{"$f":"IF(AJ567=0,0,AE569)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",AM564,IF($E$3=\"Female\",AM571,IF($E$3=\"Senior Citizen\",AM578,AM585)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AH564","v":850000},{"$f":"IF(AH567>AH571,AH567-AH571,0)","v":0},{"$f":"IF(AI571>0,ROUND(AI571*AI567,0),0)","v":0},{"$f":"AI571-AJ571","v":0},{"$f":"IF(AH569>0,ROUND(AH569*AL567,0),0)","v":0},{"$f":"IF(AK571>AL571,0,AL571-AK571)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",AK562,IF($E$3=\"Female\",AK569,IF($E$3=\"Senior Citizen\",AK576,AK583)))","v":187680}]
["(Above 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"Treatment of sect 80D",null,null,null,null,null,null,null,null,null,null,null,null,"Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
[0,50000,0,0,0,0,0,{"$f":"H559","v":700000},{"$f":"VLOOKUP(H573,A573:C577,3)","v":0.3},{"$f":"INDEX(D573:D577,MATCH(I573,C573:C577,0))","v":150000},{"$f":"INDEX(E573:E577,MATCH(I573,C573:C577,0))","v":19000},{"$f":"IF(H573>H577,VLOOKUP(H573,A573:F577,6),0)","v":0},{"$f":"VLOOKUP(H573,A573:G577,7)","v":0.02},"Taxable income",null,{"$f":"H559","v":700000},null,null,null,null,null,null,null,null,null,null,"(Above 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"Treatment of sect 80D"]
[{"$f":"B573+1","v":50001},60000,0.1,{"$f":"B573","v":50000},{"$f":"(B574-B573)*C574","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"Due Tax",null,{"$f":"P564","v":184000},null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AH560","v":700000},{"$f":"VLOOKUP(AH574,AA574:AC578,3)","v":0.3},{"$f":"INDEX(AD574:AD578,MATCH(AI574,AC574:AC578,0))","v":150000},{"$f":"INDEX(AE574:AE578,MATCH(AI574,AC574:AC578,0))","v":19000},{"$f":"IF(AH574>AH578,VLOOKUP(AH574,AA574:AF578,6),0)","v":0},{"$f":"VLOOKUP(AH574,AA574:AG578,7)","v":0.02},"Taxable income",null,{"$f":"AH560","v":700000}]
[{"$f":"B574+1","v":60001},150000,0.2,{"$f":"B574","v":60000},{"$f":"E574+(B575-B574)*C575","v":19000},0.1,0.02,{"$f":"IF(I573=C577,E576+ROUND((H573-J573),0)*I573,IF(I573=C576,E575+ROUND((H573-J573)*I573,0),IF(I573=C575,E574+ROUND((H573-J573)*I573,0),IF(I573=C574,E573+ROUND((H573-J573)*I573,0),E572+ROUND((H573-J573)*I573,0)))))-$AP$577","v":184000},{"$f":"MIN(K577:L577)","v":0},{"$f":"ROUND(SUM(H575+I575)*M573,0)","v":3680},{"$f":"SUM(H575:J575)","v":187680},null,null,"Calculated amt",null,{"$f":"IF(P573<100000,P574,P574-(P573-100000))","v":-416000},null,null,null,null,null,null,null,null,null,null,{"$f":"AB574+1","v":50001},60000,0.1,{"$f":"AB574","v":50000},{"$f":"(AB575-AB574)*AC575","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"Due Tax",null,{"$f":"AP565","v":184000}]
[{"$f":"B575+1","v":150001},null,0.3,{"$f":"B575","v":150000},{"$f":"IF(J573=0,0,E575)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Rebate u/s 80D",null,{"$f":"IF(P575>0,P575,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AB575+1","v":60001},150000,0.2,{"$f":"AB575","v":60000},{"$f":"AE575+(AB576-AB575)*AC576","v":19000},0.1,0.02,{"$f":"IF(AI574=AC578,AE577+ROUND((AH574-AJ574),0)*AI574,IF(AI574=AC577,AE576+ROUND((AH574-AJ574)*AI574,0),IF(AI574=AC576,AE575+ROUND((AH574-AJ574)*AI574,0),IF(AI574=AC575,AE574+ROUND((AH574-AJ574)*AI574,0),AE573+ROUND((AH574-AJ574)*AI574,0)))))","v":184000},{"$f":"MIN(AK578:AL578)","v":0},{"$f":"ROUND(SUM(AH576+AI576)*AM574,0)","v":3680},{"$f":"SUM(AH576:AJ576)","v":187680},null,null,"Calculated amt",null,{"$f":"IF(AP574<100000,AP575,AP575-(AP574-100000))","v":-416000}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H570","v":850000},{"$f":"IF(H573>H577,H573-H577,0)","v":0},{"$f":"IF(I577>0,ROUND(I577*I573,0),0)","v":0},{"$f":"I577-J577","v":0},{"$f":"IF(H575>0,ROUND(H575*L573,0),0)","v":0},{"$f":"IF(K577>L577,0,L577-K577)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB576+1","v":150001},null,0.3,{"$f":"AB576","v":150000},{"$f":"IF(AJ574=0,0,AE576)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Rebate u/s 80D",null,{"$f":"IF(AP576>0,AP576,0)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AH571","v":850000},{"$f":"IF(AH574>AH578,AH574-AH578,0)","v":0},{"$f":"IF(AI578>0,ROUND(AI578*AI574,0),0)","v":0},{"$f":"AI578-AJ578","v":0},{"$f":"IF(AH576>0,ROUND(AH576*AL574,0),0)","v":0},{"$f":"IF(AK578>AL578,0,AL578-AK578)","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
[0,50000,0,0,0,0,0,{"$f":"H559","v":700000},{"$f":"VLOOKUP(H580,A580:C584,3)","v":0.3},{"$f":"INDEX(D580:D584,MATCH(I580,C580:C584,0))","v":150000},{"$f":"INDEX(E580:E584,MATCH(I580,C580:C584,0))","v":19000},{"$f":"IF(H580>H584,VLOOKUP(H580,A580:F584,6),0)","v":0},{"$f":"VLOOKUP(H580,A580:G584,7)","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,"Not defined"]
[{"$f":"B580+1","v":50001},60000,0.1,{"$f":"B580","v":50000},{"$f":"(B581-B580)*C581","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AH560","v":700000},{"$f":"VLOOKUP(AH581,AA581:AC585,3)","v":0.3},{"$f":"INDEX(AD581:AD585,MATCH(AI581,AC581:AC585,0))","v":150000},{"$f":"INDEX(AE581:AE585,MATCH(AI581,AC581:AC585,0))","v":19000},{"$f":"IF(AH581>AH585,VLOOKUP(AH581,AA581:AF585,6),0)","v":0},{"$f":"VLOOKUP(AH581,AA581:AG585,7)","v":0.02}]
[{"$f":"B581+1","v":60001},150000,0.2,{"$f":"B581","v":60000},{"$f":"E581+(B582-B581)*C582","v":19000},0.1,0.02,{"$f":"IF(I580=C584,E583+ROUND((H580-J580),0)*I580,IF(I580=C583,E582+ROUND((H580-J580)*I580,0),IF(I580=C582,E581+ROUND((H580-J580)*I580,0),IF(I580=C581,E580+ROUND((H580-J580)*I580,0),E579+ROUND((H580-J580)*I580,0)))))-$AP$577","v":184000},{"$f":"MIN(K584:L584)","v":0},{"$f":"ROUND(SUM(H582+I582)*M580,0)","v":3680},{"$f":"SUM(H582:J582)","v":187680},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB581+1","v":50001},60000,0.1,{"$f":"AB581","v":50000},{"$f":"(AB582-AB581)*AC582","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B582+1","v":150001},null,0.3,{"$f":"B582","v":150000},{"$f":"IF(J580=0,0,E582)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB582+1","v":60001},150000,0.2,{"$f":"AB582","v":60000},{"$f":"AE582+(AB583-AB582)*AC583","v":19000},0.1,0.02,{"$f":"IF(AI581=AC585,AE584+ROUND((AH581-AJ581),0)*AI581,IF(AI581=AC584,AE583+ROUND((AH581-AJ581)*AI581,0),IF(AI581=AC583,AE582+ROUND((AH581-AJ581)*AI581,0),IF(AI581=AC582,AE581+ROUND((AH581-AJ581)*AI581,0),AE580+ROUND((AH581-AJ581)*AI581,0)))))","v":184000},{"$f":"MIN(AK585:AL585)","v":0},{"$f":"ROUND(SUM(AH583+AI583)*AM581,0)","v":3680},{"$f":"SUM(AH583:AJ583)","v":187680}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H577","v":850000},{"$f":"IF(H580>H584,H580-H584,0)","v":0},{"$f":"IF(I584>0,ROUND(I584*I580,0),0)","v":0},{"$f":"I584-J584","v":0},{"$f":"IF(H582>0,ROUND(H582*L580,0),0)","v":0},{"$f":"IF(K584>L584,0,L584-K584)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB583+1","v":150001},null,0.3,{"$f":"AB583","v":150000},{"$f":"IF(AJ581=0,0,AE583)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[null,null,2005,{"$f":"C585+1","v":2006},null,"2005-06",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AH578","v":850000},{"$f":"IF(AH581>AH585,AH581-AH585,0)","v":0},{"$f":"IF(AI585>0,ROUND(AI585*AI581,0),0)","v":0},{"$f":"AI585-AJ585","v":0},{"$f":"IF(AH583>0,ROUND(AH583*AL581,0),0)","v":0},{"$f":"IF(AK585>AL585,0,AL585-AK585)","v":0}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C585","v":2005},{"$f":"D585","v":2006}]
[0,100000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H588,A588:C592,3)","v":0.3},{"$f":"INDEX(D588:D592,MATCH(I588,C588:C592,0))","v":250000},{"$f":"INDEX(E588:E592,MATCH(I588,C588:C592,0))","v":25000},{"$f":"IF(H588>H592,VLOOKUP(H588,A588:F592,6),0)","v":0},{"$f":"VLOOKUP(H588,A588:G592,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",B588,IF($E$3=\"Female\",B595,IF($E$3=\"Senior Citizen\",B602,B609)))","v":100000},0]
[{"$f":"B588+1","v":100001},150000,0.1,{"$f":"B588","v":100000},{"$f":"(B589-B588)*C589","v":5000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O588+1","v":100001},150000,0.1]
[{"$f":"B589+1","v":150001},250000,0.2,{"$f":"B589","v":150000},{"$f":"E589+(B590-B589)*C590","v":25000},0.1,0.02,{"$f":"IF(I588=C592,E591+ROUND((H588-J588),0)*I588,IF(I588=C591,E590+ROUND((H588-J588)*I588,0),IF(I588=C590,E589+ROUND((H588-J588)*I588,0),IF(I588=C589,E588+ROUND((H588-J588)*I588,0),E587+ROUND((H588-J588)*I588,0)))))","v":160000},{"$f":"MIN(K592:L592)","v":0},{"$f":"ROUND(SUM(H590+I590)*M588,0)","v":3200},{"$f":"SUM(H590:J590)","v":163200},null,null,{"$f":"O589+1","v":150001},250000,0.2]
[{"$f":"B590+1","v":250001},null,0.3,{"$f":"B590","v":250000},{"$f":"IF(J588=0,0,E590)","v":25000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O590+1","v":250001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H588>H592,H588-H592,0)","v":0},{"$f":"IF(I592>0,ROUND(I592*I588,0),0)","v":0},{"$f":"I592-J592","v":0},{"$f":"IF(H590>0,ROUND(H590*L588,0),0)","v":0},{"$f":"IF(K592>L592,0,L592-K592)","v":0},{"$f":"O591+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H590,IF($E$3=\"Female\",H597,IF($E$3=\"Senior Citizen\",H604,H611)))","v":160000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I590,IF($E$3=\"Female\",I597,IF($E$3=\"Senior Citizen\",I604,I611)))","v":0}]
[0,135000,0,0,0,0,0,{"$f":"H588","v":700000},{"$f":"VLOOKUP(H595,A595:C599,3)","v":0.3},{"$f":"INDEX(D595:D599,MATCH(I595,C595:C599,0))","v":250000},{"$f":"INDEX(E595:E599,MATCH(I595,C595:C599,0))","v":21500},{"$f":"IF(H595>H599,VLOOKUP(H595,A595:F599,6),0)","v":0},{"$f":"VLOOKUP(H595,A595:G599,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J590,IF($E$3=\"Female\",J597,IF($E$3=\"Senior Citizen\",J604,J611)))","v":3200}]
[{"$f":"B595+1","v":135001},150000,0.1,{"$f":"B595","v":135000},{"$f":"(B596-B595)*C596","v":1500},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K590,IF($E$3=\"Female\",K597,IF($E$3=\"Senior Citizen\",K604,K611)))","v":163200}]
[{"$f":"B596+1","v":150001},250000,0.2,{"$f":"B596","v":150000},{"$f":"E596+(B597-B596)*C597","v":21500},0.1,0.02,{"$f":"IF(I595=C599,E598+ROUND((H595-J595),0)*I595,IF(I595=C598,E597+ROUND((H595-J595)*I595,0),IF(I595=C597,E596+ROUND((H595-J595)*I595,0),IF(I595=C596,E595+ROUND((H595-J595)*I595,0),E594+ROUND((H595-J595)*I595,0)))))","v":156500},{"$f":"MIN(K599:L599)","v":0},{"$f":"ROUND(SUM(H597+I597)*M595,0)","v":3130},{"$f":"SUM(H597:J597)","v":159630},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A587,IF($E$3=\"Female\",A594,IF($E$3=\"Senior Citizen\",A601,A608)))","v":"(below 65 years)"}]
[{"$f":"B597+1","v":250001},null,0.3,{"$f":"B597","v":250000},{"$f":"IF(J595=0,0,E597)","v":21500},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M592,IF($E$3=\"Female\",M599,IF($E$3=\"Senior Citizen\",M606,M613)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H592","v":1000000},{"$f":"IF(H595>H599,H595-H599,0)","v":0},{"$f":"IF(I599>0,ROUND(I599*I595,0),0)","v":0},{"$f":"I599-J599","v":0},{"$f":"IF(H597>0,ROUND(H597*L595,0),0)","v":0},{"$f":"IF(K599>L599,0,L599-K599)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K590,IF($E$3=\"Female\",K597,IF($E$3=\"Senior Citizen\",K604,K611)))","v":163200}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,185000,0,0,0,0,0,{"$f":"H588","v":700000},{"$f":"VLOOKUP(H602,A602:C606,3)","v":0.3},{"$f":"INDEX(D602:D606,MATCH(I602,C602:C606,0))","v":250000},{"$f":"INDEX(E602:E606,MATCH(I602,C602:C606,0))","v":13000},{"$f":"IF(H602>H606,VLOOKUP(H602,A602:F606,6),0)","v":0},{"$f":"VLOOKUP(H602,A602:G606,7)","v":0.02}]
[{"$f":"B602+1","v":185001},250000,0.2,{"$f":"B602","v":185000},{"$f":"(B603-B602)*C603","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B603+1","v":250001},null,0.3,{"$f":"B603","v":250000},{"$f":"IF(J602=0,0,E603)","v":13000},0.1,0.02,{"$f":"IF(I602=C606,E605+ROUND((H602-J602),0)*I602,IF(I602=C605,E604+ROUND((H602-J602)*I602,0),IF(I602=C604,E603+ROUND((H602-J602)*I602,0),IF(I602=C603,E602+ROUND((H602-J602)*I602,0),E601+ROUND((H602-J602)*I602,0)))))","v":148000},{"$f":"MIN(K606:L606)","v":0},{"$f":"ROUND(SUM(H604+I604)*M602,0)","v":2960},{"$f":"SUM(H604:J604)","v":150960}]
[null,null,null,{"$f":"B604","v":0},{"$f":"IF(J602=0,0,E604)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H599","v":1000000},{"$f":"IF(H602>H606,H602-H606,0)","v":0},{"$f":"IF(I606>0,ROUND(I606*I602,0),0)","v":0},{"$f":"I606-J606","v":0},{"$f":"IF(H604>0,ROUND(H604*L602,0),0)","v":0},{"$f":"IF(K606>L606,0,L606-K606)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,185000,0,0,0,0,0,{"$f":"H588","v":700000},{"$f":"VLOOKUP(H609,A609:C613,3)","v":0.3},{"$f":"INDEX(D609:D613,MATCH(I609,C609:C613,0))","v":250000},{"$f":"INDEX(E609:E613,MATCH(I609,C609:C613,0))","v":13000},{"$f":"IF(H609>H613,VLOOKUP(H609,A609:F613,6),0)","v":0},{"$f":"VLOOKUP(H609,A609:G613,7)","v":0.02}]
[{"$f":"B609+1","v":185001},250000,0.2,{"$f":"B609","v":185000},{"$f":"(B610-B609)*C610","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B610+1","v":250001},null,0.3,{"$f":"B610","v":250000},{"$f":"IF(J609=0,0,E610)","v":13000},0.1,0.02,{"$f":"IF(I609=C613,E612+ROUND((H609-J609),0)*I609,IF(I609=C612,E611+ROUND((H609-J609)*I609,0),IF(I609=C611,E610+ROUND((H609-J609)*I609,0),IF(I609=C610,E609+ROUND((H609-J609)*I609,0),E608+ROUND((H609-J609)*I609,0)))))","v":148000},{"$f":"MIN(K613:L613)","v":0},{"$f":"ROUND(SUM(H611+I611)*M609,0)","v":2960},{"$f":"SUM(H611:J611)","v":150960}]
[null,null,null,{"$f":"B611","v":0},{"$f":"IF(J609=0,0,E611)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H606","v":1000000},{"$f":"IF(H609>H613,H609-H613,0)","v":0},{"$f":"IF(I613>0,ROUND(I613*I609,0),0)","v":0},{"$f":"I613-J613","v":0},{"$f":"IF(H611>0,ROUND(H611*L609,0),0)","v":0},{"$f":"IF(K613>L613,0,L613-K613)","v":0}]
[null,null,2006,{"$f":"C614+1","v":2007},null,"2006-07"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C614","v":2006},{"$f":"D614","v":2007}]
[0,100000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H617,A617:C621,3)","v":0.3},{"$f":"INDEX(D617:D621,MATCH(I617,C617:C621,0))","v":250000},{"$f":"INDEX(E617:E621,MATCH(I617,C617:C621,0))","v":25000},{"$f":"IF(H617>H621,VLOOKUP(H617,A617:F621,6),0)","v":0},{"$f":"VLOOKUP(H617,A617:G621,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",B617,IF($E$3=\"Female\",B624,IF($E$3=\"Senior Citizen\",B631,B638)))","v":100000},0]
[{"$f":"B617+1","v":100001},150000,0.1,{"$f":"B617","v":100000},{"$f":"(B618-B617)*C618","v":5000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O617+1","v":100001},150000,0.1]
[{"$f":"B618+1","v":150001},250000,0.2,{"$f":"B618","v":150000},{"$f":"E618+(B619-B618)*C619","v":25000},0.1,0.02,{"$f":"IF(I617=C621,E620+ROUND((H617-J617),0)*I617,IF(I617=C620,E619+ROUND((H617-J617)*I617,0),IF(I617=C619,E618+ROUND((H617-J617)*I617,0),IF(I617=C618,E617+ROUND((H617-J617)*I617,0),E616+ROUND((H617-J617)*I617,0)))))","v":160000},{"$f":"MIN(K621:L621)","v":0},{"$f":"ROUND(SUM(H619+I619)*M617,0)","v":3200},{"$f":"SUM(H619:J619)","v":163200},null,null,{"$f":"O618+1","v":150001},250000,0.2]
[{"$f":"B619+1","v":250001},null,0.3,{"$f":"B619","v":250000},{"$f":"IF(J617=0,0,E619)","v":25000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O619+1","v":250001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H617>H621,H617-H621,0)","v":0},{"$f":"IF(I621>0,ROUND(I621*I617,0),0)","v":0},{"$f":"I621-J621","v":0},{"$f":"IF(H619>0,ROUND(H619*L617,0),0)","v":0},{"$f":"IF(K621>L621,0,L621-K621)","v":0},{"$f":"O620+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H619,IF($E$3=\"Female\",H626,IF($E$3=\"Senior Citizen\",H633,H640)))","v":160000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I619,IF($E$3=\"Female\",I626,IF($E$3=\"Senior Citizen\",I633,I640)))","v":0}]
[0,135000,0,0,0,0,0,{"$f":"H617","v":700000},{"$f":"VLOOKUP(H624,A624:C628,3)","v":0.3},{"$f":"INDEX(D624:D628,MATCH(I624,C624:C628,0))","v":250000},{"$f":"INDEX(E624:E628,MATCH(I624,C624:C628,0))","v":21500},{"$f":"IF(H624>H628,VLOOKUP(H624,A624:F628,6),0)","v":0},{"$f":"VLOOKUP(H624,A624:G628,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J619,IF($E$3=\"Female\",J626,IF($E$3=\"Senior Citizen\",J633,J640)))","v":3200}]
[{"$f":"B624+1","v":135001},150000,0.1,{"$f":"B624","v":135000},{"$f":"(B625-B624)*C625","v":1500},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K619,IF($E$3=\"Female\",K626,IF($E$3=\"Senior Citizen\",K633,K640)))","v":163200}]
[{"$f":"B625+1","v":150001},250000,0.2,{"$f":"B625","v":150000},{"$f":"E625+(B626-B625)*C626","v":21500},0.1,0.02,{"$f":"IF(I624=C628,E627+ROUND((H624-J624),0)*I624,IF(I624=C627,E626+ROUND((H624-J624)*I624,0),IF(I624=C626,E625+ROUND((H624-J624)*I624,0),IF(I624=C625,E624+ROUND((H624-J624)*I624,0),E623+ROUND((H624-J624)*I624,0)))))","v":156500},{"$f":"MIN(K628:L628)","v":0},{"$f":"ROUND(SUM(H626+I626)*M624,0)","v":3130},{"$f":"SUM(H626:J626)","v":159630},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A616,IF($E$3=\"Female\",A623,IF($E$3=\"Senior Citizen\",A630,A637)))","v":"(below 65 years)"}]
[{"$f":"B626+1","v":250001},null,0.3,{"$f":"B626","v":250000},{"$f":"IF(J624=0,0,E626)","v":21500},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M621,IF($E$3=\"Female\",M628,IF($E$3=\"Senior Citizen\",M635,M642)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H621","v":1000000},{"$f":"IF(H624>H628,H624-H628,0)","v":0},{"$f":"IF(I628>0,ROUND(I628*I624,0),0)","v":0},{"$f":"I628-J628","v":0},{"$f":"IF(H626>0,ROUND(H626*L624,0),0)","v":0},{"$f":"IF(K628>L628,0,L628-K628)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K619,IF($E$3=\"Female\",K626,IF($E$3=\"Senior Citizen\",K633,K640)))","v":163200}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,185000,0,0,0,0,0,{"$f":"H617","v":700000},{"$f":"VLOOKUP(H631,A631:C635,3)","v":0.3},{"$f":"INDEX(D631:D635,MATCH(I631,C631:C635,0))","v":250000},{"$f":"INDEX(E631:E635,MATCH(I631,C631:C635,0))","v":13000},{"$f":"IF(H631>H635,VLOOKUP(H631,A631:F635,6),0)","v":0},{"$f":"VLOOKUP(H631,A631:G635,7)","v":0.02}]
[{"$f":"B631+1","v":185001},250000,0.2,{"$f":"B631","v":185000},{"$f":"(B632-B631)*C632","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B632+1","v":250001},null,0.3,{"$f":"B632","v":250000},{"$f":"IF(J631=0,0,E632)","v":13000},0.1,0.02,{"$f":"IF(I631=C635,E634+ROUND((H631-J631),0)*I631,IF(I631=C634,E633+ROUND((H631-J631)*I631,0),IF(I631=C633,E632+ROUND((H631-J631)*I631,0),IF(I631=C632,E631+ROUND((H631-J631)*I631,0),E630+ROUND((H631-J631)*I631,0)))))","v":148000},{"$f":"MIN(K635:L635)","v":0},{"$f":"ROUND(SUM(H633+I633)*M631,0)","v":2960},{"$f":"SUM(H633:J633)","v":150960}]
[null,null,null,{"$f":"B633","v":0},{"$f":"IF(J631=0,0,E633)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H628","v":1000000},{"$f":"IF(H631>H635,H631-H635,0)","v":0},{"$f":"IF(I635>0,ROUND(I635*I631,0),0)","v":0},{"$f":"I635-J635","v":0},{"$f":"IF(H633>0,ROUND(H633*L631,0),0)","v":0},{"$f":"IF(K635>L635,0,L635-K635)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,185000,0,0,0,0,0,{"$f":"H617","v":700000},{"$f":"VLOOKUP(H638,A638:C642,3)","v":0.3},{"$f":"INDEX(D638:D642,MATCH(I638,C638:C642,0))","v":250000},{"$f":"INDEX(E638:E642,MATCH(I638,C638:C642,0))","v":13000},{"$f":"IF(H638>H642,VLOOKUP(H638,A638:F642,6),0)","v":0},{"$f":"VLOOKUP(H638,A638:G642,7)","v":0.02}]
[{"$f":"B638+1","v":185001},250000,0.2,{"$f":"B638","v":185000},{"$f":"(B639-B638)*C639","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B639+1","v":250001},null,0.3,{"$f":"B639","v":250000},{"$f":"IF(J638=0,0,E639)","v":13000},0.1,0.02,{"$f":"IF(I638=C642,E641+ROUND((H638-J638),0)*I638,IF(I638=C641,E640+ROUND((H638-J638)*I638,0),IF(I638=C640,E639+ROUND((H638-J638)*I638,0),IF(I638=C639,E638+ROUND((H638-J638)*I638,0),E637+ROUND((H638-J638)*I638,0)))))","v":148000},{"$f":"MIN(K642:L642)","v":0},{"$f":"ROUND(SUM(H640+I640)*M638,0)","v":2960},{"$f":"SUM(H640:J640)","v":150960}]
[null,null,null,{"$f":"B640","v":0},{"$f":"IF(J638=0,0,E640)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H635","v":1000000},{"$f":"IF(H638>H642,H638-H642,0)","v":0},{"$f":"IF(I642>0,ROUND(I642*I638,0),0)","v":0},{"$f":"I642-J642","v":0},{"$f":"IF(H640>0,ROUND(H640*L638,0),0)","v":0},{"$f":"IF(K642>L642,0,L642-K642)","v":0}]
[null,null,2007,{"$f":"C643+1","v":2008},null,"2007-08"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C643","v":2007},{"$f":"D643","v":2008}]
[0,110000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H646,A646:C650,3)","v":0.3},{"$f":"INDEX(D646:D650,MATCH(I646,C646:C650,0))","v":250000},{"$f":"INDEX(E646:E650,MATCH(I646,C646:C650,0))","v":24000},{"$f":"IF(H646>H650,VLOOKUP(H646,A646:F650,6),0)","v":0},{"$f":"VLOOKUP(H646,A646:G650,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B646,IF($E$3=\"Female\",B653,IF($E$3=\"Senior Citizen\",B660,B667)))","v":110000},0]
[{"$f":"B646+1","v":110001},150000,0.1,{"$f":"B646","v":110000},{"$f":"(B647-B646)*C647","v":4000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O646+1","v":110001},150000,0.1]
[{"$f":"B647+1","v":150001},250000,0.2,{"$f":"B647","v":150000},{"$f":"E647+(B648-B647)*C648","v":24000},0,0.03,{"$f":"IF(I646=C650,E649+ROUND((H646-J646),0)*I646,IF(I646=C649,E648+ROUND((H646-J646)*I646,0),IF(I646=C648,E647+ROUND((H646-J646)*I646,0),IF(I646=C647,E646+ROUND((H646-J646)*I646,0),E645+ROUND((H646-J646)*I646,0)))))","v":159000},{"$f":"MIN(K650:L650)","v":0},{"$f":"ROUND(SUM(H648+I648)*M646,0)","v":4770},{"$f":"SUM(H648:J648)","v":163770},null,null,{"$f":"O647+1","v":150001},250000,0.2]
[{"$f":"B648+1","v":250001},null,0.3,{"$f":"B648","v":250000},{"$f":"IF(J646=0,0,E648)","v":24000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O648+1","v":250001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H646>H650,H646-H650,0)","v":0},{"$f":"IF(I650>0,ROUND(I650*I646,0),0)","v":0},{"$f":"I650-J650","v":0},{"$f":"IF(H648>0,ROUND(H648*L646,0),0)","v":0},{"$f":"IF(K650>L650,0,L650-K650)","v":0},{"$f":"O649+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H648,IF($E$3=\"Female\",H655,IF($E$3=\"Senior Citizen\",H662,H669)))","v":159000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I648,IF($E$3=\"Female\",I655,IF($E$3=\"Senior Citizen\",I662,I669)))","v":0}]
[0,145000,0,0,0,0,0,{"$f":"H646","v":700000},{"$f":"VLOOKUP(H653,A653:C657,3)","v":0.3},{"$f":"INDEX(D653:D657,MATCH(I653,C653:C657,0))","v":250000},{"$f":"INDEX(E653:E657,MATCH(I653,C653:C657,0))","v":20500},{"$f":"IF(H653>H657,VLOOKUP(H653,A653:F657,6),0)","v":0},{"$f":"VLOOKUP(H653,A653:G657,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J648,IF($E$3=\"Female\",J655,IF($E$3=\"Senior Citizen\",J662,J669)))","v":4770}]
[{"$f":"B653+1","v":145001},150000,0.1,{"$f":"B653","v":145000},{"$f":"(B654-B653)*C654","v":500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K648,IF($E$3=\"Female\",K655,IF($E$3=\"Senior Citizen\",K662,K669)))","v":163770}]
[{"$f":"B654+1","v":150001},250000,0.2,{"$f":"B654","v":150000},{"$f":"E654+(B655-B654)*C655","v":20500},0,0.03,{"$f":"IF(I653=C657,E656+ROUND((H653-J653),0)*I653,IF(I653=C656,E655+ROUND((H653-J653)*I653,0),IF(I653=C655,E654+ROUND((H653-J653)*I653,0),IF(I653=C654,E653+ROUND((H653-J653)*I653,0),E652+ROUND((H653-J653)*I653,0)))))","v":155500},{"$f":"MIN(K657:L657)","v":0},{"$f":"ROUND(SUM(H655+I655)*M653,0)","v":4665},{"$f":"SUM(H655:J655)","v":160165},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A645,IF($E$3=\"Female\",A652,IF($E$3=\"Senior Citizen\",A659,A666)))","v":"(below 65 years)"}]
[{"$f":"B655+1","v":250001},null,0.3,{"$f":"B655","v":250000},{"$f":"IF(J653=0,0,E655)","v":20500},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M650,IF($E$3=\"Female\",M657,IF($E$3=\"Senior Citizen\",M664,M671)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H650","v":1000000},{"$f":"IF(H653>H657,H653-H657,0)","v":0},{"$f":"IF(I657>0,ROUND(I657*I653,0),0)","v":0},{"$f":"I657-J657","v":0},{"$f":"IF(H655>0,ROUND(H655*L653,0),0)","v":0},{"$f":"IF(K657>L657,0,L657-K657)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K648,IF($E$3=\"Female\",K655,IF($E$3=\"Senior Citizen\",K662,K669)))","v":163770}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,195000,0,0,0,0,0,{"$f":"H646","v":700000},{"$f":"VLOOKUP(H660,A660:C664,3)","v":0.3},{"$f":"INDEX(D660:D664,MATCH(I660,C660:C664,0))","v":250000},{"$f":"INDEX(E660:E664,MATCH(I660,C660:C664,0))","v":11000},{"$f":"IF(H660>H664,VLOOKUP(H660,A660:F664,6),0)","v":0},{"$f":"VLOOKUP(H660,A660:G664,7)","v":0.03}]
[{"$f":"B660+1","v":195001},250000,0.2,{"$f":"B660","v":195000},{"$f":"(B661-B660)*C661","v":11000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B661+1","v":250001},null,0.3,{"$f":"B661","v":250000},{"$f":"IF(J660=0,0,E661)","v":11000},0.1,0.03,{"$f":"IF(I660=C664,E663+ROUND((H660-J660),0)*I660,IF(I660=C663,E662+ROUND((H660-J660)*I660,0),IF(I660=C662,E661+ROUND((H660-J660)*I660,0),IF(I660=C661,E660+ROUND((H660-J660)*I660,0),E659+ROUND((H660-J660)*I660,0)))))","v":146000},{"$f":"MIN(K664:L664)","v":0},{"$f":"ROUND(SUM(H662+I662)*M660,0)","v":4380},{"$f":"SUM(H662:J662)","v":150380}]
[null,null,null,{"$f":"B662","v":0},{"$f":"IF(J660=0,0,E662)","v":11000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H657","v":1000000},{"$f":"IF(H660>H664,H660-H664,0)","v":0},{"$f":"IF(I664>0,ROUND(I664*I660,0),0)","v":0},{"$f":"I664-J664","v":0},{"$f":"IF(H662>0,ROUND(H662*L660,0),0)","v":0},{"$f":"IF(K664>L664,0,L664-K664)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,195000,0,0,0,0,0,{"$f":"H646","v":700000},{"$f":"VLOOKUP(H667,A667:C671,3)","v":0.3},{"$f":"INDEX(D667:D671,MATCH(I667,C667:C671,0))","v":250000},{"$f":"INDEX(E667:E671,MATCH(I667,C667:C671,0))","v":11000},{"$f":"IF(H667>H671,VLOOKUP(H667,A667:F671,6),0)","v":0},{"$f":"VLOOKUP(H667,A667:G671,7)","v":0.03}]
[{"$f":"B667+1","v":195001},250000,0.2,{"$f":"B667","v":195000},{"$f":"(B668-B667)*C668","v":11000},0.1,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B668+1","v":250001},null,0.3,{"$f":"B668","v":250000},{"$f":"IF(J667=0,0,E668)","v":11000},0.1,0.03,{"$f":"IF(I667=C671,E670+ROUND((H667-J667),0)*I667,IF(I667=C670,E669+ROUND((H667-J667)*I667,0),IF(I667=C669,E668+ROUND((H667-J667)*I667,0),IF(I667=C668,E667+ROUND((H667-J667)*I667,0),E666+ROUND((H667-J667)*I667,0)))))","v":146000},{"$f":"MIN(K671:L671)","v":0},{"$f":"ROUND(SUM(H669+I669)*M667,0)","v":4380},{"$f":"SUM(H669:J669)","v":150380}]
[null,null,null,{"$f":"B669","v":0},{"$f":"IF(J667=0,0,E669)","v":11000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H664","v":1000000},{"$f":"IF(H667>H671,H667-H671,0)","v":0},{"$f":"IF(I671>0,ROUND(I671*I667,0),0)","v":0},{"$f":"I671-J671","v":0},{"$f":"IF(H669>0,ROUND(H669*L667,0),0)","v":0},{"$f":"IF(K671>L671,0,L671-K671)","v":0}]
[null,null,2008,{"$f":"C672+1","v":2009},null,"2008-09"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C672","v":2008},{"$f":"D672","v":2009}]
[0,150000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H675,A675:C679,3)","v":0.3},{"$f":"INDEX(D675:D679,MATCH(I675,C675:C679,0))","v":500000},{"$f":"INDEX(E675:E679,MATCH(I675,C675:C679,0))","v":55000},{"$f":"IF(H675>H679,VLOOKUP(H675,A675:F679,6),0)","v":0},{"$f":"VLOOKUP(H675,A675:G679,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B675,IF($E$3=\"Female\",B682,IF($E$3=\"Senior Citizen\",B689,B696)))","v":150000},0]
[{"$f":"B675+1","v":150001},300000,0.1,{"$f":"B675","v":150000},{"$f":"(B676-B675)*C676","v":15000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O675+1","v":150001},300000,0.1]
[{"$f":"B676+1","v":300001},500000,0.2,{"$f":"B676","v":300000},{"$f":"E676+(B677-B676)*C677","v":55000},0,0.03,{"$f":"IF(I675=C679,E678+ROUND((H675-J675),0)*I675,IF(I675=C678,E677+ROUND((H675-J675)*I675,0),IF(I675=C677,E676+ROUND((H675-J675)*I675,0),IF(I675=C676,E675+ROUND((H675-J675)*I675,0),E674+ROUND((H675-J675)*I675,0)))))","v":115000},{"$f":"MIN(K679:L679)","v":0},{"$f":"ROUND(SUM(H677+I677)*M675,0)","v":3450},{"$f":"SUM(H677:J677)","v":118450},null,null,{"$f":"O676+1","v":300001},500000,0.2]
[{"$f":"B677+1","v":500001},null,0.3,{"$f":"B677","v":500000},{"$f":"IF(J675=0,0,E677)","v":55000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O677+1","v":500001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H675>H679,H675-H679,0)","v":0},{"$f":"IF(I679>0,ROUND(I679*I675,0),0)","v":0},{"$f":"I679-J679","v":0},{"$f":"IF(H677>0,ROUND(H677*L675,0),0)","v":0},{"$f":"IF(K679>L679,0,L679-K679)","v":0},{"$f":"O678+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H677,IF($E$3=\"Female\",H684,IF($E$3=\"Senior Citizen\",H691,H698)))","v":115000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I677,IF($E$3=\"Female\",I684,IF($E$3=\"Senior Citizen\",I691,I698)))","v":0}]
[0,180000,0,0,0,0,0,{"$f":"H675","v":700000},{"$f":"VLOOKUP(H682,A682:C686,3)","v":0.3},{"$f":"INDEX(D682:D686,MATCH(I682,C682:C686,0))","v":500000},{"$f":"INDEX(E682:E686,MATCH(I682,C682:C686,0))","v":52000},{"$f":"IF(H682>H686,VLOOKUP(H682,A682:F686,6),0)","v":0},{"$f":"VLOOKUP(H682,A682:G686,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J677,IF($E$3=\"Female\",J684,IF($E$3=\"Senior Citizen\",J691,J698)))","v":3450}]
[{"$f":"B682+1","v":180001},300000,0.1,{"$f":"B682","v":180000},{"$f":"(B683-B682)*C683","v":12000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K677,IF($E$3=\"Female\",K684,IF($E$3=\"Senior Citizen\",K691,K698)))","v":118450}]
[{"$f":"B683+1","v":300001},500000,0.2,{"$f":"B683","v":300000},{"$f":"E683+(B684-B683)*C684","v":52000},0,0.03,{"$f":"IF(I682=C686,E685+ROUND((H682-J682),0)*I682,IF(I682=C685,E684+ROUND((H682-J682)*I682,0),IF(I682=C684,E683+ROUND((H682-J682)*I682,0),IF(I682=C683,E682+ROUND((H682-J682)*I682,0),E681+ROUND((H682-J682)*I682,0)))))","v":112000},{"$f":"MIN(K686:L686)","v":0},{"$f":"ROUND(SUM(H684+I684)*M682,0)","v":3360},{"$f":"SUM(H684:J684)","v":115360},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A674,IF($E$3=\"Female\",A681,IF($E$3=\"Senior Citizen\",A688,A695)))","v":"(below 65 years)"}]
[{"$f":"B684+1","v":500001},null,0.3,{"$f":"B684","v":500000},{"$f":"IF(J682=0,0,E684)","v":52000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M679,IF($E$3=\"Female\",M686,IF($E$3=\"Senior Citizen\",M693,M700)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H679","v":1000000},{"$f":"IF(H682>H686,H682-H686,0)","v":0},{"$f":"IF(I686>0,ROUND(I686*I682,0),0)","v":0},{"$f":"I686-J686","v":0},{"$f":"IF(H684>0,ROUND(H684*L682,0),0)","v":0},{"$f":"IF(K686>L686,0,L686-K686)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K677,IF($E$3=\"Female\",K684,IF($E$3=\"Senior Citizen\",K691,K698)))","v":118450}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,225000,0,0,0,0,0,{"$f":"H675","v":700000},{"$f":"VLOOKUP(H689,A689:C693,3)","v":0.3},{"$f":"INDEX(D689:D693,MATCH(I689,C689:C693,0))","v":500000},{"$f":"INDEX(E689:E693,MATCH(I689,C689:C693,0))","v":47500},{"$f":"IF(H689>H693,VLOOKUP(H689,A689:F693,6),0)","v":0},{"$f":"VLOOKUP(H689,A689:G693,7)","v":0.03}]
[{"$f":"B689+1","v":225001},300000,0.1,{"$f":"B689","v":225000},{"$f":"(B690-B689)*C690","v":7500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B690+1","v":300001},500000,0.2,{"$f":"B690","v":300000},{"$f":"E690+(B691-B690)*C691","v":47500},0,0.03,{"$f":"IF(I689=C693,E692+ROUND((H689-J689),0)*I689,IF(I689=C692,E691+ROUND((H689-J689)*I689,0),IF(I689=C691,E690+ROUND((H689-J689)*I689,0),IF(I689=C690,E689+ROUND((H689-J689)*I689,0),E688+ROUND((H689-J689)*I689,0)))))","v":107500},{"$f":"MIN(K693:L693)","v":0},{"$f":"ROUND(SUM(H691+I691)*M689,0)","v":3225},{"$f":"SUM(H691:J691)","v":110725}]
[{"$f":"B691+1","v":500001},null,0.3,{"$f":"B691","v":500000},{"$f":"IF(J689=0,0,E691)","v":47500},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H686","v":1000000},{"$f":"IF(H689>H693,H689-H693,0)","v":0},{"$f":"IF(I693>0,ROUND(I693*I689,0),0)","v":0},{"$f":"I693-J693","v":0},{"$f":"IF(H691>0,ROUND(H691*L689,0),0)","v":0},{"$f":"IF(K693>L693,0,L693-K693)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,225000,0,0,0,0,0,{"$f":"H675","v":700000},{"$f":"VLOOKUP(H696,A696:C700,3)","v":0.3},{"$f":"INDEX(D696:D700,MATCH(I696,C696:C700,0))","v":500000},{"$f":"INDEX(E696:E700,MATCH(I696,C696:C700,0))","v":47500},{"$f":"IF(H696>H700,VLOOKUP(H696,A696:F700,6),0)","v":0},{"$f":"VLOOKUP(H696,A696:G700,7)","v":0.03}]
[{"$f":"B696+1","v":225001},300000,0.1,{"$f":"B696","v":225000},{"$f":"(B697-B696)*C697","v":7500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B697+1","v":300001},500000,0.2,{"$f":"B697","v":300000},{"$f":"E697+(B698-B697)*C698","v":47500},0,0.03,{"$f":"IF(I696=C700,E699+ROUND((H696-J696),0)*I696,IF(I696=C699,E698+ROUND((H696-J696)*I696,0),IF(I696=C698,E697+ROUND((H696-J696)*I696,0),IF(I696=C697,E696+ROUND((H696-J696)*I696,0),E695+ROUND((H696-J696)*I696,0)))))","v":107500},{"$f":"MIN(K700:L700)","v":0},{"$f":"ROUND(SUM(H698+I698)*M696,0)","v":3225},{"$f":"SUM(H698:J698)","v":110725}]
[{"$f":"B698+1","v":500001},null,0.3,{"$f":"B698","v":500000},{"$f":"IF(J696=0,0,E698)","v":47500},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H693","v":1000000},{"$f":"IF(H696>H700,H696-H700,0)","v":0},{"$f":"IF(I700>0,ROUND(I700*I696,0),0)","v":0},{"$f":"I700-J700","v":0},{"$f":"IF(H698>0,ROUND(H698*L696,0),0)","v":0},{"$f":"IF(K700>L700,0,L700-K700)","v":0}]
[null,null,2009,{"$f":"C701+1","v":2010},null,"2009-10"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C701","v":2009},{"$f":"D701","v":2010}]
[0,160000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H704,A704:C708,3)","v":0.3},{"$f":"INDEX(D704:D708,MATCH(I704,C704:C708,0))","v":500000},{"$f":"INDEX(E704:E708,MATCH(I704,C704:C708,0))","v":54000},{"$f":"IF(H704>H708,VLOOKUP(H704,A704:F708,6),0)","v":0},{"$f":"VLOOKUP(H704,A704:G708,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B704,IF($E$3=\"Female\",B711,IF($E$3=\"Senior Citizen\",B718,B725)))","v":160000},0]
[{"$f":"B704+1","v":160001},300000,0.1,{"$f":"B704","v":160000},{"$f":"(B705-B704)*C705","v":14000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O704+1","v":160001},300000,0.1]
[{"$f":"B705+1","v":300001},500000,0.2,{"$f":"B705","v":300000},{"$f":"E705+(B706-B705)*C706","v":54000},0,0.03,{"$f":"IF(I704=C708,E707+ROUND((H704-J704),0)*I704,IF(I704=C707,E706+ROUND((H704-J704)*I704,0),IF(I704=C706,E705+ROUND((H704-J704)*I704,0),IF(I704=C705,E704+ROUND((H704-J704)*I704,0),E703+ROUND((H704-J704)*I704,0)))))","v":114000},{"$f":"MIN(K708:L708)","v":0},{"$f":"ROUND(SUM(H706+I706)*M704,0)","v":3420},{"$f":"SUM(H706:J706)","v":117420},null,null,{"$f":"O705+1","v":300001},500000,0.2]
[{"$f":"B706+1","v":500001},null,0.3,{"$f":"B706","v":500000},{"$f":"IF(J704=0,0,E706)","v":54000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O706+1","v":500001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H704>H708,H704-H708,0)","v":700000},{"$f":"IF(I708>0,ROUND(I708*I704,0),0)","v":210000},{"$f":"I708-J708","v":490000},{"$f":"IF(H706>0,ROUND(H706*L704,0),0)","v":0},{"$f":"IF(K708>L708,0,L708-K708)","v":0},{"$f":"O707+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H706,IF($E$3=\"Female\",H713,IF($E$3=\"Senior Citizen\",H720,H727)))","v":114000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I706,IF($E$3=\"Female\",I713,IF($E$3=\"Senior Citizen\",I720,I727)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H704","v":700000},{"$f":"VLOOKUP(H711,A711:C715,3)","v":0.3},{"$f":"INDEX(D711:D715,MATCH(I711,C711:C715,0))","v":500000},{"$f":"INDEX(E711:E715,MATCH(I711,C711:C715,0))","v":51000},{"$f":"IF(H711>H715,VLOOKUP(H711,A711:F715,6),0)","v":0},{"$f":"VLOOKUP(H711,A711:G715,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J706,IF($E$3=\"Female\",J713,IF($E$3=\"Senior Citizen\",J720,J727)))","v":3420}]
[{"$f":"B711+1","v":190001},300000,0.1,{"$f":"B711","v":190000},{"$f":"(B712-B711)*C712","v":11000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K706,IF($E$3=\"Female\",K713,IF($E$3=\"Senior Citizen\",K720,K727)))","v":117420}]
[{"$f":"B712+1","v":300001},500000,0.2,{"$f":"B712","v":300000},{"$f":"E712+(B713-B712)*C713","v":51000},0,0.03,{"$f":"IF(I711=C715,E714+ROUND((H711-J711),0)*I711,IF(I711=C714,E713+ROUND((H711-J711)*I711,0),IF(I711=C713,E712+ROUND((H711-J711)*I711,0),IF(I711=C712,E711+ROUND((H711-J711)*I711,0),E710+ROUND((H711-J711)*I711,0)))))","v":111000},{"$f":"MIN(K715:L715)","v":0},{"$f":"ROUND(SUM(H713+I713)*M711,0)","v":3330},{"$f":"SUM(H713:J713)","v":114330},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A703,IF($E$3=\"Female\",A710,IF($E$3=\"Senior Citizen\",A717,A724)))","v":"(below 65 years)"}]
[{"$f":"B713+1","v":500001},null,0.3,{"$f":"B713","v":500000},{"$f":"IF(J711=0,0,E713)","v":51000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M708,IF($E$3=\"Female\",M715,IF($E$3=\"Senior Citizen\",M722,M729)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H708","v":0},{"$f":"IF(H711>H715,H711-H715,0)","v":700000},{"$f":"IF(I715>0,ROUND(I715*I711,0),0)","v":210000},{"$f":"I715-J715","v":490000},{"$f":"IF(H713>0,ROUND(H713*L711,0),0)","v":0},{"$f":"IF(K715>L715,0,L715-K715)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K706,IF($E$3=\"Female\",K713,IF($E$3=\"Senior Citizen\",K720,K727)))","v":117420}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,240000,0,0,0,0,0,{"$f":"H704","v":700000},{"$f":"VLOOKUP(H718,A718:C722,3)","v":0.3},{"$f":"INDEX(D718:D722,MATCH(I718,C718:C722,0))","v":500000},{"$f":"INDEX(E718:E722,MATCH(I718,C718:C722,0))","v":46000},{"$f":"IF(H718>H722,VLOOKUP(H718,A718:F722,6),0)","v":0},{"$f":"VLOOKUP(H718,A718:G722,7)","v":0.03}]
[{"$f":"B718+1","v":240001},300000,0.1,{"$f":"B718","v":240000},{"$f":"(B719-B718)*C719","v":6000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B719+1","v":300001},500000,0.2,{"$f":"B719","v":300000},{"$f":"E719+(B720-B719)*C720","v":46000},0,0.03,{"$f":"IF(I718=C722,E721+ROUND((H718-J718),0)*I718,IF(I718=C721,E720+ROUND((H718-J718)*I718,0),IF(I718=C720,E719+ROUND((H718-J718)*I718,0),IF(I718=C719,E718+ROUND((H718-J718)*I718,0),E717+ROUND((H718-J718)*I718,0)))))","v":106000},{"$f":"MIN(K722:L722)","v":0},{"$f":"ROUND(SUM(H720+I720)*M718,0)","v":3180},{"$f":"SUM(H720:J720)","v":109180}]
[{"$f":"B720+1","v":500001},null,0.3,{"$f":"B720","v":500000},{"$f":"IF(J718=0,0,E720)","v":46000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H715","v":0},{"$f":"IF(H718>H722,H718-H722,0)","v":700000},{"$f":"IF(I722>0,ROUND(I722*I718,0),0)","v":210000},{"$f":"I722-J722","v":490000},{"$f":"IF(H720>0,ROUND(H720*L718,0),0)","v":0},{"$f":"IF(K722>L722,0,L722-K722)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,240000,0,0,0,0,0,{"$f":"H704","v":700000},{"$f":"VLOOKUP(H725,A725:C729,3)","v":0.3},{"$f":"INDEX(D725:D729,MATCH(I725,C725:C729,0))","v":500000},{"$f":"INDEX(E725:E729,MATCH(I725,C725:C729,0))","v":46000},{"$f":"IF(H725>H729,VLOOKUP(H725,A725:F729,6),0)","v":0},{"$f":"VLOOKUP(H725,A725:G729,7)","v":0.03}]
[{"$f":"B725+1","v":240001},300000,0.1,{"$f":"B725","v":240000},{"$f":"(B726-B725)*C726","v":6000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B726+1","v":300001},500000,0.2,{"$f":"B726","v":300000},{"$f":"E726+(B727-B726)*C727","v":46000},0,0.03,{"$f":"IF(I725=C729,E728+ROUND((H725-J725),0)*I725,IF(I725=C728,E727+ROUND((H725-J725)*I725,0),IF(I725=C727,E726+ROUND((H725-J725)*I725,0),IF(I725=C726,E725+ROUND((H725-J725)*I725,0),E724+ROUND((H725-J725)*I725,0)))))","v":106000},{"$f":"MIN(K729:L729)","v":0},{"$f":"ROUND(SUM(H727+I727)*M725,0)","v":3180},{"$f":"SUM(H727:J727)","v":109180}]
[{"$f":"B727+1","v":500001},null,0.3,{"$f":"B727","v":500000},{"$f":"IF(J725=0,0,E727)","v":46000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H722","v":0},{"$f":"IF(H725>H729,H725-H729,0)","v":700000},{"$f":"IF(I729>0,ROUND(I729*I725,0),0)","v":210000},{"$f":"I729-J729","v":490000},{"$f":"IF(H727>0,ROUND(H727*L725,0),0)","v":0},{"$f":"IF(K729>L729,0,L729-K729)","v":0}]
[null,null,2010,{"$f":"C730+1","v":2011},null,"2010-11"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C730","v":2010},{"$f":"D730","v":2011}]
[0,160000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H733,A733:C737,3)","v":0.2},{"$f":"INDEX(D733:D737,MATCH(I733,C733:C737,0))","v":500000},{"$f":"INDEX(E733:E737,MATCH(I733,C733:C737,0))","v":94000},{"$f":"IF(H733>H737,VLOOKUP(H733,A733:F737,6),0)","v":0},{"$f":"VLOOKUP(H733,A733:G737,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B733,IF($E$3=\"Female\",B740,IF($E$3=\"Senior Citizen\",B747,B754)))","v":160000},0]
[{"$f":"B733+1","v":160001},500000,0.1,{"$f":"B733","v":160000},{"$f":"(B734-B733)*C734","v":34000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O733+1","v":160001},500000,0.1]
[{"$f":"B734+1","v":500001},800000,0.2,{"$f":"B734","v":500000},{"$f":"E734+(B735-B734)*C735","v":94000},0,0.03,{"$f":"IF(I733=C737,E736+ROUND((H733-J733),0)*I733,IF(I733=C736,E735+ROUND((H733-J733)*I733,0),IF(I733=C735,E734+ROUND((H733-J733)*I733,0),IF(I733=C734,E733+ROUND((H733-J733)*I733,0),E732+ROUND((H733-J733)*I733,0)))))","v":74000},{"$f":"MIN(K737:L737)","v":0},{"$f":"ROUND(SUM(H735+I735)*M733,0)","v":2220},{"$f":"SUM(H735:J735)","v":76220},null,null,{"$f":"O734+1","v":500001},800000,0.2]
[{"$f":"B735+1","v":800001},null,0.3,{"$f":"B735","v":800000},{"$f":"IF(J733=0,0,E735)","v":94000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O735+1","v":800001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H733>H737,H733-H737,0)","v":700000},{"$f":"IF(I737>0,ROUND(I737*I733,0),0)","v":140000},{"$f":"I737-J737","v":560000},{"$f":"IF(H735>0,ROUND(H735*L733,0),0)","v":0},{"$f":"IF(K737>L737,0,L737-K737)","v":0},{"$f":"O736+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H735,IF($E$3=\"Female\",H742,IF($E$3=\"Senior Citizen\",H749,H756)))","v":74000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I735,IF($E$3=\"Female\",I742,IF($E$3=\"Senior Citizen\",I749,I756)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H733","v":700000},{"$f":"VLOOKUP(H740,A740:C744,3)","v":0.2},{"$f":"INDEX(D740:D744,MATCH(I740,C740:C744,0))","v":500000},{"$f":"INDEX(E740:E744,MATCH(I740,C740:C744,0))","v":91000},{"$f":"IF(H740>H744,VLOOKUP(H740,A740:F744,6),0)","v":0},{"$f":"VLOOKUP(H740,A740:G744,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J735,IF($E$3=\"Female\",J742,IF($E$3=\"Senior Citizen\",J749,J756)))","v":2220}]
[{"$f":"B740+1","v":190001},500000,0.1,{"$f":"B740","v":190000},{"$f":"(B741-B740)*C741","v":31000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K735,IF($E$3=\"Female\",K742,IF($E$3=\"Senior Citizen\",K749,K756)))","v":76220}]
[{"$f":"B741+1","v":500001},800000,0.2,{"$f":"B741","v":500000},{"$f":"E741+(B742-B741)*C742","v":91000},0,0.03,{"$f":"IF(I740=C744,E743+ROUND((H740-J740),0)*I740,IF(I740=C743,E742+ROUND((H740-J740)*I740,0),IF(I740=C742,E741+ROUND((H740-J740)*I740,0),IF(I740=C741,E740+ROUND((H740-J740)*I740,0),E739+ROUND((H740-J740)*I740,0)))))","v":71000},{"$f":"MIN(K744:L744)","v":0},{"$f":"ROUND(SUM(H742+I742)*M740,0)","v":2130},{"$f":"SUM(H742:J742)","v":73130},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A732,IF($E$3=\"Female\",A739,IF($E$3=\"Senior Citizen\",A746,A753)))","v":"(below 65 years)"}]
[{"$f":"B742+1","v":800001},null,0.3,{"$f":"B742","v":800000},{"$f":"IF(J740=0,0,E742)","v":91000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M737,IF($E$3=\"Female\",M744,IF($E$3=\"Senior Citizen\",M751,M758)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H737","v":0},{"$f":"IF(H740>H744,H740-H744,0)","v":700000},{"$f":"IF(I744>0,ROUND(I744*I740,0),0)","v":140000},{"$f":"I744-J744","v":560000},{"$f":"IF(H742>0,ROUND(H742*L740,0),0)","v":0},{"$f":"IF(K744>L744,0,L744-K744)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K735,IF($E$3=\"Female\",K742,IF($E$3=\"Senior Citizen\",K749,K756)))","v":76220}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,240000,0,0,0,0,0,{"$f":"H733","v":700000},{"$f":"VLOOKUP(H747,A747:C751,3)","v":0.2},{"$f":"INDEX(D747:D751,MATCH(I747,C747:C751,0))","v":500000},{"$f":"INDEX(E747:E751,MATCH(I747,C747:C751,0))","v":86000},{"$f":"IF(H747>H751,VLOOKUP(H747,A747:F751,6),0)","v":0},{"$f":"VLOOKUP(H747,A747:G751,7)","v":0.03}]
[{"$f":"B747+1","v":240001},500000,0.1,{"$f":"B747","v":240000},{"$f":"(B748-B747)*C748","v":26000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B748+1","v":500001},800000,0.2,{"$f":"B748","v":500000},{"$f":"E748+(B749-B748)*C749","v":86000},0,0.03,{"$f":"IF(I747=C751,E750+ROUND((H747-J747),0)*I747,IF(I747=C750,E749+ROUND((H747-J747)*I747,0),IF(I747=C749,E748+ROUND((H747-J747)*I747,0),IF(I747=C748,E747+ROUND((H747-J747)*I747,0),E746+ROUND((H747-J747)*I747,0)))))","v":66000},{"$f":"MIN(K751:L751)","v":0},{"$f":"ROUND(SUM(H749+I749)*M747,0)","v":1980},{"$f":"SUM(H749:J749)","v":67980}]
[{"$f":"B749+1","v":800001},null,0.3,{"$f":"B749","v":800000},{"$f":"IF(J747=0,0,E749)","v":86000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H744","v":0},{"$f":"IF(H747>H751,H747-H751,0)","v":700000},{"$f":"IF(I751>0,ROUND(I751*I747,0),0)","v":140000},{"$f":"I751-J751","v":560000},{"$f":"IF(H749>0,ROUND(H749*L747,0),0)","v":0},{"$f":"IF(K751>L751,0,L751-K751)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,240000,0,0,0,0,0,{"$f":"H733","v":700000},{"$f":"VLOOKUP(H754,A754:C758,3)","v":0.2},{"$f":"INDEX(D754:D758,MATCH(I754,C754:C758,0))","v":500000},{"$f":"INDEX(E754:E758,MATCH(I754,C754:C758,0))","v":86000},{"$f":"IF(H754>H758,VLOOKUP(H754,A754:F758,6),0)","v":0},{"$f":"VLOOKUP(H754,A754:G758,7)","v":0.03}]
[{"$f":"B754+1","v":240001},500000,0.1,{"$f":"B754","v":240000},{"$f":"(B755-B754)*C755","v":26000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B755+1","v":500001},800000,0.2,{"$f":"B755","v":500000},{"$f":"E755+(B756-B755)*C756","v":86000},0,0.03,{"$f":"IF(I754=C758,E757+ROUND((H754-J754),0)*I754,IF(I754=C757,E756+ROUND((H754-J754)*I754,0),IF(I754=C756,E755+ROUND((H754-J754)*I754,0),IF(I754=C755,E754+ROUND((H754-J754)*I754,0),E753+ROUND((H754-J754)*I754,0)))))","v":66000},{"$f":"MIN(K758:L758)","v":0},{"$f":"ROUND(SUM(H756+I756)*M754,0)","v":1980},{"$f":"SUM(H756:J756)","v":67980}]
[{"$f":"B756+1","v":800001},null,0.3,{"$f":"B756","v":800000},{"$f":"IF(J754=0,0,E756)","v":86000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H751","v":0},{"$f":"IF(H754>H758,H754-H758,0)","v":700000},{"$f":"IF(I758>0,ROUND(I758*I754,0),0)","v":140000},{"$f":"I758-J758","v":560000},{"$f":"IF(H756>0,ROUND(H756*L754,0),0)","v":0},{"$f":"IF(K758>L758,0,L758-K758)","v":0}]
[null,null,2011,{"$f":"C759+1","v":2012},null,"2011-12"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C759","v":2011},{"$f":"D759","v":2012}]
[0,180000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H762,A762:C766,3)","v":0.2},{"$f":"INDEX(D762:D766,MATCH(I762,C762:C766,0))","v":500000},{"$f":"INDEX(E762:E766,MATCH(I762,C762:C766,0))","v":92000},{"$f":"IF(H762>H766,VLOOKUP(H762,A762:F766,6),0)","v":0},{"$f":"VLOOKUP(H762,A762:G766,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B762,IF($E$3=\"Female\",B769,IF($E$3=\"Senior Citizen\",B776,B783)))","v":180000},0]
[{"$f":"B762+1","v":180001},500000,0.1,{"$f":"B762","v":180000},{"$f":"(B763-B762)*C763","v":32000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O762+1","v":180001},500000,0.1]
[{"$f":"B763+1","v":500001},800000,0.2,{"$f":"B763","v":500000},{"$f":"E763+(B764-B763)*C764","v":92000},0,0.03,{"$f":"IF(I762=C766,E765+ROUND((H762-J762),0)*I762,IF(I762=C765,E764+ROUND((H762-J762)*I762,0),IF(I762=C764,E763+ROUND((H762-J762)*I762,0),IF(I762=C763,E762+ROUND((H762-J762)*I762,0),E761+ROUND((H762-J762)*I762,0)))))","v":72000},{"$f":"MIN(K766:L766)","v":0},{"$f":"ROUND(SUM(H764+I764)*M762,0)","v":2160},{"$f":"SUM(H764:J764)","v":74160},null,null,{"$f":"O763+1","v":500001},800000,0.2]
[{"$f":"B764+1","v":800001},null,0.3,{"$f":"B764","v":800000},{"$f":"IF(J762=0,0,E764)","v":92000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O764+1","v":800001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H762>H766,H762-H766,0)","v":700000},{"$f":"IF(I766>0,ROUND(I766*I762,0),0)","v":140000},{"$f":"I766-J766","v":560000},{"$f":"IF(H764>0,ROUND(H764*L762,0),0)","v":0},{"$f":"IF(K766>L766,0,L766-K766)","v":0},{"$f":"O765+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H764,IF($E$3=\"Female\",H771,IF($E$3=\"Senior Citizen\",H778,H785)))","v":72000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I764,IF($E$3=\"Female\",I771,IF($E$3=\"Senior Citizen\",I778,I785)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H762","v":700000},{"$f":"VLOOKUP(H769,A769:C773,3)","v":0.2},{"$f":"INDEX(D769:D773,MATCH(I769,C769:C773,0))","v":500000},{"$f":"INDEX(E769:E773,MATCH(I769,C769:C773,0))","v":91000},{"$f":"IF(H769>H773,VLOOKUP(H769,A769:F773,6),0)","v":0},{"$f":"VLOOKUP(H769,A769:G773,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J764,IF($E$3=\"Female\",J771,IF($E$3=\"Senior Citizen\",J778,J785)))","v":2160}]
[{"$f":"B769+1","v":190001},500000,0.1,{"$f":"B769","v":190000},{"$f":"(B770-B769)*C770","v":31000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K764,IF($E$3=\"Female\",K771,IF($E$3=\"Senior Citizen\",K778,K785)))","v":74160}]
[{"$f":"B770+1","v":500001},800000,0.2,{"$f":"B770","v":500000},{"$f":"E770+(B771-B770)*C771","v":91000},0,0.03,{"$f":"IF(I769=C773,E772+ROUND((H769-J769),0)*I769,IF(I769=C772,E771+ROUND((H769-J769)*I769,0),IF(I769=C771,E770+ROUND((H769-J769)*I769,0),IF(I769=C770,E769+ROUND((H769-J769)*I769,0),E768+ROUND((H769-J769)*I769,0)))))","v":71000},{"$f":"MIN(K773:L773)","v":0},{"$f":"ROUND(SUM(H771+I771)*M769,0)","v":2130},{"$f":"SUM(H771:J771)","v":73130},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A761,IF($E$3=\"Female\",A768,IF($E$3=\"Senior Citizen\",A775,A782)))","v":"(below 60 years)"}]
[{"$f":"B771+1","v":800001},null,0.3,{"$f":"B771","v":800000},{"$f":"IF(J769=0,0,E771)","v":91000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M766,IF($E$3=\"Female\",M773,IF($E$3=\"Senior Citizen\",M780,M787)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H766","v":0},{"$f":"IF(H769>H773,H769-H773,0)","v":700000},{"$f":"IF(I773>0,ROUND(I773*I769,0),0)","v":140000},{"$f":"I773-J773","v":560000},{"$f":"IF(H771>0,ROUND(H771*L769,0),0)","v":0},{"$f":"IF(K773>L773,0,L773-K773)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K764,IF($E$3=\"Female\",K771,IF($E$3=\"Senior Citizen\",K778,K785)))","v":74160}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,250000,0,0,0,0,0,{"$f":"H762","v":700000},{"$f":"VLOOKUP(H776,A776:C780,3)","v":0.2},{"$f":"INDEX(D776:D780,MATCH(I776,C776:C780,0))","v":500000},{"$f":"INDEX(E776:E780,MATCH(I776,C776:C780,0))","v":85000},{"$f":"IF(H776>H780,VLOOKUP(H776,A776:F780,6),0)","v":0},{"$f":"VLOOKUP(H776,A776:G780,7)","v":0.03}]
[{"$f":"B776+1","v":250001},500000,0.1,{"$f":"B776","v":250000},{"$f":"(B777-B776)*C777","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B777+1","v":500001},800000,0.2,{"$f":"B777","v":500000},{"$f":"E777+(B778-B777)*C778","v":85000},0,0.03,{"$f":"IF(I776=C780,E779+ROUND((H776-J776),0)*I776,IF(I776=C779,E778+ROUND((H776-J776)*I776,0),IF(I776=C778,E777+ROUND((H776-J776)*I776,0),IF(I776=C777,E776+ROUND((H776-J776)*I776,0),E775+ROUND((H776-J776)*I776,0)))))","v":65000},{"$f":"MIN(K780:L780)","v":0},{"$f":"ROUND(SUM(H778+I778)*M776,0)","v":1950},{"$f":"SUM(H778:J778)","v":66950}]
[{"$f":"B778+1","v":800001},null,0.3,{"$f":"B778","v":800000},{"$f":"IF(J776=0,0,E778)","v":85000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H773","v":0},{"$f":"IF(H776>H780,H776-H780,0)","v":700000},{"$f":"IF(I780>0,ROUND(I780*I776,0),0)","v":140000},{"$f":"I780-J780","v":560000},{"$f":"IF(H778>0,ROUND(H778*L776,0),0)","v":0},{"$f":"IF(K780>L780,0,L780-K780)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H762","v":700000},{"$f":"VLOOKUP(H783,A783:C787,3)","v":0.2},{"$f":"INDEX(D783:D787,MATCH(I783,C783:C787,0))","v":500000},{"$f":"INDEX(E783:E787,MATCH(I783,C783:C787,0))","v":60000},{"$f":"IF(H783>H787,VLOOKUP(H783,A783:F787,6),0)","v":0},{"$f":"VLOOKUP(H783,A783:G787,7)","v":0.03}]
[{"$f":"B783+1","v":500001},800000,0.2,{"$f":"B783","v":500000},{"$f":"(B784-B783)*C784","v":60000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B784+1","v":800001},null,0.3,{"$f":"B784","v":800000},{"$f":"IF(J783=0,0,E784)","v":60000},0,0.03,{"$f":"IF(I783=C787,E786+ROUND((H783-J783),0)*I783,IF(I783=C786,E785+ROUND((H783-J783)*I783,0),IF(I783=C785,E784+ROUND((H783-J783)*I783,0),IF(I783=C784,E783+ROUND((H783-J783)*I783,0),E782+ROUND((H783-J783)*I783,0)))))","v":40000},{"$f":"MIN(K787:L787)","v":0},{"$f":"ROUND(SUM(H785+I785)*M783,0)","v":1200},{"$f":"SUM(H785:J785)","v":41200}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H780","v":0},{"$f":"IF(H783>H787,H783-H787,0)","v":700000},{"$f":"IF(I787>0,ROUND(I787*I783,0),0)","v":140000},{"$f":"I787-J787","v":560000},{"$f":"IF(H785>0,ROUND(H785*L783,0),0)","v":0},{"$f":"IF(K787>L787,0,L787-K787)","v":0}]
[null,null,2012,{"$f":"C788+1","v":2013},null,"2012-13"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C788","v":2012},{"$f":"D788","v":2013}]
[0,200000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H791,A791:C795,3)","v":0.2},{"$f":"INDEX(D791:D795,MATCH(I791,C791:C795,0))","v":500000},{"$f":"INDEX(E791:E795,MATCH(I791,C791:C795,0))","v":130000},{"$f":"IF(H791>H795,VLOOKUP(H791,A791:F795,6),0)","v":0},{"$f":"VLOOKUP(H791,A791:G795,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B791,IF($E$3=\"Female\",B798,IF($E$3=\"Senior Citizen\",B805,B812)))","v":200000},0,{"$f":"O791","v":200000}]
[{"$f":"B791+1","v":200001},500000,0.1,{"$f":"B791","v":200000},{"$f":"(B792-B791)*C792","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O791+1","v":200001},500000,0.1]
[{"$f":"B792+1","v":500001},1000000,0.2,{"$f":"B792","v":500000},{"$f":"E792+(B793-B792)*C793","v":130000},0,0.03,{"$f":"IF(I791=C795,E794+ROUND((H791-J791),0)*I791,IF(I791=C794,E793+ROUND((H791-J791)*I791,0),IF(I791=C793,E792+ROUND((H791-J791)*I791,0),IF(I791=C792,E791+ROUND((H791-J791)*I791,0),E790+ROUND((H791-J791)*I791,0)))))","v":70000},{"$f":"MIN(K795:L795)","v":0},{"$f":"ROUND(SUM(H793+I793)*M791,0)","v":2100},{"$f":"SUM(H793:J793)","v":72100},null,null,{"$f":"O792+1","v":500001},1000000,0.2]
[{"$f":"B793+1","v":1000001},null,0.3,{"$f":"B793","v":1000000},{"$f":"IF(J791=0,0,E793)","v":130000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O793+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H791>H795,H791-H795,0)","v":700000},{"$f":"IF(I795>0,ROUND(I795*I791,0),0)","v":140000},{"$f":"I795-J795","v":560000},{"$f":"IF(H793>0,ROUND(H793*L791,0),0)","v":0},{"$f":"IF(K795>L795,0,L795-K795)","v":0},{"$f":"O794+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H793,IF($E$3=\"Female\",H800,IF($E$3=\"Senior Citizen\",H807,H814)))","v":70000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I793,IF($E$3=\"Female\",I800,IF($E$3=\"Senior Citizen\",I807,I814)))","v":0}]
[0,200000,0,0,0,0,0,{"$f":"H791","v":700000},{"$f":"VLOOKUP(H798,A798:C802,3)","v":0.2},{"$f":"INDEX(D798:D802,MATCH(I798,C798:C802,0))","v":500000},{"$f":"INDEX(E798:E802,MATCH(I798,C798:C802,0))","v":130000},{"$f":"IF(H798>H802,VLOOKUP(H798,A798:F802,6),0)","v":0},{"$f":"VLOOKUP(H798,A798:G802,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J793,IF($E$3=\"Female\",J800,IF($E$3=\"Senior Citizen\",J807,J814)))","v":2100}]
[{"$f":"B798+1","v":200001},500000,0.1,{"$f":"B798","v":200000},{"$f":"(B799-B798)*C799","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K793,IF($E$3=\"Female\",K800,IF($E$3=\"Senior Citizen\",K807,K814)))","v":72100}]
[{"$f":"B799+1","v":500001},1000000,0.2,{"$f":"B799","v":500000},{"$f":"E799+(B800-B799)*C800","v":130000},0,0.03,{"$f":"IF(I798=C802,E801+ROUND((H798-J798),0)*I798,IF(I798=C801,E800+ROUND((H798-J798)*I798,0),IF(I798=C800,E799+ROUND((H798-J798)*I798,0),IF(I798=C799,E798+ROUND((H798-J798)*I798,0),E797+ROUND((H798-J798)*I798,0)))))","v":70000},{"$f":"MIN(K802:L802)","v":0},{"$f":"ROUND(SUM(H800+I800)*M798,0)","v":2100},{"$f":"SUM(H800:J800)","v":72100},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A790,IF($E$3=\"Female\",A797,IF($E$3=\"Senior Citizen\",A804,A811)))","v":"(below 65 years)"}]
[{"$f":"B800+1","v":1000001},null,0.3,{"$f":"B800","v":1000000},{"$f":"IF(J798=0,0,E800)","v":130000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M795,IF($E$3=\"Female\",M802,IF($E$3=\"Senior Citizen\",M809,M816)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H795","v":0},{"$f":"IF(H798>H802,H798-H802,0)","v":700000},{"$f":"IF(I802>0,ROUND(I802*I798,0),0)","v":140000},{"$f":"I802-J802","v":560000},{"$f":"IF(H800>0,ROUND(H800*L798,0),0)","v":0},{"$f":"IF(K802>L802,0,L802-K802)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K793,IF($E$3=\"Female\",K800,IF($E$3=\"Senior Citizen\",K807,K814)))","v":72100}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,250000,0,0,0,0,0,{"$f":"H791","v":700000},{"$f":"VLOOKUP(H805,A805:C809,3)","v":0.2},{"$f":"INDEX(D805:D809,MATCH(I805,C805:C809,0))","v":500000},{"$f":"INDEX(E805:E809,MATCH(I805,C805:C809,0))","v":125000},{"$f":"IF(H805>H809,VLOOKUP(H805,A805:F809,6),0)","v":0},{"$f":"VLOOKUP(H805,A805:G809,7)","v":0.03}]
[{"$f":"B805+1","v":250001},500000,0.1,{"$f":"B805","v":250000},{"$f":"(B806-B805)*C806","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B806+1","v":500001},1000000,0.2,{"$f":"B806","v":500000},{"$f":"E806+(B807-B806)*C807","v":125000},0,0.03,{"$f":"IF(I805=C809,E808+ROUND((H805-J805),0)*I805,IF(I805=C808,E807+ROUND((H805-J805)*I805,0),IF(I805=C807,E806+ROUND((H805-J805)*I805,0),IF(I805=C806,E805+ROUND((H805-J805)*I805,0),E804+ROUND((H805-J805)*I805,0)))))","v":65000},{"$f":"MIN(K809:L809)","v":0},{"$f":"ROUND(SUM(H807+I807)*M805,0)","v":1950},{"$f":"SUM(H807:J807)","v":66950}]
[{"$f":"B807+1","v":1000001},null,0.3,{"$f":"B807","v":1000000},{"$f":"IF(J805=0,0,E807)","v":125000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H802","v":0},{"$f":"IF(H805>H809,H805-H809,0)","v":700000},{"$f":"IF(I809>0,ROUND(I809*I805,0),0)","v":140000},{"$f":"I809-J809","v":560000},{"$f":"IF(H807>0,ROUND(H807*L805,0),0)","v":0},{"$f":"IF(K809>L809,0,L809-K809)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H791","v":700000},{"$f":"VLOOKUP(H812,A812:C816,3)","v":0.2},{"$f":"INDEX(D812:D816,MATCH(I812,C812:C816,0))","v":500000},{"$f":"INDEX(E812:E816,MATCH(I812,C812:C816,0))","v":100000},{"$f":"IF(H812>H816,VLOOKUP(H812,A812:F816,6),0)","v":0},{"$f":"VLOOKUP(H812,A812:G816,7)","v":0.03}]
[{"$f":"B812+1","v":500001},1000000,0.2,{"$f":"B812","v":500000},{"$f":"(B813-B812)*C813","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B813+1","v":1000001},null,0.3,{"$f":"B813","v":1000000},{"$f":"IF(J812=0,0,E813)","v":100000},0,0.03,{"$f":"IF(I812=C816,E815+ROUND((H812-J812),0)*I812,IF(I812=C815,E814+ROUND((H812-J812)*I812,0),IF(I812=C814,E813+ROUND((H812-J812)*I812,0),IF(I812=C813,E812+ROUND((H812-J812)*I812,0),E811+ROUND((H812-J812)*I812,0)))))","v":40000},{"$f":"MIN(K816:L816)","v":0},{"$f":"ROUND(SUM(H814+I814)*M812,0)","v":1200},{"$f":"SUM(H814:J814)","v":41200}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H809","v":0},{"$f":"IF(H812>H816,H812-H816,0)","v":700000},{"$f":"IF(I816>0,ROUND(I816*I812,0),0)","v":140000},{"$f":"I816-J816","v":560000},{"$f":"IF(H814>0,ROUND(H814*L812,0),0)","v":0},{"$f":"IF(K816>L816,0,L816-K816)","v":0}]
[null,null,2013,{"$f":"C817+1","v":2014},null,"2013-14"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C817","v":2013},{"$f":"D817","v":2014}]
[0,200000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H820,A820:C824,3)","v":0.2},{"$f":"INDEX(D820:D824,MATCH(I820,C820:C824,0))","v":500000},{"$f":"INDEX(E820:E824,MATCH(I820,C820:C824,0))","v":130000},{"$f":"IF(H820>H824,VLOOKUP(H820,A820:F824,6),0)","v":0},{"$f":"VLOOKUP(H820,A820:G824,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B820,IF($E$3=\"Female\",B827,IF($E$3=\"Senior Citizen\",B834,B841)))","v":200000},0,{"$f":"O820","v":200000}]
[{"$f":"B820+1","v":200001},500000,0.1,{"$f":"B820","v":200000},{"$f":"(B821-B820)*C821","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O820+1","v":200001},500000,0.1]
[{"$f":"B821+1","v":500001},1000000,0.2,{"$f":"B821","v":500000},{"$f":"E821+(B822-B821)*C822","v":130000},0,0.03,{"$f":"IF(I820=C824,E823+ROUND((H820-J820),0)*I820,IF(I820=C823,E822+ROUND((H820-J820)*I820,0),IF(I820=C822,E821+ROUND((H820-J820)*I820,0),IF(I820=C821,E820+ROUND((H820-J820)*I820,0),E819+ROUND((H820-J820)*I820,0)))))","v":70000},{"$f":"MIN(K824:L824)","v":0},{"$f":"ROUND(SUM(H822+I822)*M820,0)","v":2100},{"$f":"SUM(H822:J822)","v":72100},null,null,{"$f":"O821+1","v":500001},1000000,0.2]
[{"$f":"B822+1","v":1000001},null,0.3,{"$f":"B822","v":1000000},{"$f":"IF(J820=0,0,E822)","v":130000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O822+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D824","v":10000000},{"$f":"IF(H820>H824,H820-H824,0)","v":0},{"$f":"IF(I824>0,ROUND(I824*I820,0),0)","v":0},{"$f":"I824-J824","v":0},{"$f":"IF(H822>0,ROUND(H822*L820,0),0)","v":0},{"$f":"IF(K824>L824,0,L824-K824)","v":0},{"$f":"O823+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H822,IF($E$3=\"Female\",H829,IF($E$3=\"Senior Citizen\",H836,H843)))","v":70000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I822,IF($E$3=\"Female\",I829,IF($E$3=\"Senior Citizen\",I836,I843)))","v":0}]
[0,200000,0,0,0,0,0,{"$f":"H820","v":700000},{"$f":"VLOOKUP(H827,A827:C831,3)","v":0.2},{"$f":"INDEX(D827:D831,MATCH(I827,C827:C831,0))","v":500000},{"$f":"INDEX(E827:E831,MATCH(I827,C827:C831,0))","v":130000},{"$f":"IF(H827>H831,VLOOKUP(H827,A827:F831,6),0)","v":0},{"$f":"VLOOKUP(H827,A827:G831,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J822,IF($E$3=\"Female\",J829,IF($E$3=\"Senior Citizen\",J836,J843)))","v":2100}]
[{"$f":"B827+1","v":200001},500000,0.1,{"$f":"B827","v":200000},{"$f":"(B828-B827)*C828","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K822,IF($E$3=\"Female\",K829,IF($E$3=\"Senior Citizen\",K836,K843)))","v":72100}]
[{"$f":"B828+1","v":500001},1000000,0.2,{"$f":"B828","v":500000},{"$f":"E828+(B829-B828)*C829","v":130000},0,0.03,{"$f":"IF(I827=C831,E830+ROUND((H827-J827),0)*I827,IF(I827=C830,E829+ROUND((H827-J827)*I827,0),IF(I827=C829,E828+ROUND((H827-J827)*I827,0),IF(I827=C828,E827+ROUND((H827-J827)*I827,0),E826+ROUND((H827-J827)*I827,0)))))","v":70000},{"$f":"MIN(K831:L831)","v":0},{"$f":"ROUND(SUM(H829+I829)*M827,0)","v":2100},{"$f":"SUM(H829:J829)","v":72100},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A819,IF($E$3=\"Female\",A826,IF($E$3=\"Senior Citizen\",A833,A840)))","v":"(below 60 years)"}]
[{"$f":"B829+1","v":1000001},null,0.3,{"$f":"B829","v":1000000},{"$f":"IF(J827=0,0,E829)","v":130000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M824,IF($E$3=\"Female\",M831,IF($E$3=\"Senior Citizen\",M838,M845)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H824","v":10000000},{"$f":"IF(H827>H831,H827-H831,0)","v":0},{"$f":"IF(I831>0,ROUND(I831*I827,0),0)","v":0},{"$f":"I831-J831","v":0},{"$f":"IF(H829>0,ROUND(H829*L827,0),0)","v":0},{"$f":"IF(K831>L831,0,L831-K831)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K822,IF($E$3=\"Female\",K829,IF($E$3=\"Senior Citizen\",K836,K843)))","v":72100}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,250000,0,0,0,0,0,{"$f":"H820","v":700000},{"$f":"VLOOKUP(H834,A834:C838,3)","v":0.2},{"$f":"INDEX(D834:D838,MATCH(I834,C834:C838,0))","v":500000},{"$f":"INDEX(E834:E838,MATCH(I834,C834:C838,0))","v":125000},{"$f":"IF(H834>H838,VLOOKUP(H834,A834:F838,6),0)","v":0},{"$f":"VLOOKUP(H834,A834:G838,7)","v":0.03}]
[{"$f":"B834+1","v":250001},500000,0.1,{"$f":"B834","v":250000},{"$f":"(B835-B834)*C835","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B835+1","v":500001},1000000,0.2,{"$f":"B835","v":500000},{"$f":"E835+(B836-B835)*C836","v":125000},0,0.03,{"$f":"IF(I834=C838,E837+ROUND((H834-J834),0)*I834,IF(I834=C837,E836+ROUND((H834-J834)*I834,0),IF(I834=C836,E835+ROUND((H834-J834)*I834,0),IF(I834=C835,E834+ROUND((H834-J834)*I834,0),E833+ROUND((H834-J834)*I834,0)))))","v":65000},{"$f":"MIN(K838:L838)","v":0},{"$f":"ROUND(SUM(H836+I836)*M834,0)","v":1950},{"$f":"SUM(H836:J836)","v":66950}]
[{"$f":"B836+1","v":1000001},null,0.3,{"$f":"B836","v":1000000},{"$f":"IF(J834=0,0,E836)","v":125000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H831","v":10000000},{"$f":"IF(H834>H838,H834-H838,0)","v":0},{"$f":"IF(I838>0,ROUND(I838*I834,0),0)","v":0},{"$f":"I838-J838","v":0},{"$f":"IF(H836>0,ROUND(H836*L834,0),0)","v":0},{"$f":"IF(K838>L838,0,L838-K838)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H820","v":700000},{"$f":"VLOOKUP(H841,A841:C845,3)","v":0.2},{"$f":"INDEX(D841:D845,MATCH(I841,C841:C845,0))","v":500000},{"$f":"INDEX(E841:E845,MATCH(I841,C841:C845,0))","v":100000},{"$f":"IF(H841>H845,VLOOKUP(H841,A841:F845,6),0)","v":0},{"$f":"VLOOKUP(H841,A841:G845,7)","v":0.03}]
[{"$f":"B841+1","v":500001},1000000,0.2,{"$f":"B841","v":500000},{"$f":"(B842-B841)*C842","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B842+1","v":1000001},null,0.3,{"$f":"B842","v":1000000},{"$f":"IF(J841=0,0,E842)","v":100000},0.1,0.03,{"$f":"IF(I841=C845,E844+ROUND((H841-J841),0)*I841,IF(I841=C844,E843+ROUND((H841-J841)*I841,0),IF(I841=C843,E842+ROUND((H841-J841)*I841,0),IF(I841=C842,E841+ROUND((H841-J841)*I841,0),E840+ROUND((H841-J841)*I841,0)))))","v":40000},{"$f":"MIN(K845:L845)","v":0},{"$f":"ROUND(SUM(H843+I843)*M841,0)","v":1200},{"$f":"SUM(H843:J843)","v":41200}]
[null,null,null,null,null,0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H838","v":10000000},{"$f":"IF(H841>H845,H841-H845,0)","v":0},{"$f":"IF(I845>0,ROUND(I845*I841,0),0)","v":0},{"$f":"I845-J845","v":0},{"$f":"IF(H843>0,ROUND(H843*L841,0),0)","v":0},{"$f":"IF(K845>L845,0,L845-K845)","v":0}]
[null,null,2014,{"$f":"C846+1","v":2015},null,"2014-15"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C846","v":2014},{"$f":"D846","v":2015}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H849,A849:C853,3)","v":0.2},{"$f":"INDEX(D849:D853,MATCH(I849,C849:C853,0))","v":500000},{"$f":"INDEX(E849:E853,MATCH(I849,C849:C853,0))","v":125000},{"$f":"IF(H849>H853,VLOOKUP(H849,A849:F853,6),0)","v":0},{"$f":"VLOOKUP(H849,A849:G853,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B849,IF($E$3=\"Female\",B856,IF($E$3=\"Senior Citizen\",B863,B870)))","v":250000},0,{"$f":"O849","v":250000}]
[{"$f":"B849+1","v":250001},500000,0.1,{"$f":"B849","v":250000},{"$f":"(B850-B849)*C850","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O849+1","v":250001},500000,0.1]
[{"$f":"B850+1","v":500001},1000000,0.2,{"$f":"B850","v":500000},{"$f":"E850+(B851-B850)*C851","v":125000},0,0.03,{"$f":"IF(I849=C853,E852+ROUND((H849-J849),0)*I849,IF(I849=C852,E851+ROUND((H849-J849)*I849,0),IF(I849=C851,E850+ROUND((H849-J849)*I849,0),IF(I849=C850,E849+ROUND((H849-J849)*I849,0),E848+ROUND((H849-J849)*I849,0)))))","v":65000},{"$f":"MIN(K853:L853)","v":0},{"$f":"ROUND(SUM(H851+I851)*M849,0)","v":1950},{"$f":"SUM(H851:J851)","v":66950},null,null,{"$f":"O850+1","v":500001},1000000,0.2]
[{"$f":"B851+1","v":1000001},null,0.3,{"$f":"B851","v":1000000},{"$f":"IF(J849=0,0,E851)","v":125000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O851+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D853","v":10000000},{"$f":"IF(H849>H853,H849-H853,0)","v":0},{"$f":"IF(I853>0,ROUND(I853*I849,0),0)","v":0},{"$f":"I853-J853","v":0},{"$f":"IF(H851>0,ROUND(H851*L849,0),0)","v":0},{"$f":"IF(K853>L853,0,L853-K853)","v":0},{"$f":"O852+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H851,IF($E$3=\"Female\",H858,IF($E$3=\"Senior Citizen\",H865,H872)))","v":65000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I851,IF($E$3=\"Female\",I858,IF($E$3=\"Senior Citizen\",I865,I872)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H849","v":700000},{"$f":"VLOOKUP(H856,A856:C860,3)","v":0.2},{"$f":"INDEX(D856:D860,MATCH(I856,C856:C860,0))","v":500000},{"$f":"INDEX(E856:E860,MATCH(I856,C856:C860,0))","v":125000},{"$f":"IF(H856>H860,VLOOKUP(H856,A856:F860,6),0)","v":0},{"$f":"VLOOKUP(H856,A856:G860,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J851,IF($E$3=\"Female\",J858,IF($E$3=\"Senior Citizen\",J865,J872)))","v":1950}]
[{"$f":"B856+1","v":250001},500000,0.1,{"$f":"B856","v":250000},{"$f":"(B857-B856)*C857","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K851,IF($E$3=\"Female\",K858,IF($E$3=\"Senior Citizen\",K865,K872)))","v":66950}]
[{"$f":"B857+1","v":500001},1000000,0.2,{"$f":"B857","v":500000},{"$f":"E857+(B858-B857)*C858","v":125000},0,0.03,{"$f":"IF(I856=C860,E859+ROUND((H856-J856),0)*I856,IF(I856=C859,E858+ROUND((H856-J856)*I856,0),IF(I856=C858,E857+ROUND((H856-J856)*I856,0),IF(I856=C857,E856+ROUND((H856-J856)*I856,0),E855+ROUND((H856-J856)*I856,0)))))","v":65000},{"$f":"MIN(K860:L860)","v":0},{"$f":"ROUND(SUM(H858+I858)*M856,0)","v":1950},{"$f":"SUM(H858:J858)","v":66950},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A848,IF($E$3=\"Female\",A855,IF($E$3=\"Senior Citizen\",A862,A869)))","v":"(below 60 years)"}]
[{"$f":"B858+1","v":1000001},null,0.3,{"$f":"B858","v":1000000},{"$f":"IF(J856=0,0,E858)","v":125000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M853,IF($E$3=\"Female\",M860,IF($E$3=\"Senior Citizen\",M867,M874)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H853","v":10000000},{"$f":"IF(H856>H860,H856-H860,0)","v":0},{"$f":"IF(I860>0,ROUND(I860*I856,0),0)","v":0},{"$f":"I860-J860","v":0},{"$f":"IF(H858>0,ROUND(H858*L856,0),0)","v":0},{"$f":"IF(K860>L860,0,L860-K860)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K851,IF($E$3=\"Female\",K858,IF($E$3=\"Senior Citizen\",K865,K872)))","v":66950}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H849","v":700000},{"$f":"VLOOKUP(H863,A863:C867,3)","v":0.2},{"$f":"INDEX(D863:D867,MATCH(I863,C863:C867,0))","v":500000},{"$f":"INDEX(E863:E867,MATCH(I863,C863:C867,0))","v":120000},{"$f":"IF(H863>H867,VLOOKUP(H863,A863:F867,6),0)","v":0},{"$f":"VLOOKUP(H863,A863:G867,7)","v":0.03}]
[{"$f":"B863+1","v":300001},500000,0.1,{"$f":"B863","v":300000},{"$f":"(B864-B863)*C864","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B864+1","v":500001},1000000,0.2,{"$f":"B864","v":500000},{"$f":"E864+(B865-B864)*C865","v":120000},0,0.03,{"$f":"IF(I863=C867,E866+ROUND((H863-J863),0)*I863,IF(I863=C866,E865+ROUND((H863-J863)*I863,0),IF(I863=C865,E864+ROUND((H863-J863)*I863,0),IF(I863=C864,E863+ROUND((H863-J863)*I863,0),E862+ROUND((H863-J863)*I863,0)))))","v":60000},{"$f":"MIN(K867:L867)","v":0},{"$f":"ROUND(SUM(H865+I865)*M863,0)","v":1800},{"$f":"SUM(H865:J865)","v":61800}]
[{"$f":"B865+1","v":1000001},null,0.3,{"$f":"B865","v":1000000},{"$f":"IF(J863=0,0,E865)","v":120000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H860","v":10000000},{"$f":"IF(H863>H867,H863-H867,0)","v":0},{"$f":"IF(I867>0,ROUND(I867*I863,0),0)","v":0},{"$f":"I867-J867","v":0},{"$f":"IF(H865>0,ROUND(H865*L863,0),0)","v":0},{"$f":"IF(K867>L867,0,L867-K867)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H849","v":700000},{"$f":"VLOOKUP(H870,A870:C874,3)","v":0.2},{"$f":"INDEX(D870:D874,MATCH(I870,C870:C874,0))","v":500000},{"$f":"INDEX(E870:E874,MATCH(I870,C870:C874,0))","v":100000},{"$f":"IF(H870>H874,VLOOKUP(H870,A870:F874,6),0)","v":0},{"$f":"VLOOKUP(H870,A870:G874,7)","v":0.03}]
[{"$f":"B870+1","v":500001},1000000,0.2,{"$f":"B870","v":500000},{"$f":"(B871-B870)*C871","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B871+1","v":1000001},null,0.3,{"$f":"B871","v":1000000},{"$f":"IF(J870=0,0,E871)","v":100000},0.1,0.03,{"$f":"IF(I870=C874,E873+ROUND((H870-J870),0)*I870,IF(I870=C873,E872+ROUND((H870-J870)*I870,0),IF(I870=C872,E871+ROUND((H870-J870)*I870,0),IF(I870=C871,E870+ROUND((H870-J870)*I870,0),E869+ROUND((H870-J870)*I870,0)))))","v":40000},{"$f":"MIN(K874:L874)","v":0},{"$f":"ROUND(SUM(H872+I872)*M870,0)","v":1200},{"$f":"SUM(H872:J872)","v":41200}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H867","v":10000000},{"$f":"IF(H870>H874,H870-H874,0)","v":0},{"$f":"IF(I874>0,ROUND(I874*I870,0),0)","v":0},{"$f":"I874-J874","v":0},{"$f":"IF(H872>0,ROUND(H872*L870,0),0)","v":0},{"$f":"IF(K874>L874,0,L874-K874)","v":0}]
[null,null,2015,{"$f":"C875+1","v":2016},null,"2015-16"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C875","v":2015},{"$f":"D875","v":2016}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H878,A878:C882,3)","v":0.2},{"$f":"INDEX(D878:D882,MATCH(I878,C878:C882,0))","v":500000},{"$f":"INDEX(E878:E882,MATCH(I878,C878:C882,0))","v":125000},{"$f":"IF(H878>H882,VLOOKUP(H878,A878:F882,6),0)","v":0},{"$f":"VLOOKUP(H878,A878:G882,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B878,IF($E$3=\"Female\",B885,IF($E$3=\"Senior Citizen\",B892,B899)))","v":250000},0,{"$f":"O878","v":250000}]
[{"$f":"B878+1","v":250001},500000,0.1,{"$f":"B878","v":250000},{"$f":"(B879-B878)*C879","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O878+1","v":250001},500000,0.1]
[{"$f":"B879+1","v":500001},1000000,0.2,{"$f":"B879","v":500000},{"$f":"E879+(B880-B879)*C880","v":125000},0,0.03,{"$f":"IF(I878=C882,E881+ROUND((H878-J878),0)*I878,IF(I878=C881,E880+ROUND((H878-J878)*I878,0),IF(I878=C880,E879+ROUND((H878-J878)*I878,0),IF(I878=C879,E878+ROUND((H878-J878)*I878,0),E877+ROUND((H878-J878)*I878,0)))))","v":65000},{"$f":"MIN(K882:L882)","v":0},{"$f":"ROUND(SUM(H880+I880)*M878,0)","v":1950},{"$f":"SUM(H880:J880)","v":66950},null,null,{"$f":"O879+1","v":500001},1000000,0.2]
[{"$f":"B880+1","v":1000001},null,0.3,{"$f":"B880","v":1000000},{"$f":"IF(J878=0,0,E880)","v":125000},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O880+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D882","v":10000000},{"$f":"IF(H878>H882,H878-H882,0)","v":0},{"$f":"IF(I882>0,ROUND(I882*I878,0),0)","v":0},{"$f":"I882-J882","v":0},{"$f":"IF(H880>0,ROUND(H880*L878,0),0)","v":0},{"$f":"IF(K882>L882,0,L882-K882)","v":0},{"$f":"O881+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H880,IF($E$3=\"Female\",H887,IF($E$3=\"Senior Citizen\",H894,H901)))","v":65000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I880,IF($E$3=\"Female\",I887,IF($E$3=\"Senior Citizen\",I894,I901)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H878","v":700000},{"$f":"VLOOKUP(H885,A885:C889,3)","v":0.2},{"$f":"INDEX(D885:D889,MATCH(I885,C885:C889,0))","v":500000},{"$f":"INDEX(E885:E889,MATCH(I885,C885:C889,0))","v":125000},{"$f":"IF(H885>H889,VLOOKUP(H885,A885:F889,6),0)","v":0},{"$f":"VLOOKUP(H885,A885:G889,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J880,IF($E$3=\"Female\",J887,IF($E$3=\"Senior Citizen\",J894,J901)))","v":1950}]
[{"$f":"B885+1","v":250001},500000,0.1,{"$f":"B885","v":250000},{"$f":"(B886-B885)*C886","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K880,IF($E$3=\"Female\",K887,IF($E$3=\"Senior Citizen\",K894,K901)))","v":66950}]
[{"$f":"B886+1","v":500001},1000000,0.2,{"$f":"B886","v":500000},{"$f":"E886+(B887-B886)*C887","v":125000},0,0.03,{"$f":"IF(I885=C889,E888+ROUND((H885-J885),0)*I885,IF(I885=C888,E887+ROUND((H885-J885)*I885,0),IF(I885=C887,E886+ROUND((H885-J885)*I885,0),IF(I885=C886,E885+ROUND((H885-J885)*I885,0),E884+ROUND((H885-J885)*I885,0)))))","v":65000},{"$f":"MIN(K889:L889)","v":0},{"$f":"ROUND(SUM(H887+I887)*M885,0)","v":1950},{"$f":"SUM(H887:J887)","v":66950},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A877,IF($E$3=\"Female\",A884,IF($E$3=\"Senior Citizen\",A891,A898)))","v":"(below 60 years)"}]
[{"$f":"B887+1","v":1000001},null,0.3,{"$f":"B887","v":1000000},{"$f":"IF(J885=0,0,E887)","v":125000},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M882,IF($E$3=\"Female\",M889,IF($E$3=\"Senior Citizen\",M896,M903)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H882","v":10000000},{"$f":"IF(H885>H889,H885-H889,0)","v":0},{"$f":"IF(I889>0,ROUND(I889*I885,0),0)","v":0},{"$f":"I889-J889","v":0},{"$f":"IF(H887>0,ROUND(H887*L885,0),0)","v":0},{"$f":"IF(K889>L889,0,L889-K889)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K880,IF($E$3=\"Female\",K887,IF($E$3=\"Senior Citizen\",K894,K901)))","v":66950}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H878","v":700000},{"$f":"VLOOKUP(H892,A892:C896,3)","v":0.2},{"$f":"INDEX(D892:D896,MATCH(I892,C892:C896,0))","v":500000},{"$f":"INDEX(E892:E896,MATCH(I892,C892:C896,0))","v":120000},{"$f":"IF(H892>H896,VLOOKUP(H892,A892:F896,6),0)","v":0},{"$f":"VLOOKUP(H892,A892:G896,7)","v":0.03}]
[{"$f":"B892+1","v":300001},500000,0.1,{"$f":"B892","v":300000},{"$f":"(B893-B892)*C893","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B893+1","v":500001},1000000,0.2,{"$f":"B893","v":500000},{"$f":"E893+(B894-B893)*C894","v":120000},0,0.03,{"$f":"IF(I892=C896,E895+ROUND((H892-J892),0)*I892,IF(I892=C895,E894+ROUND((H892-J892)*I892,0),IF(I892=C894,E893+ROUND((H892-J892)*I892,0),IF(I892=C893,E892+ROUND((H892-J892)*I892,0),E891+ROUND((H892-J892)*I892,0)))))","v":60000},{"$f":"MIN(K896:L896)","v":0},{"$f":"ROUND(SUM(H894+I894)*M892,0)","v":1800},{"$f":"SUM(H894:J894)","v":61800}]
[{"$f":"B894+1","v":1000001},null,0.3,{"$f":"B894","v":1000000},{"$f":"IF(J892=0,0,E894)","v":120000},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",null,339004]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H889","v":10000000},{"$f":"IF(H892>H896,H892-H896,0)","v":0},{"$f":"IF(I896>0,ROUND(I896*I892,0),0)","v":0},{"$f":"I896-J896","v":0},{"$f":"IF(H894>0,ROUND(H894*L892,0),0)","v":0},{"$f":"IF(K896>L896,0,L896-K896)","v":0},null,338934]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,{"$f":"O895-O896","v":70}]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H878","v":700000},{"$f":"VLOOKUP(H899,A899:C903,3)","v":0.2},{"$f":"INDEX(D899:D903,MATCH(I899,C899:C903,0))","v":500000},{"$f":"INDEX(E899:E903,MATCH(I899,C899:C903,0))","v":100000},{"$f":"IF(H899>H903,VLOOKUP(H899,A899:F903,6),0)","v":0},{"$f":"VLOOKUP(H899,A899:G903,7)","v":0.03}]
[{"$f":"B899+1","v":500001},1000000,0.2,{"$f":"B899","v":500000},{"$f":"(B900-B899)*C900","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B900+1","v":1000001},null,0.3,{"$f":"B900","v":1000000},{"$f":"IF(J899=0,0,E900)","v":100000},0.12,0.03,{"$f":"IF(I899=C903,E902+ROUND((H899-J899),0)*I899,IF(I899=C902,E901+ROUND((H899-J899)*I899,0),IF(I899=C901,E900+ROUND((H899-J899)*I899,0),IF(I899=C900,E899+ROUND((H899-J899)*I899,0),E898+ROUND((H899-J899)*I899,0)))))","v":40000},{"$f":"MIN(K903:L903)","v":0},{"$f":"ROUND(SUM(H901+I901)*M899,0)","v":1200},{"$f":"SUM(H901:J901)","v":41200}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H896","v":10000000},{"$f":"IF(H899>H903,H899-H903,0)","v":0},{"$f":"IF(I903>0,ROUND(I903*I899,0),0)","v":0},{"$f":"I903-J903","v":0},{"$f":"IF(H901>0,ROUND(H901*L899,0),0)","v":0},{"$f":"IF(K903>L903,0,L903-K903)","v":0}]
[null,null,2016,{"$f":"C904+1","v":2017},null,"2016-17"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C904","v":2016},{"$f":"D904","v":2017}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H907,A907:C911,3)","v":0.2},{"$f":"INDEX(D907:D911,MATCH(I907,C907:C911,0))","v":500000},{"$f":"INDEX(E907:E911,MATCH(I907,C907:C911,0))","v":125000},{"$f":"IF(H907>H911,VLOOKUP(H907,A907:F911,6),0)","v":0},{"$f":"VLOOKUP(H907,A907:G911,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B907,IF($E$3=\"Female\",B914,IF($E$3=\"Senior Citizen\",B921,B928)))","v":250000},0,{"$f":"O907","v":250000}]
[{"$f":"B907+1","v":250001},500000,0.1,{"$f":"B907","v":250000},{"$f":"(B908-B907)*C908","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O907+1","v":250001},500000,0.1]
[{"$f":"B908+1","v":500001},1000000,0.2,{"$f":"B908","v":500000},{"$f":"E908+(B909-B908)*C909","v":125000},0,0.03,{"$f":"IF(I907=C911,E910+ROUND((H907-J907),0)*I907,IF(I907=C910,E909+ROUND((H907-J907)*I907,0),IF(I907=C909,E908+ROUND((H907-J907)*I907,0),IF(I907=C908,E907+ROUND((H907-J907)*I907,0),E906+ROUND((H907-J907)*I907,0)))))","v":65000},{"$f":"MIN(K911:L911)","v":0},{"$f":"ROUND(SUM(H909+I909)*M907,0)","v":1950},{"$f":"SUM(H909:J909)","v":66950},null,null,{"$f":"O908+1","v":500001},1000000,0.2]
[{"$f":"B909+1","v":1000001},null,0.3,{"$f":"B909","v":1000000},{"$f":"IF(J907=0,0,E909)","v":125000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O909+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D911","v":10000000},{"$f":"IF(H907>H911,H907-H911,0)","v":0},{"$f":"IF(I911>0,ROUND(I911*I907,0),0)","v":0},{"$f":"I911-J911","v":0},{"$f":"IF(H909>0,ROUND(H909*L907,0),0)","v":0},{"$f":"IF(K911>L911,0,L911-K911)","v":0},{"$f":"O910+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H909,IF($E$3=\"Female\",H916,IF($E$3=\"Senior Citizen\",H923,H930)))","v":65000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I909,IF($E$3=\"Female\",I916,IF($E$3=\"Senior Citizen\",I923,I930)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H907","v":700000},{"$f":"VLOOKUP(H914,A914:C918,3)","v":0.2},{"$f":"INDEX(D914:D918,MATCH(I914,C914:C918,0))","v":500000},{"$f":"INDEX(E914:E918,MATCH(I914,C914:C918,0))","v":125000},{"$f":"IF(H914>H918,VLOOKUP(H914,A914:F918,6),0)","v":0},{"$f":"VLOOKUP(H914,A914:G918,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J909,IF($E$3=\"Female\",J916,IF($E$3=\"Senior Citizen\",J923,J930)))","v":1950}]
[{"$f":"B914+1","v":250001},500000,0.1,{"$f":"B914","v":250000},{"$f":"(B915-B914)*C915","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K909,IF($E$3=\"Female\",K916,IF($E$3=\"Senior Citizen\",K923,K930)))","v":66950}]
[{"$f":"B915+1","v":500001},1000000,0.2,{"$f":"B915","v":500000},{"$f":"E915+(B916-B915)*C916","v":125000},0,0.03,{"$f":"IF(I914=C918,E917+ROUND((H914-J914),0)*I914,IF(I914=C917,E916+ROUND((H914-J914)*I914,0),IF(I914=C916,E915+ROUND((H914-J914)*I914,0),IF(I914=C915,E914+ROUND((H914-J914)*I914,0),E913+ROUND((H914-J914)*I914,0)))))","v":65000},{"$f":"MIN(K918:L918)","v":0},{"$f":"ROUND(SUM(H916+I916)*M914,0)","v":1950},{"$f":"SUM(H916:J916)","v":66950},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A906,IF($E$3=\"Female\",A913,IF($E$3=\"Senior Citizen\",A920,A927)))","v":"(below 60 years)"}]
[{"$f":"B916+1","v":1000001},null,0.3,{"$f":"B916","v":1000000},{"$f":"IF(J914=0,0,E916)","v":125000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M911,IF($E$3=\"Female\",M918,IF($E$3=\"Senior Citizen\",M925,M932)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H911","v":10000000},{"$f":"IF(H914>H918,H914-H918,0)","v":0},{"$f":"IF(I918>0,ROUND(I918*I914,0),0)","v":0},{"$f":"I918-J918","v":0},{"$f":"IF(H916>0,ROUND(H916*L914,0),0)","v":0},{"$f":"IF(K918>L918,0,L918-K918)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K909,IF($E$3=\"Female\",K916,IF($E$3=\"Senior Citizen\",K923,K930)))","v":66950}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H907","v":700000},{"$f":"VLOOKUP(H921,A921:C925,3)","v":0.2},{"$f":"INDEX(D921:D925,MATCH(I921,C921:C925,0))","v":500000},{"$f":"INDEX(E921:E925,MATCH(I921,C921:C925,0))","v":120000},{"$f":"IF(H921>H925,VLOOKUP(H921,A921:F925,6),0)","v":0},{"$f":"VLOOKUP(H921,A921:G925,7)","v":0.03}]
[{"$f":"B921+1","v":300001},500000,0.1,{"$f":"B921","v":300000},{"$f":"(B922-B921)*C922","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B922+1","v":500001},1000000,0.2,{"$f":"B922","v":500000},{"$f":"E922+(B923-B922)*C923","v":120000},0,0.03,{"$f":"IF(I921=C925,E924+ROUND((H921-J921),0)*I921,IF(I921=C924,E923+ROUND((H921-J921)*I921,0),IF(I921=C923,E922+ROUND((H921-J921)*I921,0),IF(I921=C922,E921+ROUND((H921-J921)*I921,0),E920+ROUND((H921-J921)*I921,0)))))","v":60000},{"$f":"MIN(K925:L925)","v":0},{"$f":"ROUND(SUM(H923+I923)*M921,0)","v":1800},{"$f":"SUM(H923:J923)","v":61800}]
[{"$f":"B923+1","v":1000001},null,0.3,{"$f":"B923","v":1000000},{"$f":"IF(J921=0,0,E923)","v":120000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",null,339004]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H918","v":10000000},{"$f":"IF(H921>H925,H921-H925,0)","v":0},{"$f":"IF(I925>0,ROUND(I925*I921,0),0)","v":0},{"$f":"I925-J925","v":0},{"$f":"IF(H923>0,ROUND(H923*L921,0),0)","v":0},{"$f":"IF(K925>L925,0,L925-K925)","v":0},null,338934]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,{"$f":"O924-O925","v":70}]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H907","v":700000},{"$f":"VLOOKUP(H928,A928:C932,3)","v":0.2},{"$f":"INDEX(D928:D932,MATCH(I928,C928:C932,0))","v":500000},{"$f":"INDEX(E928:E932,MATCH(I928,C928:C932,0))","v":100000},{"$f":"IF(H928>H932,VLOOKUP(H928,A928:F932,6),0)","v":0},{"$f":"VLOOKUP(H928,A928:G932,7)","v":0.03}]
[{"$f":"B928+1","v":500001},1000000,0.2,{"$f":"B928","v":500000},{"$f":"(B929-B928)*C929","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B929+1","v":1000001},null,0.3,{"$f":"B929","v":1000000},{"$f":"IF(J928=0,0,E929)","v":100000},0.15,0.03,{"$f":"IF(I928=C932,E931+ROUND((H928-J928),0)*I928,IF(I928=C931,E930+ROUND((H928-J928)*I928,0),IF(I928=C930,E929+ROUND((H928-J928)*I928,0),IF(I928=C929,E928+ROUND((H928-J928)*I928,0),E927+ROUND((H928-J928)*I928,0)))))","v":40000},{"$f":"MIN(K932:L932)","v":0},{"$f":"ROUND(SUM(H930+I930)*M928,0)","v":1200},{"$f":"SUM(H930:J930)","v":41200}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H925","v":10000000},{"$f":"IF(H928>H932,H928-H932,0)","v":0},{"$f":"IF(I932>0,ROUND(I932*I928,0),0)","v":0},{"$f":"I932-J932","v":0},{"$f":"IF(H930>0,ROUND(H930*L928,0),0)","v":0},{"$f":"IF(K932>L932,0,L932-K932)","v":0}]
[null,null,2017,{"$f":"C933+1","v":2018},null,"2017-18"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C933","v":2017},{"$f":"D933","v":2018}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H936,A936:C940,3)","v":0.2},{"$f":"INDEX(D936:D940,MATCH(I936,C936:C940,0))","v":500000},{"$f":"INDEX(E936:E940,MATCH(I936,C936:C940,0))","v":112500},{"$f":"IF(H936>10000000,15%,IF(H936>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H936,A936:G940,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B936,IF($E$3=\"Female\",B943,IF($E$3=\"Senior Citizen\",B950,B957)))","v":250000},0,{"$f":"O936","v":250000}]
[{"$f":"B936+1","v":250001},500000,0.05,{"$f":"B936","v":250000},{"$f":"(B937-B936)*C937","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O936+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"MALE"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":52500}]
[{"$f":"B937+1","v":500001},1000000,0.2,{"$f":"B937","v":500000},{"$f":"E937+(B938-B937)*C938","v":112500},0,0.03,{"$f":"IF(I936=C940,E939+ROUND((H936-J936),0)*I936,IF(I936=C939,E938+ROUND((H936-J936)*I936,0),IF(I936=C938,E937+ROUND((H936-J936)*I936,0),IF(I936=C937,E936+ROUND((H936-J936)*I936,0),E935+ROUND((H936-J936)*I936,0)))))","v":52500},{"$f":"MIN(K940:L940)","v":0},{"$f":"ROUND(SUM(H938+I938)*M936,0)","v":1575},{"$f":"SUM(H938:J938)","v":54075},null,null,{"$f":"O937+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":52500},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(112500),IF($U$943>500000,($U$943-500000)*20%+(12500),IF($U$943>250000,($U$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L940","v":0},{"$f":"ROUND(U938*10%,0)","v":281250}]
[{"$f":"B938+1","v":1000001},null,0.3,{"$f":"B938","v":1000000},{"$f":"IF(J936=0,0,E938)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O938+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":52500},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(112500),IF($U$943>500000,($U$943-500000)*20%+(12500),IF($U$943>250000,($U$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L947","v":0},{"$f":"ROUND(U939*10%,0)","v":281250}]
["Surcharge Limit",null,null,{"$f":"IF(L936=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"D940","v":10000000},{"$f":"IF(H936>H940,H936-H940,0)","v":0},{"$f":"IF(I940>0,ROUND(I940*I936,0),0)","v":0},{"$f":"IF(H940>=10000000,Q940+(I940-J940),(I940-J940))","v":281250},{"$f":"IF(H938>0,ROUND(H938*L936,0),0)","v":0},{"$f":"IF(K940>L940,0,L940-K940)","v":0},{"$f":"O939+1","v":1},0,0,{"$f":"W938","v":281250},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":60000},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(110000),IF($U$943>500000,($U$943-500000)*20%+(10000),IF($U$943>300000,($U$943-300000)*5%,\"0\")))","v":2810000},{"$f":"L954","v":0},{"$f":"ROUND(U940*10%,0)","v":281000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H938,IF($E$3=\"Female\",H945,IF($E$3=\"Senior Citizen\",H952,H959)))","v":52500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":40000},{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":40000},{"$f":"L961","v":0},{"$f":"ROUND(U941*10%,0)","v":4000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I938,IF($E$3=\"Female\",I945,IF($E$3=\"Senior Citizen\",I952,I959)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H936","v":700000},{"$f":"VLOOKUP(H943,A943:C947,3)","v":0.2},{"$f":"INDEX(D943:D947,MATCH(I943,C943:C947,0))","v":500000},{"$f":"INDEX(E943:E947,MATCH(I943,C943:C947,0))","v":112500},{"$f":"IF(H943>10000000,15%,IF(H943>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H943,A943:G947,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J938,IF($E$3=\"Female\",J945,IF($E$3=\"Senior Citizen\",J952,J959)))","v":1575},null,"Tax Income",null,{"$f":"$E$4","v":700000},{"$f":"S944","v":10000000}]
[{"$f":"B943+1","v":250001},500000,0.05,{"$f":"B943","v":250000},{"$f":"(B944-B943)*C944","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K938,IF($E$3=\"Female\",K945,IF($E$3=\"Senior Citizen\",K952,K959)))","v":54075},null,5000001,10000000,0.1,{"$f":"IF($T$943<=5000000,0,IF($T$943>5000000,ROUND((S944-5000000)*10%,0),IF($T$943>10000000,ROUND((T943-S944)*15%,0))))","v":0}]
[{"$f":"B944+1","v":500001},1000000,0.2,{"$f":"B944","v":500000},{"$f":"E944+(B945-B944)*C945","v":112500},0,0.03,{"$f":"IF(I943=C947,E946+ROUND((H943-J943),0)*I943,IF(I943=C946,E945+ROUND((H943-J943)*I943,0),IF(I943=C945,E944+ROUND((H943-J943)*I943,0),IF(I943=C944,E943+ROUND((H943-J943)*I943,0),E942+ROUND((H943-J943)*I943,0)))))","v":52500},{"$f":"MIN(K947:L947)","v":0},{"$f":"ROUND(SUM(H945+I945)*M943,0)","v":1575},{"$f":"SUM(H945:J945)","v":54075},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A935,IF($E$3=\"Female\",A942,IF($E$3=\"Senior Citizen\",A949,A956)))","v":"(below 60 years)"},null,{"$f":"S944+1","v":10000001},null,0.15,{"$f":"$T$943-R945+1","v":-9300000}]
[{"$f":"B945+1","v":1000001},null,0.3,{"$f":"B945","v":1000000},{"$f":"IF(J943=0,0,E945)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M940,IF($E$3=\"Female\",M947,IF($E$3=\"Senior Citizen\",M954,M961)))","v":0}]
["Surcharge Limit",null,null,{"$f":"IF(L943=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H940","v":10000000},{"$f":"IF(H943>H947,H943-H947,0)","v":0},{"$f":"IF(I947>0,ROUND(I947*I943,0),0)","v":0},{"$f":"IF(H947>=10000000,Q947+(I947-J947),(I947-J947))","v":281250},{"$f":"IF(H945>0,ROUND(H945*L943,0),0)","v":0},{"$f":"IF(K947>L947,0,L947-K947)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K938,IF($E$3=\"Female\",K945,IF($E$3=\"Senior Citizen\",K952,K959)))","v":54075},{"$f":"W939","v":281250}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H936","v":700000},{"$f":"VLOOKUP(H950,A950:C954,3)","v":0.2},{"$f":"INDEX(D950:D954,MATCH(I950,C950:C954,0))","v":500000},{"$f":"INDEX(E950:E954,MATCH(I950,C950:C954,0))","v":110000},{"$f":"IF(H950>10000000,15%,IF(H950>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H950,A950:G954,7)","v":0.03}]
[{"$f":"B950+1","v":300001},500000,0.05,{"$f":"B950","v":300000},{"$f":"(B951-B950)*C951","v":10000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B951+1","v":500001},1000000,0.2,{"$f":"B951","v":500000},{"$f":"E951+(B952-B951)*C952","v":110000},0,0.03,{"$f":"IF(I950=C954,E953+ROUND((H950-J950),0)*I950,IF(I950=C953,E952+ROUND((H950-J950)*I950,0),IF(I950=C952,E951+ROUND((H950-J950)*I950,0),IF(I950=C951,E950+ROUND((H950-J950)*I950,0),E949+ROUND((H950-J950)*I950,0)))))","v":50000},{"$f":"MIN(K954:L954)","v":0},{"$f":"ROUND(SUM(H952+I952)*M950,0)","v":1500},{"$f":"SUM(H952:J952)","v":51500}]
[{"$f":"B952+1","v":1000001},null,0.3,{"$f":"B952","v":1000000},{"$f":"IF(J950=0,0,E952)","v":110000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L950=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H947","v":10000000},{"$f":"IF(H950>H954,H950-H954,0)","v":0},{"$f":"IF(I954>0,ROUND(I954*I950,0),0)","v":0},{"$f":"IF(H954>=10000000,Q954+(I954-J954),(I954-J954))","v":281000},{"$f":"IF(H952>0,ROUND(H952*L950,0),0)","v":0},{"$f":"IF(K954>L954,0,L954-K954)","v":0},null,null,null,{"$f":"W940","v":281000}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H936","v":700000},{"$f":"VLOOKUP(H957,A957:C961,3)","v":0.2},{"$f":"INDEX(D957:D961,MATCH(I957,C957:C961,0))","v":500000},{"$f":"INDEX(E957:E961,MATCH(I957,C957:C961,0))","v":100000},{"$f":"IF(H957>10000000,15%,IF(H957>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H957,A957:G961,7)","v":0.03}]
[{"$f":"B957+1","v":500001},1000000,0.2,{"$f":"B957","v":500000},{"$f":"(B958-B957)*C958","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B958+1","v":1000001},null,0.3,{"$f":"B958","v":1000000},{"$f":"IF(J957=0,0,E958)","v":100000},0.15,0.03,{"$f":"IF(I957=C961,E960+ROUND((H957-J957),0)*I957,IF(I957=C960,E959+ROUND((H957-J957)*I957,0),IF(I957=C959,E958+ROUND((H957-J957)*I957,0),IF(I957=C958,E957+ROUND((H957-J957)*I957,0),E956+ROUND((H957-J957)*I957,0)))))","v":40000},{"$f":"MIN(K961:L961)","v":0},{"$f":"ROUND(SUM(H959+I959)*M957,0)","v":1200},{"$f":"SUM(H959:J959)","v":41200}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L957=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H954","v":10000000},{"$f":"IF(H957>H961,H957-H961,0)","v":0},{"$f":"IF(I961>0,ROUND(I961*I957,0),0)","v":0},{"$f":"IF(H961>=10000000,Q961+(I961-J961),(I961-J961))","v":4000},{"$f":"IF(H959>0,ROUND(H959*L957,0),0)","v":0},{"$f":"IF(K961>L961,0,L961-K961)","v":0},null,null,null,{"$f":"W941","v":4000}]
[null,null,2018,{"$f":"C962+1","v":2019},null,"2018-19"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C962","v":2018},{"$f":"D962","v":2019}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H965,A965:C969,3)","v":0.2},{"$f":"INDEX(D965:D969,MATCH(I965,C965:C969,0))","v":500000},{"$f":"INDEX(E965:E969,MATCH(I965,C965:C969,0))","v":112500},{"$f":"IF(H965>10000000,15%,IF(H965>5000000,10%,0%))","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B965,IF($E$3=\"Female\",B972,IF($E$3=\"Senior Citizen\",B979,B986)))","v":250000},0,{"$f":"O965","v":250000}]
[{"$f":"B965+1","v":250001},500000,0.05,{"$f":"B965","v":250000},{"$f":"(B966-B965)*C966","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O965+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"MALE"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":52500}]
[{"$f":"B966+1","v":500001},1000000,0.2,{"$f":"B966","v":500000},{"$f":"E966+(B967-B966)*C967","v":112500},0,0.03,{"$f":"IF(I965=C969,E968+ROUND((H965-J965),0)*I965,IF(I965=C968,E967+ROUND((H965-J965)*I965,0),IF(I965=C967,E966+ROUND((H965-J965)*I965,0),IF(I965=C966,E965+ROUND((H965-J965)*I965,0),E964+ROUND((H965-J965)*I965,0)))))","v":52500},{"$f":"MIN(K969:L969)","v":0},{"$f":"ROUND(SUM(H967+I967)*M965,0)","v":2100},{"$f":"SUM(H967:J967)","v":54600},null,null,{"$f":"O966+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":52500},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(112500),IF($U$943>500000,($U$943-500000)*20%+(12500),IF($U$943>250000,($U$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L969","v":0},{"$f":"ROUND(U967*10%,0)","v":281250}]
[{"$f":"B967+1","v":1000001},null,0.3,{"$f":"B967","v":1000000},{"$f":"IF(J965=0,0,E967)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O967+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":52500},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(112500),IF($U$943>500000,($U$943-500000)*20%+(12500),IF($U$943>250000,($U$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L976","v":0},{"$f":"ROUND(U968*10%,0)","v":281250}]
["Surcharge Limit",null,null,{"$f":"IF(L965=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"D969","v":10000000},{"$f":"IF(H965>H969,H965-H969,0)","v":0},{"$f":"IF(I969>0,ROUND(I969*I965,0),0)","v":0},{"$f":"IF(H969>=10000000,Q969+(I969-J969),(I969-J969))","v":281250},{"$f":"IF(H967>0,ROUND(H967*L965,0),0)","v":0},{"$f":"IF(K969>L969,0,L969-K969)","v":0},{"$f":"O968+1","v":1},0,0,{"$f":"W967","v":281250},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":60000},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(110000),IF($U$943>500000,($U$943-500000)*20%+(10000),IF($U$943>300000,($U$943-300000)*5%,\"0\")))","v":2810000},{"$f":"L983","v":0},{"$f":"ROUND(U969*10%,0)","v":281000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H967,IF($E$3=\"Female\",H974,IF($E$3=\"Senior Citizen\",H981,H988)))","v":52500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":40000},{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":40000},{"$f":"L990","v":0},{"$f":"ROUND(U970*10%,0)","v":4000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I967,IF($E$3=\"Female\",I974,IF($E$3=\"Senior Citizen\",I981,I988)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H965","v":700000},{"$f":"VLOOKUP(H972,A972:C976,3)","v":0.2},{"$f":"INDEX(D972:D976,MATCH(I972,C972:C976,0))","v":500000},{"$f":"INDEX(E972:E976,MATCH(I972,C972:C976,0))","v":112500},{"$f":"IF(H972>10000000,15%,IF(H972>5000000,10%,0%))","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J967,IF($E$3=\"Female\",J974,IF($E$3=\"Senior Citizen\",J981,J988)))","v":2100},null,"Tax Income",null,{"$f":"$E$4","v":700000},{"$f":"S973","v":10000000}]
[{"$f":"B972+1","v":250001},500000,0.05,{"$f":"B972","v":250000},{"$f":"(B973-B972)*C973","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K967,IF($E$3=\"Female\",K974,IF($E$3=\"Senior Citizen\",K981,K988)))","v":54600},null,5000001,10000000,0.1,{"$f":"IF($T$943<=5000000,0,IF($T$943>5000000,ROUND((S973-5000000)*10%,0),IF($T$943>10000000,ROUND((T972-S973)*15%,0))))","v":0}]
[{"$f":"B973+1","v":500001},1000000,0.2,{"$f":"B973","v":500000},{"$f":"E973+(B974-B973)*C974","v":112500},0,0.03,{"$f":"IF(I972=C976,E975+ROUND((H972-J972),0)*I972,IF(I972=C975,E974+ROUND((H972-J972)*I972,0),IF(I972=C974,E973+ROUND((H972-J972)*I972,0),IF(I972=C973,E972+ROUND((H972-J972)*I972,0),E971+ROUND((H972-J972)*I972,0)))))","v":52500},{"$f":"MIN(K976:L976)","v":0},{"$f":"ROUND(SUM(H974+I974)*M972,0)","v":2100},{"$f":"SUM(H974:J974)","v":54600},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A964,IF($E$3=\"Female\",A971,IF($E$3=\"Senior Citizen\",A978,A985)))","v":"(below 60 years)"},null,{"$f":"S973+1","v":10000001},null,0.15,{"$f":"$T$943-R974+1","v":-9300000}]
[{"$f":"B974+1","v":1000001},null,0.3,{"$f":"B974","v":1000000},{"$f":"IF(J972=0,0,E974)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M969,IF($E$3=\"Female\",M976,IF($E$3=\"Senior Citizen\",M983,M990)))","v":0}]
["Surcharge Limit",null,null,{"$f":"IF(L972=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H969","v":10000000},{"$f":"IF(H972>H976,H972-H976,0)","v":0},{"$f":"IF(I976>0,ROUND(I976*I972,0),0)","v":0},{"$f":"IF(H976>=10000000,Q976+(I976-J976),(I976-J976))","v":281250},{"$f":"IF(H974>0,ROUND(H974*L972,0),0)","v":0},{"$f":"IF(K976>L976,0,L976-K976)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K967,IF($E$3=\"Female\",K974,IF($E$3=\"Senior Citizen\",K981,K988)))","v":54600},{"$f":"W968","v":281250}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H965","v":700000},{"$f":"VLOOKUP(H979,A979:C983,3)","v":0.2},{"$f":"INDEX(D979:D983,MATCH(I979,C979:C983,0))","v":500000},{"$f":"INDEX(E979:E983,MATCH(I979,C979:C983,0))","v":110000},{"$f":"IF(H979>10000000,15%,IF(H979>5000000,10%,0%))","v":0},0.04]
[{"$f":"B979+1","v":300001},500000,0.05,{"$f":"B979","v":300000},{"$f":"(B980-B979)*C980","v":10000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B980+1","v":500001},1000000,0.2,{"$f":"B980","v":500000},{"$f":"E980+(B981-B980)*C981","v":110000},0,0.03,{"$f":"IF(I979=C983,E982+ROUND((H979-J979),0)*I979,IF(I979=C982,E981+ROUND((H979-J979)*I979,0),IF(I979=C981,E980+ROUND((H979-J979)*I979,0),IF(I979=C980,E979+ROUND((H979-J979)*I979,0),E978+ROUND((H979-J979)*I979,0)))))","v":50000},{"$f":"MIN(K983:L983)","v":0},{"$f":"ROUND(SUM(H981+I981)*M979,0)","v":2000},{"$f":"SUM(H981:J981)","v":52000}]
[{"$f":"B981+1","v":1000001},null,0.3,{"$f":"B981","v":1000000},{"$f":"IF(J979=0,0,E981)","v":110000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L979=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H976","v":10000000},{"$f":"IF(H979>H983,H979-H983,0)","v":0},{"$f":"IF(I983>0,ROUND(I983*I979,0),0)","v":0},{"$f":"IF(H983>=10000000,Q983+(I983-J983),(I983-J983))","v":281000},{"$f":"IF(H981>0,ROUND(H981*L979,0),0)","v":0},{"$f":"IF(K983>L983,0,L983-K983)","v":0},null,null,null,{"$f":"W969","v":281000}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H965","v":700000},{"$f":"VLOOKUP(H986,A986:C990,3)","v":0.2},{"$f":"INDEX(D986:D990,MATCH(I986,C986:C990,0))","v":500000},{"$f":"INDEX(E986:E990,MATCH(I986,C986:C990,0))","v":100000},{"$f":"IF(H986>10000000,15%,IF(H986>5000000,10%,0%))","v":0},0.04]
[{"$f":"B986+1","v":500001},1000000,0.2,{"$f":"B986","v":500000},{"$f":"(B987-B986)*C987","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B987+1","v":1000001},null,0.3,{"$f":"B987","v":1000000},{"$f":"IF(J986=0,0,E987)","v":100000},0.15,0.03,{"$f":"IF(I986=C990,E989+ROUND((H986-J986),0)*I986,IF(I986=C989,E988+ROUND((H986-J986)*I986,0),IF(I986=C988,E987+ROUND((H986-J986)*I986,0),IF(I986=C987,E986+ROUND((H986-J986)*I986,0),E985+ROUND((H986-J986)*I986,0)))))","v":40000},{"$f":"MIN(K990:L990)","v":0},{"$f":"ROUND(SUM(H988+I988)*M986,0)","v":1600},{"$f":"SUM(H988:J988)","v":41600}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L986=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H983","v":10000000},{"$f":"IF(H986>H990,H986-H990,0)","v":0},{"$f":"IF(I990>0,ROUND(I990*I986,0),0)","v":0},{"$f":"IF(H990>=10000000,Q990+(I990-J990),(I990-J990))","v":4000},{"$f":"IF(H988>0,ROUND(H988*L986,0),0)","v":0},{"$f":"IF(K990>L990,0,L990-K990)","v":0},null,null,null,{"$f":"W970","v":4000}]
[null,null,2019,{"$f":"C991+1","v":2020},null,"2019-20"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C991","v":2019},{"$f":"D991","v":2020},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H994,A994:C998,3)","v":0.2},{"$f":"INDEX(D994:D998,MATCH(I994,C994:C998,0))","v":500000},{"$f":"INDEX(E994:E998,MATCH(I994,C994:C998,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B994,IF($E$3=\"Female\",B1001,IF($E$3=\"Senior Citizen\",B1008,B1015)))","v":250000},0,{"$f":"O994","v":250000},null,null,null,null,null,null,null,{"$f":"Z993+1","v":5000001},10000000,0.1]
[{"$f":"B994+1","v":250001},500000,0.05,{"$f":"B994","v":250000},{"$f":"(B995-B994)*C995","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O994+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"MALE"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":52500},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z994+1","v":10000001},20000000,0.15]
[{"$f":"B995+1","v":500001},1000000,0.2,{"$f":"B995","v":500000},{"$f":"E995+(B996-B995)*C996","v":112500},0,0.04,{"$f":"IF(I994=C998,E997+ROUND((H994-J994),0)*I994,IF(I994=C997,E996+ROUND((H994-J994)*I994,0),IF(I994=C996,E995+ROUND((H994-J994)*I994,0),IF(I994=C995,E994+ROUND((H994-J994)*I994,0),E993+ROUND((H994-J994)*I994,0)))))","v":52500},{"$f":"MIN(K998:L998)","v":0},{"$f":"ROUND(SUM(H996+I996)*M994,0)","v":2100},{"$f":"SUM(H996:J996)","v":54600},null,null,{"$f":"O995+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":52500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T996*$S$1001,0)","v":0},{"$f":"ROUND(U996*$W$995,0)","v":0},{"$f":"T996+V996-U996-W996","v":-1260000},{"$f":"Z995+1","v":20000001},50000000,0.25]
[{"$f":"B996+1","v":1000001},null,0.3,{"$f":"B996","v":1000000},{"$f":"IF(J994=0,0,E996)","v":112500},{"$f":"L994","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O996+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":52500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T997*$S$1001,0)","v":0},{"$f":"ROUND(U997*$W$995,0)","v":0},{"$f":"T997+V997-U997-W997","v":-1260000},{"$f":"Z996+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L994=10%,5000000,IF(L994=15%,10000000,IF(L994=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D998","v":50000000},{"$f":"IF(H994>H998,H994-H998,0)","v":0},{"$f":"IF(I998>0,ROUND(I998*I994,0),0)","v":0},{"$f":"IF(H998>=D998,Q998+(I998-J998),(I998-J998))","v":0},{"$f":"IF(H996>0,ROUND(H996*L994,0),0)","v":0},{"$f":"IF(K998>L998,0,L998-K998)","v":0},{"$f":"O997+1","v":1},0,0,{"$f":"W996","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":60000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T998*$S$1001,0)","v":0},{"$f":"ROUND(U998*$W$995,0)","v":0},{"$f":"T998+V998-U998-W998","v":-1250000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H996,IF($E$3=\"Female\",H1003,IF($E$3=\"Senior Citizen\",H1010,H1017)))","v":52500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":40000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T999*$S$1001,0)","v":0},{"$f":"ROUND(U999*$W$995,0)","v":0},{"$f":"T999+V999-U999-W999","v":-1260000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I996,IF($E$3=\"Female\",I1003,IF($E$3=\"Senior Citizen\",I1010,I1017)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H994","v":700000},{"$f":"VLOOKUP(H1001,A1001:C1005,3)","v":0.2},{"$f":"INDEX(D1001:D1005,MATCH(I1001,C1001:C1005,0))","v":500000},{"$f":"INDEX(E1001:E1005,MATCH(I1001,C1001:C1005,0))","v":112500},{"$f":"L994","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J996,IF($E$3=\"Female\",J1003,IF($E$3=\"Senior Citizen\",J1010,J1017)))","v":2100},null,"Tax Income",{"$f":"L994","v":0},{"$f":"$E$4","v":700000},{"$f":"IF($S$1001=T1006,S1005,IF(S1001=T1005,S1004,IF(S1001=T1004,S1003,S1002)))","v":5000000}]
[{"$f":"B1001+1","v":250001},500000,0.05,{"$f":"B1001","v":250000},{"$f":"(B1002-B1001)*C1002","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K996,IF($E$3=\"Female\",K1003,IF($E$3=\"Senior Citizen\",K1010,K1017)))","v":54600},null,0,5000000,0,{"$f":"S1004","v":20000000}]
[{"$f":"B1002+1","v":500001},1000000,0.2,{"$f":"B1002","v":500000},{"$f":"E1002+(B1003-B1002)*C1003","v":112500},0,0.04,{"$f":"IF(I1001=C1005,E1004+ROUND((H1001-J1001),0)*I1001,IF(I1001=C1004,E1003+ROUND((H1001-J1001)*I1001,0),IF(I1001=C1003,E1002+ROUND((H1001-J1001)*I1001,0),IF(I1001=C1002,E1001+ROUND((H1001-J1001)*I1001,0),E1000+ROUND((H1001-J1001)*I1001,0)))))","v":52500},{"$f":"MIN(K1005:L1005)","v":0},{"$f":"ROUND(SUM(H1003+I1003)*M1001,0)","v":2100},{"$f":"SUM(H1003:J1003)","v":54600},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A993,IF($E$3=\"Female\",A1000,IF($E$3=\"Senior Citizen\",A1007,A1014)))","v":"(below 60 years)"},null,{"$f":"S1002+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1003+1","v":-4300000}]
[{"$f":"B1003+1","v":1000001},null,0.3,{"$f":"B1003","v":1000000},{"$f":"IF(J1001=0,0,E1003)","v":112500},{"$f":"L1001","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M998,IF($E$3=\"Female\",M1005,IF($E$3=\"Senior Citizen\",M1012,M1019)))","v":0},null,{"$f":"S1003+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1001=10%,5000000,IF(L1001=15%,10000000,IF(L1001=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H998","v":50000000},{"$f":"IF(H1001>H1005,H1001-H1005,0)","v":0},{"$f":"IF(I1005>0,ROUND(I1005*I1001,0),0)","v":0},{"$f":"IF(H1005>=D1005,Q1005+(I1005-J1005),(I1005-J1005))","v":0},{"$f":"IF(H1003>0,ROUND(H1003*L1001,0),0)","v":0},{"$f":"IF(K1005>L1005,0,L1005-K1005)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K996,IF($E$3=\"Female\",K1003,IF($E$3=\"Senior Citizen\",K1010,K1017)))","v":54600},{"$f":"W997","v":0},{"$f":"S1004+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1005+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H994","v":700000},{"$f":"VLOOKUP(H1008,A1008:C1012,3)","v":0.2},{"$f":"INDEX(D1008:D1012,MATCH(I1008,C1008:C1012,0))","v":500000},{"$f":"INDEX(E1008:E1012,MATCH(I1008,C1008:C1012,0))","v":110000},{"$f":"L994","v":0},0.04]
[{"$f":"B1008+1","v":300001},500000,0.05,{"$f":"B1008","v":300000},{"$f":"(B1009-B1008)*C1009","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1009+1","v":500001},1000000,0.2,{"$f":"B1009","v":500000},{"$f":"E1009+(B1010-B1009)*C1010","v":110000},0,0.04,{"$f":"IF(I1008=C1012,E1011+ROUND((H1008-J1008),0)*I1008,IF(I1008=C1011,E1010+ROUND((H1008-J1008)*I1008,0),IF(I1008=C1010,E1009+ROUND((H1008-J1008)*I1008,0),IF(I1008=C1009,E1008+ROUND((H1008-J1008)*I1008,0),E1007+ROUND((H1008-J1008)*I1008,0)))))","v":50000},{"$f":"MIN(K1012:L1012)","v":0},{"$f":"ROUND(SUM(H1010+I1010)*M1008,0)","v":2000},{"$f":"SUM(H1010:J1010)","v":52000}]
[{"$f":"B1010+1","v":1000001},null,0.3,{"$f":"B1010","v":1000000},{"$f":"IF(J1008=0,0,E1010)","v":110000},{"$f":"L1008","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1008=10%,5000000,IF(L1008=15%,10000000,IF(L1008=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1005","v":50000000},{"$f":"IF(H1008>H1012,H1008-H1012,0)","v":0},{"$f":"IF(I1012>0,ROUND(I1012*I1008,0),0)","v":0},{"$f":"IF(H1012>=D1012,Q1012+(I1012-J1012),(I1012-J1012))","v":0},{"$f":"IF(H1010>0,ROUND(H1010*L1008,0),0)","v":0},{"$f":"IF(K1012>L1012,0,L1012-K1012)","v":0},null,null,null,{"$f":"W998","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H994","v":700000},{"$f":"VLOOKUP(H1015,A1015:C1019,3)","v":0.2},{"$f":"INDEX(D1015:D1019,MATCH(I1015,C1015:C1019,0))","v":500000},{"$f":"INDEX(E1015:E1019,MATCH(I1015,C1015:C1019,0))","v":100000},{"$f":"L994","v":0},0.04]
[{"$f":"B1015+1","v":500001},1000000,0.2,{"$f":"B1015","v":500000},{"$f":"(B1016-B1015)*C1016","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1016+1","v":1000001},null,0.3,{"$f":"B1016","v":1000000},{"$f":"IF(J1015=0,0,E1016)","v":100000},0,0.04,{"$f":"IF(I1015=C1019,E1018+ROUND((H1015-J1015),0)*I1015,IF(I1015=C1018,E1017+ROUND((H1015-J1015)*I1015,0),IF(I1015=C1017,E1016+ROUND((H1015-J1015)*I1015,0),IF(I1015=C1016,E1015+ROUND((H1015-J1015)*I1015,0),E1014+ROUND((H1015-J1015)*I1015,0)))))","v":40000},{"$f":"MIN(K1019:L1019)","v":0},{"$f":"ROUND(SUM(H1017+I1017)*M1015,0)","v":1600},{"$f":"SUM(H1017:J1017)","v":41600}]
[null,null,null,null,null,{"$f":"L1015","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1015=10%,5000000,IF(L1015=15%,10000000,IF(L1015=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1012","v":50000000},{"$f":"IF(H1015>H1019,H1015-H1019,0)","v":0},{"$f":"IF(I1019>0,ROUND(I1019*I1015,0),0)","v":0},{"$f":"IF(H1019>=D1019,Q1019+(I1019-J1019),(I1019-J1019))","v":0},{"$f":"IF(H1017>0,ROUND(H1017*L1015,0),0)","v":0},{"$f":"IF(K1019>L1019,0,L1019-K1019)","v":0},null,null,null,{"$f":"W999","v":0}]
[null,null,2020,{"$f":"C1020+1","v":2021},null,"2020-21"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1020","v":2020},{"$f":"D1020","v":2021},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H1023,A1023:C1027,3)","v":0.2},{"$f":"INDEX(D1023:D1027,MATCH(I1023,C1023:C1027,0))","v":500000},{"$f":"INDEX(E1023:E1027,MATCH(I1023,C1023:C1027,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1023,IF($E$3=\"Female\",B1030,IF($E$3=\"Senior Citizen\",B1037,B1044)))","v":250000},0,{"$f":"O1023","v":250000},null,null,null,null,null,null,null,{"$f":"Z1022+1","v":5000001},10000000,0.1]
[{"$f":"B1023+1","v":250001},500000,0.05,{"$f":"B1023","v":250000},{"$f":"(B1024-B1023)*C1024","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1023+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"MALE"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":52500},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1023+1","v":10000001},20000000,0.15]
[{"$f":"B1024+1","v":500001},1000000,0.2,{"$f":"B1024","v":500000},{"$f":"E1024+(B1025-B1024)*C1025","v":112500},0,0.04,{"$f":"IF(I1023=C1027,E1026+ROUND((H1023-J1023),0)*I1023,IF(I1023=C1026,E1025+ROUND((H1023-J1023)*I1023,0),IF(I1023=C1025,E1024+ROUND((H1023-J1023)*I1023,0),IF(I1023=C1024,E1023+ROUND((H1023-J1023)*I1023,0),E1022+ROUND((H1023-J1023)*I1023,0)))))","v":52500},{"$f":"MIN(K1027:L1027)","v":0},{"$f":"ROUND(SUM(H1025+I1025)*M1023,0)","v":2100},{"$f":"SUM(H1025:J1025)","v":54600},null,null,{"$f":"O1024+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":52500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1025*$S$1001,0)","v":0},{"$f":"ROUND(U1025*$W$995,0)","v":0},{"$f":"T1025+V1025-U1025-W1025","v":-1260000},{"$f":"Z1024+1","v":20000001},50000000,0.25]
[{"$f":"B1025+1","v":1000001},null,0.3,{"$f":"B1025","v":1000000},{"$f":"IF(J1023=0,0,E1025)","v":112500},{"$f":"L1023","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1025+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":52500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1026*$S$1001,0)","v":0},{"$f":"ROUND(U1026*$W$995,0)","v":0},{"$f":"T1026+V1026-U1026-W1026","v":-1260000},{"$f":"Z1025+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1023=10%,5000000,IF(L1023=15%,10000000,IF(L1023=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1027","v":50000000},{"$f":"IF(H1023>H1027,H1023-H1027,0)","v":0},{"$f":"IF(I1027>0,ROUND(I1027*I1023,0),0)","v":0},{"$f":"IF(H1027>=D1027,Q1027+(I1027-J1027),(I1027-J1027))","v":0},{"$f":"IF(H1025>0,ROUND(H1025*L1023,0),0)","v":0},{"$f":"IF(K1027>L1027,0,L1027-K1027)","v":0},{"$f":"O1026+1","v":1},0,0,{"$f":"W1025","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":60000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1027*$S$1001,0)","v":0},{"$f":"ROUND(U1027*$W$995,0)","v":0},{"$f":"T1027+V1027-U1027-W1027","v":-1250000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1025,IF($E$3=\"Female\",H1032,IF($E$3=\"Senior Citizen\",H1039,H1046)))","v":52500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":40000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1028*$S$1001,0)","v":0},{"$f":"ROUND(U1028*$W$995,0)","v":0},{"$f":"T1028+V1028-U1028-W1028","v":-1260000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1025,IF($E$3=\"Female\",I1032,IF($E$3=\"Senior Citizen\",I1039,I1046)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1023","v":700000},{"$f":"VLOOKUP(H1030,A1030:C1034,3)","v":0.2},{"$f":"INDEX(D1030:D1034,MATCH(I1030,C1030:C1034,0))","v":500000},{"$f":"INDEX(E1030:E1034,MATCH(I1030,C1030:C1034,0))","v":112500},{"$f":"L1023","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1025,IF($E$3=\"Female\",J1032,IF($E$3=\"Senior Citizen\",J1039,J1046)))","v":2100},null,"Tax Income",{"$f":"L1023","v":0},{"$f":"$E$4","v":700000},{"$f":"IF($S$1001=T1035,S1034,IF(S1030=T1034,S1033,IF(S1030=T1033,S1032,S1031)))","v":5000000}]
[{"$f":"B1030+1","v":250001},500000,0.05,{"$f":"B1030","v":250000},{"$f":"(B1031-B1030)*C1031","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1025,IF($E$3=\"Female\",K1032,IF($E$3=\"Senior Citizen\",K1039,K1046)))","v":54600},null,0,5000000,0,{"$f":"S1033","v":20000000}]
[{"$f":"B1031+1","v":500001},1000000,0.2,{"$f":"B1031","v":500000},{"$f":"E1031+(B1032-B1031)*C1032","v":112500},0,0.04,{"$f":"IF(I1030=C1034,E1033+ROUND((H1030-J1030),0)*I1030,IF(I1030=C1033,E1032+ROUND((H1030-J1030)*I1030,0),IF(I1030=C1032,E1031+ROUND((H1030-J1030)*I1030,0),IF(I1030=C1031,E1030+ROUND((H1030-J1030)*I1030,0),E1029+ROUND((H1030-J1030)*I1030,0)))))","v":52500},{"$f":"MIN(K1034:L1034)","v":0},{"$f":"ROUND(SUM(H1032+I1032)*M1030,0)","v":2100},{"$f":"SUM(H1032:J1032)","v":54600},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1022,IF($E$3=\"Female\",A1029,IF($E$3=\"Senior Citizen\",A1036,A1043)))","v":"(below 60 years)"},null,{"$f":"S1031+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1032+1","v":-4300000}]
[{"$f":"B1032+1","v":1000001},null,0.3,{"$f":"B1032","v":1000000},{"$f":"IF(J1030=0,0,E1032)","v":112500},{"$f":"L1030","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1027,IF($E$3=\"Female\",M1034,IF($E$3=\"Senior Citizen\",M1041,M1048)))","v":0},null,{"$f":"S1032+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1030=10%,5000000,IF(L1030=15%,10000000,IF(L1030=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1027","v":50000000},{"$f":"IF(H1030>H1034,H1030-H1034,0)","v":0},{"$f":"IF(I1034>0,ROUND(I1034*I1030,0),0)","v":0},{"$f":"IF(H1034>=D1034,Q1034+(I1034-J1034),(I1034-J1034))","v":0},{"$f":"IF(H1032>0,ROUND(H1032*L1030,0),0)","v":0},{"$f":"IF(K1034>L1034,0,L1034-K1034)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1025,IF($E$3=\"Female\",K1032,IF($E$3=\"Senior Citizen\",K1039,K1046)))","v":54600},{"$f":"W1026","v":0},{"$f":"S1033+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1034+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1023","v":700000},{"$f":"VLOOKUP(H1037,A1037:C1041,3)","v":0.2},{"$f":"INDEX(D1037:D1041,MATCH(I1037,C1037:C1041,0))","v":500000},{"$f":"INDEX(E1037:E1041,MATCH(I1037,C1037:C1041,0))","v":110000},{"$f":"L1023","v":0},0.04]
[{"$f":"B1037+1","v":300001},500000,0.05,{"$f":"B1037","v":300000},{"$f":"(B1038-B1037)*C1038","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1038+1","v":500001},1000000,0.2,{"$f":"B1038","v":500000},{"$f":"E1038+(B1039-B1038)*C1039","v":110000},0,0.04,{"$f":"IF(I1037=C1041,E1040+ROUND((H1037-J1037),0)*I1037,IF(I1037=C1040,E1039+ROUND((H1037-J1037)*I1037,0),IF(I1037=C1039,E1038+ROUND((H1037-J1037)*I1037,0),IF(I1037=C1038,E1037+ROUND((H1037-J1037)*I1037,0),E1036+ROUND((H1037-J1037)*I1037,0)))))","v":50000},{"$f":"MIN(K1041:L1041)","v":0},{"$f":"ROUND(SUM(H1039+I1039)*M1037,0)","v":2000},{"$f":"SUM(H1039:J1039)","v":52000}]
[{"$f":"B1039+1","v":1000001},null,0.3,{"$f":"B1039","v":1000000},{"$f":"IF(J1037=0,0,E1039)","v":110000},{"$f":"L1037","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1037=10%,5000000,IF(L1037=15%,10000000,IF(L1037=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1034","v":50000000},{"$f":"IF(H1037>H1041,H1037-H1041,0)","v":0},{"$f":"IF(I1041>0,ROUND(I1041*I1037,0),0)","v":0},{"$f":"IF(H1041>=D1041,Q1041+(I1041-J1041),(I1041-J1041))","v":0},{"$f":"IF(H1039>0,ROUND(H1039*L1037,0),0)","v":0},{"$f":"IF(K1041>L1041,0,L1041-K1041)","v":0},null,null,null,{"$f":"W1027","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1023","v":700000},{"$f":"VLOOKUP(H1044,A1044:C1048,3)","v":0.2},{"$f":"INDEX(D1044:D1048,MATCH(I1044,C1044:C1048,0))","v":500000},{"$f":"INDEX(E1044:E1048,MATCH(I1044,C1044:C1048,0))","v":100000},{"$f":"L1023","v":0},0.04]
[{"$f":"B1044+1","v":500001},1000000,0.2,{"$f":"B1044","v":500000},{"$f":"(B1045-B1044)*C1045","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1045+1","v":1000001},null,0.3,{"$f":"B1045","v":1000000},{"$f":"IF(J1044=0,0,E1045)","v":100000},0,0.04,{"$f":"IF(I1044=C1048,E1047+ROUND((H1044-J1044),0)*I1044,IF(I1044=C1047,E1046+ROUND((H1044-J1044)*I1044,0),IF(I1044=C1046,E1045+ROUND((H1044-J1044)*I1044,0),IF(I1044=C1045,E1044+ROUND((H1044-J1044)*I1044,0),E1043+ROUND((H1044-J1044)*I1044,0)))))","v":40000},{"$f":"MIN(K1048:L1048)","v":0},{"$f":"ROUND(SUM(H1046+I1046)*M1044,0)","v":1600},{"$f":"SUM(H1046:J1046)","v":41600}]
[null,null,null,null,null,{"$f":"L1044","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1044=10%,5000000,IF(L1044=15%,10000000,IF(L1044=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1041","v":50000000},{"$f":"IF(H1044>H1048,H1044-H1048,0)","v":0},{"$f":"IF(I1048>0,ROUND(I1048*I1044,0),0)","v":0},{"$f":"IF(H1048>=D1048,Q1048+(I1048-J1048),(I1048-J1048))","v":0},{"$f":"IF(H1046>0,ROUND(H1046*L1044,0),0)","v":0},{"$f":"IF(K1048>L1048,0,L1048-K1048)","v":0},null,null,null,{"$f":"W1028","v":0}]
[null,null,2021,{"$f":"C1049+1","v":2022},null,"2021-22"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1049","v":2021},{"$f":"D1049","v":2022},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H1052,A1052:C1056,3)","v":0.2},{"$f":"INDEX(D1052:D1056,MATCH(I1052,C1052:C1056,0))","v":500000},{"$f":"INDEX(E1052:E1056,MATCH(I1052,C1052:C1056,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1052,IF($E$3=\"Female\",B1059,IF($E$3=\"Senior Citizen\",B1066,B1073)))","v":250000},0,{"$f":"O1052","v":250000},null,null,null,null,null,null,null,{"$f":"Z1051+1","v":5000001},10000000,0.1]
[{"$f":"B1052+1","v":250001},500000,0.05,{"$f":"B1052","v":250000},{"$f":"(B1053-B1052)*C1053","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1052+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"MALE"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":52500},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1052+1","v":10000001},20000000,0.15]
[{"$f":"B1053+1","v":500001},1000000,0.2,{"$f":"B1053","v":500000},{"$f":"E1053+(B1054-B1053)*C1054","v":112500},0,0.04,{"$f":"IF(I1052=C1056,E1055+ROUND((H1052-J1052),0)*I1052,IF(I1052=C1055,E1054+ROUND((H1052-J1052)*I1052,0),IF(I1052=C1054,E1053+ROUND((H1052-J1052)*I1052,0),IF(I1052=C1053,E1052+ROUND((H1052-J1052)*I1052,0),E1051+ROUND((H1052-J1052)*I1052,0)))))","v":52500},{"$f":"MIN(K1056:L1056)","v":0},{"$f":"ROUND(SUM(H1054+I1054)*M1052,0)","v":2100},{"$f":"SUM(H1054:J1054)","v":54600},null,null,{"$f":"O1053+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":52500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1054*$S$1001,0)","v":0},{"$f":"ROUND(U1054*$W$995,0)","v":0},{"$f":"T1054+V1054-U1054-W1054","v":-1260000},{"$f":"Z1053+1","v":20000001},50000000,0.25]
[{"$f":"B1054+1","v":1000001},null,0.3,{"$f":"B1054","v":1000000},{"$f":"IF(J1052=0,0,E1054)","v":112500},{"$f":"L1052","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1054+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":52500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1055*$S$1001,0)","v":0},{"$f":"ROUND(U1055*$W$995,0)","v":0},{"$f":"T1055+V1055-U1055-W1055","v":-1260000},{"$f":"Z1054+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1052=10%,5000000,IF(L1052=15%,10000000,IF(L1052=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1056","v":50000000},{"$f":"IF(H1052>H1056,H1052-H1056,0)","v":0},{"$f":"IF(I1056>0,ROUND(I1056*I1052,0),0)","v":0},{"$f":"IF(H1056>=D1056,Q1056+(I1056-J1056),(I1056-J1056))","v":0},{"$f":"IF(H1054>0,ROUND(H1054*L1052,0),0)","v":0},{"$f":"IF(K1056>L1056,0,L1056-K1056)","v":0},{"$f":"O1055+1","v":1},0,0,{"$f":"W1054","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":60000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1056*$S$1001,0)","v":0},{"$f":"ROUND(U1056*$W$995,0)","v":0},{"$f":"T1056+V1056-U1056-W1056","v":-1250000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1054,IF($E$3=\"Female\",H1061,IF($E$3=\"Senior Citizen\",H1068,H1075)))","v":52500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":40000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1057*$S$1001,0)","v":0},{"$f":"ROUND(U1057*$W$995,0)","v":0},{"$f":"T1057+V1057-U1057-W1057","v":-1260000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1054,IF($E$3=\"Female\",I1061,IF($E$3=\"Senior Citizen\",I1068,I1075)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1052","v":700000},{"$f":"VLOOKUP(H1059,A1059:C1063,3)","v":0.2},{"$f":"INDEX(D1059:D1063,MATCH(I1059,C1059:C1063,0))","v":500000},{"$f":"INDEX(E1059:E1063,MATCH(I1059,C1059:C1063,0))","v":112500},{"$f":"L1052","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1054,IF($E$3=\"Female\",J1061,IF($E$3=\"Senior Citizen\",J1068,J1075)))","v":2100},null,"Tax Income",{"$f":"L1052","v":0},{"$f":"$E$4","v":700000},{"$f":"IF($S$1001=T1064,S1063,IF(S1059=T1063,S1062,IF(S1059=T1062,S1061,S1060)))","v":5000000}]
[{"$f":"B1059+1","v":250001},500000,0.05,{"$f":"B1059","v":250000},{"$f":"(B1060-B1059)*C1060","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1054,IF($E$3=\"Female\",K1061,IF($E$3=\"Senior Citizen\",K1068,K1075)))","v":54600},null,0,5000000,0,{"$f":"S1062","v":20000000}]
[{"$f":"B1060+1","v":500001},1000000,0.2,{"$f":"B1060","v":500000},{"$f":"E1060+(B1061-B1060)*C1061","v":112500},0,0.04,{"$f":"IF(I1059=C1063,E1062+ROUND((H1059-J1059),0)*I1059,IF(I1059=C1062,E1061+ROUND((H1059-J1059)*I1059,0),IF(I1059=C1061,E1060+ROUND((H1059-J1059)*I1059,0),IF(I1059=C1060,E1059+ROUND((H1059-J1059)*I1059,0),E1058+ROUND((H1059-J1059)*I1059,0)))))","v":52500},{"$f":"MIN(K1063:L1063)","v":0},{"$f":"ROUND(SUM(H1061+I1061)*M1059,0)","v":2100},{"$f":"SUM(H1061:J1061)","v":54600},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1051,IF($E$3=\"Female\",A1058,IF($E$3=\"Senior Citizen\",A1065,A1072)))","v":"(below 60 years)"},null,{"$f":"S1060+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1061+1","v":-4300000}]
[{"$f":"B1061+1","v":1000001},null,0.3,{"$f":"B1061","v":1000000},{"$f":"IF(J1059=0,0,E1061)","v":112500},{"$f":"L1059","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1056,IF($E$3=\"Female\",M1063,IF($E$3=\"Senior Citizen\",M1070,M1077)))","v":0},null,{"$f":"S1061+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1059=10%,5000000,IF(L1059=15%,10000000,IF(L1059=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1056","v":50000000},{"$f":"IF(H1059>H1063,H1059-H1063,0)","v":0},{"$f":"IF(I1063>0,ROUND(I1063*I1059,0),0)","v":0},{"$f":"IF(H1063>=D1063,Q1063+(I1063-J1063),(I1063-J1063))","v":0},{"$f":"IF(H1061>0,ROUND(H1061*L1059,0),0)","v":0},{"$f":"IF(K1063>L1063,0,L1063-K1063)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1054,IF($E$3=\"Female\",K1061,IF($E$3=\"Senior Citizen\",K1068,K1075)))","v":54600},{"$f":"W1055","v":0},{"$f":"S1062+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1063+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1052","v":700000},{"$f":"VLOOKUP(H1066,A1066:C1070,3)","v":0.2},{"$f":"INDEX(D1066:D1070,MATCH(I1066,C1066:C1070,0))","v":500000},{"$f":"INDEX(E1066:E1070,MATCH(I1066,C1066:C1070,0))","v":110000},{"$f":"L1052","v":0},0.04]
[{"$f":"B1066+1","v":300001},500000,0.05,{"$f":"B1066","v":300000},{"$f":"(B1067-B1066)*C1067","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1067+1","v":500001},1000000,0.2,{"$f":"B1067","v":500000},{"$f":"E1067+(B1068-B1067)*C1068","v":110000},0,0.04,{"$f":"IF(I1066=C1070,E1069+ROUND((H1066-J1066),0)*I1066,IF(I1066=C1069,E1068+ROUND((H1066-J1066)*I1066,0),IF(I1066=C1068,E1067+ROUND((H1066-J1066)*I1066,0),IF(I1066=C1067,E1066+ROUND((H1066-J1066)*I1066,0),E1065+ROUND((H1066-J1066)*I1066,0)))))","v":50000},{"$f":"MIN(K1070:L1070)","v":0},{"$f":"ROUND(SUM(H1068+I1068)*M1066,0)","v":2000},{"$f":"SUM(H1068:J1068)","v":52000}]
[{"$f":"B1068+1","v":1000001},null,0.3,{"$f":"B1068","v":1000000},{"$f":"IF(J1066=0,0,E1068)","v":110000},{"$f":"L1066","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1066=10%,5000000,IF(L1066=15%,10000000,IF(L1066=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1063","v":50000000},{"$f":"IF(H1066>H1070,H1066-H1070,0)","v":0},{"$f":"IF(I1070>0,ROUND(I1070*I1066,0),0)","v":0},{"$f":"IF(H1070>=D1070,Q1070+(I1070-J1070),(I1070-J1070))","v":0},{"$f":"IF(H1068>0,ROUND(H1068*L1066,0),0)","v":0},{"$f":"IF(K1070>L1070,0,L1070-K1070)","v":0},null,null,null,{"$f":"W1056","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1052","v":700000},{"$f":"VLOOKUP(H1073,A1073:C1077,3)","v":0.2},{"$f":"INDEX(D1073:D1077,MATCH(I1073,C1073:C1077,0))","v":500000},{"$f":"INDEX(E1073:E1077,MATCH(I1073,C1073:C1077,0))","v":100000},{"$f":"L1052","v":0},0.04]
[{"$f":"B1073+1","v":500001},1000000,0.2,{"$f":"B1073","v":500000},{"$f":"(B1074-B1073)*C1074","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1074+1","v":1000001},null,0.3,{"$f":"B1074","v":1000000},{"$f":"IF(J1073=0,0,E1074)","v":100000},0,0.04,{"$f":"IF(I1073=C1077,E1076+ROUND((H1073-J1073),0)*I1073,IF(I1073=C1076,E1075+ROUND((H1073-J1073)*I1073,0),IF(I1073=C1075,E1074+ROUND((H1073-J1073)*I1073,0),IF(I1073=C1074,E1073+ROUND((H1073-J1073)*I1073,0),E1072+ROUND((H1073-J1073)*I1073,0)))))","v":40000},{"$f":"MIN(K1077:L1077)","v":0},{"$f":"ROUND(SUM(H1075+I1075)*M1073,0)","v":1600},{"$f":"SUM(H1075:J1075)","v":41600}]
[null,null,null,null,null,{"$f":"L1073","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1073=10%,5000000,IF(L1073=15%,10000000,IF(L1073=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1070","v":50000000},{"$f":"IF(H1073>H1077,H1073-H1077,0)","v":0},{"$f":"IF(I1077>0,ROUND(I1077*I1073,0),0)","v":0},{"$f":"IF(H1077>=D1077,Q1077+(I1077-J1077),(I1077-J1077))","v":0},{"$f":"IF(H1075>0,ROUND(H1075*L1073,0),0)","v":0},{"$f":"IF(K1077>L1077,0,L1077-K1077)","v":0},null,null,null,{"$f":"W1057","v":0}]
[null,null,2022,{"$f":"C1078+1","v":2023},null,"2022-23"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1078","v":2022},{"$f":"D1078","v":2023},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H1081,A1081:C1085,3)","v":0.2},{"$f":"INDEX(D1081:D1085,MATCH(I1081,C1081:C1085,0))","v":500000},{"$f":"INDEX(E1081:E1085,MATCH(I1081,C1081:C1085,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1081,IF($E$3=\"Female\",B1088,IF($E$3=\"Senior Citizen\",B1095,B1102)))","v":250000},0,{"$f":"O1081","v":250000},null,null,null,null,null,null,null,{"$f":"Z1080+1","v":5000001},10000000,0.1]
[{"$f":"B1081+1","v":250001},500000,0.05,{"$f":"B1081","v":250000},{"$f":"(B1082-B1081)*C1082","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1081+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"MALE"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":52500},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1081+1","v":10000001},20000000,0.15]
[{"$f":"B1082+1","v":500001},1000000,0.2,{"$f":"B1082","v":500000},{"$f":"E1082+(B1083-B1082)*C1083","v":112500},0,0.04,{"$f":"IF(I1081=C1085,E1084+ROUND((H1081-J1081),0)*I1081,IF(I1081=C1084,E1083+ROUND((H1081-J1081)*I1081,0),IF(I1081=C1083,E1082+ROUND((H1081-J1081)*I1081,0),IF(I1081=C1082,E1081+ROUND((H1081-J1081)*I1081,0),E1080+ROUND((H1081-J1081)*I1081,0)))))","v":52500},{"$f":"MIN(K1085:L1085)","v":0},{"$f":"ROUND(SUM(H1083+I1083)*M1081,0)","v":2100},{"$f":"SUM(H1083:J1083)","v":54600},null,null,{"$f":"O1082+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":52500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1083*$S$1001,0)","v":0},{"$f":"ROUND(U1083*$W$995,0)","v":0},{"$f":"T1083+V1083-U1083-W1083","v":-1260000},{"$f":"Z1082+1","v":20000001},50000000,0.25]
[{"$f":"B1083+1","v":1000001},null,0.3,{"$f":"B1083","v":1000000},{"$f":"IF(J1081=0,0,E1083)","v":112500},{"$f":"L1081","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1083+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":52500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1084*$S$1001,0)","v":0},{"$f":"ROUND(U1084*$W$995,0)","v":0},{"$f":"T1084+V1084-U1084-W1084","v":-1260000},{"$f":"Z1083+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1081=10%,5000000,IF(L1081=15%,10000000,IF(L1081=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1085","v":50000000},{"$f":"IF(H1081>H1085,H1081-H1085,0)","v":0},{"$f":"IF(I1085>0,ROUND(I1085*I1081,0),0)","v":0},{"$f":"IF(H1085>=D1085,Q1085+(I1085-J1085),(I1085-J1085))","v":0},{"$f":"IF(H1083>0,ROUND(H1083*L1081,0),0)","v":0},{"$f":"IF(K1085>L1085,0,L1085-K1085)","v":0},{"$f":"O1084+1","v":1},0,0,{"$f":"W1083","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":60000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1085*$S$1001,0)","v":0},{"$f":"ROUND(U1085*$W$995,0)","v":0},{"$f":"T1085+V1085-U1085-W1085","v":-1250000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1083,IF($E$3=\"Female\",H1090,IF($E$3=\"Senior Citizen\",H1097,H1104)))","v":52500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":40000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1086*$S$1001,0)","v":0},{"$f":"ROUND(U1086*$W$995,0)","v":0},{"$f":"T1086+V1086-U1086-W1086","v":-1260000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1083,IF($E$3=\"Female\",I1090,IF($E$3=\"Senior Citizen\",I1097,I1104)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1081","v":700000},{"$f":"VLOOKUP(H1088,A1088:C1092,3)","v":0.2},{"$f":"INDEX(D1088:D1092,MATCH(I1088,C1088:C1092,0))","v":500000},{"$f":"INDEX(E1088:E1092,MATCH(I1088,C1088:C1092,0))","v":112500},{"$f":"L1081","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1083,IF($E$3=\"Female\",J1090,IF($E$3=\"Senior Citizen\",J1097,J1104)))","v":2100},null,"Tax Income",{"$f":"L1081","v":0},{"$f":"$E$4","v":700000},{"$f":"IF($S$1001=T1093,S1092,IF(S1088=T1092,S1091,IF(S1088=T1091,S1090,S1089)))","v":5000000}]
[{"$f":"B1088+1","v":250001},500000,0.05,{"$f":"B1088","v":250000},{"$f":"(B1089-B1088)*C1089","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1083,IF($E$3=\"Female\",K1090,IF($E$3=\"Senior Citizen\",K1097,K1104)))","v":54600},null,0,5000000,0,{"$f":"S1091","v":20000000}]
[{"$f":"B1089+1","v":500001},1000000,0.2,{"$f":"B1089","v":500000},{"$f":"E1089+(B1090-B1089)*C1090","v":112500},0,0.04,{"$f":"IF(I1088=C1092,E1091+ROUND((H1088-J1088),0)*I1088,IF(I1088=C1091,E1090+ROUND((H1088-J1088)*I1088,0),IF(I1088=C1090,E1089+ROUND((H1088-J1088)*I1088,0),IF(I1088=C1089,E1088+ROUND((H1088-J1088)*I1088,0),E1087+ROUND((H1088-J1088)*I1088,0)))))","v":52500},{"$f":"MIN(K1092:L1092)","v":0},{"$f":"ROUND(SUM(H1090+I1090)*M1088,0)","v":2100},{"$f":"SUM(H1090:J1090)","v":54600},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1080,IF($E$3=\"Female\",A1087,IF($E$3=\"Senior Citizen\",A1094,A1101)))","v":"(below 60 years)"},null,{"$f":"S1089+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1090+1","v":-4300000}]
[{"$f":"B1090+1","v":1000001},null,0.3,{"$f":"B1090","v":1000000},{"$f":"IF(J1088=0,0,E1090)","v":112500},{"$f":"L1088","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1085,IF($E$3=\"Female\",M1092,IF($E$3=\"Senior Citizen\",M1099,M1106)))","v":0},null,{"$f":"S1090+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1088=10%,5000000,IF(L1088=15%,10000000,IF(L1088=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1085","v":50000000},{"$f":"IF(H1088>H1092,H1088-H1092,0)","v":0},{"$f":"IF(I1092>0,ROUND(I1092*I1088,0),0)","v":0},{"$f":"IF(H1092>=D1092,Q1092+(I1092-J1092),(I1092-J1092))","v":0},{"$f":"IF(H1090>0,ROUND(H1090*L1088,0),0)","v":0},{"$f":"IF(K1092>L1092,0,L1092-K1092)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1083,IF($E$3=\"Female\",K1090,IF($E$3=\"Senior Citizen\",K1097,K1104)))","v":54600},{"$f":"W1084","v":0},{"$f":"S1091+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1092+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1081","v":700000},{"$f":"VLOOKUP(H1095,A1095:C1099,3)","v":0.2},{"$f":"INDEX(D1095:D1099,MATCH(I1095,C1095:C1099,0))","v":500000},{"$f":"INDEX(E1095:E1099,MATCH(I1095,C1095:C1099,0))","v":110000},{"$f":"L1081","v":0},0.04]
[{"$f":"B1095+1","v":300001},500000,0.05,{"$f":"B1095","v":300000},{"$f":"(B1096-B1095)*C1096","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1096+1","v":500001},1000000,0.2,{"$f":"B1096","v":500000},{"$f":"E1096+(B1097-B1096)*C1097","v":110000},0,0.04,{"$f":"IF(I1095=C1099,E1098+ROUND((H1095-J1095),0)*I1095,IF(I1095=C1098,E1097+ROUND((H1095-J1095)*I1095,0),IF(I1095=C1097,E1096+ROUND((H1095-J1095)*I1095,0),IF(I1095=C1096,E1095+ROUND((H1095-J1095)*I1095,0),E1094+ROUND((H1095-J1095)*I1095,0)))))","v":50000},{"$f":"MIN(K1099:L1099)","v":0},{"$f":"ROUND(SUM(H1097+I1097)*M1095,0)","v":2000},{"$f":"SUM(H1097:J1097)","v":52000}]
[{"$f":"B1097+1","v":1000001},null,0.3,{"$f":"B1097","v":1000000},{"$f":"IF(J1095=0,0,E1097)","v":110000},{"$f":"L1095","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1095=10%,5000000,IF(L1095=15%,10000000,IF(L1095=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1092","v":50000000},{"$f":"IF(H1095>H1099,H1095-H1099,0)","v":0},{"$f":"IF(I1099>0,ROUND(I1099*I1095,0),0)","v":0},{"$f":"IF(H1099>=D1099,Q1099+(I1099-J1099),(I1099-J1099))","v":0},{"$f":"IF(H1097>0,ROUND(H1097*L1095,0),0)","v":0},{"$f":"IF(K1099>L1099,0,L1099-K1099)","v":0},null,null,null,{"$f":"W1085","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1081","v":700000},{"$f":"VLOOKUP(H1102,A1102:C1106,3)","v":0.2},{"$f":"INDEX(D1102:D1106,MATCH(I1102,C1102:C1106,0))","v":500000},{"$f":"INDEX(E1102:E1106,MATCH(I1102,C1102:C1106,0))","v":100000},{"$f":"L1081","v":0},0.04]
[{"$f":"B1102+1","v":500001},1000000,0.2,{"$f":"B1102","v":500000},{"$f":"(B1103-B1102)*C1103","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1103+1","v":1000001},null,0.3,{"$f":"B1103","v":1000000},{"$f":"IF(J1102=0,0,E1103)","v":100000},0,0.04,{"$f":"IF(I1102=C1106,E1105+ROUND((H1102-J1102),0)*I1102,IF(I1102=C1105,E1104+ROUND((H1102-J1102)*I1102,0),IF(I1102=C1104,E1103+ROUND((H1102-J1102)*I1102,0),IF(I1102=C1103,E1102+ROUND((H1102-J1102)*I1102,0),E1101+ROUND((H1102-J1102)*I1102,0)))))","v":40000},{"$f":"MIN(K1106:L1106)","v":0},{"$f":"ROUND(SUM(H1104+I1104)*M1102,0)","v":1600},{"$f":"SUM(H1104:J1104)","v":41600}]
[null,null,null,null,null,{"$f":"L1102","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1102=10%,5000000,IF(L1102=15%,10000000,IF(L1102=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1099","v":50000000},{"$f":"IF(H1102>H1106,H1102-H1106,0)","v":0},{"$f":"IF(I1106>0,ROUND(I1106*I1102,0),0)","v":0},{"$f":"IF(H1106>=D1106,Q1106+(I1106-J1106),(I1106-J1106))","v":0},{"$f":"IF(H1104>0,ROUND(H1104*L1102,0),0)","v":0},{"$f":"IF(K1106>L1106,0,L1106-K1106)","v":0},null,null,null,{"$f":"W1086","v":0}]
[null,null,2023,{"$f":"C1107+1","v":2024},null,"2023-24"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1107","v":2023},{"$f":"D1107","v":2024},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":700000},{"$f":"VLOOKUP(H1110,A1110:C1114,3)","v":0.2},{"$f":"INDEX(D1110:D1114,MATCH(I1110,C1110:C1114,0))","v":500000},{"$f":"INDEX(E1110:E1114,MATCH(I1110,C1110:C1114,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1110,IF($E$3=\"Female\",B1117,IF($E$3=\"Senior Citizen\",B1124,B1131)))","v":250000},0,{"$f":"O1110","v":250000},null,null,null,null,null,null,null,{"$f":"Z1109+1","v":5000001},10000000,0.1]
[{"$f":"B1110+1","v":250001},500000,0.05,{"$f":"B1110","v":250000},{"$f":"(B1111-B1110)*C1111","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1110+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"MALE"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":52500},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1110+1","v":10000001},20000000,0.15]
[{"$f":"B1111+1","v":500001},1000000,0.2,{"$f":"B1111","v":500000},{"$f":"E1111+(B1112-B1111)*C1112","v":112500},0,0.04,{"$f":"IF(I1110=C1114,E1113+ROUND((H1110-J1110),0)*I1110,IF(I1110=C1113,E1112+ROUND((H1110-J1110)*I1110,0),IF(I1110=C1112,E1111+ROUND((H1110-J1110)*I1110,0),IF(I1110=C1111,E1110+ROUND((H1110-J1110)*I1110,0),E1109+ROUND((H1110-J1110)*I1110,0)))))","v":52500},{"$f":"MIN(K1114:L1114)","v":0},{"$f":"ROUND(SUM(H1112+I1112)*M1110,0)","v":2100},{"$f":"SUM(H1112:J1112)","v":54600},null,null,{"$f":"O1111+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":52500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1112*$S$1001,0)","v":0},{"$f":"ROUND(U1112*$W$995,0)","v":0},{"$f":"T1112+V1112-U1112-W1112","v":-1260000},{"$f":"Z1111+1","v":20000001},50000000,0.25]
[{"$f":"B1112+1","v":1000001},null,0.3,{"$f":"B1112","v":1000000},{"$f":"IF(J1110=0,0,E1112)","v":112500},{"$f":"L1110","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1112+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":52500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1113*$S$1001,0)","v":0},{"$f":"ROUND(U1113*$W$995,0)","v":0},{"$f":"T1113+V1113-U1113-W1113","v":-1260000},{"$f":"Z1112+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1110=10%,5000000,IF(L1110=15%,10000000,IF(L1110=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1114","v":50000000},{"$f":"IF(H1110>H1114,H1110-H1114,0)","v":0},{"$f":"IF(I1114>0,ROUND(I1114*I1110,0),0)","v":0},{"$f":"IF(H1114>=D1114,Q1114+(I1114-J1114),(I1114-J1114))","v":0},{"$f":"IF(H1112>0,ROUND(H1112*L1110,0),0)","v":0},{"$f":"IF(K1114>L1114,0,L1114-K1114)","v":0},{"$f":"O1113+1","v":1},0,0,{"$f":"W1112","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":60000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1114*$S$1001,0)","v":0},{"$f":"ROUND(U1114*$W$995,0)","v":0},{"$f":"T1114+V1114-U1114-W1114","v":-1250000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1112,IF($E$3=\"Female\",H1119,IF($E$3=\"Senior Citizen\",H1126,H1133)))","v":52500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":40000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1115*$S$1001,0)","v":0},{"$f":"ROUND(U1115*$W$995,0)","v":0},{"$f":"T1115+V1115-U1115-W1115","v":-1260000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1112,IF($E$3=\"Female\",I1119,IF($E$3=\"Senior Citizen\",I1126,I1133)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1110","v":700000},{"$f":"VLOOKUP(H1117,A1117:C1121,3)","v":0.2},{"$f":"INDEX(D1117:D1121,MATCH(I1117,C1117:C1121,0))","v":500000},{"$f":"INDEX(E1117:E1121,MATCH(I1117,C1117:C1121,0))","v":112500},{"$f":"L1110","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1112,IF($E$3=\"Female\",J1119,IF($E$3=\"Senior Citizen\",J1126,J1133)))","v":2100},null,"Tax Income",{"$f":"L1110","v":0},{"$f":"$E$4","v":700000},{"$f":"IF($S$1001=T1122,S1121,IF(S1117=T1121,S1120,IF(S1117=T1120,S1119,S1118)))","v":5000000}]
[{"$f":"B1117+1","v":250001},500000,0.05,{"$f":"B1117","v":250000},{"$f":"(B1118-B1117)*C1118","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1112,IF($E$3=\"Female\",K1119,IF($E$3=\"Senior Citizen\",K1126,K1133)))","v":54600},null,0,5000000,0,{"$f":"S1120","v":20000000}]
[{"$f":"B1118+1","v":500001},1000000,0.2,{"$f":"B1118","v":500000},{"$f":"E1118+(B1119-B1118)*C1119","v":112500},0,0.04,{"$f":"IF(I1117=C1121,E1120+ROUND((H1117-J1117),0)*I1117,IF(I1117=C1120,E1119+ROUND((H1117-J1117)*I1117,0),IF(I1117=C1119,E1118+ROUND((H1117-J1117)*I1117,0),IF(I1117=C1118,E1117+ROUND((H1117-J1117)*I1117,0),E1116+ROUND((H1117-J1117)*I1117,0)))))","v":52500},{"$f":"MIN(K1121:L1121)","v":0},{"$f":"ROUND(SUM(H1119+I1119)*M1117,0)","v":2100},{"$f":"SUM(H1119:J1119)","v":54600},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1109,IF($E$3=\"Female\",A1116,IF($E$3=\"Senior Citizen\",A1123,A1130)))","v":"(below 60 years)"},null,{"$f":"S1118+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1119+1","v":-4300000}]
[{"$f":"B1119+1","v":1000001},null,0.3,{"$f":"B1119","v":1000000},{"$f":"IF(J1117=0,0,E1119)","v":112500},{"$f":"L1117","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1114,IF($E$3=\"Female\",M1121,IF($E$3=\"Senior Citizen\",M1128,M1135)))","v":0},null,{"$f":"S1119+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1117=10%,5000000,IF(L1117=15%,10000000,IF(L1117=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1114","v":50000000},{"$f":"IF(H1117>H1121,H1117-H1121,0)","v":0},{"$f":"IF(I1121>0,ROUND(I1121*I1117,0),0)","v":0},{"$f":"IF(H1121>=D1121,Q1121+(I1121-J1121),(I1121-J1121))","v":0},{"$f":"IF(H1119>0,ROUND(H1119*L1117,0),0)","v":0},{"$f":"IF(K1121>L1121,0,L1121-K1121)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1112,IF($E$3=\"Female\",K1119,IF($E$3=\"Senior Citizen\",K1126,K1133)))","v":54600},{"$f":"W1113","v":0},{"$f":"S1120+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1121+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1110","v":700000},{"$f":"VLOOKUP(H1124,A1124:C1128,3)","v":0.2},{"$f":"INDEX(D1124:D1128,MATCH(I1124,C1124:C1128,0))","v":500000},{"$f":"INDEX(E1124:E1128,MATCH(I1124,C1124:C1128,0))","v":110000},{"$f":"L1110","v":0},0.04]
[{"$f":"B1124+1","v":300001},500000,0.05,{"$f":"B1124","v":300000},{"$f":"(B1125-B1124)*C1125","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1125+1","v":500001},1000000,0.2,{"$f":"B1125","v":500000},{"$f":"E1125+(B1126-B1125)*C1126","v":110000},0,0.04,{"$f":"IF(I1124=C1128,E1127+ROUND((H1124-J1124),0)*I1124,IF(I1124=C1127,E1126+ROUND((H1124-J1124)*I1124,0),IF(I1124=C1126,E1125+ROUND((H1124-J1124)*I1124,0),IF(I1124=C1125,E1124+ROUND((H1124-J1124)*I1124,0),E1123+ROUND((H1124-J1124)*I1124,0)))))","v":50000},{"$f":"MIN(K1128:L1128)","v":0},{"$f":"ROUND(SUM(H1126+I1126)*M1124,0)","v":2000},{"$f":"SUM(H1126:J1126)","v":52000}]
[{"$f":"B1126+1","v":1000001},null,0.3,{"$f":"B1126","v":1000000},{"$f":"IF(J1124=0,0,E1126)","v":110000},{"$f":"L1124","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1124=10%,5000000,IF(L1124=15%,10000000,IF(L1124=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1121","v":50000000},{"$f":"IF(H1124>H1128,H1124-H1128,0)","v":0},{"$f":"IF(I1128>0,ROUND(I1128*I1124,0),0)","v":0},{"$f":"IF(H1128>=D1128,Q1128+(I1128-J1128),(I1128-J1128))","v":0},{"$f":"IF(H1126>0,ROUND(H1126*L1124,0),0)","v":0},{"$f":"IF(K1128>L1128,0,L1128-K1128)","v":0},null,null,null,{"$f":"W1114","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1110","v":700000},{"$f":"VLOOKUP(H1131,A1131:C1135,3)","v":0.2},{"$f":"INDEX(D1131:D1135,MATCH(I1131,C1131:C1135,0))","v":500000},{"$f":"INDEX(E1131:E1135,MATCH(I1131,C1131:C1135,0))","v":100000},{"$f":"L1110","v":0},0.04]
[{"$f":"B1131+1","v":500001},1000000,0.2,{"$f":"B1131","v":500000},{"$f":"(B1132-B1131)*C1132","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1132+1","v":1000001},null,0.3,{"$f":"B1132","v":1000000},{"$f":"IF(J1131=0,0,E1132)","v":100000},0,0.04,{"$f":"IF(I1131=C1135,E1134+ROUND((H1131-J1131),0)*I1131,IF(I1131=C1134,E1133+ROUND((H1131-J1131)*I1131,0),IF(I1131=C1133,E1132+ROUND((H1131-J1131)*I1131,0),IF(I1131=C1132,E1131+ROUND((H1131-J1131)*I1131,0),E1130+ROUND((H1131-J1131)*I1131,0)))))","v":40000},{"$f":"MIN(K1135:L1135)","v":0},{"$f":"ROUND(SUM(H1133+I1133)*M1131,0)","v":1600},{"$f":"SUM(H1133:J1133)","v":41600}]
[null,null,null,null,null,{"$f":"L1131","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1131=10%,5000000,IF(L1131=15%,10000000,IF(L1131=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1128","v":50000000},{"$f":"IF(H1131>H1135,H1131-H1135,0)","v":0},{"$f":"IF(I1135>0,ROUND(I1135*I1131,0),0)","v":0},{"$f":"IF(H1135>=D1135,Q1135+(I1135-J1135),(I1135-J1135))","v":0},{"$f":"IF(H1133>0,ROUND(H1133*L1131,0),0)","v":0},{"$f":"IF(K1135>L1135,0,L1135-K1135)","v":0},null,null,null,{"$f":"W1115","v":0}]
[]
[]
["Fin._Year","Asst. Year","TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due","Rebate u/s 87A","Revised E.cess(adjusting 87A)","Revised Total Tax due","Tax Due","Basic Exemtion limit",null,"SUR. RATE","Marginal releif limit"]
[{"$f":"F5","v":"1985-86"},{"$f":"A1140","v":"1986-87"},{"$f":"P13","v":329250},{"$f":"P14","v":16463},{"$f":"P15","v":0},{"$f":"P16","v":345713},{"$f":"P17","v":"Not defined"},{"$f":"P18","v":0},{"$f":"P19","v":345713},0,{"$f":"IF(J1139>0,ROUND((C1139-J1139)*0.03,0),E1139)","v":0},{"$f":"C1139+D1139-J1139+K1139","v":345713}]
[{"$f":"F34","v":"1986-87"},{"$f":"A1141","v":"1987-88"},{"$f":"P42","v":329250},{"$f":"P43","v":16463},{"$f":"P44","v":0},{"$f":"P45","v":345713},{"$f":"P46","v":"Not defined"},{"$f":"P47","v":0},{"$f":"P48","v":345713},0,0,345713]
[{"$f":"F63","v":"1987-88"},"1988-89",{"$f":"P71","v":329250},{"$f":"P72","v":16463},{"$f":"P73","v":0},{"$f":"P74","v":345713},{"$f":"P75","v":"Not defined"},{"$f":"P76","v":0},{"$f":"P77","v":345713},0,0,345713]
[{"$f":"F92","v":"1988-89"},"1989-90",{"$f":"P100","v":329250},{"$f":"P101","v":16463},{"$f":"P102","v":0},{"$f":"P103","v":345713},{"$f":"P104","v":"Not defined"},{"$f":"P105","v":0},{"$f":"P106","v":345713},0,0,345713]
[{"$f":"F121","v":"1989-90"},"1990-91",{"$f":"P129","v":328900},{"$f":"P130","v":26312},{"$f":"P131","v":0},{"$f":"P132","v":355212},{"$f":"P133","v":"Not defined"},{"$f":"P134","v":0},{"$f":"P135","v":355212},0,0,355212]
[{"$f":"F150","v":"1990-91"},"1991-92",{"$f":"P158","v":327600},{"$f":"P159","v":39312},{"$f":"P160","v":0},{"$f":"P161","v":366912},{"$f":"P162","v":"Not defined"},{"$f":"P163","v":0},{"$f":"P164","v":366912},0,0,366912]
[{"$f":"F179","v":"1991-92"},"1992-93",{"$f":"P187","v":327600},{"$f":"P188","v":39312},{"$f":"P189","v":0},{"$f":"P190","v":366912},{"$f":"P191","v":"Not defined"},{"$f":"P192","v":0},{"$f":"P193","v":366912},0,0,366912]
[{"$f":"F208","v":"1992-93"},"1993-94",{"$f":"P216","v":259400},{"$f":"P217","v":31128},{"$f":"P218","v":0},{"$f":"P219","v":290528},{"$f":"P220","v":"Not defined"},{"$f":"P221","v":0},{"$f":"P222","v":290528},0,0,290528]
[{"$f":"F237","v":"1993-94"},"1994-95",{"$f":"P245","v":259000},{"$f":"P246","v":31080},{"$f":"P247","v":0},{"$f":"P248","v":290080},{"$f":"P249","v":"Not defined"},{"$f":"P250","v":0},{"$f":"P251","v":290080},0,0,290080]
[{"$f":"F266","v":"1994-95"},"1995-96",{"$f":"P274","v":255000},{"$f":"P275","v":0},{"$f":"P276","v":0},{"$f":"P277","v":255000},{"$f":"P278","v":"Not defined"},{"$f":"P279","v":0},{"$f":"P280","v":255000},0,0,255000]
[{"$f":"F295","v":"1995-96"},"1996-97",{"$f":"P303","v":254000},{"$f":"P304","v":0},{"$f":"P305","v":0},{"$f":"P306","v":254000},{"$f":"P307","v":"Not defined"},{"$f":"P308","v":0},{"$f":"P309","v":254000},0,0,254000]
[{"$f":"F324","v":"1996-97"},"1997-98",{"$f":"P332","v":253000},{"$f":"P333","v":0},{"$f":"P334","v":0},{"$f":"P335","v":253000},{"$f":"P336","v":"Not defined"},{"$f":"P337","v":0},{"$f":"P338","v":253000},0,0,253000]
[{"$f":"F353","v":"1997-98"},"1998-99",{"$f":"P361","v":185000},{"$f":"P362","v":0},{"$f":"P363","v":0},{"$f":"P364","v":185000},{"$f":"P365","v":"Not defined"},{"$f":"P366","v":0},{"$f":"P367","v":185000},0,0,185000]
[{"$f":"F382","v":"1998-99"},"1999-00",{"$f":"P390","v":184000},{"$f":"P391","v":0},{"$f":"P392","v":0},{"$f":"P393","v":184000},{"$f":"P394","v":"Not defined"},{"$f":"P395","v":0},{"$f":"P396","v":184000},0,0,184000]
[{"$f":"F411","v":"1999-00"},"2000-01",{"$f":"P419","v":184000},{"$f":"P420","v":18400},{"$f":"P421","v":0},{"$f":"P422","v":202400},{"$f":"P423","v":"Not defined"},{"$f":"P424","v":0},{"$f":"P425","v":202400},0,0,202400]
[{"$f":"F440","v":"2000-01"},"2001-02",{"$f":"P448","v":184000},{"$f":"P449","v":31280},{"$f":"P450","v":0},{"$f":"P451","v":215280},{"$f":"P452","v":"(below 65 years)"},{"$f":"P453","v":0},{"$f":"P454","v":215280},0,0,215280]
[{"$f":"F469","v":"2001-02"},"2002-03",{"$f":"P477","v":184000},{"$f":"P478","v":3680},{"$f":"P479","v":0},{"$f":"P480","v":187680},{"$f":"P481","v":"(below 65 years)"},{"$f":"P482","v":0},{"$f":"P483","v":187680},0,0,187680]
[{"$f":"F498","v":"2002-03"},"2003-04",{"$f":"P506","v":184000},{"$f":"P507","v":9200},{"$f":"P508","v":0},{"$f":"P509","v":193200},{"$f":"P510","v":"(below 65 years)"},{"$f":"P511","v":0},{"$f":"P512","v":193200},0,0,193200]
[{"$f":"F527","v":"2003-04"},"2004-05",{"$f":"P535","v":184000},{"$f":"P536","v":0},{"$f":"P537","v":0},{"$f":"P538","v":184000},{"$f":"P539","v":"(below 65 years)"},{"$f":"P540","v":0},{"$f":"P541","v":184000},0,0,184000]
[{"$f":"F556","v":"2004-05"},"2005-06",{"$f":"P564","v":184000},{"$f":"P565","v":0},{"$f":"P566","v":3680},{"$f":"P567","v":187680},{"$f":"P568","v":"(below 65 years)"},{"$f":"P569","v":0},{"$f":"P570","v":187680},0,3680,187680]
[{"$f":"F585","v":"2005-06"},"2006-07",{"$f":"P593","v":160000},{"$f":"P594","v":0},{"$f":"P595","v":3200},{"$f":"P596","v":163200},{"$f":"P597","v":"(below 65 years)"},{"$f":"P598","v":0},{"$f":"P599","v":163200},0,3200,163200]
[{"$f":"F614","v":"2006-07"},"2007-08",{"$f":"P622","v":160000},{"$f":"P623","v":0},{"$f":"P624","v":3200},{"$f":"P625","v":163200},{"$f":"P626","v":"(below 65 years)"},{"$f":"P627","v":0},{"$f":"P628","v":163200},0,3200,163200]
[{"$f":"F643","v":"2007-08"},"2008-09",{"$f":"P651","v":159000},{"$f":"P652","v":0},{"$f":"P653","v":4770},{"$f":"P654","v":163770},{"$f":"P655","v":"(below 65 years)"},{"$f":"P656","v":0},{"$f":"P657","v":163770},0,4770,163770]
[{"$f":"F672","v":"2008-09"},"2009-10",{"$f":"P680","v":115000},{"$f":"P681","v":0},{"$f":"P682","v":3450},{"$f":"P683","v":118450},{"$f":"P684","v":"(below 65 years)"},{"$f":"P685","v":0},{"$f":"P686","v":118450},0,3450,118450]
[{"$f":"F701","v":"2009-10"},"2010-11",{"$f":"P709","v":114000},{"$f":"P710","v":0},{"$f":"P711","v":3420},{"$f":"P712","v":117420},{"$f":"P713","v":"(below 65 years)"},{"$f":"P714","v":0},{"$f":"P715","v":117420},0,3420,117420]
[{"$f":"F730","v":"2010-11"},"2011-12",{"$f":"P738","v":74000},{"$f":"P739","v":0},{"$f":"P740","v":2220},{"$f":"P741","v":76220},{"$f":"P742","v":"(below 65 years)"},{"$f":"P743","v":0},{"$f":"P744","v":76220},0,2220,76220]
[{"$f":"F759","v":"2011-12"},"2012-13",{"$f":"P767","v":72000},{"$f":"P768","v":0},{"$f":"P769","v":2160},{"$f":"P770","v":74160},{"$f":"P771","v":"(below 60 years)"},{"$f":"P772","v":0},{"$f":"P773","v":74160},0,2160,74160]
[{"$f":"F788","v":"2012-13"},"2013-14",{"$f":"P796","v":70000},{"$f":"P797","v":0},{"$f":"P798","v":2100},{"$f":"P799","v":72100},{"$f":"P800","v":"(below 65 years)"},{"$f":"P801","v":0},{"$f":"P802","v":72100},0,2100,72100]
[{"$f":"F817","v":"2013-14"},"2014-15",{"$f":"P825","v":70000},{"$f":"P826","v":0},{"$f":"P827","v":2100},{"$f":"P828","v":72100},{"$f":"P829","v":"(below 60 years)"},{"$f":"P830","v":0},{"$f":"P831","v":72100},{"$f":"IF($E$4<=O1167,0,IF($E$4>500000,0,IF($E$4>O1167,IF(C1167<2000,C1167,2000),0)))","v":0},{"$f":"IF(J1167>0,ROUND((C1167-J1167)*0.03,0),E1167)","v":2100},72100,null,{"$f":"Q820+20000","v":220000},{"$f":"N1167-20000","v":200000}]
[{"$f":"F846","v":"2014-15"},"2015-16",{"$f":"P854","v":65000},{"$f":"P855","v":0},{"$f":"P856","v":1950},{"$f":"P857","v":66950},{"$f":"P858","v":"(below 60 years)"},{"$f":"P859","v":0},{"$f":"P860","v":66950},{"$f":"IF($E$4<=O1168,0,IF($E$4>500000,0,IF($E$4>O1168,IF(C1168<2000,C1168,2000),0)))","v":0},{"$f":"IF(J1168>0,ROUND((C1168-J1168)*0.03,0),E1168)","v":1950},66950,null,{"$f":"Q849+20000","v":270000},{"$f":"N1168-20000","v":250000}]
[{"$f":"F875","v":"2015-16"},"2016-17",{"$f":"P883","v":65000},{"$f":"P884","v":0},{"$f":"P885","v":1950},{"$f":"P886","v":66950},{"$f":"P887","v":"(below 60 years)"},{"$f":"P888","v":0},{"$f":"P889","v":66950},{"$f":"IF($E$4<=O1169,0,IF($E$4>500000,0,IF($E$4>O1169,IF(C1169<2000,C1169,2000),0)))","v":0},{"$f":"IF(J1169>0,ROUND((C1169-J1169)*0.03,0),E1169)","v":1950},{"$f":"C1169+D1169-J1169+K1169","v":66950},null,{"$f":"Q878+20000","v":270000},{"$f":"N1169-20000","v":250000}]
["2016-17","2017-18",{"$f":"P912","v":65000},{"$f":"P913","v":0},{"$f":"P914","v":1950},{"$f":"P915","v":66950},{"$f":"P916","v":"(below 60 years)"},{"$f":"P917","v":0},{"$f":"P918","v":66950},{"$f":"IF($E$4<=O1170,0,IF($E$4>500000,0,IF($E$4>O1170,IF(C1170<5000,C1170,5000),0)))","v":0},{"$f":"IF(J1170>0,ROUND((C1170-J1170)*0.03,0),E1170)","v":1950},66950,null,{"$f":"Q907+20000","v":270000},{"$f":"N1170-20000","v":250000},{"$f":"L907","v":0},10000000]
[{"$f":"B1170","v":"2017-18"},"2018-19",{"$f":"P941","v":52500},{"$f":"P942","v":0},{"$f":"P943","v":1575},{"$f":"P944","v":54075},{"$f":"P945","v":"(below 60 years)"},{"$f":"P946","v":0},{"$f":"P947","v":54075},{"$f":"IF($E$4<=250000,0,IF($E$4>350000,0,IF($E$4>300000,2500,IF($E$4>50000,C1171))))","v":0},{"$f":"IF(J1171>0,ROUND((C1171-J1171)*0.03,0),E1171)","v":1575},54075]
["2018-19","2019-20",{"$f":"P970","v":52500},{"$f":"P971","v":0},{"$f":"P972","v":2100},{"$f":"P973","v":54600},{"$f":"P974","v":"(below 60 years)"},{"$f":"P975","v":0},{"$f":"P976","v":54600},{"$f":"IF($E$4<=250000,0,IF($E$4>350000,0,IF($E$4>300000,2500,IF($E$4>50000,C1172))))","v":0},{"$f":"IF(J1172>0,ROUND((C1172-J1172)*0.04,0),E1172)","v":2100},54600]
["2019-20","2020-21",{"$f":"P999","v":52500},{"$f":"P1000","v":0},{"$f":"P1001","v":2100},{"$f":"P1002","v":54600},{"$f":"P1003","v":"(below 60 years)"},{"$f":"P1004","v":0},{"$f":"P1005","v":54600},{"$f":"IF($E$4<=O1173,0,IF($E$4>500000,0,IF($E$4>O1173,IF(C1173<12500,C1173,12500),0)))","v":0},2100,54600,null,null,null,{"$f":"L936","v":0},5000000]
["2020-21","2021-22",{"$f":"P1028","v":52500},{"$f":"P1029","v":0},{"$f":"P1030","v":2100},{"$f":"P1031","v":54600},{"$f":"P1032","v":"(below 60 years)"},{"$f":"P1033","v":0},{"$f":"P1034","v":54600},{"$f":"IF($E$4<=O1174,0,IF($E$4>500000,0,IF($E$4>O1174,IF(C1174<12500,C1174,12500),0)))","v":0},2100,54600,null,null,null,{"$f":"L937","v":0},5000000]
["2021-22","2022-23",{"$f":"P1057","v":52500},{"$f":"P1058","v":0},{"$f":"P1059","v":2100},{"$f":"P1060","v":54600},{"$f":"P1061","v":"(below 60 years)"},{"$f":"P1062","v":0},{"$f":"P1063","v":54600},{"$f":"IF($E$4<=O1175,0,IF($E$4>500000,0,IF($E$4>O1175,IF(C1175<12500,C1175,12500),0)))","v":0},2100,54600,null,{"$f":"Q996+20000","v":20000},{"$f":"N1175-20000","v":0},{"$f":"L938","v":0},5000000]
["2022-23","2023-24",{"$f":"P1086","v":52500},{"$f":"P1087","v":0},{"$f":"P1088","v":2100},{"$f":"P1089","v":54600},{"$f":"P1090","v":"(below 60 years)"},{"$f":"P1091","v":0},{"$f":"P1092","v":54600},{"$f":"IF($E$4<=O1176,0,IF($E$4>500000,0,IF($E$4>O1176,IF(C1176<12500,C1176,12500),0)))","v":0},2100,{"$f":"C1176+D1176-J1176+K1176","v":54600},null,{"$f":"Q997+20000","v":20000},{"$f":"N1176-20000","v":0},{"$f":"L939","v":"Sur. Amt"},5000000]
["2023-24","2024-25",{"$f":"P1115","v":52500},{"$f":"P1116","v":0},{"$f":"P1117","v":2100},{"$f":"P1118","v":54600},{"$f":"P1119","v":"(below 60 years)"},{"$f":"P1120","v":0},{"$f":"P1121","v":54600},{"$f":"IF($E$4<=O1177,0,IF($E$4>K1181,0,IF($E$4>O1177,IF(C1177<K1181,C1177,K1181),0)))","v":0},2100,{"$f":"C1177+D1177-J1177+K1177","v":54600}]
[{"$f":"$F$2","v":"2023-24"},{"$f":"INDEX($B$1139:$B$1177,MATCH($A$1178,$A$1139:$A$1177,0))","v":"2024-25"},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!D285,INDEX($C$1139:$C$1177,MATCH($A$1178,$A$1139:$A$1177,0)))","v":52500},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!E285,INDEX($D$1139:$D$1177,MATCH($A$1178,$A$1139:$A$1177,0)))","v":0},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!F285,INDEX($E$1139:$E$1177,MATCH($A$1178,$A$1139:$A$1177,0)))","v":2100},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!G285,INDEX($F$1139:$F$1177,MATCH($A$1178,$A$1139:$A$1177,0)))","v":54600},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!H285,INDEX($G$1139:$G$1177,MATCH($A$1178,$A$1139:$A$1177,0)))","v":"(below 60 years)"},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!I285,INDEX($H$1139:$H$1177,MATCH($A$1178,$A$1139:$A$1177,0)))","v":0},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!J285,INDEX($I$1139:$I$1177,MATCH($A$1178,$A$1139:$A$1177,0)))","v":54600},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!K285,INDEX($J$1139:$J$1177,MATCH($A$1178,$A$1139:$A$1177,0)))","v":0},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!L285,INDEX($K$1139:$K$1177,MATCH($A$1178,$A$1139:$A$1177,0)))","v":2100},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!M285,INDEX($L$1139:$L$1177,MATCH($A$1178,$A$1139:$A$1177,0)))","v":54600},null,null,null,{"$f":"INDEX($P$1139:$P$1173,MATCH($A$1178,$A$1139:$A$1173,0))","v":{"$error":"#N/A"}},{"$f":"INDEX($Q$1139:$Q$1173,MATCH($A$1178,$A$1139:$A$1173,0))","v":{"$error":"#N/A"}}]
["Fin._Year","Asst. Year","TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due","Rebate u/s 87A","Revised E.cess(adjusting 87A)","Revised Total Tax due","Tax Due"]
[null,"FIN. YEAR",{"$f":"E2","v":"2024-25"},null,"Net Tax Due",null,null,"F.Year","New option u/s 115BAC","Existing Option","Final Value"]
[null,"TAX CATE.",{"$f":"E3","v":"MALE"},null,null,null,null,"2023-24",25000,12500,{"$f":"IF($A$2=$I$1180,I1181,J1181)","v":12500}]
[null,"TAX INCO.",{"$f":"E4","v":700000},null,{"$f":"C1182-O1170","v":450000},null,{"$f":"IF(G1184=\"\",\" \",UPPER(MID(G1184,4,1)))","v":"P"},null,700000,500000,{"$f":"IF($A$2=$I$1180,I1182,J1182)","v":500000},"Taxable amt when Pannotavbl"]
[null,"TAX IF PAN IS NOT PROVIDED",null,null,null,null,"PAN NO","Total Net tax payable/refundable (rouded off)",null,null,null,"Tax cal.",{"$f":"C1185","v":52500},{"$f":"C1186","v":42500}]
[null,"RATE","TAX","REBATE","SUR.","TOTAL",{"$f":"'Form no 16 (2)'!L18","v":"AEPPS1234Q"},"Total Tax due",null,{"$f":"Statement!H75","v":245440},"Rounded","Add. Income",{"$f":"$E$4-$Q$1178","v":{"$error":"#N/A"}},{"$f":"$E$4-$Q$1178","v":{"$error":"#N/A"}}]
[null,"NORMAL",{"$f":"C1178","v":52500},{"$f":"J1178","v":0},{"$f":"K1178","v":2100},{"$f":"L1178","v":54600},{"$f":"IF(G1182=\"P\",\"P\",\"\")","v":"P"},"Releif u/s 89(1)",null,{"$f":"Statement!H76","v":0},null,"Sur. Rate",0.12,0.12]
[null,"ABNORMAL",{"$f":"$V$1204","v":42500},{"$f":"D1185","v":0},{"$f":"ROUND(C1186*4%,0)","v":1700},{"$f":"C1186+E1186-D1186","v":44200},{"$f":"LEN(G1184)","v":10},"Net tax due",null,{"$f":"J1184-J1185","v":245440},null,"Marignal relief",{"$f":"D1178","v":0},{"$f":"M1186","v":0}]
[null,"FINAL",{"$f":"IF(G1187=\"YES\",IF(G1185=\"P\",C1185,C1186))","v":52500},{"$f":"IF(G1187=\"YES\",IF(G1185=\"P\",D1185,D1186))","v":0},{"$f":"IF(G1187=\"YES\",IF(G1185=\"P\",E1185,E1186))","v":2100},{"$f":"IF(G1187=\"YES\",IF(G1185=\"P\",F1185,F1186))","v":54600},{"$f":"IF(G1186=10,\"YES\",\"NO\")","v":"YES"},"Tax Deducted",null,{"$f":"Statement!H78","v":0},null,"Cess",{"$f":"K1178","v":2100},{"$f":"ROUND((N1183+N1186)*M1200,0)","v":1700}]
[null,"Test message",{"$f":"IF(C1187=FALSE,C1186,C1187)","v":52500},{"$f":"IF(C1188<=0,0,IF(D1187=FALSE,D1186,D1187))","v":0},{"$f":"IF(C1188<=0,0,IF(E1187=FALSE,N1187,E1187))","v":2100},{"$f":"IF(C1188<=0,0,IF(F1187=FALSE,N1188,F1187))","v":54600},null,"Difference",null,{"$f":"ROUND((J1186-J1187),-1)","v":245440},null,null,{"$f":"M1183+M1186+M1187","v":54600},{"$f":"N1183+N1186+N1187","v":44200}]
[null,null,{"$f":"IF(C1187=C1185,\"\",\"Tax Rate will be 20% higher due to PANNOTAVBL or wrong PAN\")","v":""},null,null,null,null,"Text message",{"$f":"IF(J1187>J1186,\"Net Tax Refundable\",IF(J1186>J1187,\"Net Tax Due\",\"NIL AMT RETURN\"))","v":"Net Tax Due"},null,null,"Text message"]
[null,"Marginal Releif",null,null,null,null,null,"Final txt message for statement",null,null,null,{"$f":"CONCATENATE(\"If proper  PAN is input in Employee Data sheet, then\",\"  \",\"Total Taxable amount (including cess but excluding rebate u/s 87A)\",\"  \",\"is \",\"Rs.\",\"  \",M1188,\"  \")","v":"If proper  PAN is input in Employee Data sheet, then  Total Taxable amount (including cess but excluding rebate u/s 87A)  is Rs.  54600  "}]
[null,"(","After allowed  Marginal relief ","Rs.",{"$f":"H1178","v":0},")",{"$f":"CONCATENATE(B1191,\"  \",G1190,\"  \",F1191)","v":"(    )"},{"$f":"IF(J1188>0,H1192,IF(J1188<0,H1193,H1194))","v":"Income Tax PAYABLE {Balance [17- 18 ]}     (Rounded off)"}]
[null,{"$f":"CONCATENATE(B1191,\"  \",C1191,\" \",D1191,\"  \",E1191,\" \",F1191)","v":"(  After allowed  Marginal relief  Rs.  0 )"},null,null,{"$f":"IF(D1178>0,CONCATENATE(\"(\",\"Including net surcharge amt.\",\"Rs.\",D1178,\")\"),\"\")","v":""},null,null,"Income Tax PAYABLE {Balance [17- 18 ]}     (Rounded off)"]
[null,"Marginal relief-Not Applicable",null,null,null,null,"( Not Applicable  )","Income Tax REFUNDABLE {Balance [18-17 ]}  (Rounded off)"]
[null,{"$f":"CONCATENATE(B1191,\"  \",B1193,\" \",F1191)","v":"(  Marginal relief-Not Applicable )"},null,null,null,null,null,"Nil Tax Return {Balance [17- 18 ]}     (Rounded off)"]
[null,"Net Tax Liability"]
[null,"Total Tax due",null,null,null,null,{"$f":"L1169-'Tax Calculation'!$J$99","v":66950}]
[null,"Tax Deducted",null,null,null,null,{"$f":"'Tax Calculation'!$J$96","v":0},null,null,null,null,"Taxable amt  ",{"$f":"C1182","v":700000}]
[null,"Net Tax due",null,null,null,null,{"$f":"IF(G1197>G1196,0,G1196-G1197)","v":66950},null,null,null,null,"Tax due",{"$f":"C1185","v":52500}]
[null,"Net Tax payable",null,null,null,null,{"$f":"IF(G1198>0,G1198,0)","v":66950},null,null,null,null,"Average rate",{"$f":"ROUND(M1198/M1197*100,2)","v":7.5}]
[null,"Net Tax refundable",null,null,null,null,{"$f":"IF(G1197>G1196,G1197-G1196,0)","v":0},null,null,null,null,"Applicable rate",{"$f":"IF(C1186>C1185,0%,4%)","v":0.04}]
[null,"Net Tax due-NIL",null,null,null,null,{"$f":"IF(G1196=G1197,0,0)","v":0}]
[null,{"$f":"IF(G1199>0,B1199,IF(G1200>0,B1200,B1201))","v":"Net Tax payable"},null,null,null,null,{"$f":"INDEX(G1199:G1201,MATCH(B1202,B1199:B1201,0))","v":66950},null,null,"F.Y.","2016-17"]
[null,null,null,null,null,null,null,null,null,{"$f":"$E$3","v":"MALE"},null,{"$f":"INDEX($L$1204:$L$1207,MATCH($J$1203,$J$1204:$J$1207,0))","v":65000},"Range","Limit","Limit","Rate","Regular Tax","Abnormal Tax","Tax amt",null,"F.Y.","TAX"]
[null,"Amount in words",null,{"$f":"IF(G1202=0,\"No Tax amtount\",pravesh(G1202))","v":{"$error":"#NAME?"}},null,null,null,null,null,"Male",null,{"$f":"IF($C$1182>1000000,($C$1182-1000000)*30%+(125000),IF($C$1182>500000,($C$1182-500000)*20%+(25000),IF($C$1182>250000,($C$1182-250000)*10%,\"0\")))","v":65000},250000,{"$f":"MAX(IF($J$1203=J1204,M1204,0),IF($J$1203=J1205,M1205,0),IF($J$1203=J1206,M1206,0),IF($J$1203=J1207,M1207,0))","v":250000},{"$f":"IF($E$4<=N1204,$E$4-0,N1204)","v":250000},"0%",{"$f":"ROUND(O1204*P1204,0)","v":0},0,{"$f":"ROUND(O1204*R1204,0)","v":0},null,{"$f":"$E$2","v":"2024-25"},{"$f":"IF(U1204=U1205,V1205,V1206)","v":42500}]
[null,"Test message",null,{"$f":"CONCATENATE(\"(\",\"  \",D1204,\"  \",\")\")","v":{"$error":"#NAME?"}},null,null,null,null,null,"Female",null,{"$f":"IF($C$1182>1000000,($C$1182-1000000)*30%+(125000),IF($C$1182>500000,($C$1182-500000)*20%+(25000),IF($C$1182>250000,($C$1182-250000)*10%,\"0\")))","v":65000},250000,500000,{"$f":"MAX(IF($E$4<=N1205,$E$4-N1204,N1205-N1204),IF($E$4>N1204,,0))","v":250000},0.1,{"$f":"ROUND(O1205*P1205,0)","v":25000},{"$f":"IF(M1199>20,P1205,IF(Q1207>0,20%,30%))","v":0.3},{"$f":"ROUND(O1205*R1205,0)","v":75000},null,"2016-17",{"$f":"S1208","v":105000}]
[null,null,null,null,null,null,null,null,null,"Senior Citizen",null,{"$f":"IF($C$1182>1000000,($C$1182-1000000)*30%+(120000),IF($C$1182>500000,($C$1182-500000)*20%+(20000),IF($C$1182>300000,($C$1182-300000)*10%,\"0\")))","v":60000},300000,1000000,{"$f":"MAX(IF($E$4<=N1206,$E$4-N1205,N1206-N1205),IF($E$4>N1205,,0))","v":200000},0.2,{"$f":"ROUND(O1206*P1206,0)","v":40000},{"$f":"IF(Q1205=0,MAX($P$1204:$P$1207),IF(Q1207>0,MAX($P$1204:$P$1206),15%))","v":0.15},{"$f":"ROUND(O1206*R1206,0)","v":30000},null,"2017-18",{"$f":"S1215","v":42500}]
[null,null,null,null,null,null,null,null,null,"Very Senior Citizen",null,{"$f":"IF($C$1182>1000000,($C$1182-1000000)*30%+(100000),IF($C$1182>500000,($C$1182-500000)*20%,\"0\"))","v":40000},500000,"10,00,000+",{"$f":"MAX($E$4>N1206,$E$4-N1206,0)","v":0},0.3,{"$f":"ROUND(O1207*P1207,0)","v":0},{"$f":"IF(R1206=30%,10%,30%)","v":0.3},{"$f":"ROUND(O1207*R1207,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1204:Q1207)","v":65000},null,{"$f":"SUM(S1204:S1207)","v":105000}]
[null,"Relief u/s 87A",null,null,null,null,null,null,null,"F.Y.","2017-18"]
[null,"(","after relief u/s 87A","Rs.",{"$f":"J1178","v":0},")",{"$f":"CONCATENATE(B1210,\"  \",G1209,\"  \",F1210)","v":"(    )"},null,null,{"$f":"$E$3","v":"MALE"},null,{"$f":"INDEX($L$1211:$L$1214,MATCH($J$1203,$J$1211:$J$1214,0))","v":52500},"Range","Limit","Limit","Rate","Regular Tax","Abnormal Tax","Tax amt"]
[null,{"$f":"CONCATENATE(B1210,\"  \",C1210,\" \",D1210,\"  \",E1210,\" \",F1210)","v":"(  after relief u/s 87A Rs.  0 )"},null,null,{"$f":"IF(E1210>0,CONCATENATE(\"(\",\"after relief u/s 87A\",\" \",\"Rs.\",E1210,\")\"),\"\")","v":""},{"$f":"C1178","v":52500},{"$f":"F1211-E1210","v":52500},null,null,"Male",null,{"$f":"IF($C$1182>1000000,($C$1182-1000000)*30%+(112500),IF($C$1182>500000,($C$1182-500000)*20%+(12500),IF($C$1182>250000,($C$1182-250000)*5%,\"0\")))","v":52500},250000,{"$f":"MAX(IF($J$1203=J1211,M1211,0),IF($J$1203=J1212,M1212,0),IF($J$1203=J1213,M1213,0),IF($J$1203=J1214,M1214,0))","v":250000},{"$f":"IF($E$4<=N1211,$E$4-0,N1211)","v":250000},"0%",{"$f":"ROUND(O1211*P1211,0)","v":0},0,{"$f":"ROUND(O1211*R1211,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Female",null,{"$f":"IF($C$1182>1000000,($C$1182-1000000)*30%+(112500),IF($C$1182>500000,($C$1182-500000)*20%+(25000),IF($C$1182>250000,($C$1182-250000)*10%,\"0\")))","v":65000},250000,500000,{"$f":"MAX(IF($E$4<=N1212,$E$4-N1211,N1212-N1211),IF($E$4>N1211,,0))","v":250000},0.05,{"$f":"ROUND(O1212*P1212,0)","v":12500},{"$f":"IF(M1206>20,P1212,IF(Q1214>0,20%,30%))","v":0.05},{"$f":"ROUND(O1212*R1212,0)","v":12500}]
[null,null,null,null,null,null,null,null,null,"Senior Citizen",null,{"$f":"IF($C$1182>1000000,($C$1182-1000000)*30%+(110000),IF($C$1182>500000,($C$1182-500000)*20%+(10000),IF($C$1182>300000,($C$1182-300000)*5%,\"0\")))","v":50000},300000,1000000,{"$f":"MAX(IF($E$4<=N1213,$E$4-N1212,N1213-N1212),IF($E$4>N1212,,0))","v":200000},0.2,{"$f":"ROUND(O1213*P1213,0)","v":40000},{"$f":"IF(Q1212=0,MAX($P$1204:$P$1207),IF(Q1214>0,MAX($P$1204:$P$1206),15%))","v":0.15},{"$f":"ROUND(O1213*R1213,0)","v":30000}]
[null,null,null,null,null,null,null,null,null,"Very Senior Citizen",null,{"$f":"IF($C$1182>1000000,($C$1182-1000000)*30%+(100000),IF($C$1182>500000,($C$1182-500000)*20%,\"0\"))","v":40000},500000,"10,00,000+",{"$f":"MAX($E$4>N1213,$E$4-N1213,0)","v":0},0.3,{"$f":"ROUND(O1214*P1214,0)","v":0},{"$f":"IF(R1213=30%,10%,30%)","v":0.3},{"$f":"ROUND(O1214*R1214,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1211:Q1214)","v":52500},null,{"$f":"SUM(S1211:S1214)","v":42500}]
[null,null,{"$f":"INDEX(pks!$C$53:$C$88,MATCH('Table for form 16 (2)'!D1216,pks!$D$53:$D$88,0))","v":{"$error":"#N/A"}},{"$f":"'Form no 16 (2)'!$L$21","v":"2024-25"}]
["Determination of Maximum limit under Chapter VIA for f.y. 2014-15",null,null,null,null,null,null,null,null,"Determination of Maximum limit under Chapter VIA for f.y. 2015-16",null,null,null,null,null,null,null,null,"Determination of Maximum limit under Chapter VIA for f.y. 2016-17",null,null,null,null,null,null,null,null,"Determination of Maximum limit under Chapter VIA for f.y. 2017-18",null,null,null,null,null,null,null,null,"Determination of Maximum limit under Chapter VIA for f.y. 2018-19",null,null,null,null,null,null,null,null,"Determination of Maximum limit under Chapter VIA for f.y. 2019-20"]
[null,"Selected Tax Category",{"$f":"'Form no 16'!$E$5","v":"SENIOR CITIZEN"},null,null,null,null,null,null,null,"Selected Tax Category",{"$f":"C1218","v":"SENIOR CITIZEN"},null,null,null,null,null,null,null,"Selected Tax Category",{"$f":"L1218","v":"SENIOR CITIZEN"},null,null,null,null,null,null,null,"Selected Tax Category",{"$f":"U1218","v":"SENIOR CITIZEN"},null,null,null,null,null,null,null,"Selected Tax Category",{"$f":"AD1218","v":"SENIOR CITIZEN"},null,null,null,null,null,null,null,"Selected Tax Category",{"$f":"AM1218","v":"SENIOR CITIZEN"}]
["Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit","Remarks",null,"Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit","Remarks",null,"Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit","Remarks",null,"Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit","Remarks",null,"Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit","Remarks",null,"Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit"]
[{"$f":"pks!A170","v":"U/S 80 C "},{"$f":"pks!B170","v":"Invesment in specified investment plans"},{"$f":"pks!C170","v":"Upto Rs. 150000"},{"$f":"pks!D170","v":"Upto Rs. 150000"},{"$f":"pks!E170","v":"Upto Rs. 150000"},{"$f":"pks!F170","v":"Upto Rs. 150000"},{"$f":"IF($C$1218=$C$1219,C1220,IF($C$1218=$D$1219,D1220,IF($C$1218=$E$1219,E1220,F1220)))","v":"Upto Rs. 150000"},"(Maxi. Limit Rs. 150000 (from F.Y. 14-15))",{"$f":"CONCATENATE(G1220,\"  \",H1220)","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 14-15))"},{"$f":"pks!J170","v":"U/S 80 C "},{"$f":"pks!K170","v":"Invesment in specified investment plans"},{"$f":"pks!L170","v":"Upto Rs. 150000"},{"$f":"pks!M170","v":"Upto Rs. 150000"},{"$f":"pks!N170","v":"Upto Rs. 150000"},{"$f":"pks!O170","v":"Upto Rs. 150000"},{"$f":"IF($L$1218=$L$1219,L1220,IF($L$1218=$M$1219,M1220,IF($L$1218=$N$1219,N1220,O1220)))","v":"Upto Rs. 150000"},"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))",{"$f":"CONCATENATE(P1220,\"  \",Q1220)","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"pks!S170","v":"U/S 80 C "},{"$f":"pks!T170","v":"Invesment in specified investment plans"},{"$f":"pks!U170","v":"Upto Rs. 150000"},{"$f":"pks!V170","v":"Upto Rs. 150000"},{"$f":"pks!W170","v":"Upto Rs. 150000"},{"$f":"pks!X170","v":"Upto Rs. 150000"},{"$f":"IF($U$1218=$U$1219,U1220,IF($U$1218=$V$1219,V1220,IF($U$1218=$W$1219,W1220,X1220)))","v":"Upto Rs. 150000"},"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))",{"$f":"CONCATENATE(Y1220,\"  \",Z1220)","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"pks!AB170","v":"U/S 80 C "},{"$f":"pks!AC170","v":"Invesment in specified investment plans"},{"$f":"pks!AD170","v":"Upto Rs. 150000"},{"$f":"pks!AE170","v":"Upto Rs. 150000"},{"$f":"pks!AF170","v":"Upto Rs. 150000"},{"$f":"pks!AG170","v":"Upto Rs. 150000"},{"$f":"IF($AD$1218=$AD$1219,AD1220,IF($AD$1218=$AE$1219,AE1220,IF($AD$1218=$AF$1219,AF1220,AG1220)))","v":"Upto Rs. 150000"},"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))",{"$f":"CONCATENATE(AH1220,\"  \",AI1220)","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"pks!AK170","v":"U/S 80 C "},{"$f":"pks!AL170","v":"Invesment in specified investment plans"},{"$f":"pks!AM170","v":"Upto Rs. 150000"},{"$f":"pks!AN170","v":"Upto Rs. 150000"},{"$f":"pks!AO170","v":"Upto Rs. 150000"},{"$f":"pks!AP170","v":"Upto Rs. 150000"},{"$f":"IF($AM$1218=$AM$1219,AM1220,IF($AM$1218=$AN$1219,AN1220,IF($AM$1218=$AO$1219,AO1220,AP1220)))","v":"Upto Rs. 150000"},"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))",{"$f":"CONCATENATE(AQ1220,\"  \",AR1220)","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"pks!AT170","v":"U/S 80 C "},{"$f":"pks!AU170","v":"Invesment in specified investment plans"},{"$f":"pks!AV170","v":"Upto Rs. 150000"},{"$f":"pks!AW170","v":"Upto Rs. 150000"},{"$f":"pks!AX170","v":"Upto Rs. 150000"},{"$f":"pks!AY170","v":"Upto Rs. 150000"},{"$f":"IF($C$1218=$C$1219,AV1220,IF($C$1218=$D$1219,AW1220,IF($C$1218=$E$1219,AX1220,AY1220)))","v":"Upto Rs. 150000"},{"$f":"CONCATENATE(AY1220,\"  \",AZ1220)","v":"Upto Rs. 150000  Upto Rs. 150000"},{"$f":"pks!BB170","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"}]
[{"$f":"pks!A171","v":"U/S 80CCC"},{"$f":"pks!B171","v":"Payment of premium for annuity plan of LIC or any other  "},{"$f":"pks!C171","v":"Upto Rs. 100000"},{"$f":"pks!D171","v":"Upto Rs. 100000"},{"$f":"pks!E171","v":"Upto Rs. 100000"},{"$f":"pks!F171","v":"Upto Rs. 100000"},{"$f":"IF($C$1218=$C$1219,C1221,IF($C$1218=$D$1219,D1221,IF($C$1218=$E$1219,E1221,F1221)))","v":"Upto Rs. 100000"},"(such amount shall not be allowed under section 80C.)","Upto Rs. 100000  (such amount shall not be allowed under section 80C.)",{"$f":"pks!J171","v":"U/S 80CCC"},{"$f":"pks!K171","v":"Payment of premium for annuity plan of LIC or any other  "},{"$f":"pks!L171","v":"Upto Rs. 150000"},{"$f":"pks!M171","v":"Upto Rs. 150000"},{"$f":"pks!N171","v":"Upto Rs. 150000"},{"$f":"pks!O171","v":"Upto Rs. 150000"},{"$f":"IF($L$1218=$L$1219,L1221,IF($L$1218=$M$1219,M1221,IF($L$1218=$N$1219,N1221,O1221)))","v":"Upto Rs. 150000"},"(such amount shall not be allowed under section 80C.)","Upto Rs. 150000  (such amount shall not be allowed under section 80C.)",{"$f":"pks!S171","v":"U/S 80CCC"},{"$f":"pks!T171","v":"Payment of premium for annuity plan of LIC or any other  "},{"$f":"pks!U171","v":"Upto Rs. 150000"},{"$f":"pks!V171","v":"Upto Rs. 150000"},{"$f":"pks!W171","v":"Upto Rs. 150000"},{"$f":"pks!X171","v":"Upto Rs. 150000"},{"$f":"IF($U$1218=$U$1219,U1221,IF($U$1218=$V$1219,V1221,IF($U$1218=$W$1219,W1221,X1221)))","v":"Upto Rs. 150000"},"(such amount shall not be allowed under section 80C.)",{"$f":"CONCATENATE(Y1221,\"  \",Z1221)","v":"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"},{"$f":"pks!AB171","v":"U/S 80CCC"},{"$f":"pks!AC171","v":"Payment of premium for annuity plan of LIC or any other  "},{"$f":"pks!AD171","v":"Upto Rs. 150000"},{"$f":"pks!AE171","v":"Upto Rs. 150000"},{"$f":"pks!AF171","v":"Upto Rs. 150000"},{"$f":"pks!AG171","v":"Upto Rs. 150000"},{"$f":"IF($AD$1218=$AD$1219,AD1221,IF($AD$1218=$AE$1219,AE1221,IF($AD$1218=$AF$1219,AF1221,AG1221)))","v":"Upto Rs. 150000"},"(such amount shall not be allowed under section 80C.)",{"$f":"CONCATENATE(AH1221,\"  \",AI1221)","v":"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"},{"$f":"pks!AK171","v":"U/S 80CCC"},{"$f":"pks!AL171","v":"Payment of premium for annuity plan of LIC or any other  "},{"$f":"pks!AM171","v":"Upto Rs. 150000"},{"$f":"pks!AN171","v":"Upto Rs. 150000"},{"$f":"pks!AO171","v":"Upto Rs. 150000"},{"$f":"pks!AP171","v":"Upto Rs. 150000"},{"$f":"IF($AM$1218=$AM$1219,AM1221,IF($AM$1218=$AN$1219,AN1221,IF($AM$1218=$AO$1219,AO1221,AP1221)))","v":"Upto Rs. 150000"},"(such amount shall not be allowed under section 80C.)",{"$f":"CONCATENATE(AQ1221,\"  \",AR1221)","v":"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"},{"$f":"pks!AT171","v":"U/S 80CCC"},{"$f":"pks!AU171","v":"Contributions to certain pension funds of LIC or any other insurer "},{"$f":"pks!AV171","v":"Upto Rs. 150000"},{"$f":"pks!AW171","v":"Upto Rs. 150000"},{"$f":"pks!AX171","v":"Upto Rs. 150000"},{"$f":"pks!AY171","v":"Upto Rs. 150000"},{"$f":"IF($C$1218=$C$1219,AV1221,IF($C$1218=$D$1219,AW1221,IF($C$1218=$E$1219,AX1221,AY1221)))","v":"Upto Rs. 150000"},"Upto Rs. 150000  Upto Rs. 150000",{"$f":"pks!BB171","v":"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"}]
[{"$f":"pks!A172","v":"U/S 80 CCD(1)"},{"$f":"pks!B172","v":"Employee cont. towards new pension scheme"},{"$f":"pks!C172","v":"Upto Rs. 100000"},{"$f":"pks!D172","v":"Upto Rs. 100000"},{"$f":"pks!E172","v":"Upto Rs. 100000"},{"$f":"pks!F172","v":"Upto Rs. 100000"},"Upto Rs. 100000","(Equal to 10% of Salary  but not exceed Rs. 100000)","Upto Rs. 100000  (Equal to 10% of Salary  but not exceed Rs. 100000)",{"$f":"pks!J172","v":"U/S 80 CCD(1)"},{"$f":"pks!K172","v":"Employee cont. towards new pension scheme"},{"$f":"pks!L172","v":"Upto Rs. 150000"},{"$f":"pks!M172","v":"Upto Rs. 150000"},{"$f":"pks!N172","v":"Upto Rs. 150000"},{"$f":"pks!O172","v":"Upto Rs. 150000"},"Upto Rs. 150000","(Equal to 10% of Salary  but not exceed Rs. 150000)","Upto Rs. 150000  (Equal to 10% of Salary  but not exceed Rs. 150000)",{"$f":"pks!S172","v":"U/S 80 CCD(1)"},{"$f":"pks!T172","v":"Employee cont. towards new pension scheme"},{"$f":"pks!U172","v":"Upto Rs. 150000"},{"$f":"pks!V172","v":"Upto Rs. 150000"},{"$f":"pks!W172","v":"Upto Rs. 150000"},{"$f":"pks!X172","v":"Upto Rs. 150000"},"Upto Rs. 150000","(Equal to 10% of Salary  but not exceed Rs. 150000)",{"$f":"CONCATENATE(Y1222,\"  \",Z1222)","v":"Upto Rs. 150000  (Equal to 10% of Salary  but not exceed Rs. 150000)"},{"$f":"pks!AB172","v":"U/S 80 CCD(1)"},{"$f":"pks!AC172","v":"Employee cont. towards new pension scheme"},{"$f":"pks!AD172","v":"Upto Rs. 150000"},{"$f":"pks!AE172","v":"Upto Rs. 150000"},{"$f":"pks!AF172","v":"Upto Rs. 150000"},{"$f":"pks!AG172","v":"Upto Rs. 150000"},"Upto Rs. 150000","(Equal to 20% of Salary  but not exceed Rs. 150000)",{"$f":"CONCATENATE(AH1222,\"  \",AI1222)","v":"Upto Rs. 150000  (Equal to 20% of Salary  but not exceed Rs. 150000)"},{"$f":"pks!AK172","v":"U/S 80 CCD(1)"},{"$f":"pks!AL172","v":"Employee cont. towards new pension scheme"},{"$f":"pks!AM172","v":"Upto Rs. 150000"},{"$f":"pks!AN172","v":"Upto Rs. 150000"},{"$f":"pks!AO172","v":"Upto Rs. 150000"},{"$f":"pks!AP172","v":"Upto Rs. 150000"},"Upto Rs. 150000","(Equal to 20% of Salary  but not exceed Rs. 150000)",{"$f":"CONCATENATE(AQ1222,\"  \",AR1222)","v":"Upto Rs. 150000  (Equal to 20% of Salary  but not exceed Rs. 150000)"},{"$f":"pks!AT172","v":"U/S 80 CCD(1)"},{"$f":"pks!AU172","v":"Employee cont. towards new pension scheme"},{"$f":"pks!AV172","v":"Upto Rs. 150000"},{"$f":"pks!AW172","v":"Upto Rs. 150000"},{"$f":"pks!AX172","v":"Upto Rs. 150000"},{"$f":"pks!AY172","v":"Upto Rs. 150000"},"Upto Rs. 150000","Upto Rs. 150000  Upto Rs. 150000",{"$f":"pks!BB172","v":"Upto Rs. 150000  (Equal to 20% of Salary  but not exceed Rs. 150000)"}]
["U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)",null,{"$f":"pks!C173","v":"Note-"},{"$f":"pks!D173","v":"Note-"},{"$f":"pks!E173","v":"Note-"},{"$f":"pks!F173","v":"Note-"},"Note-","(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)",null,{"$f":"pks!L61","v":0},{"$f":"pks!M61","v":0},{"$f":"pks!N61","v":0},{"$f":"pks!O61","v":0},0,"(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","0  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)",{"$f":"pks!S61","v":0},{"$f":"pks!T61","v":0},{"$f":"pks!U61","v":0},{"$f":"pks!V61","v":0},{"$f":"pks!W61","v":0},{"$f":"pks!X61","v":0},0,"(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)",{"$f":"CONCATENATE(Y1223,\"  \",Z1223)","v":"0  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)"},{"$f":"pks!AB61","v":0},{"$f":"pks!AC61","v":0},{"$f":"pks!AD61","v":0},{"$f":"pks!AE61","v":0},{"$f":"pks!AF61","v":0},{"$f":"pks!AG61","v":0},0,"(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)",{"$f":"CONCATENATE(AH1223,\"  \",AI1223)","v":"0  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)"},{"$f":"pks!AK61","v":0},{"$f":"pks!AL61","v":0},{"$f":"pks!AM61","v":0},{"$f":"pks!AN61","v":0},{"$f":"pks!AO61","v":0},{"$f":"pks!AP61","v":0},0,"(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)",{"$f":"CONCATENATE(AQ1223,\"  \",AR1223)","v":"0  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)"},{"$f":"pks!AT173","v":"U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)"},{"$f":"pks!AU173","v":0},{"$f":"pks!AV173","v":"Note-"},{"$f":"pks!AW173","v":"Note-"},{"$f":"pks!AX173","v":"Note-"},{"$f":"pks!AY173","v":"Note-"},"Note-","Note-  Note-",{"$f":"pks!BB173","v":"Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)"}]
[{"$f":"pks!A174","v":"U/S 80 CCD(1B)"},{"$f":"pks!B174","v":"Additional contribution towards NPS"},{"$f":"pks!C174","v":"N.A."},{"$f":"pks!D174","v":"N.A."},{"$f":"pks!E174","v":"N.A."},{"$f":"pks!F174","v":"N.A."},"N.A.","N.A.",{"$f":"CONCATENATE(G1224,\"  \",H1224)","v":"N.A.  N.A."},{"$f":"pks!J174","v":"U/S 80 CCD(1B)"},{"$f":"pks!K174","v":"Additional contribution towards NPS"},{"$f":"pks!L174","v":"Upto Rs. 50000"},{"$f":"pks!M174","v":"Upto Rs. 50000"},{"$f":"pks!N174","v":"Upto Rs. 50000"},{"$f":"pks!O174","v":"Upto Rs. 50000"},"Upto Rs. 50000",null,{"$f":"CONCATENATE(P1224,\"  \",Q1224)","v":"Upto Rs. 50000  "},{"$f":"pks!S174","v":"U/S 80 CCD(1B)"},{"$f":"pks!T174","v":"Additional contribution towards NPS"},{"$f":"pks!U174","v":"Upto Rs. 50000"},{"$f":"pks!V174","v":"Upto Rs. 50000"},{"$f":"pks!W174","v":"Upto Rs. 50000"},{"$f":"pks!X174","v":"Upto Rs. 50000"},"Upto Rs. 50000",null,{"$f":"CONCATENATE(Y1224,\"  \",Z1224)","v":"Upto Rs. 50000  "},{"$f":"pks!AB174","v":"U/S 80 CCD(1B)"},{"$f":"pks!AC174","v":"Additional contribution towards NPS"},{"$f":"pks!AD174","v":"Upto Rs. 50000"},{"$f":"pks!AE174","v":"Upto Rs. 50000"},{"$f":"pks!AF174","v":"Upto Rs. 50000"},{"$f":"pks!AG174","v":"Upto Rs. 50000"},"Upto Rs. 50000","(Cont. in Atal Pension Yojana is also eligible)",{"$f":"CONCATENATE(AH1224,\"  \",AI1224)","v":"Upto Rs. 50000  (Cont. in Atal Pension Yojana is also eligible)"},{"$f":"pks!AK174","v":"U/S 80 CCD(1B)"},{"$f":"pks!AL174","v":"Additional contribution towards NPS"},{"$f":"pks!AM174","v":"Upto Rs. 50000"},{"$f":"pks!AN174","v":"Upto Rs. 50000"},{"$f":"pks!AO174","v":"Upto Rs. 50000"},{"$f":"pks!AP174","v":"Upto Rs. 50000"},"Upto Rs. 50000","(Cont. in Atal Pension Yojana is also eligible)",{"$f":"CONCATENATE(AQ1224,\"  \",AR1224)","v":"Upto Rs. 50000  (Cont. in Atal Pension Yojana is also eligible)"},{"$f":"pks!AT174","v":"U/S 80 CCD(1B)"},{"$f":"pks!AU174","v":"Additional contribution towards NPS"},{"$f":"pks!AV174","v":"Upto Rs. 50000"},{"$f":"pks!AW174","v":"Upto Rs. 50000"},{"$f":"pks!AX174","v":"Upto Rs. 50000"},{"$f":"pks!AY174","v":"Upto Rs. 50000"},"Upto Rs. 50000","Upto Rs. 50000  Upto Rs. 50000",{"$f":"pks!BB174","v":"Upto Rs. 50000  (Cont. in Atal Pension Yojana is also eligible)"},{"$f":"pks!BC62","v":0},{"$f":"pks!BD62","v":0},{"$f":"pks!BE62","v":0}]
[{"$f":"pks!A175","v":"U/S 80 CCD(2)"},{"$f":"pks!B175","v":"Employer cont. towards new pension scheme "},{"$f":"pks!C175","v":"10% of Salary"},{"$f":"pks!D175","v":"10% of Salary"},{"$f":"pks!E175","v":"10% of Salary"},{"$f":"pks!F175","v":"10% of Salary"},"10% of Salary","(Equal to 10% of Salary (Pay+D.A.)","10% of Salary  (Equal to 10% of Salary (Pay+D.A.)",{"$f":"pks!J175","v":"U/S 80 CCD(2)"},{"$f":"pks!K175","v":"Employer cont. towards new pension scheme "},{"$f":"pks!L175","v":"10% of Salary"},{"$f":"pks!M175","v":"10% of Salary"},{"$f":"pks!N175","v":"10% of Salary"},{"$f":"pks!O175","v":"10% of Salary"},"10% of Salary","(Equal to 10% of Salary (Pay+D.A.) ","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ",{"$f":"pks!S175","v":"U/S 80 CCD(2)"},{"$f":"pks!T175","v":"Employer cont. towards new pension scheme "},{"$f":"pks!U175","v":"10% of Salary"},{"$f":"pks!V175","v":"10% of Salary"},{"$f":"pks!W175","v":"10% of Salary"},{"$f":"pks!X175","v":"10% of Salary"},"10% of Salary","(Equal to 10% of Salary (Pay+D.A.) ",{"$f":"CONCATENATE(Y1225,\"  \",Z1225)","v":"10% of Salary  (Equal to 10% of Salary (Pay+D.A.) "},{"$f":"pks!AB175","v":"U/S 80 CCD(2)"},{"$f":"pks!AC175","v":"Employer cont. towards new pension scheme "},{"$f":"pks!AD175","v":"10% of Salary"},{"$f":"pks!AE175","v":"10% of Salary"},{"$f":"pks!AF175","v":"10% of Salary"},{"$f":"pks!AG175","v":"10% of Salary"},"10% of Salary","(Equal to 10% of Salary (Pay+D.A.) ",{"$f":"CONCATENATE(AH1225,\"  \",AI1225)","v":"10% of Salary  (Equal to 10% of Salary (Pay+D.A.) "},{"$f":"pks!AK175","v":"U/S 80 CCD(2)"},{"$f":"pks!AL175","v":"Employer cont. towards new pension scheme "},{"$f":"pks!AM175","v":"10% of Salary"},{"$f":"pks!AN175","v":"10% of Salary"},{"$f":"pks!AO175","v":"10% of Salary"},{"$f":"pks!AP175","v":"10% of Salary"},"10% of Salary","(Equal to 10% of Salary (Pay+D.A.) ",{"$f":"CONCATENATE(AQ1225,\"  \",AR1225)","v":"10% of Salary  (Equal to 10% of Salary (Pay+D.A.) "},{"$f":"pks!AT175","v":"U/S 80 CCD(2)"},{"$f":"pks!AU175","v":"Employer cont. towards new pension scheme "},{"$f":"pks!AV175","v":"10% of Salary"},{"$f":"pks!AW175","v":"10% of Salary"},{"$f":"pks!AX175","v":"10% of Salary"},{"$f":"pks!AY175","v":"10% of Salary"},"10% of Salary","10% of Salary  10% of Salary",{"$f":"pks!BB175","v":"10% of Salary  (Equal to 10% of Salary (Pay+D.A.) "}]
[{"$f":"pks!A176","v":"U/S 80CCF"},{"$f":"pks!B176","v":"Investment  in long term infrasturture bonds "},{"$f":"pks!C176","v":"No limit"},{"$f":"pks!D176","v":"No limit"},{"$f":"pks!E176","v":"No limit"},{"$f":"pks!F176","v":"No limit"},"No limit",null,"No limit  ",{"$f":"pks!J176","v":"U/S 80CCF"},{"$f":"pks!K176","v":"Investment  in long term infrasturture bonds "},{"$f":"pks!L176","v":"No limit"},{"$f":"pks!M176","v":"No limit"},{"$f":"pks!N176","v":"No limit"},{"$f":"pks!O176","v":"No limit"},"No limit",null,"No limit  ",{"$f":"pks!S176","v":"U/S 80CCF"},{"$f":"pks!T176","v":"Investment  in long term infrasturture bonds "},{"$f":"pks!U176","v":"No limit"},{"$f":"pks!V176","v":"No limit"},{"$f":"pks!W176","v":"No limit"},{"$f":"pks!X176","v":"No limit"},"No limit",null,"No limit  ",{"$f":"pks!AB176","v":"U/S 80CCF"},{"$f":"pks!AC176","v":"Investment  in long term infrasturture bonds "},{"$f":"pks!AD176","v":"No limit"},{"$f":"pks!AE176","v":"No limit"},{"$f":"pks!AF176","v":"No limit"},{"$f":"pks!AG176","v":"No limit"},"No limit",null,"No limit  ",{"$f":"pks!AK176","v":"U/S 80CCF"},{"$f":"pks!AL176","v":"Investment  in long term infrasturture bonds "},{"$f":"pks!AM176","v":"No limit"},{"$f":"pks!AN176","v":"No limit"},{"$f":"pks!AO176","v":"No limit"},{"$f":"pks!AP176","v":"No limit"},"No limit",null,"No limit  ",{"$f":"pks!AT176","v":"U/S 80CCF"},{"$f":"pks!AU176","v":"Investment  in long term infrasturture bonds "},{"$f":"pks!AV176","v":20000},{"$f":"pks!AW176","v":20000},{"$f":"pks!AX176","v":20000},{"$f":"pks!AY176","v":20000},20000,"20000  20000",{"$f":"pks!BB176","v":"20000  "}]
[{"$f":"pks!A177","v":"U/S 80D-"},{"$f":"pks!B177","v":"Medical ins. premium for himself, spous and childrens"},{"$f":"pks!C177","v":15000},{"$f":"pks!D177","v":15000},{"$f":"pks!E177","v":20000},{"$f":"pks!F177","v":20000},20000,"(Maxi. aggregate allowable limit)","20000  (Maxi. aggregate allowable limit)",{"$f":"pks!J177","v":"U/S 80D-"},{"$f":"pks!K177","v":"Medical ins. premium for himself, spous and childrens"},{"$f":"pks!L177","v":15000},{"$f":"pks!M177","v":15000},{"$f":"pks!N177","v":20000},{"$f":"pks!O177","v":20000},20000,"(Maxi. aggregate allowable limit)","20000  (Maxi. aggregate allowable limit)",{"$f":"pks!S177","v":"U/S 80D-"},{"$f":"pks!T177","v":"Medical ins. premium for himself, spous and childrens"},{"$f":"pks!U177","v":25000},{"$f":"pks!V177","v":25000},{"$f":"pks!W177","v":30000},{"$f":"pks!X177","v":30000},30000,"(Maxi. aggregate allowable limit)","30000  (Maxi. aggregate allowable limit)",{"$f":"pks!AB177","v":"U/S 80D-"},{"$f":"pks!AC177","v":"Medical ins. premium for himself, spous and childrens"},{"$f":"pks!AD177","v":25000},{"$f":"pks!AE177","v":25000},{"$f":"pks!AF177","v":30000},{"$f":"pks!AG177","v":30000},30000,"(Maxi. aggregate allowable limit)","30000  (Maxi. aggregate allowable limit)",{"$f":"pks!AK177","v":"U/S 80D-"},{"$f":"pks!AL177","v":"Medical ins. premium for himself, spous and childrens"},{"$f":"pks!AM177","v":25000},{"$f":"pks!AN177","v":25000},{"$f":"pks!AO177","v":50000},{"$f":"pks!AP177","v":50000},50000,"(Maxi. aggregate allowable limit)","50000  (Maxi. aggregate allowable limit)",{"$f":"pks!AT177","v":"U/S 80D-"},{"$f":"pks!AU177","v":"Medical ins. premium for himself, spous and childrens"},{"$f":"pks!AV177","v":25000},{"$f":"pks!AW177","v":25000},{"$f":"pks!AX177","v":50000},{"$f":"pks!AY177","v":50000},50000,"50000  50000",{"$f":"pks!BB177","v":"25000  (Maxi. aggregate allowable limit)"}]
[{"$f":"pks!A178","v":"U/S 80DD-"},{"$f":"pks!B178","v":"Medical treatment of dependent handicapped person"},{"$f":"pks!C178","v":100000},{"$f":"pks!D178","v":100000},{"$f":"pks!E178","v":100000},{"$f":"pks!F178","v":100000},100000,"(Maxi.  allowable limit)","100000  (Maxi.  allowable limit)",{"$f":"pks!J178","v":"U/S 80DD-"},{"$f":"pks!K178","v":"Medical treatment of dependent handicapped person"},{"$f":"pks!L178","v":125000},{"$f":"pks!M178","v":125000},{"$f":"pks!N178","v":125000},{"$f":"pks!O178","v":125000},125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",{"$f":"pks!S178","v":"U/S 80DD-"},{"$f":"pks!T178","v":"Medical treatment of dependent handicapped person"},{"$f":"pks!U178","v":125000},{"$f":"pks!V178","v":125000},{"$f":"pks!W178","v":125000},{"$f":"pks!X178","v":125000},125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",{"$f":"pks!AB178","v":"U/S 80DD-"},{"$f":"pks!AC178","v":"Medical treatment of dependent handicapped person"},{"$f":"pks!AD178","v":125000},{"$f":"pks!AE178","v":125000},{"$f":"pks!AF178","v":125000},{"$f":"pks!AG178","v":125000},125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",{"$f":"pks!AK178","v":"U/S 80DD-"},{"$f":"pks!AL178","v":"Medical treatment of dependent handicapped person"},{"$f":"pks!AM178","v":125000},{"$f":"pks!AN178","v":125000},{"$f":"pks!AO178","v":125000},{"$f":"pks!AP178","v":125000},125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",{"$f":"pks!AT178","v":"U/S 80DD-"},{"$f":"pks!AU178","v":"Medical treatment of dependent handicapped person"},{"$f":"pks!AV178","v":125000},{"$f":"pks!AW178","v":125000},{"$f":"pks!AX178","v":125000},{"$f":"pks!AY178","v":125000},125000,"125000  125000",{"$f":"pks!BB178","v":"125000  (Maxi.  allowable limit)"}]
[{"$f":"pks!A179","v":"U/S 80DDB-"},{"$f":"pks!B179","v":"Spl ded to the guardion of a patient suff.from Cancer/Aids "},{"$f":"pks!C179","v":40000},{"$f":"pks!D179","v":40000},{"$f":"pks!E179","v":60000},{"$f":"pks!F179","v":60000},60000,"(Maximum aggregate allowable limit)","60000  (Maximum aggregate allowable limit)",{"$f":"pks!J179","v":"U/S 80DDB-"},{"$f":"pks!K179","v":"Spl ded to the guardion of a patient suff.from Cancer/Aids "},{"$f":"pks!L179","v":40000},{"$f":"pks!M179","v":40000},{"$f":"pks!N179","v":60000},{"$f":"pks!O179","v":80000},60000,"(Maximum aggregate allowable limit)","60000  (Maximum aggregate allowable limit)",{"$f":"pks!S179","v":"U/S 80DDB-"},{"$f":"pks!T179","v":"Spl ded to the guardion of a patient suff.from Cancer/Aids "},{"$f":"pks!U179","v":40000},{"$f":"pks!V179","v":40000},{"$f":"pks!W179","v":60000},{"$f":"pks!X179","v":80000},60000,"(Maximum aggregate allowable limit)","60000  (Maximum aggregate allowable limit)",{"$f":"pks!AB179","v":"U/S 80DDB-"},{"$f":"pks!AC179","v":"Spl ded to the guardion of a patient suff.from Cancer/Aids "},{"$f":"pks!AD179","v":40000},{"$f":"pks!AE179","v":40000},{"$f":"pks!AF179","v":60000},{"$f":"pks!AG179","v":80000},60000,"(Maximum aggregate allowable limit)","60000  (Maximum aggregate allowable limit)",{"$f":"pks!AK179","v":"U/S 80DDB-"},{"$f":"pks!AL179","v":"Spl ded to the guardion of a patient suff.from Cancer/Aids "},{"$f":"pks!AM179","v":40000},{"$f":"pks!AN179","v":40000},{"$f":"pks!AO179","v":100000},{"$f":"pks!AP179","v":100000},100000,"(Maximum aggregate allowable limit)","100000  (Maximum aggregate allowable limit)",{"$f":"pks!AT179","v":"U/S 80DDB-"},{"$f":"pks!AU179","v":"Spl ded to the guardion of a patient suff.from Cancer/Aids "},{"$f":"pks!AV179","v":40000},{"$f":"pks!AW179","v":40000},{"$f":"pks!AX179","v":100000},{"$f":"pks!AY179","v":100000},100000,"100000  100000",{"$f":"pks!BB179","v":"40000  (Maximum aggregate allowable limit)"}]
[{"$f":"pks!A180","v":"U/S 80E-"},{"$f":"pks!B180","v":"Repayment of loan for higher education"},{"$f":"pks!C180","v":"No limit"},{"$f":"pks!D180","v":"No limit"},{"$f":"pks!E180","v":"No limit"},{"$f":"pks!F180","v":"No limit"},"No limit","(higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)",{"$f":"pks!J180","v":"U/S 80E-"},{"$f":"pks!K180","v":"Repayment of loan for higher education"},{"$f":"pks!L180","v":"No limit"},{"$f":"pks!M180","v":"No limit"},{"$f":"pks!N180","v":"No limit"},{"$f":"pks!O180","v":"No limit"},"No limit","(higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)",{"$f":"pks!S180","v":"U/S 80E-"},{"$f":"pks!T180","v":"Repayment of loan for higher education"},{"$f":"pks!U180","v":"No limit"},{"$f":"pks!V180","v":"No limit"},{"$f":"pks!W180","v":"No limit"},{"$f":"pks!X180","v":"No limit"},"No limit","(higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)",{"$f":"pks!AB180","v":"U/S 80E-"},{"$f":"pks!AC180","v":"Repayment of loan for higher education"},{"$f":"pks!AD180","v":"No limit"},{"$f":"pks!AE180","v":"No limit"},{"$f":"pks!AF180","v":"No limit"},{"$f":"pks!AG180","v":"No limit"},"No limit","(higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)",{"$f":"pks!AK180","v":"U/S 80E-"},{"$f":"pks!AL180","v":"Repayment of loan for higher education"},{"$f":"pks!AM180","v":"No limit"},{"$f":"pks!AN180","v":"No limit"},{"$f":"pks!AO180","v":"No limit"},{"$f":"pks!AP180","v":"No limit"},"No limit","(higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)",{"$f":"pks!AT180","v":"U/S 80E-"},{"$f":"pks!AU180","v":"Repayment of loan for higher education"},{"$f":"pks!AV180","v":"No limit"},{"$f":"pks!AW180","v":"No limit"},{"$f":"pks!AX180","v":"No limit"},{"$f":"pks!AY180","v":"No limit"},"No limit","No limit  No limit",{"$f":"pks!BB180","v":"No limit  (higher education for self/ spouse/ his children.)"}]
[{"$f":"pks!A181","v":"U/S 80EE"},{"$f":"pks!B181","v":"Intrest paid on House Building Loan( excluding u/s 24B)"},{"$f":"pks!C181","v":100000},{"$f":"pks!D181","v":100000},{"$f":"pks!E181","v":100000},{"$f":"pks!F181","v":100000},100000,"(loan not to exceed Rs 25 lakhs)","100000  (loan not to exceed Rs 25 lakhs)",{"$f":"pks!J181","v":"U/S 80EE"},{"$f":"pks!K181","v":"Intrest paid on House Building Loan( excluding u/s 24B)"},{"$f":"pks!L181","v":100000},{"$f":"pks!M181","v":100000},{"$f":"pks!N181","v":100000},{"$f":"pks!O181","v":100000},100000,"(loan not to exceed Rs 25 lakhs)","100000  (loan not to exceed Rs 25 lakhs)",{"$f":"pks!S181","v":"U/S 80EE"},{"$f":"pks!T181","v":"Intrest paid on House Building Loan( excluding u/s 24B)"},{"$f":"pks!U181","v":50000},{"$f":"pks!V181","v":50000},{"$f":"pks!W181","v":50000},{"$f":"pks!X181","v":50000},50000,"(loan not to exceed Rs 35 lakhs)","50000  (loan not to exceed Rs 35 lakhs)",{"$f":"pks!AB181","v":"U/S 80EE"},{"$f":"pks!AC181","v":"Intrest paid on House Building Loan( excluding u/s 24B)"},{"$f":"pks!AD181","v":50000},{"$f":"pks!AE181","v":50000},{"$f":"pks!AF181","v":50000},{"$f":"pks!AG181","v":50000},50000,"(loan not to exceed Rs 35 lakhs)","50000  (loan not to exceed Rs 35 lakhs)",{"$f":"pks!AK181","v":"U/S 80EE"},{"$f":"pks!AL181","v":"Intrest paid on House Building Loan( excluding u/s 24B)"},{"$f":"pks!AM181","v":50000},{"$f":"pks!AN181","v":50000},{"$f":"pks!AO181","v":50000},{"$f":"pks!AP181","v":50000},50000,"(loan not to exceed Rs 35 lakhs)","50000  (loan not to exceed Rs 35 lakhs)",{"$f":"pks!AT181","v":"U/S 80EE"},{"$f":"pks!AU181","v":"Intrest paid on House Building Loan( excluding u/s 24B)"},{"$f":"pks!AV181","v":50000},{"$f":"pks!AW181","v":50000},{"$f":"pks!AX181","v":50000},{"$f":"pks!AY181","v":50000},50000,"50000  50000",{"$f":"pks!BB181","v":"50000  (loan not to exceed Rs 35 lakhs)"}]
[{"$f":"pks!A182","v":"U/S 80G- "},{"$f":"pks!B182","v":"Donation to certain funds,  charitable institutions etc."},{"$f":"pks!C182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!D182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!E182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!F182","v":"100 /50 % or 10 percent of the Gross Total Income"},"100 /50 % or 10 percent of the Gross Total Income",null,"100 /50 % or 10 percent of the Gross Total Income  ",{"$f":"pks!J182","v":"U/S 80G- "},{"$f":"pks!K182","v":"Donation to certain funds,  charitable institutions etc."},{"$f":"pks!L182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!M182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!N182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!O182","v":"100 /50 % or 10 percent of the Gross Total Income"},"100 /50 % or 10 percent of the Gross Total Income",null,"100 /50 % or 10 percent of the Gross Total Income  ",{"$f":"pks!S182","v":"U/S 80G- "},{"$f":"pks!T182","v":"Donation to certain funds,  charitable institutions etc."},{"$f":"pks!U182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!V182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!W182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!X182","v":"100 /50 % or 10 percent of the Gross Total Income"},"100 /50 % or 10 percent of the Gross Total Income",null,"100 /50 % or 10 percent of the Gross Total Income  ",{"$f":"pks!AB182","v":"U/S 80G- "},{"$f":"pks!AC182","v":"Donation to certain funds,  charitable institutions etc."},{"$f":"pks!AD182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AE182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AF182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AG182","v":"100 /50 % or 10 percent of the Gross Total Income"},"100 /50 % or 10 percent of the Gross Total Income",null,"100 /50 % or 10 percent of the Gross Total Income  ",{"$f":"pks!AK182","v":"U/S 80G- "},{"$f":"pks!AL182","v":"Donation to certain funds,  charitable institutions etc."},{"$f":"pks!AM182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AN182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AO182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AP182","v":"100 /50 % or 10 percent of the Gross Total Income"},"100 /50 % or 10 percent of the Gross Total Income",null,"100 /50 % or 10 percent of the Gross Total Income  ",{"$f":"pks!AT182","v":"U/S 80G- "},{"$f":"pks!AU182","v":"Donation to certain funds,  charitable institutions etc."},{"$f":"pks!AV182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AW182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AX182","v":"100 /50 % or 10 percent of the Gross Total Income"},{"$f":"pks!AY182","v":"100 /50 % or 10 percent of the Gross Total Income"},"100 /50 % or 10 percent of the Gross Total Income","100 /50 % or 10 percent of the Gross Total Income  100 /50 % or 10 percent of the Gross Total Income",{"$f":"pks!BB182","v":"100 /50 % or 10 percent of the Gross Total Income  "}]
[{"$f":"pks!A183","v":"80GG"},{"$f":"pks!B183","v":"Deduction in respect of rent paid "},{"$f":"pks!C183","v":24000},{"$f":"pks!D183","v":24000},{"$f":"pks!E183","v":24000},{"$f":"pks!F183","v":24000},24000,"(When HRA not received)","24000  (When HRA not received)",{"$f":"pks!J183","v":"80GG"},{"$f":"pks!K183","v":"Deduction in respect of rent paid "},{"$f":"pks!L183","v":24000},{"$f":"pks!M183","v":24000},{"$f":"pks!N183","v":24000},{"$f":"pks!O183","v":24000},24000,"(When HRA not received)","24000  (When HRA not received)",{"$f":"pks!S183","v":"80GG"},{"$f":"pks!T183","v":"Deduction in respect of rent paid "},{"$f":"pks!U183","v":60000},{"$f":"pks!V183","v":60000},{"$f":"pks!W183","v":60000},{"$f":"pks!X183","v":60000},60000,"(When HRA not received)","60000  (When HRA not received)",{"$f":"pks!AB183","v":"80GG"},{"$f":"pks!AC183","v":"Deduction in respect of rent paid "},{"$f":"pks!AD183","v":60000},{"$f":"pks!AE183","v":60000},{"$f":"pks!AF183","v":60000},{"$f":"pks!AG183","v":60000},60000,"(When HRA not received)","60000  (When HRA not received)",{"$f":"pks!AK183","v":"80GG"},{"$f":"pks!AL183","v":"Deduction in respect of rent paid "},{"$f":"pks!AM183","v":60000},{"$f":"pks!AN183","v":60000},{"$f":"pks!AO183","v":60000},{"$f":"pks!AP183","v":60000},60000,"(When HRA not received)","60000  (When HRA not received)",{"$f":"pks!AT183","v":"80GG"},{"$f":"pks!AU183","v":"Deduction in respect of rent paid "},{"$f":"pks!AV183","v":60000},{"$f":"pks!AW183","v":60000},{"$f":"pks!AX183","v":60000},{"$f":"pks!AY183","v":60000},60000,"60000  60000",{"$f":"pks!BB183","v":"60000  (When HRA not received)"}]
[{"$f":"pks!A184","v":"U/S 80CCG"},{"$f":"pks!B184","v":"New Rajiv Gandhi Saving Scheme "},{"$f":"pks!C184","v":25000},{"$f":"pks!D184","v":25000},{"$f":"pks!E184","v":25000},{"$f":"pks!F184","v":25000},25000,"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)",{"$f":"pks!J184","v":"U/S 80CCG"},{"$f":"pks!K184","v":"New Rajiv Gandhi Saving Scheme "},{"$f":"pks!L184","v":25000},{"$f":"pks!M184","v":25000},{"$f":"pks!N184","v":25000},{"$f":"pks!O184","v":50000},25000,"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)",{"$f":"pks!S184","v":"U/S 80CCG"},{"$f":"pks!T184","v":"New Rajiv Gandhi Saving Scheme "},{"$f":"pks!U184","v":25000},{"$f":"pks!V184","v":25000},{"$f":"pks!W184","v":25000},{"$f":"pks!X184","v":25000},25000,"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)",{"$f":"pks!AB184","v":"U/S 80CCG"},{"$f":"pks!AC184","v":"New Rajiv Gandhi Saving Scheme "},{"$f":"pks!AD184","v":25000},{"$f":"pks!AE184","v":25000},{"$f":"pks!AF184","v":25000},{"$f":"pks!AG184","v":25000},25000,"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)",{"$f":"pks!AK184","v":"U/S 80CCG"},{"$f":"pks!AL184","v":"New Rajiv Gandhi Saving Scheme "},{"$f":"pks!AM184","v":25000},{"$f":"pks!AN184","v":25000},{"$f":"pks!AO184","v":25000},{"$f":"pks!AP184","v":25000},25000,"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)",{"$f":"pks!AT184","v":"U/S 80CCG"},{"$f":"pks!AU184","v":"New Rajiv Gandhi Saving Scheme "},{"$f":"pks!AV184","v":0},{"$f":"pks!AW184","v":0},{"$f":"pks!AX184","v":0},{"$f":"pks!AY184","v":0},0,"0  0",{"$f":"pks!BB184","v":"0  (Not applicable from F.Y. 2017-18)"}]
[{"$f":"pks!A185","v":"U/S 80TTA"},{"$f":"pks!B185","v":" interest on deposits in savings account"},{"$f":"pks!C185","v":10000},{"$f":"pks!D185","v":10000},{"$f":"pks!E185","v":10000},{"$f":"pks!F185","v":10000},10000,"(Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )",{"$f":"pks!J185","v":"U/S 80TTA"},{"$f":"pks!K185","v":" interest on deposits in savings account"},{"$f":"pks!L185","v":10000},{"$f":"pks!M185","v":10000},{"$f":"pks!N185","v":10000},{"$f":"pks!O185","v":10000},10000,"(Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )",{"$f":"pks!S185","v":"U/S 80TTA"},{"$f":"pks!T185","v":" interest on deposits in savings account"},{"$f":"pks!U185","v":10000},{"$f":"pks!V185","v":10000},{"$f":"pks!W185","v":10000},{"$f":"pks!X185","v":10000},10000,"(Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )",{"$f":"pks!AB185","v":"U/S 80TTA"},{"$f":"pks!AC185","v":" interest on deposits in savings account"},{"$f":"pks!AD185","v":10000},{"$f":"pks!AE185","v":10000},{"$f":"pks!AF185","v":10000},{"$f":"pks!AG185","v":10000},10000,"(Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )",{"$f":"pks!AK185","v":"U/S 80TTA"},{"$f":"pks!AL185","v":" interest on deposits in savings account"},{"$f":"pks!AM185","v":10000},{"$f":"pks!AN185","v":10000},{"$f":"pks!AO185","v":10000},{"$f":"pks!AP185","v":10000},10000,"(Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )",{"$f":"pks!AT185","v":"U/S 80TTA"},{"$f":"pks!AU185","v":" interest on deposits in savings account"},{"$f":"pks!AV185","v":10000},{"$f":"pks!AW185","v":10000},{"$f":"pks!AX185","v":10000},{"$f":"pks!AY185","v":10000},10000,"10000  10000",{"$f":"pks!BB185","v":"10000  (Maxi. Rs 10,000 or actual interest whichever is lower )"}]
[{"$f":"pks!A186","v":"U/S80TTB"},{"$f":"pks!B186","v":"Interest income earned on Fixed Deposits & Recurring Deposits "},{"$f":"pks!C186","v":"N.A."},{"$f":"pks!D186","v":"N.A."},{"$f":"pks!E186","v":"N.A."},{"$f":"pks!F186","v":"N.A."},"N.A.",null,"N.A.  ",{"$f":"pks!J186","v":"U/S80TTB"},{"$f":"pks!K186","v":"Interest income earned on Fixed Deposits & Recurring Deposits "},{"$f":"pks!L186","v":"N.A."},{"$f":"pks!M186","v":"N.A."},{"$f":"pks!N186","v":"N.A."},{"$f":"pks!O186","v":"N.A."},"N.A.",null,"N.A.  ",{"$f":"pks!S186","v":"U/S80TTB"},{"$f":"pks!T186","v":"Interest income earned on Fixed Deposits & Recurring Deposits "},{"$f":"pks!U186","v":"N.A."},{"$f":"pks!V186","v":"N.A."},{"$f":"pks!W186","v":"N.A."},{"$f":"pks!X186","v":"N.A."},"N.A.",null,"N.A.  ",{"$f":"pks!AB186","v":"U/S80TTB"},{"$f":"pks!AC186","v":"Interest income earned on Fixed Deposits & Recurring Deposits "},{"$f":"pks!AD186","v":"N.A."},{"$f":"pks!AE186","v":"N.A."},{"$f":"pks!AF186","v":10000},{"$f":"pks!AG186","v":10000},10000,null,"10000  ",{"$f":"pks!AK186","v":"U/S80TTB"},{"$f":"pks!AL186","v":"Interest income earned on Fixed Deposits & Recurring Deposits "},{"$f":"pks!AM186","v":"N.A."},{"$f":"pks!AN186","v":"N.A."},{"$f":"pks!AO186","v":50000},{"$f":"pks!AP186","v":50000},50000,"(Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)","50000  (Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)",{"$f":"pks!AT186","v":"U/S80TTB"},{"$f":"pks!AU186","v":"Interest income earned on Fixed Deposits & Recurring Deposits "},{"$f":"pks!AV186","v":"N.A."},{"$f":"pks!AW186","v":"N.A."},{"$f":"pks!AX186","v":50000},{"$f":"pks!AY186","v":50000},50000,"50000  50000",{"$f":"pks!BB186","v":"N.A.  (Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)"}]
[{"$f":"pks!A187","v":"U/S 80U- "},{"$f":"pks!B187","v":" physical disability (including blindness) or mental retardation. "},{"$f":"pks!C187","v":100000},{"$f":"pks!D187","v":100000},{"$f":"pks!E187","v":100000},{"$f":"pks!F187","v":100000},100000,"(Maxi.  allowable limit)","100000  (Maxi.  allowable limit)",{"$f":"pks!J187","v":"U/S 80U- "},{"$f":"pks!K187","v":" physical disability (including blindness) or mental retardation. "},{"$f":"pks!L187","v":125000},{"$f":"pks!M187","v":125000},{"$f":"pks!N187","v":125000},{"$f":"pks!O187","v":125000},125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",{"$f":"pks!S187","v":"U/S 80U- "},{"$f":"pks!T187","v":" physical disability (including blindness) or mental retardation. "},{"$f":"pks!U187","v":125000},{"$f":"pks!V187","v":125000},{"$f":"pks!W187","v":125000},{"$f":"pks!X187","v":125000},125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",{"$f":"pks!AB187","v":"U/S 80U- "},{"$f":"pks!AC187","v":" physical disability (including blindness) or mental retardation. "},{"$f":"pks!AD187","v":125000},{"$f":"pks!AE187","v":125000},{"$f":"pks!AF187","v":125000},{"$f":"pks!AG187","v":125000},125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",{"$f":"pks!AK187","v":"U/S 80U- "},{"$f":"pks!AL187","v":" physical disability (including blindness) or mental retardation. "},{"$f":"pks!AM187","v":125000},{"$f":"pks!AN187","v":125000},{"$f":"pks!AO187","v":125000},{"$f":"pks!AP187","v":125000},125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)",{"$f":"pks!AT187","v":"U/S 80U- "},{"$f":"pks!AU187","v":" physical disability (including blindness) or mental retardation. "},{"$f":"pks!AV187","v":125000},{"$f":"pks!AW187","v":125000},{"$f":"pks!AX187","v":125000},{"$f":"pks!AY187","v":125000},125000,"125000  125000",{"$f":"pks!BB187","v":"125000  (Maxi.  allowable limit)"}]
["U/S 80EEA","Deduction in respect of interest on loan taken for certain house property","N.A.","N.A.","N.A.","N.A.",{"$f":"IF($C$1288=$C$1289,C1238,IF($C$1288=$D$1289,D1238,IF($C$1288=$E$1289,E1238,F1238)))","v":"N.A."},"(Not applicable)","N.A.  (Not applicable)","U/S 80EEA","Deduction in respect of interest on loan taken for certain house property","N.A.","N.A.","N.A.","N.A.",{"$f":"IF($C$1288=$C$1289,L1238,IF($C$1288=$D$1289,M1238,IF($C$1288=$E$1289,N1238,O1238)))","v":"N.A."},"(Not applicable)","N.A.  (Not applicable)","U/S 80EEA","Deduction in respect of interest on loan taken for certain house property","N.A.","N.A.","N.A.","N.A.",{"$f":"IF($C$1288=$C$1289,U1238,IF($C$1288=$D$1289,V1238,IF($C$1288=$E$1289,W1238,X1238)))","v":"N.A."},"(Not applicable)","N.A.  (Not applicable)","U/S 80EEA","Deduction in respect of interest on loan taken for certain house property","N.A.","N.A.","N.A.","N.A.",{"$f":"IF($C$1288=$C$1289,AD1238,IF($C$1288=$D$1289,AE1238,IF($C$1288=$E$1289,AF1238,AG1238)))","v":"N.A."},"(Not applicable)","N.A.  (Not applicable)",null,"Deduction in respect of interest on loan taken for certain house property","N.A.","N.A.","N.A.","N.A.",{"$f":"IF($C$1288=$C$1289,AM1238,IF($C$1288=$D$1289,AN1238,IF($C$1288=$E$1289,AO1238,AP1238)))","v":"N.A."},"(Not applicable)","N.A.  (Not applicable)",{"$f":"pks!AT188","v":"U/S 80EEA"},{"$f":"pks!AU188","v":"Deduction in respect of interest on loan taken for certain house property"},{"$f":"pks!AV188","v":150000},{"$f":"pks!AW188","v":150000},{"$f":"pks!AX188","v":150000},{"$f":"pks!AY188","v":150000},{"$f":"IF($C$1288=$C$1289,AV1238,IF($C$1288=$D$1289,AW1238,IF($C$1288=$E$1289,AX1238,AY1238)))","v":150000},"150000  150000",{"$f":"pks!BB188","v":"150000  Maxi.  allowable limit, Applicable from f.y. 2019-20,)"}]
["U/S 80EEB","Deduction in respect of purchase of electric vehicle","N.A.","N.A.","N.A.","N.A.",{"$f":"IF($C$1288=$C$1289,C1239,IF($C$1288=$D$1289,D1239,IF($C$1288=$E$1289,E1239,F1239)))","v":"N.A."},"(Not applicable)","N.A.  (Not applicable)","U/S 80EEB","Deduction in respect of purchase of electric vehicle","N.A.","N.A.","N.A.","N.A.",{"$f":"IF($C$1288=$C$1289,L1239,IF($C$1288=$D$1289,M1239,IF($C$1288=$E$1289,N1239,O1239)))","v":"N.A."},"(Not applicable)","N.A.  (Not applicable)","U/S 80EEB","Deduction in respect of purchase of electric vehicle","N.A.","N.A.","N.A.","N.A.",{"$f":"IF($C$1288=$C$1289,U1239,IF($C$1288=$D$1289,V1239,IF($C$1288=$E$1289,W1239,X1239)))","v":"N.A."},"(Not applicable)","N.A.  (Not applicable)","U/S 80EEB","Deduction in respect of purchase of electric vehicle","N.A.","N.A.","N.A.","N.A.",{"$f":"IF($C$1288=$C$1289,AD1239,IF($C$1288=$D$1289,AE1239,IF($C$1288=$E$1289,AF1239,AG1239)))","v":"N.A."},"(Not applicable)","N.A.  (Not applicable)",null,"Deduction in respect of purchase of electric vehicle","N.A.","N.A.","N.A.","N.A.",{"$f":"IF($C$1288=$C$1289,AM1239,IF($C$1288=$D$1289,AN1239,IF($C$1288=$E$1289,AO1239,AP1239)))","v":"N.A."},"(Not applicable)","N.A.  (Not applicable)",{"$f":"pks!AT189","v":"U/S 80EEB"},{"$f":"pks!AU189","v":"Deduction in respect of purchase of electric vehicle"},{"$f":"pks!AV189","v":150000},{"$f":"pks!AW189","v":150000},{"$f":"pks!AX189","v":150000},{"$f":"pks!AY189","v":150000},{"$f":"IF($C$1288=$C$1289,AV1239,IF($C$1288=$D$1289,AW1239,IF($C$1288=$E$1289,AX1239,AY1239)))","v":150000},"150000  150000",{"$f":"pks!BB189","v":"150000  Maxi.  allowable limit, Applicable from f.y. 2019-20,)"}]
[]
[{"$f":"pks!A191","v":"Section"},{"$f":"pks!B191","v":"Name of section"},{"$f":"pks!C191","v":"MALE"},{"$f":"pks!D191","v":"FEMALE"},{"$f":"pks!E191","v":"SENIOR CITIZEN"},{"$f":"pks!F191","v":"VERY SENIOR CITIZEN"},"SENIOR CITIZEN",null,"SENIOR CITIZEN  ",{"$f":"pks!J191","v":"Section"},{"$f":"pks!K191","v":"Name of section"},{"$f":"pks!L191","v":"MALE"},{"$f":"pks!M191","v":"FEMALE"},{"$f":"pks!N191","v":"SENIOR CITIZEN"},{"$f":"pks!O191","v":"VERY SENIOR CITIZEN"},"SENIOR CITIZEN",null,"SENIOR CITIZEN  ",{"$f":"pks!S191","v":"Section"},{"$f":"pks!T191","v":"Name of section"},{"$f":"pks!U191","v":"MALE"},{"$f":"pks!V191","v":"FEMALE"},{"$f":"pks!W191","v":"SENIOR CITIZEN"},{"$f":"pks!X191","v":"VERY SENIOR CITIZEN"},"SENIOR CITIZEN",null,"SENIOR CITIZEN  ",{"$f":"pks!AB191","v":"Section"},{"$f":"pks!AC191","v":"Name of section"},{"$f":"pks!AD191","v":"MALE"},{"$f":"pks!AE191","v":"FEMALE"},{"$f":"pks!AF191","v":"SENIOR CITIZEN"},{"$f":"pks!AG191","v":"VERY SENIOR CITIZEN"},"SENIOR CITIZEN",null,"SENIOR CITIZEN  ",{"$f":"pks!AK191","v":"Section"},{"$f":"pks!AL191","v":"Name of section"},{"$f":"pks!AM191","v":"MALE"},{"$f":"pks!AN191","v":"FEMALE"},{"$f":"pks!AO191","v":"SENIOR CITIZEN"},{"$f":"pks!AP191","v":"VERY SENIOR CITIZEN"},"SENIOR CITIZEN",null,"SENIOR CITIZEN  ",{"$f":"pks!AT191","v":"Section"},{"$f":"pks!AU191","v":"Name of section"},{"$f":"pks!AV191","v":"MALE"},{"$f":"pks!AW191","v":"FEMALE"},{"$f":"pks!AX191","v":"SENIOR CITIZEN"},{"$f":"pks!AY191","v":"VERY SENIOR CITIZEN"},"SENIOR CITIZEN",{"$f":"pks!BA191","v":0}]
[null,null,null,null,null,null,"2014-15",null,null,null,null,null,null,null,null,"2015-16",null,null,null,null,null,null,null,null,"2016-17",null,null,null,null,null,null,null,null,"2017-18",null,null,null,null,null,null,null,null,"2018-19"]
[null,null,null,null,{"$f":"F2","v":"2023-24"},null,null,null,"Upto Rs. 150000  (Equal to 10% of Salary  but not exceed Rs. 150000)"]
["Section","Name of section",null,null,null,"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","FINAL","Limit A","Limit B"]
["U/S 80 C ","Invesment in specified investment plans",null,null,null,{"$f":"I1220","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 14-15))"},{"$f":"R1220","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"AA1220","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"AJ1220","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"AS1220","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"BA1220","v":"Upto Rs. 150000  Upto Rs. 150000"},{"$f":"IF($E$1243>=$K$1244,K1245,IF($E$1243=$F$1244,F1245,IF($E$1243=$G$1244,G1245,IF($E$1243=$H$1244,H1245,IF($E$1243=$I$1244,I1245,J1245)))))","v":"Upto Rs. 150000  Upto Rs. 150000"}]
["U/S 80CCC","Payment of premium for annuity plan of LIC or any other  ",null,null,null,"Upto Rs. 100000  (such amount shall not be allowed under section 80C.)","Upto Rs. 150000  (such amount shall not be allowed under section 80C.)","Upto Rs. 150000  (such amount shall not be allowed under section 80C.)",{"$f":"AJ1221","v":"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"},{"$f":"AS1221","v":"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"},{"$f":"BA1221","v":"Upto Rs. 150000  Upto Rs. 150000"},"Upto Rs. 150000  Upto Rs. 150000"]
["U/S 80 CCD(1)","Employee cont. towards new pension scheme",null,null,null,"Upto Rs. 100000  (Equal to 10% of Salary  but not exceed Rs. 100000)","Upto Rs. 150000  (Equal to 10% of Salary  but not exceed Rs. 150000)","Upto Rs. 150000  (Equal to 10% of Salary  but not exceed Rs. 150000)",{"$f":"AJ1222","v":"Upto Rs. 150000  (Equal to 20% of Salary  but not exceed Rs. 150000)"},"Upto Rs. 150000  (Equal to 20% of Salary  but not exceed Rs. 150000)","Upto Rs. 150000  Upto Rs. 150000","Upto Rs. 150000  Upto Rs. 150000",{"$f":"IF(E1243=\"2014-15\",100000,150000)","v":150000},{"$f":"IFERROR(M1247*1,0)","v":150000}]
["U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)",null,null,null,null,"Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","0  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","0  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","0  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","0  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","Note-  Note-","Note-  Note-"]
["U/S 80 CCD(1B)","Additional contribution towards NPS",null,null,null,"N.A.  N.A.","Upto Rs. 50000  ","Upto Rs. 50000  ","Upto Rs. 50000  (Cont. in Atal Pension Yojana is also eligible)","Upto Rs. 50000  (Cont. in Atal Pension Yojana is also eligible)","Upto Rs. 50000  Upto Rs. 50000","Upto Rs. 50000  Upto Rs. 50000"]
["U/S 80 CCD(2)","Employer cont. towards new pension scheme ",null,null,null,"10% of Salary  (Equal to 10% of Salary (Pay+D.A.)","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ","10% of Salary  10% of Salary","10% of Salary  10% of Salary"]
["U/S 80CCF","Investment  in long term infrasturture bonds ",null,null,null,"No limit  ","No limit  ","No limit  ","No limit  ","No limit  ","20000  20000","20000  20000"]
["U/S 80D-","Medical ins. premium for himself, spous and childrens",null,null,null,"20000  (Maxi. aggregate allowable limit)","20000  (Maxi. aggregate allowable limit)","30000  (Maxi. aggregate allowable limit)","30000  (Maxi. aggregate allowable limit)","50000  (Maxi. aggregate allowable limit)","50000  50000","50000  50000",{"$f":"LEFT(L1252,5)","v":"50000"},{"$f":"IFERROR(M1252*1,0)","v":50000}]
["U/S 80DD-","Medical treatment of dependent handicapped person",null,null,null,"100000  (Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","125000  125000","125000  125000"]
["U/S 80DDB-","Spl ded to the guardion of a patient suff.from Cancer/Aids ",null,null,null,"60000  (Maximum aggregate allowable limit)","60000  (Maximum aggregate allowable limit)","60000  (Maximum aggregate allowable limit)","60000  (Maximum aggregate allowable limit)","100000  (Maximum aggregate allowable limit)","100000  100000","100000  100000",{"$f":"LEFT(L1254,6)","v":"100000"},{"$f":"IFERROR(M1254*1,0)","v":100000}]
["U/S 80E-","Repayment of loan for higher education",null,null,null,"No limit  (higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)","No limit  No limit","No limit  No limit"]
["U/S 80EE","Intrest paid on House Building Loan( excluding u/s 24B)",null,null,null,"100000  (loan not to exceed Rs 25 lakhs)","100000  (loan not to exceed Rs 25 lakhs)","50000  (loan not to exceed Rs 35 lakhs)","50000  (loan not to exceed Rs 35 lakhs)","50000  (loan not to exceed Rs 35 lakhs)","50000  50000","50000  50000",{"$f":"LEFT(L1256,5)","v":"50000"},{"$f":"IFERROR(M1256*1,0)","v":50000}]
["U/S 80G- ","Donation to certain funds,  charitable institutions etc.",null,null,null,"100 /50 % or 10 percent of the Gross Total Income  ","100 /50 % or 10 percent of the Gross Total Income  ","100 /50 % or 10 percent of the Gross Total Income  ","100 /50 % or 10 percent of the Gross Total Income  ","100 /50 % or 10 percent of the Gross Total Income  ","100 /50 % or 10 percent of the Gross Total Income  100 /50 % or 10 percent of the Gross Total Income","100 /50 % or 10 percent of the Gross Total Income  100 /50 % or 10 percent of the Gross Total Income"]
["80GG","Deduction in respect of rent paid ",null,null,null,"24000  (When HRA not received)","24000  (When HRA not received)","60000  (When HRA not received)","60000  (When HRA not received)","60000  (When HRA not received)","60000  60000","60000  60000",{"$f":"LEFT(L1258,5)","v":"60000"},{"$f":"IFERROR(M1258*1,0)","v":60000}]
["U/S 80CCG","New Rajiv Gandhi Saving Scheme ",null,null,null,"25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)","0  0","0  0"]
["U/S 80TTA"," interest on deposits in savings account",null,null,null,"10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","10000  10000","10000  10000"]
["U/S 80TTB","Interest income earned on Fixed Deposits & Recurring Deposits ",null,null,null,"N.A.  ","N.A.  ","N.A.  ","10000  ","50000  (Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)","50000  50000","50000  50000",{"$f":"LEFT(L1261,5)","v":"50000"},{"$f":"IFERROR(M1261*1,0)","v":50000}]
["U/S 80U- "," physical disability (including blindness) or mental retardation. ",null,null,null,{"$f":"I1237","v":"100000  (Maxi.  allowable limit)"},{"$f":"R1237","v":"125000  (Maxi.  allowable limit)"},{"$f":"AA1237","v":"125000  (Maxi.  allowable limit)"},{"$f":"AJ1237","v":"125000  (Maxi.  allowable limit)"},{"$f":"AS1237","v":"125000  (Maxi.  allowable limit)"},"125000  125000","125000  125000"]
["U/S 80EEA","Deduction in respect of interest on loan taken for certain house property",null,null,null,{"$f":"I1238","v":"N.A.  (Not applicable)"},{"$f":"R1238","v":"N.A.  (Not applicable)"},{"$f":"AA1238","v":"N.A.  (Not applicable)"},{"$f":"AJ1238","v":"N.A.  (Not applicable)"},{"$f":"AS1238","v":"N.A.  (Not applicable)"},"150000  150000","150000  150000",{"$f":"LEFT(L1263,6)","v":"150000"},{"$f":"LEFT(M1263,6)","v":"150000"},{"$f":"IFERROR(N1263*1,0)","v":150000}]
["U/S 80EEB","Deduction in respect of purchase of electric vehicle",null,null,null,{"$f":"I1239","v":"N.A.  (Not applicable)"},{"$f":"R1239","v":"N.A.  (Not applicable)"},{"$f":"AA1239","v":"N.A.  (Not applicable)"},{"$f":"AJ1239","v":"N.A.  (Not applicable)"},{"$f":"AS1239","v":"N.A.  (Not applicable)"},"150000  150000","150000  150000",{"$f":"LEFT(L1264,6)","v":"150000"},{"$f":"LEFT(M1264,6)","v":"150000"},{"$f":"IFERROR(N1264*1,0)","v":150000}]
[]
[null,null,null,null,null,{"$f":"I1241","v":"SENIOR CITIZEN  "},{"$f":"R1241","v":"SENIOR CITIZEN  "},{"$f":"AA1241","v":"SENIOR CITIZEN  "},{"$f":"AJ1241","v":"SENIOR CITIZEN  "},{"$f":"AS1241","v":"SENIOR CITIZEN  "},null,{"$f":"IF($E$1243=$F$1244,F1266,IF($E$1243=$G$1244,G1266,IF($E$1243=$H$1244,H1266,IF($E$1243=$I$1244,I1266,J1266))))","v":"SENIOR CITIZEN  "}]
[]
[null,null,null,null,null,{"$f":"F1244","v":"2014-15"},{"$f":"G1244","v":"2015-16"},{"$f":"H1244","v":"2016-17"},{"$f":"I1244","v":"2017-18"},{"$f":"J1244","v":"2018-19"},null,{"$f":"L1244","v":"FINAL"}]
[]
[]
[]
[]
["2014-15",null,null,"2015-16",null,null,"2016-17",null,null,"Text message"]
["80DD",null,{"$f":"C1277","v":0},"80DD",null,{"$f":"F1277","v":0},"80DD",null,{"$f":"I1277","v":0}]
["Disability",50000,"Incurred amt","Disability",75000,"Incurred amt","Disability",75000,"Incurred amt"]
["Severe disability",100000,{"$f":"'Form no 16 (2)'!S162","v":0},"Severe disability",125000,{"$f":"C1276","v":0},"Severe disability",125000,{"$f":"C1276","v":0}]
[{"$f":"'Tax Calculation'!$H$73","v":"Severe disability"},{"$f":"IF(A1277=A1275,B1275,B1276)","v":100000},{"$f":"MIN(B1277,C1276)","v":0},{"$f":"'Tax Calculation'!$H$73","v":"Severe disability"},{"$f":"IF(D1277=D1275,E1275,E1276)","v":125000},{"$f":"MIN(E1277,F1276)","v":0},{"$f":"'Tax Calculation'!$H$73","v":"Severe disability"},{"$f":"IF(G1277=G1275,H1275,H1276)","v":125000},{"$f":"MIN(H1277,I1276)","v":0},{"$f":"CONCATENATE(\"Maxi. allow limit in case of\",\"  \",G1277,\"  \",\"Rs.\",\"  \",H1277,\" \")","v":"Maxi. allow limit in case of  Severe disability  Rs.  125000 "}]
["80U",null,{"$f":"C1281","v":0},"80U",null,{"$f":"F1281","v":0},"80U",null,{"$f":"I1281","v":0}]
["Disability",50000,"Incurred amt","Disability",75000,"Incurred amt","Disability",75000,"Incurred amt"]
["Severe disability",100000,{"$f":"'Form no 16 (2)'!S171","v":0},"Severe disability",125000,{"$f":"C1280","v":0},"Severe disability",125000,{"$f":"F1280","v":0}]
[{"$f":"'Tax Calculation'!$H$84","v":"Severe disability"},{"$f":"IF(A1281=A1279,B1279,B1280)","v":100000},{"$f":"MIN(B1281,C1280)","v":0},{"$f":"'Tax Calculation'!$H$84","v":"Severe disability"},{"$f":"IF(D1281=D1279,E1279,E1280)","v":125000},{"$f":"MIN(E1281,F1280)","v":0},{"$f":"'Tax Calculation'!$H$84","v":"Severe disability"},{"$f":"IF(G1281=G1279,H1279,H1280)","v":125000},{"$f":"MIN(H1281,I1280)","v":0},{"$f":"CONCATENATE(\"Maxi. allow limit in case of\",\"  \",G1281,\"  \",\"Rs.\",\"  \",H1281,\" \")","v":"Maxi. allow limit in case of  Severe disability  Rs.  125000 "}]
["80G",null,{"$f":"C1286","v":0},"80G",null,{"$f":"F1286","v":0},"80G",null,{"$f":"I1286","v":0}]
[0.5,{"$f":"'Form no 16 (2)'!O156","v":0},{"$f":"ROUND(B1283*A1283,0)","v":0},0.5,{"$f":"B1283","v":0},{"$f":"ROUND(E1283*D1283,0)","v":0},0.5,{"$f":"E1283","v":0},{"$f":"ROUND(H1283*G1283,0)","v":0}]
[1,{"$f":"B1283","v":0},{"$f":"ROUND(B1284*A1284,0)","v":0},1,{"$f":"E1283","v":0},{"$f":"ROUND(E1284*D1284,0)","v":0},1,{"$f":"H1283","v":0},{"$f":"ROUND(H1284*G1284,0)","v":0}]
[{"$f":"'Tax Calculation'!$H$79","v":1},{"$f":"IF(A1285=A1283,B1283,B1284)","v":0},{"$f":"IF(A1285=A1283,C1283,C1284)","v":0},{"$f":"'Tax Calculation'!$H$79","v":1},{"$f":"IF(D1285=D1283,E1283,E1284)","v":0},{"$f":"IF(D1285=D1283,F1283,F1284)","v":0},{"$f":"'Tax Calculation'!$H$79","v":1},{"$f":"IF(G1285=G1283,H1283,H1284)","v":0},{"$f":"IF(G1285=G1283,I1283,I1284)","v":0},null,null,null,null,null,null,"2018-19","2017-18"]
["GTI",{"$f":"ROUND('Tax Calculation'!$J$59*0.1,0)","v":80500},{"$f":"MIN(C1285,B1286)","v":0},"GTI",{"$f":"ROUND('Tax Calculation'!$J$59*0.1,0)","v":80500},{"$f":"MIN(F1285,E1286)","v":0},"GTI",{"$f":"ROUND('Tax Calculation'!$J$59*0.1,0)","v":80500},{"$f":"MIN(I1285,H1286)","v":0},null,"A","Self/spouse & dependent childern-Less than sixty Years",null,null,null,25000,25000]
["80CCG",null,{"$f":"C1290","v":0},"80CCG",null,{"$f":"F1290","v":0},"80CCG",null,{"$f":"I1290","v":0},null,"B","Self/spouse & dependent childern-Above sixty years",null,null,null,50000,30000]
["GTI",{"$f":"'Form no 16 (2)'!W121","v":700000},{"$f":"IF(B1288>1200000,0,C1289)","v":0},"GTI",{"$f":"B1288","v":700000},{"$f":"IF(E1288>1200000,0,F1289)","v":0},"GTI",{"$f":"B1288","v":700000},{"$f":"IF(H1288>1200000,0,I1289)","v":0},null,"C","Parents (dependent or not)-Less than sixty Years",null,null,null,25000,30000]
["INVEST.",{"$f":"'Form no 16 (2)'!S169","v":0},{"$f":"IF(B1289>50000,ROUND(50000*0.5,0),ROUND(B1289*0.5,0))","v":0},"INVEST.",{"$f":"B1289","v":0},{"$f":"IF(E1289>50000,ROUND(50000*0.5,0),ROUND(E1289*0.5,0))","v":0},"INVEST.",{"$f":"B1289","v":0},{"$f":"IF(H1289>50000,ROUND(50000*0.5,0),ROUND(H1289*0.5,0))","v":0},null,"D","Parents (dependent or not)-Above sixty years",null,null,null,50000,50000]
["ALLOWABLE LIMIT",null,{"$f":"MIN(C1288:C1289)","v":0},"ALLOWABLE LIMIT",null,{"$f":"MIN(F1288:F1289)","v":0},"ALLOWABLE LIMIT",null,{"$f":"MIN(I1288:I1289)","v":0},null,null,null,null,null,null,"Paid Prem.","Limit-2018-19","Limit-2017-18"]
[null,{"$f":"E1240","v":0},"2014-15","2015-16","2016-17","FINAL",null,null,null,null,{"$f":"INDEX($K$1385:$K$1388,MATCH(L1291,$L$1385:$O$1388,0))","v":{"$error":"#N/A"}},{"$f":"L1286","v":"Self/spouse & dependent childern-Less than sixty Years"},null,null,null,{"$f":"'Tax Calculation'!E958","v":0},{"$f":"IF(P1291>0,INDEX($P$213:$P$216,MATCH(K1291,$K$213:$K$216,0)),0)","v":0},{"$f":"IF(P1291>0,INDEX($Q$213:$Q$216,MATCH(K1291,$K$213:$K$216,0)),0)","v":0}]
["80DD",null,{"$f":"C1274","v":0},{"$f":"F1274","v":0},{"$f":"D1292","v":0},{"$f":"IF($B$1288=$C$1288,C1292,IF($B$1288=$D$1288,D1292,E1292))","v":0},null,null,null,null,{"$f":"INDEX($K$213:$K$216,MATCH(L1292,$L$213:$L$216,0))","v":{"$error":"#N/A"}},{"$f":"L1287","v":"Self/spouse & dependent childern-Above sixty years"},null,null,null,{"$f":"'Tax Calculation'!G958","v":0},{"$f":"IF(P1292>0,INDEX($P$213:$P$216,MATCH(K1292,$K$213:$K$216,0)),0)","v":0},{"$f":"IF(P1292>0,INDEX($Q$213:$Q$216,MATCH(K1292,$K$213:$K$216,0)),0)","v":0}]
["80U",null,{"$f":"C1278","v":0},{"$f":"F1278","v":0},{"$f":"D1293","v":0},{"$f":"IF($B$1288=$C$1288,C1293,IF($B$1288=$D$1288,D1293,E1293))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1291:P1292)","v":0},{"$f":"SUM(Q1291:Q1292)","v":0},{"$f":"SUM(R1291:R1292)","v":0}]
["80G",null,{"$f":"C1282","v":0},{"$f":"F1282","v":0},{"$f":"D1294","v":0},{"$f":"IF($B$1288=$C$1288,C1294,IF($B$1288=$D$1288,D1294,E1294))","v":0},null,null,null,null,"Final result","Selected F.Y.",{"$f":"'Tax Calculation'!C892","v":0},{"$f":"CONCATENATE(\"Total deduction allowed Rs.\",\"  \",M1295,,\"  \",\"for F.Y. \",\"  \",M1294)","v":"Total deduction allowed Rs.  0  for F.Y.   0"}]
["80CCG",null,{"$f":"C1287","v":0},{"$f":"F1287","v":0},{"$f":"D1295","v":0},{"$f":"IF($B$1288=$C$1288,C1295,IF($B$1288=$D$1288,D1295,E1295))","v":0},{"$f":"IF(F5=\"2019-20\",0,F1295)","v":0},null,null,null,null,"Maxi Limit",{"$f":"IF($M$221=$P$212,$Q$220,$R$220)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"TREATMENT OF SECTION 80TTB",null,null,null,"2017-18","2018-19","2019-20"]
[null,null,null,null,null,null,null,null,null,null,"SELECTED F.Y.",null,{"$f":"F2","v":"2023-24"},null,10000,50000,50000]
[null,null,null,null,null,null,null,null,null,null,"TAX CATEGORY",null,{"$f":"E3","v":"MALE"},null,{"$f":"'Form no 16 (2)'!S170","v":0},{"$f":"O1299","v":0},{"$f":"P1299","v":0}]
["Not Allowed (i.e. allowed from F.Y. 2018-19)",null,null,null,null,null,null,null,null,null,"FINAL RESULT",null,{"$f":"IF(M1299=\"SENIOR CITIZEN\",IF(M1298=$P$237,O1300,IF(M1298=P1297,P1300,0)))","v":false},{"$f":"IF(M1300=FALSE,0,M1300)","v":0},{"$f":"MIN(O1298:O1299)","v":0},{"$f":"IF($M$1299=\"VERY SENIOR CITIZEN\",MIN(P1298:P1299),IF($M$1299=\"SENIOR CITIZEN\",MIN(P1298:P1299),0))","v":0},{"$f":"IF($M$1299=\"VERY SENIOR CITIZEN\",MIN(Q1298:Q1299),IF($M$1299=\"SENIOR CITIZEN\",MIN(Q1298:Q1299),0))","v":0}]
["Standard Deducation u/s (16ia)",null,null,null,null,null,null,null,null,null,"TREATMENT OF SECTION 80TTA",null,null,null,"2017-18","2018-19","2018-19"]
["Fin._Year","Gross Salary","Max Limit","Allowed limt",{"$f":"F2","v":"2023-24"},"80TTA","80TTB",null,null,null,"SELECTED F.Y.",null,{"$f":"M1298","v":"2023-24"},null,10000,10000,10000]
["1985-86",{"$f":"'Form no 16 (2)'!S106","v":750000},0,{"$f":"MAX(MIN(B1303,C1303),0)","v":0},"Not Allowed",0,0,null,null,null,"TAX CATEGORY",null,{"$f":"M1299","v":"MALE"},null,{"$f":"'Form no 16 (2)'!S158","v":0},{"$f":"O1303","v":0},{"$f":"P1303","v":0}]
["1986-87",{"$f":"B1303","v":750000},0,{"$f":"MAX(MIN(B1304,C1304),0)","v":0},"Not Allowed",0,0,null,null,null,"FINAL RESULT",null,{"$f":"IF(M1303=\"SENIOR CITIZEN\",IF(M1302=O1301,O1304,IF(M1302=P1301,P1304,0)))","v":false},{"$f":"IF(M1302=O1301,O1309,P1309)","v":0},{"$f":"MIN(O1302:O1303)","v":0},{"$f":"IF($M$1299=\"SENIOR CITIZEN\",0,MIN(P1302:P1303))","v":0},{"$f":"IF($M$1299=\"SENIOR CITIZEN\",0,MIN(Q1302:Q1303))","v":0}]
["1987-88",{"$f":"B1304","v":750000},0,0,"Not Allowed",0,0,null,null,null,null,"A","MALE",null,{"$f":"O1304","v":0},{"$f":"P1304","v":0},{"$f":"Q1304","v":0}]
["1988-89",750000,0,0,"Not Allowed",0,0,null,null,null,null,"B","FEMALE",null,{"$f":"O1305","v":0},{"$f":"P1305","v":0},0]
["1989-90",750000,0,0,"Not Allowed",0,0,null,null,null,null,"C","SENIOR CITIZEN",null,{"$f":"O1304","v":0},{"$f":"P1304","v":0},{"$f":"Q1304","v":0}]
["1990-91",750000,0,0,"Not Allowed",0,0,null,null,null,null,"D","VERY SENIOR CITIZEN",null,{"$f":"O1307","v":0},0,0]
["1991-92",750000,0,0,"Not Allowed",0,0,null,null,null,null,{"$f":"INDEX(L1305:L1308,MATCH(M1309,M1305:M1308,0))","v":"A"},{"$f":"M1303","v":"MALE"},null,{"$f":"INDEX(O1305:O1308,MATCH($M$1309,$M$1305:$M$1308,0))","v":0},{"$f":"INDEX(P1305:P1308,MATCH($M$1309,$M$1305:$M$1308,0))","v":0},{"$f":"INDEX(Q1305:Q1308,MATCH($M$1309,$M$1305:$M$1308,0))","v":0}]
["1992-93",750000,0,0,"Not Allowed",0,0,null,null,null,null,null,null,null,{"$f":"IF(L1309=\"C\",O1308,IF(L1309=\"D\",O1308,O1308))","v":0},{"$f":"IF(L1309=\"A\",P1308,IF(L1309=\"B\",P1308,0))","v":0},{"$f":"IF(L1309=\"A\",Q1308,IF(L1309=\"B\",Q1308,0))","v":0}]
["1993-94",750000,0,0,"Not Allowed",0,0,null,null,null,null,null,"FINAL VALUE FOR 80TTA",null,{"$f":"IF($L$1309=\"C\",O1309,IF($L$1309=\"D\",O1309,O1309))","v":0},{"$f":"IF($L$1309=\"A\",P1309,IF($L$1309=\"B\",P1309,0))","v":0},{"$f":"IF($L$1309=\"A\",Q1309,IF($L$1309=\"B\",Q1309,0))","v":0}]
["1994-95",750000,0,0,"Not Allowed",0,0,null,null,null,null,null,"FINAL VALAUE FOR 80TTB",null,0,{"$f":"IF($L$1309=\"C\",P1300,IF($L$1309=\"D\",P1300,0))","v":0},{"$f":"IF($L$1309=\"C\",Q1300,IF($L$1309=\"D\",Q1300,0))","v":0}]
["1995-96",750000,0,0,"Not Allowed",0,0,null,null,null,null,null,"DATA SHOWN",null,{"$f":"IF(L1309=\"C\",O1312,IF(L1309=\"D\",O1312,O1311))","v":0}]
["1996-97",750000,0,0,"Not Allowed",0,0]
["1997-98",750000,0,0,"Not Allowed",0,0]
["1998-99",750000,0,0,"Not Allowed",0,0]
["1999-00",750000,0,0,"Not Allowed",0,0]
["2000-01",750000,0,0,"Not Allowed",0,0]
["2001-02",750000,0,0,"Not Allowed",0,0]
["2002-03",750000,0,0,"Not Allowed",0,0]
["2003-04",750000,0,0,"Not Allowed",0,0]
["2004-05",750000,0,0,"Not Allowed",0,0]
["2005-06",750000,0,0,"Not Allowed",0,0]
["2006-07",750000,0,0,"Not Allowed",0,0]
["2007-08",750000,0,0,"Not Allowed",0,0]
["2008-09",750000,0,0,"Not Allowed",0,0]
["2009-10",750000,0,0,"Not Allowed",0,0]
["2010-11",750000,0,0,"Not Allowed",0,0]
["2011-12",750000,0,0,"Not Allowed",0,0]
["2012-13",750000,0,0,"allowed",{"$f":"O1311","v":0},{"$f":"O1312","v":0}]
["2013-14",750000,0,0,"allowed",{"$f":"F1330","v":0},{"$f":"G1330","v":0}]
["2014-15",750000,0,0,"allowed",{"$f":"F1331","v":0},0]
["2015-16",750000,0,0,"allowed",0,0]
["2016-17",750000,0,0,"allowed",0,0]
["2017-18",750000,0,0,"allowed",{"$f":"O1311","v":0},{"$f":"O1312","v":0}]
["2018-19",750000,0,0,"allowed",{"$f":"P1311","v":0},{"$f":"P1311","v":0}]
["2019-20",750000,40000,40000,"allowed",{"$f":"Q1311","v":0},{"$f":"P1312","v":0}]
["2020-21",750000,50000,50000,"allowed",{"$f":"F1337","v":0},{"$f":"Q1312","v":0}]
["2021-22",750000,50000,{"$f":"MAX(MIN(B1339,C1339),0)","v":50000},"allowed",{"$f":"F1338","v":0},{"$f":"G1338","v":0}]
["2022-23",750000,50000,{"$f":"MAX(MIN(B1340,C1340),0)","v":50000},"allowed",{"$f":"F1339","v":0},{"$f":"G1339","v":0}]
["2023-24",750000,50000,{"$f":"MAX(MIN(B1341,C1341),0)","v":50000},"allowed",{"$f":"F1340","v":0},{"$f":"G1340","v":0}]
[null,null,null,{"$f":"INDEX(D1303:D1341,MATCH($E$1302,$A$1303:$A$1341,0))","v":50000},{"$f":"INDEX(E1303:E1341,MATCH($E$1302,$A$1303:$A$1341,0))","v":"allowed"},{"$f":"INDEX(F1303:F1341,MATCH($E$1302,$A$1303:$A$1341,0))","v":0},{"$f":"INDEX(G1303:G1341,MATCH($E$1302,$A$1303:$A$1341,0))","v":0}]
[]
[null,null,null,null,null,"Form No 16"]
[null,null,{"$f":"'Form no 16'!B157","v":0},null,null,{"$f":"IF('Form no 16'!$F$4=\"2023-24\",INDEX('Employee Data'!$AA$6:$AA$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)),0)","v":0}]
[null,null,{"$f":"'Form no 16'!B158","v":"Deduction in respect of Interest on deposits in savings account under section 80TTA"},null,null,{"$f":"IF('Form no 16'!$F$4=\"2023-24\",INDEX('Employee Data'!$AB$6:$AB$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)),0)","v":0}]
[null,null,{"$f":"'Form no 16'!B159","v":0},null,null,{"$f":"IF('Form no 16'!$F$4=\"2023-24\",INDEX('Employee Data'!$AC$6:$AC$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)),0)","v":0}]
[null,null,{"$f":"'Form no 16'!B160","v":"Amount deductible under any other provision(s) of Chapter VI‐A"},null,null,{"$f":"IF('Form no 16'!$F$4=\"2023-24\",INDEX('Employee Data'!$AA$6:$AA$556,MATCH('Form no 16'!$T$3,'Employee Data'!$D$6:$D$556,0)),0)","v":0}]

{"sheet":"Capital Gain","index":27,"n_rows":116,"n_cols":16,"rows_kept":116,"cut":false,"hidden":false,"merged":[[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[26,2,28,4],[26,0,28,1],[30,0,30,3],[32,0,32,1],[30,4,46,9],[43,0,43,1],[33,3,35,3],[44,0,44,1],[45,0,45,1],[46,0,46,1],[44,3,46,3],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,1],[42,0,42,1],[0,1,0,8],[23,2,23,3],[24,2,24,3],[3,0,3,9],[17,2,17,3],[18,2,18,3],[19,2,19,3],[20,2,20,3],[21,2,21,3],[22,2,22,3],[4,0,4,4],[4,6,4,8],[7,0,7,4],[14,1,14,2],[5,13,5,20],[2,1,2,4],[15,0,15,2],[16,0,16,1],[16,2,16,4]]}
["Home","Calculate_Find_out_important_information_result_relating_to_Tax_matter",null,null,null,null,null,null,null,"Home",null,null,null,null,null,3]
[]
[null,"Detail view of \"Treatment of Capital Gain\""]
["Computation of Capital Gain on Sale of House Property (upto 22-07-2024)"]
["Sales Data on Property",null,null,null,null,"S.N.","Fin. Year",null,null,"Cost Inflation Index (CII)",null,null,null,null,null,{"$f":"C10","v":"2004-01-31"}]
["Key Factor","Amount (In Rs.)","Month & Year of Sale (mm/yyyy)","Sale Cost Inflation Index (CII)","No of Years",1,2001,"-",{"$f":"G6+1","v":2002},100]
["Sale Price",30000,"2015-12-31",{"$f":"IF($B$15=\"LTCG\",VLOOKUP($E$108,'Capital Gain'!$G$6:$J$29,4,FALSE),\"-NIL-\")","v":254},{"$f":"DATEDIF('Capital Gain'!C10,C7,\"m\")/12","v":11.916666666666666},2,2002,"-",2003,105]
["Purchases and Cost of Acquisition & Improvement data on Property",null,null,null,null,3,2003,"-",2004,109]
["Key Factor","Amount (In Rs.)","Relevant Month & Year (mm/yyyy)","Relevant Cost Inflation Index (CII)","Indexed Cost",4,2004,"-",2005,113]
["Purchase Price ",500,"2004-01-31",{"$f":"IF($B$15=\"LTCG\",VLOOKUP(E109,'Capital Gain'!$G$6:$J$29,4,FALSE),\"-NIL-\")","v":109},{"$f":"IF($B$15=\"LTCG\",($D$7/D10)*B10,\"-NA-\")","v":1165.1376146788989},5,2005,"-",2006,117]
["Cost of Acquisition (Brokrage, Stamp Duty, etc)",100,"2010-04-01",{"$f":"IF(B11=0,\"\",IF($B$15=\"LTCG\",VLOOKUP(E110,'Capital Gain'!$G$6:$J$29,4,FALSE),\"-NIL-\"))","v":167},{"$f":"IF(B11=0,\"\",IF($B$15=\"LTCG\",($D$7/D11)*B11,\"-NA-\"))","v":152.09580838323353},6,2006,"-",2007,122]
["Cost of Improvement  (1), if any",100,"2010-06-01",{"$f":"IF(B12=0,\"\",IF($B$15=\"LTCG\",VLOOKUP(E111,'Capital Gain'!$G$6:$J$25,4,FALSE),\"-NIL-\"))","v":167},{"$f":"IF(B12=0,\"\",IF($B$15=\"LTCG\",($D$7/D12)*B12,\"-NA-\"))","v":152.09580838323353},7,2007,"-",2008,129]
["Cost of Improvement  (2), if any",null,null,{"$f":"IF(B13=0,\"\",IF($B$15=\"LTCG\",VLOOKUP(E112,'Capital Gain'!$G$6:$J$25,4,FALSE),\"-NIL-\"))","v":""},{"$f":"IF(B13=0,\"\",IF($B$15=\"LTCG\",($D$7/D13)*B13,\"-NA-\"))","v":""},8,2008,"-",2009,137]
["Cost of Improvement  (3) ,if any",0,null,{"$f":"IF(B14=0,\"\",IF($B$15=\"LTCG\",VLOOKUP(E113,'Capital Gain'!$G$6:$J$25,4,FALSE),\"-NIL-\"))","v":""},{"$f":"IF(B14=0,\"\",IF($B$15=\"LTCG\",($D$7/D14)*B14,\"-NA-\"))","v":""},9,2009,"-",2010,148]
["Type of Capital Gain",{"$f":"IF('Capital Gain'!E7<2,\"STCG\",\"LTCG\")","v":"LTCG"},null,"Total Indexed Cost",{"$f":"SUM(E12:E14)","v":152.09580838323353},10,2010,"-",2011,167]
[{"$f":"IF($E$7<3,A115,A116)","v":"The Investment Period is MORE than 2 Years , gains/losses qualify for LONG Term Capital Gains/Losses"},null,null,"Total Cost",{"$f":"SUM(E10,E11,E15)","v":1469.3292314453661},11,2011,"-",2012,184]
["LONG TERM CAPITAL GAIN CALCULATION (LTCG)",null,"SHORT TERM CAPITAL GAIN CALCULATION (STCG)",null,null,12,2012,"-",2013,200]
["Sales consideration of Property",{"$f":"IF($B$15=\"LTCG\",B7,\"-NA-\")","v":30000},"Purchase Price",null,{"$f":"IF(B15=\"STCG\",B10,\"-NA-\")","v":"-NA-"},13,2013,"-",2014,220]
["Less :-Cost of Acquisition ",{"$f":"E11","v":152.09580838323353},"Cost of Acquisition While Purchase",null,{"$f":"IF(B15=\"STCG\",B11,\"-NA-\")","v":"-NA-"},14,2014,"-",2015,240]
["Net sale consideration ",{"$f":"IFERROR(B18-B19,\"-NA-\")","v":29847.904191616766},"Total Cost of Improvement ",null,{"$f":"IF(B15=\"STCG\",SUM(B12,B13,B14),\"-NA-\")","v":"-NA-"},15,2015,"-",2016,254]
["Less: Indexed cost of Purchases & acquisition",{"$f":"IFERROR(E10+E15,\"-NA-\")","v":1317.2334230621325},"Sale Price",null,{"$f":"IF(B15=\"STCG\",'Capital Gain'!B7,\"-NA-\")","v":"-NA-"},16,2016,"-",2017,264]
["Long Term Capital Gain",{"$f":"IF($B$15=\"LTCG\",SUM($B$7,-$E$16),\"-NA-\")","v":28530.670768554635},"Short Term Capital Gains",null,{"$f":"IF(B15=\"STCG\",SUM(E21,-E20,-E18,-E19),\"-NA-\")","v":"-NA-"},17,2017,"-",2018,272]
["Tax with Indexation @ 20%",{"$f":"IF(B15=\"LTCG\",MAX(B22*20%,0),\"-NA-\")","v":5706.1341537109274},"Tax @ 10% slab",null,{"$f":"IF($B$15=\"STCG\",MAX($E$22*10.3%,0),\"-NA-\")","v":"-NA-"},18,2018,"-",2019,280]
["Health & education cess @ 4% ",{"$f":"IF(B15=\"LTCG\",4%*B23,\"-NA-\")","v":228.24536614843711},"Tax @ 20% slab",null,{"$f":"IF($B$15=\"STCG\",MAX($E$22*20.6%,0),\"-NA-\")","v":"-NA-"},19,2019,"-",2020,289]
["Total Capital Gains Tax",{"$f":"IF(B15=\"LTCG\",SUM(B23:B24),\"-NA-\")","v":5934.3795198593643},"Tax @ 30% slab",null,{"$f":"IF($B$15=\"STCG\",MAX($E$22*30.9%,0),\"-NA-\")","v":"-NA-"},20,2020,"-",2021,301]
[null,null,null,null,null,21,2021,"-",{"$f":"G26+1","v":2022},317]
["Short-term capital gains shall be included in the gross total income of the taxpayer and will be taxed at the normal rates;",null,"In case of  Property, STCG is added to income from other sources, and a taxpayer pays tax at the rate applicable to him/her. There is NO indexation benefit available",null,null,22,2022,"-",{"$f":"G27+1","v":2023},331]
[null,null,null,null,null,23,2023,"-",{"$f":"G28+1","v":2024},348]
[null,null,null,null,null,24,2024,"-",{"$f":"G29+1","v":2025},363]
[]
["Long-term Capital Gain  (Without Indexation) w.e.f. 23-07-2024",null,null,null,"A long-term capital gain arises from selling property held for more than 24 months. As mentioned above the rates will be 20% for transfer made on or before 22nd July, 2024 after indexation benefit. For subsequent transfers, the tax rate shall be 12.5% without the indexation benefit. There are certain exemptions available which will further reduce your LTCG chargeable to tax. With further benefit, in case of a sale of land and building made after 23rd July, 2024, taxpayer will have the option to pay tax at 20% with indexation benefit and at 12.5% without indexation benefit if acquisition of such land/building has been made on or before 22nd July, 2024.",null,null,null,null,null,null,null,null,"Home"]
[]
["Key Factor",null,"Amount (In Rs.)","Amount (In Rs.)"]
["Sale Price(Full value of consideration)",null,{"$f":"B7","v":30000},{"$f":"C34-C35","v":30000},null,null,null,null,null,null,null,null,null,{"$f":"SUM(E10,E15,E16)","v":2786.5626545074983}]
["Less: Expenses incurred wholly and exclusively for such transfer",null,0]
["Net sale consideration"]
["Purchase Price ",null,{"$f":"B10","v":500}]
["Cost of Acquisition (Brokrage, Stamp Duty, etc)",null,{"$f":"B11","v":100}]
["Cost of Improvement  (1), if any",null,{"$f":"B12","v":100}]
["Cost of Improvement  (2), if any",null,{"$f":"B13","v":0}]
["Cost of Improvement  (3) ,if any",null,{"$f":"B14","v":0},{"$f":"SUM(C37:C41)","v":700}]
["Long-term Capital Gains(LTCG)",null,null,{"$f":"D34-D41","v":29300}]
["Less: Exemptions under section 54/54B/54D/54EC/54F",null,0,{"$f":"C43","v":0}]
["Long-term capital gains chargeable to tax",null,null,{"$f":"D42-D43","v":29300}]
["Tax with Indexation @ 12.5%",{"$f":"IF(B37=\"LTCG\",MAX(B44*20%,0),\"-NA-\")","v":"-NA-"},{"$f":"ROUND(D44*12.5%,0)","v":3663},{"$f":"C45+C46","v":3810}]
["Health & education cess @ 4% ",{"$f":"IF(B37=\"LTCG\",4%*B45,\"-NA-\")","v":"-NA-"},{"$f":"ROUND(C45*4%,0)","v":147}]
["Total Capital Gains Tax",{"$f":"IF(B37=\"LTCG\",SUM(B45:B46),\"-NA-\")","v":"-NA-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["sales  ",{"$f":"C7","v":"2015-12-31"},{"$f":"MONTH(B108)","v":12},{"$f":"YEAR(B108)","v":2015},{"$f":"IF(C108<=3,D108-1,D108)","v":2015}]
["purchaes",{"$f":"C10","v":"2004-01-31"},1,2004,2003]
["Associated cost while buying ",{"$f":"C11","v":"2010-04-01"},4,2010,2010]
["Cost of Repair 1",{"$f":"C12","v":"2010-06-01"},6,2010,2010]
["Cost of Repair 2",{"$f":"C13","v":"00:00:00"},1,1900,1899]
["Cost of Repair 3",{"$f":"C14","v":"00:00:00"},1,1900,1899]
[]
["The Investment Period is LESS than 2 Years , gains/losses qualify for SHORT Term Capital Gains/Losses"]
["The Investment Period is MORE than 2 Years , gains/losses qualify for LONG Term Capital Gains/Losses"]

{"sheet":"Blank format Form No 16","index":28,"n_rows":182,"n_cols":31,"rows_kept":182,"cut":false,"hidden":false,"merged":[[4,0,4,23],[4,28,5,29],[5,0,5,23],[6,0,6,23],[6,32,6,33],[7,0,7,23],[0,4,0,9],[0,18,0,23],[1,19,1,23],[2,0,2,3],[2,4,2,8],[2,15,2,20],[2,21,2,23],[11,28,12,29],[12,0,13,2],[12,3,13,10],[12,11,13,15],[12,16,13,23],[8,0,8,2],[8,3,8,10],[8,11,8,17],[8,18,8,23],[8,28,9,29],[9,0,9,10],[9,11,9,23],[14,0,14,2],[14,3,14,10],[14,11,14,15],[14,16,14,23],[15,0,15,10],[15,11,16,15],[15,16,16,23],[10,0,11,10],[10,11,10,23],[11,11,11,23],[15,28,17,29],[16,0,18,1],[16,2,18,10],[17,11,19,15],[17,16,17,19],[17,20,17,23],[18,16,19,19],[18,20,19,23],[19,1,19,3],[19,4,19,6],[19,7,19,10],[19,28,20,29],[20,0,20,23],[21,0,23,1],[21,2,23,10],[21,11,23,15],[21,16,23,20],[21,21,23,23],[22,28,23,29],[24,0,24,1],[24,2,24,10],[24,11,24,15],[24,16,24,20],[24,21,24,23],[25,0,25,1],[25,2,25,10],[25,11,25,15],[25,16,25,20],[25,21,25,23],[28,0,28,1],[28,2,28,10],[28,11,28,15],[28,16,28,20],[28,21,28,23],[29,0,30,23],[26,0,26,1],[26,2,26,10],[26,11,26,15],[26,16,26,20],[26,21,26,23],[27,0,27,1],[27,2,27,10],[27,11,27,15],[27,16,27,20],[27,21,27,23],[36,22,36,23],[37,22,37,23],[38,22,38,23],[39,22,39,23],[40,22,40,23],[41,22,41,23],[31,0,31,23],[32,0,35,0],[32,1,35,1],[32,2,32,23],[33,2,35,8],[33,9,35,13],[33,14,35,21],[33,22,35,23],[48,2,48,23],[50,0,50,1],[50,2,50,5],[50,6,50,9],[50,10,50,13],[50,14,50,17],[50,18,50,20],[50,21,50,22],[42,22,42,23],[43,22,43,23],[44,22,44,23],[45,22,45,23],[46,22,46,23],[47,22,47,23],[55,22,55,23],[56,22,56,23],[57,22,57,23],[58,22,58,23],[59,22,59,23],[60,22,60,23],[51,0,52,23],[53,0,54,0],[53,1,54,1],[53,2,53,23],[54,2,54,8],[54,9,54,16],[54,17,54,21],[54,22,54,23],[67,2,67,23],[68,0,68,23],[69,1,69,7],[69,8,69,10],[69,11,69,18],[69,19,69,23],[61,22,61,23],[62,22,62,23],[63,22,63,23],[64,22,64,23],[65,22,65,23],[66,22,66,23],[70,0,70,17],[70,18,70,23],[71,0,71,1],[71,4,71,17],[72,0,73,23],[75,0,75,1],[75,2,75,11],[75,12,76,23],[76,0,76,1],[76,2,76,11],[80,21,80,22],[81,0,81,23],[82,0,82,23],[83,1,83,13],[83,14,83,17],[83,18,83,21],[83,22,83,23],[77,0,78,1],[77,2,78,11],[77,12,78,14],[77,15,78,23],[80,0,80,1],[80,2,80,5],[80,6,80,9],[80,10,80,13],[80,14,80,17],[80,18,80,20],[87,0,88,0],[87,1,87,13],[87,14,87,17],[87,18,87,21],[87,22,87,23],[88,1,88,13],[88,14,88,17],[84,1,84,13],[84,14,84,17],[84,18,84,21],[84,22,84,23],[85,0,86,0],[85,1,85,13],[85,14,85,17],[85,18,85,21],[85,22,85,23],[86,1,86,13],[88,18,88,21],[88,22,88,23],[89,1,89,13],[89,14,89,17],[89,18,89,21],[89,22,89,23],[86,14,86,17],[86,18,86,21],[86,22,86,23],[92,18,92,21],[92,22,92,23],[93,1,93,9],[93,10,93,13],[93,14,99,17],[93,18,99,21],[93,22,100,23],[90,1,90,13],[90,18,90,21],[91,1,91,13],[91,14,91,17],[91,18,91,21],[91,22,91,23],[94,1,94,9],[94,10,94,13],[95,1,95,9],[95,10,95,13],[96,1,96,9],[96,10,96,13],[92,0,92,9],[92,10,92,13],[92,14,92,17],[101,0,102,0],[101,1,102,9],[101,10,102,13],[101,14,102,17],[97,1,97,9],[97,10,97,13],[98,1,98,9],[98,10,98,13],[99,1,99,9],[99,10,99,13],[101,18,102,21],[101,22,101,23],[103,1,103,9],[103,10,103,13],[103,14,103,17],[103,18,103,21],[103,22,103,23],[100,1,100,9],[100,10,100,13],[100,14,100,17],[105,22,105,23],[106,1,106,9],[106,10,106,13],[106,14,106,17],[106,18,106,21],[106,22,106,23],[104,1,104,9],[104,10,104,13],[105,1,105,9],[105,10,105,13],[105,14,105,17],[105,18,105,21],[107,1,107,9],[107,10,107,13],[107,14,107,17],[107,18,107,21],[107,22,107,23],[108,1,108,13],[108,14,108,17],[108,18,108,21],[108,22,108,23],[109,1,109,13],[109,14,109,17],[109,18,109,21],[109,22,109,23],[110,0,110,9],[110,10,110,13],[110,14,110,17],[110,18,110,21],[110,22,110,23],[111,1,111,9],[111,10,111,13],[111,14,111,17],[111,18,111,21],[111,22,111,23],[112,1,112,9],[112,10,112,13],[112,14,112,17],[112,18,112,21],[112,22,112,23],[113,1,113,9],[113,10,113,13],[113,14,113,17],[113,18,113,21],[113,22,113,23],[114,1,114,9],[114,10,114,13],[114,14,114,17],[114,18,114,21],[114,22,114,23],[118,1,118,13],[119,1,119,13],[119,22,120,23],[120,1,120,13],[120,14,120,17],[120,18,120,21],[115,1,115,9],[115,10,115,13],[116,1,116,13],[116,14,116,17],[116,22,116,23],[117,1,117,13],[117,22,117,23],[123,1,123,13],[123,14,123,17],[123,18,123,21],[123,22,123,23],[124,1,124,13],[124,14,124,17],[124,18,124,21],[124,22,124,23],[121,1,121,13],[121,14,121,17],[121,18,121,21],[121,22,121,23],[122,1,122,13],[122,14,122,17],[122,18,122,21],[122,22,122,23],[127,1,127,13],[127,14,127,17],[127,18,127,21],[127,22,127,23],[128,1,128,13],[128,14,128,17],[128,18,128,21],[128,22,128,23],[125,1,125,13],[125,14,125,17],[125,18,125,21],[125,22,125,23],[126,1,126,13],[126,14,126,17],[126,18,126,21],[126,22,126,23],[131,1,131,13],[131,14,131,17],[131,18,131,21],[131,22,131,23],[132,1,132,13],[132,14,132,17],[132,18,132,21],[132,22,132,23],[129,1,129,13],[129,14,129,17],[129,18,129,21],[129,22,129,23],[130,1,130,13],[130,14,130,17],[130,18,130,21],[130,22,130,23],[135,1,135,13],[135,18,135,21],[135,22,135,23],[136,1,136,13],[136,14,136,17],[136,18,136,21],[136,22,136,23],[133,1,133,13],[133,14,133,17],[133,18,133,21],[133,22,133,23],[134,1,134,13],[134,14,134,17],[134,18,134,21],[134,22,134,23],[139,0,139,13],[139,14,139,17],[139,18,139,21],[139,22,139,23],[140,1,140,23],[141,1,141,23],[137,0,137,13],[137,14,137,17],[137,18,137,21],[137,22,137,23],[138,0,138,13],[138,14,138,17],[138,18,138,21],[138,22,138,23],[143,21,143,22],[144,0,145,13],[144,14,145,17],[144,18,145,21],[144,22,145,23],[146,2,146,13],[146,14,146,17],[146,18,146,21],[146,22,146,23],[143,0,143,1],[143,2,143,5],[143,6,143,9],[143,10,143,13],[143,14,143,17],[143,18,143,20],[149,2,149,13],[149,14,149,17],[149,18,149,21],[149,22,149,23],[150,2,150,13],[150,14,150,17],[150,18,150,21],[150,22,150,23],[147,2,147,13],[147,14,147,17],[147,18,147,21],[147,22,147,23],[148,2,148,13],[148,14,148,17],[148,18,148,21],[148,22,148,23],[153,2,153,13],[153,14,153,17],[153,18,153,21],[153,22,153,23],[156,2,156,13],[156,14,156,17],[156,18,156,21],[156,22,156,23],[151,2,151,13],[151,14,151,17],[151,18,151,21],[151,22,151,23],[152,2,152,13],[152,14,152,17],[152,18,152,21],[152,22,152,23],[154,2,154,13],[154,14,154,17],[154,18,154,21],[154,22,154,23],[155,2,155,13],[155,14,155,17],[155,18,155,21],[155,22,155,23],[159,2,159,13],[159,14,159,17],[159,18,159,21],[159,22,159,23],[160,2,160,13],[160,14,160,17],[160,18,160,21],[160,22,160,23],[157,2,157,13],[157,14,157,17],[157,18,157,21],[157,22,157,23],[158,2,158,13],[158,14,158,17],[158,18,158,21],[158,22,158,23],[163,14,163,17],[163,18,163,21],[163,22,163,23],[164,1,164,13],[164,14,164,17],[164,18,164,21],[164,22,164,23],[160,28,162,31],[161,2,161,13],[161,14,161,17],[161,18,161,21],[161,22,161,23],[162,1,162,13],[162,14,162,17],[162,18,162,21],[162,22,162,23],[165,1,165,13],[165,22,165,23],[165,28,167,31],[166,1,166,13],[166,22,166,23],[167,22,167,23],[167,1,167,13],[168,0,169,0],[168,1,168,13],[168,14,168,17],[168,18,168,21],[168,22,169,23],[168,28,172,32],[169,1,169,13],[170,1,170,13],[170,14,170,17],[170,18,170,21],[173,0,173,23],[175,1,175,7],[175,8,175,10],[175,11,175,18],[175,19,175,23],[176,0,176,17],[176,18,176,23],[170,22,170,23],[171,1,171,13],[171,14,171,17],[171,18,171,21],[171,22,171,23],[172,1,172,13],[172,14,172,17],[172,18,172,21],[172,22,172,23],[181,0,182,1],[181,2,182,11],[181,12,182,14],[181,15,182,23],[184,2,184,11],[184,12,184,23],[177,0,178,23],[179,0,179,1],[179,2,179,11],[179,12,180,23],[180,0,180,1],[180,2,180,11]]}
[null,"DDO Data",null,null,"Employee Data",null,null,null,null,null,null,null,null,null,null,null,null,null,"647805  PRAVESH KUMAR SHARMA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["CATEGORY",null,null,null,"MALE",null,null,null,null,null,null,null,null,null,null,"Employee code/ID",null,null,null,null,null,{"$f":"T2","v":1}]
[]
["FORM 16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home"]
["[See rule 31(1)(a)]"]
["PART A"]
["Certificate under section 203 of the Income-tax Act,1961 for tax deducted at source  Salary"]
["Certificate No. ",null,null,null,null,null,null,null,null,null,null,"Last updated on",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DDO Data"]
["Name and Address of Employer",null,null,null,null,null,null,null,null,null,null,"Name and Designation of Employee"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employee Data"]
["PAN  of Deductor",null,null,"TAN of the Deductor",null,null,null,null,null,null,null,"PAN of the\n Employee",null,null,null,null,"Employee Reference No. provided by the Employer (If avaiable)"]
[]
[]
["CIT (TDS)",null,null,null,null,null,null,null,null,null,null,"Assessment Year",null,null,null,null,"Period with the Employer",null,null,null,null,null,null,null,null,null,null,null,"PART_B__Annexure"]
["Address:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"From",null,null,null,"To"]
[]
["City:                                       Pincode:",null,null,null,"Pin Code",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statement"]
["Summary of  amount paid/credited and tax deducted at sourcethereon  in respect of employee"]
["Quarter",null,"Receipt Numbers of original quarterly statements of TDS under sub-section (3) of section 200",null,null,null,null,null,null,null,null,"Amount of paid/credited ",null,null,null,null,"Amount of tax deducted (Rs.)",null,null,null,null,"Amount of tax deposited/remitted (Rs.)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Calculator"]
[]
["Quarter 1"]
["Quarter 2"]
["Quarter 3"]
["Quarter 4"]
["Total (Rs.)"]
["I.  DETAILS OF TAX DEDUCTED AND DEPOSITED IN THE CENTRAL GOVERNMENT ACCOUNT THROUGH ADJUSTMENT"]
[]
["(The deductor to provide payment wise details of tax deducted and deposited with respect to the deductee)"]
["S.\nNo.","Tax Deposited in respect of the deductee(Rs.)","Book identification number (BIN)"]
[null,null,"Receipt numbers of Form No.24 G",null,null,null,null,null,null,"DDO serial number in Form No 24G",null,null,null,null,"Date of transfer voucher  (dd/mm/yyyy)",null,null,null,null,null,null,null,"Status of matching with Form No. 24G"]
[]
[]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
["TOTAL",{"$f":"SUM(B37:B48)","v":0}]
[]
["Certificate No. ",null,{"$f":"IF($D$9=\"\",\"\",$D$9)","v":""},null,null,null,"TAN of employer",null,null,null,{"$f":"$D$15","v":0},null,null,null,"PAN of employee",null,null,null,{"$f":"$L$15","v":0},null,null,"A.YEAR",null,{"$f":"$L$18","v":0}]
["II.  DETAILS OF TAX DEDUCTED AND DEPOSITED IN THE CENTRAL GOVERNMENT ACCOUNT  THROUGH CHALLAN\n (The deductor to provide payment wise details of tax deducted and deposited with respect to the deductee)"]
[]
["S.No.","Tax Deposited in respect of the deductee (Rs.)","Challan identification number (CIN)"]
[null,null,"BSR Code of tbe Bank Branch",null,null,null,null,null,null,"Date on which tax deposited (dd/mm/yyyy)",null,null,null,null,null,null,null,"Challan Serial Number",null,null,null,null,"Status of matching with OLTAS"]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
["Total",{"$f":"SUM(B56:B67)","v":0}]
["Verification"]
["I",null,null,null,null,null,null,null,"son of",null,null,null,null,null,null,null,null,null,null,"working in the capacity of "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"do hearby certify that a sum of "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"has been  deducted at source "]
["and paid to  the credit of   the Central Government. I further certify  that the information given  above is true and correct based on the books of account, documents and available records"]
[]
[]
["Place :",null,null,null,null,null,null,null,null,null,null,null,"(Signature of the person responsible for deduction of tax)"]
["Date :"]
["Designation",null,null,null,null,null,null,null,null,null,null,null,"Full Name"]
[]
[]
["Certificate No. ",null,{"$f":"IF($D$9=\"\",\"\",$D$9)","v":""},null,null,null,"TAN of employer",null,null,null,{"$f":"$D$15","v":0},null,null,null,"PAN of employee",null,null,null,{"$f":"$L$15","v":0},null,null,"A.YEAR",null,{"$f":"$L$18","v":0}]
["PART B (Annexure)"]
["Details of Salary Paid and any other income and tax deducted"]
[1," Gross Salary"]
["(a)  ","Salary as per provisons contained in sec 17(1)"]
["(b)  ","Value of perquisites u/s 17(2) "]
[null,"(as per Form No. 12BA, wherever applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["(c )  ","Profits in lieu of salary under section 17(3) "]
[null,"(as per Form No.12BA, wherever applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["(d)  ","Total"]
["(e)"," Reported total amount of salary received from other employer(s)"]
[2,"Less : Allowance to the extent exempt under section 10"]
["Details",null,null,null,null,null,null,null,null,null,"Rs."]
["(a) ","Travel concession or assistance  u/s 10(5)"]
["(b) ","Death-cum-retirement gratuity u/s 10(10)"]
["(c ) ","Commuted value of pension u/s 10(10A)"]
["(d) ","Cash equivlent of leave salary encashment  u/s 10(10AA)"]
["(e) ","House rent allowance u/s  10(13 A)     "]
["(f)  ","Conv Allow under Section 10(14)       "]
["(g) ","Other Allowances exempt u/s 10"]
["(h) ","Total amount of exemption claimd u/s  10"]
[3,"Total amount of salary received from current employer [1(d)-2(h)]"]
[]
[4,"Less :Deductions  under section 16"]
["(a) ","Standard Deducation (u/s 16ia)"]
["(b)  ","Entertainment Allowance u/s 16(ii)"]
["(c.)  ","Tax on Employment u/s 16(iii)"]
[5,"Total amount of deductions u/s 16 \n[ 4(a)+ (b) + (c )]"]
[6," Income chargable under the head Salaries [3+1(e)-5]"]
[7,"Add :  Any other income reported by the employee"]
["Details",null,null,null,null,null,null,null,null,null,"Rs."]
["(a) ","NSC Intrest"]
["(b) ","Bank Intrest on Saving"]
["(c ) ","HBA INTREST (loss)"]
["(d) ","Income from pension"]
["(e)"," Any other income"]
[8,"Total amount of other income reported by the employee"]
[9,"GROSS TOTAL INCOME ( 6 + 8 )"]
[10,"Deductions under chapter VI A"]
["A.  ","Sections 80C, 80CCC & 80CCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deductible Amount"]
["a.  ","Section 80 C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Amount"]
["i.","Genral Provided Fund"]
["ii.","State Insurance & Service Tax"]
["iii","Group Insurance"]
["iv.","Life Insurance Premium"]
["v.","Accured Intrest on NSC"]
["vi.","Tution Fee"]
["vii","Repayment of HBA"]
["viii","Hazard Fund"]
["ix","Purchases of NSC"]
["x","PPF"]
["xi","PLI / ULIP"]
["xii","IDBI/ICCI"]
["xiii","BANK FD/POST OFFICE FD"]
["xiv","Equity link saving bond"]
["xv","Sukanya Samriddhi Account Deposit Scheme"]
["xvi","Any other ded. u/s 80C"]
["b.  Section 80 CCC"]
["c.  Section 80 CCD (1)",null,null,0]
["Aggregate total of section 80C,80CCC,80CCD (u/s 80 CCE)"]
["Note : ","1.   aggregate amount deductible under section 80C shall not exceed one lakh rupees"]
[null,"2.   aggregate amount deductible under the three sections,i.e., 80C, 80CCC & 80CCD (1), shall not exceed one lakh fifty thousand rupees"]
[]
["Certificate No. ",null,{"$f":"IF($D$9=\"\",\"\",$D$9)","v":""},null,null,null,"TAN of employer",null,null,null,{"$f":"$D$15","v":0},null,null,null,"PAN of employee",null,null,null,{"$f":"$L$15","v":0},null,null,"A.YEAR",null,{"$f":"$L$18","v":0}]
["B.  Other sections ( for e.g., 80E, 80G etc. ) under chapter VIA",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Amount",null,null,null,"Qualifying Amount",null,null,null,"Deductible Amount"]
[]
["a.  ","U/S 80CCD(2)","Employer cont. towards new pension scheme "]
[null,"U/S 80 CCD(1B)","Additional cont. towards NPS (Upto Rs. 50000 )from F.Y. 2015-16)"]
["b.","U/S 80CCF","Investment  in long term infrasturture bonds "]
["c.","U/S 80D-","Medical ins. premium for himself, spous and childrens & Parents "]
["d.","U/S 80DD-","Medical treat. of dependent handicapped person "]
["e.","U/S 80DDB-","Spl ded.to the guardion of a patient suff.from Cancer/Aids "]
["f.","U/S 80E-","Repayment of loan for higher education"]
["g.","U/S 80EE-","Intrest paid on HBA(Loan taking after01-04-13 excluding u/s 24B)"]
["h.","U/S 80EEA- ","Deduction in respect of interest on loan taken for certain house property"]
["i.","U/S 80EEB- ","Deduction in respect of purchase of electric vehicle"]
["j.","U/S 80G- ","Donation . 50% and 100%"]
["k.","U/S 80CCG-","New Rajiv Gandhi Saving Scheme "]
["l.","U/S 80TTA-","Interest on deposits in savings account"]
["m.","U/S 80TTB-","Interest income earned on Saving/ Fixed Deposits & Recurring Deposits"]
["n.","U/S 80U- ","Phy. hand. person or blind person ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC166=\"\",\"\",\"Please Note\")","v":""}]
["o.",{"$f":"Statement!B67","v":""},"(Any other deduction..Give name)"]
[11,"Aggregate of deductible amounts under Chapter VI-A"]
[]
[12,"Total Income ( 9 - 11 ) (Rounded off u/s 288A)"]
[13," Tax on total income ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table for form 16'!C1219","v":""}]
[14,"Rebate under section 87A, if applicable"]
[15,"Surcharge,whenever applicable  (on tax computed at S.No. 13)                   "]
[16,"Add -Health and Education Cess & 4%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC166=\"\",\"\",'Table for form 16'!L1220)","v":""}]
[null,"(on tax computed at S.No.13 + surcharge  at S.No. 15)"]
[17," Tax payable ( 13+15+16-14 )"]
[18,"Less:  Releif under section 89 (attach details)"]
[19,"Tax Payable ( 17-18 )"]
["Verification"]
[]
["I",null,null,null,null,null,null,null,{"$f":"IF('DDO Data'!$H$12=\"Male\",\"son of\",\"daughter of\")","v":"son of"},null,null,null,null,null,null,null,null,null,null,"working in the capacity of "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"do hearby certify that the"]
[" information given  above is true and correct and is based on the books of account, documents ,TDS statements, and available records"]
[]
["Place :",null,null,null,null,null,null,null,null,null,null,null,"(Signature of the person responsible for deduction of tax)"]
["Date :"]
["Designation",null,null,null,null,null,null,null,null,null,null,null,"Full Name"]

{"sheet":"Tax Calculation","index":29,"n_rows":128,"n_cols":13,"rows_kept":128,"cut":false,"hidden":false,"merged":[[86,1,86,8],[64,5,64,7],[78,5,78,6],[108,7,108,8],[94,1,94,8],[102,1,103,1],[91,1,91,8],[79,2,79,4],[74,2,74,4],[82,2,82,4],[82,5,82,7],[107,5,107,6],[105,6,105,7],[90,3,90,8],[93,1,93,8],[34,11,34,14],[44,9,46,9],[45,2,45,4],[43,2,43,8],[38,2,38,8],[44,2,44,4],[40,2,40,8],[69,8,71,8],[69,9,71,9],[47,2,47,8],[50,2,50,8],[51,2,51,8],[13,2,13,8],[14,7,14,8],[14,4,14,6],[10,11,10,12],[15,4,15,6],[16,4,16,6],[22,11,23,13],[22,9,23,9],[117,7,117,8],[108,3,108,4],[106,1,106,9],[110,3,110,4],[33,9,35,9],[45,5,45,8],[116,7,116,8],[107,1,107,2],[95,9,97,9],[79,5,79,7],[105,2,105,5],[104,6,104,7],[112,1,112,8],[108,5,108,6],[110,1,110,2],[111,3,111,4],[18,4,18,5],[17,4,17,5],[26,1,28,1],[41,2,41,8],[75,2,75,4],[24,4,24,5],[34,2,34,4],[2,11,2,25],[11,2,11,8],[12,2,12,8],[29,2,29,8],[6,1,6,9],[15,7,15,8],[16,7,16,8],[14,9,16,9],[8,2,8,8],[26,2,28,3],[24,7,24,8],[26,9,28,9],[2,1,2,9],[3,4,3,5],[14,2,16,3],[7,2,7,8],[10,2,10,8],[128,2,128,4],[127,11,127,12],[128,5,128,9],[126,2,127,9],[92,1,92,8],[90,1,90,2],[109,1,109,9],[119,5,119,6],[107,7,107,8],[108,1,108,2],[104,1,105,1],[98,1,98,8],[99,3,99,8],[99,1,99,2],[100,1,100,9],[119,7,119,8],[119,1,119,2],[110,5,110,6],[110,7,110,8],[104,2,104,5],[118,7,118,8],[121,1,121,4],[122,1,122,4],[118,1,118,2],[120,5,123,8],[126,1,127,1],[125,4,125,9],[125,1,125,3],[113,7,113,8],[113,1,113,2],[113,5,113,6],[116,5,116,6],[115,3,115,4],[117,5,117,6],[118,3,118,4],[119,3,119,4],[124,1,124,8],[118,5,118,6],[116,3,116,4],[117,3,117,4],[116,1,116,2],[117,1,117,2],[123,1,123,4],[120,1,120,4],[114,7,114,8],[95,11,97,11],[114,3,114,4],[59,1,59,9],[63,5,63,7],[66,5,66,7],[114,5,114,6],[63,2,63,4],[113,3,113,4],[107,3,107,4],[114,1,114,2],[85,2,85,4],[85,5,85,7],[88,1,88,8],[103,2,103,7],[83,5,83,6],[72,5,72,6],[72,2,72,4],[83,2,83,4],[81,5,81,7],[80,5,80,7],[102,9,103,9],[76,5,76,7],[84,1,84,3],[84,4,84,7],[9,2,9,8],[115,1,115,2],[115,5,115,6],[1,8,1,9],[1,1,1,7],[39,2,39,8],[101,2,101,7],[19,4,19,5],[18,7,18,8],[19,7,19,8],[102,2,102,7],[111,5,111,6],[111,7,111,8],[115,7,115,8],[62,2,62,4],[62,5,62,7],[67,2,67,4],[78,2,78,4],[65,5,65,7],[81,2,81,4],[111,1,111,2],[87,1,87,8],[71,2,71,3],[80,2,80,4],[14,1,16,1],[89,1,89,8],[21,2,21,8],[24,1,25,1],[20,6,20,8],[61,5,61,7],[73,5,73,7],[33,2,33,8],[73,2,73,4],[60,2,60,4],[69,1,71,1],[20,2,20,5],[37,2,37,8],[36,2,36,8],[34,5,34,8],[35,5,35,8],[52,2,52,8],[53,2,53,8],[31,2,31,5],[32,2,32,7],[25,4,25,8],[24,2,25,3],[60,5,60,7],[49,1,49,9],[44,1,46,1],[77,5,77,7],[54,6,54,7],[69,2,70,3],[69,6,70,7],[69,4,70,5],[71,6,71,7],[71,4,71,5],[67,5,67,7],[64,1,64,4],[75,5,75,7],[65,2,65,4],[58,1,58,8],[61,2,61,4],[66,2,66,3],[55,6,55,7],[54,2,54,5],[68,2,68,4],[68,6,68,7],[74,5,74,7],[77,2,77,4],[4,1,4,7],[4,8,4,9],[3,11,4,13],[5,8,5,9],[76,2,76,4],[26,4,28,8],[17,2,17,3],[18,2,18,3],[19,2,19,3],[17,7,17,8],[35,2,35,4],[44,5,44,7],[42,2,42,8],[22,1,23,1],[22,2,23,3],[22,4,23,5],[22,6,23,8],[46,2,46,4],[46,5,46,8],[48,2,48,8],[6,11,7,11],[30,1,30,9],[24,9,25,9],[33,1,35,1]]}
[]
[null,"Hint- Use only Unhighlighted cells(i.e. white cells) , rest cells are linked cells",null,null,null,null,null,null,"Home"]
[null,"Calcuation of Tax calculation from Financial Year  1985-86 to Cont…."]
[null,"Financial Year","2024-25","Tax Category","MALE",null,"Asst.Year",{"$f":"'Table for Tax Cal'!B1208","v":"2025-26"},"Age condition",{"$f":"'Table for Tax Cal'!G1208","v":"Not Defined"},null,{"$f":"IF(C4>=C6,\"New option u/s 115BAC is applicable from F.Y. 2020-21\",CONCATENATE(\"New option u/s 115BAC is not applicable for F.Y.\",C4))","v":"New option u/s 115BAC is applicable from F.Y. 2020-21"}]
[null,{"$f":"CONCATENATE(\"Input value for find out Gross Total Income\",\"  \",\"for Financial Year\",\"  \",C4)","v":"Input value for find out Gross Total Income  for Financial Year  2024-25"},null,null,null,null,null,null,"New option u/s 115BAC"]
[null,null,"2020-21",null,null,null,null,null,{"$f":"IF($C$4>=$C$6,I5,\"Existing Option\")","v":"New option u/s 115BAC"}]
[null,"I-Income from Salary ",null,null,null,null,null,null,null,null,null,"Clear Gross Salary Data"]
[null,1,"Salary as per provisons contained in sec 17(1)   {sum of i+ii+iii}",null,null,null,null,null,null,{"$f":"SUM(J9:J11)","v":825000}]
[null,"(i)","Salary (Basic Pay + Grade Pay+DA+D.P. if any)",null,null,null,null,null,null,825000]
[null,"(ii)","Taxable Allowances",null,null,null,null,null,null,0]
[null,"(iii)","Employer's contribution in New Pension Scheme(NPS)",null,null,null,null,null,null,0,null,"Statement"]
[null,2,"Value of perquisites u/s 17(2) (as per Form No. 12BA, wherever applicable)",null,null,null,null,null,null,0]
[null,3," Profits in lieu of salary under section 17(3)(as per Form No. 12BB, wherever applicable)",null,null,null,null,null,null,0]
[null,4,"Less: Allowance to the extent exempt U/s 10      {sum of 4 (i+ii+iii+iv+v)}",null,null,null,null,null,null,{"$f":"SUM(J15:J21)","v":0}]
[null,"(i)","House Rent Allowance  u/s 10(13A)",null,"Select City Type",null,null,"Non Metro City",null,{"$f":"IF($I$6=\"New option u/s 115BAC\",0,pks!E344)","v":0}]
[null,null,null,null,"Acutal Amount of HRA Received",null,null,0]
[null,null,null,null,"HRA Paid",null,null,0]
[null,"(ii)","Transport Allowances",null,{"$f":"pks!H346","v":"Not Allowed"},null,0,"Handicapped",null,{"$f":"pks!G346","v":0}]
[null,"(iii)","Education Allowances",null,{"$f":"pks!H347","v":"Not Allowed"},null,0,"One Childern",null,{"$f":"pks!G347","v":0}]
[null,"(iv)","Hostel Exp. Allowances",null,{"$f":"pks!H348","v":"Not Allowed"},null,0,"One Childern",null,{"$f":"pks!G348","v":0}]
[null,"(v)","Any Other Exempted Receipts/ Allowances u/s 10(14)",null,null,null,"Exempt to the extent of exp. incurred",null,null,0]
[null,5,"Less : Deduction from Salary u/s 16   {sum of 5(i+ii)}",null,null,null,null,null,null,{"$f":"SUM(J23:J29)","v":75000}]
[null,"(i)","Standard Deduction  -u/s 16(ia)",null,{"$f":"pks!N400","v":0},null,"Applicable from F.Y. 2018-19 for Salaried & Pensioner",null,null,{"$f":"pks!J400","v":75000},null,{"$f":"IF(C4=\"2023-24\",\"Standard Ded. is applicable under both option (old/new)\",\"\")","v":""}]
[]
[null,"(ii)","Entertainment Allowances-u/s 16(ii)",null,{"$f":"pks!H349","v":"Not Allowed"},null,0,"Govt. Employee",null,{"$f":"pks!G349","v":0}]
[null,null,null,null,"Least of (a) Rs 5,000,(b) 1/5th of salary ,(c) Actual  received amt."]
[null,"(iii)","Employment Tax / Professional Tax. -u/s 16(iii)",null,{"$f":"IF($I$6=\"New option u/s 115BAC\",\"Not Allowed\",\"Amt. actually paid during the year  is deductible. .. if professional tax is paid by the employer on behalf of its employee than it is first included in the salary of the employee as a perquisite and then same amt. is allowed as deduction.\")","v":"Not Allowed"},null,null,null,null,0]
[]
[]
[null,6,"Income Chargeable  under head \"Salaries\" (1+2+3-4-5)",null,null,null,null,null,null,{"$f":"J8+J12+J13-J14-J22","v":750000}]
[null,"II-Income from House Property"]
[null,"A","Income from Self-occupied Property"]
[null,null,"Maximum Loan Amt Admisiable u/s 24(b)[ Interest Paid/Payable on Housing Loan]",null,null,null,null,null,{"$f":"pks!$F$331","v":200000},{"$f":"I33","v":200000}]
[null,1,"Interest on Housing Loan",null,null,null,null,null,null,0]
[null,null," Loan taken purpose",null,null,"Acquisition or construction of the house",null,null,null,null,null,"Interest Paid/Payable on Housing Loan"]
[null,null,"Loan taken period",null,null,"On or after 01-04-1999"]
[null,2,"Income from Self-occupied House Property",null,null,null,null,null,null,{"$f":"IF($I$6=\"New option u/s 115BAC\",0,-MIN(I33:J36))","v":0}]
[null,"B","Income from Let-out Property"]
[null,1,"Annual Letable Value/Rent Received or Receivable",null,null,null,null,null,null,0]
[null,2,"Less: Municipal Taxes Paid during the Year",null,null,null,null,null,null,0]
[null,3,"Less:Unrealized Rent",null,null,null,null,null,null,0]
[null,4,"Net Annual Value (1-(2+3))",null,null,null,null,null,null,{"$f":"IF(J39>0,J39-J40-J41,0)","v":0}]
[null,5,"Less: Deductions from Net Annual Value",null,null,null,null,null,null,0]
[null,"(i)","Standard Deduction @ 30% of Net Annual Value u/s 24(a)",null,null,null,null,null,null,{"$f":"ROUND(J42*30%,0)","v":0}]
[null,"(ii)","Interest on Housing Loan",null,null,"Maximum Loan Amt Admisiable u/s 24(b)",null,null,{"$f":"pks!$F$334","v":200000},0]
[null,null,"Loan taken purpose",null,null,"Acquisition or construction of the house"]
[null,null,"Loan taken period",null,null,"On or after 01-04-1999"]
[null,6,"Income from Let-out House Property",null,null,null,null,null,null,{"$f":"J42-J44-(MIN(I45,J45))","v":0}]
[null,"C","Income from House Property (A+B)",null,null,null,null,null,null,{"$f":"J37+J48","v":0}]
[null,"III-Income from Other Sources"]
[null,1,"Interest Received from Bank, Post Office (Saving Account)",null,null,null,null,null,null,0]
[null,2,"Other Interest Income (FD,RD, Interest on Securities/Debentures/bonds etc.)",null,null,null,null,null,null,0]
[null,3,"Rental Income from Furniture, Machinery, Plant or Building etc.",null,null,null,null,null,null,0]
[null,4,"Dividend Income (other than exempted u/s 10(34))",null,null,null,null,null,null,0]
[null,5,"Family Pension (Received by Legal Heir of Employee)",null,null,null,"Amt Received",null,80000,{"$f":"'Table for Tax Cal'!F1246","v":55000}]
[null,6,"Gift Received (if it charged to tax)",null,null,null,"Amt Received",null,0,{"$f":"IF(I56>50000,I56-50000,0)","v":0}]
[null,7,"Any other income (if any…)",null,null,null,null,null,null,0]
[null,8,"Income under the head \"Other Sources\"  (sum of 1 to 7)",null,null,null,null,null,null,{"$f":"SUM(J51:J57)","v":55000}]
[null,"IV-Gross Total Income (I+II+III)",null,null,null,null,null,null,null,{"$f":"J30+J49+J58","v":805000}]
[null,"V- Deduction under  Chapter VIA & Releif u/s 89(1)"]
[null,"Ded. Section","Name of deduction (brief description)",null,null,"Max. Limit (Remarks)\n(From F.Y. 2014-15 & onwards)",null,null,"Investment  amt. (Input Value)","Allowed amt."]
[null,"U/S 80 C ","Invesment in specified investment plans",null,null,{"$f":"pks!L195","v":"Not allowed for selected option"},null,null,0,{"$f":"IF($I$6=\"New option u/s 115BAC\",0,IF(I62>=150000,150000,I62))","v":0}]
[null,"U/S 80CCC","Payment of premium for annuity plan of LIC or any other  ",null,null,{"$f":"pks!L196","v":"Not allowed for selected option"},null,null,0,{"$f":"IF($I$6=\"New option u/s 115BAC\",0,IF(I63>=100000,100000,I63))","v":0}]
[null,"U/S 80 CCD(1)","Employee cont. towards new pension scheme",null,null,{"$f":"pks!L197","v":"Not allowed for selected option"},null,null,0,{"$f":"IF($I$6=\"New option u/s 115BAC\",0,IF(I64>=0,MIN(ROUND(J9*10%,0),I64,pks!N197)))","v":0}]
[null,"U/S 80CCE-\nTOTAL OF[(80C)+(80CCC)+(80CCD(1))]",null,null,null,{"$f":"pks!L198","v":"Not allowed for selected option"},null,null,{"$f":"SUM(I62:I64)","v":0},{"$f":"IF($I$6=\"New option u/s 115BAC\",0,IF(SUM(J62:J64)>=150000,150000,SUM(J62:J64)))","v":0}]
[null,"U/S 80 CCD(1B)","Additional contribution towards NPS",null,null,{"$f":"pks!L199","v":"Not allowed for selected option"},null,null,0,{"$f":"IF($I$6=\"New option u/s 115BAC\",0,IF(I66>50000,50000,I66))","v":0},null,"Clear Deduction under Chapte VIA"]
[null,"U/S 80 CCD(2)","Employer cont. towards new pension scheme ",null,0.14000000000000001,{"$f":"IF(E67=14%,\"[14% of Salary (Equal to 14% of Salary (Pay+D.A.)] \",pks!L200)","v":"[14% of Salary (Equal to 14% of Salary (Pay+D.A.)] "},null,null,0,{"$f":"MIN(ROUND(J9*E67,0),I67)","v":0},null,"Clear Deduction under Chapte VIA"]
[null,"U/S 80CCF","Investment  in long term infrasturture bonds ",null,null,{"$f":"pks!L201","v":"No limit  "},null,null,0,{"$f":"IF($I$6=\"New option u/s 115BAC\",0,I68)","v":0}]
[null,"U/S 80CCH","All contributions to Agniveer Corpus Fund ",null,null,"From F.Y. 2023-24","(100% -whole amt paid or deposited in fund)",null,0,{"$f":"IF(C4=\"2023-24\",I69,0)","v":0}]
[null,"U/S 80D-","Medical ins. premium for himself, spous and childrens & Parents (only two condition applied)",null,"Parents (dependent or not)-Above sixty years",null,"Parents (dependent or not)-Above sixty years",null,0,{"$f":"IF($I$6=\"New option u/s 115BAC\",0,IF(I70>pks!M242,pks!M242,'Tax Calculation'!I70))","v":0}]
[]
[null,null,{"$f":"pks!N241","v":"Total deduction allowed Rs.  100000  for F.Y.   2024-25"},null,250000,null,250000]
[null,"U/S 80DD-","Medical treatment of dependent handicapped person",null,null,{"$f":"pks!J224","v":"Maxi. allow limit in case of  Severe disability  Rs.  125000 "},null,"Severe disability",0,{"$f":"IF($I$6=\"New option u/s 115BAC\",0,pks!F239)","v":0}]
[null,"U/S 80DDB-","Spl ded to the guardion of a patient suff.from Cancer/Aids ",null,null,{"$f":"pks!L204","v":"Not allowed for selected option"},null,null,0,{"$f":"IF($I$6=\"New option u/s 115BAC\",0,IF(I74>pks!N204,pks!N204,'Tax Calculation'!I74))","v":0}]
[null,"U/S 80E-","Repayment of loan for higher education",null,null,{"$f":"pks!L205","v":"Not allowed for selected option"},null,null,0,{"$f":"IF($I$6=\"New option u/s 115BAC\",0,I75)","v":0}]
[null,"U/S 80EE","Intrest paid on House Building Loan        ( excluding u/s 24B)",null,null,{"$f":"pks!L206","v":"Not allowed for selected option"},null,null,0,{"$f":"IF($I$6=\"New option u/s 115BAC\",0,IF(I76>pks!N206,pks!N206,'Tax Calculation'!I76))","v":0}]
[null,"U/S 80EEA","Deduction in respect of interest on loan taken for certain house property",null,null,{"$f":"pks!BB188","v":"150000  Maxi.  allowable limit, Applicable from f.y. 2019-20,)"},null,null,0,{"$f":"IF($I$6=\"New option u/s 115BAC\",0,IF(I77>pks!O213,pks!O213,'Tax Calculation'!I77))","v":0}]
[null,"U/S 80EEB","Deduction in respect of purchase of electric vehicle",null,null,{"$f":"pks!BB189","v":"150000  Maxi.  allowable limit, Applicable from f.y. 2019-20,)"},null,null,0,{"$f":"IF($I$6=\"New option u/s 115BAC\",0,IF(I78>pks!O214,pks!O214,'Tax Calculation'!I78))","v":0}]
[null,"U/S 80G- ","Donation to certain funds,  charitable institutions etc.",null,null,{"$f":"pks!L207","v":"Not allowed for selected option"},null,1,0,{"$f":"IF($I$6=\"New option u/s 115BAC\",0,pks!F241)","v":0}]
[null,"80GG","Deduction in respect of rent paid ",null,null,{"$f":"pks!L208","v":"Not allowed for selected option"},null,null,0,{"$f":"IF($I$6=\"New option u/s 115BAC\",0,IF(I80>pks!N208,pks!N208,'Tax Calculation'!I80))","v":0}]
[null,"U/S 80CCG","Investment made under\nan Equity savings\nscheme/ Equity oriented\nfund",null,null,{"$f":"pks!L209","v":"Not allowed for selected option"},null,null,0,{"$f":"IF($I$6=\"New option u/s 115BAC\",0,pks!F242)","v":0}]
[null,"U/S 80TTA","Interest on deposits in savings account (w.e.f. 2012-13)",null,null,{"$f":"pks!L210","v":"Not allowed for selected option"},null,null,0,{"$f":"IF($I$6=\"New option u/s 115BAC\",0,pks!L400)","v":0}]
[null,"U/S 80TTB","Interest income earned on Saving/ Fixed Deposits & Recurring Deposits (w.e.f. 2018-19)",null,null,{"$f":"pks!L211","v":"Not allowed for selected option"},null,null,0,{"$f":"IF($I$6=\"New option u/s 115BAC\",0,pks!M400)","v":0}]
[null,"U/S 80U- "," Physical disability (including blindness) or mental retardation. ",null,null,{"$f":"pks!J228","v":"Maxi. allow limit in case of  Severe disability  Rs.  125000 "},null,"Severe disability",0,{"$f":"IF($I$6=\"New option u/s 115BAC\",0,pks!F240)","v":0}]
[null,"All contributions to Agniveer Corpus Fund ",null,null,"100% allowed From F.Y. 23-24",null,null,null,0,{"$f":"IF(C4=\"2023-24\",I85,0)","v":0}]
[null,"Others","<Any other deduction… not covered in above list>",null,null,null,null,null,0,{"$f":"IF($I$6=\"New option u/s 115BAC\",0,IF(I86>0,I86,0))","v":0}]
[null,"Total Deduction under Chapter VI-A",null,null,null,null,null,null,null,{"$f":"SUM(J65:J86)","v":0}]
[null,"Taxable Income  ",null,null,null,null,null,null,null,{"$f":"IF($J$87>$J$59,0,$J$59-$J$87)","v":805000}]
[null,"Taxable Income (Round. off)",null,null,null,null,null,null,null,{"$f":"IF(MOD(J88,10)>=5,J88-MOD(J88,10)+10,J88-MOD(J88,10))","v":805000}]
[null,"Tax Due",null,null,null,null,null,null,null,{"$f":"'Table for Tax Cal'!$C$1208","v":30500}]
[null,"Surcharge (if any)",null,{"$f":"IF('Table for Tax Cal'!E1221>0,'Table for Tax Cal'!B1222,'Table for Tax Cal'!B1224)","v":"(  Marginal relief-Not Applicable )"},null,null,null,null,null,{"$f":"'Table for Tax Cal'!$D$1208","v":0}]
[null,"Less-Rebate U/S 87A (From F.Y. 2013-14) , if applicable",null,null,null,null,null,null,null,{"$f":"IF(J90>'Table for Tax Cal'!J1208,'Table for Tax Cal'!J1208,J90)","v":0}]
[null,{"$f":"IF($C$4=\"2020-21\",\"Health and Education Cess & 4% \",IF($C$4=\"2019-20\",\"Health and Education Cess & 4% \",IF($C$4=\"2018-19\",\"Health and Education Cess & 4% \",\"Education Cess @2% on Tax+H.Education Cess @1% \")))","v":"Education Cess @2% on Tax+H.Education Cess @1% "},null,null,null,null,null,null,null,{"$f":"'Table for Tax Cal'!K1208","v":1220}]
[null,"Total Tax Liability",null,null,null,null,null,null,null,{"$f":"'Table for Tax Cal'!$L$1208","v":31720}]
[null,"Tax deduction at source (monthwise tax deducted/deposited  from salary)"]
[null,{"$f":"pks!H54","v":"2024-04-01"},0,{"$f":"B98+31","v":"2024-07-03"},0,{"$f":"D98+31","v":"2024-10-04"},0,{"$f":"F98+31","v":"2025-01-05"},0,{"$f":"SUM($C$96:$C$98)+SUM($E$96:$E$98)+SUM($G$96:$G$98)+SUM($I$96:$I$98)","v":0},null,"Clear Tax Data"]
[null,{"$f":"B96+31","v":"2024-05-02"},0,{"$f":"D96+31","v":"2024-08-03"},0,{"$f":"F96+31","v":"2024-11-04"},0,{"$f":"H96+31","v":"2025-02-05"},0]
[null,{"$f":"B97+31","v":"2024-06-02"},0,{"$f":"D97+31","v":"2024-09-03"},0,{"$f":"F97+31","v":"2024-12-05"},0,{"$f":"H97+31","v":"2025-03-08"},0]
[null,"Less-Relief u/s 89(1)… if any",null,null,null,null,null,null,null,0]
[null,{"$f":"'Table for Tax Cal'!B1232","v":"Net Tax payable"},null,{"$f":"'Table for Tax Cal'!$D$1235","v":{"$error":"#NAME?"}},null,null,null,null,null,{"$f":"'Table for Tax Cal'!G1232","v":31720},null,24360]
[null,"Calculation of Intrest u/s 234A,234B & 234C"]
[null,"Section","Content of section",null,null,null,null,null,"Date","Condition"]
[null,"For 234 A","Due Date of Filing the Return",null,null,null,null,null,"2024-07-31","Yes"]
[null,null,"Acutal Date of filing the Return /Date completion of assessment u/s 144",null,null,null,null,null,"2024-08-31"]
[null,"For 234B and 234 C","Due Date (last date of selected F.Year)",null,null,null,{"$f":"INDEX(pks!$F$53:$F$93,MATCH('Tax Calculation'!$C$4,pks!$C$53:$C$93,0))","v":"2025-03-31"},null,{"$f":"G105","v":"2025-03-31"},"Yes",null,null,"2021-03-31"]
[null,null,"Date of Determination of Income U/s 143(1)",null,null,null,{"$f":"EOMONTH(G105,4)","v":"2025-07-31"},null,{"$f":"G106","v":"2025-07-31"},"Yes",null,null,{"$f":"I106-M105","v":1583}]
[null,"Calculation of Intrest u/s 234A",null,null,null,null,null,null,null,null,null,null,{"$f":"M106/30","v":52.766666666666666}]
[null,"Due Date of return",null,"Date of filing return",null,"Delay periods (months)",null,"Tax due amt",null,"Intrest u/s 234A"]
[null,{"$f":"I103","v":"2024-07-31"},null,{"$f":"I104","v":"2024-08-31"},null,{"$f":"pks!B250","v":1},null,{"$f":"pks!B255","v":31700},null,{"$f":"pks!B258","v":317}]
[null,{"$f":"pks!A288","v":"Calculation of intrest due u/s 234B   (when intrest due u/s 234C paid after 31-Mar-2025  )"}]
[null,"Due Date of return",null,"Date of filing return",null,"Delay periods (months)",null,"Tax due amt",null,"Intrest u/s 234B"]
[null,{"$f":"I105","v":"2025-03-31"},null,{"$f":"I106","v":"2025-07-31"},null,{"$f":"pks!D250","v":4},null,{"$f":"pks!C255","v":31700},null,{"$f":"pks!C258","v":1268}]
[null,"Calculaton of Advance tax and Int. u/s 234C",null,null,null,null,null,null,null,{"$f":"J94-J99","v":31720}]
[null,"Date  upto",null,"Adv tax due",null,"Act. Tax paid",null,"Shortage tax",null,"Int u/s 234C"]
[null,{"$f":"pks!L56","v":"15-Jun-2024"},null,{"$f":"ROUND('Tax Calculation'!$J$113*pks!H264,0)","v":0},null,{"$f":"SUM($C$96:$C$98)","v":0},null,{"$f":"D115-F115","v":0},null,{"$f":"pks!F264","v":0}]
[null,{"$f":"pks!L57","v":"15-Sep-2024"},null,{"$f":"ROUND('Tax Calculation'!$J$113*pks!H265,0)","v":9516},null,{"$f":"SUM($E$96:$E$98)+F115","v":0},null,{"$f":"D116-F116","v":9516},null,{"$f":"pks!F265","v":285}]
[null,{"$f":"pks!L58","v":"15-Dec-2024"},null,{"$f":"ROUND('Tax Calculation'!$J$113*pks!H266,0)","v":19032},null,{"$f":"SUM($G$96:$G$98)+F116","v":0},null,{"$f":"D117-F117","v":19032},null,{"$f":"pks!F266","v":570}]
[null,{"$f":"pks!L59","v":"15-Mar-2025"},null,{"$f":"ROUND('Tax Calculation'!$J$113*pks!H267,0)","v":31720},null,{"$f":"SUM($I$96:$I$98)+F117","v":0},null,{"$f":"D118-F118","v":31720},null,{"$f":"pks!F267","v":317}]
[null,{"$f":"pks!L60","v":"31-Mar-2025"},null,{"$f":"ROUND('Tax Calculation'!$J$113*pks!H268,0)","v":31720},null,0,null,0,null,0]
[null,"Total",null,{"$f":"'Tax Calculation'!J113","v":31720},null,{"$f":"J96","v":0},null,{"$f":"IF(D120>F120,ROUNDDOWN(D120-F120,-2),0)","v":31700},null,{"$f":"IF(H120>0,SUM(J115:J118),0)","v":1172}]
[null,"Interest payable u/s 234A",null,null,null,{"$f":"IF(J121>0,\" Advance Tax Liability raised due to total tax payable is greater than Rs. 10,000 in a year\",\"No Advance Tax Liability raised due to total tax payable is less than Rs. 10,000 in a year\")","v":" Advance Tax Liability raised due to total tax payable is greater than Rs. 10,000 in a year"},null,null,null,{"$f":"IF($J$100>10000,J109,0)","v":317}]
[null,"Interest payable u/s 234B",null,null,null,null,null,null,null,{"$f":"IF($J$100>10000,J112,0)","v":1268}]
[null,"Interest Payable u/s 234C",null,null,null,null,null,null,null,{"$f":"IF($J$100>10000,J120,0)","v":1172}]
[null,"Total Interest Payable u/s 234A, 234B & 234C",null,null,null,null,null,null,null,{"$f":"IF(J100>10000,J121+J122+J123,0)","v":2757}]
[null,"Total Tax + Interest Payable/ (Refund Due)",null,null,null,null,null,null,null,{"$f":"pks!E255","v":34477}]
[null,{"$f":"pks!F253","v":"Total Tax Due"},null,null,{"$f":"pravesh(J125)","v":{"$error":"#NAME?"}}]
[null,"Note-","[User may take decision (tax planning) to what will be total tax liability and effect of section 234A/B/C, on the basis of monthwise tax deduction]."]
[null,null,null,null,null,null,null,null,null,null,null,"Home"]

{"sheet":"Table for Tax Cal","index":30,"n_rows":1246,"n_cols":42,"rows_kept":1246,"cut":false,"hidden":true,"merged":[[1238,1,1238,6],[1240,2,1240,3],[1239,2,1239,3],[1242,3,1242,4],[1160,10,1160,12],[1161,10,1161,12],[1145,13,1145,14],[1146,10,1146,12],[1146,13,1146,14],[1147,10,1147,12],[1147,13,1147,14],[1148,13,1148,14],[1149,13,1149,14],[1150,0,1150,2],[1150,6,1151,6],[1150,8,1151,8],[1150,9,1151,9],[1150,10,1151,10],[1150,11,1151,11],[1150,12,1151,12],[1153,10,1153,12],[1154,10,1154,12],[1157,0,1157,2],[1157,6,1158,6],[1157,8,1158,8],[1157,9,1158,9],[1157,10,1158,10],[1157,11,1158,11],[1157,12,1158,12],[1234,3,1235,6],[1234,1,1235,2],[1219,1,1219,6],[1136,22,1138,22],[1136,24,1136,26],[1137,0,1137,2],[1139,10,1139,12],[1139,17,1139,18],[1140,10,1140,12],[1140,17,1140,18],[1141,17,1141,18],[1142,17,1142,18],[1143,0,1143,2],[1143,6,1144,6],[1143,8,1144,8],[1143,9,1144,9],[1143,10,1144,10],[1143,11,1144,11],[1143,12,1144,12],[1143,13,1143,14],[1143,17,1143,18],[1144,13,1144,14],[1135,5,1135,6],[1136,0,1136,2],[1136,3,1137,3],[1136,4,1137,4],[1136,5,1137,5],[1136,6,1137,6],[1136,8,1137,8],[1136,9,1137,9],[1136,10,1137,10],[1136,11,1137,11],[1136,12,1137,12],[1136,13,1136,15],[1136,16,1137,16],[1136,17,1138,18],[1136,19,1138,19],[1136,20,1138,20],[1136,21,1138,21],[1131,10,1131,12],[1132,10,1132,12],[1116,13,1116,14],[1117,10,1117,12],[1117,13,1117,14],[1118,10,1118,12],[1118,13,1118,14],[1119,13,1119,14],[1120,13,1120,14],[1121,0,1121,2],[1121,6,1122,6],[1121,8,1122,8],[1121,9,1122,9],[1121,10,1122,10],[1121,11,1122,11],[1121,12,1122,12],[1124,10,1124,12],[1125,10,1125,12],[1128,0,1128,2],[1128,6,1129,6],[1128,8,1129,8],[1128,9,1129,9],[1128,10,1129,10],[1128,11,1129,11],[1128,12,1129,12],[1107,22,1109,22],[1107,24,1107,26],[1108,0,1108,2],[1110,10,1110,12],[1110,17,1110,18],[1111,10,1111,12],[1111,17,1111,18],[1112,17,1112,18],[1113,17,1113,18],[1114,0,1114,2],[1114,6,1115,6],[1114,8,1115,8],[1114,9,1115,9],[1114,10,1115,10],[1114,11,1115,11],[1114,12,1115,12],[1114,13,1114,14],[1114,17,1114,18],[1115,13,1115,14],[1106,5,1106,6],[1107,0,1107,2],[1107,3,1108,3],[1107,4,1108,4],[1107,5,1108,5],[1107,6,1108,6],[1107,8,1108,8],[1107,9,1108,9],[1107,10,1108,10],[1107,11,1108,11],[1107,12,1108,12],[1107,13,1107,15],[1107,16,1108,16],[1107,17,1109,18],[1107,19,1109,19],[1107,20,1109,20],[1107,21,1109,21],[936,17,936,18],[12,12,13,12],[12,13,12,14],[8,10,8,12],[9,10,9,12],[937,17,937,18],[938,17,938,18],[939,17,939,18],[940,17,940,18],[1233,1,1233,2],[1233,3,1233,6],[1217,1,1218,1],[1212,1,1212,5],[1210,2,1210,3],[1211,2,1211,3],[13,13,13,14],[17,13,17,14],[18,13,18,14],[19,12,20,12],[20,0,20,2],[22,10,22,12],[23,10,23,12],[26,3,27,3],[26,4,27,4],[26,5,27,5],[26,6,27,6],[26,8,27,8],[26,9,27,9],[26,10,27,10],[26,11,27,11],[26,12,27,12],[27,0,27,2],[1224,1,1224,6],[1225,1,1225,5],[1226,1,1226,5],[1227,1,1227,5],[1217,2,1218,6],[4,7,4,12],[1,1,1,3],[1,4,1,6],[2,1,2,3],[2,4,2,6],[3,1,3,3],[3,4,3,6],[5,12,6,12],[5,6,6,6],[12,0,12,2],[12,3,13,3],[13,0,13,2],[12,11,13,11],[12,4,13,4],[12,5,13,5],[12,6,13,6],[19,3,20,3],[19,4,20,4],[19,5,20,5],[19,6,20,6],[19,8,20,8],[19,9,20,9],[19,10,20,10],[19,11,20,11],[29,10,29,12],[30,10,30,12],[33,5,33,6],[0,0,0,6],[1,0,3,0],[14,13,14,14],[15,10,15,12],[15,13,15,14],[16,10,16,12],[16,13,16,14],[12,8,13,8],[12,9,13,9],[12,10,13,10],[4,0,4,1],[4,5,4,6],[4,13,4,14],[5,0,5,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[6,0,6,2],[5,10,6,10],[5,11,6,11],[5,8,6,8],[5,9,6,9],[5,13,5,15],[34,0,34,2],[34,3,35,3],[34,4,35,4],[34,5,35,5],[34,6,35,6],[35,0,35,2],[34,8,35,8],[34,9,35,9],[34,10,35,10],[34,11,35,11],[34,12,35,12],[34,13,34,15],[44,10,44,12],[44,13,44,14],[37,10,37,12],[38,10,38,12],[41,0,41,2],[41,3,42,3],[41,4,42,4],[41,5,42,5],[41,6,42,6],[41,8,42,8],[41,11,42,11],[41,12,42,12],[41,13,41,14],[42,0,42,2],[42,13,42,14],[43,13,43,14],[41,9,42,9],[41,10,42,10],[45,10,45,12],[45,13,45,14],[46,13,46,14],[47,13,47,14],[48,11,49,11],[48,12,49,12],[48,10,49,10],[49,0,49,2],[51,10,51,12],[48,0,48,2],[48,3,49,3],[48,4,49,4],[48,5,49,5],[48,6,49,6],[48,8,49,8],[48,9,49,9],[52,10,52,12],[55,0,55,2],[55,3,56,3],[55,4,56,4],[55,5,56,5],[55,6,56,6],[55,8,56,8],[55,9,56,9],[55,10,56,10],[55,11,56,11],[55,12,56,12],[56,0,56,2],[58,10,58,12],[59,10,59,12],[62,5,62,6],[63,0,63,2],[63,3,64,3],[63,4,64,4],[63,5,64,5],[63,6,64,6],[63,8,64,8],[63,9,64,9],[63,10,64,10],[63,11,64,11],[63,12,64,12],[63,13,63,15],[64,0,64,2],[66,10,66,12],[67,10,67,12],[70,0,70,2],[70,3,71,3],[70,4,71,4],[70,5,71,5],[70,6,71,6],[70,8,71,8],[70,9,71,9],[70,10,71,10],[70,11,71,11],[70,12,71,12],[70,13,70,14],[71,0,71,2],[71,13,71,14],[72,13,72,14],[73,10,73,12],[73,13,73,14],[74,10,74,12],[74,13,74,14],[75,13,75,14],[76,13,76,14],[77,0,77,2],[77,3,78,3],[77,4,78,4],[77,5,78,5],[77,6,78,6],[77,8,78,8],[77,9,78,9],[77,10,78,10],[77,11,78,11],[77,12,78,12],[78,0,78,2],[80,10,80,12],[81,10,81,12],[84,0,84,2],[84,3,85,3],[84,4,85,4],[84,5,85,5],[84,6,85,6],[84,8,85,8],[84,9,85,9],[84,10,85,10],[84,11,85,11],[84,12,85,12],[88,10,88,12],[85,0,85,2],[87,10,87,12],[91,5,91,6],[92,0,92,2],[92,3,93,3],[92,4,93,4],[92,5,93,5],[92,6,93,6],[92,8,93,8],[93,0,93,2],[95,10,95,12],[92,11,93,11],[92,12,93,12],[92,13,92,15],[92,9,93,9],[92,10,93,10],[96,10,96,12],[99,0,99,2],[99,3,100,3],[99,4,100,4],[99,5,100,5],[99,6,100,6],[99,8,100,8],[99,9,100,9],[99,10,100,10],[99,11,100,11],[99,12,100,12],[99,13,99,14],[100,0,100,2],[100,13,100,14],[101,13,101,14],[102,10,102,12],[102,13,102,14],[103,10,103,12],[103,13,103,14],[104,13,104,14],[105,13,105,14],[106,0,106,2],[106,3,107,3],[106,4,107,4],[106,5,107,5],[106,6,107,6],[106,8,107,8],[106,9,107,9],[106,10,107,10],[106,11,107,11],[106,12,107,12],[107,0,107,2],[109,10,109,12],[110,10,110,12],[113,0,113,2],[113,3,114,3],[113,4,114,4],[113,5,114,5],[113,6,114,6],[113,8,114,8],[113,9,114,9],[113,10,114,10],[113,11,114,11],[113,12,114,12],[114,0,114,2],[116,10,116,12],[117,10,117,12],[120,5,120,6],[121,0,121,2],[121,3,122,3],[121,4,122,4],[121,5,122,5],[121,6,122,6],[121,8,122,8],[121,9,122,9],[121,10,122,10],[121,11,122,11],[121,12,122,12],[121,13,121,15],[122,0,122,2],[124,10,124,12],[125,10,125,12],[128,0,128,2],[128,6,129,6],[128,8,129,8],[128,9,129,9],[128,10,129,10],[128,11,129,11],[128,12,129,12],[128,13,128,14],[129,0,129,2],[129,13,129,14],[130,13,130,14],[131,10,131,12],[131,13,131,14],[132,10,132,12],[132,13,132,14],[133,13,133,14],[134,13,134,14],[135,0,135,2],[135,6,136,6],[135,8,136,8],[135,9,136,9],[135,10,136,10],[135,11,136,11],[135,12,136,12],[136,0,136,2],[138,10,138,12],[139,10,139,12],[142,0,142,2],[142,6,143,6],[142,8,143,8],[142,9,143,9],[142,10,143,10],[142,11,143,11],[142,12,143,12],[143,0,143,2],[145,10,145,12],[146,10,146,12],[149,5,149,6],[150,0,150,2],[150,3,151,3],[150,4,151,4],[150,5,151,5],[150,6,151,6],[150,8,151,8],[150,9,151,9],[150,10,151,10],[150,11,151,11],[150,12,151,12],[150,13,150,15],[151,0,151,2],[153,10,153,12],[154,10,154,12],[157,0,157,2],[157,5,158,5],[157,6,158,6],[157,8,158,8],[157,9,158,9],[157,10,158,10],[157,11,158,11],[157,12,158,12],[157,13,157,14],[158,0,158,2],[158,13,158,14],[159,13,159,14],[160,10,160,12],[160,13,160,14],[161,10,161,12],[161,13,161,14],[162,13,162,14],[163,13,163,14],[164,0,164,2],[164,5,165,5],[164,6,165,6],[164,8,165,8],[164,9,165,9],[164,10,165,10],[164,11,165,11],[164,12,165,12],[165,0,165,2],[167,10,167,12],[168,10,168,12],[171,0,171,2],[171,5,172,5],[171,6,172,6],[171,8,172,8],[171,9,172,9],[171,10,172,10],[171,11,172,11],[171,12,172,12],[172,0,172,2],[174,10,174,12],[175,10,175,12],[178,5,178,6],[179,0,179,2],[179,3,180,3],[179,4,180,4],[179,5,180,5],[179,6,180,6],[180,0,180,2],[179,8,180,8],[179,9,180,9],[179,10,180,10],[179,11,180,11],[179,12,180,12],[179,13,179,15],[182,10,182,12],[183,10,183,12],[186,0,186,2],[186,5,187,5],[186,6,187,6],[186,8,187,8],[186,9,187,9],[186,10,187,10],[186,11,187,11],[186,12,187,12],[186,13,186,14],[187,0,187,2],[187,13,187,14],[188,13,188,14],[189,10,189,12],[189,13,189,14],[190,10,190,12],[190,13,190,14],[191,13,191,14],[192,13,192,14],[193,0,193,2],[193,5,194,5],[193,6,194,6],[193,8,194,8],[193,9,194,9],[193,10,194,10],[193,11,194,11],[193,12,194,12],[194,0,194,2],[196,10,196,12],[197,10,197,12],[200,0,200,2],[200,5,201,5],[200,6,201,6],[200,8,201,8],[200,9,201,9],[200,10,201,10],[200,11,201,11],[200,12,201,12],[201,0,201,2],[203,10,203,12],[204,10,204,12],[207,5,207,6],[208,0,208,2],[208,3,209,3],[208,4,209,4],[208,5,209,5],[208,6,209,6],[209,0,209,2],[208,8,209,8],[208,9,209,9],[208,10,209,10],[208,11,209,11],[208,12,209,12],[208,13,208,15],[211,10,211,12],[212,10,212,12],[215,0,215,2],[215,5,216,5],[215,6,216,6],[215,8,216,8],[215,9,216,9],[215,10,216,10],[215,11,216,11],[215,12,216,12],[215,13,215,14],[216,0,216,2],[216,13,216,14],[217,13,217,14],[218,10,218,12],[218,13,218,14],[219,10,219,12],[219,13,219,14],[220,13,220,14],[221,13,221,14],[222,0,222,2],[222,5,223,5],[222,6,223,6],[222,8,223,8],[222,9,223,9],[222,10,223,10],[222,11,223,11],[222,12,223,12],[223,0,223,2],[225,10,225,12],[226,10,226,12],[229,0,229,2],[229,5,230,5],[229,6,230,6],[229,8,230,8],[229,9,230,9],[229,10,230,10],[229,11,230,11],[229,12,230,12],[230,0,230,2],[232,10,232,12],[233,10,233,12],[236,5,236,6],[237,0,237,2],[237,3,238,3],[237,4,238,4],[237,5,238,5],[237,6,238,6],[238,0,238,2],[237,8,238,8],[237,9,238,9],[237,10,238,10],[237,11,238,11],[237,12,238,12],[237,13,237,15],[240,10,240,12],[241,10,241,12],[244,0,244,2],[244,3,245,3],[244,4,245,4],[244,5,245,5],[244,6,245,6],[244,8,245,8],[244,9,245,9],[244,10,245,10],[244,11,245,11],[244,12,245,12],[244,13,244,14],[245,0,245,2],[245,13,245,14],[251,10,252,10],[251,11,252,11],[246,13,246,14],[247,10,247,12],[247,13,247,14],[251,4,252,4],[251,5,252,5],[251,6,252,6],[251,8,252,8],[248,10,248,12],[248,13,248,14],[249,13,249,14],[250,13,250,14],[251,9,252,9],[251,12,252,12],[251,0,251,2],[251,3,252,3],[258,9,259,9],[258,10,259,10],[258,11,259,11],[258,12,259,12],[252,0,252,2],[254,10,254,12],[255,10,255,12],[258,0,258,2],[262,10,262,12],[259,0,259,2],[261,10,261,12],[258,6,259,6],[258,8,259,8],[265,5,265,6],[258,3,259,3],[258,4,259,4],[258,5,259,5],[266,0,266,2],[266,3,267,3],[266,4,267,4],[266,5,267,5],[266,6,267,6],[266,8,267,8],[267,0,267,2],[269,10,269,12],[266,11,267,11],[266,12,267,12],[266,13,266,15],[266,9,267,9],[266,10,267,10],[270,10,270,12],[273,0,273,2],[273,3,274,3],[273,4,274,4],[273,5,274,5],[273,6,274,6],[273,8,274,8],[273,9,274,9],[273,10,274,10],[273,11,274,11],[273,12,274,12],[273,13,273,14],[274,0,274,2],[274,13,274,14],[275,13,275,14],[276,10,276,12],[276,13,276,14],[277,10,277,12],[277,13,277,14],[278,13,278,14],[279,13,279,14],[280,0,280,2],[280,3,281,3],[280,4,281,4],[280,5,281,5],[280,6,281,6],[280,8,281,8],[280,9,281,9],[280,10,281,10],[280,11,281,11],[280,12,281,12],[281,0,281,2],[283,10,283,12],[284,10,284,12],[287,0,287,2],[287,3,288,3],[287,4,288,4],[287,5,288,5],[287,6,288,6],[287,8,288,8],[287,9,288,9],[287,10,288,10],[287,11,288,11],[287,12,288,12],[288,0,288,2],[290,10,290,12],[291,10,291,12],[294,5,294,6],[295,0,295,2],[295,3,296,3],[295,4,296,4],[295,5,296,5],[295,6,296,6],[295,8,296,8],[295,9,296,9],[295,10,296,10],[295,11,296,11],[295,12,296,12],[295,13,295,15],[296,0,296,2],[298,10,298,12],[299,10,299,12],[302,0,302,2],[302,3,303,3],[302,4,303,4],[302,5,303,5],[302,6,303,6],[302,8,303,8],[302,9,303,9],[302,10,303,10],[302,11,303,11],[302,12,303,12],[302,13,302,14],[303,0,303,2],[303,13,303,14],[304,13,304,14],[305,10,305,12],[305,13,305,14],[306,10,306,12],[306,13,306,14],[307,13,307,14],[308,13,308,14],[309,0,309,2],[309,3,310,3],[309,4,310,4],[309,5,310,5],[309,6,310,6],[309,8,310,8],[309,9,310,9],[309,10,310,10],[309,11,310,11],[309,12,310,12],[310,0,310,2],[312,10,312,12],[313,10,313,12],[316,0,316,2],[316,3,317,3],[316,4,317,4],[316,5,317,5],[316,6,317,6],[316,8,317,8],[316,9,317,9],[316,10,317,10],[316,11,317,11],[316,12,317,12],[320,10,320,12],[317,0,317,2],[319,10,319,12],[323,5,323,6],[324,0,324,2],[324,3,325,3],[324,4,325,4],[324,5,325,5],[324,6,325,6],[324,8,325,8],[325,0,325,2],[327,10,327,12],[324,11,325,11],[324,12,325,12],[324,13,324,15],[324,9,325,9],[324,10,325,10],[328,10,328,12],[331,0,331,2],[331,3,332,3],[331,4,332,4],[331,5,332,5],[331,6,332,6],[331,8,332,8],[331,9,332,9],[331,10,332,10],[331,11,332,11],[331,12,332,12],[331,13,331,14],[332,0,332,2],[332,13,332,14],[333,13,333,14],[334,10,334,12],[334,13,334,14],[335,10,335,12],[335,13,335,14],[336,13,336,14],[337,13,337,14],[338,0,338,2],[338,3,339,3],[338,4,339,4],[338,5,339,5],[338,6,339,6],[338,8,339,8],[338,9,339,9],[338,10,339,10],[338,11,339,11],[338,12,339,12],[339,0,339,2],[341,10,341,12],[342,10,342,12],[345,0,345,2],[345,3,346,3],[345,4,346,4],[345,5,346,5],[345,6,346,6],[345,8,346,8],[345,9,346,9],[345,10,346,10],[345,11,346,11],[345,12,346,12],[348,10,348,12],[349,10,349,12],[352,5,352,6],[353,0,353,2],[353,3,354,3],[353,4,354,4],[353,5,354,5],[353,6,354,6],[353,8,354,8],[353,9,354,9],[353,10,354,10],[353,11,354,11],[353,12,354,12],[353,13,353,15],[354,0,354,2],[356,10,356,12],[357,10,357,12],[360,0,360,2],[360,3,361,3],[360,4,361,4],[360,5,361,5],[360,6,361,6],[360,8,361,8],[360,9,361,9],[360,10,361,10],[360,11,361,11],[360,12,361,12],[360,13,360,14],[361,13,361,14],[362,13,362,14],[363,10,363,12],[363,13,363,14],[364,10,364,12],[364,13,364,14],[365,13,365,14],[366,13,366,14],[367,0,367,2],[367,3,368,3],[367,4,368,4],[367,5,368,5],[367,6,368,6],[367,8,368,8],[367,9,368,9],[367,10,368,10],[367,11,368,11],[367,12,368,12],[370,10,370,12],[371,10,371,12],[374,0,374,2],[374,3,375,3],[374,4,375,4],[374,5,375,5],[374,6,375,6],[374,8,375,8],[374,9,375,9],[374,10,375,10],[374,11,375,11],[374,12,375,12],[377,10,377,12],[378,10,378,12],[381,5,381,6],[382,0,382,2],[382,3,383,3],[382,4,383,4],[382,5,383,5],[382,6,383,6],[383,0,383,2],[382,8,383,8],[382,9,383,9],[382,10,383,10],[382,11,383,11],[382,12,383,12],[382,13,382,15],[385,10,385,12],[386,10,386,12],[389,0,389,2],[389,3,390,3],[389,4,390,4],[389,5,390,5],[389,6,390,6],[389,8,390,8],[389,9,390,9],[389,10,390,10],[389,11,390,11],[389,12,390,12],[389,13,389,14],[390,13,390,14],[391,13,391,14],[392,10,392,12],[392,13,392,14],[393,10,393,12],[393,13,393,14],[394,13,394,14],[395,13,395,14],[396,0,396,2],[396,3,397,3],[396,4,397,4],[396,5,397,5],[396,6,397,6],[396,8,397,8],[396,9,397,9],[396,10,397,10],[396,11,397,11],[396,12,397,12],[399,10,399,12],[400,10,400,12],[403,0,403,2],[403,3,404,3],[403,4,404,4],[403,5,404,5],[403,6,404,6],[403,8,404,8],[403,9,404,9],[403,10,404,10],[403,11,404,11],[403,12,404,12],[406,10,406,12],[407,10,407,12],[410,5,410,6],[411,0,411,2],[411,3,412,3],[411,4,412,4],[411,5,412,5],[411,6,412,6],[411,8,412,8],[412,0,412,2],[411,9,412,9],[411,10,412,10],[411,11,412,11],[411,12,412,12],[411,13,411,15],[414,10,414,12],[415,10,415,12],[418,0,418,2],[418,3,419,3],[418,4,419,4],[418,5,419,5],[418,6,419,6],[418,8,419,8],[418,9,419,9],[418,10,419,10],[418,11,419,11],[418,12,419,12],[418,13,418,14]],"merged_total":2312,"flags":["merged_cut"]}
["Tax computation for Tax Calculator"]
[{"$f":"'Tax Calculation'!$I$5","v":"New option u/s 115BAC"},"Financial Year",null,null,{"$f":"'Tax Calculation'!$C$4","v":"2024-25"},null,null,null,"(Above 60 year but less than 80)",null,{"$f":"E4+250000","v":1055000}]
[null,"Tax Category",null,null,{"$f":"'Tax Calculation'!$E$4","v":"MALE"}]
[null,"Taxable Income",null,null,{"$f":"'Tax Calculation'!$J$89","v":805000}]
["Fin. Year",null,1985,{"$f":"C5+1","v":1986},null,"1985-86",null,"Computation Table",null,null,null,null,null,"Fin. Year",null,1985,{"$f":"P5+1","v":1986}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C5","v":1985},{"$f":"D5","v":1986}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H8,A8:C12,3)","v":0.5},{"$f":"INDEX(D8:D12,MATCH(I8,C8:C12,0))","v":100000},{"$f":"INDEX(E8:E12,MATCH(I8,C8:C12,0))","v":29250},{"$f":"IF(H8>H12,VLOOKUP(H8,A8:F12,6),0)","v":0.05},{"$f":"VLOOKUP(H8,A8:G12,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B8,IF($E$3=\"Female\",B15,IF($E$3=\"Senior Citizen\",B22,B29)))","v":18000},0]
[{"$f":"B8+1","v":18001},25000,0.25,{"$f":"B8","v":18000},{"$f":"(B9-B8)*C9","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O8+1","v":18001},25000,0.25]
[{"$f":"B9+1","v":25001},50000,0.3,{"$f":"B9","v":25000},{"$f":"E9+(B10-B9)*C10","v":9250},0,0,{"$f":"IF(I8=C12,E11+ROUND((H8-J8),0)*I8,IF(I8=C11,E10+ROUND((H8-J8)*I8,0),IF(I8=C10,E9+ROUND((H8-J8)*I8,0),IF(I8=C9,E8+ROUND((H8-J8)*I8,0),E7+ROUND((H8-J8)*I8,0)))))","v":381750},{"$f":"MIN(K12:L12)","v":19088},{"$f":"ROUND(SUM(H10+I10)*M8,0)","v":0},{"$f":"SUM(H10:J10)","v":400838},null,null,{"$f":"O9+1","v":25001},50000,0.3]
[{"$f":"B10+1","v":50001},100000,0.4,{"$f":"B10","v":50000},{"$f":"E10+(B11-B10)*C11","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O10+1","v":50001},100000,0.4]
[{"$f":"B11+1","v":100001},null,0.5,100000,{"$f":"IF(J9=0,0,E11)","v":29250},0.05,0,50000,{"$f":"IF(H8>H12,H8-H12,0)","v":755000},{"$f":"IF(I12>0,ROUND(I12*I8,0),0)","v":377500},{"$f":"I12-J12","v":377500},{"$f":"IF(H10>0,ROUND(H10*L8,0),0)","v":19088},{"$f":"IF(K12>L12,0,L12-K12)","v":0},{"$f":"O11+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H10,IF($E$3=\"Female\",H17,IF($E$3=\"Senior Citizen\",H24,H31)))","v":381750}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I10,IF($E$3=\"Female\",I17,IF($E$3=\"Senior Citizen\",I24,I31)))","v":19088}]
[0,18000,0,0,0,0,0,{"$f":"H8","v":805000},{"$f":"VLOOKUP(H15,A15:C19,3)","v":0.5},{"$f":"INDEX(D15:D19,MATCH(I15,C15:C19,0))","v":100000},{"$f":"INDEX(E15:E19,MATCH(I15,C15:C19,0))","v":29250},{"$f":"IF(H15>H19,VLOOKUP(H15,A15:F19,6),0)","v":0.05},{"$f":"VLOOKUP(H15,A15:G19,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J10,IF($E$3=\"Female\",J17,IF($E$3=\"Senior Citizen\",J24,J31)))","v":0}]
[{"$f":"B15+1","v":18001},25000,0.25,{"$f":"B15","v":18000},{"$f":"(B16-B15)*C16","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K10,IF($E$3=\"Female\",K17,IF($E$3=\"Senior Citizen\",K24,K31)))","v":400838}]
[{"$f":"B16+1","v":25001},50000,0.3,{"$f":"B16","v":25000},{"$f":"E16+(B17-B16)*C17","v":9250},0,0,{"$f":"IF(I15=C19,E18+ROUND((H15-J15),0)*I15,IF(I15=C18,E17+ROUND((H15-J15)*I15,0),IF(I15=C17,E16+ROUND((H15-J15)*I15,0),IF(I15=C16,E15+ROUND((H15-J15)*I15,0),E14+ROUND((H15-J15)*I15,0)))))","v":381750},{"$f":"MIN(K19:L19)","v":19088},{"$f":"ROUND(SUM(H17+I17)*M15,0)","v":0},{"$f":"SUM(H17:J17)","v":400838},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A7,IF($E$3=\"Female\",A14,IF($E$3=\"Senior Citizen\",A21,A28)))","v":"Not defined"}]
[{"$f":"B17+1","v":50001},100000,0.4,{"$f":"B17","v":50000},{"$f":"E17+(B18-B17)*C18","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M12,IF($E$3=\"Female\",M19,IF($E$3=\"Senior Citizen\",M26,M33)))","v":0}]
[{"$f":"B18+1","v":100001},null,0.5,100000,{"$f":"IF(J16=0,0,E18)","v":29250},0.05,0,{"$f":"H12","v":50000},{"$f":"IF(H15>H19,H15-H19,0)","v":755000},{"$f":"IF(I19>0,ROUND(I19*I15,0),0)","v":377500},{"$f":"I19-J19","v":377500},{"$f":"IF(H17>0,ROUND(H17*L15,0),0)","v":19088},{"$f":"IF(K19>L19,0,L19-K19)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K10,IF($E$3=\"Female\",K17,IF($E$3=\"Senior Citizen\",K24,K31)))","v":400838}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H8","v":805000},{"$f":"VLOOKUP(H22,A22:C26,3)","v":0.5},{"$f":"INDEX(D22:D26,MATCH(I22,C22:C26,0))","v":100000},{"$f":"INDEX(E22:E26,MATCH(I22,C22:C26,0))","v":29250},{"$f":"IF(H22>H26,VLOOKUP(H22,A22:F26,6),0)","v":0.05},{"$f":"VLOOKUP(H22,A22:G26,7)","v":0}]
[{"$f":"B22+1","v":18001},25000,0.25,{"$f":"B22","v":18000},{"$f":"(B23-B22)*C23","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B23+1","v":25001},50000,0.3,{"$f":"B23","v":25000},{"$f":"E23+(B24-B23)*C24","v":9250},0,0,{"$f":"IF(I22=C26,E25+ROUND((H22-J22),0)*I22,IF(I22=C25,E24+ROUND((H22-J22)*I22,0),IF(I22=C24,E23+ROUND((H22-J22)*I22,0),IF(I22=C23,E22+ROUND((H22-J22)*I22,0),E21+ROUND((H22-J22)*I22,0)))))","v":381750},{"$f":"MIN(K26:L26)","v":19088},{"$f":"ROUND(SUM(H24+I24)*M22,0)","v":0},{"$f":"SUM(H24:J24)","v":400838}]
[{"$f":"B24+1","v":50001},100000,0.4,{"$f":"B24","v":50000},{"$f":"E24+(B25-B24)*C25","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B25+1","v":100001},null,0.5,100000,{"$f":"IF(J23=0,0,E25)","v":29250},0.05,0,{"$f":"H19","v":50000},{"$f":"IF(H22>H26,H22-H26,0)","v":755000},{"$f":"IF(I26>0,ROUND(I26*I22,0),0)","v":377500},{"$f":"I26-J26","v":377500},{"$f":"IF(H24>0,ROUND(H24*L22,0),0)","v":19088},{"$f":"IF(K26>L26,0,L26-K26)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H8","v":805000},{"$f":"VLOOKUP(H29,A29:C33,3)","v":0.5},{"$f":"INDEX(D29:D33,MATCH(I29,C29:C33,0))","v":100000},{"$f":"INDEX(E29:E33,MATCH(I29,C29:C33,0))","v":29250},{"$f":"IF(H29>H33,VLOOKUP(H29,A29:F33,6),0)","v":0.05},{"$f":"VLOOKUP(H29,A29:G33,7)","v":0}]
[{"$f":"B29+1","v":18001},25000,0.25,{"$f":"B29","v":18000},{"$f":"(B30-B29)*C30","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B30+1","v":25001},50000,0.3,{"$f":"B30","v":25000},{"$f":"E30+(B31-B30)*C31","v":9250},0,0,{"$f":"IF(I29=C33,E32+ROUND((H29-J29),0)*I29,IF(I29=C32,E31+ROUND((H29-J29)*I29,0),IF(I29=C31,E30+ROUND((H29-J29)*I29,0),IF(I29=C30,E29+ROUND((H29-J29)*I29,0),E28+ROUND((H29-J29)*I29,0)))))","v":381750},{"$f":"MIN(K33:L33)","v":19088},{"$f":"ROUND(SUM(H31+I31)*M29,0)","v":0},{"$f":"SUM(H31:J31)","v":400838}]
[{"$f":"B31+1","v":50001},100000,0.4,{"$f":"B31","v":50000},{"$f":"E31+(B32-B31)*C32","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B32+1","v":100001},null,0.5,100000,{"$f":"IF(J30=0,0,E32)","v":29250},0.05,0,{"$f":"H26","v":50000},{"$f":"IF(H29>H33,H29-H33,0)","v":755000},{"$f":"IF(I33>0,ROUND(I33*I29,0),0)","v":377500},{"$f":"I33-J33","v":377500},{"$f":"IF(H31>0,ROUND(H31*L29,0),0)","v":19088},{"$f":"IF(K33>L33,0,L33-K33)","v":0}]
[null,null,{"$f":"D5","v":1986},{"$f":"C34+1","v":1987},null,"1986-87"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C34","v":1986},{"$f":"D34","v":1987}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H37,A37:C41,3)","v":0.5},{"$f":"INDEX(D37:D41,MATCH(I37,C37:C41,0))","v":100000},{"$f":"INDEX(E37:E41,MATCH(I37,C37:C41,0))","v":29250},{"$f":"IF(H37>H41,VLOOKUP(H37,A37:F41,6),0)","v":0.05},{"$f":"VLOOKUP(H37,A37:G41,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B37,IF($E$3=\"Female\",B44,IF($E$3=\"Senior Citizen\",B51,B58)))","v":18000},0]
[{"$f":"B37+1","v":18001},25000,0.25,{"$f":"B37","v":18000},{"$f":"(B38-B37)*C38","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O37+1","v":18001},25000,0.25]
[{"$f":"B38+1","v":25001},50000,0.3,{"$f":"B38","v":25000},{"$f":"E38+(B39-B38)*C39","v":9250},0,0,{"$f":"IF(I37=C41,E40+ROUND((H37-J37),0)*I37,IF(I37=C40,E39+ROUND((H37-J37)*I37,0),IF(I37=C39,E38+ROUND((H37-J37)*I37,0),IF(I37=C38,E37+ROUND((H37-J37)*I37,0),E36+ROUND((H37-J37)*I37,0)))))","v":381750},{"$f":"MIN(K41:L41)","v":19088},{"$f":"ROUND(SUM(H39+I39)*M37,0)","v":0},{"$f":"SUM(H39:J39)","v":400838},null,null,{"$f":"O38+1","v":25001},50000,0.3]
[{"$f":"B39+1","v":50001},100000,0.4,{"$f":"B39","v":50000},{"$f":"E39+(B40-B39)*C40","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O39+1","v":50001},100000,0.4]
[{"$f":"B40+1","v":100001},null,0.5,100000,{"$f":"IF(J38=0,0,E40)","v":29250},0.05,0,50000,{"$f":"IF(H37>H41,H37-H41,0)","v":755000},{"$f":"IF(I41>0,ROUND(I41*I37,0),0)","v":377500},{"$f":"I41-J41","v":377500},{"$f":"IF(H39>0,ROUND(H39*L37,0),0)","v":19088},{"$f":"IF(K41>L41,0,L41-K41)","v":0},{"$f":"O40+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H39,IF($E$3=\"Female\",H46,IF($E$3=\"Senior Citizen\",H53,H60)))","v":381750}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I39,IF($E$3=\"Female\",I46,IF($E$3=\"Senior Citizen\",I53,I60)))","v":19088}]
[0,18000,0,0,0,0,0,{"$f":"H37","v":805000},{"$f":"VLOOKUP(H44,A44:C48,3)","v":0.5},{"$f":"INDEX(D44:D48,MATCH(I44,C44:C48,0))","v":100000},{"$f":"INDEX(E44:E48,MATCH(I44,C44:C48,0))","v":29250},{"$f":"IF(H44>H48,VLOOKUP(H44,A44:F48,6),0)","v":0.05},{"$f":"VLOOKUP(H44,A44:G48,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J39,IF($E$3=\"Female\",J46,IF($E$3=\"Senior Citizen\",J53,J60)))","v":0}]
[{"$f":"B44+1","v":18001},25000,0.25,{"$f":"B44","v":18000},{"$f":"(B45-B44)*C45","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K39,IF($E$3=\"Female\",K46,IF($E$3=\"Senior Citizen\",K53,K60)))","v":400838}]
[{"$f":"B45+1","v":25001},50000,0.3,{"$f":"B45","v":25000},{"$f":"E45+(B46-B45)*C46","v":9250},0,0,{"$f":"IF(I44=C48,E47+ROUND((H44-J44),0)*I44,IF(I44=C47,E46+ROUND((H44-J44)*I44,0),IF(I44=C46,E45+ROUND((H44-J44)*I44,0),IF(I44=C45,E44+ROUND((H44-J44)*I44,0),E43+ROUND((H44-J44)*I44,0)))))","v":381750},{"$f":"MIN(K48:L48)","v":19088},{"$f":"ROUND(SUM(H46+I46)*M44,0)","v":0},{"$f":"SUM(H46:J46)","v":400838},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A36,IF($E$3=\"Female\",A43,IF($E$3=\"Senior Citizen\",A50,A57)))","v":"Not defined"}]
[{"$f":"B46+1","v":50001},100000,0.4,{"$f":"B46","v":50000},{"$f":"E46+(B47-B46)*C47","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M41,IF($E$3=\"Female\",M48,IF($E$3=\"Senior Citizen\",M55,M62)))","v":0}]
[{"$f":"B47+1","v":100001},null,0.5,100000,{"$f":"IF(J45=0,0,E47)","v":29250},0.05,0,{"$f":"H41","v":50000},{"$f":"IF(H44>H48,H44-H48,0)","v":755000},{"$f":"IF(I48>0,ROUND(I48*I44,0),0)","v":377500},{"$f":"I48-J48","v":377500},{"$f":"IF(H46>0,ROUND(H46*L44,0),0)","v":19088},{"$f":"IF(K48>L48,0,L48-K48)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K39,IF($E$3=\"Female\",K46,IF($E$3=\"Senior Citizen\",K53,K60)))","v":400838}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H37","v":805000},{"$f":"VLOOKUP(H51,A51:C55,3)","v":0.5},{"$f":"INDEX(D51:D55,MATCH(I51,C51:C55,0))","v":100000},{"$f":"INDEX(E51:E55,MATCH(I51,C51:C55,0))","v":29250},{"$f":"IF(H51>H55,VLOOKUP(H51,A51:F55,6),0)","v":0.05},{"$f":"VLOOKUP(H51,A51:G55,7)","v":0}]
[{"$f":"B51+1","v":18001},25000,0.25,{"$f":"B51","v":18000},{"$f":"(B52-B51)*C52","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B52+1","v":25001},50000,0.3,{"$f":"B52","v":25000},{"$f":"E52+(B53-B52)*C53","v":9250},0,0,{"$f":"IF(I51=C55,E54+ROUND((H51-J51),0)*I51,IF(I51=C54,E53+ROUND((H51-J51)*I51,0),IF(I51=C53,E52+ROUND((H51-J51)*I51,0),IF(I51=C52,E51+ROUND((H51-J51)*I51,0),E50+ROUND((H51-J51)*I51,0)))))","v":381750},{"$f":"MIN(K55:L55)","v":19088},{"$f":"ROUND(SUM(H53+I53)*M51,0)","v":0},{"$f":"SUM(H53:J53)","v":400838}]
[{"$f":"B53+1","v":50001},100000,0.4,{"$f":"B53","v":50000},{"$f":"E53+(B54-B53)*C54","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B54+1","v":100001},null,0.5,100000,{"$f":"IF(J52=0,0,E54)","v":29250},0.05,0,{"$f":"H48","v":50000},{"$f":"IF(H51>H55,H51-H55,0)","v":755000},{"$f":"IF(I55>0,ROUND(I55*I51,0),0)","v":377500},{"$f":"I55-J55","v":377500},{"$f":"IF(H53>0,ROUND(H53*L51,0),0)","v":19088},{"$f":"IF(K55>L55,0,L55-K55)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H37","v":805000},{"$f":"VLOOKUP(H58,A58:C62,3)","v":0.5},{"$f":"INDEX(D58:D62,MATCH(I58,C58:C62,0))","v":100000},{"$f":"INDEX(E58:E62,MATCH(I58,C58:C62,0))","v":29250},{"$f":"IF(H58>H62,VLOOKUP(H58,A58:F62,6),0)","v":0.05},{"$f":"VLOOKUP(H58,A58:G62,7)","v":0}]
[{"$f":"B58+1","v":18001},25000,0.25,{"$f":"B58","v":18000},{"$f":"(B59-B58)*C59","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B59+1","v":25001},50000,0.3,{"$f":"B59","v":25000},{"$f":"E59+(B60-B59)*C60","v":9250},0,0,{"$f":"IF(I58=C62,E61+ROUND((H58-J58),0)*I58,IF(I58=C61,E60+ROUND((H58-J58)*I58,0),IF(I58=C60,E59+ROUND((H58-J58)*I58,0),IF(I58=C59,E58+ROUND((H58-J58)*I58,0),E57+ROUND((H58-J58)*I58,0)))))","v":381750},{"$f":"MIN(K62:L62)","v":19088},{"$f":"ROUND(SUM(H60+I60)*M58,0)","v":0},{"$f":"SUM(H60:J60)","v":400838}]
[{"$f":"B60+1","v":50001},100000,0.4,{"$f":"B60","v":50000},{"$f":"E60+(B61-B60)*C61","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B61+1","v":100001},null,0.5,100000,{"$f":"IF(J59=0,0,E61)","v":29250},0.05,0,{"$f":"H55","v":50000},{"$f":"IF(H58>H62,H58-H62,0)","v":755000},{"$f":"IF(I62>0,ROUND(I62*I58,0),0)","v":377500},{"$f":"I62-J62","v":377500},{"$f":"IF(H60>0,ROUND(H60*L58,0),0)","v":19088},{"$f":"IF(K62>L62,0,L62-K62)","v":0}]
[null,null,1987,{"$f":"C63+1","v":1988},null,"1987-88"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C63","v":1987},{"$f":"D63","v":1988}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H66,A66:C70,3)","v":0.5},{"$f":"INDEX(D66:D70,MATCH(I66,C66:C70,0))","v":100000},{"$f":"INDEX(E66:E70,MATCH(I66,C66:C70,0))","v":29250},{"$f":"IF(H66>H70,VLOOKUP(H66,A66:F70,6),0)","v":0.05},{"$f":"VLOOKUP(H66,A66:G70,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B66,IF($E$3=\"Female\",B73,IF($E$3=\"Senior Citizen\",B80,B87)))","v":18000},0]
[{"$f":"B66+1","v":18001},25000,0.25,{"$f":"B66","v":18000},{"$f":"(B67-B66)*C67","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O66+1","v":18001},25000,0.25]
[{"$f":"B67+1","v":25001},50000,0.3,{"$f":"B67","v":25000},{"$f":"E67+(B68-B67)*C68","v":9250},0,0,{"$f":"IF(I66=C70,E69+ROUND((H66-J66),0)*I66,IF(I66=C69,E68+ROUND((H66-J66)*I66,0),IF(I66=C68,E67+ROUND((H66-J66)*I66,0),IF(I66=C67,E66+ROUND((H66-J66)*I66,0),E65+ROUND((H66-J66)*I66,0)))))","v":381750},{"$f":"MIN(K70:L70)","v":19088},{"$f":"ROUND(SUM(H68+I68)*M66,0)","v":0},{"$f":"SUM(H68:J68)","v":400838},null,null,{"$f":"O67+1","v":25001},50000,0.3]
[{"$f":"B68+1","v":50001},100000,0.4,{"$f":"B68","v":50000},{"$f":"E68+(B69-B68)*C69","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O68+1","v":50001},100000,0.4]
[{"$f":"B69+1","v":100001},null,0.5,100000,{"$f":"IF(J67=0,0,E69)","v":29250},0.05,0,50000,{"$f":"IF(H66>H70,H66-H70,0)","v":755000},{"$f":"IF(I70>0,ROUND(I70*I66,0),0)","v":377500},{"$f":"I70-J70","v":377500},{"$f":"IF(H68>0,ROUND(H68*L66,0),0)","v":19088},{"$f":"IF(K70>L70,0,L70-K70)","v":0},{"$f":"O69+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H68,IF($E$3=\"Female\",H75,IF($E$3=\"Senior Citizen\",H82,H89)))","v":381750}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I68,IF($E$3=\"Female\",I75,IF($E$3=\"Senior Citizen\",I82,I89)))","v":19088}]
[0,18000,0,0,0,0,0,{"$f":"H66","v":805000},{"$f":"VLOOKUP(H73,A73:C77,3)","v":0.5},{"$f":"INDEX(D73:D77,MATCH(I73,C73:C77,0))","v":100000},{"$f":"INDEX(E73:E77,MATCH(I73,C73:C77,0))","v":29250},{"$f":"IF(H73>H77,VLOOKUP(H73,A73:F77,6),0)","v":0.05},{"$f":"VLOOKUP(H73,A73:G77,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J68,IF($E$3=\"Female\",J75,IF($E$3=\"Senior Citizen\",J82,J89)))","v":0}]
[{"$f":"B73+1","v":18001},25000,0.25,{"$f":"B73","v":18000},{"$f":"(B74-B73)*C74","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K68,IF($E$3=\"Female\",K75,IF($E$3=\"Senior Citizen\",K82,K89)))","v":400838}]
[{"$f":"B74+1","v":25001},50000,0.3,{"$f":"B74","v":25000},{"$f":"E74+(B75-B74)*C75","v":9250},0,0,{"$f":"IF(I73=C77,E76+ROUND((H73-J73),0)*I73,IF(I73=C76,E75+ROUND((H73-J73)*I73,0),IF(I73=C75,E74+ROUND((H73-J73)*I73,0),IF(I73=C74,E73+ROUND((H73-J73)*I73,0),E72+ROUND((H73-J73)*I73,0)))))","v":381750},{"$f":"MIN(K77:L77)","v":19088},{"$f":"ROUND(SUM(H75+I75)*M73,0)","v":0},{"$f":"SUM(H75:J75)","v":400838},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A65,IF($E$3=\"Female\",A72,IF($E$3=\"Senior Citizen\",A79,A86)))","v":"Not defined"}]
[{"$f":"B75+1","v":50001},100000,0.4,{"$f":"B75","v":50000},{"$f":"E75+(B76-B75)*C76","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M70,IF($E$3=\"Female\",M77,IF($E$3=\"Senior Citizen\",M84,M91)))","v":0}]
[{"$f":"B76+1","v":100001},null,0.5,100000,{"$f":"IF(J74=0,0,E76)","v":29250},0.05,0,{"$f":"H70","v":50000},{"$f":"IF(H73>H77,H73-H77,0)","v":755000},{"$f":"IF(I77>0,ROUND(I77*I73,0),0)","v":377500},{"$f":"I77-J77","v":377500},{"$f":"IF(H75>0,ROUND(H75*L73,0),0)","v":19088},{"$f":"IF(K77>L77,0,L77-K77)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K68,IF($E$3=\"Female\",K75,IF($E$3=\"Senior Citizen\",K82,K89)))","v":400838}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H66","v":805000},{"$f":"VLOOKUP(H80,A80:C84,3)","v":0.5},{"$f":"INDEX(D80:D84,MATCH(I80,C80:C84,0))","v":100000},{"$f":"INDEX(E80:E84,MATCH(I80,C80:C84,0))","v":29250},{"$f":"IF(H80>H84,VLOOKUP(H80,A80:F84,6),0)","v":0.05},{"$f":"VLOOKUP(H80,A80:G84,7)","v":0}]
[{"$f":"B80+1","v":18001},25000,0.25,{"$f":"B80","v":18000},{"$f":"(B81-B80)*C81","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B81+1","v":25001},50000,0.3,{"$f":"B81","v":25000},{"$f":"E81+(B82-B81)*C82","v":9250},0,0,{"$f":"IF(I80=C84,E83+ROUND((H80-J80),0)*I80,IF(I80=C83,E82+ROUND((H80-J80)*I80,0),IF(I80=C82,E81+ROUND((H80-J80)*I80,0),IF(I80=C81,E80+ROUND((H80-J80)*I80,0),E79+ROUND((H80-J80)*I80,0)))))","v":381750},{"$f":"MIN(K84:L84)","v":19088},{"$f":"ROUND(SUM(H82+I82)*M80,0)","v":0},{"$f":"SUM(H82:J82)","v":400838}]
[{"$f":"B82+1","v":50001},100000,0.4,{"$f":"B82","v":50000},{"$f":"E82+(B83-B82)*C83","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B83+1","v":100001},null,0.5,100000,{"$f":"IF(J81=0,0,E83)","v":29250},0.05,0,{"$f":"H77","v":50000},{"$f":"IF(H80>H84,H80-H84,0)","v":755000},{"$f":"IF(I84>0,ROUND(I84*I80,0),0)","v":377500},{"$f":"I84-J84","v":377500},{"$f":"IF(H82>0,ROUND(H82*L80,0),0)","v":19088},{"$f":"IF(K84>L84,0,L84-K84)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H66","v":805000},{"$f":"VLOOKUP(H87,A87:C91,3)","v":0.5},{"$f":"INDEX(D87:D91,MATCH(I87,C87:C91,0))","v":100000},{"$f":"INDEX(E87:E91,MATCH(I87,C87:C91,0))","v":29250},{"$f":"IF(H87>H91,VLOOKUP(H87,A87:F91,6),0)","v":0.05},{"$f":"VLOOKUP(H87,A87:G91,7)","v":0}]
[{"$f":"B87+1","v":18001},25000,0.25,{"$f":"B87","v":18000},{"$f":"(B88-B87)*C88","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B88+1","v":25001},50000,0.3,{"$f":"B88","v":25000},{"$f":"E88+(B89-B88)*C89","v":9250},0,0,{"$f":"IF(I87=C91,E90+ROUND((H87-J87),0)*I87,IF(I87=C90,E89+ROUND((H87-J87)*I87,0),IF(I87=C89,E88+ROUND((H87-J87)*I87,0),IF(I87=C88,E87+ROUND((H87-J87)*I87,0),E86+ROUND((H87-J87)*I87,0)))))","v":381750},{"$f":"MIN(K91:L91)","v":19088},{"$f":"ROUND(SUM(H89+I89)*M87,0)","v":0},{"$f":"SUM(H89:J89)","v":400838}]
[{"$f":"B89+1","v":50001},100000,0.4,{"$f":"B89","v":50000},{"$f":"E89+(B90-B89)*C90","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B90+1","v":100001},null,0.5,100000,{"$f":"IF(J88=0,0,E90)","v":29250},0.05,0,{"$f":"H84","v":50000},{"$f":"IF(H87>H91,H87-H91,0)","v":755000},{"$f":"IF(I91>0,ROUND(I91*I87,0),0)","v":377500},{"$f":"I91-J91","v":377500},{"$f":"IF(H89>0,ROUND(H89*L87,0),0)","v":19088},{"$f":"IF(K91>L91,0,L91-K91)","v":0}]
[null,null,1988,{"$f":"C92+1","v":1989},null,"1988-89"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C92","v":1988},{"$f":"D92","v":1989}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H95,A95:C99,3)","v":0.5},{"$f":"INDEX(D95:D99,MATCH(I95,C95:C99,0))","v":100000},{"$f":"INDEX(E95:E99,MATCH(I95,C95:C99,0))","v":29250},{"$f":"IF(H95>H99,VLOOKUP(H95,A95:F99,6),0)","v":0.05},{"$f":"VLOOKUP(H95,A95:G99,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B95,IF($E$3=\"Female\",B102,IF($E$3=\"Senior Citizen\",B109,B116)))","v":18000},0]
[{"$f":"B95+1","v":18001},25000,0.25,{"$f":"B95","v":18000},{"$f":"(B96-B95)*C96","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O95+1","v":18001},25000,0.25]
[{"$f":"B96+1","v":25001},50000,0.3,{"$f":"B96","v":25000},{"$f":"E96+(B97-B96)*C97","v":9250},0,0,{"$f":"IF(I95=C99,E98+ROUND((H95-J95),0)*I95,IF(I95=C98,E97+ROUND((H95-J95)*I95,0),IF(I95=C97,E96+ROUND((H95-J95)*I95,0),IF(I95=C96,E95+ROUND((H95-J95)*I95,0),E94+ROUND((H95-J95)*I95,0)))))","v":381750},{"$f":"MIN(K99:L99)","v":19088},{"$f":"ROUND(SUM(H97+I97)*M95,0)","v":0},{"$f":"SUM(H97:J97)","v":400838},null,null,{"$f":"O96+1","v":25001},50000,0.3]
[{"$f":"B97+1","v":50001},100000,0.4,{"$f":"B97","v":50000},{"$f":"E97+(B98-B97)*C98","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O97+1","v":50001},100000,0.4]
[{"$f":"B98+1","v":100001},null,0.5,100000,{"$f":"IF(J96=0,0,E98)","v":29250},0.05,0,50000,{"$f":"IF(H95>H99,H95-H99,0)","v":755000},{"$f":"IF(I99>0,ROUND(I99*I95,0),0)","v":377500},{"$f":"I99-J99","v":377500},{"$f":"IF(H97>0,ROUND(H97*L95,0),0)","v":19088},{"$f":"IF(K99>L99,0,L99-K99)","v":0},{"$f":"O98+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H97,IF($E$3=\"Female\",H104,IF($E$3=\"Senior Citizen\",H111,H118)))","v":381750}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I97,IF($E$3=\"Female\",I104,IF($E$3=\"Senior Citizen\",I111,I118)))","v":19088}]
[0,18000,0,0,0,0,0,{"$f":"H95","v":805000},{"$f":"VLOOKUP(H102,A102:C106,3)","v":0.5},{"$f":"INDEX(D102:D106,MATCH(I102,C102:C106,0))","v":100000},{"$f":"INDEX(E102:E106,MATCH(I102,C102:C106,0))","v":29250},{"$f":"IF(H102>H106,VLOOKUP(H102,A102:F106,6),0)","v":0.05},{"$f":"VLOOKUP(H102,A102:G106,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J97,IF($E$3=\"Female\",J104,IF($E$3=\"Senior Citizen\",J111,J118)))","v":0}]
[{"$f":"B102+1","v":18001},25000,0.25,{"$f":"B102","v":18000},{"$f":"(B103-B102)*C103","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K97,IF($E$3=\"Female\",K104,IF($E$3=\"Senior Citizen\",K111,K118)))","v":400838}]
[{"$f":"B103+1","v":25001},50000,0.3,{"$f":"B103","v":25000},{"$f":"E103+(B104-B103)*C104","v":9250},0,0,{"$f":"IF(I102=C106,E105+ROUND((H102-J102),0)*I102,IF(I102=C105,E104+ROUND((H102-J102)*I102,0),IF(I102=C104,E103+ROUND((H102-J102)*I102,0),IF(I102=C103,E102+ROUND((H102-J102)*I102,0),E101+ROUND((H102-J102)*I102,0)))))","v":381750},{"$f":"MIN(K106:L106)","v":19088},{"$f":"ROUND(SUM(H104+I104)*M102,0)","v":0},{"$f":"SUM(H104:J104)","v":400838},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A94,IF($E$3=\"Female\",A101,IF($E$3=\"Senior Citizen\",A108,A115)))","v":"Not defined"}]
[{"$f":"B104+1","v":50001},100000,0.4,{"$f":"B104","v":50000},{"$f":"E104+(B105-B104)*C105","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M99,IF($E$3=\"Female\",M106,IF($E$3=\"Senior Citizen\",M113,M120)))","v":0}]
[{"$f":"B105+1","v":100001},null,0.5,100000,{"$f":"IF(J103=0,0,E105)","v":29250},0.05,0,{"$f":"H99","v":50000},{"$f":"IF(H102>H106,H102-H106,0)","v":755000},{"$f":"IF(I106>0,ROUND(I106*I102,0),0)","v":377500},{"$f":"I106-J106","v":377500},{"$f":"IF(H104>0,ROUND(H104*L102,0),0)","v":19088},{"$f":"IF(K106>L106,0,L106-K106)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K97,IF($E$3=\"Female\",K104,IF($E$3=\"Senior Citizen\",K111,K118)))","v":400838}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H95","v":805000},{"$f":"VLOOKUP(H109,A109:C113,3)","v":0.5},{"$f":"INDEX(D109:D113,MATCH(I109,C109:C113,0))","v":100000},{"$f":"INDEX(E109:E113,MATCH(I109,C109:C113,0))","v":29250},{"$f":"IF(H109>H113,VLOOKUP(H109,A109:F113,6),0)","v":0.05},{"$f":"VLOOKUP(H109,A109:G113,7)","v":0}]
[{"$f":"B109+1","v":18001},25000,0.25,{"$f":"B109","v":18000},{"$f":"(B110-B109)*C110","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B110+1","v":25001},50000,0.3,{"$f":"B110","v":25000},{"$f":"E110+(B111-B110)*C111","v":9250},0,0,{"$f":"IF(I109=C113,E112+ROUND((H109-J109),0)*I109,IF(I109=C112,E111+ROUND((H109-J109)*I109,0),IF(I109=C111,E110+ROUND((H109-J109)*I109,0),IF(I109=C110,E109+ROUND((H109-J109)*I109,0),E108+ROUND((H109-J109)*I109,0)))))","v":381750},{"$f":"MIN(K113:L113)","v":19088},{"$f":"ROUND(SUM(H111+I111)*M109,0)","v":0},{"$f":"SUM(H111:J111)","v":400838}]
[{"$f":"B111+1","v":50001},100000,0.4,{"$f":"B111","v":50000},{"$f":"E111+(B112-B111)*C112","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B112+1","v":100001},null,0.5,100000,{"$f":"IF(J110=0,0,E112)","v":29250},0.05,0,{"$f":"H106","v":50000},{"$f":"IF(H109>H113,H109-H113,0)","v":755000},{"$f":"IF(I113>0,ROUND(I113*I109,0),0)","v":377500},{"$f":"I113-J113","v":377500},{"$f":"IF(H111>0,ROUND(H111*L109,0),0)","v":19088},{"$f":"IF(K113>L113,0,L113-K113)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H95","v":805000},{"$f":"VLOOKUP(H116,A116:C120,3)","v":0.5},{"$f":"INDEX(D116:D120,MATCH(I116,C116:C120,0))","v":100000},{"$f":"INDEX(E116:E120,MATCH(I116,C116:C120,0))","v":29250},{"$f":"IF(H116>H120,VLOOKUP(H116,A116:F120,6),0)","v":0.05},{"$f":"VLOOKUP(H116,A116:G120,7)","v":0}]
[{"$f":"B116+1","v":18001},25000,0.25,{"$f":"B116","v":18000},{"$f":"(B117-B116)*C117","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B117+1","v":25001},50000,0.3,{"$f":"B117","v":25000},{"$f":"E117+(B118-B117)*C118","v":9250},0,0,{"$f":"IF(I116=C120,E119+ROUND((H116-J116),0)*I116,IF(I116=C119,E118+ROUND((H116-J116)*I116,0),IF(I116=C118,E117+ROUND((H116-J116)*I116,0),IF(I116=C117,E116+ROUND((H116-J116)*I116,0),E115+ROUND((H116-J116)*I116,0)))))","v":381750},{"$f":"MIN(K120:L120)","v":19088},{"$f":"ROUND(SUM(H118+I118)*M116,0)","v":0},{"$f":"SUM(H118:J118)","v":400838}]
[{"$f":"B118+1","v":50001},100000,0.4,{"$f":"B118","v":50000},{"$f":"E118+(B119-B118)*C119","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B119+1","v":100001},null,0.5,100000,{"$f":"IF(J117=0,0,E119)","v":29250},0.05,0,{"$f":"H113","v":50000},{"$f":"IF(H116>H120,H116-H120,0)","v":755000},{"$f":"IF(I120>0,ROUND(I120*I116,0),0)","v":377500},{"$f":"I120-J120","v":377500},{"$f":"IF(H118>0,ROUND(H118*L116,0),0)","v":19088},{"$f":"IF(K120>L120,0,L120-K120)","v":0}]
[null,null,1989,{"$f":"C121+1","v":1990},null,"1989-90"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C121","v":1989},{"$f":"D121","v":1990}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H124,A124:C128,3)","v":0.5},{"$f":"INDEX(D124:D128,MATCH(I124,C124:C128,0))","v":100000},{"$f":"INDEX(E124:E128,MATCH(I124,C124:C128,0))","v":28900},{"$f":"IF(H124>H128,VLOOKUP(H124,A124:F128,6),0)","v":0.08},{"$f":"VLOOKUP(H124,A124:G128,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B124,IF($E$3=\"Female\",B131,IF($E$3=\"Senior Citizen\",B138,B145)))","v":18000},0]
[{"$f":"B124+1","v":18001},25000,0.2,{"$f":"B124","v":18000},{"$f":"(B125-B124)*C125","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O124+1","v":18001},25000,0.2]
[{"$f":"B125+1","v":25001},50000,0.3,{"$f":"B125","v":25000},{"$f":"E125+(B126-B125)*C126","v":8900},0,0,{"$f":"IF(I124=C128,E127+ROUND((H124-J124),0)*I124,IF(I124=C127,E126+ROUND((H124-J124)*I124,0),IF(I124=C126,E125+ROUND((H124-J124)*I124,0),IF(I124=C125,E124+ROUND((H124-J124)*I124,0),E123+ROUND((H124-J124)*I124,0)))))","v":381400},{"$f":"MIN(K128:L128)","v":30512},{"$f":"ROUND(SUM(H126+I126)*M124,0)","v":0},{"$f":"SUM(H126:J126)","v":411912},null,null,{"$f":"O125+1","v":25001},50000,0.3]
[{"$f":"B126+1","v":50001},100000,0.4,{"$f":"B126","v":50000},{"$f":"E126+(B127-B126)*C127","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O126+1","v":50001},100000,0.4]
[{"$f":"B127+1","v":100001},null,0.5,100000,{"$f":"IF(J125=0,0,E127)","v":28900},0.08,0,50000,{"$f":"IF(H124>H128,H124-H128,0)","v":755000},{"$f":"IF(I128>0,ROUND(I128*I124,0),0)","v":377500},{"$f":"I128-J128","v":377500},{"$f":"IF(H126>0,ROUND(H126*L124,0),0)","v":30512},{"$f":"IF(K128>L128,0,L128-K128)","v":0},{"$f":"O127+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H126,IF($E$3=\"Female\",H133,IF($E$3=\"Senior Citizen\",H140,H147)))","v":381400}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I126,IF($E$3=\"Female\",I133,IF($E$3=\"Senior Citizen\",I140,I147)))","v":30512}]
[0,18000,0,0,0,0,0,{"$f":"H124","v":805000},{"$f":"VLOOKUP(H131,A131:C135,3)","v":0.5},{"$f":"INDEX(D131:D135,MATCH(I131,C131:C135,0))","v":100000},{"$f":"INDEX(E131:E135,MATCH(I131,C131:C135,0))","v":28900},{"$f":"IF(H131>H135,VLOOKUP(H131,A131:F135,6),0)","v":0.08},{"$f":"VLOOKUP(H131,A131:G135,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J126,IF($E$3=\"Female\",J133,IF($E$3=\"Senior Citizen\",J140,J147)))","v":0}]
[{"$f":"B131+1","v":18001},25000,0.2,{"$f":"B131","v":18000},{"$f":"(B132-B131)*C132","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K126,IF($E$3=\"Female\",K133,IF($E$3=\"Senior Citizen\",K140,K147)))","v":411912}]
[{"$f":"B132+1","v":25001},50000,0.3,{"$f":"B132","v":25000},{"$f":"E132+(B133-B132)*C133","v":8900},0,0,{"$f":"IF(I131=C135,E134+ROUND((H131-J131),0)*I131,IF(I131=C134,E133+ROUND((H131-J131)*I131,0),IF(I131=C133,E132+ROUND((H131-J131)*I131,0),IF(I131=C132,E131+ROUND((H131-J131)*I131,0),E130+ROUND((H131-J131)*I131,0)))))","v":381400},{"$f":"MIN(K135:L135)","v":30512},{"$f":"ROUND(SUM(H133+I133)*M131,0)","v":0},{"$f":"SUM(H133:J133)","v":411912},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A123,IF($E$3=\"Female\",A130,IF($E$3=\"Senior Citizen\",A137,A144)))","v":"Not defined"}]
[{"$f":"B133+1","v":50001},100000,0.4,{"$f":"B133","v":50000},{"$f":"E133+(B134-B133)*C134","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M128,IF($E$3=\"Female\",M135,IF($E$3=\"Senior Citizen\",M142,M149)))","v":0}]
[{"$f":"B134+1","v":100001},null,0.5,100000,{"$f":"IF(J132=0,0,E134)","v":28900},0.08,0,{"$f":"H128","v":50000},{"$f":"IF(H131>H135,H131-H135,0)","v":755000},{"$f":"IF(I135>0,ROUND(I135*I131,0),0)","v":377500},{"$f":"I135-J135","v":377500},{"$f":"IF(H133>0,ROUND(H133*L131,0),0)","v":30512},{"$f":"IF(K135>L135,0,L135-K135)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K126,IF($E$3=\"Female\",K133,IF($E$3=\"Senior Citizen\",K140,K147)))","v":411912}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H124","v":805000},{"$f":"VLOOKUP(H138,A138:C142,3)","v":0.5},{"$f":"INDEX(D138:D142,MATCH(I138,C138:C142,0))","v":100000},{"$f":"INDEX(E138:E142,MATCH(I138,C138:C142,0))","v":28900},{"$f":"IF(H138>H142,VLOOKUP(H138,A138:F142,6),0)","v":0.08},{"$f":"VLOOKUP(H138,A138:G142,7)","v":0}]
[{"$f":"B138+1","v":18001},25000,0.2,{"$f":"B138","v":18000},{"$f":"(B139-B138)*C139","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B139+1","v":25001},50000,0.3,{"$f":"B139","v":25000},{"$f":"E139+(B140-B139)*C140","v":8900},0,0,{"$f":"IF(I138=C142,E141+ROUND((H138-J138),0)*I138,IF(I138=C141,E140+ROUND((H138-J138)*I138,0),IF(I138=C140,E139+ROUND((H138-J138)*I138,0),IF(I138=C139,E138+ROUND((H138-J138)*I138,0),E137+ROUND((H138-J138)*I138,0)))))","v":381400},{"$f":"MIN(K142:L142)","v":30512},{"$f":"ROUND(SUM(H140+I140)*M138,0)","v":0},{"$f":"SUM(H140:J140)","v":411912}]
[{"$f":"B140+1","v":50001},100000,0.4,{"$f":"B140","v":50000},{"$f":"E140+(B141-B140)*C141","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B141+1","v":100001},null,0.5,100000,{"$f":"IF(J139=0,0,E141)","v":28900},0.08,0,{"$f":"H135","v":50000},{"$f":"IF(H138>H142,H138-H142,0)","v":755000},{"$f":"IF(I142>0,ROUND(I142*I138,0),0)","v":377500},{"$f":"I142-J142","v":377500},{"$f":"IF(H140>0,ROUND(H140*L138,0),0)","v":30512},{"$f":"IF(K142>L142,0,L142-K142)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H124","v":805000},{"$f":"VLOOKUP(H145,A145:C149,3)","v":0.5},{"$f":"INDEX(D145:D149,MATCH(I145,C145:C149,0))","v":100000},{"$f":"INDEX(E145:E149,MATCH(I145,C145:C149,0))","v":28900},{"$f":"IF(H145>H149,VLOOKUP(H145,A145:F149,6),0)","v":0.08},{"$f":"VLOOKUP(H145,A145:G149,7)","v":0}]
[{"$f":"B145+1","v":18001},25000,0.2,{"$f":"B145","v":18000},{"$f":"(B146-B145)*C146","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B146+1","v":25001},50000,0.3,{"$f":"B146","v":25000},{"$f":"E146+(B147-B146)*C147","v":8900},0,0,{"$f":"IF(I145=C149,E148+ROUND((H145-J145),0)*I145,IF(I145=C148,E147+ROUND((H145-J145)*I145,0),IF(I145=C147,E146+ROUND((H145-J145)*I145,0),IF(I145=C146,E145+ROUND((H145-J145)*I145,0),E144+ROUND((H145-J145)*I145,0)))))","v":381400},{"$f":"MIN(K149:L149)","v":30512},{"$f":"ROUND(SUM(H147+I147)*M145,0)","v":0},{"$f":"SUM(H147:J147)","v":411912}]
[{"$f":"B147+1","v":50001},100000,0.4,{"$f":"B147","v":50000},{"$f":"E147+(B148-B147)*C148","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B148+1","v":100001},null,0.5,100000,{"$f":"IF(J146=0,0,E148)","v":28900},0.08,0,{"$f":"H142","v":50000},{"$f":"IF(H145>H149,H145-H149,0)","v":755000},{"$f":"IF(I149>0,ROUND(I149*I145,0),0)","v":377500},{"$f":"I149-J149","v":377500},{"$f":"IF(H147>0,ROUND(H147*L145,0),0)","v":30512},{"$f":"IF(K149>L149,0,L149-K149)","v":0}]
[null,null,1990,{"$f":"C150+1","v":1991},null,"1990-91"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C150","v":1990},{"$f":"D150","v":1991}]
[0,22000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H153,A153:C157,3)","v":0.5},{"$f":"INDEX(D153:D157,MATCH(I153,C153:C157,0))","v":100000},{"$f":"INDEX(E153:E157,MATCH(I153,C153:C157,0))","v":27600},{"$f":"IF(H153>H157,VLOOKUP(H153,A153:F157,6),0)","v":0.12},{"$f":"VLOOKUP(H153,A153:G157,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B153,IF($E$3=\"Female\",B160,IF($E$3=\"Senior Citizen\",B167,B174)))","v":22000},0]
[{"$f":"B153+1","v":22001},30000,0.2,{"$f":"B153","v":22000},{"$f":"(B154-B153)*C154","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O153+1","v":22001},30000,0.2]
[{"$f":"B154+1","v":30001},50000,0.3,{"$f":"B154","v":30000},{"$f":"E154+(B155-B154)*C155","v":7600},0,0,{"$f":"IF(I153=C157,E156+ROUND((H153-J153),0)*I153,IF(I153=C156,E155+ROUND((H153-J153)*I153,0),IF(I153=C155,E154+ROUND((H153-J153)*I153,0),IF(I153=C154,E153+ROUND((H153-J153)*I153,0),E152+ROUND((H153-J153)*I153,0)))))","v":380100},{"$f":"MIN(K157:L157)","v":45612},{"$f":"ROUND(SUM(H155+I155)*M153,0)","v":0},{"$f":"SUM(H155:J155)","v":425712},null,null,{"$f":"O154+1","v":30001},50000,0.3]
[{"$f":"B155+1","v":50001},100000,0.4,{"$f":"B155","v":50000},{"$f":"E155+(B156-B155)*C156","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O155+1","v":50001},100000,0.4]
[{"$f":"B156+1","v":100001},null,0.5,100000,{"$f":"IF(J154=0,0,E156)","v":27600},0.12,0,75000,{"$f":"IF(H153>H157,H153-H157,0)","v":730000},{"$f":"IF(I157>0,ROUND(I157*I153,0),0)","v":365000},{"$f":"I157-J157","v":365000},{"$f":"IF(H155>0,ROUND(H155*L153,0),0)","v":45612},{"$f":"IF(K157>L157,0,L157-K157)","v":0},{"$f":"O156+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H155,IF($E$3=\"Female\",H162,IF($E$3=\"Senior Citizen\",H169,H176)))","v":380100}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I155,IF($E$3=\"Female\",I162,IF($E$3=\"Senior Citizen\",I169,I176)))","v":45612}]
[0,22000,0,0,0,0,0,{"$f":"H153","v":805000},{"$f":"VLOOKUP(H160,A160:C164,3)","v":0.5},{"$f":"INDEX(D160:D164,MATCH(I160,C160:C164,0))","v":100000},{"$f":"INDEX(E160:E164,MATCH(I160,C160:C164,0))","v":27600},{"$f":"IF(H160>H164,VLOOKUP(H160,A160:F164,6),0)","v":0.12},{"$f":"VLOOKUP(H160,A160:G164,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J155,IF($E$3=\"Female\",J162,IF($E$3=\"Senior Citizen\",J169,J176)))","v":0}]
[{"$f":"B160+1","v":22001},30000,0.2,{"$f":"B160","v":22000},{"$f":"(B161-B160)*C161","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K155,IF($E$3=\"Female\",K162,IF($E$3=\"Senior Citizen\",K169,K176)))","v":425712}]
[{"$f":"B161+1","v":30001},50000,0.3,{"$f":"B161","v":30000},{"$f":"E161+(B162-B161)*C162","v":7600},0,0,{"$f":"IF(I160=C164,E163+ROUND((H160-J160),0)*I160,IF(I160=C163,E162+ROUND((H160-J160)*I160,0),IF(I160=C162,E161+ROUND((H160-J160)*I160,0),IF(I160=C161,E160+ROUND((H160-J160)*I160,0),E159+ROUND((H160-J160)*I160,0)))))","v":380100},{"$f":"MIN(K164:L164)","v":45612},{"$f":"ROUND(SUM(H162+I162)*M160,0)","v":0},{"$f":"SUM(H162:J162)","v":425712},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A152,IF($E$3=\"Female\",A159,IF($E$3=\"Senior Citizen\",A166,A173)))","v":"Not defined"}]
[{"$f":"B162+1","v":50001},100000,0.4,{"$f":"B162","v":50000},{"$f":"E162+(B163-B162)*C163","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M157,IF($E$3=\"Female\",M164,IF($E$3=\"Senior Citizen\",M171,M178)))","v":0}]
[{"$f":"B163+1","v":100001},null,0.5,100000,{"$f":"IF(J161=0,0,E163)","v":27600},0.12,0,{"$f":"H157","v":75000},{"$f":"IF(H160>H164,H160-H164,0)","v":730000},{"$f":"IF(I164>0,ROUND(I164*I160,0),0)","v":365000},{"$f":"I164-J164","v":365000},{"$f":"IF(H162>0,ROUND(H162*L160,0),0)","v":45612},{"$f":"IF(K164>L164,0,L164-K164)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K155,IF($E$3=\"Female\",K162,IF($E$3=\"Senior Citizen\",K169,K176)))","v":425712}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H153","v":805000},{"$f":"VLOOKUP(H167,A167:C171,3)","v":0.5},{"$f":"INDEX(D167:D171,MATCH(I167,C167:C171,0))","v":100000},{"$f":"INDEX(E167:E171,MATCH(I167,C167:C171,0))","v":27600},{"$f":"IF(H167>H171,VLOOKUP(H167,A167:F171,6),0)","v":0.12},{"$f":"VLOOKUP(H167,A167:G171,7)","v":0}]
[{"$f":"B167+1","v":22001},30000,0.2,{"$f":"B167","v":22000},{"$f":"(B168-B167)*C168","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B168+1","v":30001},50000,0.3,{"$f":"B168","v":30000},{"$f":"E168+(B169-B168)*C169","v":7600},0,0,{"$f":"IF(I167=C171,E170+ROUND((H167-J167),0)*I167,IF(I167=C170,E169+ROUND((H167-J167)*I167,0),IF(I167=C169,E168+ROUND((H167-J167)*I167,0),IF(I167=C168,E167+ROUND((H167-J167)*I167,0),E166+ROUND((H167-J167)*I167,0)))))","v":380100},{"$f":"MIN(K171:L171)","v":45612},{"$f":"ROUND(SUM(H169+I169)*M167,0)","v":0},{"$f":"SUM(H169:J169)","v":425712}]
[{"$f":"B169+1","v":50001},100000,0.4,{"$f":"B169","v":50000},{"$f":"E169+(B170-B169)*C170","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B170+1","v":100001},null,0.5,100000,{"$f":"IF(J168=0,0,E170)","v":27600},0.12,0,{"$f":"H164","v":75000},{"$f":"IF(H167>H171,H167-H171,0)","v":730000},{"$f":"IF(I171>0,ROUND(I171*I167,0),0)","v":365000},{"$f":"I171-J171","v":365000},{"$f":"IF(H169>0,ROUND(H169*L167,0),0)","v":45612},{"$f":"IF(K171>L171,0,L171-K171)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H153","v":805000},{"$f":"VLOOKUP(H174,A174:C178,3)","v":0.5},{"$f":"INDEX(D174:D178,MATCH(I174,C174:C178,0))","v":100000},{"$f":"INDEX(E174:E178,MATCH(I174,C174:C178,0))","v":27600},{"$f":"IF(H174>H178,VLOOKUP(H174,A174:F178,6),0)","v":0.12},{"$f":"VLOOKUP(H174,A174:G178,7)","v":0}]
[{"$f":"B174+1","v":22001},30000,0.2,{"$f":"B174","v":22000},{"$f":"(B175-B174)*C175","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B175+1","v":30001},50000,0.3,{"$f":"B175","v":30000},{"$f":"E175+(B176-B175)*C176","v":7600},0,0,{"$f":"IF(I174=C178,E177+ROUND((H174-J174),0)*I174,IF(I174=C177,E176+ROUND((H174-J174)*I174,0),IF(I174=C176,E175+ROUND((H174-J174)*I174,0),IF(I174=C175,E174+ROUND((H174-J174)*I174,0),E173+ROUND((H174-J174)*I174,0)))))","v":380100},{"$f":"MIN(K178:L178)","v":45612},{"$f":"ROUND(SUM(H176+I176)*M174,0)","v":0},{"$f":"SUM(H176:J176)","v":425712}]
[{"$f":"B176+1","v":50001},100000,0.4,{"$f":"B176","v":50000},{"$f":"E176+(B177-B176)*C177","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B177+1","v":100001},null,0.5,100000,{"$f":"IF(J175=0,0,E177)","v":27600},0.12,0,{"$f":"H171","v":75000},{"$f":"IF(H174>H178,H174-H178,0)","v":730000},{"$f":"IF(I178>0,ROUND(I178*I174,0),0)","v":365000},{"$f":"I178-J178","v":365000},{"$f":"IF(H176>0,ROUND(H176*L174,0),0)","v":45612},{"$f":"IF(K178>L178,0,L178-K178)","v":0}]
[null,null,1991,{"$f":"C179+1","v":1992},null,"1991-92"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C179","v":1991},{"$f":"D179","v":1992}]
[0,22000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H182,A182:C186,3)","v":0.5},{"$f":"INDEX(D182:D186,MATCH(I182,C182:C186,0))","v":100000},{"$f":"INDEX(E182:E186,MATCH(I182,C182:C186,0))","v":27600},{"$f":"IF(H182>H186,VLOOKUP(H182,A182:F186,6),0)","v":0.12},{"$f":"VLOOKUP(H182,A182:G186,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B182,IF($E$3=\"Female\",B189,IF($E$3=\"Senior Citizen\",B196,B203)))","v":22000},0]
[{"$f":"B182+1","v":22001},30000,0.2,{"$f":"B182","v":22000},{"$f":"(B183-B182)*C183","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O182+1","v":22001},30000,0.2]
[{"$f":"B183+1","v":30001},50000,0.3,{"$f":"B183","v":30000},{"$f":"E183+(B184-B183)*C184","v":7600},0,0,{"$f":"IF(I182=C186,E185+ROUND((H182-J182),0)*I182,IF(I182=C185,E184+ROUND((H182-J182)*I182,0),IF(I182=C184,E183+ROUND((H182-J182)*I182,0),IF(I182=C183,E182+ROUND((H182-J182)*I182,0),E181+ROUND((H182-J182)*I182,0)))))","v":380100},{"$f":"MIN(K186:L186)","v":45612},{"$f":"ROUND(SUM(H184+I184)*M182,0)","v":0},{"$f":"SUM(H184:J184)","v":425712},null,null,{"$f":"O183+1","v":30001},50000,0.3]
[{"$f":"B184+1","v":50001},100000,0.4,{"$f":"B184","v":50000},{"$f":"E184+(B185-B184)*C185","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O184+1","v":50001},100000,0.4]
[{"$f":"B185+1","v":100001},null,0.5,100000,{"$f":"IF(J183=0,0,E185)","v":27600},0.12,0,100000,{"$f":"IF(H182>H186,H182-H186,0)","v":705000},{"$f":"IF(I186>0,ROUND(I186*I182,0),0)","v":352500},{"$f":"I186-J186","v":352500},{"$f":"IF(H184>0,ROUND(H184*L182,0),0)","v":45612},{"$f":"IF(K186>L186,0,L186-K186)","v":0},{"$f":"O185+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H184,IF($E$3=\"Female\",H191,IF($E$3=\"Senior Citizen\",H198,H205)))","v":380100}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I184,IF($E$3=\"Female\",I191,IF($E$3=\"Senior Citizen\",I198,I205)))","v":45612}]
[0,22000,0,0,0,0,0,{"$f":"H182","v":805000},{"$f":"VLOOKUP(H189,A189:C193,3)","v":0.5},{"$f":"INDEX(D189:D193,MATCH(I189,C189:C193,0))","v":100000},{"$f":"INDEX(E189:E193,MATCH(I189,C189:C193,0))","v":27600},{"$f":"IF(H189>H193,VLOOKUP(H189,A189:F193,6),0)","v":0.12},{"$f":"VLOOKUP(H189,A189:G193,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J184,IF($E$3=\"Female\",J191,IF($E$3=\"Senior Citizen\",J198,J205)))","v":0}]
[{"$f":"B189+1","v":22001},30000,0.2,{"$f":"B189","v":22000},{"$f":"(B190-B189)*C190","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K184,IF($E$3=\"Female\",K191,IF($E$3=\"Senior Citizen\",K198,K205)))","v":425712}]
[{"$f":"B190+1","v":30001},50000,0.3,{"$f":"B190","v":30000},{"$f":"E190+(B191-B190)*C191","v":7600},0,0,{"$f":"IF(I189=C193,E192+ROUND((H189-J189),0)*I189,IF(I189=C192,E191+ROUND((H189-J189)*I189,0),IF(I189=C191,E190+ROUND((H189-J189)*I189,0),IF(I189=C190,E189+ROUND((H189-J189)*I189,0),E188+ROUND((H189-J189)*I189,0)))))","v":380100},{"$f":"MIN(K193:L193)","v":45612},{"$f":"ROUND(SUM(H191+I191)*M189,0)","v":0},{"$f":"SUM(H191:J191)","v":425712},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A181,IF($E$3=\"Female\",A188,IF($E$3=\"Senior Citizen\",A195,A202)))","v":"Not defined"}]
[{"$f":"B191+1","v":50001},100000,0.4,{"$f":"B191","v":50000},{"$f":"E191+(B192-B191)*C192","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M186,IF($E$3=\"Female\",M193,IF($E$3=\"Senior Citizen\",M200,M207)))","v":0}]
[{"$f":"B192+1","v":100001},null,0.5,100000,{"$f":"IF(J190=0,0,E192)","v":27600},0.12,0,{"$f":"H186","v":100000},{"$f":"IF(H189>H193,H189-H193,0)","v":705000},{"$f":"IF(I193>0,ROUND(I193*I189,0),0)","v":352500},{"$f":"I193-J193","v":352500},{"$f":"IF(H191>0,ROUND(H191*L189,0),0)","v":45612},{"$f":"IF(K193>L193,0,L193-K193)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K184,IF($E$3=\"Female\",K191,IF($E$3=\"Senior Citizen\",K198,K205)))","v":425712}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H182","v":805000},{"$f":"VLOOKUP(H196,A196:C200,3)","v":0.5},{"$f":"INDEX(D196:D200,MATCH(I196,C196:C200,0))","v":100000},{"$f":"INDEX(E196:E200,MATCH(I196,C196:C200,0))","v":27600},{"$f":"IF(H196>H200,VLOOKUP(H196,A196:F200,6),0)","v":0.12},{"$f":"VLOOKUP(H196,A196:G200,7)","v":0}]
[{"$f":"B196+1","v":22001},30000,0.2,{"$f":"B196","v":22000},{"$f":"(B197-B196)*C197","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B197+1","v":30001},50000,0.3,{"$f":"B197","v":30000},{"$f":"E197+(B198-B197)*C198","v":7600},0,0,{"$f":"IF(I196=C200,E199+ROUND((H196-J196),0)*I196,IF(I196=C199,E198+ROUND((H196-J196)*I196,0),IF(I196=C198,E197+ROUND((H196-J196)*I196,0),IF(I196=C197,E196+ROUND((H196-J196)*I196,0),E195+ROUND((H196-J196)*I196,0)))))","v":380100},{"$f":"MIN(K200:L200)","v":45612},{"$f":"ROUND(SUM(H198+I198)*M196,0)","v":0},{"$f":"SUM(H198:J198)","v":425712}]
[{"$f":"B198+1","v":50001},100000,0.4,{"$f":"B198","v":50000},{"$f":"E198+(B199-B198)*C199","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B199+1","v":100001},null,0.5,100000,{"$f":"IF(J197=0,0,E199)","v":27600},0.12,0,{"$f":"H193","v":100000},{"$f":"IF(H196>H200,H196-H200,0)","v":705000},{"$f":"IF(I200>0,ROUND(I200*I196,0),0)","v":352500},{"$f":"I200-J200","v":352500},{"$f":"IF(H198>0,ROUND(H198*L196,0),0)","v":45612},{"$f":"IF(K200>L200,0,L200-K200)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H182","v":805000},{"$f":"VLOOKUP(H203,A203:C207,3)","v":0.5},{"$f":"INDEX(D203:D207,MATCH(I203,C203:C207,0))","v":100000},{"$f":"INDEX(E203:E207,MATCH(I203,C203:C207,0))","v":27600},{"$f":"IF(H203>H207,VLOOKUP(H203,A203:F207,6),0)","v":0.12},{"$f":"VLOOKUP(H203,A203:G207,7)","v":0}]
[{"$f":"B203+1","v":22001},30000,0.2,{"$f":"B203","v":22000},{"$f":"(B204-B203)*C204","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B204+1","v":30001},50000,0.3,{"$f":"B204","v":30000},{"$f":"E204+(B205-B204)*C205","v":7600},0,0,{"$f":"IF(I203=C207,E206+ROUND((H203-J203),0)*I203,IF(I203=C206,E205+ROUND((H203-J203)*I203,0),IF(I203=C205,E204+ROUND((H203-J203)*I203,0),IF(I203=C204,E203+ROUND((H203-J203)*I203,0),E202+ROUND((H203-J203)*I203,0)))))","v":380100},{"$f":"MIN(K207:L207)","v":45612},{"$f":"ROUND(SUM(H205+I205)*M203,0)","v":0},{"$f":"SUM(H205:J205)","v":425712}]
[{"$f":"B205+1","v":50001},100000,0.4,{"$f":"B205","v":50000},{"$f":"E205+(B206-B205)*C206","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B206+1","v":100001},null,0.5,100000,{"$f":"IF(J204=0,0,E206)","v":27600},0.12,0,{"$f":"H200","v":100000},{"$f":"IF(H203>H207,H203-H207,0)","v":705000},{"$f":"IF(I207>0,ROUND(I207*I203,0),0)","v":352500},{"$f":"I207-J207","v":352500},{"$f":"IF(H205>0,ROUND(H205*L203,0),0)","v":45612},{"$f":"IF(K207>L207,0,L207-K207)","v":0}]
[null,null,1992,{"$f":"C208+1","v":1993},null,"1992-93"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C208","v":1992},{"$f":"D208","v":1993}]
[0,28000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H211,A211:C215,3)","v":0.4},{"$f":"INDEX(D211:D215,MATCH(I211,C211:C215,0))","v":100000},{"$f":"INDEX(E211:E215,MATCH(I211,C211:C215,0))","v":19400},{"$f":"IF(H211>H215,VLOOKUP(H211,A211:F215,6),0)","v":0.12},{"$f":"VLOOKUP(H211,A211:G215,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B211,IF($E$3=\"Female\",B218,IF($E$3=\"Senior Citizen\",B225,B232)))","v":28000},0]
[{"$f":"B211+1","v":28001},50000,0.2,{"$f":"B211","v":28000},{"$f":"(B212-B211)*C212","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O211+1","v":28001},50000,0.2]
[{"$f":"B212+1","v":50001},100000,0.3,{"$f":"B212","v":50000},{"$f":"E212+(B213-B212)*C213","v":19400},0,0,{"$f":"IF(I211=C215,E214+ROUND((H211-J211),0)*I211,IF(I211=C214,E213+ROUND((H211-J211)*I211,0),IF(I211=C213,E212+ROUND((H211-J211)*I211,0),IF(I211=C212,E211+ROUND((H211-J211)*I211,0),E210+ROUND((H211-J211)*I211,0)))))","v":301400},{"$f":"MIN(K215:L215)","v":36168},{"$f":"ROUND(SUM(H213+I213)*M211,0)","v":0},{"$f":"SUM(H213:J213)","v":337568},null,null,{"$f":"O212+1","v":50001},100000,0.3]
[{"$f":"B213+1","v":100001},null,0.4,{"$f":"B213","v":100000},{"$f":"IF(J211=0,0,E213)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O213+1","v":100001},0,0.4]
["Surcharge Limit",null,null,100000,null,0.12,0,100000,{"$f":"IF(H211>H215,H211-H215,0)","v":705000},{"$f":"IF(I215>0,ROUND(I215*I211,0),0)","v":282000},{"$f":"I215-J215","v":423000},{"$f":"IF(H213>0,ROUND(H213*L211,0),0)","v":36168},{"$f":"IF(K215>L215,0,L215-K215)","v":0},{"$f":"O214+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H213,IF($E$3=\"Female\",H220,IF($E$3=\"Senior Citizen\",H227,H234)))","v":301400}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I213,IF($E$3=\"Female\",I220,IF($E$3=\"Senior Citizen\",I227,I234)))","v":36168}]
[0,28000,0,0,0,0,0,{"$f":"H211","v":805000},{"$f":"VLOOKUP(H218,A218:C222,3)","v":0.4},{"$f":"INDEX(D218:D222,MATCH(I218,C218:C222,0))","v":100000},{"$f":"INDEX(E218:E222,MATCH(I218,C218:C222,0))","v":19400},{"$f":"IF(H218>H222,VLOOKUP(H218,A218:F222,6),0)","v":0.12},{"$f":"VLOOKUP(H218,A218:G222,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J213,IF($E$3=\"Female\",J220,IF($E$3=\"Senior Citizen\",J227,J234)))","v":0}]
[{"$f":"B218+1","v":28001},50000,0.2,{"$f":"B218","v":28000},{"$f":"(B219-B218)*C219","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K213,IF($E$3=\"Female\",K220,IF($E$3=\"Senior Citizen\",K227,K234)))","v":337568}]
[{"$f":"B219+1","v":50001},100000,0.3,{"$f":"B219","v":50000},{"$f":"E219+(B220-B219)*C220","v":19400},0,0,{"$f":"IF(I218=C222,E221+ROUND((H218-J218),0)*I218,IF(I218=C221,E220+ROUND((H218-J218)*I218,0),IF(I218=C220,E219+ROUND((H218-J218)*I218,0),IF(I218=C219,E218+ROUND((H218-J218)*I218,0),E217+ROUND((H218-J218)*I218,0)))))","v":301400},{"$f":"MIN(K222:L222)","v":36168},{"$f":"ROUND(SUM(H220+I220)*M218,0)","v":0},{"$f":"SUM(H220:J220)","v":337568},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A210,IF($E$3=\"Female\",A217,IF($E$3=\"Senior Citizen\",A224,A231)))","v":"Not defined"}]
[{"$f":"B220+1","v":100001},null,0.4,{"$f":"B220","v":100000},{"$f":"IF(J218=0,0,E220)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M215,IF($E$3=\"Female\",M222,IF($E$3=\"Senior Citizen\",M229,M236)))","v":0}]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H215","v":100000},{"$f":"IF(H218>H222,H218-H222,0)","v":705000},{"$f":"IF(I222>0,ROUND(I222*I218,0),0)","v":282000},{"$f":"I222-J222","v":423000},{"$f":"IF(H220>0,ROUND(H220*L218,0),0)","v":36168},{"$f":"IF(K222>L222,0,L222-K222)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K213,IF($E$3=\"Female\",K220,IF($E$3=\"Senior Citizen\",K227,K234)))","v":337568}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,28000,0,0,0,0,0,{"$f":"H211","v":805000},{"$f":"VLOOKUP(H225,A225:C229,3)","v":0.4},{"$f":"INDEX(D225:D229,MATCH(I225,C225:C229,0))","v":100000},{"$f":"INDEX(E225:E229,MATCH(I225,C225:C229,0))","v":19400},{"$f":"IF(H225>H229,VLOOKUP(H225,A225:F229,6),0)","v":0.12},{"$f":"VLOOKUP(H225,A225:G229,7)","v":0}]
[{"$f":"B225+1","v":28001},50000,0.2,{"$f":"B225","v":28000},{"$f":"(B226-B225)*C226","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B226+1","v":50001},100000,0.3,{"$f":"B226","v":50000},{"$f":"E226+(B227-B226)*C227","v":19400},0,0,{"$f":"IF(I225=C229,E228+ROUND((H225-J225),0)*I225,IF(I225=C228,E227+ROUND((H225-J225)*I225,0),IF(I225=C227,E226+ROUND((H225-J225)*I225,0),IF(I225=C226,E225+ROUND((H225-J225)*I225,0),E224+ROUND((H225-J225)*I225,0)))))","v":301400},{"$f":"MIN(K229:L229)","v":36168},{"$f":"ROUND(SUM(H227+I227)*M225,0)","v":0},{"$f":"SUM(H227:J227)","v":337568}]
[{"$f":"B227+1","v":100001},null,0.4,{"$f":"B227","v":100000},{"$f":"IF(J225=0,0,E227)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H222","v":100000},{"$f":"IF(H225>H229,H225-H229,0)","v":705000},{"$f":"IF(I229>0,ROUND(I229*I225,0),0)","v":282000},{"$f":"I229-J229","v":423000},{"$f":"IF(H227>0,ROUND(H227*L225,0),0)","v":36168},{"$f":"IF(K229>L229,0,L229-K229)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,28000,0,0,0,0,0,{"$f":"H211","v":805000},{"$f":"VLOOKUP(H232,A232:C236,3)","v":0.4},{"$f":"INDEX(D232:D236,MATCH(I232,C232:C236,0))","v":100000},{"$f":"INDEX(E232:E236,MATCH(I232,C232:C236,0))","v":19400},{"$f":"IF(H232>H236,VLOOKUP(H232,A232:F236,6),0)","v":0.12},{"$f":"VLOOKUP(H232,A232:G236,7)","v":0}]
[{"$f":"B232+1","v":28001},50000,0.2,{"$f":"B232","v":28000},{"$f":"(B233-B232)*C233","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B233+1","v":50001},100000,0.3,{"$f":"B233","v":50000},{"$f":"E233+(B234-B233)*C234","v":19400},0,0,{"$f":"IF(I232=C236,E235+ROUND((H232-J232),0)*I232,IF(I232=C235,E234+ROUND((H232-J232)*I232,0),IF(I232=C234,E233+ROUND((H232-J232)*I232,0),IF(I232=C233,E232+ROUND((H232-J232)*I232,0),E231+ROUND((H232-J232)*I232,0)))))","v":301400},{"$f":"MIN(K236:L236)","v":36168},{"$f":"ROUND(SUM(H234+I234)*M232,0)","v":0},{"$f":"SUM(H234:J234)","v":337568}]
[{"$f":"B234+1","v":100001},null,0.4,{"$f":"B234","v":100000},{"$f":"IF(J232=0,0,E234)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H229","v":100000},{"$f":"IF(H232>H236,H232-H236,0)","v":705000},{"$f":"IF(I236>0,ROUND(I236*I232,0),0)","v":282000},{"$f":"I236-J236","v":423000},{"$f":"IF(H234>0,ROUND(H234*L232,0),0)","v":36168},{"$f":"IF(K236>L236,0,L236-K236)","v":0}]
[null,null,1993,{"$f":"C237+1","v":1994},null,"1993-94"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C237","v":1993},{"$f":"D237","v":1994}]
[0,30000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H240,A240:C244,3)","v":0.4},{"$f":"INDEX(D240:D244,MATCH(I240,C240:C244,0))","v":100000},{"$f":"INDEX(E240:E244,MATCH(I240,C240:C244,0))","v":19000},{"$f":"IF(H240>H244,VLOOKUP(H240,A240:F244,6),0)","v":0.12},{"$f":"VLOOKUP(H240,A240:G244,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B240,IF($E$3=\"Female\",B247,IF($E$3=\"Senior Citizen\",B254,B261)))","v":30000},0]
[{"$f":"B240+1","v":30001},50000,0.2,{"$f":"B240","v":30000},{"$f":"(B241-B240)*C241","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O240+1","v":30001},50000,0.2]
[{"$f":"B241+1","v":50001},100000,0.3,{"$f":"B241","v":50000},{"$f":"E241+(B242-B241)*C242","v":19000},0.12,0,{"$f":"IF(I240=C244,E243+ROUND((H240-J240),0)*I240,IF(I240=C243,E242+ROUND((H240-J240)*I240,0),IF(I240=C242,E241+ROUND((H240-J240)*I240,0),IF(I240=C241,E240+ROUND((H240-J240)*I240,0),E239+ROUND((H240-J240)*I240,0)))))","v":301000},{"$f":"MIN(K244:L244)","v":36120},{"$f":"ROUND(SUM(H242+I242)*M240,0)","v":0},{"$f":"SUM(H242:J242)","v":337120},null,null,{"$f":"O241+1","v":50001},100000,0.3]
[{"$f":"B242+1","v":100001},null,0.4,{"$f":"B242","v":100000},{"$f":"IF(J240=0,0,E242)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O242+1","v":100001},0,0.4]
["Surcharge Limit",null,null,100000,null,null,null,100000,{"$f":"IF(H240>H244,H240-H244,0)","v":705000},{"$f":"IF(I244>0,ROUND(I244*I240,0),0)","v":282000},{"$f":"I244-J244","v":423000},{"$f":"IF(H242>0,ROUND(H242*L240,0),0)","v":36120},{"$f":"IF(K244>L244,0,L244-K244)","v":0},{"$f":"O243+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H242,IF($E$3=\"Female\",H249,IF($E$3=\"Senior Citizen\",H256,H263)))","v":301000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I242,IF($E$3=\"Female\",I249,IF($E$3=\"Senior Citizen\",I256,I263)))","v":36120}]
[0,30000,0,0,0,0,0,{"$f":"H240","v":805000},{"$f":"VLOOKUP(H247,A247:C251,3)","v":0.4},{"$f":"INDEX(D247:D251,MATCH(I247,C247:C251,0))","v":100000},{"$f":"INDEX(E247:E251,MATCH(I247,C247:C251,0))","v":19000},{"$f":"IF(H247>H251,VLOOKUP(H247,A247:F251,6),0)","v":0.12},{"$f":"VLOOKUP(H247,A247:G251,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J242,IF($E$3=\"Female\",J249,IF($E$3=\"Senior Citizen\",J256,J263)))","v":0}]
[{"$f":"B247+1","v":30001},50000,0.2,{"$f":"B247","v":30000},{"$f":"(B248-B247)*C248","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K242,IF($E$3=\"Female\",K249,IF($E$3=\"Senior Citizen\",K256,K263)))","v":337120}]
[{"$f":"B248+1","v":50001},100000,0.3,{"$f":"B248","v":50000},{"$f":"E248+(B249-B248)*C249","v":19000},0.12,0,{"$f":"IF(I247=C251,E250+ROUND((H247-J247),0)*I247,IF(I247=C250,E249+ROUND((H247-J247)*I247,0),IF(I247=C249,E248+ROUND((H247-J247)*I247,0),IF(I247=C248,E247+ROUND((H247-J247)*I247,0),E246+ROUND((H247-J247)*I247,0)))))","v":301000},{"$f":"MIN(K251:L251)","v":36120},{"$f":"ROUND(SUM(H249+I249)*M247,0)","v":0},{"$f":"SUM(H249:J249)","v":337120},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A239,IF($E$3=\"Female\",A246,IF($E$3=\"Senior Citizen\",A253,A260)))","v":"Not defined"}]
[{"$f":"B249+1","v":100001},null,0.4,{"$f":"B249","v":100000},{"$f":"IF(J247=0,0,E249)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M244,IF($E$3=\"Female\",M251,IF($E$3=\"Senior Citizen\",M258,M265)))","v":0}]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H244","v":100000},{"$f":"IF(H247>H251,H247-H251,0)","v":705000},{"$f":"IF(I251>0,ROUND(I251*I247,0),0)","v":282000},{"$f":"I251-J251","v":423000},{"$f":"IF(H249>0,ROUND(H249*L247,0),0)","v":36120},{"$f":"IF(K251>L251,0,L251-K251)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K242,IF($E$3=\"Female\",K249,IF($E$3=\"Senior Citizen\",K256,K263)))","v":337120}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,30000,0,0,0,0,0,{"$f":"H240","v":805000},{"$f":"VLOOKUP(H254,A254:C258,3)","v":0.4},{"$f":"INDEX(D254:D258,MATCH(I254,C254:C258,0))","v":100000},{"$f":"INDEX(E254:E258,MATCH(I254,C254:C258,0))","v":19000},{"$f":"IF(H254>H258,VLOOKUP(H254,A254:F258,6),0)","v":0.12},{"$f":"VLOOKUP(H254,A254:G258,7)","v":0}]
[{"$f":"B254+1","v":30001},50000,0.2,{"$f":"B254","v":30000},{"$f":"(B255-B254)*C255","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B255+1","v":50001},100000,0.3,{"$f":"B255","v":50000},{"$f":"E255+(B256-B255)*C256","v":19000},0.12,0,{"$f":"IF(I254=C258,E257+ROUND((H254-J254),0)*I254,IF(I254=C257,E256+ROUND((H254-J254)*I254,0),IF(I254=C256,E255+ROUND((H254-J254)*I254,0),IF(I254=C255,E254+ROUND((H254-J254)*I254,0),E253+ROUND((H254-J254)*I254,0)))))","v":301000},{"$f":"MIN(K258:L258)","v":36120},{"$f":"ROUND(SUM(H256+I256)*M254,0)","v":0},{"$f":"SUM(H256:J256)","v":337120}]
[{"$f":"B256+1","v":100001},null,0.4,{"$f":"B256","v":100000},{"$f":"IF(J254=0,0,E256)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H251","v":100000},{"$f":"IF(H254>H258,H254-H258,0)","v":705000},{"$f":"IF(I258>0,ROUND(I258*I254,0),0)","v":282000},{"$f":"I258-J258","v":423000},{"$f":"IF(H256>0,ROUND(H256*L254,0),0)","v":36120},{"$f":"IF(K258>L258,0,L258-K258)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,30000,0,0,0,0,0,{"$f":"H240","v":805000},{"$f":"VLOOKUP(H261,A261:C265,3)","v":0.4},{"$f":"INDEX(D261:D265,MATCH(I261,C261:C265,0))","v":100000},{"$f":"INDEX(E261:E265,MATCH(I261,C261:C265,0))","v":19000},{"$f":"IF(H261>H265,VLOOKUP(H261,A261:F265,6),0)","v":0.12},{"$f":"VLOOKUP(H261,A261:G265,7)","v":0}]
[{"$f":"B261+1","v":30001},50000,0.2,{"$f":"B261","v":30000},{"$f":"(B262-B261)*C262","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B262+1","v":50001},100000,0.3,{"$f":"B262","v":50000},{"$f":"E262+(B263-B262)*C263","v":19000},0.12,0,{"$f":"IF(I261=C265,E264+ROUND((H261-J261),0)*I261,IF(I261=C264,E263+ROUND((H261-J261)*I261,0),IF(I261=C263,E262+ROUND((H261-J261)*I261,0),IF(I261=C262,E261+ROUND((H261-J261)*I261,0),E260+ROUND((H261-J261)*I261,0)))))","v":301000},{"$f":"MIN(K265:L265)","v":36120},{"$f":"ROUND(SUM(H263+I263)*M261,0)","v":0},{"$f":"SUM(H263:J263)","v":337120}]
[{"$f":"B263+1","v":100001},null,0.4,{"$f":"B263","v":100000},{"$f":"IF(J261=0,0,E263)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H258","v":100000},{"$f":"IF(H261>H265,H261-H265,0)","v":705000},{"$f":"IF(I265>0,ROUND(I265*I261,0),0)","v":282000},{"$f":"I265-J265","v":423000},{"$f":"IF(H263>0,ROUND(H263*L261,0),0)","v":36120},{"$f":"IF(K265>L265,0,L265-K265)","v":0}]
[null,null,1994,{"$f":"C266+1","v":1995},null,"1994-95"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C266","v":1994},{"$f":"D266","v":1995}]
[0,35000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H269,A269:C273,3)","v":0.4},{"$f":"INDEX(D269:D273,MATCH(I269,C269:C273,0))","v":120000},{"$f":"INDEX(E269:E273,MATCH(I269,C269:C273,0))","v":23000},{"$f":"IF(H269>H273,VLOOKUP(H269,A269:F273,6),0)","v":0},{"$f":"VLOOKUP(H269,A269:G273,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B269,IF($E$3=\"Female\",B276,IF($E$3=\"Senior Citizen\",B283,B290)))","v":35000},0]
[{"$f":"B269+1","v":35001},60000,0.2,{"$f":"B269","v":35000},{"$f":"(B270-B269)*C270","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O269+1","v":35001},60000,0.2]
[{"$f":"B270+1","v":60001},120000,0.3,{"$f":"B270","v":60000},{"$f":"E270+(B271-B270)*C271","v":23000},0,0,{"$f":"IF(I269=C273,E272+ROUND((H269-J269),0)*I269,IF(I269=C272,E271+ROUND((H269-J269)*I269,0),IF(I269=C271,E270+ROUND((H269-J269)*I269,0),IF(I269=C270,E269+ROUND((H269-J269)*I269,0),E268+ROUND((H269-J269)*I269,0)))))","v":297000},{"$f":"MIN(K273:L273)","v":0},{"$f":"ROUND(SUM(H271+I271)*M269,0)","v":0},{"$f":"SUM(H271:J271)","v":297000},null,null,{"$f":"O270+1","v":60001},120000,0.3]
[{"$f":"B271+1","v":120001},null,0.4,{"$f":"B271","v":120000},{"$f":"IF(J269=0,0,E271)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O271+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H269>H273,H269-H273,0)","v":805000},{"$f":"IF(I273>0,ROUND(I273*I269,0),0)","v":322000},{"$f":"I273-J273","v":483000},{"$f":"IF(H271>0,ROUND(H271*L269,0),0)","v":0},{"$f":"IF(K273>L273,0,L273-K273)","v":0},{"$f":"O272+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H271,IF($E$3=\"Female\",H278,IF($E$3=\"Senior Citizen\",H285,H292)))","v":297000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I271,IF($E$3=\"Female\",I278,IF($E$3=\"Senior Citizen\",I285,I292)))","v":0}]
[0,35000,0,0,0,0,0,{"$f":"H269","v":805000},{"$f":"VLOOKUP(H276,A276:C280,3)","v":0.4},{"$f":"INDEX(D276:D280,MATCH(I276,C276:C280,0))","v":120000},{"$f":"INDEX(E276:E280,MATCH(I276,C276:C280,0))","v":23000},{"$f":"IF(H276>H280,VLOOKUP(H276,A276:F280,6),0)","v":0},{"$f":"VLOOKUP(H276,A276:G280,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J271,IF($E$3=\"Female\",J278,IF($E$3=\"Senior Citizen\",J285,J292)))","v":0}]
[{"$f":"B276+1","v":35001},60000,0.2,{"$f":"B276","v":35000},{"$f":"(B277-B276)*C277","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K271,IF($E$3=\"Female\",K278,IF($E$3=\"Senior Citizen\",K285,K292)))","v":297000}]
[{"$f":"B277+1","v":60001},120000,0.3,{"$f":"B277","v":60000},{"$f":"E277+(B278-B277)*C278","v":23000},0,0,{"$f":"IF(I276=C280,E279+ROUND((H276-J276),0)*I276,IF(I276=C279,E278+ROUND((H276-J276)*I276,0),IF(I276=C278,E277+ROUND((H276-J276)*I276,0),IF(I276=C277,E276+ROUND((H276-J276)*I276,0),E275+ROUND((H276-J276)*I276,0)))))","v":297000},{"$f":"MIN(K280:L280)","v":0},{"$f":"ROUND(SUM(H278+I278)*M276,0)","v":0},{"$f":"SUM(H278:J278)","v":297000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A268,IF($E$3=\"Female\",A275,IF($E$3=\"Senior Citizen\",A282,A289)))","v":"Not defined"}]
[{"$f":"B278+1","v":120001},null,0.4,{"$f":"B278","v":120000},{"$f":"IF(J276=0,0,E278)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M273,IF($E$3=\"Female\",M280,IF($E$3=\"Senior Citizen\",M287,M294)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H273","v":0},{"$f":"IF(H276>H280,H276-H280,0)","v":805000},{"$f":"IF(I280>0,ROUND(I280*I276,0),0)","v":322000},{"$f":"I280-J280","v":483000},{"$f":"IF(H278>0,ROUND(H278*L276,0),0)","v":0},{"$f":"IF(K280>L280,0,L280-K280)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K271,IF($E$3=\"Female\",K278,IF($E$3=\"Senior Citizen\",K285,K292)))","v":297000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,35000,0,0,0,0,0,{"$f":"H269","v":805000},{"$f":"VLOOKUP(H283,A283:C287,3)","v":0.4},{"$f":"INDEX(D283:D287,MATCH(I283,C283:C287,0))","v":120000},{"$f":"INDEX(E283:E287,MATCH(I283,C283:C287,0))","v":23000},{"$f":"IF(H283>H287,VLOOKUP(H283,A283:F287,6),0)","v":0},{"$f":"VLOOKUP(H283,A283:G287,7)","v":0}]
[{"$f":"B283+1","v":35001},60000,0.2,{"$f":"B283","v":35000},{"$f":"(B284-B283)*C284","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B284+1","v":60001},120000,0.3,{"$f":"B284","v":60000},{"$f":"E284+(B285-B284)*C285","v":23000},0,0,{"$f":"IF(I283=C287,E286+ROUND((H283-J283),0)*I283,IF(I283=C286,E285+ROUND((H283-J283)*I283,0),IF(I283=C285,E284+ROUND((H283-J283)*I283,0),IF(I283=C284,E283+ROUND((H283-J283)*I283,0),E282+ROUND((H283-J283)*I283,0)))))","v":297000},{"$f":"MIN(K287:L287)","v":0},{"$f":"ROUND(SUM(H285+I285)*M283,0)","v":0},{"$f":"SUM(H285:J285)","v":297000}]
[{"$f":"B285+1","v":120001},null,0.4,{"$f":"B285","v":120000},{"$f":"IF(J283=0,0,E285)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H280","v":0},{"$f":"IF(H283>H287,H283-H287,0)","v":805000},{"$f":"IF(I287>0,ROUND(I287*I283,0),0)","v":322000},{"$f":"I287-J287","v":483000},{"$f":"IF(H285>0,ROUND(H285*L283,0),0)","v":0},{"$f":"IF(K287>L287,0,L287-K287)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,35000,0,0,0,0,0,{"$f":"H269","v":805000},{"$f":"VLOOKUP(H290,A290:C294,3)","v":0.4},{"$f":"INDEX(D290:D294,MATCH(I290,C290:C294,0))","v":120000},{"$f":"INDEX(E290:E294,MATCH(I290,C290:C294,0))","v":23000},{"$f":"IF(H290>H294,VLOOKUP(H290,A290:F294,6),0)","v":0},{"$f":"VLOOKUP(H290,A290:G294,7)","v":0}]
[{"$f":"B290+1","v":35001},60000,0.2,{"$f":"B290","v":35000},{"$f":"(B291-B290)*C291","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B291+1","v":60001},120000,0.3,{"$f":"B291","v":60000},{"$f":"E291+(B292-B291)*C292","v":23000},0,0,{"$f":"IF(I290=C294,E293+ROUND((H290-J290),0)*I290,IF(I290=C293,E292+ROUND((H290-J290)*I290,0),IF(I290=C292,E291+ROUND((H290-J290)*I290,0),IF(I290=C291,E290+ROUND((H290-J290)*I290,0),E289+ROUND((H290-J290)*I290,0)))))","v":297000},{"$f":"MIN(K294:L294)","v":0},{"$f":"ROUND(SUM(H292+I292)*M290,0)","v":0},{"$f":"SUM(H292:J292)","v":297000}]
[{"$f":"B292+1","v":120001},null,0.4,{"$f":"B292","v":120000},{"$f":"IF(J290=0,0,E292)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H287","v":0},{"$f":"IF(H290>H294,H290-H294,0)","v":805000},{"$f":"IF(I294>0,ROUND(I294*I290,0),0)","v":322000},{"$f":"I294-J294","v":483000},{"$f":"IF(H292>0,ROUND(H292*L290,0),0)","v":0},{"$f":"IF(K294>L294,0,L294-K294)","v":0}]
[null,null,1995,{"$f":"C295+1","v":1996},null,"1995-96"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C295","v":1995},{"$f":"D295","v":1996}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H298,A298:C302,3)","v":0.4},{"$f":"INDEX(D298:D302,MATCH(I298,C298:C302,0))","v":120000},{"$f":"INDEX(E298:E302,MATCH(I298,C298:C302,0))","v":22000},{"$f":"IF(H298>H302,VLOOKUP(H298,A298:F302,6),0)","v":0},{"$f":"VLOOKUP(H298,A298:G302,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B298,IF($E$3=\"Female\",B305,IF($E$3=\"Senior Citizen\",B312,B319)))","v":40000},0]
[{"$f":"B298+1","v":40001},60000,0.2,{"$f":"B298","v":40000},{"$f":"(B299-B298)*C299","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O298+1","v":40001},60000,0.2]
[{"$f":"B299+1","v":60001},120000,0.3,{"$f":"B299","v":60000},{"$f":"E299+(B300-B299)*C300","v":22000},0,0,{"$f":"IF(I298=C302,E301+ROUND((H298-J298),0)*I298,IF(I298=C301,E300+ROUND((H298-J298)*I298,0),IF(I298=C300,E299+ROUND((H298-J298)*I298,0),IF(I298=C299,E298+ROUND((H298-J298)*I298,0),E297+ROUND((H298-J298)*I298,0)))))","v":296000},{"$f":"MIN(K302:L302)","v":0},{"$f":"ROUND(SUM(H300+I300)*M298,0)","v":0},{"$f":"SUM(H300:J300)","v":296000},null,null,{"$f":"O299+1","v":60001},120000,0.3]
[{"$f":"B300+1","v":120001},null,0.4,{"$f":"B300","v":120000},{"$f":"IF(J298=0,0,E300)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O300+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H298>H302,H298-H302,0)","v":805000},{"$f":"IF(I302>0,ROUND(I302*I298,0),0)","v":322000},{"$f":"I302-J302","v":483000},{"$f":"IF(H300>0,ROUND(H300*L298,0),0)","v":0},{"$f":"IF(K302>L302,0,L302-K302)","v":0},{"$f":"O301+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H300,IF($E$3=\"Female\",H307,IF($E$3=\"Senior Citizen\",H314,H321)))","v":296000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I300,IF($E$3=\"Female\",I307,IF($E$3=\"Senior Citizen\",I314,I321)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H298","v":805000},{"$f":"VLOOKUP(H305,A305:C309,3)","v":0.4},{"$f":"INDEX(D305:D309,MATCH(I305,C305:C309,0))","v":120000},{"$f":"INDEX(E305:E309,MATCH(I305,C305:C309,0))","v":22000},{"$f":"IF(H305>H309,VLOOKUP(H305,A305:F309,6),0)","v":0},{"$f":"VLOOKUP(H305,A305:G309,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J300,IF($E$3=\"Female\",J307,IF($E$3=\"Senior Citizen\",J314,J321)))","v":0}]
[{"$f":"B305+1","v":40001},60000,0.2,{"$f":"B305","v":40000},{"$f":"(B306-B305)*C306","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K300,IF($E$3=\"Female\",K307,IF($E$3=\"Senior Citizen\",K314,K321)))","v":296000}]
[{"$f":"B306+1","v":60001},120000,0.3,{"$f":"B306","v":60000},{"$f":"E306+(B307-B306)*C307","v":22000},0,0,{"$f":"IF(I305=C309,E308+ROUND((H305-J305),0)*I305,IF(I305=C308,E307+ROUND((H305-J305)*I305,0),IF(I305=C307,E306+ROUND((H305-J305)*I305,0),IF(I305=C306,E305+ROUND((H305-J305)*I305,0),E304+ROUND((H305-J305)*I305,0)))))","v":296000},{"$f":"MIN(K309:L309)","v":0},{"$f":"ROUND(SUM(H307+I307)*M305,0)","v":0},{"$f":"SUM(H307:J307)","v":296000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A297,IF($E$3=\"Female\",A304,IF($E$3=\"Senior Citizen\",A311,A318)))","v":"Not defined"}]
[{"$f":"B307+1","v":120001},null,0.4,{"$f":"B307","v":120000},{"$f":"IF(J305=0,0,E307)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M302,IF($E$3=\"Female\",M309,IF($E$3=\"Senior Citizen\",M316,M323)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H302","v":0},{"$f":"IF(H305>H309,H305-H309,0)","v":805000},{"$f":"IF(I309>0,ROUND(I309*I305,0),0)","v":322000},{"$f":"I309-J309","v":483000},{"$f":"IF(H307>0,ROUND(H307*L305,0),0)","v":0},{"$f":"IF(K309>L309,0,L309-K309)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K300,IF($E$3=\"Female\",K307,IF($E$3=\"Senior Citizen\",K314,K321)))","v":296000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H298","v":805000},{"$f":"VLOOKUP(H312,A312:C316,3)","v":0.4},{"$f":"INDEX(D312:D316,MATCH(I312,C312:C316,0))","v":120000},{"$f":"INDEX(E312:E316,MATCH(I312,C312:C316,0))","v":22000},{"$f":"IF(H312>H316,VLOOKUP(H312,A312:F316,6),0)","v":0},{"$f":"VLOOKUP(H312,A312:G316,7)","v":0}]
[{"$f":"B312+1","v":40001},60000,0.2,{"$f":"B312","v":40000},{"$f":"(B313-B312)*C313","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B313+1","v":60001},120000,0.3,{"$f":"B313","v":60000},{"$f":"E313+(B314-B313)*C314","v":22000},0,0,{"$f":"IF(I312=C316,E315+ROUND((H312-J312),0)*I312,IF(I312=C315,E314+ROUND((H312-J312)*I312,0),IF(I312=C314,E313+ROUND((H312-J312)*I312,0),IF(I312=C313,E312+ROUND((H312-J312)*I312,0),E311+ROUND((H312-J312)*I312,0)))))","v":296000},{"$f":"MIN(K316:L316)","v":0},{"$f":"ROUND(SUM(H314+I314)*M312,0)","v":0},{"$f":"SUM(H314:J314)","v":296000}]
[{"$f":"B314+1","v":120001},null,0.4,{"$f":"B314","v":120000},{"$f":"IF(J312=0,0,E314)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H309","v":0},{"$f":"IF(H312>H316,H312-H316,0)","v":805000},{"$f":"IF(I316>0,ROUND(I316*I312,0),0)","v":322000},{"$f":"I316-J316","v":483000},{"$f":"IF(H314>0,ROUND(H314*L312,0),0)","v":0},{"$f":"IF(K316>L316,0,L316-K316)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H298","v":805000},{"$f":"VLOOKUP(H319,A319:C323,3)","v":0.4},{"$f":"INDEX(D319:D323,MATCH(I319,C319:C323,0))","v":120000},{"$f":"INDEX(E319:E323,MATCH(I319,C319:C323,0))","v":22000},{"$f":"IF(H319>H323,VLOOKUP(H319,A319:F323,6),0)","v":0},{"$f":"VLOOKUP(H319,A319:G323,7)","v":0}]
[{"$f":"B319+1","v":40001},60000,0.2,{"$f":"B319","v":40000},{"$f":"(B320-B319)*C320","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B320+1","v":60001},120000,0.3,{"$f":"B320","v":60000},{"$f":"E320+(B321-B320)*C321","v":22000},0,0,{"$f":"IF(I319=C323,E322+ROUND((H319-J319),0)*I319,IF(I319=C322,E321+ROUND((H319-J319)*I319,0),IF(I319=C321,E320+ROUND((H319-J319)*I319,0),IF(I319=C320,E319+ROUND((H319-J319)*I319,0),E318+ROUND((H319-J319)*I319,0)))))","v":296000},{"$f":"MIN(K323:L323)","v":0},{"$f":"ROUND(SUM(H321+I321)*M319,0)","v":0},{"$f":"SUM(H321:J321)","v":296000}]
[{"$f":"B321+1","v":120001},null,0.4,{"$f":"B321","v":120000},{"$f":"IF(J319=0,0,E321)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H316","v":0},{"$f":"IF(H319>H323,H319-H323,0)","v":805000},{"$f":"IF(I323>0,ROUND(I323*I319,0),0)","v":322000},{"$f":"I323-J323","v":483000},{"$f":"IF(H321>0,ROUND(H321*L319,0),0)","v":0},{"$f":"IF(K323>L323,0,L323-K323)","v":0}]
[null,null,1996,{"$f":"C324+1","v":1997},null,"1996-97"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C324","v":1996},{"$f":"D324","v":1997}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H327,A327:C331,3)","v":0.4},{"$f":"INDEX(D327:D331,MATCH(I327,C327:C331,0))","v":120000},{"$f":"INDEX(E327:E331,MATCH(I327,C327:C331,0))","v":21000},{"$f":"IF(H327>H331,VLOOKUP(H327,A327:F331,6),0)","v":0},{"$f":"VLOOKUP(H327,A327:G331,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B327,IF($E$3=\"Female\",B334,IF($E$3=\"Senior Citizen\",B341,B348)))","v":40000},0]
[{"$f":"B327+1","v":40001},60000,0.15,{"$f":"B327","v":40000},{"$f":"(B328-B327)*C328","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O327+1","v":40001},60000,0.15]
[{"$f":"B328+1","v":60001},120000,0.3,{"$f":"B328","v":60000},{"$f":"E328+(B329-B328)*C329","v":21000},0,0,{"$f":"IF(I327=C331,E330+ROUND((H327-J327),0)*I327,IF(I327=C330,E329+ROUND((H327-J327)*I327,0),IF(I327=C329,E328+ROUND((H327-J327)*I327,0),IF(I327=C328,E327+ROUND((H327-J327)*I327,0),E326+ROUND((H327-J327)*I327,0)))))","v":295000},{"$f":"MIN(K331:L331)","v":0},{"$f":"ROUND(SUM(H329+I329)*M327,0)","v":0},{"$f":"SUM(H329:J329)","v":295000},null,null,{"$f":"O328+1","v":60001},120000,0.3]
[{"$f":"B329+1","v":120001},null,0.4,{"$f":"B329","v":120000},{"$f":"IF(J327=0,0,E329)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O329+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H327>H331,H327-H331,0)","v":805000},{"$f":"IF(I331>0,ROUND(I331*I327,0),0)","v":322000},{"$f":"I331-J331","v":483000},{"$f":"IF(H329>0,ROUND(H329*L327,0),0)","v":0},{"$f":"IF(K331>L331,0,L331-K331)","v":0},{"$f":"O330+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H329,IF($E$3=\"Female\",H336,IF($E$3=\"Senior Citizen\",H343,H350)))","v":295000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I329,IF($E$3=\"Female\",I336,IF($E$3=\"Senior Citizen\",I343,I350)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H327","v":805000},{"$f":"VLOOKUP(H334,A334:C338,3)","v":0.4},{"$f":"INDEX(D334:D338,MATCH(I334,C334:C338,0))","v":120000},{"$f":"INDEX(E334:E338,MATCH(I334,C334:C338,0))","v":21000},{"$f":"IF(H334>H338,VLOOKUP(H334,A334:F338,6),0)","v":0},{"$f":"VLOOKUP(H334,A334:G338,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J329,IF($E$3=\"Female\",J336,IF($E$3=\"Senior Citizen\",J343,J350)))","v":0}]
[{"$f":"B334+1","v":40001},60000,0.15,{"$f":"B334","v":40000},{"$f":"(B335-B334)*C335","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K329,IF($E$3=\"Female\",K336,IF($E$3=\"Senior Citizen\",K343,K350)))","v":295000}]
[{"$f":"B335+1","v":60001},120000,0.3,{"$f":"B335","v":60000},{"$f":"E335+(B336-B335)*C336","v":21000},0,0,{"$f":"IF(I334=C338,E337+ROUND((H334-J334),0)*I334,IF(I334=C337,E336+ROUND((H334-J334)*I334,0),IF(I334=C336,E335+ROUND((H334-J334)*I334,0),IF(I334=C335,E334+ROUND((H334-J334)*I334,0),E333+ROUND((H334-J334)*I334,0)))))","v":295000},{"$f":"MIN(K338:L338)","v":0},{"$f":"ROUND(SUM(H336+I336)*M334,0)","v":0},{"$f":"SUM(H336:J336)","v":295000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A326,IF($E$3=\"Female\",A333,IF($E$3=\"Senior Citizen\",A340,A347)))","v":"Not defined"}]
[{"$f":"B336+1","v":120001},null,0.4,{"$f":"B336","v":120000},{"$f":"IF(J334=0,0,E336)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M331,IF($E$3=\"Female\",M338,IF($E$3=\"Senior Citizen\",M345,M352)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H331","v":0},{"$f":"IF(H334>H338,H334-H338,0)","v":805000},{"$f":"IF(I338>0,ROUND(I338*I334,0),0)","v":322000},{"$f":"I338-J338","v":483000},{"$f":"IF(H336>0,ROUND(H336*L334,0),0)","v":0},{"$f":"IF(K338>L338,0,L338-K338)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K329,IF($E$3=\"Female\",K336,IF($E$3=\"Senior Citizen\",K343,K350)))","v":295000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H327","v":805000},{"$f":"VLOOKUP(H341,A341:C345,3)","v":0.4},{"$f":"INDEX(D341:D345,MATCH(I341,C341:C345,0))","v":120000},{"$f":"INDEX(E341:E345,MATCH(I341,C341:C345,0))","v":21000},{"$f":"IF(H341>H345,VLOOKUP(H341,A341:F345,6),0)","v":0},{"$f":"VLOOKUP(H341,A341:G345,7)","v":0}]
[{"$f":"B341+1","v":40001},60000,0.15,{"$f":"B341","v":40000},{"$f":"(B342-B341)*C342","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B342+1","v":60001},120000,0.3,{"$f":"B342","v":60000},{"$f":"E342+(B343-B342)*C343","v":21000},0,0,{"$f":"IF(I341=C345,E344+ROUND((H341-J341),0)*I341,IF(I341=C344,E343+ROUND((H341-J341)*I341,0),IF(I341=C343,E342+ROUND((H341-J341)*I341,0),IF(I341=C342,E341+ROUND((H341-J341)*I341,0),E340+ROUND((H341-J341)*I341,0)))))","v":295000},{"$f":"MIN(K345:L345)","v":0},{"$f":"ROUND(SUM(H343+I343)*M341,0)","v":0},{"$f":"SUM(H343:J343)","v":295000}]
[{"$f":"B343+1","v":120001},null,0.4,{"$f":"B343","v":120000},{"$f":"IF(J341=0,0,E343)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H338","v":0},{"$f":"IF(H341>H345,H341-H345,0)","v":805000},{"$f":"IF(I345>0,ROUND(I345*I341,0),0)","v":322000},{"$f":"I345-J345","v":483000},{"$f":"IF(H343>0,ROUND(H343*L341,0),0)","v":0},{"$f":"IF(K345>L345,0,L345-K345)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,40000,0,0,0,0,0,{"$f":"H327","v":805000},{"$f":"VLOOKUP(H348,A348:C352,3)","v":0.4},{"$f":"INDEX(D348:D352,MATCH(I348,C348:C352,0))","v":120000},{"$f":"INDEX(E348:E352,MATCH(I348,C348:C352,0))","v":21000},{"$f":"IF(H348>H352,VLOOKUP(H348,A348:F352,6),0)","v":0},{"$f":"VLOOKUP(H348,A348:G352,7)","v":0}]
[{"$f":"B348+1","v":40001},60000,0.15,{"$f":"B348","v":40000},{"$f":"(B349-B348)*C349","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B349+1","v":60001},120000,0.3,{"$f":"B349","v":60000},{"$f":"E349+(B350-B349)*C350","v":21000},0,0,{"$f":"IF(I348=C352,E351+ROUND((H348-J348),0)*I348,IF(I348=C351,E350+ROUND((H348-J348)*I348,0),IF(I348=C350,E349+ROUND((H348-J348)*I348,0),IF(I348=C349,E348+ROUND((H348-J348)*I348,0),E347+ROUND((H348-J348)*I348,0)))))","v":295000},{"$f":"MIN(K352:L352)","v":0},{"$f":"ROUND(SUM(H350+I350)*M348,0)","v":0},{"$f":"SUM(H350:J350)","v":295000}]
[{"$f":"B350+1","v":120001},null,0.4,{"$f":"B350","v":120000},{"$f":"IF(J348=0,0,E350)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H345","v":0},{"$f":"IF(H348>H352,H348-H352,0)","v":805000},{"$f":"IF(I352>0,ROUND(I352*I348,0),0)","v":322000},{"$f":"I352-J352","v":483000},{"$f":"IF(H350>0,ROUND(H350*L348,0),0)","v":0},{"$f":"IF(K352>L352,0,L352-K352)","v":0}]
[null,null,1997,{"$f":"C353+1","v":1998},null,"1997-98"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C353","v":1997},{"$f":"D353","v":1998}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H356,A356:C360,3)","v":0.3},{"$f":"INDEX(D356:D360,MATCH(I356,C356:C360,0))","v":150000},{"$f":"INDEX(E356:E360,MATCH(I356,C356:C360,0))","v":20000},{"$f":"IF(H356>H360,VLOOKUP(H356,A356:F360,6),0)","v":0},{"$f":"VLOOKUP(H356,A356:G360,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B356,IF($E$3=\"Female\",B363,IF($E$3=\"Senior Citizen\",B370,B377)))","v":40000},0]
[{"$f":"B356+1","v":40001},60000,0.1,{"$f":"B356","v":40000},{"$f":"(B357-B356)*C357","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O356+1","v":40001},60000,0.1]
[{"$f":"B357+1","v":60001},150000,0.2,{"$f":"B357","v":60000},{"$f":"E357+(B358-B357)*C358","v":20000},0,0,{"$f":"IF(I356=C360,E359+ROUND((H356-J356),0)*I356,IF(I356=C359,E358+ROUND((H356-J356)*I356,0),IF(I356=C358,E357+ROUND((H356-J356)*I356,0),IF(I356=C357,E356+ROUND((H356-J356)*I356,0),E355+ROUND((H356-J356)*I356,0)))))","v":216500},{"$f":"MIN(K360:L360)","v":0},{"$f":"ROUND(SUM(H358+I358)*M356,0)","v":0},{"$f":"SUM(H358:J358)","v":216500},null,null,{"$f":"O357+1","v":60001},150000,0.2]
[{"$f":"B358+1","v":150001},null,0.3,{"$f":"B358","v":150000},{"$f":"IF(J356=0,0,E358)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O358+1","v":150001},0,0.3]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H356>H360,H356-H360,0)","v":805000},{"$f":"IF(I360>0,ROUND(I360*I356,0),0)","v":241500},{"$f":"I360-J360","v":563500},{"$f":"IF(H358>0,ROUND(H358*L356,0),0)","v":0},{"$f":"IF(K360>L360,0,L360-K360)","v":0},{"$f":"O359+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H358,IF($E$3=\"Female\",H365,IF($E$3=\"Senior Citizen\",H372,H379)))","v":216500}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I358,IF($E$3=\"Female\",I365,IF($E$3=\"Senior Citizen\",I372,I379)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H356","v":805000},{"$f":"VLOOKUP(H363,A363:C367,3)","v":0.3},{"$f":"INDEX(D363:D367,MATCH(I363,C363:C367,0))","v":150000},{"$f":"INDEX(E363:E367,MATCH(I363,C363:C367,0))","v":20000},{"$f":"IF(H363>H367,VLOOKUP(H363,A363:F367,6),0)","v":0},{"$f":"VLOOKUP(H363,A363:G367,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J358,IF($E$3=\"Female\",J365,IF($E$3=\"Senior Citizen\",J372,J379)))","v":0}]
[{"$f":"B363+1","v":40001},60000,0.1,{"$f":"B363","v":40000},{"$f":"(B364-B363)*C364","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K358,IF($E$3=\"Female\",K365,IF($E$3=\"Senior Citizen\",K372,K379)))","v":216500}]
[{"$f":"B364+1","v":60001},150000,0.2,{"$f":"B364","v":60000},{"$f":"E364+(B365-B364)*C365","v":20000},0,0,{"$f":"IF(I363=C367,E366+ROUND((H363-J363),0)*I363,IF(I363=C366,E365+ROUND((H363-J363)*I363,0),IF(I363=C365,E364+ROUND((H363-J363)*I363,0),IF(I363=C364,E363+ROUND((H363-J363)*I363,0),E362+ROUND((H363-J363)*I363,0)))))","v":216500},{"$f":"MIN(K367:L367)","v":0},{"$f":"ROUND(SUM(H365+I365)*M363,0)","v":0},{"$f":"SUM(H365:J365)","v":216500},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A355,IF($E$3=\"Female\",A362,IF($E$3=\"Senior Citizen\",A369,A376)))","v":"Not defined"}]
[{"$f":"B365+1","v":150001},null,0.3,{"$f":"B365","v":150000},{"$f":"IF(J363=0,0,E365)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M360,IF($E$3=\"Female\",M367,IF($E$3=\"Senior Citizen\",M374,M381)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H360","v":0},{"$f":"IF(H363>H367,H363-H367,0)","v":805000},{"$f":"IF(I367>0,ROUND(I367*I363,0),0)","v":241500},{"$f":"I367-J367","v":563500},{"$f":"IF(H365>0,ROUND(H365*L363,0),0)","v":0},{"$f":"IF(K367>L367,0,L367-K367)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K358,IF($E$3=\"Female\",K365,IF($E$3=\"Senior Citizen\",K372,K379)))","v":216500}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H356","v":805000},{"$f":"VLOOKUP(H370,A370:C374,3)","v":0.3},{"$f":"INDEX(D370:D374,MATCH(I370,C370:C374,0))","v":150000},{"$f":"INDEX(E370:E374,MATCH(I370,C370:C374,0))","v":20000},{"$f":"IF(H370>H374,VLOOKUP(H370,A370:F374,6),0)","v":0},{"$f":"VLOOKUP(H370,A370:G374,7)","v":0}]
[{"$f":"B370+1","v":40001},60000,0.1,{"$f":"B370","v":40000},{"$f":"(B371-B370)*C371","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B371+1","v":60001},150000,0.2,{"$f":"B371","v":60000},{"$f":"E371+(B372-B371)*C372","v":20000},0,0,{"$f":"IF(I370=C374,E373+ROUND((H370-J370),0)*I370,IF(I370=C373,E372+ROUND((H370-J370)*I370,0),IF(I370=C372,E371+ROUND((H370-J370)*I370,0),IF(I370=C371,E370+ROUND((H370-J370)*I370,0),E369+ROUND((H370-J370)*I370,0)))))","v":216500},{"$f":"MIN(K374:L374)","v":0},{"$f":"ROUND(SUM(H372+I372)*M370,0)","v":0},{"$f":"SUM(H372:J372)","v":216500}]
[{"$f":"B372+1","v":150001},null,0.3,{"$f":"B372","v":150000},{"$f":"IF(J370=0,0,E372)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H367","v":0},{"$f":"IF(H370>H374,H370-H374,0)","v":805000},{"$f":"IF(I374>0,ROUND(I374*I370,0),0)","v":241500},{"$f":"I374-J374","v":563500},{"$f":"IF(H372>0,ROUND(H372*L370,0),0)","v":0},{"$f":"IF(K374>L374,0,L374-K374)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H356","v":805000},{"$f":"VLOOKUP(H377,A377:C381,3)","v":0.3},{"$f":"INDEX(D377:D381,MATCH(I377,C377:C381,0))","v":150000},{"$f":"INDEX(E377:E381,MATCH(I377,C377:C381,0))","v":20000},{"$f":"IF(H377>H381,VLOOKUP(H377,A377:F381,6),0)","v":0},{"$f":"VLOOKUP(H377,A377:G381,7)","v":0}]
[{"$f":"B377+1","v":40001},60000,0.1,{"$f":"B377","v":40000},{"$f":"(B378-B377)*C378","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B378+1","v":60001},150000,0.2,{"$f":"B378","v":60000},{"$f":"E378+(B379-B378)*C379","v":20000},0,0,{"$f":"IF(I377=C381,E380+ROUND((H377-J377),0)*I377,IF(I377=C380,E379+ROUND((H377-J377)*I377,0),IF(I377=C379,E378+ROUND((H377-J377)*I377,0),IF(I377=C378,E377+ROUND((H377-J377)*I377,0),E376+ROUND((H377-J377)*I377,0)))))","v":216500},{"$f":"MIN(K381:L381)","v":0},{"$f":"ROUND(SUM(H379+I379)*M377,0)","v":0},{"$f":"SUM(H379:J379)","v":216500}]
[{"$f":"B379+1","v":150001},null,0.3,{"$f":"B379","v":150000},{"$f":"IF(J377=0,0,E379)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H374","v":0},{"$f":"IF(H377>H381,H377-H381,0)","v":805000},{"$f":"IF(I381>0,ROUND(I381*I377,0),0)","v":241500},{"$f":"I381-J381","v":563500},{"$f":"IF(H379>0,ROUND(H379*L377,0),0)","v":0},{"$f":"IF(K381>L381,0,L381-K381)","v":0}]
[null,null,1998,{"$f":"C382+1","v":1999},null,"1998-99"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C382","v":1998},{"$f":"D382","v":1999}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H385,A385:C389,3)","v":0.3},{"$f":"INDEX(D385:D389,MATCH(I385,C385:C389,0))","v":150000},{"$f":"INDEX(E385:E389,MATCH(I385,C385:C389,0))","v":19000},{"$f":"IF(H385>H389,VLOOKUP(H385,A385:F389,6),0)","v":0},{"$f":"VLOOKUP(H385,A385:G389,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B385,IF($E$3=\"Female\",B392,IF($E$3=\"Senior Citizen\",B399,B406)))","v":50000},0]
[{"$f":"B385+1","v":50001},60000,0.1,{"$f":"B385","v":50000},{"$f":"(B386-B385)*C386","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O385+1","v":50001},60000,0.1]
[{"$f":"B386+1","v":60001},150000,0.2,{"$f":"B386","v":60000},{"$f":"E386+(B387-B386)*C387","v":19000},0,0,{"$f":"IF(I385=C389,E388+ROUND((H385-J385),0)*I385,IF(I385=C388,E387+ROUND((H385-J385)*I385,0),IF(I385=C387,E386+ROUND((H385-J385)*I385,0),IF(I385=C386,E385+ROUND((H385-J385)*I385,0),E384+ROUND((H385-J385)*I385,0)))))","v":215500},{"$f":"MIN(K389:L389)","v":0},{"$f":"ROUND(SUM(H387+I387)*M385,0)","v":0},{"$f":"SUM(H387:J387)","v":215500},null,null,{"$f":"O386+1","v":60001},150000,0.2]
[{"$f":"B387+1","v":150001},null,0.3,{"$f":"B387","v":150000},{"$f":"IF(J385=0,0,E387)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O387+1","v":150001},0,0.3]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H385>H389,H385-H389,0)","v":805000},{"$f":"IF(I389>0,ROUND(I389*I385,0),0)","v":241500},{"$f":"I389-J389","v":563500},{"$f":"IF(H387>0,ROUND(H387*L385,0),0)","v":0},{"$f":"IF(K389>L389,0,L389-K389)","v":0},{"$f":"O388+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H387,IF($E$3=\"Female\",H394,IF($E$3=\"Senior Citizen\",H401,H408)))","v":215500}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I387,IF($E$3=\"Female\",I394,IF($E$3=\"Senior Citizen\",I401,I408)))","v":0}]
[0,50000,0,0,0,0,0,{"$f":"H385","v":805000},{"$f":"VLOOKUP(H392,A392:C396,3)","v":0.3},{"$f":"INDEX(D392:D396,MATCH(I392,C392:C396,0))","v":150000},{"$f":"INDEX(E392:E396,MATCH(I392,C392:C396,0))","v":19000},{"$f":"IF(H392>H396,VLOOKUP(H392,A392:F396,6),0)","v":0},{"$f":"VLOOKUP(H392,A392:G396,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J387,IF($E$3=\"Female\",J394,IF($E$3=\"Senior Citizen\",J401,J408)))","v":0}]
[{"$f":"B392+1","v":50001},60000,0.1,{"$f":"B392","v":50000},{"$f":"(B393-B392)*C393","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K387,IF($E$3=\"Female\",K394,IF($E$3=\"Senior Citizen\",K401,K408)))","v":215500}]
[{"$f":"B393+1","v":60001},150000,0.2,{"$f":"B393","v":60000},{"$f":"E393+(B394-B393)*C394","v":19000},0,0,{"$f":"IF(I392=C396,E395+ROUND((H392-J392),0)*I392,IF(I392=C395,E394+ROUND((H392-J392)*I392,0),IF(I392=C394,E393+ROUND((H392-J392)*I392,0),IF(I392=C393,E392+ROUND((H392-J392)*I392,0),E391+ROUND((H392-J392)*I392,0)))))","v":215500},{"$f":"MIN(K396:L396)","v":0},{"$f":"ROUND(SUM(H394+I394)*M392,0)","v":0},{"$f":"SUM(H394:J394)","v":215500},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A384,IF($E$3=\"Female\",A391,IF($E$3=\"Senior Citizen\",A398,A405)))","v":"Not defined"}]
[{"$f":"B394+1","v":150001},null,0.3,{"$f":"B394","v":150000},{"$f":"IF(J392=0,0,E394)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M389,IF($E$3=\"Female\",M396,IF($E$3=\"Senior Citizen\",M403,M410)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H389","v":0},{"$f":"IF(H392>H396,H392-H396,0)","v":805000},{"$f":"IF(I396>0,ROUND(I396*I392,0),0)","v":241500},{"$f":"I396-J396","v":563500},{"$f":"IF(H394>0,ROUND(H394*L392,0),0)","v":0},{"$f":"IF(K396>L396,0,L396-K396)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K387,IF($E$3=\"Female\",K394,IF($E$3=\"Senior Citizen\",K401,K408)))","v":215500}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H385","v":805000},{"$f":"VLOOKUP(H399,A399:C403,3)","v":0.3},{"$f":"INDEX(D399:D403,MATCH(I399,C399:C403,0))","v":150000},{"$f":"INDEX(E399:E403,MATCH(I399,C399:C403,0))","v":19000},{"$f":"IF(H399>H403,VLOOKUP(H399,A399:F403,6),0)","v":0},{"$f":"VLOOKUP(H399,A399:G403,7)","v":0}]
[{"$f":"B399+1","v":50001},60000,0.1,{"$f":"B399","v":50000},{"$f":"(B400-B399)*C400","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B400+1","v":60001},150000,0.2,{"$f":"B400","v":60000},{"$f":"E400+(B401-B400)*C401","v":19000},0,0,{"$f":"IF(I399=C403,E402+ROUND((H399-J399),0)*I399,IF(I399=C402,E401+ROUND((H399-J399)*I399,0),IF(I399=C401,E400+ROUND((H399-J399)*I399,0),IF(I399=C400,E399+ROUND((H399-J399)*I399,0),E398+ROUND((H399-J399)*I399,0)))))","v":215500},{"$f":"MIN(K403:L403)","v":0},{"$f":"ROUND(SUM(H401+I401)*M399,0)","v":0},{"$f":"SUM(H401:J401)","v":215500}]
[{"$f":"B401+1","v":150001},null,0.3,{"$f":"B401","v":150000},{"$f":"IF(J399=0,0,E401)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H396","v":0},{"$f":"IF(H399>H403,H399-H403,0)","v":805000},{"$f":"IF(I403>0,ROUND(I403*I399,0),0)","v":241500},{"$f":"I403-J403","v":563500},{"$f":"IF(H401>0,ROUND(H401*L399,0),0)","v":0},{"$f":"IF(K403>L403,0,L403-K403)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H385","v":805000},{"$f":"VLOOKUP(H406,A406:C410,3)","v":0.3},{"$f":"INDEX(D406:D410,MATCH(I406,C406:C410,0))","v":150000},{"$f":"INDEX(E406:E410,MATCH(I406,C406:C410,0))","v":19000},{"$f":"IF(H406>H410,VLOOKUP(H406,A406:F410,6),0)","v":0},{"$f":"VLOOKUP(H406,A406:G410,7)","v":0}]
[{"$f":"B406+1","v":50001},60000,0.1,{"$f":"B406","v":50000},{"$f":"(B407-B406)*C407","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B407+1","v":60001},150000,0.2,{"$f":"B407","v":60000},{"$f":"E407+(B408-B407)*C408","v":19000},0,0,{"$f":"IF(I406=C410,E409+ROUND((H406-J406),0)*I406,IF(I406=C409,E408+ROUND((H406-J406)*I406,0),IF(I406=C408,E407+ROUND((H406-J406)*I406,0),IF(I406=C407,E406+ROUND((H406-J406)*I406,0),E405+ROUND((H406-J406)*I406,0)))))","v":215500},{"$f":"MIN(K410:L410)","v":0},{"$f":"ROUND(SUM(H408+I408)*M406,0)","v":0},{"$f":"SUM(H408:J408)","v":215500}]
[{"$f":"B408+1","v":150001},null,0.3,{"$f":"B408","v":150000},{"$f":"IF(J406=0,0,E408)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H403","v":0},{"$f":"IF(H406>H410,H406-H410,0)","v":805000},{"$f":"IF(I410>0,ROUND(I410*I406,0),0)","v":241500},{"$f":"I410-J410","v":563500},{"$f":"IF(H408>0,ROUND(H408*L406,0),0)","v":0},{"$f":"IF(K410>L410,0,L410-K410)","v":0}]
[null,null,1999,{"$f":"C411+1","v":2000},null,"1999-00"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C411","v":1999},{"$f":"D411","v":2000}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H414,A414:C418,3)","v":0.3},{"$f":"INDEX(D414:D418,MATCH(I414,C414:C418,0))","v":150000},{"$f":"INDEX(E414:E418,MATCH(I414,C414:C418,0))","v":19000},{"$f":"IF(H414>H418,VLOOKUP(H414,A414:F418,6),0)","v":0.1},{"$f":"VLOOKUP(H414,A414:G418,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B414,IF($E$3=\"Female\",B421,IF($E$3=\"Senior Citizen\",B428,B435)))","v":50000},0]
[{"$f":"B414+1","v":50001},60000,0.1,{"$f":"B414","v":50000},{"$f":"(B415-B414)*C415","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O414+1","v":50001},60000,0.1]
[{"$f":"B415+1","v":60001},150000,0.2,{"$f":"B415","v":60000},{"$f":"E415+(B416-B415)*C416","v":19000},0.1,0,{"$f":"IF(I414=C418,E417+ROUND((H414-J414),0)*I414,IF(I414=C417,E416+ROUND((H414-J414)*I414,0),IF(I414=C416,E415+ROUND((H414-J414)*I414,0),IF(I414=C415,E414+ROUND((H414-J414)*I414,0),E413+ROUND((H414-J414)*I414,0)))))","v":215500},{"$f":"MIN(K418:L418)","v":21550},{"$f":"ROUND(SUM(H416+I416)*M414,0)","v":0},{"$f":"SUM(H416:J416)","v":237050},null,null,{"$f":"O415+1","v":60001},150000,0.2]
[{"$f":"B416+1","v":150001},null,0.3,{"$f":"B416","v":150000},{"$f":"IF(J414=0,0,E416)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O416+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H414>H418,H414-H418,0)","v":745000},{"$f":"IF(I418>0,ROUND(I418*I414,0),0)","v":223500},{"$f":"I418-J418","v":521500},{"$f":"IF(H416>0,ROUND(H416*L414,0),0)","v":21550},{"$f":"IF(K418>L418,0,L418-K418)","v":0},{"$f":"O417+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H416,IF($E$3=\"Female\",H423,IF($E$3=\"Senior Citizen\",H430,H437)))","v":215500}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I416,IF($E$3=\"Female\",I423,IF($E$3=\"Senior Citizen\",I430,I437)))","v":21550}]
[0,50000,0,0,0,0,0,{"$f":"H414","v":805000},{"$f":"VLOOKUP(H421,A421:C425,3)","v":0.3},{"$f":"INDEX(D421:D425,MATCH(I421,C421:C425,0))","v":150000},{"$f":"INDEX(E421:E425,MATCH(I421,C421:C425,0))","v":19000},{"$f":"IF(H421>H425,VLOOKUP(H421,A421:F425,6),0)","v":0.1},{"$f":"VLOOKUP(H421,A421:G425,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J416,IF($E$3=\"Female\",J423,IF($E$3=\"Senior Citizen\",J430,J437)))","v":0}]
[{"$f":"B421+1","v":50001},60000,0.1,{"$f":"B421","v":50000},{"$f":"(B422-B421)*C422","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K416,IF($E$3=\"Female\",K423,IF($E$3=\"Senior Citizen\",K430,K437)))","v":237050}]
[{"$f":"B422+1","v":60001},150000,0.2,{"$f":"B422","v":60000},{"$f":"E422+(B423-B422)*C423","v":19000},0.1,0,{"$f":"IF(I421=C425,E424+ROUND((H421-J421),0)*I421,IF(I421=C424,E423+ROUND((H421-J421)*I421,0),IF(I421=C423,E422+ROUND((H421-J421)*I421,0),IF(I421=C422,E421+ROUND((H421-J421)*I421,0),E420+ROUND((H421-J421)*I421,0)))))","v":215500},{"$f":"MIN(K425:L425)","v":21550},{"$f":"ROUND(SUM(H423+I423)*M421,0)","v":0},{"$f":"SUM(H423:J423)","v":237050},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A413,IF($E$3=\"Female\",A420,IF($E$3=\"Senior Citizen\",A427,A434)))","v":"Not defined"}]
[{"$f":"B423+1","v":150001},null,0.3,{"$f":"B423","v":150000},{"$f":"IF(J421=0,0,E423)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M418,IF($E$3=\"Female\",M425,IF($E$3=\"Senior Citizen\",M432,M439)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H418","v":60000},{"$f":"IF(H421>H425,H421-H425,0)","v":745000},{"$f":"IF(I425>0,ROUND(I425*I421,0),0)","v":223500},{"$f":"I425-J425","v":521500},{"$f":"IF(H423>0,ROUND(H423*L421,0),0)","v":21550},{"$f":"IF(K425>L425,0,L425-K425)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K416,IF($E$3=\"Female\",K423,IF($E$3=\"Senior Citizen\",K430,K437)))","v":237050}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H414","v":805000},{"$f":"VLOOKUP(H428,A428:C432,3)","v":0.3},{"$f":"INDEX(D428:D432,MATCH(I428,C428:C432,0))","v":150000},{"$f":"INDEX(E428:E432,MATCH(I428,C428:C432,0))","v":19000},{"$f":"IF(H428>H432,VLOOKUP(H428,A428:F432,6),0)","v":0.1},{"$f":"VLOOKUP(H428,A428:G432,7)","v":0}]
[{"$f":"B428+1","v":50001},60000,0.1,{"$f":"B428","v":50000},{"$f":"(B429-B428)*C429","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B429+1","v":60001},150000,0.2,{"$f":"B429","v":60000},{"$f":"E429+(B430-B429)*C430","v":19000},0.1,0,{"$f":"IF(I428=C432,E431+ROUND((H428-J428),0)*I428,IF(I428=C431,E430+ROUND((H428-J428)*I428,0),IF(I428=C430,E429+ROUND((H428-J428)*I428,0),IF(I428=C429,E428+ROUND((H428-J428)*I428,0),E427+ROUND((H428-J428)*I428,0)))))","v":215500},{"$f":"MIN(K432:L432)","v":21550},{"$f":"ROUND(SUM(H430+I430)*M428,0)","v":0},{"$f":"SUM(H430:J430)","v":237050}]
[{"$f":"B430+1","v":150001},null,0.3,{"$f":"B430","v":150000},{"$f":"IF(J428=0,0,E430)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H425","v":60000},{"$f":"IF(H428>H432,H428-H432,0)","v":745000},{"$f":"IF(I432>0,ROUND(I432*I428,0),0)","v":223500},{"$f":"I432-J432","v":521500},{"$f":"IF(H430>0,ROUND(H430*L428,0),0)","v":21550},{"$f":"IF(K432>L432,0,L432-K432)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H414","v":805000},{"$f":"VLOOKUP(H435,A435:C439,3)","v":0.3},{"$f":"INDEX(D435:D439,MATCH(I435,C435:C439,0))","v":150000},{"$f":"INDEX(E435:E439,MATCH(I435,C435:C439,0))","v":19000},{"$f":"IF(H435>H439,VLOOKUP(H435,A435:F439,6),0)","v":0.1},{"$f":"VLOOKUP(H435,A435:G439,7)","v":0}]
[{"$f":"B435+1","v":50001},60000,0.1,{"$f":"B435","v":50000},{"$f":"(B436-B435)*C436","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B436+1","v":60001},150000,0.2,{"$f":"B436","v":60000},{"$f":"E436+(B437-B436)*C437","v":19000},0.1,0,{"$f":"IF(I435=C439,E438+ROUND((H435-J435),0)*I435,IF(I435=C438,E437+ROUND((H435-J435)*I435,0),IF(I435=C437,E436+ROUND((H435-J435)*I435,0),IF(I435=C436,E435+ROUND((H435-J435)*I435,0),E434+ROUND((H435-J435)*I435,0)))))","v":215500},{"$f":"MIN(K439:L439)","v":21550},{"$f":"ROUND(SUM(H437+I437)*M435,0)","v":0},{"$f":"SUM(H437:J437)","v":237050}]
[{"$f":"B437+1","v":150001},null,0.3,{"$f":"B437","v":150000},{"$f":"IF(J435=0,0,E437)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H432","v":60000},{"$f":"IF(H435>H439,H435-H439,0)","v":745000},{"$f":"IF(I439>0,ROUND(I439*I435,0),0)","v":223500},{"$f":"I439-J439","v":521500},{"$f":"IF(H437>0,ROUND(H437*L435,0),0)","v":21550},{"$f":"IF(K439>L439,0,L439-K439)","v":0}]
[null,null,2000,{"$f":"C440+1","v":2001},null,"2000-01"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C440","v":2000},{"$f":"D440","v":2001}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H443,A443:C447,3)","v":0.3},{"$f":"INDEX(D443:D447,MATCH(I443,C443:C447,0))","v":150000},{"$f":"INDEX(E443:E447,MATCH(I443,C443:C447,0))","v":19000},{"$f":"IF(H443>H447,VLOOKUP(H443,A443:F447,6),0)","v":0.17},{"$f":"VLOOKUP(H443,A443:G447,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B443,IF($E$3=\"Female\",B450,IF($E$3=\"Senior Citizen\",B457,B464)))","v":50000},0]
[{"$f":"B443+1","v":50001},60000,0.1,{"$f":"B443","v":50000},{"$f":"(B444-B443)*C444","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O443+1","v":50001},60000,0.1]
[{"$f":"B444+1","v":60001},150000,0.2,{"$f":"B444","v":60000},{"$f":"E444+(B445-B444)*C445","v":19000},0.12,0,{"$f":"IF(I443=C447,E446+ROUND((H443-J443),0)*I443,IF(I443=C446,E445+ROUND((H443-J443)*I443,0),IF(I443=C445,E444+ROUND((H443-J443)*I443,0),IF(I443=C444,E443+ROUND((H443-J443)*I443,0),E442+ROUND((H443-J443)*I443,0)))))","v":215500},{"$f":"MIN(K447:L447)","v":36635},{"$f":"ROUND(SUM(H445+I445)*M443,0)","v":0},{"$f":"SUM(H445:J445)","v":252135},null,null,{"$f":"O444+1","v":60001},150000,0.2]
[{"$f":"B445+1","v":150001},null,0.3,{"$f":"B445","v":150000},{"$f":"IF(J443=0,0,E445)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O445+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"IF(H443>150000,150000,60000)","v":150000},{"$f":"IF(H443>H447,H443-H447,0)","v":655000},{"$f":"IF(I447>0,ROUND(I447*I443,0),0)","v":196500},{"$f":"I447-J447","v":458500},{"$f":"IF(H445>0,ROUND(H445*L443,0),0)","v":36635},{"$f":"IF(K447>L447,0,L447-K447)","v":0},{"$f":"O446+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H445,IF($E$3=\"Female\",H452,IF($E$3=\"Senior Citizen\",H459,H466)))","v":215500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I445,IF($E$3=\"Female\",I452,IF($E$3=\"Senior Citizen\",I459,I466)))","v":36635}]
[0,50000,0,0,0,0,0,{"$f":"H443","v":805000},{"$f":"VLOOKUP(H450,A450:C454,3)","v":0.3},{"$f":"INDEX(D450:D454,MATCH(I450,C450:C454,0))","v":150000},{"$f":"INDEX(E450:E454,MATCH(I450,C450:C454,0))","v":19000},{"$f":"IF(H450>H454,VLOOKUP(H450,A450:F454,6),0)","v":0.17},{"$f":"VLOOKUP(H450,A450:G454,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J445,IF($E$3=\"Female\",J452,IF($E$3=\"Senior Citizen\",J459,J466)))","v":0}]
[{"$f":"B450+1","v":50001},60000,0.1,{"$f":"B450","v":50000},{"$f":"(B451-B450)*C451","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K445,IF($E$3=\"Female\",K452,IF($E$3=\"Senior Citizen\",K459,K466)))","v":252135}]
[{"$f":"B451+1","v":60001},150000,0.2,{"$f":"B451","v":60000},{"$f":"E451+(B452-B451)*C452","v":19000},0.12,0,{"$f":"IF(I450=C454,E453+ROUND((H450-J450),0)*I450,IF(I450=C453,E452+ROUND((H450-J450)*I450,0),IF(I450=C452,E451+ROUND((H450-J450)*I450,0),IF(I450=C451,E450+ROUND((H450-J450)*I450,0),E449+ROUND((H450-J450)*I450,0)))))","v":215500},{"$f":"MIN(K454:L454)","v":36635},{"$f":"ROUND(SUM(H452+I452)*M450,0)","v":0},{"$f":"SUM(H452:J452)","v":252135},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A442,IF($E$3=\"Female\",A449,IF($E$3=\"Senior Citizen\",A456,A463)))","v":"(below 65 years)"}]
[{"$f":"B452+1","v":150001},null,0.3,{"$f":"B452","v":150000},{"$f":"IF(J450=0,0,E452)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M447,IF($E$3=\"Female\",M454,IF($E$3=\"Senior Citizen\",M461,M468)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H450>150000,150000,60000)","v":150000},{"$f":"IF(H450>H454,H450-H454,0)","v":655000},{"$f":"IF(I454>0,ROUND(I454*I450,0),0)","v":196500},{"$f":"I454-J454","v":458500},{"$f":"IF(H452>0,ROUND(H452*L450,0),0)","v":36635},{"$f":"IF(K454>L454,0,L454-K454)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K445,IF($E$3=\"Female\",K452,IF($E$3=\"Senior Citizen\",K459,K466)))","v":252135}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H443","v":805000},{"$f":"VLOOKUP(H457,A457:C461,3)","v":0.3},{"$f":"INDEX(D457:D461,MATCH(I457,C457:C461,0))","v":150000},{"$f":"INDEX(E457:E461,MATCH(I457,C457:C461,0))","v":19000},{"$f":"IF(H457>H461,VLOOKUP(H457,A457:F461,6),0)","v":0.17},{"$f":"VLOOKUP(H457,A457:G461,7)","v":0}]
[{"$f":"B457+1","v":50001},60000,0.1,{"$f":"B457","v":50000},{"$f":"(B458-B457)*C458","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B458+1","v":60001},150000,0.2,{"$f":"B458","v":60000},{"$f":"E458+(B459-B458)*C459","v":19000},0.12,0,{"$f":"IF(I457=C461,E460+ROUND((H457-J457),0)*I457,IF(I457=C460,E459+ROUND((H457-J457)*I457,0),IF(I457=C459,E458+ROUND((H457-J457)*I457,0),IF(I457=C458,E457+ROUND((H457-J457)*I457,0),E456+ROUND((H457-J457)*I457,0)))))","v":215500},{"$f":"MIN(K461:L461)","v":36635},{"$f":"ROUND(SUM(H459+I459)*M457,0)","v":0},{"$f":"SUM(H459:J459)","v":252135}]
[{"$f":"B459+1","v":150001},null,0.3,{"$f":"B459","v":150000},{"$f":"IF(J457=0,0,E459)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H457>150000,150000,60000)","v":150000},{"$f":"IF(H457>H461,H457-H461,0)","v":655000},{"$f":"IF(I461>0,ROUND(I461*I457,0),0)","v":196500},{"$f":"I461-J461","v":458500},{"$f":"IF(H459>0,ROUND(H459*L457,0),0)","v":36635},{"$f":"IF(K461>L461,0,L461-K461)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H457","v":805000},{"$f":"VLOOKUP(H464,A464:C468,3)","v":0.3},{"$f":"INDEX(D464:D468,MATCH(I464,C464:C468,0))","v":150000},{"$f":"INDEX(E464:E468,MATCH(I464,C464:C468,0))","v":19000},{"$f":"IF(H464>H468,VLOOKUP(H464,A464:F468,6),0)","v":0.17},{"$f":"VLOOKUP(H464,A464:G468,7)","v":0}]
[{"$f":"B464+1","v":50001},60000,0.1,{"$f":"B464","v":50000},{"$f":"(B465-B464)*C465","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B465+1","v":60001},150000,0.2,{"$f":"B465","v":60000},{"$f":"E465+(B466-B465)*C466","v":19000},0.12,0,{"$f":"IF(I464=C468,E467+ROUND((H464-J464),0)*I464,IF(I464=C467,E466+ROUND((H464-J464)*I464,0),IF(I464=C466,E465+ROUND((H464-J464)*I464,0),IF(I464=C465,E464+ROUND((H464-J464)*I464,0),E463+ROUND((H464-J464)*I464,0)))))","v":215500},{"$f":"MIN(K468:L468)","v":36635},{"$f":"ROUND(SUM(H466+I466)*M464,0)","v":0},{"$f":"SUM(H466:J466)","v":252135}]
[{"$f":"B466+1","v":150001},null,0.3,{"$f":"B466","v":150000},{"$f":"IF(J464=0,0,E466)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H464>150000,150000,60000)","v":150000},{"$f":"IF(H464>H468,H464-H468,0)","v":655000},{"$f":"IF(I468>0,ROUND(I468*I464,0),0)","v":196500},{"$f":"I468-J468","v":458500},{"$f":"IF(H466>0,ROUND(H466*L464,0),0)","v":36635},{"$f":"IF(K468>L468,0,L468-K468)","v":0}]
[null,null,2001,{"$f":"C469+1","v":2002},null,"2001-02"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C469","v":2001},{"$f":"D469","v":2002}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H472,A472:C476,3)","v":0.3},{"$f":"INDEX(D472:D476,MATCH(I472,C472:C476,0))","v":150000},{"$f":"INDEX(E472:E476,MATCH(I472,C472:C476,0))","v":19000},{"$f":"IF(H472>H476,VLOOKUP(H472,A472:F476,6),0)","v":0.02},{"$f":"VLOOKUP(H472,A472:G476,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B472,IF($E$3=\"Female\",B479,IF($E$3=\"Senior Citizen\",B486,B493)))","v":50000},0]
[{"$f":"B472+1","v":50001},60000,0.1,{"$f":"B472","v":50000},{"$f":"(B473-B472)*C473","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O472+1","v":50001},60000,0.1]
[{"$f":"B473+1","v":60001},150000,0.2,{"$f":"B473","v":60000},{"$f":"E473+(B474-B473)*C474","v":19000},0.02,0,{"$f":"IF(I472=C476,E475+ROUND((H472-J472),0)*I472,IF(I472=C475,E474+ROUND((H472-J472)*I472,0),IF(I472=C474,E473+ROUND((H472-J472)*I472,0),IF(I472=C473,E472+ROUND((H472-J472)*I472,0),E471+ROUND((H472-J472)*I472,0)))))","v":215500},{"$f":"MIN(K476:L476)","v":4310},{"$f":"ROUND(SUM(H474+I474)*M472,0)","v":0},{"$f":"SUM(H474:J474)","v":219810},null,null,{"$f":"O473+1","v":60001},150000,0.2]
[{"$f":"B474+1","v":150001},null,0.3,{"$f":"B474","v":150000},{"$f":"IF(J472=0,0,E474)","v":19000},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O474+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H472>H476,H472-H476,0)","v":745000},{"$f":"IF(I476>0,ROUND(I476*I472,0),0)","v":223500},{"$f":"I476-J476","v":521500},{"$f":"IF(H474>0,ROUND(H474*L472,0),0)","v":4310},{"$f":"IF(K476>L476,0,L476-K476)","v":0},{"$f":"O475+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H474,IF($E$3=\"Female\",H481,IF($E$3=\"Senior Citizen\",H488,H495)))","v":215500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I474,IF($E$3=\"Female\",I481,IF($E$3=\"Senior Citizen\",I488,I495)))","v":4310}]
[0,50000,0,0,0,0,0,{"$f":"H472","v":805000},{"$f":"VLOOKUP(H479,A479:C483,3)","v":0.3},{"$f":"INDEX(D479:D483,MATCH(I479,C479:C483,0))","v":150000},{"$f":"INDEX(E479:E483,MATCH(I479,C479:C483,0))","v":19000},{"$f":"IF(H479>H483,VLOOKUP(H479,A479:F483,6),0)","v":0.02},{"$f":"VLOOKUP(H479,A479:G483,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J474,IF($E$3=\"Female\",J481,IF($E$3=\"Senior Citizen\",J488,J495)))","v":0}]
[{"$f":"B479+1","v":50001},60000,0.1,{"$f":"B479","v":50000},{"$f":"(B480-B479)*C480","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K474,IF($E$3=\"Female\",K481,IF($E$3=\"Senior Citizen\",K488,K495)))","v":219810}]
[{"$f":"B480+1","v":60001},150000,0.2,{"$f":"B480","v":60000},{"$f":"E480+(B481-B480)*C481","v":19000},0.02,0,{"$f":"IF(I479=C483,E482+ROUND((H479-J479),0)*I479,IF(I479=C482,E481+ROUND((H479-J479)*I479,0),IF(I479=C481,E480+ROUND((H479-J479)*I479,0),IF(I479=C480,E479+ROUND((H479-J479)*I479,0),E478+ROUND((H479-J479)*I479,0)))))","v":215500},{"$f":"MIN(K483:L483)","v":4310},{"$f":"ROUND(SUM(H481+I481)*M479,0)","v":0},{"$f":"SUM(H481:J481)","v":219810},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A471,IF($E$3=\"Female\",A478,IF($E$3=\"Senior Citizen\",A485,A492)))","v":"(below 65 years)"}]
[{"$f":"B481+1","v":150001},null,0.3,{"$f":"B481","v":150000},{"$f":"IF(J479=0,0,E481)","v":19000},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M476,IF($E$3=\"Female\",M483,IF($E$3=\"Senior Citizen\",M490,M497)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H476","v":60000},{"$f":"IF(H479>H483,H479-H483,0)","v":745000},{"$f":"IF(I483>0,ROUND(I483*I479,0),0)","v":223500},{"$f":"I483-J483","v":521500},{"$f":"IF(H481>0,ROUND(H481*L479,0),0)","v":4310},{"$f":"IF(K483>L483,0,L483-K483)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K474,IF($E$3=\"Female\",K481,IF($E$3=\"Senior Citizen\",K488,K495)))","v":219810}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H472","v":805000},{"$f":"VLOOKUP(H486,A486:C490,3)","v":0.3},{"$f":"INDEX(D486:D490,MATCH(I486,C486:C490,0))","v":150000},{"$f":"INDEX(E486:E490,MATCH(I486,C486:C490,0))","v":19000},{"$f":"IF(H486>H490,VLOOKUP(H486,A486:F490,6),0)","v":0.1},{"$f":"VLOOKUP(H486,A486:G490,7)","v":0}]
[{"$f":"B486+1","v":50001},60000,0.1,{"$f":"B486","v":50000},{"$f":"(B487-B486)*C487","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B487+1","v":60001},150000,0.2,{"$f":"B487","v":60000},{"$f":"E487+(B488-B487)*C488","v":19000},0.1,0,{"$f":"IF(I486=C490,E489+ROUND((H486-J486),0)*I486,IF(I486=C489,E488+ROUND((H486-J486)*I486,0),IF(I486=C488,E487+ROUND((H486-J486)*I486,0),IF(I486=C487,E486+ROUND((H486-J486)*I486,0),E485+ROUND((H486-J486)*I486,0)))))","v":215500},{"$f":"MIN(K490:L490)","v":21550},{"$f":"ROUND(SUM(H488+I488)*M486,0)","v":0},{"$f":"SUM(H488:J488)","v":237050}]
[{"$f":"B488+1","v":150001},null,0.3,{"$f":"B488","v":150000},{"$f":"IF(J486=0,0,E488)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H483","v":60000},{"$f":"IF(H486>H490,H486-H490,0)","v":745000},{"$f":"IF(I490>0,ROUND(I490*I486,0),0)","v":223500},{"$f":"I490-J490","v":521500},{"$f":"IF(H488>0,ROUND(H488*L486,0),0)","v":21550},{"$f":"IF(K490>L490,0,L490-K490)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H472","v":805000},{"$f":"VLOOKUP(H493,A493:C497,3)","v":0.3},{"$f":"INDEX(D493:D497,MATCH(I493,C493:C497,0))","v":150000},{"$f":"INDEX(E493:E497,MATCH(I493,C493:C497,0))","v":19000},{"$f":"IF(H493>H497,VLOOKUP(H493,A493:F497,6),0)","v":0.02},{"$f":"VLOOKUP(H493,A493:G497,7)","v":0}]
[{"$f":"B493+1","v":50001},60000,0.1,{"$f":"B493","v":50000},{"$f":"(B494-B493)*C494","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B494+1","v":60001},150000,0.2,{"$f":"B494","v":60000},{"$f":"E494+(B495-B494)*C495","v":19000},0.02,0,{"$f":"IF(I493=C497,E496+ROUND((H493-J493),0)*I493,IF(I493=C496,E495+ROUND((H493-J493)*I493,0),IF(I493=C495,E494+ROUND((H493-J493)*I493,0),IF(I493=C494,E493+ROUND((H493-J493)*I493,0),E492+ROUND((H493-J493)*I493,0)))))","v":215500},{"$f":"MIN(K497:L497)","v":4310},{"$f":"ROUND(SUM(H495+I495)*M493,0)","v":0},{"$f":"SUM(H495:J495)","v":219810}]
[{"$f":"B495+1","v":150001},null,0.3,{"$f":"B495","v":150000},{"$f":"IF(J493=0,0,E495)","v":19000},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H490","v":60000},{"$f":"IF(H493>H497,H493-H497,0)","v":745000},{"$f":"IF(I497>0,ROUND(I497*I493,0),0)","v":223500},{"$f":"I497-J497","v":521500},{"$f":"IF(H495>0,ROUND(H495*L493,0),0)","v":4310},{"$f":"IF(K497>L497,0,L497-K497)","v":0}]
[null,null,2002,{"$f":"C498+1","v":2003},null,"2002-03"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C498","v":2002},{"$f":"D498","v":2003}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H501,A501:C505,3)","v":0.3},{"$f":"INDEX(D501:D505,MATCH(I501,C501:C505,0))","v":150000},{"$f":"INDEX(E501:E505,MATCH(I501,C501:C505,0))","v":19000},{"$f":"IF(H501>H505,VLOOKUP(H501,A501:F505,6),0)","v":0.05},{"$f":"VLOOKUP(H501,A501:G505,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B501,IF($E$3=\"Female\",B508,IF($E$3=\"Senior Citizen\",B515,B522)))","v":50000},0]
[{"$f":"B501+1","v":50001},60000,0.1,{"$f":"B501","v":50000},{"$f":"(B502-B501)*C502","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O501+1","v":50001},60000,0.1]
[{"$f":"B502+1","v":60001},150000,0.2,{"$f":"B502","v":60000},{"$f":"E502+(B503-B502)*C503","v":19000},0.05,0,{"$f":"IF(I501=C505,E504+ROUND((H501-J501),0)*I501,IF(I501=C504,E503+ROUND((H501-J501)*I501,0),IF(I501=C503,E502+ROUND((H501-J501)*I501,0),IF(I501=C502,E501+ROUND((H501-J501)*I501,0),E500+ROUND((H501-J501)*I501,0)))))","v":215500},{"$f":"MIN(K505:L505)","v":10775},{"$f":"ROUND(SUM(H503+I503)*M501,0)","v":0},{"$f":"SUM(H503:J503)","v":226275},null,null,{"$f":"O502+1","v":60001},150000,0.2]
[{"$f":"B503+1","v":150001},null,0.3,{"$f":"B503","v":150000},{"$f":"IF(J501=0,0,E503)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O503+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H501>H505,H501-H505,0)","v":745000},{"$f":"IF(I505>0,ROUND(I505*I501,0),0)","v":223500},{"$f":"I505-J505","v":521500},{"$f":"IF(H503>0,ROUND(H503*L501,0),0)","v":10775},{"$f":"IF(K505>L505,0,L505-K505)","v":0},{"$f":"O504+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H503,IF($E$3=\"Female\",H510,IF($E$3=\"Senior Citizen\",H517,H524)))","v":215500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I503,IF($E$3=\"Female\",I510,IF($E$3=\"Senior Citizen\",I517,I524)))","v":10775}]
[0,50000,0,0,0,0,0,{"$f":"H501","v":805000},{"$f":"VLOOKUP(H508,A508:C512,3)","v":0.3},{"$f":"INDEX(D508:D512,MATCH(I508,C508:C512,0))","v":150000},{"$f":"INDEX(E508:E512,MATCH(I508,C508:C512,0))","v":19000},{"$f":"IF(H508>H512,VLOOKUP(H508,A508:F512,6),0)","v":0.05},{"$f":"VLOOKUP(H508,A508:G512,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J503,IF($E$3=\"Female\",J510,IF($E$3=\"Senior Citizen\",J517,J524)))","v":0}]
[{"$f":"B508+1","v":50001},60000,0.1,{"$f":"B508","v":50000},{"$f":"(B509-B508)*C509","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K503,IF($E$3=\"Female\",K510,IF($E$3=\"Senior Citizen\",K517,K524)))","v":226275}]
[{"$f":"B509+1","v":60001},150000,0.2,{"$f":"B509","v":60000},{"$f":"E509+(B510-B509)*C510","v":19000},0.05,0,{"$f":"IF(I508=C512,E511+ROUND((H508-J508),0)*I508,IF(I508=C511,E510+ROUND((H508-J508)*I508,0),IF(I508=C510,E509+ROUND((H508-J508)*I508,0),IF(I508=C509,E508+ROUND((H508-J508)*I508,0),E507+ROUND((H508-J508)*I508,0)))))","v":215500},{"$f":"MIN(K512:L512)","v":10775},{"$f":"ROUND(SUM(H510+I510)*M508,0)","v":0},{"$f":"SUM(H510:J510)","v":226275},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A500,IF($E$3=\"Female\",A507,IF($E$3=\"Senior Citizen\",A514,A521)))","v":"(below 65 years)"}]
[{"$f":"B510+1","v":150001},null,0.3,{"$f":"B510","v":150000},{"$f":"IF(J508=0,0,E510)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M505,IF($E$3=\"Female\",M512,IF($E$3=\"Senior Citizen\",M519,M526)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H505","v":60000},{"$f":"IF(H508>H512,H508-H512,0)","v":745000},{"$f":"IF(I512>0,ROUND(I512*I508,0),0)","v":223500},{"$f":"I512-J512","v":521500},{"$f":"IF(H510>0,ROUND(H510*L508,0),0)","v":10775},{"$f":"IF(K512>L512,0,L512-K512)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K503,IF($E$3=\"Female\",K510,IF($E$3=\"Senior Citizen\",K517,K524)))","v":226275}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H501","v":805000},{"$f":"VLOOKUP(H515,A515:C519,3)","v":0.3},{"$f":"INDEX(D515:D519,MATCH(I515,C515:C519,0))","v":150000},{"$f":"INDEX(E515:E519,MATCH(I515,C515:C519,0))","v":19000},{"$f":"IF(H515>H519,VLOOKUP(H515,A515:F519,6),0)","v":0.05},{"$f":"VLOOKUP(H515,A515:G519,7)","v":0}]
[{"$f":"B515+1","v":50001},60000,0.1,{"$f":"B515","v":50000},{"$f":"(B516-B515)*C516","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B516+1","v":60001},150000,0.2,{"$f":"B516","v":60000},{"$f":"E516+(B517-B516)*C517","v":19000},0.05,0,{"$f":"IF(I515=C519,E518+ROUND((H515-J515),0)*I515,IF(I515=C518,E517+ROUND((H515-J515)*I515,0),IF(I515=C517,E516+ROUND((H515-J515)*I515,0),IF(I515=C516,E515+ROUND((H515-J515)*I515,0),E514+ROUND((H515-J515)*I515,0)))))","v":215500},{"$f":"MIN(K519:L519)","v":10775},{"$f":"ROUND(SUM(H517+I517)*M515,0)","v":0},{"$f":"SUM(H517:J517)","v":226275}]
[{"$f":"B517+1","v":150001},null,0.3,{"$f":"B517","v":150000},{"$f":"IF(J515=0,0,E517)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H512","v":60000},{"$f":"IF(H515>H519,H515-H519,0)","v":745000},{"$f":"IF(I519>0,ROUND(I519*I515,0),0)","v":223500},{"$f":"I519-J519","v":521500},{"$f":"IF(H517>0,ROUND(H517*L515,0),0)","v":10775},{"$f":"IF(K519>L519,0,L519-K519)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H501","v":805000},{"$f":"VLOOKUP(H522,A522:C526,3)","v":0.3},{"$f":"INDEX(D522:D526,MATCH(I522,C522:C526,0))","v":150000},{"$f":"INDEX(E522:E526,MATCH(I522,C522:C526,0))","v":19000},{"$f":"IF(H522>H526,VLOOKUP(H522,A522:F526,6),0)","v":0.05},{"$f":"VLOOKUP(H522,A522:G526,7)","v":0}]
[{"$f":"B522+1","v":50001},60000,0.1,{"$f":"B522","v":50000},{"$f":"(B523-B522)*C523","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B523+1","v":60001},150000,0.2,{"$f":"B523","v":60000},{"$f":"E523+(B524-B523)*C524","v":19000},0.05,0,{"$f":"IF(I522=C526,E525+ROUND((H522-J522),0)*I522,IF(I522=C525,E524+ROUND((H522-J522)*I522,0),IF(I522=C524,E523+ROUND((H522-J522)*I522,0),IF(I522=C523,E522+ROUND((H522-J522)*I522,0),E521+ROUND((H522-J522)*I522,0)))))","v":215500},{"$f":"MIN(K526:L526)","v":10775},{"$f":"ROUND(SUM(H524+I524)*M522,0)","v":0},{"$f":"SUM(H524:J524)","v":226275}]
[{"$f":"B524+1","v":150001},null,0.3,{"$f":"B524","v":150000},{"$f":"IF(J522=0,0,E524)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H519","v":60000},{"$f":"IF(H522>H526,H522-H526,0)","v":745000},{"$f":"IF(I526>0,ROUND(I526*I522,0),0)","v":223500},{"$f":"I526-J526","v":521500},{"$f":"IF(H524>0,ROUND(H524*L522,0),0)","v":10775},{"$f":"IF(K526>L526,0,L526-K526)","v":0}]
[null,null,2003,{"$f":"C527+1","v":2004},null,"2003-04"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C527","v":2003},{"$f":"D527","v":2004}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H530,A530:C534,3)","v":0.3},{"$f":"INDEX(D530:D534,MATCH(I530,C530:C534,0))","v":150000},{"$f":"INDEX(E530:E534,MATCH(I530,C530:C534,0))","v":19000},{"$f":"IF(H530>H534,VLOOKUP(H530,A530:F534,6),0)","v":0},{"$f":"VLOOKUP(H530,A530:G534,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B530,IF($E$3=\"Female\",B537,IF($E$3=\"Senior Citizen\",B544,B551)))","v":50000},0]
[{"$f":"B530+1","v":50001},60000,0.1,{"$f":"B530","v":50000},{"$f":"(B531-B530)*C531","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O530+1","v":50001},60000,0.1]
[{"$f":"B531+1","v":60001},150000,0.2,{"$f":"B531","v":60000},{"$f":"E531+(B532-B531)*C532","v":19000},0.1,0,{"$f":"IF(I530=C534,E533+ROUND((H530-J530),0)*I530,IF(I530=C533,E532+ROUND((H530-J530)*I530,0),IF(I530=C532,E531+ROUND((H530-J530)*I530,0),IF(I530=C531,E530+ROUND((H530-J530)*I530,0),E529+ROUND((H530-J530)*I530,0)))))","v":215500},{"$f":"MIN(K534:L534)","v":0},{"$f":"ROUND(SUM(H532+I532)*M530,0)","v":0},{"$f":"SUM(H532:J532)","v":215500},null,null,{"$f":"O531+1","v":60001},150000,0.2]
[{"$f":"B532+1","v":150001},null,0.3,{"$f":"B532","v":150000},{"$f":"IF(J530=0,0,E532)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O532+1","v":150001},0,0.3]
["Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(H530>H534,H530-H534,0)","v":0},{"$f":"IF(I534>0,ROUND(I534*I530,0),0)","v":0},{"$f":"I534-J534","v":0},{"$f":"IF(H532>0,ROUND(H532*L530,0),0)","v":0},{"$f":"IF(K534>L534,0,L534-K534)","v":0},{"$f":"O533+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H532,IF($E$3=\"Female\",H539,IF($E$3=\"Senior Citizen\",H546,H553)))","v":215500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I532,IF($E$3=\"Female\",I539,IF($E$3=\"Senior Citizen\",I546,I553)))","v":0}]
[0,50000,0,0,0,0,0,{"$f":"H530","v":805000},{"$f":"VLOOKUP(H537,A537:C541,3)","v":0.3},{"$f":"INDEX(D537:D541,MATCH(I537,C537:C541,0))","v":150000},{"$f":"INDEX(E537:E541,MATCH(I537,C537:C541,0))","v":19000},{"$f":"IF(H537>H541,VLOOKUP(H537,A537:F541,6),0)","v":0},{"$f":"VLOOKUP(H537,A537:G541,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J532,IF($E$3=\"Female\",J539,IF($E$3=\"Senior Citizen\",J546,J553)))","v":0}]
[{"$f":"B537+1","v":50001},60000,0.1,{"$f":"B537","v":50000},{"$f":"(B538-B537)*C538","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K532,IF($E$3=\"Female\",K539,IF($E$3=\"Senior Citizen\",K546,K553)))","v":215500}]
[{"$f":"B538+1","v":60001},150000,0.2,{"$f":"B538","v":60000},{"$f":"E538+(B539-B538)*C539","v":19000},0.1,0,{"$f":"IF(I537=C541,E540+ROUND((H537-J537),0)*I537,IF(I537=C540,E539+ROUND((H537-J537)*I537,0),IF(I537=C539,E538+ROUND((H537-J537)*I537,0),IF(I537=C538,E537+ROUND((H537-J537)*I537,0),E536+ROUND((H537-J537)*I537,0)))))","v":215500},{"$f":"MIN(K541:L541)","v":0},{"$f":"ROUND(SUM(H539+I539)*M537,0)","v":0},{"$f":"SUM(H539:J539)","v":215500},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A529,IF($E$3=\"Female\",A536,IF($E$3=\"Senior Citizen\",A543,A550)))","v":"(below 65 years)"}]
[{"$f":"B539+1","v":150001},null,0.3,{"$f":"B539","v":150000},{"$f":"IF(J537=0,0,E539)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M534,IF($E$3=\"Female\",M541,IF($E$3=\"Senior Citizen\",M548,M555)))","v":0}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H534","v":850000},{"$f":"IF(H537>H541,H537-H541,0)","v":0},{"$f":"IF(I541>0,ROUND(I541*I537,0),0)","v":0},{"$f":"I541-J541","v":0},{"$f":"IF(H539>0,ROUND(H539*L537,0),0)","v":0},{"$f":"IF(K541>L541,0,L541-K541)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K532,IF($E$3=\"Female\",K539,IF($E$3=\"Senior Citizen\",K546,K553)))","v":215500}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H530","v":805000},{"$f":"VLOOKUP(H544,A544:C548,3)","v":0.3},{"$f":"INDEX(D544:D548,MATCH(I544,C544:C548,0))","v":150000},{"$f":"INDEX(E544:E548,MATCH(I544,C544:C548,0))","v":19000},{"$f":"IF(H544>H548,VLOOKUP(H544,A544:F548,6),0)","v":0},{"$f":"VLOOKUP(H544,A544:G548,7)","v":0}]
[{"$f":"B544+1","v":50001},60000,0.1,{"$f":"B544","v":50000},{"$f":"(B545-B544)*C545","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B545+1","v":60001},150000,0.2,{"$f":"B545","v":60000},{"$f":"E545+(B546-B545)*C546","v":19000},0.1,0,{"$f":"IF(I544=C548,E547+ROUND((H544-J544),0)*I544,IF(I544=C547,E546+ROUND((H544-J544)*I544,0),IF(I544=C546,E545+ROUND((H544-J544)*I544,0),IF(I544=C545,E544+ROUND((H544-J544)*I544,0),E543+ROUND((H544-J544)*I544,0)))))","v":215500},{"$f":"MIN(K548:L548)","v":0},{"$f":"ROUND(SUM(H546+I546)*M544,0)","v":0},{"$f":"SUM(H546:J546)","v":215500}]
[{"$f":"B546+1","v":150001},null,0.3,{"$f":"B546","v":150000},{"$f":"IF(J544=0,0,E546)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H541","v":850000},{"$f":"IF(H544>H548,H544-H548,0)","v":0},{"$f":"IF(I548>0,ROUND(I548*I544,0),0)","v":0},{"$f":"I548-J548","v":0},{"$f":"IF(H546>0,ROUND(H546*L544,0),0)","v":0},{"$f":"IF(K548>L548,0,L548-K548)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H530","v":805000},{"$f":"VLOOKUP(H551,A551:C555,3)","v":0.3},{"$f":"INDEX(D551:D555,MATCH(I551,C551:C555,0))","v":150000},{"$f":"INDEX(E551:E555,MATCH(I551,C551:C555,0))","v":19000},{"$f":"IF(H551>H555,VLOOKUP(H551,A551:F555,6),0)","v":0},{"$f":"VLOOKUP(H551,A551:G555,7)","v":0}]
[{"$f":"B551+1","v":50001},60000,0.1,{"$f":"B551","v":50000},{"$f":"(B552-B551)*C552","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B552+1","v":60001},150000,0.2,{"$f":"B552","v":60000},{"$f":"E552+(B553-B552)*C553","v":19000},0.1,0,{"$f":"IF(I551=C555,E554+ROUND((H551-J551),0)*I551,IF(I551=C554,E553+ROUND((H551-J551)*I551,0),IF(I551=C553,E552+ROUND((H551-J551)*I551,0),IF(I551=C552,E551+ROUND((H551-J551)*I551,0),E550+ROUND((H551-J551)*I551,0)))))","v":215500},{"$f":"MIN(K555:L555)","v":0},{"$f":"ROUND(SUM(H553+I553)*M551,0)","v":0},{"$f":"SUM(H553:J553)","v":215500}]
[{"$f":"B553+1","v":150001},null,0.3,{"$f":"B553","v":150000},{"$f":"IF(J551=0,0,E553)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H548","v":850000},{"$f":"IF(H551>H555,H551-H555,0)","v":0},{"$f":"IF(I555>0,ROUND(I555*I551,0),0)","v":0},{"$f":"I555-J555","v":0},{"$f":"IF(H553>0,ROUND(H553*L551,0),0)","v":0},{"$f":"IF(K555>L555,0,L555-K555)","v":0}]
[null,null,2004,{"$f":"C556+1","v":2005},null,"2004-05"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,{"$f":"AC557+1","v":2005},null,"2004-05"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C556","v":2004},{"$f":"D556","v":2005},null,null,null,null,null,null,null,null,null,null,"Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H559,A559:C563,3)","v":0.3},{"$f":"INDEX(D559:D563,MATCH(I559,C559:C563,0))","v":150000},{"$f":"INDEX(E559:E563,MATCH(I559,C559:C563,0))","v":19000},{"$f":"IF(H559>H563,VLOOKUP(H559,A559:F563,6),0)","v":0},{"$f":"VLOOKUP(H559,A559:G563,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",B559,IF($E$3=\"Female\",B566,IF($E$3=\"Senior Citizen\",B573,B580)))","v":50000},0,null,null,null,null,null,null,null,null,null,null,"(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"AC557","v":2004},{"$f":"AD557","v":2005}]
[{"$f":"B559+1","v":50001},60000,0.1,{"$f":"B559","v":50000},{"$f":"(B560-B559)*C560","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O559+1","v":50001},60000,0.1,null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(AH560,AA560:AC564,3)","v":0.3},{"$f":"INDEX(AD560:AD564,MATCH(AI560,AC560:AC564,0))","v":150000},{"$f":"INDEX(AE560:AE564,MATCH(AI560,AC560:AC564,0))","v":19000},{"$f":"IF(AH560>AH564,VLOOKUP(AH560,AA560:AF564,6),0)","v":0},{"$f":"VLOOKUP(AH560,AA560:AG564,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",AB560,IF($E$3=\"Female\",AB567,IF($E$3=\"Senior Citizen\",AB574,AB581)))","v":50000},0]
[{"$f":"B560+1","v":60001},150000,0.2,{"$f":"B560","v":60000},{"$f":"E560+(B561-B560)*C561","v":19000},0.1,0.02,{"$f":"IF(I559=C563,E562+ROUND((H559-J559),0)*I559,IF(I559=C562,E561+ROUND((H559-J559)*I559,0),IF(I559=C561,E560+ROUND((H559-J559)*I559,0),IF(I559=C560,E559+ROUND((H559-J559)*I559,0),E558+ROUND((H559-J559)*I559,0)))))-$AP$577","v":215500},{"$f":"MIN(K563:L563)","v":0},{"$f":"ROUND(SUM(H561+I561)*M559,0)","v":4310},{"$f":"SUM(H561:J561)","v":219810},null,null,{"$f":"O560+1","v":60001},150000,0.2,null,null,null,null,null,null,null,null,null,null,{"$f":"AB560+1","v":50001},60000,0.1,{"$f":"AB560","v":50000},{"$f":"(AB561-AB560)*AC561","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"AO560+1","v":50001},60000,0.1]
[{"$f":"B561+1","v":150001},null,0.3,{"$f":"B561","v":150000},{"$f":"IF(J559=0,0,E561)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O561+1","v":150001},0,0.3,null,null,null,null,null,null,null,null,null,null,{"$f":"AB561+1","v":60001},150000,0.2,{"$f":"AB561","v":60000},{"$f":"AE561+(AB562-AB561)*AC562","v":19000},0.1,0.02,{"$f":"IF(AI560=AC564,AE563+ROUND((AH560-AJ560),0)*AI560,IF(AI560=AC563,AE562+ROUND((AH560-AJ560)*AI560,0),IF(AI560=AC562,AE561+ROUND((AH560-AJ560)*AI560,0),IF(AI560=AC561,AE560+ROUND((AH560-AJ560)*AI560,0),AE559+ROUND((AH560-AJ560)*AI560,0)))))","v":215500},{"$f":"MIN(AK564:AL564)","v":0},{"$f":"ROUND(SUM(AH562+AI562)*AM560,0)","v":4310},{"$f":"SUM(AH562:AJ562)","v":219810},null,null,{"$f":"AO561+1","v":60001},150000,0.2]
["Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(H559>H563,H559-H563,0)","v":0},{"$f":"IF(I563>0,ROUND(I563*I559,0),0)","v":0},{"$f":"I563-J563","v":0},{"$f":"IF(H561>0,ROUND(H561*L559,0),0)","v":0},{"$f":"IF(K563>L563,0,L563-K563)","v":0},{"$f":"O562+1","v":1},0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"AB562+1","v":150001},null,0.3,{"$f":"AB562","v":150000},{"$f":"IF(AJ560=0,0,AE562)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"AO562+1","v":150001},0,0.3]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H561,IF($E$3=\"Female\",H568,IF($E$3=\"Senior Citizen\",H575,H582)))","v":215500},null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(AH560>AH564,AH560-AH564,0)","v":0},{"$f":"IF(AI564>0,ROUND(AI564*AI560,0),0)","v":0},{"$f":"AI564-AJ564","v":0},{"$f":"IF(AH562>0,ROUND(AH562*AL560,0),0)","v":0},{"$f":"IF(AK564>AL564,0,AL564-AK564)","v":0},{"$f":"AO563+1","v":1},0,0]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I561,IF($E$3=\"Female\",I568,IF($E$3=\"Senior Citizen\",I575,I582)))","v":0},null,null,null,null,null,null,null,null,null,null,"Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",AH562,IF($E$3=\"Female\",AH569,IF($E$3=\"Senior Citizen\",AH576,AH583)))","v":215500}]
[0,50000,0,0,0,0,0,{"$f":"H559","v":805000},{"$f":"VLOOKUP(H566,A566:C570,3)","v":0.3},{"$f":"INDEX(D566:D570,MATCH(I566,C566:C570,0))","v":150000},{"$f":"INDEX(E566:E570,MATCH(I566,C566:C570,0))","v":19000},{"$f":"IF(H566>H570,VLOOKUP(H566,A566:F570,6),0)","v":0},{"$f":"VLOOKUP(H566,A566:G570,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J561,IF($E$3=\"Female\",J568,IF($E$3=\"Senior Citizen\",J575,J582)))","v":4310},null,null,null,null,null,null,null,null,null,null,"(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",AI562,IF($E$3=\"Female\",AI569,IF($E$3=\"Senior Citizen\",AI576,AI583)))","v":0}]
[{"$f":"B566+1","v":50001},60000,0.1,{"$f":"B566","v":50000},{"$f":"(B567-B566)*C567","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K561,IF($E$3=\"Female\",K568,IF($E$3=\"Senior Citizen\",K575,K582)))","v":219810},null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AH560","v":805000},{"$f":"VLOOKUP(AH567,AA567:AC571,3)","v":0.3},{"$f":"INDEX(AD567:AD571,MATCH(AI567,AC567:AC571,0))","v":150000},{"$f":"INDEX(AE567:AE571,MATCH(AI567,AC567:AC571,0))","v":19000},{"$f":"IF(AH567>AH571,VLOOKUP(AH567,AA567:AF571,6),0)","v":0},{"$f":"VLOOKUP(AH567,AA567:AG571,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",AJ562,IF($E$3=\"Female\",AJ569,IF($E$3=\"Senior Citizen\",AJ576,AJ583)))","v":4310}]
[{"$f":"B567+1","v":60001},150000,0.2,{"$f":"B567","v":60000},{"$f":"E567+(B568-B567)*C568","v":19000},0.1,0.02,{"$f":"IF(I566=C570,E569+ROUND((H566-J566),0)*I566,IF(I566=C569,E568+ROUND((H566-J566)*I566,0),IF(I566=C568,E567+ROUND((H566-J566)*I566,0),IF(I566=C567,E566+ROUND((H566-J566)*I566,0),E565+ROUND((H566-J566)*I566,0)))))-$AP$577","v":215500},{"$f":"MIN(K570:L570)","v":0},{"$f":"ROUND(SUM(H568+I568)*M566,0)","v":4310},{"$f":"SUM(H568:J568)","v":219810},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A558,IF($E$3=\"Female\",A565,IF($E$3=\"Senior Citizen\",A572,A579)))","v":"(below 65 years)"},null,null,null,null,null,null,null,null,null,null,{"$f":"AB567+1","v":50001},60000,0.1,{"$f":"AB567","v":50000},{"$f":"(AB568-AB567)*AC568","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",AK562,IF($E$3=\"Female\",AK569,IF($E$3=\"Senior Citizen\",AK576,AK583)))","v":219810}]
[{"$f":"B568+1","v":150001},null,0.3,{"$f":"B568","v":150000},{"$f":"IF(J566=0,0,E568)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M563,IF($E$3=\"Female\",M570,IF($E$3=\"Senior Citizen\",M577,M584)))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AB568+1","v":60001},150000,0.2,{"$f":"AB568","v":60000},{"$f":"AE568+(AB569-AB568)*AC569","v":19000},0.1,0.02,{"$f":"IF(AI567=AC571,AE570+ROUND((AH567-AJ567),0)*AI567,IF(AI567=AC570,AE569+ROUND((AH567-AJ567)*AI567,0),IF(AI567=AC569,AE568+ROUND((AH567-AJ567)*AI567,0),IF(AI567=AC568,AE567+ROUND((AH567-AJ567)*AI567,0),AE566+ROUND((AH567-AJ567)*AI567,0)))))","v":215500},{"$f":"MIN(AK571:AL571)","v":0},{"$f":"ROUND(SUM(AH569+AI569)*AM567,0)","v":4310},{"$f":"SUM(AH569:AJ569)","v":219810},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",AA559,IF($E$3=\"Female\",AA566,IF($E$3=\"Senior Citizen\",AA573,AA580)))","v":"(below 65 years)"}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H563","v":850000},{"$f":"IF(H566>H570,H566-H570,0)","v":0},{"$f":"IF(I570>0,ROUND(I570*I566,0),0)","v":0},{"$f":"I570-J570","v":0},{"$f":"IF(H568>0,ROUND(H568*L566,0),0)","v":0},{"$f":"IF(K570>L570,0,L570-K570)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K561,IF($E$3=\"Female\",K568,IF($E$3=\"Senior Citizen\",K575,K582)))","v":219810},null,null,null,null,null,null,null,null,null,null,{"$f":"AB569+1","v":150001},null,0.3,{"$f":"AB569","v":150000},{"$f":"IF(AJ567=0,0,AE569)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",AM564,IF($E$3=\"Female\",AM571,IF($E$3=\"Senior Citizen\",AM578,AM585)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AH564","v":850000},{"$f":"IF(AH567>AH571,AH567-AH571,0)","v":0},{"$f":"IF(AI571>0,ROUND(AI571*AI567,0),0)","v":0},{"$f":"AI571-AJ571","v":0},{"$f":"IF(AH569>0,ROUND(AH569*AL567,0),0)","v":0},{"$f":"IF(AK571>AL571,0,AL571-AK571)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",AK562,IF($E$3=\"Female\",AK569,IF($E$3=\"Senior Citizen\",AK576,AK583)))","v":219810}]
["(Above 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"Treatment of sect 80D",null,null,null,null,null,null,null,null,null,null,null,null,"Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
[0,50000,0,0,0,0,0,{"$f":"H559","v":805000},{"$f":"VLOOKUP(H573,A573:C577,3)","v":0.3},{"$f":"INDEX(D573:D577,MATCH(I573,C573:C577,0))","v":150000},{"$f":"INDEX(E573:E577,MATCH(I573,C573:C577,0))","v":19000},{"$f":"IF(H573>H577,VLOOKUP(H573,A573:F577,6),0)","v":0},{"$f":"VLOOKUP(H573,A573:G577,7)","v":0.02},"Taxable income",null,{"$f":"H559","v":805000},null,null,null,null,null,null,null,null,null,null,"(Above 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"Treatment of sect 80D"]
[{"$f":"B573+1","v":50001},60000,0.1,{"$f":"B573","v":50000},{"$f":"(B574-B573)*C574","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"Due Tax",null,{"$f":"P564","v":215500},null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AH560","v":805000},{"$f":"VLOOKUP(AH574,AA574:AC578,3)","v":0.3},{"$f":"INDEX(AD574:AD578,MATCH(AI574,AC574:AC578,0))","v":150000},{"$f":"INDEX(AE574:AE578,MATCH(AI574,AC574:AC578,0))","v":19000},{"$f":"IF(AH574>AH578,VLOOKUP(AH574,AA574:AF578,6),0)","v":0},{"$f":"VLOOKUP(AH574,AA574:AG578,7)","v":0.02},"Taxable income",null,{"$f":"AH560","v":805000}]
[{"$f":"B574+1","v":60001},150000,0.2,{"$f":"B574","v":60000},{"$f":"E574+(B575-B574)*C575","v":19000},0.1,0.02,{"$f":"IF(I573=C577,E576+ROUND((H573-J573),0)*I573,IF(I573=C576,E575+ROUND((H573-J573)*I573,0),IF(I573=C575,E574+ROUND((H573-J573)*I573,0),IF(I573=C574,E573+ROUND((H573-J573)*I573,0),E572+ROUND((H573-J573)*I573,0)))))-$AP$577","v":215500},{"$f":"MIN(K577:L577)","v":0},{"$f":"ROUND(SUM(H575+I575)*M573,0)","v":4310},{"$f":"SUM(H575:J575)","v":219810},null,null,"Calculated amt",null,{"$f":"IF(P573<100000,P574,P574-(P573-100000))","v":-489500},null,null,null,null,null,null,null,null,null,null,{"$f":"AB574+1","v":50001},60000,0.1,{"$f":"AB574","v":50000},{"$f":"(AB575-AB574)*AC575","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"Due Tax",null,{"$f":"AP565","v":215500}]
[{"$f":"B575+1","v":150001},null,0.3,{"$f":"B575","v":150000},{"$f":"IF(J573=0,0,E575)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Rebate u/s 80D",null,{"$f":"IF(P575>0,P575,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AB575+1","v":60001},150000,0.2,{"$f":"AB575","v":60000},{"$f":"AE575+(AB576-AB575)*AC576","v":19000},0.1,0.02,{"$f":"IF(AI574=AC578,AE577+ROUND((AH574-AJ574),0)*AI574,IF(AI574=AC577,AE576+ROUND((AH574-AJ574)*AI574,0),IF(AI574=AC576,AE575+ROUND((AH574-AJ574)*AI574,0),IF(AI574=AC575,AE574+ROUND((AH574-AJ574)*AI574,0),AE573+ROUND((AH574-AJ574)*AI574,0)))))","v":215500},{"$f":"MIN(AK578:AL578)","v":0},{"$f":"ROUND(SUM(AH576+AI576)*AM574,0)","v":4310},{"$f":"SUM(AH576:AJ576)","v":219810},null,null,"Calculated amt",null,{"$f":"IF(AP574<100000,AP575,AP575-(AP574-100000))","v":-489500}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H570","v":850000},{"$f":"IF(H573>H577,H573-H577,0)","v":0},{"$f":"IF(I577>0,ROUND(I577*I573,0),0)","v":0},{"$f":"I577-J577","v":0},{"$f":"IF(H575>0,ROUND(H575*L573,0),0)","v":0},{"$f":"IF(K577>L577,0,L577-K577)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB576+1","v":150001},null,0.3,{"$f":"AB576","v":150000},{"$f":"IF(AJ574=0,0,AE576)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Rebate u/s 80D",null,{"$f":"IF(AP576>0,AP576,0)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AH571","v":850000},{"$f":"IF(AH574>AH578,AH574-AH578,0)","v":0},{"$f":"IF(AI578>0,ROUND(AI578*AI574,0),0)","v":0},{"$f":"AI578-AJ578","v":0},{"$f":"IF(AH576>0,ROUND(AH576*AL574,0),0)","v":0},{"$f":"IF(AK578>AL578,0,AL578-AK578)","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
[0,50000,0,0,0,0,0,{"$f":"H559","v":805000},{"$f":"VLOOKUP(H580,A580:C584,3)","v":0.3},{"$f":"INDEX(D580:D584,MATCH(I580,C580:C584,0))","v":150000},{"$f":"INDEX(E580:E584,MATCH(I580,C580:C584,0))","v":19000},{"$f":"IF(H580>H584,VLOOKUP(H580,A580:F584,6),0)","v":0},{"$f":"VLOOKUP(H580,A580:G584,7)","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,"Not defined"]
[{"$f":"B580+1","v":50001},60000,0.1,{"$f":"B580","v":50000},{"$f":"(B581-B580)*C581","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AH560","v":805000},{"$f":"VLOOKUP(AH581,AA581:AC585,3)","v":0.3},{"$f":"INDEX(AD581:AD585,MATCH(AI581,AC581:AC585,0))","v":150000},{"$f":"INDEX(AE581:AE585,MATCH(AI581,AC581:AC585,0))","v":19000},{"$f":"IF(AH581>AH585,VLOOKUP(AH581,AA581:AF585,6),0)","v":0},{"$f":"VLOOKUP(AH581,AA581:AG585,7)","v":0.02}]
[{"$f":"B581+1","v":60001},150000,0.2,{"$f":"B581","v":60000},{"$f":"E581+(B582-B581)*C582","v":19000},0.1,0.02,{"$f":"IF(I580=C584,E583+ROUND((H580-J580),0)*I580,IF(I580=C583,E582+ROUND((H580-J580)*I580,0),IF(I580=C582,E581+ROUND((H580-J580)*I580,0),IF(I580=C581,E580+ROUND((H580-J580)*I580,0),E579+ROUND((H580-J580)*I580,0)))))-$AP$577","v":215500},{"$f":"MIN(K584:L584)","v":0},{"$f":"ROUND(SUM(H582+I582)*M580,0)","v":4310},{"$f":"SUM(H582:J582)","v":219810},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB581+1","v":50001},60000,0.1,{"$f":"AB581","v":50000},{"$f":"(AB582-AB581)*AC582","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B582+1","v":150001},null,0.3,{"$f":"B582","v":150000},{"$f":"IF(J580=0,0,E582)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB582+1","v":60001},150000,0.2,{"$f":"AB582","v":60000},{"$f":"AE582+(AB583-AB582)*AC583","v":19000},0.1,0.02,{"$f":"IF(AI581=AC585,AE584+ROUND((AH581-AJ581),0)*AI581,IF(AI581=AC584,AE583+ROUND((AH581-AJ581)*AI581,0),IF(AI581=AC583,AE582+ROUND((AH581-AJ581)*AI581,0),IF(AI581=AC582,AE581+ROUND((AH581-AJ581)*AI581,0),AE580+ROUND((AH581-AJ581)*AI581,0)))))","v":215500},{"$f":"MIN(AK585:AL585)","v":0},{"$f":"ROUND(SUM(AH583+AI583)*AM581,0)","v":4310},{"$f":"SUM(AH583:AJ583)","v":219810}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H577","v":850000},{"$f":"IF(H580>H584,H580-H584,0)","v":0},{"$f":"IF(I584>0,ROUND(I584*I580,0),0)","v":0},{"$f":"I584-J584","v":0},{"$f":"IF(H582>0,ROUND(H582*L580,0),0)","v":0},{"$f":"IF(K584>L584,0,L584-K584)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB583+1","v":150001},null,0.3,{"$f":"AB583","v":150000},{"$f":"IF(AJ581=0,0,AE583)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[null,null,2005,{"$f":"C585+1","v":2006},null,"2005-06",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AH578","v":850000},{"$f":"IF(AH581>AH585,AH581-AH585,0)","v":0},{"$f":"IF(AI585>0,ROUND(AI585*AI581,0),0)","v":0},{"$f":"AI585-AJ585","v":0},{"$f":"IF(AH583>0,ROUND(AH583*AL581,0),0)","v":0},{"$f":"IF(AK585>AL585,0,AL585-AK585)","v":0}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C585","v":2005},{"$f":"D585","v":2006}]
[0,100000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H588,A588:C592,3)","v":0.3},{"$f":"INDEX(D588:D592,MATCH(I588,C588:C592,0))","v":250000},{"$f":"INDEX(E588:E592,MATCH(I588,C588:C592,0))","v":25000},{"$f":"IF(H588>H592,VLOOKUP(H588,A588:F592,6),0)","v":0},{"$f":"VLOOKUP(H588,A588:G592,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",B588,IF($E$3=\"Female\",B595,IF($E$3=\"Senior Citizen\",B602,B609)))","v":100000},0]
[{"$f":"B588+1","v":100001},150000,0.1,{"$f":"B588","v":100000},{"$f":"(B589-B588)*C589","v":5000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O588+1","v":100001},150000,0.1]
[{"$f":"B589+1","v":150001},250000,0.2,{"$f":"B589","v":150000},{"$f":"E589+(B590-B589)*C590","v":25000},0.1,0.02,{"$f":"IF(I588=C592,E591+ROUND((H588-J588),0)*I588,IF(I588=C591,E590+ROUND((H588-J588)*I588,0),IF(I588=C590,E589+ROUND((H588-J588)*I588,0),IF(I588=C589,E588+ROUND((H588-J588)*I588,0),E587+ROUND((H588-J588)*I588,0)))))","v":191500},{"$f":"MIN(K592:L592)","v":0},{"$f":"ROUND(SUM(H590+I590)*M588,0)","v":3830},{"$f":"SUM(H590:J590)","v":195330},null,null,{"$f":"O589+1","v":150001},250000,0.2]
[{"$f":"B590+1","v":250001},null,0.3,{"$f":"B590","v":250000},{"$f":"IF(J588=0,0,E590)","v":25000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O590+1","v":250001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H588>H592,H588-H592,0)","v":0},{"$f":"IF(I592>0,ROUND(I592*I588,0),0)","v":0},{"$f":"I592-J592","v":0},{"$f":"IF(H590>0,ROUND(H590*L588,0),0)","v":0},{"$f":"IF(K592>L592,0,L592-K592)","v":0},{"$f":"O591+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H590,IF($E$3=\"Female\",H597,IF($E$3=\"Senior Citizen\",H604,H611)))","v":191500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I590,IF($E$3=\"Female\",I597,IF($E$3=\"Senior Citizen\",I604,I611)))","v":0}]
[0,135000,0,0,0,0,0,{"$f":"H588","v":805000},{"$f":"VLOOKUP(H595,A595:C599,3)","v":0.3},{"$f":"INDEX(D595:D599,MATCH(I595,C595:C599,0))","v":250000},{"$f":"INDEX(E595:E599,MATCH(I595,C595:C599,0))","v":21500},{"$f":"IF(H595>H599,VLOOKUP(H595,A595:F599,6),0)","v":0},{"$f":"VLOOKUP(H595,A595:G599,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J590,IF($E$3=\"Female\",J597,IF($E$3=\"Senior Citizen\",J604,J611)))","v":3830}]
[{"$f":"B595+1","v":135001},150000,0.1,{"$f":"B595","v":135000},{"$f":"(B596-B595)*C596","v":1500},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K590,IF($E$3=\"Female\",K597,IF($E$3=\"Senior Citizen\",K604,K611)))","v":195330}]
[{"$f":"B596+1","v":150001},250000,0.2,{"$f":"B596","v":150000},{"$f":"E596+(B597-B596)*C597","v":21500},0.1,0.02,{"$f":"IF(I595=C599,E598+ROUND((H595-J595),0)*I595,IF(I595=C598,E597+ROUND((H595-J595)*I595,0),IF(I595=C597,E596+ROUND((H595-J595)*I595,0),IF(I595=C596,E595+ROUND((H595-J595)*I595,0),E594+ROUND((H595-J595)*I595,0)))))","v":188000},{"$f":"MIN(K599:L599)","v":0},{"$f":"ROUND(SUM(H597+I597)*M595,0)","v":3760},{"$f":"SUM(H597:J597)","v":191760},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A587,IF($E$3=\"Female\",A594,IF($E$3=\"Senior Citizen\",A601,A608)))","v":"(below 65 years)"}]
[{"$f":"B597+1","v":250001},null,0.3,{"$f":"B597","v":250000},{"$f":"IF(J595=0,0,E597)","v":21500},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M592,IF($E$3=\"Female\",M599,IF($E$3=\"Senior Citizen\",M606,M613)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H592","v":1000000},{"$f":"IF(H595>H599,H595-H599,0)","v":0},{"$f":"IF(I599>0,ROUND(I599*I595,0),0)","v":0},{"$f":"I599-J599","v":0},{"$f":"IF(H597>0,ROUND(H597*L595,0),0)","v":0},{"$f":"IF(K599>L599,0,L599-K599)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K590,IF($E$3=\"Female\",K597,IF($E$3=\"Senior Citizen\",K604,K611)))","v":195330}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,185000,0,0,0,0,0,{"$f":"H588","v":805000},{"$f":"VLOOKUP(H602,A602:C606,3)","v":0.3},{"$f":"INDEX(D602:D606,MATCH(I602,C602:C606,0))","v":250000},{"$f":"INDEX(E602:E606,MATCH(I602,C602:C606,0))","v":13000},{"$f":"IF(H602>H606,VLOOKUP(H602,A602:F606,6),0)","v":0},{"$f":"VLOOKUP(H602,A602:G606,7)","v":0.02}]
[{"$f":"B602+1","v":185001},250000,0.2,{"$f":"B602","v":185000},{"$f":"(B603-B602)*C603","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B603+1","v":250001},null,0.3,{"$f":"B603","v":250000},{"$f":"IF(J602=0,0,E603)","v":13000},0.1,0.02,{"$f":"IF(I602=C606,E605+ROUND((H602-J602),0)*I602,IF(I602=C605,E604+ROUND((H602-J602)*I602,0),IF(I602=C604,E603+ROUND((H602-J602)*I602,0),IF(I602=C603,E602+ROUND((H602-J602)*I602,0),E601+ROUND((H602-J602)*I602,0)))))","v":179500},{"$f":"MIN(K606:L606)","v":0},{"$f":"ROUND(SUM(H604+I604)*M602,0)","v":3590},{"$f":"SUM(H604:J604)","v":183090}]
[null,null,null,{"$f":"B604","v":0},{"$f":"IF(J602=0,0,E604)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H599","v":1000000},{"$f":"IF(H602>H606,H602-H606,0)","v":0},{"$f":"IF(I606>0,ROUND(I606*I602,0),0)","v":0},{"$f":"I606-J606","v":0},{"$f":"IF(H604>0,ROUND(H604*L602,0),0)","v":0},{"$f":"IF(K606>L606,0,L606-K606)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,185000,0,0,0,0,0,{"$f":"H588","v":805000},{"$f":"VLOOKUP(H609,A609:C613,3)","v":0.3},{"$f":"INDEX(D609:D613,MATCH(I609,C609:C613,0))","v":250000},{"$f":"INDEX(E609:E613,MATCH(I609,C609:C613,0))","v":13000},{"$f":"IF(H609>H613,VLOOKUP(H609,A609:F613,6),0)","v":0},{"$f":"VLOOKUP(H609,A609:G613,7)","v":0.02}]
[{"$f":"B609+1","v":185001},250000,0.2,{"$f":"B609","v":185000},{"$f":"(B610-B609)*C610","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B610+1","v":250001},null,0.3,{"$f":"B610","v":250000},{"$f":"IF(J609=0,0,E610)","v":13000},0.1,0.02,{"$f":"IF(I609=C613,E612+ROUND((H609-J609),0)*I609,IF(I609=C612,E611+ROUND((H609-J609)*I609,0),IF(I609=C611,E610+ROUND((H609-J609)*I609,0),IF(I609=C610,E609+ROUND((H609-J609)*I609,0),E608+ROUND((H609-J609)*I609,0)))))","v":179500},{"$f":"MIN(K613:L613)","v":0},{"$f":"ROUND(SUM(H611+I611)*M609,0)","v":3590},{"$f":"SUM(H611:J611)","v":183090}]
[null,null,null,{"$f":"B611","v":0},{"$f":"IF(J609=0,0,E611)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H606","v":1000000},{"$f":"IF(H609>H613,H609-H613,0)","v":0},{"$f":"IF(I613>0,ROUND(I613*I609,0),0)","v":0},{"$f":"I613-J613","v":0},{"$f":"IF(H611>0,ROUND(H611*L609,0),0)","v":0},{"$f":"IF(K613>L613,0,L613-K613)","v":0}]
[null,null,2006,{"$f":"C614+1","v":2007},null,"2006-07"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C614","v":2006},{"$f":"D614","v":2007}]
[0,100000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H617,A617:C621,3)","v":0.3},{"$f":"INDEX(D617:D621,MATCH(I617,C617:C621,0))","v":250000},{"$f":"INDEX(E617:E621,MATCH(I617,C617:C621,0))","v":25000},{"$f":"IF(H617>H621,VLOOKUP(H617,A617:F621,6),0)","v":0},{"$f":"VLOOKUP(H617,A617:G621,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",B617,IF($E$3=\"Female\",B624,IF($E$3=\"Senior Citizen\",B631,B638)))","v":100000},0]
[{"$f":"B617+1","v":100001},150000,0.1,{"$f":"B617","v":100000},{"$f":"(B618-B617)*C618","v":5000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O617+1","v":100001},150000,0.1]
[{"$f":"B618+1","v":150001},250000,0.2,{"$f":"B618","v":150000},{"$f":"E618+(B619-B618)*C619","v":25000},0.1,0.02,{"$f":"IF(I617=C621,E620+ROUND((H617-J617),0)*I617,IF(I617=C620,E619+ROUND((H617-J617)*I617,0),IF(I617=C619,E618+ROUND((H617-J617)*I617,0),IF(I617=C618,E617+ROUND((H617-J617)*I617,0),E616+ROUND((H617-J617)*I617,0)))))","v":191500},{"$f":"MIN(K621:L621)","v":0},{"$f":"ROUND(SUM(H619+I619)*M617,0)","v":3830},{"$f":"SUM(H619:J619)","v":195330},null,null,{"$f":"O618+1","v":150001},250000,0.2]
[{"$f":"B619+1","v":250001},null,0.3,{"$f":"B619","v":250000},{"$f":"IF(J617=0,0,E619)","v":25000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O619+1","v":250001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H617>H621,H617-H621,0)","v":0},{"$f":"IF(I621>0,ROUND(I621*I617,0),0)","v":0},{"$f":"I621-J621","v":0},{"$f":"IF(H619>0,ROUND(H619*L617,0),0)","v":0},{"$f":"IF(K621>L621,0,L621-K621)","v":0},{"$f":"O620+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H619,IF($E$3=\"Female\",H626,IF($E$3=\"Senior Citizen\",H633,H640)))","v":191500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I619,IF($E$3=\"Female\",I626,IF($E$3=\"Senior Citizen\",I633,I640)))","v":0}]
[0,135000,0,0,0,0,0,{"$f":"H617","v":805000},{"$f":"VLOOKUP(H624,A624:C628,3)","v":0.3},{"$f":"INDEX(D624:D628,MATCH(I624,C624:C628,0))","v":250000},{"$f":"INDEX(E624:E628,MATCH(I624,C624:C628,0))","v":21500},{"$f":"IF(H624>H628,VLOOKUP(H624,A624:F628,6),0)","v":0},{"$f":"VLOOKUP(H624,A624:G628,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J619,IF($E$3=\"Female\",J626,IF($E$3=\"Senior Citizen\",J633,J640)))","v":3830}]
[{"$f":"B624+1","v":135001},150000,0.1,{"$f":"B624","v":135000},{"$f":"(B625-B624)*C625","v":1500},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K619,IF($E$3=\"Female\",K626,IF($E$3=\"Senior Citizen\",K633,K640)))","v":195330}]
[{"$f":"B625+1","v":150001},250000,0.2,{"$f":"B625","v":150000},{"$f":"E625+(B626-B625)*C626","v":21500},0.1,0.02,{"$f":"IF(I624=C628,E627+ROUND((H624-J624),0)*I624,IF(I624=C627,E626+ROUND((H624-J624)*I624,0),IF(I624=C626,E625+ROUND((H624-J624)*I624,0),IF(I624=C625,E624+ROUND((H624-J624)*I624,0),E623+ROUND((H624-J624)*I624,0)))))","v":188000},{"$f":"MIN(K628:L628)","v":0},{"$f":"ROUND(SUM(H626+I626)*M624,0)","v":3760},{"$f":"SUM(H626:J626)","v":191760},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A616,IF($E$3=\"Female\",A623,IF($E$3=\"Senior Citizen\",A630,A637)))","v":"(below 65 years)"}]
[{"$f":"B626+1","v":250001},null,0.3,{"$f":"B626","v":250000},{"$f":"IF(J624=0,0,E626)","v":21500},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M621,IF($E$3=\"Female\",M628,IF($E$3=\"Senior Citizen\",M635,M642)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H621","v":1000000},{"$f":"IF(H624>H628,H624-H628,0)","v":0},{"$f":"IF(I628>0,ROUND(I628*I624,0),0)","v":0},{"$f":"I628-J628","v":0},{"$f":"IF(H626>0,ROUND(H626*L624,0),0)","v":0},{"$f":"IF(K628>L628,0,L628-K628)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K619,IF($E$3=\"Female\",K626,IF($E$3=\"Senior Citizen\",K633,K640)))","v":195330}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,185000,0,0,0,0,0,{"$f":"H617","v":805000},{"$f":"VLOOKUP(H631,A631:C635,3)","v":0.3},{"$f":"INDEX(D631:D635,MATCH(I631,C631:C635,0))","v":250000},{"$f":"INDEX(E631:E635,MATCH(I631,C631:C635,0))","v":13000},{"$f":"IF(H631>H635,VLOOKUP(H631,A631:F635,6),0)","v":0},{"$f":"VLOOKUP(H631,A631:G635,7)","v":0.02}]
[{"$f":"B631+1","v":185001},250000,0.2,{"$f":"B631","v":185000},{"$f":"(B632-B631)*C632","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B632+1","v":250001},null,0.3,{"$f":"B632","v":250000},{"$f":"IF(J631=0,0,E632)","v":13000},0.1,0.02,{"$f":"IF(I631=C635,E634+ROUND((H631-J631),0)*I631,IF(I631=C634,E633+ROUND((H631-J631)*I631,0),IF(I631=C633,E632+ROUND((H631-J631)*I631,0),IF(I631=C632,E631+ROUND((H631-J631)*I631,0),E630+ROUND((H631-J631)*I631,0)))))","v":179500},{"$f":"MIN(K635:L635)","v":0},{"$f":"ROUND(SUM(H633+I633)*M631,0)","v":3590},{"$f":"SUM(H633:J633)","v":183090}]
[null,null,null,{"$f":"B633","v":0},{"$f":"IF(J631=0,0,E633)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H628","v":1000000},{"$f":"IF(H631>H635,H631-H635,0)","v":0},{"$f":"IF(I635>0,ROUND(I635*I631,0),0)","v":0},{"$f":"I635-J635","v":0},{"$f":"IF(H633>0,ROUND(H633*L631,0),0)","v":0},{"$f":"IF(K635>L635,0,L635-K635)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,185000,0,0,0,0,0,{"$f":"H617","v":805000},{"$f":"VLOOKUP(H638,A638:C642,3)","v":0.3},{"$f":"INDEX(D638:D642,MATCH(I638,C638:C642,0))","v":250000},{"$f":"INDEX(E638:E642,MATCH(I638,C638:C642,0))","v":13000},{"$f":"IF(H638>H642,VLOOKUP(H638,A638:F642,6),0)","v":0},{"$f":"VLOOKUP(H638,A638:G642,7)","v":0.02}]
[{"$f":"B638+1","v":185001},250000,0.2,{"$f":"B638","v":185000},{"$f":"(B639-B638)*C639","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B639+1","v":250001},null,0.3,{"$f":"B639","v":250000},{"$f":"IF(J638=0,0,E639)","v":13000},0.1,0.02,{"$f":"IF(I638=C642,E641+ROUND((H638-J638),0)*I638,IF(I638=C641,E640+ROUND((H638-J638)*I638,0),IF(I638=C640,E639+ROUND((H638-J638)*I638,0),IF(I638=C639,E638+ROUND((H638-J638)*I638,0),E637+ROUND((H638-J638)*I638,0)))))","v":179500},{"$f":"MIN(K642:L642)","v":0},{"$f":"ROUND(SUM(H640+I640)*M638,0)","v":3590},{"$f":"SUM(H640:J640)","v":183090}]
[null,null,null,{"$f":"B640","v":0},{"$f":"IF(J638=0,0,E640)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H635","v":1000000},{"$f":"IF(H638>H642,H638-H642,0)","v":0},{"$f":"IF(I642>0,ROUND(I642*I638,0),0)","v":0},{"$f":"I642-J642","v":0},{"$f":"IF(H640>0,ROUND(H640*L638,0),0)","v":0},{"$f":"IF(K642>L642,0,L642-K642)","v":0}]
[null,null,2007,{"$f":"C643+1","v":2008},null,"2007-08"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C643","v":2007},{"$f":"D643","v":2008}]
[0,110000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H646,A646:C650,3)","v":0.3},{"$f":"INDEX(D646:D650,MATCH(I646,C646:C650,0))","v":250000},{"$f":"INDEX(E646:E650,MATCH(I646,C646:C650,0))","v":24000},{"$f":"IF(H646>H650,VLOOKUP(H646,A646:F650,6),0)","v":0},{"$f":"VLOOKUP(H646,A646:G650,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B646,IF($E$3=\"Female\",B653,IF($E$3=\"Senior Citizen\",B660,B667)))","v":110000},0]
[{"$f":"B646+1","v":110001},150000,0.1,{"$f":"B646","v":110000},{"$f":"(B647-B646)*C647","v":4000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O646+1","v":110001},150000,0.1]
[{"$f":"B647+1","v":150001},250000,0.2,{"$f":"B647","v":150000},{"$f":"E647+(B648-B647)*C648","v":24000},0,0.03,{"$f":"IF(I646=C650,E649+ROUND((H646-J646),0)*I646,IF(I646=C649,E648+ROUND((H646-J646)*I646,0),IF(I646=C648,E647+ROUND((H646-J646)*I646,0),IF(I646=C647,E646+ROUND((H646-J646)*I646,0),E645+ROUND((H646-J646)*I646,0)))))","v":190500},{"$f":"MIN(K650:L650)","v":0},{"$f":"ROUND(SUM(H648+I648)*M646,0)","v":5715},{"$f":"SUM(H648:J648)","v":196215},null,null,{"$f":"O647+1","v":150001},250000,0.2]
[{"$f":"B648+1","v":250001},null,0.3,{"$f":"B648","v":250000},{"$f":"IF(J646=0,0,E648)","v":24000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O648+1","v":250001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H646>H650,H646-H650,0)","v":0},{"$f":"IF(I650>0,ROUND(I650*I646,0),0)","v":0},{"$f":"I650-J650","v":0},{"$f":"IF(H648>0,ROUND(H648*L646,0),0)","v":0},{"$f":"IF(K650>L650,0,L650-K650)","v":0},{"$f":"O649+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H648,IF($E$3=\"Female\",H655,IF($E$3=\"Senior Citizen\",H662,H669)))","v":190500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I648,IF($E$3=\"Female\",I655,IF($E$3=\"Senior Citizen\",I662,I669)))","v":0}]
[0,145000,0,0,0,0,0,{"$f":"H646","v":805000},{"$f":"VLOOKUP(H653,A653:C657,3)","v":0.3},{"$f":"INDEX(D653:D657,MATCH(I653,C653:C657,0))","v":250000},{"$f":"INDEX(E653:E657,MATCH(I653,C653:C657,0))","v":20500},{"$f":"IF(H653>H657,VLOOKUP(H653,A653:F657,6),0)","v":0},{"$f":"VLOOKUP(H653,A653:G657,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J648,IF($E$3=\"Female\",J655,IF($E$3=\"Senior Citizen\",J662,J669)))","v":5715}]
[{"$f":"B653+1","v":145001},150000,0.1,{"$f":"B653","v":145000},{"$f":"(B654-B653)*C654","v":500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K648,IF($E$3=\"Female\",K655,IF($E$3=\"Senior Citizen\",K662,K669)))","v":196215}]
[{"$f":"B654+1","v":150001},250000,0.2,{"$f":"B654","v":150000},{"$f":"E654+(B655-B654)*C655","v":20500},0,0.03,{"$f":"IF(I653=C657,E656+ROUND((H653-J653),0)*I653,IF(I653=C656,E655+ROUND((H653-J653)*I653,0),IF(I653=C655,E654+ROUND((H653-J653)*I653,0),IF(I653=C654,E653+ROUND((H653-J653)*I653,0),E652+ROUND((H653-J653)*I653,0)))))","v":187000},{"$f":"MIN(K657:L657)","v":0},{"$f":"ROUND(SUM(H655+I655)*M653,0)","v":5610},{"$f":"SUM(H655:J655)","v":192610},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A645,IF($E$3=\"Female\",A652,IF($E$3=\"Senior Citizen\",A659,A666)))","v":"(below 65 years)"}]
[{"$f":"B655+1","v":250001},null,0.3,{"$f":"B655","v":250000},{"$f":"IF(J653=0,0,E655)","v":20500},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M650,IF($E$3=\"Female\",M657,IF($E$3=\"Senior Citizen\",M664,M671)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H650","v":1000000},{"$f":"IF(H653>H657,H653-H657,0)","v":0},{"$f":"IF(I657>0,ROUND(I657*I653,0),0)","v":0},{"$f":"I657-J657","v":0},{"$f":"IF(H655>0,ROUND(H655*L653,0),0)","v":0},{"$f":"IF(K657>L657,0,L657-K657)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K648,IF($E$3=\"Female\",K655,IF($E$3=\"Senior Citizen\",K662,K669)))","v":196215}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,195000,0,0,0,0,0,{"$f":"H646","v":805000},{"$f":"VLOOKUP(H660,A660:C664,3)","v":0.3},{"$f":"INDEX(D660:D664,MATCH(I660,C660:C664,0))","v":250000},{"$f":"INDEX(E660:E664,MATCH(I660,C660:C664,0))","v":11000},{"$f":"IF(H660>H664,VLOOKUP(H660,A660:F664,6),0)","v":0},{"$f":"VLOOKUP(H660,A660:G664,7)","v":0.03}]
[{"$f":"B660+1","v":195001},250000,0.2,{"$f":"B660","v":195000},{"$f":"(B661-B660)*C661","v":11000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B661+1","v":250001},null,0.3,{"$f":"B661","v":250000},{"$f":"IF(J660=0,0,E661)","v":11000},0.1,0.03,{"$f":"IF(I660=C664,E663+ROUND((H660-J660),0)*I660,IF(I660=C663,E662+ROUND((H660-J660)*I660,0),IF(I660=C662,E661+ROUND((H660-J660)*I660,0),IF(I660=C661,E660+ROUND((H660-J660)*I660,0),E659+ROUND((H660-J660)*I660,0)))))","v":177500},{"$f":"MIN(K664:L664)","v":0},{"$f":"ROUND(SUM(H662+I662)*M660,0)","v":5325},{"$f":"SUM(H662:J662)","v":182825}]
[null,null,null,{"$f":"B662","v":0},{"$f":"IF(J660=0,0,E662)","v":11000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H657","v":1000000},{"$f":"IF(H660>H664,H660-H664,0)","v":0},{"$f":"IF(I664>0,ROUND(I664*I660,0),0)","v":0},{"$f":"I664-J664","v":0},{"$f":"IF(H662>0,ROUND(H662*L660,0),0)","v":0},{"$f":"IF(K664>L664,0,L664-K664)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,195000,0,0,0,0,0,{"$f":"H646","v":805000},{"$f":"VLOOKUP(H667,A667:C671,3)","v":0.3},{"$f":"INDEX(D667:D671,MATCH(I667,C667:C671,0))","v":250000},{"$f":"INDEX(E667:E671,MATCH(I667,C667:C671,0))","v":11000},{"$f":"IF(H667>H671,VLOOKUP(H667,A667:F671,6),0)","v":0},{"$f":"VLOOKUP(H667,A667:G671,7)","v":0.03}]
[{"$f":"B667+1","v":195001},250000,0.2,{"$f":"B667","v":195000},{"$f":"(B668-B667)*C668","v":11000},0.1,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B668+1","v":250001},null,0.3,{"$f":"B668","v":250000},{"$f":"IF(J667=0,0,E668)","v":11000},0.1,0.03,{"$f":"IF(I667=C671,E670+ROUND((H667-J667),0)*I667,IF(I667=C670,E669+ROUND((H667-J667)*I667,0),IF(I667=C669,E668+ROUND((H667-J667)*I667,0),IF(I667=C668,E667+ROUND((H667-J667)*I667,0),E666+ROUND((H667-J667)*I667,0)))))","v":177500},{"$f":"MIN(K671:L671)","v":0},{"$f":"ROUND(SUM(H669+I669)*M667,0)","v":5325},{"$f":"SUM(H669:J669)","v":182825}]
[null,null,null,{"$f":"B669","v":0},{"$f":"IF(J667=0,0,E669)","v":11000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H664","v":1000000},{"$f":"IF(H667>H671,H667-H671,0)","v":0},{"$f":"IF(I671>0,ROUND(I671*I667,0),0)","v":0},{"$f":"I671-J671","v":0},{"$f":"IF(H669>0,ROUND(H669*L667,0),0)","v":0},{"$f":"IF(K671>L671,0,L671-K671)","v":0}]
[null,null,2008,{"$f":"C672+1","v":2009},null,"2008-09"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C672","v":2008},{"$f":"D672","v":2009}]
[0,150000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H675,A675:C679,3)","v":0.3},{"$f":"INDEX(D675:D679,MATCH(I675,C675:C679,0))","v":500000},{"$f":"INDEX(E675:E679,MATCH(I675,C675:C679,0))","v":55000},{"$f":"IF(H675>H679,VLOOKUP(H675,A675:F679,6),0)","v":0},{"$f":"VLOOKUP(H675,A675:G679,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B675,IF($E$3=\"Female\",B682,IF($E$3=\"Senior Citizen\",B689,B696)))","v":150000},0]
[{"$f":"B675+1","v":150001},300000,0.1,{"$f":"B675","v":150000},{"$f":"(B676-B675)*C676","v":15000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O675+1","v":150001},300000,0.1]
[{"$f":"B676+1","v":300001},500000,0.2,{"$f":"B676","v":300000},{"$f":"E676+(B677-B676)*C677","v":55000},0,0.03,{"$f":"IF(I675=C679,E678+ROUND((H675-J675),0)*I675,IF(I675=C678,E677+ROUND((H675-J675)*I675,0),IF(I675=C677,E676+ROUND((H675-J675)*I675,0),IF(I675=C676,E675+ROUND((H675-J675)*I675,0),E674+ROUND((H675-J675)*I675,0)))))","v":146500},{"$f":"MIN(K679:L679)","v":0},{"$f":"ROUND(SUM(H677+I677)*M675,0)","v":4395},{"$f":"SUM(H677:J677)","v":150895},null,null,{"$f":"O676+1","v":300001},500000,0.2]
[{"$f":"B677+1","v":500001},null,0.3,{"$f":"B677","v":500000},{"$f":"IF(J675=0,0,E677)","v":55000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O677+1","v":500001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H675>H679,H675-H679,0)","v":0},{"$f":"IF(I679>0,ROUND(I679*I675,0),0)","v":0},{"$f":"I679-J679","v":0},{"$f":"IF(H677>0,ROUND(H677*L675,0),0)","v":0},{"$f":"IF(K679>L679,0,L679-K679)","v":0},{"$f":"O678+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H677,IF($E$3=\"Female\",H684,IF($E$3=\"Senior Citizen\",H691,H698)))","v":146500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I677,IF($E$3=\"Female\",I684,IF($E$3=\"Senior Citizen\",I691,I698)))","v":0}]
[0,180000,0,0,0,0,0,{"$f":"H675","v":805000},{"$f":"VLOOKUP(H682,A682:C686,3)","v":0.3},{"$f":"INDEX(D682:D686,MATCH(I682,C682:C686,0))","v":500000},{"$f":"INDEX(E682:E686,MATCH(I682,C682:C686,0))","v":52000},{"$f":"IF(H682>H686,VLOOKUP(H682,A682:F686,6),0)","v":0},{"$f":"VLOOKUP(H682,A682:G686,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J677,IF($E$3=\"Female\",J684,IF($E$3=\"Senior Citizen\",J691,J698)))","v":4395}]
[{"$f":"B682+1","v":180001},300000,0.1,{"$f":"B682","v":180000},{"$f":"(B683-B682)*C683","v":12000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K677,IF($E$3=\"Female\",K684,IF($E$3=\"Senior Citizen\",K691,K698)))","v":150895}]
[{"$f":"B683+1","v":300001},500000,0.2,{"$f":"B683","v":300000},{"$f":"E683+(B684-B683)*C684","v":52000},0,0.03,{"$f":"IF(I682=C686,E685+ROUND((H682-J682),0)*I682,IF(I682=C685,E684+ROUND((H682-J682)*I682,0),IF(I682=C684,E683+ROUND((H682-J682)*I682,0),IF(I682=C683,E682+ROUND((H682-J682)*I682,0),E681+ROUND((H682-J682)*I682,0)))))","v":143500},{"$f":"MIN(K686:L686)","v":0},{"$f":"ROUND(SUM(H684+I684)*M682,0)","v":4305},{"$f":"SUM(H684:J684)","v":147805},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A674,IF($E$3=\"Female\",A681,IF($E$3=\"Senior Citizen\",A688,A695)))","v":"(below 65 years)"}]
[{"$f":"B684+1","v":500001},null,0.3,{"$f":"B684","v":500000},{"$f":"IF(J682=0,0,E684)","v":52000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M679,IF($E$3=\"Female\",M686,IF($E$3=\"Senior Citizen\",M693,M700)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H679","v":1000000},{"$f":"IF(H682>H686,H682-H686,0)","v":0},{"$f":"IF(I686>0,ROUND(I686*I682,0),0)","v":0},{"$f":"I686-J686","v":0},{"$f":"IF(H684>0,ROUND(H684*L682,0),0)","v":0},{"$f":"IF(K686>L686,0,L686-K686)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K677,IF($E$3=\"Female\",K684,IF($E$3=\"Senior Citizen\",K691,K698)))","v":150895}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,225000,0,0,0,0,0,{"$f":"H675","v":805000},{"$f":"VLOOKUP(H689,A689:C693,3)","v":0.3},{"$f":"INDEX(D689:D693,MATCH(I689,C689:C693,0))","v":500000},{"$f":"INDEX(E689:E693,MATCH(I689,C689:C693,0))","v":47500},{"$f":"IF(H689>H693,VLOOKUP(H689,A689:F693,6),0)","v":0},{"$f":"VLOOKUP(H689,A689:G693,7)","v":0.03}]
[{"$f":"B689+1","v":225001},300000,0.1,{"$f":"B689","v":225000},{"$f":"(B690-B689)*C690","v":7500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B690+1","v":300001},500000,0.2,{"$f":"B690","v":300000},{"$f":"E690+(B691-B690)*C691","v":47500},0,0.03,{"$f":"IF(I689=C693,E692+ROUND((H689-J689),0)*I689,IF(I689=C692,E691+ROUND((H689-J689)*I689,0),IF(I689=C691,E690+ROUND((H689-J689)*I689,0),IF(I689=C690,E689+ROUND((H689-J689)*I689,0),E688+ROUND((H689-J689)*I689,0)))))","v":139000},{"$f":"MIN(K693:L693)","v":0},{"$f":"ROUND(SUM(H691+I691)*M689,0)","v":4170},{"$f":"SUM(H691:J691)","v":143170}]
[{"$f":"B691+1","v":500001},null,0.3,{"$f":"B691","v":500000},{"$f":"IF(J689=0,0,E691)","v":47500},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H686","v":1000000},{"$f":"IF(H689>H693,H689-H693,0)","v":0},{"$f":"IF(I693>0,ROUND(I693*I689,0),0)","v":0},{"$f":"I693-J693","v":0},{"$f":"IF(H691>0,ROUND(H691*L689,0),0)","v":0},{"$f":"IF(K693>L693,0,L693-K693)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,225000,0,0,0,0,0,{"$f":"H675","v":805000},{"$f":"VLOOKUP(H696,A696:C700,3)","v":0.3},{"$f":"INDEX(D696:D700,MATCH(I696,C696:C700,0))","v":500000},{"$f":"INDEX(E696:E700,MATCH(I696,C696:C700,0))","v":47500},{"$f":"IF(H696>H700,VLOOKUP(H696,A696:F700,6),0)","v":0},{"$f":"VLOOKUP(H696,A696:G700,7)","v":0.03}]
[{"$f":"B696+1","v":225001},300000,0.1,{"$f":"B696","v":225000},{"$f":"(B697-B696)*C697","v":7500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B697+1","v":300001},500000,0.2,{"$f":"B697","v":300000},{"$f":"E697+(B698-B697)*C698","v":47500},0,0.03,{"$f":"IF(I696=C700,E699+ROUND((H696-J696),0)*I696,IF(I696=C699,E698+ROUND((H696-J696)*I696,0),IF(I696=C698,E697+ROUND((H696-J696)*I696,0),IF(I696=C697,E696+ROUND((H696-J696)*I696,0),E695+ROUND((H696-J696)*I696,0)))))","v":139000},{"$f":"MIN(K700:L700)","v":0},{"$f":"ROUND(SUM(H698+I698)*M696,0)","v":4170},{"$f":"SUM(H698:J698)","v":143170}]
[{"$f":"B698+1","v":500001},null,0.3,{"$f":"B698","v":500000},{"$f":"IF(J696=0,0,E698)","v":47500},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H693","v":1000000},{"$f":"IF(H696>H700,H696-H700,0)","v":0},{"$f":"IF(I700>0,ROUND(I700*I696,0),0)","v":0},{"$f":"I700-J700","v":0},{"$f":"IF(H698>0,ROUND(H698*L696,0),0)","v":0},{"$f":"IF(K700>L700,0,L700-K700)","v":0}]
[null,null,2009,{"$f":"C701+1","v":2010},null,"2009-10"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C701","v":2009},{"$f":"D701","v":2010}]
[0,160000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H704,A704:C708,3)","v":0.3},{"$f":"INDEX(D704:D708,MATCH(I704,C704:C708,0))","v":500000},{"$f":"INDEX(E704:E708,MATCH(I704,C704:C708,0))","v":54000},{"$f":"IF(H704>H708,VLOOKUP(H704,A704:F708,6),0)","v":0},{"$f":"VLOOKUP(H704,A704:G708,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B704,IF($E$3=\"Female\",B711,IF($E$3=\"Senior Citizen\",B718,B725)))","v":160000},0]
[{"$f":"B704+1","v":160001},300000,0.1,{"$f":"B704","v":160000},{"$f":"(B705-B704)*C705","v":14000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O704+1","v":160001},300000,0.1]
[{"$f":"B705+1","v":300001},500000,0.2,{"$f":"B705","v":300000},{"$f":"E705+(B706-B705)*C706","v":54000},0,0.03,{"$f":"IF(I704=C708,E707+ROUND((H704-J704),0)*I704,IF(I704=C707,E706+ROUND((H704-J704)*I704,0),IF(I704=C706,E705+ROUND((H704-J704)*I704,0),IF(I704=C705,E704+ROUND((H704-J704)*I704,0),E703+ROUND((H704-J704)*I704,0)))))","v":145500},{"$f":"MIN(K708:L708)","v":0},{"$f":"ROUND(SUM(H706+I706)*M704,0)","v":4365},{"$f":"SUM(H706:J706)","v":149865},null,null,{"$f":"O705+1","v":300001},500000,0.2]
[{"$f":"B706+1","v":500001},null,0.3,{"$f":"B706","v":500000},{"$f":"IF(J704=0,0,E706)","v":54000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O706+1","v":500001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H704>H708,H704-H708,0)","v":805000},{"$f":"IF(I708>0,ROUND(I708*I704,0),0)","v":241500},{"$f":"I708-J708","v":563500},{"$f":"IF(H706>0,ROUND(H706*L704,0),0)","v":0},{"$f":"IF(K708>L708,0,L708-K708)","v":0},{"$f":"O707+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H706,IF($E$3=\"Female\",H713,IF($E$3=\"Senior Citizen\",H720,H727)))","v":145500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I706,IF($E$3=\"Female\",I713,IF($E$3=\"Senior Citizen\",I720,I727)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H704","v":805000},{"$f":"VLOOKUP(H711,A711:C715,3)","v":0.3},{"$f":"INDEX(D711:D715,MATCH(I711,C711:C715,0))","v":500000},{"$f":"INDEX(E711:E715,MATCH(I711,C711:C715,0))","v":51000},{"$f":"IF(H711>H715,VLOOKUP(H711,A711:F715,6),0)","v":0},{"$f":"VLOOKUP(H711,A711:G715,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J706,IF($E$3=\"Female\",J713,IF($E$3=\"Senior Citizen\",J720,J727)))","v":4365}]
[{"$f":"B711+1","v":190001},300000,0.1,{"$f":"B711","v":190000},{"$f":"(B712-B711)*C712","v":11000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K706,IF($E$3=\"Female\",K713,IF($E$3=\"Senior Citizen\",K720,K727)))","v":149865}]
[{"$f":"B712+1","v":300001},500000,0.2,{"$f":"B712","v":300000},{"$f":"E712+(B713-B712)*C713","v":51000},0,0.03,{"$f":"IF(I711=C715,E714+ROUND((H711-J711),0)*I711,IF(I711=C714,E713+ROUND((H711-J711)*I711,0),IF(I711=C713,E712+ROUND((H711-J711)*I711,0),IF(I711=C712,E711+ROUND((H711-J711)*I711,0),E710+ROUND((H711-J711)*I711,0)))))","v":142500},{"$f":"MIN(K715:L715)","v":0},{"$f":"ROUND(SUM(H713+I713)*M711,0)","v":4275},{"$f":"SUM(H713:J713)","v":146775},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A703,IF($E$3=\"Female\",A710,IF($E$3=\"Senior Citizen\",A717,A724)))","v":"(below 65 years)"}]
[{"$f":"B713+1","v":500001},null,0.3,{"$f":"B713","v":500000},{"$f":"IF(J711=0,0,E713)","v":51000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M708,IF($E$3=\"Female\",M715,IF($E$3=\"Senior Citizen\",M722,M729)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H708","v":0},{"$f":"IF(H711>H715,H711-H715,0)","v":805000},{"$f":"IF(I715>0,ROUND(I715*I711,0),0)","v":241500},{"$f":"I715-J715","v":563500},{"$f":"IF(H713>0,ROUND(H713*L711,0),0)","v":0},{"$f":"IF(K715>L715,0,L715-K715)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K706,IF($E$3=\"Female\",K713,IF($E$3=\"Senior Citizen\",K720,K727)))","v":149865}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,240000,0,0,0,0,0,{"$f":"H704","v":805000},{"$f":"VLOOKUP(H718,A718:C722,3)","v":0.3},{"$f":"INDEX(D718:D722,MATCH(I718,C718:C722,0))","v":500000},{"$f":"INDEX(E718:E722,MATCH(I718,C718:C722,0))","v":46000},{"$f":"IF(H718>H722,VLOOKUP(H718,A718:F722,6),0)","v":0},{"$f":"VLOOKUP(H718,A718:G722,7)","v":0.03}]
[{"$f":"B718+1","v":240001},300000,0.1,{"$f":"B718","v":240000},{"$f":"(B719-B718)*C719","v":6000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B719+1","v":300001},500000,0.2,{"$f":"B719","v":300000},{"$f":"E719+(B720-B719)*C720","v":46000},0,0.03,{"$f":"IF(I718=C722,E721+ROUND((H718-J718),0)*I718,IF(I718=C721,E720+ROUND((H718-J718)*I718,0),IF(I718=C720,E719+ROUND((H718-J718)*I718,0),IF(I718=C719,E718+ROUND((H718-J718)*I718,0),E717+ROUND((H718-J718)*I718,0)))))","v":137500},{"$f":"MIN(K722:L722)","v":0},{"$f":"ROUND(SUM(H720+I720)*M718,0)","v":4125},{"$f":"SUM(H720:J720)","v":141625}]
[{"$f":"B720+1","v":500001},null,0.3,{"$f":"B720","v":500000},{"$f":"IF(J718=0,0,E720)","v":46000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H715","v":0},{"$f":"IF(H718>H722,H718-H722,0)","v":805000},{"$f":"IF(I722>0,ROUND(I722*I718,0),0)","v":241500},{"$f":"I722-J722","v":563500},{"$f":"IF(H720>0,ROUND(H720*L718,0),0)","v":0},{"$f":"IF(K722>L722,0,L722-K722)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,240000,0,0,0,0,0,{"$f":"H704","v":805000},{"$f":"VLOOKUP(H725,A725:C729,3)","v":0.3},{"$f":"INDEX(D725:D729,MATCH(I725,C725:C729,0))","v":500000},{"$f":"INDEX(E725:E729,MATCH(I725,C725:C729,0))","v":46000},{"$f":"IF(H725>H729,VLOOKUP(H725,A725:F729,6),0)","v":0},{"$f":"VLOOKUP(H725,A725:G729,7)","v":0.03}]
[{"$f":"B725+1","v":240001},300000,0.1,{"$f":"B725","v":240000},{"$f":"(B726-B725)*C726","v":6000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B726+1","v":300001},500000,0.2,{"$f":"B726","v":300000},{"$f":"E726+(B727-B726)*C727","v":46000},0,0.03,{"$f":"IF(I725=C729,E728+ROUND((H725-J725),0)*I725,IF(I725=C728,E727+ROUND((H725-J725)*I725,0),IF(I725=C727,E726+ROUND((H725-J725)*I725,0),IF(I725=C726,E725+ROUND((H725-J725)*I725,0),E724+ROUND((H725-J725)*I725,0)))))","v":137500},{"$f":"MIN(K729:L729)","v":0},{"$f":"ROUND(SUM(H727+I727)*M725,0)","v":4125},{"$f":"SUM(H727:J727)","v":141625}]
[{"$f":"B727+1","v":500001},null,0.3,{"$f":"B727","v":500000},{"$f":"IF(J725=0,0,E727)","v":46000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H722","v":0},{"$f":"IF(H725>H729,H725-H729,0)","v":805000},{"$f":"IF(I729>0,ROUND(I729*I725,0),0)","v":241500},{"$f":"I729-J729","v":563500},{"$f":"IF(H727>0,ROUND(H727*L725,0),0)","v":0},{"$f":"IF(K729>L729,0,L729-K729)","v":0}]
[null,null,2010,{"$f":"C730+1","v":2011},null,"2010-11"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C730","v":2010},{"$f":"D730","v":2011}]
[0,160000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H733,A733:C737,3)","v":0.3},{"$f":"INDEX(D733:D737,MATCH(I733,C733:C737,0))","v":800000},{"$f":"INDEX(E733:E737,MATCH(I733,C733:C737,0))","v":94000},{"$f":"IF(H733>H737,VLOOKUP(H733,A733:F737,6),0)","v":0},{"$f":"VLOOKUP(H733,A733:G737,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B733,IF($E$3=\"Female\",B740,IF($E$3=\"Senior Citizen\",B747,B754)))","v":160000},0]
[{"$f":"B733+1","v":160001},500000,0.1,{"$f":"B733","v":160000},{"$f":"(B734-B733)*C734","v":34000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O733+1","v":160001},500000,0.1]
[{"$f":"B734+1","v":500001},800000,0.2,{"$f":"B734","v":500000},{"$f":"E734+(B735-B734)*C735","v":94000},0,0.03,{"$f":"IF(I733=C737,E736+ROUND((H733-J733),0)*I733,IF(I733=C736,E735+ROUND((H733-J733)*I733,0),IF(I733=C735,E734+ROUND((H733-J733)*I733,0),IF(I733=C734,E733+ROUND((H733-J733)*I733,0),E732+ROUND((H733-J733)*I733,0)))))","v":95500},{"$f":"MIN(K737:L737)","v":0},{"$f":"ROUND(SUM(H735+I735)*M733,0)","v":2865},{"$f":"SUM(H735:J735)","v":98365},null,null,{"$f":"O734+1","v":500001},800000,0.2]
[{"$f":"B735+1","v":800001},null,0.3,{"$f":"B735","v":800000},{"$f":"IF(J733=0,0,E735)","v":94000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O735+1","v":800001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H733>H737,H733-H737,0)","v":805000},{"$f":"IF(I737>0,ROUND(I737*I733,0),0)","v":241500},{"$f":"I737-J737","v":563500},{"$f":"IF(H735>0,ROUND(H735*L733,0),0)","v":0},{"$f":"IF(K737>L737,0,L737-K737)","v":0},{"$f":"O736+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H735,IF($E$3=\"Female\",H742,IF($E$3=\"Senior Citizen\",H749,H756)))","v":95500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I735,IF($E$3=\"Female\",I742,IF($E$3=\"Senior Citizen\",I749,I756)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H733","v":805000},{"$f":"VLOOKUP(H740,A740:C744,3)","v":0.3},{"$f":"INDEX(D740:D744,MATCH(I740,C740:C744,0))","v":800000},{"$f":"INDEX(E740:E744,MATCH(I740,C740:C744,0))","v":91000},{"$f":"IF(H740>H744,VLOOKUP(H740,A740:F744,6),0)","v":0},{"$f":"VLOOKUP(H740,A740:G744,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J735,IF($E$3=\"Female\",J742,IF($E$3=\"Senior Citizen\",J749,J756)))","v":2865}]
[{"$f":"B740+1","v":190001},500000,0.1,{"$f":"B740","v":190000},{"$f":"(B741-B740)*C741","v":31000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K735,IF($E$3=\"Female\",K742,IF($E$3=\"Senior Citizen\",K749,K756)))","v":98365}]
[{"$f":"B741+1","v":500001},800000,0.2,{"$f":"B741","v":500000},{"$f":"E741+(B742-B741)*C742","v":91000},0,0.03,{"$f":"IF(I740=C744,E743+ROUND((H740-J740),0)*I740,IF(I740=C743,E742+ROUND((H740-J740)*I740,0),IF(I740=C742,E741+ROUND((H740-J740)*I740,0),IF(I740=C741,E740+ROUND((H740-J740)*I740,0),E739+ROUND((H740-J740)*I740,0)))))","v":92500},{"$f":"MIN(K744:L744)","v":0},{"$f":"ROUND(SUM(H742+I742)*M740,0)","v":2775},{"$f":"SUM(H742:J742)","v":95275},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A732,IF($E$3=\"Female\",A739,IF($E$3=\"Senior Citizen\",A746,A753)))","v":"(below 65 years)"}]
[{"$f":"B742+1","v":800001},null,0.3,{"$f":"B742","v":800000},{"$f":"IF(J740=0,0,E742)","v":91000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M737,IF($E$3=\"Female\",M744,IF($E$3=\"Senior Citizen\",M751,M758)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H737","v":0},{"$f":"IF(H740>H744,H740-H744,0)","v":805000},{"$f":"IF(I744>0,ROUND(I744*I740,0),0)","v":241500},{"$f":"I744-J744","v":563500},{"$f":"IF(H742>0,ROUND(H742*L740,0),0)","v":0},{"$f":"IF(K744>L744,0,L744-K744)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K735,IF($E$3=\"Female\",K742,IF($E$3=\"Senior Citizen\",K749,K756)))","v":98365}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,240000,0,0,0,0,0,{"$f":"H733","v":805000},{"$f":"VLOOKUP(H747,A747:C751,3)","v":0.3},{"$f":"INDEX(D747:D751,MATCH(I747,C747:C751,0))","v":800000},{"$f":"INDEX(E747:E751,MATCH(I747,C747:C751,0))","v":86000},{"$f":"IF(H747>H751,VLOOKUP(H747,A747:F751,6),0)","v":0},{"$f":"VLOOKUP(H747,A747:G751,7)","v":0.03}]
[{"$f":"B747+1","v":240001},500000,0.1,{"$f":"B747","v":240000},{"$f":"(B748-B747)*C748","v":26000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B748+1","v":500001},800000,0.2,{"$f":"B748","v":500000},{"$f":"E748+(B749-B748)*C749","v":86000},0,0.03,{"$f":"IF(I747=C751,E750+ROUND((H747-J747),0)*I747,IF(I747=C750,E749+ROUND((H747-J747)*I747,0),IF(I747=C749,E748+ROUND((H747-J747)*I747,0),IF(I747=C748,E747+ROUND((H747-J747)*I747,0),E746+ROUND((H747-J747)*I747,0)))))","v":87500},{"$f":"MIN(K751:L751)","v":0},{"$f":"ROUND(SUM(H749+I749)*M747,0)","v":2625},{"$f":"SUM(H749:J749)","v":90125}]
[{"$f":"B749+1","v":800001},null,0.3,{"$f":"B749","v":800000},{"$f":"IF(J747=0,0,E749)","v":86000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H744","v":0},{"$f":"IF(H747>H751,H747-H751,0)","v":805000},{"$f":"IF(I751>0,ROUND(I751*I747,0),0)","v":241500},{"$f":"I751-J751","v":563500},{"$f":"IF(H749>0,ROUND(H749*L747,0),0)","v":0},{"$f":"IF(K751>L751,0,L751-K751)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,240000,0,0,0,0,0,{"$f":"H733","v":805000},{"$f":"VLOOKUP(H754,A754:C758,3)","v":0.3},{"$f":"INDEX(D754:D758,MATCH(I754,C754:C758,0))","v":800000},{"$f":"INDEX(E754:E758,MATCH(I754,C754:C758,0))","v":86000},{"$f":"IF(H754>H758,VLOOKUP(H754,A754:F758,6),0)","v":0},{"$f":"VLOOKUP(H754,A754:G758,7)","v":0.03}]
[{"$f":"B754+1","v":240001},500000,0.1,{"$f":"B754","v":240000},{"$f":"(B755-B754)*C755","v":26000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B755+1","v":500001},800000,0.2,{"$f":"B755","v":500000},{"$f":"E755+(B756-B755)*C756","v":86000},0,0.03,{"$f":"IF(I754=C758,E757+ROUND((H754-J754),0)*I754,IF(I754=C757,E756+ROUND((H754-J754)*I754,0),IF(I754=C756,E755+ROUND((H754-J754)*I754,0),IF(I754=C755,E754+ROUND((H754-J754)*I754,0),E753+ROUND((H754-J754)*I754,0)))))","v":87500},{"$f":"MIN(K758:L758)","v":0},{"$f":"ROUND(SUM(H756+I756)*M754,0)","v":2625},{"$f":"SUM(H756:J756)","v":90125}]
[{"$f":"B756+1","v":800001},null,0.3,{"$f":"B756","v":800000},{"$f":"IF(J754=0,0,E756)","v":86000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H751","v":0},{"$f":"IF(H754>H758,H754-H758,0)","v":805000},{"$f":"IF(I758>0,ROUND(I758*I754,0),0)","v":241500},{"$f":"I758-J758","v":563500},{"$f":"IF(H756>0,ROUND(H756*L754,0),0)","v":0},{"$f":"IF(K758>L758,0,L758-K758)","v":0}]
[null,null,2011,{"$f":"C759+1","v":2012},null,"2011-12"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C759","v":2011},{"$f":"D759","v":2012}]
[0,180000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H762,A762:C766,3)","v":0.3},{"$f":"INDEX(D762:D766,MATCH(I762,C762:C766,0))","v":800000},{"$f":"INDEX(E762:E766,MATCH(I762,C762:C766,0))","v":92000},{"$f":"IF(H762>H766,VLOOKUP(H762,A762:F766,6),0)","v":0},{"$f":"VLOOKUP(H762,A762:G766,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B762,IF($E$3=\"Female\",B769,IF($E$3=\"Senior Citizen\",B776,B783)))","v":180000},0]
[{"$f":"B762+1","v":180001},500000,0.1,{"$f":"B762","v":180000},{"$f":"(B763-B762)*C763","v":32000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O762+1","v":180001},500000,0.1]
[{"$f":"B763+1","v":500001},800000,0.2,{"$f":"B763","v":500000},{"$f":"E763+(B764-B763)*C764","v":92000},0,0.03,{"$f":"IF(I762=C766,E765+ROUND((H762-J762),0)*I762,IF(I762=C765,E764+ROUND((H762-J762)*I762,0),IF(I762=C764,E763+ROUND((H762-J762)*I762,0),IF(I762=C763,E762+ROUND((H762-J762)*I762,0),E761+ROUND((H762-J762)*I762,0)))))","v":93500},{"$f":"MIN(K766:L766)","v":0},{"$f":"ROUND(SUM(H764+I764)*M762,0)","v":2805},{"$f":"SUM(H764:J764)","v":96305},null,null,{"$f":"O763+1","v":500001},800000,0.2]
[{"$f":"B764+1","v":800001},null,0.3,{"$f":"B764","v":800000},{"$f":"IF(J762=0,0,E764)","v":92000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O764+1","v":800001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H762>H766,H762-H766,0)","v":805000},{"$f":"IF(I766>0,ROUND(I766*I762,0),0)","v":241500},{"$f":"I766-J766","v":563500},{"$f":"IF(H764>0,ROUND(H764*L762,0),0)","v":0},{"$f":"IF(K766>L766,0,L766-K766)","v":0},{"$f":"O765+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H764,IF($E$3=\"Female\",H771,IF($E$3=\"Senior Citizen\",H778,H785)))","v":93500}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I764,IF($E$3=\"Female\",I771,IF($E$3=\"Senior Citizen\",I778,I785)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H762","v":805000},{"$f":"VLOOKUP(H769,A769:C773,3)","v":0.3},{"$f":"INDEX(D769:D773,MATCH(I769,C769:C773,0))","v":800000},{"$f":"INDEX(E769:E773,MATCH(I769,C769:C773,0))","v":91000},{"$f":"IF(H769>H773,VLOOKUP(H769,A769:F773,6),0)","v":0},{"$f":"VLOOKUP(H769,A769:G773,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J764,IF($E$3=\"Female\",J771,IF($E$3=\"Senior Citizen\",J778,J785)))","v":2805}]
[{"$f":"B769+1","v":190001},500000,0.1,{"$f":"B769","v":190000},{"$f":"(B770-B769)*C770","v":31000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K764,IF($E$3=\"Female\",K771,IF($E$3=\"Senior Citizen\",K778,K785)))","v":96305}]
[{"$f":"B770+1","v":500001},800000,0.2,{"$f":"B770","v":500000},{"$f":"E770+(B771-B770)*C771","v":91000},0,0.03,{"$f":"IF(I769=C773,E772+ROUND((H769-J769),0)*I769,IF(I769=C772,E771+ROUND((H769-J769)*I769,0),IF(I769=C771,E770+ROUND((H769-J769)*I769,0),IF(I769=C770,E769+ROUND((H769-J769)*I769,0),E768+ROUND((H769-J769)*I769,0)))))","v":92500},{"$f":"MIN(K773:L773)","v":0},{"$f":"ROUND(SUM(H771+I771)*M769,0)","v":2775},{"$f":"SUM(H771:J771)","v":95275},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A761,IF($E$3=\"Female\",A768,IF($E$3=\"Senior Citizen\",A775,A782)))","v":"(below 60 years)"}]
[{"$f":"B771+1","v":800001},null,0.3,{"$f":"B771","v":800000},{"$f":"IF(J769=0,0,E771)","v":91000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M766,IF($E$3=\"Female\",M773,IF($E$3=\"Senior Citizen\",M780,M787)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H766","v":0},{"$f":"IF(H769>H773,H769-H773,0)","v":805000},{"$f":"IF(I773>0,ROUND(I773*I769,0),0)","v":241500},{"$f":"I773-J773","v":563500},{"$f":"IF(H771>0,ROUND(H771*L769,0),0)","v":0},{"$f":"IF(K773>L773,0,L773-K773)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K764,IF($E$3=\"Female\",K771,IF($E$3=\"Senior Citizen\",K778,K785)))","v":96305}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,250000,0,0,0,0,0,{"$f":"H762","v":805000},{"$f":"VLOOKUP(H776,A776:C780,3)","v":0.3},{"$f":"INDEX(D776:D780,MATCH(I776,C776:C780,0))","v":800000},{"$f":"INDEX(E776:E780,MATCH(I776,C776:C780,0))","v":85000},{"$f":"IF(H776>H780,VLOOKUP(H776,A776:F780,6),0)","v":0},{"$f":"VLOOKUP(H776,A776:G780,7)","v":0.03}]
[{"$f":"B776+1","v":250001},500000,0.1,{"$f":"B776","v":250000},{"$f":"(B777-B776)*C777","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B777+1","v":500001},800000,0.2,{"$f":"B777","v":500000},{"$f":"E777+(B778-B777)*C778","v":85000},0,0.03,{"$f":"IF(I776=C780,E779+ROUND((H776-J776),0)*I776,IF(I776=C779,E778+ROUND((H776-J776)*I776,0),IF(I776=C778,E777+ROUND((H776-J776)*I776,0),IF(I776=C777,E776+ROUND((H776-J776)*I776,0),E775+ROUND((H776-J776)*I776,0)))))","v":86500},{"$f":"MIN(K780:L780)","v":0},{"$f":"ROUND(SUM(H778+I778)*M776,0)","v":2595},{"$f":"SUM(H778:J778)","v":89095}]
[{"$f":"B778+1","v":800001},null,0.3,{"$f":"B778","v":800000},{"$f":"IF(J776=0,0,E778)","v":85000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H773","v":0},{"$f":"IF(H776>H780,H776-H780,0)","v":805000},{"$f":"IF(I780>0,ROUND(I780*I776,0),0)","v":241500},{"$f":"I780-J780","v":563500},{"$f":"IF(H778>0,ROUND(H778*L776,0),0)","v":0},{"$f":"IF(K780>L780,0,L780-K780)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H762","v":805000},{"$f":"VLOOKUP(H783,A783:C787,3)","v":0.3},{"$f":"INDEX(D783:D787,MATCH(I783,C783:C787,0))","v":800000},{"$f":"INDEX(E783:E787,MATCH(I783,C783:C787,0))","v":60000},{"$f":"IF(H783>H787,VLOOKUP(H783,A783:F787,6),0)","v":0},{"$f":"VLOOKUP(H783,A783:G787,7)","v":0.03}]
[{"$f":"B783+1","v":500001},800000,0.2,{"$f":"B783","v":500000},{"$f":"(B784-B783)*C784","v":60000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B784+1","v":800001},null,0.3,{"$f":"B784","v":800000},{"$f":"IF(J783=0,0,E784)","v":60000},0,0.03,{"$f":"IF(I783=C787,E786+ROUND((H783-J783),0)*I783,IF(I783=C786,E785+ROUND((H783-J783)*I783,0),IF(I783=C785,E784+ROUND((H783-J783)*I783,0),IF(I783=C784,E783+ROUND((H783-J783)*I783,0),E782+ROUND((H783-J783)*I783,0)))))","v":61500},{"$f":"MIN(K787:L787)","v":0},{"$f":"ROUND(SUM(H785+I785)*M783,0)","v":1845},{"$f":"SUM(H785:J785)","v":63345}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H780","v":0},{"$f":"IF(H783>H787,H783-H787,0)","v":805000},{"$f":"IF(I787>0,ROUND(I787*I783,0),0)","v":241500},{"$f":"I787-J787","v":563500},{"$f":"IF(H785>0,ROUND(H785*L783,0),0)","v":0},{"$f":"IF(K787>L787,0,L787-K787)","v":0}]
[null,null,2012,{"$f":"C788+1","v":2013},null,"2012-13"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C788","v":2012},{"$f":"D788","v":2013}]
[0,200000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H791,A791:C795,3)","v":0.2},{"$f":"INDEX(D791:D795,MATCH(I791,C791:C795,0))","v":500000},{"$f":"INDEX(E791:E795,MATCH(I791,C791:C795,0))","v":130000},{"$f":"IF(H791>H795,VLOOKUP(H791,A791:F795,6),0)","v":0},{"$f":"VLOOKUP(H791,A791:G795,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B791,IF($E$3=\"Female\",B798,IF($E$3=\"Senior Citizen\",B805,B812)))","v":200000},0,{"$f":"O791","v":200000}]
[{"$f":"B791+1","v":200001},500000,0.1,{"$f":"B791","v":200000},{"$f":"(B792-B791)*C792","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O791+1","v":200001},500000,0.1]
[{"$f":"B792+1","v":500001},1000000,0.2,{"$f":"B792","v":500000},{"$f":"E792+(B793-B792)*C793","v":130000},0,0.03,{"$f":"IF(I791=C795,E794+ROUND((H791-J791),0)*I791,IF(I791=C794,E793+ROUND((H791-J791)*I791,0),IF(I791=C793,E792+ROUND((H791-J791)*I791,0),IF(I791=C792,E791+ROUND((H791-J791)*I791,0),E790+ROUND((H791-J791)*I791,0)))))","v":91000},{"$f":"MIN(K795:L795)","v":0},{"$f":"ROUND(SUM(H793+I793)*M791,0)","v":2730},{"$f":"SUM(H793:J793)","v":93730},null,null,{"$f":"O792+1","v":500001},1000000,0.2]
[{"$f":"B793+1","v":1000001},null,0.3,{"$f":"B793","v":1000000},{"$f":"IF(J791=0,0,E793)","v":130000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O793+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H791>H795,H791-H795,0)","v":805000},{"$f":"IF(I795>0,ROUND(I795*I791,0),0)","v":161000},{"$f":"I795-J795","v":644000},{"$f":"IF(H793>0,ROUND(H793*L791,0),0)","v":0},{"$f":"IF(K795>L795,0,L795-K795)","v":0},{"$f":"O794+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H793,IF($E$3=\"Female\",H800,IF($E$3=\"Senior Citizen\",H807,H814)))","v":91000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I793,IF($E$3=\"Female\",I800,IF($E$3=\"Senior Citizen\",I807,I814)))","v":0}]
[0,200000,0,0,0,0,0,{"$f":"H791","v":805000},{"$f":"VLOOKUP(H798,A798:C802,3)","v":0.2},{"$f":"INDEX(D798:D802,MATCH(I798,C798:C802,0))","v":500000},{"$f":"INDEX(E798:E802,MATCH(I798,C798:C802,0))","v":130000},{"$f":"IF(H798>H802,VLOOKUP(H798,A798:F802,6),0)","v":0},{"$f":"VLOOKUP(H798,A798:G802,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J793,IF($E$3=\"Female\",J800,IF($E$3=\"Senior Citizen\",J807,J814)))","v":2730}]
[{"$f":"B798+1","v":200001},500000,0.1,{"$f":"B798","v":200000},{"$f":"(B799-B798)*C799","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K793,IF($E$3=\"Female\",K800,IF($E$3=\"Senior Citizen\",K807,K814)))","v":93730}]
[{"$f":"B799+1","v":500001},1000000,0.2,{"$f":"B799","v":500000},{"$f":"E799+(B800-B799)*C800","v":130000},0,0.03,{"$f":"IF(I798=C802,E801+ROUND((H798-J798),0)*I798,IF(I798=C801,E800+ROUND((H798-J798)*I798,0),IF(I798=C800,E799+ROUND((H798-J798)*I798,0),IF(I798=C799,E798+ROUND((H798-J798)*I798,0),E797+ROUND((H798-J798)*I798,0)))))","v":91000},{"$f":"MIN(K802:L802)","v":0},{"$f":"ROUND(SUM(H800+I800)*M798,0)","v":2730},{"$f":"SUM(H800:J800)","v":93730},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A790,IF($E$3=\"Female\",A797,IF($E$3=\"Senior Citizen\",A804,A811)))","v":"(below 65 years)"}]
[{"$f":"B800+1","v":1000001},null,0.3,{"$f":"B800","v":1000000},{"$f":"IF(J798=0,0,E800)","v":130000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M795,IF($E$3=\"Female\",M802,IF($E$3=\"Senior Citizen\",M809,M816)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H795","v":0},{"$f":"IF(H798>H802,H798-H802,0)","v":805000},{"$f":"IF(I802>0,ROUND(I802*I798,0),0)","v":161000},{"$f":"I802-J802","v":644000},{"$f":"IF(H800>0,ROUND(H800*L798,0),0)","v":0},{"$f":"IF(K802>L802,0,L802-K802)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K793,IF($E$3=\"Female\",K800,IF($E$3=\"Senior Citizen\",K807,K814)))","v":93730}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,250000,0,0,0,0,0,{"$f":"H791","v":805000},{"$f":"VLOOKUP(H805,A805:C809,3)","v":0.2},{"$f":"INDEX(D805:D809,MATCH(I805,C805:C809,0))","v":500000},{"$f":"INDEX(E805:E809,MATCH(I805,C805:C809,0))","v":125000},{"$f":"IF(H805>H809,VLOOKUP(H805,A805:F809,6),0)","v":0},{"$f":"VLOOKUP(H805,A805:G809,7)","v":0.03}]
[{"$f":"B805+1","v":250001},500000,0.1,{"$f":"B805","v":250000},{"$f":"(B806-B805)*C806","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B806+1","v":500001},1000000,0.2,{"$f":"B806","v":500000},{"$f":"E806+(B807-B806)*C807","v":125000},0,0.03,{"$f":"IF(I805=C809,E808+ROUND((H805-J805),0)*I805,IF(I805=C808,E807+ROUND((H805-J805)*I805,0),IF(I805=C807,E806+ROUND((H805-J805)*I805,0),IF(I805=C806,E805+ROUND((H805-J805)*I805,0),E804+ROUND((H805-J805)*I805,0)))))","v":86000},{"$f":"MIN(K809:L809)","v":0},{"$f":"ROUND(SUM(H807+I807)*M805,0)","v":2580},{"$f":"SUM(H807:J807)","v":88580}]
[{"$f":"B807+1","v":1000001},null,0.3,{"$f":"B807","v":1000000},{"$f":"IF(J805=0,0,E807)","v":125000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H802","v":0},{"$f":"IF(H805>H809,H805-H809,0)","v":805000},{"$f":"IF(I809>0,ROUND(I809*I805,0),0)","v":161000},{"$f":"I809-J809","v":644000},{"$f":"IF(H807>0,ROUND(H807*L805,0),0)","v":0},{"$f":"IF(K809>L809,0,L809-K809)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H791","v":805000},{"$f":"VLOOKUP(H812,A812:C816,3)","v":0.2},{"$f":"INDEX(D812:D816,MATCH(I812,C812:C816,0))","v":500000},{"$f":"INDEX(E812:E816,MATCH(I812,C812:C816,0))","v":100000},{"$f":"IF(H812>H816,VLOOKUP(H812,A812:F816,6),0)","v":0},{"$f":"VLOOKUP(H812,A812:G816,7)","v":0.03}]
[{"$f":"B812+1","v":500001},1000000,0.2,{"$f":"B812","v":500000},{"$f":"(B813-B812)*C813","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B813+1","v":1000001},null,0.3,{"$f":"B813","v":1000000},{"$f":"IF(J812=0,0,E813)","v":100000},0,0.03,{"$f":"IF(I812=C816,E815+ROUND((H812-J812),0)*I812,IF(I812=C815,E814+ROUND((H812-J812)*I812,0),IF(I812=C814,E813+ROUND((H812-J812)*I812,0),IF(I812=C813,E812+ROUND((H812-J812)*I812,0),E811+ROUND((H812-J812)*I812,0)))))","v":61000},{"$f":"MIN(K816:L816)","v":0},{"$f":"ROUND(SUM(H814+I814)*M812,0)","v":1830},{"$f":"SUM(H814:J814)","v":62830}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H809","v":0},{"$f":"IF(H812>H816,H812-H816,0)","v":805000},{"$f":"IF(I816>0,ROUND(I816*I812,0),0)","v":161000},{"$f":"I816-J816","v":644000},{"$f":"IF(H814>0,ROUND(H814*L812,0),0)","v":0},{"$f":"IF(K816>L816,0,L816-K816)","v":0}]
[null,null,2013,{"$f":"C817+1","v":2014},null,"2013-14"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C817","v":2013},{"$f":"D817","v":2014}]
[0,200000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H820,A820:C824,3)","v":0.2},{"$f":"INDEX(D820:D824,MATCH(I820,C820:C824,0))","v":500000},{"$f":"INDEX(E820:E824,MATCH(I820,C820:C824,0))","v":130000},{"$f":"IF(H820>H824,VLOOKUP(H820,A820:F824,6),0)","v":0},{"$f":"VLOOKUP(H820,A820:G824,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B820,IF($E$3=\"Female\",B827,IF($E$3=\"Senior Citizen\",B834,B841)))","v":200000},0,{"$f":"O820","v":200000}]
[{"$f":"B820+1","v":200001},500000,0.1,{"$f":"B820","v":200000},{"$f":"(B821-B820)*C821","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O820+1","v":200001},500000,0.1]
[{"$f":"B821+1","v":500001},1000000,0.2,{"$f":"B821","v":500000},{"$f":"E821+(B822-B821)*C822","v":130000},0,0.03,{"$f":"IF(I820=C824,E823+ROUND((H820-J820),0)*I820,IF(I820=C823,E822+ROUND((H820-J820)*I820,0),IF(I820=C822,E821+ROUND((H820-J820)*I820,0),IF(I820=C821,E820+ROUND((H820-J820)*I820,0),E819+ROUND((H820-J820)*I820,0)))))","v":91000},{"$f":"MIN(K824:L824)","v":0},{"$f":"ROUND(SUM(H822+I822)*M820,0)","v":2730},{"$f":"SUM(H822:J822)","v":93730},null,null,{"$f":"O821+1","v":500001},1000000,0.2]
[{"$f":"B822+1","v":1000001},null,0.3,{"$f":"B822","v":1000000},{"$f":"IF(J820=0,0,E822)","v":130000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O822+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D824","v":10000000},{"$f":"IF(H820>H824,H820-H824,0)","v":0},{"$f":"IF(I824>0,ROUND(I824*I820,0),0)","v":0},{"$f":"I824-J824","v":0},{"$f":"IF(H822>0,ROUND(H822*L820,0),0)","v":0},{"$f":"IF(K824>L824,0,L824-K824)","v":0},{"$f":"O823+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H822,IF($E$3=\"Female\",H829,IF($E$3=\"Senior Citizen\",H836,H843)))","v":91000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I822,IF($E$3=\"Female\",I829,IF($E$3=\"Senior Citizen\",I836,I843)))","v":0}]
[0,200000,0,0,0,0,0,{"$f":"H820","v":805000},{"$f":"VLOOKUP(H827,A827:C831,3)","v":0.2},{"$f":"INDEX(D827:D831,MATCH(I827,C827:C831,0))","v":500000},{"$f":"INDEX(E827:E831,MATCH(I827,C827:C831,0))","v":130000},{"$f":"IF(H827>H831,VLOOKUP(H827,A827:F831,6),0)","v":0},{"$f":"VLOOKUP(H827,A827:G831,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J822,IF($E$3=\"Female\",J829,IF($E$3=\"Senior Citizen\",J836,J843)))","v":2730}]
[{"$f":"B827+1","v":200001},500000,0.1,{"$f":"B827","v":200000},{"$f":"(B828-B827)*C828","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K822,IF($E$3=\"Female\",K829,IF($E$3=\"Senior Citizen\",K836,K843)))","v":93730}]
[{"$f":"B828+1","v":500001},1000000,0.2,{"$f":"B828","v":500000},{"$f":"E828+(B829-B828)*C829","v":130000},0,0.03,{"$f":"IF(I827=C831,E830+ROUND((H827-J827),0)*I827,IF(I827=C830,E829+ROUND((H827-J827)*I827,0),IF(I827=C829,E828+ROUND((H827-J827)*I827,0),IF(I827=C828,E827+ROUND((H827-J827)*I827,0),E826+ROUND((H827-J827)*I827,0)))))","v":91000},{"$f":"MIN(K831:L831)","v":0},{"$f":"ROUND(SUM(H829+I829)*M827,0)","v":2730},{"$f":"SUM(H829:J829)","v":93730},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A819,IF($E$3=\"Female\",A826,IF($E$3=\"Senior Citizen\",A833,A840)))","v":"(below 60 years)"}]
[{"$f":"B829+1","v":1000001},null,0.3,{"$f":"B829","v":1000000},{"$f":"IF(J827=0,0,E829)","v":130000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M824,IF($E$3=\"Female\",M831,IF($E$3=\"Senior Citizen\",M838,M845)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H824","v":10000000},{"$f":"IF(H827>H831,H827-H831,0)","v":0},{"$f":"IF(I831>0,ROUND(I831*I827,0),0)","v":0},{"$f":"I831-J831","v":0},{"$f":"IF(H829>0,ROUND(H829*L827,0),0)","v":0},{"$f":"IF(K831>L831,0,L831-K831)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K822,IF($E$3=\"Female\",K829,IF($E$3=\"Senior Citizen\",K836,K843)))","v":93730}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,250000,0,0,0,0,0,{"$f":"H820","v":805000},{"$f":"VLOOKUP(H834,A834:C838,3)","v":0.2},{"$f":"INDEX(D834:D838,MATCH(I834,C834:C838,0))","v":500000},{"$f":"INDEX(E834:E838,MATCH(I834,C834:C838,0))","v":125000},{"$f":"IF(H834>H838,VLOOKUP(H834,A834:F838,6),0)","v":0},{"$f":"VLOOKUP(H834,A834:G838,7)","v":0.03}]
[{"$f":"B834+1","v":250001},500000,0.1,{"$f":"B834","v":250000},{"$f":"(B835-B834)*C835","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B835+1","v":500001},1000000,0.2,{"$f":"B835","v":500000},{"$f":"E835+(B836-B835)*C836","v":125000},0,0.03,{"$f":"IF(I834=C838,E837+ROUND((H834-J834),0)*I834,IF(I834=C837,E836+ROUND((H834-J834)*I834,0),IF(I834=C836,E835+ROUND((H834-J834)*I834,0),IF(I834=C835,E834+ROUND((H834-J834)*I834,0),E833+ROUND((H834-J834)*I834,0)))))","v":86000},{"$f":"MIN(K838:L838)","v":0},{"$f":"ROUND(SUM(H836+I836)*M834,0)","v":2580},{"$f":"SUM(H836:J836)","v":88580}]
[{"$f":"B836+1","v":1000001},null,0.3,{"$f":"B836","v":1000000},{"$f":"IF(J834=0,0,E836)","v":125000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H831","v":10000000},{"$f":"IF(H834>H838,H834-H838,0)","v":0},{"$f":"IF(I838>0,ROUND(I838*I834,0),0)","v":0},{"$f":"I838-J838","v":0},{"$f":"IF(H836>0,ROUND(H836*L834,0),0)","v":0},{"$f":"IF(K838>L838,0,L838-K838)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H820","v":805000},{"$f":"VLOOKUP(H841,A841:C845,3)","v":0.2},{"$f":"INDEX(D841:D845,MATCH(I841,C841:C845,0))","v":500000},{"$f":"INDEX(E841:E845,MATCH(I841,C841:C845,0))","v":100000},{"$f":"IF(H841>H845,VLOOKUP(H841,A841:F845,6),0)","v":0},{"$f":"VLOOKUP(H841,A841:G845,7)","v":0.03}]
[{"$f":"B841+1","v":500001},1000000,0.2,{"$f":"B841","v":500000},{"$f":"(B842-B841)*C842","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B842+1","v":1000001},null,0.3,{"$f":"B842","v":1000000},{"$f":"IF(J841=0,0,E842)","v":100000},0.1,0.03,{"$f":"IF(I841=C845,E844+ROUND((H841-J841),0)*I841,IF(I841=C844,E843+ROUND((H841-J841)*I841,0),IF(I841=C843,E842+ROUND((H841-J841)*I841,0),IF(I841=C842,E841+ROUND((H841-J841)*I841,0),E840+ROUND((H841-J841)*I841,0)))))","v":61000},{"$f":"MIN(K845:L845)","v":0},{"$f":"ROUND(SUM(H843+I843)*M841,0)","v":1830},{"$f":"SUM(H843:J843)","v":62830}]
[null,null,null,null,null,0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H838","v":10000000},{"$f":"IF(H841>H845,H841-H845,0)","v":0},{"$f":"IF(I845>0,ROUND(I845*I841,0),0)","v":0},{"$f":"I845-J845","v":0},{"$f":"IF(H843>0,ROUND(H843*L841,0),0)","v":0},{"$f":"IF(K845>L845,0,L845-K845)","v":0}]
[null,null,2014,{"$f":"C846+1","v":2015},null,"2014-15"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C846","v":2014},{"$f":"D846","v":2015}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H849,A849:C853,3)","v":0.2},{"$f":"INDEX(D849:D853,MATCH(I849,C849:C853,0))","v":500000},{"$f":"INDEX(E849:E853,MATCH(I849,C849:C853,0))","v":125000},{"$f":"IF(H849>H853,VLOOKUP(H849,A849:F853,6),0)","v":0},{"$f":"VLOOKUP(H849,A849:G853,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B849,IF($E$3=\"Female\",B856,IF($E$3=\"Senior Citizen\",B863,B870)))","v":250000},0,{"$f":"O849","v":250000}]
[{"$f":"B849+1","v":250001},500000,0.1,{"$f":"B849","v":250000},{"$f":"(B850-B849)*C850","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O849+1","v":250001},500000,0.1]
[{"$f":"B850+1","v":500001},1000000,0.2,{"$f":"B850","v":500000},{"$f":"E850+(B851-B850)*C851","v":125000},0,0.03,{"$f":"IF(I849=C853,E852+ROUND((H849-J849),0)*I849,IF(I849=C852,E851+ROUND((H849-J849)*I849,0),IF(I849=C851,E850+ROUND((H849-J849)*I849,0),IF(I849=C850,E849+ROUND((H849-J849)*I849,0),E848+ROUND((H849-J849)*I849,0)))))","v":86000},{"$f":"MIN(K853:L853)","v":0},{"$f":"ROUND(SUM(H851+I851)*M849,0)","v":2580},{"$f":"SUM(H851:J851)","v":88580},null,null,{"$f":"O850+1","v":500001},1000000,0.2]
[{"$f":"B851+1","v":1000001},null,0.3,{"$f":"B851","v":1000000},{"$f":"IF(J849=0,0,E851)","v":125000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O851+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D853","v":10000000},{"$f":"IF(H849>H853,H849-H853,0)","v":0},{"$f":"IF(I853>0,ROUND(I853*I849,0),0)","v":0},{"$f":"I853-J853","v":0},{"$f":"IF(H851>0,ROUND(H851*L849,0),0)","v":0},{"$f":"IF(K853>L853,0,L853-K853)","v":0},{"$f":"O852+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H851,IF($E$3=\"Female\",H858,IF($E$3=\"Senior Citizen\",H865,H872)))","v":86000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I851,IF($E$3=\"Female\",I858,IF($E$3=\"Senior Citizen\",I865,I872)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H849","v":805000},{"$f":"VLOOKUP(H856,A856:C860,3)","v":0.2},{"$f":"INDEX(D856:D860,MATCH(I856,C856:C860,0))","v":500000},{"$f":"INDEX(E856:E860,MATCH(I856,C856:C860,0))","v":125000},{"$f":"IF(H856>H860,VLOOKUP(H856,A856:F860,6),0)","v":0},{"$f":"VLOOKUP(H856,A856:G860,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J851,IF($E$3=\"Female\",J858,IF($E$3=\"Senior Citizen\",J865,J872)))","v":2580}]
[{"$f":"B856+1","v":250001},500000,0.1,{"$f":"B856","v":250000},{"$f":"(B857-B856)*C857","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K851,IF($E$3=\"Female\",K858,IF($E$3=\"Senior Citizen\",K865,K872)))","v":88580}]
[{"$f":"B857+1","v":500001},1000000,0.2,{"$f":"B857","v":500000},{"$f":"E857+(B858-B857)*C858","v":125000},0,0.03,{"$f":"IF(I856=C860,E859+ROUND((H856-J856),0)*I856,IF(I856=C859,E858+ROUND((H856-J856)*I856,0),IF(I856=C858,E857+ROUND((H856-J856)*I856,0),IF(I856=C857,E856+ROUND((H856-J856)*I856,0),E855+ROUND((H856-J856)*I856,0)))))","v":86000},{"$f":"MIN(K860:L860)","v":0},{"$f":"ROUND(SUM(H858+I858)*M856,0)","v":2580},{"$f":"SUM(H858:J858)","v":88580},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A848,IF($E$3=\"Female\",A855,IF($E$3=\"Senior Citizen\",A862,A869)))","v":"(below 60 years)"}]
[{"$f":"B858+1","v":1000001},null,0.3,{"$f":"B858","v":1000000},{"$f":"IF(J856=0,0,E858)","v":125000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M853,IF($E$3=\"Female\",M860,IF($E$3=\"Senior Citizen\",M867,M874)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H853","v":10000000},{"$f":"IF(H856>H860,H856-H860,0)","v":0},{"$f":"IF(I860>0,ROUND(I860*I856,0),0)","v":0},{"$f":"I860-J860","v":0},{"$f":"IF(H858>0,ROUND(H858*L856,0),0)","v":0},{"$f":"IF(K860>L860,0,L860-K860)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K851,IF($E$3=\"Female\",K858,IF($E$3=\"Senior Citizen\",K865,K872)))","v":88580}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H849","v":805000},{"$f":"VLOOKUP(H863,A863:C867,3)","v":0.2},{"$f":"INDEX(D863:D867,MATCH(I863,C863:C867,0))","v":500000},{"$f":"INDEX(E863:E867,MATCH(I863,C863:C867,0))","v":120000},{"$f":"IF(H863>H867,VLOOKUP(H863,A863:F867,6),0)","v":0},{"$f":"VLOOKUP(H863,A863:G867,7)","v":0.03}]
[{"$f":"B863+1","v":300001},500000,0.1,{"$f":"B863","v":300000},{"$f":"(B864-B863)*C864","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B864+1","v":500001},1000000,0.2,{"$f":"B864","v":500000},{"$f":"E864+(B865-B864)*C865","v":120000},0,0.03,{"$f":"IF(I863=C867,E866+ROUND((H863-J863),0)*I863,IF(I863=C866,E865+ROUND((H863-J863)*I863,0),IF(I863=C865,E864+ROUND((H863-J863)*I863,0),IF(I863=C864,E863+ROUND((H863-J863)*I863,0),E862+ROUND((H863-J863)*I863,0)))))","v":81000},{"$f":"MIN(K867:L867)","v":0},{"$f":"ROUND(SUM(H865+I865)*M863,0)","v":2430},{"$f":"SUM(H865:J865)","v":83430}]
[{"$f":"B865+1","v":1000001},null,0.3,{"$f":"B865","v":1000000},{"$f":"IF(J863=0,0,E865)","v":120000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H860","v":10000000},{"$f":"IF(H863>H867,H863-H867,0)","v":0},{"$f":"IF(I867>0,ROUND(I867*I863,0),0)","v":0},{"$f":"I867-J867","v":0},{"$f":"IF(H865>0,ROUND(H865*L863,0),0)","v":0},{"$f":"IF(K867>L867,0,L867-K867)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H849","v":805000},{"$f":"VLOOKUP(H870,A870:C874,3)","v":0.2},{"$f":"INDEX(D870:D874,MATCH(I870,C870:C874,0))","v":500000},{"$f":"INDEX(E870:E874,MATCH(I870,C870:C874,0))","v":100000},{"$f":"IF(H870>H874,VLOOKUP(H870,A870:F874,6),0)","v":0},{"$f":"VLOOKUP(H870,A870:G874,7)","v":0.03}]
[{"$f":"B870+1","v":500001},1000000,0.2,{"$f":"B870","v":500000},{"$f":"(B871-B870)*C871","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B871+1","v":1000001},null,0.3,{"$f":"B871","v":1000000},{"$f":"IF(J870=0,0,E871)","v":100000},0.1,0.03,{"$f":"IF(I870=C874,E873+ROUND((H870-J870),0)*I870,IF(I870=C873,E872+ROUND((H870-J870)*I870,0),IF(I870=C872,E871+ROUND((H870-J870)*I870,0),IF(I870=C871,E870+ROUND((H870-J870)*I870,0),E869+ROUND((H870-J870)*I870,0)))))","v":61000},{"$f":"MIN(K874:L874)","v":0},{"$f":"ROUND(SUM(H872+I872)*M870,0)","v":1830},{"$f":"SUM(H872:J872)","v":62830}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H867","v":10000000},{"$f":"IF(H870>H874,H870-H874,0)","v":0},{"$f":"IF(I874>0,ROUND(I874*I870,0),0)","v":0},{"$f":"I874-J874","v":0},{"$f":"IF(H872>0,ROUND(H872*L870,0),0)","v":0},{"$f":"IF(K874>L874,0,L874-K874)","v":0}]
[null,null,2015,{"$f":"C875+1","v":2016},null,"2015-16"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C875","v":2015},{"$f":"D875","v":2016}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H878,A878:C882,3)","v":0.2},{"$f":"INDEX(D878:D882,MATCH(I878,C878:C882,0))","v":500000},{"$f":"INDEX(E878:E882,MATCH(I878,C878:C882,0))","v":125000},{"$f":"IF(H878>H882,VLOOKUP(H878,A878:F882,6),0)","v":0},{"$f":"VLOOKUP(H878,A878:G882,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B878,IF($E$3=\"Female\",B885,IF($E$3=\"Senior Citizen\",B892,B899)))","v":250000},0,{"$f":"O878","v":250000}]
[{"$f":"B878+1","v":250001},500000,0.1,{"$f":"B878","v":250000},{"$f":"(B879-B878)*C879","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O878+1","v":250001},500000,0.1]
[{"$f":"B879+1","v":500001},1000000,0.2,{"$f":"B879","v":500000},{"$f":"E879+(B880-B879)*C880","v":125000},0,0.03,{"$f":"IF(I878=C882,E881+ROUND((H878-J878),0)*I878,IF(I878=C881,E880+ROUND((H878-J878)*I878,0),IF(I878=C880,E879+ROUND((H878-J878)*I878,0),IF(I878=C879,E878+ROUND((H878-J878)*I878,0),E877+ROUND((H878-J878)*I878,0)))))","v":86000},{"$f":"MIN(K882:L882)","v":0},{"$f":"ROUND(SUM(H880+I880)*M878,0)","v":2580},{"$f":"SUM(H880:J880)","v":88580},null,null,{"$f":"O879+1","v":500001},1000000,0.2]
[{"$f":"B880+1","v":1000001},null,0.3,{"$f":"B880","v":1000000},{"$f":"IF(J878=0,0,E880)","v":125000},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O880+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D882","v":10000000},{"$f":"IF(H878>H882,H878-H882,0)","v":0},{"$f":"IF(I882>0,ROUND(I882*I878,0),0)","v":0},{"$f":"I882-J882","v":0},{"$f":"IF(H880>0,ROUND(H880*L878,0),0)","v":0},{"$f":"IF(K882>L882,0,L882-K882)","v":0},{"$f":"O881+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H880,IF($E$3=\"Female\",H887,IF($E$3=\"Senior Citizen\",H894,H901)))","v":86000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I880,IF($E$3=\"Female\",I887,IF($E$3=\"Senior Citizen\",I894,I901)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H878","v":805000},{"$f":"VLOOKUP(H885,A885:C889,3)","v":0.2},{"$f":"INDEX(D885:D889,MATCH(I885,C885:C889,0))","v":500000},{"$f":"INDEX(E885:E889,MATCH(I885,C885:C889,0))","v":125000},{"$f":"IF(H885>H889,VLOOKUP(H885,A885:F889,6),0)","v":0},{"$f":"VLOOKUP(H885,A885:G889,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J880,IF($E$3=\"Female\",J887,IF($E$3=\"Senior Citizen\",J894,J901)))","v":2580}]
[{"$f":"B885+1","v":250001},500000,0.1,{"$f":"B885","v":250000},{"$f":"(B886-B885)*C886","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K880,IF($E$3=\"Female\",K887,IF($E$3=\"Senior Citizen\",K894,K901)))","v":88580}]
[{"$f":"B886+1","v":500001},1000000,0.2,{"$f":"B886","v":500000},{"$f":"E886+(B887-B886)*C887","v":125000},0,0.03,{"$f":"IF(I885=C889,E888+ROUND((H885-J885),0)*I885,IF(I885=C888,E887+ROUND((H885-J885)*I885,0),IF(I885=C887,E886+ROUND((H885-J885)*I885,0),IF(I885=C886,E885+ROUND((H885-J885)*I885,0),E884+ROUND((H885-J885)*I885,0)))))","v":86000},{"$f":"MIN(K889:L889)","v":0},{"$f":"ROUND(SUM(H887+I887)*M885,0)","v":2580},{"$f":"SUM(H887:J887)","v":88580},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A877,IF($E$3=\"Female\",A884,IF($E$3=\"Senior Citizen\",A891,A898)))","v":"(below 60 years)"}]
[{"$f":"B887+1","v":1000001},null,0.3,{"$f":"B887","v":1000000},{"$f":"IF(J885=0,0,E887)","v":125000},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M882,IF($E$3=\"Female\",M889,IF($E$3=\"Senior Citizen\",M896,M903)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H882","v":10000000},{"$f":"IF(H885>H889,H885-H889,0)","v":0},{"$f":"IF(I889>0,ROUND(I889*I885,0),0)","v":0},{"$f":"I889-J889","v":0},{"$f":"IF(H887>0,ROUND(H887*L885,0),0)","v":0},{"$f":"IF(K889>L889,0,L889-K889)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K880,IF($E$3=\"Female\",K887,IF($E$3=\"Senior Citizen\",K894,K901)))","v":88580}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H878","v":805000},{"$f":"VLOOKUP(H892,A892:C896,3)","v":0.2},{"$f":"INDEX(D892:D896,MATCH(I892,C892:C896,0))","v":500000},{"$f":"INDEX(E892:E896,MATCH(I892,C892:C896,0))","v":120000},{"$f":"IF(H892>H896,VLOOKUP(H892,A892:F896,6),0)","v":0},{"$f":"VLOOKUP(H892,A892:G896,7)","v":0.03}]
[{"$f":"B892+1","v":300001},500000,0.1,{"$f":"B892","v":300000},{"$f":"(B893-B892)*C893","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B893+1","v":500001},1000000,0.2,{"$f":"B893","v":500000},{"$f":"E893+(B894-B893)*C894","v":120000},0,0.03,{"$f":"IF(I892=C896,E895+ROUND((H892-J892),0)*I892,IF(I892=C895,E894+ROUND((H892-J892)*I892,0),IF(I892=C894,E893+ROUND((H892-J892)*I892,0),IF(I892=C893,E892+ROUND((H892-J892)*I892,0),E891+ROUND((H892-J892)*I892,0)))))","v":81000},{"$f":"MIN(K896:L896)","v":0},{"$f":"ROUND(SUM(H894+I894)*M892,0)","v":2430},{"$f":"SUM(H894:J894)","v":83430}]
[{"$f":"B894+1","v":1000001},null,0.3,{"$f":"B894","v":1000000},{"$f":"IF(J892=0,0,E894)","v":120000},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",null,339004]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H889","v":10000000},{"$f":"IF(H892>H896,H892-H896,0)","v":0},{"$f":"IF(I896>0,ROUND(I896*I892,0),0)","v":0},{"$f":"I896-J896","v":0},{"$f":"IF(H894>0,ROUND(H894*L892,0),0)","v":0},{"$f":"IF(K896>L896,0,L896-K896)","v":0},null,338934]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,{"$f":"O895-O896","v":70}]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H878","v":805000},{"$f":"VLOOKUP(H899,A899:C903,3)","v":0.2},{"$f":"INDEX(D899:D903,MATCH(I899,C899:C903,0))","v":500000},{"$f":"INDEX(E899:E903,MATCH(I899,C899:C903,0))","v":100000},{"$f":"IF(H899>H903,VLOOKUP(H899,A899:F903,6),0)","v":0},{"$f":"VLOOKUP(H899,A899:G903,7)","v":0.03}]
[{"$f":"B899+1","v":500001},1000000,0.2,{"$f":"B899","v":500000},{"$f":"(B900-B899)*C900","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B900+1","v":1000001},null,0.3,{"$f":"B900","v":1000000},{"$f":"IF(J899=0,0,E900)","v":100000},0.12,0.03,{"$f":"IF(I899=C903,E902+ROUND((H899-J899),0)*I899,IF(I899=C902,E901+ROUND((H899-J899)*I899,0),IF(I899=C901,E900+ROUND((H899-J899)*I899,0),IF(I899=C900,E899+ROUND((H899-J899)*I899,0),E898+ROUND((H899-J899)*I899,0)))))","v":61000},{"$f":"MIN(K903:L903)","v":0},{"$f":"ROUND(SUM(H901+I901)*M899,0)","v":1830},{"$f":"SUM(H901:J901)","v":62830}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H896","v":10000000},{"$f":"IF(H899>H903,H899-H903,0)","v":0},{"$f":"IF(I903>0,ROUND(I903*I899,0),0)","v":0},{"$f":"I903-J903","v":0},{"$f":"IF(H901>0,ROUND(H901*L899,0),0)","v":0},{"$f":"IF(K903>L903,0,L903-K903)","v":0}]
[null,null,2016,{"$f":"C904+1","v":2017},null,"2016-17"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C904","v":2016},{"$f":"D904","v":2017}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H907,A907:C911,3)","v":0.2},{"$f":"INDEX(D907:D911,MATCH(I907,C907:C911,0))","v":500000},{"$f":"INDEX(E907:E911,MATCH(I907,C907:C911,0))","v":125000},{"$f":"IF(H907>H911,VLOOKUP(H907,A907:F911,6),0)","v":0},{"$f":"VLOOKUP(H907,A907:G911,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B907,IF($E$3=\"Female\",B914,IF($E$3=\"Senior Citizen\",B921,B928)))","v":250000},0,{"$f":"O907","v":250000}]
[{"$f":"B907+1","v":250001},500000,0.1,{"$f":"B907","v":250000},{"$f":"(B908-B907)*C908","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O907+1","v":250001},500000,0.1]
[{"$f":"B908+1","v":500001},1000000,0.2,{"$f":"B908","v":500000},{"$f":"E908+(B909-B908)*C909","v":125000},0,0.03,{"$f":"IF(I907=C911,E910+ROUND((H907-J907),0)*I907,IF(I907=C910,E909+ROUND((H907-J907)*I907,0),IF(I907=C909,E908+ROUND((H907-J907)*I907,0),IF(I907=C908,E907+ROUND((H907-J907)*I907,0),E906+ROUND((H907-J907)*I907,0)))))","v":86000},{"$f":"MIN(K911:L911)","v":0},{"$f":"ROUND(SUM(H909+I909)*M907,0)","v":2580},{"$f":"SUM(H909:J909)","v":88580},null,null,{"$f":"O908+1","v":500001},1000000,0.2]
[{"$f":"B909+1","v":1000001},null,0.3,{"$f":"B909","v":1000000},{"$f":"IF(J907=0,0,E909)","v":125000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O909+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D911","v":10000000},{"$f":"IF(H907>H911,H907-H911,0)","v":0},{"$f":"IF(I911>0,ROUND(I911*I907,0),0)","v":0},{"$f":"I911-J911","v":0},{"$f":"IF(H909>0,ROUND(H909*L907,0),0)","v":0},{"$f":"IF(K911>L911,0,L911-K911)","v":0},{"$f":"O910+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H909,IF($E$3=\"Female\",H916,IF($E$3=\"Senior Citizen\",H923,H930)))","v":86000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I909,IF($E$3=\"Female\",I916,IF($E$3=\"Senior Citizen\",I923,I930)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H907","v":805000},{"$f":"VLOOKUP(H914,A914:C918,3)","v":0.2},{"$f":"INDEX(D914:D918,MATCH(I914,C914:C918,0))","v":500000},{"$f":"INDEX(E914:E918,MATCH(I914,C914:C918,0))","v":125000},{"$f":"IF(H914>H918,VLOOKUP(H914,A914:F918,6),0)","v":0},{"$f":"VLOOKUP(H914,A914:G918,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J909,IF($E$3=\"Female\",J916,IF($E$3=\"Senior Citizen\",J923,J930)))","v":2580}]
[{"$f":"B914+1","v":250001},500000,0.1,{"$f":"B914","v":250000},{"$f":"(B915-B914)*C915","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K909,IF($E$3=\"Female\",K916,IF($E$3=\"Senior Citizen\",K923,K930)))","v":88580}]
[{"$f":"B915+1","v":500001},1000000,0.2,{"$f":"B915","v":500000},{"$f":"E915+(B916-B915)*C916","v":125000},0,0.03,{"$f":"IF(I914=C918,E917+ROUND((H914-J914),0)*I914,IF(I914=C917,E916+ROUND((H914-J914)*I914,0),IF(I914=C916,E915+ROUND((H914-J914)*I914,0),IF(I914=C915,E914+ROUND((H914-J914)*I914,0),E913+ROUND((H914-J914)*I914,0)))))","v":86000},{"$f":"MIN(K918:L918)","v":0},{"$f":"ROUND(SUM(H916+I916)*M914,0)","v":2580},{"$f":"SUM(H916:J916)","v":88580},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A906,IF($E$3=\"Female\",A913,IF($E$3=\"Senior Citizen\",A920,A927)))","v":"(below 60 years)"}]
[{"$f":"B916+1","v":1000001},null,0.3,{"$f":"B916","v":1000000},{"$f":"IF(J914=0,0,E916)","v":125000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M911,IF($E$3=\"Female\",M918,IF($E$3=\"Senior Citizen\",M925,M932)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H911","v":10000000},{"$f":"IF(H914>H918,H914-H918,0)","v":0},{"$f":"IF(I918>0,ROUND(I918*I914,0),0)","v":0},{"$f":"I918-J918","v":0},{"$f":"IF(H916>0,ROUND(H916*L914,0),0)","v":0},{"$f":"IF(K918>L918,0,L918-K918)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K909,IF($E$3=\"Female\",K916,IF($E$3=\"Senior Citizen\",K923,K930)))","v":88580}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H907","v":805000},{"$f":"VLOOKUP(H921,A921:C925,3)","v":0.2},{"$f":"INDEX(D921:D925,MATCH(I921,C921:C925,0))","v":500000},{"$f":"INDEX(E921:E925,MATCH(I921,C921:C925,0))","v":120000},{"$f":"IF(H921>H925,VLOOKUP(H921,A921:F925,6),0)","v":0},{"$f":"VLOOKUP(H921,A921:G925,7)","v":0.03}]
[{"$f":"B921+1","v":300001},500000,0.1,{"$f":"B921","v":300000},{"$f":"(B922-B921)*C922","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B922+1","v":500001},1000000,0.2,{"$f":"B922","v":500000},{"$f":"E922+(B923-B922)*C923","v":120000},0,0.03,{"$f":"IF(I921=C925,E924+ROUND((H921-J921),0)*I921,IF(I921=C924,E923+ROUND((H921-J921)*I921,0),IF(I921=C923,E922+ROUND((H921-J921)*I921,0),IF(I921=C922,E921+ROUND((H921-J921)*I921,0),E920+ROUND((H921-J921)*I921,0)))))","v":81000},{"$f":"MIN(K925:L925)","v":0},{"$f":"ROUND(SUM(H923+I923)*M921,0)","v":2430},{"$f":"SUM(H923:J923)","v":83430}]
[{"$f":"B923+1","v":1000001},null,0.3,{"$f":"B923","v":1000000},{"$f":"IF(J921=0,0,E923)","v":120000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",null,339004]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H918","v":10000000},{"$f":"IF(H921>H925,H921-H925,0)","v":0},{"$f":"IF(I925>0,ROUND(I925*I921,0),0)","v":0},{"$f":"I925-J925","v":0},{"$f":"IF(H923>0,ROUND(H923*L921,0),0)","v":0},{"$f":"IF(K925>L925,0,L925-K925)","v":0},null,338934]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,{"$f":"O924-O925","v":70}]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H907","v":805000},{"$f":"VLOOKUP(H928,A928:C932,3)","v":0.2},{"$f":"INDEX(D928:D932,MATCH(I928,C928:C932,0))","v":500000},{"$f":"INDEX(E928:E932,MATCH(I928,C928:C932,0))","v":100000},{"$f":"IF(H928>H932,VLOOKUP(H928,A928:F932,6),0)","v":0},{"$f":"VLOOKUP(H928,A928:G932,7)","v":0.03}]
[{"$f":"B928+1","v":500001},1000000,0.2,{"$f":"B928","v":500000},{"$f":"(B929-B928)*C929","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B929+1","v":1000001},null,0.3,{"$f":"B929","v":1000000},{"$f":"IF(J928=0,0,E929)","v":100000},0.15,0.03,{"$f":"IF(I928=C932,E931+ROUND((H928-J928),0)*I928,IF(I928=C931,E930+ROUND((H928-J928)*I928,0),IF(I928=C930,E929+ROUND((H928-J928)*I928,0),IF(I928=C929,E928+ROUND((H928-J928)*I928,0),E927+ROUND((H928-J928)*I928,0)))))","v":61000},{"$f":"MIN(K932:L932)","v":0},{"$f":"ROUND(SUM(H930+I930)*M928,0)","v":1830},{"$f":"SUM(H930:J930)","v":62830}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H925","v":10000000},{"$f":"IF(H928>H932,H928-H932,0)","v":0},{"$f":"IF(I932>0,ROUND(I932*I928,0),0)","v":0},{"$f":"I932-J932","v":0},{"$f":"IF(H930>0,ROUND(H930*L928,0),0)","v":0},{"$f":"IF(K932>L932,0,L932-K932)","v":0}]
[null,null,2017,{"$f":"C933+1","v":2018},null,"2017-18"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C933","v":2017},{"$f":"D933","v":2018}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H936,A936:C940,3)","v":0.2},{"$f":"INDEX(D936:D940,MATCH(I936,C936:C940,0))","v":500000},{"$f":"INDEX(E936:E940,MATCH(I936,C936:C940,0))","v":112500},{"$f":"IF(H936>10000000,15%,IF(H936>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H936,A936:G940,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B936,IF($E$3=\"Female\",B943,IF($E$3=\"Senior Citizen\",B950,B957)))","v":250000},0,{"$f":"O936","v":250000}]
[{"$f":"B936+1","v":250001},500000,0.05,{"$f":"B936","v":250000},{"$f":"(B937-B936)*C937","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O936+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"MALE"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":73500}]
[{"$f":"B937+1","v":500001},1000000,0.2,{"$f":"B937","v":500000},{"$f":"E937+(B938-B937)*C938","v":112500},0,0.03,{"$f":"IF(I936=C940,E939+ROUND((H936-J936),0)*I936,IF(I936=C939,E938+ROUND((H936-J936)*I936,0),IF(I936=C938,E937+ROUND((H936-J936)*I936,0),IF(I936=C937,E936+ROUND((H936-J936)*I936,0),E935+ROUND((H936-J936)*I936,0)))))","v":73500},{"$f":"MIN(K940:L940)","v":0},{"$f":"ROUND(SUM(H938+I938)*M936,0)","v":2205},{"$f":"SUM(H938:J938)","v":75705},null,null,{"$f":"O937+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":73500},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(112500),IF($U$943>500000,($U$943-500000)*20%+(12500),IF($U$943>250000,($U$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L940","v":0},{"$f":"ROUND(U938*10%,0)","v":281250}]
[{"$f":"B938+1","v":1000001},null,0.3,{"$f":"B938","v":1000000},{"$f":"IF(J936=0,0,E938)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O938+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":73500},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(112500),IF($U$943>500000,($U$943-500000)*20%+(12500),IF($U$943>250000,($U$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L947","v":0},{"$f":"ROUND(U939*10%,0)","v":281250}]
["Surcharge Limit",null,null,{"$f":"IF(L936=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"D940","v":10000000},{"$f":"IF(H936>H940,H936-H940,0)","v":0},{"$f":"IF(I940>0,ROUND(I940*I936,0),0)","v":0},{"$f":"IF(H940>=10000000,Q940+(I940-J940),(I940-J940))","v":281250},{"$f":"IF(H938>0,ROUND(H938*L936,0),0)","v":0},{"$f":"IF(K940>L940,0,L940-K940)","v":0},{"$f":"O939+1","v":1},0,0,{"$f":"W938","v":281250},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":81000},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(110000),IF($U$943>500000,($U$943-500000)*20%+(10000),IF($U$943>300000,($U$943-300000)*5%,\"0\")))","v":2810000},{"$f":"L954","v":0},{"$f":"ROUND(U940*10%,0)","v":281000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H938,IF($E$3=\"Female\",H945,IF($E$3=\"Senior Citizen\",H952,H959)))","v":73500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":61000},{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":61000},{"$f":"L961","v":0},{"$f":"ROUND(U941*10%,0)","v":6100}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I938,IF($E$3=\"Female\",I945,IF($E$3=\"Senior Citizen\",I952,I959)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H936","v":805000},{"$f":"VLOOKUP(H943,A943:C947,3)","v":0.2},{"$f":"INDEX(D943:D947,MATCH(I943,C943:C947,0))","v":500000},{"$f":"INDEX(E943:E947,MATCH(I943,C943:C947,0))","v":112500},{"$f":"IF(H943>10000000,15%,IF(H943>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H943,A943:G947,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J938,IF($E$3=\"Female\",J945,IF($E$3=\"Senior Citizen\",J952,J959)))","v":2205},null,"Tax Income",null,{"$f":"$E$4","v":805000},{"$f":"S944","v":10000000}]
[{"$f":"B943+1","v":250001},500000,0.05,{"$f":"B943","v":250000},{"$f":"(B944-B943)*C944","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K938,IF($E$3=\"Female\",K945,IF($E$3=\"Senior Citizen\",K952,K959)))","v":75705},null,5000001,10000000,0.1,{"$f":"IF($T$943<=5000000,0,IF($T$943>5000000,ROUND((S944-5000000)*10%,0),IF($T$943>10000000,ROUND((T943-S944)*15%,0))))","v":0}]
[{"$f":"B944+1","v":500001},1000000,0.2,{"$f":"B944","v":500000},{"$f":"E944+(B945-B944)*C945","v":112500},0,0.03,{"$f":"IF(I943=C947,E946+ROUND((H943-J943),0)*I943,IF(I943=C946,E945+ROUND((H943-J943)*I943,0),IF(I943=C945,E944+ROUND((H943-J943)*I943,0),IF(I943=C944,E943+ROUND((H943-J943)*I943,0),E942+ROUND((H943-J943)*I943,0)))))","v":73500},{"$f":"MIN(K947:L947)","v":0},{"$f":"ROUND(SUM(H945+I945)*M943,0)","v":2205},{"$f":"SUM(H945:J945)","v":75705},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A935,IF($E$3=\"Female\",A942,IF($E$3=\"Senior Citizen\",A949,A956)))","v":"(below 60 years)"},null,{"$f":"S944+1","v":10000001},null,0.15,{"$f":"$T$943-R945+1","v":-9195000}]
[{"$f":"B945+1","v":1000001},null,0.3,{"$f":"B945","v":1000000},{"$f":"IF(J943=0,0,E945)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M940,IF($E$3=\"Female\",M947,IF($E$3=\"Senior Citizen\",M954,M961)))","v":0}]
["Surcharge Limit",null,null,{"$f":"IF(L943=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H940","v":10000000},{"$f":"IF(H943>H947,H943-H947,0)","v":0},{"$f":"IF(I947>0,ROUND(I947*I943,0),0)","v":0},{"$f":"IF(H947>=10000000,Q947+(I947-J947),(I947-J947))","v":281250},{"$f":"IF(H945>0,ROUND(H945*L943,0),0)","v":0},{"$f":"IF(K947>L947,0,L947-K947)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K938,IF($E$3=\"Female\",K945,IF($E$3=\"Senior Citizen\",K952,K959)))","v":75705},{"$f":"W939","v":281250}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H936","v":805000},{"$f":"VLOOKUP(H950,A950:C954,3)","v":0.2},{"$f":"INDEX(D950:D954,MATCH(I950,C950:C954,0))","v":500000},{"$f":"INDEX(E950:E954,MATCH(I950,C950:C954,0))","v":110000},{"$f":"IF(H950>10000000,15%,IF(H950>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H950,A950:G954,7)","v":0.03}]
[{"$f":"B950+1","v":300001},500000,0.05,{"$f":"B950","v":300000},{"$f":"(B951-B950)*C951","v":10000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B951+1","v":500001},1000000,0.2,{"$f":"B951","v":500000},{"$f":"E951+(B952-B951)*C952","v":110000},0,0.03,{"$f":"IF(I950=C954,E953+ROUND((H950-J950),0)*I950,IF(I950=C953,E952+ROUND((H950-J950)*I950,0),IF(I950=C952,E951+ROUND((H950-J950)*I950,0),IF(I950=C951,E950+ROUND((H950-J950)*I950,0),E949+ROUND((H950-J950)*I950,0)))))","v":71000},{"$f":"MIN(K954:L954)","v":0},{"$f":"ROUND(SUM(H952+I952)*M950,0)","v":2130},{"$f":"SUM(H952:J952)","v":73130}]
[{"$f":"B952+1","v":1000001},null,0.3,{"$f":"B952","v":1000000},{"$f":"IF(J950=0,0,E952)","v":110000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L950=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H947","v":10000000},{"$f":"IF(H950>H954,H950-H954,0)","v":0},{"$f":"IF(I954>0,ROUND(I954*I950,0),0)","v":0},{"$f":"IF(H954>=10000000,Q954+(I954-J954),(I954-J954))","v":281000},{"$f":"IF(H952>0,ROUND(H952*L950,0),0)","v":0},{"$f":"IF(K954>L954,0,L954-K954)","v":0},null,null,null,{"$f":"W940","v":281000}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H936","v":805000},{"$f":"VLOOKUP(H957,A957:C961,3)","v":0.2},{"$f":"INDEX(D957:D961,MATCH(I957,C957:C961,0))","v":500000},{"$f":"INDEX(E957:E961,MATCH(I957,C957:C961,0))","v":100000},{"$f":"IF(H957>10000000,15%,IF(H957>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H957,A957:G961,7)","v":0.03}]
[{"$f":"B957+1","v":500001},1000000,0.2,{"$f":"B957","v":500000},{"$f":"(B958-B957)*C958","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B958+1","v":1000001},null,0.3,{"$f":"B958","v":1000000},{"$f":"IF(J957=0,0,E958)","v":100000},0.15,0.03,{"$f":"IF(I957=C961,E960+ROUND((H957-J957),0)*I957,IF(I957=C960,E959+ROUND((H957-J957)*I957,0),IF(I957=C959,E958+ROUND((H957-J957)*I957,0),IF(I957=C958,E957+ROUND((H957-J957)*I957,0),E956+ROUND((H957-J957)*I957,0)))))","v":61000},{"$f":"MIN(K961:L961)","v":0},{"$f":"ROUND(SUM(H959+I959)*M957,0)","v":1830},{"$f":"SUM(H959:J959)","v":62830}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L957=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H954","v":10000000},{"$f":"IF(H957>H961,H957-H961,0)","v":0},{"$f":"IF(I961>0,ROUND(I961*I957,0),0)","v":0},{"$f":"IF(H961>=10000000,Q961+(I961-J961),(I961-J961))","v":6100},{"$f":"IF(H959>0,ROUND(H959*L957,0),0)","v":0},{"$f":"IF(K961>L961,0,L961-K961)","v":0},null,null,null,{"$f":"W941","v":6100}]
[null,null,2018,{"$f":"C962+1","v":2019},null,"2018-19"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C962","v":2018},{"$f":"D962","v":2019}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H965,A965:C969,3)","v":0.2},{"$f":"INDEX(D965:D969,MATCH(I965,C965:C969,0))","v":500000},{"$f":"INDEX(E965:E969,MATCH(I965,C965:C969,0))","v":112500},{"$f":"IF(H965>10000000,15%,IF(H965>5000000,10%,0%))","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B965,IF($E$3=\"Female\",B972,IF($E$3=\"Senior Citizen\",B979,B986)))","v":250000},0,{"$f":"O965","v":250000}]
[{"$f":"B965+1","v":250001},500000,0.05,{"$f":"B965","v":250000},{"$f":"(B966-B965)*C966","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O965+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"MALE"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":73500}]
[{"$f":"B966+1","v":500001},1000000,0.2,{"$f":"B966","v":500000},{"$f":"E966+(B967-B966)*C967","v":112500},0,0.03,{"$f":"IF(I965=C969,E968+ROUND((H965-J965),0)*I965,IF(I965=C968,E967+ROUND((H965-J965)*I965,0),IF(I965=C967,E966+ROUND((H965-J965)*I965,0),IF(I965=C966,E965+ROUND((H965-J965)*I965,0),E964+ROUND((H965-J965)*I965,0)))))","v":73500},{"$f":"MIN(K969:L969)","v":0},{"$f":"ROUND(SUM(H967+I967)*M965,0)","v":2940},{"$f":"SUM(H967:J967)","v":76440},null,null,{"$f":"O966+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":73500},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(112500),IF($U$943>500000,($U$943-500000)*20%+(12500),IF($U$943>250000,($U$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L969","v":0},{"$f":"ROUND(U967*10%,0)","v":281250}]
[{"$f":"B967+1","v":1000001},null,0.3,{"$f":"B967","v":1000000},{"$f":"IF(J965=0,0,E967)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O967+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":73500},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(112500),IF($U$943>500000,($U$943-500000)*20%+(12500),IF($U$943>250000,($U$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L976","v":0},{"$f":"ROUND(U968*10%,0)","v":281250}]
["Surcharge Limit",null,null,{"$f":"IF(L965=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"D969","v":10000000},{"$f":"IF(H965>H969,H965-H969,0)","v":0},{"$f":"IF(I969>0,ROUND(I969*I965,0),0)","v":0},{"$f":"IF(H969>=10000000,Q969+(I969-J969),(I969-J969))","v":281250},{"$f":"IF(H967>0,ROUND(H967*L965,0),0)","v":0},{"$f":"IF(K969>L969,0,L969-K969)","v":0},{"$f":"O968+1","v":1},0,0,{"$f":"W967","v":281250},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":81000},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(110000),IF($U$943>500000,($U$943-500000)*20%+(10000),IF($U$943>300000,($U$943-300000)*5%,\"0\")))","v":2810000},{"$f":"L983","v":0},{"$f":"ROUND(U969*10%,0)","v":281000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H967,IF($E$3=\"Female\",H974,IF($E$3=\"Senior Citizen\",H981,H988)))","v":73500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":61000},{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":61000},{"$f":"L990","v":0},{"$f":"ROUND(U970*10%,0)","v":6100}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I967,IF($E$3=\"Female\",I974,IF($E$3=\"Senior Citizen\",I981,I988)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H965","v":805000},{"$f":"VLOOKUP(H972,A972:C976,3)","v":0.2},{"$f":"INDEX(D972:D976,MATCH(I972,C972:C976,0))","v":500000},{"$f":"INDEX(E972:E976,MATCH(I972,C972:C976,0))","v":112500},{"$f":"IF(H972>10000000,15%,IF(H972>5000000,10%,0%))","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J967,IF($E$3=\"Female\",J974,IF($E$3=\"Senior Citizen\",J981,J988)))","v":2940},null,"Tax Income",null,{"$f":"$E$4","v":805000},{"$f":"S973","v":10000000}]
[{"$f":"B972+1","v":250001},500000,0.05,{"$f":"B972","v":250000},{"$f":"(B973-B972)*C973","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K967,IF($E$3=\"Female\",K974,IF($E$3=\"Senior Citizen\",K981,K988)))","v":76440},null,5000001,10000000,0.1,{"$f":"IF($T$943<=5000000,0,IF($T$943>5000000,ROUND((S973-5000000)*10%,0),IF($T$943>10000000,ROUND((T972-S973)*15%,0))))","v":0}]
[{"$f":"B973+1","v":500001},1000000,0.2,{"$f":"B973","v":500000},{"$f":"E973+(B974-B973)*C974","v":112500},0,0.03,{"$f":"IF(I972=C976,E975+ROUND((H972-J972),0)*I972,IF(I972=C975,E974+ROUND((H972-J972)*I972,0),IF(I972=C974,E973+ROUND((H972-J972)*I972,0),IF(I972=C973,E972+ROUND((H972-J972)*I972,0),E971+ROUND((H972-J972)*I972,0)))))","v":73500},{"$f":"MIN(K976:L976)","v":0},{"$f":"ROUND(SUM(H974+I974)*M972,0)","v":2940},{"$f":"SUM(H974:J974)","v":76440},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A964,IF($E$3=\"Female\",A971,IF($E$3=\"Senior Citizen\",A978,A985)))","v":"(below 60 years)"},null,{"$f":"S973+1","v":10000001},null,0.15,{"$f":"$T$943-R974+1","v":-9195000}]
[{"$f":"B974+1","v":1000001},null,0.3,{"$f":"B974","v":1000000},{"$f":"IF(J972=0,0,E974)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M969,IF($E$3=\"Female\",M976,IF($E$3=\"Senior Citizen\",M983,M990)))","v":0}]
["Surcharge Limit",null,null,{"$f":"IF(L972=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H969","v":10000000},{"$f":"IF(H972>H976,H972-H976,0)","v":0},{"$f":"IF(I976>0,ROUND(I976*I972,0),0)","v":0},{"$f":"IF(H976>=10000000,Q976+(I976-J976),(I976-J976))","v":281250},{"$f":"IF(H974>0,ROUND(H974*L972,0),0)","v":0},{"$f":"IF(K976>L976,0,L976-K976)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K967,IF($E$3=\"Female\",K974,IF($E$3=\"Senior Citizen\",K981,K988)))","v":76440},{"$f":"W968","v":281250}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H965","v":805000},{"$f":"VLOOKUP(H979,A979:C983,3)","v":0.2},{"$f":"INDEX(D979:D983,MATCH(I979,C979:C983,0))","v":500000},{"$f":"INDEX(E979:E983,MATCH(I979,C979:C983,0))","v":110000},{"$f":"IF(H979>10000000,15%,IF(H979>5000000,10%,0%))","v":0},0.04]
[{"$f":"B979+1","v":300001},500000,0.05,{"$f":"B979","v":300000},{"$f":"(B980-B979)*C980","v":10000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B980+1","v":500001},1000000,0.2,{"$f":"B980","v":500000},{"$f":"E980+(B981-B980)*C981","v":110000},0,0.03,{"$f":"IF(I979=C983,E982+ROUND((H979-J979),0)*I979,IF(I979=C982,E981+ROUND((H979-J979)*I979,0),IF(I979=C981,E980+ROUND((H979-J979)*I979,0),IF(I979=C980,E979+ROUND((H979-J979)*I979,0),E978+ROUND((H979-J979)*I979,0)))))","v":71000},{"$f":"MIN(K983:L983)","v":0},{"$f":"ROUND(SUM(H981+I981)*M979,0)","v":2840},{"$f":"SUM(H981:J981)","v":73840}]
[{"$f":"B981+1","v":1000001},null,0.3,{"$f":"B981","v":1000000},{"$f":"IF(J979=0,0,E981)","v":110000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L979=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H976","v":10000000},{"$f":"IF(H979>H983,H979-H983,0)","v":0},{"$f":"IF(I983>0,ROUND(I983*I979,0),0)","v":0},{"$f":"IF(H983>=10000000,Q983+(I983-J983),(I983-J983))","v":281000},{"$f":"IF(H981>0,ROUND(H981*L979,0),0)","v":0},{"$f":"IF(K983>L983,0,L983-K983)","v":0},null,null,null,{"$f":"W969","v":281000}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H965","v":805000},{"$f":"VLOOKUP(H986,A986:C990,3)","v":0.2},{"$f":"INDEX(D986:D990,MATCH(I986,C986:C990,0))","v":500000},{"$f":"INDEX(E986:E990,MATCH(I986,C986:C990,0))","v":100000},{"$f":"IF(H986>10000000,15%,IF(H986>5000000,10%,0%))","v":0},0.04]
[{"$f":"B986+1","v":500001},1000000,0.2,{"$f":"B986","v":500000},{"$f":"(B987-B986)*C987","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B987+1","v":1000001},null,0.3,{"$f":"B987","v":1000000},{"$f":"IF(J986=0,0,E987)","v":100000},0.15,0.03,{"$f":"IF(I986=C990,E989+ROUND((H986-J986),0)*I986,IF(I986=C989,E988+ROUND((H986-J986)*I986,0),IF(I986=C988,E987+ROUND((H986-J986)*I986,0),IF(I986=C987,E986+ROUND((H986-J986)*I986,0),E985+ROUND((H986-J986)*I986,0)))))","v":61000},{"$f":"MIN(K990:L990)","v":0},{"$f":"ROUND(SUM(H988+I988)*M986,0)","v":2440},{"$f":"SUM(H988:J988)","v":63440}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L986=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H983","v":10000000},{"$f":"IF(H986>H990,H986-H990,0)","v":0},{"$f":"IF(I990>0,ROUND(I990*I986,0),0)","v":0},{"$f":"IF(H990>=10000000,Q990+(I990-J990),(I990-J990))","v":6100},{"$f":"IF(H988>0,ROUND(H988*L986,0),0)","v":0},{"$f":"IF(K990>L990,0,L990-K990)","v":0},null,null,null,{"$f":"W970","v":6100}]
[null,null,2019,{"$f":"C991+1","v":2020},null,"2019-20"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C991","v":2019},{"$f":"D991","v":2020},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H994,A994:C998,3)","v":0.2},{"$f":"INDEX(D994:D998,MATCH(I994,C994:C998,0))","v":500000},{"$f":"INDEX(E994:E998,MATCH(I994,C994:C998,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B994,IF($E$3=\"Female\",B1001,IF($E$3=\"Senior Citizen\",B1008,B1015)))","v":250000},0,{"$f":"O994","v":250000},null,null,null,null,null,null,null,{"$f":"Z993+1","v":5000001},10000000,0.1]
[{"$f":"B994+1","v":250001},500000,0.05,{"$f":"B994","v":250000},{"$f":"(B995-B994)*C995","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O994+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"MALE"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":73500},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z994+1","v":10000001},20000000,0.15]
[{"$f":"B995+1","v":500001},1000000,0.2,{"$f":"B995","v":500000},{"$f":"E995+(B996-B995)*C996","v":112500},0,0.04,{"$f":"IF(I994=C998,E997+ROUND((H994-J994),0)*I994,IF(I994=C997,E996+ROUND((H994-J994)*I994,0),IF(I994=C996,E995+ROUND((H994-J994)*I994,0),IF(I994=C995,E994+ROUND((H994-J994)*I994,0),E993+ROUND((H994-J994)*I994,0)))))","v":73500},{"$f":"MIN(K998:L998)","v":0},{"$f":"ROUND(SUM(H996+I996)*M994,0)","v":2940},{"$f":"SUM(H996:J996)","v":76440},null,null,{"$f":"O995+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":73500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T996*$S$1001,0)","v":0},{"$f":"ROUND(U996*$W$995,0)","v":0},{"$f":"T996+V996-U996-W996","v":-1239000},{"$f":"Z995+1","v":20000001},50000000,0.25]
[{"$f":"B996+1","v":1000001},null,0.3,{"$f":"B996","v":1000000},{"$f":"IF(J994=0,0,E996)","v":112500},{"$f":"L994","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O996+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":73500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T997*$S$1001,0)","v":0},{"$f":"ROUND(U997*$W$995,0)","v":0},{"$f":"T997+V997-U997-W997","v":-1239000},{"$f":"Z996+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L994=10%,5000000,IF(L994=15%,10000000,IF(L994=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D998","v":50000000},{"$f":"IF(H994>H998,H994-H998,0)","v":0},{"$f":"IF(I998>0,ROUND(I998*I994,0),0)","v":0},{"$f":"IF(H998>=D998,Q998+(I998-J998),(I998-J998))","v":0},{"$f":"IF(H996>0,ROUND(H996*L994,0),0)","v":0},{"$f":"IF(K998>L998,0,L998-K998)","v":0},{"$f":"O997+1","v":1},0,0,{"$f":"W996","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":81000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T998*$S$1001,0)","v":0},{"$f":"ROUND(U998*$W$995,0)","v":0},{"$f":"T998+V998-U998-W998","v":-1229000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H996,IF($E$3=\"Female\",H1003,IF($E$3=\"Senior Citizen\",H1010,H1017)))","v":73500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":61000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T999*$S$1001,0)","v":0},{"$f":"ROUND(U999*$W$995,0)","v":0},{"$f":"T999+V999-U999-W999","v":-1239000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I996,IF($E$3=\"Female\",I1003,IF($E$3=\"Senior Citizen\",I1010,I1017)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H994","v":805000},{"$f":"VLOOKUP(H1001,A1001:C1005,3)","v":0.2},{"$f":"INDEX(D1001:D1005,MATCH(I1001,C1001:C1005,0))","v":500000},{"$f":"INDEX(E1001:E1005,MATCH(I1001,C1001:C1005,0))","v":112500},{"$f":"L994","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J996,IF($E$3=\"Female\",J1003,IF($E$3=\"Senior Citizen\",J1010,J1017)))","v":2940},null,"Tax Income",{"$f":"L994","v":0},{"$f":"$E$4","v":805000},{"$f":"IF($S$1001=T1006,S1005,IF(S1001=T1005,S1004,IF(S1001=T1004,S1003,S1002)))","v":5000000}]
[{"$f":"B1001+1","v":250001},500000,0.05,{"$f":"B1001","v":250000},{"$f":"(B1002-B1001)*C1002","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K996,IF($E$3=\"Female\",K1003,IF($E$3=\"Senior Citizen\",K1010,K1017)))","v":76440},null,0,5000000,0,{"$f":"S1004","v":20000000}]
[{"$f":"B1002+1","v":500001},1000000,0.2,{"$f":"B1002","v":500000},{"$f":"E1002+(B1003-B1002)*C1003","v":112500},0,0.04,{"$f":"IF(I1001=C1005,E1004+ROUND((H1001-J1001),0)*I1001,IF(I1001=C1004,E1003+ROUND((H1001-J1001)*I1001,0),IF(I1001=C1003,E1002+ROUND((H1001-J1001)*I1001,0),IF(I1001=C1002,E1001+ROUND((H1001-J1001)*I1001,0),E1000+ROUND((H1001-J1001)*I1001,0)))))","v":73500},{"$f":"MIN(K1005:L1005)","v":0},{"$f":"ROUND(SUM(H1003+I1003)*M1001,0)","v":2940},{"$f":"SUM(H1003:J1003)","v":76440},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A993,IF($E$3=\"Female\",A1000,IF($E$3=\"Senior Citizen\",A1007,A1014)))","v":"(below 60 years)"},null,{"$f":"S1002+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1003+1","v":-4195000}]
[{"$f":"B1003+1","v":1000001},null,0.3,{"$f":"B1003","v":1000000},{"$f":"IF(J1001=0,0,E1003)","v":112500},{"$f":"L1001","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M998,IF($E$3=\"Female\",M1005,IF($E$3=\"Senior Citizen\",M1012,M1019)))","v":0},null,{"$f":"S1003+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1001=10%,5000000,IF(L1001=15%,10000000,IF(L1001=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H998","v":50000000},{"$f":"IF(H1001>H1005,H1001-H1005,0)","v":0},{"$f":"IF(I1005>0,ROUND(I1005*I1001,0),0)","v":0},{"$f":"IF(H1005>=D1005,Q1005+(I1005-J1005),(I1005-J1005))","v":0},{"$f":"IF(H1003>0,ROUND(H1003*L1001,0),0)","v":0},{"$f":"IF(K1005>L1005,0,L1005-K1005)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K996,IF($E$3=\"Female\",K1003,IF($E$3=\"Senior Citizen\",K1010,K1017)))","v":76440},{"$f":"W997","v":0},{"$f":"S1004+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1005+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H994","v":805000},{"$f":"VLOOKUP(H1008,A1008:C1012,3)","v":0.2},{"$f":"INDEX(D1008:D1012,MATCH(I1008,C1008:C1012,0))","v":500000},{"$f":"INDEX(E1008:E1012,MATCH(I1008,C1008:C1012,0))","v":110000},{"$f":"L994","v":0},0.04]
[{"$f":"B1008+1","v":300001},500000,0.05,{"$f":"B1008","v":300000},{"$f":"(B1009-B1008)*C1009","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,null,null,null,null,"If Taxable Income is >5000000  to 10000000=10%, & > 10000000 to 20000000=15%, & >20000000 to 50000000=25%, & >50000000=37%"]
[{"$f":"B1009+1","v":500001},1000000,0.2,{"$f":"B1009","v":500000},{"$f":"E1009+(B1010-B1009)*C1010","v":110000},0,0.04,{"$f":"IF(I1008=C1012,E1011+ROUND((H1008-J1008),0)*I1008,IF(I1008=C1011,E1010+ROUND((H1008-J1008)*I1008,0),IF(I1008=C1010,E1009+ROUND((H1008-J1008)*I1008,0),IF(I1008=C1009,E1008+ROUND((H1008-J1008)*I1008,0),E1007+ROUND((H1008-J1008)*I1008,0)))))","v":71000},{"$f":"MIN(K1012:L1012)","v":0},{"$f":"ROUND(SUM(H1010+I1010)*M1008,0)","v":2840},{"$f":"SUM(H1010:J1010)","v":73840}]
[{"$f":"B1010+1","v":1000001},null,0.3,{"$f":"B1010","v":1000000},{"$f":"IF(J1008=0,0,E1010)","v":110000},{"$f":"L1008","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1008=10%,5000000,IF(L1008=15%,10000000,IF(L1008=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1005","v":50000000},{"$f":"IF(H1008>H1012,H1008-H1012,0)","v":0},{"$f":"IF(I1012>0,ROUND(I1012*I1008,0),0)","v":0},{"$f":"IF(H1012>=D1012,Q1012+(I1012-J1012),(I1012-J1012))","v":0},{"$f":"IF(H1010>0,ROUND(H1010*L1008,0),0)","v":0},{"$f":"IF(K1012>L1012,0,L1012-K1012)","v":0},null,null,null,{"$f":"W998","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H994","v":805000},{"$f":"VLOOKUP(H1015,A1015:C1019,3)","v":0.2},{"$f":"INDEX(D1015:D1019,MATCH(I1015,C1015:C1019,0))","v":500000},{"$f":"INDEX(E1015:E1019,MATCH(I1015,C1015:C1019,0))","v":100000},{"$f":"L994","v":0},0.04]
[{"$f":"B1015+1","v":500001},1000000,0.2,{"$f":"B1015","v":500000},{"$f":"(B1016-B1015)*C1016","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1016+1","v":1000001},null,0.3,{"$f":"B1016","v":1000000},{"$f":"IF(J1015=0,0,E1016)","v":100000},0,0.04,{"$f":"IF(I1015=C1019,E1018+ROUND((H1015-J1015),0)*I1015,IF(I1015=C1018,E1017+ROUND((H1015-J1015)*I1015,0),IF(I1015=C1017,E1016+ROUND((H1015-J1015)*I1015,0),IF(I1015=C1016,E1015+ROUND((H1015-J1015)*I1015,0),E1014+ROUND((H1015-J1015)*I1015,0)))))","v":61000},{"$f":"MIN(K1019:L1019)","v":0},{"$f":"ROUND(SUM(H1017+I1017)*M1015,0)","v":2440},{"$f":"SUM(H1017:J1017)","v":63440}]
[null,null,null,null,null,{"$f":"L1015","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1015=10%,5000000,IF(L1015=15%,10000000,IF(L1015=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1012","v":50000000},{"$f":"IF(H1015>H1019,H1015-H1019,0)","v":0},{"$f":"IF(I1019>0,ROUND(I1019*I1015,0),0)","v":0},{"$f":"IF(H1019>=D1019,Q1019+(I1019-J1019),(I1019-J1019))","v":0},{"$f":"IF(H1017>0,ROUND(H1017*L1015,0),0)","v":0},{"$f":"IF(K1019>L1019,0,L1019-K1019)","v":0},null,null,null,{"$f":"W999","v":0}]
[null,null,2020,{"$f":"C1020+1","v":2021},null,"2020-21"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1020","v":2020},{"$f":"D1020","v":2021},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H1023,A1023:C1027,3)","v":0.2},{"$f":"INDEX(D1023:D1027,MATCH(I1023,C1023:C1027,0))","v":500000},{"$f":"INDEX(E1023:E1027,MATCH(I1023,C1023:C1027,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1023,IF($E$3=\"Female\",B1030,IF($E$3=\"Senior Citizen\",B1037,B1044)))","v":250000},0,{"$f":"O1023","v":250000},null,null,null,null,null,null,null,{"$f":"Z1022+1","v":5000001},10000000,0.1]
[{"$f":"B1023+1","v":250001},500000,0.05,{"$f":"B1023","v":250000},{"$f":"(B1024-B1023)*C1024","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1023+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"MALE"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":73500},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1023+1","v":10000001},20000000,0.15]
[{"$f":"B1024+1","v":500001},1000000,0.2,{"$f":"B1024","v":500000},{"$f":"E1024+(B1025-B1024)*C1025","v":112500},0,0.04,{"$f":"IF(I1023=C1027,E1026+ROUND((H1023-J1023),0)*I1023,IF(I1023=C1026,E1025+ROUND((H1023-J1023)*I1023,0),IF(I1023=C1025,E1024+ROUND((H1023-J1023)*I1023,0),IF(I1023=C1024,E1023+ROUND((H1023-J1023)*I1023,0),E1022+ROUND((H1023-J1023)*I1023,0)))))","v":73500},{"$f":"MIN(K1027:L1027)","v":0},{"$f":"ROUND(SUM(H1025+I1025)*M1023,0)","v":2940},{"$f":"SUM(H1025:J1025)","v":76440},null,null,{"$f":"O1024+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":73500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1025*$S$1001,0)","v":0},{"$f":"ROUND(U1025*$W$995,0)","v":0},{"$f":"T1025+V1025-U1025-W1025","v":-1239000},{"$f":"Z1024+1","v":20000001},50000000,0.25]
[{"$f":"B1025+1","v":1000001},null,0.3,{"$f":"B1025","v":1000000},{"$f":"IF(J1023=0,0,E1025)","v":112500},{"$f":"L1023","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1025+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":73500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1026*$S$1001,0)","v":0},{"$f":"ROUND(U1026*$W$995,0)","v":0},{"$f":"T1026+V1026-U1026-W1026","v":-1239000},{"$f":"Z1025+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1023=10%,5000000,IF(L1023=15%,10000000,IF(L1023=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1027","v":50000000},{"$f":"IF(H1023>H1027,H1023-H1027,0)","v":0},{"$f":"IF(I1027>0,ROUND(I1027*I1023,0),0)","v":0},{"$f":"IF(H1027>=D1027,Q1027+(I1027-J1027),(I1027-J1027))","v":0},{"$f":"IF(H1025>0,ROUND(H1025*L1023,0),0)","v":0},{"$f":"IF(K1027>L1027,0,L1027-K1027)","v":0},{"$f":"O1026+1","v":1},0,0,{"$f":"W1025","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":81000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1027*$S$1001,0)","v":0},{"$f":"ROUND(U1027*$W$995,0)","v":0},{"$f":"T1027+V1027-U1027-W1027","v":-1229000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1025,IF($E$3=\"Female\",H1032,IF($E$3=\"Senior Citizen\",H1039,H1046)))","v":73500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":61000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1028*$S$1001,0)","v":0},{"$f":"ROUND(U1028*$W$995,0)","v":0},{"$f":"T1028+V1028-U1028-W1028","v":-1239000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1025,IF($E$3=\"Female\",I1032,IF($E$3=\"Senior Citizen\",I1039,I1046)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1023","v":805000},{"$f":"VLOOKUP(H1030,A1030:C1034,3)","v":0.2},{"$f":"INDEX(D1030:D1034,MATCH(I1030,C1030:C1034,0))","v":500000},{"$f":"INDEX(E1030:E1034,MATCH(I1030,C1030:C1034,0))","v":112500},{"$f":"L1023","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1025,IF($E$3=\"Female\",J1032,IF($E$3=\"Senior Citizen\",J1039,J1046)))","v":2940},null,"Tax Income",{"$f":"L1023","v":0},{"$f":"$E$4","v":805000},{"$f":"IF($S$1001=T1035,S1034,IF(S1030=T1034,S1033,IF(S1030=T1033,S1032,S1031)))","v":5000000}]
[{"$f":"B1030+1","v":250001},500000,0.05,{"$f":"B1030","v":250000},{"$f":"(B1031-B1030)*C1031","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1025,IF($E$3=\"Female\",K1032,IF($E$3=\"Senior Citizen\",K1039,K1046)))","v":76440},null,0,5000000,0,{"$f":"S1033","v":20000000}]
[{"$f":"B1031+1","v":500001},1000000,0.2,{"$f":"B1031","v":500000},{"$f":"E1031+(B1032-B1031)*C1032","v":112500},0,0.04,{"$f":"IF(I1030=C1034,E1033+ROUND((H1030-J1030),0)*I1030,IF(I1030=C1033,E1032+ROUND((H1030-J1030)*I1030,0),IF(I1030=C1032,E1031+ROUND((H1030-J1030)*I1030,0),IF(I1030=C1031,E1030+ROUND((H1030-J1030)*I1030,0),E1029+ROUND((H1030-J1030)*I1030,0)))))","v":73500},{"$f":"MIN(K1034:L1034)","v":0},{"$f":"ROUND(SUM(H1032+I1032)*M1030,0)","v":2940},{"$f":"SUM(H1032:J1032)","v":76440},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1022,IF($E$3=\"Female\",A1029,IF($E$3=\"Senior Citizen\",A1036,A1043)))","v":"(below 60 years)"},null,{"$f":"S1031+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1032+1","v":-4195000}]
[{"$f":"B1032+1","v":1000001},null,0.3,{"$f":"B1032","v":1000000},{"$f":"IF(J1030=0,0,E1032)","v":112500},{"$f":"L1030","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1027,IF($E$3=\"Female\",M1034,IF($E$3=\"Senior Citizen\",M1041,M1048)))","v":0},null,{"$f":"S1032+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1030=10%,5000000,IF(L1030=15%,10000000,IF(L1030=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1027","v":50000000},{"$f":"IF(H1030>H1034,H1030-H1034,0)","v":0},{"$f":"IF(I1034>0,ROUND(I1034*I1030,0),0)","v":0},{"$f":"IF(H1034>=D1034,Q1034+(I1034-J1034),(I1034-J1034))","v":0},{"$f":"IF(H1032>0,ROUND(H1032*L1030,0),0)","v":0},{"$f":"IF(K1034>L1034,0,L1034-K1034)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1025,IF($E$3=\"Female\",K1032,IF($E$3=\"Senior Citizen\",K1039,K1046)))","v":76440},{"$f":"W1026","v":0},{"$f":"S1033+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1034+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1023","v":805000},{"$f":"VLOOKUP(H1037,A1037:C1041,3)","v":0.2},{"$f":"INDEX(D1037:D1041,MATCH(I1037,C1037:C1041,0))","v":500000},{"$f":"INDEX(E1037:E1041,MATCH(I1037,C1037:C1041,0))","v":110000},{"$f":"L1023","v":0},0.04]
[{"$f":"B1037+1","v":300001},500000,0.05,{"$f":"B1037","v":300000},{"$f":"(B1038-B1037)*C1038","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,null,null,null,null,"If Taxable Income is >5000000  to 10000000=10%, & > 10000000 to 20000000=15%, & >20000000 to 50000000=25%, & >50000000=37%"]
[{"$f":"B1038+1","v":500001},1000000,0.2,{"$f":"B1038","v":500000},{"$f":"E1038+(B1039-B1038)*C1039","v":110000},0,0.04,{"$f":"IF(I1037=C1041,E1040+ROUND((H1037-J1037),0)*I1037,IF(I1037=C1040,E1039+ROUND((H1037-J1037)*I1037,0),IF(I1037=C1039,E1038+ROUND((H1037-J1037)*I1037,0),IF(I1037=C1038,E1037+ROUND((H1037-J1037)*I1037,0),E1036+ROUND((H1037-J1037)*I1037,0)))))","v":71000},{"$f":"MIN(K1041:L1041)","v":0},{"$f":"ROUND(SUM(H1039+I1039)*M1037,0)","v":2840},{"$f":"SUM(H1039:J1039)","v":73840}]
[{"$f":"B1039+1","v":1000001},null,0.3,{"$f":"B1039","v":1000000},{"$f":"IF(J1037=0,0,E1039)","v":110000},{"$f":"L1037","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1037=10%,5000000,IF(L1037=15%,10000000,IF(L1037=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1034","v":50000000},{"$f":"IF(H1037>H1041,H1037-H1041,0)","v":0},{"$f":"IF(I1041>0,ROUND(I1041*I1037,0),0)","v":0},{"$f":"IF(H1041>=D1041,Q1041+(I1041-J1041),(I1041-J1041))","v":0},{"$f":"IF(H1039>0,ROUND(H1039*L1037,0),0)","v":0},{"$f":"IF(K1041>L1041,0,L1041-K1041)","v":0},null,null,null,{"$f":"W1027","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1023","v":805000},{"$f":"VLOOKUP(H1044,A1044:C1048,3)","v":0.2},{"$f":"INDEX(D1044:D1048,MATCH(I1044,C1044:C1048,0))","v":500000},{"$f":"INDEX(E1044:E1048,MATCH(I1044,C1044:C1048,0))","v":100000},{"$f":"L1023","v":0},0.04]
[{"$f":"B1044+1","v":500001},1000000,0.2,{"$f":"B1044","v":500000},{"$f":"(B1045-B1044)*C1045","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1045+1","v":1000001},null,0.3,{"$f":"B1045","v":1000000},{"$f":"IF(J1044=0,0,E1045)","v":100000},0,0.04,{"$f":"IF(I1044=C1048,E1047+ROUND((H1044-J1044),0)*I1044,IF(I1044=C1047,E1046+ROUND((H1044-J1044)*I1044,0),IF(I1044=C1046,E1045+ROUND((H1044-J1044)*I1044,0),IF(I1044=C1045,E1044+ROUND((H1044-J1044)*I1044,0),E1043+ROUND((H1044-J1044)*I1044,0)))))","v":61000},{"$f":"MIN(K1048:L1048)","v":0},{"$f":"ROUND(SUM(H1046+I1046)*M1044,0)","v":2440},{"$f":"SUM(H1046:J1046)","v":63440}]
[null,null,null,null,null,{"$f":"L1044","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1044=10%,5000000,IF(L1044=15%,10000000,IF(L1044=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1041","v":50000000},{"$f":"IF(H1044>H1048,H1044-H1048,0)","v":0},{"$f":"IF(I1048>0,ROUND(I1048*I1044,0),0)","v":0},{"$f":"IF(H1048>=D1048,Q1048+(I1048-J1048),(I1048-J1048))","v":0},{"$f":"IF(H1046>0,ROUND(H1046*L1044,0),0)","v":0},{"$f":"IF(K1048>L1048,0,L1048-K1048)","v":0},null,null,null,{"$f":"W1028","v":0}]
[null,null,2021,{"$f":"C1049+1","v":2022},null,"2021-22"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1049","v":2021},{"$f":"D1049","v":2022},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H1052,A1052:C1056,3)","v":0.2},{"$f":"INDEX(D1052:D1056,MATCH(I1052,C1052:C1056,0))","v":500000},{"$f":"INDEX(E1052:E1056,MATCH(I1052,C1052:C1056,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1052,IF($E$3=\"Female\",B1059,IF($E$3=\"Senior Citizen\",B1066,B1073)))","v":250000},0,{"$f":"O1052","v":250000},null,null,null,null,null,null,null,{"$f":"Z1051+1","v":5000001},10000000,0.1]
[{"$f":"B1052+1","v":250001},500000,0.05,{"$f":"B1052","v":250000},{"$f":"(B1053-B1052)*C1053","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1052+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"MALE"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":73500},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1052+1","v":10000001},20000000,0.15]
[{"$f":"B1053+1","v":500001},1000000,0.2,{"$f":"B1053","v":500000},{"$f":"E1053+(B1054-B1053)*C1054","v":112500},0,0.04,{"$f":"IF(I1052=C1056,E1055+ROUND((H1052-J1052),0)*I1052,IF(I1052=C1055,E1054+ROUND((H1052-J1052)*I1052,0),IF(I1052=C1054,E1053+ROUND((H1052-J1052)*I1052,0),IF(I1052=C1053,E1052+ROUND((H1052-J1052)*I1052,0),E1051+ROUND((H1052-J1052)*I1052,0)))))","v":73500},{"$f":"MIN(K1056:L1056)","v":0},{"$f":"ROUND(SUM(H1054+I1054)*M1052,0)","v":2940},{"$f":"SUM(H1054:J1054)","v":76440},null,null,{"$f":"O1053+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":73500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1054*$S$1001,0)","v":0},{"$f":"ROUND(U1054*$W$995,0)","v":0},{"$f":"T1054+V1054-U1054-W1054","v":-1239000},{"$f":"Z1053+1","v":20000001},50000000,0.25]
[{"$f":"B1054+1","v":1000001},null,0.3,{"$f":"B1054","v":1000000},{"$f":"IF(J1052=0,0,E1054)","v":112500},{"$f":"L1052","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1054+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":73500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1055*$S$1001,0)","v":0},{"$f":"ROUND(U1055*$W$995,0)","v":0},{"$f":"T1055+V1055-U1055-W1055","v":-1239000},{"$f":"Z1054+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1052=10%,5000000,IF(L1052=15%,10000000,IF(L1052=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1056","v":50000000},{"$f":"IF(H1052>H1056,H1052-H1056,0)","v":0},{"$f":"IF(I1056>0,ROUND(I1056*I1052,0),0)","v":0},{"$f":"IF(H1056>=D1056,Q1056+(I1056-J1056),(I1056-J1056))","v":0},{"$f":"IF(H1054>0,ROUND(H1054*L1052,0),0)","v":0},{"$f":"IF(K1056>L1056,0,L1056-K1056)","v":0},{"$f":"O1055+1","v":1},0,0,{"$f":"W1054","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":81000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1056*$S$1001,0)","v":0},{"$f":"ROUND(U1056*$W$995,0)","v":0},{"$f":"T1056+V1056-U1056-W1056","v":-1229000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1054,IF($E$3=\"Female\",H1061,IF($E$3=\"Senior Citizen\",H1068,H1075)))","v":73500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":61000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1057*$S$1001,0)","v":0},{"$f":"ROUND(U1057*$W$995,0)","v":0},{"$f":"T1057+V1057-U1057-W1057","v":-1239000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1054,IF($E$3=\"Female\",I1061,IF($E$3=\"Senior Citizen\",I1068,I1075)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1052","v":805000},{"$f":"VLOOKUP(H1059,A1059:C1063,3)","v":0.2},{"$f":"INDEX(D1059:D1063,MATCH(I1059,C1059:C1063,0))","v":500000},{"$f":"INDEX(E1059:E1063,MATCH(I1059,C1059:C1063,0))","v":112500},{"$f":"L1052","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1054,IF($E$3=\"Female\",J1061,IF($E$3=\"Senior Citizen\",J1068,J1075)))","v":2940},null,"Tax Income",{"$f":"L1052","v":0},{"$f":"$E$4","v":805000},{"$f":"IF($S$1001=T1064,S1063,IF(S1059=T1063,S1062,IF(S1059=T1062,S1061,S1060)))","v":5000000}]
[{"$f":"B1059+1","v":250001},500000,0.05,{"$f":"B1059","v":250000},{"$f":"(B1060-B1059)*C1060","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1054,IF($E$3=\"Female\",K1061,IF($E$3=\"Senior Citizen\",K1068,K1075)))","v":76440},null,0,5000000,0,{"$f":"S1062","v":20000000}]
[{"$f":"B1060+1","v":500001},1000000,0.2,{"$f":"B1060","v":500000},{"$f":"E1060+(B1061-B1060)*C1061","v":112500},0,0.04,{"$f":"IF(I1059=C1063,E1062+ROUND((H1059-J1059),0)*I1059,IF(I1059=C1062,E1061+ROUND((H1059-J1059)*I1059,0),IF(I1059=C1061,E1060+ROUND((H1059-J1059)*I1059,0),IF(I1059=C1060,E1059+ROUND((H1059-J1059)*I1059,0),E1058+ROUND((H1059-J1059)*I1059,0)))))","v":73500},{"$f":"MIN(K1063:L1063)","v":0},{"$f":"ROUND(SUM(H1061+I1061)*M1059,0)","v":2940},{"$f":"SUM(H1061:J1061)","v":76440},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1051,IF($E$3=\"Female\",A1058,IF($E$3=\"Senior Citizen\",A1065,A1072)))","v":"(below 60 years)"},null,{"$f":"S1060+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1061+1","v":-4195000}]
[{"$f":"B1061+1","v":1000001},null,0.3,{"$f":"B1061","v":1000000},{"$f":"IF(J1059=0,0,E1061)","v":112500},{"$f":"L1059","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1056,IF($E$3=\"Female\",M1063,IF($E$3=\"Senior Citizen\",M1070,M1077)))","v":0},null,{"$f":"S1061+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1059=10%,5000000,IF(L1059=15%,10000000,IF(L1059=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1056","v":50000000},{"$f":"IF(H1059>H1063,H1059-H1063,0)","v":0},{"$f":"IF(I1063>0,ROUND(I1063*I1059,0),0)","v":0},{"$f":"IF(H1063>=D1063,Q1063+(I1063-J1063),(I1063-J1063))","v":0},{"$f":"IF(H1061>0,ROUND(H1061*L1059,0),0)","v":0},{"$f":"IF(K1063>L1063,0,L1063-K1063)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1054,IF($E$3=\"Female\",K1061,IF($E$3=\"Senior Citizen\",K1068,K1075)))","v":76440},{"$f":"W1055","v":0},{"$f":"S1062+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1063+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1052","v":805000},{"$f":"VLOOKUP(H1066,A1066:C1070,3)","v":0.2},{"$f":"INDEX(D1066:D1070,MATCH(I1066,C1066:C1070,0))","v":500000},{"$f":"INDEX(E1066:E1070,MATCH(I1066,C1066:C1070,0))","v":110000},{"$f":"L1052","v":0},0.04]
[{"$f":"B1066+1","v":300001},500000,0.05,{"$f":"B1066","v":300000},{"$f":"(B1067-B1066)*C1067","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,null,null,null,null,"If Taxable Income is >5000000  to 10000000=10%, & > 10000000 to 20000000=15%, & >20000000 to 50000000=25%, & >50000000=37%"]
[{"$f":"B1067+1","v":500001},1000000,0.2,{"$f":"B1067","v":500000},{"$f":"E1067+(B1068-B1067)*C1068","v":110000},0,0.04,{"$f":"IF(I1066=C1070,E1069+ROUND((H1066-J1066),0)*I1066,IF(I1066=C1069,E1068+ROUND((H1066-J1066)*I1066,0),IF(I1066=C1068,E1067+ROUND((H1066-J1066)*I1066,0),IF(I1066=C1067,E1066+ROUND((H1066-J1066)*I1066,0),E1065+ROUND((H1066-J1066)*I1066,0)))))","v":71000},{"$f":"MIN(K1070:L1070)","v":0},{"$f":"ROUND(SUM(H1068+I1068)*M1066,0)","v":2840},{"$f":"SUM(H1068:J1068)","v":73840}]
[{"$f":"B1068+1","v":1000001},null,0.3,{"$f":"B1068","v":1000000},{"$f":"IF(J1066=0,0,E1068)","v":110000},{"$f":"L1066","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1066=10%,5000000,IF(L1066=15%,10000000,IF(L1066=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1063","v":50000000},{"$f":"IF(H1066>H1070,H1066-H1070,0)","v":0},{"$f":"IF(I1070>0,ROUND(I1070*I1066,0),0)","v":0},{"$f":"IF(H1070>=D1070,Q1070+(I1070-J1070),(I1070-J1070))","v":0},{"$f":"IF(H1068>0,ROUND(H1068*L1066,0),0)","v":0},{"$f":"IF(K1070>L1070,0,L1070-K1070)","v":0},null,null,null,{"$f":"W1056","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1052","v":805000},{"$f":"VLOOKUP(H1073,A1073:C1077,3)","v":0.2},{"$f":"INDEX(D1073:D1077,MATCH(I1073,C1073:C1077,0))","v":500000},{"$f":"INDEX(E1073:E1077,MATCH(I1073,C1073:C1077,0))","v":100000},{"$f":"L1052","v":0},0.04]
[{"$f":"B1073+1","v":500001},1000000,0.2,{"$f":"B1073","v":500000},{"$f":"(B1074-B1073)*C1074","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1074+1","v":1000001},null,0.3,{"$f":"B1074","v":1000000},{"$f":"IF(J1073=0,0,E1074)","v":100000},0,0.04,{"$f":"IF(I1073=C1077,E1076+ROUND((H1073-J1073),0)*I1073,IF(I1073=C1076,E1075+ROUND((H1073-J1073)*I1073,0),IF(I1073=C1075,E1074+ROUND((H1073-J1073)*I1073,0),IF(I1073=C1074,E1073+ROUND((H1073-J1073)*I1073,0),E1072+ROUND((H1073-J1073)*I1073,0)))))","v":61000},{"$f":"MIN(K1077:L1077)","v":0},{"$f":"ROUND(SUM(H1075+I1075)*M1073,0)","v":2440},{"$f":"SUM(H1075:J1075)","v":63440}]
[null,null,null,null,null,{"$f":"L1073","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1073=10%,5000000,IF(L1073=15%,10000000,IF(L1073=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1070","v":50000000},{"$f":"IF(H1073>H1077,H1073-H1077,0)","v":0},{"$f":"IF(I1077>0,ROUND(I1077*I1073,0),0)","v":0},{"$f":"IF(H1077>=D1077,Q1077+(I1077-J1077),(I1077-J1077))","v":0},{"$f":"IF(H1075>0,ROUND(H1075*L1073,0),0)","v":0},{"$f":"IF(K1077>L1077,0,L1077-K1077)","v":0},null,null,null,{"$f":"W1057","v":0}]
[null,null,2022,{"$f":"C1078+1","v":2023},null,"2022-23"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1078","v":2022},{"$f":"D1078","v":2023},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H1081,A1081:C1085,3)","v":0.2},{"$f":"INDEX(D1081:D1085,MATCH(I1081,C1081:C1085,0))","v":500000},{"$f":"INDEX(E1081:E1085,MATCH(I1081,C1081:C1085,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1081,IF($E$3=\"Female\",B1088,IF($E$3=\"Senior Citizen\",B1095,B1102)))","v":250000},0,{"$f":"O1081","v":250000},null,null,null,null,null,null,null,{"$f":"Z1080+1","v":5000001},10000000,0.1]
[{"$f":"B1081+1","v":250001},500000,0.05,{"$f":"B1081","v":250000},{"$f":"(B1082-B1081)*C1082","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1081+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"MALE"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":73500},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1081+1","v":10000001},20000000,0.15]
[{"$f":"B1082+1","v":500001},1000000,0.2,{"$f":"B1082","v":500000},{"$f":"E1082+(B1083-B1082)*C1083","v":112500},0,0.04,{"$f":"IF(I1081=C1085,E1084+ROUND((H1081-J1081),0)*I1081,IF(I1081=C1084,E1083+ROUND((H1081-J1081)*I1081,0),IF(I1081=C1083,E1082+ROUND((H1081-J1081)*I1081,0),IF(I1081=C1082,E1081+ROUND((H1081-J1081)*I1081,0),E1080+ROUND((H1081-J1081)*I1081,0)))))","v":73500},{"$f":"MIN(K1085:L1085)","v":0},{"$f":"ROUND(SUM(H1083+I1083)*M1081,0)","v":2940},{"$f":"SUM(H1083:J1083)","v":76440},null,null,{"$f":"O1082+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":73500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1083*$S$1001,0)","v":0},{"$f":"ROUND(U1083*$W$995,0)","v":0},{"$f":"T1083+V1083-U1083-W1083","v":-1239000},{"$f":"Z1082+1","v":20000001},50000000,0.25]
[{"$f":"B1083+1","v":1000001},null,0.3,{"$f":"B1083","v":1000000},{"$f":"IF(J1081=0,0,E1083)","v":112500},{"$f":"L1081","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1083+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":73500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1084*$S$1001,0)","v":0},{"$f":"ROUND(U1084*$W$995,0)","v":0},{"$f":"T1084+V1084-U1084-W1084","v":-1239000},{"$f":"Z1083+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1081=10%,5000000,IF(L1081=15%,10000000,IF(L1081=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1085","v":50000000},{"$f":"IF(H1081>H1085,H1081-H1085,0)","v":0},{"$f":"IF(I1085>0,ROUND(I1085*I1081,0),0)","v":0},{"$f":"IF(H1085>=D1085,Q1085+(I1085-J1085),(I1085-J1085))","v":0},{"$f":"IF(H1083>0,ROUND(H1083*L1081,0),0)","v":0},{"$f":"IF(K1085>L1085,0,L1085-K1085)","v":0},{"$f":"O1084+1","v":1},0,0,{"$f":"W1083","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":81000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1085*$S$1001,0)","v":0},{"$f":"ROUND(U1085*$W$995,0)","v":0},{"$f":"T1085+V1085-U1085-W1085","v":-1229000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1083,IF($E$3=\"Female\",H1090,IF($E$3=\"Senior Citizen\",H1097,H1104)))","v":73500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":61000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1086*$S$1001,0)","v":0},{"$f":"ROUND(U1086*$W$995,0)","v":0},{"$f":"T1086+V1086-U1086-W1086","v":-1239000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1083,IF($E$3=\"Female\",I1090,IF($E$3=\"Senior Citizen\",I1097,I1104)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1081","v":805000},{"$f":"VLOOKUP(H1088,A1088:C1092,3)","v":0.2},{"$f":"INDEX(D1088:D1092,MATCH(I1088,C1088:C1092,0))","v":500000},{"$f":"INDEX(E1088:E1092,MATCH(I1088,C1088:C1092,0))","v":112500},{"$f":"L1081","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1083,IF($E$3=\"Female\",J1090,IF($E$3=\"Senior Citizen\",J1097,J1104)))","v":2940},null,"Tax Income",{"$f":"L1081","v":0},{"$f":"$E$4","v":805000},{"$f":"IF($S$1001=T1093,S1092,IF(S1088=T1092,S1091,IF(S1088=T1091,S1090,S1089)))","v":5000000}]
[{"$f":"B1088+1","v":250001},500000,0.05,{"$f":"B1088","v":250000},{"$f":"(B1089-B1088)*C1089","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1083,IF($E$3=\"Female\",K1090,IF($E$3=\"Senior Citizen\",K1097,K1104)))","v":76440},null,0,5000000,0,{"$f":"S1091","v":20000000}]
[{"$f":"B1089+1","v":500001},1000000,0.2,{"$f":"B1089","v":500000},{"$f":"E1089+(B1090-B1089)*C1090","v":112500},0,0.04,{"$f":"IF(I1088=C1092,E1091+ROUND((H1088-J1088),0)*I1088,IF(I1088=C1091,E1090+ROUND((H1088-J1088)*I1088,0),IF(I1088=C1090,E1089+ROUND((H1088-J1088)*I1088,0),IF(I1088=C1089,E1088+ROUND((H1088-J1088)*I1088,0),E1087+ROUND((H1088-J1088)*I1088,0)))))","v":73500},{"$f":"MIN(K1092:L1092)","v":0},{"$f":"ROUND(SUM(H1090+I1090)*M1088,0)","v":2940},{"$f":"SUM(H1090:J1090)","v":76440},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1080,IF($E$3=\"Female\",A1087,IF($E$3=\"Senior Citizen\",A1094,A1101)))","v":"(below 60 years)"},null,{"$f":"S1089+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1090+1","v":-4195000}]
[{"$f":"B1090+1","v":1000001},null,0.3,{"$f":"B1090","v":1000000},{"$f":"IF(J1088=0,0,E1090)","v":112500},{"$f":"L1088","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1085,IF($E$3=\"Female\",M1092,IF($E$3=\"Senior Citizen\",M1099,M1106)))","v":0},null,{"$f":"S1090+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1088=10%,5000000,IF(L1088=15%,10000000,IF(L1088=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1085","v":50000000},{"$f":"IF(H1088>H1092,H1088-H1092,0)","v":0},{"$f":"IF(I1092>0,ROUND(I1092*I1088,0),0)","v":0},{"$f":"IF(H1092>=D1092,Q1092+(I1092-J1092),(I1092-J1092))","v":0},{"$f":"IF(H1090>0,ROUND(H1090*L1088,0),0)","v":0},{"$f":"IF(K1092>L1092,0,L1092-K1092)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1083,IF($E$3=\"Female\",K1090,IF($E$3=\"Senior Citizen\",K1097,K1104)))","v":76440},{"$f":"W1084","v":0},{"$f":"S1091+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1092+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1081","v":805000},{"$f":"VLOOKUP(H1095,A1095:C1099,3)","v":0.2},{"$f":"INDEX(D1095:D1099,MATCH(I1095,C1095:C1099,0))","v":500000},{"$f":"INDEX(E1095:E1099,MATCH(I1095,C1095:C1099,0))","v":110000},{"$f":"L1081","v":0},0.04]
[{"$f":"B1095+1","v":300001},500000,0.05,{"$f":"B1095","v":300000},{"$f":"(B1096-B1095)*C1096","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,null,null,null,null,"If Taxable Income is >5000000  to 10000000=10%, & > 10000000 to 20000000=15%, & >20000000 to 50000000=25%, & >50000000=37%"]
[{"$f":"B1096+1","v":500001},1000000,0.2,{"$f":"B1096","v":500000},{"$f":"E1096+(B1097-B1096)*C1097","v":110000},0,0.04,{"$f":"IF(I1095=C1099,E1098+ROUND((H1095-J1095),0)*I1095,IF(I1095=C1098,E1097+ROUND((H1095-J1095)*I1095,0),IF(I1095=C1097,E1096+ROUND((H1095-J1095)*I1095,0),IF(I1095=C1096,E1095+ROUND((H1095-J1095)*I1095,0),E1094+ROUND((H1095-J1095)*I1095,0)))))","v":71000},{"$f":"MIN(K1099:L1099)","v":0},{"$f":"ROUND(SUM(H1097+I1097)*M1095,0)","v":2840},{"$f":"SUM(H1097:J1097)","v":73840}]
[{"$f":"B1097+1","v":1000001},null,0.3,{"$f":"B1097","v":1000000},{"$f":"IF(J1095=0,0,E1097)","v":110000},{"$f":"L1095","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1095=10%,5000000,IF(L1095=15%,10000000,IF(L1095=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1092","v":50000000},{"$f":"IF(H1095>H1099,H1095-H1099,0)","v":0},{"$f":"IF(I1099>0,ROUND(I1099*I1095,0),0)","v":0},{"$f":"IF(H1099>=D1099,Q1099+(I1099-J1099),(I1099-J1099))","v":0},{"$f":"IF(H1097>0,ROUND(H1097*L1095,0),0)","v":0},{"$f":"IF(K1099>L1099,0,L1099-K1099)","v":0},null,null,null,{"$f":"W1085","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1081","v":805000},{"$f":"VLOOKUP(H1102,A1102:C1106,3)","v":0.2},{"$f":"INDEX(D1102:D1106,MATCH(I1102,C1102:C1106,0))","v":500000},{"$f":"INDEX(E1102:E1106,MATCH(I1102,C1102:C1106,0))","v":100000},{"$f":"L1081","v":0},0.04]
[{"$f":"B1102+1","v":500001},1000000,0.2,{"$f":"B1102","v":500000},{"$f":"(B1103-B1102)*C1103","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1103+1","v":1000001},null,0.3,{"$f":"B1103","v":1000000},{"$f":"IF(J1102=0,0,E1103)","v":100000},0,0.04,{"$f":"IF(I1102=C1106,E1105+ROUND((H1102-J1102),0)*I1102,IF(I1102=C1105,E1104+ROUND((H1102-J1102)*I1102,0),IF(I1102=C1104,E1103+ROUND((H1102-J1102)*I1102,0),IF(I1102=C1103,E1102+ROUND((H1102-J1102)*I1102,0),E1101+ROUND((H1102-J1102)*I1102,0)))))","v":61000},{"$f":"MIN(K1106:L1106)","v":0},{"$f":"ROUND(SUM(H1104+I1104)*M1102,0)","v":2440},{"$f":"SUM(H1104:J1104)","v":63440}]
[null,null,null,null,null,{"$f":"L1102","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1102=10%,5000000,IF(L1102=15%,10000000,IF(L1102=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1099","v":50000000},{"$f":"IF(H1102>H1106,H1102-H1106,0)","v":0},{"$f":"IF(I1106>0,ROUND(I1106*I1102,0),0)","v":0},{"$f":"IF(H1106>=D1106,Q1106+(I1106-J1106),(I1106-J1106))","v":0},{"$f":"IF(H1104>0,ROUND(H1104*L1102,0),0)","v":0},{"$f":"IF(K1106>L1106,0,L1106-K1106)","v":0},null,null,null,{"$f":"W1086","v":0}]
[null,null,2023,{"$f":"C1107+1","v":2024},null,"2023-24"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1107","v":2023},{"$f":"D1107","v":2024},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H1110,A1110:C1114,3)","v":0.2},{"$f":"INDEX(D1110:D1114,MATCH(I1110,C1110:C1114,0))","v":500000},{"$f":"INDEX(E1110:E1114,MATCH(I1110,C1110:C1114,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1110,IF($E$3=\"Female\",B1117,IF($E$3=\"Senior Citizen\",B1124,B1131)))","v":250000},0,{"$f":"O1110","v":250000},null,null,null,null,null,null,null,{"$f":"Z1109+1","v":5000001},10000000,0.1]
[{"$f":"B1110+1","v":250001},500000,0.05,{"$f":"B1110","v":250000},{"$f":"(B1111-B1110)*C1111","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1110+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"MALE"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":73500},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1110+1","v":10000001},20000000,0.15]
[{"$f":"B1111+1","v":500001},1000000,0.2,{"$f":"B1111","v":500000},{"$f":"E1111+(B1112-B1111)*C1112","v":112500},0,0.04,{"$f":"IF(I1110=C1114,E1113+ROUND((H1110-J1110),0)*I1110,IF(I1110=C1113,E1112+ROUND((H1110-J1110)*I1110,0),IF(I1110=C1112,E1111+ROUND((H1110-J1110)*I1110,0),IF(I1110=C1111,E1110+ROUND((H1110-J1110)*I1110,0),E1109+ROUND((H1110-J1110)*I1110,0)))))","v":73500},{"$f":"MIN(K1114:L1114)","v":0},{"$f":"ROUND(SUM(H1112+I1112)*M1110,0)","v":2940},{"$f":"SUM(H1112:J1112)","v":76440},null,null,{"$f":"O1111+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":73500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1112*$S$1001,0)","v":0},{"$f":"ROUND(U1112*$W$995,0)","v":0},{"$f":"T1112+V1112-U1112-W1112","v":-1239000},{"$f":"Z1111+1","v":20000001},50000000,0.25]
[{"$f":"B1112+1","v":1000001},null,0.3,{"$f":"B1112","v":1000000},{"$f":"IF(J1110=0,0,E1112)","v":112500},{"$f":"L1110","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1112+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":73500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1113*$S$1001,0)","v":0},{"$f":"ROUND(U1113*$W$995,0)","v":0},{"$f":"T1113+V1113-U1113-W1113","v":-1239000},{"$f":"Z1112+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1110=10%,5000000,IF(L1110=15%,10000000,IF(L1110=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1114","v":50000000},{"$f":"IF(H1110>H1114,H1110-H1114,0)","v":0},{"$f":"IF(I1114>0,ROUND(I1114*I1110,0),0)","v":0},{"$f":"IF(H1114>=D1114,Q1114+(I1114-J1114),(I1114-J1114))","v":0},{"$f":"IF(H1112>0,ROUND(H1112*L1110,0),0)","v":0},{"$f":"IF(K1114>L1114,0,L1114-K1114)","v":0},{"$f":"O1113+1","v":1},0,0,{"$f":"W1112","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":81000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1114*$S$1001,0)","v":0},{"$f":"ROUND(U1114*$W$995,0)","v":0},{"$f":"T1114+V1114-U1114-W1114","v":-1229000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1112,IF($E$3=\"Female\",H1119,IF($E$3=\"Senior Citizen\",H1126,H1133)))","v":73500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":61000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1115*$S$1001,0)","v":0},{"$f":"ROUND(U1115*$W$995,0)","v":0},{"$f":"T1115+V1115-U1115-W1115","v":-1239000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1112,IF($E$3=\"Female\",I1119,IF($E$3=\"Senior Citizen\",I1126,I1133)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1110","v":805000},{"$f":"VLOOKUP(H1117,A1117:C1121,3)","v":0.2},{"$f":"INDEX(D1117:D1121,MATCH(I1117,C1117:C1121,0))","v":500000},{"$f":"INDEX(E1117:E1121,MATCH(I1117,C1117:C1121,0))","v":112500},{"$f":"L1110","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1112,IF($E$3=\"Female\",J1119,IF($E$3=\"Senior Citizen\",J1126,J1133)))","v":2940},null,"Tax Income",{"$f":"L1110","v":0},{"$f":"$E$4","v":805000},{"$f":"IF($S$1001=T1122,S1121,IF(S1117=T1121,S1120,IF(S1117=T1120,S1119,S1118)))","v":5000000}]
[{"$f":"B1117+1","v":250001},500000,0.05,{"$f":"B1117","v":250000},{"$f":"(B1118-B1117)*C1118","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1112,IF($E$3=\"Female\",K1119,IF($E$3=\"Senior Citizen\",K1126,K1133)))","v":76440},null,0,5000000,0,{"$f":"S1120","v":20000000}]
[{"$f":"B1118+1","v":500001},1000000,0.2,{"$f":"B1118","v":500000},{"$f":"E1118+(B1119-B1118)*C1119","v":112500},0,0.04,{"$f":"IF(I1117=C1121,E1120+ROUND((H1117-J1117),0)*I1117,IF(I1117=C1120,E1119+ROUND((H1117-J1117)*I1117,0),IF(I1117=C1119,E1118+ROUND((H1117-J1117)*I1117,0),IF(I1117=C1118,E1117+ROUND((H1117-J1117)*I1117,0),E1116+ROUND((H1117-J1117)*I1117,0)))))","v":73500},{"$f":"MIN(K1121:L1121)","v":0},{"$f":"ROUND(SUM(H1119+I1119)*M1117,0)","v":2940},{"$f":"SUM(H1119:J1119)","v":76440},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1109,IF($E$3=\"Female\",A1116,IF($E$3=\"Senior Citizen\",A1123,A1130)))","v":"(below 60 years)"},null,{"$f":"S1118+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1119+1","v":-4195000}]
[{"$f":"B1119+1","v":1000001},null,0.3,{"$f":"B1119","v":1000000},{"$f":"IF(J1117=0,0,E1119)","v":112500},{"$f":"L1117","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1114,IF($E$3=\"Female\",M1121,IF($E$3=\"Senior Citizen\",M1128,M1135)))","v":0},null,{"$f":"S1119+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1117=10%,5000000,IF(L1117=15%,10000000,IF(L1117=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1114","v":50000000},{"$f":"IF(H1117>H1121,H1117-H1121,0)","v":0},{"$f":"IF(I1121>0,ROUND(I1121*I1117,0),0)","v":0},{"$f":"IF(H1121>=D1121,Q1121+(I1121-J1121),(I1121-J1121))","v":0},{"$f":"IF(H1119>0,ROUND(H1119*L1117,0),0)","v":0},{"$f":"IF(K1121>L1121,0,L1121-K1121)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1112,IF($E$3=\"Female\",K1119,IF($E$3=\"Senior Citizen\",K1126,K1133)))","v":76440},{"$f":"W1113","v":0},{"$f":"S1120+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1121+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1110","v":805000},{"$f":"VLOOKUP(H1124,A1124:C1128,3)","v":0.2},{"$f":"INDEX(D1124:D1128,MATCH(I1124,C1124:C1128,0))","v":500000},{"$f":"INDEX(E1124:E1128,MATCH(I1124,C1124:C1128,0))","v":110000},{"$f":"L1110","v":0},0.04]
[{"$f":"B1124+1","v":300001},500000,0.05,{"$f":"B1124","v":300000},{"$f":"(B1125-B1124)*C1125","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,null,null,null,null,"If Taxable Income is >5000000  to 10000000=10%, & > 10000000 to 20000000=15%, & >20000000 to 50000000=25%, & >50000000=37%"]
[{"$f":"B1125+1","v":500001},1000000,0.2,{"$f":"B1125","v":500000},{"$f":"E1125+(B1126-B1125)*C1126","v":110000},0,0.04,{"$f":"IF(I1124=C1128,E1127+ROUND((H1124-J1124),0)*I1124,IF(I1124=C1127,E1126+ROUND((H1124-J1124)*I1124,0),IF(I1124=C1126,E1125+ROUND((H1124-J1124)*I1124,0),IF(I1124=C1125,E1124+ROUND((H1124-J1124)*I1124,0),E1123+ROUND((H1124-J1124)*I1124,0)))))","v":71000},{"$f":"MIN(K1128:L1128)","v":0},{"$f":"ROUND(SUM(H1126+I1126)*M1124,0)","v":2840},{"$f":"SUM(H1126:J1126)","v":73840}]
[{"$f":"B1126+1","v":1000001},null,0.3,{"$f":"B1126","v":1000000},{"$f":"IF(J1124=0,0,E1126)","v":110000},{"$f":"L1124","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1124=10%,5000000,IF(L1124=15%,10000000,IF(L1124=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1121","v":50000000},{"$f":"IF(H1124>H1128,H1124-H1128,0)","v":0},{"$f":"IF(I1128>0,ROUND(I1128*I1124,0),0)","v":0},{"$f":"IF(H1128>=D1128,Q1128+(I1128-J1128),(I1128-J1128))","v":0},{"$f":"IF(H1126>0,ROUND(H1126*L1124,0),0)","v":0},{"$f":"IF(K1128>L1128,0,L1128-K1128)","v":0},null,null,null,{"$f":"W1114","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1110","v":805000},{"$f":"VLOOKUP(H1131,A1131:C1135,3)","v":0.2},{"$f":"INDEX(D1131:D1135,MATCH(I1131,C1131:C1135,0))","v":500000},{"$f":"INDEX(E1131:E1135,MATCH(I1131,C1131:C1135,0))","v":100000},{"$f":"L1110","v":0},0.04]
[{"$f":"B1131+1","v":500001},1000000,0.2,{"$f":"B1131","v":500000},{"$f":"(B1132-B1131)*C1132","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1132+1","v":1000001},null,0.3,{"$f":"B1132","v":1000000},{"$f":"IF(J1131=0,0,E1132)","v":100000},0,0.04,{"$f":"IF(I1131=C1135,E1134+ROUND((H1131-J1131),0)*I1131,IF(I1131=C1134,E1133+ROUND((H1131-J1131)*I1131,0),IF(I1131=C1133,E1132+ROUND((H1131-J1131)*I1131,0),IF(I1131=C1132,E1131+ROUND((H1131-J1131)*I1131,0),E1130+ROUND((H1131-J1131)*I1131,0)))))","v":61000},{"$f":"MIN(K1135:L1135)","v":0},{"$f":"ROUND(SUM(H1133+I1133)*M1131,0)","v":2440},{"$f":"SUM(H1133:J1133)","v":63440}]
[null,null,null,null,null,{"$f":"L1131","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1131=10%,5000000,IF(L1131=15%,10000000,IF(L1131=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1128","v":50000000},{"$f":"IF(H1131>H1135,H1131-H1135,0)","v":0},{"$f":"IF(I1135>0,ROUND(I1135*I1131,0),0)","v":0},{"$f":"IF(H1135>=D1135,Q1135+(I1135-J1135),(I1135-J1135))","v":0},{"$f":"IF(H1133>0,ROUND(H1133*L1131,0),0)","v":0},{"$f":"IF(K1135>L1135,0,L1135-K1135)","v":0},null,null,null,{"$f":"W1115","v":0}]
[null,null,2024,{"$f":"C1136+1","v":2025},null,"2024-25"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1136","v":2024},{"$f":"D1136","v":2025},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":805000},{"$f":"VLOOKUP(H1139,A1139:C1143,3)","v":0.2},{"$f":"INDEX(D1139:D1143,MATCH(I1139,C1139:C1143,0))","v":500000},{"$f":"INDEX(E1139:E1143,MATCH(I1139,C1139:C1143,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1139,IF($E$3=\"Female\",B1146,IF($E$3=\"Senior Citizen\",B1153,B1160)))","v":250000},0,{"$f":"O1139","v":250000},null,null,null,null,null,null,null,{"$f":"Z1138+1","v":5000001},10000000,0.1]
[{"$f":"B1139+1","v":250001},500000,0.05,{"$f":"B1139","v":250000},{"$f":"(B1140-B1139)*C1140","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1139+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"MALE"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":73500},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1139+1","v":10000001},20000000,0.15]
[{"$f":"B1140+1","v":500001},1000000,0.2,{"$f":"B1140","v":500000},{"$f":"E1140+(B1141-B1140)*C1141","v":112500},0,0.04,{"$f":"IF(I1139=C1143,E1142+ROUND((H1139-J1139),0)*I1139,IF(I1139=C1142,E1141+ROUND((H1139-J1139)*I1139,0),IF(I1139=C1141,E1140+ROUND((H1139-J1139)*I1139,0),IF(I1139=C1140,E1139+ROUND((H1139-J1139)*I1139,0),E1138+ROUND((H1139-J1139)*I1139,0)))))","v":73500},{"$f":"MIN(K1143:L1143)","v":0},{"$f":"ROUND(SUM(H1141+I1141)*M1139,0)","v":2940},{"$f":"SUM(H1141:J1141)","v":76440},null,null,{"$f":"O1140+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":73500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1141*$S$1001,0)","v":0},{"$f":"ROUND(U1141*$W$995,0)","v":0},{"$f":"T1141+V1141-U1141-W1141","v":-1239000},{"$f":"Z1140+1","v":20000001},50000000,0.25]
[{"$f":"B1141+1","v":1000001},null,0.3,{"$f":"B1141","v":1000000},{"$f":"IF(J1139=0,0,E1141)","v":112500},{"$f":"L1139","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1141+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":73500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1142*$S$1001,0)","v":0},{"$f":"ROUND(U1142*$W$995,0)","v":0},{"$f":"T1142+V1142-U1142-W1142","v":-1239000},{"$f":"Z1141+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1139=10%,5000000,IF(L1139=15%,10000000,IF(L1139=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1143","v":50000000},{"$f":"IF(H1139>H1143,H1139-H1143,0)","v":0},{"$f":"IF(I1143>0,ROUND(I1143*I1139,0),0)","v":0},{"$f":"IF(H1143>=D1143,Q1143+(I1143-J1143),(I1143-J1143))","v":0},{"$f":"IF(H1141>0,ROUND(H1141*L1139,0),0)","v":0},{"$f":"IF(K1143>L1143,0,L1143-K1143)","v":0},{"$f":"O1142+1","v":1},0,0,{"$f":"W1141","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":81000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1143*$S$1001,0)","v":0},{"$f":"ROUND(U1143*$W$995,0)","v":0},{"$f":"T1143+V1143-U1143-W1143","v":-1229000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1141,IF($E$3=\"Female\",H1148,IF($E$3=\"Senior Citizen\",H1155,H1162)))","v":73500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":61000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1144*$S$1001,0)","v":0},{"$f":"ROUND(U1144*$W$995,0)","v":0},{"$f":"T1144+V1144-U1144-W1144","v":-1239000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1141,IF($E$3=\"Female\",I1148,IF($E$3=\"Senior Citizen\",I1155,I1162)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1139","v":805000},{"$f":"VLOOKUP(H1146,A1146:C1150,3)","v":0.2},{"$f":"INDEX(D1146:D1150,MATCH(I1146,C1146:C1150,0))","v":500000},{"$f":"INDEX(E1146:E1150,MATCH(I1146,C1146:C1150,0))","v":112500},{"$f":"L1139","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1141,IF($E$3=\"Female\",J1148,IF($E$3=\"Senior Citizen\",J1155,J1162)))","v":2940},null,"Tax Income",{"$f":"L1139","v":0},{"$f":"$E$4","v":805000},{"$f":"IF($S$1001=T1151,S1150,IF(S1146=T1150,S1149,IF(S1146=T1149,S1148,S1147)))","v":5000000}]
[{"$f":"B1146+1","v":250001},500000,0.05,{"$f":"B1146","v":250000},{"$f":"(B1147-B1146)*C1147","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1141,IF($E$3=\"Female\",K1148,IF($E$3=\"Senior Citizen\",K1155,K1162)))","v":76440},null,0,5000000,0,{"$f":"S1149","v":20000000}]
[{"$f":"B1147+1","v":500001},1000000,0.2,{"$f":"B1147","v":500000},{"$f":"E1147+(B1148-B1147)*C1148","v":112500},0,0.04,{"$f":"IF(I1146=C1150,E1149+ROUND((H1146-J1146),0)*I1146,IF(I1146=C1149,E1148+ROUND((H1146-J1146)*I1146,0),IF(I1146=C1148,E1147+ROUND((H1146-J1146)*I1146,0),IF(I1146=C1147,E1146+ROUND((H1146-J1146)*I1146,0),E1145+ROUND((H1146-J1146)*I1146,0)))))","v":73500},{"$f":"MIN(K1150:L1150)","v":0},{"$f":"ROUND(SUM(H1148+I1148)*M1146,0)","v":2940},{"$f":"SUM(H1148:J1148)","v":76440},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1138,IF($E$3=\"Female\",A1145,IF($E$3=\"Senior Citizen\",A1152,A1159)))","v":"(below 60 years)"},null,{"$f":"S1147+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1148+1","v":-4195000}]
[{"$f":"B1148+1","v":1000001},null,0.3,{"$f":"B1148","v":1000000},{"$f":"IF(J1146=0,0,E1148)","v":112500},{"$f":"L1146","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1143,IF($E$3=\"Female\",M1150,IF($E$3=\"Senior Citizen\",M1157,M1164)))","v":0},null,{"$f":"S1148+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1146=10%,5000000,IF(L1146=15%,10000000,IF(L1146=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1143","v":50000000},{"$f":"IF(H1146>H1150,H1146-H1150,0)","v":0},{"$f":"IF(I1150>0,ROUND(I1150*I1146,0),0)","v":0},{"$f":"IF(H1150>=D1150,Q1150+(I1150-J1150),(I1150-J1150))","v":0},{"$f":"IF(H1148>0,ROUND(H1148*L1146,0),0)","v":0},{"$f":"IF(K1150>L1150,0,L1150-K1150)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1141,IF($E$3=\"Female\",K1148,IF($E$3=\"Senior Citizen\",K1155,K1162)))","v":76440},{"$f":"W1142","v":0},{"$f":"S1149+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1150+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1139","v":805000},{"$f":"VLOOKUP(H1153,A1153:C1157,3)","v":0.2},{"$f":"INDEX(D1153:D1157,MATCH(I1153,C1153:C1157,0))","v":500000},{"$f":"INDEX(E1153:E1157,MATCH(I1153,C1153:C1157,0))","v":110000},{"$f":"L1139","v":0},0.04]
[{"$f":"B1153+1","v":300001},500000,0.05,{"$f":"B1153","v":300000},{"$f":"(B1154-B1153)*C1154","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1154+1","v":500001},1000000,0.2,{"$f":"B1154","v":500000},{"$f":"E1154+(B1155-B1154)*C1155","v":110000},0,0.04,{"$f":"IF(I1153=C1157,E1156+ROUND((H1153-J1153),0)*I1153,IF(I1153=C1156,E1155+ROUND((H1153-J1153)*I1153,0),IF(I1153=C1155,E1154+ROUND((H1153-J1153)*I1153,0),IF(I1153=C1154,E1153+ROUND((H1153-J1153)*I1153,0),E1152+ROUND((H1153-J1153)*I1153,0)))))","v":71000},{"$f":"MIN(K1157:L1157)","v":0},{"$f":"ROUND(SUM(H1155+I1155)*M1153,0)","v":2840},{"$f":"SUM(H1155:J1155)","v":73840}]
[{"$f":"B1155+1","v":1000001},null,0.3,{"$f":"B1155","v":1000000},{"$f":"IF(J1153=0,0,E1155)","v":110000},{"$f":"L1153","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1153=10%,5000000,IF(L1153=15%,10000000,IF(L1153=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1150","v":50000000},{"$f":"IF(H1153>H1157,H1153-H1157,0)","v":0},{"$f":"IF(I1157>0,ROUND(I1157*I1153,0),0)","v":0},{"$f":"IF(H1157>=D1157,Q1157+(I1157-J1157),(I1157-J1157))","v":0},{"$f":"IF(H1155>0,ROUND(H1155*L1153,0),0)","v":0},{"$f":"IF(K1157>L1157,0,L1157-K1157)","v":0},null,null,null,{"$f":"W1143","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1139","v":805000},{"$f":"VLOOKUP(H1160,A1160:C1164,3)","v":0.2},{"$f":"INDEX(D1160:D1164,MATCH(I1160,C1160:C1164,0))","v":500000},{"$f":"INDEX(E1160:E1164,MATCH(I1160,C1160:C1164,0))","v":100000},{"$f":"L1139","v":0},0.04]
[{"$f":"B1160+1","v":500001},1000000,0.2,{"$f":"B1160","v":500000},{"$f":"(B1161-B1160)*C1161","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1161+1","v":1000001},null,0.3,{"$f":"B1161","v":1000000},{"$f":"IF(J1160=0,0,E1161)","v":100000},0,0.04,{"$f":"IF(I1160=C1164,E1163+ROUND((H1160-J1160),0)*I1160,IF(I1160=C1163,E1162+ROUND((H1160-J1160)*I1160,0),IF(I1160=C1162,E1161+ROUND((H1160-J1160)*I1160,0),IF(I1160=C1161,E1160+ROUND((H1160-J1160)*I1160,0),E1159+ROUND((H1160-J1160)*I1160,0)))))","v":61000},{"$f":"MIN(K1164:L1164)","v":0},{"$f":"ROUND(SUM(H1162+I1162)*M1160,0)","v":2440},{"$f":"SUM(H1162:J1162)","v":63440}]
[null,null,null,null,null,{"$f":"L1160","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1160=10%,5000000,IF(L1160=15%,10000000,IF(L1160=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1157","v":50000000},{"$f":"IF(H1160>H1164,H1160-H1164,0)","v":0},{"$f":"IF(I1164>0,ROUND(I1164*I1160,0),0)","v":0},{"$f":"IF(H1164>=D1164,Q1164+(I1164-J1164),(I1164-J1164))","v":0},{"$f":"IF(H1162>0,ROUND(H1162*L1160,0),0)","v":0},{"$f":"IF(K1164>L1164,0,L1164-K1164)","v":0},null,null,null,{"$f":"W1144","v":0}]
[]
[]
["Fin._Year","Asst. Year","TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due","Rebate u/s 87A","Revised E.cess(adjusting 87A)","Revised Total Tax due","Tax Due","Basic Exemtion limit",null,"SUR. RATE","Marginal releif limit"]
[{"$f":"F5","v":"1985-86"},{"$f":"A1169","v":"1986-87"},{"$f":"P13","v":381750},{"$f":"P14","v":19088},{"$f":"P15","v":0},{"$f":"P16","v":400838},{"$f":"P17","v":"Not defined"},{"$f":"P18","v":0},{"$f":"P19","v":400838},0,{"$f":"IF(J1168>0,ROUND((C1168-J1168)*0.03,0),E1168)","v":0},{"$f":"C1168+D1168-J1168+K1168","v":400838}]
[{"$f":"F34","v":"1986-87"},{"$f":"A1170","v":"1987-88"},{"$f":"P42","v":381750},{"$f":"P43","v":19088},{"$f":"P44","v":0},{"$f":"P45","v":400838},{"$f":"P46","v":"Not defined"},{"$f":"P47","v":0},{"$f":"P48","v":400838},0,0,400838]
[{"$f":"F63","v":"1987-88"},"1988-89",{"$f":"P71","v":381750},{"$f":"P72","v":19088},{"$f":"P73","v":0},{"$f":"P74","v":400838},{"$f":"P75","v":"Not defined"},{"$f":"P76","v":0},{"$f":"P77","v":400838},0,0,400838]
[{"$f":"F92","v":"1988-89"},"1989-90",{"$f":"P100","v":381750},{"$f":"P101","v":19088},{"$f":"P102","v":0},{"$f":"P103","v":400838},{"$f":"P104","v":"Not defined"},{"$f":"P105","v":0},{"$f":"P106","v":400838},0,0,400838]
[{"$f":"F121","v":"1989-90"},"1990-91",{"$f":"P129","v":381400},{"$f":"P130","v":30512},{"$f":"P131","v":0},{"$f":"P132","v":411912},{"$f":"P133","v":"Not defined"},{"$f":"P134","v":0},{"$f":"P135","v":411912},0,0,411912]
[{"$f":"F150","v":"1990-91"},"1991-92",{"$f":"P158","v":380100},{"$f":"P159","v":45612},{"$f":"P160","v":0},{"$f":"P161","v":425712},{"$f":"P162","v":"Not defined"},{"$f":"P163","v":0},{"$f":"P164","v":425712},0,0,425712]
[{"$f":"F179","v":"1991-92"},"1992-93",{"$f":"P187","v":380100},{"$f":"P188","v":45612},{"$f":"P189","v":0},{"$f":"P190","v":425712},{"$f":"P191","v":"Not defined"},{"$f":"P192","v":0},{"$f":"P193","v":425712},0,0,425712]
[{"$f":"F208","v":"1992-93"},"1993-94",{"$f":"P216","v":301400},{"$f":"P217","v":36168},{"$f":"P218","v":0},{"$f":"P219","v":337568},{"$f":"P220","v":"Not defined"},{"$f":"P221","v":0},{"$f":"P222","v":337568},0,0,337568]
[{"$f":"F237","v":"1993-94"},"1994-95",{"$f":"P245","v":301000},{"$f":"P246","v":36120},{"$f":"P247","v":0},{"$f":"P248","v":337120},{"$f":"P249","v":"Not defined"},{"$f":"P250","v":0},{"$f":"P251","v":337120},0,0,337120]
[{"$f":"F266","v":"1994-95"},"1995-96",{"$f":"P274","v":297000},{"$f":"P275","v":0},{"$f":"P276","v":0},{"$f":"P277","v":297000},{"$f":"P278","v":"Not defined"},{"$f":"P279","v":0},{"$f":"P280","v":297000},0,0,297000]
[{"$f":"F295","v":"1995-96"},"1996-97",{"$f":"P303","v":296000},{"$f":"P304","v":0},{"$f":"P305","v":0},{"$f":"P306","v":296000},{"$f":"P307","v":"Not defined"},{"$f":"P308","v":0},{"$f":"P309","v":296000},0,0,296000]
[{"$f":"F324","v":"1996-97"},"1997-98",{"$f":"P332","v":295000},{"$f":"P333","v":0},{"$f":"P334","v":0},{"$f":"P335","v":295000},{"$f":"P336","v":"Not defined"},{"$f":"P337","v":0},{"$f":"P338","v":295000},0,0,295000]
[{"$f":"F353","v":"1997-98"},"1998-99",{"$f":"P361","v":216500},{"$f":"P362","v":0},{"$f":"P363","v":0},{"$f":"P364","v":216500},{"$f":"P365","v":"Not defined"},{"$f":"P366","v":0},{"$f":"P367","v":216500},0,0,216500]
[{"$f":"F382","v":"1998-99"},"1999-00",{"$f":"P390","v":215500},{"$f":"P391","v":0},{"$f":"P392","v":0},{"$f":"P393","v":215500},{"$f":"P394","v":"Not defined"},{"$f":"P395","v":0},{"$f":"P396","v":215500},0,0,215500]
[{"$f":"F411","v":"1999-00"},"2000-01",{"$f":"P419","v":215500},{"$f":"P420","v":21550},{"$f":"P421","v":0},{"$f":"P422","v":237050},{"$f":"P423","v":"Not defined"},{"$f":"P424","v":0},{"$f":"P425","v":237050},0,0,237050]
[{"$f":"F440","v":"2000-01"},"2001-02",{"$f":"P448","v":215500},{"$f":"P449","v":36635},{"$f":"P450","v":0},{"$f":"P451","v":252135},{"$f":"P452","v":"(below 65 years)"},{"$f":"P453","v":0},{"$f":"P454","v":252135},0,0,252135]
[{"$f":"F469","v":"2001-02"},"2002-03",{"$f":"P477","v":215500},{"$f":"P478","v":4310},{"$f":"P479","v":0},{"$f":"P480","v":219810},{"$f":"P481","v":"(below 65 years)"},{"$f":"P482","v":0},{"$f":"P483","v":219810},0,0,219810]
[{"$f":"F498","v":"2002-03"},"2003-04",{"$f":"P506","v":215500},{"$f":"P507","v":10775},{"$f":"P508","v":0},{"$f":"P509","v":226275},{"$f":"P510","v":"(below 65 years)"},{"$f":"P511","v":0},{"$f":"P512","v":226275},0,0,226275]
[{"$f":"F527","v":"2003-04"},"2004-05",{"$f":"P535","v":215500},{"$f":"P536","v":0},{"$f":"P537","v":0},{"$f":"P538","v":215500},{"$f":"P539","v":"(below 65 years)"},{"$f":"P540","v":0},{"$f":"P541","v":215500},0,0,215500]
[{"$f":"F556","v":"2004-05"},"2005-06",{"$f":"P564","v":215500},{"$f":"P565","v":0},{"$f":"P566","v":4310},{"$f":"P567","v":219810},{"$f":"P568","v":"(below 65 years)"},{"$f":"P569","v":0},{"$f":"P570","v":219810},0,4310,219810]
[{"$f":"F585","v":"2005-06"},"2006-07",{"$f":"P593","v":191500},{"$f":"P594","v":0},{"$f":"P595","v":3830},{"$f":"P596","v":195330},{"$f":"P597","v":"(below 65 years)"},{"$f":"P598","v":0},{"$f":"P599","v":195330},0,3830,195330]
[{"$f":"F614","v":"2006-07"},"2007-08",{"$f":"P622","v":191500},{"$f":"P623","v":0},{"$f":"P624","v":3830},{"$f":"P625","v":195330},{"$f":"P626","v":"(below 65 years)"},{"$f":"P627","v":0},{"$f":"P628","v":195330},0,3830,195330]
[{"$f":"F643","v":"2007-08"},"2008-09",{"$f":"P651","v":190500},{"$f":"P652","v":0},{"$f":"P653","v":5715},{"$f":"P654","v":196215},{"$f":"P655","v":"(below 65 years)"},{"$f":"P656","v":0},{"$f":"P657","v":196215},0,5715,196215]
[{"$f":"F672","v":"2008-09"},"2009-10",{"$f":"P680","v":146500},{"$f":"P681","v":0},{"$f":"P682","v":4395},{"$f":"P683","v":150895},{"$f":"P684","v":"(below 65 years)"},{"$f":"P685","v":0},{"$f":"P686","v":150895},0,4395,150895]
[{"$f":"F701","v":"2009-10"},"2010-11",{"$f":"P709","v":145500},{"$f":"P710","v":0},{"$f":"P711","v":4365},{"$f":"P712","v":149865},{"$f":"P713","v":"(below 65 years)"},{"$f":"P714","v":0},{"$f":"P715","v":149865},0,4365,149865]
[{"$f":"F730","v":"2010-11"},"2011-12",{"$f":"P738","v":95500},{"$f":"P739","v":0},{"$f":"P740","v":2865},{"$f":"P741","v":98365},{"$f":"P742","v":"(below 65 years)"},{"$f":"P743","v":0},{"$f":"P744","v":98365},0,2865,98365]
[{"$f":"F759","v":"2011-12"},"2012-13",{"$f":"P767","v":93500},{"$f":"P768","v":0},{"$f":"P769","v":2805},{"$f":"P770","v":96305},{"$f":"P771","v":"(below 60 years)"},{"$f":"P772","v":0},{"$f":"P773","v":96305},0,2805,96305]
[{"$f":"F788","v":"2012-13"},"2013-14",{"$f":"P796","v":91000},{"$f":"P797","v":0},{"$f":"P798","v":2730},{"$f":"P799","v":93730},{"$f":"P800","v":"(below 65 years)"},{"$f":"P801","v":0},{"$f":"P802","v":93730},0,2730,93730]
[{"$f":"F817","v":"2013-14"},"2014-15",{"$f":"P825","v":91000},{"$f":"P826","v":0},{"$f":"P827","v":2730},{"$f":"P828","v":93730},{"$f":"P829","v":"(below 60 years)"},{"$f":"P830","v":0},{"$f":"P831","v":93730},{"$f":"IF($E$4<=O1196,0,IF($E$4>500000,0,IF($E$4>O1196,IF(C1196<2000,C1196,2000),0)))","v":0},{"$f":"IF(J1196>0,ROUND((C1196-J1196)*0.03,0),E1196)","v":2730},93730,null,{"$f":"Q820+20000","v":220000}]
[{"$f":"F846","v":"2014-15"},"2015-16",{"$f":"P854","v":86000},{"$f":"P855","v":0},{"$f":"P856","v":2580},{"$f":"P857","v":88580},{"$f":"P858","v":"(below 60 years)"},{"$f":"P859","v":0},{"$f":"P860","v":88580},{"$f":"IF($E$4<=O1197,0,IF($E$4>500000,0,IF($E$4>O1197,IF(C1197<2000,C1197,2000),0)))","v":0},{"$f":"IF(J1197>0,ROUND((C1197-J1197)*0.03,0),E1197)","v":2580},88580,null,{"$f":"Q849+20000","v":270000}]
[{"$f":"F875","v":"2015-16"},"2016-17",{"$f":"P883","v":86000},{"$f":"P884","v":0},{"$f":"P885","v":2580},{"$f":"P886","v":88580},{"$f":"P887","v":"(below 60 years)"},{"$f":"P888","v":0},{"$f":"P889","v":88580},{"$f":"IF($E$4<=O1198,0,IF($E$4>500000,0,IF($E$4>O1198,IF(C1198<2000,C1198,2000),0)))","v":0},{"$f":"IF(J1198>0,ROUND((C1198-J1198)*0.03,0),E1198)","v":2580},{"$f":"C1198+D1198-J1198+K1198","v":88580},null,{"$f":"Q878+20000","v":270000}]
["2016-17","2017-18",{"$f":"P912","v":86000},{"$f":"P913","v":0},{"$f":"P914","v":2580},{"$f":"P915","v":88580},{"$f":"P916","v":"(below 60 years)"},{"$f":"P917","v":0},{"$f":"P918","v":88580},{"$f":"IF($E$4<=O1199,0,IF($E$4>500000,0,IF($E$4>O1199,IF(C1199<5000,C1199,5000),0)))","v":0},{"$f":"IF(J1199>0,ROUND((C1199-J1199)*0.03,0),E1199)","v":2580},88580,null,{"$f":"Q907+20000","v":270000},null,{"$f":"L907","v":0},10000000]
["2017-18","2018-19",{"$f":"P941","v":73500},{"$f":"P942","v":0},{"$f":"P943","v":2205},{"$f":"P944","v":75705},{"$f":"P945","v":"(below 60 years)"},{"$f":"P946","v":0},{"$f":"P947","v":75705},{"$f":"IF($E$4<=250000,0,IF($E$4>350000,0,IF($E$4>300000,2500,IF($E$4>50000,C1200))))","v":0},{"$f":"IF(J1200>0,ROUND((C1200-J1200)*0.03,0),E1200)","v":2205},75705,null,null,null,{"$f":"L936","v":0},5000000]
["2018-19","2019-20",{"$f":"P970","v":73500},{"$f":"P971","v":0},{"$f":"P972","v":2940},{"$f":"P973","v":76440},{"$f":"P974","v":"(below 60 years)"},{"$f":"P975","v":0},{"$f":"P976","v":76440},{"$f":"IF($E$4<=250000,0,IF($E$4>350000,0,IF($E$4>300000,2500,IF($E$4>50000,C1201))))","v":0},{"$f":"IF(J1201>0,ROUND((C1201-J1201)*0.04,0),E1201)","v":2940},76440]
["2019-20","2020-21",{"$f":"P999","v":73500},{"$f":"P1000","v":0},{"$f":"P1001","v":2940},{"$f":"P1002","v":76440},{"$f":"P1003","v":"(below 60 years)"},{"$f":"P1004","v":0},{"$f":"P1005","v":76440},{"$f":"IF($E$4<=O1202,0,IF($E$4>500000,0,IF($E$4>O1202,IF(C1202<12500,C1202,12500),0)))","v":0},2940,76440,null,null,4500000,{"$f":"L936","v":0},5000000]
["2020-21","2021-22",{"$f":"P1028","v":73500},{"$f":"P1029","v":0},{"$f":"P1030","v":2940},{"$f":"P1031","v":76440},{"$f":"P1032","v":"(below 60 years)"},{"$f":"P1033","v":0},{"$f":"P1034","v":76440},{"$f":"IF($E$4<=O1203,0,IF($E$4>500000,0,IF($E$4>O1203,IF(C1203<12500,C1203,12500),0)))","v":0},2940,76440,null,{"$f":"Q995+20000","v":20000},{"$f":"N1203-20000","v":0}]
[{"$f":"B1203","v":"2021-22"},"2022-23",{"$f":"P1057","v":73500},{"$f":"P1058","v":0},{"$f":"P1059","v":2940},{"$f":"P1060","v":76440},{"$f":"P1061","v":"(below 60 years)"},{"$f":"P1062","v":0},{"$f":"P1063","v":76440},{"$f":"IF($E$4<=O1204,0,IF($E$4>500000,0,IF($E$4>O1204,IF(C1204<12500,C1204,12500),0)))","v":0},2940,76440,null,{"$f":"Q996+20000","v":20000},{"$f":"N1204-20000","v":0}]
[{"$f":"B1204","v":"2022-23"},"2023-24",{"$f":"P1086","v":73500},{"$f":"P1087","v":0},{"$f":"P1088","v":2940},{"$f":"P1089","v":76440},{"$f":"P1090","v":"(below 60 years)"},{"$f":"P1091","v":0},{"$f":"P1092","v":76440},{"$f":"IF($E$4<=O1205,0,IF($E$4>500000,0,IF($E$4>O1205,IF(C1205<12500,C1205,12500),0)))","v":0},2940,76440,null,{"$f":"Q997+20000","v":20000},{"$f":"N1205-20000","v":0}]
[{"$f":"B1205","v":"2023-24"},"2024-25",{"$f":"P1115","v":73500},{"$f":"P1116","v":0},{"$f":"P1117","v":2940},{"$f":"P1118","v":76440},{"$f":"P1119","v":"(below 60 years)"},{"$f":"P1120","v":0},{"$f":"P1121","v":76440},{"$f":"IF($E$4<=O1206,0,IF($E$4>K1213,0,IF($E$4>O1206,IF(C1206<K1212,C1206,K1212),0)))","v":0},2940,76440]
["2024-25","2025-26",{"$f":"P1144","v":73500},{"$f":"P1145","v":0},{"$f":"P1146","v":2940},{"$f":"P1147","v":76440},{"$f":"P1148","v":"(below 60 years)"},{"$f":"P1149","v":0},{"$f":"P1150","v":76440},{"$f":"IF($E$4<=O1207,0,IF($E$4>$K$1213,0,IF($E$4>O1207,IF(C1207<$K$1212,C1207,$K$1212),0)))","v":0},2940,{"$f":"C1207+D1207-J1207+K1207","v":76440}]
[{"$f":"$E$2","v":"2024-25"},{"$f":"INDEX($B$1168:$B$1207,MATCH($A$1208,$A$1168:$A$1207,0))","v":"2025-26"},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!D138,INDEX($C$1168:$C$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":30500},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!E138,INDEX($D$1168:$D$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":0},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!F138,INDEX($E$1168:$E$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":1220},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!G138,INDEX($F$1168:$F$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":31720},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!H138,INDEX($G$1168:$G$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":"Not Defined"},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!I138,INDEX($H$1168:$H$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":0},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!J138,INDEX($I$1168:$I$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":30500},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!K138,INDEX($J$1168:$J$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":0},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!L138,INDEX($K$1168:$K$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":1220},{"$f":"IF($A$2=\"New option u/s 115BAC\",'115BAC'!M138,INDEX($L$1168:$L$1207,MATCH($A$1208,$A$1168:$A$1207,0)))","v":31720},null,null,null,{"$f":"INDEX($P$1168:$P$1202,MATCH($A$1208,$A$1168:$A$1202,0))","v":{"$error":"#N/A"}},{"$f":"INDEX($Q$1168:$Q$1202,MATCH($A$1208,$A$1168:$A$1202,0))","v":{"$error":"#N/A"}}]
["Fin._Year","Asst. Year","TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due","Rebate u/s 87A","Revised E.cess(adjusting 87A)","Revised Total Tax due","Tax Due"]
[null,"FIN. YEAR",{"$f":"E2","v":"2024-25"},null,"Net Tax Due",null,null,"F.Year","New option u/s 115BAC","Existing Option","Final Value"]
[null,"TAX CATE.",{"$f":"E3","v":"MALE"},null,null,null,null,"2023-24",25000,12500,{"$f":"IF($A$2=$I$1210,I1211,J1211)","v":25000}]
[null,"TAX INCO.",{"$f":"E4","v":805000},null,null,null,null,null,700000,500000,{"$f":"IF($A$2=$I$1210,I1212,J1212)","v":700000}]
[null,"TAX IF PAN IS NOT PROVIDED",null,null,null,null,"PAN NO"]
[null,"RATE","TAX","REBATE","SUR.","TOTAL",{"$f":"Statement!C6","v":"BEPPS1234Q"}]
[null,"NORMAL",{"$f":"I1208","v":30500},{"$f":"J1208","v":0},{"$f":"IF(K1208>0,K1208,0)","v":1220},{"$f":"IF(L1208>0,L1208,0)","v":31720},{"$f":"MID(G1214,4,1)","v":"P"}]
[null,"ABNORMAL",{"$f":"C1215*2","v":61000},{"$f":"D1215","v":0},{"$f":"ROUND(C1216*3%,0)","v":1830},{"$f":"C1216+E1216-D1216","v":62830},{"$f":"LEN(Statement!C6)","v":10}]
[null,"FINAL",{"$f":"IF(G1216<11,IF(G1215=\"P\",C1215,C1216))","v":30500},{"$f":"D1215","v":0},{"$f":"IF(G1215=\"P\",E1215,E1216)","v":1220},{"$f":"IF(G1215=\"P\",F1215,F1216)","v":31720}]
[null,"Test message",{"$f":"IF(G1215=\"P\",\"\",\"Tax Rate will be 20% highter due to PANNOTAVBL or wrong PAN\")","v":""}]
[]
[null,"Marginal Releif"]
[null,"("," Marginal relief ","Rs.",{"$f":"H1208","v":0},")",{"$f":"CONCATENATE(B1221,\"  \",H1219,\"  \",F1221)","v":"(    )"}]
[null,{"$f":"CONCATENATE(B1221,\"  \",C1221,\" \",D1221,\"  \",E1221,\" \",F1221)","v":"(   Marginal relief  Rs.  0 )"}]
[null,"Marginal relief-Not Applicable",null,null,null,null,"( Not Applicable  )"]
[null,{"$f":"CONCATENATE(B1221,\"  \",B1223,\" \",F1221)","v":"(  Marginal relief-Not Applicable )"}]
[null,"Net Tax Liability"]
[null,"Total Tax due",null,null,null,null,{"$f":"L1208-'Tax Calculation'!$J$99","v":31720}]
[null,"Tax Deducted",null,null,null,null,{"$f":"'Tax Calculation'!$J$96","v":0}]
[null,"Net Tax due",null,null,null,null,{"$f":"IF(G1227>G1226,0,G1226-G1227)","v":31720}]
[null,"Net Tax payable",null,null,null,null,{"$f":"IF(G1228>0,G1228,0)","v":31720}]
[null,"Net Tax refundable",null,null,null,null,{"$f":"IF(G1227>G1226,G1227-G1226,0)","v":0}]
[null,"Net Tax due-NIL",null,null,null,null,{"$f":"IF(G1226=G1227,0,0)","v":0}]
[null,{"$f":"IF(G1229>0,B1229,IF(G1230>0,B1230,B1231))","v":"Net Tax payable"},null,null,null,null,{"$f":"INDEX(G1229:G1231,MATCH(B1232,B1229:B1231,0))","v":31720}]
[]
[null,"Amount in words",null,{"$f":"IF(G1232=0,\"No Tax amtount\",pravesh(G1232))","v":{"$error":"#NAME?"}}]
[null,"Test message",null,{"$f":"CONCATENATE(\"(\",\"  \",D1234,\"  \",\")\")","v":{"$error":"#NAME?"}}]
[]
[]
[]
[null,"Tax treatment of family pension"]
[null,"FIN YEAR",{"$f":"E2","v":"2024-25"}]
[null,"OPTION",{"$f":"A2","v":"New option u/s 115BAC"}]
[null,null,null,"2024-25","oth"]
[null,null,"Income ","Max limit",null,{"$f":"B1244","v":"New option u/s 115BAC"},{"$f":"B1245","v":"Existing Option"},"Relief u/s 54"]
[null,"New option u/s 115BAC",{"$f":"C1245","v":80000},25000,15000,{"$f":"IF($C$1240=$D$1242,C1244-MIN(D1244,ROUND(C1244/3,0)),C1244-MIN(E1244,ROUND(C1244/3,0)))","v":55000},{"$f":"C1244-MIN(E1244,ROUND(C1244/3,0))","v":65000},{"$f":"IF($C$1241=F1243,C1244-F1244,C1244-G1244)","v":25000}]
[null,"Existing Option",{"$f":"'Tax Calculation'!I55","v":80000},15000,15000,{"$f":"C1245-MIN(15000,ROUND(C1245/3,0))","v":65000},{"$f":"F1245","v":65000}]
[null,null,null,null,null,{"$f":"IF(C1241=F1243,F1244,G1244)","v":55000}]

{"sheet":"Gross Salary","index":31,"n_rows":86,"n_cols":19,"rows_kept":86,"cut":false,"hidden":false,"merged":[[12,0,12,9],[32,0,32,7],[33,3,34,3],[33,8,34,8],[0,12,1,14],[33,12,34,14],[0,6,0,7],[11,0,11,8],[0,0,0,1],[0,3,0,5],[50,3,50,5],[50,6,50,7],[50,8,50,9],[33,4,34,4],[33,5,34,5],[33,6,34,6],[33,7,34,7],[33,9,34,9],[59,0,60,0],[1,0,1,7],[0,8,0,9],[5,0,5,1],[6,0,6,1],[7,0,7,1],[1,8,1,9],[6,2,6,7],[7,2,7,7],[32,8,32,9],[9,0,9,1],[10,0,10,1],[50,1,50,2],[33,0,34,0],[33,1,34,1],[33,2,34,2]]}
[null,null,"Employee Data","Form no 16",null,null,"Statement",null,"Home",null,null,null,"There is no data linking of this sheet… "]
["(Option A-Determination of Gross Salary for selected Fin. Year",null,null,null,null,null,null,null,"2024-25"]
["START MONTH","END MONTH","NO. OF MONTHS","Basic Pay","D.A.","H.R.A.","C.C.A.","OTH.","MONTHLY SALARY","GROSS SALARY"]
["2024-03-02","2024-06-02",{"$f":"F63","v":4},87100,0.5,0.18,620,0,{"$f":"SUM(D4+ROUND(D4*(E4+F4),0)+G4+H4)","v":146948},{"$f":"I4*C4","v":587792}]
[{"$f":"INDEX($H$62:$H$73,MATCH($B$4,$A$62:$A$73,0))","v":"2024-07-02"},"2025-03-02",{"$f":"F65","v":8},90000,0.5,0.18,620,0,{"$f":"SUM(D5+ROUND(D5*(E5+F5),0)+G5+H5)","v":151820},{"$f":"I5*C5","v":1214560}]
["SURRENDER LEAVE",null,"2025-02-02",90000,0.5,"For No of days",null,15,{"$f":"ROUND(D6*H6/30*(1+E6),0)","v":67500},{"$f":"I6","v":67500}]
["BONUS",null,20,null,null,null,null,null,0,{"$f":"I7","v":0}]
["D.A. arrear",null,null,null,null,null,null,null,0,{"$f":"I8","v":0}]
["2024-01-02","2024-03-04",{"$f":"F76","v":3},87100,0.04,0,0,0,{"$f":"SUM(ROUND(D9*(E9+F9),0)+G9+H9)","v":3484},{"$f":"I9*C9","v":10452}]
["OTHERS",null,"Whole amt",0,null,0,0,0,null,{"$f":"SUM(D10:H10)","v":0}]
["OTHERS",null,"Whole amt",null,null,null,null,null,null,{"$f":"SUM(D11:H11)","v":0}]
["TOTAL GROSS SALARY",null,null,null,null,null,null,null,null,{"$f":"SUM(J4:J11)","v":1880304}]
[{"$f":"pravesh(J12)","v":{"$error":"#NAME?"}}]
[]
["Periods","Basic Pay","D.A.","HRA","CCA","Oth","Total","GPF Cont","SI Pre.","LIC",null,"MCA INT","HBA INT","H.FUND","GR. INS.","I. TAX","BILL NO","BILL DATE","VOU DATE"]
["2015-03-01"]
["2015-04-01"]
["2015-05-01"]
["2015-06-01"]
["2015-07-01"]
["2015-08-01"]
["2015-09-01"]
["2015-10-01"]
["2015-11-01"]
["2015-12-01"]
["2016-01-01"]
["2016-02-01"]
[]
[]
[]
[]
[]
["(Option-B) Determination of Gross Salary for selected Fin. Year",null,null,null,null,null,null,null,"2024-25"]
["Month","Basic Pay","D.A.","H.R.A.","C.C.A.","OTH.","OTH.","OTH.","OTH.","GROSS SALARY",null,null,"There is no data linking of this sheet… "]
[]
[{"$f":"pks!O57","v":"2024-04-01"},0,{"$f":"ROUND(B36*125%,0)","v":0},{"$f":"ROUND(B36*20%,0)","v":0},0,0,0,0,0,{"$f":"SUM(B36:I36)","v":0}]
[{"$f":"A36+31","v":"2024-05-02"},{"$f":"B36","v":0},{"$f":"ROUND(B37*125%,0)","v":0},{"$f":"ROUND(B37*20%,0)","v":0},{"$f":"E36","v":0},null,null,null,null,{"$f":"SUM(B37:I37)","v":0}]
[{"$f":"A37+31","v":"2024-06-02"},{"$f":"B37","v":0},{"$f":"ROUND(B38*125%,0)","v":0},0,{"$f":"E37","v":0},null,null,null,null,0]
["2024-07-03",0,{"$f":"ROUND(B39*132%,0)","v":0},0,0,null,null,null,null,0]
["2024-08-03",0,{"$f":"ROUND(B40*132%,0)","v":0},0,0,null,null,null,null,0]
["2024-09-03",0,0,0,0,null,null,null,null,0]
["2024-10-04",0,0,0,0,null,0,null,null,0]
["2024-11-04",0,0,0,0,null,null,null,null,0]
["2024-12-05",0,0,0,0,null,null,null,null,0]
["2025-01-05",0,0,0,0,null,null,null,null,0]
["2025-02-05",0,0,0,0,null,null,null,null,0]
["2025-03-08",0,0,0,0,null,null,null,null,0]
["Total",{"$f":"SUM(B36:B47)","v":0},{"$f":"SUM(C36:C47)","v":0},0,0,0,0,0,0,0]
[]
[]
[null,"Employee Data",null,"Form no 16",null,null,"Statement",null,"Home"]
[]
[]
[]
[]
[]
[]
[]
[]
["1900-01-01",{"$f":"LEFT(A60,4)","v":"1"},"MARCH",{"$f":"DATEVALUE(CONCATENATE(C60,\"-\",B60))","v":"2001-03-01"},{"$f":"D60","v":"2001-03-01"},{"$f":"E60+120","v":"2001-06-29"}]
[null,null,null,null,null,null,null,12]
[{"$f":"J62*1","v":"2024-03-02"},4,"START MONTH",{"$f":"A62","v":"2024-03-02"},{"$f":"INDEX($B$62:$B$77,MATCH(D62,$A$62:$A$77,0))","v":4},null,null,{"$f":"A63","v":"2024-04-02"},{"$f":"I2","v":"2024-25"},{"$f":"INDEX(pks!$E$53:$E$93,MATCH('Gross Salary'!$I$62,pks!$C$53:$C$93,0))-30","v":"2024-03-02"}]
[{"$f":"DATE(YEAR(A62),MONTH(A62)+$A$60,MIN(DAY(A62),DAY(DATE(YEAR(A62),MONTH(A62)+$A$60+1,0))))","v":"2024-04-02"},5,"END MONTH",{"$f":"B4","v":"2024-06-02"},{"$f":"INDEX($B$62:$B$77,MATCH(D63,$A$62:$A$77,0))","v":7},{"$f":"E63+1-E62","v":4},null,{"$f":"A64","v":"2024-05-02"}]
["2024-05-02",6,null,{"$f":"A5","v":"2024-07-02"},{"$f":"INDEX($B$62:$B$77,MATCH(D64,$A$62:$A$77,0))","v":8},null,null,"2024-06-02"]
["2024-06-02",7,null,{"$f":"IF(B5=\"\",\"\",B5)","v":"2025-03-02"},{"$f":"INDEX($B$62:$B$77,MATCH(D65,$A$62:$A$77,0))","v":15},{"$f":"IF(D65=\"\",0,E65+1-E64)","v":8},null,"2024-07-02"]
["2024-07-02",8,null,null,{"$f":"INDEX($B$62:$B$77,MATCH(D66,$A$62:$A$77,0))","v":{"$error":"#N/A"}},null,null,"2024-08-02"]
["2024-08-02",9,null,null,{"$error":"#N/A"},null,null,"2024-09-02"]
["2024-09-02",10,null,null,{"$error":"#N/A"},null,null,"2024-10-02"]
["2024-10-02",11,null,null,{"$error":"#N/A"},null,null,"2024-11-02"]
["2024-11-02",12,null,null,{"$error":"#N/A"},null,null,"2024-12-02"]
["2024-12-02",13,null,null,{"$error":"#N/A"},null,null,"2025-01-02"]
["2025-01-02",14,null,null,{"$error":"#N/A"},null,null,"2025-02-02"]
["2025-02-02",15,null,null,{"$error":"#N/A"},null,null,{"$f":"A75","v":"2024-01-02"}]
["2025-03-02",15,null,null,{"$f":"INDEX($B$62:$B$77,MATCH(D74,$A$62:$A$77,0))","v":{"$error":"#N/A"}},null,null,{"$f":"A76","v":"2024-02-02"}]
[{"$f":"A62-60","v":"2024-01-02"},1,null,{"$f":"A9","v":"2024-01-02"},{"$f":"INDEX($B$62:$B$86,MATCH(D75,$A$62:$A$86,0))","v":1},{"$f":"E75+1-E73","v":{"$error":"#N/A"}}]
[{"$f":"A75+31","v":"2024-02-02"},2,null,{"$f":"B9","v":"2024-03-04"},{"$f":"INDEX($B$62:$B$77,MATCH(D76,$A$62:$A$77,0))","v":3},{"$f":"E76+1-E75","v":3}]
[{"$f":"A76+31","v":"2024-03-04"},3]
[{"$f":"A77+31","v":"2024-04-04"},4]
["2024-05-05",5]
["2024-06-05",6]
["2024-07-06",7]
["2024-08-06",8]
["2024-09-06",9]
["2024-10-07",10]
["2024-11-07",11]
["2024-12-08",12]

{"sheet":"pks","index":32,"n_rows":414,"n_cols":74,"rows_kept":414,"cut":false,"hidden":true,"merged":[[357,16,357,19],[358,18,358,19],[358,22,358,23],[166,45,166,51],[167,47,167,51],[172,45,172,46],[357,5,357,9],[243,11,243,13],[249,11,249,13],[254,11,254,13],[336,1,336,5],[330,1,331,2],[330,3,331,3],[333,1,334,2],[333,3,334,3],[252,5,254,5],[323,1,323,4],[312,1,312,4],[319,1,319,4],[320,1,320,4],[294,0,294,1],[322,1,322,4],[313,1,313,4],[314,1,314,4],[315,1,315,4],[316,1,316,4],[321,1,321,4],[318,1,318,4],[311,1,311,4],[236,6,236,7],[236,0,236,1],[260,7,260,10],[239,0,239,1],[238,0,238,1],[244,0,244,5],[250,5,251,5],[250,2,251,2],[250,3,251,3],[245,1,245,2],[250,4,251,4],[317,1,317,4],[295,0,295,1],[296,0,296,1],[240,10,241,10],[250,1,251,1],[240,0,240,1],[241,0,241,1],[245,3,245,4],[1,1,1,4],[54,13,54,14],[12,2,12,3],[2,2,2,3],[1,5,1,8],[2,10,2,11],[205,1,205,4],[0,0,0,3],[1,9,1,12],[83,6,83,11],[32,13,32,18],[21,1,21,4],[21,5,21,8],[21,9,21,12],[12,10,12,11],[12,14,12,16],[20,0,20,5],[21,13,21,17],[11,5,11,8],[12,6,12,7],[195,1,195,4],[200,1,200,4],[1,13,1,17],[202,1,202,4],[22,2,22,3],[22,6,22,7],[22,10,22,11],[11,22,11,24],[21,18,21,20],[12,19,12,20],[22,31,22,32],[22,14,22,16],[21,30,21,33],[22,27,22,28],[22,23,22,24],[2,6,2,7],[11,26,11,28],[21,26,21,28],[12,23,12,24],[2,23,2,24],[2,19,2,20],[11,34,11,37],[11,1,11,4],[11,9,11,12],[11,13,11,17],[21,34,21,37],[20,34,20,36],[12,35,12,36],[10,0,10,5],[2,35,2,36],[10,34,10,36],[12,31,12,32],[12,27,12,28],[11,18,11,20],[2,14,2,16],[1,34,1,37],[1,18,1,20],[2,31,2,32],[1,30,1,33],[1,26,1,28],[1,22,1,24],[2,27,2,28],[11,30,11,33],[11,38,11,41],[50,13,50,14],[166,9,166,15],[219,6,219,8],[163,7,163,9],[71,6,71,11],[32,19,32,24],[61,6,61,11],[79,6,79,11],[75,6,75,11],[93,15,93,22],[167,2,167,6],[106,16,106,22],[98,16,98,22],[102,16,102,22],[116,3,116,5],[219,3,219,5],[166,0,166,5],[207,1,207,4],[208,1,208,4],[203,1,203,4],[209,1,209,4],[193,1,193,4],[211,1,211,4],[197,0,197,1],[257,13,257,14],[258,13,258,14],[257,11,257,12],[258,11,258,12],[259,11,259,12],[172,27,172,28],[260,11,260,14],[234,11,234,14],[235,11,235,14],[255,19,255,21],[172,18,172,19],[237,11,237,14],[238,11,238,14],[239,11,239,14],[240,13,241,14],[256,11,256,14],[232,11,232,14],[233,11,233,14],[228,0,228,1],[220,6,220,7],[224,6,224,7],[224,3,224,4],[236,3,236,4],[228,6,228,7],[172,9,172,10],[219,0,219,2],[228,3,228,4],[233,3,233,4],[224,0,224,1],[233,0,233,1],[233,6,233,7],[172,0,172,1],[220,0,220,1],[220,3,220,4],[196,1,196,4],[201,1,201,4],[210,1,210,4],[206,1,206,4],[204,1,204,4],[199,1,199,4],[3,44,3,46],[4,44,4,46],[5,44,5,46],[1,38,1,41],[2,39,2,40],[10,38,10,40],[6,44,6,46],[194,1,194,4],[93,3,93,13],[22,39,22,40],[21,38,21,41],[20,38,20,40],[12,39,12,40],[22,19,22,20],[21,22,21,24],[51,6,51,11],[22,35,22,36],[30,38,30,40],[30,34,30,36],[167,29,167,33],[166,27,166,33],[166,18,166,24],[167,20,167,24],[167,11,167,15],[270,13,270,14],[271,13,271,14],[272,13,272,14],[355,5,355,6],[0,71,0,76],[141,17,141,18],[141,19,141,20],[141,21,141,22],[268,13,268,14],[267,13,267,14],[261,11,261,12],[261,13,261,14],[262,11,262,12],[262,13,262,14],[263,11,263,12],[264,13,264,14],[265,13,265,14],[266,13,266,14],[166,36,166,42],[167,38,167,42],[172,36,172,37],[0,44,0,47],[1,44,1,46],[2,44,2,46]]}
["Tax Calculation for Tax Calculator",null,null,null,"F.Y.",{"$f":"'Tax Calculation'!$C$4","v":"2024-25"},"TAX CATE.",{"$f":"'Tax Calculation'!$E$4","v":"MALE"},"TAX AMT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DATA RELATING TO RD INTREST",null,null,null,{"$f":"IF($AV$4=\"Quarterly\",4,IF($AV$4=\"Half yearly\",2,IF($AV$4=\"Yearly\",1,IF($AV$4=\"Monthly\",12))))","v":12},1,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"Private Sub Worksheet_Activate()",null,null,"Fin._Year","Asst._Year","Month Name",null,"Selected data for Statement"]
["FINANCIAL YEAR","2014-15",null,null,null,"2013-14",null,null,null,"2012-13",null,null,null,"2011-12",null,null,null,null,"2010-11",null,null,null,"2009-10",null,null,null,"2008-09",null,null,null,"2007-08",null,null,null,"2006-07",null,null,null,"2005-06",null,null,null,null,null,{"$f":"'Useful Calculation'!A19","v":"Monthly Installment Amount"},null,null,{"$f":"'Useful Calculation'!E19","v":5150},{"$f":"IF($AV$4=\"Quarterly\",3,IF($AV$4=\"Half yearly\",6,IF($AV$4=\"Yearly\",12,IF($AV$4=\"Monthly\",1))))","v":1},2,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,"    Dim r As Range, c As Range",null,null,"1985-86","1986-87","1985-03-01","1986-03-31","Fin. Year","Month","Year"]
["Taxable Income",{"$f":"F3","v":805000},{"$f":"G3","v":"MALE"},null,"RESULT",{"$f":"J3","v":805000},{"$f":"K3","v":"MALE"},null,"RESULT",{"$f":"'Tax Calculation'!J89","v":805000},{"$f":"'Tax Calculation'!E4","v":"MALE"},null,"RESULT",{"$f":"J3","v":805000},{"$f":"K3","v":"MALE"},null,null,"RESULT",{"$f":"J3","v":805000},{"$f":"K3","v":"MALE"},null,"RESULT",{"$f":"N3","v":805000},{"$f":"K3","v":"MALE"},null,"RESULT",{"$f":"S3","v":805000},{"$f":"K3","v":"MALE"},null,"RESULT",{"$f":"$AA$3","v":805000},{"$f":"K3","v":"MALE"},null,"RESULT",{"$f":"$AA$3","v":805000},{"$f":"K3","v":"MALE"},null,"RESULT",{"$f":"$AA$3","v":805000},{"$f":"K3","v":"MALE"},null,"RESULT",null,null,{"$f":"'Useful Calculation'!A20","v":"Existing Applicable Rate of Interest (in %)"},null,null,{"$f":"'Useful Calculation'!E20","v":9},null,{"$f":"AX2+1","v":3},null,0.2,null,null,null,null,null,null,null,null,null,null,null,null,"Set r = Range(\"a30:A62\")",null,null,"1986-87","1987-88",{"$f":"DATE(YEAR(BR2),MONTH(BR2)+12,DAY(BR2))","v":"1986-03-01"},{"$f":"DATE(YEAR(BS2),MONTH(BS2)+12,DAY(BS2))","v":"1987-03-31"},{"$f":"'Gross Salary'!I2","v":"2024-25"},{"$f":"VLOOKUP(BT3,BQ2:BS37,2)","v":"2020-03-01"},{"$f":"YEAR(BU3)","v":2020}]
["TAX CATEGY","MALE","Sr. Citizen ","Very Sr. Citizen ",{"$f":"C3","v":"MALE"},"MALE","Sr. Citizen ","Very Sr. Citizen ",{"$f":"G3","v":"MALE"},"MALE","Sr. Citizen ","Very Sr. Citizen ",{"$f":"K3","v":"MALE"},"MALE","Female","Sr. Citizen ","Very Sr. Citizen ",{"$f":"O3","v":"MALE"},"MALE","Female","Sr. Citizen ",{"$f":"T3","v":"MALE"},"MALE","Female","Sr. Citizen ",{"$f":"X3","v":"MALE"},"MALE","Female","Sr. Citizen ",{"$f":"AB3","v":"MALE"},"MALE","Female","Sr. Citizen ",{"$f":"AF3","v":"MALE"},"MALE","Female","Sr. Citizen ",{"$f":"AJ3","v":"MALE"},"MALE","Female","Sr. Citizen ",{"$f":"AN3","v":"MALE"},null,null,{"$f":"'Useful Calculation'!A21","v":"Compund Period (Basis of Intrest calculation)"},null,null,{"$f":"'Useful Calculation'!E21","v":"Monthly"},null,{"$f":"AX3+1","v":4},null,0.3,null,"January",{"$f":"MONTH(DATEVALUE(\"01-\"&BB4))","v":1},{"$f":"TEXT((BC4+1),\"MMM\")","v":"Jan"},2000,"-",2001,{"$f":"CONCATENATE(BE4,BF4,BG4)","v":"2000-2001"},{"$f":"LEFT(BH4,4)","v":"2000"},{"$f":"RIGHT(BH4,4)","v":"2001"},null,null,"Application.ScreenUpdating = False",null,null,"1987-88","1988-89",{"$f":"DATE(YEAR(BR3),MONTH(BR3)+12,DAY(BR3))","v":"1987-03-01"},{"$f":"DATE(YEAR(BS3),MONTH(BS3)+12,DAY(BS3))","v":"1988-03-31"}]
["AGE CONST","(Man/\nWomen)"," Age => 60  \nand  < 80","Aget => 80 Years",{"$f":"IF(E4=\"SENIOR CITIZEN\",C5,IF(E4=\"VERY SENIOR CITIZEN\",D5,B5))","v":"(Man/\nWomen)"},"(Man/\nWomen)"," Age => 60  \nand  < 80","Aget => 80 Years",{"$f":"IF(I4=\"SENIOR CITIZEN\",G5,IF(I4=\"VERY SENIOR CITIZEN\",H5,F5))","v":"(Man/\nWomen)"},"(Man/\nWomen)"," Age => 60  \nand  < 80","Aget => 80 Years",{"$f":"IF(M4=\"SENIOR CITIZEN\",K5,IF(M4=\"VERY SENIOR CITIZEN\",L5,J5))","v":"(Man/\nWomen)"},"NA","NA","Age => 60  and  < 80","Aget => 80 Years",{"$f":"IF($R$4=\"SENIOR CITIZEN\",P5,IF($R$4=\"VERY SENIOR CITIZEN\",Q5,IF($R$4=\"FEMALE\",O5,N5)))","v":"NA"},"NA","NA","=>65 Years",{"$f":"IF($R$4=\"SENIOR CITIZEN\",U5,IF($R$4=\"VERY SENIOR CITIZEN\",\"Not defined\",IF($R$4=\"FEMALE\",T5,S5)))","v":"NA"},"NA","NA","=>65 Years",{"$f":"IF($R$4=\"SENIOR CITIZEN\",Y5,IF($R$4=\"VERY SENIOR CITIZEN\",\"Not defined\",IF($R$4=\"FEMALE\",X5,W5)))","v":"NA"},"NA","NA","=>65 Years",{"$f":"IF($R$4=\"SENIOR CITIZEN\",AC5,IF($R$4=\"VERY SENIOR CITIZEN\",\"Not defined\",IF($R$4=\"FEMALE\",AB5,AA5)))","v":"NA"},"NA","NA","=>65 Years",{"$f":"IF($R$4=\"SENIOR CITIZEN\",AG5,IF($R$4=\"VERY SENIOR CITIZEN\",\"Not defined\",IF($R$4=\"FEMALE\",AF5,AE5)))","v":"NA"},"NA","NA","=>65 Years",{"$f":"IF($R$4=\"SENIOR CITIZEN\",AK5,IF($R$4=\"VERY SENIOR CITIZEN\",\"Not defined\",IF($R$4=\"FEMALE\",AJ5,AI5)))","v":"NA"},"NA","NA","=>65 Years",{"$f":"IF($R$4=\"SENIOR CITIZEN\",AO5,IF($R$4=\"VERY SENIOR CITIZEN\",\"Not defined\",IF($R$4=\"FEMALE\",AN5,AM5)))","v":"NA"},null,null,{"$f":"'Useful Calculation'!A22","v":"Term in Months"},null,null,{"$f":"'Useful Calculation'!E22","v":120},null,5,null,null,null,"February",{"$f":"MONTH(DATEVALUE(\"01-\"&BB5))","v":2},null,{"$f":"BE4+1","v":2001},"-",{"$f":"BG4+1","v":2002},{"$f":"CONCATENATE(BE5,BF5,BG5)","v":"2001-2002"},{"$f":"LEFT(BH5,4)","v":"2001"},{"$f":"RIGHT(BH5,4)","v":"2002"},null,null,"For Each c In r",null,null,"1988-89","1989-90","1988-03-01","1989-03-31"]
["Basic Exemption",250000,300000,500000,{"$f":"IF($M$4=\"SENIOR CITIZEN\",C6,IF($M$4=\"VERY SENIOR CITIZEN\",D6,B6))","v":250000},200000,250000,500000,{"$f":"IF($M$4=\"SENIOR CITIZEN\",G6,IF($M$4=\"VERY SENIOR CITIZEN\",H6,F6))","v":200000},200000,250000,500000,{"$f":"IF($M$4=\"SENIOR CITIZEN\",K6,IF($M$4=\"VERY SENIOR CITIZEN\",L6,J6))","v":200000},180000,190000,250000,500000,180000,160000,190000,240000,160000,160000,190000,240000,160000,150000,180000,225000,150000,110000,145000,195000,110000,100000,135000,185000,100000,100000,135000,185000,100000,null,null,{"$f":"'Useful Calculation'!A23","v":"RD start month"},null,null,{"$f":"'Useful Calculation'!E23","v":"January"},null,6,"Quarterly",null,null,"March",{"$f":"MONTH(DATEVALUE(\"01-\"&BB6))","v":3},null,{"$f":"BE5+1","v":2002},"-",{"$f":"BG5+1","v":2003},{"$f":"CONCATENATE(BE6,BF6,BG6)","v":"2002-2003"},"2002","2003",null,null,"    If Len(c.Text) = 0 Then",null,null,"1989-90","1990-91","1989-03-01","1990-03-31"]
["Your Tax",{"$f":"IF(AND($W$3>=250000,($W$3<500000)),($W$3-250000)*0.1)+IF(AND($W$3>=500000,$W$3<1000000),(25000+($W$3-500000)*0.2))+IF($W$3>=1000000,(125000+($W$3-1000000)*0.3))","v":86000},{"$f":"IF(AND($W$3>=300000,($W$3<500000)),($W$3-300000)*0.1)+IF(AND($W$3>=500000,$W$3<1000000),(20000+($W$3-500000)*0.2))+IF($W$3>=1000000,(125000+($W$3-1000000)*0.3))","v":81000},{"$f":"IF(AND($W$3>=500000,($W$3<500000)),($W$3-250000)*0)+IF(AND($W$3>=500000,$W$3<1000000),(0+($W$3-500000)*0.2))+IF($W$3>=1000000,(125000+($W$3-1000000)*0.3))","v":61000},{"$f":"IF($M$4=\"SENIOR CITIZEN\",C7,IF($M$4=\"VERY SENIOR CITIZEN\",D7,B7))","v":86000},{"$f":"IF(AND($W$3>=200000,($W$3<500000)),($W$3-200000)*0.1)+IF(AND($W$3>=500000,$W$3<1000000),(30000+($W$3-500000)*0.2))+IF($W$3>=1000000,(130000+($W$3-1000000)*0.3))","v":91000},{"$f":"IF(AND($W$3>=250000,($W$3<500000)),($W$3-250000)*0.1)+IF(AND($W$3>=500000,$W$3<1000000),(25000+($W$3-500000)*0.2))+IF($W$3>=1000000,(125000+($W$3-1000000)*0.3))","v":86000},{"$f":"IF(AND($W$3>=250000,($W$3<500000)),($W$3-250000)*0)+IF(AND($W$3>=500000,$W$3<1000000),(0+($W$3-500000)*0.2))+IF($W$3>=1000000,(100000+($W$3-1000000)*0.3))","v":61000},{"$f":"IF($M$4=\"SENIOR CITIZEN\",G7,IF($M$4=\"VERY SENIOR CITIZEN\",H7,F7))","v":91000},{"$f":"IF(AND($W$3>=200000,($W$3<500000)),($W$3-200000)*0.1)+IF(AND($W$3>=500000,$W$3<1000000),(30000+($W$3-500000)*0.2))+IF($W$3>=1000000,(130000+($W$3-1000000)*0.3))","v":91000},{"$f":"IF(AND($W$3>=250000,($W$3<500000)),($W$3-250000)*0.1)+IF(AND($W$3>=500000,$W$3<1000000),(25000+($W$3-500000)*0.2))+IF($W$3>=1000000,(125000+($W$3-1000000)*0.3))","v":86000},{"$f":"IF(AND($W$3>=250000,($W$3<500000)),($W$3-250000)*0)+IF(AND($W$3>=500000,$W$3<1000000),(0+($W$3-500000)*0.2))+IF($W$3>=1000000,(100000+($W$3-1000000)*0.3))","v":61000},{"$f":"IF($M$4=\"SENIOR CITIZEN\",K7,IF($M$4=\"VERY SENIOR CITIZEN\",L7,J7))","v":91000},{"$f":"IF(AND($W$3>=180000,($W$3<500000)),($W$3-180000)*0.1)+IF(AND($W$3>=500000,$W$3<800000),(32000+($W$3-500000)*0.2))+IF($W$3>=800000,(92000+($W$3-800000)*0.3))","v":93500},{"$f":"IF(AND($W$3>=190000,($W$3<500000)),($W$3-190000)*0.1)+IF(AND($W$3>=500000,$W$3<800000),(31000+($W$3-500000)*0.2))+IF($W$3>=800000,(91000+($W$3-800000)*0.3))","v":92500},{"$f":"IF(AND($W$3>=250000,($W$3<500000)),($W$3-250000)*0.1)+IF(AND($W$3>=500000,$W$3<800000),(25000+($W$3-500000)*0.2))+IF($W$3>=800000,(85000+($W$3-800000)*0.3))","v":86500},{"$f":"IF(AND($W$3>=250000,($W$3<500000)),($W$3-250000)*0)+IF(AND($W$3>=500000,$W$3<800000),(0+($W$3-500000)*0.2))+IF($W$3>=800000,(60000+($W$3-800000)*0.3))","v":61500},93500,{"$f":"IF(AND($W$3>=160000,($W$3<500000)),($W$3-160000)*0.1)+IF(AND($W$3>=500000,$W$3<800000),(34000+($W$3-500000)*0.2))+IF($W$3>=800000,(94000+($W$3-800000)*0.3))","v":95500},{"$f":"IF(AND($W$3>=190000,($W$3<500000)),($W$3-190000)*0.1)+IF(AND($W$3>=500000,$W$3<800000),(31000+($W$3-500000)*0.2))+IF($W$3>=800000,(91000+($W$3-800000)*0.3))","v":92500},{"$f":"IF(AND($W$3>=240000,($W$3<500000)),($W$3-240000)*0.1)+IF(AND($W$3>=500000,$W$3<800000),(26000+($W$3-500000)*0.2))+IF($W$3>=800000,(86000+($W$3-800000)*0.3))","v":87500},95500,{"$f":"IF(AND($W$3>=160000,($W$3<300000)),($W$3-160000)*0.1)+IF(AND($W$3>=300000,$W$3<500000),(14000+($W$3-300000)*0.2))+IF($W$3>=500000,(54000+($W$3-500000)*0.3))","v":145500},{"$f":"IF(AND($W$3>=190000,($W$3<300000)),($W$3-190000)*0.1)+IF(AND($W$3>=300000,$W$3<500000),(11000+($W$3-300000)*0.2))+IF($W$3>=500000,(51000+($W$3-500000)*0.3))","v":142500},{"$f":"IF(AND($W$3>=240000,($W$3<300000)),($W$3-240000)*0.1)+IF(AND($W$3>=300000,$W$3<500000),(6000+($W$3-300000)*0.2))+IF($W$3>=500000,(46000+($W$3-500000)*0.3))","v":137500},145500,{"$f":"IF(AND($AA$3>=150000,($AA$3<300000)),($AA$3-150000)*0.1)+IF(AND($AA$3>=300000,$AA$3<500000),(15000+($AA$3-300000)*0.2))+IF($AA$3>=500000,(55000+($AA$3-500000)*0.3))","v":146500},{"$f":"IF(AND($AA$3>=180000,($AA$3<300000)),($AA$3-180000)*0.1)+IF(AND($AA$3>=300000,$AA$3<500000),(12000+($AA$3-300000)*0.2))+IF($AA$3>=500000,(52000+($AA$3-500000)*0.3))","v":143500},{"$f":"IF(AND($AA$3>=225000,($AA$3<300000)),($AA$3-225000)*0.1)+IF(AND($AA$3>=300000,$AA$3<500000),(7500+($AA$3-300000)*0.2))+IF($AA$3>=500000,(47500+($AA$3-500000)*0.3))","v":139000},146500,{"$f":"IF(AND($AE$3>=110000,($AE$3<150000)),($AE$3-110000)*0.1)+IF(AND($AE$3>=150000,$AE$3<250000),(4000+($AE$3-150000)*0.2))+IF($AE$3>=250000,(24000+($AE$3-250000)*0.3))","v":190500},{"$f":"IF(AND($AE$3>=145000,($AE$3<150000)),($AE$3-145000)*0.1)+IF(AND($AE$3>=150000,$AE$3<250000),(500+($AE$3-150000)*0.2))+IF($AE$3>=250000,(20500+($AE$3-250000)*0.3))","v":187000},{"$f":"IF(AND($AE$3>=195000,($AE$3<250000)),($AE$3-195000)*0.2)+IF($AE$3>=250000,(11000+($AE$3-250000)*0.3))","v":177500},190500,{"$f":"IF(AND($AI$3>=10000,($AI$3<150000)),($AI$3-100000)*0.1)+IF(AND($AI$3>=150000,$AI$3<250000),(5000+($AI$3-150000)*0.2))+IF($AI$3>=250000,(25000+($AI$3-250000)*0.3))","v":191500},{"$f":"IF(AND($AI$3>=135000,($AI$3<150000)),($AI$3-135000)*0.1)+IF(AND($AI$3>=150000,$AI$3<250000),(1500+($AI$3-150000)*0.2))+IF($AI$3>=250000,(21500+($AI$3-250000)*0.3))","v":188000},{"$f":"IF(AND($AI$3>=185000,($AI$3<250000)),($AI$3-185000)*0.2)+IF($AI$3>=250000,(13000+($AI$3-250000)*0.3))","v":179500},191500,{"$f":"IF(AND($AI$3>=10000,($AI$3<150000)),($AI$3-100000)*0.1)+IF(AND($AI$3>=150000,$AI$3<250000),(5000+($AI$3-150000)*0.2))+IF($AI$3>=250000,(25000+($AI$3-250000)*0.3))","v":191500},{"$f":"IF(AND($AI$3>=135000,($AI$3<150000)),($AI$3-135000)*0.1)+IF(AND($AI$3>=150000,$AI$3<250000),(1500+($AI$3-150000)*0.2))+IF($AI$3>=250000,(21500+($AI$3-250000)*0.3))","v":188000},{"$f":"IF(AND($AI$3>=185000,($AI$3<250000)),($AI$3-185000)*0.2)+IF($AI$3>=250000,(13000+($AI$3-250000)*0.3))","v":179500},191500,null,null,{"$f":"'Useful Calculation'!A24","v":"RD start year"},null,null,{"$f":"'Useful Calculation'!E24","v":"2015-16"},null,7,"Half-yearly",null,null,"April",4,null,2003,"-",2004,"2003-2004","2003","2004",null,null,"        c.EntireRow.Hidden = True",null,null,"1990-91","1991-92","1990-03-01","1991-03-31"]
["Surcharge",0,0,0,{"$f":"IF($M$4=\"SENIOR CITIZEN\",C8,IF($M$4=\"VERY SENIOR CITIZEN\",D8,B8))","v":0},0,0,0,{"$f":"IF($M$4=\"SENIOR CITIZEN\",G8,IF($M$4=\"VERY SENIOR CITIZEN\",H8,F8))","v":0},0,0,0,{"$f":"IF($M$4=\"SENIOR CITIZEN\",K8,IF($M$4=\"VERY SENIOR CITIZEN\",L8,J8))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$3>1000000,(MIN(ROUND(AA7*0.1,0),(($AA$3-1000000-(AA7-205000))))),0)","v":0},{"$f":"IF($AA$3>1000000,(MIN(ROUND(AB7*0.1,0),(($AA$3-1000000-(AB7-202000))))),0)","v":0},{"$f":"IF($AA$3>1000000,(MIN(ROUND(AC7*0.1,0),(($AA$3-1000000-(AC7-197500))))),0)","v":0},0,{"$f":"IF($AA$3>1000000,(MIN(ROUND(AE7*0.1,0),(($AA$3-1000000-(AE7-249000))))),0)","v":0},{"$f":"IF($AA$3>1000000,(MIN(ROUND(AF7*0.1,0),(($AA$3-1000000-(AF7-245500))))),0)","v":0},{"$f":"IF($AA$3>1000000,(MIN(ROUND(AG7*0.1,0),(($AA$3-1000000-(AG7-236000))))),0)","v":0},0,{"$f":"IF($AA$3>1000000,(MIN(ROUND(AI7*0.1,0),(($AA$3-1000000-(AI7-250000))))),0)","v":0},{"$f":"IF($AA$3>1000000,(MIN(ROUND(AJ7*0.1,0),(($AA$3-1000000-(AJ7-246500))))),0)","v":0},{"$f":"IF($AA$3>1000000,(MIN(ROUND(AK7*0.1,0),(($AA$3-1000000-(AK7-238000))))),0)","v":0},0,{"$f":"IF($AA$3>1000000,(MIN(ROUND(AM7*0.1,0),(($AA$3-1000000-(AM7-250000))))),0)","v":0},{"$f":"IF($AA$3>1000000,(MIN(ROUND(AN7*0.1,0),(($AA$3-1000000-(AN7-246500))))),0)","v":0},{"$f":"IF($AA$3>1000000,(MIN(ROUND(AO7*0.1,0),(($AA$3-1000000-(AO7-238000))))),0)","v":0},0,null,null,null,null,null,null,null,8,"Yearly",null,null,"May",5,null,2004,"-",2005,"2004-2005","2004","2005",null,null,"    Else",null,null,"1991-92","1992-93","1991-03-01","1992-03-31"]
["Cess @ 3%",{"$f":"IF(B7<=2000,0,IF(B7>0,ROUND((B7-pks!$J$43)*0.03,0),0))","v":2580},{"$f":"+IF(C7>0,(C7-pks!$J$43)*0.03,0)","v":2430},{"$f":"+IF(D7>0,(D7-pks!$J$43)*0.03,0)","v":1830},{"$f":"IF($M$4=\"SENIOR CITIZEN\",C9,IF($M$4=\"VERY SENIOR CITIZEN\",D9,B9))","v":2580},{"$f":"+IF(F7>0,(F7-pks!$J$43)*0.03,0)","v":2730},{"$f":"+IF(G7>0,(G7-pks!$J$43)*0.03,0)","v":2580},{"$f":"+IF(H7>0,(H7-pks!$J$43)*0.03,0)","v":1830},{"$f":"IF($M$4=\"SENIOR CITIZEN\",G9,IF($M$4=\"VERY SENIOR CITIZEN\",H9,F9))","v":2730},{"$f":"+J7*0.03","v":2730},{"$f":"+K7*0.03","v":2580},{"$f":"+L7*0.03","v":1830},{"$f":"IF($M$4=\"SENIOR CITIZEN\",K9,IF($M$4=\"VERY SENIOR CITIZEN\",L9,J9))","v":2730},{"$f":"+N7*0.03","v":2805},{"$f":"+O7*0.03","v":2775},{"$f":"+P7*0.03","v":2595},{"$f":"+Q7*0.03","v":1845},2805,{"$f":"+S7*0.03","v":2865},{"$f":"+T7*0.03","v":2775},{"$f":"+U7*0.03","v":2625},2865,{"$f":"+W7*0.03","v":4365},{"$f":"+X7*0.03","v":4275},{"$f":"+Y7*0.03","v":4125},4365,{"$f":"+ROUND((AA7+AA8)*0.03,0)","v":4395},{"$f":"+ROUND((AB7+AB8)*0.03,0)","v":4305},{"$f":"+ROUND((AC7+AC8)*0.03,0)","v":4170},4395,{"$f":"+ROUND((AE7+AE8)*0.03,0)","v":5715},{"$f":"+ROUND((AF7+AF8)*0.03,0)","v":5610},{"$f":"+ROUND((AG7+AG8)*0.03,0)","v":5325},5715,{"$f":"+ROUND((AI7+AI8)*0.02,0)","v":3830},{"$f":"+ROUND((AJ7+AJ8)*0.02,0)","v":3760},{"$f":"+ROUND((AK7+AK8)*0.02,0)","v":3590},3830,{"$f":"+ROUND((AM7+AM8)*0.02,0)","v":3830},{"$f":"+ROUND((AN7+AN8)*0.02,0)","v":3760},{"$f":"+ROUND((AO7+AO8)*0.02,0)","v":3590},3830,null,null,null,null,null,null,null,9,"Monthly",null,null,"June",6,null,2005,"-",2006,"2005-2006","2005","2006",null,null,"        c.EntireRow.Hidden = False",null,null,"1992-93","1993-94","1992-03-01","1993-03-31"]
["Total Tax",{"$f":"SUM(B7:B9)","v":88580},{"$f":"SUM(C7:C9)","v":83430},{"$f":"SUM(D7:D9)","v":62830},{"$f":"IF($M$4=\"SENIOR CITIZEN\",C10,IF($M$4=\"VERY SENIOR CITIZEN\",D10,B10))","v":88580},{"$f":"SUM(F7:F9)","v":93730},{"$f":"SUM(G7:G9)","v":88580},{"$f":"SUM(H7:H9)","v":62830},{"$f":"IF($M$4=\"SENIOR CITIZEN\",G10,IF($M$4=\"VERY SENIOR CITIZEN\",H10,F10))","v":93730},{"$f":"SUM(J7:J9)","v":93730},{"$f":"SUM(K7:K9)","v":88580},{"$f":"SUM(L7:L9)","v":62830},{"$f":"IF($M$4=\"SENIOR CITIZEN\",K10,IF($M$4=\"VERY SENIOR CITIZEN\",L10,J10))","v":93730},{"$f":"SUM(N7:N9)","v":96305},{"$f":"SUM(O7:O9)","v":95275},{"$f":"SUM(P7:P9)","v":89095},{"$f":"SUM(Q7:Q9)","v":63345},96305,{"$f":"SUM(S7:S9)","v":98365},{"$f":"SUM(T7:T9)","v":95275},{"$f":"SUM(U7:U9)","v":90125},98365,{"$f":"SUM(W7:W9)","v":149865},{"$f":"SUM(X7:X9)","v":146775},{"$f":"SUM(Y7:Y9)","v":141625},149865,{"$f":"SUM(AA7:AA9)","v":150895},{"$f":"SUM(AB7:AB9)","v":147805},{"$f":"SUM(AC7:AC9)","v":143170},150895,{"$f":"SUM(AE7:AE9)","v":196215},{"$f":"SUM(AF7:AF9)","v":192610},{"$f":"SUM(AG7:AG9)","v":182825},196215,{"$f":"SUM(AI7:AI9)","v":195330},{"$f":"SUM(AJ7:AJ9)","v":191760},{"$f":"SUM(AK7:AK9)","v":183090},195330,{"$f":"SUM(AM7:AM9)","v":195330},{"$f":"SUM(AN7:AN9)","v":191760},{"$f":"SUM(AO7:AO9)","v":183090},195330,null,null,null,null,null,null,null,10,null,null,null,"July",7,null,2006,"-",2007,"2006-2007","2006","2007",null,null,"    End If",null,null,"1993-94","1994-95","1993-03-01","1994-03-31"]
["Tax Calculation for Statement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cess @ 2%",null,null,null,"Cess @ 2%",null,null,null,null,null,null,null,null,null,null,11,null,null,null,"August",8,null,2007,"-",2008,"2007-2008","2007","2008",null,null,"Next c",null,null,"1994-95","1995-96","1994-03-01","1995-03-31"]
["FINANCIAL YEAR","2014-15",null,null,null,"2013-14",null,null,null,"2012-13",null,null,null,"2011-12",null,null,null,null,"2010-11",null,null,null,"2009-10",null,null,null,"2008-09",null,null,null,"2007-08",null,null,null,"2006-07",null,null,null,"2005-06",null,null,null,null,null,null,null,null,null,null,12,null,null,null,"September",9,null,2008,"-",2009,"2008-2009","2008","2009",null,null,"Application.ScreenUpdating = True",null,null,"1995-96","1996-97","1995-03-01","1996-03-31"]
["Taxable Income",{"$f":"F13","v":1820000},{"$f":"G13","v":"SENIOR CITIZEN"},null,"RESULT",{"$f":"J13","v":1820000},{"$f":"K13","v":"SENIOR CITIZEN"},null,"RESULT",{"$f":"Statement!H70","v":1820000},{"$f":"Statement!C5","v":"SENIOR CITIZEN"},null,"RESULT",{"$f":"J13","v":1820000},{"$f":"K13","v":"SENIOR CITIZEN"},null,null,"RESULT",{"$f":"J13","v":1820000},{"$f":"K13","v":"SENIOR CITIZEN"},null,"RESULT",{"$f":"N13","v":1820000},{"$f":"K13","v":"SENIOR CITIZEN"},null,"RESULT",{"$f":"S13","v":1820000},{"$f":"K13","v":"SENIOR CITIZEN"},null,"RESULT",{"$f":"$AA$13","v":1820000},{"$f":"K13","v":"SENIOR CITIZEN"},null,"RESULT",{"$f":"$AA$13","v":1820000},{"$f":"K13","v":"SENIOR CITIZEN"},null,"RESULT",{"$f":"$AA$13","v":1820000},{"$f":"K13","v":"SENIOR CITIZEN"},null,"RESULT",null,null,null,null,null,null,null,13,null,null,null,"October",10,null,2009,"-",2010,"2009-2010","2009","2010",null,null,"End Sub",null,null,"1996-97","1997-98","1996-03-01","1997-03-31"]
["TAX CATEGY","MALE","Sr. Citizen ","Very Sr. Citizen ",{"$f":"C13","v":"SENIOR CITIZEN"},"MALE","Sr. Citizen ","Very Sr. Citizen ",{"$f":"G13","v":"SENIOR CITIZEN"},"MALE","Sr. Citizen ","Very Sr. Citizen ",{"$f":"K13","v":"SENIOR CITIZEN"},"MALE","Female","Sr. Citizen ","Very Sr. Citizen ",{"$f":"O13","v":"SENIOR CITIZEN"},"MALE","Female","Sr. Citizen ",{"$f":"T13","v":"SENIOR CITIZEN"},"MALE","Female","Sr. Citizen ",{"$f":"X13","v":"SENIOR CITIZEN"},"MALE","Female","Sr. Citizen ",{"$f":"AB13","v":"SENIOR CITIZEN"},"MALE","Female","Sr. Citizen ",{"$f":"AF13","v":"SENIOR CITIZEN"},"MALE","Female","Sr. Citizen ",{"$f":"AJ13","v":"SENIOR CITIZEN"},"MALE","Female","Sr. Citizen ",{"$f":"AN13","v":"SENIOR CITIZEN"},null,null,null,null,null,null,null,14,null,null,null,"November",11,null,2010,"-",2011,"2010-2011","2010","2011",null,null,null,null,null,"1997-98","1998-99","1997-03-01","1998-03-31"]
["AGE CONST","(Man/\nWomen)"," Age => 60  \nand  < 80","Aget => 80 Years",{"$f":"IF(E14=\"SENIOR CITIZEN\",C15,IF(E14=\"VERY SENIOR CITIZEN\",D15,B15))","v":" Age => 60  \nand  < 80"},"(Man/\nWomen)"," Age => 60  \nand  < 80","Aget => 80 Years",{"$f":"IF(I14=\"SENIOR CITIZEN\",G15,IF(I14=\"VERY SENIOR CITIZEN\",H15,F15))","v":" Age => 60  \nand  < 80"},"(Man/\nWomen)"," Age => 60  \nand  < 80","Aget => 80 Years",{"$f":"IF(M14=\"SENIOR CITIZEN\",K15,IF(M14=\"VERY SENIOR CITIZEN\",L15,J15))","v":" Age => 60  \nand  < 80"},"NA","NA","Age => 60  and  < 80","Aget => 80 Years",{"$f":"IF($R$14=\"SENIOR CITIZEN\",P15,IF($R$14=\"VERY SENIOR CITIZEN\",Q15,IF($R$14=\"FEMALE\",O15,N15)))","v":"Age => 60  and  < 80"},"NA","NA","=>65 Years",{"$f":"IF($R$14=\"SENIOR CITIZEN\",U15,IF($R$14=\"VERY SENIOR CITIZEN\",\"Not defined\",IF($R$14=\"FEMALE\",T15,S15)))","v":"=>65 Years"},"NA","NA","=>65 Years",{"$f":"IF($R$14=\"SENIOR CITIZEN\",Y15,IF($R$14=\"VERY SENIOR CITIZEN\",\"Not defined\",IF($R$14=\"FEMALE\",X15,W15)))","v":"=>65 Years"},"NA","NA","=>65 Years",{"$f":"IF($R$14=\"SENIOR CITIZEN\",AC15,IF($R$14=\"VERY SENIOR CITIZEN\",\"Not defined\",IF($R$14=\"FEMALE\",AB15,AA15)))","v":"=>65 Years"},"NA","NA","=>65 Years",{"$f":"IF($R$14=\"SENIOR CITIZEN\",AG15,IF($R$14=\"VERY SENIOR CITIZEN\",\"Not defined\",IF($R$14=\"FEMALE\",AF15,AE15)))","v":"=>65 Years"},"NA","NA","=>65 Years",{"$f":"IF($R$14=\"SENIOR CITIZEN\",AK15,IF($R$14=\"VERY SENIOR CITIZEN\",\"Not defined\",IF($R$14=\"FEMALE\",AJ15,AI15)))","v":"=>65 Years"},"NA","NA","=>65 Years",{"$f":"IF($R$14=\"SENIOR CITIZEN\",AO15,IF($R$14=\"VERY SENIOR CITIZEN\",\"Not defined\",IF($R$14=\"FEMALE\",AN15,AM15)))","v":"=>65 Years"},null,null,null,null,null,null,null,15,null,null,null,"December",12,null,2011,"-",2012,"2011-2012","2011","2012",null,null,null,null,null,"1998-99","1999-00","1998-03-01","1999-03-31"]
["Basic Exemption",250000,300000,500000,{"$f":"IF($M$14=\"SENIOR CITIZEN\",C16,IF($M$14=\"VERY SENIOR CITIZEN\",D16,B16))","v":300000},200000,250000,500000,{"$f":"IF($M$14=\"SENIOR CITIZEN\",G16,IF($M$14=\"VERY SENIOR CITIZEN\",H16,F16))","v":250000},200000,250000,500000,{"$f":"IF($M$14=\"SENIOR CITIZEN\",K16,IF($M$14=\"VERY SENIOR CITIZEN\",L16,J16))","v":250000},180000,190000,250000,500000,250000,160000,190000,240000,240000,160000,190000,240000,240000,150000,180000,225000,225000,110000,145000,195000,195000,100000,135000,185000,185000,100000,135000,185000,185000,null,null,null,null,null,null,null,16,null,null,null,null,null,null,2012,"-",2013,"2012-2013","2012","2013",null,null,null,null,null,"1999-00","2000-01","1999-03-01","2000-03-31"]
["Your Tax",{"$f":"IF(AND($W$13>=250000,($W$13<500000)),($W$13-250000)*0.1)+IF(AND($W$13>=500000,$W$13<1000000),(25000+($W$13-500000)*0.2))+IF($W$13>=1000000,(125000+($W$13-1000000)*0.3))","v":371000},{"$f":"IF(AND($W$13>=300000,($W$13<500000)),($W$13-300000)*0.1)+IF(AND($W$13>=500000,$W$13<1000000),(20000+($W$13-500000)*0.2))+IF($W$13>=1000000,(125000+($W$13-1000000)*0.3))","v":371000},{"$f":"IF(AND($W$13>=500000,($W$13<500000)),($W$13-250000)*0)+IF(AND($W$13>=500000,$W$13<1000000),(0+($W$13-500000)*0.2))+IF($W$13>=1000000,(125000+($W$13-1000000)*0.3))","v":371000},{"$f":"IF($M$14=\"SENIOR CITIZEN\",C17,IF($M$14=\"VERY SENIOR CITIZEN\",D17,B17))","v":371000},{"$f":"IF(AND($W$13>=200000,($W$13<500000)),($W$13-200000)*0.1)+IF(AND($W$13>=500000,$W$13<1000000),(30000+($W$13-500000)*0.2))+IF($W$13>=1000000,(130000+($W$13-1000000)*0.3))","v":376000},{"$f":"IF(AND($W$13>=250000,($W$13<500000)),($W$13-250000)*0.1)+IF(AND($W$13>=500000,$W$13<1000000),(25000+($W$13-500000)*0.2))+IF($W$13>=1000000,(125000+($W$13-1000000)*0.3))","v":371000},{"$f":"IF(AND($W$13>=250000,($W$13<500000)),($W$13-250000)*0)+IF(AND($W$13>=500000,$W$13<1000000),(0+($W$13-500000)*0.2))+IF($W$13>=1000000,(100000+($W$13-1000000)*0.3))","v":346000},{"$f":"IF($M$14=\"SENIOR CITIZEN\",G17,IF($M$14=\"VERY SENIOR CITIZEN\",H17,F17))","v":371000},{"$f":"IF(AND($W$13>=200000,($W$13<500000)),($W$13-200000)*0.1)+IF(AND($W$13>=500000,$W$13<1000000),(30000+($W$13-500000)*0.2))+IF($W$13>=1000000,(130000+($W$13-1000000)*0.3))","v":376000},{"$f":"IF(AND($W$13>=250000,($W$13<500000)),($W$13-250000)*0.1)+IF(AND($W$13>=500000,$W$13<1000000),(25000+($W$13-500000)*0.2))+IF($W$13>=1000000,(125000+($W$13-1000000)*0.3))","v":371000},{"$f":"IF(AND($W$13>=250000,($W$13<500000)),($W$13-250000)*0)+IF(AND($W$13>=500000,$W$13<1000000),(0+($W$13-500000)*0.2))+IF($W$13>=1000000,(100000+($W$13-1000000)*0.3))","v":346000},{"$f":"IF($M$14=\"SENIOR CITIZEN\",K17,IF($M$14=\"VERY SENIOR CITIZEN\",L17,J17))","v":371000},{"$f":"IF(AND($W$13>=180000,($W$13<500000)),($W$13-180000)*0.1)+IF(AND($W$13>=500000,$W$13<800000),(32000+($W$13-500000)*0.2))+IF($W$13>=800000,(92000+($W$13-800000)*0.3))","v":398000},{"$f":"IF(AND($W$13>=190000,($W$13<500000)),($W$13-190000)*0.1)+IF(AND($W$13>=500000,$W$13<800000),(31000+($W$13-500000)*0.2))+IF($W$13>=800000,(91000+($W$13-800000)*0.3))","v":397000},{"$f":"IF(AND($W$13>=250000,($W$13<500000)),($W$13-250000)*0.1)+IF(AND($W$13>=500000,$W$13<800000),(25000+($W$13-500000)*0.2))+IF($W$13>=800000,(85000+($W$13-800000)*0.3))","v":391000},{"$f":"IF(AND($W$13>=250000,($W$13<500000)),($W$13-250000)*0)+IF(AND($W$13>=500000,$W$13<800000),(0+($W$13-500000)*0.2))+IF($W$13>=800000,(60000+($W$13-800000)*0.3))","v":366000},391000,{"$f":"IF(AND($W$13>=160000,($W$13<500000)),($W$13-160000)*0.1)+IF(AND($W$13>=500000,$W$13<800000),(34000+($W$13-500000)*0.2))+IF($W$13>=800000,(94000+($W$13-800000)*0.3))","v":400000},{"$f":"IF(AND($W$13>=190000,($W$13<500000)),($W$13-190000)*0.1)+IF(AND($W$13>=500000,$W$13<800000),(31000+($W$13-500000)*0.2))+IF($W$13>=800000,(91000+($W$13-800000)*0.3))","v":397000},{"$f":"IF(AND($W$13>=240000,($W$13<500000)),($W$13-240000)*0.1)+IF(AND($W$13>=500000,$W$13<800000),(26000+($W$13-500000)*0.2))+IF($W$13>=800000,(86000+($W$13-800000)*0.3))","v":392000},392000,{"$f":"IF(AND($W$13>=160000,($W$13<300000)),($W$13-160000)*0.1)+IF(AND($W$13>=300000,$W$13<500000),(14000+($W$13-300000)*0.2))+IF($W$13>=500000,(54000+($W$13-500000)*0.3))","v":450000},{"$f":"IF(AND($W$13>=190000,($W$13<300000)),($W$13-190000)*0.1)+IF(AND($W$13>=300000,$W$13<500000),(11000+($W$13-300000)*0.2))+IF($W$13>=500000,(51000+($W$13-500000)*0.3))","v":447000},{"$f":"IF(AND($W$13>=240000,($W$13<300000)),($W$13-240000)*0.1)+IF(AND($W$13>=300000,$W$13<500000),(6000+($W$13-300000)*0.2))+IF($W$13>=500000,(46000+($W$13-500000)*0.3))","v":442000},442000,{"$f":"IF(AND($AA$13>=150000,($AA$13<300000)),($AA$13-150000)*0.1)+IF(AND($AA$13>=300000,$AA$13<500000),(15000+($AA$13-300000)*0.2))+IF($AA$13>=500000,(55000+($AA$13-500000)*0.3))","v":451000},{"$f":"IF(AND($AA$13>=180000,($AA$13<300000)),($AA$13-180000)*0.1)+IF(AND($AA$13>=300000,$AA$13<500000),(12000+($AA$13-300000)*0.2))+IF($AA$13>=500000,(52000+($AA$13-500000)*0.3))","v":448000},{"$f":"IF(AND($AA$13>=225000,($AA$13<300000)),($AA$13-225000)*0.1)+IF(AND($AA$13>=300000,$AA$13<500000),(7500+($AA$13-300000)*0.2))+IF($AA$13>=500000,(47500+($AA$13-500000)*0.3))","v":443500},443500,{"$f":"IF(AND($AE$13>=110000,($AE$13<150000)),($AE$13-110000)*0.1)+IF(AND($AE$13>=150000,$AE$13<250000),(4000+($AE$13-150000)*0.2))+IF($AE$13>=250000,(24000+($AE$13-250000)*0.3))","v":495000},{"$f":"IF(AND($AE$13>=145000,($AE$13<150000)),($AE$13-145000)*0.1)+IF(AND($AE$13>=150000,$AE$13<250000),(500+($AE$13-150000)*0.2))+IF($AE$13>=250000,(20500+($AE$13-250000)*0.3))","v":491500},{"$f":"IF(AND($AE$13>=195000,($AE$13<250000)),($AE$13-195000)*0.2)+IF($AE$13>=250000,(11000+($AE$13-250000)*0.3))","v":482000},482000,{"$f":"IF(AND($AI$13>=10000,($AI$13<150000)),($AI$13-100000)*0.1)+IF(AND($AI$13>=150000,$AI$13<250000),(5000+($AI$13-150000)*0.2))+IF($AI$13>=250000,(25000+($AI$13-250000)*0.3))","v":496000},{"$f":"IF(AND($AI$13>=135000,($AI$13<150000)),($AI$13-135000)*0.1)+IF(AND($AI$13>=150000,$AI$13<250000),(1500+($AI$13-150000)*0.2))+IF($AI$13>=250000,(21500+($AI$13-250000)*0.3))","v":492500},{"$f":"IF(AND($AI$13>=185000,($AI$13<250000)),($AI$13-185000)*0.2)+IF($AI$13>=250000,(13000+($AI$13-250000)*0.3))","v":484000},484000,{"$f":"IF(AND($AI$13>=10000,($AI$13<150000)),($AI$13-100000)*0.1)+IF(AND($AI$13>=150000,$AI$13<250000),(5000+($AI$13-150000)*0.2))+IF($AI$13>=250000,(25000+($AI$13-250000)*0.3))","v":496000},{"$f":"IF(AND($AI$13>=135000,($AI$13<150000)),($AI$13-135000)*0.1)+IF(AND($AI$13>=150000,$AI$13<250000),(1500+($AI$13-150000)*0.2))+IF($AI$13>=250000,(21500+($AI$13-250000)*0.3))","v":492500},{"$f":"IF(AND($AI$13>=185000,($AI$13<250000)),($AI$13-185000)*0.2)+IF($AI$13>=250000,(13000+($AI$13-250000)*0.3))","v":484000},484000,null,null,null,null,null,null,null,17,null,null,null,null,null,null,2013,"-",2014,"2013-2014","2013","2014",null,null,null,null,null,"2000-01","2001-02","2000-03-01","2001-03-31"]
["Surcharge",0,0,0,{"$f":"IF($M$14=\"SENIOR CITIZEN\",C18,IF($M$14=\"VERY SENIOR CITIZEN\",D18,B18))","v":0},0,0,0,{"$f":"IF($M$14=\"SENIOR CITIZEN\",G18,IF($M$14=\"VERY SENIOR CITIZEN\",H18,F18))","v":0},0,0,0,{"$f":"IF($M$14=\"SENIOR CITIZEN\",K18,IF($M$14=\"VERY SENIOR CITIZEN\",L18,J18))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$13>1000000,(MIN(ROUND(AA17*0.1,0),(($AA$13-1000000-(AA17-205000))))),0)","v":45100},{"$f":"IF($AA$13>1000000,(MIN(ROUND(AB17*0.1,0),(($AA$13-1000000-(AB17-202000))))),0)","v":44800},{"$f":"IF($AA$13>1000000,(MIN(ROUND(AC17*0.1,0),(($AA$13-1000000-(AC17-197500))))),0)","v":44350},44350,{"$f":"IF($AA$13>1000000,(MIN(ROUND(AE17*0.1,0),(($AA$13-1000000-(AE17-249000))))),0)","v":49500},{"$f":"IF($AA$13>1000000,(MIN(ROUND(AF17*0.1,0),(($AA$13-1000000-(AF17-245500))))),0)","v":49150},{"$f":"IF($AA$13>1000000,(MIN(ROUND(AG17*0.1,0),(($AA$13-1000000-(AG17-236000))))),0)","v":48200},48200,{"$f":"IF($AA$13>1000000,(MIN(ROUND(AI17*0.1,0),(($AA$13-1000000-(AI17-250000))))),0)","v":49600},{"$f":"IF($AA$13>1000000,(MIN(ROUND(AJ17*0.1,0),(($AA$13-1000000-(AJ17-246500))))),0)","v":49250},{"$f":"IF($AA$13>1000000,(MIN(ROUND(AK17*0.1,0),(($AA$13-1000000-(AK17-238000))))),0)","v":48400},48400,{"$f":"IF($AA$13>1000000,(MIN(ROUND(AM17*0.1,0),(($AA$13-1000000-(AM17-250000))))),0)","v":49600},{"$f":"IF($AA$13>1000000,(MIN(ROUND(AN17*0.1,0),(($AA$13-1000000-(AN17-246500))))),0)","v":49250},{"$f":"IF($AA$13>1000000,(MIN(ROUND(AO17*0.1,0),(($AA$13-1000000-(AO17-238000))))),0)","v":48400},48400,null,null,null,null,null,null,null,18,null,null,null,null,null,null,2014,"-",2015,"2014-2015","2014","2015",null,null,null,null,null,"2001-02","2002-03","2001-03-01","2002-03-31"]
["Cess @ 3%",{"$f":"IF(B17<=2000,0,IF(B17>0,ROUND((B17-pks!$P$43)*0.03,0),0))","v":11130},{"$f":"+IF(C17>0,(C17-pks!$P$43)*0.03,0)","v":11130},{"$f":"+IF(D17>0,(D17-pks!$P$43)*0.03,0)","v":11130},{"$f":"IF($M$14=\"SENIOR CITIZEN\",C19,IF($M$14=\"VERY SENIOR CITIZEN\",D19,B19))","v":11130},{"$f":"+IF(F17>0,(F17-pks!$P$43)*0.03,0)","v":11280},{"$f":"+IF(G17>0,(G17-pks!$P$43)*0.03,0)","v":11130},{"$f":"+IF(H17>0,(H17-pks!$P$43)*0.03,0)","v":10380},{"$f":"IF($M$14=\"SENIOR CITIZEN\",G19,IF($M$14=\"VERY SENIOR CITIZEN\",H19,F19))","v":11130},{"$f":"+J17*0.03","v":11280},{"$f":"+K17*0.03","v":11130},{"$f":"+L17*0.03","v":10380},{"$f":"IF($M$14=\"SENIOR CITIZEN\",K19,IF($M$14=\"VERY SENIOR CITIZEN\",L19,J19))","v":11130},{"$f":"+N17*0.03","v":11940},{"$f":"+O17*0.03","v":11910},{"$f":"+P17*0.03","v":11730},{"$f":"+Q17*0.03","v":10980},11730,{"$f":"+S17*0.03","v":12000},{"$f":"+T17*0.03","v":11910},{"$f":"+U17*0.03","v":11760},11760,{"$f":"+W17*0.03","v":13500},{"$f":"+X17*0.03","v":13410},{"$f":"+Y17*0.03","v":13260},13260,{"$f":"+ROUND((AA17+AA18)*0.03,0)","v":14883},{"$f":"+ROUND((AB17+AB18)*0.03,0)","v":14784},{"$f":"+ROUND((AC17+AC18)*0.03,0)","v":14636},14636,{"$f":"+ROUND((AE17+AE18)*0.03,0)","v":16335},{"$f":"+ROUND((AF17+AF18)*0.03,0)","v":16220},{"$f":"+ROUND((AG17+AG18)*0.03,0)","v":15906},15906,{"$f":"+ROUND((AI17+AI18)*0.02,0)","v":10912},{"$f":"+ROUND((AJ17+AJ18)*0.02,0)","v":10835},{"$f":"+ROUND((AK17+AK18)*0.02,0)","v":10648},10648,{"$f":"+ROUND((AM17+AM18)*0.02,0)","v":10912},{"$f":"+ROUND((AN17+AN18)*0.02,0)","v":10835},{"$f":"+ROUND((AO17+AO18)*0.02,0)","v":10648},10648,null,null,null,null,null,null,null,19,null,null,null,null,null,null,2015,"-",2016,"2015-2016","2015","2016",null,null,null,null,null,"2002-03","2003-04","2002-03-01","2003-03-31"]
["Total Tax",{"$f":"SUM(B17:B19)","v":382130},{"$f":"SUM(C17:C19)","v":382130},{"$f":"SUM(D17:D19)","v":382130},{"$f":"IF($M$14=\"SENIOR CITIZEN\",C20,IF($M$14=\"VERY SENIOR CITIZEN\",D20,B20))","v":382130},{"$f":"SUM(F17:F19)","v":387280},{"$f":"SUM(G17:G19)","v":382130},{"$f":"SUM(H17:H19)","v":356380},{"$f":"IF($M$14=\"SENIOR CITIZEN\",G20,IF($M$14=\"VERY SENIOR CITIZEN\",H20,F20))","v":382130},{"$f":"SUM(J17:J19)","v":387280},{"$f":"SUM(K17:K19)","v":382130},{"$f":"SUM(L17:L19)","v":356380},{"$f":"IF($M$14=\"SENIOR CITIZEN\",K20,IF($M$14=\"VERY SENIOR CITIZEN\",L20,J20))","v":382130},{"$f":"SUM(N17:N19)","v":409940},{"$f":"SUM(O17:O19)","v":408910},{"$f":"SUM(P17:P19)","v":402730},{"$f":"SUM(Q17:Q19)","v":376980},402730,{"$f":"SUM(S17:S19)","v":412000},{"$f":"SUM(T17:T19)","v":408910},{"$f":"SUM(U17:U19)","v":403760},403760,{"$f":"SUM(W17:W19)","v":463500},{"$f":"SUM(X17:X19)","v":460410},{"$f":"SUM(Y17:Y19)","v":455260},455260,{"$f":"SUM(AA17:AA19)","v":510983},{"$f":"SUM(AB17:AB19)","v":507584},{"$f":"SUM(AC17:AC19)","v":502486},502486,{"$f":"SUM(AE17:AE19)","v":560835},{"$f":"SUM(AF17:AF19)","v":556870},{"$f":"SUM(AG17:AG19)","v":546106},546106,{"$f":"SUM(AI17:AI19)","v":556512},{"$f":"SUM(AJ17:AJ19)","v":552585},{"$f":"SUM(AK17:AK19)","v":543048},543048,{"$f":"SUM(AM17:AM19)","v":556512},{"$f":"SUM(AN17:AN19)","v":552585},{"$f":"SUM(AO17:AO19)","v":543048},543048,null,null,null,null,null,null,null,20,null,null,null,null,null,null,2016,"-",2017,"2016-2017","2016","2017",null,null,null,null,null,"2003-04","2004-05","2003-03-01","2004-03-31"]
["Tax Calculation for Form No 16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cess @ 2%",null,null,null,"Cess @ 2%",null,null,null,null,null,null,null,null,null,null,21,null,null,null,null,null,null,2017,"-",2018,"2017-2018","2017","2018",null,null,null,null,null,"2004-05","2005-06","2004-03-01","2005-03-31"]
["FINANCIAL YEAR","2014-15",null,null,null,"2013-14",null,null,null,"2012-13",null,null,null,"2011-12",null,null,null,null,"2010-11",null,null,null,"2009-10",null,null,null,"2008-09",null,null,null,"2007-08",null,null,null,"2006-07",null,null,null,"2005-06",null,null,null,null,null,null,null,null,null,null,22,null,null,null,null,null,null,2018,"-",2019,"2018-2019","2018","2019",null,null,null,null,null,"2005-06","2006-07","2005-03-01","2006-03-31"]
["Taxable Income",{"$f":"F23","v":1775000},{"$f":"G23","v":"SENIOR CITIZEN"},null,"RESULT",{"$f":"J23","v":1775000},{"$f":"K23","v":"SENIOR CITIZEN"},null,"RESULT",{"$f":"'Form no 16'!W178","v":1775000},{"$f":"Statement!C5","v":"SENIOR CITIZEN"},null,"RESULT",{"$f":"J23","v":1775000},{"$f":"K23","v":"SENIOR CITIZEN"},null,null,"RESULT",{"$f":"J23","v":1775000},{"$f":"K23","v":"SENIOR CITIZEN"},null,"RESULT",{"$f":"N23","v":1775000},{"$f":"K23","v":"SENIOR CITIZEN"},null,"RESULT",{"$f":"S23","v":1775000},{"$f":"K23","v":"SENIOR CITIZEN"},null,"RESULT",{"$f":"$AA$23","v":1775000},{"$f":"K23","v":"SENIOR CITIZEN"},null,"RESULT",{"$f":"$AA$23","v":1775000},{"$f":"K23","v":"SENIOR CITIZEN"},null,"RESULT",{"$f":"$AA$23","v":1775000},{"$f":"K23","v":"SENIOR CITIZEN"},null,"RESULT",null,null,null,null,null,null,null,23,null,null,null,null,null,null,2019,"-",2020,"2019-2020","2019","2020",null,null,null,null,null,"2006-07","2007-08","2006-03-01","2007-03-31"]
["TAX CATEGY","MALE","Sr. Citizen ","Very Sr. Citizen ",{"$f":"C23","v":"SENIOR CITIZEN"},"MALE","Sr. Citizen ","Very Sr. Citizen ",{"$f":"G23","v":"SENIOR CITIZEN"},"MALE","Sr. Citizen ","Very Sr. Citizen ",{"$f":"K23","v":"SENIOR CITIZEN"},"MALE","Female","Sr. Citizen ","Very Sr. Citizen ",{"$f":"O23","v":"SENIOR CITIZEN"},"MALE","Female","Sr. Citizen ",{"$f":"T23","v":"SENIOR CITIZEN"},"MALE","Female","Sr. Citizen ",{"$f":"X23","v":"SENIOR CITIZEN"},"MALE","Female","Sr. Citizen ",{"$f":"AB23","v":"SENIOR CITIZEN"},"MALE","Female","Sr. Citizen ",{"$f":"AF23","v":"SENIOR CITIZEN"},"MALE","Female","Sr. Citizen ",{"$f":"AJ23","v":"SENIOR CITIZEN"},"MALE","Female","Sr. Citizen ",{"$f":"AN23","v":"SENIOR CITIZEN"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-08","2008-09","2007-03-01","2008-03-31"]
["AGE CONST","(Man/\nWomen)"," Age => 60  \nand  < 80","Aget => 80 Years",{"$f":"IF(E24=\"SENIOR CITIZEN\",C25,IF(E24=\"VERY SENIOR CITIZEN\",D25,B25))","v":" Age => 60  \nand  < 80"},"(Man/\nWomen)"," Age => 60  \nand  < 80","Aget => 80 Years",{"$f":"IF(I24=\"SENIOR CITIZEN\",G25,IF(I24=\"VERY SENIOR CITIZEN\",H25,F25))","v":" Age => 60  \nand  < 80"},"(Man/\nWomen)"," Age => 60  \nand  < 80","Aget => 80 Years",{"$f":"IF(M24=\"SENIOR CITIZEN\",K25,IF(M24=\"VERY SENIOR CITIZEN\",L25,J25))","v":" Age => 60  \nand  < 80"},"NA","NA","Age => 60  and  < 80","Aget => 80 Years",{"$f":"IF($R$24=\"SENIOR CITIZEN\",P25,IF($R$24=\"VERY SENIOR CITIZEN\",Q25,IF($R$24=\"FEMALE\",O25,N25)))","v":"Age => 60  and  < 80"},"NA","NA","=>65 Years",{"$f":"IF($R$24=\"SENIOR CITIZEN\",U25,IF($R$24=\"VERY SENIOR CITIZEN\",\"Not defined\",IF($R$24=\"FEMALE\",T25,S25)))","v":"=>65 Years"},"NA","NA","=>65 Years",{"$f":"IF($R$24=\"SENIOR CITIZEN\",Y25,IF($R$24=\"VERY SENIOR CITIZEN\",\"Not defined\",IF($R$24=\"FEMALE\",X25,W25)))","v":"=>65 Years"},"NA","NA","=>65 Years",{"$f":"IF($R$24=\"SENIOR CITIZEN\",AC25,IF($R$24=\"VERY SENIOR CITIZEN\",\"Not defined\",IF($R$24=\"FEMALE\",AB25,AA25)))","v":"=>65 Years"},"NA","NA","=>65 Years",{"$f":"IF($R$24=\"SENIOR CITIZEN\",AG25,IF($R$24=\"VERY SENIOR CITIZEN\",\"Not defined\",IF($R$24=\"FEMALE\",AF25,AE25)))","v":"=>65 Years"},"NA","NA","=>65 Years",{"$f":"IF($R$24=\"SENIOR CITIZEN\",AK25,IF($R$24=\"VERY SENIOR CITIZEN\",\"Not defined\",IF($R$24=\"FEMALE\",AJ25,AI25)))","v":"=>65 Years"},"NA","NA","=>65 Years",{"$f":"IF($R$24=\"SENIOR CITIZEN\",AO25,IF($R$24=\"VERY SENIOR CITIZEN\",\"Not defined\",IF($R$24=\"FEMALE\",AN25,AM25)))","v":"=>65 Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-09","2009-10","2008-03-01","2009-03-31"]
["Basic Exemption",250000,300000,500000,{"$f":"IF($M$24=\"SENIOR CITIZEN\",C26,IF($M$24=\"VERY SENIOR CITIZEN\",D26,B26))","v":300000},200000,250000,500000,{"$f":"IF($M$24=\"SENIOR CITIZEN\",G26,IF($M$24=\"VERY SENIOR CITIZEN\",H26,F26))","v":250000},200000,250000,500000,{"$f":"IF($M$24=\"SENIOR CITIZEN\",K26,IF($M$24=\"VERY SENIOR CITIZEN\",L26,J26))","v":250000},180000,190000,250000,500000,250000,160000,190000,240000,240000,160000,190000,240000,240000,150000,180000,225000,225000,110000,145000,195000,195000,100000,135000,185000,185000,100000,135000,185000,185000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-10","2010-11","2009-03-01","2010-03-31"]
["Your Tax",{"$f":"IF(AND($W$23>=250000,($W$23<500000)),($W$23-250000)*0.1)+IF(AND($W$23>=500000,$W$23<1000000),(25000+($W$23-500000)*0.2))+IF($W$23>=1000000,(125000+($W$23-1000000)*0.3))","v":357500},{"$f":"IF(AND($W$23>=300000,($W$23<500000)),($W$23-300000)*0.1)+IF(AND($W$23>=500000,$W$23<1000000),(20000+($W$23-500000)*0.2))+IF($W$23>=1000000,(125000+($W$23-1000000)*0.3))","v":357500},{"$f":"IF(AND($W$23>=500000,($W$23<500000)),($W$23-250000)*0)+IF(AND($W$23>=500000,$W$23<1000000),(0+($W$23-500000)*0.2))+IF($W$23>=1000000,(125000+($W$23-1000000)*0.3))","v":357500},{"$f":"IF($M$24=\"SENIOR CITIZEN\",C27,IF($M$24=\"VERY SENIOR CITIZEN\",D27,B27))","v":357500},{"$f":"IF(AND($W$23>=200000,($W$23<500000)),($W$23-200000)*0.1)+IF(AND($W$23>=500000,$W$23<1000000),(30000+($W$23-500000)*0.2))+IF($W$23>=1000000,(130000+($W$23-1000000)*0.3))","v":362500},{"$f":"IF(AND($W$23>=250000,($W$23<500000)),($W$23-250000)*0.1)+IF(AND($W$23>=500000,$W$23<1000000),(25000+($W$23-500000)*0.2))+IF($W$23>=1000000,(125000+($W$23-1000000)*0.3))","v":357500},{"$f":"IF(AND($W$23>=250000,($W$23<500000)),($W$23-250000)*0)+IF(AND($W$23>=500000,$W$23<1000000),(0+($W$23-500000)*0.2))+IF($W$23>=1000000,(100000+($W$23-1000000)*0.3))","v":332500},{"$f":"IF($M$24=\"SENIOR CITIZEN\",G27,IF($M$24=\"VERY SENIOR CITIZEN\",H27,F27))","v":357500},{"$f":"IF(AND($W$23>=200000,($W$23<500000)),($W$23-200000)*0.1)+IF(AND($W$23>=500000,$W$23<1000000),(30000+($W$23-500000)*0.2))+IF($W$23>=1000000,(130000+($W$23-1000000)*0.3))","v":362500},{"$f":"IF(AND($W$23>=250000,($W$23<500000)),($W$23-250000)*0.1)+IF(AND($W$23>=500000,$W$23<1000000),(25000+($W$23-500000)*0.2))+IF($W$23>=1000000,(125000+($W$23-1000000)*0.3))","v":357500},{"$f":"IF(AND($W$23>=250000,($W$23<500000)),($W$23-250000)*0)+IF(AND($W$23>=500000,$W$23<1000000),(0+($W$23-500000)*0.2))+IF($W$23>=1000000,(100000+($W$23-1000000)*0.3))","v":332500},{"$f":"IF($M$24=\"SENIOR CITIZEN\",K27,IF($M$24=\"VERY SENIOR CITIZEN\",L27,J27))","v":357500},{"$f":"IF(AND($W$23>=180000,($W$23<500000)),($W$23-180000)*0.1)+IF(AND($W$23>=500000,$W$23<800000),(32000+($W$23-500000)*0.2))+IF($W$23>=800000,(92000+($W$23-800000)*0.3))","v":384500},{"$f":"IF(AND($W$23>=190000,($W$23<500000)),($W$23-190000)*0.1)+IF(AND($W$23>=500000,$W$23<800000),(31000+($W$23-500000)*0.2))+IF($W$23>=800000,(91000+($W$23-800000)*0.3))","v":383500},{"$f":"IF(AND($W$23>=250000,($W$23<500000)),($W$23-250000)*0.1)+IF(AND($W$23>=500000,$W$23<800000),(25000+($W$23-500000)*0.2))+IF($W$23>=800000,(85000+($W$23-800000)*0.3))","v":377500},{"$f":"IF(AND($W$23>=250000,($W$23<500000)),($W$23-250000)*0)+IF(AND($W$23>=500000,$W$23<800000),(0+($W$23-500000)*0.2))+IF($W$23>=800000,(60000+($W$23-800000)*0.3))","v":352500},377500,{"$f":"IF(AND($W$23>=160000,($W$23<500000)),($W$23-160000)*0.1)+IF(AND($W$23>=500000,$W$23<800000),(34000+($W$23-500000)*0.2))+IF($W$23>=800000,(94000+($W$23-800000)*0.3))","v":386500},{"$f":"IF(AND($W$23>=190000,($W$23<500000)),($W$23-190000)*0.1)+IF(AND($W$23>=500000,$W$23<800000),(31000+($W$23-500000)*0.2))+IF($W$23>=800000,(91000+($W$23-800000)*0.3))","v":383500},{"$f":"IF(AND($W$23>=240000,($W$23<500000)),($W$23-240000)*0.1)+IF(AND($W$23>=500000,$W$23<800000),(26000+($W$23-500000)*0.2))+IF($W$23>=800000,(86000+($W$23-800000)*0.3))","v":378500},378500,{"$f":"IF(AND($W$23>=160000,($W$23<300000)),($W$23-160000)*0.1)+IF(AND($W$23>=300000,$W$23<500000),(14000+($W$23-300000)*0.2))+IF($W$23>=500000,(54000+($W$23-500000)*0.3))","v":436500},{"$f":"IF(AND($W$23>=190000,($W$23<300000)),($W$23-190000)*0.1)+IF(AND($W$23>=300000,$W$23<500000),(11000+($W$23-300000)*0.2))+IF($W$23>=500000,(51000+($W$23-500000)*0.3))","v":433500},{"$f":"IF(AND($W$23>=240000,($W$23<300000)),($W$23-240000)*0.1)+IF(AND($W$23>=300000,$W$23<500000),(6000+($W$23-300000)*0.2))+IF($W$23>=500000,(46000+($W$23-500000)*0.3))","v":428500},428500,{"$f":"IF(AND($AA$23>=150000,($AA$23<300000)),($AA$23-150000)*0.1)+IF(AND($AA$23>=300000,$AA$23<500000),(15000+($AA$23-300000)*0.2))+IF($AA$23>=500000,(55000+($AA$23-500000)*0.3))","v":437500},{"$f":"IF(AND($AA$23>=180000,($AA$23<300000)),($AA$23-180000)*0.1)+IF(AND($AA$23>=300000,$AA$23<500000),(12000+($AA$23-300000)*0.2))+IF($AA$23>=500000,(52000+($AA$23-500000)*0.3))","v":434500},{"$f":"IF(AND($AA$23>=225000,($AA$23<300000)),($AA$23-225000)*0.1)+IF(AND($AA$23>=300000,$AA$23<500000),(7500+($AA$23-300000)*0.2))+IF($AA$23>=500000,(47500+($AA$23-500000)*0.3))","v":430000},430000,{"$f":"IF(AND($AE$23>=110000,($AE$23<150000)),($AE$23-110000)*0.1)+IF(AND($AE$23>=150000,$AE$23<250000),(4000+($AE$23-150000)*0.2))+IF($AE$23>=250000,(24000+($AE$23-250000)*0.3))","v":481500},{"$f":"IF(AND($AE$23>=145000,($AE$23<150000)),($AE$23-145000)*0.1)+IF(AND($AE$23>=150000,$AE$23<250000),(500+($AE$23-150000)*0.2))+IF($AE$23>=250000,(20500+($AE$23-250000)*0.3))","v":478000},{"$f":"IF(AND($AE$23>=195000,($AE$23<250000)),($AE$23-195000)*0.2)+IF($AE$23>=250000,(11000+($AE$23-250000)*0.3))","v":468500},468500,{"$f":"IF(AND($AI$23>=10000,($AI$23<150000)),($AI$23-100000)*0.1)+IF(AND($AI$23>=150000,$AI$23<250000),(5000+($AI$23-150000)*0.2))+IF($AI$23>=250000,(25000+($AI$23-250000)*0.3))","v":482500},{"$f":"IF(AND($AI$23>=135000,($AI$23<150000)),($AI$23-135000)*0.1)+IF(AND($AI$23>=150000,$AI$23<250000),(1500+($AI$23-150000)*0.2))+IF($AI$23>=250000,(21500+($AI$23-250000)*0.3))","v":479000},{"$f":"IF(AND($AI$23>=185000,($AI$23<250000)),($AI$23-185000)*0.2)+IF($AI$23>=250000,(13000+($AI$23-250000)*0.3))","v":470500},470500,{"$f":"IF(AND($AI$23>=10000,($AI$23<150000)),($AI$23-100000)*0.1)+IF(AND($AI$23>=150000,$AI$23<250000),(5000+($AI$23-150000)*0.2))+IF($AI$23>=250000,(25000+($AI$23-250000)*0.3))","v":482500},{"$f":"IF(AND($AI$23>=135000,($AI$23<150000)),($AI$23-135000)*0.1)+IF(AND($AI$23>=150000,$AI$23<250000),(1500+($AI$23-150000)*0.2))+IF($AI$23>=250000,(21500+($AI$23-250000)*0.3))","v":479000},{"$f":"IF(AND($AI$23>=185000,($AI$23<250000)),($AI$23-185000)*0.2)+IF($AI$23>=250000,(13000+($AI$23-250000)*0.3))","v":470500},470500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-11","2011-12","2010-03-01","2011-03-31"]
["Surcharge",0,0,0,{"$f":"IF($M$24=\"SENIOR CITIZEN\",C28,IF($M$24=\"VERY SENIOR CITIZEN\",D28,B28))","v":0},0,0,0,{"$f":"IF($M$24=\"SENIOR CITIZEN\",G28,IF($M$24=\"VERY SENIOR CITIZEN\",H28,F28))","v":0},0,0,0,{"$f":"IF($M$24=\"SENIOR CITIZEN\",K28,IF($M$24=\"VERY SENIOR CITIZEN\",L28,J28))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$23>1000000,(MIN(ROUND(AA27*0.1,0),(($AA$23-1000000-(AA27-205000))))),0)","v":43750},{"$f":"IF($AA$23>1000000,(MIN(ROUND(AB27*0.1,0),(($AA$23-1000000-(AB27-202000))))),0)","v":43450},{"$f":"IF($AA$23>1000000,(MIN(ROUND(AC27*0.1,0),(($AA$23-1000000-(AC27-197500))))),0)","v":43000},43000,{"$f":"IF($AA$23>1000000,(MIN(ROUND(AE27*0.1,0),(($AA$23-1000000-(AE27-249000))))),0)","v":48150},{"$f":"IF($AA$23>1000000,(MIN(ROUND(AF27*0.1,0),(($AA$23-1000000-(AF27-245500))))),0)","v":47800},{"$f":"IF($AA$23>1000000,(MIN(ROUND(AG27*0.1,0),(($AA$23-1000000-(AG27-236000))))),0)","v":46850},46850,{"$f":"IF($AA$23>1000000,(MIN(ROUND(AI27*0.1,0),(($AA$23-1000000-(AI27-250000))))),0)","v":48250},{"$f":"IF($AA$23>1000000,(MIN(ROUND(AJ27*0.1,0),(($AA$23-1000000-(AJ27-246500))))),0)","v":47900},{"$f":"IF($AA$23>1000000,(MIN(ROUND(AK27*0.1,0),(($AA$23-1000000-(AK27-238000))))),0)","v":47050},47050,{"$f":"IF($AA$23>1000000,(MIN(ROUND(AM27*0.1,0),(($AA$23-1000000-(AM27-250000))))),0)","v":48250},{"$f":"IF($AA$23>1000000,(MIN(ROUND(AN27*0.1,0),(($AA$23-1000000-(AN27-246500))))),0)","v":47900},{"$f":"IF($AA$23>1000000,(MIN(ROUND(AO27*0.1,0),(($AA$23-1000000-(AO27-238000))))),0)","v":47050},47050,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12","2012-13","2011-03-01","2012-03-31"]
["Cess @ 3%",{"$f":"IF(B27<=2000,0,IF(B27>0,ROUND((B27-pks!$V$43)*0.03,0),0))","v":10725},{"$f":"+IF(C27>0,(C27-pks!$V$43)*0.03,0)","v":10725},{"$f":"+IF(D27>0,(D27-pks!$V$43)*0.03,0)","v":10725},{"$f":"IF($M$24=\"SENIOR CITIZEN\",C29,IF($M$24=\"VERY SENIOR CITIZEN\",D29,B29))","v":10725},{"$f":"+IF(F27>0,(F27-pks!$V$43)*0.03,0)","v":10875},{"$f":"+IF(G27>0,(G27-pks!$V$43)*0.03,0)","v":10725},{"$f":"+IF(H27>0,(H27-pks!$V$43)*0.03,0)","v":9975},{"$f":"IF($M$24=\"SENIOR CITIZEN\",G29,IF($M$24=\"VERY SENIOR CITIZEN\",H29,F29))","v":10725},{"$f":"+J27*0.03","v":10875},{"$f":"+K27*0.03","v":10725},{"$f":"+L27*0.03","v":9975},{"$f":"IF($M$24=\"SENIOR CITIZEN\",K29,IF($M$24=\"VERY SENIOR CITIZEN\",L29,J29))","v":10725},{"$f":"+N27*0.03","v":11535},{"$f":"+O27*0.03","v":11505},{"$f":"+P27*0.03","v":11325},{"$f":"+Q27*0.03","v":10575},11325,{"$f":"+S27*0.03","v":11595},{"$f":"+T27*0.03","v":11505},{"$f":"+U27*0.03","v":11355},11355,{"$f":"+W27*0.03","v":13095},{"$f":"+X27*0.03","v":13005},{"$f":"+Y27*0.03","v":12855},12855,{"$f":"+ROUND((AA27+AA28)*0.03,0)","v":14438},{"$f":"+ROUND((AB27+AB28)*0.03,0)","v":14339},{"$f":"+ROUND((AC27+AC28)*0.03,0)","v":14190},14190,{"$f":"+ROUND((AE27+AE28)*0.03,0)","v":15890},{"$f":"+ROUND((AF27+AF28)*0.03,0)","v":15774},{"$f":"+ROUND((AG27+AG28)*0.03,0)","v":15461},15461,{"$f":"+ROUND((AI27+AI28)*0.02,0)","v":10615},{"$f":"+ROUND((AJ27+AJ28)*0.02,0)","v":10538},{"$f":"+ROUND((AK27+AK28)*0.02,0)","v":10351},10351,{"$f":"+ROUND((AM27+AM28)*0.02,0)","v":10615},{"$f":"+ROUND((AN27+AN28)*0.02,0)","v":10538},{"$f":"+ROUND((AO27+AO28)*0.02,0)","v":10351},10351,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-13","2013-14","2012-03-01","2013-03-31"]
["Total Tax",{"$f":"SUM(B27:B29)","v":368225},{"$f":"SUM(C27:C29)","v":368225},{"$f":"SUM(D27:D29)","v":368225},{"$f":"IF($M$24=\"SENIOR CITIZEN\",C30,IF($M$24=\"VERY SENIOR CITIZEN\",D30,B30))","v":368225},{"$f":"SUM(F27:F29)","v":373375},{"$f":"SUM(G27:G29)","v":368225},{"$f":"SUM(H27:H29)","v":342475},{"$f":"IF($M$24=\"SENIOR CITIZEN\",G30,IF($M$24=\"VERY SENIOR CITIZEN\",H30,F30))","v":368225},{"$f":"SUM(J27:J29)","v":373375},{"$f":"SUM(K27:K29)","v":368225},{"$f":"SUM(L27:L29)","v":342475},{"$f":"IF($M$24=\"SENIOR CITIZEN\",K30,IF($M$24=\"VERY SENIOR CITIZEN\",L30,J30))","v":368225},{"$f":"SUM(N27:N29)","v":396035},{"$f":"SUM(O27:O29)","v":395005},{"$f":"SUM(P27:P29)","v":388825},{"$f":"SUM(Q27:Q29)","v":363075},388825,{"$f":"SUM(S27:S29)","v":398095},{"$f":"SUM(T27:T29)","v":395005},{"$f":"SUM(U27:U29)","v":389855},389855,{"$f":"SUM(W27:W29)","v":449595},{"$f":"SUM(X27:X29)","v":446505},{"$f":"SUM(Y27:Y29)","v":441355},441355,{"$f":"SUM(AA27:AA29)","v":495688},{"$f":"SUM(AB27:AB29)","v":492289},{"$f":"SUM(AC27:AC29)","v":487190},487190,{"$f":"SUM(AE27:AE29)","v":545540},{"$f":"SUM(AF27:AF29)","v":541574},{"$f":"SUM(AG27:AG29)","v":530811},530811,{"$f":"SUM(AI27:AI29)","v":541365},{"$f":"SUM(AJ27:AJ29)","v":537438},{"$f":"SUM(AK27:AK29)","v":527901},527901,{"$f":"SUM(AM27:AM29)","v":541365},{"$f":"SUM(AN27:AN29)","v":537438},{"$f":"SUM(AO27:AO29)","v":527901},527901,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-14","2014-15","2013-03-01","2014-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cess @ 2%",null,null,null,"Cess @ 2%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-15","2015-16","2014-03-01","2015-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-16","2016-17","2015-03-01","2016-03-31"]
[null,null,null,null,null,null,null,"Calculation Table for Tax Calculator",null,null,null,null,null,"Calculation Table for statement",null,null,null,null,null,"Calculation Table for from no 16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-17","2017-18","2016-03-01","2017-03-31"]
[null,null,null,null,null,"F.Year","A. Year","Exemption","Tax","Rebate u/s87A","Surcharge","Cess","Total","Exemption","Tax","Rebate u/s87A","Surcharge","Cess","Total","Exemption","Tax","Rebate u/s87A","Surcharge","Cess","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-18","2018-19","2017-03-01","2018-03-31"]
[null,null,null,null,null,"2005-06",{"$f":"F36","v":"2006-07"},{"$f":"pks!AP6","v":100000},{"$f":"pks!AP7","v":191500},0,{"$f":"pks!AP8","v":0},{"$f":"pks!AP9","v":3830},{"$f":"IF(pks!AP10=\"Not defined\",\"Not defined\",ROUND(pks!AP10,0))","v":195330},{"$f":"pks!AP16","v":185000},{"$f":"pks!AP17","v":484000},0,{"$f":"pks!AP18","v":48400},{"$f":"pks!AP19","v":10648},{"$f":"IF(pks!AP20=\"Not defined\",\"Not defined\",ROUND(pks!AP20,0))","v":543048},{"$f":"pks!AP26","v":185000},{"$f":"pks!AP27","v":470500},0,{"$f":"pks!AP28","v":47050},{"$f":"pks!AP29","v":10351},{"$f":"IF(pks!AP30=\"Not defined\",\"Not defined\",ROUND(pks!AP30,0))","v":527901},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-18","2018-19","2018-03-01","2019-03-31"]
[null,null,null,null,null,"2006-07","2007-08",{"$f":"pks!AL6","v":100000},{"$f":"pks!AL7","v":191500},0,{"$f":"pks!AL8","v":0},{"$f":"pks!AL9","v":3830},{"$f":"IF(pks!AL10=\"Not defined\",\"Not defined\",ROUND(pks!AL10,0))","v":195330},{"$f":"pks!AL16","v":185000},{"$f":"pks!AL17","v":484000},0,{"$f":"pks!AL18","v":48400},{"$f":"pks!AL19","v":10648},{"$f":"IF(pks!AL20=\"Not defined\",\"Not defined\",ROUND(pks!AL20,0))","v":543048},{"$f":"pks!AL26","v":185000},{"$f":"pks!AL27","v":470500},0,{"$f":"pks!AL28","v":47050},{"$f":"pks!AL29","v":10351},{"$f":"IF(pks!AL30=\"Not defined\",\"Not defined\",ROUND(pks!AL30,0))","v":527901},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-19","2019-20","2019-03-01","2020-03-31"]
[null,null,null,null,null,"2007-08","2008-09",{"$f":"pks!AH6","v":110000},{"$f":"pks!AH7","v":190500},0,{"$f":"pks!AH8","v":0},{"$f":"pks!AH9","v":5715},{"$f":"IF(pks!AH10=\"Not defined\",\"Not defined\",ROUND(pks!AH10,0))","v":196215},{"$f":"pks!AH16","v":195000},{"$f":"pks!AH17","v":482000},0,{"$f":"pks!AH18","v":48200},{"$f":"pks!AH19","v":15906},{"$f":"IF(pks!AH20=\"Not defined\",\"Not defined\",ROUND(pks!AH20,0))","v":546106},{"$f":"pks!AH26","v":195000},{"$f":"pks!AH27","v":468500},0,{"$f":"pks!AH28","v":46850},{"$f":"pks!AH29","v":15461},{"$f":"IF(pks!AH30=\"Not defined\",\"Not defined\",ROUND(pks!AH30,0))","v":530811},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-19","2019-20","2020-03-01","2021-03-31"]
[null,null,null,null,null,"2008-09","2009-10",{"$f":"pks!AD6","v":150000},{"$f":"pks!AD7","v":146500},0,{"$f":"pks!AD8","v":0},{"$f":"pks!AD9","v":4395},{"$f":"IF(pks!AD10=\"Not defined\",\"Not defined\",ROUND(pks!AD10,0))","v":150895},{"$f":"pks!AD16","v":225000},{"$f":"pks!AD17","v":443500},0,{"$f":"pks!AD18","v":44350},{"$f":"pks!AD19","v":14636},{"$f":"IF(pks!AD20=\"Not defined\",\"Not defined\",ROUND(pks!AD20,0))","v":502486},{"$f":"pks!AD26","v":225000},{"$f":"pks!AD27","v":430000},0,{"$f":"pks!AD28","v":43000},{"$f":"pks!AD29","v":14190},{"$f":"IF(pks!AD30=\"Not defined\",\"Not defined\",ROUND(pks!AD30,0))","v":487190}]
[null,null,null,null,null,"2009-10","2010-11",{"$f":"pks!Z6","v":160000},{"$f":"pks!Z7","v":145500},0,{"$f":"pks!Z8","v":0},{"$f":"pks!Z9","v":4365},{"$f":"IF(pks!Z10=\"Not defined\",\"Not defined\",ROUND(pks!Z10,0))","v":149865},{"$f":"pks!Z16","v":240000},{"$f":"pks!Z17","v":442000},0,{"$f":"pks!Z18","v":0},{"$f":"pks!Z19","v":13260},{"$f":"IF(pks!Z20=\"Not defined\",\"Not defined\",ROUND(pks!Z20,0))","v":455260},{"$f":"pks!Z26","v":240000},{"$f":"pks!Z27","v":428500},0,{"$f":"pks!Z28","v":0},{"$f":"pks!Z29","v":12855},{"$f":"IF(pks!Z30=\"Not defined\",\"Not defined\",ROUND(pks!Z30,0))","v":441355}]
[null,null,null,null,null,"2010-11","2011-12",{"$f":"pks!V6","v":160000},{"$f":"pks!V7","v":95500},0,{"$f":"pks!V8","v":0},{"$f":"pks!V9","v":2865},{"$f":"IF(pks!V10=\"Not defined\",\"Not defined\",ROUND(pks!V10,0))","v":98365},{"$f":"pks!V16","v":240000},{"$f":"pks!V17","v":392000},0,{"$f":"pks!V18","v":0},{"$f":"pks!V19","v":11760},{"$f":"IF(pks!V20=\"Not defined\",\"Not defined\",ROUND(pks!V20,0))","v":403760},{"$f":"pks!V26","v":240000},{"$f":"pks!V27","v":378500},0,{"$f":"pks!V28","v":0},{"$f":"pks!V29","v":11355},{"$f":"IF(pks!V30=\"Not defined\",\"Not defined\",ROUND(pks!V30,0))","v":389855}]
[null,null,null,null,null,"2011-12","2012-13",{"$f":"pks!R6","v":180000},{"$f":"pks!R7","v":93500},0,{"$f":"pks!R8","v":0},{"$f":"pks!R9","v":2805},{"$f":"ROUND(pks!R10,0)","v":96305},{"$f":"pks!R16","v":250000},{"$f":"pks!R17","v":391000},0,{"$f":"pks!R18","v":0},{"$f":"pks!R19","v":11730},{"$f":"ROUND(pks!R20,0)","v":402730},{"$f":"pks!R26","v":250000},{"$f":"pks!R27","v":377500},0,{"$f":"pks!R28","v":0},{"$f":"pks!R29","v":11325},{"$f":"ROUND(pks!R30,0)","v":388825}]
[null,null,null,null,null,"2012-13","2013-14",{"$f":"pks!M6","v":200000},{"$f":"ROUND(pks!M7,0)","v":91000},0,{"$f":"pks!M8","v":0},{"$f":"ROUND(pks!M9,0)","v":2730},{"$f":"ROUND(pks!M10,0)","v":93730},{"$f":"pks!M16","v":250000},{"$f":"ROUND(pks!M17,0)","v":371000},0,{"$f":"pks!M18","v":0},{"$f":"ROUND(pks!M19,0)","v":11130},{"$f":"ROUND(pks!M20,0)","v":382130},{"$f":"pks!M26","v":250000},{"$f":"ROUND(pks!M27,0)","v":357500},0,{"$f":"pks!M28","v":0},{"$f":"ROUND(pks!M29,0)","v":10725},{"$f":"ROUND(pks!M30,0)","v":368225}]
[null,null,null,null,null,"2013-14","2014-15",{"$f":"pks!I6","v":200000},{"$f":"ROUND(pks!I7,0)","v":91000},{"$f":"IF(pks!F3>500000,0, IF(pks!F3>=220000,2000,I43))","v":0},{"$f":"pks!I8","v":0},{"$f":"ROUND(pks!I9,0)","v":2730},{"$f":"IF(I43>0,ROUND(pks!I10,0)-J43,0)","v":93730},{"$f":"pks!I16","v":250000},{"$f":"ROUND(pks!I17,0)","v":371000},{"$f":"IF(pks!F13>500000,0, IF(pks!F13>=220000,2000,O43))","v":0},{"$f":"pks!I18","v":0},{"$f":"ROUND(pks!I19,0)","v":11130},{"$f":"IF(O43>0,ROUND(pks!I20,0)-P43,0)","v":382130},{"$f":"pks!I26","v":250000},{"$f":"ROUND(pks!I27,0)","v":357500},{"$f":"IF(pks!F23>500000,0, IF(pks!F23>=220000,2000,U43))","v":0},{"$f":"pks!I28","v":0},{"$f":"ROUND(pks!I29,0)","v":10725},{"$f":"IF(U43>0,ROUND(pks!I30,0)-V43,0)","v":368225}]
[null,null,null,null,null,"2014-15","2015-16",{"$f":"pks!E6","v":250000},{"$f":"ROUND(pks!E7,0)","v":86000},{"$f":"IF(pks!B3>500000,0, IF(pks!B3>=270000,2000,I44))","v":0},{"$f":"pks!E8","v":0},{"$f":"pks!E9","v":2580},{"$f":"IF(I44>0,ROUND(pks!E10,0)-J44,0)","v":88580},{"$f":"pks!E16","v":300000},{"$f":"ROUND('Table for Tax Cal'!C1217,0)","v":30500},{"$f":"IF(pks!B13>500000,0, IF(pks!B13>=270000,2000,O44))","v":0},{"$f":"pks!E18","v":0},{"$f":"'Table for Tax Cal'!E1217","v":1220},{"$f":"IF(O44>0,ROUND('Table for Tax Cal'!F1217,0),0)","v":31720},{"$f":"pks!E26","v":300000},{"$f":"ROUND('Table-C'!G47,0)","v":357500},{"$f":"IF(pks!B23>500000,0, IF(pks!B23>=270000,2000,U44))","v":0},{"$f":"pks!E28","v":0},{"$f":"'Table-C'!I47","v":10725},{"$f":"IF(U44>0,ROUND('Table-C'!J47,0),0)","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,null,"Result",{"$f":"'Tax Calculation'!C4","v":"2024-25"},{"$f":"VLOOKUP($G$47,$F$35:$M$44,3)","v":250000},{"$f":"VLOOKUP($G$47,$F$35:$M$44,4)","v":86000},{"$f":"IF(I47>0,VLOOKUP($G$47,$F$35:$M$44,5),0)","v":0},{"$f":"VLOOKUP($G$47,$F$35:$M$44,6)","v":0},{"$f":"VLOOKUP($G$47,$F$35:$M$44,7)","v":2580},{"$f":"IF(#REF!='Tax Calculation'!#REF!,VLOOKUP($G$47,$F$35:$M$44,8),999)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP('Table for challan'!$F$23,$N$35:$S$44,3)","v":{"$error":"#N/A"}},{"$f":"IF('Table for challan'!$A$1=Home!$A$2,VLOOKUP('Table for challan'!$F$23,$N$35:$S$44,4),999)","v":{"$error":"#N/A"}},{"$f":"IF(O47>0,VLOOKUP('Table for challan'!$F$23,$N$35:$S$44,5),0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Table for challan'!$F$23,$N$35:$S$44,6)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Table for challan'!$F$23,$N$35:$S$44,7)","v":{"$error":"#N/A"}},{"$f":"IF('Table for challan'!$A$1=Home!$A$2,VLOOKUP('Table for challan'!$F$23,$N$35:$S$44,8),999)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Table-C'!$F$23,$T$35:$Y$44,3)","v":{"$error":"#N/A"}},{"$f":"IF('Table-C'!$A$1=Home!$A$2,VLOOKUP('Table-C'!$F$23,$T$35:$Y$44,4),999)","v":{"$error":"#N/A"}},{"$f":"IF(U47>0,VLOOKUP('Table-C'!$F$23,$T$35:$Y$44,5),0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Table-C'!$F$23,$T$35:$Y$44,6)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Table-C'!$F$23,$T$35:$Y$44,7)","v":{"$error":"#N/A"}},{"$f":"IF('Table-C'!$A$1=Home!$A$2,VLOOKUP('Table-C'!$F$23,$T$35:$Y$44,8),999)","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,"Selected Fin.Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MONTH SEPRATE FOR HRA"]
[null,null,"Fin._Year","Asst._Year","Month Name",null,"Selected data for Tax Calculator",null,null,null,null,null,null,"Fin. Year","Month"]
[null,{"$f":"C53","v":"1985-86"},"1985-86","1986-87","1985-04-01","1986-03-31","Fin. Year","Month","Year",null,null,null,null,{"$f":"HRA!C10","v":"2024-25"},{"$f":"VLOOKUP($N$53,$C$53:$E$93,3)","v":"2024-04-01"}]
[null,{"$f":"C54","v":"1986-87"},"1986-87","1987-88",{"$f":"DATE(YEAR(E53),MONTH(E53)+12,DAY(E53))","v":"1986-04-01"},{"$f":"DATE(YEAR(F53),MONTH(F53)+12,DAY(F53))","v":"1987-03-31"},{"$f":"'Table for Tax Cal'!C1210","v":"2024-25"},{"$f":"VLOOKUP($G$54,$C$53:$E$93,3)","v":"2024-04-01"},{"$f":"YEAR(H54)","v":2024}]
[null,"1987-88","1987-88","1988-89",{"$f":"DATE(YEAR(E54),MONTH(E54)+12,DAY(E54))","v":"1987-04-01"},"1988-03-31","Day","Space","Month","Space","Year","Final Result",null,"MONTH SEPRATE FOR Gross Salary"]
[null,"1988-89","1988-89","1989-90","1988-04-01","1989-03-31",15,"-","Jun","-",{"$f":"RIGHT($I$54,4)","v":"2024"},{"$f":"CONCATENATE(G56,H56,I56,J56,K56)","v":"15-Jun-2024"},null,"Fin. Year","Month"]
[null,"1989-90","1989-90","1990-91","1989-04-01","1990-03-31",15,"-","Sep","-",{"$f":"RIGHT($I$54,4)","v":"2024"},{"$f":"CONCATENATE(G57,H57,I57,J57,K57)","v":"15-Sep-2024"},null,{"$f":"'Gross Salary'!I33","v":"2024-25"},{"$f":"VLOOKUP($N$57,$C$53:$E$93,3)","v":"2024-04-01"}]
[null,"1990-91","1990-91","1991-92","1990-04-01","1991-03-31",15,"-","Dec","-",{"$f":"RIGHT($I$54,4)","v":"2024"},{"$f":"CONCATENATE(G58,H58,I58,J58,K58)","v":"15-Dec-2024"}]
[null,"1991-92","1991-92","1992-93","1991-04-01","1992-03-31",15,"-","Mar","-",{"$f":"RIGHT($I$54,4)+1","v":2025},{"$f":"CONCATENATE(G59,H59,I59,J59,K59)","v":"15-Mar-2025"}]
[null,"1992-93","1992-93","1993-94","1992-04-01","1993-03-31",31,"-","Mar","-",{"$f":"RIGHT($I$54,4)+1","v":2025},{"$f":"CONCATENATE(G60,H60,I60,J60,K60)","v":"31-Mar-2025"}]
[null,"1993-94","1993-94","1994-95","1993-04-01","1994-03-31"]
[null,"1994-95","1994-95","1995-96","1994-04-01","1995-03-31","Selected data for Statement"]
[null,"1995-96","1995-96","1996-97","1995-04-01","1996-03-31","Fin. Year","Month","Year"]
[null,"1996-97","1996-97","1997-98","1996-04-01","1997-03-31",{"$f":"'Table for Statement'!$C$1210","v":"2024-25"},{"$f":"VLOOKUP($G$64,$C$53:$E$93,3)","v":"2024-04-01"},{"$f":"YEAR(H64)","v":2024}]
[null,"1997-98","1997-98","1998-99","1997-04-01","1998-03-31","Day","Space","Month","Space","Year","Final Result"]
[null,"1998-99","1998-99","1999-00","1998-04-01","1999-03-31",15,"-","Jun","-",{"$f":"RIGHT($I$64,4)","v":"2024"},{"$f":"CONCATENATE(G66,H66,I66,J66,K66)","v":"15-Jun-2024"}]
[null,"1999-00","1999-00","2000-01","1999-04-01","2000-03-31",15,"-","Sep","-",{"$f":"RIGHT($I$64,4)","v":"2024"},{"$f":"CONCATENATE(G67,H67,I67,J67,K67)","v":"15-Sep-2024"}]
[null,"2000-01","2000-01","2001-02","2000-04-01","2001-03-31",15,"-","Dec","-",{"$f":"RIGHT($I$64,4)","v":"2024"},{"$f":"CONCATENATE(G68,H68,I68,J68,K68)","v":"15-Dec-2024"}]
[null,"2001-02","2001-02","2002-03","2001-04-01","2002-03-31",15,"-","Mar","-",{"$f":"RIGHT($I$64,4)+1","v":2025},{"$f":"CONCATENATE(G69,H69,I69,J69,K69)","v":"15-Mar-2025"}]
[null,"2002-03","2002-03","2003-04","2002-04-01","2003-03-31",31,"-","Mar","-",{"$f":"RIGHT($I$64,4)+1","v":2025},{"$f":"CONCATENATE(G70,H70,I70,J70,K70)","v":"31-Mar-2025"}]
[null,"2003-04","2003-04","2004-05","2003-04-01","2004-03-31"]
[null,"2004-05","2004-05","2005-06","2004-04-01","2005-03-31","Selected data for from no 16"]
[null,"2005-06","2005-06","2006-07","2005-04-01","2006-03-31","Fin. Year","Asst. Year","From","To"]
[null,"2006-07","2006-07","2007-08","2006-04-01","2007-03-31",{"$f":"INDEX($C$53:$C$93,MATCH($H$74,$D$53:$D$93,0))","v":"2024-25"},{"$f":"'Form no 16'!L20","v":"2025-26"},{"$f":"INDEX($E$53:$E$93,MATCH($H$74,$D$53:$D$93,0))","v":"2024-04-01"},{"$f":"INDEX($F$53:$F$93,MATCH($H$74,$D$53:$D$93,0))","v":"2025-03-31"}]
[null,"2007-08","2007-08","2008-09","2007-04-01","2008-03-31"]
[null,"2008-09","2008-09","2009-10","2008-04-01","2009-03-31","Selected data for DDO data"]
[null,"2009-10","2009-10","2010-11","2009-04-01","2010-03-31","Fin. Year","Month","Year"]
[null,"2010-11","2010-11","2011-12","2010-04-01","2011-03-31",{"$f":"'DDO Data'!H17","v":"2024-25"},{"$f":"VLOOKUP($G$78,$C$53:$E$93,3)","v":"2024-04-01"},{"$f":"YEAR(H78)","v":2024}]
[null,"2011-12","2011-12","2012-13","2011-04-01","2012-03-31"]
[null,"2012-13","2012-13","2013-14","2012-04-01","2013-03-31","Selected data for Gross Salary"]
[null,"2013-14","2013-14","2014-15","2013-04-01","2014-03-31","Fin. Year","Month","Year"]
[null,"2014-15","2014-15","2015-16","2014-04-01","2015-03-31",{"$f":"'Gross Salary'!$I$2","v":"2024-25"},{"$f":"VLOOKUP($G$82,$C$53:$E$93,3)","v":"2024-04-01"},{"$f":"YEAR(H82)","v":2024}]
[null,"2015-16","2015-16","2016-17","2015-04-01","2016-03-31"]
[null,"2016-17","2016-17","2017-18","2016-04-01","2017-03-31","Selected data for from no 16(2)"]
[null,"2017-18","2017-18","2018-19","2017-04-01","2018-03-31","Fin. Year","Asst. Year","From","To"]
[null,"2017-18","2017-18","2018-19","2017-04-01","2018-03-31",{"$f":"'Form no 16 (2)'!C5","v":"2023-24"},{"$f":"INDEX($D$53:$D$93,MATCH(G86,$C$53:$C$93,0))","v":"2024-25"},{"$f":"INDEX($E$53:$E$93,MATCH($H$74,$D$53:$D$93,0))","v":"2024-04-01"},{"$f":"INDEX($F$53:$F$93,MATCH($H$74,$D$53:$D$93,0))","v":"2025-03-31"}]
[null,"2018-19","2018-19","2019-20","2018-04-01","2019-03-31"]
[null,"2019-20","2019-20","2020-21","2019-04-01","2020-03-31"]
[null,"2020-21","2020-21","2021-22","2020-04-01","2021-03-31"]
[null,"2021-22","2021-22","2022-23","2021-04-01","2022-03-31"]
[null,null,"2022-23","2023-24","2022-04-01","2023-03-31"]
[null,null,"2023-24","2024-25","2023-04-01","2024-03-31"]
[null,null,{"$f":"D92","v":"2024-25"},"2025-26","2024-04-01","2025-03-31"]
[null,null,null,"Sepration of Month & Year on the basis of selected F. Year",null,null,null,null,null,null,null,null,null,null,null,"Calculation Sheet"]
[null,null,null,null,"2012-06-15",{"$f":"'Tax Calculation'!C4","v":"2024-25"},{"$f":"VLOOKUP($F$95,$D$106:$G$115,4)","v":"2014-04-01"},{"$f":"YEAR(G95)","v":2014}]
[null,null,null,"F.Year","A. Year","CODE","MONTHS","Date  upto",null,null,null,null,null,null,null,null,"Tax Rate :",3]
[null,null,null,"2005-06",{"$f":"D98","v":"2006-07"},"A","2005-03-01","2012-06-15",15,"-","Jun","-",{"$f":"RIGHT($H$95,4)","v":"2014"},{"$f":"CONCATENATE(I97,J97,K97,L97,M97)","v":"15-Jun-2014"}]
[null,null,null,"2006-07","2007-08","B","2006-03-01","2012-09-15",15,"-","Sep","-",{"$f":"RIGHT($H$95,4)","v":"2014"},{"$f":"CONCATENATE(I98,J98,K98,L98,M98)","v":"15-Sep-2014"}]
[null,null,null,"2007-08","2008-09","C","2007-03-01","2012-12-15",15,"-","Dec","-",{"$f":"RIGHT($H$95,4)","v":"2014"},{"$f":"CONCATENATE(I99,J99,K99,L99,M99)","v":"15-Dec-2014"},null,null,"• Calculate Net & Taxable amount from Gross Value"]
[null,null,null,"2008-09","2009-10","D","2008-03-01","2013-03-15",15,"-","Mar","-",{"$f":"RIGHT($H$95,4)+1","v":2015},{"$f":"CONCATENATE(I100,J100,K100,L100,M100)","v":"15-Mar-2015"},null,null,"Gross",1000,"Net",{"$f":"+R100/(100+R96)*100","v":970.87378640776694},"Tax",{"$f":"+R100*R96/(100+R96)","v":29.126213592233011}]
[null,null,null,"2009-10","2010-11","E","2009-03-01","2013-03-31",31,"-","Mar","-",{"$f":"RIGHT($H$95,4)+1","v":2015},{"$f":"CONCATENATE(I101,J101,K101,L101,M101)","v":"31-Mar-2015"}]
[null,null,null,"2010-11","2011-12","F","2010-03-01"]
[null,null,null,"2011-12","2012-13","G","2011-03-01",null,null,null,null,null,null,null,null,null,"• Calculate Gross & Taxable amount from Net Value"]
[null,null,null,"2012-13","2013-14","H","2012-03-01",null,null,null,null,null,null,null,null,null,"Gross",{"$f":"T104*(100+R96)/100","v":1030},"Net",1000,"Tax",{"$f":"+T104*R96/100","v":30}]
[null,null,null,"2004-05",null,"I","2013-03-01"]
[null,null,null,"2005-06",{"$f":"D107","v":"2006-07"},"A","2005-03-01","2012-06-15",15,"-","Jun","-",{"$f":"RIGHT($H$95,4)","v":"2014"},{"$f":"CONCATENATE(I106,J106,K106,L106,M106)","v":"15-Jun-2014"}]
[null,null,null,"2006-07","2007-08","B","2006-03-01","2012-09-15",15,"-","Sep","-",{"$f":"RIGHT($H$95,4)","v":"2014"},{"$f":"CONCATENATE(I107,J107,K107,L107,M107)","v":"15-Sep-2014"},null,null,"• Calculate Gross & Net amount from Taxable Value"]
[null,null,null,"2007-08","2008-09","C","2007-03-01","2012-12-15",15,"-","Dec","-",{"$f":"RIGHT($H$95,4)","v":"2014"},{"$f":"CONCATENATE(I108,J108,K108,L108,M108)","v":"15-Dec-2014"},null,null,"Gross",{"$f":"ROUND(V108*(100+R96)/R96,0)","v":103},"Net",{"$f":"V108/R96*100","v":100},"Tax",3]
[null,null,null,"2008-09","2009-10","D","2008-03-01","2013-03-15",15,"-","Mar","-",{"$f":"RIGHT($H$95,4)+1","v":2015},{"$f":"CONCATENATE(I109,J109,K109,L109,M109)","v":"15-Mar-2015"}]
[null,null,null,"2009-10","2010-11","E","2009-03-01","2013-03-31",31,"-","Mar","-",{"$f":"RIGHT($H$95,4)+1","v":2015},{"$f":"CONCATENATE(I110,J110,K110,L110,M110)","v":"31-Mar-2015"}]
[null,null,null,"2010-11","2011-12","F","2010-03-01"]
[null,null,null,"2011-12","2012-13","G","2011-03-01",null,null,null,null,null,null,null,null,null,"Input","Input",null,null,"Output"]
[null,null,null,"2012-13","2013-14","H","2012-03-01",null,null,null,null,null,null,null,null,"Calculate Net & Taxable amount from Gross Value","Tax Rate","Gross Value",{"$f":"'Useful Calculation'!E33","v":10},{"$f":"'Useful Calculation'!G33","v":1000},"Net Value","Tax",{"$f":"ROUND(T113/(100+S113)*100,0)","v":909},{"$f":"ROUND(T113*S113/(100+S113),0)","v":91}]
[null,null,null,"2013-14",null,"I","2013-03-01",null,null,null,null,null,null,null,null,"Calculate Gross & Taxable amount from Net Value","Tax Rate","Net Value",{"$f":"'Useful Calculation'!E33","v":10},{"$f":"'Useful Calculation'!G33","v":1000},"Gross Value","Tax",{"$f":"ROUND(T114*(100+S114)/100,0)","v":1100},{"$f":"ROUND(T114*S114/100,0)","v":100}]
[null,null,null,"2014-15",null,"J","2014-04-01",null,null,null,null,null,null,null,null,"Calculate Gross & Net amount from Taxable Value","Tax ","Net Value",{"$f":"'Useful Calculation'!E33","v":10},{"$f":"'Useful Calculation'!G33","v":1000},"Net Value","Gross Value",{"$f":"ROUND(T115*(100+S115)/S115,0)","v":11000},{"$f":"ROUND(T115/S115*100,0)","v":10000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Useful Calculation'!A32","v":"Calculate Net & Taxable amount from Gross Value"},{"$f":"INDEX($Q$113:$Q$115,MATCH($P$116,$P$113:$P$115,0))","v":"Tax Rate"},{"$f":"INDEX($R$113:$R$115,MATCH($P$116,$P$113:$P$115,0))","v":"Gross Value"},null,null,{"$f":"INDEX($U$113:$U$115,MATCH($P$116,$P$113:$P$115,0))","v":"Net Value"},{"$f":"INDEX($V$113:$V$115,MATCH($P$116,$P$113:$P$115,0))","v":"Tax"},{"$f":"INDEX($W$113:$W$115,MATCH($P$116,$P$113:$P$115,0))","v":909},{"$f":"INDEX($X$113:$X$115,MATCH($P$116,$P$113:$P$115,0))","v":91}]
[null,null,null,"Financial Year for NSC intrest",null,null,"FIN. YEAR FOR SELECT",null,"Purchase between","Purchase between","Purchase between","Purchase between","Purchase between","Purchase on or"]
[null,null,null,"F. Year 2009-10","2009-10",{"$f":"CONCATENATE(pks!D118,\" \",pks!E118)","v":"F. Year 2009-10 2009-10"},"2005-06",null,"1-Jan-89 to 31-Dec-98","1-Jan-99 to 14-Jan-00","15-Jan-00 to 28-Feb-01","1-Mar-01 to 28-Feb-02","1-Mar-02 to 28-Feb-03","after 1-Mar-03"]
[null,null,null,"F. Year 2010-11","2010-11",{"$f":"CONCATENATE(pks!D119,\" \",pks!E119)","v":"F. Year 2010-11 2010-11"},"2006-07","The year for which","[Vide Rule 15(1) of the","[Vide Rule 15(2) of the","[Vide Rule 15(3) of the","[Vide Rule 15(4) of the","[Vide Rule 15(5) of the","[Vide Rule 15(6) of the"]
[null,null,null,"F. Year 2011-12","2011-12",{"$f":"CONCATENATE(pks!D120,\" \",pks!E120)","v":"F. Year 2011-12 2011-12"},"2007-08","interest accruess","NSC (VIII) Issue Rules,1989","NSC (VIII) Issue Rules,1989","NSC (VIII) Issue Rules,1989","NSC (VIII) Issue Rules,1989","NSC (VIII) Issue Rules,1989","NSC (VIII) Issue Rules,1989"]
[null,null,null,"F. Year 2012-13","2012-13",{"$f":"CONCATENATE(pks!D121,\" \",pks!E121)","v":"F. Year 2012-13 2012-13"},"2008-09",null,0.12,0.115,0.11,9.5000000000000001E-2,0.09,0.08]
[null,null,null,"F. Year 2013-14","2013-14",{"$f":"CONCATENATE(pks!D122,\" \",pks!E122)","v":"F. Year 2013-14 2013-14"},"2009-10","First year",12.4,11.83,11.3,9.7200000000000006,9.1999999999999993,8.16]
[null,null,null,"F. Year 2014-15","2014-15",{"$f":"CONCATENATE(pks!D123,\" \",pks!E123)","v":"F. Year 2014-15 2014-15"},"2010-11","Second year",13.9,13.23,12.58,10.67,10.050000000000001,8.83]
[null,null,null,"F. Year 2015-16","2015-16","2015-16","2011-12","Third year",15.6,14.8,14,11.71,10.97,9.5500000000000007]
[null,null,null,null,null,null,"2012-13","Fourth year",17.5,16.54,15.58,12.85,11.98,10.33]
[null,null,null,null,null,null,"2013-14","Fifth year",19.7,18.510000000000002,17.350000000000001,14.1,13.09,11.17]
[null,null,null,null,null,null,"2014-15","Sixth year",22.4,20.69,19.309999999999999,15.47,14.29,12.08]
[null,null,null,null,null,null,null,"Interest Total:",101.5,95.6,90.12,74.52,69.59,60.12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+8%/2)^2-2","v":-0.91839999999999988}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)","(Q)"]
[null,null,null,null,null,null,null,"Purchase From->","1980-01-01",{"$f":"I132+1","v":"1999-01-01"},"2000-01-15","2001-03-01","2002-03-01","2003-03-01","2011-12-01","2012-04-01","2013-04-01","2016-04-01","2016-04-01","2016-10-01","2017-04-01","2017-07-01","2018-10-01","2019-07-01","2020-04-01","2023-01-01"]
[null,null,null,null,null,null,null,"Purchase To->","1998-12-31","2000-01-14","2001-02-28","2002-02-28","2003-02-28","2011-11-30","2012-03-31","2013-03-31","2016-03-31","2016-09-30","2016-09-30","2017-03-31","2017-06-30","2018-09-30","2019-06-30","2020-03-31","2022-12-31","2035-12-31"]
[null,null,null,null,null,null,null,"Interest Rate ->",0.12,0.115,0.11,9.5000000000000001E-2,0.09,0.08,8.4000000000000005E-2,8.5999999999999993E-2,8.5000000000000006E-2,8.1000000000000003E-2,0.08,7.9000000000000001E-2,7.8E-2,7.5999999999999998E-2,0.08,7.9000000000000001E-2,6.8000000000000005E-2,7.0000000000000007E-2]
[null,null,null,null,null,null,null,"1st  com. year",12.4,11.83,11.3,9.7200000000000006,9.1999999999999993,8.16,8.58,8.7799999999999994,8.68,8.68,8.1,8,7.9,7.8,8,7.9,6.8,7,null,{"$f":"H134","v":"1st  com. year"}]
[null,null,null,null,null,null,null,"2nd  com. year",13.9,13.23,12.58,10.67,10.050000000000001,8.83,9.31,9.56,9.43,9.43,8.76,8.64,8.52,8.41,8.64,8.52,7.26,7.49,null,"2nd  com. year"]
[null,null,null,null,null,null,null,"3rd  com. year",15.6,14.8,14,11.71,10.97,9.5500000000000007,10.11,10.4,10.25,10.25,9.4600000000000009,9.33,9.1999999999999993,9.06,9.33,9.1999999999999993,7.76,8.01,null,"3rd  com. year"]
[null,null,null,null,null,null,null,"4th  com. year",17.5,16.54,15.58,12.85,11.98,10.33,10.98,11.31,11.14,11.14,10.23,10.08,9.92,9.77,10.08,9.92,8.2799999999999994,8.58,null,"4th  com. year"]
[null,null,null,null,null,null,null,"5th  com. year",19.7,18.510000000000002,17.350000000000001,14.1,13.09,11.17,11.92,12.3,12.11,12.11,11.06,10.88,10.71,10.53,10.88,10.71,8.85,9.18,null,"5th  com. year"]
[null,null,null,null,null,null,null,"6th  com. year",22.4,20.69,19.309999999999999,15.47,14.29,12.08,0,0,0,0,12.08,0,0,0,0,0,0,0,null,"6th  com. year"]
[null,null,null,null,null,null,null,"Total Interest",111.5,95.6,90.12,74.52,69.59,60.12,50.9,52.35,51.61,48.74,60.12,60.12,60.12,60.12,46.93,46.25,38.950000000000003,40.26,null,"Total Interest"]
[null,null,null,null,null,null,null,"Maturity Amount",201.5,195.6,190.12,174.52,169.59,160.12,150.9,152.35,151.61000000000001,{"$f":"100+R140","v":148.74},{"$f":"100+S140","v":160.12},{"$f":"100+T140","v":160.12},{"$f":"100+U140","v":160.12},{"$f":"100+V140","v":160.12},146.93,146.25,138.94999999999999,140.26]
[null,null,null,null,null,null,null,null,"Calendar Year Start:",{"$f":"Q164","v":"2024-04-01"},{"$f":"DATE(YEAR(J142)-6,MONTH(J142),DAY(J142))","v":"2018-04-01"},null,null,null,null,null,1,2,null,3,null,4]
[null,null,null,null,null,null,null,null,null,{"$f":"Q165","v":"2024-04-01"},{"$f":"DATE(YEAR(J143)-6,MONTH(J143),DAY(J143))","v":"2018-04-01"}]
[]
[null,null,null,null,null,null,null,"Purchased Year","Date of Purchase\n(DD/MM/YYYY)","Amount Invested Rs","Accrued Interest Rs","Purchase Year","CODE","Rate Applied","NSC_YEAR","Year Code","Relvant F.Y."]
[null,null,null,null,null,null,null,null,{"$f":"'Useful Calculation'!E5","v":"2022-04-01"},{"$f":"'Useful Calculation'!E6","v":1000},{"$f":"IF(M146>0,HLOOKUP(I146,$I$131:$Z$141,3+M146,TRUE)*J146/100,0)","v":72.599999999999994},{"$f":"IF(AND(M146>0,J146>0),M146,\"\")","v":2},{"$f":"IF(AND(I146>=$K$142,I146<$J$142),CEILING(DAYS360(I146,$J$142)/360,1),0)","v":2},{"$f":"IF(K146>0,(K146*100)/J146,\"\")","v":7.2599999999999989},"F. Year 2009-10",2,"2009-04-01"]
[null,null,null,null,null,null,null,null,{"$f":"'Useful Calculation'!H5","v":"2020-04-01"},{"$f":"'Useful Calculation'!H6","v":1000},{"$f":"IF(M147>0,HLOOKUP(I147,$I$131:$Z$141,3+M147,TRUE)*J147/100,0)","v":82.8},{"$f":"IF(AND(M147>0,J147>0),M147,\"\")","v":4},{"$f":"IF(AND(I147>=$K$143,I147<$J$143),CEILING(DAYS360(I147,$J$143)/360,1),0)","v":4},8.2799999999999994,"F. Year 2010-11",3,"2010-04-01"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M148>0,HLOOKUP(I148,$I$131:$R$141,3+M148,TRUE)*J148/100,0)","v":0},"",{"$f":"IF(AND(I148>=$K$142,I148<$J$142),CEILING(DAYS360(I148,$J$142)/360,1),0)","v":0},"","F. Year 2011-12",4,"2011-04-01"]
[null,null,null,null,null,null,null,null,null,null,0,"",0,"","F. Year 2012-13",5,"2012-04-01"]
[null,null,null,null,null,null,null,null,null,null,0,"",0,"","F. Year 2013-14",6,"2013-04-01"]
[null,null,null,null,null,null,null,null,null,null,0,"",0,"","F. Year 2014-15",7,"2014-04-01"]
[null,null,null,null,null,null,null,null,null,0,0,"",0,"","F.Year 2015-16",8,"2015-04-01"]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AND(M153>0,J153>0),M153,\"\")","v":""},0,{"$f":"IF(K153>0,(K153*100)/J153,\"\")","v":""},"F.Year 2016-17",8,"2016-04-01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F. Year 2017-18",8,"2017-04-01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F. Year 2018-19",8,"2018-04-01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F. Year 2019-20",8,"2019-04-01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F. Year 2019-20",8,"2019-04-01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F. Year 2020-21",null,"2020-04-01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F. Year 2021-22",null,"2021-04-01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F. Year 2022-23",null,"2022-04-01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F. Year 2023-24",null,"2023-04-01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F. Year 2024-25",null,"2024-04-01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F. Year 2025-26",null,"2025-04-01"]
[null,null,null,null,null,null,null,"Total Accrued Interest",null,null,{"$f":"SUM(K146:K148)","v":155.39999999999998},null,null,null,{"$f":"'Useful Calculation'!E7","v":"F. Year 2024-25"},{"$f":"INDEX($P$146:$P$163,MATCH(O164,$O$146:$O$163,0))","v":0},{"$f":"INDEX($Q$146:$Q$163,MATCH(O164,$O$146:$O$163,0))","v":"2024-04-01"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Useful Calculation'!H7","v":"F. Year 2024-25"},{"$f":"INDEX($P$146:$P$163,MATCH(O165,$O$146:$O$163,0))","v":0},{"$f":"INDEX($Q$146:$Q$163,MATCH(O165,$O$146:$O$163,0))","v":"2024-04-01"}]
[]
["Determination of Maximum limit under Chapter VIA for f.y. 2014-15",null,null,null,null,null,null,null,null,"Determination of Maximum limit under Chapter VIA for f.y. 2015-16",null,null,null,null,null,null,null,null,"Determination of Maximum limit under Chapter VIA for f.y. 2016-17",null,null,null,null,null,null,null,null,"Determination of Maximum limit under Chapter VIA for f.y. 2017-18",null,null,null,null,null,null,null,null,"Determination of Maximum limit under Chapter VIA for f.y. 2018-19",null,null,null,null,null,null,null,null,"Determination of Maximum limit under Chapter VIA for f.y. 2019-20"]
[null,"Selected Tax Category",{"$f":"'Tax Calculation'!E4","v":"MALE"},null,null,null,null,null,null,null,"Selected Tax Category",{"$f":"C168","v":"MALE"},null,null,null,null,null,null,null,"Selected Tax Category",{"$f":"L168","v":"MALE"},null,null,null,null,null,null,null,"Selected Tax Category",{"$f":"U168","v":"MALE"},null,null,null,null,null,null,null,"Selected Tax Category",{"$f":"AD168","v":"MALE"},null,null,null,null,null,null,null,"Selected Tax Category",{"$f":"AM168","v":"MALE"}]
["Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit","Remarks",null,"Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit","Remarks",null,"Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit","Remarks",null,"Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit","Remarks",null,"Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit","Remarks",null,"Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit","Remarks"]
["U/S 80 C ","Invesment in specified investment plans","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000",{"$f":"IF($C$168=$C$169,C170,IF($C$168=$D$169,D170,IF($C$168=$E$169,E170,F170)))","v":"Upto Rs. 150000"},"(Maxi. Limit Rs. 150000 (from F.Y. 14-15))",{"$f":"CONCATENATE(G170,\"  \",H170)","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 14-15))"},"U/S 80 C ","Invesment in specified investment plans","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000",{"$f":"IF($C$168=$C$169,L170,IF($C$168=$D$169,M170,IF($C$168=$E$169,N170,O170)))","v":"Upto Rs. 150000"},"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))",{"$f":"CONCATENATE(P170,\"  \",Q170)","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},"U/S 80 C ","Invesment in specified investment plans","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000",{"$f":"IF($C$168=$C$169,U170,IF($C$168=$D$169,V170,IF($C$168=$E$169,W170,X170)))","v":"Upto Rs. 150000"},"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))",{"$f":"CONCATENATE(Y170,\"  \",Z170)","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},"U/S 80 C ","Invesment in specified investment plans","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000",{"$f":"IF($C$168=$C$169,AD170,IF($C$168=$D$169,AE170,IF($C$168=$E$169,AF170,AG170)))","v":"Upto Rs. 150000"},"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))",{"$f":"CONCATENATE(AH170,\"  \",AI170)","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},"U/S 80 C ","Invesment in specified investment plans","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000",{"$f":"IF($C$168=$C$169,AM170,IF($C$168=$D$169,AN170,IF($C$168=$E$169,AO170,AP170)))","v":"Upto Rs. 150000"},"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))",{"$f":"CONCATENATE(AQ170,\"  \",AR170)","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},"U/S 80 C ","Invesment in specified investment plans","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000",{"$f":"IF($C$168=$C$169,AV170,IF($C$168=$D$169,AW170,IF($C$168=$E$169,AX170,AY170)))","v":"Upto Rs. 150000"},"(Maxi. Limit Rs. 150000 (from F.Y. 15--16))",{"$f":"CONCATENATE(AZ170,\"  \",BA170)","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"}]
["U/S 80CCC","Payment of premium for annuity plan of LIC or any other  ","Upto Rs. 100000","Upto Rs. 100000","Upto Rs. 100000","Upto Rs. 100000","Upto Rs. 100000","(such amount shall not be allowed under section 80C.)","Upto Rs. 100000  (such amount shall not be allowed under section 80C.)","U/S 80CCC","Payment of premium for annuity plan of LIC or any other  ","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000","(such amount shall not be allowed under section 80C.)","Upto Rs. 150000  (such amount shall not be allowed under section 80C.)","U/S 80CCC","Payment of premium for annuity plan of LIC or any other  ","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000",{"$f":"IF($C$168=$C$169,U171,IF($C$168=$D$169,V171,IF($C$168=$E$169,W171,X171)))","v":"Upto Rs. 150000"},"(such amount shall not be allowed under section 80C.)",{"$f":"CONCATENATE(Y171,\"  \",Z171)","v":"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"},"U/S 80CCC","Payment of premium for annuity plan of LIC or any other  ","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000",{"$f":"IF($C$168=$C$169,AD171,IF($C$168=$D$169,AE171,IF($C$168=$E$169,AF171,AG171)))","v":"Upto Rs. 150000"},"(such amount shall not be allowed under section 80C.)",{"$f":"CONCATENATE(AH171,\"  \",AI171)","v":"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"},"U/S 80CCC","Payment of premium for annuity plan of LIC or any other  ","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000",{"$f":"IF($C$168=$C$169,AM171,IF($C$168=$D$169,AN171,IF($C$168=$E$169,AO171,AP171)))","v":"Upto Rs. 150000"},"(such amount shall not be allowed under section 80C.)",{"$f":"CONCATENATE(AQ171,\"  \",AR171)","v":"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"},"U/S 80CCC","Contributions to certain pension funds of LIC or any other insurer ","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000",{"$f":"IF($C$168=$C$169,AV171,IF($C$168=$D$169,AW171,IF($C$168=$E$169,AX171,AY171)))","v":"Upto Rs. 150000"},"(such amount shall not be allowed under section 80C.)",{"$f":"CONCATENATE(AZ171,\"  \",BA171)","v":"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"}]
["U/S 80 CCD(1)","Employee cont. towards new pension scheme","Upto Rs. 100000","Upto Rs. 100000","Upto Rs. 100000","Upto Rs. 100000","Upto Rs. 100000","(Equal to 10% of Salary  but not exceed Rs. 100000)","Upto Rs. 100000  (Equal to 10% of Salary  but not exceed Rs. 100000)","U/S 80 CCD(1)","Employee cont. towards new pension scheme","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000","(Equal to 10% of Salary  but not exceed Rs. 150000)","Upto Rs. 150000  (Equal to 10% of Salary  but not exceed Rs. 150000)","U/S 80 CCD(1)","Employee cont. towards new pension scheme","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000",{"$f":"IF($C$168=$C$169,U172,IF($C$168=$D$169,V172,IF($C$168=$E$169,W172,X172)))","v":"Upto Rs. 150000"},"(Equal to 10% of Salary  but not exceed Rs. 150000)",{"$f":"CONCATENATE(Y172,\"  \",Z172)","v":"Upto Rs. 150000  (Equal to 10% of Salary  but not exceed Rs. 150000)"},"U/S 80 CCD(1)","Employee cont. towards new pension scheme","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000",{"$f":"IF($C$168=$C$169,AD172,IF($C$168=$D$169,AE172,IF($C$168=$E$169,AF172,AG172)))","v":"Upto Rs. 150000"},"(Equal to 20% of Salary  but not exceed Rs. 150000)",{"$f":"CONCATENATE(AH172,\"  \",AI172)","v":"Upto Rs. 150000  (Equal to 20% of Salary  but not exceed Rs. 150000)"},"U/S 80 CCD(1)","Employee cont. towards new pension scheme","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000",{"$f":"IF($C$168=$C$169,AM172,IF($C$168=$D$169,AN172,IF($C$168=$E$169,AO172,AP172)))","v":"Upto Rs. 150000"},"(Equal to 20% of Salary  but not exceed Rs. 150000)",{"$f":"CONCATENATE(AQ172,\"  \",AR172)","v":"Upto Rs. 150000  (Equal to 20% of Salary  but not exceed Rs. 150000)"},"U/S 80 CCD(1)","Employee cont. towards new pension scheme","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000","Upto Rs. 150000",{"$f":"IF($C$168=$C$169,AV172,IF($C$168=$D$169,AW172,IF($C$168=$E$169,AX172,AY172)))","v":"Upto Rs. 150000"},"(Equal to 20% of Salary  but not exceed Rs. 150000)",{"$f":"CONCATENATE(AZ172,\"  \",BA172)","v":"Upto Rs. 150000  (Equal to 20% of Salary  but not exceed Rs. 150000)"}]
["U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)",null,"Note-","Note-","Note-","Note-","Note-","(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)",null,"Note-","Note-","Note-","Note-","Note-","(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)",null,"Note-","Note-","Note-","Note-",{"$f":"IF($C$168=$C$169,U173,IF($C$168=$D$169,V173,IF($C$168=$E$169,W173,X173)))","v":"Note-"},"(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)",{"$f":"CONCATENATE(Y173,\"  \",Z173)","v":"Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)"},"U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)",null,"Note-","Note-","Note-","Note-",{"$f":"IF($C$168=$C$169,AD173,IF($C$168=$D$169,AE173,IF($C$168=$E$169,AF173,AG173)))","v":"Note-"},"(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)",{"$f":"CONCATENATE(AH173,\"  \",AI173)","v":"Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)"},"U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)",null,"Note-","Note-","Note-","Note-",{"$f":"IF($C$168=$C$169,AM173,IF($C$168=$D$169,AN173,IF($C$168=$E$169,AO173,AP173)))","v":"Note-"},"(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)",{"$f":"CONCATENATE(AQ173,\"  \",AR173)","v":"Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)"},"U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)",null,"Note-","Note-","Note-","Note-",{"$f":"IF($C$168=$C$169,AV173,IF($C$168=$D$169,AW173,IF($C$168=$E$169,AX173,AY173)))","v":"Note-"},"(the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)",{"$f":"CONCATENATE(AZ173,\"  \",BA173)","v":"Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)"}]
["U/S 80 CCD(1B)","Additional contribution towards NPS","N.A.","N.A.","N.A.","N.A.",null,"N.A.",{"$f":"CONCATENATE(G174,\"  \",H174)","v":"  N.A."},"U/S 80 CCD(1B)","Additional contribution towards NPS","Upto Rs. 50000","Upto Rs. 50000","Upto Rs. 50000","Upto Rs. 50000",{"$f":"IF($C$168=$C$169,L174,IF($C$168=$D$169,M174,IF($C$168=$E$169,N174,O174)))","v":"Upto Rs. 50000"},null,{"$f":"CONCATENATE(P174,\"  \",Q174)","v":"Upto Rs. 50000  "},"U/S 80 CCD(1B)","Additional contribution towards NPS","Upto Rs. 50000","Upto Rs. 50000","Upto Rs. 50000","Upto Rs. 50000",{"$f":"IF($C$168=$C$169,U174,IF($C$168=$D$169,V174,IF($C$168=$E$169,W174,X174)))","v":"Upto Rs. 50000"},null,{"$f":"CONCATENATE(Y174,\"  \",Z174)","v":"Upto Rs. 50000  "},"U/S 80 CCD(1B)","Additional contribution towards NPS","Upto Rs. 50000","Upto Rs. 50000","Upto Rs. 50000","Upto Rs. 50000",{"$f":"IF($C$168=$C$169,AD174,IF($C$168=$D$169,AE174,IF($C$168=$E$169,AF174,AG174)))","v":"Upto Rs. 50000"},"(Cont. in Atal Pension Yojana is also eligible)",{"$f":"CONCATENATE(AH174,\"  \",AI174)","v":"Upto Rs. 50000  (Cont. in Atal Pension Yojana is also eligible)"},"U/S 80 CCD(1B)","Additional contribution towards NPS","Upto Rs. 50000","Upto Rs. 50000","Upto Rs. 50000","Upto Rs. 50000",{"$f":"IF($C$168=$C$169,AM174,IF($C$168=$D$169,AN174,IF($C$168=$E$169,AO174,AP174)))","v":"Upto Rs. 50000"},"(Cont. in Atal Pension Yojana is also eligible)",{"$f":"CONCATENATE(AQ174,\"  \",AR174)","v":"Upto Rs. 50000  (Cont. in Atal Pension Yojana is also eligible)"},"U/S 80 CCD(1B)","Additional contribution towards NPS","Upto Rs. 50000","Upto Rs. 50000","Upto Rs. 50000","Upto Rs. 50000",{"$f":"IF($C$168=$C$169,AV174,IF($C$168=$D$169,AW174,IF($C$168=$E$169,AX174,AY174)))","v":"Upto Rs. 50000"},"(Cont. in Atal Pension Yojana is also eligible)",{"$f":"CONCATENATE(AZ174,\"  \",BA174)","v":"Upto Rs. 50000  (Cont. in Atal Pension Yojana is also eligible)"}]
["U/S 80 CCD(2)","Employer cont. towards new pension scheme ","10% of Salary","10% of Salary","10% of Salary","10% of Salary","10% of Salary","(Equal to 10% of Salary (Pay+D.A.)","10% of Salary  (Equal to 10% of Salary (Pay+D.A.)","U/S 80 CCD(2)","Employer cont. towards new pension scheme ","10% of Salary","10% of Salary","10% of Salary","10% of Salary","10% of Salary","(Equal to 10% of Salary (Pay+D.A.) ","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ","U/S 80 CCD(2)","Employer cont. towards new pension scheme ","10% of Salary","10% of Salary","10% of Salary","10% of Salary",{"$f":"IF($C$168=$C$169,U175,IF($C$168=$D$169,V175,IF($C$168=$E$169,W175,X175)))","v":"10% of Salary"},"(Equal to 10% of Salary (Pay+D.A.) ",{"$f":"CONCATENATE(Y175,\"  \",Z175)","v":"10% of Salary  (Equal to 10% of Salary (Pay+D.A.) "},"U/S 80 CCD(2)","Employer cont. towards new pension scheme ","10% of Salary","10% of Salary","10% of Salary","10% of Salary",{"$f":"IF($C$168=$C$169,AD175,IF($C$168=$D$169,AE175,IF($C$168=$E$169,AF175,AG175)))","v":"10% of Salary"},"(Equal to 10% of Salary (Pay+D.A.) ",{"$f":"CONCATENATE(AH175,\"  \",AI175)","v":"10% of Salary  (Equal to 10% of Salary (Pay+D.A.) "},"U/S 80 CCD(2)","Employer cont. towards new pension scheme ","10% of Salary","10% of Salary","10% of Salary","10% of Salary",{"$f":"IF($C$168=$C$169,AM175,IF($C$168=$D$169,AN175,IF($C$168=$E$169,AO175,AP175)))","v":"10% of Salary"},"(Equal to 10% of Salary (Pay+D.A.) ",{"$f":"CONCATENATE(AQ175,\"  \",AR175)","v":"10% of Salary  (Equal to 10% of Salary (Pay+D.A.) "},"U/S 80 CCD(2)","Employer cont. towards new pension scheme ","10% of Salary","10% of Salary","10% of Salary","10% of Salary",{"$f":"IF($C$168=$C$169,AV175,IF($C$168=$D$169,AW175,IF($C$168=$E$169,AX175,AY175)))","v":"10% of Salary"},"(Equal to 10% of Salary (Pay+D.A.) ",{"$f":"CONCATENATE(AZ175,\"  \",BA175)","v":"10% of Salary  (Equal to 10% of Salary (Pay+D.A.) "}]
["U/S 80CCF","Investment  in long term infrasturture bonds ","No limit","No limit","No limit","No limit","No limit",null,"No limit  ","U/S 80CCF","Investment  in long term infrasturture bonds ","No limit","No limit","No limit","No limit","No limit",null,"No limit  ","U/S 80CCF","Investment  in long term infrasturture bonds ","No limit","No limit","No limit","No limit","No limit",null,"No limit  ","U/S 80CCF","Investment  in long term infrasturture bonds ","No limit","No limit","No limit","No limit","No limit",null,"No limit  ","U/S 80CCF","Investment  in long term infrasturture bonds ","No limit","No limit","No limit","No limit","No limit",null,"No limit  ","U/S 80CCF","Investment  in long term infrasturture bonds ",20000,20000,20000,20000,20000,null,"20000  "]
["U/S 80D-","Medical ins. premium for himself, spous and childrens",15000,15000,20000,20000,15000,"(Maxi. aggregate allowable limit)","15000  (Maxi. aggregate allowable limit)","U/S 80D-","Medical ins. premium for himself, spous and childrens",15000,15000,20000,20000,15000,"(Maxi. aggregate allowable limit)","15000  (Maxi. aggregate allowable limit)","U/S 80D-","Medical ins. premium for himself, spous and childrens",25000,25000,30000,30000,25000,"(Maxi. aggregate allowable limit)","25000  (Maxi. aggregate allowable limit)","U/S 80D-","Medical ins. premium for himself, spous and childrens",25000,25000,30000,30000,25000,"(Maxi. aggregate allowable limit)","25000  (Maxi. aggregate allowable limit)","U/S 80D-","Medical ins. premium for himself, spous and childrens",25000,25000,50000,50000,25000,"(Maxi. aggregate allowable limit)","25000  (Maxi. aggregate allowable limit)","U/S 80D-","Medical ins. premium for himself, spous and childrens",25000,25000,50000,50000,25000,"(Maxi. aggregate allowable limit)","25000  (Maxi. aggregate allowable limit)"]
["U/S 80DD-","Medical treatment of dependent handicapped person",100000,100000,100000,100000,100000,"(Maxi.  allowable limit)","100000  (Maxi.  allowable limit)","U/S 80DD-","Medical treatment of dependent handicapped person",125000,125000,125000,125000,125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","U/S 80DD-","Medical treatment of dependent handicapped person",125000,125000,125000,125000,125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","U/S 80DD-","Medical treatment of dependent handicapped person",125000,125000,125000,125000,125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","U/S 80DD-","Medical treatment of dependent handicapped person",125000,125000,125000,125000,125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","U/S 80DD-","Medical treatment of dependent handicapped person",125000,125000,125000,125000,125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)"]
["U/S 80DDB-","Spl ded to the guardion of a patient suff.from Cancer/Aids ",40000,40000,60000,60000,40000,"(Maximum aggregate allowable limit)","40000  (Maximum aggregate allowable limit)","U/S 80DDB-","Spl ded to the guardion of a patient suff.from Cancer/Aids ",40000,40000,60000,80000,40000,"(Maximum aggregate allowable limit)","40000  (Maximum aggregate allowable limit)","U/S 80DDB-","Spl ded to the guardion of a patient suff.from Cancer/Aids ",40000,40000,60000,80000,40000,"(Maximum aggregate allowable limit)","40000  (Maximum aggregate allowable limit)","U/S 80DDB-","Spl ded to the guardion of a patient suff.from Cancer/Aids ",40000,40000,60000,80000,40000,"(Maximum aggregate allowable limit)","40000  (Maximum aggregate allowable limit)","U/S 80DDB-","Spl ded to the guardion of a patient suff.from Cancer/Aids ",40000,40000,100000,100000,40000,"(Maximum aggregate allowable limit)","40000  (Maximum aggregate allowable limit)","U/S 80DDB-","Spl ded to the guardion of a patient suff.from Cancer/Aids ",40000,40000,100000,100000,40000,"(Maximum aggregate allowable limit)","40000  (Maximum aggregate allowable limit)"]
["U/S 80E-","Repayment of loan for higher education","No limit","No limit","No limit","No limit","No limit","(higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)","U/S 80E-","Repayment of loan for higher education","No limit","No limit","No limit","No limit","No limit","(higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)","U/S 80E-","Repayment of loan for higher education","No limit","No limit","No limit","No limit","No limit","(higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)","U/S 80E-","Repayment of loan for higher education","No limit","No limit","No limit","No limit","No limit","(higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)","U/S 80E-","Repayment of loan for higher education","No limit","No limit","No limit","No limit","No limit","(higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)","U/S 80E-","Repayment of loan for higher education","No limit","No limit","No limit","No limit","No limit","(higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)"]
["U/S 80EE","Intrest paid on House Building Loan( excluding u/s 24B)",100000,100000,100000,100000,100000,"(loan not to exceed Rs 25 lakhs)","100000  (loan not to exceed Rs 25 lakhs)","U/S 80EE","Intrest paid on House Building Loan( excluding u/s 24B)",100000,100000,100000,100000,100000,"(loan not to exceed Rs 25 lakhs)","100000  (loan not to exceed Rs 25 lakhs)","U/S 80EE","Intrest paid on House Building Loan( excluding u/s 24B)",50000,50000,50000,50000,50000,"(loan not to exceed Rs 35 lakhs)","50000  (loan not to exceed Rs 35 lakhs)","U/S 80EE","Intrest paid on House Building Loan( excluding u/s 24B)",50000,50000,50000,50000,50000,"(loan not to exceed Rs 35 lakhs)","50000  (loan not to exceed Rs 35 lakhs)","U/S 80EE","Intrest paid on House Building Loan( excluding u/s 24B)",50000,50000,50000,50000,50000,"(loan not to exceed Rs 35 lakhs)","50000  (loan not to exceed Rs 35 lakhs)","U/S 80EE","Intrest paid on House Building Loan( excluding u/s 24B)",50000,50000,50000,50000,50000,"(loan not to exceed Rs 35 lakhs)","50000  (loan not to exceed Rs 35 lakhs)"]
["U/S 80G- ","Donation to certain funds,  charitable institutions etc.","100 /50 % or 10 percent of the Gross Total Income","100 /50 % or 10 percent of the Gross Total Income","100 /50 % or 10 percent of the Gross Total Income","100 /50 % or 10 percent of the Gross Total Income","100 /50 % or 10 percent of the Gross Total Income",null,"100 /50 % or 10 percent of the Gross Total Income  ","U/S 80G- ","Donation to certain funds,  charitable institutions etc.","100 /50 % or 10 percent of the Gross Total Income","100 /50 % or 10 percent of the Gross Total Income","100 /50 % or 10 percent of the Gross Total Income","100 /50 % or 10 percent of the Gross Total Income","100 /50 % or 10 percent of the Gross Total Income",null,"100 /50 % or 10 percent of the Gross Total Income  ","U/S 80G- ","Donation to certain funds,  charitable institutions etc.","100 /50 % or 10 percent of the Gross Total Income","100 /50 % or 10 percent of the Gross Total Income","100 /50 % or 10 percent of the Gross Total Income","100 /50 % or 10 percent of the Gross Total Income","100 /50 % or 10 percent of the Gross Total Income",null,"100 /50 % or 10 percent of the Gross Total Income  ","U/S 80G- ","Donation to certain funds,  charitable institutions etc.","100 /50 % or 10 percent of the Gross Total Income","100 /50 % or 10 percent of the Gross Total Income","100 /50 % or 10 percent of the Gross Total Income","100 /50 % or 10 percent of the Gross Total Income","100 /50 % or 10 percent of the Gross Total Income",null,"100 /50 % or 10 percent of the Gross Total Income  ","U/S 80G- ","Donation to certain funds,  charitable institutions etc.","100 /50 % or 10 percent of the Gross Total Income","100 /50 % or 10 percent of the Gross Total Income","100 /50 % or 10 percent of the Gross Total Income","100 /50 % or 10 percent of the Gross Total Income","100 /50 % or 10 percent of the Gross Total Income",null,"100 /50 % or 10 percent of the Gross Total Income  ","U/S 80G- ","Donation to certain funds,  charitable institutions etc.","100 /50 % or 10 percent of the Gross Total Income","100 /50 % or 10 percent of the Gross Total Income","100 /50 % or 10 percent of the Gross Total Income","100 /50 % or 10 percent of the Gross Total Income","100 /50 % or 10 percent of the Gross Total Income",null,"100 /50 % or 10 percent of the Gross Total Income  "]
["80GG","Deduction in respect of rent paid ",24000,24000,24000,24000,24000,"(When HRA not received)","24000  (When HRA not received)","80GG","Deduction in respect of rent paid ",24000,24000,24000,24000,24000,"(When HRA not received)","24000  (When HRA not received)","80GG","Deduction in respect of rent paid ",60000,60000,60000,60000,60000,"(When HRA not received)","60000  (When HRA not received)","80GG","Deduction in respect of rent paid ",60000,60000,60000,60000,60000,"(When HRA not received)","60000  (When HRA not received)","80GG","Deduction in respect of rent paid ",60000,60000,60000,60000,60000,"(When HRA not received)","60000  (When HRA not received)","80GG","Deduction in respect of rent paid ",60000,60000,60000,60000,60000,"(When HRA not received)","60000  (When HRA not received)"]
["U/S 80CCG","New Rajiv Gandhi Saving Scheme ",25000,25000,25000,25000,25000,"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)","U/S 80CCG","New Rajiv Gandhi Saving Scheme ",25000,25000,25000,50000,25000,"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)","U/S 80CCG","New Rajiv Gandhi Saving Scheme ",25000,25000,25000,25000,25000,"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)","U/S 80CCG","New Rajiv Gandhi Saving Scheme ",25000,25000,25000,25000,25000,"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)","U/S 80CCG","New Rajiv Gandhi Saving Scheme ",25000,25000,25000,25000,25000,"(50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)","U/S 80CCG","New Rajiv Gandhi Saving Scheme ",0,0,0,0,0,"(Not applicable from F.Y. 2017-18)","0  (Not applicable from F.Y. 2017-18)"]
["U/S 80TTA"," interest on deposits in savings account",10000,10000,10000,10000,10000,"(Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","U/S 80TTA"," interest on deposits in savings account",10000,10000,10000,10000,10000,"(Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","U/S 80TTA"," interest on deposits in savings account",10000,10000,10000,10000,10000,"(Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","U/S 80TTA"," interest on deposits in savings account",10000,10000,10000,10000,10000,"(Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","U/S 80TTA"," interest on deposits in savings account",10000,10000,10000,10000,10000,"(Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","U/S 80TTA"," interest on deposits in savings account",10000,10000,10000,10000,10000,"(Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )"]
["U/S80TTB","Interest income earned on Fixed Deposits & Recurring Deposits ","N.A.","N.A.","N.A.","N.A.","N.A.",null,"N.A.  ","U/S80TTB","Interest income earned on Fixed Deposits & Recurring Deposits ","N.A.","N.A.","N.A.","N.A.","N.A.",null,"N.A.  ","U/S80TTB","Interest income earned on Fixed Deposits & Recurring Deposits ","N.A.","N.A.","N.A.","N.A.","N.A.",null,"N.A.  ","U/S80TTB","Interest income earned on Fixed Deposits & Recurring Deposits ","N.A.","N.A.",10000,10000,"N.A.",null,"N.A.  ","U/S80TTB","Interest income earned on Fixed Deposits & Recurring Deposits ","N.A.","N.A.",50000,50000,"N.A.","(Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)","N.A.  (Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)","U/S80TTB","Interest income earned on Fixed Deposits & Recurring Deposits ","N.A.","N.A.",50000,50000,"N.A.","(Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)","N.A.  (Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)"]
["U/S 80U- "," physical disability (including blindness) or mental retardation. ",100000,100000,100000,100000,100000,"(Maxi.  allowable limit)","100000  (Maxi.  allowable limit)","U/S 80U- "," physical disability (including blindness) or mental retardation. ",125000,125000,125000,125000,125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","U/S 80U- "," physical disability (including blindness) or mental retardation. ",125000,125000,125000,125000,125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","U/S 80U- "," physical disability (including blindness) or mental retardation. ",125000,125000,125000,125000,125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","U/S 80U- "," physical disability (including blindness) or mental retardation. ",125000,125000,125000,125000,125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","U/S 80U- "," physical disability (including blindness) or mental retardation. ",125000,125000,125000,125000,125000,"(Maxi.  allowable limit)","125000  (Maxi.  allowable limit)"]
["U/S 80EEA","Deduction in respect of interest on loan taken for certain house property","N.A.","N.A.","N.A.","N.A.",{"$f":"IF($C$168=$C$169,C188,IF($C$168=$D$169,D188,IF($C$168=$E$169,E188,F188)))","v":"N.A."},"(Maxi.  allowable limit)",{"$f":"CONCATENATE(G188,\"  \",H188)","v":"N.A.  (Maxi.  allowable limit)"},"U/S 80EEA","Deduction in respect of interest on loan taken for certain house property","N.A.","N.A.","N.A.","N.A.","N.A.","(Maxi.  allowable limit)","N.A.  (Maxi.  allowable limit)","U/S 80EEA","Deduction in respect of interest on loan taken for certain house property","N.A.","N.A.","N.A.","N.A.","N.A.","(Maxi.  allowable limit)","N.A.  (Maxi.  allowable limit)","U/S 80EEA","Deduction in respect of interest on loan taken for certain house property","N.A.","N.A.","N.A.","N.A.","N.A.","(Maxi.  allowable limit)","N.A.  (Maxi.  allowable limit)","U/S 80EEA","Deduction in respect of interest on loan taken for certain house property","N.A.","N.A.","N.A.","N.A.","N.A.","(Maxi.  allowable limit)","N.A.  (Maxi.  allowable limit)","U/S 80EEA","Deduction in respect of interest on loan taken for certain house property",150000,150000,150000,150000,150000,"Maxi.  allowable limit, Applicable from f.y. 2019-20,)","150000  Maxi.  allowable limit, Applicable from f.y. 2019-20,)"]
["U/S 80EEB","Deduction in respect of purchase of electric vehicle","N.A.","N.A.","N.A.","N.A.",{"$f":"IF($C$168=$C$169,C189,IF($C$168=$D$169,D189,IF($C$168=$E$169,E189,F189)))","v":"N.A."},"(Maxi.  allowable limit)",{"$f":"CONCATENATE(G189,\"  \",H189)","v":"N.A.  (Maxi.  allowable limit)"},"U/S 80EEB","Deduction in respect of purchase of electric vehicle","N.A.","N.A.","N.A.","N.A.","N.A.","(Maxi.  allowable limit)","N.A.  (Maxi.  allowable limit)","U/S 80EEB","Deduction in respect of purchase of electric vehicle","N.A.","N.A.","N.A.","N.A.","N.A.","(Maxi.  allowable limit)","N.A.  (Maxi.  allowable limit)","U/S 80EEB","Deduction in respect of purchase of electric vehicle","N.A.","N.A.","N.A.","N.A.","N.A.","(Maxi.  allowable limit)","N.A.  (Maxi.  allowable limit)","U/S 80EEB","Deduction in respect of purchase of electric vehicle","N.A.","N.A.","N.A.","N.A.","N.A.","(Maxi.  allowable limit)","N.A.  (Maxi.  allowable limit)","U/S 80EEB","Deduction in respect of purchase of electric vehicle",150000,150000,150000,150000,150000,"Maxi.  allowable limit, Applicable from f.y. 2019-20,)","150000  Maxi.  allowable limit, Applicable from f.y. 2019-20,)"]
[]
["Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit",null,"Max Limit  ","Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit",null,"Max Limit  ","Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit",null,"Max Limit  ","Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit",null,"Max Limit  ","Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit",null,"Max Limit  ","Section","Name of section","MALE","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit",null,"Max Limit  "]
[]
[null,null,{"$f":"'Tax Calculation'!$I$6","v":"New option u/s 115BAC"},null,{"$f":"'Tax Calculation'!C4","v":"2024-25"},null,null,null,"Upto Rs. 150000  (Equal to 10% of Salary  but not exceed Rs. 150000)"]
["Section","Name of section",null,null,null,"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","FINAL","Limit A","Limit B"]
["U/S 80 C ","Invesment in specified investment plans",null,null,null,{"$f":"I170","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 14-15))"},{"$f":"R170","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"AA170","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"AJ170","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"AS170","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"BB170","v":"Upto Rs. 150000  (Maxi. Limit Rs. 150000 (from F.Y. 15--16))"},{"$f":"IF($C$193=\"New option u/s 115BAC\",\"Not allowed for selected option\",IF($E$193=$K$194,K195,IF($E$193=$F$194,F195,IF($E$193=$G$194,G195,IF($E$193=$H$194,H195,IF($E$193=$I$194,I195,J195))))))","v":"Not allowed for selected option"}]
["U/S 80CCC","Payment of premium for annuity plan of LIC or any other  ",null,null,null,"Upto Rs. 100000  (such amount shall not be allowed under section 80C.)","Upto Rs. 150000  (such amount shall not be allowed under section 80C.)","Upto Rs. 150000  (such amount shall not be allowed under section 80C.)",{"$f":"AJ171","v":"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"},{"$f":"AS171","v":"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"},{"$f":"BB171","v":"Upto Rs. 150000  (such amount shall not be allowed under section 80C.)"},{"$f":"IF($C$193=\"New option u/s 115BAC\",\"Not allowed for selected option\",IF($E$193=$K$194,K196,IF($E$193=$F$194,F196,IF($E$193=$G$194,G196,IF($E$193=$H$194,H196,IF($E$193=$I$194,I196,J196))))))","v":"Not allowed for selected option"}]
["U/S 80 CCD(1)","Employee cont. towards new pension scheme",null,null,null,"Upto Rs. 100000  (Equal to 10% of Salary  but not exceed Rs. 100000)","Upto Rs. 150000  (Equal to 10% of Salary  but not exceed Rs. 150000)","Upto Rs. 150000  (Equal to 10% of Salary  but not exceed Rs. 150000)",{"$f":"AJ172","v":"Upto Rs. 150000  (Equal to 20% of Salary  but not exceed Rs. 150000)"},"Upto Rs. 150000  (Equal to 20% of Salary  but not exceed Rs. 150000)","Upto Rs. 150000  (Equal to 20% of Salary  but not exceed Rs. 150000)",{"$f":"IF($C$193=\"New option u/s 115BAC\",\"Not allowed for selected option\",IF($E$193=$K$194,K197,IF($E$193=$F$194,F197,IF($E$193=$G$194,G197,IF($E$193=$H$194,H197,IF($E$193=$I$194,I197,J197))))))","v":"Not allowed for selected option"},{"$f":"IF(E193=\"2014-15\",100000,150000)","v":150000},{"$f":"IFERROR(M197*1,0)","v":150000}]
["U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)",null,null,null,null,"Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)","Note-  (the aggregate amount of ded.u/s 80C, 80CCC and Section 80CCD(1) shall not exceed Rs.1,50,000)",{"$f":"IF($C$193=\"New option u/s 115BAC\",\"Not allowed for selected option\",IF($E$193=$K$194,K198,IF($E$193=$F$194,F198,IF($E$193=$G$194,G198,IF($E$193=$H$194,H198,IF($E$193=$I$194,I198,J198))))))","v":"Not allowed for selected option"}]
["U/S 80 CCD(1B)","Additional contribution towards NPS",null,null,null,"  N.A.","Upto Rs. 50000  ","Upto Rs. 50000  ","Upto Rs. 50000  (Cont. in Atal Pension Yojana is also eligible)","Upto Rs. 50000  (Cont. in Atal Pension Yojana is also eligible)","Upto Rs. 50000  (Cont. in Atal Pension Yojana is also eligible)",{"$f":"IF($C$193=\"New option u/s 115BAC\",\"Not allowed for selected option\",IF($E$193=$K$194,K199,IF($E$193=$F$194,F199,IF($E$193=$G$194,G199,IF($E$193=$H$194,H199,IF($E$193=$I$194,I199,J199))))))","v":"Not allowed for selected option"}]
["U/S 80 CCD(2)","Employer cont. towards new pension scheme ",null,null,null,"10% of Salary  (Equal to 10% of Salary (Pay+D.A.)","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ","10% of Salary  (Equal to 10% of Salary (Pay+D.A.) ",{"$f":"IF($C$193=\"New option u/s 115BAC\",\"Allowed for selected option\",IF($E$193=$K$194,K200,IF($E$193=$F$194,F200,IF($E$193=$G$194,G200,IF($E$193=$H$194,H200,IF($E$193=$I$194,I200,J200))))))","v":"Allowed for selected option"}]
["U/S 80CCF","Investment  in long term infrasturture bonds ",null,null,null,{"$f":"I176","v":"No limit  "},{"$f":"R176","v":"No limit  "},"No limit  ","No limit  ","No limit  ","20000  ",{"$f":"IF($E$193=$K$194,K201,IF($E$193=$F$194,F201,IF($E$193=$G$194,G201,IF($E$193=$H$194,H201,IF($E$193=$I$194,I201,J201)))))","v":"No limit  "}]
["U/S 80D-","Medical ins. premium for himself, spous and childrens",null,null,null,"15000  (Maxi. aggregate allowable limit)","15000  (Maxi. aggregate allowable limit)","25000  (Maxi. aggregate allowable limit)","25000  (Maxi. aggregate allowable limit)","25000  (Maxi. aggregate allowable limit)","25000  (Maxi. aggregate allowable limit)",{"$f":"IF($C$193=\"New option u/s 115BAC\",\"Not allowed for selected option\",IF($E$193=$K$194,K202,IF($E$193=$F$194,F202,IF($E$193=$G$194,G202,IF($E$193=$H$194,H202,IF($E$193=$I$194,I202,J202))))))","v":"Not allowed for selected option"},{"$f":"LEFT(L202,5)","v":"Not a"},{"$f":"IFERROR(M202*1,0)","v":0}]
["U/S 80DD-","Medical treatment of dependent handicapped person",null,null,null,"100000  (Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","125000  (Maxi.  allowable limit)","Not allowed for selected option"]
["U/S 80DDB-","Spl ded to the guardion of a patient suff.from Cancer/Aids ",null,null,null,"40000  (Maximum aggregate allowable limit)","40000  (Maximum aggregate allowable limit)","40000  (Maximum aggregate allowable limit)","40000  (Maximum aggregate allowable limit)","40000  (Maximum aggregate allowable limit)","40000  (Maximum aggregate allowable limit)","Not allowed for selected option",{"$f":"LEFT(L204,6)","v":"Not al"},{"$f":"IFERROR(M204*1,0)","v":0}]
["U/S 80E-","Repayment of loan for higher education",null,null,null,"No limit  (higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)","No limit  (higher education for self/ spouse/ his children.)","Not allowed for selected option"]
["U/S 80EE","Intrest paid on House Building Loan( excluding u/s 24B)",null,null,null,"100000  (loan not to exceed Rs 25 lakhs)","100000  (loan not to exceed Rs 25 lakhs)","50000  (loan not to exceed Rs 35 lakhs)","50000  (loan not to exceed Rs 35 lakhs)","50000  (loan not to exceed Rs 35 lakhs)","50000  (loan not to exceed Rs 35 lakhs)","Not allowed for selected option",{"$f":"LEFT(L206,5)","v":"Not a"},{"$f":"IFERROR(M206*1,0)","v":0}]
["U/S 80G- ","Donation to certain funds,  charitable institutions etc.",null,null,null,"100 /50 % or 10 percent of the Gross Total Income  ","100 /50 % or 10 percent of the Gross Total Income  ","100 /50 % or 10 percent of the Gross Total Income  ","100 /50 % or 10 percent of the Gross Total Income  ","100 /50 % or 10 percent of the Gross Total Income  ","100 /50 % or 10 percent of the Gross Total Income  ","Not allowed for selected option"]
["80GG","Deduction in respect of rent paid ",null,null,null,"24000  (When HRA not received)","24000  (When HRA not received)","60000  (When HRA not received)","60000  (When HRA not received)","60000  (When HRA not received)","60000  (When HRA not received)","Not allowed for selected option",{"$f":"LEFT(L208,5)","v":"Not a"},{"$f":"IFERROR(M208*1,0)","v":0}]
["U/S 80CCG","New Rajiv Gandhi Saving Scheme ",null,null,null,"25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)","25000  (50% of Investment & GTI  does not exceed Rs. 12 lakhs)","0  (Not applicable from F.Y. 2017-18)","Not allowed for selected option"]
["U/S 80TTA"," interest on deposits in savings account",null,null,null,"10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","10000  (Maxi. Rs 10,000 or actual interest whichever is lower )","Not allowed for selected option"]
["U/S 80TTB","Interest income earned on Fixed Deposits & Recurring Deposits ",null,null,null,{"$f":"I186","v":"N.A.  "},{"$f":"R186","v":"N.A.  "},{"$f":"AA186","v":"N.A.  "},{"$f":"AJ186","v":"N.A.  "},{"$f":"AS186","v":"N.A.  (Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)"},"N.A.  (Intrrest on FD & Recurring Deposits i.e.Banks / Post office schemes)","Not allowed for selected option",{"$f":"LEFT(L211,5)","v":"Not a"},{"$f":"IFERROR(M211*1,0)","v":0}]
["U/S 80U- "," physical disability (including blindness) or mental retardation. ",null,null,null,{"$f":"I187","v":"100000  (Maxi.  allowable limit)"},{"$f":"R187","v":"125000  (Maxi.  allowable limit)"},{"$f":"AA187","v":"125000  (Maxi.  allowable limit)"},{"$f":"AJ187","v":"125000  (Maxi.  allowable limit)"},{"$f":"AS187","v":"125000  (Maxi.  allowable limit)"},"125000  (Maxi.  allowable limit)","Not allowed for selected option"]
["U/S 80EEA","Deduction in respect of interest on loan taken for certain house property",null,null,null,{"$f":"I188","v":"N.A.  (Maxi.  allowable limit)"},{"$f":"R188","v":"N.A.  (Maxi.  allowable limit)"},{"$f":"AA188","v":"N.A.  (Maxi.  allowable limit)"},{"$f":"AJ188","v":"N.A.  (Maxi.  allowable limit)"},{"$f":"AS188","v":"N.A.  (Maxi.  allowable limit)"},{"$f":"BB188","v":"150000  Maxi.  allowable limit, Applicable from f.y. 2019-20,)"},"Not allowed for selected option",{"$f":"LEFT(L213,6)","v":"Not al"},{"$f":"LEFT(M213,6)","v":"Not al"},{"$f":"IFERROR(N213*1,0)","v":0}]
["U/S 80EEB","Deduction in respect of purchase of electric vehicle",null,null,null,{"$f":"I189","v":"N.A.  (Maxi.  allowable limit)"},{"$f":"R189","v":"N.A.  (Maxi.  allowable limit)"},{"$f":"AA189","v":"N.A.  (Maxi.  allowable limit)"},{"$f":"AJ189","v":"N.A.  (Maxi.  allowable limit)"},{"$f":"AS189","v":"N.A.  (Maxi.  allowable limit)"},{"$f":"BB189","v":"150000  Maxi.  allowable limit, Applicable from f.y. 2019-20,)"},"Not allowed for selected option",{"$f":"LEFT(L214,6)","v":"Not al"},{"$f":"LEFT(M214,6)","v":"Not al"},{"$f":"IFERROR(N214*1,0)","v":0}]
[]
[null,null,null,null,null,{"$f":"I191","v":"Max Limit  "},{"$f":"R191","v":"Max Limit  "},{"$f":"AA191","v":"Max Limit  "},{"$f":"AJ191","v":"Max Limit  "},{"$f":"AS191","v":"Max Limit  "},{"$f":"BB191","v":"Max Limit  "},{"$f":"IF($E$193=$K$194,K216,IF($E$193=$F$194,F216,IF($E$193=$G$194,G216,IF($E$193=$H$194,H216,IF($E$193=$I$194,I216,J216)))))","v":"Max Limit  "}]
[]
[]
[]
["2014-15",null,null,"2015-16",null,null,"2016-17",null,null,"Text message"]
["80DD",null,{"$f":"C224","v":0},"80DD",null,{"$f":"F224","v":0},"80DD",null,{"$f":"I224","v":0}]
["Disability",50000,"Incurred amt","Disability",75000,"Incurred amt","Disability",75000,"Incurred amt"]
["Severe disability",100000,{"$f":"'Tax Calculation'!$I$73","v":0},"Severe disability",125000,{"$f":"'Tax Calculation'!$I$73","v":0},"Severe disability",125000,{"$f":"'Tax Calculation'!$I$73","v":0}]
[{"$f":"'Tax Calculation'!$H$73","v":"Severe disability"},{"$f":"IF(A224=A222,B222,B223)","v":100000},{"$f":"MIN(B224,C223)","v":0},{"$f":"'Tax Calculation'!$H$73","v":"Severe disability"},{"$f":"IF(D224=D222,E222,E223)","v":125000},{"$f":"MIN(E224,F223)","v":0},{"$f":"'Tax Calculation'!$H$73","v":"Severe disability"},{"$f":"IF(G224=G222,H222,H223)","v":125000},{"$f":"MIN(H224,I223)","v":0},{"$f":"CONCATENATE(\"Maxi. allow limit in case of\",\"  \",G224,\"  \",\"Rs.\",\"  \",H224,\" \")","v":"Maxi. allow limit in case of  Severe disability  Rs.  125000 "}]
["80U",null,{"$f":"C228","v":0},"80U",null,{"$f":"F228","v":0},"80U",null,{"$f":"I228","v":0}]
["Disability",50000,"Incurred amt","Disability",75000,"Incurred amt","Disability",75000,"Incurred amt"]
["Severe disability",100000,{"$f":"'Tax Calculation'!$I$84","v":0},"Severe disability",125000,{"$f":"'Tax Calculation'!$I$84","v":0},"Severe disability",125000,{"$f":"'Tax Calculation'!$I$84","v":0}]
[{"$f":"'Tax Calculation'!$H$84","v":"Severe disability"},{"$f":"IF(A228=A226,B226,B227)","v":100000},{"$f":"MIN(B228,C227)","v":0},{"$f":"'Tax Calculation'!$H$84","v":"Severe disability"},{"$f":"IF(D228=D226,E226,E227)","v":125000},{"$f":"MIN(E228,F227)","v":0},{"$f":"'Tax Calculation'!$H$84","v":"Severe disability"},{"$f":"IF(G228=G226,H226,H227)","v":125000},{"$f":"MIN(H228,I227)","v":0},{"$f":"CONCATENATE(\"Maxi. allow limit in case of\",\"  \",G228,\"  \",\"Rs.\",\"  \",H228,\" \")","v":"Maxi. allow limit in case of  Severe disability  Rs.  125000 "}]
["80G",null,{"$f":"C233","v":0},"80G",null,{"$f":"F233","v":0},"80G",null,{"$f":"I233","v":0}]
[0.5,{"$f":"'Tax Calculation'!$I$79","v":0},{"$f":"ROUND(B230*A230,0)","v":0},0.5,{"$f":"'Tax Calculation'!$I$79","v":0},{"$f":"ROUND(E230*D230,0)","v":0},0.5,{"$f":"'Tax Calculation'!$I$79","v":0},{"$f":"ROUND(H230*G230,0)","v":0}]
[1,{"$f":"B230","v":0},{"$f":"ROUND(B231*A231,0)","v":0},1,{"$f":"E230","v":0},{"$f":"ROUND(E231*D231,0)","v":0},1,{"$f":"H230","v":0},{"$f":"ROUND(H231*G231,0)","v":0}]
[{"$f":"'Tax Calculation'!$H$79","v":1},{"$f":"IF(A232=A230,B230,B231)","v":0},{"$f":"IF(A232=A230,C230,C231)","v":0},{"$f":"'Tax Calculation'!$H$79","v":1},{"$f":"IF(D232=D230,E230,E231)","v":0},{"$f":"IF(D232=D230,F230,F231)","v":0},{"$f":"'Tax Calculation'!$H$79","v":1},{"$f":"IF(G232=G230,H230,H231)","v":0},{"$f":"IF(G232=G230,I230,I231)","v":0},null,null,null,null,null,null,"2018-19","2017-18"]
["GTI",{"$f":"ROUND('Tax Calculation'!$J$59*0.1,0)","v":80500},{"$f":"MIN(C232,B233)","v":0},"GTI",{"$f":"ROUND('Tax Calculation'!$J$59*0.1,0)","v":80500},{"$f":"MIN(F232,E233)","v":0},"GTI",{"$f":"ROUND('Tax Calculation'!$J$59*0.1,0)","v":80500},{"$f":"MIN(I232,H233)","v":0},null,"A","Self/spouse & dependent childern-Less than sixty Years",null,null,null,25000,25000]
["80CCG",null,{"$f":"C237","v":0},"80CCG",null,{"$f":"F237","v":0},"80CCG",null,{"$f":"I237","v":0},null,"B","Self/spouse & dependent childern-Above sixty years",null,null,null,50000,30000]
["GTI",{"$f":"'Tax Calculation'!$J$59","v":805000},{"$f":"IF(B235>1200000,0,C236)","v":0},"GTI",{"$f":"'Tax Calculation'!$J$59","v":805000},{"$f":"IF(E235>1200000,0,F236)","v":0},"GTI",{"$f":"'Tax Calculation'!$J$59","v":805000},{"$f":"IF(H235>1200000,0,I236)","v":0},null,"C","Parents (dependent or not)-Less than sixty Years",null,null,null,25000,30000]
["INVEST.",{"$f":"'Tax Calculation'!$I$81","v":0},{"$f":"IF(B236>50000,ROUND(50000*0.5,0),ROUND(B236*0.5,0))","v":0},"INVEST.",{"$f":"'Tax Calculation'!$I$81","v":0},{"$f":"IF(E236>50000,ROUND(50000*0.5,0),ROUND(E236*0.5,0))","v":0},"INVEST.",{"$f":"'Tax Calculation'!$I$81","v":0},{"$f":"IF(H236>50000,ROUND(50000*0.5,0),ROUND(H236*0.5,0))","v":0},null,"D","Parents (dependent or not)-Above sixty years",null,null,null,50000,50000]
["ALLOWABLE LIMIT",null,{"$f":"MIN(C235:C236)","v":0},"ALLOWABLE LIMIT",null,{"$f":"MIN(F235:F236)","v":0},"ALLOWABLE LIMIT",null,{"$f":"MIN(I235:I236)","v":0},null,null,null,null,null,null,"Paid Prem.","Limit-2018-19","Limit-2017-18"]
[null,{"$f":"E193","v":"2024-25"},"2014-15","2015-16","2016-17","FINAL",null,null,null,null,{"$f":"INDEX($K$233:$K$236,MATCH(L238,$L$233:$L$236,0))","v":"D"},{"$f":"'Tax Calculation'!E70","v":"Parents (dependent or not)-Above sixty years"},null,null,null,{"$f":"'Tax Calculation'!E72","v":250000},{"$f":"IF(P238>0,INDEX($P$233:$P$236,MATCH(K238,$K$233:$K$236,0)),0)","v":50000},{"$f":"IF(P238>0,INDEX($Q$233:$Q$236,MATCH(K238,$K$233:$K$236,0)),0)","v":50000}]
["80DD",null,{"$f":"C221","v":0},{"$f":"F221","v":0},{"$f":"D239","v":0},{"$f":"IF($B$238=$C$238,C239,IF($B$238=$D$238,D239,E239))","v":0},null,null,null,null,{"$f":"INDEX($K$233:$K$236,MATCH(L239,$L$233:$L$236,0))","v":"D"},{"$f":"'Tax Calculation'!G70","v":"Parents (dependent or not)-Above sixty years"},null,null,null,{"$f":"'Tax Calculation'!G72","v":250000},{"$f":"IF(P239>0,INDEX($P$233:$P$236,MATCH(K239,$K$233:$K$236,0)),0)","v":50000},{"$f":"IF(P239>0,INDEX($Q$233:$Q$236,MATCH(K239,$K$233:$K$236,0)),0)","v":50000}]
["80U",null,{"$f":"C225","v":0},{"$f":"F225","v":0},{"$f":"D240","v":0},{"$f":"IF($B$238=$C$238,C240,IF($B$238=$D$238,D240,E240))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(P238:P239)","v":500000},{"$f":"SUM(Q238:Q239)","v":100000},{"$f":"SUM(R238:R239)","v":100000}]
["80G",null,{"$f":"C229","v":0},{"$f":"F229","v":0},{"$f":"D241","v":0},{"$f":"IF($B$238=$C$238,C241,IF($B$238=$D$238,D241,E241))","v":0},null,null,null,null,"Final result","Selected F.Y.",{"$f":"'Tax Calculation'!C4","v":"2024-25"},{"$f":"CONCATENATE(\"Total deduction allowed Rs.\",\"  \",M242,,\"  \",\"for F.Y. \",\"  \",M241)","v":"Total deduction allowed Rs.  100000  for F.Y.   2024-25"}]
["80CCG",null,{"$f":"C234","v":0},{"$f":"F234","v":0},{"$f":"D242","v":0},{"$f":"IF($B$238=$C$238,C242,IF($B$238=$D$238,D242,E242))","v":0},null,null,null,null,null,"Maxi Limit",{"$f":"IF($M$241=$P$232,$Q$240,$R$240)","v":100000}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Section 80D",null,null,"2018-19","Family_80D","Age"]
["Computation interest U/s 234 A/B/C",null,null,null,null,null,null,null,null,null,null,null,"Self/spouse & dependent childern","Parents (dependent or not)","Total","Self/spouse & dependent childern-Less than sixty Years","Less than sixty Years"]
[null,"u/s 234A",null,"u/s 234B &C",null,"u/s 234A",null,null,null,null,null,"Less than sixty Years",25000,25000,{"$f":"M246+N246","v":50000},{"$f":"IF(P245=N245,N247,M247)","v":25000},{"$f":"IF(Q245=L248,N247,M247)","v":25000},{"$f":"P246+Q246","v":50000}]
[null,"Date","Month code","Date","Month code",null,null,null,null,null,null,"Less than sixty Years",25000,50000,{"$f":"M247+N247","v":75000},{"$f":"pks!#REF!","v":{"$error":"#REF!"}},{"$f":"pks!#REF!","v":{"$error":"#REF!"}}]
["Due Date",{"$f":"'Tax Calculation'!I103","v":"2024-07-31"},{"$f":"MONTH(B248)","v":7},{"$f":"'Tax Calculation'!I105","v":"2025-03-31"},{"$f":"MONTH(D248)","v":3},null,null,{"$f":"D248","v":"2025-03-31"},null,null,null,"Above sixty years",50000,50000,{"$f":"M248+N248","v":100000},{"$f":"IF(P247=N245,N247,M247)","v":{"$error":"#REF!"}},{"$f":"IF(Q247=L248,N247,M247)","v":{"$error":"#REF!"}},{"$f":"P248+Q248","v":{"$error":"#REF!"}}]
["ITR Date",{"$f":"'Tax Calculation'!I104","v":"2024-08-31"},{"$f":"MONTH(B249)","v":8},{"$f":"'Tax Calculation'!I106","v":"2025-07-31"},{"$f":"MONTH(D249)","v":7},null,null,"2022-10-31",null,null,null,null,{"$f":"'Tax Calculation'!I70","v":0}]
["Delary in months",{"$f":"DATEDIF(B248,B249,\"M\")","v":1},null,{"$f":"DATEDIF(D248,D249,\"M\")","v":4},null,null,null,{"$f":"DATEDIF(H248,H249,\"M\")","v":{"$error":"#NUM!"}},null,null,null,"Section 80D",null,null,"2017-18"]
[null,"INTEREST   U/S 234 A","INTEREST U/S 234 B","INTEREST U/S 234 C","Total tax due/refund","Text message",null,null,null,null,null,null,"Self,spouse & dependent childern","Parents (dependent or not)","Total"]
[null,null,null,null,null,null,null,null,null,null,null,"Less than sixty Years",25000,25000,{"$f":"M252+N252","v":50000}]
["Tax due",{"$f":"'Tax Calculation'!$J$94","v":31720},{"$f":"B253","v":31720},{"$f":"IF('Tax Calculation'!$J$100>10000,'Tax Calculation'!$J$100,0)","v":31720},{"$f":"'Tax Calculation'!J124+'Tax Calculation'!J94-'Tax Calculation'!J99","v":34477},{"$f":"IF(E255>0,\"Total Tax Due\",\"Total Tax Refundable\")","v":"Total Tax Due"},null,null,null,null,null,"Less than sixty Years",25000,30000,{"$f":"M253+N253","v":55000}]
["Tax paid",{"$f":"'Tax Calculation'!$J$96","v":0},{"$f":"'Tax Calculation'!$J$96","v":0},null,{"$f":"'Tax Calculation'!J96","v":0},null,null,null,null,null,null,"Above sixty years",30000,30000,{"$f":"M254+N254","v":60000}]
["Amt (rounded off)",{"$f":"IF(B254>B253,0,ROUNDDOWN(B253-B254,-2))","v":31700},{"$f":"IF(C254>C253,0,ROUNDDOWN(C253-C254,-2))","v":31700},{"$f":"IF(D254>D253,0,ROUNDDOWN(D253-D254,-2))","v":31700},{"$f":"E253-E254","v":34477},null,null,null,null,null,null,{"$f":"pks!L202","v":"Not allowed for selected option"}]
["Condition apply",{"$f":"'Tax Calculation'!$J$103","v":"Yes"},{"$f":"'Tax Calculation'!$J$105","v":"Yes"},{"$f":"'Tax Calculation'!$J$106","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N400","v":0},null,"New option u/s 115BAC"]
["Interest due",{"$f":"(ROUND(IF(AND(B255>0,B250>0),(B255*1%*B250),0),0))","v":317},{"$f":"(ROUND(IF('Tax Calculation'!$F$120<('Tax Calculation'!$J$100*90%),(C255*1%*D250),0),0))","v":1268},{"$f":"F269","v":1172},null,null,null,{"$f":"10000100/12","v":833341.66666666663},null,null,null,"TREATMENT OF SECTION 80TTB",null,null,null,"2017-18","2018-19","2019-20",null,"2017-18","2018-19","2019-20"]
["Intrest with condt",{"$f":"IF(B256=\"YES\",B257,0)","v":317},{"$f":"IF(C256=\"YES\",C257,0)","v":1268},{"$f":"IF(D256=\"YES\",D257,0)","v":1172},null,null,null,null,null,null,null,"SELECTED F.Y.",null,{"$f":"'Tax Calculation'!C4","v":"2024-25"},null,10000,50000,50000,"Limt",10000,50000,50000]
["Interest",null,null,null,null,null,null,null,null,null,null,"TAX CATEGORY",null,{"$f":"'Tax Calculation'!E4","v":"MALE"},null,{"$f":"'Tax Calculation'!I83","v":0},{"$f":"P259","v":0},{"$f":"Q259","v":0},"Invested amt",{"$f":"P259","v":0},{"$f":"T259","v":0},{"$f":"U259","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"FINAL RESULT",null,{"$f":"IF($N$259=\"SENIOR CITIZEN\",IF($N$258=$P$257,P260,IF($N$258=Q257,Q260,0)))","v":false},{"$f":"IF(N260=FALSE,0,N260)","v":0},{"$f":"MIN(P258:P259)","v":0},{"$f":"IF($N$263=\"VERY SENIOR CITIZEN\",MIN(Q258:Q259),IF($N$263=\"SENIOR CITIZEN\",MIN(Q258:Q259),0))","v":0},{"$f":"IF($N$263=\"VERY SENIOR CITIZEN\",MIN(R258:R259),IF($N$263=\"SENIOR CITIZEN\",MIN(R258:R259),0))","v":0},null,{"$f":"MIN(T258:T259)","v":0},{"$f":"IF($M$1284=\"VERY SENIOR CITIZEN\",MIN(U258:U259),IF($M$1284=\"SENIOR CITIZEN\",MIN(U258:U259),0))","v":0},{"$f":"IF($M$1284=\"VERY SENIOR CITIZEN\",MIN(V258:V259),IF($M$1284=\"SENIOR CITIZEN\",MIN(V258:V259),0))","v":0}]
[null,null,null,null,null,null,null,"APPLICABLE RATE FOR 234C",null,null,null,"TREATMENT OF SECTION 80TTA",null,null,null,"2017-18","2018-19","2018-19",null,"2017-18","2018-19","2018-19"]
["Tax",null,null,"Tax (other capital gain income)",0,null,null,null,null,"Fin.Year","Code","SELECTED F.Y.",null,{"$f":"N258","v":"2024-25"},null,10000,10000,10000,"Limt",10000,10000,10000]
["Date  upto","Adv tax due","Act. Tax paid","Shortage tax","Rounded off","Int u/s 234C",null,"RATE FOR 234C",null,{"$f":"'Tax Calculation'!C4","v":"2024-25"},{"$f":"IF($J$263=J270,K270,IF($J$263=J269,K269,IF($J$263=J265,K265,IF($J$263=J266,K266,IF($J$263=J267,K267,IF($J$263=J268,K268,\"B\"))))))","v":"B"},"TAX CATEGORY",null,{"$f":"N259","v":"MALE"},null,{"$f":"'Tax Calculation'!I82","v":0},{"$f":"P263","v":0},{"$f":"Q263","v":0},"Invested amt",{"$f":"P263","v":0},{"$f":"T263","v":0},{"$f":"U263","v":0}]
[{"$f":"'Tax Calculation'!B115","v":"15-Jun-2024"},{"$f":"'Tax Calculation'!D115","v":0},{"$f":"'Tax Calculation'!F115","v":0},{"$f":"'Tax Calculation'!H115","v":0},{"$f":"IF(D264>0,ROUNDDOWN(D264,-2),0)","v":0},{"$f":"IF(E264<0,0,ROUND(E264*0.01*3,0))","v":0},null,{"$f":"IF($K$263=\"A\",15%,0%)","v":0},null,"Opted",null,"FINAL RESULT",null,{"$f":"IF(N263=\"SENIOR CITIZEN\",IF(N262=P261,P264,IF(N262=Q261,Q264,0)))","v":false},{"$f":"IF(N262=P261,P269,Q269)","v":0},{"$f":"MIN(P262:P263)","v":0},{"$f":"IF($N$263=\"SENIOR CITIZEN\",0,MIN(Q262:Q263))","v":0},{"$f":"IF($N$263=\"SENIOR CITIZEN\",0,MIN(R262:R263))","v":0},{"$f":"IF($N$263=\"SENIOR CITIZEN\",0,MIN(S262:S263))","v":0},{"$f":"MIN(T262:T263)","v":0},{"$f":"IF($M$1284=\"SENIOR CITIZEN\",0,MIN(U262:U263))","v":0},{"$f":"IF($M$1284=\"SENIOR CITIZEN\",0,MIN(V262:V263))","v":0}]
[{"$f":"'Tax Calculation'!B116","v":"15-Sep-2024"},{"$f":"'Tax Calculation'!D116","v":9516},{"$f":"'Tax Calculation'!F116","v":0},{"$f":"'Tax Calculation'!H116","v":9516},{"$f":"IF(D265>0,ROUNDDOWN(D265,-2),0)","v":9500},{"$f":"IF(E265<0,0,ROUNDDOWN(E265,-2)*0.01*3)","v":285},{"$f":"IF(F265<9999,0,IF(F265<0,0,ROUNDDOWN(F265,-2)*0.01*3))","v":0},{"$f":"IF($K$263=\"A\",45%,30%)","v":0.3},null,"2016-17","A",null,"A","MALE",null,{"$f":"P264","v":0},{"$f":"Q264","v":0},{"$f":"R264","v":0},null,{"$f":"T264","v":0},0,0]
[{"$f":"'Tax Calculation'!B117","v":"15-Dec-2024"},{"$f":"'Tax Calculation'!D117","v":19032},{"$f":"'Tax Calculation'!F117","v":0},{"$f":"'Tax Calculation'!H117","v":19032},{"$f":"IF(D266>0,ROUNDDOWN(D266,-2),0)","v":19000},{"$f":"IF(E266<0,0,ROUNDDOWN(E266,-2)*0.01*3)","v":570},null,{"$f":"IF($K$263=\"A\",75%,60%)","v":0.6},null,"2017-18","A",null,"B","FEMALE",null,{"$f":"P265","v":0},{"$f":"Q265","v":0},0,null,0,0,0]
[{"$f":"'Tax Calculation'!B118","v":"15-Mar-2025"},{"$f":"'Tax Calculation'!D118","v":31720},{"$f":"'Tax Calculation'!F118","v":0},{"$f":"'Tax Calculation'!H118","v":31720},{"$f":"IF(D267>0,ROUNDDOWN(D267,-2),0)","v":31700},{"$f":"IF(E267<0,0,ROUNDDOWN(E267,-2)*0.01*1)","v":317},null,{"$f":"IF($K$263=\"A\",100%,100%)","v":1},null,"2018-19","A",null,"C","SENIOR CITIZEN",null,{"$f":"P264","v":0},{"$f":"Q264","v":0},{"$f":"R264","v":0},null,{"$f":"T264","v":0},{"$f":"U264","v":0},{"$f":"V264","v":0}]
[{"$f":"'Tax Calculation'!B119","v":"31-Mar-2025"},{"$f":"'Tax Calculation'!D119","v":31720},{"$f":"'Tax Calculation'!F119","v":0},{"$f":"'Tax Calculation'!H119","v":0},{"$f":"IF(D268>0,ROUNDDOWN(D268,-2),0)","v":0},{"$f":"'Tax Calculation'!J119","v":0},null,{"$f":"IF($K$263=\"A\",100%,100%)","v":1},null,"2019-20","A",null,"D","VERY SENIOR CITIZEN",null,{"$f":"P267","v":0},0,0,null,{"$f":"T267","v":0},{"$f":"U267","v":0},{"$f":"V267","v":0}]
[{"$f":"'Tax Calculation'!B120","v":"Total"},{"$f":"'Tax Calculation'!D120","v":31720},{"$f":"'Tax Calculation'!F120","v":0},{"$f":"'Tax Calculation'!H120","v":31700},null,{"$f":"SUM(F264:F268)","v":1172},null,null,null,"2020-21","A",null,{"$f":"INDEX(M265:M268,MATCH(N269,N265:N268,0))","v":"A"},{"$f":"N263","v":"MALE"},null,{"$f":"INDEX($P$265:$P$268,MATCH($N$269,$N$265:$N$268,0))","v":0},{"$f":"INDEX($Q$265:$Q$268,MATCH($N$269,$N$265:$N$268,0))","v":0},{"$f":"INDEX($R$265:$R$268,MATCH($N$269,$N$265:$N$268,0))","v":0},null,{"$f":"INDEX(T265:T268,MATCH($N$269,$N$265:$N$268,0))","v":0},{"$f":"INDEX(U265:U268,MATCH($N$269,$N$265:$N$268,0))","v":0},{"$f":"INDEX(V265:V268,MATCH($N$269,$N$265:$N$268,0))","v":0}]
[null,"234C","234B","234A",null,null,null,null,null,"2021-22","A",null,null,null,null,{"$f":"MIN(P265:P269)","v":0},{"$f":"MIN(Q265:Q269)","v":0},{"$f":"MIN(R265:R269)","v":0},null,{"$f":"IF(M269=\"C\",T268,IF(M269=\"D\",T268,T268))","v":0},{"$f":"IF(M269=\"A\",U268,IF(M269=\"B\",U268,0))","v":0},{"$f":"IF(M269=\"A\",V268,IF(M269=\"B\",V268,0))","v":0}]
["Company",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"I261","v":0},{"$f":"I257","v":0},null,null,null,null,null,null,null,null,null,"FINAL VALUE FOR 80TTA",null,{"$f":"IF($M$269=\"C\",P269,IF($M$269=\"D\",P269,P269))","v":0},{"$f":"IF($M$269=\"A\",Q269,IF($M$269=\"B\",Q269,0))","v":0},{"$f":"IF($M$269=\"A\",R269,IF($M$269=\"B\",R269,0))","v":0},null,0,{"$f":"IF($L$1294=\"C\",U260,IF($L$1294=\"D\",U260,0))","v":0},{"$f":"IF($L$1294=\"C\",V260,IF($L$1294=\"D\",V260,0))","v":0}]
["Firm",{"$f":"D267","v":31720},{"$f":"C257","v":1268},{"$f":"B257","v":317},null,null,null,null,null,null,null,null,null,"FINAL VALAUE FOR 80TTB",null,0,{"$f":"IF($M$269=\"C\",Q260,IF($M$269=\"D\",Q260,0))","v":0},{"$f":"IF($M$269=\"C\",R260,IF($M$269=\"D\",R260,0))","v":0}]
["MALE",{"$f":"F269","v":1172},{"$f":"C257","v":1268},{"$f":"B257","v":317},null,null,null,null,null,null,null,null,null,"DATA SHOWN",null,{"$f":"IF(M269=\"C\",P272,IF(M269=\"D\",P272,P271))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"80TTA","80TTB"]
[]
[null,"ASST. YEAR","F. YEAR","For U/S 234B",null,null,null,null,null,null,null,null,null,null,"2017-18"]
["Q1","2014-15","2013-14","2014-03-31",null,null,null,null,null,null,null,null,null,null,"2018-19"]
["Q2","2015-16","2014-15","2015-03-31",null,null,null,null,null,null,null,null,null,null,"2019-20"]
["Q3","2016-17","2015-16","2016-03-31"]
["Q4","2017-18","2016-17","2016-03-31"]
[null,{"$f":"'Tax Calculation'!H4","v":"2025-26"},{"$f":"'Tax Calculation'!C4","v":"2024-25"},{"$f":"VLOOKUP(C282,C278:D281,2,0)","v":{"$error":"#N/A"}}]
[]
["Calculation of intrest due u/s 234B "]
["(when intrest due u/s 234C paid after "]
[{"$f":"L60","v":"31-Mar-2025"}]
[")"]
[{"$f":"CONCATENATE(A284,\"  \",A285,  A286,\"  \",A287)","v":"Calculation of intrest due u/s 234B   (when intrest due u/s 234C paid after 31-Mar-2025  )"}]
[]
[]
[]
["House Property"]
[]
["Interest",null,null,{"$f":"IF(F294=A301, (IF(D297=A295, (IF(C298<=C295, (C298), (C295))), (IF(D297=A296, (IF(C298<=C296, (C298), (C296))), (IF(D297=A297, (IF(C298<=C297, (C298), (C297))), (0))))))), (IF(F294=A302, (C298), (0))))","v":0},null,100]
["New Constrution",null,200000,"Self Ouucpied House Property","Rent",200,"Taxes",5000]
["Improvement",null,30000,null,"Rent",{"$f":"IF(F294=A301, (0), (IF(F294=A302, (F295), (0))))","v":0},"Taxes",{"$f":"IF(H295<=F296, (H295), (F296))","v":0}]
["Loan Taken before 01/04/99",null,30000,25000,"NAV",{"$f":"F296-H296","v":0}]
["Actual Interest Paid",null,25000,null,"30% Standard Deduction of NAV",null,0.3,{"$f":"F297*G298","v":0}]
[]
["Nature of House Property"]
["Self Occupied"]
["Let-Out"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["A","Income from Self-occupied Property"]
[null,"Interest Paid/Payable on Housing Loan"]
[1,"Interest on Housing Loan"]
[2,"Income from Self-occupied House Property"]
["B","Income from Let-out Property"]
[1,"Annual Letable Value/Rent Received or Receivable"]
[2,"Less: Municipal Taxes Paid During the Year"]
[3,"Less:Unrealized Rent"]
[4,"Net Annual Value (1-(2+3))"]
[5,"Less: Deductions from Net Annual Value"]
["i. ","Standard Deduction @ 30% of Net Annual Value"]
["ii. ","Interest on Housing Loan"]
[6,"Income from Let-out House Property"]
[]
[null,"Types of Loans",null,null,null,"Max Limit","Loan Time"]
[null,"Repair or renewal or reconstruction of the house",null,null,null,30000]
[null,"Acquisition or construction of the house",null,null,null,30000,"Before 01-04-1999"]
[null,"Acquisition or construction of the house",null,null,null,200000,"On or after 01-04-1999"]
[null,"Value for 1"]
[null,{"$f":"'Tax Calculation'!F35","v":"Acquisition or construction of the house"},null,{"$f":"'Tax Calculation'!F36","v":"On or after 01-04-1999"},null,{"$f":"IF($B$331=$B$327,F327,IF(D331=$G$328,$F$328,$F$329))","v":200000}]
[]
[null,"Value for 2"]
[null,{"$f":"'Tax Calculation'!$F$46","v":"Acquisition or construction of the house"},null,{"$f":"'Tax Calculation'!$F$47","v":"On or after 01-04-1999"},null,{"$f":"IF($B$334=$B$327,F327,IF(D334=$G$328,$F$328,$F$329))","v":200000}]
[]
[]
[null,"House Rent Allowance"]
[null,"City Type","HRA Received","HRA Paid","Salalry for HRA","Rate"]
[null,{"$f":"'Tax Calculation'!H15","v":"Non Metro City"},{"$f":"'Tax Calculation'!H16","v":0},{"$f":"'Tax Calculation'!H17","v":0},{"$f":"'Tax Calculation'!J9","v":825000},{"$f":"IF(B339=\"Metro City\",50%,40%)","v":0.4}]
[]
[null,"HRA Received",null,null,{"$f":"C339","v":0}]
[null,"Excess of 10 % pay",null,null,{"$f":"ROUND(D339-E339*10%,0)","v":-82500}]
[null,"City Type condition",null,null,{"$f":"ROUND(E339*F339,0)","v":330000}]
[null,"Exempt HRA value",null,null,{"$f":"IF(MIN(E341:E343)<0,0,MIN(E341:E343))","v":0}]
[null,null,null,"Condition",null,"Limit","Allowable"]
[null,{"$f":"'Tax Calculation'!C18","v":"Transport Allowances"},{"$f":"'Tax Calculation'!G18","v":0},{"$f":"'Tax Calculation'!H18","v":"Handicapped"},{"$f":"IF(D346=\"Handicapped\",3200,1600)","v":3200},{"$f":"IF(D346=\"Handicapped\",38400,19200)","v":38400},{"$f":"IF($J$357=\"New option u/s 115BAC\",0,MIN(C346,F346))","v":0},{"$f":"IF($J$357=\"New option u/s 115BAC\",\"Not Allowed\",CONCATENATE(\"Max. Limit\",\"  \",\"Rs.\",\"  \",E346,\"  \",\"per month\"))","v":"Not Allowed"}]
[null,{"$f":"'Tax Calculation'!C19","v":"Education Allowances"},{"$f":"'Tax Calculation'!G19","v":0},{"$f":"'Tax Calculation'!H19","v":"One Childern"},{"$f":"IF(D347=\"One Childern\",1200,1200)","v":1200},{"$f":"IF(D347=\"Two Childern\",2*E347,E347)","v":1200},{"$f":"IF($J$357=\"New option u/s 115BAC\",0,MIN(C347,F347))","v":0},{"$f":"IF($J$357=\"New option u/s 115BAC\",\"Not Allowed\",CONCATENATE(\"Max. Limit\",\"  \",\"Rs.\",\"  \",E347,\"  \",\"per month\"))","v":"Not Allowed"}]
[null,{"$f":"'Tax Calculation'!C20","v":"Hostel Exp. Allowances"},{"$f":"'Tax Calculation'!G20","v":0},{"$f":"'Tax Calculation'!H20","v":"One Childern"},{"$f":"IF(D348=\"One Childern\",3600,3600)","v":3600},{"$f":"IF(D348=\"Two Childern\",2*E348,E348)","v":3600},{"$f":"IF($J$357=\"New option u/s 115BAC\",0,MIN(C348,F348))","v":0},{"$f":"IF($J$357=\"New option u/s 115BAC\",\"Not Allowed\",CONCATENATE(\"Max. Limit\",\"  \",\"Rs.\",\"  \",E348,\"  \",\"per month\"))","v":"Not Allowed"}]
[null,{"$f":"'Tax Calculation'!C25","v":"Entertainment Allowances-u/s 16(ii)"},{"$f":"'Tax Calculation'!G25","v":0},{"$f":"'Tax Calculation'!H25","v":"Govt. Employee"},{"$f":"IF(D349=\"Non-Govt. Employee\",0,5000)","v":5000},{"$f":"ROUND(E339*20%,0)","v":165000},{"$f":"IF($J$357=\"New option u/s 115BAC\",0,MIN(C349,F349))","v":0},{"$f":"IF($J$357=\"New option u/s 115BAC\",\"Not Allowed\",CONCATENATE(\"Max. Limit\",\"  \",\"Rs.\",\"  \",E349,\"  \",\"per month\"))","v":"Not Allowed"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Not Allowed (i.e. allowed from F.Y. 2018-19)",null,null,null,{"$f":"'Tax Calculation'!I6","v":"New option u/s 115BAC"},{"$f":"'Tax Calculation'!$C$4","v":"2024-25"}]
[null,null,null,null,null,"Standard Deducation u/s (16ia)",null,null,null,null,null,null,null,null,null,null,"Standar Deduction for calculation \"Staement\""]
[null,"Name of State","Designation & Address of CIT (TDS)",null,null,"Fin._Year","Gross Salary","Max Limit-Male","Max Limit-Female","Allowed limt",{"$f":"'Mini Tax Calculator'!I296","v":0},"80TTA","80TTB",null,null,null,null,null,"Existing Option",null,null,null,"New option u/s 115BAC"]
[null," Assam","The Commissioner of Income Tax (TDS) Saikia Commercial Complex, Shillong Road, Guwahati - 731005","Guwahati  ",731005,"1985-86",{"$f":"'Tax Calculation'!$J$8","v":825000},0,0,{"$f":"IF($E$68=\"Female\",I360,H360)","v":0},"Not Allowed",0,0,null,null,null,"Fin._Year","Gross Salary","Max Limit","Allowed limt",null,"Gross Salary","Max Limit","Allowed limt"]
[null,"Andhra Pradesh","The Commissioner of Income Tax (TDS) Room No. 411, Income Tax Towers, 10-2-3 A.C. Guard, Hyderabad - 500004","Hyderabad  ",500004,"1986-87",{"$f":"G360","v":825000},0,0,{"$f":"IF($E$68=\"Female\",I361,H361)","v":0},"Not Allowed",0,0,null,null,null,"2018-19",{"$f":"Statement!H8","v":1850000},40000,{"$f":"MAX(MIN(R361,S361),0)","v":40000},"Allowed ",{"$f":"R361","v":1850000},0]
[null,"Arunachal Pradesh","The Commissioner of Income Tax (TDS) Saikia Commercial Complex, Shillong Road, Guwahati - 731005","Guwahati  ",731005,"1987-88",{"$f":"G361","v":825000},0,0,0,"Not Allowed",0,0,null,null,null,"2019-20",{"$f":"R361","v":1850000},50000,50000,"Allowed ",{"$f":"V361","v":1850000},0,{"$f":"MAX(MIN(V362,W362),0)","v":0},"Not Allowed "]
[null,"Bihar ","The Commissioner of Income Tax (TDS) C.R. Building, 2nd Floor, Bir Chand Patel Marg, Patna - 800001","Patna  ",800001,"1988-89",825000,0,0,0,"Not Allowed",0,0,null,null,null,"2020-21",1850000,50000,50000,{"$f":"IF($J$357=\"New option u/s 115BAC\",\"Not Applicable\",\"Allowed\")","v":"Not Applicable"},1850000,0,{"$f":"IF($J$357=\"New option u/s 115BAC\",0,MAX(MIN(V363,W363),0))","v":0},"Not Allowed "]
[null,"Chandigarh","The Commissioner of Income Tax (TDS) C.R. Building, Sector 17 - E, Himalaya Marg, Chandigarh - 160017","Chandigarh  ",160017,"1989-90",825000,0,0,0,"Not Allowed",0,0,null,null,null,"2021-22",1850000,50000,50000,{"$f":"IF($J$357=\"New option u/s 115BAC\",\"Not Applicable\",\"Allowed\")","v":"Not Applicable"},1850000,0,{"$f":"IF($J$357=\"New option u/s 115BAC\",0,MAX(MIN(V364,W364),0))","v":0},"Not Allowed "]
[null,"Chhatisgarh","The Commissioner of Income Tax (TDS) Aayakar Bhawan, Hoshangabad Road, Bhopal - 462011","Bhopal  ",462011,"1990-91",825000,0,0,0,"Not Allowed",0,0,null,null,null,"2022-23",1850000,50000,50000,{"$f":"IF($J$357=\"New option u/s 115BAC\",\"Not Applicable\",\"Allowed\")","v":"Not Applicable"},1850000,0,{"$f":"IF($J$357=\"New option u/s 115BAC\",0,MAX(MIN(V365,W365),0))","v":0},"Not Allowed "]
[null,"Dadar & Nagar Haveli","The Commissioner of Income Tax (TDS) Room No. 201, 2nd Floor, Navjivan Trust Building, B/h Gujarat Vidhyapith, Ashram Road, Ahmedabad - 380014","Ahmedabad  ",380014,"1991-92",825000,{"$f":"MIN(12000,ROUND(G366*1/3,0))","v":12000},null,12000,"Allowed ",0,0,null,null,null,"2023-24",1850000,50000,50000,"Allowed ",1850000,50000,{"$f":"MAX(MIN(V366,W366),0)","v":50000},"Allowed "]
[null,"Daman & Diu","The Commissioner of Income Tax (TDS) Room No. 201, 2nd Floor, Navjivan Trust Building, B/h Gujarat Vidhyapith, Ashram Road, Ahmedabad - 380014","Ahmedabad  ",380014,"1992-93",825000,{"$f":"MIN(12000,ROUND(G367*1/3,0))","v":12000},{"$f":"MIN(18000,ROUND(G367*1/3,0))","v":18000},12000,"Allowed ",0,0,null,null,null,"2024-25",1850000,50000,50000,"Allowed ",1850000,75000,{"$f":"MAX(MIN(V367,W367),0)","v":75000},"Allowed "]
[null,"Delhi","The Commissioner of Income Tax (TDS) Aayakar Bhawan, District Centre, 4th Floor, Luxmi Nagar, Delhi - 110092","Delhi  ",110092,"1993-94",825000,{"$f":"MIN(15000,ROUND(G368*1/3,0))","v":15000},{"$f":"MIN(18000,ROUND(G368*1/3,0))","v":18000},15000,"Allowed ",0,0,null,null,null,"Opted year","Opted option","Existing Option","New option u/s 115BAC","Final"]
[null,"Goa","The Commissioner of Income Tax (TDS) Room No. 59, H.M.T. Bhawan, 4th Floor, Bellary Road, Ganganagar, Bangalore - 560032","Bangalore  ",560032,"1994-95",825000,{"$f":"MIN(15000,ROUND(G369*1/3,0))","v":15000},{"$f":"MIN(18000,ROUND(G369*1/3,0))","v":18000},15000,"Allowed ",0,0,null,null,null,{"$f":"Statement!F2","v":"2024-25"},{"$f":"Statement!G3","v":"New option u/s 115BAC"},{"$f":"INDEX(T361:T367,MATCH($Q$369,$Q$361:$Q$367,0))","v":50000},{"$f":"INDEX(X361:X367,MATCH($Q$369,$Q$361:$Q$367,0))","v":75000},{"$f":"IF(R369=S368,S369,T369)","v":75000}]
[null,"Gujarat","The Commissioner of Income Tax (TDS) Room No. 201, 2nd Floor, Navjivan Trust Building, B/h Gujarat Vidhyapith, Ashram Road, Ahmedabad - 380014","Ahmedabad  ",380014,"1995-96",825000,{"$f":"MIN(15000,ROUND(G370*1/3,0))","v":15000},{"$f":"MIN(15000,ROUND(G370*1/3,0))","v":15000},15000,"Allowed ",0,0]
[null,"Haryana","The Commissioner of Income Tax (TDS) C.R. Building, Sector 17 - E, Himalaya Marg, Chandigarh - 160017","Chandigarh  ",160017,"1996-97",825000,{"$f":"MIN(15000,ROUND(G371*1/3,0))","v":15000},{"$f":"MIN(18000,ROUND(G371*1/3,0))","v":18000},15000,"Allowed ",0,0]
[null,"Himachal Pradesh","The Commissioner of Income Tax (TDS) C.R. Building, Sector 17 - E, Himalaya Marg, Chandigarh - 160017","Chandigarh  ",160017,"1997-98",825000,{"$f":"MIN(20000,ROUND(G372*1/3,0))","v":20000},{"$f":"MIN(20000,ROUND(G372*1/3,0))","v":20000},20000,"Allowed ",0,0]
[null,"Jammu & Kashmir","The Commissioner of Income Tax (TDS) C.R. Building, Sector 17 - E, Himalaya Marg, Chandigarh - 160017","Chandigarh  ",160017,"1998-99",825000,{"$f":"IF(G373>500000,0,IF(G373>100000,20000,IF(G373<=100000,MIN(25000,ROUND(G373*1/3,0)))))","v":0},{"$f":"IF(G373>500000,0,IF(G373>100000,20000,IF(G373<=100000,MIN(25000,ROUND(G373*1/3,0)))))","v":0},{"$f":"MAX(MIN(G373,H373),0)","v":0},"Allowed ",0,0]
[null,"Jharkhand","The Commissioner of Income Tax (TDS) C.R. Building, 2nd Floor, Bir Chand Patel Marg, Patna - 800001","Patna  ",800001,"1999-00",825000,{"$f":"IF(G374>500000,0,IF(G374>100000,20000,IF(G374>=100000,ROUND(G374*1/3,0),IF(G374<=60000,ROUND(G374*10%,0)))))","v":0},{"$f":"IF(G374>500000,0,IF(G374>100000,20000,IF(G374>=100000,ROUND(G374*1/3,0),IF(G374<=60000,ROUND(G374*10%,0)))))","v":0},0,"Allowed ",0,0]
[null,"Karnataka","The Commissioner of Income Tax (TDS) Room No. 59, H.M.T. Bhawan, 4th Floor, Bellary Road, Ganganagar, Bangalore - 560032","Bangalore  ",560032,"2000-01",825000,0,{"$f":"IF(G375>500000,0,IF(G375>100000,20000,IF(G375>=100000,ROUND(G375*1/3,0),IF(G375<=60000,ROUND(G375*10%,0)))))","v":0},0,"Not Allowed",0,0]
[null,"Kerala","The Commissioner of Income Tax (TDS) C.R. Building, I.S. Press Road, Kochi - 682018","Kochi  ",682018,"2001-02",825000,0,0,0,"Not Allowed",0,0]
[null,"Lakshadeep","The Commissioner of Income Tax (TDS) C.R. Building, I.S. Press Road, Kochi - 682018","Kochi  ",682018,"2002-03",825000,0,0,0,"Not Allowed",0,0]
[null,"Madhya Pradesh","The Commissioner of Income Tax (TDS) Aayakar Bhawan, Hoshangabad Road, Bhopal - 462011","Bhopal  ",462011,"2003-04",825000,0,0,0,"Not Allowed",0,0]
[null,"Maharashtra-I*","The Commissioner of Income Tax (TDS) 4th Floor, 'A' Wing, PMT Commercial Complex, Shankar Sheth Road, Swargate, Pune - 411037","Pune  ",411037,"2004-05",825000,0,0,0,"Not Allowed",0,0]
[null,"Maharashtra-II*","The Commissioner of Income Tax (TDS) Room No. 102, Ground Floor, Aayakar Bhawan, Telangkhedi Road, Civil Lines, Nagpur - 440001","Nagpur  ",440001,"2005-06",825000,0,0,0,"Not Allowed",0,0]
[null,"Maharashtra-III*","The Commissioner of Income Tax (TDS) Room No. 900A, 9th Floor, K.G. Mittal Ayurvedic Hospital Building, Charni Road, Mumbai - 400002","Mumbai ",400002,"2006-07",825000,0,0,0,"Not Allowed",0,0]
[null,"Manipur","The Commissioner of Income Tax (TDS) Saikia Commercial Complex, Shillong Road, Guwahati - 731005","Guwahati  ",731005,"2007-08",825000,0,0,0,"Not Allowed",0,0]
[null,"Meghalaya,","The Commissioner of Income Tax (TDS) Saikia Commercial Complex, Shillong Road, Guwahati - 731005","Guwahati  ",731005,"2008-09",825000,0,0,0,"Not Allowed",0,0]
[null,"Mizoram","The Commissioner of Income Tax (TDS) Saikia Commercial Complex, Shillong Road, Guwahati - 731005","Guwahati  ",731005,"2009-10",825000,0,0,0,"Not Allowed",0,0]
[null,"Nagaland","The Commissioner of Income Tax (TDS) Saikia Commercial Complex, Shillong Road, Guwahati - 731005","Guwahati  ",731005,"2010-11",825000,0,0,0,"Not Allowed",0,0]
[null,"Orissa","The Commissioner of Income Tax (TDS) 5th Floor, Aayakar Bhawan, Rajaswa Vihar, Bhubaneshwar - 751007","Bhubaneshwar  ",751007,"2011-12",825000,0,0,0,"Not Allowed",0,0]
[null,"Pondicherry","The Commissioner of Income Tax (TDS) 7th Floor, New Block, Aayakar Bhawan, 121, M.G. Road, Chennai - 600034","Chennai  ",600034,"2012-13",825000,0,0,0,"Not Allowed",{"$f":"P271","v":0},{"$f":"P272","v":0}]
[null,"Punjab","The Commissioner of Income Tax (TDS) C.R. Building, Sector 17 - E, Himalaya Marg, Chandigarh - 160017","Chandigarh  ",160017,"2013-14",825000,0,0,0,"Not Allowed",{"$f":"L387","v":0},0]
[null,"Rajasthan","The Commissioner of Income Tax (TDS) New Central Revenue Building, Statue Circle, Janpath, Jaipur - 302005","Jaipur  ",302005,"2014-15",825000,0,0,0,"Not Allowed",0,0]
[null,"Sikkim","The Commissioner of Income Tax (TDS) Saikia Commercial Complex, Shillong Road, Guwahati - 731005","Guwahati  ",731005,"2015-16",825000,0,0,0,"Not Allowed",0,0]
[null,"Tamil Nadu","The Commissioner of Income Tax (TDS) 7th Floor, New Block, Aayakar Bhawan, 121, M.G. Road, Chennai - 600034","Chennai  ",600034,"2016-17",825000,0,0,0,"Not Allowed",0,0]
[null,"Tripura","The Commissioner of Income Tax (TDS) Saikia Commercial Complex, Shillong Road, Guwahati - 731005","Guwahati  ",731005,"2017-18",825000,0,0,0,"Not Allowed",0,0]
[null,"UP-I*","The Commissioner of Income Tax (TDS) 16/69, Aayakar Bhawan, Civil Lines, Kanpur -208001","Kanpur ",208001,"2018-19",825000,40000,{"$f":"H393","v":40000},40000,"Allowed ",{"$f":"Q271","v":0},{"$f":"Q272","v":0}]
[null,"UP-II*","The Commissioner of Income Tax (TDS) 5, Ashok Road, Lucknow","Lucknow",null,"2019-20",825000,50000,{"$f":"H394","v":50000},50000,"Allowed ",{"$f":"R271","v":0},{"$f":"R272","v":0}]
[null,"West Bengal","The Commissioner of Income Tax (TDS) 7th Floor, Middleton Row, Kolkata - 700071","Kolkata  ",700071,"2020-21",825000,50000,50000,{"$f":"IF($C$68=\"New option u/s 115BAC\",0,MAX(MIN(G395,H395),0))","v":50000},{"$f":"IF($C$68=\"New option u/s 115BAC\",\"Not Allowed\",\"Allowed\")","v":"Allowed"},{"$f":"L394","v":0},0]
[null,null,null,null,null,"2021-22",825000,50000,50000,{"$f":"IF($C$68=\"New option u/s 115BAC\",0,MAX(MIN(G396,H396),0))","v":50000},{"$f":"IF($C$68=\"New option u/s 115BAC\",\"Not Allowed\",\"Allowed\")","v":"Allowed"},0,0]
[null,null,null,null,null,"2022-23",825000,50000,50000,{"$f":"IF($C$68=\"New option u/s 115BAC\",0,MAX(MIN(G397,H397),0))","v":50000},{"$f":"IF($C$68=\"New option u/s 115BAC\",\"Not Allowed\",\"Allowed\")","v":"Allowed"},0,0]
[null,null,null,null,null,"2023-24",825000,50000,50000,{"$f":"MAX(MIN(G398,H398),0)","v":50000},"Allowed",0,0]
[null,null,null,null,null,"2024-25",825000,{"$f":"IF(J357=\"New option u/s 115BAC\",75000,50000)","v":75000},75000,{"$f":"MAX(MIN(G399,H399),0)","v":75000},"Allowed",0,0]
[null,"Opted State","Address",null,null,{"$f":"'Tax Calculation'!C4","v":"2024-25"},null,null,null,{"$f":"INDEX(J360:J399,MATCH($F$400,$F$360:$F$399,0))","v":75000},{"$f":"INDEX(K360:K399,MATCH($F$400,$F$360:$F$399,0))","v":"Allowed"},{"$f":"INDEX(L360:L399,MATCH($K$357,$F$360:$F$399,0))","v":0},{"$f":"INDEX(M360:M399,MATCH($K$357,$F$360:$F$399,0))","v":0}]
[null,{"$f":"'DDO Data'!C14","v":"Rajasthan"},{"$f":"INDEX($C$360:$C$397,MATCH($B$401,Name_of_State,0))","v":"The Commissioner of Income Tax (TDS) New Central Revenue Building, Statue Circle, Janpath, Jaipur - 302005"},{"$f":"INDEX($D$360:$D$397,MATCH($B$401,Name_of_State,0))","v":"Jaipur  "},{"$f":"INDEX($E$360:$E$397,MATCH($B$401,Name_of_State,0))","v":302005},"Opted year","Opted option","Existing Option","New option u/s 115BAC","Final"]
[null,null,null,null,null,{"$f":"'Tax Calculation'!C4","v":"2024-25"},{"$f":"'Tax Calculation'!I5","v":"New option u/s 115BAC"},{"$f":"INDEX(#REF!,MATCH($F$402,$F$360:$F$399,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(#REF!,MATCH($F$402,$F$360:$F$399,0))","v":{"$error":"#REF!"}},{"$f":"IF(G402=H401,H402,I402)","v":{"$error":"#REF!"}}]
[]
[null,"Resident Status",null,null,null,null,"New option u/s 115BAC"]
[null,"Resident",null,null,null,"Gross Salary","Max Limit","Allowed limt"]
[null,"Not Ordinarily Resident",null,null,null,{"$f":"G393","v":825000},0]
[null,"Non-Resident",null,null,null,{"$f":"F406","v":825000},0,{"$f":"MAX(MIN(F407,G407),0)","v":0},"Not Allowed "]
[null,null,null,null,null,825000,0,{"$f":"IF($J$357=\"New option u/s 115BAC\",0,MAX(MIN(F408,G408),0))","v":0},"Not Allowed "]
[null,null,null,null,null,825000,0,{"$f":"IF($J$357=\"New option u/s 115BAC\",0,MAX(MIN(F409,G409),0))","v":0},"Not Allowed "]
[null,null,null,null,null,825000,0,{"$f":"IF($J$357=\"New option u/s 115BAC\",0,MAX(MIN(F410,G410),0))","v":0},"Not Allowed "]
[null,null,null,null,null,825000,50000,{"$f":"MAX(MIN(F411,G411),0)","v":50000},"Allowed "]
[null,null,null,null,null,825000,75000,{"$f":"MAX(MIN(F412,G412),0)","v":75000},"Allowed "]
[]
[null,"Assessment Year (2019-2020) u/s 80D."]

{"sheet":"Useful Calculation","index":33,"n_rows":44,"n_cols":15,"rows_kept":44,"cut":false,"hidden":false,"merged":[[26,12,26,14],[30,12,32,14],[43,1,43,2],[39,0,39,2],[39,3,41,4],[41,0,41,1],[36,2,36,6],[43,6,43,12],[38,0,38,10],[38,11,38,14],[37,0,37,1],[43,3,43,5],[43,13,43,14],[1,0,1,14],[3,0,3,3],[4,0,4,1],[36,8,36,14],[35,0,35,14],[36,7,37,7],[19,4,19,5],[19,0,19,3],[19,12,19,14],[7,2,7,3],[7,4,7,6],[8,4,8,6],[27,6,27,9],[16,0,16,14],[6,2,6,3],[11,12,11,14],[12,12,12,14],[8,2,8,3],[7,0,7,1],[11,4,11,5],[12,4,12,5],[8,0,8,1],[11,6,11,11],[25,12,25,14],[0,0,0,12],[0,13,0,14],[5,2,5,3],[3,7,3,9],[4,7,4,9],[5,4,5,6],[40,0,40,1],[15,12,15,13],[37,2,37,6],[17,0,17,13],[18,0,18,3],[24,0,24,5],[21,0,21,3],[31,0,32,3],[20,6,21,14],[21,4,21,5],[7,7,7,9],[8,7,8,9],[37,8,37,14],[14,12,14,13],[34,0,34,14],[36,0,36,1],[10,0,10,13],[11,0,11,3],[12,6,12,11],[2,0,2,9],[6,0,6,1],[3,4,3,6],[4,4,4,6],[9,0,9,14],[6,4,6,6],[4,2,4,3],[6,7,6,9],[5,0,5,1],[2,10,8,14],[12,0,12,3],[5,7,5,9],[24,10,24,11],[23,4,23,5],[19,6,19,11],[18,6,18,11],[22,12,22,14],[23,10,23,14],[22,0,22,3],[22,4,22,5],[22,10,22,11],[23,0,23,3],[24,12,24,14],[22,6,24,9],[25,0,25,3],[30,0,30,3],[30,4,30,7],[30,8,30,11],[25,4,25,5],[27,4,27,5],[32,8,32,9],[31,10,31,11],[32,10,32,11],[31,4,31,5],[29,0,29,14],[25,10,25,11],[27,10,27,11],[26,6,26,9],[26,10,26,11],[27,0,27,3],[25,6,25,9],[26,4,26,5],[26,0,26,3],[28,0,28,14],[32,4,32,5],[31,6,31,7],[32,6,32,7],[31,8,31,9],[13,4,13,5],[13,6,13,11],[20,0,20,3],[15,0,15,3],[13,0,13,3],[20,4,20,5],[13,12,13,14],[14,6,15,11],[14,4,14,5],[15,4,15,5],[14,0,14,3],[18,4,18,5],[18,12,18,14]]}
["Useful Calculation\n",null,null,null,null,null,null,null,null,null,null,null,null,"Home"]
[]
["Calulation of Intrest on National Saving Certificate(NSC) (upto F.Y. 2019-20)",null,null,null,null,null,null,null,null,null,"* National Savings Certificate (NSC-VIII issue): Is a 5 year small savings instrument. * Interest is compounded half-yearly. * Interest accrued every year is liable to tax hence to be included as income but the interest is also deemed to be reinvested & thus eligible u/s 80C deduction (Chapter VIA)"]
["Particulars",null,null,null,"NSC (A)",null,null,"NSC (B)"]
["Period ",null,"Date(dd/mm/yyyy)",null,"2022-04-01",null,null,"2020-04-01"]
["Purchased amt.",null,"Amount in Rs.",null,1000,null,null,1000]
["Relevant Fin. Year ",null,"Select Fin. Year",null,"F. Year 2024-25",null,null,"F. Year 2024-25"]
["Apply Int. Rate",null,"Rate in %",null,{"$f":"pks!N146","v":7.2599999999999989},null,null,{"$f":"pks!N147","v":8.2799999999999994}]
["Accured Intrest",null,"Intrest amt in Rs.(Round off)",null,{"$f":"ROUND(pks!K146,0)","v":73},null,null,{"$f":"ROUND(pks!K147,0)","v":83}]
[]
["Calulation of Intrest on Term Deposit (i.e. Compound Interest Calculator)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E16=\"Daily\",365,IF(E16=\"Monthly\",12,IF(E16=\"Weekly\",(365/7),IF(E16=\"Quarterly\",4,IF(E16=\"Semi-Annually\",2,1)))))","v":1}]
["Principal Amout for Term Deposit",null,null,null,360000,null,"Annual Yield Rate (in %)",null,null,null,null,null,{"$f":"((ROUND(E12*(1+E13/4)^(4*1),0))-E12)/E12*100%","v":6.6602777777777775E-2}]
["Existing Applicable Rate of Interest",null,null,null,6.5000000000000002E-2,null,{"$f":"CONCATENATE(\"Intrest earned between\",\"  \",TEXT(E14,\"dd/mm/yyyy\"),\"  \",\"to\",\"  \",TEXT(E15,\"dd/mm/yyyy\"),\"  \")","v":"Intrest earned between  01/04/2024  to  31/12/2026  "},null,null,null,null,null,{"$f":"M14-E12","v":68069.140000000014}]
["Term Deposit Start Period",null,null,null,"2024-04-01",null,"Maturity Amount of Term Deposit",null,null,null,null,null,{"$f":"ROUND(E12*(1+E13/O11)^(O11*O15),2)","v":428069.14}]
["Term Deposit End Period",null,null,null,"2026-12-31",null,"Difference between term deposit start_end period",null,null,null,null,null,"In year",null,{"$f":"ROUND((E15-E14)/365,2)","v":2.75}]
["Compund Period (Basis of Intrest calculation)",null,null,null,"Annually",null,null,null,null,null,null,null,"In Days",null,{"$f":"E15-E14","v":1004}]
[]
["Calulation of Maturity Value of Recurring Deposit "]
["Monthly Installment Amount",null,null,null,5150,null,"Maturity Amount of Term Deposit (Rounded off value)",null,null,null,null,null,{"$f":"M27+M26","v":1004073.0159313761}]
["Existing Applicable Rate of Interest (in %)",null,null,null,9,null,"Total Intrest earned ",null,null,null,null,null,{"$f":"M19-E19*E22","v":386073.01593137614}]
["Compund Period (Basis of Intrest calculation)",null,null,null,"Monthly",null,{"$f":"CONCATENATE(G23,\"  \",K23,\"  \",M23,\"  \",K24,\"  \",K25,\"  \",M25,\"  \")","v":"Terms in Months  i.e.  120  Months  completed year of    120  Months           "}]
["Term in Months",null,null,null,120]
["RD start month",null,null,null,"January",null,{"$f":"CONCATENATE(\"Terms in Months\",\"  \",\"i.e.\",\"  \",E22,\"  \",\"Months\",\"  \",\"completed year of\",\"  \")","v":"Terms in Months  i.e.  120  Months  completed year of  "},null,null,null,{"$f":"FLOOR(E22/(IF(E21=\"Monthly\",1,(IF(E21=\"Quarterly\",3,(IF(E21=\"Half Yearly\",6,(IF(E21=\"Yearly\",12,0)))))))),1)","v":120},null,{"$f":"IF(E21=\"Monthly\",\"Months\",IF(E21=\"Quarterly\",\"Quarters\",IF(E21=\"Half Yearly\",\"Half Years\",IF(E21=\"Yearly\",\"Years\",\"Wrong Value\"))))","v":"Months"}]
["RD start year",null,null,null,"2015-16",null,null,null,null,null,{"$f":"IF(E21=\"Monthly\",\" \",\"&\")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E21=\"Monthly\",\" \",E22-(K23*(IF(E21=\"Quarterly\",3,(IF(E21=\"Half Yearly\",6,(IF(E21=\"Yearly\",12,\"Wrong Vale\"))))))))","v":" "},null,{"$f":"IF(E21=\"Monthly\",\" \",(IF(K25=1,\"Month\",\"Months\")))","v":" "}]
["Rate Factor = (Applicable int.rate/100*Comp factor)+1",null,null,null,{"$f":"((E20/((IF(E21=\"Monthly\",12,((IF(E21=\"Quarterly\",4,((IF(E21=\"Half Yearly\",2,((IF(E21=\"Yearly\",1,0)))))))))))*100))+1)","v":1.0075000000000001},null,"Interest+ Princ upto Completed Quarters ",null,null,null,null,null,{"$f":"(E19*(E26^E27)*((E26^E27)^(E22-IF(K25=\" \",0,K25))-1)/((E26^E27)-1))","v":1004073.0159313761}]
["Power Factor (Compounding Factor/12)",null,null,null,{"$f":"((IF(E21=\"Monthly\",12,(IF(E21=\"Quarterly\",4,(IF(E21=\"Half Yearly\",2,(IF(E21=\"Yearly\",1,0)))))))))/12","v":1},null,"Broken Period Interest + Principal",null,null,null,null,null,{"$f":"((IF(K25=\" \",0,K25)*(M26*E20/1200))+(E28*E19*E20/1200))+(IF(K25=\" \",0,K25)*E19)","v":0}]
["No of Accumulated Broken Period Months",null,null,null,{"$f":"IF(K25=\" \",0,(K25/2)*(K25+1))","v":0}]
[]
["Calculation Gross/Net/Tax amount as value insert in Input"]
["Select caculation criteria",null,null,null,"Input",null,null,null,"Output"]
["Calculate Net & Taxable amount from Gross Value",null,null,null,{"$f":"pks!Q116","v":"Tax Rate"},null,{"$f":"pks!R116","v":"Gross Value"},null,{"$f":"pks!U116","v":"Net Value"},null,{"$f":"pks!V116","v":"Tax"}]
[null,null,null,null,10,null,1000,null,{"$f":"pks!W116","v":909},null,{"$f":"pks!X116","v":91}]
[]
["CHECK YOUR PAN  "]
["[The first five digit will be alphabatic(a-z), next four digit will be numeric(0-9) and last digit will be again alphabatic]"]
["PAN NO",null,"NAME (complete name as applied in PAN)",null,null,null,null,"Basics","1. The forth digit of PAN should be \"P\" in case of Individual"]
["AEPPS4816R",null,"pravesh kumar",null,null,null,null,null,"2. The fifth digit of PAN should be first letter of surname"]
["Check your PAN digit (i.e. check it is only fundamental digit… for complete checking use portal of  ",null,null,null,null,null,null,null,null,null,null,"http://incometaxindia.gov.in"]
["Digit",null,null,"Status (O.K. or ERROR)",null,"Digit-I","Digit-II","Digit-III","Digit-IV","Digit-V","Digit-VI","Digit-VII","Digit-VIII","Digit-IX","Digit-X"]
["Required Digit",null,10,null,null,{"$f":"'Table for challan'!B109","v":"A"},{"$f":"'Table for challan'!C109","v":"E"},{"$f":"'Table for challan'!D109","v":"P"},{"$f":"'Table for challan'!E109","v":"P"},{"$f":"'Table for challan'!F109","v":"k"},{"$f":"'Table for challan'!G109","v":4},{"$f":"'Table for challan'!H109","v":8},{"$f":"'Table for challan'!I109","v":1},{"$f":"'Table for challan'!J109","v":6},{"$f":"'Table for challan'!K109","v":"R"}]
["Resulted Digit",null,{"$f":"LEN(A38)","v":10},null,null,{"$f":"'Table for challan'!B111","v":"O.K."},{"$f":"'Table for challan'!C111","v":"O.K."},{"$f":"'Table for challan'!D111","v":"O.K."},{"$f":"'Table for challan'!E111","v":"O.K."},{"$f":"'Table for challan'!F111","v":"ERROR"},{"$f":"'Table for challan'!G111","v":"O.K."},{"$f":"'Table for challan'!H111","v":"O.K."},{"$f":"'Table for challan'!I111","v":"O.K."},{"$f":"'Table for challan'!J111","v":"O.K."},{"$f":"'Table for challan'!K111","v":"O.K."}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Home"]

{"sheet":"Treat_OS_2021","index":34,"n_rows":115,"n_cols":8,"rows_kept":115,"cut":false,"hidden":true,"merged":[[112,1,112,2],[112,3,112,9],[113,1,113,2],[113,3,113,9],[114,1,114,2],[114,3,114,9],[109,1,109,2],[109,3,109,9],[110,1,110,2],[110,3,110,9],[111,1,111,2],[111,3,111,9],[105,0,106,0],[105,1,106,1],[105,2,106,5],[105,6,106,9],[107,1,107,9],[108,1,108,2],[108,3,108,9],[100,0,102,0],[100,1,102,1],[100,2,102,5],[100,6,102,9],[103,0,104,0],[103,1,104,1],[103,2,104,5],[103,6,104,9],[94,0,96,0],[94,1,96,1],[94,2,96,5],[94,6,96,9],[97,0,99,0],[97,1,99,1],[97,2,99,5],[97,6,99,9],[86,0,89,0],[86,1,89,1],[86,2,89,5],[86,6,89,9],[90,0,93,0],[90,1,93,1],[90,2,93,5],[90,6,93,9],[80,1,80,9],[81,1,81,9],[82,1,82,9],[83,1,83,9],[84,0,84,9],[85,2,85,5],[85,6,85,9],[74,1,74,9],[75,1,75,9],[76,1,76,9],[77,1,77,9],[78,1,78,9],[79,1,79,9],[68,1,68,9],[69,0,70,0],[69,1,70,9],[71,1,71,9],[72,0,73,0],[72,1,73,9],[61,1,61,9],[62,0,63,9],[64,1,64,9],[65,1,65,9],[66,1,66,9],[67,1,67,9],[54,1,54,9],[55,0,56,0],[55,1,56,9],[57,1,57,9],[58,0,60,0],[58,1,58,9],[59,1,60,9],[48,0,49,0],[48,1,49,9],[50,0,51,0],[50,1,51,9],[52,0,53,0],[52,1,53,9],[44,0,44,1],[44,2,44,9],[45,0,46,0],[45,1,46,9],[47,0,47,1],[47,2,47,9],[35,0,37,0],[35,1,37,9],[38,0,40,0],[38,1,40,9],[41,0,43,0],[41,1,43,9],[27,0,28,0],[27,1,28,9],[29,0,30,0],[29,1,30,9],[31,0,34,0],[31,1,32,9],[33,1,33,9],[34,1,34,9],[20,0,21,0],[20,1,21,9],[22,0,23,0],[22,1,23,9],[24,0,26,0],[24,1,26,9],[17,1,17,9],[18,0,19,0],[18,1,19,9],[6,0,6,9],[7,1,7,9],[8,0,12,0],[8,1,8,9],[9,1,12,1],[9,2,12,9],[0,0,0,6],[0,7,0,9],[1,0,1,13],[2,1,2,9],[3,0,4,9],[5,1,5,9],[13,0,14,0],[13,1,14,9],[15,0,16,0],[15,1,16,9]]}
[null,null,null,null,null,null,null,"Home"]
[]
["V. ","Income from Other Sources"]
["Any income which is not chargeable to tax under any other heads of income and which is not to be excluded from the total income shall be chargeable to tax as residuary income under the head “Income from Other Sources”."]
[]
["A ","Basis of Charge [Sec. 56]:"]
["Income chargeable to tax under the head “Income from other sources” shall include following:"]
["S. No.","Nature of income taxable as residuary income"]
[1,"Dividends"]
[null,"Note:","Dividend received from domestic company shall be exempt from tax under Section 10(34) if it is chargeable to dividend distribution tax under Section 115-O. However, as per section 115BBDA (as inserted by Finance Act, 2016), in the case of resident individual/HUF/firm, dividend shall be chargeable to tax at the rate of 10% if aggregate amount of dividend received during the year exceeds Rs. 10,00,000."]
[]
[]
[]
[2,"Income by way of winnings from lotteries, crossword puzzles, races including horse races, card games, gambling or betting of any form or nature whatsoever"]
[]
[3,"Any sum received by an employer from his employees as contribution towards PF/ESI/ Superannuation Fund etc., if same is not deposited in the relevant fund and it is not taxable under the head ‘Profits and Gains from Business or Profession’."]
[]
[4,"Interest on securities, if not taxable under the head ‘Profits and Gains of Business or Profession’"]
[5,"Income from machinery, plant or furniture belonging to taxpayer and let on hire, if income is not chargeable to tax under the head ‘Profits and Gains of Business or Profession’"]
[]
[6,"Composite rental income from letting of plant, machinery or furniture with buildings, where such letting is inseparable and such income is not taxable under the head ‘Profits and Gains of Business or Profession’"]
[]
[7,"Any sum received under Keyman Insurance Policy (including bonus), if not taxable under the head ‘Profits and Gains of Business or Profession’ or under the head ‘Salaries’"]
[]
[8,"In the following cases, any sum of money or property received by an individual or HUF from any person (except from relatives or member of HUF or in given circumstances, see note 1) shall be taxable under the head ‘Income from other sources’:"]
[]
[]
["a)"," If any sum is received without consideration in excess of Rs. 50,000 during the previous year, the whole amount shall be chargeable to tax;"]
[]
["b)"," If an immovable property is received without consideration and the stamp duty value exceeds Rs. 50,000, the stamp duty value of such property shall be chargeable to tax;"]
[]
["c) ","If immovable property is received for consideration which is less than the stamp duty value of property by higher of following amount the difference is chargeable to tax:"]
[]
[null,"  (i)  the amount of Rs. 50,000"]
[null,"  (ii)  the amount equal to 5% of consideration."]
["d)","  If movable properties* is received without consideration and the aggregate fair market value of such properties exceeds Rs. 50,000, the whole of aggregate fair market value of such properties shall be chargeable to tax"]
[]
[]
["e)","  If movable properties is received for consideration which is less than the aggregate fair market value of properties by an amount exceeding Rs. 50,000, the difference between the aggregate fair market value and the consideration is chargeable to tax."]
[]
[]
[9,"If shares in a closely held company are received by a firm or another closely held company from any person without consideration or for inadequate consideration, the aggregate fair market value of such shares as reduced by the consideration paid, if any, shall be chargeable to tax."]
[]
[]
["Note: ",null,"Nothing would be chargeable to tax if taxable amount doesn’t exceed Rs. 50,000."]
[10,"If a closely held public company receives any consideration for issue of shares which exceed the fair market value of such shares, the aggregate consideration received for such shares as reduced by its fair market value shall be chargeable to tax."]
[]
["Note: ",null,"This provision is not applicable in the following cases:"]
["a)"," Where the consideration for issue of shares is received by a venture capital undertaking from a venture capital company or venture capital fund."]
[]
["b)"," Where the consideration for issue of shares is received by company from class or classes of person as notified by the Government."]
[]
["10A.","Any compensation received by a person in connection with the termination of his employment or modification of terms and conditions relating thereto."]
[]
[11,"Interest received on compensation or enhanced compensation"]
[12,"Any sum of money received as an advance or otherwise in the course of negotiations for transfer of a capital asset shall be charged to tax under this head, if:"]
[]
["a)"," Such sum is forfeited; and"]
["b) ","The negotiations do not result in transfer of such capital asset."]
[null,"* ‘Movable property’ shall include shares, securities, jewellery, archaeological collection, drawings, paintings, sculptures, any work of art or bullion etc."]
[]
["B"," Gifts not chargeable to tax [Sec. 56(2)(vii)]"]
["Any sum of money or property received by any person [on or after 01-04-2017] in the following circumstances shall not be chargeable to tax:"]
[]
["a) ","Gifts received from relatives;"]
["b) ","Gifts received by an individual on occasion of his/her marriage;"]
["c) ","Gifts received by way of Inheritance/will;;"]
["d) ","Gifts received in contemplation of death of the payer;"]
["e) ","Gifts received from any local authority;"]
["f) ","Gifts received from any fund, foundation, university, educational institution, hospital, medical institution, any trust or institution referred to in Section 10(23C);"]
[]
["g)"," Gifts received from any trust or institution registered under section 12A/12AA."]
[" h) ","Share received as a consequences of demerger or amalgamation of a company under clause (vid) or clause (vii) of section 47, respectively."]
[]
[" i)"," Share received as a consequences of business reorganization of a co-operative bank under section 47(vicb)"]
[null,"** ‘Relative’ shall mean:"]
[1,"Spouse of the individual"]
[2," Brother or sister of the individual"]
[3,"Brother or sister of the spouse of the individual"]
[4," Brother or sister of either of the parents of the individual"]
[5," Any lineal ascendant or descendant of the individual"]
[6," Any lineal ascendant or descendant of spouse of the individual"]
[7," Spouse of the person referred in point 2-6 above"]
["C ","Deductions [Sec. 57]:"]
["The following expenditures are allowed as deductions from income chargeable to tax under the head ‘Income from Other Sources’:"]
["S.N.","Section","Nature of Income",null,null,null,"Deductions allowed"]
[1,"57(i)","Dividend or Interest on securities",null,null,null,"Any reasonable sum paid by way of commission or remuneration to banker or any other person for purpose of realizing dividend (other than dividends referred to in section 115-O) or interest on securities"]
[]
[]
[]
[2,"57(ia)","Employee’s contribution towards Provident Fund, Superannuation Fund, ESI Fund or any other fund setup for the welfare of such employees",null,null,null,"If employees’ contribution is credited to their account in relevant fund on or before the due date"]
[]
[]
[]
[3,"57(ii)","Rental income letting of plant, machinery, furniture or building",null,null,null,"Rent, rates, taxes, repairs, insurance and depreciation etc."]
[]
[]
[4,"57(iia)","Family Pension",null,null,null,"1/3rd of family pension subject to maximum of Rs. 15,000."]
[]
[]
[5,"57(iii)","Any other income",null,null,null,"Any other expenditure (not being capital expenditure) expended wholly and exclusively for earning such income"]
[]
[]
[6,"57 (iv)","Interest on compensation or enhanced compensation",null,null,null,"50% of such interest (subject to certain conditions)"]
[]
[7,"58(4)Proviso","Income from activity of owning and maintaining race horses.",null,null,null,"All expenditure relating to such activity."]
[]
["D","Expenses not deductible [Section 58]:"]
["S.N.","Section",null,"Nature of Income"]
[1,"58(1)(a)(i)",null,"Personal expenses"]
[2,"58(1)(a)(ii)",null,"Interest chargeable to tax which is payable outside India on which tax has not been paid or deducted at source"]
[3,"58(1)(a)(iii)",null,"‘Salaries’ payable outside India on which no tax is paid or deducted at source"]
[4,"58(1A)",null,"Wealth-tax"]
[5,"58(2)",null,"Expenditure of the nature specified in section 40A"]
[6,"58(4)",null,"Expenditure in connection with winnings from lotteries, crossword puzzles, races, games, gambling or betting"]

{"sheet":"Tax Rate","index":35,"n_rows":437,"n_cols":22,"rows_kept":437,"cut":false,"hidden":false,"merged":[[420,8,425,8],[420,13,425,13],[420,18,425,18],[427,0,427,4],[427,5,427,19],[411,3,414,3],[411,8,414,8],[411,13,414,13],[411,18,414,18],[416,0,416,4],[416,5,416,19],[417,0,417,1],[417,2,417,3],[417,6,417,19],[418,0,418,2],[418,3,419,3],[418,4,419,4],[418,5,418,7],[418,8,419,8],[418,9,419,9],[418,10,418,12],[418,13,419,13],[418,14,419,14],[418,15,418,17],[418,18,419,18],[418,19,419,19],[419,0,419,2],[419,5,419,7],[419,10,419,12],[419,15,419,17],[430,0,430,2],[430,3,431,3],[430,4,431,4],[431,0,431,2],[428,21,428,22],[428,18,428,19],[428,1,428,2],[428,3,428,7],[428,8,428,17],[0,0,0,19],[1,0,2,19],[0,20,0,21],[408,0,408,1],[408,2,408,3],[408,6,408,19],[409,0,409,2],[409,3,410,3],[409,4,410,4],[409,5,409,7],[409,8,410,8],[409,9,410,9],[409,10,409,12],[409,13,410,13],[409,14,410,14],[409,15,409,17],[409,18,410,18],[409,19,410,19],[410,0,410,2],[410,5,410,7],[410,10,410,12],[410,15,410,17],[420,3,425,3],[3,0,3,1],[3,2,3,3],[3,10,3,12],[3,14,3,16],[3,18,3,19],[4,0,4,2],[4,3,5,3],[4,4,5,4],[4,5,4,7],[4,8,5,8],[4,9,5,9],[4,10,4,12],[4,13,5,13],[4,14,5,14],[4,15,4,17],[4,18,5,18],[4,19,5,19],[5,0,5,2],[5,5,5,7],[5,10,5,12],[5,15,5,17],[11,0,11,4],[11,5,11,19],[12,0,12,4],[12,5,12,19],[13,0,13,1],[13,2,13,3],[13,6,13,19],[14,0,14,2],[14,3,15,3],[14,4,15,4],[14,5,14,7],[14,8,15,8],[14,9,15,9],[14,10,14,12],[14,13,15,13],[14,14,15,14],[14,15,14,17],[14,18,15,18],[14,19,15,19],[15,0,15,2],[15,5,15,7],[15,10,15,12],[15,15,15,17],[21,0,21,4],[21,5,21,19],[22,0,22,4],[22,5,22,19],[23,0,23,1],[23,2,23,3],[23,6,23,19],[24,0,24,2],[24,3,25,3],[24,4,25,4],[24,5,24,7],[24,8,25,8],[24,9,25,9],[24,10,24,12],[24,13,25,13],[24,14,25,14],[24,15,24,17],[24,18,25,18],[24,19,25,19],[25,0,25,2],[25,5,25,7],[25,10,25,12],[25,15,25,17],[31,0,31,4],[31,5,31,19],[32,0,32,4],[32,5,32,19],[33,0,33,1],[33,2,33,3],[33,6,33,19],[34,0,34,2],[34,3,35,3],[34,4,35,4],[34,5,34,7],[34,8,35,8],[34,9,35,9],[34,10,34,12],[34,13,35,13],[34,14,35,14],[34,15,34,17],[34,18,35,18],[34,19,35,19],[35,0,35,2],[35,5,35,7],[35,10,35,12],[35,15,35,17],[41,0,41,4],[41,5,41,19],[42,0,42,4],[42,5,42,19],[43,0,43,1],[43,2,43,3],[43,6,43,19],[44,0,44,2],[44,3,45,3],[44,4,45,4],[44,5,44,7],[44,8,45,8],[44,9,45,9],[44,10,44,12],[44,13,45,13],[44,14,45,14],[44,15,44,17],[44,18,45,18],[44,19,45,19],[45,0,45,2],[45,5,45,7],[45,10,45,12],[45,15,45,17],[51,0,51,4],[51,5,51,19],[52,0,52,4],[52,5,52,19],[53,0,53,1],[53,2,53,3],[53,6,53,19],[54,0,54,2],[54,3,55,3],[54,4,55,4],[54,5,54,7],[54,8,55,8],[54,9,55,9],[54,10,54,12],[54,13,55,13],[54,14,55,14],[54,15,54,17],[54,18,55,18],[54,19,55,19],[55,0,55,2],[55,5,55,7],[55,10,55,12],[55,15,55,17],[56,3,60,3],[56,8,60,8],[56,13,60,13],[56,18,60,18],[61,0,61,4],[61,5,61,19],[62,0,62,4],[62,5,62,19],[63,0,63,1],[63,2,63,3],[63,6,63,19],[64,0,64,2],[64,3,65,3],[64,4,65,4],[64,5,64,7],[64,8,65,8],[64,9,65,9],[64,10,64,12],[64,13,65,13],[64,14,65,14],[64,15,64,17],[64,18,65,18],[64,19,65,19],[65,0,65,2],[65,5,65,7],[65,10,65,12],[65,15,65,17],[66,3,70,3],[66,8,70,8],[66,13,70,13],[66,18,70,18],[71,0,71,4],[71,5,71,19],[72,0,72,4],[72,5,72,19],[73,0,73,1],[73,2,73,3],[73,6,73,19],[74,0,74,2],[74,3,75,3],[74,4,75,4],[74,5,74,7],[74,8,75,8],[74,9,75,9],[74,10,74,12],[74,13,75,13],[74,14,75,14],[74,15,74,17],[74,18,75,18],[74,19,75,19],[75,0,75,2],[75,5,75,7],[75,10,75,12],[75,15,75,17],[76,3,79,3],[76,8,79,8],[76,13,79,13],[76,18,79,18],[80,0,80,4],[80,5,80,19],[81,0,81,4],[81,5,81,19],[82,0,82,1],[82,2,82,3],[82,6,82,19],[83,0,83,2],[83,3,84,3],[83,4,84,4],[83,5,83,7],[83,8,84,8],[83,9,84,9],[83,10,83,12],[83,13,84,13],[83,14,84,14],[83,15,83,17],[83,18,84,18],[83,19,84,19],[84,0,84,2],[84,5,84,7],[84,10,84,12],[84,15,84,17],[85,3,88,3],[85,8,88,8],[85,13,88,13],[85,18,88,18],[89,0,89,4],[89,5,89,19],[90,0,90,4],[90,5,90,19],[91,0,91,1],[91,2,91,3],[91,6,91,19],[92,0,92,2],[92,3,93,3],[92,4,93,4],[92,5,92,7],[92,8,93,8],[92,9,93,9],[92,10,92,12],[92,13,93,13],[92,14,93,14],[92,15,92,17],[92,18,93,18],[92,19,93,19],[93,0,93,2],[93,5,93,7],[93,10,93,12],[93,15,93,17],[98,0,98,4],[98,5,98,19],[99,0,99,4],[99,5,99,19],[100,0,100,1],[100,2,100,3],[100,6,100,19],[101,0,101,2],[101,3,102,3],[101,4,102,4],[101,5,101,7],[101,8,102,8],[101,9,102,9],[101,10,101,12],[101,13,102,13],[101,14,102,14],[101,15,101,17],[101,18,102,18],[101,19,102,19],[102,0,102,2],[102,5,102,7],[102,10,102,12],[102,15,102,17],[107,0,107,4],[107,5,107,19],[108,0,108,4],[108,5,108,19],[109,0,109,1],[109,2,109,3],[109,6,109,19],[110,0,110,2],[110,3,111,3],[110,4,111,4],[110,5,110,7],[110,8,111,8],[110,9,111,9],[110,10,110,12],[110,13,111,13],[110,14,111,14],[110,15,110,17],[110,18,111,18],[110,19,111,19],[111,0,111,2],[111,5,111,7],[111,10,111,12],[111,15,111,17],[116,0,116,4],[116,5,116,19],[117,0,117,4],[117,5,117,19],[118,0,118,1],[118,2,118,3],[118,6,118,19],[119,0,119,2],[119,3,120,3],[119,4,120,4],[119,5,119,7],[119,8,120,8],[119,9,120,9],[119,10,119,12],[119,13,120,13],[119,14,120,14],[119,15,119,17],[119,18,120,18],[119,19,120,19],[120,0,120,2],[120,5,120,7],[120,10,120,12],[120,15,120,17],[125,0,125,4],[125,5,125,19],[126,0,126,4],[126,5,126,19],[127,0,127,1],[127,2,127,3],[127,6,127,19],[128,0,128,2],[128,3,129,3],[128,4,129,4],[128,5,128,7],[128,8,129,8],[128,9,129,9],[128,10,128,12],[128,13,129,13],[128,14,129,14],[128,15,128,17],[128,18,129,18],[128,19,129,19],[129,0,129,2],[129,5,129,7],[129,10,129,12],[129,15,129,17],[134,0,134,4],[134,5,134,19],[135,0,135,4],[135,5,135,19],[136,0,136,1],[136,2,136,3],[136,6,136,19],[137,0,137,2],[137,3,138,3],[137,4,138,4],[137,5,137,7],[137,8,138,8],[137,9,138,9],[137,10,137,12],[137,13,138,13],[137,14,138,14],[137,15,137,17],[137,18,138,18],[137,19,138,19],[138,0,138,2],[138,5,138,7],[138,10,138,12],[138,15,138,17],[143,0,143,4],[143,5,143,19],[144,0,144,4],[144,5,144,19],[145,0,145,1],[145,2,145,3],[145,6,145,19],[146,0,146,2],[146,3,147,3],[146,4,147,4],[146,5,146,7],[146,8,147,8],[146,9,147,9],[146,10,146,12],[146,13,147,13],[146,14,147,14],[146,15,146,17],[146,18,147,18],[146,19,147,19],[147,0,147,2],[147,5,147,7],[147,10,147,12],[147,15,147,17],[152,0,152,4],[152,5,152,19],[153,0,153,4],[153,5,153,19],[154,0,154,1],[154,2,154,3],[154,6,154,19],[155,0,155,2],[155,3,156,3],[155,4,156,4],[155,5,155,7],[155,8,156,8],[155,9,156,9],[155,10,155,12],[155,13,156,13],[155,14,156,14],[155,15,155,17],[155,18,156,18],[155,19,156,19],[156,0,156,2],[156,5,156,7],[156,10,156,12],[156,15,156,17],[161,0,161,4],[161,5,161,19],[162,0,162,4],[162,5,162,19],[163,0,163,1],[163,2,163,3],[163,6,163,19],[164,0,164,2],[164,3,165,3],[164,4,165,4],[164,5,164,7],[164,8,165,8],[164,9,165,9],[164,10,164,12],[164,13,165,13],[164,14,165,14],[164,15,164,17],[164,18,165,18],[164,19,165,19],[165,0,165,2],[165,5,165,7],[165,10,165,12],[165,15,165,17],[170,0,170,4],[170,5,170,19],[171,0,171,4],[171,5,171,19],[172,0,172,1],[172,2,172,3],[172,6,172,19],[173,0,173,2],[173,3,174,3],[173,4,174,4],[173,5,173,7],[173,8,174,8],[173,9,174,9],[173,10,173,12],[173,13,174,13],[173,14,174,14],[173,15,173,17],[173,18,174,18],[173,19,174,19],[174,0,174,2],[174,5,174,7],[174,10,174,12],[174,15,174,17],[175,3,178,3],[175,8,178,8],[175,13,178,13],[175,18,178,18],[179,0,179,4],[179,5,179,19],[180,0,180,4],[180,5,180,19],[181,0,181,1],[181,2,181,3],[181,6,181,19],[182,0,182,2],[182,3,183,3],[182,4,183,4],[182,5,182,7],[182,8,183,8],[182,9,183,9],[182,10,182,12],[182,13,183,13],[182,14,183,14],[182,15,182,17],[182,18,183,18],[182,19,183,19],[183,0,183,2],[183,5,183,7],[183,10,183,12],[183,15,183,17],[184,3,187,3],[184,8,187,8],[184,13,187,13],[184,18,187,18],[188,0,188,4],[188,5,188,19],[189,0,189,4],[189,5,189,19],[190,0,190,1],[190,2,190,3],[190,6,190,19],[191,0,191,2],[191,3,192,3],[191,4,192,4],[191,5,191,7],[191,8,192,8],[191,9,192,9],[191,10,191,12],[191,13,192,13],[191,14,192,14],[191,15,191,17],[191,18,192,18],[191,19,192,19],[192,0,192,2],[192,5,192,7],[192,10,192,12],[192,15,192,17],[193,3,196,3],[193,8,196,8],[193,13,196,13],[193,18,196,18],[197,0,197,4],[197,5,197,19],[198,0,198,4],[198,5,198,19],[199,0,199,1],[199,2,199,3],[199,6,199,19],[200,0,200,2],[200,3,201,3],[200,4,201,4],[200,5,200,7],[200,8,201,8],[200,9,201,9],[200,10,200,12],[200,13,201,13],[200,14,201,14],[200,15,200,17],[200,18,201,18],[200,19,201,19],[201,0,201,2],[201,5,201,7],[201,10,201,12],[201,15,201,17],[202,3,205,3],[202,8,205,8],[202,13,205,13],[202,18,205,18],[206,0,206,4],[206,5,206,19],[207,0,207,4],[207,5,207,19],[208,0,208,1],[208,2,208,3],[208,6,208,19],[209,0,209,2],[209,3,210,3],[209,4,210,4],[209,5,209,7],[209,8,210,8],[209,9,210,9],[209,10,209,12],[209,13,210,13],[209,14,210,14],[209,15,209,17],[209,18,210,18],[209,19,210,19],[210,0,210,2],[210,5,210,7],[210,10,210,12],[210,15,210,17],[211,3,214,3],[211,8,214,8],[211,13,214,13],[211,18,214,18],[215,0,215,4],[215,5,215,19],[216,0,216,4],[216,5,216,19],[217,0,217,1],[217,2,217,3],[217,6,217,19],[218,0,218,2],[218,3,219,3],[218,4,219,4],[218,5,218,7],[218,8,219,8],[218,9,219,9],[218,10,218,12],[218,13,219,13],[218,14,219,14],[218,15,218,17],[218,18,219,18],[218,19,219,19],[219,0,219,2],[219,5,219,7],[219,10,219,12],[219,15,219,17],[220,3,223,3],[220,8,223,8],[220,13,223,13],[220,18,223,18],[224,0,224,4],[224,5,224,19],[225,0,225,4],[225,5,225,19],[226,0,226,1],[226,2,226,3],[226,6,226,19],[227,0,227,2],[227,3,228,3],[227,4,228,4],[227,5,227,7],[227,9,228,9],[227,10,227,12],[227,13,228,13],[227,14,228,14],[227,15,227,17],[227,18,228,18],[227,19,228,19],[228,0,228,2],[228,5,228,7],[228,10,228,12],[228,15,228,17],[233,0,233,4],[233,5,233,19],[234,0,234,4],[234,5,234,19],[235,0,235,1],[235,2,235,3],[235,6,235,19],[236,0,236,2],[236,3,237,3],[236,4,237,4],[236,5,236,7],[236,9,237,9],[236,10,236,12],[236,13,237,13],[236,14,237,14],[236,15,236,17],[236,18,237,18],[236,19,237,19],[237,0,237,2],[237,5,237,7],[237,10,237,12],[237,15,237,17],[242,0,242,4],[242,5,242,19],[243,0,243,4],[243,5,243,19],[244,0,244,1],[244,2,244,3],[244,6,244,19],[245,0,245,2],[245,3,246,3],[245,4,246,4],[245,5,245,7],[245,8,246,8],[245,9,246,9],[245,10,245,12],[245,13,246,13],[245,14,246,14],[245,15,245,17],[245,18,246,18],[245,19,246,19],[246,0,246,2],[246,5,246,7],[246,10,246,12],[246,15,246,17],[251,0,251,4],[251,5,251,19],[252,0,252,4],[252,5,252,19],[253,0,253,1],[253,2,253,3],[253,6,253,19],[254,0,254,2],[254,3,255,3],[254,4,255,4],[254,5,254,7],[254,8,255,8],[254,9,255,9],[254,10,254,12],[254,13,255,13],[254,14,255,14],[254,15,254,17],[254,18,255,18],[254,19,255,19],[255,0,255,2],[255,5,255,7],[255,10,255,12],[255,15,255,17],[260,0,260,4],[260,5,260,19],[261,0,261,4],[261,5,261,19],[262,0,262,1],[262,2,262,3],[262,6,262,19],[263,0,263,2],[263,3,264,3],[263,4,264,4],[263,5,263,7],[263,8,264,8],[263,9,264,9],[263,10,263,12],[263,13,264,13],[263,14,264,14],[263,15,263,17],[263,18,264,18],[263,19,264,19],[264,0,264,2],[264,5,264,7],[264,10,264,12],[264,15,264,17],[265,3,268,3],[265,8,268,8],[265,13,268,13],[265,18,268,18],[269,0,269,4],[269,5,269,19],[270,0,270,4],[270,5,270,19],[271,0,271,1],[271,2,271,3],[271,6,271,19],[272,0,272,2],[272,3,273,3],[272,4,273,4],[272,5,272,7],[272,8,273,8],[272,9,273,9],[272,10,272,12],[272,13,273,13],[272,14,273,14],[272,15,272,17],[272,18,273,18],[272,19,273,19],[273,0,273,2],[273,5,273,7],[273,10,273,12],[273,15,273,17],[274,3,277,3],[274,8,277,8],[274,13,277,13],[274,18,277,18],[278,0,278,4],[278,5,278,19],[279,0,279,4],[279,5,279,19],[280,0,280,1],[280,2,280,3],[280,6,280,19],[281,0,281,2],[281,3,282,3],[281,4,282,4],[281,5,281,7],[281,8,282,8],[281,9,282,9],[281,10,281,12],[281,13,282,13],[281,14,282,14],[281,15,281,17],[281,18,282,18],[281,19,282,19],[282,0,282,2],[282,5,282,7],[282,10,282,12],[282,15,282,17],[283,3,286,3],[283,8,286,8],[283,13,286,13],[283,18,286,18],[287,0,287,4],[287,5,287,19],[288,0,288,4],[288,5,288,19],[289,0,289,1],[289,2,289,3],[289,6,289,19],[290,0,290,2],[290,3,291,3],[290,4,291,4],[290,5,290,7],[290,8,291,8],[290,9,291,9],[290,10,290,12],[290,13,291,13],[290,14,291,14],[290,15,290,17],[290,18,291,18],[290,19,291,19],[291,0,291,2],[291,5,291,7],[291,10,291,12],[291,15,291,17],[292,3,295,3],[292,8,295,8],[292,13,295,13],[292,18,295,18],[296,0,296,4],[296,5,296,19],[297,0,297,4],[297,5,297,19],[298,0,298,1],[298,2,298,3],[298,6,298,19],[299,0,299,2],[299,3,300,3],[299,4,300,4],[299,5,299,7],[299,8,300,8],[299,9,300,9],[299,10,299,12],[299,13,300,13],[299,14,300,14],[299,15,299,17],[299,18,300,18],[299,19,300,19],[300,0,300,2],[300,5,300,7],[300,10,300,12],[300,15,300,17],[301,3,304,3],[301,8,304,8],[301,13,304,13],[301,18,304,18],[305,0,305,4],[305,5,305,19],[306,0,306,4],[306,5,306,19],[307,0,307,1],[307,2,307,3],[307,6,307,19],[308,0,308,2],[308,3,309,3],[308,4,309,4],[308,5,308,7],[308,8,309,8],[308,9,309,9],[308,10,308,12],[308,13,309,13],[308,14,309,14],[308,15,308,17],[308,18,309,18],[308,19,309,19],[309,0,309,2],[309,5,309,7],[309,10,309,12],[309,15,309,17],[310,3,313,3],[310,8,313,8],[310,13,313,13],[310,18,313,18],[314,0,314,4],[314,5,314,19],[315,0,315,4],[315,5,315,19],[316,0,316,1],[316,2,316,3],[316,6,316,19],[317,0,317,2],[317,3,318,3],[317,4,318,4],[317,5,317,7],[317,8,318,8],[317,9,318,9],[317,10,317,12],[317,13,318,13],[317,14,318,14],[317,15,317,17],[317,18,318,18],[317,19,318,19],[318,0,318,2],[318,5,318,7],[318,10,318,12],[318,15,318,17],[319,3,322,3],[319,8,322,8],[319,13,322,13],[319,18,322,18],[323,0,323,4],[323,5,323,19],[324,0,324,4],[324,5,324,19],[325,0,325,1],[325,2,325,3],[325,6,325,19],[326,0,326,2],[326,3,327,3],[326,4,327,4],[326,5,326,7],[326,8,327,8],[326,9,327,9],[326,10,326,12],[326,13,327,13],[326,14,327,14],[326,15,326,17],[326,18,327,18],[326,19,327,19],[327,0,327,2],[327,5,327,7],[327,10,327,12],[327,15,327,17],[328,3,331,3],[328,8,331,8],[328,13,331,13],[328,18,331,18],[332,0,332,4],[332,5,332,19],[333,0,333,4],[333,5,333,19],[334,0,334,1],[334,2,334,3],[334,6,334,19],[335,0,335,2],[335,3,336,3],[335,4,336,4],[335,5,335,7],[335,8,336,8],[335,9,336,9],[335,10,335,12],[335,13,336,13],[335,14,336,14],[335,15,335,17],[335,18,336,18],[335,19,336,19],[336,0,336,2],[336,5,336,7],[336,10,336,12],[336,15,336,17],[337,3,343,3],[337,8,343,8],[337,13,343,13],[337,18,343,18],[344,0,344,4],[344,5,344,19],[345,0,345,4],[345,5,345,19],[346,0,346,1],[346,2,346,3],[346,6,346,19],[347,0,347,2],[347,3,348,3],[347,4,348,4],[347,5,347,7],[347,8,348,8],[347,9,348,9],[347,10,347,12],[347,13,348,13]],"merged_total":1155,"flags":["merged_cut"]}
["Income Tax Rate from Financial Year 1985-86 to 2024-25 (For Male i.e. Male/Female/Sr.Citizen/Very Sr. Citizen)                \n (Tax rate table is desinged according to tax calculation in excel)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home"]
["Design & Prepaired by Pravesh Kumar Sharma, Accountant, please call-9460100093 or write mail to  praveshbkn@gmail.com for further query/error/updation/suggestion"]
[]
["Fin. Year",null,1985,null,"-",{"$f":"C4+1","v":1986},null,null,null,null,null,null,null,null,"Mini Tax Calculator",null,null,null,"Home"]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["Not defined",null,null,null,null,"Not defined",null,null,null,null,"Not defined",null,null,null,null,"Not defined"]
[0,18000,0,0,0,0,18000,0,0,0,0,18000,0,0,0,0,18000,0,0,0]
[{"$f":"B7+1","v":18001},25000,0.25,0,0,{"$f":"G7+1","v":18001},25000,0.25,0,0,{"$f":"L7+1","v":18001},25000,0.25,0,0,{"$f":"Q7+1","v":18001},25000,0.25,0,0]
[{"$f":"B8+1","v":25001},50000,0.3,0,0,{"$f":"G8+1","v":25001},50000,0.3,0,0,{"$f":"L8+1","v":25001},50000,0.3,0,0,{"$f":"Q8+1","v":25001},50000,0.3,0,0]
[{"$f":"B9+1","v":50001},100000,0.4,0.05,0,{"$f":"G9+1","v":50001},100000,0.4,0.05,0,{"$f":"L9+1","v":50001},100000,0.4,0.05,0,{"$f":"Q9+1","v":50001},100000,0.4,0.05,0]
[{"$f":"B10+1","v":100001},null,0.5,0.05,0,{"$f":"G10+1","v":100001},null,0.5,0.05,0,{"$f":"L10+1","v":100001},null,0.5,0.05,0,{"$f":"Q10+1","v":100001},null,0.5,0.05,0]
["Standard Deduction",null,null,null,null,"Not Applicable"]
["Surcharge Limit",null,null,null,null,"5%,If Taxable Income is >50000"]
["Fin. Year",null,{"$f":"F4","v":1986},null,"-",{"$f":"C14+1","v":1987}]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["Not defined",null,null,null,null,"Not defined",null,null,null,null,"Not defined",null,null,null,null,"Not defined"]
[0,18000,0,0,0,0,18000,0,0,0,0,18000,0,0,0,0,18000,0,0,0]
[{"$f":"B17+1","v":18001},25000,0.25,0,0,{"$f":"G17+1","v":18001},25000,0.25,0,0,{"$f":"L17+1","v":18001},25000,0.25,0,0,{"$f":"Q17+1","v":18001},25000,0.25,0,0]
[{"$f":"B18+1","v":25001},50000,0.3,0,0,{"$f":"G18+1","v":25001},50000,0.3,0,0,{"$f":"L18+1","v":25001},50000,0.3,0,0,{"$f":"Q18+1","v":25001},50000,0.3,0,0]
[{"$f":"B19+1","v":50001},100000,0.4,0.05,0,{"$f":"G19+1","v":50001},100000,0.4,0.05,0,{"$f":"L19+1","v":50001},100000,0.4,0.05,0,{"$f":"Q19+1","v":50001},100000,0.4,0.05,0]
[{"$f":"B20+1","v":100001},null,0.5,0.05,0,{"$f":"G20+1","v":100001},null,0.5,0.05,0,{"$f":"L20+1","v":100001},null,0.5,0.05,0,{"$f":"Q20+1","v":100001},null,0.5,0.05,0]
["Standard Deduction",null,null,null,null,"Not Applicable"]
["Surcharge Limit",null,null,null,null,"5%,If Taxable Income is >50000"]
["Fin. Year",null,{"$f":"F14","v":1987},null,"-",{"$f":"C24+1","v":1988}]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["Not defined",null,null,null,null,"Not defined",null,null,null,null,"Not defined",null,null,null,null,"Not defined"]
[0,18000,0,0,0,0,18000,0,0,0,0,18000,0,0,0,0,18000,0,0,0]
[{"$f":"B27+1","v":18001},25000,0.25,0,0,{"$f":"G27+1","v":18001},25000,0.25,0,0,{"$f":"L27+1","v":18001},25000,0.25,0,0,{"$f":"Q27+1","v":18001},25000,0.25,0,0]
[{"$f":"B28+1","v":25001},50000,0.3,0,0,{"$f":"G28+1","v":25001},50000,0.3,0,0,{"$f":"L28+1","v":25001},50000,0.3,0,0,{"$f":"Q28+1","v":25001},50000,0.3,0,0]
[{"$f":"B29+1","v":50001},100000,0.4,0.05,0,{"$f":"G29+1","v":50001},100000,0.4,0.05,0,{"$f":"L29+1","v":50001},100000,0.4,0.05,0,{"$f":"Q29+1","v":50001},100000,0.4,0.05,0]
[{"$f":"B30+1","v":100001},null,0.5,0.05,0,{"$f":"G30+1","v":100001},null,0.5,0.05,0,{"$f":"L30+1","v":100001},null,0.5,0.05,0,{"$f":"Q30+1","v":100001},null,0.5,0.05,0]
["Standard Deduction",null,null,null,null,"Not Applicable"]
["Surcharge Limit",null,null,null,null,"5%,If Taxable Income is >50000"]
["Fin. Year",null,{"$f":"F24","v":1988},null,"-",{"$f":"C34+1","v":1989}]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["Not defined",null,null,null,null,"Not defined",null,null,null,null,"Not defined",null,null,null,null,"Not defined"]
[0,18000,0,0,0,0,18000,0,0,0,0,18000,0,0,0,0,18000,0,0,0]
[{"$f":"B37+1","v":18001},25000,0.25,0,0,{"$f":"G37+1","v":18001},25000,0.25,0,0,{"$f":"L37+1","v":18001},25000,0.25,0,0,{"$f":"Q37+1","v":18001},25000,0.25,0,0]
[{"$f":"B38+1","v":25001},50000,0.3,0,0,{"$f":"G38+1","v":25001},50000,0.3,0,0,{"$f":"L38+1","v":25001},50000,0.3,0,0,{"$f":"Q38+1","v":25001},50000,0.3,0,0]
[{"$f":"B39+1","v":50001},100000,0.4,0.05,0,{"$f":"G39+1","v":50001},100000,0.4,0.05,0,{"$f":"L39+1","v":50001},100000,0.4,0.05,0,{"$f":"Q39+1","v":50001},100000,0.4,0.05,0]
[{"$f":"B40+1","v":100001},null,0.5,0.05,0,{"$f":"G40+1","v":100001},null,0.5,0.05,0,{"$f":"L40+1","v":100001},null,0.5,0.05,0,{"$f":"Q40+1","v":100001},null,0.5,0.05,0]
["Standard Deduction",null,null,null,null,"Not Applicable"]
["Surcharge Limit",null,null,null,null,"5%,If Taxable Income is >50000"]
["Fin. Year",null,{"$f":"F34","v":1989},null,"-",{"$f":"C44+1","v":1990}]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["Not defined",null,null,null,null,"Not defined",null,null,null,null,"Not defined",null,null,null,null,"Not defined"]
[0,18000,0,0,0,0,18000,0,0,0,0,18000,0,0,0,0,18000,0,0,0]
[{"$f":"B47+1","v":18001},25000,0.2,0,0,{"$f":"G47+1","v":18001},25000,0.2,0,0,{"$f":"L47+1","v":18001},25000,0.2,0,0,{"$f":"Q47+1","v":18001},25000,0.2,0,0]
[{"$f":"B48+1","v":25001},50000,0.3,0,0,{"$f":"G48+1","v":25001},50000,0.3,0,0,{"$f":"L48+1","v":25001},50000,0.3,0,0,{"$f":"Q48+1","v":25001},50000,0.3,0,0]
[{"$f":"B49+1","v":50001},100000,0.4,0.08,0,{"$f":"G49+1","v":50001},100000,0.4,0.08,0,{"$f":"L49+1","v":50001},100000,0.4,0.08,0,{"$f":"Q49+1","v":50001},100000,0.4,0.08,0]
[{"$f":"B50+1","v":100001},null,0.5,0.08,0,{"$f":"G50+1","v":100001},null,0.5,0.08,0,{"$f":"L50+1","v":100001},null,0.5,0.08,0,{"$f":"Q50+1","v":100001},null,0.5,0.08,0]
["Standard Deduction",null,null,null,null,"Not Applicable"]
["Surcharge Limit",null,null,null,null,"8%,If Taxable Income is >50000"]
["Fin. Year",null,{"$f":"F44","v":1990},null,"-",{"$f":"C54+1","v":1991}]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["Not defined",null,null,null,null,"Not defined",null,null,null,null,"Not defined",null,null,null,null,"Not defined"]
[0,22000,0,"12%,If Taxable Income is >75000",0,0,22000,0,"12%,If Taxable Income is >75000",0,0,22000,0,"12%,If Taxable Income is >75000",0,0,22000,0,"12%,If Taxable Income is >75000",0]
[{"$f":"B57+1","v":22001},30000,0.2,null,0,{"$f":"G57+1","v":22001},30000,0.2,null,0,{"$f":"L57+1","v":22001},30000,0.2,null,0,{"$f":"Q57+1","v":22001},30000,0.2,null,0]
[{"$f":"B58+1","v":30001},50000,0.3,null,0,{"$f":"G58+1","v":30001},50000,0.3,null,0,{"$f":"L58+1","v":30001},50000,0.3,null,0,{"$f":"Q58+1","v":30001},50000,0.3,null,0]
[{"$f":"B59+1","v":50001},100000,0.4,null,0,{"$f":"G59+1","v":50001},100000,0.4,null,0,{"$f":"L59+1","v":50001},100000,0.4,null,0,{"$f":"Q59+1","v":50001},100000,0.4,null,0]
[{"$f":"B60+1","v":100001},null,0.5,null,0,{"$f":"G60+1","v":100001},null,0.5,null,0,{"$f":"L60+1","v":100001},null,0.5,null,0,{"$f":"Q60+1","v":100001},null,0.5,null,0]
["Standard Deduction",null,null,null,null,"Not Applicable"]
["Surcharge Limit",null,null,null,null,"12%,If Taxable Income is >75000"]
["Fin. Year",null,{"$f":"F54","v":1991},null,"-",{"$f":"C64+1","v":1992}]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["Not defined",null,null,null,null,"Not defined",null,null,null,null,"Not defined",null,null,null,null,"Not defined"]
[0,22000,0,"12%,If Taxable Income is >100000",0,0,22000,0,"12%,If Taxable Income is >100000",0,0,22000,0,"12%,If Taxable Income is >100000",0,0,22000,0,"12%,If Taxable Income is >100000",0]
[{"$f":"B67+1","v":22001},30000,0.2,null,0,{"$f":"G67+1","v":22001},30000,0.2,null,0,{"$f":"L67+1","v":22001},30000,0.2,null,0,{"$f":"Q67+1","v":22001},30000,0.2,null,0]
[{"$f":"B68+1","v":30001},50000,0.3,null,0,{"$f":"G68+1","v":30001},50000,0.3,null,0,{"$f":"L68+1","v":30001},50000,0.3,null,0,{"$f":"Q68+1","v":30001},50000,0.3,null,0]
[{"$f":"B69+1","v":50001},100000,0.4,null,0,{"$f":"G69+1","v":50001},100000,0.4,null,0,{"$f":"L69+1","v":50001},100000,0.4,null,0,{"$f":"Q69+1","v":50001},100000,0.4,null,0]
[{"$f":"B70+1","v":100001},null,0.5,null,0,{"$f":"G70+1","v":100001},null,0.5,null,0,{"$f":"L70+1","v":100001},null,0.5,null,0,{"$f":"Q70+1","v":100001},null,0.5,null,0]
["Standard Deduction",null,null,null,null,"33 1/3% of salary or 12000 whichever is less"]
["Surcharge Limit",null,null,null,null,"12%,If Taxable Income is >100000"]
["Fin. Year",null,{"$f":"F64","v":1992},null,"-",{"$f":"C74+1","v":1993}]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["Not defined",null,null,null,null,"Not defined",null,null,null,null,"Not defined",null,null,null,null,"Not defined"]
[0,28000,0,"12%,If Taxable Income is >100000",0,0,28000,0,"12%,If Taxable Income is >100000",0,0,28000,0,"12%,If Taxable Income is >100000",0,0,28000,0,"12%,If Taxable Income is >100000",0]
[{"$f":"B77+1","v":28001},50000,0.2,null,0,{"$f":"G77+1","v":28001},50000,0.2,null,0,{"$f":"L77+1","v":28001},50000,0.2,null,0,{"$f":"Q77+1","v":28001},50000,0.2,null,0]
[{"$f":"B78+1","v":50001},100000,0.3,null,0,{"$f":"G78+1","v":50001},100000,0.3,null,0,{"$f":"L78+1","v":50001},100000,0.3,null,0,{"$f":"Q78+1","v":50001},100000,0.3,null,0]
[{"$f":"B79+1","v":100001},null,0.4,null,0,{"$f":"G79+1","v":100001},null,0.4,null,0,{"$f":"L79+1","v":100001},null,0.4,null,0,{"$f":"Q79+1","v":100001},null,0.4,null,0]
["Standard Deduction",null,null,null,null,"33 1/3% of salary or 12000 whichever is less, [ For Female- if income exceeds Rs. 75,000 the S.D is Rs.18000/-]"]
["Surcharge Limit",null,null,null,null,"12%,If Taxable Income is >100000"]
["Fin. Year",null,{"$f":"F74","v":1993},null,"-",{"$f":"C83+1","v":1994}]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["Not defined",null,null,null,null,"Not defined",null,null,null,null,"Not defined",null,null,null,null,"Not defined"]
[0,30000,0,"12%,If Taxable Income is >100000",0,0,30000,0,"12%,If Taxable Income is >100000",0,0,30000,0,"12%,If Taxable Income is >100000",0,0,30000,0,"12%,If Taxable Income is >100000",0]
[{"$f":"B86+1","v":30001},50000,0.2,null,0,{"$f":"G86+1","v":30001},50000,0.2,null,0,{"$f":"L86+1","v":30001},50000,0.2,null,0,{"$f":"Q86+1","v":30001},50000,0.2,null,0]
[{"$f":"B87+1","v":50001},100000,0.3,null,0,{"$f":"G87+1","v":50001},100000,0.3,null,0,{"$f":"L87+1","v":50001},100000,0.3,null,0,{"$f":"Q87+1","v":50001},100000,0.3,null,0]
[{"$f":"B88+1","v":100001},null,0.4,null,0,{"$f":"G88+1","v":100001},null,0.4,null,0,{"$f":"L88+1","v":100001},null,0.4,null,0,{"$f":"Q88+1","v":100001},null,0.4,null,0]
["Standard Deduction",null,null,null,null,"33 1/3% of salary or 15000 whichever is less, [ For Female- if income exceeds Rs. 75,000 the S.D is Rs.18000/-]"]
["Surcharge Limit",null,null,null,null,"12%,If Taxable Income is >100000"]
["Fin. Year",null,{"$f":"F83","v":1994},null,"-",{"$f":"C92+1","v":1995}]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["Not defined",null,null,null,null,"Not defined",null,null,null,null,"Not defined",null,null,null,null,"Not defined"]
[0,35000,0,0,0,0,35000,0,0,0,0,35000,0,0,0,0,35000,0,0,0]
[{"$f":"B95+1","v":35001},60000,0.2,0,0,{"$f":"G95+1","v":35001},60000,0.2,0,0,{"$f":"L95+1","v":35001},60000,0.2,0,0,{"$f":"Q95+1","v":35001},60000,0.2,0,0]
[{"$f":"B96+1","v":60001},120000,0.3,0,0,{"$f":"G96+1","v":60001},120000,0.3,0,0,{"$f":"L96+1","v":60001},120000,0.3,0,0,{"$f":"Q96+1","v":60001},120000,0.3,0,0]
[{"$f":"B97+1","v":120001},null,0.4,0,0,{"$f":"G97+1","v":120001},null,0.4,0,0,{"$f":"L97+1","v":120001},null,0.4,0,0,{"$f":"Q97+1","v":120001},null,0.4,0,0]
["Standard Deduction",null,null,null,null,"33 1/3% of salary or 15000 whichever is less, [ For Female- if income exceeds Rs. 75,000 the S.D is Rs.18000/-]"]
["Surcharge Limit",null,null,null,null,"Nil"]
["Fin. Year",null,{"$f":"F92","v":1995},null,"-",{"$f":"C101+1","v":1996}]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["Not defined",null,null,null,null,"Not defined",null,null,null,null,"Not defined",null,null,null,null,"Not defined"]
[0,40000,0,0,0,0,40000,0,0,0,0,40000,0,0,0,0,40000,0,0,0]
[{"$f":"B104+1","v":40001},60000,0.2,0,0,{"$f":"G104+1","v":40001},60000,0.2,0,0,{"$f":"L104+1","v":40001},60000,0.2,0,0,{"$f":"Q104+1","v":40001},60000,0.2,0,0]
[{"$f":"B105+1","v":60001},120000,0.3,0,0,{"$f":"G105+1","v":60001},120000,0.3,0,0,{"$f":"L105+1","v":60001},120000,0.3,0,0,{"$f":"Q105+1","v":60001},120000,0.3,0,0]
[{"$f":"B106+1","v":120001},null,0.4,0,0,{"$f":"G106+1","v":120001},null,0.4,0,0,{"$f":"L106+1","v":120001},null,0.4,0,0,{"$f":"Q106+1","v":120001},null,0.4,0,0]
["Standard Deduction",null,null,null,null,"33 1/3% of salary or 15000 whichever is less"]
["Surcharge Limit",null,null,null,null,"Nil"]
["Fin. Year",null,{"$f":"F101","v":1996},null,"-",{"$f":"C110+1","v":1997}]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["Not defined",null,null,null,null,"Not defined",null,null,null,null,"Not defined",null,null,null,null,"Not defined"]
[0,40000,0,0,0,0,40000,0,0,0,0,40000,0,0,0,0,40000,0,0,0]
[{"$f":"B113+1","v":40001},60000,0.15,0,0,{"$f":"G113+1","v":40001},60000,0.15,0,0,{"$f":"L113+1","v":40001},60000,0.15,0,0,{"$f":"Q113+1","v":40001},60000,0.15,0,0]
[{"$f":"B114+1","v":60001},120000,0.3,0,0,{"$f":"G114+1","v":60001},120000,0.3,0,0,{"$f":"L114+1","v":60001},120000,0.3,0,0,{"$f":"Q114+1","v":60001},120000,0.3,0,0]
[{"$f":"B115+1","v":120001},null,0.4,0,0,{"$f":"G115+1","v":120001},null,0.4,0,0,{"$f":"L115+1","v":120001},null,0.4,0,0,{"$f":"Q115+1","v":120001},null,0.4,0,0]
["Standard Deduction",null,null,null,null,"33 1/3% of salary or 15000 whichever is less, [ For Female- if income exceeds Rs. 75,000 the S.D is Rs.18000/-]"]
["Surcharge Limit",null,null,null,null,"Nil"]
["Fin. Year",null,{"$f":"F110","v":1997},null,"-",{"$f":"C119+1","v":1998}]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["Not defined",null,null,null,null,"Not defined",null,null,null,null,"Not defined",null,null,null,null,"Not defined"]
[0,40000,0,0,0,0,40000,0,0,0,0,40000,0,0,0,0,40000,0,0,0]
[{"$f":"B122+1","v":40001},60000,0.1,0,0,{"$f":"G122+1","v":40001},60000,0.1,0,0,{"$f":"L122+1","v":40001},60000,0.1,0,0,{"$f":"Q122+1","v":40001},60000,0.1,0,0]
[{"$f":"B123+1","v":60001},150000,0.2,0,0,{"$f":"G123+1","v":60001},150000,0.2,0,0,{"$f":"L123+1","v":60001},150000,0.2,0,0,{"$f":"Q123+1","v":60001},150000,0.2,0,0]
[{"$f":"B124+1","v":150001},null,0.3,0,0,{"$f":"G124+1","v":150001},null,0.3,0,0,{"$f":"L124+1","v":150001},null,0.3,0,0,{"$f":"Q124+1","v":150001},null,0.3,0,0]
["Standard Deduction",null,null,null,null,"33 1/3% of salary or 20000 whichever is less"]
["Surcharge Limit",null,null,null,null,"Nil"]
["Fin. Year",null,{"$f":"F119","v":1998},null,"-",{"$f":"C128+1","v":1999}]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["Not defined",null,null,null,null,"Not defined",null,null,null,null,"Not defined",null,null,null,null,"Not defined"]
[0,50000,0,0,0,0,50000,0,0,0,0,50000,0,0,0,0,50000,0,0,0]
[{"$f":"B131+1","v":50001},60000,0.1,0,0,{"$f":"G131+1","v":50001},60000,0.1,0,0,{"$f":"L131+1","v":50001},60000,0.1,0,0,{"$f":"Q131+1","v":50001},60000,0.1,0,0]
[{"$f":"B132+1","v":60001},150000,0.2,0,0,{"$f":"G132+1","v":60001},150000,0.2,0,0,{"$f":"L132+1","v":60001},150000,0.2,0,0,{"$f":"Q132+1","v":60001},150000,0.2,0,0]
[{"$f":"B133+1","v":150001},null,0.3,0,0,{"$f":"G133+1","v":150001},null,0.3,0,0,{"$f":"L133+1","v":150001},null,0.3,0,0,{"$f":"Q133+1","v":150001},null,0.3,0,0]
["Standard Deduction",null,null,null,null,"Rs. 25000 or 33 1/3%, whichever is less, if Taxable Income <=100000, Rs. 20000 if Taxable Income >100000 & <500000, NIL when taxable income is >500000"]
["Surcharge Limit",null,null,null,null,"Nil"]
["Fin. Year",null,{"$f":"F128","v":1999},null,"-",{"$f":"C137+1","v":2000}]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["Not defined",null,null,null,null,"Not defined",null,null,null,null,"Not defined",null,null,null,null,"Not defined"]
[0,50000,0,0,0,0,50000,0,0,0,0,50000,0,0,0,0,50000,0,0,0]
[{"$f":"B140+1","v":50001},60000,0.1,0,0,{"$f":"G140+1","v":50001},60000,0.1,0,0,{"$f":"L140+1","v":50001},60000,0.1,0,0,{"$f":"Q140+1","v":50001},60000,0.1,0,0]
[{"$f":"B141+1","v":60001},150000,0.2,0.1,0,{"$f":"G141+1","v":60001},150000,0.2,0.1,0,{"$f":"L141+1","v":60001},150000,0.2,0.1,0,{"$f":"Q141+1","v":60001},150000,0.2,0.1,0]
[{"$f":"B142+1","v":150001},null,0.3,0.1,0,{"$f":"G142+1","v":150001},null,0.3,0.1,0,{"$f":"L142+1","v":150001},null,0.3,0.1,0,{"$f":"Q142+1","v":150001},null,0.3,0.1,0]
["Standard Deduction",null,null,null,null,"10 % if Taxable Income >60000,33 1/3% if Taxable Income upto 100000,Rs. 20000 if Taxable Income >100000, <=500000, NIL if Taxable Income >500000"]
["Surcharge Limit",null,null,null,null,"10%,If Taxable Income is >60000"]
["Fin. Year",null,{"$f":"F137","v":2000},null,"-",{"$f":"C146+1","v":2001}]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["(below 65 years)",null,null,null,null,"(below 65 years)",null,null,null,null,"(Above 65 years)",null,null,null,null,"Not defined"]
[0,50000,0,0,0,0,50000,0,0,0,0,50000,0,0,0,0,50000,0,0,0]
[{"$f":"B149+1","v":50001},60000,0.1,0,0,{"$f":"G149+1","v":50001},60000,0.1,0,0,{"$f":"L149+1","v":50001},60000,0.1,0,0,{"$f":"Q149+1","v":50001},60000,0.1,0,0]
[{"$f":"B150+1","v":60001},150000,0.2,0.12,0,{"$f":"G150+1","v":60001},150000,0.2,0.12,0,{"$f":"L150+1","v":60001},150000,0.2,0.12,0,{"$f":"Q150+1","v":60001},150000,0.2,0.12,0]
[{"$f":"B151+1","v":150001},null,0.3,0.17,0,{"$f":"G151+1","v":150001},null,0.3,0.17,0,{"$f":"L151+1","v":150001},null,0.3,0.17,0,{"$f":"Q151+1","v":150001},null,0.3,0.17,0]
["Standard Deduction",null,null,null,null,"Not Applicable"]
["Surcharge Limit",null,null,null,null,"If Taxable Income is >60000 =12% &  >150000=17%"]
["Fin. Year",null,{"$f":"F146","v":2001},null,"-",{"$f":"C155+1","v":2002}]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["(below 65 years)",null,null,null,null,"(below 65 years)",null,null,null,null,"(Above 65 years)",null,null,null,null,"Not defined"]
[0,50000,0,0,0,0,50000,0,0,0,0,50000,0,0,0,0,50000,0,0,0]
[{"$f":"B158+1","v":50001},60000,0.1,0,0,{"$f":"G158+1","v":50001},60000,0.1,0,0,{"$f":"L158+1","v":50001},60000,0.1,0,0,{"$f":"Q158+1","v":50001},60000,0.1,0,0]
[{"$f":"B159+1","v":60001},150000,0.2,0.02,0,{"$f":"G159+1","v":60001},150000,0.2,0.02,0,{"$f":"L159+1","v":60001},150000,0.2,0.1,0,{"$f":"Q159+1","v":60001},150000,0.2,0.02,0]
[{"$f":"B160+1","v":150001},null,0.3,0.02,0,{"$f":"G160+1","v":150001},null,0.3,0.02,0,{"$f":"L160+1","v":150001},null,0.3,0.1,0,{"$f":"Q160+1","v":150001},null,0.3,0.02,0]
["Standard Deduction",null,null,null,null,"Not Applicable"]
["Surcharge Limit",null,null,null,null,"2%,If Taxable Income is >60000"]
["Fin. Year",null,{"$f":"F155","v":2002},null,"-",{"$f":"C164+1","v":2003}]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["(below 65 years)",null,null,null,null,"(below 65 years)",null,null,null,null,"(Above 65 years)",null,null,null,null,"Not defined"]
[0,50000,0,0,0,0,50000,0,0,0,0,50000,0,0,0,0,50000,0,0,0]
[{"$f":"B167+1","v":50001},60000,0.1,0,0,{"$f":"G167+1","v":50001},60000,0.1,0,0,{"$f":"L167+1","v":50001},60000,0.1,0,0,{"$f":"Q167+1","v":50001},60000,0.1,0,0]
[{"$f":"B168+1","v":60001},150000,0.2,0.05,0,{"$f":"G168+1","v":60001},150000,0.2,0.05,0,{"$f":"L168+1","v":60001},150000,0.2,0.05,0,{"$f":"Q168+1","v":60001},150000,0.2,0.05,0]
[{"$f":"B169+1","v":150001},null,0.3,0.05,0,{"$f":"G169+1","v":150001},null,0.3,0.05,0,{"$f":"L169+1","v":150001},null,0.3,0.05,0,{"$f":"Q169+1","v":150001},null,0.3,0.05,0]
["Standard Deduction",null,null,null,null,"Not Applicable"]
["Surcharge Limit",null,null,null,null,"5%,If Taxable Income is >60000"]
["Fin. Year",null,{"$f":"F164","v":2003},null,"-",{"$f":"C173+1","v":2004}]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["(below 65 years)",null,null,null,null,"(below 65 years)",null,null,null,null,"(Above 65 years)",null,null,null,null,"Not defined"]
[0,50000,0,"10%,If Taxable Income is >850000",0,0,50000,0,"10%,If Taxable Income is >850000",0,0,50000,0,"10%,If Taxable Income is >850000",0,0,50000,0,"10%,If Taxable Income is >850000",0]
[{"$f":"B176+1","v":50001},60000,0.1,null,0,{"$f":"G176+1","v":50001},60000,0.1,null,0,{"$f":"L176+1","v":50001},60000,0.1,null,0,{"$f":"Q176+1","v":50001},60000,0.1,null,0]
[{"$f":"B177+1","v":60001},150000,0.2,null,0,{"$f":"G177+1","v":60001},150000,0.2,null,0,{"$f":"L177+1","v":60001},150000,0.2,null,0,{"$f":"Q177+1","v":60001},150000,0.2,null,0]
[{"$f":"B178+1","v":150001},null,0.3,null,0,{"$f":"G178+1","v":150001},null,0.3,null,0,{"$f":"L178+1","v":150001},null,0.3,null,0,{"$f":"Q178+1","v":150001},null,0.3,null,0]
["Standard Deduction",null,null,null,null,"Not Applicable"]
["Surcharge Limit",null,null,null,null,"10%,If Taxable Income is >850000"]
["Fin. Year",null,{"$f":"F173","v":2004},null,"-",{"$f":"C182+1","v":2005}]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["(below 65 years)",null,null,null,null,"(below 65 years)",null,null,null,null,"(Above 65 years)",null,null,null,null,"Not defined"]
[0,50000,0,"10%,If Taxable Income is >850000",0,0,50000,0,"10%,If Taxable Income is >850000",0,0,50000,0,"10%,If Taxable Income is >850000",0,0,50000,0,"10%,If Taxable Income is >850000",0]
[{"$f":"B185+1","v":50001},60000,0.1,null,0.02,{"$f":"G185+1","v":50001},60000,0.1,null,0.02,{"$f":"L185+1","v":50001},60000,0.1,null,0.02,{"$f":"Q185+1","v":50001},60000,0.1,null,0.02]
[{"$f":"B186+1","v":60001},150000,0.2,null,0.02,{"$f":"G186+1","v":60001},150000,0.2,null,0.02,{"$f":"L186+1","v":60001},150000,0.2,null,0.02,{"$f":"Q186+1","v":60001},150000,0.2,null,0.02]
[{"$f":"B187+1","v":150001},null,0.3,null,0.02,{"$f":"G187+1","v":150001},null,0.3,null,0.02,{"$f":"L187+1","v":150001},null,0.3,null,0.02,{"$f":"Q187+1","v":150001},null,0.3,null,0.02]
["Standard Deduction",null,null,null,null,"Not Applicable"]
["Surcharge Limit",null,null,null,null,"10%,If Taxable Income is >850000"]
["Fin. Year",null,{"$f":"F182","v":2005},null,"-",{"$f":"C191+1","v":2006}]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["(below 65 years)",null,null,null,null,"(below 65 years)",null,null,null,null,"(above 65 years)",null,null,null,null,"Not defined"]
[0,100000,0,"10%,If Taxable Income is >1000000",0,0,135000,0,"10%,If Taxable Income is >1000000",0,0,185000,0,"10%,If Taxable Income is >1000000",0,0,185000,0,"10%,If Taxable Income is >1000000",0]
[{"$f":"B194+1","v":100001},150000,0.1,null,0.02,{"$f":"G194+1","v":135001},150000,0.1,null,0.02,{"$f":"L194+1","v":185001},250000,0.2,null,0.02,{"$f":"Q194+1","v":185001},250000,0.2,null,0.02]
[{"$f":"B195+1","v":150001},250000,0.2,null,0.02,{"$f":"G195+1","v":150001},250000,0.2,null,0.02,{"$f":"L195+1","v":250001},null,0.3,null,0.02,{"$f":"Q195+1","v":250001},null,0.3,null,0.02]
[{"$f":"B196+1","v":250001},null,0.3,null,0.02,{"$f":"G196+1","v":250001},null,0.3,null,0.02,null,null,null,null,0.02]
["Standard Deduction",null,null,null,null,"Not Applicable"]
["Surcharge Limit",null,null,null,null,"10%,If Taxable Income is >1000000"]
["Fin. Year",null,{"$f":"F191","v":2006},null,"-",{"$f":"C200+1","v":2007}]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["(below 65 years)",null,null,null,null,"(below 65 years)",null,null,null,null,"(above 65 years)",null,null,null,null,"Not defined"]
[0,100000,0,"10%,If Taxable Income is >1000000",0,0,135000,0,"10%,If Taxable Income is >1000000",0,0,185000,0,"10%,If Taxable Income is >1000000",0,0,185000,0,"10%,If Taxable Income is >1000000",0]
[{"$f":"B203+1","v":100001},150000,0.1,null,0.02,{"$f":"G203+1","v":135001},150000,0.1,null,0.02,{"$f":"L203+1","v":185001},250000,0.2,null,0.02,{"$f":"Q203+1","v":185001},250000,0.2,null,0.02]
[{"$f":"B204+1","v":150001},250000,0.2,null,0.02,{"$f":"G204+1","v":150001},250000,0.2,null,0.02,{"$f":"L204+1","v":250001},null,0.3,null,0.02,{"$f":"Q204+1","v":250001},null,0.3,null,0.02]
[{"$f":"B205+1","v":250001},null,0.3,null,0.02,{"$f":"G205+1","v":250001},null,0.3,null,0.02,null,null,null,null,0.02]
["Standard Deduction",null,null,null,null,"Not Applicable"]
["Surcharge Limit",null,null,null,null,"10%,If Taxable Income is >1000000"]
["Fin. Year",null,{"$f":"F200","v":2007},null,"-",{"$f":"C209+1","v":2008}]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["(below 65 years)",null,null,null,null,"(below 65 years)",null,null,null,null,"(above 65 years)",null,null,null,null,"Not defined"]
[0,110000,0,"10%,If Taxable Income is >1000000",0,0,145000,0,"10%,If Taxable Income is >1000000",0,0,195000,0,"10%,If Taxable Income is >1000000",0,0,195000,0,"10%,If Taxable Income is >1000000",0]
[{"$f":"B212+1","v":110001},150000,0.1,null,0.03,{"$f":"G212+1","v":145001},150000,0.1,null,0.03,{"$f":"L212+1","v":195001},250000,0.2,null,0.03,{"$f":"Q212+1","v":195001},250000,0.2,null,0.03]
[{"$f":"B213+1","v":150001},250000,0.2,null,0.03,{"$f":"G213+1","v":150001},250000,0.2,null,0.03,{"$f":"L213+1","v":250001},null,0.3,null,0.03,{"$f":"Q213+1","v":250001},null,0.3,null,0.03]
[{"$f":"B214+1","v":250001},null,0.3,null,0.03,{"$f":"G214+1","v":250001},null,0.3,null,0.03,null,null,null,null,0.03]
["Standard Deduction",null,null,null,null,"Not Applicable"]
["Surcharge Limit",null,null,null,null,"10%,If Taxable Income is >1000000"]
["Fin. Year",null,{"$f":"F209","v":2008},null,"-",{"$f":"C218+1","v":2009}]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["(below 65 years)",null,null,null,null,"(below 65 years)",null,null,null,null,"(above 65 years)",null,null,null,null,"Not defined"]
[0,150000,0,"10%,If Taxable Income is >1000000",0,0,180000,0,"10%,If Taxable Income is >1000000",0,0,225000,0,"10%,If Taxable Income is >1000000",0,0,225000,0,"10%,If Taxable Income is >1000000",0]
[{"$f":"B221+1","v":150001},300000,0.1,null,0.03,{"$f":"G221+1","v":180001},300000,0.1,null,0.03,{"$f":"L221+1","v":225001},300000,0.1,null,0.03,{"$f":"Q221+1","v":225001},300000,0.1,null,0.03]
[{"$f":"B222+1","v":300001},500000,0.2,null,0.03,{"$f":"G222+1","v":300001},500000,0.2,null,0.03,{"$f":"L222+1","v":300001},500000,0.2,null,0.03,{"$f":"Q222+1","v":300001},500000,0.2,null,0.03]
[{"$f":"B223+1","v":500001},null,0.3,null,0.03,{"$f":"G223+1","v":500001},null,0.3,null,0.03,{"$f":"L223+1","v":500001},null,0.3,null,0.03,{"$f":"Q223+1","v":500001},null,0.3,null,0.03]
["Standard Deduction",null,null,null,null,"Not Applicable"]
["Surcharge Limit",null,null,null,null,"10%,If Taxable Income is >1000000"]
["Fin. Year",null,{"$f":"F218","v":2009},null,"-",{"$f":"C227+1","v":2010}]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["(below 65 years)",null,null,null,null,"(below 65 years)",null,null,null,null,"(above 65 years)",null,null,null,null,"Not defined"]
[0,160000,0,0,0,0,190000,0,0,0,0,240000,0,0,0,0,240000,0,0,0]
[{"$f":"B230+1","v":160001},300000,0.1,0,0.03,{"$f":"G230+1","v":190001},300000,0.1,0,0.03,{"$f":"L230+1","v":240001},300000,0.1,0,0.03,{"$f":"Q230+1","v":240001},300000,0.1,0,0.03]
[{"$f":"B231+1","v":300001},500000,0.2,0,0.03,{"$f":"G231+1","v":300001},500000,0.2,0,0.03,{"$f":"L231+1","v":300001},500000,0.2,0,0.03,{"$f":"Q231+1","v":300001},500000,0.2,0,0.03]
[{"$f":"B232+1","v":500001},null,0.3,0,0.03,{"$f":"G232+1","v":500001},null,0.3,0,0.03,{"$f":"L232+1","v":500001},null,0.3,0,0.03,{"$f":"Q232+1","v":500001},null,0.3,0,0.03]
["Standard Deduction",null,null,null,null,"Not Applicable"]
["Surcharge Limit",null,null,null,null,"Nil"]
["Fin. Year",null,{"$f":"F227","v":2010},null,"-",{"$f":"C236+1","v":2011}]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["(below 65 years)",null,null,null,null,"(below 65 years)",null,null,null,null,"(above 65 years)",null,null,null,null,"Not defined"]
[0,160000,0,0,0,0,190000,0,0,0,0,240000,0,0,0,0,240000,0,0,0]
[{"$f":"B239+1","v":160001},500000,0.1,0,0.03,{"$f":"G239+1","v":190001},500000,0.1,0,0.03,{"$f":"L239+1","v":240001},500000,0.1,0,0.03,{"$f":"Q239+1","v":240001},500000,0.1,0,0.03]
[{"$f":"B240+1","v":500001},800000,0.2,0,0.03,{"$f":"G240+1","v":500001},800000,0.2,0,0.03,{"$f":"L240+1","v":500001},800000,0.2,0,0.03,{"$f":"Q240+1","v":500001},800000,0.2,0,0.03]
[{"$f":"B241+1","v":800001},null,0.3,0,0.03,{"$f":"G241+1","v":800001},null,0.3,0,0.03,{"$f":"L241+1","v":800001},null,0.3,0,0.03,{"$f":"Q241+1","v":800001},null,0.3,0,0.03]
["Standard Deduction",null,null,null,null,"Not Applicable"]
["Surcharge Limit",null,null,null,null,"Nil"]
["Fin. Year",null,{"$f":"F236","v":2011},null,"-",{"$f":"C245+1","v":2012}]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["(below 60 years)",null,null,null,null,"(below 60 years)",null,null,null,null,"(>60,<80))",null,null,null,null,"(above 80 years)"]
[0,180000,0,0,0,0,190000,0,0,0,0,250000,0,0,0,0,500000,0,0,0]
[{"$f":"B248+1","v":180001},500000,0.1,0,0.03,{"$f":"G248+1","v":190001},500000,0.1,0,0.03,{"$f":"L248+1","v":250001},500000,0.1,0,0.03,{"$f":"Q248+1","v":500001},800000,0.2,0,0.03]
[{"$f":"B249+1","v":500001},800000,0.2,0,0.03,{"$f":"G249+1","v":500001},800000,0.2,0,0.03,{"$f":"L249+1","v":500001},800000,0.2,0,0.03,{"$f":"Q249+1","v":800001},null,0.3,0,0.03]
[{"$f":"B250+1","v":800001},null,0.3,0,0.03,{"$f":"G250+1","v":800001},null,0.3,0,0.03,{"$f":"L250+1","v":800001},null,0.3,0,0.03]
["Standard Deduction",null,null,null,null,"Not Applicable"]
["Surcharge Limit",null,null,null,null,"Nil"]
["Fin. Year",null,{"$f":"F245","v":2012},null,"-",{"$f":"C254+1","v":2013}]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["(below 65 years)",null,null,null,null,"(below 65 years)",null,null,null,null,"(above 65 years)",null,null,null,null,"(above 80 years)"]
[0,200000,0,0,0,0,200000,0,0,0,0,250000,0,0,0,0,500000,0,0,0]
[{"$f":"B257+1","v":200001},500000,0.1,0,0.03,{"$f":"G257+1","v":200001},500000,0.1,0,0.03,{"$f":"L257+1","v":250001},500000,0.1,0,0.03,{"$f":"Q257+1","v":500001},1000000,0.2,0,0.03]
[{"$f":"B258+1","v":500001},1000000,0.2,0,0.03,{"$f":"G258+1","v":500001},1000000,0.2,0,0.03,{"$f":"L258+1","v":500001},1000000,0.2,0,0.03,{"$f":"Q258+1","v":1000001},null,0.3,0,0.03]
[{"$f":"B259+1","v":1000001},null,0.3,0,0.03,{"$f":"G259+1","v":1000001},null,0.3,0,0.03,{"$f":"L259+1","v":1000001},null,0.3,0,0.03]
["Standard Deduction",null,null,null,null,"Not Applicable"]
["Surcharge Limit",null,null,null,null,"Nil"]
["Fin. Year",null,{"$f":"F254","v":2013},null,"-",{"$f":"C263+1","v":2014}]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["(below 60 years)",null,null,null,null,"(below 60 years)",null,null,null,null,"(>60,<80))",null,null,null,null,"(above 80 years)"]
[0,200000,0,"10%,If Taxable Income is >10000000",0,0,200000,0,"10%,If Taxable Income is >10000000",0,0,250000,0,"10%,If Taxable Income is >10000000",0,0,500000,0,"10%,If Taxable Income is >10000000",0]
[{"$f":"B266+1","v":200001},500000,0.1,null,0.03,{"$f":"G266+1","v":200001},500000,0.1,null,0.03,{"$f":"L266+1","v":250001},500000,0.1,null,0.03,{"$f":"Q266+1","v":500001},1000000,0.2,null,0.03]
[{"$f":"B267+1","v":500001},1000000,0.2,null,0.03,{"$f":"G267+1","v":500001},1000000,0.2,null,0.03,{"$f":"L267+1","v":500001},1000000,0.2,null,0.03,{"$f":"Q267+1","v":1000001},null,0.3,null,0.03]
[{"$f":"B268+1","v":1000001},null,0.3,null,0.03,{"$f":"G268+1","v":1000001},null,0.3,null,0.03,{"$f":"L268+1","v":1000001},null,0.3,null,0.03]
["Standard Deduction",null,null,null,null,"Not Applicable"]
["Surcharge Limit",null,null,null,null,"10%,If Taxable Income is >10000000"]
["Fin. Year",null,{"$f":"F263","v":2014},null,"-",{"$f":"C272+1","v":2015}]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["(below 60 years)",null,null,null,null,"(below 60 years)",null,null,null,null,"(>60,<80))",null,null,null,null,"(above 80 years)"]
[0,250000,0,"10%,If Taxable Income is >10000000",0,0,250000,0,"10%,If Taxable Income is >10000000",0,0,300000,0,"10%,If Taxable Income is >10000000",0,0,500000,0,"10%,If Taxable Income is >10000000",0]
[{"$f":"B275+1","v":250001},500000,0.1,null,0.03,{"$f":"G275+1","v":250001},500000,0.1,null,0.03,{"$f":"L275+1","v":300001},500000,0.1,null,0.03,{"$f":"Q275+1","v":500001},1000000,0.2,null,0.03]
[{"$f":"B276+1","v":500001},1000000,0.2,null,0.03,{"$f":"G276+1","v":500001},1000000,0.2,null,0.03,{"$f":"L276+1","v":500001},1000000,0.2,null,0.03,{"$f":"Q276+1","v":1000001},null,0.3,null,0.03]
[{"$f":"B277+1","v":1000001},null,0.3,null,0.03,{"$f":"G277+1","v":1000001},null,0.3,null,0.03,{"$f":"L277+1","v":1000001},null,0.3,null,0.03]
["Standard Deduction",null,null,null,null,"Not Applicable"]
["Surcharge Limit",null,null,null,null,"10%,If Taxable Income is >10000000"]
["Fin. Year",null,{"$f":"F272","v":2015},null,"-",{"$f":"C281+1","v":2016}]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["(below 60 years)",null,null,null,null,"(below 60 years)",null,null,null,null,"(>60,<80))",null,null,null,null,"(above 80 years)"]
[0,250000,0,"12%,If Taxable Income is >100000000",0,0,250000,0,"12%,If Taxable Income is >100000000",0,0,300000,0,"12%,If Taxable Income is >100000000",0,0,500000,0,"12%,If Taxable Income is >100000000",0]
[{"$f":"B284+1","v":250001},500000,0.1,null,0.03,{"$f":"G284+1","v":250001},500000,0.1,null,0.03,{"$f":"L284+1","v":300001},500000,0.1,null,0.03,{"$f":"Q284+1","v":500001},1000000,0.2,null,0.03]
[{"$f":"B285+1","v":500001},1000000,0.2,null,0.03,{"$f":"G285+1","v":500001},1000000,0.2,null,0.03,{"$f":"L285+1","v":500001},1000000,0.2,null,0.03,{"$f":"Q285+1","v":1000001},null,0.3,null,0.03]
[{"$f":"B286+1","v":1000001},null,0.3,null,0.03,{"$f":"G286+1","v":1000001},null,0.3,null,0.03,{"$f":"L286+1","v":1000001},null,0.3,null,0.03]
["Standard Deduction",null,null,null,null,"Not Applicable"]
["Surcharge Limit",null,null,null,null,"12%,If Taxable Income is >10000000"]
["Fin. Year",null,{"$f":"F281","v":2016},null,"-",{"$f":"C290+1","v":2017}]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["(below 60 years)",null,null,null,null,"(below 60 years)",null,null,null,null,"(>60,<80))",null,null,null,null,"(above 80 years)"]
[0,250000,0,"15%,If Taxable Income is >100000000",0,0,250000,0,"15%,If Taxable Income is >100000000",0,0,300000,0,"15%,If Taxable Income is >100000000",0,0,500000,0,"15%,If Taxable Income is >100000000",0]
[{"$f":"B293+1","v":250001},500000,0.1,null,0.03,{"$f":"G293+1","v":250001},500000,0.1,null,0.03,{"$f":"L293+1","v":300001},500000,0.1,null,0.03,{"$f":"Q293+1","v":500001},1000000,0.2,null,0.03]
[{"$f":"B294+1","v":500001},1000000,0.2,null,0.03,{"$f":"G294+1","v":500001},1000000,0.2,null,0.03,{"$f":"L294+1","v":500001},1000000,0.2,null,0.03,{"$f":"Q294+1","v":1000001},null,0.3,null,0.03]
[{"$f":"B295+1","v":1000001},null,0.3,null,0.03,{"$f":"G295+1","v":1000001},null,0.3,null,0.03,{"$f":"L295+1","v":1000001},null,0.3,null,0.03]
["Standard Deduction",null,null,null,null,"Not Applicable"]
["Surcharge Limit",null,null,null,null,"15%,If Taxable Income is >10000000"]
["Fin. Year",null,{"$f":"F290","v":2017},null,"-",{"$f":"C299+1","v":2018}]
["Male",null,null,"SUR RATE","E.Cess","Female",null,null,"SUR RATE","E.Cess","Senior Citizen",null,null,"SUR RATE","E.Cess","Very Senior Citizen",null,null,"SUR RATE","E.Cess"]
["(below 60 years)",null,null,null,null,"(below 60 years)",null,null,null,null,"(>60,<80))",null,null,null,null,"(above 80 years)"]
[0,250000,0,"See Sur. Limit",0,0,250000,0,"See Sur. Limit",0,0,300000,0,"See Sur. Limit",0,0,500000,0,"See Sur. Limit",0]
[{"$f":"B302+1","v":250001},500000,0.05,null,0.03,{"$f":"G302+1","v":250001},500000,0.05,null,0.03,{"$f":"L302+1","v":300001},500000,0.05,null,0.03,{"$f":"Q302+1","v":500001},1000000,0.2,null,0.03]
[{"$f":"B303+1","v":500001},1000000,0.2,null,0.03,{"$f":"G303+1","v":500001},1000000,0.2,null,0.03,{"$f":"L303+1","v":500001},1000000,0.2,null,0.03,{"$f":"Q303+1","v":1000001},null,0.3,null,0.03]
[{"$f":"B304+1","v":1000001},null,0.3,null,0.03,{"$f":"G304+1","v":1000001},null,0.3,null,0.03,{"$f":"L304+1","v":1000001},null,0.3,null,0.03]
["Standard Deduction",null,null,null,null,"Not Applicable"]
["Surcharge Limit",null,null,null,null,"10%, if Taxable Income >5000000 & upto 10000000,15%,If Taxable Income is >10000000"]
["Fin. Year",null,{"$f":"F299","v":2018},null,"-",{"$f":"C308+1","v":2019}]
["Male",null,null,"SUR RATE","Cess","Female",null,null,"SUR RATE","Cess","Senior Citizen",null,null,"SUR RATE","Cess","Very Senior Citizen",null,null,"SUR RATE","Cess"]
["(below 60 years)",null,null,null,null,"(below 60 years)",null,null,null,null,"(>60,<80))",null,null,null,null,"(above 80 years)"]
[0,250000,0,"See Sur. Limit",0,0,250000,0,"See Sur. Limit",0,0,300000,0,"See Sur. Limit",0,0,500000,0,"See Sur. Limit",0]
[{"$f":"B311+1","v":250001},500000,0.05,null,0.04,{"$f":"G311+1","v":250001},500000,0.05,null,0.04,{"$f":"L311+1","v":300001},500000,0.05,null,0.04,{"$f":"Q311+1","v":500001},1000000,0.2,null,0.04]
[{"$f":"B312+1","v":500001},1000000,0.2,null,0.04,{"$f":"G312+1","v":500001},1000000,0.2,null,0.04,{"$f":"L312+1","v":500001},1000000,0.2,null,0.04,{"$f":"Q312+1","v":1000001},null,0.3,null,0.04]
[{"$f":"B313+1","v":1000001},null,0.3,null,0.04,{"$f":"G313+1","v":1000001},null,0.3,null,0.04,{"$f":"L313+1","v":1000001},null,0.3,null,0.04]
["Standard Deduction",null,null,null,null,"Maximum Limit Rs. 40000"]
["Surcharge Limit",null,null,null,null,"10%, if Taxable Income >5000000 & upto 10000000,15%,If Taxable Income is >10000000"]
["Fin. Year",null,{"$f":"F308","v":2019},null,"-",{"$f":"C317+1","v":2020}]
["Male",null,null,"SUR RATE","Cess","Female",null,null,"SUR RATE","Cess","Senior Citizen",null,null,"SUR RATE","Cess","Very Senior Citizen",null,null,"SUR RATE","Cess"]
["(below 60 years)",null,null,null,null,"(below 60 years)",null,null,null,null,"(>60,<80))",null,null,null,null,"(above 80 years)"]
[0,250000,0,"See Sur. Limit",0,0,250000,0,"See Sur. Limit",0,0,300000,0,"See Sur. Limit",0,0,500000,0,"See Sur. Limit",0]
[{"$f":"B320+1","v":250001},500000,0.05,null,0.04,{"$f":"G320+1","v":250001},500000,0.05,null,0.04,{"$f":"L320+1","v":300001},500000,0.05,null,0.04,{"$f":"Q320+1","v":500001},1000000,0.2,null,0.04]
[{"$f":"B321+1","v":500001},1000000,0.2,null,0.04,{"$f":"G321+1","v":500001},1000000,0.2,null,0.04,{"$f":"L321+1","v":500001},1000000,0.2,null,0.04,{"$f":"Q321+1","v":1000001},null,0.3,null,0.04]
[{"$f":"B322+1","v":1000001},null,0.3,null,0.04,{"$f":"G322+1","v":1000001},null,0.3,null,0.04,{"$f":"L322+1","v":1000001},null,0.3,null,0.04]
["Standard Deduction",null,null,null,null,"Maximum Limit Rs. 50000"]
["Surcharge Limit",null,null,null,null,"10%, if Taxable Income >5000000 & upto 10000000,15% -If Taxable Income is >10000000 & upto 20000000,25% ,if Taxable Income >20000000 & upto 50000000,and 37%, if Taxable income >50000000"]
["Fin. Year",null,{"$f":"F317","v":2020},null,"-",{"$f":"C326+1","v":2021},"Tax rate for F.Y. 2020-21 (under \"Existing Option\")"]
["Male",null,null,"SUR RATE","Cess","Female",null,null,"SUR RATE","Cess","Senior Citizen",null,null,"SUR RATE","Cess","Very Senior Citizen",null,null,"SUR RATE","Cess"]
["(below 60 years)",null,null,null,null,"(below 60 years)",null,null,null,null,"(>60,<80))",null,null,null,null,"(above 80 years)"]
[0,250000,0,"See Sur. Limit",0,0,250000,0,"See Sur. Limit",0,0,300000,0,"See Sur. Limit",0,0,500000,0,"See Sur. Limit",0]
[{"$f":"B329+1","v":250001},500000,0.05,null,0.04,{"$f":"G329+1","v":250001},500000,0.05,null,0.04,{"$f":"L329+1","v":300001},500000,0.05,null,0.04,{"$f":"Q329+1","v":500001},1000000,0.2,null,0.04]
[{"$f":"B330+1","v":500001},1000000,0.2,null,0.04,{"$f":"G330+1","v":500001},1000000,0.2,null,0.04,{"$f":"L330+1","v":500001},1000000,0.2,null,0.04,{"$f":"Q330+1","v":1000001},null,0.3,null,0.04]
[{"$f":"B331+1","v":1000001},null,0.3,null,0.04,{"$f":"G331+1","v":1000001},null,0.3,null,0.04,{"$f":"L331+1","v":1000001},null,0.3,null,0.04]
["Standard Deduction",null,null,null,null,"Maximum Limit Rs. 50000"]
["Surcharge Limit",null,null,null,null,"10%, if Taxable Income >5000000 & upto 10000000,15% -If Taxable Income is >10000000 & upto 20000000,25% ,if Taxable Income >20000000 & upto 50000000,and 37%, if Taxable income >50000000"]
["Fin. Year",null,2020,null,"-",{"$f":"C335+1","v":2021},"Tax rate for F.Y. 2020-21 (under \"New option u/s 115BAC\")-For Citizens of all Age"]
["Male",null,null,"SUR RATE","Cess","Female",null,null,"SUR RATE","Cess","Senior Citizen",null,null,"SUR RATE","Cess","Very Senior Citizen",null,null,"SUR RATE","Cess"]
["(below 60 years)",null,null,null,null,"(below 60 years)",null,null,null,null,"(>60,<80))",null,null,null,null,"(above 80 years)"]
[0,250000,0,"See Sur. Limit",0,0,250000,0,"See Sur. Limit",0,0,250000,0,"See Sur. Limit",0,0,250000,0,"See Sur. Limit",0]
[{"$f":"B338+1","v":250001},500000,0.05,null,0.04,{"$f":"G338+1","v":250001},500000,0.05,null,0.04,{"$f":"L338+1","v":250001},500000,0.05,null,0.04,{"$f":"Q338+1","v":250001},500000,0.05,null,0.04]
[500001,750000,0.1,null,0.04,500001,750000,0.1,null,0.04,500001,750000,0.1,null,0.04,500001,750000,0.1,null,0.04]
[750001,1000000,0.15,null,0.04,750001,1000000,0.15,null,0.04,750001,1000000,0.15,null,0.04,750001,1000000,0.15,null,0.04]
[1000001,1250000,0.2,null,0.04,1000001,1250000,0.2,null,0.04,1000001,1250000,0.2,null,0.04,1000001,1250000,0.2,null,0.04]
[1250001,1500000,0.25,null,0.04,1250001,1500000,0.25,null,0.04,1250001,1500000,0.25,null,0.04,1250001,1500000,0.25,null,0.04]
[1500001,null,0.3,null,0.04,1500001,null,0.3,null,0.04,1500001,null,0.3,null,0.04,1500001,null,0.3,null,0.04]
["Standard Deduction",null,null,null,null,"Maximum Limit Rs. 50000"]
["Surcharge Limit",null,null,null,null,"10%, if Taxable Income >5000000 & upto 10000000,15% -If Taxable Income is >10000000 & upto 20000000,25% ,if Taxable Income >20000000 & upto 50000000,and 37%, if Taxable income >50000000"]
["Fin. Year",null,2021,null,"-",{"$f":"C347+1","v":2022},"Tax rate for F.Y. 2021-22 (under \"Existing Option\")"]
["Male",null,null,"SUR RATE","Cess","Female",null,null,"SUR RATE","Cess","Senior Citizen",null,null,"SUR RATE","Cess","Very Senior Citizen",null,null,"SUR RATE","Cess"]
["(below 60 years)",null,null,null,null,"(below 60 years)",null,null,null,null,"(>60,<80))",null,null,null,null,"(above 80 years)"]
[0,250000,0,"See Sur. Limit",0,0,250000,0,"See Sur. Limit",0,0,300000,0,"See Sur. Limit",0,0,500000,0,"See Sur. Limit",0]
[{"$f":"B350+1","v":250001},500000,0.05,null,0.04,{"$f":"G350+1","v":250001},500000,0.05,null,0.04,{"$f":"L350+1","v":300001},500000,0.05,null,0.04,{"$f":"Q350+1","v":500001},1000000,0.2,null,0.04]
[{"$f":"B351+1","v":500001},1000000,0.2,null,0.04,{"$f":"G351+1","v":500001},1000000,0.2,null,0.04,{"$f":"L351+1","v":500001},1000000,0.2,null,0.04,{"$f":"Q351+1","v":1000001},null,0.3,null,0.04]
[{"$f":"B352+1","v":1000001},null,0.3,null,0.04,{"$f":"G352+1","v":1000001},null,0.3,null,0.04,{"$f":"L352+1","v":1000001},null,0.3,null,0.04]
["Standard Deduction",null,null,null,null,"Maximum Limit Rs. 50000"]
["Surcharge Limit",null,null,null,null,"10%, if Taxable Income >5000000 & upto 10000000,15% -If Taxable Income is >10000000 & upto 20000000,25% ,if Taxable Income >20000000 & upto 50000000,and 37%, if Taxable income >50000000"]
["Fin. Year",null,2021,null,"-",{"$f":"C356+1","v":2022},"Tax rate for F.Y. 2021-22 (under \"New option u/s 115BAC\")-For Citizens of all Age"]
["Male",null,null,"SUR RATE","Cess","Female",null,null,"SUR RATE","Cess","Senior Citizen",null,null,"SUR RATE","Cess","Very Senior Citizen",null,null,"SUR RATE","Cess"]
["(below 60 years)",null,null,null,null,"(below 60 years)",null,null,null,null,"(>60,<80))",null,null,null,null,"(above 80 years)"]
[0,250000,0,"See Sur. Limit",0,0,250000,0,"See Sur. Limit",0,0,250000,0,"See Sur. Limit",0,0,250000,0,"See Sur. Limit",0]
[{"$f":"B359+1","v":250001},500000,0.05,null,0.04,{"$f":"G359+1","v":250001},500000,0.05,null,0.04,{"$f":"L359+1","v":250001},500000,0.05,null,0.04,{"$f":"Q359+1","v":250001},500000,0.05,null,0.04]
[500001,750000,0.1,null,0.04,500001,750000,0.1,null,0.04,500001,750000,0.1,null,0.04,500001,750000,0.1,null,0.04]
[750001,1000000,0.15,null,0.04,750001,1000000,0.15,null,0.04,750001,1000000,0.15,null,0.04,750001,1000000,0.15,null,0.04]
[1000001,1250000,0.2,null,0.04,1000001,1250000,0.2,null,0.04,1000001,1250000,0.2,null,0.04,1000001,1250000,0.2,null,0.04]
[1250001,1500000,0.25,null,0.04,1250001,1500000,0.25,null,0.04,1250001,1500000,0.25,null,0.04,1250001,1500000,0.25,null,0.04]
[1500001,null,0.3,null,0.04,1500001,null,0.3,null,0.04,1500001,null,0.3,null,0.04,1500001,null,0.3,null,0.04]
["Standard Deduction",null,null,null,null,"Maximum Limit Rs. 50000"]
["Surcharge Limit",null,null,null,null,"10%, if Taxable Income >5000000 & upto 10000000,15% -If Taxable Income is >10000000 & upto 20000000,25% ,if Taxable Income >20000000 & upto 50000000,and 37%, if Taxable income >50000000"]
["Fin. Year",null,2022,null,"-",{"$f":"C368+1","v":2023},"Tax rate for F.Y. 2022-23 (under \"Existing Option\")"]
["Male",null,null,"SUR RATE","Cess","Female",null,null,"SUR RATE","Cess","Senior Citizen",null,null,"SUR RATE","Cess","Very Senior Citizen",null,null,"SUR RATE","Cess"]
["(below 60 years)",null,null,null,null,"(below 60 years)",null,null,null,null,"(>60,<80))",null,null,null,null,"(above 80 years)"]
[0,250000,0,"See Sur. Limit",0,0,250000,0,"See Sur. Limit",0,0,300000,0,"See Sur. Limit",0,0,500000,0,"See Sur. Limit",0]
[{"$f":"B371+1","v":250001},500000,0.05,null,0.04,{"$f":"G371+1","v":250001},500000,0.05,null,0.04,{"$f":"L371+1","v":300001},500000,0.05,null,0.04,{"$f":"Q371+1","v":500001},1000000,0.2,null,0.04]
[{"$f":"B372+1","v":500001},1000000,0.2,null,0.04,{"$f":"G372+1","v":500001},1000000,0.2,null,0.04,{"$f":"L372+1","v":500001},1000000,0.2,null,0.04,{"$f":"Q372+1","v":1000001},null,0.3,null,0.04]
[{"$f":"B373+1","v":1000001},null,0.3,null,0.04,{"$f":"G373+1","v":1000001},null,0.3,null,0.04,{"$f":"L373+1","v":1000001},null,0.3,null,0.04]
["Standard Deduction",null,null,null,null,"Maximum Limit Rs. 50000"]
["Surcharge Limit",null,null,null,null,"10%, if Taxable Income >5000000 & upto 10000000,15% -If Taxable Income is >10000000 & upto 20000000,25% ,if Taxable Income >20000000 & upto 50000000,and 37%, if Taxable income >50000000"]
["Fin. Year",null,2022,null,"-",{"$f":"C377+1","v":2023},"Tax rate for F.Y. 2022-23 (under \"New option u/s 115BAC\")-For Citizens of all Age"]
["Male",null,null,"SUR RATE","Cess","Female",null,null,"SUR RATE","Cess","Senior Citizen",null,null,"SUR RATE","Cess","Very Senior Citizen",null,null,"SUR RATE","Cess"]
["(below 60 years)",null,null,null,null,"(below 60 years)",null,null,null,null,"(>60,<80))",null,null,null,null,"(above 80 years)"]
[0,250000,0,"See Sur. Limit",0,0,250000,0,"See Sur. Limit",0,0,250000,0,"See Sur. Limit",0,0,250000,0,"See Sur. Limit",0]
[{"$f":"B380+1","v":250001},500000,0.05,null,0.04,{"$f":"G380+1","v":250001},500000,0.05,null,0.04,{"$f":"L380+1","v":250001},500000,0.05,null,0.04,{"$f":"Q380+1","v":250001},500000,0.05,null,0.04]
[500001,750000,0.1,null,0.04,500001,750000,0.1,null,0.04,500001,750000,0.1,null,0.04,500001,750000,0.1,null,0.04]
[750001,1000000,0.15,null,0.04,750001,1000000,0.15,null,0.04,750001,1000000,0.15,null,0.04,750001,1000000,0.15,null,0.04]
[1000001,1250000,0.2,null,0.04,1000001,1250000,0.2,null,0.04,1000001,1250000,0.2,null,0.04,1000001,1250000,0.2,null,0.04]
[1250001,1500000,0.25,null,0.04,1250001,1500000,0.25,null,0.04,1250001,1500000,0.25,null,0.04,1250001,1500000,0.25,null,0.04]
[1500001,null,0.3,null,0.04,1500001,null,0.3,null,0.04,1500001,null,0.3,null,0.04,1500001,null,0.3,null,0.04]
["Standard Deduction",null,null,null,null,"Maximum Limit Rs. 50000"]
["Surcharge Limit",null,null,null,null,"10%, if Taxable Income >5000000 & upto 10000000,15% -If Taxable Income is >10000000 & upto 20000000,25% ,if Taxable Income >20000000 & upto 50000000,and 37%, if Taxable income >50000000"]
["Fin. Year",null,2023,null,"-",{"$f":"C389+1","v":2024},"Tax rate for F.Y. 2022-23 (under \"Existing Option\")"]
["Male",null,null,"SUR RATE","Cess","Female",null,null,"SUR RATE","Cess","Senior Citizen",null,null,"SUR RATE","Cess","Very Senior Citizen",null,null,"SUR RATE","Cess"]
["(below 60 years)",null,null,null,null,"(below 60 years)",null,null,null,null,"(>60,<80))",null,null,null,null,"(above 80 years)"]
[0,250000,0,"See Sur. Limit",0,0,250000,0,"See Sur. Limit",0,0,300000,0,"See Sur. Limit",0,0,500000,0,"See Sur. Limit",0]
[{"$f":"B392+1","v":250001},500000,0.05,null,0.04,{"$f":"G392+1","v":250001},500000,0.05,null,0.04,{"$f":"L392+1","v":300001},500000,0.05,null,0.04,{"$f":"Q392+1","v":500001},1000000,0.2,null,0.04]
[{"$f":"B393+1","v":500001},1000000,0.2,null,0.04,{"$f":"G393+1","v":500001},1000000,0.2,null,0.04,{"$f":"L393+1","v":500001},1000000,0.2,null,0.04,{"$f":"Q393+1","v":1000001},null,0.3,null,0.04]
[{"$f":"B394+1","v":1000001},null,0.3,null,0.04,{"$f":"G394+1","v":1000001},null,0.3,null,0.04,{"$f":"L394+1","v":1000001},null,0.3,null,0.04]
["Standard Deduction",null,null,null,null,"Maximum Limit Rs. 50000"]
["Surcharge Limit",null,null,null,null,"10%, if Taxable Income >5000000 & upto 10000000,15% -If Taxable Income is >10000000 & upto 20000000,25% ,if Taxable Income >20000000 & upto 50000000,and 37%, if Taxable income >50000000"]
["Fin. Year",null,2023,null,"-",{"$f":"C398+1","v":2024},"Tax rate for F.Y. 2023-24 (under \"New option u/s 115BAC\")-For Citizens of all Age"]
["Male",null,null,"SUR RATE","Cess","Female",null,null,"SUR RATE","Cess","Senior Citizen",null,null,"SUR RATE","Cess","Very Senior Citizen",null,null,"SUR RATE","Cess"]
["(below 60 years)",null,null,null,null,"(below 60 years)",null,null,null,null,"(>60,<80))",null,null,null,null,"(above 80 years)"]
[0,300000,0,"See Sur. Limit",0,0,300000,0,"See Sur. Limit",0,0,300000,0,"See Sur. Limit",0,0,300000,0,"See Sur. Limit",0]
[{"$f":"B401+1","v":300001},600000,0.05,null,0.04,{"$f":"G401+1","v":300001},600000,0.05,null,0.04,{"$f":"L401+1","v":300001},600000,0.05,null,0.04,{"$f":"Q401+1","v":300001},600000,0.05,null,0.04]
[{"$f":"B402+1","v":600001},900000,0.1,null,0.04,{"$f":"G402+1","v":600001},900000,0.1,null,0.04,{"$f":"L402+1","v":600001},900000,0.1,null,0.04,{"$f":"Q402+1","v":600001},900000,0.1,null,0.04]
[{"$f":"B403+1","v":900001},1200000,0.15,null,0.04,{"$f":"G403+1","v":900001},1200000,0.15,null,0.04,{"$f":"L403+1","v":900001},1200000,0.15,null,0.04,{"$f":"Q403+1","v":900001},1200000,0.15,null,0.04]
[{"$f":"B404+1","v":1200001},1500000,0.2,null,0.04,{"$f":"G404+1","v":1200001},1500000,0.2,null,0.04,{"$f":"L404+1","v":1200001},1500000,0.2,null,0.04,{"$f":"Q404+1","v":1200001},1500000,0.2,null,0.04]
[{"$f":"B405+1","v":1500001},null,0.3,null,0.04,{"$f":"G405+1","v":1500001},null,0.3,null,0.04,{"$f":"L405+1","v":1500001},null,0.3,null,0.04,{"$f":"Q405+1","v":1500001},null,0.3,null,0.04]
["Standard Deduction",null,null,null,null,"Maximum Limit Rs. 50000"]
["Surcharge Limit",null,null,null,null,"If Taxable Income is >5000000  to 10000000=10%, & > 10000000 to 20000000=15%, & >20000000 =25%"]
["Fin. Year",null,2024,null,"-",{"$f":"C409+1","v":2025},"Tax rate for F.Y. 2024-25 (under \"Existing Option\")"]
["Male",null,null,"SUR RATE","Cess","Female",null,null,"SUR RATE","Cess","Senior Citizen",null,null,"SUR RATE","Cess","Very Senior Citizen",null,null,"SUR RATE","Cess"]
["(below 60 years)",null,null,null,null,"(below 60 years)",null,null,null,null,"(>60,<80))",null,null,null,null,"(above 80 years)"]
[0,250000,0,"See Sur. Limit",0,0,250000,0,"See Sur. Limit",0,0,300000,0,"See Sur. Limit",0,0,500000,0,"See Sur. Limit",0]
[{"$f":"B412+1","v":250001},500000,0.05,null,0.04,{"$f":"G412+1","v":250001},500000,0.05,null,0.04,{"$f":"L412+1","v":300001},500000,0.05,null,0.04,{"$f":"Q412+1","v":500001},1000000,0.2,null,0.04]
[{"$f":"B413+1","v":500001},1000000,0.2,null,0.04,{"$f":"G413+1","v":500001},1000000,0.2,null,0.04,{"$f":"L413+1","v":500001},1000000,0.2,null,0.04,{"$f":"Q413+1","v":1000001},null,0.3,null,0.04]
[{"$f":"B414+1","v":1000001},null,0.3,null,0.04,{"$f":"G414+1","v":1000001},null,0.3,null,0.04,{"$f":"L414+1","v":1000001},null,0.3,null,0.04]
["Standard Deduction",null,null,null,null,"Maximum Limit Rs. 50000"]
["Surcharge Limit",null,null,null,null,"10%, if Taxable Income >5000000 & upto 10000000,15% -If Taxable Income is >10000000 & upto 20000000,25% ,if Taxable Income >20000000 & upto 50000000,and 37%, if Taxable income >50000000"]
["Fin. Year",null,2024,null,"-",{"$f":"C418+1","v":2025},"Tax rate for F.Y. 2023-24 (under \"New option u/s 115BAC\")-For Citizens of all Age"]
["Male",null,null,"SUR RATE","Cess","Female",null,null,"SUR RATE","Cess","Senior Citizen",null,null,"SUR RATE","Cess","Very Senior Citizen",null,null,"SUR RATE","Cess"]
["(below 60 years)",null,null,null,null,"(below 60 years)",null,null,null,null,"(>60,<80))",null,null,null,null,"(above 80 years)"]
[0,300000,0,"See Sur. Limit",0,0,300000,0,"See Sur. Limit",0,0,300000,0,"See Sur. Limit",0,0,300000,0,"See Sur. Limit",0]
[{"$f":"B421","v":300000},700000,0.05,null,0.04,{"$f":"G421","v":300000},700000,0.05,null,0.04,{"$f":"L421","v":300000},700000,0.05,null,0.04,{"$f":"Q421","v":300000},700000,0.05,null,0.04]
[{"$f":"B422","v":700000},1000000,0.1,null,0.04,{"$f":"G422","v":700000},1000000,0.1,null,0.04,{"$f":"L422","v":700000},1000000,0.1,null,0.04,{"$f":"Q422","v":700000},1000000,0.1,null,0.04]
[{"$f":"B423","v":1000000},1200000,0.15,null,0.04,{"$f":"G423","v":1000000},1200000,0.15,null,0.04,{"$f":"L423","v":1000000},1200000,0.15,null,0.04,{"$f":"Q423","v":1000000},1200000,0.15,null,0.04]
[{"$f":"B424","v":1200000},1500000,0.2,null,0.04,{"$f":"G424","v":1200000},1500000,0.2,null,0.04,{"$f":"L424","v":1200000},1500000,0.2,null,0.04,{"$f":"Q424","v":1200000},1500000,0.2,null,0.04]
["Above",1500000,0.3,null,0.04,"Above",1500000,0.3,null,0.04,"Above",1500000,0.3,null,0.04,"Above",1500000,0.3,null,0.04]
["Standard Deduction",null,null,null,null,"Maximum Limit Rs. 75000"]
["Surcharge Limit",null,null,null,null,"If Taxable Income is >5000000  to 10000000=10%, & > 10000000 to 20000000=15%, & >20000000 =25%"]
[null,"Use",null,"simpletaxindia.net",null,null,null,null," for further updation/new files regarding taxations matter and much more…",null,null,null,null,null,null,null,null,null,"Back",null,null,"Home"]
[null,875150]
["Male",null,null,"SUR RATE","Cess"]
["(below 60 years)",null,null,null,null,"Differential Rate"]
[0,250000,0,0,0,null,{"$f":"SUMPRODUCT(--($B$430>(B433:B435)), ($B$430-(B433:B435)), (F434:F436))","v":87530}]
[{"$f":"B433+1","v":250001},500000,0.05,0,0.04,{"$f":"C434-C433","v":0.05}]
[{"$f":"B434+1","v":500001},1000000,0.2,0,0.04,{"$f":"C435-C434","v":0.15000000000000002}]
[{"$f":"B435+1","v":1000001},null,0.3,0.15,0.04,{"$f":"C436-C435","v":9.9999999999999978E-2}]
[null,null,{"$f":"VLOOKUP($B$430,A433:C436,3)","v":0.2},{"$f":"VLOOKUP($B$430,B433:D436,3)","v":0},{"$f":"VLOOKUP($B$430,C433:E436,3)","v":0.04}]

{"sheet":"Intrest 234","index":36,"n_rows":51,"n_cols":15,"rows_kept":51,"cut":false,"hidden":false,"merged":[[32,1,32,14],[20,1,28,14],[29,1,29,14],[20,0,28,0],[30,1,31,14],[30,0,31,0],[6,13,6,14],[12,5,12,8],[12,11,12,13],[11,11,11,13],[10,9,10,10],[9,11,9,14],[8,5,8,12],[7,13,7,14],[12,9,12,10],[11,9,11,10],[10,5,10,8],[10,11,10,14],[16,2,16,6],[14,0,14,2],[15,0,15,14],[16,9,16,14],[11,5,11,8],[13,0,13,2],[14,11,14,13],[13,5,13,8],[13,9,13,10],[13,11,13,13],[13,3,13,4],[0,13,0,14],[1,0,1,14],[2,0,3,14],[4,0,4,14],[8,13,8,14],[5,0,5,1],[8,0,8,2],[5,2,5,3],[7,0,7,2],[5,4,6,4],[6,5,6,12],[7,5,7,12],[5,5,5,6],[5,7,5,8],[5,9,5,12],[5,13,5,14],[50,0,53,14],[18,0,18,14],[14,3,14,4],[39,0,39,14],[43,0,43,14],[40,0,42,14],[33,0,33,14],[34,0,38,14],[16,7,16,8],[14,9,14,10],[49,0,49,14],[44,0,48,14],[14,5,14,8],[17,0,17,14],[16,0,16,1],[19,0,19,14],[0,0,0,12],[10,0,10,2],[12,3,12,4],[11,3,11,4],[11,0,11,2],[12,0,12,2],[10,3,10,4],[9,0,9,4],[9,5,9,10],[7,4,8,4],[6,0,6,2]]}
["Calculate_Find_out_important_information_result_relating_to_Tax_matter",null,null,null,null,null,null,null,null,null,null,null,null,"Home"]
["Brief contents of section 234A-234D and its calculation"]
["The Income Tax Act provides for charging of interest for non- payment/short payment/deferment in \npayment of advance tax which is calculated as below:"]
[]
["Details Required"]
["Status",null,"Non Company",null,"For 234 A","Select Fin. Year",null,"2024-25",null,"Due Date (last date of selected F.Year)",null,null,null,{"$f":"'Table for challan'!$J$86","v":"31-Mar-2024"}]
["Is 234A applicable",null,null,"Yes",null,"Due Date of Filing the Return",null,null,null,null,null,null,null,"2024-07-31"]
["Is 234B applicable",null,null,"Yes","For 234B & 234 C","Date of filing the Return / Date completion of assessment U/s 144",null,null,null,null,null,null,null,"2024-08-12"]
["Is 234C applicable",null,null,"Yes",null,"Date of Determination of Income U/s 143(1)",null,null,null,null,null,null,null,"2024-08-12"]
["Advance Tax Deposite Details",null,null,null,null,"COMPUTATION",null,null,null,null,null,"Date of Determination of Income U/s 143(1)"]
[{"$f":"CONCATENATE(\"On or Before 15 June\",\"  \",$H$6)","v":"On or Before 15 June  2024-25"},null,null,0,null,"Total Tax on Gross Income",null,null,null,6914154,null,"Interest Payable"]
[{"$f":"CONCATENATE(\"On or Before 15 Sept.\",\"  \",$H$6)","v":"On or Before 15 Sept.  2024-25"},null,null,0,null,"Advance Tax Paid",null,null,null,0,null,"Under Sec. 234 A",null,null,{"$f":"IF(D7=\"Yes\",'Table for challan'!C69,0)","v":69141}]
[{"$f":"CONCATENATE(\"On or Before 15 Dec.\",\"  \",$H$6)","v":"On or Before 15 Dec.  2024-25"},null,null,0,null,"Tax Deducted at Source (TDS)",null,null,null,0,null,"Under Sec. 234 B",null,null,{"$f":"IF(D8=\"Yes\",'Table for challan'!C85,0)","v":345705}]
[{"$f":"CONCATENATE(\"On or Before 15 March\",\"  \",$H$6)","v":"On or Before 15 March  2024-25"},null,null,0,null,"Relief U/s 90, 90A, 91",null,null,null,0,null,"Under Sec. 234 C ",null,null,{"$f":"IF(D9=\"Yes\",IF(C6=\"Company\",'Table for challan'!$J$60,'Table for challan'!$J$67),0)","v":255819}]
["Total",null,null,{"$f":"SUM(D11:E14)","v":0},null,"MVAT Credit u/s 115JAA",null,null,null,0,null,"Total",null,null,{"$f":"SUM(O12:O14)","v":670665}]
["In summary"]
["Select section",null,"Calculation of Interest Under Section 234B",null,null,null,null,"Purpose ",null,{"$f":"'Table for challan'!H76","v":"For default in payment of advance tax"}]
["No Advance Tax Liability if Tax payable is less than Rs. 10000  (u/s 234C)"]
["Key feature/information relating to intrest u/s 234A-234D"]
["Basic"]
["A ","The Direct Tax Laws (Amendment) Act, 1987 inserted new sections 234A, 234B and 234C in the Income-tax Act from assessment year 1989-90 to provide for penal interest at higher rates for the defaults in late furnishing of the return of income, defaults in payment of advance tax and for deferment of advance tax respectively and omitted separate penalty provisions for these defaults. The interest payable under these sections was mandatory and there was no provision for reduction or waiver of the penal interest, as was provided specifically in this behalf prior to 1989. As a result, several taxpayers faced unintended hardships in certain circumstances."]
[]
[]
[]
[]
[]
[]
[]
[]
["B","To calculating interest on short fall/non-payment/ deferment of advance tax ignore any fraction of Rs.100."]
["C"," If there is shortfall of tax by under estimate of any capital gains tax or winning from lotteries, crossword puzzles, races etc. then no interest u/s 234C will be leviable."]
[]
["D ","Senior citizens (Over 60 Years) need not to pay advance tax if not having any business income. (w.e.f.1-4-2012)."]
["INTEREST U/S 234A:"]
["* Interest under section 234A is levied on the amount of tax as determined under section 143(1) and where regular assessment is made, the tax on total income as determined under such regular assessment as reduced by advance tax, tax deducted/collected at source, relief claimed under various sections like sections 90/90A/91 and tax credit claimed under section 115JAA/115JD.  * Interest under section 234A is levied for delay in filing the return of income. Interest is\nlevied at 1% per month or part of a month. The nature of interest is simple interest\n"]
[]
[]
[]
[]
["INTEREST U/S 234B:"]
["For short fall in payment of advance tax by more than 10%, simple interest @ 1% per month or part thereof is chargeable from 1st April of the assessment year to the date of processing u/s 143(1) or to the date of completion of regular assessment, on the tax as determined u/s 143(1) or on regular assessment less advance tax paid/ TDS or tax reliefs, if any, under Double Tax Avoidance Agreements with foreign countries."]
[]
[]
["INTEREST U/S 234C:"]
["For deferment of advance tax. If advance tax paid by 15th September is less than 30% of advance tax payable, simple interest @ 1% is payable for three months on tax determined on returned income as reduced by TDS/TCS/Amount of advance tax already paid or tax relief, if any, under Double Tax Avoidance Agreement with forgiving contribution. Similarly, if amount of tax paid on or before 15th December is less than 60% of tax due on returned income, interest @ 1% per month is to be charged for 3 months on the amount stated as above. Again, if the advance tax paid by 15th March is less than tax due on returned income, interest @ 1% per month on the shortfall is to be charged for one month."]
[]
[]
[]
[]
["INTEREST U/S 234D:"]
["Interest @ 0.5% is levied under this Section when any refund is granted to the assessee u/s 143(1) and on regular assessment it is found that either no refund is due or the amount already refunded exceeds the refund determined on regular assessment. The said interest is levied @ 0.5% on the whole or excess amount so refunded for every month or part thereof from the date of grant of refund to the date of such regular assessment"]

{"sheet":"Table for challan","index":37,"n_rows":151,"n_cols":68,"rows_kept":151,"cut":false,"hidden":true,"merged":[[52,5,52,10],[123,58,124,58],[149,50,149,51],[150,50,150,51],[137,50,137,58],[143,50,144,52],[143,53,144,55],[143,57,143,58],[145,57,145,58],[142,57,142,58],[138,50,138,52],[138,53,138,55],[140,50,140,52],[140,53,140,55],[141,50,141,52],[147,50,147,51],[148,50,148,51],[139,58,140,58],[141,53,141,55],[142,50,142,52],[142,53,142,55],[139,50,139,52],[139,53,139,55],[139,56,140,56],[139,57,140,57],[123,53,123,55],[116,50,116,55],[117,50,117,55],[133,50,133,51],[134,50,134,51],[123,57,124,57],[127,57,127,58],[123,56,124,56],[126,57,126,58],[124,50,124,52],[125,50,125,52],[123,50,123,52],[118,50,118,55],[125,53,125,55],[131,50,131,51],[119,50,119,55],[122,50,122,52],[126,50,126,52],[127,50,128,52],[124,53,124,55],[126,53,126,55],[127,53,128,55],[129,57,129,58],[132,50,132,51],[122,2,137,3],[104,0,104,2],[105,9,105,10],[104,9,104,10],[105,7,105,8],[104,7,104,8],[104,5,104,6],[105,5,105,6],[104,3,105,4],[113,50,113,51],[115,50,115,55],[23,56,23,57],[65,54,66,55],[69,0,69,2],[64,0,64,1],[61,0,61,1],[122,53,122,55],[105,1,105,2],[77,4,77,9],[99,56,100,56],[101,54,102,55],[61,54,62,55],[57,56,58,56],[57,0,57,1],[70,4,70,9],[70,0,70,2],[57,54,58,55],[59,54,60,55],[65,0,65,1],[63,0,63,1],[60,4,60,9],[23,54,23,55],[59,4,59,8],[59,0,59,2],[24,54,24,55],[7,61,7,62],[67,56,68,56],[22,56,22,57],[63,54,64,55],[69,56,70,56],[0,0,0,6],[59,56,60,56],[61,56,62,56],[27,55,27,59],[29,55,29,59],[24,56,24,57],[53,0,53,2],[55,0,55,1],[34,49,34,58],[53,4,53,9],[54,52,54,53],[54,50,54,51],[54,0,54,2],[1,61,1,67],[2,63,2,67],[58,0,58,1],[60,0,60,1],[22,54,22,55],[1,49,1,59],[62,0,62,1],[85,0,86,2],[74,0,74,1],[56,0,56,1],[81,0,81,1],[82,0,82,1],[80,0,80,1],[66,0,66,1],[67,0,67,1],[68,0,68,1],[47,13,47,15],[72,4,72,6],[73,0,73,1],[66,4,66,8],[72,7,72,9],[76,0,76,1],[77,0,77,1],[63,56,64,56],[97,0,97,1],[79,0,79,1],[89,0,89,1],[90,0,90,1],[87,0,87,2],[93,0,93,1],[94,0,94,1],[95,0,95,1],[73,7,73,9],[65,56,66,56],[71,7,71,9],[71,4,71,6],[71,0,71,1],[72,0,72,1],[73,4,73,6],[67,54,68,55],[103,56,104,56],[103,54,104,55],[107,54,108,55],[114,50,114,55],[105,54,106,55],[105,56,106,56],[95,54,96,55],[95,56,96,56],[97,54,98,55],[97,56,98,56],[99,54,100,55],[101,56,102,56],[107,56,108,56],[98,0,98,1],[83,0,83,1],[92,0,92,1],[91,0,91,1],[88,0,88,1],[96,0,96,1],[92,50,92,51],[72,49,72,58],[69,54,70,55],[78,0,78,1],[75,0,75,2],[92,52,92,53],[74,4,74,6],[75,7,75,9],[75,4,75,6],[74,7,74,9]]}
["Design & Prepaired by Pravesh Kumar Sharma, Accountant, please call-9460100093 or write mail to  praveshbkn@gmail.com for further query/error/updation/suggestion"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F. YEAR",{"$f":"'Tax Calculation'!C4","v":"2024-25"},"TAX CATEGAORY",{"$f":"'Tax Calculation'!E4","v":"MALE"},null,"CHANGE FIGURES INTO WORDS FOR SHEET \"CAL\"",null,null,null,null,null,null,null,null,null,null,null,"Determination of Maximum limit under Chapter VIA for f.y. 2014-15"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INDIVIUAL","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN",null,0,"Zero","Ten",null,null,null,null,null,null,null,null,null,null,"Selected Tax Category",{"$f":"'Tax Calculation'!E4","v":"MALE"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-06","Not defined","Not defined","Age =>65 Years","Not defined",null,1,"One","Twenty","Input","Num",{"$f":"BG25","v":0},"words","unit_remainder","units_remainder in words","RESULT",null,null,"Section","Name of section","INDIVIDUAL","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-07","Not defined","Not defined","Age =>65 Years","Not defined",null,2,"Two",null,"only units","Decimal",{"$f":"+BC4/10","v":0},null,null,null,null,null,null,"U/S 80 C ","Invesment in specified investment plans","No limit","No limit","No limit","No limit",{"$f":"IF($BL$3=$BL$4,BL5,IF($BL$3=$BM$4,BM5,IF($BL$3=$BN$4,BN5,BO5)))","v":"No limit"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-08","Not defined","Not defined","Age =>65 Years","Not defined",null,3,"Three",null,null,"Remainder",{"$f":"+MOD(BC4,10)","v":0},{"$f":"+VLOOKUP(+BC6,numdata,2)","v":"Zero"},null,null,{"$f":"+IF(+BC6>0,BD6,\"\")","v":""},"Units",null,"U/S 80CCC","Payment of premium for annuity plan of LIC or any other  ","No limit","No limit","No limit","No limit","No limit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-09","Not defined","Not defined","Age =>65 Years","Not defined",null,4,"Four",null,null,"Bal.num",{"$f":"+INT(BC5)","v":0},null,null,null,null,null,null,"U/S 80 CCD(1)","Employee cont. towards new pension scheme","No limit","No limit","No limit","No limit","No limit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-10","Not defined","Not defined","Age =>65 Years","Not defined",null,5,"Five",null,"only Tens","Decimal",{"$f":"+BC7/10","v":0},null,null,null,null,null,null,"U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)",null,150000,150000,150000,150000,150000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-11","Not defined","Not defined","Age =>65 Years","Not defined",null,6,"Six",null,null,"Remainder",{"$f":"+MOD(BC7,10)","v":0},{"$f":"+VLOOKUP(+BC9,numdata,2)","v":"Zero"},null,null,{"$f":"+IF(+BC9>0,BD9,\"\")","v":""},"Tens",null,"U/S 80 CCD(2)","Employer cont. towards new pension scheme ","10% of Salary","10% of Salary",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12","Not defined","Not defined","Age => 60  and  < 80","Aget => 80 Years",null,7,"Seven","Thirty",null,"Decimal",{"$f":"+BC4/100","v":0},null,null,null,null,null,null,"U/S 80CCF","Investment  in long term infrasturture bonds ","No limit","No limit","No limit","No limit","No limit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-13","Not defined","Not defined","Age => 60  and  < 80","Aget => 80 Years",null,8,"Eight","Forty","combined \nUnits&Tens","Remainder",{"$f":"+MOD(+BC4,100)","v":0},{"$f":"+VLOOKUP(+BC11,numdata,2)","v":"Zero"},{"$f":"IF(BC11>19,+MOD(BC11,10),0)","v":0},{"$f":"IF(BE11>0,VLOOKUP(+BE11,numdata,2),\"\")","v":""},{"$f":"+IF(+BC11>0,BD11 & \" \"&BF11,\"\")","v":""},"Units&Tens",null,"U/S 80D-","Medical ins. premium for himself, spous and childrens",15000,15000,20000,20000,20000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase between","Purchase between","Purchase between","Purchase between","Purchase between","Purchase on or",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-14","Not defined","Not defined","Age => 60  and  < 80","Aget => 80 Years",null,9,"Nine","Fifty",null,"Bal.num",{"$f":"+INT(BC10)","v":0},null,null,null,null,null,null,"U/S 80DD-","Medical treatment of dependent handicapped person",100000,100000,100000,100000,100000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1-Jan-89 to 31-Dec-98","1-Jan-99 to 14-Jan-00","15-Jan-00 to 28-Feb-01","1-Mar-01 to 28-Feb-02","1-Mar-02 to 28-Feb-03","after 1-Mar-03",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CATEG.",{"$f":"AS3","v":"INDIVIUAL"},{"$f":"AT3","v":"FEMALE"},{"$f":"AU3","v":"SENIOR CITIZEN"},{"$f":"AV3","v":"VERY SENIOR CITIZEN"},null,10,"Ten","Sixty",null,"Decimal",{"$f":"+BC12/10","v":0},null,null,null,null,null,null,"U/S 80DDB-","Spl ded to the guardion of a patient suff.from Cancer/Aids ",40000,40000,40000,40000,40000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"The year for which","[Vide Rule 15(1) of the","[Vide Rule 15(2) of the","[Vide Rule 15(3) of the","[Vide Rule 15(4) of the","[Vide Rule 15(5) of the","[Vide Rule 15(6) of the",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CONDITION",{"$f":"VLOOKUP($AT$2,AR4:AS12,2)","v":"Not defined"},{"$f":"VLOOKUP($AT$2,AR4:AT12,3)","v":"Not defined"},{"$f":"VLOOKUP($AT$2,AR4:AU12,4)","v":"Age => 60  and  < 80"},{"$f":"VLOOKUP($AT$2,AR4:AV12,5)","v":"Aget => 80 Years"},null,11,"Eleven","Seventy","Hundreds","Remainder",{"$f":"+MOD(+BC12,10)","v":0},{"$f":"+VLOOKUP(+BC14,numdata,2)","v":"Zero"},{"$f":"IF(BC14>19,+MOD(BC14,10),0)","v":0},{"$f":"IF(BE14>0,VLOOKUP(+BE14,numdata,2),\"\")","v":""},{"$f":"+IF(+BC14>0,BD14 &\" Hundred\",\"\")","v":""},"Hundreds",null,"U/S 80E-","Repayment of loan for higher education","No limit","No limit","No limit","No limit","No limit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"interest accruess","NSC (VIII) Issue Rules,1989","NSC (VIII) Issue Rules,1989","NSC (VIII) Issue Rules,1989","NSC (VIII) Issue Rules,1989","NSC (VIII) Issue Rules,1989","NSC (VIII) Issue Rules,1989",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESULT",{"$f":"HLOOKUP($AV$2,$AS$13:$AV$14,2)","v":"Not defined"},null,null,null,null,12,"Twelve","Eighty",null,"Bal.num",{"$f":"+INT(BC13)","v":0},null,null,null,null,null,null,"U/S 80EE","Intrest paid on House Building Loan( excluding u/s 24B)",100000,100000,100000,100000,100000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12,0.115,0.11,9.5000000000000001E-2,0.09,0.08,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Thirteen","Ninety",null,"Decimal",{"$f":"+BC15/100","v":0},null,null,null,null,null,null,"U/S 80G- ","Donation to certain funds,  charitable institutions etc.","No limit","No limit","No limit","No limit","No limit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"First year",12.4,11.83,11.3,9.7200000000000006,9.1999999999999993,8.16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Fourteen","Hundred","Thousands","Remainder",{"$f":"+MOD(+BC15,100)","v":0},{"$f":"+VLOOKUP(+BC17,numdata,2)","v":"Zero"},{"$f":"IF(BC17>19,+MOD(BC17,10),0)","v":0},{"$f":"IF(BE17>0,VLOOKUP(+BE17,numdata,2),\"\")","v":""},{"$f":"+IF(+BC17>0,BD17 & \" \"&BF17&\" Thousand\",\"\")","v":""},"Thousands",null,"80GG","Deduction in respect of rent paid ",24000,24000,24000,24000,24000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Second year",13.9,13.23,12.58,10.67,10.050000000000001,8.83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculation of intrest due u/s 234B ",null,null,null,null,null,15,"Fifteen",null,null,"Bal.num",{"$f":"+INT(BC16)","v":0},null,null,null,null,null,null,"U/S 80CCG","New Rajiv Gandhi Saving Scheme ",50000,50000,50000,50000,50000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Third year",15.6,14.8,14,11.71,10.97,9.5500000000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(when intrest due u/s 234C paid after ",null,null,null,null,null,16,"Sixteen",null,null,"Decimal",{"$f":"+BC18/100","v":0},null,null,null,null,null,null,"U/S 80TTA"," interest on deposits in savings account",10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fourth year",17.5,16.54,15.58,12.85,11.98,10.33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K32","v":0},null,null,null,null,null,17,"Seventeen",null,"Lacs","Remainder",{"$f":"+MOD(BC18,100)","v":0},{"$f":"+VLOOKUP(+BC20,numdata,2)","v":"Zero"},{"$f":"IF(BC20>19,+MOD(BC20,10),0)","v":0},{"$f":"IF(BE20>0,VLOOKUP(+BE20,numdata,2),\"\")","v":""},{"$f":"+IF(+BC20>0,BD20 & \" \"&BF20&\" Lacs\",\"\")","v":""},"Lacs",null,"U/S 80U- "," physical disability (including blindness) or mental retardation. ",100000,100000,100000,100000,100000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fifth year",19.7,18.510000000000002,17.350000000000001,14.1,13.09,11.17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,")",null,null,null,null,null,18,"Eighteen",null,"Crores","Bal.num",{"$f":"+INT(BC19)","v":0},{"$f":"+VLOOKUP(+BC21,numdata,2)","v":"Zero"},{"$f":"IF(BC21>19,+MOD(BC21,10),0)","v":0},{"$f":"IF(BE21>0,VLOOKUP(+BE21,numdata,2),\"\")","v":""},{"$f":"+IF(+BC21>0,BD21 &\" \"&BF21&\" Crores\",\"\")","v":""},"Crores"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Sixth year",22.4,20.69,19.309999999999999,15.47,14.29,12.08,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(AR18,\"  \",AR19,  AR20,\"  \",AR21)","v":"Calculation of intrest due u/s 234B   (when intrest due u/s 234C paid after 0  )"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest Total:",101.5,95.6,90.12,74.52,69.59,60.12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Nineteen",null,null,null,"TAX PAYABLE",null,{"$f":"'Table for Statement'!K1225","v":0},null,{"$f":"BG24","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Twenty",null,null,null,"TAX REFUNDABLE",null,{"$f":"IF(BH24>0,0,-BH24)","v":0},null,{"$f":"IF(BE24<0,-BE24,0)","v":0},{"$f":"'Table for Statement'!K1226","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Thirty",null,null,null,"NIL RETURN",null,0,null,{"$f":"MAX(BE23:BF24)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase From->","1980-01-01","1999-01-01","2000-01-15","2001-03-01","2002-03-01","2003-03-01","2011-11-01","2012-04-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Forty"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase To->","1998-12-31","2000-01-14","2001-02-28","2002-02-28","2003-02-28","2011-10-31","2012-03-31","2020-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,"Fifty"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest Rate ->",0.12,0.115,0.11,9.5000000000000001E-2,0.09,0.08,8.4000000000000005E-2,8.5999999999999993E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,"Sixty",null,null,null,null,{"$f":"BG21&\" \"&BG20&\" \"&BG17&\" \"&BG14&\" \"&BG11&\" \"","v":"     "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1st  com. year",12.4,11.83,11.3,9.7200000000000006,9.1999999999999993,8.16,8.58,8.7799999999999994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,"Seventy",null,null,null,null,{"$f":"IF(BG25=\"\",\"Only\")","v":false},{"$f":"IF(BG25>0,\"Only\",IF(BD29=FALSE,\"\",BD29))","v":""},{"$f":"IF(BE29=\"Only\",\"Rs.\",\"\")","v":""},null,{"$f":"IF(BD28<0,\"Only\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2nd  com. year",13.9,13.23,12.58,10.67,10.050000000000001,8.83,9.31,9.56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,"Eighty",null,null,null,null,{"$f":"CONCATENATE(BF29,BD28,BH29,BE29)","v":"     "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"3rd  com. year",15.6,14.8,14,11.71,10.97,9.5500000000000007,10.11,10.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,"Ninety"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"4th  com. year",17.5,16.54,15.58,12.85,11.98,10.33,10.98,11.31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,"Hundred"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"5th  com. year",19.7,18.510000000000002,17.350000000000001,14.1,13.09,11.17,11.92,12.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"6th  com. year",22.4,20.69,19.309999999999999,15.47,14.29,12.08,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Interest",111.5,95.6,90.12,74.52,69.59,60.12,50.9,52.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculation for Challan No 281"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maturity Amount",201.5,195.6,190.12,174.52,169.59,160.12,150.9,152.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input","Num",{"$f":"AY70","v":1040},"words","unit_remainder","units_remainder in words","RESULT",null,"192","92A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calendar Year Start:",{"$f":"W55","v":"00:00:00"},{"$f":"DATE(YEAR(P37)-6,MONTH(P37),DAY(P37))","v":"3793-12-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"only units","Decimal",{"$f":"+AZ36/10","v":104},null,null,null,null,null,"192","92B"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W56","v":"00:00:00"},{"$f":"DATE(YEAR(P38)-6,MONTH(P38),DAY(P38))","v":"3793-12-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remainder",{"$f":"+MOD(AZ36,10)","v":0},{"$f":"+VLOOKUP(+AZ38,numdata,2)","v":"Zero"},null,null,{"$f":"+IF(+AZ38>0,BA38,\"\")","v":""},"Units","193",193]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bal.num",{"$f":"+INT(AZ37)","v":104},null,null,null,null,null,"194",194]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchased Year","Date of Purchase\n(DD/MM/YYYY)","Amount Invested Rs","Accrued Interest Rs","Purchase Year",null,"Rate Applied","Financial Year for NSC intrest","Year Code","Relvant F.Y.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"only Tens","Decimal",{"$f":"+AZ39/10","v":10.4},null,null,null,null,null,"194A","94A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Useful Calculation'!E5","v":"2022-04-01"},{"$f":"'Useful Calculation'!E6","v":1000},{"$f":"IF(S41>0,HLOOKUP(O41,$O$26:$V$36,3+S41,TRUE)*P41/100,0)","v":0},{"$f":"IF(AND(S41>0,P41>0),S41,\"\")","v":""},{"$f":"IF(AND(O41>=$Q$37,O41<$P$37),CEILING(DAYS360(O41,$P$37)/360,1),0)","v":0},{"$f":"IF(Q41>0,(Q41*100)/P41,\"\")","v":""},"F. Year 2009-10",2,"2009-04-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remainder",{"$f":"+MOD(AZ39,10)","v":4},{"$f":"+VLOOKUP(+AZ41,numdata,2)","v":"Four"},null,null,{"$f":"+IF(+AZ41>0,BA41,\"\")","v":"Four"},"Tens","194B","94B"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Useful Calculation'!H5","v":"2020-04-01"},{"$f":"'Useful Calculation'!H6","v":1000},0,"",{"$f":"IF(AND(O42>=$Q$38,O42<$P$38),CEILING(DAYS360(O42,$P$38)/360,1),0)","v":0},"","F. Year 2010-11",3,"2010-04-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decimal",{"$f":"+AZ36/100","v":10.4},null,null,null,null,null,"194C","94C"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"IF(AND(O43>=$Q$37,O43<$P$37),CEILING(DAYS360(O43,$P$37)/360,1),0)","v":0},"","F. Year 2011-12",4,"2011-04-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"combined Units&Tens","Remainder",{"$f":"+MOD(+AZ36,100)","v":40},{"$f":"+VLOOKUP(+AZ43,numdata,2)","v":"Forty"},{"$f":"IF(AZ43>19,+MOD(AZ43,10),0)","v":0},{"$f":"IF(BB43>0,VLOOKUP(+BB43,numdata,2),\"\")","v":""},{"$f":"+IF(+AZ43>0,BA43 & \" \"&BC43,\"\")","v":"Forty "},"Units&Tens","194D","94D"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"IF(AND(O44>=$Q$37,O44<$P$37),CEILING(DAYS360(O44,$P$37)/360,1),0)","v":0},"","F. Year 2012-13",5,"2012-04-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bal.num",{"$f":"+INT(AZ42)","v":10},null,null,null,null,null,"194E","94E"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"IF(AND(O45>=$Q$37,O45<$P$37),CEILING(DAYS360(O45,$P$37)/360,1),0)","v":0},"","F. Year 2013-14",6,"2013-04-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decimal",{"$f":"+AZ44/10","v":1},null,null,null,null,null,"194EE","4EE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"IF(AND(O46>=$Q$37,O46<$P$37),CEILING(DAYS360(O46,$P$37)/360,1),0)","v":0},"","F. Year 2014-15",7,"2014-04-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hundreds","Remainder",{"$f":"+MOD(+AZ44,10)","v":0},{"$f":"+VLOOKUP(+AZ46,numdata,2)","v":"Zero"},{"$f":"IF(AZ46>19,+MOD(AZ46,10),0)","v":0},{"$f":"IF(BB46>0,VLOOKUP(+BB46,numdata,2),\"\")","v":""},{"$f":"+IF(+AZ46>0,BA46 &\" Hundred\",\"\")","v":""},"Hundreds","194F","94F"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"",{"$f":"IF(AND(O47>=$Q$37,O47<$P$37),CEILING(DAYS360(O47,$P$37)/360,1),0)","v":0},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bal.num",{"$f":"+INT(AZ45)","v":1},null,null,null,null,null,"194G","94G"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Accrued Interest",null,null,{"$f":"SUM(Q41:Q43)","v":0},null,null,null,{"$f":"'Useful Calculation'!E7","v":"F. Year 2024-25"},{"$f":"INDEX($V$41:$V$47,MATCH(U48,$U$41:$U$47,0))","v":{"$error":"#N/A"}},{"$f":"INDEX($W$41:$W$47,MATCH(U48,$U$41:$U$47,0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decimal",{"$f":"+AZ47/100","v":0.01},null,null,null,null,null,"194H","94H"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Useful Calculation'!H7","v":"F. Year 2024-25"},{"$f":"INDEX($V$41:$V$45,MATCH(U49,$U$41:$U$45,0))","v":{"$error":"#N/A"}},{"$f":"INDEX($W$41:$W$47,MATCH(U49,$U$41:$U$47,0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thousands","Remainder",{"$f":"+MOD(+AZ47,100)","v":1},{"$f":"+VLOOKUP(+AZ49,numdata,2)","v":"One"},{"$f":"IF(AZ49>19,+MOD(AZ49,10),0)","v":0},{"$f":"IF(BB49>0,VLOOKUP(+BB49,numdata,2),\"\")","v":""},{"$f":"+IF(+AZ49>0,BA49 & \" \"&BC49&\" Thousand\",\"\")","v":"One  Thousand"},"Thousands","194I","94I"]
["F.Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bal.num",{"$f":"+INT(AZ48)","v":0},null,null,null,null,null,"194J","94J"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decimal",{"$f":"+AZ50/100","v":0},null,null,null,null,null,"194K","94K"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lacs","Remainder",{"$f":"+MOD(AZ50,100)","v":0},{"$f":"+VLOOKUP(+AZ52,numdata,2)","v":"Zero"},{"$f":"IF(AZ52>19,+MOD(AZ52,10),0)","v":0},{"$f":"IF(BB52>0,VLOOKUP(+BB52,numdata,2),\"\")","v":""},{"$f":"+IF(+AZ52>0,BA52 & \" \"&BC52&\" Lacs\",\"\")","v":""},"Lacs","195",195]
[null,null,null,null,{"$f":"IF(D53=\"\",\"\",IF(MOD(D53,10)>=5,D53-MOD(D53,10)+10,D53-MOD(D53,10)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crores","Bal.num",{"$f":"+INT(AZ51)","v":0},{"$f":"+VLOOKUP(+AZ53,numdata,2)","v":"Zero"},{"$f":"IF(AZ53>19,+MOD(AZ53,10),0)","v":0},{"$f":"IF(BB53>0,VLOOKUP(+BB53,numdata,2),\"\")","v":""},{"$f":"+IF(+AZ53>0,BA53 &\" \"&BC53&\" Crores\",\"\")","v":""},"Crores","196A","96A"]
["Calculation of Interest Under Section 234A",null,null,null,"Interest U/s 234C for Companies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD53&\" \"&BD52&\" \"&BD49&\" \"&BD46&\" \"&BD43&\" \"","v":"  One  Thousand  Forty  "},null,null,null,null,"196B","96B"]
["Calculation of Default Period",null,null,null,"Tax Rate","Tax Amt","Deposited","Shortfall","Rounded off","Int u/s 234C","FIN. YEAR",{"$f":"'Intrest 234'!$H$6","v":"2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deductee code",null,"Section Code",null,null,null,null,"196C","96C"]
["Due Date of Filing the Return",null,{"$f":"'Intrest 234'!N7","v":"2024-07-31"},null,{"$f":"IF($L$55=\"2015-16\",K56,L56)","v":0.15},{"$f":"ROUND($C$93*E56,0)","v":1037123},{"$f":"C95+C96","v":0},{"$f":"MAX(F56-G56,0)","v":1037123},{"$f":"IF(H56>0,ROUNDDOWN(H56,-2),0)","v":1037100},{"$f":"IF(I56<0,0,ROUND(I56*0.01*3,0))","v":31113},0,0.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Challan Data'!D10","v":2},"Ö",{"$f":"'Challan Data'!I20","v":1},"Ö",null,null,null,"196D","96D"]
["Date of filing the Return or Date completion of assessment U/s 144",null,{"$f":"'Intrest 234'!N8","v":"2024-08-12"},null,{"$f":"IF($L$55=\"2015-16\",K57,L57)","v":0.45},{"$f":"ROUND($C$93*E57,0)","v":3111369},{"$f":"G56+C97","v":0},{"$f":"MAX(F57-G57,0)","v":3111369},{"$f":"IF(H57>0,ROUNDDOWN(H57,-2),0)","v":3111300},{"$f":"IF(I57<0,0,ROUNDDOWN(I57,-2)*0.01*3)","v":93339},0.3,0.45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"206C","6CA"]
["Period for which interest is payable",null,{"$f":"DAYS360(C56,C57,TRUE)","v":12},null,{"$f":"IF($L$55=\"2015-16\",K58,L58)","v":0.75},{"$f":"ROUND($C$93*E58,0)","v":5185616},{"$f":"G57+C98","v":0},{"$f":"MAX(F58-G58,0)","v":5185616},{"$f":"IF(H58>0,ROUNDDOWN(H58,-2),0)","v":5185600},{"$f":"IF(I58<0,0,ROUNDDOWN(I58,-2)*0.01*3)","v":155568},0.6,0.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE58","v":1000},{"$f":"13-LEN(AY58)","v":9},{"$f":"REPT(\" \",AZ58)","v":"         "},{"$f":"CONCATENATE(BA58,AY58)","v":"         1000"},"Income Tax ",null,{"$f":"'Challan Data'!D15","v":1000},"206C","6CB"]
["Number of months",null,{"$f":"ROUNDUP((C58/30),0)","v":1},null,{"$f":"IF($L$55=\"2015-16\",K59,L59)","v":1},{"$f":"ROUND($C$93*E59,0)","v":6914154},{"$f":"G58+C99","v":0},{"$f":"MAX(F59-G59,0)","v":6914154},{"$f":"IF(H59>0,ROUNDDOWN(H59,-2),0)","v":6914100},{"$f":"IF(I59<0,0,ROUNDDOWN(I59,-2)*0.01*1)","v":69141},1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"206C","6CC"]
["Calculation of Interest and Tax Payable",null,null,null,"Total Interest",null,null,null,null,{"$f":"SUM(J56:J59)","v":349161},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE60","v":0},{"$f":"13-LEN(AY60)","v":12},{"$f":"REPT(\" \",AZ60)","v":"            "},{"$f":"CONCATENATE(BA60,AY60)","v":"            0"},"Surcharge",null,{"$f":"'Challan Data'!E15","v":0},"206C","6CD"]
["Particular",null,"Amount",null,"Interest U/s 234C for Non-Companies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"206C","6CE"]
["Total Tax on Gross Income",null,{"$f":"'Intrest 234'!J11","v":6914154},null,"Tax Rate","Tax Amt","Deposited","Shortfall","Rounded off","Int u/s 234C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE62","v":40},{"$f":"13-LEN(AY62)","v":11},{"$f":"REPT(\" \",AZ62)","v":"           "},{"$f":"CONCATENATE(BA62,AY62)","v":"           40"},"Education Cess",null,{"$f":"'Challan Data'!F15","v":40},"206C","6CF"]
["Less:",null,null,null,0,{"$f":"ROUND($C$93*E63,0)","v":0},{"$f":"C95","v":0},{"$f":"MAX(F63-G63,0)","v":0},{"$f":"IF(H63>0,ROUNDDOWN(H63,-2),0)","v":0},{"$f":"IF(I63<0,0,ROUND(I63*0.01*3,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SELECTED CODE",{"$f":"'Challan Data'!D11","v":"92A"}]
["Advance Tax Paid",null,{"$f":"'Intrest 234'!J12","v":0},null,0.3,{"$f":"ROUND($C$93*E64,0)","v":2074246},{"$f":"G63+C96","v":0},{"$f":"MAX(F64-G64,0)","v":2074246},{"$f":"IF(H64>0,ROUNDDOWN(H64,-2),0)","v":2074200},{"$f":"IF(I64<0,0,ROUNDDOWN(I64,-2)*0.01*3)","v":62226},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE64","v":0},{"$f":"13-LEN(AY64)","v":12},{"$f":"REPT(\" \",AZ64)","v":"            "},{"$f":"CONCATENATE(BA64,AY64)","v":"            0"},"Interest",null,{"$f":"'Challan Data'!G15","v":0},"Ist digit",{"$f":"RIGHT($BG$63,1)","v":"A"}]
["Tax Deducted at Source (TDS)",null,{"$f":"'Intrest 234'!J13","v":0},null,0.6,{"$f":"ROUND($C$93*E65,0)","v":4148492},{"$f":"G64+C97","v":0},{"$f":"MAX(F65-G65,0)","v":4148492},{"$f":"IF(H65>0,ROUNDDOWN(H65,-2),0)","v":4148400},{"$f":"IF(I65<0,0,ROUNDDOWN(I65,-2)*0.01*3)","v":124452},90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iind digit",{"$f":"MID(BG63,2,1)","v":"2"}]
["Relief U/s 90, 90A, 91",null,{"$f":"'Intrest 234'!J14","v":0},null,1,{"$f":"ROUND($C$93*E66,0)","v":6914154},{"$f":"G65+C98","v":0},{"$f":"MAX(F66-G66,0)","v":6914154},{"$f":"IF(H66>0,ROUNDDOWN(H66,-2),0)","v":6914100},{"$f":"IF(I66<0,0,ROUNDDOWN(I66,-2)*0.01*1)","v":69141},271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE66","v":0},{"$f":"13-LEN(AY66)","v":12},{"$f":"REPT(\" \",AZ66)","v":"            "},{"$f":"CONCATENATE(BA66,AY66)","v":"            0"},"Penalty",null,{"$f":"'Challan Data'!H15","v":0},"IIIrd digit",{"$f":"MID(BG63,1,1)","v":"9"}]
["MVAT Credit u/s 115JAA",null,{"$f":"'Intrest 234'!J15","v":0},null,"Total Interest",null,null,null,null,{"$f":"SUM(J63:J66)","v":255819},452]
["Amount on which Interest is Payable (Rounded up to nearest 100 as per Sec 387)",null,{"$f":"IF((C62-C65)>10000,(MAX((ROUNDDOWN(C62-SUM(C64:C67),-2)),0)),0)","v":6914100},null,null,null,null,null,null,null,201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE68","v":0},{"$f":"13-LEN(AY68)","v":12},{"$f":"REPT(\" \",AZ68)","v":"            "},{"$f":"CONCATENATE(BA68,AY68)","v":"            0"},"Others",null,{"$f":"'Challan Data'!I15","v":0}]
["Interest Payable",null,{"$f":"MAX((C68*0.01*C59),0)","v":69141},null,null,null,null,null,null,null,1014]
["Calculation of Interest Under Section 234B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE70","v":1040},{"$f":"13-LEN(AY70)","v":9},{"$f":"REPT(\" \",AZ70)","v":"         "},{"$f":"CONCATENATE(BA70,AY70)","v":"         1040"},"Total",null,{"$f":"'Challan Data'!J15","v":1040}]
["Calculation of Default Period"]
["Due Date (1 April of the A.Y)",null,{"$f":"'Intrest 234'!N6","v":"31-Mar-2024"},null,"Calculation of Interest Under Section 234A",null,null,"For default in furnishing return of income"]
["Date of Determination of Income U/s 143(1)",null,{"$f":"'Intrest 234'!N9","v":"2024-08-12"},null,"Calculation of Interest Under Section 234B",null,null,"For default in payment of advance tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculation for Challan No 280"]
["Period for which interest is payable",null,{"$f":"DAYS360(C72,C73,TRUE)","v":132},null,"Calculation of Interest Under Section 234C",null,null,"For deferment of advance tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input","Num",{"$f":"BE108","v":1040},"words","unit_remainder","units_remainder in words","RESULT",null,"192","92A"]
["Number of months",null,{"$f":"ROUNDUP(C74/30,0)","v":5},null,"Select",null,null,"Output",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"only units","Decimal",{"$f":"+AZ74/10","v":104},null,null,null,null,null,"192","92B"]
["Calculation of Interest",null,null,null,{"$f":"'Intrest 234'!C17","v":"Calculation of Interest Under Section 234B"},null,null,{"$f":"INDEX($H$72:$H$74,MATCH(E76,$E$72:$E$74,0))","v":"For default in payment of advance tax"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remainder",{"$f":"+MOD(AZ74,10)","v":0},{"$f":"+VLOOKUP(+AZ76,numdata,2)","v":"Zero"},null,null,{"$f":"+IF(+AZ76>0,BA76,\"\")","v":""},"Units","193",193]
["Particular",null,"Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bal.num",{"$f":"+INT(AZ75)","v":104},null,null,null,null,null,"194",194]
["Total Tax on Gross Income",null,{"$f":"C62","v":6914154},null,"Selected data for Tax Calculator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"only Tens","Decimal",{"$f":"+AZ77/10","v":10.4},null,null,null,null,null,"194A","94A"]
["Less:",null,null,null,"Fin. Year","Month","Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remainder",{"$f":"+MOD(AZ77,10)","v":4},{"$f":"+VLOOKUP(+AZ79,numdata,2)","v":"Four"},null,null,{"$f":"+IF(+AZ79>0,BA79,\"\")","v":"Four"},"Tens","194B","94B"]
["Abvance Tax Paid",null,{"$f":"C64","v":0},null,{"$f":"'Intrest 234'!H6","v":"2024-25"},{"$f":"VLOOKUP(E80,pks!$C$53:$E$92,3)","v":"2023-04-01"},{"$f":"YEAR(F80)","v":2023},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decimal",{"$f":"+AZ74/100","v":10.4},null,null,null,null,null,"194C","94C"]
["Tax Deducted at Source (TDS)",null,{"$f":"C65","v":0},null,"Day","Space","Month","Space","Year","Final Result",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"combined Units&Tens","Remainder",{"$f":"+MOD(+AZ74,100)","v":40},{"$f":"+VLOOKUP(+AZ81,numdata,2)","v":"Forty"},{"$f":"IF(AZ81>19,+MOD(AZ81,10),0)","v":0},{"$f":"IF(BB81>0,VLOOKUP(+BB81,numdata,2),\"\")","v":""},{"$f":"+IF(+AZ81>0,BA81 & \" \"&BC81,\"\")","v":"Forty "},"Units&Tens","194D","94D"]
["Relief U/s 90, 90A, 91",null,{"$f":"C66","v":0},null,15,"-","Jun","-",{"$f":"RIGHT($G$80,4)","v":"2023"},{"$f":"CONCATENATE(E82,F82,G82,H82,I82)","v":"15-Jun-2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bal.num",{"$f":"+INT(AZ80)","v":10},null,null,null,null,null,"194E","94E"]
["MVAT Credit U/s 115JAA",null,{"$f":"C67","v":0},null,15,"-","Sep","-",{"$f":"RIGHT($G$80,4)","v":"2023"},{"$f":"CONCATENATE(E83,F83,G83,H83,I83)","v":"15-Sep-2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decimal",{"$f":"+AZ82/10","v":1},null,null,null,null,null,"194EE","4EE"]
["Amount on which Interest is Payable (Rounded up to nearest 100 as per Sec 387)",null,{"$f":"IF((C78-C81)>10000,(MAX((ROUNDDOWN((IF(((C78-SUM(C81:C83))*90%)>C80,C78,0))-SUM(C80:C83),-2)),0)),0)","v":6914100},null,15,"-","Dec","-",{"$f":"RIGHT($G$80,4)","v":"2023"},{"$f":"CONCATENATE(E84,F84,G84,H84,I84)","v":"15-Dec-2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hundreds","Remainder",{"$f":"+MOD(+AZ82,10)","v":0},{"$f":"+VLOOKUP(+AZ84,numdata,2)","v":"Zero"},{"$f":"IF(AZ84>19,+MOD(AZ84,10),0)","v":0},{"$f":"IF(BB84>0,VLOOKUP(+BB84,numdata,2),\"\")","v":""},{"$f":"+IF(+AZ84>0,BA84 &\" Hundred\",\"\")","v":""},"Hundreds","194F","94F"]
["Interest",null,{"$f":"IF(C75<0,0,ROUND((C84*0.01*C75),0))","v":345705},null,15,"-","Mar","-",{"$f":"RIGHT($G$80,4)+1","v":2024},{"$f":"CONCATENATE(E85,F85,G85,H85,I85)","v":"15-Mar-2024"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bal.num",{"$f":"+INT(AZ83)","v":1},null,null,null,null,null,"194G","94G"]
["Calculation of Interest Under Section 234C",null,null,null,31,"-","Mar","-",{"$f":"RIGHT($G$80,4)+1","v":2024},{"$f":"CONCATENATE(E86,F86,G86,H86,I86)","v":"31-Mar-2024"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decimal",{"$f":"+AZ85/100","v":0.01},null,null,null,null,null,"194H","94H"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thousands","Remainder",{"$f":"+MOD(+AZ85,100)","v":1},{"$f":"+VLOOKUP(+AZ87,numdata,2)","v":"One"},{"$f":"IF(AZ87>19,+MOD(AZ87,10),0)","v":0},{"$f":"IF(BB87>0,VLOOKUP(+BB87,numdata,2),\"\")","v":""},{"$f":"+IF(+AZ87>0,BA87 & \" \"&BC87&\" Thousand\",\"\")","v":"One  Thousand"},"Thousands","194I","94I"]
["Paricular",null,null,null,{"$f":"C84*0.01","v":69141},{"$f":"E88*5","v":345705},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bal.num",{"$f":"+INT(AZ86)","v":0},null,null,null,null,null,"194J","94J"]
["Total Tax on Gross Income",null,{"$f":"C78","v":6914154},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decimal",{"$f":"+AZ88/100","v":0},null,null,null,null,null,"194K","94K"]
["Less:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lacs","Remainder",{"$f":"+MOD(AZ88,100)","v":0},{"$f":"+VLOOKUP(+AZ90,numdata,2)","v":"Zero"},{"$f":"IF(AZ90>19,+MOD(AZ90,10),0)","v":0},{"$f":"IF(BB90>0,VLOOKUP(+BB90,numdata,2),\"\")","v":""},{"$f":"+IF(+AZ90>0,BA90 & \" \"&BC90&\" Lacs\",\"\")","v":""},"Lacs","195",195]
["Tax Deducted at Source (TDS)",null,{"$f":"C81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crores","Bal.num",{"$f":"+INT(AZ89)","v":0},{"$f":"+VLOOKUP(+AZ91,numdata,2)","v":"Zero"},{"$f":"IF(AZ91>19,+MOD(AZ91,10),0)","v":0},{"$f":"IF(BB91>0,VLOOKUP(+BB91,numdata,2),\"\")","v":""},{"$f":"+IF(+AZ91>0,BA91 &\" \"&BC91&\" Crores\",\"\")","v":""},"Crores","196A","96A"]
["Relief U/s 90, 90A, 91",null,{"$f":"C82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD91&\" \"&BD90&\" \"&BD87&\" \"&BD84&\" \"&BD81&\" \"","v":"  One  Thousand  Forty  "},null,null,null,null,"196B","96B"]
["Net Tax After TDS and Relief",null,{"$f":"C89-SUM(C91:C92)","v":6914154},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deductee code",null,"Section Code",null,null,null,null,"196C","96C"]
["Advance Tax Deposite Details",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Challan Data'!D37","v":"OTHERS"},"Ö",{"$f":"'Challan Data'!D38","v":"SELF ASSESSMENT TAX (300) "},"Ö",null,null,null,"196D","96D"]
["On or Before 15 June",null,{"$f":"'Intrest 234'!D11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"206C","6CA"]
["On or Before 15 September",null,{"$f":"'Intrest 234'!D12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE96","v":1000},{"$f":"13-LEN(AY96)","v":9},{"$f":"REPT(\" \",AZ96)","v":"         "},{"$f":"CONCATENATE(BA96,AY96)","v":"         1000"},"Income Tax ",null,{"$f":"'Challan Data'!D42","v":1000},"206C","6CB"]
["On or Before 15 December",null,{"$f":"'Intrest 234'!D13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"206C","6CC"]
["On or Before 15 March",null,{"$f":"'Intrest 234'!D14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE98","v":0},{"$f":"13-LEN(AY98)","v":12},{"$f":"REPT(\" \",AZ98)","v":"            "},{"$f":"CONCATENATE(BA98,AY98)","v":"            0"},"Surcharge",null,{"$f":"'Challan Data'!E42","v":0},"206C","6CD"]
["Total Advance Tax upto 15 March",null,{"$f":"SUM(E94:E100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"206C","6CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE100","v":40},{"$f":"13-LEN(AY100)","v":11},{"$f":"REPT(\" \",AZ100)","v":"           "},{"$f":"CONCATENATE(BA100,AY100)","v":"           40"},"Education Cess",null,{"$f":"'Challan Data'!F42","v":40},"206C","6CF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SELECTED CODE",{"$f":"'Challan Data'!I48","v":0}]
["PAN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE102","v":0},{"$f":"13-LEN(AY102)","v":12},{"$f":"REPT(\" \",AZ102)","v":"            "},{"$f":"CONCATENATE(BA102,AY102)","v":"            0"},"Interest",null,{"$f":"'Challan Data'!G42","v":0},"Ist digit",{"$f":"RIGHT($BG$63,1)","v":"A"}]
["AEPPS4816R",{"$f":"AND(NOT(SUM(--ISNUMBER(VALUE(MID(#REF!,ROW(INDIRECT(\"1:5\")),1))))),SUM(--ISNUMBER(INT(MID(A103,ROW(INDIRECT(\"6:9\")),1))))=4,NOT(--ISNUMBER(RIGHT(A103,1))),LEN(A103)=10)","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iind digit",{"$f":"MID(BG101,2,1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE104","v":0},{"$f":"13-LEN(AY104)","v":12},{"$f":"REPT(\" \",AZ104)","v":"            "},{"$f":"CONCATENATE(BA104,AY104)","v":"            0"},"Penalty",null,{"$f":"'Challan Data'!H42","v":0},"IIIrd digit",{"$f":"MID(BG101,1,1)","v":"0"}]
["CHECKING OF PAN NO",null,null,"Extract of Name",null,"FIRST NAME",null,"MIDDLE",null,"SURNAME"]
["NAME",{"$f":"'Useful Calculation'!$C$38","v":"pravesh kumar"},null,null,null,{"$f":"LEFT(B106,FIND(\" \",B106)-1)","v":"pravesh"},null,{"$f":"IF(ISERR(MID(B106,FIND(\" \",B106)+1,IF(ISERR(FIND(\" \",B106,FIND(\" \",B106)+1)),FIND(\" \",B106),FIND(\" \",B106,FIND(\" \",B106)+1))-FIND(\" \",B106)-1)),\"\",MID(B106,FIND(\" \",B106)+1,IF(ISERR(FIND(\" \",B106,FIND(\" \",B106)+1)),FIND(\" \",B106),FIND(\" \",B106,FIND(\" \",B106)+1))-FIND(\" \",B106)-1))","v":""},null,{"$f":"RIGHT(B106,LEN(B106)-FIND(\"*\",SUBSTITUTE(B106,\" \",\"*\",LEN(B106)-LEN(SUBSTITUTE(B106,\" \",\"\")))))","v":"kumar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE106","v":0},{"$f":"13-LEN(AY106)","v":12},{"$f":"REPT(\" \",AZ106)","v":"            "},{"$f":"CONCATENATE(BA106,AY106)","v":"            0"},"Others",null,{"$f":"'Challan Data'!I42","v":0}]
["PAN NO",1,2,3,4,5,6,7,8,9,10]
[{"$f":"'Useful Calculation'!$A$38","v":"AEPPS4816R"},{"$f":"MID(A108,1,1)","v":"A"},{"$f":"MID(A108,2,1)","v":"E"},{"$f":"MID(A108,3,1)","v":"P"},{"$f":"MID(A108,4,1)","v":"P"},{"$f":"MID(A108,5,1)","v":"S"},{"$f":"MID(A108,6,1)","v":"4"},{"$f":"MID(A108,7,1)","v":"8"},{"$f":"MID(A108,8,1)","v":"1"},{"$f":"MID(A108,9,1)","v":"6"},{"$f":"MID(A108,10,1)","v":"R"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE108","v":1040},{"$f":"13-LEN(AY108)","v":9},{"$f":"REPT(\" \",AZ108)","v":"         "},{"$f":"CONCATENATE(BA108,AY108)","v":"         1040"},"Total",null,{"$f":"'Challan Data'!J42","v":1040}]
[null,{"$f":"VLOOKUP(B108,$B$113:$B$138,1)","v":"A"},{"$f":"VLOOKUP(C108,$B$113:$B$138,1)","v":"E"},{"$f":"VLOOKUP(D108,$B$113:$B$138,1)","v":"P"},"P",{"$f":"LEFT(J106,1)","v":"k"},{"$f":"MOD(G108,10)","v":4},{"$f":"MOD(H108,10)","v":8},{"$f":"MOD(I108,10)","v":1},{"$f":"MOD(J108,10)","v":6},{"$f":"VLOOKUP(K108,$B$113:$B$138,1)","v":"R"}]
[null,{"$f":"IF(B109=B108,\"O.K.\",\"ERROR\")","v":"O.K."},"O.K.","O.K.","O.K.","ERROR","ERROR","ERROR","ERROR","ERROR","O.K."]
[null,{"$f":"IF(ISERROR(B110),\"ERROR\",\"O.K.\")","v":"O.K."},{"$f":"IF(ISERROR(C110),\"ERROR\",\"O.K.\")","v":"O.K."},{"$f":"IF(ISERROR(D110),\"ERROR\",\"O.K.\")","v":"O.K."},{"$f":"E110","v":"O.K."},{"$f":"F110","v":"ERROR"},{"$f":"IF(ISERROR(G110),\"ERROR\",\"O.K.\")","v":"O.K."},{"$f":"IF(ISERROR(H110),\"ERROR\",\"O.K.\")","v":"O.K."},{"$f":"IF(ISERROR(I110),\"ERROR\",\"O.K.\")","v":"O.K."},{"$f":"IF(ISERROR(J110),\"ERROR\",\"O.K.\")","v":"O.K."},{"$f":"IF(ISERROR(K110),\"ERROR\",\"O.K.\")","v":"O.K."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ADDRESS",{"$f":"'Challan Data'!D31","v":"TREASURY OFFICE"},null,null,null,null,null,{"$f":"CONCATENATE(AZ111,\",\",AZ112,\",\",AZ113)","v":"TREASURY OFFICE,BIKANER,RAJASTHAN"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CITY",{"$f":"'Challan Data'!D32","v":"BIKANER"}]
[null,"A",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STATE",{"$f":"'Challan Data'!D33","v":"RAJASTHAN"}]
[null,"B",1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type of Payment",null,{"$f":"BA94","v":"SELF ASSESSMENT TAX (300) "},null,null,null,"Ö"]
[null,"C",2,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ADVANCE TAX (100) ",null,null,null,null,null,{"$f":"IF($BA$114=AY115,$BE$114,\"\")","v":""}]
[null,"D",3,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SELF ASSESSMENT TAX (300) ",null,null,null,null,null,"Ö"]
[null,"E",4,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TAX ON REGULAR ASSESSMENT (400) ",null,null,null,null,null,""]
[null,"F",5,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SURTAX (102)",null,null,null,null,null,""]
[null,"G",6,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TAX ON DISTRIBUTED PROFITS OF DOMESTIC COMPANIES (106)",null,null,null,null,null,"",null,"TEXT(A2,\"DD/MM/YYYY\")"]
[null,"H",7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TAX ON DISTRIBUTED INCOME TO UNIT HOLDERS (107)",null,null,null,null,null,""]
[null,"I",8,8]
[null,"J",9,9]
[null,"K","Digit and Number Code list for PAN checking",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deductee Code",null,null,{"$f":"'Challan Data'!D37","v":"OTHERS"},null,null,"Cash","Debit to A/c","Cheuqe No."]
[null,"L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Types of Payment (select one)",null,null,{"$f":"'Challan Data'!D38","v":"SELF ASSESSMENT TAX (300) "},null,null,"Cash",{"$f":"CONCATENATE(BF123,\"  \",\" \",BB126,\"  \",\"dated\",\"  \",TEXT(BB127,\"DD/MM/YYYY\"),\"  \")","v":"Debit to A/c   001525  dated  01/08/2016  "},{"$f":"CONCATENATE(BG123,\" \",\"  \",BB126,\"  \",\"dated\",\"  \",TEXT(BB127,\"DD/MM/YYYY\"),\"  \")","v":"Cheuqe No.   001525  dated  01/08/2016  "}]
[null,"M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mode of Tax Payment",null,null,{"$f":"'Challan Data'!G39","v":"Debit to A/c"}]
[null,"N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BB122=\"Debit to A/c\",\"Account No\",\"Cheque No.\")","v":"Cheque No."},null,null,{"$f":"'Challan Data'!G43","v":"001525"},null,null,"Cash",{"$f":"CONCATENATE(BF123,\"  \",\" \",BB126,\"  \")","v":"Debit to A/c   001525  "},{"$f":"CONCATENATE(BG123,\" \",\"  \",BB126,\" \")","v":"Cheuqe No.   001525 "}]
[null,"O",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BB122=\"Debit to A/C\",\"Date to Debit to A/C\",\"Cheque dated\")","v":"Cheque dated"},null,null,{"$f":"'Challan Data'!G44","v":"2016-08-01"},null,null,null,{"$f":"IF(BB125=BE123,BE126,IF(BB125=BF123,BF126,BG126))","v":"Debit to A/c   001525  "}]
[null,"P",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BB122=\"Debit to A/c\",\"Debit A/c drawn on bank and branch\",\"Cheque drawn on bank and branch\")","v":"Cheque drawn on bank and branch"},null,null,{"$f":"IF('Challan Data'!G45=\"\",\"\",'Challan Data'!G45)","v":"SBI HIGH COURT CAMPUS JODHPUR"},null,null,"FINAL",{"$f":"IF(BB125=BE123,BE124,IF(BB125=BF123,BF124,BG124))","v":"Debit to A/c   001525  dated  01/08/2016  "}]
[null,"Q"]
[null,"R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BB125=BE123,\"---------------------------------------------------------------------------------\",BB128)","v":"SBI HIGH COURT CAMPUS JODHPUR"}]
[null,"S"]
[null,"T",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB125","v":"Debit to A/c"},null,"Ö"]
[null,"U",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash",null,{"$f":"IF($AY$132=AY133,$BA$132,\"\")","v":""}]
[null,"V",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debit to A/c",null,{"$f":"IF($AY$132=AY134,$BA$132,\"\")","v":"Ö"}]
[null,"W",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cheque",null,{"$f":"IF($AY$132=AY135,$BA$132,\"\")","v":""}]
[null,"X"]
[null,"Y"]
[null,"Z",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESULT DATA FOR CHALLAN NO 281"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deductee Code",null,null,{"$f":"'Challan Data'!D10","v":2},null,null,"Cash","Debit to A/c","Cheuqe No."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Types of Payment (select one)",null,null,{"$f":"'Challan Data'!D54","v":0},null,null,"Cash",{"$f":"CONCATENATE(BF139,\"  \",\" \",BB142,\"  \",\"dated\",\"  \",TEXT(BB143,\"DD/MM/YYYY\"),\"  \")","v":"Debit to A/c   001252  dated  15/02/2016  "},{"$f":"CONCATENATE(BG139,\" \",\"  \",BB142,\"  \",\"dated\",\"  \",TEXT(BB143,\"DD/MM/YYYY\"),\"  \")","v":"Cheuqe No.   001252  dated  15/02/2016  "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mode of Tax Payment",null,null,{"$f":"'Challan Data'!G12","v":"Cash"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BB138=\"Debit to A/c\",\"Account No\",\"Cheque No.\")","v":"Cheque No."},null,null,{"$f":"'Challan Data'!G16","v":"001252"},null,null,"Cash",{"$f":"CONCATENATE(BF139,\"  \",\" \",BB142,\"  \")","v":"Debit to A/c   001252  "},{"$f":"CONCATENATE(BG139,\" \",\"  \",BB142,\" \")","v":"Cheuqe No.   001252 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BB138=\"Debit to A/C\",\"Date to Debit to A/C\",\"Cheque dated\")","v":"Cheque dated"},null,null,{"$f":"'Challan Data'!G17","v":"2016-02-15"},null,null,null,{"$f":"IF(BB141=BE139,BE142,IF(BB141=BF139,BF142,BG142))","v":"Cash"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BB138=\"Debit to A/c\",\"Debit A/c drawn on bank and branch\",\"Cheque drawn on bank and branch\")","v":"Cheque drawn on bank and branch"},null,null,{"$f":"IF('Challan Data'!G18=\"\",\"\",'Challan Data'!G18)","v":"ABCD"},null,null,"FINAL",{"$f":"IF(BB141=BE139,BE140,IF(BB141=BF139,BF140,BG140))","v":"Cash"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BB141=BE139,\"---------------------------------------------------------------------------------\",BB144)","v":"---------------------------------------------------------------------------------"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB141","v":"Cash"},null,"Ö"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash",null,{"$f":"IF($AY$148=AY149,$BA$148,\"\")","v":"Ö"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debit to A/c",null,{"$f":"IF($AY$148=AY150,$BA$148,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cheque",null,{"$f":"IF($AY$148=AY151,$BA$148,\"\")","v":""}]

{"sheet":"Challan Data","index":38,"n_rows":54,"n_cols":15,"rows_kept":54,"cut":false,"hidden":false,"merged":[[23,8,23,12],[24,8,24,12],[23,3,23,7],[23,0,23,2],[21,0,21,2],[21,3,21,7],[24,0,24,2],[21,8,21,12],[22,8,22,12],[38,6,38,9],[39,3,40,3],[39,4,40,4],[1,10,1,12],[15,6,15,9],[20,0,20,9],[12,0,13,2],[19,0,19,7],[15,0,18,2],[10,3,10,4],[25,10,25,12],[24,3,24,7],[9,3,9,4],[32,3,32,9],[26,0,27,5],[26,6,26,9],[27,6,27,9],[7,0,7,2],[8,0,8,2],[7,3,7,9],[14,0,14,2],[22,0,22,2],[12,3,13,3],[8,10,18,12],[41,0,41,2],[35,0,35,2],[37,0,37,2],[36,0,36,2],[39,0,40,2],[38,0,38,5],[36,3,36,5],[42,0,45,2],[42,3,42,5],[42,6,42,9],[43,3,43,5],[43,6,43,9],[44,3,45,5],[44,6,45,9],[26,10,26,12],[28,0,28,2],[29,0,29,2],[29,3,29,9],[30,3,30,9],[34,0,34,2],[34,3,34,9],[36,11,36,12],[33,0,33,2],[38,11,38,12],[39,9,40,9],[39,5,40,5],[39,6,40,6],[39,7,40,7],[33,3,33,9],[39,8,40,8],[35,3,35,5],[45,11,45,12],[31,3,31,9],[2,13,2,14],[30,0,32,0],[30,1,30,2],[31,1,31,2],[32,1,32,2],[19,11,19,12],[35,11,35,12],[37,3,37,5],[28,3,28,9],[19,8,19,9],[16,6,16,9],[12,8,13,8],[12,9,13,9],[12,5,13,5],[22,3,22,7],[17,6,18,9],[16,3,16,5],[37,11,37,12],[8,3,8,4],[8,5,8,9],[9,5,9,9],[35,6,35,9],[36,6,36,9],[37,6,37,9],[0,11,0,12],[6,3,6,9],[6,0,6,2],[3,0,3,2],[4,0,4,2],[0,6,0,10],[3,3,3,9],[5,3,5,9],[4,3,4,9],[5,0,5,2],[9,0,9,2],[10,0,10,2],[1,0,2,5],[1,6,1,9],[2,6,2,9],[12,4,13,4],[17,3,18,5],[11,0,11,5],[11,6,11,9],[12,6,13,6],[12,7,13,7],[10,5,10,9],[15,3,15,5]]}
[null,null,null,null,null,null,"Challan 281",null,null,null,null,"Home"]
["Deductor details: for Challan No 281",null,null,null,null,null,"Transcation Date",null,null,null,"No. Characters "]
[null,null,null,null,null,null,{"$f":"D23","v":"2024-10-14"},null,null,null,"Filled","Maxi","Remaing","BOTTOM"]
["TAN",null,null,"JDHT12345C",null,null,null,null,null,null,{"$f":"+LEN(D4)","v":10},"10",{"$f":"L4-K4","v":0}]
["Name",null,null,"TREASURY CITY ABCD",null,null,null,null,null,null,{"$f":"+LEN(D5)","v":18},"64",{"$f":"L5-K5","v":46}]
["Complete Address with\n City & State",null,null,"NEAR ABCD QRST UVST",null,null,null,null,null,null,{"$f":"+LEN(D6)","v":19},"96",{"$f":"L6-K6","v":77}]
["Telephone No.",null,null,null,null,null,null,null,null,null,{"$f":"+LEN(D7)","v":0},"12",{"$f":"L7-K7","v":12}]
["PIN",null,null,342601,null,null,null,null,null,null,{"$f":"+LEN(D8)","v":6},"6",{"$f":"L8-K8","v":0}]
["Assessment Year",null,null,"2025-26",null,"Select relevant Assesment Year"]
["Deductee Code",null,null,2,null,"Select Deductee Code"]
["Section Code",null,null,"92A",null,"Select Section code"]
["Mode of Tax Payment (select cash or cheque)",null,null,null,null,null,"Cash"]
["Details of challan amount",null,null,"Income Tax ","Surcharge","Education\n Cess","Interest","Penalty","Others","Total"]
[]
["Break of paid amount",null,null,1000,0,40,0,0,0,{"$f":"SUM(D15:I15)","v":1040}]
["If challan amount paid through cheque (in spite of cash), then use these cells, otherwise leave blank",null,null,"Cheque No.",null,null,"001252"]
[null,null,null,"Cheque dated",null,null,"2016-02-15"]
[null,null,null,"Cheque drawn on bank and branch",null,null,"ABCD"]
[]
["Payable by,  Select 1 for (TDS/TCS Payable by Taxpayer), Select 2 for (TDS/TCS Regular Assessment (Raised by I.T.Dett.))",null,null,null,null,null,null,null,1,null,null,"Select "]
["  < Challan Identification Number(CIN) >"]
["BSR code of the Branch",null,null,1234567,null,null,null,null,"Input value in text"]
["Date of deposit of Challan",null,null,{"$f":"TODAY()","v":"2024-10-14"},null,null,null,null,"Input value in dd/mm/yyyy"]
["Serial number for challan provided by bank",null,null,null,null,null,null,null,"Provided by Bank after deposite challan"]
["Remarks",null,null,null,null,null,null,null,"Only reference purpose"]
[null,null,null,null,null,null,null,null,null,null,"Challan 280"]
["Details of Tax Payer for Challan No 280",null,null,null,null,null,"Transcation Date",null,null,null,"No. Characters "]
[null,null,null,null,null,null,{"$f":"TODAY()","v":"2024-10-14"},null,null,null,"Filled","Maxi","Remaing"]
["PAN Number of Tax Payer",null,null,"AEPPS1234R",null,null,null,null,null,null,{"$f":"+LEN(D29)","v":10},"10",{"$f":"L29-K29","v":0}]
["Name of Tax Payer",null,null,"ABCDEFG",null,null,null,null,null,null,7,"64",57]
["Complete Address with City & State","Address",null,"TREASURY OFFICE",null,null,null,null,null,null,15,"96",81]
[null,"City",null,"BIKANER",null,null,null,null,null,null,7,"15",8]
[null,"State",null,"RAJASTHAN",null,null,null,null,null,null,9,"15",6]
["Telephone No.",null,null,9460123456,null,null,null,null,null,null,10,"12",2]
["PIN",null,null,342601,null,null,null,null,null,null,6,"6",0]
["Assessment Year",null,null,"2025-26",null,null,"Select relevant Assesment Year"]
["Deductee Code",null,null,"OTHERS",null,null,"Select Deductee Code"]
["Types of Payment (select one)",null,null,"SELF ASSESSMENT TAX (300) ",null,null,"          Select types of payment"]
["Mode of Tax Payment (select cash or cheuqe)",null,null,null,null,null,"Debit to A/c"]
["Details of challan amount",null,null,"Income Tax ","Surcharge","Education\n Cess","Interest","Penalty","Others","Total"]
[]
["Break of paid amount",null,null,1000,0,40,0,0,0,{"$f":"SUM(D42:I42)","v":1040},null,null,null,null,"TOP"]
["If challan amount paid through cheque (in spite of cash), then use these cells, otherwise leave blank",null,null,{"$f":"IF(G39=\"Debit to A/c\",\"Account No\",\"Cheque No.\")","v":"Account No"},null,null,"001525"]
[null,null,null,{"$f":"IF(G39=\"Debit to A/C\",\"Date to Debit to A/C\",\"Cheque dated\")","v":"Date to Debit to A/C"},null,null,"2016-08-01"]
[null,null,null,{"$f":"IF(G39=\"Debit to A/c\",\"Debit A/c drawn on bank and branch\",\"Cheque drawn on bank and branch\")","v":"Debit A/c drawn on bank and branch"},null,null,"SBI HIGH COURT CAMPUS JODHPUR"]
[null,null,null,null,null,null,null,null,null,null,null,"Home"]
[]
[]
[]
[]
[]
[]
[null,null,null,"01245","01245",{"$f":"MID(E53,1,1)","v":"0"},{"$f":"MID(E53,2,1)","v":"1"},{"$f":"MID(E53,3,1)","v":"2"},{"$f":"CONCATENATE(MID(E53,5,1),MID(E53,4,1))","v":"54"},{"$f":"CONCATENATE(MID(E53,7,1),MID(E53,6,1))","v":""},{"$f":"CONCATENATE(MID(E53,9,1),MID(E53,8,1))","v":""}]
[null,null,null,null,null,{"$f":"IF(OR(F53=\"0\",F53=\"\"),\"Zero\",GetHundreds12(F53))","v":"Zero"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},"Zero","Zero"]

{"sheet":"Challan 280","index":39,"n_rows":154,"n_cols":75,"rows_kept":154,"cut":false,"hidden":false,"merged":[[10,73,10,77],[10,2,10,21],[2,73,2,74],[10,32,10,44],[14,2,14,22],[4,2,7,12],[4,54,5,64],[1,1,3,17],[4,20,4,46],[1,54,1,66],[46,2,46,6],[44,2,44,15],[54,2,54,10],[50,2,50,15],[76,10,76,43],[102,2,105,63],[100,3,101,62],[67,2,67,6],[56,20,56,25],[66,8,66,43],[58,20,59,24],[56,26,56,31],[56,32,56,37],[58,38,59,42],[62,34,62,43],[56,38,56,42],[72,1,72,43],[79,2,79,14],[81,10,81,43],[81,2,81,8],[78,24,78,28],[86,15,86,21],[78,10,78,13],[61,2,61,6],[26,2,26,8],[26,34,26,46],[37,2,37,42],[37,45,38,64],[173,2,174,16],[38,30,38,42],[40,2,40,6],[64,2,64,6],[62,20,62,28],[58,8,59,12],[58,14,59,18],[95,2,95,64],[55,46,56,64],[92,2,92,12],[88,2,88,8],[99,2,99,63],[96,2,96,63],[97,2,97,63],[98,2,98,63],[52,2,52,6],[42,2,42,6],[79,16,79,32],[48,2,48,6],[46,46,46,64],[0,0,0,65],[2,18,2,48],[42,46,43,64],[30,2,30,22],[32,2,32,22],[2,50,2,65],[56,14,56,19],[70,32,70,42],[84,10,84,43],[83,2,83,8],[83,10,83,43],[79,38,79,43],[79,33,79,36],[58,26,59,30],[58,32,59,36],[62,30,62,32],[78,6,78,8],[26,48,26,52],[32,32,32,60],[34,32,34,60],[28,0,28,65],[30,32,30,60],[34,2,34,22],[18,2,18,22],[61,8,61,12],[61,14,61,18],[62,2,62,7],[78,2,78,4],[56,7,56,13],[64,8,64,43],[68,22,68,43],[67,8,67,19],[86,28,86,32],[86,43,86,44],[94,74,94,78],[62,74,62,78],[90,2,90,12],[88,28,88,43],[90,28,91,43],[89,14,90,26],[72,46,72,64],[62,8,62,12],[62,14,62,18],[86,2,86,10],[66,74,66,90],[76,2,76,8],[74,2,74,4],[86,33,86,42]]}
["This sheet is linked with \"Challan Data\", please don't insert any data in this sheet, if your data is o.k., take print out this sheet."]
[null,"*Important: Please see notes overleaf before filling up the challan."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Single copy (to be sent to the ZAO)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home"]
[]
[null,null,"CHALLAN NO. / ITNS    280",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Applicable (Tick One)*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assessment  Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(0020) INCOME TAX ON COMPANIES (CORPORATION TAX)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Table for challan'!$AY$94=\"COMPANY\",'Table for challan'!$AZ$94,\" \")","v":" "}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(0021) NON-COMPANY DEDUCTEES (OTHER THAN COMPANIES  TAX)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Table for challan'!$AY$94=\"OTHERS\",'Table for challan'!$AZ$94,\" \")","v":"Ö"},null,null,null,null,null,{"$f":"MID('Challan Data'!D36,1,1)","v":"2"},null,{"$f":"MID('Challan Data'!D36,2,1)","v":"0"},null,{"$f":"MID('Challan Data'!D36,3,1)","v":"2"},null,{"$f":"MID('Challan Data'!D36,4,1)","v":"5"},"-",{"$f":"MID('Challan Data'!D36,6,1)","v":"2"},null,{"$f":"MID('Challan Data'!D36,7,1)","v":"6"}]
[]
[]
[null,null,"Permanent Account Number .(PAN)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Challan Data"]
[]
[null,null,{"$f":"MID('Challan Data'!D29,1,1)","v":"A"},null,{"$f":"MID('Challan Data'!D29,2,1)","v":"E"},null,{"$f":"MID('Challan Data'!D29,3,1)","v":"P"},null,{"$f":"MID('Challan Data'!D29,4,1)","v":"P"},null,{"$f":"MID('Challan Data'!D29,5,1)","v":"S"},null,{"$f":"MID('Challan Data'!D29,6,1)","v":"1"},null,{"$f":"MID('Challan Data'!D29,7,1)","v":"2"},null,{"$f":"MID('Challan Data'!D29,8,1)","v":"3"},null,{"$f":"MID('Challan Data'!D29,9,1)","v":"4"},null,{"$f":"MID('Challan Data'!D29,10,1)","v":"R"}]
[]
[null,null,"Full Name"]
[]
[null,null,{"$f":"MID('Challan Data'!D30,1,1)","v":"A"},null,{"$f":"MID('Challan Data'!D30,2,1)","v":"B"},null,{"$f":"MID('Challan Data'!D30,3,1)","v":"C"},null,{"$f":"MID('Challan Data'!D30,4,1)","v":"D"},null,{"$f":"MID('Challan Data'!D30,5,1)","v":"E"},null,{"$f":"MID('Challan Data'!D30,6,1)","v":"F"},null,{"$f":"MID('Challan Data'!D30,7,1)","v":"G"},null,{"$f":"MID('Challan Data'!D30,8,1)","v":""},null,{"$f":"MID('Challan Data'!D30,9,1)","v":""},null,{"$f":"MID('Challan Data'!D30,10,1)","v":""},null,{"$f":"MID('Challan Data'!D30,11,1)","v":""},null,{"$f":"MID('Challan Data'!D30,12,1)","v":""},null,{"$f":"MID('Challan Data'!D30,13,1)","v":""},null,{"$f":"MID('Challan Data'!D30,14,1)","v":""},null,{"$f":"MID('Challan Data'!D30,15,1)","v":""},null,{"$f":"MID('Challan Data'!D30,16,1)","v":""},null,{"$f":"MID('Challan Data'!D30,17,1)","v":""},null,{"$f":"MID('Challan Data'!D30,18,1)","v":""},null,{"$f":"MID('Challan Data'!D30,19,1)","v":""},null,{"$f":"MID('Challan Data'!D30,20,1)","v":""},null,{"$f":"MID('Challan Data'!D30,21,1)","v":""},null,{"$f":"MID('Challan Data'!D30,22,1)","v":""},null,{"$f":"MID('Challan Data'!D30,23,1)","v":""},null,{"$f":"MID('Challan Data'!D30,24,1)","v":""},null,{"$f":"MID('Challan Data'!D30,25,1)","v":""},null,{"$f":"MID('Challan Data'!D30,26,1)","v":""},null,{"$f":"MID('Challan Data'!D30,27,1)","v":""},null,{"$f":"MID('Challan Data'!D30,28,1)","v":""},null,{"$f":"MID('Challan Data'!D30,29,1)","v":""},null,{"$f":"MID('Challan Data'!D30,30,1)","v":""},null,{"$f":"MID('Challan Data'!D30,31,1)","v":""},null,{"$f":"MID('Challan Data'!D30,32,1)","v":""}]
[]
[null,null,"Complete Address with City & State"]
[]
[null,null,{"$f":"MID('Challan Data'!$D$31,1,1)","v":"T"},null,{"$f":"MID('Challan Data'!$D$31,2,1)","v":"R"},null,{"$f":"MID('Challan Data'!$D$31,3,1)","v":"E"},null,{"$f":"MID('Challan Data'!$D$31,4,1)","v":"A"},null,{"$f":"MID('Challan Data'!$D$31,5,1)","v":"S"},null,{"$f":"MID('Challan Data'!$D$31,6,1)","v":"U"},null,{"$f":"MID('Challan Data'!$D$31,7,1)","v":"R"},null,{"$f":"MID('Challan Data'!$D$31,8,1)","v":"Y"},null,{"$f":"MID('Challan Data'!$D$31,9,1)","v":" "},null,{"$f":"MID('Challan Data'!$D$31,10,1)","v":"O"},null,{"$f":"MID('Challan Data'!$D$31,11,1)","v":"F"},null,{"$f":"MID('Challan Data'!$D$31,12,1)","v":"F"},null,{"$f":"MID('Challan Data'!$D$31,13,1)","v":"I"},null,{"$f":"MID('Challan Data'!$D$31,14,1)","v":"C"},null,{"$f":"MID('Challan Data'!$D$31,15,1)","v":"E"},null,{"$f":"MID('Challan Data'!$D$31,16,1)","v":""},null,{"$f":"MID('Challan Data'!$D$31,17,1)","v":""},null,{"$f":"MID('Challan Data'!$D$31,18,1)","v":""},null,{"$f":"MID('Challan Data'!$D$31,19,1)","v":""},null,{"$f":"MID('Challan Data'!$D$31,20,1)","v":""},null,{"$f":"MID('Challan Data'!$D$31,21,1)","v":""},null,{"$f":"MID('Challan Data'!$D$31,22,1)","v":""},null,{"$f":"MID('Challan Data'!$D$31,23,1)","v":""},null,{"$f":"MID('Challan Data'!$D$31,24,1)","v":""},null,{"$f":"MID('Challan Data'!$D$31,25,1)","v":""},null,{"$f":"MID('Challan Data'!$D$31,26,1)","v":""},null,{"$f":"MID('Challan Data'!$D$31,27,1)","v":""},null,{"$f":"MID('Challan Data'!$D$31,28,1)","v":""},null,{"$f":"MID('Challan Data'!$D$31,29,1)","v":""},null,{"$f":"MID('Challan Data'!$D$31,30,1)","v":""},null,{"$f":"MID('Challan Data'!$D$31,31,1)","v":""},null,{"$f":"MID('Challan Data'!$D$31,32,1)","v":""}]
[]
[null,null,{"$f":"MID('Challan Data'!$D$32,1,1)","v":"B"},null,{"$f":"MID('Challan Data'!$D$32,2,1)","v":"I"},null,{"$f":"MID('Challan Data'!$D$32,3,1)","v":"K"},null,{"$f":"MID('Challan Data'!$D$32,4,1)","v":"A"},null,{"$f":"MID('Challan Data'!$D$32,5,1)","v":"N"},null,{"$f":"MID('Challan Data'!$D$32,6,1)","v":"E"},null,{"$f":"MID('Challan Data'!$D$32,7,1)","v":"R"},null,{"$f":"MID('Challan Data'!$D$32,8,1)","v":""},null,{"$f":"MID('Challan Data'!$D$32,9,1)","v":""},null,{"$f":"MID('Challan Data'!$D$32,10,1)","v":""},null,{"$f":"MID('Challan Data'!$D$32,11,1)","v":""},null,{"$f":"MID('Challan Data'!$D$32,12,1)","v":""},null,{"$f":"MID('Challan Data'!$D$32,13,1)","v":""},null,{"$f":"MID('Challan Data'!$D$32,14,1)","v":""},null,{"$f":"MID('Challan Data'!$D$32,15,1)","v":""},null,{"$f":"MID('Challan Data'!$D$32,16,1)","v":""},null,{"$f":"MID('Challan Data'!$D$32,17,1)","v":""},null,{"$f":"MID('Challan Data'!$D$32,18,1)","v":""},null,{"$f":"MID('Challan Data'!$D$32,19,1)","v":""},null,{"$f":"MID('Challan Data'!$D$32,20,1)","v":""},null,{"$f":"MID('Challan Data'!$D$32,21,1)","v":""},null,{"$f":"MID('Challan Data'!$D$32,22,1)","v":""},null,{"$f":"MID('Challan Data'!$D$32,23,1)","v":""},null,{"$f":"MID('Challan Data'!$D$32,24,1)","v":""},null,{"$f":"MID('Challan Data'!$D$32,25,1)","v":""},null,{"$f":"MID('Challan Data'!$D$32,26,1)","v":""},null,{"$f":"MID('Challan Data'!$D$32,27,1)","v":""},null,{"$f":"MID('Challan Data'!$D$32,28,1)","v":""},null,{"$f":"MID('Challan Data'!$D$32,29,1)","v":""},null,{"$f":"MID('Challan Data'!$D$32,30,1)","v":""},null,{"$f":"MID('Challan Data'!$D$32,31,1)","v":""},null,{"$f":"MID('Challan Data'!$D$32,32,1)","v":""}]
[]
[null,null,{"$f":"MID('Challan Data'!$D$33,1,1)","v":"R"},null,{"$f":"MID('Challan Data'!$D$33,2,1)","v":"A"},null,{"$f":"MID('Challan Data'!$D$33,3,1)","v":"J"},null,{"$f":"MID('Challan Data'!$D$33,4,1)","v":"A"},null,{"$f":"MID('Challan Data'!$D$33,5,1)","v":"S"},null,{"$f":"MID('Challan Data'!$D$33,6,1)","v":"T"},null,{"$f":"MID('Challan Data'!$D$33,7,1)","v":"H"},null,{"$f":"MID('Challan Data'!$D$33,8,1)","v":"A"},null,{"$f":"MID('Challan Data'!$D$33,9,1)","v":"N"},null,{"$f":"MID('Challan Data'!$D$33,10,1)","v":""},null,{"$f":"MID('Challan Data'!$D$33,11,1)","v":""},null,{"$f":"MID('Challan Data'!$D$33,12,1)","v":""},null,{"$f":"MID('Challan Data'!$D$33,13,1)","v":""},null,{"$f":"MID('Challan Data'!$D$33,14,1)","v":""},null,{"$f":"MID('Challan Data'!$D$33,15,1)","v":""},null,{"$f":"MID('Challan Data'!$D$33,16,1)","v":""},null,{"$f":"MID('Challan Data'!$D$33,17,1)","v":""},null,{"$f":"MID('Challan Data'!$D$33,18,1)","v":""},null,{"$f":"MID('Challan Data'!$D$33,19,1)","v":""},null,{"$f":"MID('Challan Data'!$D$33,20,1)","v":""},null,{"$f":"MID('Challan Data'!$D$33,21,1)","v":""},null,{"$f":"MID('Challan Data'!$D$33,22,1)","v":""},null,{"$f":"MID('Challan Data'!$D$33,23,1)","v":""},null,{"$f":"MID('Challan Data'!$D$33,24,1)","v":""},null,{"$f":"MID('Challan Data'!$D$33,25,1)","v":""},null,{"$f":"MID('Challan Data'!$D$33,26,1)","v":""},null,{"$f":"MID('Challan Data'!$D$33,27,1)","v":""},null,{"$f":"MID('Challan Data'!$D$33,28,1)","v":""},null,{"$f":"MID('Challan Data'!$D$33,29,1)","v":""},null,{"$f":"MID('Challan Data'!$D$33,30,1)","v":""},null,{"$f":"MID('Challan Data'!$D$33,31,1)","v":""},null,{"$f":"MID('Challan Data'!$D$33,32,1)","v":""}]
[]
[null,null,"Tel.No.",null,null,null,null,null,null,null,{"$f":"MID('Challan Data'!D34,1,1)","v":"9"},null,{"$f":"MID('Challan Data'!D34,2,1)","v":"4"},null,{"$f":"MID('Challan Data'!D34,3,1)","v":"6"},null,{"$f":"MID('Challan Data'!D34,4,1)","v":"0"},null,{"$f":"MID('Challan Data'!D34,5,1)","v":"1"},null,{"$f":"MID('Challan Data'!D34,6,1)","v":"2"},null,{"$f":"MID('Challan Data'!D34,7,1)","v":"3"},null,{"$f":"MID('Challan Data'!D34,8,1)","v":"4"},null,{"$f":"MID('Challan Data'!D34,9,1)","v":"5"},null,{"$f":"MID('Challan Data'!D34,10,1)","v":"6"},null,{"$f":"MID('Challan Data'!D34,11,1)","v":""},null,{"$f":"MID('Challan Data'!D34,12,1)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PIN",null,null,null,null,null,{"$f":"MID('Challan Data'!D35,1,1)","v":"3"},null,{"$f":"MID('Challan Data'!D35,2,1)","v":"4"},null,{"$f":"MID('Challan Data'!D35,3,1)","v":"2"},null,{"$f":"MID('Challan Data'!D35,4,1)","v":"6"},null,{"$f":"MID('Challan Data'!D35,5,1)","v":"0"},null,{"$f":"MID('Challan Data'!D35,6,1)","v":"1"}]
[]
["Type of Payment      (Tick One)"]
[]
[null,null,"ADVANCE TAX (100) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table for challan'!BE115","v":""},null,null,null,"SURTAX (102)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table for challan'!BE118","v":""}]
[]
[null,null,"SELF ASSESSMENT TAX (300) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table for challan'!BE116","v":"Ö"},null,null,null,"TAX ON DISTRIBUTED PROFITS OF DOMESTIC COMPANIES (106)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table for challan'!BE119","v":""}]
[]
[null,null,"TAX ON REGULAR ASSESSMENT (400) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table for challan'!BE117","v":""},null,null,null,"TAX ON DISTRIBUTED INCOME TO UNIT HOLDERS (107)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table for challan'!BE120","v":""}]
[]
[]
[null,null,"DETAILS OF PAYMENTS Amount (in Rs. Only)"]
[]
[]
[null,null,"Income Tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(+'Table for challan'!BB96,1,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB96,2,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB96,3,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB96,4,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB96,5,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB96,6,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB96,7,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB96,8,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB96,9,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB96,10,1)","v":"1"},null,{"$f":"MID(+'Table for challan'!BB96,11,1)","v":"0"},null,{"$f":"MID(+'Table for challan'!BB96,12,1)","v":"0"},null,{"$f":"MID(+'Table for challan'!BB96,13,1)","v":"0"}]
[]
[null,null,"Surcharge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(+'Table for challan'!BB98,1,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB98,2,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB98,3,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB98,4,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB98,5,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB98,6,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB98,7,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB98,8,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB98,9,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB98,10,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB98,11,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB98,12,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB98,13,1)","v":"0"},null,null,null,"FOR USE IN RECEIVING BANK"]
[]
[null,null,"Education Cess",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(+'Table for challan'!BB100,1,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB100,2,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB100,3,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB100,4,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB100,5,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB100,6,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB100,7,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB100,8,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB100,9,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB100,10,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB100,11,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB100,12,1)","v":"4"},null,{"$f":"MID(+'Table for challan'!BB100,13,1)","v":"0"}]
[]
[null,null,"Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(+'Table for challan'!BB102,1,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB102,2,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB102,3,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB102,4,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB102,5,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB102,6,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB102,7,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB102,8,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB102,9,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB102,10,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB102,11,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB102,12,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB102,13,1)","v":"0"},null,null,null,"Debit to A/c / Cheque credited on"]
[]
[null,null,"Penalty",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(+'Table for challan'!BB104,1,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB104,2,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB104,3,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB104,4,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB104,5,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB104,6,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB104,7,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB104,8,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB104,9,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB104,10,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB104,11,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB104,12,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB104,13,1)","v":"0"}]
[]
[null,null,"Others",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(+'Table for challan'!BB106,1,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB106,2,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB106,3,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB106,4,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB106,5,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB106,6,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB106,7,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB106,8,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB106,9,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB106,10,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB106,11,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB106,12,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB106,13,1)","v":"0"}]
[]
[null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(+'Table for challan'!BB108,1,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB108,2,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB108,3,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB108,4,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB108,5,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB108,6,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB108,7,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB108,8,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB108,9,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB108,10,1)","v":"1"},null,{"$f":"MID(+'Table for challan'!BB108,11,1)","v":"0"},null,{"$f":"MID(+'Table for challan'!BB108,12,1)","v":"4"},null,{"$f":"MID(+'Table for challan'!BB108,13,1)","v":"0"}]
[]
[null,null,"Total (in words)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",null,"D",null,null,"M",null,null,"M",null,null,null,"Y",null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPACE FOR BANK SEAL"]
[null,null,null,null,null,null,null,"CRORES",null,null,null,null,null,null,"LACS",null,null,null,null,null,"THOUSANDS",null,null,null,null,null,"HUNDREDS",null,null,null,null,null,"TENS",null,null,null,null,null,"UNITS"]
[]
[null,null,null,null,null,null,null,null,{"$f":"'Table for challan'!BA91&\" \"&'Table for challan'!BC91","v":"Zero "},null,null,null,null,null,{"$f":"'Table for challan'!BA90&\" \"&'Table for challan'!BC90","v":"Zero "},null,null,null,null,null,{"$f":"'Table for challan'!BA87&\" \"&'Table for challan'!BC87","v":"One "},null,null,null,null,null,{"$f":"'Table for challan'!BA84","v":"Zero"},null,null,null,null,null,{"$f":"'Table for challan'!BA79","v":"Four"},null,null,null,null,null,{"$f":"'Table for challan'!BA76","v":"Zero"}]
[]
[]
[null,null,{"$f":"'Table for challan'!BA133","v":""},null,null,null,null,null,{"$f":"'Table for challan'!BA134","v":"Ö"},null,null,null,null,null,{"$f":"'Table for challan'!BA135","v":""}]
[null,null,"Paid in Cash /",null,null,null,null,null,"Debit to A/c  /",null,null,null,null,null,"Cheque No.",null,null,null,null,null,{"$f":"'Table for challan'!BF127","v":"Debit to A/c   001525  "},null,null,null,null,null,null,null,null,null,"Dated",null,null,null,{"$f":"IF(U63=\"Cash\",I68,IF('Challan Data'!$G$44>0,'Challan Data'!$G$44,\"\"))","v":"2016-08-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Challan Data"]
[]
[null,null,"Drawn on ",null,null,null,null,null,{"$f":"'Table for challan'!BF130","v":"SBI HIGH COURT CAMPUS JODHPUR"}]
[]
[null,null,null,null,null,null,null,null,"(Name of the Bank and Branch)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"/  "]
[null,null,"Date:",null,null,null,null,null,{"$f":"IF('Challan Data'!$G$28>0,'Challan Data'!$G$28,\"\")","v":"2024-10-14"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Signature of person making payment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rs."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tear off"]
[]
[null,"Tax payers Counterfoil  (To be filled up by tax payer)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPACE FOR BANK SEAL"]
[]
[null,null,"PAN",null,null,null,{"$f":"+C13","v":"A"},null,{"$f":"+E13","v":"E"},null,{"$f":"+G13","v":"P"},null,{"$f":"+I13","v":"P"},null,{"$f":"+K13","v":"S"},null,{"$f":"+M13","v":"1"},null,{"$f":"+O13","v":"2"},null,{"$f":"+Q13","v":"3"},null,{"$f":"+S13","v":"4"},null,{"$f":"+U13","v":"R"}]
[]
[null,null,"Received from",null,null,null,null,null,null,null,{"$f":"'Challan Data'!D30","v":"ABCDEFG"}]
[]
[null,null,{"$f":"C62","v":""},null,null,null,{"$f":"I62","v":"Ö"},null,null,null,{"$f":"O62","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"(Name)"]
[null,null,"Cash / Debit to A/c /  Cheque No.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table for challan'!BF128","v":"Debit to A/c   001525  dated  01/08/2016  "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For Rs.",null,null,null,null,{"$f":"'Table for challan'!BB108","v":"         1040"}]
[]
[null,null,"Rs. (in words)",null,null,null,null,null,null,null,{"$f":"+'Table for challan'!BA92&\"Only\"","v":"  One  Thousand  Forty  Only"}]
[]
[null,null,"Drawn on",null,null,null,null,null,null,null,{"$f":"+I65","v":"SBI HIGH COURT CAMPUS JODHPUR"}]
[null,null,null,null,null,null,null,null,null,null,"(Name of the Bank and Branch)"]
[]
[null,null,"On Account of ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Challan Data'!D37","v":"OTHERS"},null,null,null,null,null,null,null,null,null,null,null,null,"Companies/",null,null,null,null,"Other than Companies/",null,null,null,null,null,null,null,null,null,"Tax"]
[]
[null,null,"Income Tax on",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Strike out whichever is not applicable)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Challan Data'!D38","v":"SELF ASSESSMENT TAX (300) "}]
[null,null,"Type of Tax Payment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(To be filled by the person making the payment)"]
[]
[null,null,"For the Assessment Year",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC8","v":"2"},null,{"$f":"+BE8","v":"0"},null,{"$f":"+BG8","v":"2"},null,{"$f":"+BI8","v":"5"},null,"-",null,{"$f":"+BK8","v":"2"},null,{"$f":"+BM8","v":"6"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Challan Data"]
[null,null,"*NOTES"]
[null,null,"1. Please use a separate challan for each type of payment."]
[null,null,"2. Please note that quoting your Permanent Account Number (PAN) is mandatory."]
[null,null,"3. Please note that quoting false PAN may attract a penalty of Rs. 10,000/- as per section 272B of I.T.Act, 1961."]
[null,null,"4. Please note that to deposit Appeal Fees either Major Head 020 or 021 (depending upon the tax payer’s status)    has to be tocked ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SECTION","CODE"]
[null,null,null,"under ‘Tax Applicable’. Followed by this;  Minor Head: Self  Assessment Tax (300) has to be ticked under ‘Type of Payment’ and the amount is to filled under Others in ‘Details of Payments’."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"192","92B"]
[null,null,"5. To deposit taxes, appeal fees, etc. in respect of block period cases, enter the first Assessment Year of the block period   followed by the last Assessment Year of the period. For example, if the block period is 1/04/85 to 5/3/96, it would be   entered as 1986-97 in the space indicated for Assessment Year. If taxes are being deposited, tick the box Self   Assessment (300) under Type of Payment and fill up amount under ‘Tax’ while in respect of appeal fees, enter      amount  under ‘Others’.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"194",194]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[]
[null,null,"PLEASE USE THIS CHALLAN FOR DEPOSITING TAXES (TYPES OF PAYMENT) MENTIONED OVERLEAF.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"194B","94B"]
[null,null,"KINDLY DO NOT USE THIS CHALLAN FOR DEPOSITING TAX DEDUCTION AT SOURCE (TDS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"KINDLY ENSURE THAT THE BANK’S ACKNOWLEDGEMENT CONTAINS THE FOLLOWING:"]
[null,null,"1. 7 DIGIT BSR CODE OF THE BANK BRANCH"]
[null,null,"2. DATE OF DEPOSIT OF CHALLAN (DD MM YY)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"194C","94C"]
[null,null,"3. CHALLAN SERIAL NUMBER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"THESE WILL HAVE TO BE QUOTED IN YOUR RETURN OF INCOME.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"194D","94D"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"194E","94E"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"194EE","4EE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"194F","94F"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"194G","94G"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"194H","94H"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"194I","94I"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"194J","94J"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"194K","94K"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"195",195]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"196A","96A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ö",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"196B","96B"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"196C","96C"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P87","v":"OTHERS"},null,null,null,null,null,null,null,"Companies",null,null,null,null,null,null,null,null,null,"/",null,null,null,null,null,null,null,null,null,null,null,"Other than Companies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"/Tax",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Companies",null,null,null,null,null,null,null,null,null,"/",null,null,null,null,null,null,null,null,null,null,null,"Other than Companies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"/Tax",null,null,null,null,null,null,null,null,null,null,null,"196D","96D"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(U141,AE141,AQ141,BF141,\" \")","v":"Companies/Other than Companies/Tax "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(U142,AE142,AQ142,BF142,\" \")","v":"Companies/Other than Companies/Tax "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"206C","6CA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"206C","6CB"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"206C","6CC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"206C","6CD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"206C","6CE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"206C","6CF"]

{"sheet":"Challan 281","index":40,"n_rows":174,"n_cols":75,"rows_kept":174,"cut":false,"hidden":false,"merged":[[77,10,77,43],[50,46,69,65],[90,35,90,38],[81,38,81,43],[81,2,81,14],[79,16,79,42],[79,2,79,3],[92,2,92,12],[75,2,75,3],[57,14,57,19],[90,39,90,45],[83,10,83,43],[83,2,83,8],[65,8,65,43],[57,7,57,13],[86,10,86,43],[81,16,81,33],[57,20,57,25],[62,8,62,11],[62,14,62,18],[67,8,67,43],[57,38,57,42],[57,26,57,31],[73,27,73,40],[2,50,2,65],[10,32,10,44],[68,8,68,19],[62,2,62,6],[32,30,32,43],[0,0,0,65],[2,18,2,48],[63,20,63,28],[59,8,60,12],[59,14,60,18],[1,54,1,66],[4,54,6,64],[57,32,57,37],[1,1,3,17],[5,20,5,46],[4,20,4,46],[45,2,45,15],[34,46,34,64],[36,32,36,34],[47,46,47,65],[38,46,38,64],[4,2,7,12],[20,2,20,22],[30,2,30,22],[77,2,77,8],[59,38,60,42],[85,2,85,8],[32,2,32,12],[34,2,34,22],[171,3,171,33],[172,3,172,35],[63,2,63,18],[99,6,99,56],[51,2,51,15],[63,30,63,32],[59,26,60,30],[69,22,69,43],[59,20,60,24],[81,34,81,37],[73,46,73,65],[73,2,73,12],[74,46,87,65],[99,0,99,5],[155,6,155,55],[151,6,151,55],[153,6,153,55],[145,2,145,4],[97,2,97,63],[65,2,65,6],[49,2,49,6],[59,32,60,36],[47,2,47,6],[10,2,10,16],[28,34,28,46],[43,2,43,6],[36,2,36,29],[36,38,36,39],[165,2,167,63],[91,12,91,36],[88,38,88,44],[79,5,79,6],[99,58,99,62],[113,6,113,55],[111,2,111,4],[105,2,105,4],[109,2,109,4],[119,2,119,4],[103,6,103,55],[103,2,103,4],[94,2,94,64],[85,10,85,43],[119,6,119,55],[109,6,109,55],[111,6,111,55],[121,6,121,55],[123,6,123,55],[88,46,93,65],[149,2,149,4],[135,6,135,55],[137,6,137,55],[121,2,121,4],[177,2,178,16],[174,2,174,47],[169,2,169,46],[173,2,173,47],[170,3,170,37],[147,6,147,55],[149,6,149,55],[135,2,135,4],[131,2,131,4],[143,2,143,4],[143,6,143,55],[163,2,163,4],[155,2,155,4],[157,2,157,4],[147,2,147,4],[161,2,161,4],[159,2,159,4],[145,6,145,55],[163,6,163,55],[151,2,151,4],[153,2,153,4],[157,6,157,55],[159,6,159,55],[161,6,161,55],[115,2,115,4],[117,2,117,4],[139,2,139,4],[105,6,105,55],[141,6,141,55],[139,6,139,55],[113,2,113,4],[125,6,125,55],[123,2,123,4],[129,6,129,55],[131,6,131,55],[133,6,133,55],[127,2,127,4],[129,2,129,4],[115,6,115,55],[117,6,117,55],[125,2,125,4],[141,2,141,4],[137,2,137,4],[127,6,127,55],[133,2,133,4],[1,74,1,75],[2,74,2,75],[6,74,6,78],[30,30,30,34],[38,2,38,22],[34,38,34,39],[107,6,107,55],[34,32,34,34],[53,2,53,6],[55,2,55,10],[63,34,63,43],[79,12,79,14],[28,48,28,52],[95,2,95,63],[101,6,101,55],[101,2,101,4],[90,2,90,34],[71,32,71,41],[68,2,68,6],[107,2,107,4],[28,2,28,8],[14,2,14,22],[39,30,39,42],[41,2,41,6]]}
["This sheet is linked with \"Challan Data\", please don't insert any data in this sheet, if your data is o.k., take print out this sheet."]
[null,"*Important: Please see notes overleaf before filling up the challan.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T.D.S./T.C.S. TAX CHALLAN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Single copy (to be sent to the ZAO)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home"]
[]
[null,null,"CHALLAN NO. / ITNS                      281",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Applicable (Tick One)*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assessment                     Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TAX DEDUCTED / COLLECTED AT SOURCE FROM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(0020) COMPANY DEDUCTEES",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Table for challan'!$AY$56=1,'Table for challan'!$AZ$56,\" \")","v":" "},null,"(0021) NON-COMPANY DEDUCTEES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Table for challan'!$AY$56=2,'Table for challan'!$AZ$56,\" \")","v":"Ö"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Challan Data"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID('Challan Data'!D9,1,1)","v":"2"},null,{"$f":"MID('Challan Data'!D9,2,1)","v":"0"},null,{"$f":"MID('Challan Data'!D9,3,1)","v":"2"},null,{"$f":"MID('Challan Data'!D9,4,1)","v":"5"},"-",{"$f":"MID('Challan Data'!D9,6,1)","v":"2"},null,{"$f":"MID('Challan Data'!D9,7,1)","v":"6"}]
[]
[]
[null,null,"Tax Deduction Account No.(TAN)"]
[]
[null,null,{"$f":"MID('Challan Data'!D4,1,1)","v":"J"},null,{"$f":"MID('Challan Data'!D4,2,1)","v":"D"},null,{"$f":"MID('Challan Data'!D4,3,1)","v":"H"},null,{"$f":"MID('Challan Data'!D4,4,1)","v":"T"},null,{"$f":"MID('Challan Data'!D4,5,1)","v":"1"},null,{"$f":"MID('Challan Data'!D4,6,1)","v":"2"},null,{"$f":"MID('Challan Data'!D4,7,1)","v":"3"},null,{"$f":"MID('Challan Data'!D4,8,1)","v":"4"},null,{"$f":"MID('Challan Data'!D4,9,1)","v":"5"},null,{"$f":"MID('Challan Data'!D4,10,1)","v":"C"}]
[]
[null,null,"Full Name"]
[]
[null,null,{"$f":"MID('Challan Data'!D5,1,1)","v":"T"},null,{"$f":"MID('Challan Data'!D5,2,1)","v":"R"},null,{"$f":"MID('Challan Data'!D5,3,1)","v":"E"},null,{"$f":"MID('Challan Data'!D5,4,1)","v":"A"},null,{"$f":"MID('Challan Data'!D5,5,1)","v":"S"},null,{"$f":"MID('Challan Data'!D5,6,1)","v":"U"},null,{"$f":"MID('Challan Data'!D5,7,1)","v":"R"},null,{"$f":"MID('Challan Data'!D5,8,1)","v":"Y"},null,{"$f":"MID('Challan Data'!D5,9,1)","v":" "},null,{"$f":"MID('Challan Data'!D5,10,1)","v":"C"},null,{"$f":"MID('Challan Data'!D5,11,1)","v":"I"},null,{"$f":"MID('Challan Data'!D5,12,1)","v":"T"},null,{"$f":"MID('Challan Data'!D5,13,1)","v":"Y"},null,{"$f":"MID('Challan Data'!D5,14,1)","v":" "},null,{"$f":"MID('Challan Data'!D5,15,1)","v":"A"},null,{"$f":"MID('Challan Data'!D5,16,1)","v":"B"},null,{"$f":"MID('Challan Data'!D5,17,1)","v":"C"},null,{"$f":"MID('Challan Data'!D5,18,1)","v":"D"},null,{"$f":"MID('Challan Data'!D5,19,1)","v":""},null,{"$f":"MID('Challan Data'!D5,20,1)","v":""},null,{"$f":"MID('Challan Data'!D5,21,1)","v":""},null,{"$f":"MID('Challan Data'!D5,22,1)","v":""},null,{"$f":"MID('Challan Data'!D5,23,1)","v":""},null,{"$f":"MID('Challan Data'!D5,24,1)","v":""},null,{"$f":"MID('Challan Data'!D5,25,1)","v":""},null,{"$f":"MID('Challan Data'!D5,26,1)","v":""},null,{"$f":"MID('Challan Data'!D5,27,1)","v":""},null,{"$f":"MID('Challan Data'!D5,28,1)","v":""},null,{"$f":"MID('Challan Data'!D5,29,1)","v":""},null,{"$f":"MID('Challan Data'!D5,30,1)","v":""},null,{"$f":"MID('Challan Data'!D5,31,1)","v":""},null,{"$f":"MID('Challan Data'!D5,32,1)","v":""}]
[]
[null,null,{"$f":"MID('Challan Data'!D5,33,1)","v":""},null,{"$f":"MID('Challan Data'!D5,34,1)","v":""},null,{"$f":"MID('Challan Data'!D5,35,1)","v":""},null,{"$f":"MID('Challan Data'!D5,36,1)","v":""},null,{"$f":"MID('Challan Data'!D5,37,1)","v":""},null,{"$f":"MID('Challan Data'!D5,38,1)","v":""},null,{"$f":"MID('Challan Data'!D5,39,1)","v":""},null,{"$f":"MID('Challan Data'!D5,40,1)","v":""},null,{"$f":"MID('Challan Data'!D5,41,1)","v":""},null,{"$f":"MID('Challan Data'!D5,42,1)","v":""},null,{"$f":"MID('Challan Data'!D5,43,1)","v":""},null,{"$f":"MID('Challan Data'!D5,44,1)","v":""},null,{"$f":"MID('Challan Data'!D5,45,1)","v":""},null,{"$f":"MID('Challan Data'!D5,46,1)","v":""},null,{"$f":"MID('Challan Data'!D5,47,1)","v":""},null,{"$f":"MID('Challan Data'!D5,48,1)","v":""},null,{"$f":"MID('Challan Data'!D5,49,1)","v":""},null,{"$f":"MID('Challan Data'!D5,50,1)","v":""},null,{"$f":"MID('Challan Data'!D5,51,1)","v":""},null,{"$f":"MID('Challan Data'!D5,52,1)","v":""},null,{"$f":"MID('Challan Data'!D5,53,1)","v":""},null,{"$f":"MID('Challan Data'!D5,54,1)","v":""},null,{"$f":"MID('Challan Data'!D5,55,1)","v":""},null,{"$f":"MID('Challan Data'!D5,56,1)","v":""},null,{"$f":"MID('Challan Data'!D5,57,1)","v":""},null,{"$f":"MID('Challan Data'!D5,58,1)","v":""},null,{"$f":"MID('Challan Data'!D5,59,1)","v":""},null,{"$f":"MID('Challan Data'!D5,60,1)","v":""},null,{"$f":"MID('Challan Data'!D5,61,1)","v":""},null,{"$f":"MID('Challan Data'!D5,62,1)","v":""},null,{"$f":"MID('Challan Data'!D5,63,1)","v":""},null,{"$f":"MID('Challan Data'!D5,64,1)","v":""}]
[]
[null,null,"Complete Address with City & State"]
[]
[null,null,{"$f":"MID('Challan Data'!D6,1,1)","v":"N"},null,{"$f":"MID('Challan Data'!D6,2,1)","v":"E"},null,{"$f":"MID('Challan Data'!D6,3,1)","v":"A"},null,{"$f":"MID('Challan Data'!D6,4,1)","v":"R"},null,{"$f":"MID('Challan Data'!D6,5,1)","v":" "},null,{"$f":"MID('Challan Data'!D6,6,1)","v":"A"},null,{"$f":"MID('Challan Data'!D6,7,1)","v":"B"},null,{"$f":"MID('Challan Data'!D6,8,1)","v":"C"},null,{"$f":"MID('Challan Data'!D6,9,1)","v":"D"},null,{"$f":"MID('Challan Data'!D6,10,1)","v":" "},null,{"$f":"MID('Challan Data'!D6,11,1)","v":"Q"},null,{"$f":"MID('Challan Data'!D6,12,1)","v":"R"},null,{"$f":"MID('Challan Data'!D6,13,1)","v":"S"},null,{"$f":"MID('Challan Data'!D6,14,1)","v":"T"},null,{"$f":"MID('Challan Data'!D6,15,1)","v":" "},null,{"$f":"MID('Challan Data'!D6,16,1)","v":"U"},null,{"$f":"MID('Challan Data'!D6,17,1)","v":"V"},null,{"$f":"MID('Challan Data'!D6,18,1)","v":"S"},null,{"$f":"MID('Challan Data'!D6,19,1)","v":"T"},null,{"$f":"MID('Challan Data'!D6,20,1)","v":""},null,{"$f":"MID('Challan Data'!D6,21,1)","v":""},null,{"$f":"MID('Challan Data'!D6,22,1)","v":""},null,{"$f":"MID('Challan Data'!D6,23,1)","v":""},null,{"$f":"MID('Challan Data'!D6,24,1)","v":""},null,{"$f":"MID('Challan Data'!D6,25,1)","v":""},null,{"$f":"MID('Challan Data'!D6,26,1)","v":""},null,{"$f":"MID('Challan Data'!D6,27,1)","v":""},null,{"$f":"MID('Challan Data'!D6,28,1)","v":""},null,{"$f":"MID('Challan Data'!D6,29,1)","v":""},null,{"$f":"MID('Challan Data'!D6,30,1)","v":""},null,{"$f":"MID('Challan Data'!D6,31,1)","v":""},null,{"$f":"MID('Challan Data'!D6,32,1)","v":""}]
[]
[null,null,{"$f":"MID('Challan Data'!D6,33,1)","v":""},null,{"$f":"MID('Challan Data'!D6,34,1)","v":""},null,{"$f":"MID('Challan Data'!D6,35,1)","v":""},null,{"$f":"MID('Challan Data'!D6,36,1)","v":""},null,{"$f":"MID('Challan Data'!D6,37,1)","v":""},null,{"$f":"MID('Challan Data'!D6,38,1)","v":""},null,{"$f":"MID('Challan Data'!D6,39,1)","v":""},null,{"$f":"MID('Challan Data'!D6,40,1)","v":""},null,{"$f":"MID('Challan Data'!D6,41,1)","v":""},null,{"$f":"MID('Challan Data'!D6,42,1)","v":""},null,{"$f":"MID('Challan Data'!D6,43,1)","v":""},null,{"$f":"MID('Challan Data'!D6,44,1)","v":""},null,{"$f":"MID('Challan Data'!D6,45,1)","v":""},null,{"$f":"MID('Challan Data'!D6,46,1)","v":""},null,{"$f":"MID('Challan Data'!D6,47,1)","v":""},null,{"$f":"MID('Challan Data'!D6,48,1)","v":""},null,{"$f":"MID('Challan Data'!D6,49,1)","v":""},null,{"$f":"MID('Challan Data'!D6,50,1)","v":""},null,{"$f":"MID('Challan Data'!D6,51,1)","v":""},null,{"$f":"MID('Challan Data'!D6,52,1)","v":""},null,{"$f":"MID('Challan Data'!D6,53,1)","v":""},null,{"$f":"MID('Challan Data'!D6,54,1)","v":""},null,{"$f":"MID('Challan Data'!D6,55,1)","v":""},null,{"$f":"MID('Challan Data'!D6,56,1)","v":""},null,{"$f":"MID('Challan Data'!D6,57,1)","v":""},null,{"$f":"MID('Challan Data'!D6,58,1)","v":""},null,{"$f":"MID('Challan Data'!D6,59,1)","v":""},null,{"$f":"MID('Challan Data'!D6,60,1)","v":""},null,{"$f":"MID('Challan Data'!D6,61,1)","v":""},null,{"$f":"MID('Challan Data'!D6,62,1)","v":""},null,{"$f":"MID('Challan Data'!D6,63,1)","v":""},null,{"$f":"MID('Challan Data'!D6,64,1)","v":""}]
[]
[null,null,{"$f":"MID('Challan Data'!D6,65,1)","v":""},null,{"$f":"MID('Challan Data'!D6,66,1)","v":""},null,{"$f":"MID('Challan Data'!D6,67,1)","v":""},null,{"$f":"MID('Challan Data'!D6,68,1)","v":""},null,{"$f":"MID('Challan Data'!D6,69,1)","v":""},null,{"$f":"MID('Challan Data'!D6,70,1)","v":""},null,{"$f":"MID('Challan Data'!D6,71,1)","v":""},null,{"$f":"MID('Challan Data'!D6,72,1)","v":""},null,{"$f":"MID('Challan Data'!D6,73,1)","v":""},null,{"$f":"MID('Challan Data'!D6,74,1)","v":""},null,{"$f":"MID('Challan Data'!D6,75,1)","v":""},null,{"$f":"MID('Challan Data'!D6,76,1)","v":""},null,{"$f":"MID('Challan Data'!D6,77,1)","v":""},null,{"$f":"MID('Challan Data'!D6,78,1)","v":""},null,{"$f":"MID('Challan Data'!D6,79,1)","v":""},null,{"$f":"MID('Challan Data'!D6,80,1)","v":""},null,{"$f":"MID('Challan Data'!D6,81,1)","v":""},null,{"$f":"MID('Challan Data'!D6,82,1)","v":""},null,{"$f":"MID('Challan Data'!D6,83,1)","v":""},null,{"$f":"MID('Challan Data'!D6,84,1)","v":""},null,{"$f":"MID('Challan Data'!D6,85,1)","v":""},null,{"$f":"MID('Challan Data'!D6,86,1)","v":""},null,{"$f":"MID('Challan Data'!D6,87,1)","v":""},null,{"$f":"MID('Challan Data'!D6,88,1)","v":""},null,{"$f":"MID('Challan Data'!D6,89,1)","v":""},null,{"$f":"MID('Challan Data'!D6,90,1)","v":""},null,{"$f":"MID('Challan Data'!D6,91,1)","v":""},null,{"$f":"MID('Challan Data'!D6,92,1)","v":""},null,{"$f":"MID('Challan Data'!D6,93,1)","v":""},null,{"$f":"MID('Challan Data'!D6,94,1)","v":""},null,{"$f":"MID('Challan Data'!D6,95,1)","v":""},null,{"$f":"MID('Challan Data'!D6,96,1)","v":""}]
[]
[null,null,"Tel.No.",null,null,null,null,null,null,null,{"$f":"MID('Challan Data'!D7,1,1)","v":""},null,{"$f":"MID('Challan Data'!D7,2,1)","v":""},null,{"$f":"MID('Challan Data'!D7,3,1)","v":""},null,{"$f":"MID('Challan Data'!D7,4,1)","v":""},null,{"$f":"MID('Challan Data'!D7,5,1)","v":""},null,{"$f":"MID('Challan Data'!D7,6,1)","v":""},null,{"$f":"MID('Challan Data'!D7,7,1)","v":""},null,{"$f":"MID('Challan Data'!D7,8,1)","v":""},null,{"$f":"MID('Challan Data'!D7,9,1)","v":""},null,{"$f":"MID('Challan Data'!D7,10,1)","v":""},null,{"$f":"MID('Challan Data'!D7,11,1)","v":""},null,{"$f":"MID('Challan Data'!D7,12,1)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PIN",null,null,null,null,null,{"$f":"MID('Challan Data'!D8,1,1)","v":"3"},null,{"$f":"MID('Challan Data'!D8,2,1)","v":"4"},null,{"$f":"MID('Challan Data'!D8,3,1)","v":"2"},null,{"$f":"MID('Challan Data'!D8,4,1)","v":"6"},null,{"$f":"MID('Challan Data'!D8,5,1)","v":"0"},null,{"$f":"MID('Challan Data'!D8,6,1)","v":"1"}]
[]
[null,null,"Type of Payment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Code*",null,null,null,null,null,{"$f":"'Table for challan'!BG66","v":"9"},null,{"$f":"'Table for challan'!BG65","v":"2"},null,{"$f":"'Table for challan'!BG64","v":"A"}]
[]
[null,null,"(Tick One)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Please see overleaf)"]
[]
[null,null,"TDS/TCS Payable by Taxpayer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(200)",null,null,null,null,null,{"$f":"IF('Table for challan'!BA56=1,'Table for challan'!BB56,\" \")","v":"Ö"},null,null,null,null,null,null,null,"FOR USE IN RECEIVING BANK"]
[]
[null,null,"TDS/TCS Regular Assessment (Raised by I.T.Dett.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(400)",null,null,null,null,null,{"$f":"IF('Table for challan'!BA56=2,'Table for challan'!BB56,\" \")","v":" "}]
[]
[null,null,"DETAILS OF PAYMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debit to A/c / Cheque credited on"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount (in Rs. Only)"]
[]
[null,null,"Income Tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(+'Table for challan'!BB58,1,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB58,2,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB58,3,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB58,4,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB58,5,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB58,6,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB58,7,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB58,8,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB58,9,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB58,10,1)","v":"1"},null,{"$f":"MID(+'Table for challan'!BB58,11,1)","v":"0"},null,{"$f":"MID(+'Table for challan'!BB58,12,1)","v":"0"},null,{"$f":"MID(+'Table for challan'!BB58,13,1)","v":"0"}]
[]
[null,null,"Surcharge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(+'Table for challan'!BB60,1,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB60,2,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB60,3,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB60,4,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB60,5,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB60,6,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB60,7,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB60,8,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB60,9,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB60,10,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB60,11,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB60,12,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB60,13,1)","v":"0"}]
[]
[null,null,"Education Cess",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(+'Table for challan'!BB62,1,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB62,2,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB62,3,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB62,4,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB62,5,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB62,6,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB62,7,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB62,8,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB62,9,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB62,10,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB62,11,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB62,12,1)","v":"4"},null,{"$f":"MID(+'Table for challan'!BB62,13,1)","v":"0"},null,null,null,null,null,"D",null,"D",null,null,"M",null,null,"M",null,null,null,"Y",null,"Y"]
[]
[null,null,"Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(+'Table for challan'!BB64,1,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB64,2,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB64,3,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB64,4,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB64,5,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB64,6,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB64,7,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB64,8,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB64,9,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB64,10,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB64,11,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB64,12,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB64,13,1)","v":"0"},null,null,null,"SPACE FOR BANK SEAL"]
[]
[null,null,"Penalty",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(+'Table for challan'!BB66,1,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB66,2,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB66,3,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB66,4,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB66,5,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB66,6,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB66,7,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB66,8,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB66,9,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB66,10,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB66,11,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB66,12,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB66,13,1)","v":"0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rs."]
[null,null,"Others",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(+'Table for challan'!BB68,1,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB68,2,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB68,3,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB68,4,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB68,5,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB68,6,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB68,7,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB68,8,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB68,9,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB68,10,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB68,11,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB68,12,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB68,13,1)","v":"0"}]
[]
[null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(+'Table for challan'!BB70,1,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB70,2,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB70,3,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB70,4,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB70,5,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB70,6,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB70,7,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB70,8,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB70,9,1)","v":" "},null,{"$f":"MID(+'Table for challan'!BB70,10,1)","v":"1"},null,{"$f":"MID(+'Table for challan'!BB70,11,1)","v":"0"},null,{"$f":"MID(+'Table for challan'!BB70,12,1)","v":"4"},null,{"$f":"MID(+'Table for challan'!BB70,13,1)","v":"0"}]
[]
[null,null,"Total (in words)"]
[]
[null,null,null,null,null,null,null,"CRORES",null,null,null,null,null,null,"LACS",null,null,null,null,null,"THOUSANDS",null,null,null,null,null,"HUNDREDS",null,null,null,null,null,"TENS",null,null,null,null,null,"UNITS"]
[]
[null,null,null,null,null,null,null,null,{"$f":"'Table for challan'!BA53&\" \"&'Table for challan'!BC53","v":"Zero "},null,null,null,null,null,{"$f":"'Table for challan'!BA52&\" \"&'Table for challan'!BC52","v":"Zero "},null,null,null,null,null,{"$f":"'Table for challan'!BA49&\" \"&'Table for challan'!BC49","v":"One "},null,null,null,null,null,{"$f":"'Table for challan'!BA46","v":"Zero"},null,null,null,null,null,{"$f":"'Table for challan'!BA41","v":"Four"},null,null,null,null,null,{"$f":"'Table for challan'!BA38","v":"Zero"}]
[]
[]
[null,null,{"$f":"C80","v":"Ö"},null,null,null,null,null,{"$f":"F80","v":""},null,null,null,{"$f":"'Table for challan'!BA134","v":"Ö"},null,{"$f":"M80","v":""}]
[null,null,"Paid in Cash / Debit to A/c /  Cheque No.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table for challan'!BF143","v":"Cash"},null,null,null,null,null,null,null,null,null,"Dated",null,null,null,{"$f":"IF('Challan Data'!$G$17>0,'Challan Data'!$G$17,\"\")","v":"2016-02-15"}]
[]
[null,null,"Drawn on ",null,null,null,null,null,{"$f":"K86","v":"---------------------------------------------------------------------------------"}]
[]
[null,null,null,null,null,null,null,null,"(Name of the Bank and Branch)"]
[null,null,"Date:",null,null,null,null,null,{"$f":"IF('Challan Data'!$D$23>0,'Challan Data'!$D$23,\"\")","v":"2024-10-14"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Signature of person making payment"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tear off"]
[]
[null,null,"Tax payers Counterfoil",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(To be filled up by tax payer)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPACE FOR BANK SEAL"]
[]
[null,null,"TAN",null,null,null,{"$f":"+C13","v":"J"},null,{"$f":"+E13","v":"D"},null,{"$f":"+G13","v":"H"},null,{"$f":"+I13","v":"T"},null,{"$f":"+K13","v":"1"},null,{"$f":"+M13","v":"2"},null,{"$f":"+O13","v":"3"},null,{"$f":"+Q13","v":"4"},null,{"$f":"+S13","v":"5"},null,{"$f":"+U13","v":"C"}]
[]
[null,null,"Received from",null,null,null,null,null,null,null,{"$f":"'Challan Data'!D5","v":"TREASURY CITY ABCD"}]
[]
[null,null,{"$f":"'Table for challan'!BA149","v":"Ö"},null,null,{"$f":"'Table for challan'!BA150","v":""},null,null,null,null,null,null,{"$f":"'Table for challan'!BA151","v":""},null,null,null,"(Name)"]
[]
[null,null,"Cash / Debit to A/c /  Cheque No.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table for challan'!BF144","v":"Cash"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For Rs.",null,null,null,{"$f":"+'Table for challan'!BB70","v":"         1040"}]
[]
[null,null,"Rs. (in words)",null,null,null,null,null,null,null,{"$f":"+'Table for challan'!BA54&\"Only\"","v":"  One  Thousand  Forty  Only"}]
[]
[null,null,"Drawn on",null,null,null,null,null,null,null,{"$f":"'Table for challan'!BF146","v":"---------------------------------------------------------------------------------"}]
[null,null,null,null,null,null,null,null,null,null,"(Name of the Bank and Branch)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Table for challan'!$AY$56=1,\"Company\",\"\")","v":""},null,null,null,null,null,{"$f":"IF('Table for challan'!$AY$56=2,\"Company\",\"\")","v":"Company"},null,null,null,null,"/",{"$f":"IF('Table for challan'!$AY$56=2,\"Non Company\",\"\")","v":"Non Company"},null,null,null,null,null,null,{"$f":"IF('Table for challan'!$AY$56=1,\"Non Company\",\"\")","v":""},null,null,null,null,null,"Deductees",null,null,null,null,null,null,null,"Rs."]
[]
[null,null,"On account of Tax Deducted at Source (TDS)/Tax Collected at Source (TCS) from ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Table for challan'!BG63","v":"92A"},null,null,null,"(Fill up Code)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"(Strike out whichever is not applicable)"]
[null,null,"For the Assessment Year",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC8","v":"2"},null,{"$f":"+BE8","v":"0"},null,{"$f":"+BG8","v":"2"},null,{"$f":"+BI8","v":"5"},null,"-",null,{"$f":"+BK8","v":"2"},null,{"$f":"+BM8","v":"6"}]
[]
[null,null,"*NOTES"]
["1.",null,"Please note that quoting false TAN may attract a penalty of Rs.10,000/- as per section 272BB of I.T.Act.1961."]
[]
["2",null,"Use a Separate Challan for each Nature(Type) of Payment. The relevant Codes are:"]
[]
["Section",null,null,null,null,null,"Nature of payment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Code"]
[]
[null,null,"192",null,null,null,"Payment to Govt.Employees other than Union Government Employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9",null,"2",null,"A",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SECTION","CODE"]
[null,null,"192",null,null,null,"Payment to Employees other than Govt.Employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9",null,"2",null,"B",null,null,null,null,null,null,"192","92B"]
[]
[null,null,"193",null,null,null,"Interest on Securities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1",null,"9",null,"3",null,null,null,null,null,null,"193",193]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"194",null,null,null,"Dividend",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1",null,"9",null,"4",null,null,null,null,null,null,"194",194]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"194A",null,null,null,"Interest other than interest on securities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9",null,"4",null,"A",null,null,null,null,null,null,"194A","94A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"194B",null,null,null,"Winnings from lotteries and crossword puzzles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9",null,"4",null,"B",null,null,null,null,null,null,"194B","94B"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"194BB",null,null,null,"Winnings from horse race",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"B",null,"B"]
[]
[null,null,"194C",null,null,null,"Payment of contractors and sub-contractors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9",null,"4",null,"C",null,null,null,null,null,null,"194C","94C"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"194D",null,null,null,"Insurance Commission",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9",null,"4",null,"D",null,null,null,null,null,null,"194D","94D"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"194E",null,null,null,"Payments to non-resident Sportsmen/Sports Associations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9",null,"4",null,"E",null,null,null,null,null,null,"194E","94E"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"194EE",null,null,null,"Payments in respect of Deposits under National Savings Schemes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"E",null,"E",null,null,null,null,null,null,"194EE","4EE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"194F",null,null,null,"Payments on account of Re-purchase of Units by Mutual Funds or UTI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9",null,"4",null,"F",null,null,null,null,null,null,"194F","94F"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"194G",null,null,null,"Commission, prize etc. on sale of Lottery tickets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9",null,"4",null,"G",null,null,null,null,null,null,"194G","94G"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"194H",null,null,null,"Commission or Brokerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9",null,"4",null,"H",null,null,null,null,null,null,"194H","94H"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"194I",null,null,null,"Rent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9",null,"4",null,"I",null,null,null,null,null,null,"194I","94I"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"194J",null,null,null,"Fees For Professional Or Technical Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9",null,"4",null,"J",null,null,null,null,null,null,"194J","94J"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"194K",null,null,null,"Income payable to a Resident Assessee in respect of Units of a specified Mutual Funds or of the Units of the UTI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9",null,"4",null,"K",null,null,null,null,null,null,"194K","94K"]
[]
[null,null,"194LA",null,null,null,"Payment of Compensation on acquisition of certain immovable property",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9",null,"4",null,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"195",null,null,null,"Other sums payable to a non-resident",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1",null,"9",null,"5",null,null,null,null,null,null,"195",195]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"196A",null,null,null,"Income in respect of units of Non-Residents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9",null,"6",null,"A",null,null,null,null,null,null,"196A","96A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"196B",null,null,null,"Payments in respect of Units to an Offshore Fund",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9",null,"6",null,"B",null,null,null,null,null,null,"196B","96B"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"196C",null,null,null,"Income from Foreign Currency Bonds or shares of Indian Company payable to Non-Resident",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9",null,"6",null,"C",null,null,null,null,null,null,"196C","96C"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"196D",null,null,null,"Income of Foreign institutional investors from securities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9",null,"6",null,"D",null,null,null,null,null,null,"196D","96D"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"206C",null,null,null,"Collection at Source from Alcoholic Liquor for Human Consumption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6",null,"C",null,"A",null,null,null,null,null,null,"206C","6CA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"206C",null,null,null,"Collection at Source from Timber obtained under Forest lease",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6",null,"C",null,"B",null,null,null,null,null,null,"206C","6CB"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"206C",null,null,null,"Collection at Source from Timber obtained by any Mode other than a Forest Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6",null,"C",null,"C",null,null,null,null,null,null,"206C","6CC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"206C",null,null,null,"Collection at Source from any other Forest Produce (not being Tendu Leaves)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6",null,"C",null,"D",null,null,null,null,null,null,"206C","6CD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"206C",null,null,null,"Collection at Source from Scrap",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6",null,"C",null,"E",null,null,null,null,null,null,"206C","6CE"]
[]
[null,null,"206C",null,null,null,"Collection at Source from contractors or licensee or lease relating to Parking lots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6",null,"C",null,"F",null,null,null,null,null,null,"206C","6CF"]
[]
[null,null,"206C",null,null,null,"Collection at Source from contractors or licensee or lease relating to toll plaza",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6",null,"C",null,"G"]
[]
[null,null,"206C",null,null,null,"Collection at Source from contractors or licensee or lease relating to mine or quarry",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6",null,"C",null,"H"]
[]
[null,null,"206C",null,null,null,"Collection at Source from tendu leaves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6",null,"C",null,"I"]
[]
[null,null,"PLEASE TICK THE RELEVANT BOX AT THE TOP OF THE CHALLAN.  SEPARATE CHALLANS SHOULD BE USED FOR DEPOSITING TAX DEDUCTED AT SOURCE FROM COMPANY DEDUCTEES AND FROM NON-COMPANY DEDUCTEES."]
[]
[]
[]
[null,null,"KINDLY ENSURE THAT THE BANK'S ACKNOWLEDGEMENT CONTAINS THE FOLLOWING:-"]
[null,null,"1.","7 DIGIT BSR CODE OF THE BRANCH"]
[null,null,"2.","DATE OF DEPOSIT OF CHALLAN (DD MM YY)"]
[null,null,"3.","CHALLAN SERIAL NUMBER"]
[null,null,"THESE WILL HAVE TO BE QUOTED IN YOUR RETURN OF INCOME."]

{"sheet":"12BB","index":41,"n_rows":51,"n_cols":7,"rows_kept":51,"cut":false,"hidden":false,"merged":[[0,6,0,7],[0,0,0,4],[1,0,1,4],[3,3,3,4],[4,3,4,4],[2,0,2,4],[43,1,43,2],[25,1,25,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[29,1,29,2],[37,1,37,2],[15,1,17,2],[10,0,17,0],[41,1,41,2],[42,1,42,2],[11,1,11,2],[10,1,10,2],[40,1,40,2],[5,0,5,2],[5,3,5,4],[6,0,6,4],[7,0,7,4],[8,1,8,2],[9,1,9,2],[5,6,20,11],[50,0,50,2],[50,3,50,4],[45,0,45,4],[48,0,48,2],[48,3,48,4],[49,0,49,2],[49,3,49,4],[46,0,47,4],[44,1,44,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[38,1,38,2],[39,1,39,2]]}
["FORM NO.12BB",null,null,null,null,null,"Home"]
["(See rule 26C)"]
["Statement showing particulars of claims by an employee for deduction of tax under section 192"]
["1. Name and address of the employee: "]
["2. Permanent Account Number of the employee: "]
["3. Financial year:",null,null,"2023-24",null,null,"Form 12BB of income tax act is required to be filed with the employer if you want him to consider the HRA, LTA, Section 80 and interest paid on home loans under section 24 and thus deduct lower amount of TDS from your salary. This form is applicable from 1st June, 2016.\n\nThe form has to be submitted for every financial year (April to March) and at time of joining a service. It is highly advisable to submit it in April only so that employer starts deducting lower amount of tds from april only."]
[]
["Details of claims and evidence thereof"]
["Sl No.","Nature of claim",null,"Amount (Rs.)","Evidence / particulars"]
["(1)","(2)",null,"(3)","(4)"]
[1,"House Rent Allowance:"]
[null,"(i) Rent paid to the landlord"]
[null,"(ii) Name of the landlord"]
[null,"(iii) Address of the landlord"]
[null,"(iv) Permanent Account Number of the landlord"]
[null,"Note: Permanent Account Number shall be furnished if the aggregate rent paid during the previous year exceeds one lakh rupees"]
[]
[]
[2,"Leave travel concessions or assistance"]
[3,"Deduction of interest on borrowing:"]
[null,"(i) Interest payable/paid to the lender"]
[null,"(ii) Name of the lender"]
[null,"(iii) Address of the lender"]
[null,"(iv) Permanent Account Number of the lender"]
[null,"(a)   Financial Institutions(if available)  "]
[null,"(b)   Employer(if available)"]
[null,"(c)    Others"]
[4,"Deduction under Chapter VI-A"]
[null,"(A) Section 80C,80CCC and 80CCD"]
[null,"     (i) Section 80C"]
[null,"(a)"]
[null,"(b)"]
[null,"(c) "]
[null,"(d)"]
[null,"(e)"]
[null,"(f)"]
[null,"(g)"]
[null,"    (ii)  Section 80CCC"]
[null,"    (iii) Section 80CCD"]
[null,"(B) Other sections (e.g. 80E, 80G, 80TTA, etc.) under Chapter VI-A."]
[null,"(i) section………………."]
[null,"(ii) section………………."]
[null,"(iii) section………………."]
[null,"(iv) section………………."]
[null,"(v) section………………."]
["Verification"]
["I,…………………………………...……....,son/daughter of……………...………………….. do hereby certify that the information given above is complete and correct."]
[]
["Place……………………………………………..."]
["Date……………………………………………....",null,null,"(Signature of the employee)"]
["Designation ……………………………….….",null,null,"Full Name"]

{"sheet":"HRA","index":42,"n_rows":50,"n_cols":9,"rows_kept":50,"cut":false,"hidden":false,"merged":[[6,8,7,8],[4,3,4,4],[6,0,6,1],[5,5,5,7],[0,0,0,6],[2,0,2,1],[4,5,4,7],[3,0,3,1],[2,3,2,8],[6,5,7,7],[3,5,3,7],[6,3,7,4],[29,1,31,6],[13,6,14,7],[15,6,16,7],[17,4,18,5],[9,4,9,5],[9,6,9,7],[9,2,9,3],[9,0,9,1],[29,0,31,0],[37,1,43,8],[44,1,44,8],[0,7,0,8],[17,8,18,8],[15,8,16,8],[17,6,18,7],[11,6,12,7],[13,8,14,8],[1,0,1,8],[3,3,3,4],[4,0,4,1],[8,0,8,8],[5,0,5,1],[7,0,7,1],[5,3,5,4],[10,4,10,5],[19,8,20,8],[28,1,28,6],[27,1,27,6],[19,4,20,5],[19,6,20,7],[37,0,43,0],[10,6,10,7],[23,0,23,8],[21,4,22,5],[21,6,22,7],[30,7,31,8],[24,0,26,0],[24,1,26,8],[32,0,36,0],[13,4,14,5],[32,1,36,8],[27,7,29,8],[11,8,12,8],[21,8,22,8],[15,4,16,5],[11,4,12,5],[50,1,50,3],[50,4,50,8],[45,5,47,8],[45,1,45,4],[46,1,46,4],[47,1,47,4],[49,7,49,8]]}
["Calculate_Find_out_important_information_result_relating_to_Tax_matter",null,null,null,null,null,null,"Home"]
["HOUSE RENT ALLOWANCE REBATE CALUCATION-ANNUAL BASIS"]
["Parameters",null,"Input","Result (output)"]
["City Type",null,"Non Metro City","(2) EXCESS OF 10% PAY",null,{"$f":"CONCATENATE(\"(\",C5,\"*\",C6,\"-\",C7,\"*\",10,\"%\",\")\")","v":"(50000*12-1250000*10%)"},null,null,{"$f":"C5*C6-ROUND(C7*10%,0)","v":475000}]
["HR PAID AMT P.M.",null,50000,{"$f":"IF(C4=\"Metro City\",\"(3) 50% of Salary\",\"(3) 40% of Salary\")","v":"(3) 40% of Salary"},null,{"$f":"IF(C4=\"Metro City\",CONCATENATE(\"(\",C7,\"*\",,50,\"%\",\")\"),CONCATENATE(\"(\",C7,\"*\",,40,\"%\",\")\"))","v":"(1250000*40%)"},null,null,{"$f":"IF(C4=\"Metro City\",ROUND(C7*50%,0),ROUND(C7*40%,0))","v":500000}]
["PERIOD FOR PAID (in months)",null,12,"MINIMUM VALUE",null,{"$f":"CONCATENATE(\"(\",C8,\",\",I4,\",\",I5,\")\")","v":"(40000,475000,500000)"},null,null,{"$f":"MIN(C8,I4:I5)","v":40000}]
["SALARY FOR HRA (Basic Pay+G.P.+D.A/D.P.)",null,1250000,"HRA AMT EXEMPT U/S 10(13A)",null,{"$f":"IF(I7=\"NIL\",\"Not Allowed\",pravesh(I7))","v":{"$error":"#NAME?"}},null,null,{"$f":"IF(I6>0,I6,\"NIL\")","v":40000}]
["(1) HRA RECEIVED",null,40000]
["HOUSE RENT ALLOWANCE REBATE CALUCATION-MONTHLY BASIS"]
["Financial Year",null,"2024-25",null,"City Type",null,"Non Metro City"]
["Period  ","Basic Salary (Basic Pay+G.P.+D.A/ D.P.)","HRA RECEIVED","HRA PAID","Total House Rent Allowance Paid",null,{"$f":"CONCATENATE(\"Sum of HRA amt paid from \",\"  \",TEXT(A12,\"mm/yyyy\"),\" \",\"to\",\"  \",TEXT(A23,\"mm/yyyy\"))","v":"Sum of HRA amt paid from   04/2024 to  03/2025"},null,{"$f":"SUM(D12:D23)","v":0}]
[{"$f":"pks!O53","v":"2024-04-01"},0,0,0,"Total of Salary (Basic Pay+G.P.+D.A/ D.P.)",null,{"$f":"CONCATENATE(\"Sum of Basic Salary  from \",\"  \",TEXT(A12,\"mm/yyyy\"),\" \",\"to\",\"  \",TEXT(A23,\"mm/yyyy\"))","v":"Sum of Basic Salary  from   04/2024 to  03/2025"},null,{"$f":"SUM(B12:B23)","v":0}]
[{"$f":"A12+31","v":"2024-05-02"},{"$f":"B12","v":0},{"$f":"C12","v":0},{"$f":"D12","v":0}]
[{"$f":"A13+31","v":"2024-06-02"},{"$f":"B13","v":0},0,0,"(1) Total House Rent Allowance Received",null,{"$f":"CONCATENATE(\"Sum of HRA Allow.received  from \",\"  \",TEXT(A12,\"mm/yyyy\"),\" \",\"to\",\"  \",TEXT(A23,\"mm/yyyy\"))","v":"Sum of HRA Allow.received  from   04/2024 to  03/2025"},null,{"$f":"SUM(C12:C23)","v":0}]
["2024-07-03",0,0,0]
["2024-08-03",0,0,0,"(2) Exess of 10% Pay",null,{"$f":"CONCATENATE(\"(\",I11,\" \",\"-\",I12,\"*\",10,\"%\",\")\")","v":"(0 -0*10%)"},null,{"$f":"I11-ROUND(I12*10%,0)","v":0}]
["2024-09-03",0,0,0]
["2024-10-04",0,0,0,{"$f":"IF(G10=\"Metro City\",\"(3) 50% of Salary\",\"(3) 40% of Salary\")","v":"(3) 40% of Salary"},null,{"$f":"IF(G10=\"Metro City\",CONCATENATE(\"(\",I12,\"*\",,50,\"%\",\")\"),CONCATENATE(\"(\",I12,\"*\",,40,\"%\",\")\"))","v":"(0*40%)"},null,{"$f":"IF(G10=\"Metro City\",ROUND(I12*50%,0),ROUND(I12*40%,0))","v":0}]
["2024-11-04",0,0,0]
[{"$f":"A19+31","v":"2024-12-05"},0,0,0,"MINIMUM VALUE {(1),(2),(3)}",null,{"$f":"CONCATENATE(\"(\",I14,\",\",I16,\",\",I18,\")\")","v":"(0,0,0)"},null,{"$f":"MIN(I14:I18)","v":0}]
["2025-01-05",0,0,0]
["2025-02-05",0,0,0,"HRA AMT EXEMPT",null,{"$f":"IF(I22=\"NIL\",\"Not Allowed\",pravesh(I22))","v":"Not Allowed"},null,{"$f":"IF(I20>0,I20,\"NIL\")","v":"NIL"}]
[{"$f":"A22+31","v":"2025-03-08"},0,0,0]
["Important key points regarding House Rent Allowance Exemption u/s 10(13A)"]
["A","House Rent Allowance (HRA) is an allowance paid by employer to its employees for covering their house rent. Such allowance is taxable in the hand of employee. However, Income Tax Act provides deduction of HRA under section 10(13A) subject to exemption available shall be the least of the following -"]
[]
[]
[1,"House Rent Allowance received.",null,null,null,null,null,"Access or View of Form 12BB"]
[2,"Rent paid less 10% of salary"]
[3,"40% of Salary (50% in case of Mumbai, Chennai,Kolkata, Delhi) Salary here means Basic + Dearness Allowance, if dearness allowance is provided by the terms of employment (if it enters into retirement benefits) "]
[null,null,null,null,null,null,null,"Form No 12BB"]
[]
["B","Form 12BB is to be submitted with the employer,if the House Rent Paid payment in excess of of Rs 8,333 per month or Per Annum Rs. 1,00,000/-  . it is mandatory to submit the Pan Number of Land Loard / House Owner.If the Pan Card Number have not yet to done by the House/Land Loard, the Land/House owner must submit a Declaration in plain paper with the Name & Address of Land/House owner, which submit the employee."]
[]
[]
[]
[]
["C ","Employee are exempted from production of rent receipt to employer, if the house rent allowance is upto Rs.3000/- per month. It may, however, be noted that this concession is only for the purpose of tax-deduction at source, and, in the regular assessment of the employee, the Assessing Officer will be free to make such enquiry as he deems fit for the purpose of satisfying himself that the employee has incurred actual expenditure on payment of rent.  (Circular no. 8/2013)"]
[]
[]
[]
[]
[]
[]
["D","Following claims can be claimed simultaneously. "]
[1,"Deduction of house rent allowance",null,null,null,"If an employee receives HRA which is allowed as deductible under this section then no deduction is allowed under section 80GG."]
[2,"Home loan interest under section 24b"]
[3,"Repayment of housing loan under section 80C "]
[]
[null,null,null,null,null,null,null,"Home"]

{"sheet":"Table Y","index":43,"n_rows":110,"n_cols":44,"rows_kept":110,"cut":false,"hidden":true,"merged":[[93,18,93,20],[87,18,87,19],[94,18,94,20],[87,20,87,21],[88,18,88,20],[89,18,89,20],[90,18,90,20],[91,18,91,20],[51,10,51,12],[52,10,52,12],[52,13,52,15],[61,14,61,16],[92,18,92,20],[79,19,79,21],[43,1,46,7],[0,1,1,1],[0,10,1,11],[0,12,1,13],[0,14,1,15],[0,2,1,2],[0,3,1,3],[0,6,1,6],[0,9,1,9],[0,5,1,5],[0,7,1,7],[0,4,1,4],[0,8,1,8],[18,41,18,42],[0,34,1,34],[6,41,6,42],[12,41,12,42],[0,32,1,32],[0,33,1,33],[79,22,79,24],[61,18,61,20],[70,17,73,17],[0,31,1,31],[0,16,1,17],[0,28,1,28],[0,29,1,29],[0,30,1,30],[0,26,1,26],[0,20,1,24],[0,25,1,25],[0,27,1,27],[0,18,1,19],[65,4,65,8],[67,2,67,3],[79,10,79,12],[79,13,79,15],[79,16,79,18],[70,11,71,15],[72,11,73,15]]}
[null,"Fin. Year","Ass. Year","Basic Exmpt.","TAX CALCULALTION","SURCHARGE","Rebate 87A","E. CESS","TOTAL TAX DUE","Age Defined","First Range",null,"Second Range",null,"Third Range",null,"Fourth Range",null,"Fitth Range",null,"Tax Rate",null,null,null,null,"Surcharge","E.Cess","Male","Female","Senior Citizen","Very Senior Citizen","Marginal Releif on surcharge","TAX DUE","SECT 88D","S.D. u/s 16)i)"]
[]
[null,"1985-86","1986-87",{"$f":"L3","v":18000},{"$f":"'Table Z'!P13","v":892750},{"$f":"'Table Z'!P14","v":11905},"N.A.",{"$f":"'Table Z'!P15","v":0},{"$f":"'Table Z'!P16","v":250005},{"$f":"'Table Z'!P17","v":"Not defined"},{"$f":"'Table Z'!N8","v":0},{"$f":"'Table Z'!O8","v":18000},{"$f":"'Table Z'!N9","v":18001},{"$f":"'Table Z'!O9","v":25000},{"$f":"'Table Z'!N10","v":25001},{"$f":"'Table Z'!O10","v":50000},{"$f":"'Table Z'!N11","v":50001},{"$f":"'Table Z'!O11","v":100000},{"$f":"'Table Z'!N12","v":100001},{"$f":"'Table Z'!O12","v":0},{"$f":"'Table Z'!P8","v":0},{"$f":"'Table Z'!P9","v":0.25},{"$f":"'Table Z'!P10","v":0.3},{"$f":"'Table Z'!P11","v":0.4},{"$f":"'Table Z'!P12","v":0.5},"5%,If Taxable Income is >50000","N.A.","Not defined","Not defined","Not defined","Not defined",{"$f":"'Table Z'!P18","v":0},{"$f":"'Table Z'!P19","v":250005}]
[null,{"$f":"C3","v":"1986-87"},"1987-88",18000,{"$f":"'Table Z'!P42","v":892750},{"$f":"'Table Z'!P43","v":11905},"N.A.",{"$f":"'Table Z'!P44","v":0},{"$f":"'Table Z'!P45","v":250005},{"$f":"'Table Z'!P46","v":"Not defined"},{"$f":"'Table Z'!N37","v":0},{"$f":"'Table Z'!O37","v":18000},{"$f":"'Table Z'!N38","v":18001},{"$f":"'Table Z'!O38","v":25000},{"$f":"'Table Z'!N39","v":25001},{"$f":"'Table Z'!O39","v":50000},{"$f":"'Table Z'!N40","v":50001},{"$f":"'Table Z'!O40","v":100000},{"$f":"'Table Z'!N41","v":100001},{"$f":"'Table Z'!O41","v":0},{"$f":"'Table Z'!P37","v":0},{"$f":"'Table Z'!P38","v":0.25},{"$f":"'Table Z'!P39","v":0.3},{"$f":"'Table Z'!P40","v":0.4},{"$f":"'Table Z'!P41","v":0.5},"5%,If Taxable Income is >50000","N.A.","Not defined","Not defined","Not defined","Not defined",{"$f":"'Table Z'!P47","v":0},{"$f":"'Table Z'!P48","v":250005}]
[null,"1987-88","1988-89",18000,{"$f":"'Table Z'!P71","v":892750},{"$f":"'Table Z'!P72","v":11905},"N.A.",{"$f":"'Table Z'!P73","v":0},{"$f":"'Table Z'!P74","v":250005},{"$f":"'Table Z'!P75","v":"Not defined"},{"$f":"'Table Z'!N66","v":0},{"$f":"'Table Z'!O66","v":18000},{"$f":"'Table Z'!N67","v":18001},{"$f":"'Table Z'!O67","v":25000},{"$f":"'Table Z'!N68","v":25001},{"$f":"'Table Z'!O68","v":50000},{"$f":"'Table Z'!N69","v":50001},{"$f":"'Table Z'!O69","v":100000},{"$f":"'Table Z'!N70","v":100001},{"$f":"'Table Z'!O70","v":0},{"$f":"'Table Z'!P66","v":0},{"$f":"'Table Z'!P67","v":0.25},{"$f":"'Table Z'!P68","v":0.3},{"$f":"'Table Z'!P69","v":0.4},{"$f":"'Table Z'!P70","v":0.5},"5%,If Taxable Income is >50000","N.A.","Not defined","Not defined","Not defined","Not defined",{"$f":"'Table Z'!P76","v":0},{"$f":"'Table Z'!P77","v":250005}]
[null,"1988-89","1989-90",18000,{"$f":"'Table Z'!P100","v":892750},{"$f":"'Table Z'!P101","v":11905},"N.A.",{"$f":"'Table Z'!P102","v":0},{"$f":"'Table Z'!P103","v":250005},{"$f":"'Table Z'!P104","v":"Not defined"},{"$f":"'Table Z'!N95","v":0},{"$f":"'Table Z'!O95","v":18000},{"$f":"'Table Z'!N96","v":18001},{"$f":"'Table Z'!O96","v":25000},{"$f":"'Table Z'!N97","v":25001},{"$f":"'Table Z'!O97","v":50000},{"$f":"'Table Z'!N98","v":50001},{"$f":"'Table Z'!O98","v":100000},{"$f":"'Table Z'!N99","v":100001},{"$f":"'Table Z'!O99","v":0},{"$f":"'Table Z'!P95","v":0},{"$f":"'Table Z'!P96","v":0.25},{"$f":"'Table Z'!P97","v":0.3},{"$f":"'Table Z'!P98","v":0.4},{"$f":"'Table Z'!P99","v":0.5},"5%,If Taxable Income is >50000","N.A.","Not defined","Not defined","Not defined","Not defined",{"$f":"'Table Z'!P105","v":0},{"$f":"'Table Z'!P106","v":250005}]
[null,"1989-90","1990-91",18000,{"$f":"'Table Z'!P129","v":892400},{"$f":"'Table Z'!P130","v":19048},"N.A.",{"$f":"'Table Z'!P131","v":0},{"$f":"'Table Z'!P132","v":257148},{"$f":"'Table Z'!P133","v":"Not defined"},{"$f":"'Table Z'!N124","v":0},{"$f":"'Table Z'!O124","v":18000},{"$f":"'Table Z'!N125","v":18001},{"$f":"'Table Z'!O125","v":25000},{"$f":"'Table Z'!N126","v":25001},{"$f":"'Table Z'!O126","v":50000},{"$f":"'Table Z'!N127","v":50001},{"$f":"'Table Z'!O127","v":100000},{"$f":"'Table Z'!N128","v":100001},{"$f":"'Table Z'!O128","v":0},{"$f":"'Table Z'!P124","v":0},{"$f":"'Table Z'!P125","v":0.2},{"$f":"'Table Z'!P126","v":0.3},{"$f":"'Table Z'!P127","v":0.4},{"$f":"'Table Z'!P128","v":0.5},"8%,If Taxable Income is >50000","N.A.","Not defined","Not defined","Not defined","Not defined",{"$f":"'Table Z'!P134","v":0},{"$f":"'Table Z'!P135","v":257148},null,null,null,0.33333333333333331,12000,null,"2001-02",null,"Min.",null,"Max."]
[null,"1990-91","1991-92",22000,{"$f":"'Table Z'!P158","v":891100},{"$f":"'Table Z'!P159","v":28572},"N.A.",{"$f":"'Table Z'!P160","v":0},{"$f":"'Table Z'!P161","v":266672},{"$f":"'Table Z'!P162","v":"Not defined"},{"$f":"'Table Z'!N153","v":0},{"$f":"'Table Z'!O153","v":22000},{"$f":"'Table Z'!N154","v":22001},{"$f":"'Table Z'!O154","v":30000},{"$f":"'Table Z'!N155","v":30001},{"$f":"'Table Z'!O155","v":50000},{"$f":"'Table Z'!N156","v":50001},{"$f":"'Table Z'!O156","v":100000},{"$f":"'Table Z'!N157","v":100001},{"$f":"'Table Z'!O157","v":0},{"$f":"'Table Z'!P153","v":0},{"$f":"'Table Z'!P154","v":0.2},{"$f":"'Table Z'!P155","v":0.3},{"$f":"'Table Z'!P156","v":0.4},{"$f":"'Table Z'!P157","v":0.5},"12%,If Taxable Income is >75000","N.A.","Not defined","Not defined","Not defined","Not defined",{"$f":"'Table Z'!P163","v":0},{"$f":"'Table Z'!P164","v":266672},null,null,null,0.33333333333333331,12000,null,0,150000,0.33333333333333331,30000]
[null,"1991-92","1992-93",22000,{"$f":"'Table Z'!P187","v":891100},{"$f":"'Table Z'!P188","v":28572},"N.A.",{"$f":"'Table Z'!P189","v":0},{"$f":"'Table Z'!P190","v":266672},{"$f":"'Table Z'!P191","v":"Not defined"},{"$f":"'Table Z'!N182","v":0},{"$f":"'Table Z'!O182","v":22000},{"$f":"'Table Z'!N183","v":22001},{"$f":"'Table Z'!O183","v":30000},{"$f":"'Table Z'!N184","v":30001},{"$f":"'Table Z'!O184","v":50000},{"$f":"'Table Z'!N185","v":50001},{"$f":"'Table Z'!O185","v":100000},{"$f":"'Table Z'!N186","v":100001},{"$f":"'Table Z'!O186","v":0},{"$f":"'Table Z'!P182","v":0},{"$f":"'Table Z'!P183","v":0.2},{"$f":"'Table Z'!P184","v":0.3},{"$f":"'Table Z'!P185","v":0.4},{"$f":"'Table Z'!P186","v":0.5},"12%,If Taxable Income is >100000","N.A.","Not defined","Not defined","Not defined","Not defined",{"$f":"'Table Z'!P192","v":0},{"$f":"'Table Z'!P193","v":266672},null,null,null,0.33333333333333331,12000,null,{"$f":"AO8+1","v":150001},300000,null,null,25000]
[null,"1992-93","1993-94",28000,{"$f":"'Table Z'!P216","v":710200},{"$f":"'Table Z'!P217","v":28572},"N.A.",{"$f":"'Table Z'!P218","v":0},{"$f":"'Table Z'!P219","v":266672},{"$f":"'Table Z'!P220","v":"Not defined"},{"$f":"'Table Z'!N211","v":0},{"$f":"'Table Z'!O211","v":28000},{"$f":"'Table Z'!N212","v":28001},{"$f":"'Table Z'!O212","v":50000},{"$f":"'Table Z'!N213","v":50001},{"$f":"'Table Z'!O213","v":100000},{"$f":"'Table Z'!N214","v":100001},{"$f":"'Table Z'!O214","v":0},{"$f":"'Table Z'!N215","v":1},{"$f":"'Table Z'!O215","v":0},{"$f":"'Table Z'!P211","v":0},{"$f":"'Table Z'!P212","v":0.2},{"$f":"'Table Z'!P213","v":0.3},{"$f":"'Table Z'!P214","v":0.4},{"$f":"'Table Z'!P215","v":0},"12%,If Taxable Income is >100000","N.A.","Not defined","Not defined","Not defined","Not defined",{"$f":"'Table Z'!P221","v":0},{"$f":"'Table Z'!P222","v":266672},null,null,null,0.33333333333333331,12000,null,{"$f":"AO9+1","v":300001},500000,null,null,20000]
[null,"1993-94","1994-95",30000,{"$f":"'Table Z'!P245","v":709800},{"$f":"'Table Z'!P246","v":28572},"N.A.",{"$f":"'Table Z'!P247","v":0},{"$f":"'Table Z'!P248","v":266672},{"$f":"'Table Z'!P249","v":"Not defined"},{"$f":"'Table Z'!N240","v":0},{"$f":"'Table Z'!O240","v":30000},{"$f":"'Table Z'!N241","v":30001},{"$f":"'Table Z'!O241","v":50000},{"$f":"'Table Z'!N242","v":50001},{"$f":"'Table Z'!O242","v":100000},{"$f":"'Table Z'!N243","v":100001},{"$f":"'Table Z'!O243","v":0},{"$f":"'Table Z'!N244","v":1},{"$f":"'Table Z'!O244","v":0},{"$f":"'Table Z'!P240","v":0},{"$f":"'Table Z'!P241","v":0.2},{"$f":"'Table Z'!P242","v":0.3},{"$f":"'Table Z'!P243","v":0.4},{"$f":"'Table Z'!P244","v":0},"12%,If Taxable Income is >100000","N.A.","Not defined","Not defined","Not defined","Not defined",{"$f":"'Table Z'!P250","v":0},{"$f":"'Table Z'!P251","v":266672},null,null,null,0.33333333333333331,15000,null,{"$f":"AO10+1","v":500001},null,null,null,0]
[null,"1994-95","1995-96",35000,{"$f":"'Table Z'!P274","v":705800},{"$f":"'Table Z'!P275","v":0},"N.A.",{"$f":"'Table Z'!P276","v":0},{"$f":"'Table Z'!P277","v":238100},{"$f":"'Table Z'!P278","v":"Not defined"},{"$f":"'Table Z'!N269","v":0},{"$f":"'Table Z'!O269","v":35000},{"$f":"'Table Z'!N270","v":35001},{"$f":"'Table Z'!O270","v":60000},{"$f":"'Table Z'!N271","v":60001},{"$f":"'Table Z'!O271","v":120000},{"$f":"'Table Z'!N272","v":120001},{"$f":"'Table Z'!O272","v":0},{"$f":"'Table Z'!N273","v":1},{"$f":"'Table Z'!O273","v":0},{"$f":"'Table Z'!P269","v":0},{"$f":"'Table Z'!P270","v":0.2},{"$f":"'Table Z'!P271","v":0.3},{"$f":"'Table Z'!P272","v":0.4},{"$f":"'Table Z'!P273","v":0},"Nil","N.A.","Not defined","Not defined","Not defined","Not defined",{"$f":"'Table Z'!P279","v":0},{"$f":"'Table Z'!P280","v":238100},null,null,null,0.33333333333333331,15000]
[null,"1995-96","1996-97",40000,{"$f":"'Table Z'!P303","v":704800},{"$f":"'Table Z'!P304","v":0},"N.A.",{"$f":"'Table Z'!P305","v":0},{"$f":"'Table Z'!P306","v":238100},{"$f":"'Table Z'!P307","v":"Not defined"},{"$f":"'Table Z'!N298","v":0},{"$f":"'Table Z'!O298","v":40000},{"$f":"'Table Z'!N299","v":40001},{"$f":"'Table Z'!O299","v":60000},{"$f":"'Table Z'!N300","v":60001},{"$f":"'Table Z'!O300","v":120000},{"$f":"'Table Z'!N301","v":120001},{"$f":"'Table Z'!O301","v":0},{"$f":"'Table Z'!N302","v":1},{"$f":"'Table Z'!O302","v":0},{"$f":"'Table Z'!P298","v":0},{"$f":"'Table Z'!P299","v":0.2},{"$f":"'Table Z'!P300","v":0.3},{"$f":"'Table Z'!P301","v":0.4},{"$f":"'Table Z'!P302","v":0},"Nil","N.A.","Not defined","Not defined","Not defined","Not defined",{"$f":"'Table Z'!P308","v":0},{"$f":"'Table Z'!P309","v":238100},null,null,null,0.33333333333333331,15000,null,"2002-03",null,"Min.",null,"Max."]
[null,"1996-97","1997-98",40000,{"$f":"'Table Z'!P332","v":703800},{"$f":"'Table Z'!P333","v":0},"N.A.",{"$f":"'Table Z'!P334","v":0},{"$f":"'Table Z'!P335","v":238100},{"$f":"'Table Z'!P336","v":"Not defined"},{"$f":"'Table Z'!N327","v":0},{"$f":"'Table Z'!O327","v":40000},{"$f":"'Table Z'!N328","v":40001},{"$f":"'Table Z'!O328","v":60000},{"$f":"'Table Z'!N329","v":60001},{"$f":"'Table Z'!O329","v":120000},{"$f":"'Table Z'!N330","v":120001},{"$f":"'Table Z'!O330","v":0},{"$f":"'Table Z'!N331","v":1},{"$f":"'Table Z'!O331","v":0},{"$f":"'Table Z'!P327","v":0},{"$f":"'Table Z'!P328","v":0.15},{"$f":"'Table Z'!P329","v":0.3},{"$f":"'Table Z'!P330","v":0.4},{"$f":"'Table Z'!P331","v":0},"Nil","N.A.","Not defined","Not defined","Not defined","Not defined",{"$f":"'Table Z'!P337","v":0},{"$f":"'Table Z'!P338","v":238100},null,null,null,0.33333333333333331,15000,null,0,150000,0.33333333333333331,30000]
[null,"1997-98","1998-99",40000,{"$f":"'Table Z'!P361","v":523100},{"$f":"'Table Z'!P362","v":0},"N.A.",{"$f":"'Table Z'!P363","v":0},{"$f":"'Table Z'!P364","v":238100},{"$f":"'Table Z'!P365","v":"Not defined"},{"$f":"'Table Z'!N356","v":0},{"$f":"'Table Z'!O356","v":40000},{"$f":"'Table Z'!N357","v":40001},{"$f":"'Table Z'!O357","v":60000},{"$f":"'Table Z'!N358","v":60001},{"$f":"'Table Z'!O358","v":150000},{"$f":"'Table Z'!N359","v":150001},{"$f":"'Table Z'!O359","v":0},{"$f":"'Table Z'!N360","v":1},{"$f":"'Table Z'!O360","v":0},{"$f":"'Table Z'!P356","v":0},{"$f":"'Table Z'!P357","v":0.1},{"$f":"'Table Z'!P358","v":0.2},{"$f":"'Table Z'!P359","v":0.3},{"$f":"'Table Z'!P360","v":0},"Nil","N.A.","Not defined","Not defined","Not defined","Not defined",{"$f":"'Table Z'!P366","v":0},{"$f":"'Table Z'!P367","v":238100},null,null,null,0.33333333333333331,20000,null,{"$f":"AO14+1","v":150001},300000,null,null,25000]
[null,"1998-99","1999-00",50000,{"$f":"'Table Z'!P390","v":522100},{"$f":"'Table Z'!P391","v":0},"N.A.",{"$f":"'Table Z'!P392","v":0},{"$f":"'Table Z'!P393","v":238100},{"$f":"'Table Z'!P394","v":"Not defined"},{"$f":"'Table Z'!N385","v":0},{"$f":"'Table Z'!O385","v":50000},{"$f":"'Table Z'!N386","v":50001},{"$f":"'Table Z'!O386","v":60000},{"$f":"'Table Z'!N387","v":60001},{"$f":"'Table Z'!O387","v":150000},{"$f":"'Table Z'!N388","v":150001},{"$f":"'Table Z'!O388","v":0},{"$f":"'Table Z'!N389","v":1},{"$f":"'Table Z'!O389","v":0},{"$f":"'Table Z'!P385","v":0},{"$f":"'Table Z'!P386","v":0.1},{"$f":"'Table Z'!P387","v":0.2},{"$f":"'Table Z'!P388","v":0.3},{"$f":"'Table Z'!P389","v":0},"Nil","N.A.","Not defined","Not defined","Not defined","Not defined",{"$f":"'Table Z'!P395","v":0},{"$f":"'Table Z'!P396","v":238100},null,null,null,0.33333333333333331,25000,null,{"$f":"AO15+1","v":300001},500000,null,null,20000]
[null,"1999-00","2000-01",50000,{"$f":"'Table Z'!P419","v":522100},{"$f":"'Table Z'!P420","v":23810},"N.A.",{"$f":"'Table Z'!P421","v":0},{"$f":"'Table Z'!P422","v":261910},{"$f":"'Table Z'!P423","v":"Not defined"},{"$f":"'Table Z'!N414","v":0},{"$f":"'Table Z'!O414","v":50000},{"$f":"'Table Z'!N415","v":50001},{"$f":"'Table Z'!O415","v":60000},{"$f":"'Table Z'!N416","v":60001},{"$f":"'Table Z'!O416","v":150000},{"$f":"'Table Z'!N417","v":150001},{"$f":"'Table Z'!O417","v":0},{"$f":"'Table Z'!N418","v":1},{"$f":"'Table Z'!O418","v":0},{"$f":"'Table Z'!P414","v":0},{"$f":"'Table Z'!P415","v":0.1},{"$f":"'Table Z'!P416","v":0.2},{"$f":"'Table Z'!P417","v":0.3},{"$f":"'Table Z'!P418","v":0},"10%,If Taxable Income is >60000","N.A.","Not defined","Not defined","Not defined","Not defined",{"$f":"'Table Z'!P424","v":0},{"$f":"'Table Z'!P425","v":261910},null,null,null,0.33333333333333331,20000,null,{"$f":"AO16+1","v":500001},null,null,null,0]
[null,"2000-01","2001-02",50000,{"$f":"'Table Z'!P448","v":522100},{"$f":"'Table Z'!P449","v":40477},"N.A.",{"$f":"'Table Z'!P450","v":0},{"$f":"'Table Z'!P451","v":278577},{"$f":"'Table Z'!P452","v":"(below 65 years)"},{"$f":"'Table Z'!N443","v":0},{"$f":"'Table Z'!O443","v":50000},{"$f":"'Table Z'!N444","v":50001},{"$f":"'Table Z'!O444","v":60000},{"$f":"'Table Z'!N445","v":60001},{"$f":"'Table Z'!O445","v":150000},{"$f":"'Table Z'!N446","v":150001},{"$f":"'Table Z'!O446","v":0},{"$f":"'Table Z'!N447","v":1},{"$f":"'Table Z'!O447","v":0},{"$f":"'Table Z'!P443","v":0},{"$f":"'Table Z'!P444","v":0.1},{"$f":"'Table Z'!P445","v":0.2},{"$f":"'Table Z'!P446","v":0.3},{"$f":"'Table Z'!P447","v":0},"If Taxable Income is >60000 =12% &  >150000=17%","N.A.","Below 65 years","Below 65 years","Above 65 years","Not defined",{"$f":"'Table Z'!P453","v":0},{"$f":"'Table Z'!P454","v":278577},null,null,null,0.33333333333333331,20000]
[null,"2001-02","2002-03",50000,{"$f":"'Table Z'!P477","v":522100},{"$f":"'Table Z'!P478","v":4762},"N.A.",{"$f":"'Table Z'!P479","v":0},{"$f":"'Table Z'!P480","v":242862},{"$f":"'Table Z'!P481","v":"(below 65 years)"},{"$f":"'Table Z'!N472","v":0},{"$f":"'Table Z'!O472","v":50000},{"$f":"'Table Z'!N473","v":50001},{"$f":"'Table Z'!O473","v":60000},{"$f":"'Table Z'!N474","v":60001},{"$f":"'Table Z'!O474","v":150000},{"$f":"'Table Z'!N475","v":150001},{"$f":"'Table Z'!O475","v":0},{"$f":"'Table Z'!N476","v":1},{"$f":"'Table Z'!O476","v":0},{"$f":"'Table Z'!P472","v":0},{"$f":"'Table Z'!P473","v":0.1},{"$f":"'Table Z'!P474","v":0.2},{"$f":"'Table Z'!P475","v":0.3},{"$f":"'Table Z'!P476","v":0},"2%,If Taxable Income is >60000","N.A.","Below 65 years","Below 65 years","Above 65 years","Not defined",{"$f":"'Table Z'!P482","v":0},{"$f":"'Table Z'!P483","v":242862},null,null,null,0.33333333333333331,30000,null,"1998-99",null,"Min.",null,"Max."]
[null,"2002-03","2003-04",50000,{"$f":"'Table Z'!P506","v":522100},{"$f":"'Table Z'!P507","v":11905},"N.A.",{"$f":"'Table Z'!P508","v":0},{"$f":"'Table Z'!P509","v":250005},{"$f":"'Table Z'!P510","v":"(below 65 years)"},{"$f":"'Table Z'!N501","v":0},{"$f":"'Table Z'!O501","v":50000},{"$f":"'Table Z'!N502","v":50001},{"$f":"'Table Z'!O502","v":60000},{"$f":"'Table Z'!N503","v":60001},{"$f":"'Table Z'!O503","v":150000},{"$f":"'Table Z'!N504","v":150001},{"$f":"'Table Z'!O504","v":0},{"$f":"'Table Z'!N505","v":1},{"$f":"'Table Z'!O505","v":0},{"$f":"'Table Z'!P501","v":0},{"$f":"'Table Z'!P502","v":0.1},{"$f":"'Table Z'!P503","v":0.2},{"$f":"'Table Z'!P504","v":0.3},{"$f":"'Table Z'!P505","v":0},"5%,If Taxable Income is >60000","N.A.","Below 65 years","Below 65 years","Above 65 years","Not defined",{"$f":"'Table Z'!P511","v":0},{"$f":"'Table Z'!P512","v":250005},null,null,null,0.33333333333333331,20000,null,0,100000,0.33333333333333331,20000]
[null,"2003-04","2004-05",50000,{"$f":"'Table Z'!P535","v":522100},{"$f":"'Table Z'!P536","v":23810},"N.A.",{"$f":"'Table Z'!P537","v":0},{"$f":"'Table Z'!P538","v":261910},{"$f":"'Table Z'!P539","v":"(below 65 years)"},{"$f":"'Table Z'!N530","v":0},{"$f":"'Table Z'!O530","v":50000},{"$f":"'Table Z'!N531","v":50001},{"$f":"'Table Z'!O531","v":60000},{"$f":"'Table Z'!N532","v":60001},{"$f":"'Table Z'!O532","v":150000},{"$f":"'Table Z'!N533","v":150001},{"$f":"'Table Z'!O533","v":0},{"$f":"'Table Z'!N534","v":1},{"$f":"'Table Z'!O534","v":0},{"$f":"'Table Z'!P530","v":0},{"$f":"'Table Z'!P531","v":0.1},{"$f":"'Table Z'!P532","v":0.2},{"$f":"'Table Z'!P533","v":0.3},{"$f":"'Table Z'!P534","v":0},"10%,If Taxable Income is >850000","N.A.","Below 65 years","Below 65 years","Above 65 years","Not defined",{"$f":"'Table Z'!P540","v":0},{"$f":"'Table Z'!P541","v":261910},null,null,null,0.33333333333333331,20000,null,{"$f":"AO20+1","v":100001},300000,null,null,25000]
[null,"2004-05","2005-06",50000,{"$f":"'Table Z'!P564","v":522100},{"$f":"'Table Z'!P565","v":23810},"N.A.",{"$f":"'Table Z'!P566","v":5238},{"$f":"'Table Z'!P567","v":267148},{"$f":"'Table Z'!P568","v":"(below 65 years)"},{"$f":"'Table Z'!N559","v":0},{"$f":"'Table Z'!O559","v":50000},{"$f":"'Table Z'!N560","v":50001},{"$f":"'Table Z'!O560","v":60000},{"$f":"'Table Z'!N561","v":60001},{"$f":"'Table Z'!O561","v":150000},{"$f":"'Table Z'!N562","v":150001},{"$f":"'Table Z'!O562","v":0},{"$f":"'Table Z'!N563","v":1},{"$f":"'Table Z'!O563","v":0},{"$f":"'Table Z'!P559","v":0},{"$f":"'Table Z'!P560","v":0.1},{"$f":"'Table Z'!P561","v":0.2},{"$f":"'Table Z'!P562","v":0.3},{"$f":"'Table Z'!P563","v":0},"10%,If Taxable Income is >850000",0.02,"Below 65 years","Below 65 years","Above 65 years","Not defined",{"$f":"'Table Z'!P569","v":0},{"$f":"'Table Z'!P570","v":267148},"Appicable",null,null,0.33333333333333331,20000,null,{"$f":"AO21+1","v":300001},500000,null,null,20000]
[null,"2005-06","2006-07",100000,{"$f":"'Table Z'!P593","v":498100},{"$f":"'Table Z'!P594","v":23810},"N.A.",{"$f":"'Table Z'!P595","v":5238},{"$f":"'Table Z'!P596","v":267148},{"$f":"'Table Z'!P597","v":"(below 65 years)"},{"$f":"'Table Z'!N588","v":0},{"$f":"'Table Z'!O588","v":100000},{"$f":"'Table Z'!N589","v":100001},{"$f":"'Table Z'!O589","v":150000},{"$f":"'Table Z'!N590","v":150001},{"$f":"'Table Z'!O590","v":250000},{"$f":"'Table Z'!N591","v":250001},{"$f":"'Table Z'!O591","v":0},{"$f":"'Table Z'!N592","v":1},{"$f":"'Table Z'!O592","v":0},{"$f":"'Table Z'!P588","v":0},{"$f":"'Table Z'!P589","v":0.1},{"$f":"'Table Z'!P590","v":0.2},{"$f":"'Table Z'!P591","v":0.3},{"$f":"'Table Z'!P592","v":0},"10%,If Taxable Income is >1000000",0.02,"Below 65 years","Below 65 years","Above 65 years","Not defined",{"$f":"'Table Z'!P598","v":0},{"$f":"'Table Z'!P599","v":267148},"Not Applicable",null,null,null,null,null,{"$f":"AO22+1","v":500001},null,null,null,0]
[null,"2006-07","2007-08",100000,{"$f":"'Table Z'!P622","v":498100},{"$f":"'Table Z'!P623","v":23810},"N.A.",{"$f":"'Table Z'!P624","v":5238},{"$f":"'Table Z'!P625","v":267148},{"$f":"'Table Z'!P626","v":"(below 65 years)"},{"$f":"'Table Z'!N617","v":0},{"$f":"'Table Z'!O617","v":100000},{"$f":"'Table Z'!N618","v":100001},{"$f":"'Table Z'!O618","v":150000},{"$f":"'Table Z'!N619","v":150001},{"$f":"'Table Z'!O619","v":250000},{"$f":"'Table Z'!N620","v":250001},{"$f":"'Table Z'!O620","v":0},{"$f":"'Table Z'!N621","v":1},{"$f":"'Table Z'!O621","v":0},{"$f":"'Table Z'!P617","v":0},{"$f":"'Table Z'!P618","v":0.1},{"$f":"'Table Z'!P619","v":0.2},{"$f":"'Table Z'!P620","v":0.3},{"$f":"'Table Z'!P621","v":0},"10%,If Taxable Income is >1000000",0.02,"Below 65 years","Below 65 years","Above 65 years","Not defined",{"$f":"'Table Z'!P627","v":0},{"$f":"'Table Z'!P628","v":267148},"Not Applicable"]
[null,"2007-08","2008-09",110000,{"$f":"'Table Z'!P651","v":497100},{"$f":"'Table Z'!P652","v":23810},"N.A.",{"$f":"'Table Z'!P653","v":7857},{"$f":"'Table Z'!P654","v":269767},{"$f":"'Table Z'!P655","v":"(below 65 years)"},{"$f":"'Table Z'!N646","v":0},{"$f":"'Table Z'!O646","v":110000},{"$f":"'Table Z'!N647","v":110001},{"$f":"'Table Z'!O647","v":150000},{"$f":"'Table Z'!N648","v":150001},{"$f":"'Table Z'!O648","v":250000},{"$f":"'Table Z'!N649","v":250001},{"$f":"'Table Z'!O649","v":0},{"$f":"'Table Z'!N650","v":1},{"$f":"'Table Z'!O650","v":0},{"$f":"'Table Z'!P646","v":0},{"$f":"'Table Z'!P647","v":0.1},{"$f":"'Table Z'!P648","v":0.2},{"$f":"'Table Z'!P649","v":0.3},{"$f":"'Table Z'!P650","v":0},"10%,If Taxable Income is >1000000",0.03,"Below 65 years","Below 65 years","Above 65 years","Not defined",{"$f":"'Table Z'!P656","v":0},{"$f":"'Table Z'!P657","v":269767},"Not Applicable"]
[null,"2008-09","2009-10",150000,{"$f":"'Table Z'!P680","v":453100},{"$f":"'Table Z'!P681","v":23810},"N.A.",{"$f":"'Table Z'!P682","v":7857},{"$f":"'Table Z'!P683","v":269767},{"$f":"'Table Z'!P684","v":"(below 65 years)"},{"$f":"'Table Z'!N675","v":0},{"$f":"'Table Z'!O675","v":150000},{"$f":"'Table Z'!N676","v":150001},{"$f":"'Table Z'!O676","v":300000},{"$f":"'Table Z'!N677","v":300001},{"$f":"'Table Z'!O677","v":500000},{"$f":"'Table Z'!N678","v":500001},{"$f":"'Table Z'!O678","v":0},{"$f":"'Table Z'!N679","v":1},{"$f":"'Table Z'!O679","v":0},{"$f":"'Table Z'!P675","v":0},{"$f":"'Table Z'!P676","v":0.1},{"$f":"'Table Z'!P677","v":0.2},{"$f":"'Table Z'!P678","v":0.3},{"$f":"'Table Z'!P679","v":0},"10%,If Taxable Income is >1000000",0.03,"Below 65 years","Below 65 years","Above 65 years","Not defined",{"$f":"'Table Z'!P685","v":0},{"$f":"'Table Z'!P686","v":269767},"Not Applicable"]
[null,"2009-10","2010-11",160000,{"$f":"'Table Z'!P709","v":452100},{"$f":"'Table Z'!P710","v":0},"N.A.",{"$f":"'Table Z'!P711","v":7143},{"$f":"'Table Z'!P712","v":245243},{"$f":"'Table Z'!P713","v":"(below 65 years)"},{"$f":"'Table Z'!N704","v":0},{"$f":"'Table Z'!O704","v":160000},{"$f":"'Table Z'!N705","v":160001},{"$f":"'Table Z'!O705","v":300000},{"$f":"'Table Z'!N706","v":300001},{"$f":"'Table Z'!O706","v":500000},{"$f":"'Table Z'!N707","v":500001},{"$f":"'Table Z'!O707","v":0},{"$f":"'Table Z'!N708","v":1},{"$f":"'Table Z'!O708","v":0},{"$f":"'Table Z'!P704","v":0},{"$f":"'Table Z'!P705","v":0.1},{"$f":"'Table Z'!P706","v":0.2},{"$f":"'Table Z'!P707","v":0.3},{"$f":"'Table Z'!P708","v":0},"Nil",0.03,"Below 65 years","Below 65 years","Above 65 years","Not defined",{"$f":"'Table Z'!P714","v":0},{"$f":"'Table Z'!P715","v":245243},"Not Applicable"]
["yes","2010-11","2011-12",160000,{"$f":"'Table Z'!P738","v":402100},{"$f":"'Table Z'!P739","v":0},"N.A.",{"$f":"'Table Z'!P740","v":7143},{"$f":"'Table Z'!P741","v":245243},{"$f":"'Table Z'!P742","v":"(below 65 years)"},{"$f":"'Table Z'!N733","v":0},{"$f":"'Table Z'!O733","v":160000},{"$f":"'Table Z'!N734","v":160001},{"$f":"'Table Z'!O734","v":500000},{"$f":"'Table Z'!N735","v":500001},{"$f":"'Table Z'!O735","v":800000},{"$f":"'Table Z'!N736","v":800001},{"$f":"'Table Z'!O736","v":0},{"$f":"'Table Z'!N737","v":1},{"$f":"'Table Z'!O737","v":0},{"$f":"'Table Z'!P733","v":0},{"$f":"'Table Z'!P734","v":0.1},{"$f":"'Table Z'!P735","v":0.2},{"$f":"'Table Z'!P736","v":0.3},{"$f":"'Table Z'!P737","v":0},"Nil",0.03,"Below 65 years","Below 65 years","Above 65 years","Not defined",{"$f":"'Table Z'!P743","v":0},{"$f":"'Table Z'!P744","v":245243},"Not Applicable"]
[null,"2011-12","2012-13",180000,{"$f":"'Table Z'!P767","v":400100},{"$f":"'Table Z'!P768","v":0},"N.A.",{"$f":"'Table Z'!P769","v":7143},{"$f":"'Table Z'!P770","v":245243},{"$f":"'Table Z'!P771","v":"(below 60 years)"},{"$f":"'Table Z'!N762","v":0},{"$f":"'Table Z'!O762","v":180000},{"$f":"'Table Z'!N763","v":180001},{"$f":"'Table Z'!O763","v":500000},{"$f":"'Table Z'!N764","v":500001},{"$f":"'Table Z'!O764","v":800000},{"$f":"'Table Z'!N765","v":800001},{"$f":"'Table Z'!O765","v":0},{"$f":"'Table Z'!N766","v":1},null,{"$f":"'Table Z'!P762","v":0},{"$f":"'Table Z'!P763","v":0.1},{"$f":"'Table Z'!P764","v":0.2},{"$f":"'Table Z'!P765","v":0.3},{"$f":"'Table Z'!P766","v":0},"Nil",0.03,"Below 60 years","Below 60 years","Year=>60 and < 80","Year => 80",{"$f":"'Table Z'!P772","v":0},{"$f":"'Table Z'!P773","v":245243},"Not Applicable"]
[null,"2012-13","2013-14",200000,{"$f":"'Table Z'!P796","v":378100},{"$f":"'Table Z'!P797","v":0},"N.A.",{"$f":"'Table Z'!P798","v":7143},{"$f":"'Table Z'!P799","v":245243},{"$f":"'Table Z'!P800","v":"(below 65 years)"},{"$f":"'Table Z'!N791","v":0},{"$f":"'Table Z'!O791","v":200000},{"$f":"'Table Z'!N792","v":200001},{"$f":"'Table Z'!O792","v":500000},{"$f":"'Table Z'!N793","v":500001},{"$f":"'Table Z'!O793","v":1000000},{"$f":"'Table Z'!N794","v":1000001},{"$f":"'Table Z'!O794","v":0},{"$f":"'Table Z'!N795","v":1},null,{"$f":"'Table Z'!P791","v":0},{"$f":"'Table Z'!P792","v":0.1},{"$f":"'Table Z'!P793","v":0.2},{"$f":"'Table Z'!P794","v":0.3},{"$f":"'Table Z'!P795","v":0},"Nil",0.03,"Below 60 years","Below 60 years","Year=>60 and < 80","Year => 80",{"$f":"'Table Z'!P801","v":0},{"$f":"'Table Z'!P802","v":245243},"Not Applicable"]
[null,"2013-14","2014-15",200000,{"$f":"'Table Z'!P825","v":378100},{"$f":"'Table Z'!P826","v":0},{"$f":"IF($C$49<=D31,0,IF($C$49>500000,0,IF($C$49>D31,IF(E31<2000,E31,2000),0)))","v":0},{"$f":"IF(G31>0,ROUND((E31-G31)*3%,0),'Table Z'!P827)","v":7143},{"$f":"IF(G31>0,E31-G31+H31+F31,'Table Z'!P828)","v":245243},{"$f":"'Table Z'!P829","v":"(below 60 years)"},{"$f":"'Table Z'!N820","v":0},{"$f":"'Table Z'!O820","v":200000},{"$f":"'Table Z'!N821","v":200001},{"$f":"'Table Z'!O821","v":500000},{"$f":"'Table Z'!N822","v":500001},{"$f":"'Table Z'!O822","v":1000000},{"$f":"'Table Z'!N823","v":1000001},{"$f":"'Table Z'!O823","v":0},{"$f":"'Table Z'!N824","v":1},null,{"$f":"'Table Z'!P820","v":0},{"$f":"'Table Z'!P821","v":0.1},{"$f":"'Table Z'!P822","v":0.2},{"$f":"'Table Z'!P823","v":0.3},{"$f":"'Table Z'!P824","v":0},"10%,If Taxable Income is >10000000",0.03,"Below 60 years","Below 60 years","Year=>60 and < 80","Year => 80",{"$f":"'Table Z'!P830","v":0},{"$f":"E31-G31+F31+H31","v":385243},"Not Applicable"]
[null,"2014-15","2015-16",250000,{"$f":"'Table Z'!P854","v":373100},{"$f":"'Table Z'!P855","v":0},{"$f":"IF($C$49<=D32,0,IF($C$49>500000,0,IF($C$49>D32,IF(E32<2000,E32,2000),0)))","v":0},{"$f":"IF(G32>0,ROUND((E32-G32)*3%,0),'Table Z'!P856)","v":7143},{"$f":"IF(G32>0,E32-G32+H32+F32,'Table Z'!P857)","v":245243},{"$f":"'Table Z'!P858","v":"(below 60 years)"},{"$f":"'Table Z'!N849","v":0},{"$f":"'Table Z'!O849","v":250000},{"$f":"'Table Z'!N850","v":250001},{"$f":"'Table Z'!O850","v":500000},{"$f":"'Table Z'!N851","v":500001},{"$f":"'Table Z'!O851","v":1000000},{"$f":"'Table Z'!N852","v":1000001},{"$f":"'Table Z'!O852","v":0},{"$f":"'Table Z'!N853","v":1},null,{"$f":"'Table Z'!P849","v":0},{"$f":"'Table Z'!P850","v":0.1},{"$f":"'Table Z'!P851","v":0.2},{"$f":"'Table Z'!P852","v":0.3},{"$f":"'Table Z'!P853","v":0},"10%,If Taxable Income is >10000000",0.03,"Below 60 years","Below 60 years","Year=>60 and < 80","Year => 80",{"$f":"'Table Z'!P859","v":0},380243,"Not Applicable"]
[null,"2015-16","2016-17",250000,{"$f":"'Table Z'!P883","v":373100},{"$f":"'Table Z'!P884","v":0},{"$f":"IF($C$49<=D33,0,IF($C$49>500000,0,IF($C$49>D33,IF(E33<2000,E33,2000),0)))","v":0},{"$f":"IF(G33>0,ROUND((E33-G33)*3%,0),'Table Z'!P885)","v":7143},{"$f":"IF(G33>0,E33-G33+H33+F33,'Table Z'!P886)","v":245243},{"$f":"'Table Z'!P887","v":"(below 60 years)"},{"$f":"'Table Z'!N878","v":0},{"$f":"'Table Z'!O878","v":250000},{"$f":"'Table Z'!N879","v":250001},{"$f":"'Table Z'!O879","v":500000},{"$f":"'Table Z'!N880","v":500001},{"$f":"'Table Z'!O880","v":1000000},{"$f":"'Table Z'!N881","v":1000001},{"$f":"'Table Z'!O881","v":0},{"$f":"'Table Z'!N882","v":1},{"$f":"'Table Z'!O882","v":0},{"$f":"'Table Z'!P878","v":0},{"$f":"'Table Z'!P879","v":0.1},{"$f":"'Table Z'!P880","v":0.2},{"$f":"'Table Z'!P881","v":0.3},{"$f":"'Table Z'!P882","v":0},"12%,If Taxable Income is >10000000",0.03,"Below 60 years","Below 60 years","Year=>60 and < 80","Year => 80",{"$f":"'Table Z'!P888","v":0},380243,"Not Applicable"]
[null,"2016-17","2017-18",250000,{"$f":"'Table Z'!P912","v":373100},{"$f":"'Table Z'!P913","v":0},{"$f":"IF($C$49<=D34,0,IF($C$49>500000,0,IF($C$49>D34,IF(E34<5000,E34,5000),0)))","v":0},{"$f":"IF(G34>0,ROUND((E34-G34)*3%,0),'Table Z'!P914)","v":7143},{"$f":"IF(G34>0,E34-G34+H34+F34,'Table Z'!P915)","v":245243},{"$f":"'Table Z'!P916","v":"(below 60 years)"},{"$f":"'Table Z'!N907","v":0},{"$f":"'Table Z'!O907","v":250000},{"$f":"'Table Z'!N908","v":250001},{"$f":"'Table Z'!O908","v":500000},{"$f":"'Table Z'!N909","v":500001},{"$f":"'Table Z'!O909","v":1000000},{"$f":"'Table Z'!N910","v":1000001},{"$f":"'Table Z'!O910","v":0},{"$f":"'Table Z'!N911","v":1},{"$f":"'Table Z'!O911","v":0},{"$f":"'Table Z'!P907","v":0},{"$f":"'Table Z'!P908","v":0.1},{"$f":"'Table Z'!P909","v":0.2},{"$f":"'Table Z'!P910","v":0.3},{"$f":"'Table Z'!P911","v":0},"15%,If Taxable Income is >10000000",0.03,"Below 60 years","Below 60 years","Year=>60 and < 80","Year => 80",{"$f":"'Table Z'!P917","v":0},380243,"N.A."]
[null,"2017-18","2018-19",250000,{"$f":"'Table Z'!P941","v":360600},{"$f":"'Table Z'!P942","v":0},{"$f":"IF($C$49<=250000,0,IF($C$49>350000,0,IF($C$49>300000,2500,IF($C$49>50000,E35))))","v":0},{"$f":"IF(G35>0,ROUND((E35-G35)*3%,0),'Table Z'!P943)","v":7143},{"$f":"IF(G35>0,E35-G35+H35+F35,'Table Z'!P944)","v":245243},{"$f":"'Table Z'!P945","v":"(below 60 years)"},{"$f":"'Table Z'!N936","v":0},{"$f":"'Table Z'!O936","v":250000},{"$f":"'Table Z'!N937","v":250001},{"$f":"'Table Z'!O937","v":500000},{"$f":"'Table Z'!N938","v":500001},{"$f":"'Table Z'!O938","v":1000000},{"$f":"'Table Z'!N939","v":1000001},{"$f":"'Table Z'!O939","v":0},{"$f":"'Table Z'!N940","v":1},{"$f":"'Table Z'!O940","v":0},{"$f":"'Table Z'!P936","v":0},{"$f":"'Table Z'!P937","v":0.05},{"$f":"'Table Z'!P938","v":0.2},{"$f":"'Table Z'!P939","v":0.3},{"$f":"'Table Z'!P940","v":0},"If Taxable Income is >5000000 =10% &  >10000000=15%",0.03,"Below 60 years","Below 60 years","Year=>60 and < 80","Year => 80",{"$f":"'Table Z'!P946","v":0},367743,"N.A."]
[null,"2018-19","2019-20",250000,{"$f":"'Table Z'!P970","v":360600},{"$f":"'Table Z'!P971","v":0},{"$f":"IF($C$49<=250000,0,IF($C$49>350000,0,IF($C$49>300000,2500,IF($C$49>50000,E36))))","v":0},{"$f":"IF(G36>0,ROUND((E36-G36)*4%,0),'Table Z'!P972)","v":14424},{"$f":"IF(G36>0,E36-G36+H36+F36,'Table Z'!P973)","v":375024},{"$f":"'Table Z'!P974","v":"(below 60 years)"},{"$f":"'Table Z'!N965","v":0},{"$f":"'Table Z'!O965","v":250000},{"$f":"'Table Z'!N966","v":250001},{"$f":"'Table Z'!O966","v":500000},{"$f":"'Table Z'!N967","v":500001},{"$f":"'Table Z'!O967","v":1000000},{"$f":"'Table Z'!N968","v":1000001},{"$f":"'Table Z'!O968","v":0},{"$f":"'Table Z'!N969","v":1},{"$f":"'Table Z'!O969","v":0},{"$f":"'Table Z'!P965","v":0},{"$f":"'Table Z'!P966","v":0.05},{"$f":"'Table Z'!P967","v":0.2},{"$f":"'Table Z'!P968","v":0.3},{"$f":"'Table Z'!P969","v":0},"If Taxable Income is >5000000 =10% &  >10000000=15%",0.04,"Below 60 years","Below 60 years","Year=>60 and < 80","Year => 80",{"$f":"'Table Z'!P975","v":0},375024,"N.A."]
[null,"2019-20","2020-21",{"$f":"D36","v":250000},{"$f":"'Table Z'!P999","v":360600},{"$f":"'Table Z'!P1000","v":0},{"$f":"IF(C49<=L37,0,IF(C49>500000,0,IF(C49>L37,IF(E37<12500,E37,12500),0)))","v":0},{"$f":"IF(G37>0,ROUND((E37-G37)*4%,0),'Table Z'!P1001)","v":14424},{"$f":"IF(G37>0,E37-G37+H37+F37,'Table Z'!P1002)","v":375024},{"$f":"J36","v":"(below 60 years)"},0,250000,250001,500000,500001,1000000,1000001,0,1,0,0,0.05,0.2,0.3,0,"If TI is >5000000  to 10000000=10%, & > 10000000 to 20000000=15%, & >20000000 to 50000000=25%, & >50000000=37%",0.04,{"$f":"AB36","v":"Below 60 years"},"Below 60 years","Year=>60 and < 80","Year => 80",{"$f":"'Table Z'!P1004","v":0},375024,{"$f":"AH36","v":"N.A."}]
[null,"2020-21","2021-22",{"$f":"D37","v":250000},{"$f":"'Table Z'!P1028","v":360600},{"$f":"'Table Z'!P1029","v":0},{"$f":"IF(C49<=L38,0,IF(C49>500000,0,IF(C43>L38,IF(E38<12500,E38,12500),0)))","v":0},{"$f":"IF(G38>0,ROUND((E38-G38)*4%,0),'Table Z'!P1030)","v":14424},{"$f":"IF(G38>0,E38-G38+H38+F38,'Table Z'!P1031)","v":375024},"(below 60 years)",0,250000,250001,500000,500001,1000000,1000001,0,1,0,0,0.05,0.2,0.3,0,"If TI is >5000000  to 10000000=10%, & > 10000000 to 20000000=15%, & >20000000 to 50000000=25%, & >50000000=37%",0.04,"Below 60 years","Below 60 years","Year=>60 and < 80","Year => 80",{"$f":"'Table Z'!P1033","v":0},375024,"N.A."]
[null,"2021-22","2022-23",{"$f":"D38","v":250000},{"$f":"'Table Z'!P1057","v":360600},{"$f":"'Table Z'!P1058","v":0},{"$f":"IF(C49<=L39,0,IF(C49>500000,0,IF(C43>L39,IF(E39<12500,E39,12500),0)))","v":0},{"$f":"IF(G39>0,ROUND((E39-G39)*4%,0),'Table Z'!P1059)","v":14424},{"$f":"IF(G39>0,E39-G39+H39+F39,'Table Z'!P1060)","v":375024},"(below 60 years)",0,250000,250001,500000,500001,1000000,1000001,0,1,0,0,0.05,0.2,0.3,0,"If TI is >5000000  to 10000000=10%, & > 10000000 to 20000000=15%, & >20000000 to 50000000=25%, & >50000000=37%",0.04,"Below 60 years","Below 60 years","Year=>60 and < 80","Year => 80",{"$f":"'Table Z'!P1062","v":0},375024,"N.A."]
[null,"2022-23","2023-24",{"$f":"D39","v":250000},{"$f":"'Table Z'!P1086","v":360600},{"$f":"'Table Z'!P1087","v":0},{"$f":"IF(C49<=L40,0,IF(C49>500000,0,IF(C43>L40,IF(E40<12500,E40,12500),0)))","v":0},{"$f":"IF(G40>0,ROUND((E40-G40)*4%,0),'Table Z'!P1088)","v":14424},{"$f":"IF(G40>0,E40-G40+H40+F40,'Table Z'!P1089)","v":375024},"(below 60 years)",0,250000,250001,500000,500001,1000000,1000001,0,1,0,0,0.05,0.2,0.3,0,"If TI is >5000000  to 10000000=10%, & > 10000000 to 20000000=15%, & >20000000 to 50000000=25%, & >50000000=37%",0.04,"Below 60 years","Below 60 years","Year=>60 and < 80","Year => 80",{"$f":"'Table Z'!P1091","v":0},375024,"N.A."]
[null,"2023-24","2024-25",{"$f":"IF(O62=\"New option u/s 115BAC\",300000,250000)","v":300000},{"$f":"'Table Z'!P1115","v":360600},{"$f":"'Table Z'!P1116","v":0},{"$f":"IF(C49<=L41,0,IF(C49>500000,0,IF(C43>L41,IF(E41<12500,E41,12500),0)))","v":0},{"$f":"IF(G41>0,ROUND((E41-G41)*4%,0),'Table Z'!P1117)","v":14424},{"$f":"IF(G41>0,E41-G41+H41+F41,'Table Z'!P1118)","v":375024},"(below 60 years)",0,250000,250001,500000,500001,1000000,1000001,0,1,0,0,0.05,0.2,0.3,0,{"$f":"IF(R62=\"YES\",L73,L71)","v":"If TI is >5000000  to 10000000=10%, & > 10000000 to 20000000=15%, & >20000000 to 50000000=25%, & >50000000=37%"},0.04,"Below 60 years","Below 60 years","Year=>60 and < 80","Year => 80",{"$f":"'Table Z'!P1120","v":0},{"$f":"E41-G41+F41+H41","v":375024},"N.A."]
[null,"2024-25","2025-26",{"$f":"IF(R63=\"YES\",300000,D41)","v":300000},{"$f":"'Table Z'!P1144","v":360600},{"$f":"'Table Z'!P1145","v":0},{"$f":"IF(C49<=L42,0,IF(C49>500000,0,IF(C43>L42,IF(E42<12500,E42,12500),0)))","v":0},{"$f":"IF(G42>0,ROUND((E42-G42)*4%,0),'Table Z'!P1146)","v":14424},{"$f":"IF(G42>0,E42-G42+H42+F42,'Table Z'!P1147)","v":375024},"(below 60 years)",0,250000,250001,500000,500001,1000000,1000001,0,1,0,0,0.05,0.2,0.3,0,{"$f":"IF(R62=\"YES\",L73,L71)","v":"If TI is >5000000  to 10000000=10%, & > 10000000 to 20000000=15%, & >20000000 to 50000000=25%, & >50000000=37%"},0.04,"Below 60 years","Below 60 years","Year=>60 and < 80","Year => 80",{"$f":"'Table Z'!P1149","v":0},{"$f":"E42-G42+F42+H42","v":375024},"N.A."]
[null,{"$f":"'Table Z'!E2","v":"2024-25"},{"$f":"VLOOKUP($B$43,$B$3:$T$42,2)","v":"2025-26"},{"$f":"VLOOKUP($B$43,$B$3:$T$42,3)","v":300000},{"$f":"IF($Q$53=\"New option u/s 115BAC\",'115BAC'!D188,VLOOKUP($B$43,$B$3:$T$42,4))","v":238100},{"$f":"IF($Q$53=\"New option u/s 115BAC\",'115BAC'!E188,VLOOKUP($B$43,$B$3:$T$42,5))","v":0},{"$f":"IF($Q$53=\"New option u/s 115BAC\",'115BAC'!K188,VLOOKUP($B$43,$B$3:$T$42,6))","v":0},{"$f":"IF($Q$53=\"New option u/s 115BAC\",'115BAC'!L188,IF(VLOOKUP($B$43,$B$3:$T$42,7)<0,0,(VLOOKUP($B$43,$B$3:$T$42,7))))","v":9524},{"$f":"IF($Q$53=\"New option u/s 115BAC\",'115BAC'!M188,IF(VLOOKUP($B$43,$B$3:$T$42,8)<0,0,VLOOKUP($B$43,$B$3:$T$42,8)))","v":247624},{"$f":"VLOOKUP($B$43,$B$3:$T$42,9)","v":"(below 60 years)"},{"$f":"VLOOKUP($B$43,$B$3:$T$42,10)","v":0},{"$f":"VLOOKUP($B$43,$B$3:$T$42,11)","v":250000},{"$f":"VLOOKUP($B$43,$B$3:$T$42,12)","v":250001},{"$f":"VLOOKUP($B$43,$B$3:$T$42,13)","v":500000},{"$f":"VLOOKUP($B$43,$B$3:$T$42,14)","v":500001},{"$f":"VLOOKUP($B$43,$B$3:$T$42,15)","v":1000000},{"$f":"VLOOKUP($B$43,$B$3:$T$42,16)","v":1000001},{"$f":"VLOOKUP($B$43,$B$3:$T$42,17)","v":0},{"$f":"VLOOKUP($B$43,$B$3:$T$42,18)","v":1},{"$f":"VLOOKUP($B$43,$B$3:$Y$31,19)","v":0},{"$f":"VLOOKUP($B$43,$B$3:$Y$31,20)","v":0},{"$f":"VLOOKUP($B$43,$B$3:$Y$31,21)","v":0.1},{"$f":"VLOOKUP($B$43,$B$3:$Y$42,22)","v":0.2},{"$f":"VLOOKUP($B$43,$B$3:$Y$42,23)","v":0.3},{"$f":"VLOOKUP($B$43,$B$3:$Y$42,24)","v":0},{"$f":"VLOOKUP($B$43,$B$3:$AE$42,25)","v":"If TI is >5000000  to 10000000=10%, & > 10000000 to 20000000=15%, & >20000000 to 50000000=25%, & >50000000=37%"},{"$f":"VLOOKUP($B$43,$B$3:$AE$42,26)","v":0.04},{"$f":"VLOOKUP($B$43,$B$3:$AE$42,27)","v":"Below 60 years"},{"$f":"VLOOKUP($B$43,$B$3:$AE$42,28)","v":"Below 60 years"},{"$f":"VLOOKUP($B$43,$B$3:$AE$42,29)","v":"Year=>60 and < 80"},{"$f":"VLOOKUP($B$43,$B$3:$AE$42,30)","v":"Year => 80"},{"$f":"IF($Q$53=\"New option u/s 115BAC\",'115BAC'!I188,VLOOKUP($B$43,$B$3:$AF$42,31))","v":0},{"$f":"IF($Q$53=\"New option u/s 115BAC\",'115BAC'!M188,IF(VLOOKUP($B$43,$B$3:$AG$42,32)<0,0,VLOOKUP($B$43,$B$3:$AG$42,32)))","v":247624},{"$f":"VLOOKUP($B$43,$B$3:$AH$42,33)","v":"N.A."}]
[null,"Design & Prepaired by Pravesh Kumar Sharma, Accountant, please call-9460100093 or write mail to  praveshbkn@gmail.com for further query/error/updation/suggestion"]
[null,null,null,null,null,null,null,null,null,null,"Final Tax Range-Existing option",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"("," Marginal relief ","Rs.",{"$f":"AF43","v":0},")",null,{"$f":"CONCATENATE(AB45,\"  \",AH43,\"  \",AF45)","v":"(  N.A.  )"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K43","v":0},{"$f":"L43","v":250000},{"$f":"IF(K46=0,\"Upto \",K46)","v":"Upto "},{"$f":"L46","v":250000},{"$f":"M46","v":"Upto "},null,"Rs.",{"$f":"N46","v":250000},{"$f":"CONCATENATE(O46,\"  \",Q46,\"  \",R46)","v":"Upto   Rs.  250000"},null,null,{"$f":"U43","v":0},null,null,null,null,null,{"$f":"CONCATENATE(AB45,\"  \",AC45,\" \",AD45,\"  \",AE45,\" \",AF45)","v":"(   Marginal relief  Rs.  0 )"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"M43","v":250001},{"$f":"N43","v":500000},{"$f":"K47","v":250001},{"$f":"L47","v":500000},{"$f":"M47","v":250001},"to","Rs.",{"$f":"N47","v":500000},{"$f":"CONCATENATE(Q47,\"  \",O47,\"  \",P47,\"  \",R47)","v":"Rs.  250001  to  500000"},null,null,{"$f":"V43","v":0.1},null,null,null,null,null,"Marginal relief-Not Applicable",null,null,null,null,null,"( Not Applicable  )"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"O43","v":500001},{"$f":"P43","v":1000000},{"$f":"IF(K49=0,\"Above\",K48)","v":500001},{"$f":"IF(L48=0,K48-1,L48)","v":1000000},{"$f":"M48","v":500001},"to","Rs.",{"$f":"N48","v":1000000},{"$f":"CONCATENATE(Q48,\"  \",O48,\"  \",P48,\"  \",R48)","v":"Rs.  500001  to  1000000"},null,null,{"$f":"W43","v":0.2},null,null,null,null,null,{"$f":"CONCATENATE(AB45,\"  \",AB47,\" \",AF45)","v":"(  Marginal relief-Not Applicable )"}]
[null,"Tax Income",{"$f":"'Mini Tax Calculator'!E14","v":1827000},null,"F.Year","New option u/s 115BAC","Existing Option","Final Value",null,null,{"$f":"IF(L48=0,0,Q43)","v":1000001},{"$f":"R43","v":0},{"$f":"IF(K49=0,\"\",IF(K50=0,\"Above\",K49))","v":"Above"},{"$f":"IF(K49=0,\"\",IF(L49=0,N48,L49))","v":1000000},{"$f":"M49","v":"Above"},{"$f":"IF(K49=0,\"\",IF(L49=0,\"Rs.\",\"to\"))","v":"Rs."},{"$f":"IF(K49=0,\"\",IF(M49=\"Above\",\"\",\"Rs.\"))","v":""},{"$f":"N49","v":1000000},{"$f":"CONCATENATE(Q49,\"  \",O49,\"  \",P49,\"  \",R49)","v":"  Above  Rs.  1000000"},null,null,{"$f":"X43","v":0.3}]
[null,null,null,null,"2023-24",25000,12500,{"$f":"IF($Q$53=$F$49,F50,G50)","v":25000},null,null,{"$f":"R43","v":0},{"$f":"S43","v":1},{"$f":"IF(K50=0,\"Above\",L50)","v":"Above"},null,{"$f":"IF(K50=0,\"\",K50)","v":""},{"$f":"IF(K50=0,\"\",\"to\")","v":""},{"$f":"IF(K50=0,\"\",\"Rs.\")","v":""},{"$f":"IF(K50>0,\"Above\",K50)","v":0},{"$f":"IF(R50=0,\"\",CONCATENATE(R50,\"  \",Q50,\"  \",O50,\"  \"))","v":""},{"$f":"IF(S50>0,\"YES\",\"NO\")","v":"YES"},{"$f":"IF(T50=\"YES\",\"\",T50)","v":""},{"$f":"IF(S50=\"\",\"\",Y43)","v":""}]
[null,null,null,null,null,700000,500000,{"$f":"IF($Q$53=$F$49,F51,G51)","v":700000},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R51=0,\"\",CONCATENATE(R51,\"  \",Q51,\"  \",O51,\"  \"))","v":""},null,null,{"$f":"IF(S51=\"\",\"\",Y44)","v":""}]
[null,null,null,null,null,null,null,null,null,null,"Male",null,null,null,null,null,null,null,{"$f":"IF(R52=0,\"\",CONCATENATE(R52,\"  \",Q52,\"  \",O52,\"  \"))","v":""},null,null,{"$f":"IF(S52=\"\",\"\",Y45)","v":""}]
[null,null,null,null,null,null,null,null,null,null,"(below 60 years)",null,null,"Tax slab for f.y. 2020-21",null,null,{"$f":"'Mini Tax Calculator'!E5","v":"New option u/s 115BAC"}]
[null,null,null,null,null,null,null,null,null,null,0,250000,{"$f":"IF(K54=0,\"Upto \",K54)","v":"Upto "},{"$f":"L54","v":250000},{"$f":"M54","v":"Upto "},null,"Rs.",{"$f":"N54","v":250000},{"$f":"CONCATENATE(O54,\"  \",Q54,\"  \",R54)","v":"Upto   Rs.  250000"},null,null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"L54+1","v":250001},500000,{"$f":"K55","v":250001},{"$f":"L55","v":500000},{"$f":"M55","v":250001},"to","Rs.",500000,{"$f":"CONCATENATE(Q55,\"  \",O55,\"  \",P55,\"  \",R55)","v":"Rs.  250001  to  500000"},null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,500001,750000,{"$f":"IF(K57=0,\"Above\",K56)","v":500001},{"$f":"IF(L56=0,K56-1,L56)","v":750000},{"$f":"M56","v":500001},"to","Rs.",750000,"Rs.  500001  to  750000",null,null,0.1]
[null,null,null,null,null,null,null,null,null,null,750001,1000000,{"$f":"IF(K57=0,\"\",IF(K58=0,\"Above\",K57))","v":750001},{"$f":"IF(K57=0,\"\",IF(L57=0,N56,L57))","v":1000000},{"$f":"M57","v":750001},{"$f":"IF(K57=0,\"\",IF(L57=0,\"Rs.\",\"to\"))","v":"to"},{"$f":"IF(K57=0,\"\",IF(M57=\"Above\",\"\",\"Rs.\"))","v":"Rs."},1000000,"Rs.  750001  to  1000000",null,null,0.15]
[null,null,null,null,null,null,null,null,null,null,1000001,1250000,{"$f":"IF(K58=0,\"Above\",L58)","v":1250000},{"$f":"IF(K58=0,\"\",IF(L58=0,N57,L58))","v":1250000},{"$f":"M58","v":1250000},{"$f":"IF(K58=0,\"\",IF(L58=0,\"Rs.\",\"to\"))","v":"to"},{"$f":"IF(K58=0,\"\",IF(M58=\"Above\",\"\",\"Rs.\"))","v":"Rs."},1250000,"Rs.  1250000  to  1250000",null,null,0.2]
[null,"Tax Category",null,0,18000,null,null,null,null,null,1250001,1500000,{"$f":"IF(K59=0,\"\",IF(K60=0,\"Above\",K59))","v":1250001},{"$f":"IF(K59=0,\"\",IF(L59=0,N58,L59))","v":1500000},{"$f":"M59","v":1250001},{"$f":"IF(K59=0,\"\",IF(L59=0,\"Rs.\",\"to\"))","v":"to"},{"$f":"IF(K59=0,\"\",IF(M59=\"Above\",\"\",\"Rs.\"))","v":"Rs."},1500000,"Rs.  1250001  to  1500000",null,null,0.25]
[null,"Male",null,{"$f":"E59+1","v":18001},25000,null,null,null,null,null,1500001,null,{"$f":"IF(K61=0,\"Above\",K60)","v":"Above"},{"$f":"IF(K60=0,\"\",IF(L60=0,N59,L60))","v":1500000},{"$f":"M60","v":"Above"},{"$f":"IF(K60=0,\"\",IF(L60=0,\"Rs.\",\"to\"))","v":"Rs."},{"$f":"IF(K60=0,\"\",IF(M60=\"Above\",\"\",\"Rs.\"))","v":""},1500000,"  Above  Rs.  1500000",null,null,0.3]
[null,"Female",null,{"$f":"E60+1","v":25001},50000]
[null,"Senior Citizen",null,{"$f":"E61+1","v":50001},100000,null,null,null,null,null,"Tax range for 2023-24",null,null,{"$f":"'Mini Tax Calculator'!$E$6","v":"2024-25"},{"$f":"'Mini Tax Calculator'!$E$4","v":"New option u/s 115BAC"},null,null,{"$f":"IF(N62=\"2024-25\",IF(N62=\"2023-24\",IF(O62=S62,\"YES\",\"NO\")))","v":false},"New option u/s 115BAC"]
[null,"Very Senior Citizen",null,{"$f":"E62+1","v":100001},null,null,null,null,null,null,0,300000,{"$f":"IF(K63=0,\"Upto \",K63)","v":"Upto "},{"$f":"L63","v":300000},{"$f":"M63","v":"Upto "},null,"Rs.",{"$f":"N63","v":300000},{"$f":"CONCATENATE(O63,\"  \",Q63,\"  \",R63)","v":"Upto   Rs.  300000"},null,null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"L63+1","v":300001},600000,{"$f":"K64","v":300001},{"$f":"L64","v":600000},{"$f":"M64","v":300001},"to","Rs.",600000,{"$f":"CONCATENATE(Q64,\"  \",O64,\"  \",P64,\"  \",R64)","v":"Rs.  300001  to  600000"},null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,{"$f":"L64+1","v":600001},900000,{"$f":"IF(K66=0,\"Above\",K65)","v":600001},{"$f":"IF(L65=0,K65-1,L65)","v":900000},{"$f":"M65","v":600001},"to","Rs.",900000,{"$f":"CONCATENATE(Q65,\"  \",O65,\"  \",P65,\"  \",R65)","v":"Rs.  600001  to  900000"},null,null,0.1]
[null,null,null,null,null,null,null,null,null,null,{"$f":"L65+1","v":900001},1200000,{"$f":"IF(K66=0,\"\",IF(K67=0,\"Above\",K66))","v":900001},{"$f":"IF(K66=0,\"\",IF(L66=0,N65,L66))","v":1200000},{"$f":"M66","v":900001},{"$f":"IF(K66=0,\"\",IF(L66=0,\"Rs.\",\"to\"))","v":"to"},{"$f":"IF(K66=0,\"\",IF(M66=\"Above\",\"\",\"Rs.\"))","v":"Rs."},1200000,{"$f":"CONCATENATE(Q66,\"  \",O66,\"  \",P66,\"  \",R66)","v":"Rs.  900001  to  1200000"},null,null,0.15]
[null,null,null,null,null,null,null,null,null,null,{"$f":"L66+1","v":1200001},1500000,{"$f":"IF(K67=0,\"\",IF(K68=0,\"Above\",K67))","v":1200001},{"$f":"IF(K67=0,\"\",IF(L67=0,N66,L67))","v":1500000},{"$f":"M67","v":1200001},{"$f":"IF(K67=0,\"\",IF(L67=0,\"Rs.\",\"to\"))","v":"to"},{"$f":"IF(K67=0,\"\",IF(M67=\"Above\",\"\",\"Rs.\"))","v":"Rs."},1500000,{"$f":"CONCATENATE(Q67,\"  \",O67,\"  \",P67,\"  \",R67)","v":"Rs.  1200001  to  1500000"},null,null,0.2]
[null,null,{"$f":"'Mini Tax Calculator'!E5","v":"New option u/s 115BAC"},null,{"$f":"'Mini Tax Calculator'!E7","v":"Male"},null,null,null,null,null,{"$f":"L67+1","v":1500001},null,{"$f":"IF(K68=0,\"\",IF(K69=0,\"Above\",K68))","v":"Above"},{"$f":"IF(K68=0,\"\",IF(L68=0,N67,L68))","v":1500000},{"$f":"M68","v":"Above"},{"$f":"IF(K68=0,\"\",IF(L68=0,\"Rs.\",\"to\"))","v":"Rs."},{"$f":"IF(K68=0,\"\",IF(M68=\"Above\",\"\",\"Rs.\"))","v":""},1500000,{"$f":"CONCATENATE(Q68,\"  \",O68,\"  \",P68,\"  \",R68)","v":"  Above  Rs.  1500000"},null,null,0.3]
[null,"Fin._Year","Gross Salary","Max Limit-Male","Max Limit-Female","Allowed limt",{"$f":"'Mini Tax Calculator'!E6","v":"2024-25"}]
[null,"1985-86",{"$f":"'Mini Tax Calculator'!E8","v":1902000},0,0,{"$f":"IF($E$68=\"Female\",E70,D70)","v":0},"Not Allowed"]
[null,"1986-87",{"$f":"C70","v":1902000},0,0,{"$f":"IF($E$68=\"Female\",E71,D71)","v":0},"Not Allowed",null,null,null,"2020-21","If TI is >5000000  to 10000000=10%, & > 10000000 to 20000000=15%, & >20000000 to 50000000=25%, & >50000000=37%",null,null,null,null,null,"Display value",{"$f":"IF($R$62=\"YES\",S63,IF($Q$53=\"New option u/s 115BAC\",S54,S46))","v":"Upto   Rs.  250000"},null,null,{"$f":"IF($R$62=\"YES\",V63,IF($Q$53=\"New option u/s 115BAC\",V54,V46))","v":0}]
[null,"1987-88",1902000,0,0,0,"Not Allowed",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($R$62=\"YES\",S64,IF($Q$53=\"New option u/s 115BAC\",S55,S47))","v":"Rs.  250001  to  500000"},null,null,0.05]
[null,"1988-89",1902000,0,0,0,"Not Allowed",null,null,null,"2023-24","If TI is >5000000  to 10000000=10%, & > 10000000 to 20000000=15%, & >20000000 =25%",null,null,null,null,null,null,{"$f":"IF($R$62=\"YES\",$S$65,IF($Q$53=\"New option u/s 115BAC\",S56,S48))","v":"Rs.  500001  to  750000"},null,null,0.1]
[null,"1989-90",1902000,0,0,0,"Not Allowed",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($R$62=\"YES\",$S$66,IF($Q$53=\"New option u/s 115BAC\",S57,S49))","v":"Rs.  750001  to  1000000"},null,null,0.15]
[null,"1990-91",1902000,0,0,0,"Not Allowed",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($R$62=\"YES\",$S$67,IF($Q$53=\"New option u/s 115BAC\",S58,S50))","v":"Rs.  1250000  to  1250000"},null,null,0.2]
[null,"1991-92",1902000,{"$f":"MIN(12000,ROUND(C76*1/3,0))","v":12000},null,12000,"Allowed ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($R$62=\"YES\",$S$68,IF($Q$53=\"New option u/s 115BAC\",S59,S51))","v":"Rs.  1250001  to  1500000"},null,null,0.25]
[null,"1992-93",1902000,{"$f":"MIN(12000,ROUND(C77*1/3,0))","v":12000},{"$f":"MIN(18000,ROUND(C77*1/3,0))","v":18000},12000,"Allowed ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($R$62=\"YES\",$S$69,IF($Q$53=\"New option u/s 115BAC\",S60,S52))","v":"  Above  Rs.  1500000"},null,null,{"$f":"IF(S77=0,\"\",IF($Q$53=\"New option u/s 115BAC\",V60,V52))","v":0.3}]
[null,"1993-94",1902000,{"$f":"MIN(15000,ROUND(C78*1/3,0))","v":15000},{"$f":"MIN(18000,ROUND(C78*1/3,0))","v":18000},15000,"Allowed "]
[null,"1994-95",1902000,{"$f":"MIN(15000,ROUND(C79*1/3,0))","v":15000},{"$f":"MIN(18000,ROUND(C79*1/3,0))","v":18000},15000,"Allowed "]
[null,"1995-96",1902000,{"$f":"MIN(15000,ROUND(C80*1/3,0))","v":15000},{"$f":"MIN(15000,ROUND(C80*1/3,0))","v":15000},15000,"Allowed ",null,null,null,"2020-21 TO 2022-23",null,null,"2023-24",null,null,"2024-25",null,null,{"$f":"'Mini Tax Calculator'!E6","v":"2024-25"}]
[null,"1996-97",1902000,{"$f":"MIN(15000,ROUND(C81*1/3,0))","v":15000},{"$f":"MIN(18000,ROUND(C81*1/3,0))","v":18000},15000,"Allowed ",null,null,null,0,250000,0,0,300000,0,0,300000,0,{"$f":"IF($T$80=$Q$80,Q81,IF($T$80=$N$80,N81,K81))","v":0},{"$f":"IF($T$80=$Q$80,R81,IF($T$80=$N$80,O81,L81))","v":300000},{"$f":"IF($T$80=$Q$80,S81,IF($T$80=$N$80,P81,M81))","v":0},{"$f":"CONCATENATE(\"Upto\",\"  \",\"Rs.\",U81)","v":"Upto  Rs.300000"},null,{"$f":"V81","v":0}]
[null,"1997-98",1902000,{"$f":"MIN(20000,ROUND(C82*1/3,0))","v":20000},{"$f":"MIN(20000,ROUND(C82*1/3,0))","v":20000},20000,"Allowed ",null,null,null,{"$f":"L81+1","v":250001},500000,0.05,{"$f":"O81+1","v":300001},600000,0.05,{"$f":"R81+1","v":300001},700000,0.05,{"$f":"IF($T$80=$Q$80,Q82,IF($T$80=$N$80,N82,K82))","v":300001},700000,0.05,{"$f":"CONCATENATE(\"Rs.\",T82,\"  \",\"to\",\"  \",U82)","v":"Rs.300001  to  700000"},null,0.05]
[null,"1998-99",1902000,{"$f":"IF(C83>500000,0,IF(C83>100000,20000,IF(C83<=100000,MIN(25000,ROUND(C83*1/3,0)))))","v":0},{"$f":"IF(C83>500000,0,IF(C83>100000,20000,IF(C83<=100000,MIN(25000,ROUND(C83*1/3,0)))))","v":0},{"$f":"MAX(MIN(C83,D83),0)","v":0},"Allowed ",null,null,null,{"$f":"L82+1","v":500001},750000,0.1,{"$f":"O82+1","v":600001},900000,0.1,{"$f":"R82+1","v":700001},1000000,0.1,700001,1000000,0.1,{"$f":"CONCATENATE(\"Rs.\",T83,\"  \",\"to\",\"  \",U83)","v":"Rs.700001  to  1000000"},null,0.1]
[null,"1999-00",1902000,{"$f":"IF(C84>500000,0,IF(C84>100000,20000,IF(C84>=100000,ROUND(C84*1/3,0),IF(C84<=60000,ROUND(C84*10%,0)))))","v":0},{"$f":"IF(C84>500000,0,IF(C84>100000,20000,IF(C84>=100000,ROUND(C84*1/3,0),IF(C84<=60000,ROUND(C84*10%,0)))))","v":0},0,"Allowed ",null,null,null,{"$f":"L83+1","v":750001},1000000,0.15,{"$f":"O83+1","v":900001},1200000,0.15,{"$f":"R83+1","v":1000001},1200000,0.15,1000001,1200000,0.15,{"$f":"CONCATENATE(\"Rs.\",T84,\"  \",\"to\",\"  \",U84)","v":"Rs.1000001  to  1200000"},null,0.15]
[null,"2000-01",1902000,0,{"$f":"IF(C85>500000,0,IF(C85>100000,20000,IF(C85>=100000,ROUND(C85*1/3,0),IF(C85<=60000,ROUND(C85*10%,0)))))","v":0},0,"Not Allowed",null,null,null,{"$f":"L84+1","v":1000001},1250000,0.2,{"$f":"O84+1","v":1200001},1500000,0.2,{"$f":"R84+1","v":1200001},1500000,0.2,1200001,1500000,0.2,{"$f":"CONCATENATE(\"Rs.\",T85,\"  \",\"to\",\"  \",U85)","v":"Rs.1200001  to  1500000"},null,0.2]
[null,"2001-02",1902000,0,0,0,"Not Allowed",null,null,null,{"$f":"L85+1","v":1250001},1500000,0.25,{"$f":"O85+1","v":1500001},"Above",0.3,{"$f":"R85+1","v":1500001},"Above",0.3,1500001,"Above",0.3,{"$f":"CONCATENATE(\"Rs.\",T86,\"  \",\"to\",\"  \",U86)","v":"Rs.1500001  to  Above"},null,0.3]
[null,"2002-03",1902000,0,0,0,"Not Allowed",null,null,null,{"$f":"L86","v":1500000},"Above",0.3,null,null,null,null,null,null,0,0,0,{"$f":"CONCATENATE(U87,\"  \",\"Rs.\",T87)","v":"0  Rs.0"},null,0]
[null,"2003-04",1902000,0,0,0,"Not Allowed",null,null,null,null,null,null,null,null,null,null,null,"Opted Option",null,{"$f":"'Mini Tax Calculator'!E5","v":"New option u/s 115BAC"}]
[null,"2004-05",1902000,0,0,0,"Not Allowed",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$88=\"Existing Option\",S46,W81)","v":"Upto  Rs.300000"},null,null,{"$f":"IF($U$88=\"Existing Option\",V71,Y81)","v":0}]
[null,"2005-06",1902000,0,0,0,"Not Allowed",null,null,null,null,null,null,null,null,null,null,null,"Rs.300001  to  700000",null,null,0.05]
[null,"2006-07",1902000,0,0,0,"Not Allowed",null,null,null,null,null,null,null,null,null,null,null,"Rs.700001  to  1000000",null,null,0.1]
[null,"2007-08",1902000,0,0,0,"Not Allowed",null,null,null,null,null,null,null,null,null,null,null,"Rs.1000001  to  1200000",null,null,0.15]
[null,"2008-09",1902000,0,0,0,"Not Allowed",null,null,null,null,null,null,null,null,null,null,null,"Rs.1200001  to  1500000",null,null,0.2]
[null,"2009-10",1902000,0,0,0,"Not Allowed",null,null,null,null,null,null,null,null,null,null,null,"Rs.1500001  to  Above",null,null,0.3]
[null,"2010-11",1902000,0,0,0,"Not Allowed",null,null,null,null,null,null,null,null,null,null,null,"0  Rs.0",null,null,0]
[null,"2011-12",1902000,0,0,0,"Not Allowed"]
[null,"2012-13",1902000,0,0,0,"Not Allowed"]
[null,"2013-14",1902000,0,0,0,"Not Allowed"]
[null,"2014-15",1902000,0,0,0,"Not Allowed"]
[null,"2015-16",1902000,0,0,0,"Not Allowed"]
[null,"2016-17",1902000,0,0,0,"Not Allowed"]
[null,"2017-18",1902000,0,0,0,"Not Allowed"]
[null,"2018-19",1902000,40000,{"$f":"D103","v":40000},40000,"Allowed "]
[null,"2019-20",1902000,50000,{"$f":"D104","v":50000},50000,"Allowed "]
[null,"2020-21",1902000,50000,50000,{"$f":"IF($C$68=\"New option u/s 115BAC\",0,MAX(MIN(C105,D105),0))","v":0},{"$f":"IF($C$68=\"New option u/s 115BAC\",\"Not Allowed\",\"Allowed\")","v":"Not Allowed"}]
[null,"2021-22",1902000,50000,50000,{"$f":"IF($C$68=\"New option u/s 115BAC\",0,MAX(MIN(C106,D106),0))","v":0},{"$f":"IF($C$68=\"New option u/s 115BAC\",\"Not Allowed\",\"Allowed\")","v":"Not Allowed"}]
[null,"2022-23",1902000,50000,50000,{"$f":"IF($C$68=\"New option u/s 115BAC\",0,MAX(MIN(C107,D107),0))","v":0},{"$f":"IF($C$68=\"New option u/s 115BAC\",\"Not Allowed\",\"Allowed\")","v":"Not Allowed"}]
[null,"2023-24",1902000,50000,50000,{"$f":"MAX(MIN(C108,D108),0)","v":50000},"Allowed"]
[null,"2024-25",1902000,{"$f":"IF(C68=\"New option u/s 115BAC\",75000,50000)","v":75000},75000,{"$f":"MAX(MIN(C109,D109),0)","v":75000},"Allowed"]
[null,null,null,null,null,{"$f":"INDEX(F70:F109,MATCH($G$69,$B$70:$B$109,0))","v":75000},{"$f":"INDEX(G70:G109,MATCH($G$69,$B$70:$B$109,0))","v":"Allowed"}]

{"sheet":"Mini Tax Calculator","index":44,"n_rows":27,"n_cols":10,"rows_kept":27,"cut":false,"hidden":false,"merged":[[8,1,8,2],[0,0,25,0],[0,9,0,10],[7,5,8,6],[18,6,19,8],[18,5,19,5],[20,5,20,7],[15,1,15,2],[16,1,16,2],[27,4,27,8],[0,1,0,7],[1,1,2,1],[5,7,5,8],[6,7,6,8],[21,8,22,8],[21,5,22,7],[3,5,3,8],[3,1,3,3],[26,5,26,8],[7,7,8,8],[9,5,9,8],[23,5,25,8],[1,2,2,8],[23,1,23,2],[25,1,25,2]]}
[null,"Income Tax Calculation and find out Tax Rate/Surcharge/Cess from Fin. Year 1985-86 to 2023-24",null,null,null,null,null,null,null,"Home"]
[null,"Hint"," Input value (in Rs )  where an  errow sign /white colour cells"]
[]
[null,"Select option from  F.Y. 2020-21 & onwards",null,null,"New option u/s 115BAC",{"$f":"IF($E$6>=$C$5,\"New option u/s 115BAC is applicable from F.Y. 2020-21\",CONCATENATE(\"New option u/s 115BAC is not applicable for F.Y.\",$E$6))","v":"New option u/s 115BAC is applicable from F.Y. 2020-21"}]
[null,null,"2020-21",null,{"$f":"IF($E$6=\"2024-25\",E4,IF($E$6=\"2023-24\",E4,IF($E$6=\"2022-23\",E4,IF($E$6=\"2021-22\",E4,IF($E$6=\"2020-21\",E4,\"Existing Option\")))))","v":"New option u/s 115BAC"}]
[null,"Relevant Financial Year",null,"(Select F.Y.)","2024-25","Relevant Assesment Year",null,{"$f":"'Table Y'!C43","v":"2025-26"}]
[null,"Tax Category",null,"(Select  tax cate.)","Male","Basic Exemption (for sect 87A)",null,{"$f":"'Table Y'!D43","v":300000}]
[null,"Income from Salary",null,null,1902000,"Age Condition\n (if it is defined)",null,{"$f":"IF($E$5=\"New option u/s 115BAC\",'115BAC'!$H$184,'Table Y'!J43)","v":"Not Defined"}]
[null,"Less : Standard Deduction",null,{"$f":"'Table Y'!G110","v":"Allowed"},{"$f":"'Table Y'!F110","v":75000}]
[null,"Income from House Property (use minus sign ,if loss on property)",null,null,0,{"$f":"CONCATENATE(\"Income Tax Rate for Fin.Year\",\"  \",E6)","v":"Income Tax Rate for Fin.Year  2024-25"}]
[null,"Income from Other Sources",null,null,0,"Income Range",null,null,"Tax Rate"]
[null,"Gross Taxable Income",null,null,{"$f":"E8+EE118+E10+E11-E9","v":1827000},{"$f":"'Table Y'!S89","v":"Upto  Rs.300000"},null,null,{"$f":"'Table Y'!V89","v":0}]
[null,"Less-: Ded. under chapter VI A",null,null,0,{"$f":"IF('Table Y'!V90>0,'Table Y'!S90,\"\")","v":"Rs.300001  to  700000"},null,null,{"$f":"IF('Table Y'!V90>0,'Table Y'!V90,\"\")","v":0.05}]
[null,"Total Income  (Rounded off u/s 288A)",null,null,{"$f":"IF($E$5=\"New option u/s 115BAC\",ROUND((E12-E13+E13),-1),IF(E13<E12,ROUND((E12-E13),-1),E12-E12))","v":1827000},{"$f":"IF('Table Y'!V91>0,'Table Y'!S91,\"\")","v":"Rs.700001  to  1000000"},null,null,{"$f":"IF('Table Y'!V91>0,'Table Y'!V91,\"\")","v":0.1}]
[null,"Income tax on Total Income",null,null,{"$f":"IF('Table Y'!E43=\"N.A.\",0,'Table Y'!E43)","v":238100},{"$f":"IF('Table Y'!V92>0,'Table Y'!S92,\"\")","v":"Rs.1000001  to  1200000"},null,null,{"$f":"IF('Table Y'!V92>0,'Table Y'!V92,\"\")","v":0.15}]
[null,"Less-: Rebate u/s 88",null,"(Applicable upto F.Y. 2004-05 )",0,{"$f":"IF('Table Y'!V93>0,'Table Y'!S93,\"\")","v":"Rs.1200001  to  1500000"},null,null,{"$f":"IF('Table Y'!V93>0,'Table Y'!V93,\"\")","v":0.2}]
[null,"Less-: Rebate u/s 88B",null,"(Applicable upto F.Y. 2004-05 )",0,{"$f":"IF('Table Y'!V94>0,'Table Y'!S94,\"\")","v":"Rs.1500001  to  Above"},null,null,{"$f":"IF('Table Y'!V94>0,'Table Y'!V94,\"\")","v":0.3}]
[null,"Less-: Rebate u/s 88D   (For F.Y. 2004-05)",null,{"$f":"IF(E18>0,'Table Y'!AH45,'Table Y'!AH47)","v":"( Not Applicable  )"},{"$f":"IF(E6=\"2004-05\",'Table Z'!P576,0)","v":0},{"$f":"IF('Table Y'!V95>0,'Table Y'!S95,\"\")","v":""},null,null,{"$f":"IF('Table Y'!V95>0,'Table Y'!V95,\"\")","v":""}]
[null,"Net Due Tax",null,null,{"$f":"IF(SUM(E16:E18)>=E15,E15-E15,E15-SUM(E16:E18))","v":238100},"Surcharge",{"$f":"'Table Y'!Z43","v":"If TI is >5000000  to 10000000=10%, & > 10000000 to 20000000=15%, & >20000000 to 50000000=25%, & >50000000=37%"}]
[null,"Less-: Rebate U/S 87A, if applicable",null,null,{"$f":"IF(E19>'Table Y'!G43,'Table Y'!G43,E19)","v":0}]
[null,"Surcharge (if any)",null,{"$f":"IF('Table Y'!AF43>0,'Table Y'!AB46,'Table Y'!AB48)","v":"(  Marginal relief-Not Applicable )"},{"$f":"'Table Y'!F43","v":0},"Cess(Health & Education Cess)",null,null,{"$f":"'Table Y'!AA43","v":0.04}]
[null,"E. Cess (Tax on Taxable Income-Rebate u/s 87A)",null,null,{"$f":"'Table Y'!H43","v":9524},"For view complete list of Tax Rate for F.Year 1985-86 to 2024-25",null,null,"Tax Rate"]
[null,"Tax Liability Due",null,null,{"$f":"'Table Y'!AG43","v":247624}]
[null,"Less-: Relief u/s 89(1)",null,null,0,"Design & Prepaired by Pravesh Kumar Sharma, Accountant, please call-9460100093 or write mail to  praveshbkn@gmail.com for further query/error/updation/suggestion"]
[null,"Total Tax Liability Due",null,null,{"$f":"IFERROR(E23-E24,0)","v":247624}]
[null,"Less-: Tax Deducted ",null,null,0]
[null,{"$f":"IF(E27>0,\"Net Tax Payable\",IF(E27=0,\"No Tax due\",\"Refundable\"))","v":"Net Tax Payable"},null,null,{"$f":"IFERROR(E25-E26,0)","v":247624},{"$f":"pravesh(E27)","v":{"$error":"#NAME?"}}]

{"sheet":"Main","index":45,"n_rows":18,"n_cols":14,"rows_kept":18,"cut":false,"hidden":false,"merged":[[0,2,0,12],[0,0,0,1],[0,13,0,14],[1,3,1,5],[1,0,1,2],[1,13,1,14],[1,10,1,11],[1,7,1,8],[8,6,8,7],[9,6,9,7],[12,9,12,12],[10,6,11,7],[17,15,19,15],[8,9,8,12],[9,9,9,12],[10,9,10,12],[8,13,8,14],[12,2,12,5],[11,9,11,12],[9,2,9,5],[10,2,10,5],[2,0,2,6],[5,1,5,14],[9,13,12,14],[6,1,6,14],[3,1,4,13],[7,8,7,14],[2,7,2,14],[11,2,11,5],[7,2,7,5],[8,2,8,5],[12,6,12,7],[7,6,7,7],[17,0,19,0],[17,3,19,3],[13,1,19,2],[20,7,20,14],[20,0,20,2],[20,3,20,6],[17,4,19,14],[14,4,15,14],[16,4,16,14],[13,4,13,14],[14,0,15,0],[14,3,15,3]]}
[null,null,"Calculation of Relief u/s 89(1) from F.Y. 1985-86 & onwards ",null,null,null,null,null,null,null,null,null,null,"Home"]
["Quick Link to",null,null,"SECTION 89(1)",null,null,null,"TABLE A",null,null,"FORM 10E",null,null,"TAX CALCULATION"]
["Important Hints-How to use this sheet",null,null,null,null,null,null,"Instructions"]
[null,"Design & Prepaired by Pravesh Kumar Sharma, Accountant, please call-9460100093 or write mail to  praveshbkn@gmail.com for further query/error/updation/suggestion"]
[]
[1,"Use only unhighlighted cells (i.e. white colour cells), rest cells are linked with master data. Select proper condition that is applicable. Please avoid mismatching codition that's are not applicable. "]
[2,"Specific hint for \"Calculate Relief u/s 89(1)\"   --->>   Fill following fields"]
[null,1,"Name of Employee",null,null,null,"PRAVESH",null,"Data relating to slected current year"]
[null,2,"Designation of Employee",null,null,null,"AAO-I",null,7,"Income From Salary(with arrear amt)",null,null,null,874067]
[null,3,"PAN NUMBER",null,null,null,"AEPPS1234Q",null,8,"Income From House Property",null,null,null,"(leave cell blank, if no data to input)"]
[null,4,"Tax Cate. ",null,null,null,"MALE",null,9,"Income From Other Sources"]
[null,5,"Current Fin. Year (1985-86 to 2021-22)",null,null,null,null,null,10,"Ded U/S 80C-80CCE"]
[null,6,"Form 10E prepartion Date & Place ",null,null,null,"BIKANER",null,11,"Other deduction under cht VIA"]
[3,null,null,"►"," If any loss from income from house property, use negative sign before input value"]
[4,null,null,"►","This excel sheet work in all type of Male i.e. Male, Female, Sr.Citizen and Very Sr. Citizen, However, in this sheet Tax Catgy .. Select \"Male\" for \"Male\" ( No difference in output)"]
[]
[5,null,null,"►","Select Start_End Year for salary arrear accured for batter view of input of old data"]
[6,null,null,"►","This sheet auto calculate effect of section 88D for F.Y. 2004-05. If your data relate to before F.Y. 2005-06, please write combind amount of  [(1) the value of section 88, 88B and (2) deduction under chapter VIA ] in column deduction under chapter VIA"]

{"sheet":"pravesh","index":46,"n_rows":64,"n_cols":79,"rows_kept":64,"cut":false,"hidden":true,"merged":[[0,43,0,46],[1,43,2,43],[1,44,2,44],[1,45,2,45],[1,46,2,46],[19,76,19,77],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,41,2,41],[1,7,2,7],[1,28,2,32],[7,76,7,77],[1,24,2,25],[1,26,2,27],[1,18,2,19],[1,20,2,21],[1,22,2,23],[13,76,13,77],[1,40,2,40],[1,42,2,42],[44,2,47,8],[1,36,2,36],[1,37,2,37],[1,38,2,38],[1,39,2,39],[1,33,2,33],[1,9,2,9],[1,10,2,10],[1,34,2,34],[1,35,2,35],[0,4,0,10],[0,11,0,17],[1,11,2,11],[1,12,2,12],[1,13,2,13],[1,14,2,14],[1,15,2,15],[1,16,2,16],[1,17,2,17],[1,8,2,8]]}
[null,null,null,{"$f":"'Section 89(1)'!$C$15","v":"Existing Option"},"Data for salary with arrear",null,null,null,null,null,null,"Data for salary without arrear",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax for CFY with arrear"]
[null,null,"Fin. Year","Ass. Year","TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due","TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due","First Range",null,"Second Range",null,"Third Range",null,"Fourth Range",null,"Fitth Range",null,"Tax Rate",null,null,null,null,"Surcharge","E.Cess","Male","Female","Senior Citizen","Very Senior Citizen","Marginal Releif on surcharge","TAX DUE","SECT 88D","S.D. u/s 16)i)","TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[]
[null,1,"1985-86","1986-87",{"$f":"'Tax Table (With Arr)'!P13","v":0},{"$f":"'Tax Table (With Arr)'!P14","v":0},{"$f":"'Tax Table (With Arr)'!P15","v":0},{"$f":"'Tax Table (With Arr)'!P16","v":0},{"$f":"'Tax Table (With Arr)'!P17","v":"Not defined"},{"$f":"'Tax Table (With Arr)'!P18","v":0},{"$f":"'Tax Table (With Arr)'!P19","v":0},{"$f":"'Tax Table (Without Arr)'!P13","v":0},{"$f":"'Tax Table (Without Arr)'!P14","v":0},{"$f":"'Tax Table (Without Arr)'!P15","v":0},{"$f":"'Tax Table (Without Arr)'!P16","v":0},{"$f":"'Tax Table (Without Arr)'!P17","v":"Not defined"},{"$f":"'Tax Table (Without Arr)'!P18","v":0},{"$f":"'Tax Table (Without Arr)'!P19","v":0},0,18000,18001,25000,25001,50000,50001,100000,100001,0,0,0.25,0.3,0.4,0.5,"5%,If Taxable Income is >50000","N.A.","Not defined","Not defined","Not defined","Not defined",0,2958722,null,null,{"$f":"'With Arr CFY'!P13","v":529250},{"$f":"'With Arr CFY'!P14","v":26463},{"$f":"'With Arr CFY'!P15","v":0},{"$f":"'With Arr CFY'!P16","v":555713}]
[null,2,{"$f":"D4","v":"1986-87"},"1987-88",{"$f":"'Tax Table (With Arr)'!P42","v":0},{"$f":"'Tax Table (With Arr)'!P43","v":0},{"$f":"'Tax Table (With Arr)'!P44","v":0},{"$f":"'Tax Table (With Arr)'!P45","v":0},{"$f":"'Tax Table (With Arr)'!P46","v":"Not defined"},{"$f":"'Tax Table (With Arr)'!P47","v":0},{"$f":"'Tax Table (With Arr)'!P48","v":0},{"$f":"'Tax Table (Without Arr)'!P42","v":0},{"$f":"'Tax Table (Without Arr)'!P43","v":0},{"$f":"'Tax Table (Without Arr)'!P44","v":0},{"$f":"'Tax Table (Without Arr)'!P45","v":0},{"$f":"'Tax Table (Without Arr)'!P46","v":"Not defined"},{"$f":"'Tax Table (Without Arr)'!P47","v":0},{"$f":"'Tax Table (Without Arr)'!P48","v":0},0,18000,18001,25000,25001,50000,50001,100000,100001,0,0,0.25,0.3,0.4,0.5,"5%,If Taxable Income is >50000","N.A.","Not defined","Not defined","Not defined","Not defined",0,2958722,null,null,{"$f":"'With Arr CFY'!P42","v":529250},{"$f":"'With Arr CFY'!P43","v":26463},{"$f":"'With Arr CFY'!P44","v":0},{"$f":"'With Arr CFY'!P45","v":555713}]
[null,3,"1987-88","1988-89",{"$f":"'Tax Table (With Arr)'!P71","v":0},{"$f":"'Tax Table (With Arr)'!P72","v":0},{"$f":"'Tax Table (With Arr)'!P73","v":0},{"$f":"'Tax Table (With Arr)'!P74","v":0},{"$f":"'Tax Table (With Arr)'!P75","v":"Not defined"},{"$f":"'Tax Table (With Arr)'!P76","v":0},{"$f":"'Tax Table (With Arr)'!P77","v":0},{"$f":"'Tax Table (Without Arr)'!P71","v":0},{"$f":"'Tax Table (Without Arr)'!P72","v":0},{"$f":"'Tax Table (Without Arr)'!P73","v":0},{"$f":"'Tax Table (Without Arr)'!P74","v":0},{"$f":"'Tax Table (Without Arr)'!P75","v":"Not defined"},{"$f":"'Tax Table (Without Arr)'!P76","v":0},{"$f":"'Tax Table (Without Arr)'!P77","v":0},0,18000,18001,25000,25001,50000,50001,100000,100001,0,0,0.25,0.3,0.4,0.5,"5%,If Taxable Income is >50000","N.A.","Not defined","Not defined","Not defined","Not defined",0,2958722,null,null,{"$f":"'With Arr CFY'!P71","v":529250},{"$f":"'With Arr CFY'!P72","v":26463},{"$f":"'With Arr CFY'!P73","v":0},{"$f":"'With Arr CFY'!P74","v":555713}]
[null,4,"1988-89","1989-90",{"$f":"'Tax Table (With Arr)'!P100","v":0},{"$f":"'Tax Table (With Arr)'!P101","v":0},{"$f":"'Tax Table (With Arr)'!P102","v":0},{"$f":"'Tax Table (With Arr)'!P103","v":0},{"$f":"'Tax Table (With Arr)'!P104","v":"Not defined"},{"$f":"'Tax Table (With Arr)'!P105","v":0},{"$f":"'Tax Table (With Arr)'!P106","v":0},{"$f":"'Tax Table (Without Arr)'!P100","v":0},{"$f":"'Tax Table (Without Arr)'!P101","v":0},{"$f":"'Tax Table (Without Arr)'!P102","v":0},{"$f":"'Tax Table (Without Arr)'!P103","v":0},{"$f":"'Tax Table (Without Arr)'!P104","v":"Not defined"},{"$f":"'Tax Table (Without Arr)'!P105","v":0},{"$f":"'Tax Table (Without Arr)'!P106","v":0},0,18000,18001,25000,25001,50000,50001,100000,100001,0,0,0.25,0.3,0.4,0.5,"5%,If Taxable Income is >50000","N.A.","Not defined","Not defined","Not defined","Not defined",0,2958722,null,null,{"$f":"'With Arr CFY'!P100","v":529250},{"$f":"'With Arr CFY'!P101","v":26463},{"$f":"'With Arr CFY'!P102","v":0},{"$f":"'With Arr CFY'!P103","v":555713}]
[null,5,"1989-90","1990-91",{"$f":"'Tax Table (With Arr)'!P129","v":0},{"$f":"'Tax Table (With Arr)'!P130","v":0},{"$f":"'Tax Table (With Arr)'!P131","v":0},{"$f":"'Tax Table (With Arr)'!P132","v":0},{"$f":"'Tax Table (With Arr)'!P133","v":"Not defined"},{"$f":"'Tax Table (With Arr)'!P134","v":0},{"$f":"'Tax Table (With Arr)'!P135","v":0},{"$f":"'Tax Table (Without Arr)'!P129","v":0},{"$f":"'Tax Table (Without Arr)'!P130","v":0},{"$f":"'Tax Table (Without Arr)'!P131","v":0},{"$f":"'Tax Table (Without Arr)'!P132","v":0},{"$f":"'Tax Table (Without Arr)'!P133","v":"Not defined"},{"$f":"'Tax Table (Without Arr)'!P134","v":0},{"$f":"'Tax Table (Without Arr)'!P135","v":0},0,18000,18001,25000,25001,50000,50001,100000,100001,0,0,0.2,0.3,0.4,0.5,"8%,If Taxable Income is >50000","N.A.","Not defined","Not defined","Not defined","Not defined",0,3043256,null,null,{"$f":"'With Arr CFY'!P129","v":528900},{"$f":"'With Arr CFY'!P130","v":42312},{"$f":"'With Arr CFY'!P131","v":0},{"$f":"'With Arr CFY'!P132","v":571212},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33333333333333331,12000,null,"2001-02",null,"Min.",null,"Max."]
[null,6,"1990-91","1991-92",{"$f":"'Tax Table (With Arr)'!P158","v":0},{"$f":"'Tax Table (With Arr)'!P159","v":0},{"$f":"'Tax Table (With Arr)'!P160","v":0},{"$f":"'Tax Table (With Arr)'!P161","v":0},{"$f":"'Tax Table (With Arr)'!P162","v":"Not defined"},{"$f":"'Tax Table (With Arr)'!P163","v":0},{"$f":"'Tax Table (With Arr)'!P164","v":0},{"$f":"'Tax Table (Without Arr)'!P158","v":0},{"$f":"'Tax Table (Without Arr)'!P159","v":0},{"$f":"'Tax Table (Without Arr)'!P160","v":0},{"$f":"'Tax Table (Without Arr)'!P161","v":0},{"$f":"'Tax Table (Without Arr)'!P162","v":"Not defined"},{"$f":"'Tax Table (Without Arr)'!P163","v":0},{"$f":"'Tax Table (Without Arr)'!P164","v":0},0,22000,22001,30000,30001,50000,50001,100000,100001,0,0,0.2,0.3,0.4,0.5,"12%,If Taxable Income is >75000","N.A.","Not defined","Not defined","Not defined","Not defined",0,3155970,null,null,{"$f":"'With Arr CFY'!P158","v":527600},{"$f":"'With Arr CFY'!P159","v":63312},{"$f":"'With Arr CFY'!P160","v":0},{"$f":"'With Arr CFY'!P161","v":590912},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33333333333333331,12000,null,0,150000,0.33333333333333331,30000]
[null,7,"1991-92","1992-93",{"$f":"'Tax Table (With Arr)'!P187","v":0},{"$f":"'Tax Table (With Arr)'!P188","v":0},{"$f":"'Tax Table (With Arr)'!P189","v":0},{"$f":"'Tax Table (With Arr)'!P190","v":0},{"$f":"'Tax Table (With Arr)'!P191","v":"Not defined"},{"$f":"'Tax Table (With Arr)'!P192","v":0},{"$f":"'Tax Table (With Arr)'!P193","v":0},{"$f":"'Tax Table (Without Arr)'!P187","v":0},{"$f":"'Tax Table (Without Arr)'!P188","v":0},{"$f":"'Tax Table (Without Arr)'!P189","v":0},{"$f":"'Tax Table (Without Arr)'!P190","v":0},{"$f":"'Tax Table (Without Arr)'!P191","v":"Not defined"},{"$f":"'Tax Table (Without Arr)'!P192","v":0},{"$f":"'Tax Table (Without Arr)'!P193","v":0},0,22000,22001,30000,30001,50000,50001,100000,100001,0,0,0.2,0.3,0.4,0.5,"12%,If Taxable Income is >100000","N.A.","Not defined","Not defined","Not defined","Not defined",0,3155970,null,null,{"$f":"'With Arr CFY'!P187","v":527600},{"$f":"'With Arr CFY'!P188","v":63312},{"$f":"'With Arr CFY'!P189","v":0},{"$f":"'With Arr CFY'!P190","v":590912},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33333333333333331,12000,null,{"$f":"BX9+1","v":150001},300000,null,null,25000]
[null,8,"1992-93","1993-94",{"$f":"'Tax Table (With Arr)'!P216","v":0},{"$f":"'Tax Table (With Arr)'!P217","v":0},{"$f":"'Tax Table (With Arr)'!P218","v":0},{"$f":"'Tax Table (With Arr)'!P219","v":0},{"$f":"'Tax Table (With Arr)'!P220","v":"Not defined"},{"$f":"'Tax Table (With Arr)'!P221","v":0},{"$f":"'Tax Table (With Arr)'!P222","v":0},{"$f":"'Tax Table (Without Arr)'!P216","v":0},{"$f":"'Tax Table (Without Arr)'!P217","v":0},{"$f":"'Tax Table (Without Arr)'!P218","v":0},{"$f":"'Tax Table (Without Arr)'!P219","v":0},{"$f":"'Tax Table (Without Arr)'!P220","v":"Not defined"},{"$f":"'Tax Table (Without Arr)'!P221","v":0},{"$f":"'Tax Table (Without Arr)'!P222","v":0},0,28000,28001,50000,50001,100000,100001,0,1,0,0,0.2,0.3,0.4,0,"12%,If Taxable Income is >100000","N.A.","Not defined","Not defined","Not defined","Not defined",0,3155970,null,null,{"$f":"'With Arr CFY'!P216","v":419400},{"$f":"'With Arr CFY'!P217","v":50328},{"$f":"'With Arr CFY'!P218","v":0},{"$f":"'With Arr CFY'!P219","v":469728},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33333333333333331,12000,null,{"$f":"BX10+1","v":300001},500000,null,null,20000]
[null,9,"1993-94","1994-95",{"$f":"'Tax Table (With Arr)'!P245","v":0},{"$f":"'Tax Table (With Arr)'!P246","v":0},{"$f":"'Tax Table (With Arr)'!P247","v":0},{"$f":"'Tax Table (With Arr)'!P248","v":0},{"$f":"'Tax Table (With Arr)'!P249","v":"Not defined"},{"$f":"'Tax Table (With Arr)'!P250","v":0},{"$f":"'Tax Table (With Arr)'!P251","v":0},{"$f":"'Tax Table (Without Arr)'!P245","v":0},{"$f":"'Tax Table (Without Arr)'!P246","v":0},{"$f":"'Tax Table (Without Arr)'!P247","v":0},{"$f":"'Tax Table (Without Arr)'!P248","v":0},{"$f":"'Tax Table (Without Arr)'!P249","v":"Not defined"},{"$f":"'Tax Table (Without Arr)'!P250","v":0},{"$f":"'Tax Table (Without Arr)'!P251","v":0},0,30000,30001,50000,50001,100000,100001,0,1,0,0,0.2,0.3,0.4,0,"12%,If Taxable Income is >100000","N.A.","Not defined","Not defined","Not defined","Not defined",0,3155970,null,null,{"$f":"'With Arr CFY'!P245","v":419000},{"$f":"'With Arr CFY'!P246","v":50280},{"$f":"'With Arr CFY'!P247","v":0},{"$f":"'With Arr CFY'!P248","v":469280},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33333333333333331,15000,null,{"$f":"BX11+1","v":500001},null,null,null,0]
[null,10,"1994-95","1995-96",{"$f":"'Tax Table (With Arr)'!P274","v":0},{"$f":"'Tax Table (With Arr)'!P275","v":0},{"$f":"'Tax Table (With Arr)'!P276","v":0},{"$f":"'Tax Table (With Arr)'!P277","v":0},{"$f":"'Tax Table (With Arr)'!P278","v":"Not defined"},{"$f":"'Tax Table (With Arr)'!P279","v":0},{"$f":"'Tax Table (With Arr)'!P280","v":0},{"$f":"'Tax Table (Without Arr)'!P274","v":0},{"$f":"'Tax Table (Without Arr)'!P275","v":0},{"$f":"'Tax Table (Without Arr)'!P276","v":0},{"$f":"'Tax Table (Without Arr)'!P277","v":0},{"$f":"'Tax Table (Without Arr)'!P278","v":"Not defined"},{"$f":"'Tax Table (Without Arr)'!P279","v":0},{"$f":"'Tax Table (Without Arr)'!P280","v":0},0,35000,35001,60000,60001,120000,120001,0,1,0,0,0.2,0.3,0.4,0,"Nil","N.A.","Not defined","Not defined","Not defined","Not defined",0,2817830,null,null,{"$f":"'With Arr CFY'!P274","v":415000},{"$f":"'With Arr CFY'!P275","v":0},{"$f":"'With Arr CFY'!P276","v":0},{"$f":"'With Arr CFY'!P277","v":415000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33333333333333331,15000]
[null,11,"1995-96","1996-97",{"$f":"'Tax Table (With Arr)'!P303","v":0},{"$f":"'Tax Table (With Arr)'!P304","v":0},{"$f":"'Tax Table (With Arr)'!P305","v":0},{"$f":"'Tax Table (With Arr)'!P306","v":0},{"$f":"'Tax Table (With Arr)'!P307","v":"Not defined"},{"$f":"'Tax Table (With Arr)'!P308","v":0},{"$f":"'Tax Table (With Arr)'!P309","v":0},{"$f":"'Tax Table (Without Arr)'!P303","v":0},{"$f":"'Tax Table (Without Arr)'!P304","v":0},{"$f":"'Tax Table (Without Arr)'!P305","v":0},{"$f":"'Tax Table (Without Arr)'!P306","v":0},{"$f":"'Tax Table (Without Arr)'!P307","v":"Not defined"},{"$f":"'Tax Table (Without Arr)'!P308","v":0},{"$f":"'Tax Table (Without Arr)'!P309","v":0},0,40000,40001,60000,60001,120000,120001,0,1,0,0,0.2,0.3,0.4,0,"Nil","N.A.","Not defined","Not defined","Not defined","Not defined",0,2817830,null,null,{"$f":"'With Arr CFY'!P303","v":414000},{"$f":"'With Arr CFY'!P304","v":0},{"$f":"'With Arr CFY'!P305","v":0},{"$f":"'With Arr CFY'!P306","v":414000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33333333333333331,15000,null,"2002-03",null,"Min.",null,"Max."]
[null,12,"1996-97","1997-98",{"$f":"'Tax Table (With Arr)'!P332","v":0},{"$f":"'Tax Table (With Arr)'!P333","v":0},{"$f":"'Tax Table (With Arr)'!P334","v":0},{"$f":"'Tax Table (With Arr)'!P335","v":0},{"$f":"'Tax Table (With Arr)'!P336","v":"Not defined"},{"$f":"'Tax Table (With Arr)'!P337","v":0},{"$f":"'Tax Table (With Arr)'!P338","v":0},{"$f":"'Tax Table (Without Arr)'!P332","v":0},{"$f":"'Tax Table (Without Arr)'!P333","v":0},{"$f":"'Tax Table (Without Arr)'!P334","v":0},{"$f":"'Tax Table (Without Arr)'!P335","v":0},{"$f":"'Tax Table (Without Arr)'!P336","v":"Not defined"},{"$f":"'Tax Table (Without Arr)'!P337","v":0},{"$f":"'Tax Table (Without Arr)'!P338","v":0},0,40000,40001,60000,60001,120000,120001,0,1,0,0,0.15,0.3,0.4,0,"Nil","N.A.","Not defined","Not defined","Not defined","Not defined",0,2817830,null,null,{"$f":"'With Arr CFY'!P332","v":413000},{"$f":"'With Arr CFY'!P333","v":0},{"$f":"'With Arr CFY'!P334","v":0},{"$f":"'With Arr CFY'!P335","v":413000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33333333333333331,15000,null,0,150000,0.33333333333333331,30000]
[null,13,"1997-98","1998-99",{"$f":"'Tax Table (With Arr)'!P361","v":0},{"$f":"'Tax Table (With Arr)'!P362","v":0},{"$f":"'Tax Table (With Arr)'!P363","v":0},{"$f":"'Tax Table (With Arr)'!P364","v":0},{"$f":"'Tax Table (With Arr)'!P365","v":"Not defined"},{"$f":"'Tax Table (With Arr)'!P366","v":0},{"$f":"'Tax Table (With Arr)'!P367","v":0},{"$f":"'Tax Table (Without Arr)'!P361","v":0},{"$f":"'Tax Table (Without Arr)'!P362","v":0},{"$f":"'Tax Table (Without Arr)'!P363","v":0},{"$f":"'Tax Table (Without Arr)'!P364","v":0},{"$f":"'Tax Table (Without Arr)'!P365","v":"Not defined"},{"$f":"'Tax Table (Without Arr)'!P366","v":0},{"$f":"'Tax Table (Without Arr)'!P367","v":0},0,40000,40001,60000,60001,150000,150001,0,1,0,0,0.1,0.2,0.3,0,"Nil","N.A.","Not defined","Not defined","Not defined","Not defined",0,2817830,null,null,{"$f":"'With Arr CFY'!P361","v":305000},{"$f":"'With Arr CFY'!P362","v":0},{"$f":"'With Arr CFY'!P363","v":0},{"$f":"'With Arr CFY'!P364","v":305000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33333333333333331,20000,null,{"$f":"BX15+1","v":150001},300000,null,null,25000]
[null,14,"1998-99","1999-00",{"$f":"'Tax Table (With Arr)'!P390","v":0},{"$f":"'Tax Table (With Arr)'!P391","v":0},{"$f":"'Tax Table (With Arr)'!P392","v":0},{"$f":"'Tax Table (With Arr)'!P393","v":0},{"$f":"'Tax Table (With Arr)'!P394","v":"Not defined"},{"$f":"'Tax Table (With Arr)'!P395","v":0},{"$f":"'Tax Table (With Arr)'!P396","v":0},{"$f":"'Tax Table (Without Arr)'!P390","v":0},{"$f":"'Tax Table (Without Arr)'!P391","v":0},{"$f":"'Tax Table (Without Arr)'!P392","v":0},{"$f":"'Tax Table (Without Arr)'!P393","v":0},{"$f":"'Tax Table (Without Arr)'!P394","v":"Not defined"},{"$f":"'Tax Table (Without Arr)'!P395","v":0},{"$f":"'Tax Table (Without Arr)'!P396","v":0},0,50000,50001,60000,60001,150000,150001,0,1,0,0,0.1,0.2,0.3,0,"Nil","N.A.","Not defined","Not defined","Not defined","Not defined",0,2817830,null,null,{"$f":"'With Arr CFY'!P390","v":304000},{"$f":"'With Arr CFY'!P391","v":0},{"$f":"'With Arr CFY'!P392","v":0},{"$f":"'With Arr CFY'!P393","v":304000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33333333333333331,25000,null,{"$f":"BX16+1","v":300001},500000,null,null,20000]
[null,15,"1999-00","2000-01",{"$f":"'Tax Table (With Arr)'!P419","v":0},{"$f":"'Tax Table (With Arr)'!P420","v":0},{"$f":"'Tax Table (With Arr)'!P421","v":0},{"$f":"'Tax Table (With Arr)'!P422","v":0},{"$f":"'Tax Table (With Arr)'!P423","v":"Not defined"},{"$f":"'Tax Table (With Arr)'!P424","v":0},{"$f":"'Tax Table (With Arr)'!P425","v":0},{"$f":"'Tax Table (Without Arr)'!P419","v":0},{"$f":"'Tax Table (Without Arr)'!P420","v":0},{"$f":"'Tax Table (Without Arr)'!P421","v":0},{"$f":"'Tax Table (Without Arr)'!P422","v":0},{"$f":"'Tax Table (Without Arr)'!P423","v":"Not defined"},{"$f":"'Tax Table (Without Arr)'!P424","v":0},{"$f":"'Tax Table (Without Arr)'!P425","v":0},0,50000,50001,60000,60001,150000,150001,0,1,0,0,0.1,0.2,0.3,0,"10%,If Taxable Income is >60000","N.A.","Not defined","Not defined","Not defined","Not defined",0,3099613,null,null,{"$f":"'With Arr CFY'!P419","v":304000},{"$f":"'With Arr CFY'!P420","v":30400},{"$f":"'With Arr CFY'!P421","v":0},{"$f":"'With Arr CFY'!P422","v":334400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33333333333333331,20000,null,{"$f":"BX17+1","v":500001},null,null,null,0]
[null,16,"2000-01","2001-02",{"$f":"'Tax Table (With Arr)'!P448","v":0},{"$f":"'Tax Table (With Arr)'!P449","v":0},{"$f":"'Tax Table (With Arr)'!P450","v":0},{"$f":"'Tax Table (With Arr)'!P451","v":0},{"$f":"'Tax Table (With Arr)'!P452","v":"(below 65 years)"},{"$f":"'Tax Table (With Arr)'!P453","v":0},{"$f":"'Tax Table (With Arr)'!P454","v":0},{"$f":"'Tax Table (Without Arr)'!P448","v":0},{"$f":"'Tax Table (Without Arr)'!P449","v":0},{"$f":"'Tax Table (Without Arr)'!P450","v":0},{"$f":"'Tax Table (Without Arr)'!P451","v":0},{"$f":"'Tax Table (Without Arr)'!P452","v":"(below 65 years)"},{"$f":"'Tax Table (Without Arr)'!P453","v":0},{"$f":"'Tax Table (Without Arr)'!P454","v":0},0,50000,50001,60000,60001,150000,150001,0,1,0,0,0.1,0.2,0.3,0,"If Taxable Income is >60000 =12% &  >150000=17%","N.A.","Below 65 years","Below 65 years","Above 65 years","Not defined",0,3296861,null,null,{"$f":"'With Arr CFY'!P448","v":304000},{"$f":"'With Arr CFY'!P449","v":51680},{"$f":"'With Arr CFY'!P450","v":0},{"$f":"'With Arr CFY'!P451","v":355680},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33333333333333331,20000]
[null,17,"2001-02","2002-03",{"$f":"'Tax Table (With Arr)'!P477","v":0},{"$f":"'Tax Table (With Arr)'!P478","v":0},{"$f":"'Tax Table (With Arr)'!P479","v":0},{"$f":"'Tax Table (With Arr)'!P480","v":0},{"$f":"'Tax Table (With Arr)'!P481","v":"(below 65 years)"},{"$f":"'Tax Table (With Arr)'!P482","v":0},{"$f":"'Tax Table (With Arr)'!P483","v":0},{"$f":"'Tax Table (Without Arr)'!P477","v":0},{"$f":"'Tax Table (Without Arr)'!P478","v":0},{"$f":"'Tax Table (Without Arr)'!P479","v":0},{"$f":"'Tax Table (Without Arr)'!P480","v":0},{"$f":"'Tax Table (Without Arr)'!P481","v":"(below 65 years)"},{"$f":"'Tax Table (Without Arr)'!P482","v":0},{"$f":"'Tax Table (Without Arr)'!P483","v":0},0,50000,50001,60000,60001,150000,150001,0,1,0,0,0.1,0.2,0.3,0,"2%,If Taxable Income is >60000","N.A.","Below 65 years","Below 65 years","Above 65 years","Not defined",0,2874187,null,null,{"$f":"'With Arr CFY'!P477","v":304000},{"$f":"'With Arr CFY'!P478","v":6080},{"$f":"'With Arr CFY'!P479","v":0},{"$f":"'With Arr CFY'!P480","v":310080},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33333333333333331,30000,null,"1998-99",null,"Min.",null,"Max."]
[null,18,"2002-03","2003-04",{"$f":"'Tax Table (With Arr)'!P506","v":0},{"$f":"'Tax Table (With Arr)'!P507","v":0},{"$f":"'Tax Table (With Arr)'!P508","v":0},{"$f":"'Tax Table (With Arr)'!P509","v":0},{"$f":"'Tax Table (With Arr)'!P510","v":"(below 65 years)"},{"$f":"'Tax Table (With Arr)'!P511","v":0},{"$f":"'Tax Table (With Arr)'!P512","v":0},{"$f":"'Tax Table (Without Arr)'!P506","v":0},{"$f":"'Tax Table (Without Arr)'!P507","v":0},{"$f":"'Tax Table (Without Arr)'!P508","v":0},{"$f":"'Tax Table (Without Arr)'!P509","v":0},{"$f":"'Tax Table (Without Arr)'!P510","v":"(below 65 years)"},{"$f":"'Tax Table (Without Arr)'!P511","v":0},{"$f":"'Tax Table (Without Arr)'!P512","v":0},0,50000,50001,60000,60001,150000,150001,0,1,0,0,0.1,0.2,0.3,0,"5%,If Taxable Income is >60000","N.A.","Below 65 years","Below 65 years","Above 65 years","Not defined",0,2958722,null,null,{"$f":"'With Arr CFY'!P506","v":304000},{"$f":"'With Arr CFY'!P507","v":15200},{"$f":"'With Arr CFY'!P508","v":0},{"$f":"'With Arr CFY'!P509","v":319200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33333333333333331,20000,null,0,100000,0.33333333333333331,20000]
[null,19,"2003-04","2004-05",{"$f":"'Tax Table (With Arr)'!P535","v":0},{"$f":"'Tax Table (With Arr)'!P536","v":0},{"$f":"'Tax Table (With Arr)'!P537","v":0},{"$f":"'Tax Table (With Arr)'!P538","v":0},{"$f":"'Tax Table (With Arr)'!P539","v":"(below 65 years)"},{"$f":"'Tax Table (With Arr)'!P540","v":0},{"$f":"'Tax Table (With Arr)'!P541","v":0},{"$f":"'Tax Table (Without Arr)'!P535","v":0},{"$f":"'Tax Table (Without Arr)'!P536","v":0},{"$f":"'Tax Table (Without Arr)'!P537","v":0},{"$f":"'Tax Table (Without Arr)'!P538","v":0},{"$f":"'Tax Table (Without Arr)'!P539","v":"(below 65 years)"},{"$f":"'Tax Table (Without Arr)'!P540","v":0},{"$f":"'Tax Table (Without Arr)'!P541","v":0},0,50000,50001,60000,60001,150000,150001,0,1,0,0,0.1,0.2,0.3,0,"10%,If Taxable Income is >850000","N.A.","Below 65 years","Below 65 years","Above 65 years","Not defined",0,3099613,null,null,{"$f":"'With Arr CFY'!P535","v":304000},{"$f":"'With Arr CFY'!P536","v":30400},{"$f":"'With Arr CFY'!P537","v":0},{"$f":"'With Arr CFY'!P538","v":334400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33333333333333331,20000,null,{"$f":"BX21+1","v":100001},300000,null,null,25000]
[null,20,"2004-05","2005-06",{"$f":"'Tax Table (With Arr)'!P564","v":0},{"$f":"'Tax Table (With Arr)'!P565","v":0},{"$f":"'Tax Table (With Arr)'!P566","v":0},{"$f":"'Tax Table (With Arr)'!P567","v":0},{"$f":"'Tax Table (With Arr)'!P568","v":"(below 65 years)"},{"$f":"'Tax Table (With Arr)'!P569","v":0},{"$f":"'Tax Table (With Arr)'!P570","v":0},{"$f":"'Tax Table (Without Arr)'!P564","v":0},{"$f":"'Tax Table (Without Arr)'!P565","v":0},{"$f":"'Tax Table (Without Arr)'!P566","v":0},{"$f":"'Tax Table (Without Arr)'!P567","v":0},{"$f":"'Tax Table (Without Arr)'!P568","v":"(below 65 years)"},{"$f":"'Tax Table (Without Arr)'!P569","v":0},{"$f":"'Tax Table (Without Arr)'!P570","v":0},0,50000,50001,60000,60001,150000,150001,0,1,0,0,0.1,0.2,0.3,0,"10%,If Taxable Income is >850000",0.02,"Below 65 years","Below 65 years","Above 65 years","Not defined",0,3161605,"Appicable",null,{"$f":"'With Arr CFY'!P564","v":304000},{"$f":"'With Arr CFY'!P565","v":30400},{"$f":"'With Arr CFY'!P566","v":6688},{"$f":"'With Arr CFY'!P567","v":341088},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33333333333333331,20000,null,{"$f":"BX22+1","v":300001},500000,null,null,20000]
[null,21,"2005-06","2006-07",{"$f":"'Tax Table (With Arr)'!P593","v":0},{"$f":"'Tax Table (With Arr)'!P594","v":0},{"$f":"'Tax Table (With Arr)'!P595","v":0},{"$f":"'Tax Table (With Arr)'!P596","v":0},{"$f":"'Tax Table (With Arr)'!P597","v":"(below 65 years)"},{"$f":"'Tax Table (With Arr)'!P598","v":0},{"$f":"'Tax Table (With Arr)'!P599","v":0},{"$f":"'Tax Table (Without Arr)'!P593","v":0},{"$f":"'Tax Table (Without Arr)'!P594","v":0},{"$f":"'Tax Table (Without Arr)'!P595","v":0},{"$f":"'Tax Table (Without Arr)'!P596","v":0},{"$f":"'Tax Table (Without Arr)'!P597","v":"(below 65 years)"},{"$f":"'Tax Table (Without Arr)'!P598","v":0},{"$f":"'Tax Table (Without Arr)'!P599","v":0},0,100000,100001,150000,150001,250000,250001,0,1,0,0,0.1,0.2,0.3,0,"10%,If Taxable Income is >1000000",0.02,"Below 65 years","Below 65 years","Above 65 years","Not defined",0,3161605,"Not Applicable",null,{"$f":"'With Arr CFY'!P593","v":280000},{"$f":"'With Arr CFY'!P594","v":28000},{"$f":"'With Arr CFY'!P595","v":6160},{"$f":"'With Arr CFY'!P596","v":314160},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX23+1","v":500001},null,null,null,0]
[null,22,"2006-07","2007-08",{"$f":"'Tax Table (With Arr)'!P622","v":0},{"$f":"'Tax Table (With Arr)'!P623","v":0},{"$f":"'Tax Table (With Arr)'!P624","v":0},{"$f":"'Tax Table (With Arr)'!P625","v":0},{"$f":"'Tax Table (With Arr)'!P626","v":"(below 65 years)"},{"$f":"'Tax Table (With Arr)'!P627","v":0},{"$f":"'Tax Table (With Arr)'!P628","v":0},{"$f":"'Tax Table (Without Arr)'!P622","v":0},{"$f":"'Tax Table (Without Arr)'!P623","v":0},{"$f":"'Tax Table (Without Arr)'!P624","v":0},{"$f":"'Tax Table (Without Arr)'!P625","v":0},{"$f":"'Tax Table (Without Arr)'!P626","v":"(below 65 years)"},{"$f":"'Tax Table (Without Arr)'!P627","v":0},{"$f":"'Tax Table (Without Arr)'!P628","v":0},0,100000,100001,150000,150001,250000,250001,0,1,0,0,0.1,0.2,0.3,0,"10%,If Taxable Income is >1000000",0.02,"Below 65 years","Below 65 years","Above 65 years","Not defined",0,3161605,"Not Applicable",null,{"$f":"'With Arr CFY'!P622","v":280000},{"$f":"'With Arr CFY'!P623","v":28000},{"$f":"'With Arr CFY'!P624","v":6160},{"$f":"'With Arr CFY'!P625","v":314160}]
[null,23,"2007-08","2008-09",{"$f":"'Tax Table (With Arr)'!P651","v":0},{"$f":"'Tax Table (With Arr)'!P652","v":0},{"$f":"'Tax Table (With Arr)'!P653","v":0},{"$f":"'Tax Table (With Arr)'!P654","v":0},{"$f":"'Tax Table (With Arr)'!P655","v":"(below 65 years)"},{"$f":"'Tax Table (With Arr)'!P656","v":0},{"$f":"'Tax Table (With Arr)'!P657","v":0},{"$f":"'Tax Table (Without Arr)'!P651","v":0},{"$f":"'Tax Table (Without Arr)'!P652","v":0},{"$f":"'Tax Table (Without Arr)'!P653","v":0},{"$f":"'Tax Table (Without Arr)'!P654","v":0},{"$f":"'Tax Table (Without Arr)'!P655","v":"(below 65 years)"},{"$f":"'Tax Table (Without Arr)'!P656","v":0},{"$f":"'Tax Table (Without Arr)'!P657","v":0},0,110000,110001,150000,150001,250000,250001,0,1,0,0,0.1,0.2,0.3,0,"10%,If Taxable Income is >1000000",0.03,"Below 65 years","Below 65 years","Above 65 years","Not defined",0,3192601,"Not Applicable",null,{"$f":"'With Arr CFY'!P651","v":279000},{"$f":"'With Arr CFY'!P652","v":27900},{"$f":"'With Arr CFY'!P653","v":9207},{"$f":"'With Arr CFY'!P654","v":316107}]
[null,24,"2008-09","2009-10",{"$f":"'Tax Table (With Arr)'!P680","v":0},{"$f":"'Tax Table (With Arr)'!P681","v":0},{"$f":"'Tax Table (With Arr)'!P682","v":0},{"$f":"'Tax Table (With Arr)'!P683","v":0},{"$f":"'Tax Table (With Arr)'!P684","v":"(below 65 years)"},{"$f":"'Tax Table (With Arr)'!P685","v":0},{"$f":"'Tax Table (With Arr)'!P686","v":0},{"$f":"'Tax Table (Without Arr)'!P680","v":0},{"$f":"'Tax Table (Without Arr)'!P681","v":0},{"$f":"'Tax Table (Without Arr)'!P682","v":0},{"$f":"'Tax Table (Without Arr)'!P683","v":0},{"$f":"'Tax Table (Without Arr)'!P684","v":"(below 65 years)"},{"$f":"'Tax Table (Without Arr)'!P685","v":0},{"$f":"'Tax Table (Without Arr)'!P686","v":0},0,150000,150001,300000,300001,500000,500001,0,1,0,0,0.1,0.2,0.3,0,"10%,If Taxable Income is >1000000",0.03,"Below 65 years","Below 65 years","Above 65 years","Not defined",0,3192601,"Not Applicable",null,{"$f":"'With Arr CFY'!P680","v":235000},{"$f":"'With Arr CFY'!P681","v":23500},{"$f":"'With Arr CFY'!P682","v":7755},{"$f":"'With Arr CFY'!P683","v":266255}]
[null,25,"2009-10","2010-11",{"$f":"'Tax Table (With Arr)'!P709","v":0},{"$f":"'Tax Table (With Arr)'!P710","v":0},{"$f":"'Tax Table (With Arr)'!P711","v":0},{"$f":"'Tax Table (With Arr)'!P712","v":0},{"$f":"'Tax Table (With Arr)'!P713","v":"(below 65 years)"},{"$f":"'Tax Table (With Arr)'!P714","v":0},{"$f":"'Tax Table (With Arr)'!P715","v":0},{"$f":"'Tax Table (Without Arr)'!P709","v":0},{"$f":"'Tax Table (Without Arr)'!P710","v":0},{"$f":"'Tax Table (Without Arr)'!P711","v":0},{"$f":"'Tax Table (Without Arr)'!P712","v":0},{"$f":"'Tax Table (Without Arr)'!P713","v":"(below 65 years)"},{"$f":"'Tax Table (Without Arr)'!P714","v":0},{"$f":"'Tax Table (Without Arr)'!P715","v":0},0,160000,160001,300000,300001,500000,500001,0,1,0,0,0.1,0.2,0.3,0,"Nil",0.03,"Below 65 years","Below 65 years","Above 65 years","Not defined",0,2902365,"Not Applicable",null,{"$f":"'With Arr CFY'!P709","v":234000},{"$f":"'With Arr CFY'!P710","v":0},{"$f":"'With Arr CFY'!P711","v":7020},{"$f":"'With Arr CFY'!P712","v":241020}]
[null,26,"2010-11","2011-12",{"$f":"'Tax Table (With Arr)'!P738","v":0},{"$f":"'Tax Table (With Arr)'!P739","v":0},{"$f":"'Tax Table (With Arr)'!P740","v":0},{"$f":"'Tax Table (With Arr)'!P741","v":0},{"$f":"'Tax Table (With Arr)'!P742","v":"(below 65 years)"},{"$f":"'Tax Table (With Arr)'!P743","v":0},{"$f":"'Tax Table (With Arr)'!P744","v":0},{"$f":"'Tax Table (Without Arr)'!P738","v":0},{"$f":"'Tax Table (Without Arr)'!P739","v":0},{"$f":"'Tax Table (Without Arr)'!P740","v":0},{"$f":"'Tax Table (Without Arr)'!P741","v":0},{"$f":"'Tax Table (Without Arr)'!P742","v":"(below 65 years)"},{"$f":"'Tax Table (Without Arr)'!P743","v":0},{"$f":"'Tax Table (Without Arr)'!P744","v":0},0,160000,160001,500000,500001,800000,800001,0,1,0,0,0.1,0.2,0.3,0,"Nil",0.03,"Below 65 years","Below 65 years","Above 65 years","Not defined",0,2902365,"Not Applicable",null,{"$f":"'With Arr CFY'!P738","v":184000},{"$f":"'With Arr CFY'!P739","v":0},{"$f":"'With Arr CFY'!P740","v":5520},{"$f":"'With Arr CFY'!P741","v":189520}]
[null,27,"2011-12","2012-13",{"$f":"'Tax Table (With Arr)'!P767","v":0},{"$f":"'Tax Table (With Arr)'!P768","v":0},{"$f":"'Tax Table (With Arr)'!P769","v":0},{"$f":"'Tax Table (With Arr)'!P770","v":0},{"$f":"'Tax Table (With Arr)'!P771","v":"(below 60 years)"},{"$f":"'Tax Table (With Arr)'!P772","v":0},{"$f":"'Tax Table (With Arr)'!P773","v":0},{"$f":"'Tax Table (Without Arr)'!P767","v":0},{"$f":"'Tax Table (Without Arr)'!P768","v":0},{"$f":"'Tax Table (Without Arr)'!P769","v":0},{"$f":"'Tax Table (Without Arr)'!P770","v":0},{"$f":"'Tax Table (Without Arr)'!P771","v":"(below 60 years)"},{"$f":"'Tax Table (Without Arr)'!P772","v":0},{"$f":"'Tax Table (Without Arr)'!P773","v":0},0,180000,180001,500000,500001,800000,800001,0,1,null,0,0.1,0.2,0.3,0,"Nil",0.03,"Below 60 years","Below 60 years","Year=>60 and < 80","Year => 80",0,2902365,"Not Applicable",null,{"$f":"'With Arr CFY'!P767","v":182000},{"$f":"'With Arr CFY'!P768","v":0},{"$f":"'With Arr CFY'!P769","v":5460},{"$f":"'With Arr CFY'!P770","v":187460}]
[null,28,"2012-13","2013-14",{"$f":"'Tax Table (With Arr)'!P796","v":0},{"$f":"'Tax Table (With Arr)'!P797","v":0},{"$f":"'Tax Table (With Arr)'!P798","v":0},{"$f":"'Tax Table (With Arr)'!P799","v":0},{"$f":"'Tax Table (With Arr)'!P800","v":"(below 65 years)"},{"$f":"'Tax Table (With Arr)'!P801","v":0},{"$f":"'Tax Table (With Arr)'!P802","v":0},{"$f":"'Tax Table (Without Arr)'!P796","v":0},{"$f":"'Tax Table (Without Arr)'!P797","v":0},{"$f":"'Tax Table (Without Arr)'!P798","v":0},{"$f":"'Tax Table (Without Arr)'!P799","v":0},{"$f":"'Tax Table (Without Arr)'!P800","v":"(below 65 years)"},{"$f":"'Tax Table (Without Arr)'!P801","v":0},{"$f":"'Tax Table (Without Arr)'!P802","v":0},0,200000,200001,500000,500001,1000000,1000001,0,1,null,0,0.1,0.2,0.3,0,"Nil",0.03,"Below 60 years","Below 60 years","Year=>60 and < 80","Year => 80",0,2902365,"Not Applicable",null,{"$f":"'With Arr CFY'!P796","v":160000},{"$f":"'With Arr CFY'!P797","v":0},{"$f":"'With Arr CFY'!P798","v":4800},{"$f":"'With Arr CFY'!P799","v":164800}]
[null,29,"2013-14","2014-15",{"$f":"'Tax Table (With Arr)'!P825","v":0},{"$f":"'Tax Table (With Arr)'!P826","v":0},{"$f":"'Tax Table (With Arr)'!P827","v":0},{"$f":"'Tax Table (With Arr)'!P828","v":0},{"$f":"'Tax Table (With Arr)'!P829","v":"(below 60 years)"},{"$f":"'Tax Table (With Arr)'!P830","v":0},{"$f":"'Tax Table (With Arr)'!P831","v":0},{"$f":"'Tax Table (Without Arr)'!P825","v":0},{"$f":"'Tax Table (Without Arr)'!P826","v":0},{"$f":"'Tax Table (Without Arr)'!P827","v":0},{"$f":"'Tax Table (Without Arr)'!P828","v":0},{"$f":"'Tax Table (Without Arr)'!P829","v":"(below 60 years)"},{"$f":"'Tax Table (Without Arr)'!P830","v":0},{"$f":"'Tax Table (Without Arr)'!P831","v":0},0,200000,200001,500000,500001,1000000,1000001,0,1,null,0,0.1,0.2,0.3,0,"10%,If Taxable Income is >10000000",0.03,"Below 60 years","Below 60 years","Year=>60 and < 80","Year => 80",281013,2903158,"Not Applicable",null,{"$f":"'With Arr CFY'!P825","v":160000},{"$f":"'With Arr CFY'!P826","v":0},{"$f":"'With Arr CFY'!P827","v":4800},{"$f":"'With Arr CFY'!P828","v":164800}]
[null,30,"2014-15","2015-16",{"$f":"'Tax Table (With Arr)'!P854","v":0},{"$f":"'Tax Table (With Arr)'!P855","v":0},{"$f":"'Tax Table (With Arr)'!P856","v":0},{"$f":"'Tax Table (With Arr)'!P857","v":0},{"$f":"'Tax Table (With Arr)'!P858","v":"(below 60 years)"},{"$f":"'Tax Table (With Arr)'!P859","v":0},{"$f":"'Tax Table (With Arr)'!P860","v":0},{"$f":"'Tax Table (Without Arr)'!P854","v":0},{"$f":"'Tax Table (Without Arr)'!P855","v":0},{"$f":"'Tax Table (Without Arr)'!P856","v":0},{"$f":"'Tax Table (Without Arr)'!P857","v":0},{"$f":"'Tax Table (Without Arr)'!P858","v":"(below 60 years)"},{"$f":"'Tax Table (Without Arr)'!P859","v":0},{"$f":"'Tax Table (Without Arr)'!P860","v":0},0,250000,250001,500000,500001,1000000,1000001,0,1,null,0,0.1,0.2,0.3,0,"10%,If Taxable Income is >10000000",0.03,"Below 60 years","Below 60 years","Year=>60 and < 80","Year => 80",281013,2903158,"Not Applicable",null,{"$f":"'With Arr CFY'!P854","v":155000},{"$f":"'With Arr CFY'!P855","v":0},{"$f":"'With Arr CFY'!P856","v":4650},{"$f":"'With Arr CFY'!P857","v":159650}]
[null,31,"2015-16","2016-17",{"$f":"'Tax Table (With Arr)'!P883","v":0},{"$f":"'Tax Table (With Arr)'!P884","v":0},{"$f":"'Tax Table (With Arr)'!P885","v":0},{"$f":"'Tax Table (With Arr)'!P886","v":0},{"$f":"'Tax Table (With Arr)'!P887","v":"(below 60 years)"},{"$f":"'Tax Table (With Arr)'!P888","v":0},{"$f":"'Tax Table (With Arr)'!P889","v":0},{"$f":"'Tax Table (Without Arr)'!P883","v":0},{"$f":"'Tax Table (Without Arr)'!P884","v":0},{"$f":"'Tax Table (Without Arr)'!P885","v":0},{"$f":"'Tax Table (Without Arr)'!P886","v":0},{"$f":"'Tax Table (Without Arr)'!P887","v":"(below 60 years)"},{"$f":"'Tax Table (Without Arr)'!P888","v":0},{"$f":"'Tax Table (Without Arr)'!P889","v":0},0,250000,250001,500000,500001,1000000,1000001,0,1,0,0,0.1,0.2,0.3,0,"12%,If Taxable Income is >10000000",0.03,"Below 60 years","Below 60 years","Year=>60 and < 80","Year => 80",337370,2903158,"Not Applicable",null,{"$f":"'With Arr CFY'!P883","v":155000},{"$f":"'With Arr CFY'!P884","v":0},{"$f":"'With Arr CFY'!P885","v":4650},{"$f":"'With Arr CFY'!P886","v":159650}]
[null,32,"2016-17","2017-18",{"$f":"'Tax Table (With Arr)'!P912","v":0},{"$f":"'Tax Table (With Arr)'!P913","v":0},{"$f":"'Tax Table (With Arr)'!P914","v":0},{"$f":"'Tax Table (With Arr)'!P915","v":0},{"$f":"'Tax Table (With Arr)'!P916","v":"(below 60 years)"},{"$f":"'Tax Table (With Arr)'!P917","v":0},{"$f":"'Tax Table (With Arr)'!P918","v":0},{"$f":"'Tax Table (Without Arr)'!P912","v":0},{"$f":"'Tax Table (Without Arr)'!P913","v":0},{"$f":"'Tax Table (Without Arr)'!P914","v":0},{"$f":"'Tax Table (Without Arr)'!P915","v":0},{"$f":"'Tax Table (Without Arr)'!P916","v":"(below 60 years)"},{"$f":"'Tax Table (Without Arr)'!P917","v":0},{"$f":"'Tax Table (Without Arr)'!P918","v":0},0,250000,250001,500000,500001,1000000,1000001,0,1,0,0,0.1,0.2,0.3,0,"15%,If Taxable Income is >10000000",0.03,"Below 60 years","Below 60 years","Year=>60 and < 80","Year => 80","N.A.","N.A.","N.A.",null,{"$f":"'With Arr CFY'!P912","v":155000},{"$f":"'With Arr CFY'!P913","v":0},{"$f":"'With Arr CFY'!P914","v":4650},{"$f":"'With Arr CFY'!P915","v":159650}]
[null,33,"2017-18","2018-19",{"$f":"'Tax Table (With Arr)'!P941","v":3000},{"$f":"'Tax Table (With Arr)'!P942","v":0},{"$f":"'Tax Table (With Arr)'!P943","v":90},{"$f":"'Tax Table (With Arr)'!P944","v":3090},{"$f":"'Tax Table (With Arr)'!P945","v":"(below 60 years)"},{"$f":"'Tax Table (With Arr)'!P946","v":0},{"$f":"'Tax Table (With Arr)'!P947","v":3090},{"$f":"'Tax Table (Without Arr)'!P941","v":2500},{"$f":"'Tax Table (Without Arr)'!P942","v":0},{"$f":"'Tax Table (Without Arr)'!P943","v":75},{"$f":"'Tax Table (Without Arr)'!P944","v":2575},{"$f":"'Tax Table (Without Arr)'!P945","v":"(below 60 years)"},{"$f":"'Tax Table (Without Arr)'!P946","v":0},{"$f":"'Tax Table (Without Arr)'!P947","v":2575},0,250000,250001,500000,500001,1000000,1000001,0,1,0,0,0.05,0.2,0.3,0,"If Taxable Income is >5000000 =10% &  >10000000=15%",0.03,"Below 60 years","Below 60 years","Year=>60 and < 80","Year => 80","N.A.","N.A.","N.A."]
[null,34,"2018-19","2019-20",{"$f":"'Tax Table (With Arr)'!P970","v":4250},{"$f":"'Tax Table (With Arr)'!P971","v":0},{"$f":"'Tax Table (With Arr)'!P972","v":170},{"$f":"'Tax Table (With Arr)'!P973","v":4420},{"$f":"'Tax Table (With Arr)'!P974","v":"(below 60 years)"},{"$f":"'Tax Table (With Arr)'!P975","v":0},{"$f":"'Tax Table (With Arr)'!P976","v":4420},{"$f":"'Tax Table (Without Arr)'!P970","v":3500},{"$f":"'Tax Table (Without Arr)'!P971","v":0},{"$f":"'Tax Table (Without Arr)'!P972","v":140},{"$f":"'Tax Table (Without Arr)'!P973","v":3640},{"$f":"'Tax Table (Without Arr)'!P974","v":"(below 60 years)"},{"$f":"'Tax Table (Without Arr)'!P975","v":0},{"$f":"'Tax Table (Without Arr)'!P976","v":3640},0,250000,250001,500000,500001,1000000,1000001,0,1,0,0,0.05,0.2,0.3,0,"If Taxable Income is >5000000 =10% &  >10000000=15%",0.04,"Below 60 years","Below 60 years","Year=>60 and < 80","Year => 80","N.A.","N.A.","N.A."]
[null,35,"2019-20","2020-21",{"$f":"'Tax Table (With Arr)'!P999","v":5500},{"$f":"'Tax Table (With Arr)'!P1000","v":0},{"$f":"'Tax Table (With Arr)'!P1001","v":220},{"$f":"'Tax Table (With Arr)'!P1002","v":5720},{"$f":"'Tax Table (With Arr)'!P1003","v":"(below 60 years)"},{"$f":"'Tax Table (With Arr)'!P1004","v":0},{"$f":"'Tax Table (With Arr)'!P1005","v":5720},{"$f":"'Tax Table (Without Arr)'!P999","v":5000},{"$f":"'Tax Table (Without Arr)'!P1000","v":0},{"$f":"'Tax Table (Without Arr)'!P1001","v":200},{"$f":"'Tax Table (Without Arr)'!P1002","v":5200},{"$f":"'Tax Table (Without Arr)'!P1003","v":"(below 60 years)"},{"$f":"'Tax Table (Without Arr)'!P1004","v":0},{"$f":"'Tax Table (Without Arr)'!P1005","v":5200},{"$f":"S37","v":0},250000,250001,500000,500001,1000000,1000001,0,1,0,0,0.05,0.2,0.3,0,"If Taxable Income is >5000000 =10% &  >10000000=15%",0.04,"Below 60 years","Below 60 years","Year=>60 and < 80","Year => 80","N.A.","N.A.","N.A."]
[{"$f":"'Section 89(1)'!J57","v":"Existing Option"},36,"2020-21","2021-22",{"$f":"IF(A39=\"New option u/s 115BAC\",'115BAC'!H359,'Tax Table (With Arr)'!P1028)","v":7250},{"$f":"IF(A39=\"New option u/s 115BAC\",'115BAC'!I359,'Tax Table (With Arr)'!P1029)","v":0},{"$f":"IF(A39=\"New option u/s 115BAC\",'115BAC'!J359,'Tax Table (With Arr)'!P1030)","v":290},{"$f":"IF(A39=\"New option u/s 115BAC\",'115BAC'!K359,'Tax Table (With Arr)'!P1031)","v":7540},{"$f":"IF(A39=\"New option u/s 115BAC\",'115BAC'!H351,'Tax Table (With Arr)'!P1032)","v":"(below 60 years)"},{"$f":"IF(A39=\"New option u/s 115BAC\",'115BAC'!L359,'Tax Table (With Arr)'!P1033)","v":0},{"$f":"IF(A39=\"New option u/s 115BAC\",'115BAC'!M359,'Tax Table (With Arr)'!P1034)","v":7540},{"$f":"IF(A39=\"New option u/s 115BAC\",'115BAC'!H432,'Tax Table (Without Arr)'!P1028)","v":6250},{"$f":"IF(A39=\"New option u/s 115BAC\",'115BAC'!I432,'Tax Table (Without Arr)'!P1029)","v":0},{"$f":"IF(A39=\"New option u/s 115BAC\",'115BAC'!J432,'Tax Table (Without Arr)'!P1030)","v":250},{"$f":"IF(A39=\"New option u/s 115BAC\",'115BAC'!K432,'Tax Table (Without Arr)'!P1031)","v":6500},{"$f":"IF(A39=\"New option u/s 115BAC\",'115BAC'!H427,'Tax Table (Without Arr)'!P1032)","v":"(below 60 years)"},{"$f":"IF(A39=\"New option u/s 115BAC\",'115BAC'!L432,'Tax Table (Without Arr)'!P1033)","v":0},{"$f":"IF(A39=\"New option u/s 115BAC\",'115BAC'!M432,'Tax Table (Without Arr)'!P1034)","v":6500},0,250000,250001,500000,500001,1000000,1000001,0,1,0,0,0.05,0.2,0.3,0,"If Taxable Income is >5000000 =10% &  >10000000=15%",0.04,"Below 60 years","Below 60 years","Year=>60 and < 80","Year => 80","N.A.","N.A.","N.A."]
[{"$f":"'Section 89(1)'!J58","v":"New option u/s 115BAC"},37,"2021-22","2022-23",{"$f":"IF(A40=\"New option u/s 115BAC\",'115BAC'!H360,'Tax Table (With Arr)'!P1057)","v":10500},{"$f":"IF(A40=\"New option u/s 115BAC\",'115BAC'!I360,'Tax Table (With Arr)'!P1058)","v":0},{"$f":"IF(A40=\"New option u/s 115BAC\",'115BAC'!J360,'Tax Table (With Arr)'!P1059)","v":420},{"$f":"IF(A40=\"New option u/s 115BAC\",'115BAC'!K360,'Tax Table (With Arr)'!P1060)","v":10920},{"$f":"IF(A40=\"New option u/s 115BAC\",'115BAC'!H351,'Tax Table (With Arr)'!P1061)","v":"Not Defined"},{"$f":"IF(A40=\"New option u/s 115BAC\",'115BAC'!L360,'Tax Table (With Arr)'!P1062)","v":0},{"$f":"IF(A40=\"New option u/s 115BAC\",'115BAC'!M360,'Tax Table (With Arr)'!P1063)","v":10920},{"$f":"IF(A40=\"New option u/s 115BAC\",'115BAC'!H433,'Tax Table (Without Arr)'!P1057)","v":8000},{"$f":"IF(A40=\"New option u/s 115BAC\",'115BAC'!I433,'Tax Table (Without Arr)'!P1058)","v":0},{"$f":"IF(A40=\"New option u/s 115BAC\",'115BAC'!J433,'Tax Table (Without Arr)'!P1059)","v":320},{"$f":"IF(A40=\"New option u/s 115BAC\",'115BAC'!K433,'Tax Table (Without Arr)'!P1060)","v":8320},{"$f":"IF(A40=\"New option u/s 115BAC\",'115BAC'!H427,'Tax Table (Without Arr)'!P1061)","v":"Not Defined"},{"$f":"IF(A40=\"New option u/s 115BAC\",'115BAC'!L433,'Tax Table (Without Arr)'!P1062)","v":0},{"$f":"IF(A40=\"New option u/s 115BAC\",'115BAC'!M433,'Tax Table (Without Arr)'!P1063)","v":8320},0,250000,250001,500000,500001,1000000,1000001,0,1,0,0,0.05,0.2,0.3,0,"If Taxable Income is >5000000 =10% &  >10000000=15%",0.04,"Below 60 years","Below 60 years","Year=>60 and < 80","Year => 80","N.A.","N.A.","N.A."]
[{"$f":"'Section 89(1)'!J59","v":"New option u/s 115BAC"},38,"2022-23","2023-24",{"$f":"IF(A41=\"New option u/s 115BAC\",'115BAC'!H361,'Tax Table (With Arr)'!P1086)","v":9750},{"$f":"IF(A41=\"New option u/s 115BAC\",'115BAC'!I361,'Tax Table (With Arr)'!P1087)","v":0},{"$f":"IF(A41=\"New option u/s 115BAC\",'115BAC'!J361,'Tax Table (With Arr)'!P1088)","v":390},{"$f":"IF(A41=\"New option u/s 115BAC\",'115BAC'!K361,'Tax Table (With Arr)'!P1089)","v":10140},{"$f":"IF(A41=\"New option u/s 115BAC\",'115BAC'!H354,'Tax Table (With Arr)'!P1090)","v":"Not Defined"},{"$f":"IF(A41=\"New option u/s 115BAC\",'115BAC'!L361,'Tax Table (With Arr)'!P1091)","v":0},{"$f":"IF(A41=\"New option u/s 115BAC\",'115BAC'!M361,'Tax Table (With Arr)'!P1092)","v":10140},{"$f":"IF(A41=\"New option u/s 115BAC\",'115BAC'!H434,'Tax Table (Without Arr)'!P1086)","v":8500},{"$f":"IF(A41=\"New option u/s 115BAC\",'115BAC'!I434,'Tax Table (Without Arr)'!P1087)","v":0},{"$f":"IF(A41=\"New option u/s 115BAC\",'115BAC'!J434,'Tax Table (Without Arr)'!P1088)","v":340},{"$f":"IF(A41=\"New option u/s 115BAC\",'115BAC'!K434,'Tax Table (Without Arr)'!P1089)","v":8840},{"$f":"IF(A41=\"New option u/s 115BAC\",'115BAC'!H427,'Tax Table (Without Arr)'!P1090)","v":"Not Defined"},{"$f":"IF(A41=\"New option u/s 115BAC\",'115BAC'!L434,'Tax Table (Without Arr)'!P1091)","v":0},{"$f":"IF(A41=\"New option u/s 115BAC\",'115BAC'!M434,'Tax Table (Without Arr)'!P1092)","v":8840},0,250000,250001,500000,500001,1000000,1000001,0,1,0,0,0.05,0.2,0.3,0,"If Taxable Income is >5000000 =10% &  >10000000=15%",0.04,"Below 60 years","Below 60 years","Year=>60 and < 80","Year => 80","N.A.","N.A.","N.A."]
[{"$f":"'Section 89(1)'!J60","v":"New option u/s 115BAC"},39,{"$f":"D41","v":"2023-24"},"2024-25",{"$f":"IF(A42=\"New option u/s 115BAC\",'115BAC'!H362,'Tax Table (With Arr)'!P1115)","v":37500},{"$f":"IF(A42=\"New option u/s 115BAC\",'115BAC'!I362,'Tax Table (With Arr)'!P1116)","v":0},{"$f":"IF(A42=\"New option u/s 115BAC\",'115BAC'!J362,'Tax Table (With Arr)'!P1117)","v":1500},{"$f":"IF(A42=\"New option u/s 115BAC\",'115BAC'!K362,'Tax Table (With Arr)'!P1118)","v":39000},{"$f":"IF(A42=\"New option u/s 115BAC\",'115BAC'!H355,'Tax Table (With Arr)'!P1119)","v":"Not Defined"},{"$f":"IF(A42=\"New option u/s 115BAC\",'115BAC'!L362,'Tax Table (With Arr)'!P1120)","v":0},{"$f":"IF(A42=\"New option u/s 115BAC\",'115BAC'!M362,'Tax Table (With Arr)'!P1121)","v":39000},{"$f":"IF(A42=\"New option u/s 115BAC\",'115BAC'!H435,'Tax Table (Without Arr)'!P1115)","v":35000},{"$f":"IF(A42=\"New option u/s 115BAC\",'115BAC'!I435,'Tax Table (Without Arr)'!P1116)","v":0},{"$f":"IF(A42=\"New option u/s 115BAC\",'115BAC'!J435,'Tax Table (Without Arr)'!P1117)","v":1400},{"$f":"IF(A42=\"New option u/s 115BAC\",'115BAC'!K435,'Tax Table (Without Arr)'!P1118)","v":36400},{"$f":"IF(A42=\"New option u/s 115BAC\",'115BAC'!H430,'Tax Table (Without Arr)'!P1119)","v":"Not Defined"},{"$f":"IF(A42=\"New option u/s 115BAC\",'115BAC'!L435,'Tax Table (Without Arr)'!P1120)","v":0},{"$f":"IF(A42=\"New option u/s 115BAC\",'115BAC'!M435,'Tax Table (Without Arr)'!P1121)","v":36400},0,250000,250001,500000,500001,1000000,1000001,0,1,0,0,0.05,0.2,0.3,0,"If Taxable Income is >5000000 =10% &  >10000000=15%",0.04,"Below 60 years","Below 60 years","Year=>60 and < 80","Year => 80","N.A.","N.A.","N.A."]
[{"$f":"'Section 89(1)'!J61","v":"New option u/s 115BAC"},39,{"$f":"D42","v":"2024-25"},"2025-26",{"$f":"IF(A43=\"New option u/s 115BAC\",'115BAC'!H363,'Tax Table (With Arr)'!P1144)","v":236000},{"$f":"IF(A43=\"New option u/s 115BAC\",'115BAC'!I363,'Tax Table (With Arr)'!P1145)","v":0},{"$f":"IF(A43=\"New option u/s 115BAC\",'115BAC'!J363,'Tax Table (With Arr)'!P1146)","v":9440},{"$f":"IF(A43=\"New option u/s 115BAC\",'115BAC'!K363,'Tax Table (With Arr)'!P1147)","v":245440},{"$f":"IF(A43=\"New option u/s 115BAC\",'115BAC'!H357,'Tax Table (With Arr)'!P1148)","v":"Not Defined"},{"$f":"IF(A43=\"New option u/s 115BAC\",'115BAC'!L363,'Tax Table (With Arr)'!P1149)","v":0},{"$f":"IF(A43=\"New option u/s 115BAC\",'115BAC'!M363,'Tax Table (With Arr)'!P1150)","v":245440},{"$f":"IF(A43=\"New option u/s 115BAC\",'115BAC'!H436,'Tax Table (Without Arr)'!P1144)","v":65000},{"$f":"IF(A43=\"New option u/s 115BAC\",'115BAC'!I436,'Tax Table (Without Arr)'!P1145)","v":0},{"$f":"IF(A43=\"New option u/s 115BAC\",'115BAC'!J436,'Tax Table (Without Arr)'!P1146)","v":2600},{"$f":"IF(A43=\"New option u/s 115BAC\",'115BAC'!K436,'Tax Table (Without Arr)'!P1147)","v":67600},{"$f":"IF(A43=\"New option u/s 115BAC\",'115BAC'!H431,'Tax Table (Without Arr)'!P1148)","v":"Tax  "},{"$f":"IF(A43=\"New option u/s 115BAC\",'115BAC'!L436,'Tax Table (Without Arr)'!P1149)","v":0},{"$f":"IF(A43=\"New option u/s 115BAC\",'115BAC'!M436,'Tax Table (Without Arr)'!P1150)","v":67600},0,250000,250001,500000,500001,1000000,1000001,0,1,0,0,0.05,0.2,0.3,0,"If Taxable Income is >5000000 =10% &  >10000000=15%",0.04,"Below 60 years","Below 60 years","Year=>60 and < 80","Year => 80","N.A.","N.A.","N.A."]
[null,null,{"$f":"'Section 89(1)'!$F$8","v":"2024-25"},{"$f":"VLOOKUP($C$44,$C$4:$AB$43,2)","v":"2025-26"},{"$f":"VLOOKUP($C$44,$C$4:$AB$43,3)","v":236000},{"$f":"VLOOKUP($C$44,$C$4:$AB$43,4)","v":0},{"$f":"VLOOKUP($C$44,$C$4:$AB$43,5)","v":9440},{"$f":"VLOOKUP($C$44,$C$4:$AB$43,6)","v":245440},{"$f":"VLOOKUP($C$44,$C$4:$AB$43,7)","v":"Not Defined"},{"$f":"VLOOKUP($C$44,$C$4:$AB$43,8)","v":0},{"$f":"VLOOKUP($C$44,$C$4:$AB$43,9)","v":245440},{"$f":"VLOOKUP($C$44,$C$4:$AB$43,10)","v":65000},{"$f":"VLOOKUP($C$44,$C$4:$AB$43,11)","v":0},{"$f":"VLOOKUP($C$44,$C$4:$AB$43,12)","v":2600},{"$f":"VLOOKUP($C$44,$C$4:$AB$43,13)","v":67600},{"$f":"VLOOKUP($C$44,$C$4:$AB$43,14)","v":"Tax  "},{"$f":"VLOOKUP($C$44,$C$4:$AB$43,15)","v":0},{"$f":"VLOOKUP($C$44,$C$4:$AB$43,16)","v":67600},{"$f":"VLOOKUP($C$44,$C$4:$AB$43,17)","v":0},{"$f":"VLOOKUP($C$44,$C$4:$AB$43,18)","v":250000},{"$f":"VLOOKUP($C$44,$C$4:$AB$43,19)","v":250001},{"$f":"VLOOKUP($C$44,$C$4:$AB$43,20)","v":500000},{"$f":"VLOOKUP($C$44,$C$4:$AB$43,21)","v":500001},{"$f":"VLOOKUP($C$44,$C$4:$AB$43,22)","v":1000000},{"$f":"VLOOKUP($C$44,$C$4:$AB$43,23)","v":1000001},{"$f":"VLOOKUP($C$44,$C$4:$AB$43,24)","v":0},{"$f":"VLOOKUP($C$44,$C$4:$AB$43,25)","v":1},{"$f":"VLOOKUP($C$44,$C$4:$AG$36,26)","v":0},{"$f":"VLOOKUP($C$44,$C$4:$AG$43,27)","v":0},{"$f":"VLOOKUP($C$44,$C$4:$AG$43,28)","v":0.05},{"$f":"VLOOKUP($C$44,$C$4:$AG$43,29)","v":0.2},{"$f":"VLOOKUP($C$44,$C$4:$AG$43,30)","v":0.3},{"$f":"VLOOKUP($C$44,$C$4:$AG$43,31)","v":0},{"$f":"VLOOKUP($C$44,$C$4:$AM$43,32)","v":"If Taxable Income is >5000000 =10% &  >10000000=15%"},{"$f":"VLOOKUP($C$44,$C$4:$AM$43,33)","v":0.04},{"$f":"VLOOKUP($C$44,$C$4:$AM$43,34)","v":"Below 60 years"},{"$f":"VLOOKUP($C$44,$C$4:$AM$43,35)","v":"Below 60 years"},{"$f":"VLOOKUP($C$44,$C$4:$AM$43,36)","v":"Year=>60 and < 80"},{"$f":"VLOOKUP($C$44,$C$4:$AM$43,37)","v":"Year => 80"},{"$f":"VLOOKUP($C$44,$C$4:$AN$43,38)","v":"N.A."},{"$f":"VLOOKUP($C$44,$C$4:$AO$43,39)","v":"N.A."},"N.A."]
[null,null,"Design & Prepaired by Pravesh Kumar Sharma, Accountant, please call-9460100093 or write mail to  praveshbkn@gmail.com for further query/error/updation/suggestion"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Tax Range",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"("," Marginal relief ","Rs.",{"$f":"AN40","v":"N.A."},")",null,{"$f":"CONCATENATE(AJ46,\"  \",AP40,\"  \",AN46)","v":"(  N.A.  )"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S40","v":0},{"$f":"T40","v":250000},{"$f":"IF(S47=0,\"Upto \",S47)","v":"Upto "},{"$f":"T47","v":250000},{"$f":"U47","v":"Upto "},null,"Rs.",{"$f":"V47","v":250000},{"$f":"CONCATENATE(W47,\"  \",Y47,\"  \",Z47)","v":"Upto   Rs.  250000"},null,null,{"$f":"AC40","v":0},null,null,null,null,null,{"$f":"CONCATENATE(AJ46,\"  \",AK46,\" \",AL46,\"  \",AM46,\" \",AN46)","v":"(   Marginal relief  Rs.  N.A. )"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U40","v":250001},{"$f":"V40","v":500000},{"$f":"S48","v":250001},{"$f":"T48","v":500000},{"$f":"U48","v":250001},"to","Rs.",{"$f":"V48","v":500000},{"$f":"CONCATENATE(Y48,\"  \",W48,\"  \",X48,\"  \",Z48)","v":"Rs.  250001  to  500000"},null,null,{"$f":"AD40","v":0.05},null,null,null,null,null,"Marginal relief-Not Applicable",null,null,null,null,null,"( Not Applicable  )"]
[null,null,null,null,"With Arr","Without Arr.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W40","v":500001},{"$f":"X40","v":1000000},{"$f":"IF(S50=0,\"Above\",S49)","v":500001},{"$f":"IF(T49=0,S49-1,T49)","v":1000000},{"$f":"U49","v":500001},"to","Rs.",{"$f":"V49","v":1000000},{"$f":"CONCATENATE(Y49,\"  \",W49,\"  \",X49,\"  \",Z49)","v":"Rs.  500001  to  1000000"},null,null,{"$f":"AE40","v":0.2},null,null,null,null,null,{"$f":"CONCATENATE(AJ46,\"  \",AJ48,\" \",AN46)","v":"(  Marginal relief-Not Applicable )"}]
[null,null,null,"2020-21",{"$f":"'Tax Table (With Arr)'!H1023","v":395000},{"$f":"'Tax Table (Without Arr)'!H1023","v":375000},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T49=0,0,Y40)","v":1000001},{"$f":"Z40","v":0},{"$f":"IF(S50=0,\"\",IF(S51=0,\"Above\",S50))","v":"Above"},{"$f":"IF(S50=0,\"\",IF(T50=0,V49,T50))","v":1000000},{"$f":"U50","v":"Above"},{"$f":"IF(S50=0,\"\",IF(T50=0,\"Rs.\",\"to\"))","v":"Rs."},{"$f":"IF(S50=0,\"\",IF(U50=\"Above\",\"\",\"Rs.\"))","v":""},{"$f":"V50","v":1000000},{"$f":"CONCATENATE(Y50,\"  \",W50,\"  \",X50,\"  \",Z50)","v":"  Above  Rs.  1000000"},null,null,{"$f":"AF40","v":0.3}]
[null,null,null,"2021-22",{"$f":"'Tax Table (With Arr)'!H1052","v":460000},{"$f":"'Tax Table (Without Arr)'!H1052","v":410000},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z40","v":0},{"$f":"AA40","v":1},{"$f":"IF(S51=0,\"Above\",T51)","v":"Above"},null,{"$f":"IF(S51=0,\"\",S51)","v":""},{"$f":"IF(S51=0,\"\",\"to\")","v":""},{"$f":"IF(S51=0,\"\",\"Rs.\")","v":""},{"$f":"IF(S51>0,\"Above\",S51)","v":0},{"$f":"CONCATENATE(Z51,\"  \",Y51,\"  \",W51,\"  \")","v":"0      "},{"$f":"IF(AA51>0,\"YES\",\"NO\")","v":"YES"},{"$f":"IF(AB51=\"YES\",\"\",AB51)","v":""},{"$f":"AG40","v":0}]
[null,null,null,"2022-23",{"$f":"'Tax Table (With Arr)'!H1081","v":445000},{"$f":"'Tax Table (Without Arr)'!H1081","v":420000}]
[null,null,null,"2023-24",{"$f":"'Tax Table (With Arr)'!H1110","v":825000},{"$f":"'Tax Table (Without Arr)'!H1110","v":800000}]
[null,null,null,"2024-25",{"$f":"'Tax Table (With Arr)'!H1139","v":0},{"$f":"'Tax Table (Without Arr)'!H1139","v":1100000}]
[]
[]
[]
[]
[]
[null,null,"Tax Category",null,0,18000,null,null,null,null,null,0,18000]
[null,null,"Male",null,{"$f":"F60+1","v":18001},25000,null,null,null,null,null,{"$f":"M60+1","v":18001},25000]
[null,null,"Female",null,{"$f":"F61+1","v":25001},50000,null,null,null,null,null,{"$f":"M61+1","v":25001},50000]
[null,null,"Senior Citizen",null,{"$f":"F62+1","v":50001},100000,null,null,null,null,null,{"$f":"M62+1","v":50001},100000]
[null,null,"Very Senior Citizen",null,{"$f":"F63+1","v":100001},null,null,null,null,null,null,{"$f":"M63+1","v":100001}]

{"sheet":"Section 89(1)","index":47,"n_rows":113,"n_cols":14,"rows_kept":113,"cut":false,"hidden":false,"merged":[[17,0,20,0],[18,3,20,3],[17,4,17,5],[66,1,66,3],[66,4,66,5],[18,2,20,2],[18,1,20,1],[13,0,13,1],[64,1,64,2],[64,3,64,7],[63,3,63,5],[0,0,1,5],[7,3,7,4],[4,0,4,1],[4,3,4,4],[8,3,9,4],[2,3,2,4],[3,0,3,5],[2,5,2,6],[2,0,2,1],[5,0,5,1],[7,0,7,1],[16,0,16,5],[10,3,10,4],[8,0,8,1],[6,0,6,5],[63,0,63,1],[62,0,62,5],[17,1,17,3],[10,0,10,1],[11,3,11,4],[9,0,9,1],[11,0,11,1],[13,3,13,5],[12,0,12,1],[12,3,12,4],[15,0,15,1],[18,5,20,5],[18,4,20,4]]}
["Design & Prepaired by Pravesh Kumar Sharma, Accountant, please call-9460100093 or write mail to  praveshbkn@gmail.com for further query/error/updation/suggestion",null,null,null,null,null,null,null,null,"Home"]
[]
["Quick Link to",null,"TABLE A","FORM 10E",null,"Main"]
["Calculation of Relief u/s 89(1) from F.Y. 1985-86 to 2024-25"]
["Name of Employee",null,"pravesh kumar sharma","PAN NUMBER",null,"AAAP1234R"]
["Designation of Employee",null,"accountant","Tax Cate.& \nRes. Status","Male","Resident"]
["Data relating to Current Fin. Year (i.e. Year in which -Salary year received )"]
["Income From Salary(with arrear amt)",null,1100000,"Current Fin. Year <Select>",null,"2024-25"]
["Income From House Property",null,0,"Form 10E prepartion Date & Place (required field) ",null,{"$f":"TODAY()","v":"2024-10-14"}]
["Income From Other Sources",null,0,null,null,"BIKANER"]
["Ded U/S 80C-80CCE",null,0,{"$f":"CONCATENATE(\"GTI for F.Y.\",\"  \",F8)","v":"GTI for F.Y.  2024-25"},null,{"$f":"SUM(C8:C10)","v":1100000}]
["Other deduction under cht VIA",null,0,"Relief u/s 89(1)",null,{"$f":"'FORM 10E'!I70","v":17425}]
["Total salary arrear amt.(=equal to cell C61)",null,{"$f":"C62","v":155000},"Relevant Assestment Year ",null,{"$f":"pravesh!D44","v":"2025-26"}]
["Select Option (From F.Y. 2020-21 & onwards )",null,"Existing Option",{"$f":"IF($F$8>=$A$15,\"New option u/s 115BAC is applicable from F.Y. 2020-21\",CONCATENATE(\"New option u/s 115BAC is not applicable for F.Y.\",$F$8))","v":"New option u/s 115BAC is applicable from F.Y. 2020-21"}]
["2020-21",null,{"$f":"IF(F8=\"2024-25\",C14,IF(F8=\"2023-24\",C14,IF(F8=\"2022-23\",C14,IF(F8=\"2021-22\",C14,IF(F8=\"2020-21\",C14,\"Existing Option\")))))","v":"Existing Option"}," "]
["Salary Arrear accured in years",null,"Start Year","2010-11","End Year","2023-24"]
["OLD DATA (FROM FIN. YEAR 1985-86 & ONWARDS) (leave cell blank, if no data to input)"]
["FINANCIAL  YEAR","INCOME WITH ARREAR",null,null,"INCOME WITHOUT ARREAR"]
[null,"Gross Total Income","Salary  received in arrear or advance","Ded, under Chapter VIA (with releif u/s 88, 88B, if any)","Gross Total Income","Ded, under Chapter VIA  (with releif u/s 88, 88B, if any)"]
[]
[null,null,null,null,null,null,"S","E"]
["1985-86",0,0,0,{"$f":"B22","v":0},{"$f":"D22","v":0},{"$f":"IF(A22=$D$16,A22,IF(A22=$F$16,A22,\"--\"))","v":"--"},{"$f":"IF(G22>0,G22,\"--\")","v":"--"},{"$f":"IF(H21>0,0,H22)","v":0}]
["1986-87",0,0,0,0,0,"--",{"$f":"IF(A23>$F$16,\"NO\",IF(A23>=$D$16,\"YES\",IF(A23=G23,\"YES\",\"NO\")))","v":"NO"},{"$f":"IF(G23>0,G23,H23)","v":"--"}]
["1987-88",0,0,0,0,0,"--","NO","--"]
["1988-89",0,0,0,0,0,"--","NO","--"]
["1989-90",0,0,0,0,0,"--","NO","--"]
["1990-91",0,0,0,0,0,"--","NO","--"]
["1991-92",0,0,0,0,0,"--","NO","--"]
["1992-93",0,0,0,0,0,"--","NO","--"]
["1993-94",0,0,0,0,0,"--","NO","--"]
["1994-95",0,0,0,0,0,"--","NO","--"]
["1995-96",0,0,0,0,0,"--","NO","--"]
["1996-97",0,0,0,0,0,"--","NO","--"]
["1997-98",0,0,0,0,0,"--","NO","--"]
["1998-99",0,0,0,0,0,"--","NO","--"]
["1999-00",0,0,0,0,0,"--","NO","--"]
["2000-01",0,0,0,0,0,"--","NO","--"]
["2001-02",0,0,0,0,0,"--","NO","--"]
["2002-03",0,0,0,0,0,"--","NO","--"]
["2003-04",0,0,0,0,0,"--","NO","--"]
["2004-05",0,0,0,0,0,"--","NO","--",null,87418,null,27956]
["2005-06",0,0,0,0,0,"--","NO","--",null,123940,null,29836,29151]
["2006-07",0,0,0,0,0,"--","NO","--",null,129310,null,26851,32479]
["2007-08",0,0,0,0,0,"--","NO","--",null,150559,null,95718,42562]
["2008-09",0,0,0,0,0,"--","NO","--",null,153968,null,102828,100000]
["2009-10",0,0,0,0,0,"--","NO","--",null,179692,null,116026,100000]
["2010-11",0,0,0,0,0,"2010-11","YES","2010-11",null,201179,null,136764,100000]
["2011-12",0,0,0,0,0,"--","YES","--",null,218432,null,159405,96440]
["2012-13",0,0,0,0,0,"--","YES","--",null,146430,null,120607,100000]
["2013-14",0,0,0,0,0,"--","YES","--",null,390204,null,101966,100000]
["2014-15",0,0,0,0,0,"--","YES","--"]
["2015-16",0,0,0,0,0,"--","YES","--"]
["2016-17",0,0,0,0,0,"--","YES","--"]
["2017-18",300000,10000,0,300000,0,"--","YES","--"]
["2018-19",320000,15000,0,320000,0,"--","YES","--"]
["2019-20",350000,10000,0,350000,0,"--","YES","--"]
["2020-21",375000,20000,0,375000,0,"--","YES","--","Existing Option"]
["2021-22",410000,50000,0,410000,0,"--","YES","--","New option u/s 115BAC"]
["2022-23",420000,25000,0,420000,0,"--","YES","--","New option u/s 115BAC"]
["2023-24",800000,25000,0,800000,0,{"$f":"IF(A60=$D$16,A60,IF(A60=$F$16,A60,\"--\"))","v":"2023-24"},{"$f":"IF(A60>$F$16,\"NO\",IF(A60>=$D$16,\"YES\",IF(A60=G60,\"YES\",\"NO\")))","v":"YES"},{"$f":"IF(G60>0,G60,H60)","v":"2023-24"},"New option u/s 115BAC"]
["2024-25",0,0,0,{"$f":"B61","v":0},{"$f":"D61","v":0},{"$f":"IF(A61=$D$16,A61,IF(A61=$F$16,A61,\"--\"))","v":"--"},{"$f":"IF(A61>$F$16,\"NO\",IF(A61>=$D$16,\"YES\",IF(A61=G61,\"YES\",\"NO\")))","v":"NO"},{"$f":"IF(G61>0,G61,H61)","v":"--"},"New option u/s 115BAC"]
["TOTAL",{"$f":"SUM(B22:B61)","v":2975000},{"$f":"SUM(C22:C61)","v":155000},{"$f":"SUM(D22:D61)","v":0},{"$f":"SUM(E22:E61)","v":2975000},{"$f":"SUM(F22:F61)","v":0}]
["Prepaired by \"\"pravesh kumar sharma-9460100093\"\""]
["Releif u/s 89(1)",null,{"$f":"F12","v":17425},{"$f":"IF(C64=\"NIL\",\"Relief u/s 89(1) not allowed\",pravesh(C64))","v":{"$error":"#NAME?"}}]
[]
["Header….>>",{"$f":"B19","v":"Gross Total Income"},{"$f":"C19","v":"Salary  received in arrear or advance"},{"$f":"D19","v":"Ded, under Chapter VIA (with releif u/s 88, 88B, if any)"},{"$f":"E19","v":"Gross Total Income"},{"$f":"F19","v":"Ded, under Chapter VIA  (with releif u/s 88, 88B, if any)"},null,null,null,1]
[null,"INCOME WITH ARREAR",null,null,"INCOME WITHOUT ARREAR"]
[]
[]
["Start Year","1985  -  1986","End Year"]
[]
[null,null,"Prepaired by \"\"pravesh kumar sharma-9460100093\"\""]
[]
[]
[]
[]
[null,"F. YEAR"]
[null,"2008-09"]
[null,"2009-10"]
[null,"2010-11"]
[null,"2011-12"]
[null,"2012-13"]
[null,"2013-14"]
[null,"2014-15"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,87418]
[null,null,null,null,null,null,null,null,null,null,null,123940]
[null,null,null,null,null,null,null,null,null,null,null,129310]
[null,null,null,null,null,null,null,null,null,null,null,146430]
[null,null,null,null,null,null,null,null,null,null,null,150559]
[null,null,null,null,null,null,null,null,null,null,null,153968]
[null,null,null,null,null,null,null,null,null,null,null,179692]
[null,null,null,null,null,null,null,null,null,null,null,201179]
[null,null,null,null,null,null,null,null,null,null,null,218432]
[null,null,null,null,null,null,null,null,null,null,null,390204]

{"sheet":"TABLE A","index":48,"n_rows":105,"n_cols":15,"rows_kept":105,"cut":false,"hidden":false,"merged":[[69,1,69,2],[69,5,69,6],[70,1,70,2],[62,1,62,2],[63,1,63,2],[63,5,63,6],[56,1,56,2],[103,1,103,2],[104,1,104,2],[57,5,57,6],[58,5,58,6],[59,5,59,6],[60,5,60,6],[61,5,61,6],[70,5,70,6],[72,2,72,4],[72,5,72,9],[67,1,67,2],[67,5,67,6],[68,1,68,2],[68,5,68,6],[56,5,56,6],[58,1,58,2],[59,1,59,2],[66,1,66,2],[66,5,66,6],[64,1,64,2],[64,5,64,6],[65,1,65,2],[65,5,65,6],[48,1,48,2],[49,1,49,2],[50,1,50,2],[51,1,51,2],[52,1,52,2],[55,5,55,6],[53,5,53,6],[44,1,44,2],[45,1,45,2],[46,1,46,2],[54,1,54,2],[55,1,55,2],[62,5,62,6],[57,1,57,2],[53,1,53,2],[47,1,47,2],[54,5,54,6],[48,5,48,6],[49,5,49,6],[44,5,44,6],[45,5,45,6],[46,5,46,6],[47,5,47,6],[50,5,50,6],[51,5,51,6],[52,5,52,6],[60,1,60,2],[61,1,61,2],[40,5,40,6],[37,5,37,6],[38,5,38,6],[39,5,39,6],[42,1,42,2],[43,1,43,2],[42,5,42,6],[36,5,36,6],[41,5,41,6],[39,1,39,2],[40,1,40,2],[41,1,41,2],[43,5,43,6],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[34,5,34,6],[31,5,31,6],[32,5,32,6],[35,5,35,6],[30,1,30,2],[30,5,30,6],[33,5,33,6],[31,1,31,2],[32,1,32,2],[33,1,33,2],[16,2,16,5],[19,1,19,9],[20,1,29,2],[20,3,29,3],[20,4,29,4],[20,5,29,6],[20,7,29,7],[20,8,29,8],[20,9,29,9],[17,2,17,5],[18,1,18,9],[17,6,17,9],[16,6,16,7],[16,8,16,9],[8,8,8,9],[9,2,9,5],[6,2,6,5],[6,6,6,7],[10,2,10,5],[11,2,11,5],[13,2,13,5],[14,2,14,5],[15,2,15,5],[9,6,9,7],[9,8,9,9],[15,6,15,7],[15,8,15,9],[10,6,10,7],[12,2,12,5],[10,8,10,9],[14,8,14,9],[11,6,11,7],[11,8,11,9],[13,8,13,9],[14,6,14,7],[12,6,12,7],[12,8,12,9],[13,6,13,7],[0,14,0,15],[5,10,6,10],[2,10,3,10],[4,2,4,5],[7,2,7,5],[8,2,8,5],[4,6,4,7],[4,8,4,9],[0,1,0,9],[1,6,1,7],[2,4,2,6],[2,8,2,9],[2,1,2,3],[1,2,1,4],[6,8,6,9],[5,6,5,7],[5,2,5,5],[5,8,5,9],[3,1,3,5],[3,6,3,7],[3,8,3,9],[7,6,7,7],[7,8,7,9],[8,6,8,7]]}
[null,"COMPUTATION OF TAXABLE INCOME ",null,null,null,null,null,null,null,null,"Main",null,null,null,"Home"]
[null,null,"For Current Financial Year",null,null,{"$f":"'Section 89(1)'!F8","v":"2024-25"},"Assestment Year",null,{"$f":"'Section 89(1)'!F13","v":"2025-26"}]
[null,"Name of employee",null,null,{"$f":"PROPER('Section 89(1)'!C5)","v":"Pravesh Kumar Sharma"},null,null,"PAN NO",{"$f":"'Section 89(1)'!F5","v":"AAAP1234R"},null,"SECTION 89(1)"]
[null,"PARTICULES",null,null,null,null,"SALY WITH ARR.",null,"SALY WITHOUT ARR."]
[null,1,"Income From Salary ",null,null,null,{"$f":"'Section 89(1)'!C8","v":1100000},null,{"$f":"'Section 89(1)'!C8-'Section 89(1)'!C62","v":945000}]
[null,2,"Add-: Income From House Property",null,null,null,{"$f":"'Section 89(1)'!C9","v":0},null,{"$f":"G6","v":0},null,"FORM 10E"]
[null,3,"Add-: Income From Others Sources",null,null,null,{"$f":"'Section 89(1)'!C10","v":0},null,{"$f":"G7","v":0}]
[null,4,"Gross Total Income",null,null,null,{"$f":"G5+G6+G7","v":1100000},null,{"$f":"I5+I6+I7","v":945000}]
[null,5,"Less-: Deduction U/S 80C/80CCE",null,null,null,{"$f":"'Section 89(1)'!C11","v":0},null,{"$f":"G9","v":0}]
[null,6,"         Others Deduction U/S",null,null,null,{"$f":"'Section 89(1)'!C12","v":0},null,{"$f":"G10","v":0}]
[null,7,"Taxable Income (rounded u/s 288A)",null,null,null,{"$f":"IF(ROUND(SUM(G8-G9-G10),-1)>0,ROUND(SUM(G8-G9-G10),-1),0)","v":1100000},null,{"$f":"IF(ROUND(SUM(I8-I9-I10),-1)>0,ROUND(SUM(I8-I9-I10),-1),0)","v":945000}]
[null,8,"Income tax on Taxable Income",null,null,null,{"$f":"'Tax Cal(89 Rebate)'!V46","v":65000},null,{"$f":"'Tax Cal(89 Rebate)'!AE46","v":44500}]
[null,9,"Less-: Rebate U/S 87A, if applicable",null,null,null,{"$f":"IF('Tax Cal(89 Rebate)'!W46=\"N.A.\",0,'Tax Cal(89 Rebate)'!W46)","v":0},null,{"$f":"IF('Tax Cal(89 Rebate)'!AF46=\"N.A.\",0,'Tax Cal(89 Rebate)'!AF46)","v":0}]
[null,10,"Surcharge",null,null,null,{"$f":"'Tax Cal(89 Rebate)'!X46","v":0},{"$f":"IF(H11>=1000000,#REF!*0.1,\"\")","v":""},{"$f":"'Tax Cal(89 Rebate)'!AG46","v":0},{"$f":"IF(J11>=1000000,#REF!*0.1,\"\")","v":""}]
[null,11,"E. Cess (Tax on Taxable Income-Rebate u/s 87A)",null,null,null,{"$f":"'Tax Cal(89 Rebate)'!Y46","v":2600},{"$f":"#REF!*0.03","v":{"$error":"#REF!"}},{"$f":"'Tax Cal(89 Rebate)'!AH46","v":1780},{"$f":"#REF!*0.03","v":{"$error":"#REF!"}}]
[null,12,"Total Tax Due  [Code-(A) & (B)]",null,null,null,{"$f":"G12+G14+G15-G13","v":67600},null,{"$f":"I12+I14+I15-I13","v":46280}]
[null,13,"Code",null,null,null,"CODE-(A)",null,"CODE-(B)"]
[null,14,"Additional Tax On Arrear [(A)-(B)] -Code ( C)",null,null,null,{"$f":"G16-I16","v":21320}]
[null,"TABLE A"]
[null,"[See item 7 of Annexure I]"]
[null,"Previous year(s)",null,"Total Income of Previous year (i.e. Salary without arrear)","Salary received in arrears or advace relating to the relevat previous year as mentioned in colum(1)","Total income (as increased by salalry received in arrears or advance) of the relevant previous year mentioned in colum I[Add colums                 (2) and (3)]",null,"Tax on total income [as per colum (2)]","Tax on total income \n[as per colum (4)]","Difference in tax [Amount under column 6 minus amount under column (5)]"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,1,null,2,3,"4 (2+3)",null,5,6,"7 (6-5)"]
[{"$f":"IF(F32>0,1,\"\")","v":""},{"$f":"'Section 89(1)'!A22","v":"1985-86"},null,{"$f":"'Tax Cal(89 Rebate)'!O6","v":0},{"$f":"'Tax Cal(89 Rebate)'!D6","v":0},{"$f":"D32+E32","v":0},null,{"$f":"'Tax Cal(89 Rebate)'!T6","v":0},{"$f":"'Tax Cal(89 Rebate)'!L6","v":0},{"$f":"I32-H32","v":0}]
["",{"$f":"'Section 89(1)'!A23","v":"1986-87"},null,{"$f":"'Tax Cal(89 Rebate)'!O7","v":0},{"$f":"'Tax Cal(89 Rebate)'!D7","v":0},0,null,{"$f":"'Tax Cal(89 Rebate)'!T7","v":0},{"$f":"'Tax Cal(89 Rebate)'!L7","v":0},0]
["",{"$f":"'Section 89(1)'!A24","v":"1987-88"},null,{"$f":"'Tax Cal(89 Rebate)'!O8","v":0},{"$f":"'Tax Cal(89 Rebate)'!D8","v":0},0,null,{"$f":"'Tax Cal(89 Rebate)'!T8","v":0},{"$f":"'Tax Cal(89 Rebate)'!L8","v":0},0]
["",{"$f":"'Section 89(1)'!A25","v":"1988-89"},null,{"$f":"'Tax Cal(89 Rebate)'!O9","v":0},{"$f":"'Tax Cal(89 Rebate)'!D9","v":0},0,null,{"$f":"'Tax Cal(89 Rebate)'!T9","v":0},{"$f":"'Tax Cal(89 Rebate)'!L9","v":0},0]
["",{"$f":"'Section 89(1)'!A26","v":"1989-90"},null,{"$f":"'Tax Cal(89 Rebate)'!O10","v":0},{"$f":"'Tax Cal(89 Rebate)'!D10","v":0},0,null,{"$f":"'Tax Cal(89 Rebate)'!T10","v":0},{"$f":"'Tax Cal(89 Rebate)'!L10","v":0},0]
["",{"$f":"'Section 89(1)'!A27","v":"1990-91"},null,{"$f":"'Tax Cal(89 Rebate)'!O11","v":0},{"$f":"'Tax Cal(89 Rebate)'!D11","v":0},0,null,{"$f":"'Tax Cal(89 Rebate)'!T11","v":0},{"$f":"'Tax Cal(89 Rebate)'!L11","v":0},0]
["",{"$f":"'Section 89(1)'!A28","v":"1991-92"},null,{"$f":"'Tax Cal(89 Rebate)'!O12","v":0},{"$f":"'Tax Cal(89 Rebate)'!D12","v":0},0,null,{"$f":"'Tax Cal(89 Rebate)'!T12","v":0},{"$f":"'Tax Cal(89 Rebate)'!L12","v":0},0]
["",{"$f":"'Section 89(1)'!A29","v":"1992-93"},null,{"$f":"'Tax Cal(89 Rebate)'!O13","v":0},{"$f":"'Tax Cal(89 Rebate)'!D13","v":0},0,null,{"$f":"'Tax Cal(89 Rebate)'!T13","v":0},{"$f":"'Tax Cal(89 Rebate)'!L13","v":0},0]
["",{"$f":"'Section 89(1)'!A30","v":"1993-94"},null,{"$f":"'Tax Cal(89 Rebate)'!O14","v":0},{"$f":"'Tax Cal(89 Rebate)'!D14","v":0},0,null,{"$f":"'Tax Cal(89 Rebate)'!T14","v":0},{"$f":"'Tax Cal(89 Rebate)'!L14","v":0},0]
["",{"$f":"'Section 89(1)'!A31","v":"1994-95"},null,{"$f":"'Tax Cal(89 Rebate)'!O15","v":0},{"$f":"'Tax Cal(89 Rebate)'!D15","v":0},0,null,{"$f":"'Tax Cal(89 Rebate)'!T15","v":0},{"$f":"'Tax Cal(89 Rebate)'!L15","v":0},0]
["",{"$f":"'Section 89(1)'!A32","v":"1995-96"},null,{"$f":"'Tax Cal(89 Rebate)'!O16","v":0},{"$f":"'Tax Cal(89 Rebate)'!D16","v":0},0,null,{"$f":"'Tax Cal(89 Rebate)'!T16","v":0},{"$f":"'Tax Cal(89 Rebate)'!L16","v":0},0]
["",{"$f":"'Section 89(1)'!A33","v":"1996-97"},null,{"$f":"'Tax Cal(89 Rebate)'!O17","v":0},{"$f":"'Tax Cal(89 Rebate)'!D17","v":0},0,null,{"$f":"'Tax Cal(89 Rebate)'!T17","v":0},{"$f":"'Tax Cal(89 Rebate)'!L17","v":0},0]
["",{"$f":"'Section 89(1)'!A34","v":"1997-98"},null,{"$f":"'Tax Cal(89 Rebate)'!O18","v":0},{"$f":"'Tax Cal(89 Rebate)'!D18","v":0},0,null,{"$f":"'Tax Cal(89 Rebate)'!T18","v":0},{"$f":"'Tax Cal(89 Rebate)'!L18","v":0},0]
["",{"$f":"'Section 89(1)'!A35","v":"1998-99"},null,{"$f":"'Tax Cal(89 Rebate)'!O19","v":0},{"$f":"'Tax Cal(89 Rebate)'!D19","v":0},0,null,{"$f":"'Tax Cal(89 Rebate)'!T19","v":0},{"$f":"'Tax Cal(89 Rebate)'!L19","v":0},0]
["",{"$f":"'Section 89(1)'!A36","v":"1999-00"},null,{"$f":"'Tax Cal(89 Rebate)'!O20","v":0},{"$f":"'Tax Cal(89 Rebate)'!D20","v":0},0,null,{"$f":"'Tax Cal(89 Rebate)'!T20","v":0},{"$f":"'Tax Cal(89 Rebate)'!L20","v":0},0]
["",{"$f":"'Section 89(1)'!A37","v":"2000-01"},null,{"$f":"'Tax Cal(89 Rebate)'!O21","v":0},{"$f":"'Tax Cal(89 Rebate)'!D21","v":0},0,null,{"$f":"'Tax Cal(89 Rebate)'!T21","v":0},{"$f":"'Tax Cal(89 Rebate)'!L21","v":0},0]
["",{"$f":"'Section 89(1)'!A38","v":"2001-02"},null,{"$f":"'Tax Cal(89 Rebate)'!O22","v":0},{"$f":"'Tax Cal(89 Rebate)'!D22","v":0},0,null,{"$f":"'Tax Cal(89 Rebate)'!T22","v":0},{"$f":"'Tax Cal(89 Rebate)'!L22","v":0},0]
["",{"$f":"'Section 89(1)'!A39","v":"2002-03"},null,{"$f":"'Tax Cal(89 Rebate)'!O23","v":0},{"$f":"'Tax Cal(89 Rebate)'!D23","v":0},0,null,{"$f":"'Tax Cal(89 Rebate)'!T23","v":0},{"$f":"'Tax Cal(89 Rebate)'!L23","v":0},0]
["",{"$f":"'Section 89(1)'!A40","v":"2003-04"},null,{"$f":"'Tax Cal(89 Rebate)'!O24","v":0},{"$f":"'Tax Cal(89 Rebate)'!D24","v":0},0,null,{"$f":"'Tax Cal(89 Rebate)'!T24","v":0},{"$f":"'Tax Cal(89 Rebate)'!L24","v":0},0]
["",{"$f":"'Section 89(1)'!A41","v":"2004-05"},null,{"$f":"'Tax Cal(89 Rebate)'!O25","v":0},{"$f":"'Tax Cal(89 Rebate)'!D25","v":0},0,null,{"$f":"'Tax Cal(89 Rebate)'!T25","v":0},{"$f":"'Tax Cal(89 Rebate)'!L25","v":0},0]
["",{"$f":"'Section 89(1)'!A42","v":"2005-06"},null,{"$f":"'Tax Cal(89 Rebate)'!O26","v":0},{"$f":"'Tax Cal(89 Rebate)'!D26","v":0},0,null,{"$f":"'Tax Cal(89 Rebate)'!T26","v":0},{"$f":"'Tax Cal(89 Rebate)'!L26","v":0},0]
["",{"$f":"'Section 89(1)'!A43","v":"2006-07"},null,{"$f":"'Tax Cal(89 Rebate)'!O27","v":0},{"$f":"'Tax Cal(89 Rebate)'!D27","v":0},0,null,{"$f":"'Tax Cal(89 Rebate)'!T27","v":0},{"$f":"'Tax Cal(89 Rebate)'!L27","v":0},0]
["",{"$f":"'Section 89(1)'!A44","v":"2007-08"},null,{"$f":"'Tax Cal(89 Rebate)'!O28","v":0},{"$f":"'Tax Cal(89 Rebate)'!D28","v":0},0,null,{"$f":"'Tax Cal(89 Rebate)'!T28","v":0},{"$f":"'Tax Cal(89 Rebate)'!L28","v":0},0]
["",{"$f":"'Section 89(1)'!A45","v":"2008-09"},null,{"$f":"'Tax Cal(89 Rebate)'!O29","v":0},{"$f":"'Tax Cal(89 Rebate)'!D29","v":0},0,null,{"$f":"'Tax Cal(89 Rebate)'!T29","v":0},{"$f":"'Tax Cal(89 Rebate)'!L29","v":0},0]
["",{"$f":"'Section 89(1)'!A46","v":"2009-10"},null,{"$f":"'Tax Cal(89 Rebate)'!O30","v":0},{"$f":"'Tax Cal(89 Rebate)'!D30","v":0},0,null,{"$f":"'Tax Cal(89 Rebate)'!T30","v":0},{"$f":"'Tax Cal(89 Rebate)'!L30","v":0},0]
["",{"$f":"'Section 89(1)'!A47","v":"2010-11"},null,{"$f":"'Tax Cal(89 Rebate)'!O31","v":0},{"$f":"'Tax Cal(89 Rebate)'!D31","v":0},0,null,{"$f":"'Tax Cal(89 Rebate)'!T31","v":0},{"$f":"'Tax Cal(89 Rebate)'!L31","v":0},0]
["",{"$f":"'Section 89(1)'!A48","v":"2011-12"},null,{"$f":"'Tax Cal(89 Rebate)'!O32","v":0},{"$f":"'Tax Cal(89 Rebate)'!D32","v":0},0,null,{"$f":"'Tax Cal(89 Rebate)'!T32","v":0},{"$f":"'Tax Cal(89 Rebate)'!L32","v":0},0]
["",{"$f":"'Section 89(1)'!A49","v":"2012-13"},null,{"$f":"'Tax Cal(89 Rebate)'!O33","v":0},{"$f":"'Tax Cal(89 Rebate)'!D33","v":0},0,null,{"$f":"'Tax Cal(89 Rebate)'!T33","v":0},{"$f":"'Tax Cal(89 Rebate)'!L33","v":0},0]
["",{"$f":"'Section 89(1)'!A50","v":"2013-14"},null,{"$f":"'Tax Cal(89 Rebate)'!O34","v":0},{"$f":"'Tax Cal(89 Rebate)'!D34","v":0},0,null,{"$f":"'Tax Cal(89 Rebate)'!T34","v":0},{"$f":"'Tax Cal(89 Rebate)'!L34","v":0},0]
["",{"$f":"'Section 89(1)'!A51","v":"2014-15"},null,{"$f":"'Tax Cal(89 Rebate)'!O35","v":0},{"$f":"'Tax Cal(89 Rebate)'!D35","v":0},0,null,{"$f":"'Tax Cal(89 Rebate)'!T35","v":0},{"$f":"'Tax Cal(89 Rebate)'!L35","v":0},0]
["",{"$f":"'Section 89(1)'!A52","v":"2015-16"},null,{"$f":"'Tax Cal(89 Rebate)'!O36","v":0},{"$f":"'Tax Cal(89 Rebate)'!D36","v":0},0,null,{"$f":"'Tax Cal(89 Rebate)'!T36","v":0},{"$f":"'Tax Cal(89 Rebate)'!L36","v":0},0]
["",{"$f":"'Section 89(1)'!A53","v":"2016-17"},null,{"$f":"'Tax Cal(89 Rebate)'!O37","v":0},{"$f":"'Tax Cal(89 Rebate)'!D37","v":0},0,null,{"$f":"'Tax Cal(89 Rebate)'!T37","v":0},{"$f":"'Tax Cal(89 Rebate)'!L37","v":0},0]
[1,{"$f":"'Section 89(1)'!A54","v":"2017-18"},null,{"$f":"'Tax Cal(89 Rebate)'!O38","v":300000},{"$f":"'Tax Cal(89 Rebate)'!D38","v":10000},310000,null,{"$f":"'Tax Cal(89 Rebate)'!T38","v":0},{"$f":"'Tax Cal(89 Rebate)'!L38","v":515},515]
[1,{"$f":"'Section 89(1)'!A55","v":"2018-19"},null,{"$f":"'Tax Cal(89 Rebate)'!O39","v":320000},{"$f":"'Tax Cal(89 Rebate)'!D39","v":15000},335000,null,{"$f":"'Tax Cal(89 Rebate)'!T39","v":1040},{"$f":"'Tax Cal(89 Rebate)'!L39","v":1820},780]
[1,{"$f":"'Section 89(1)'!A56","v":"2019-20"},null,{"$f":"'Tax Cal(89 Rebate)'!O40","v":350000},{"$f":"'Tax Cal(89 Rebate)'!D40","v":10000},360000,null,{"$f":"'Tax Cal(89 Rebate)'!T40","v":0},{"$f":"'Tax Cal(89 Rebate)'!L40","v":0},0]
[1,{"$f":"'Section 89(1)'!A57","v":"2020-21"},null,{"$f":"'Tax Cal(89 Rebate)'!O41","v":375000},{"$f":"'Tax Cal(89 Rebate)'!D41","v":20000},395000,null,{"$f":"'Tax Cal(89 Rebate)'!T41","v":0},{"$f":"'Tax Cal(89 Rebate)'!L41","v":0},0]
[null,{"$f":"'Section 89(1)'!A58","v":"2021-22"},null,{"$f":"'Tax Cal(89 Rebate)'!O42","v":410000},{"$f":"'Tax Cal(89 Rebate)'!D42","v":50000},460000,null,{"$f":"'Tax Cal(89 Rebate)'!T42","v":0},{"$f":"'Tax Cal(89 Rebate)'!L42","v":0},0]
[null,{"$f":"'Section 89(1)'!A59","v":"2022-23"},null,{"$f":"'Tax Cal(89 Rebate)'!O43","v":420000},{"$f":"'Tax Cal(89 Rebate)'!D43","v":25000},445000,null,{"$f":"'Tax Cal(89 Rebate)'!T43","v":0},{"$f":"'Tax Cal(89 Rebate)'!L43","v":0},0]
[null,{"$f":"'Section 89(1)'!A60","v":"2023-24"},null,{"$f":"'Tax Cal(89 Rebate)'!O44","v":800000},{"$f":"'Tax Cal(89 Rebate)'!D44","v":25000},{"$f":"D70+E70","v":825000},null,{"$f":"'Tax Cal(89 Rebate)'!T44","v":36400},{"$f":"'Tax Cal(89 Rebate)'!L44","v":39000},{"$f":"I70-H70","v":2600}]
[null,{"$f":"'Section 89(1)'!A62","v":"TOTAL"},null,{"$f":"SUM(D32:D70)","v":2975000},{"$f":"SUM(E32:E70)","v":155000},2874000,null,{"$f":"SUM(H32:H70)","v":37440},{"$f":"SUM(I32:I70)","v":41335},{"$f":"SUM(J32:J70)","v":3895}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"'Section 89(1)'!A63","v":"Prepaired by \"\"pravesh kumar sharma-9460100093\"\""}]
[null,{"$f":"'Section 89(1)'!A1","v":"Design & Prepaired by Pravesh Kumar Sharma, Accountant, please call-9460100093 or write mail to  praveshbkn@gmail.com for further query/error/updation/suggestion"}]

{"sheet":"FORM 10E","index":49,"n_rows":75,"n_cols":11,"rows_kept":75,"cut":false,"hidden":false,"merged":[[51,8,53,9],[50,0,50,9],[43,4,43,5],[0,0,0,9],[1,0,1,9],[2,0,2,9],[6,0,6,8],[14,1,14,7],[18,8,21,9],[22,8,29,9],[33,1,35,7],[22,0,29,0],[30,1,32,7],[15,0,17,0],[15,1,17,7],[4,0,5,9],[63,0,65,0],[67,1,68,7],[59,8,60,9],[66,0,68,0],[18,0,21,0],[48,0,48,9],[33,8,35,9],[40,2,40,5],[22,1,29,7],[40,6,40,9],[43,0,43,2],[43,6,43,7],[30,0,32,0],[63,8,65,9],[66,1,66,7],[45,0,45,1],[78,6,78,9],[78,1,78,5],[63,1,63,7],[74,6,74,9],[56,8,58,9],[73,2,73,3],[72,0,72,1],[69,1,69,7],[64,1,65,7],[73,0,73,1],[59,1,60,7],[59,0,60,0],[70,0,70,9],[69,8,69,9],[61,1,62,7],[66,8,68,9],[51,0,53,0],[46,0,46,1],[61,0,62,0],[54,1,55,7],[0,10,0,11],[6,10,7,11],[3,2,3,9],[57,1,58,7],[56,0,58,0],[49,0,49,9],[54,8,55,9],[51,1,53,7],[46,2,46,3],[61,8,62,9],[54,0,55,0],[18,1,21,7],[2,10,3,11],[14,8,14,9],[11,8,11,9],[11,6,12,7],[38,0,38,9],[15,8,17,9],[13,0,13,9],[33,0,35,0],[30,8,32,9],[9,6,9,9],[7,6,7,9]]}
["FORM NO. 10E",null,null,null,null,null,null,null,null,null,"Main"]
["[See rule 21AA]"]
["Form for furnishing particulars of Income under section 192(2A) for the year ending",null,null,null,null,null,null,null,null,null,"SECTION 89(1)"]
["31st March,",{"$f":"LEFT(I15,4)","v":"2025"},"for claiming relief under section 89(1) by a Government servant or an "]
["employee  in a company, co-operative society, local authority, university,institution, association or body"]
[]
[null,null,null,null,null,null,null,null,null,null,"TABLE A"]
[1,"Name and address of the employee",null,null,null,null,{"$f":"PROPER('Section 89(1)'!C5)","v":"Pravesh Kumar Sharma"}]
[]
[2,"Permanent account number ",null,null,null,null,{"$f":"'Section 89(1)'!F5","v":"AAAP1234R"}]
[]
[3,"Residential status -Tax Cate.",null,null,null,null,{"$f":"'Section 89(1)'!F6","v":"Resident"},null,{"$f":"'Section 89(1)'!E6","v":"Male"}]
[]
["Particulars of income referred to in rule 21A of the Income-tax Rules, 1962,"]
[null,"during the previous year relevant to assessment year",null,null,null,null,null,null,{"$f":"'Section 89(1)'!F13","v":"2025-26"}]
["1. (a) ","Salary received in arrears or in advance in accordance with the provisions of sub-rule (2) of rule 21A",null,null,null,null,null,null,{"$f":"IF('Section 89(1)'!A63='Tax Cal(89 Rebate)'!B64,'Section 89(1)'!C62,999)","v":155000}]
[]
[]
["    (b) ","Payment in the nature of gratuity in respect of past services,  extending over a period of not less than 5 years in  accordance with the provisions of sub-rule (3) of rule 21A",null,null,null,null,null,null," Rs                NIL"]
[]
[]
[]
["    (c) ","Payment in the nature of compensation from the employer or former employer at or in connection with termination  of employment after continuous service of not less than 3  years or where the unexpired portion of term of employment is also not less than 3 years in accordance with the provisions of sub-rule (4) of rule 21A",null,null,null,null,null,null," Rs                NIL"]
[]
[]
[]
[]
[]
[]
[]
["   (d) ","Payment in commutation of pension in accordance with the provisions of sub-rule (5)of rule 21A",null,null,null,null,null,null," Rs                NIL"]
[]
[]
[2,"Detailed particulars of payments referred to above may be given    in Annexure I, II, IIA, III or IV, as the case may be",null,null,null,null,null,null,"AS ENCLOSED"]
[]
[]
[]
[null,null,null,null,null,null,"Signature of the employee"]
["Verification"]
[]
[null,"I",{"$f":"G8","v":"Pravesh Kumar Sharma"},null,null,null,"do hereby declare that what is "]
["stated ","above is true to the best of my knowledge and belief."]
[]
["Verified today, the",null,null,{"$f":"'Tax Cal(89 Rebate)'!AT5","v":"14th"},"day of ",null,{"$f":"C47","v":"2024-10-14"}]
[]
["Place-:",null,{"$f":"PROPER('Section 89(1)'!F10)","v":"Bikaner"}]
["Date-:",null,{"$f":"C74","v":"2024-10-14"}]
[null,null,null,null,null,null,"Signature of the employee"]
["ANNEXURE I"]
["[See item 2 of Form No. 10E]"]
["ARREARS OR ADVANCE SALARY"]
[1,"Total income (excluding salary received in arrears or advance)",null,null,null,null,null,null,{"$f":"'TABLE A'!I11","v":945000}]
[]
[]
[2,"Salary received in arrears or advance",null,null,null,null,null,null,{"$f":"'TABLE A'!G5-'TABLE A'!I5","v":155000}]
[]
[3,"Total income (as increased by salary received in arrears or advance)",null,null,null,null,null,null,{"$f":"I52+I55","v":1100000}]
[null,"[Add item 1 and item 2]"]
[]
[4,"Tax on total income (as per item 3)",null,null,null,null,null,null,{"$f":"'TABLE A'!G16","v":67600}]
[]
[5,"  Tax on total income (as per item 1)",null,null,null,null,null,null,{"$f":"'TABLE A'!I16","v":46280}]
[]
[6,"Tax on salary received in arrears or advance",null,null,null,null,null,null,{"$f":"I60-I62","v":21320}]
[null,"   [Difference of item 4 and item 5]"]
[]
[7,"Tax computed in accordance with Table “A”",null,null,null,null,null,null,{"$f":"IF('Section 89(1)'!A63='Tax Cal(89 Rebate)'!B64,'TABLE A'!J71,999)","v":3895}]
[null,"[Brought from column 7 of Table “A”]"]
[]
[8,"Relief under section 89(1)",null,null,null,null,null,null,{"$f":"IF(I64-I67>0,I64-I67,\"NIL\")","v":17425}]
[" [Indicate the difference  between the amounts mentioned against  items 6 and7]"]
[]
["Place-:",null,{"$f":"PROPER('Section 89(1)'!F10)","v":"Bikaner"}]
["Date-:",null,{"$f":"'Section 89(1)'!F9","v":"2024-10-14"}]
[null,null,null,null,null,null,"Signature of the employee"]

{"sheet":"Table-C","index":50,"n_rows":138,"n_cols":68,"rows_kept":138,"cut":false,"hidden":true,"merged":[[0,0,0,6],[1,49,1,59],[1,61,1,67],[2,63,2,67],[7,61,7,62],[22,54,22,55],[22,56,22,57],[23,54,23,55],[23,56,23,57],[24,0,24,10],[24,54,24,55],[24,56,24,57],[27,55,27,59],[29,55,29,59],[34,49,34,58],[42,5,42,8],[47,13,47,15],[53,0,53,2],[54,0,54,2],[54,4,54,8],[54,50,54,51],[54,52,54,53],[55,0,55,1],[56,0,56,1],[57,0,57,1],[57,54,58,55],[57,56,58,56],[58,0,58,1],[59,0,59,2],[59,54,60,55],[59,56,60,56],[60,0,60,1],[61,0,61,1],[61,6,61,7],[61,54,62,55],[61,56,62,56],[62,0,62,1],[62,4,62,9],[63,0,63,1],[63,54,64,55],[63,56,64,56],[64,0,64,1],[65,0,65,1],[65,54,66,55],[65,56,66,56],[66,0,66,1],[67,0,67,1],[67,54,68,55],[67,56,68,56],[68,0,68,1],[69,0,69,2],[69,6,69,7],[69,54,70,55],[69,56,70,56],[70,0,70,2],[70,4,70,9],[71,0,71,1],[71,4,71,6],[71,7,71,9],[72,0,72,1],[72,4,72,6],[72,7,72,9],[72,49,72,58],[73,0,73,1],[73,4,73,6],[73,7,73,9],[74,0,74,1],[74,4,74,6],[74,7,74,9],[75,0,75,2],[75,4,75,6],[75,7,75,9],[76,0,76,1],[77,0,77,1],[78,0,78,1],[79,0,79,1],[80,0,80,1],[81,0,81,1],[82,0,82,1],[83,0,83,1],[85,0,86,2],[87,0,87,2],[88,0,88,1],[89,0,89,1],[90,0,90,1],[91,0,91,1],[92,0,92,1],[92,50,92,51],[92,52,92,53],[93,0,93,1],[94,0,94,1],[95,0,95,1],[95,54,96,55],[104,0,104,2],[104,3,105,4],[104,5,104,6],[104,7,104,8],[104,9,104,10],[105,1,105,2],[105,5,105,6],[105,7,105,8],[105,9,105,10],[103,54,104,55],[95,56,96,56],[96,0,96,1],[97,0,97,1],[97,54,98,55],[97,56,98,56],[98,0,98,1],[99,54,100,55],[99,56,100,56],[101,54,102,55],[101,56,102,56],[117,50,117,55],[118,50,118,55],[119,50,119,55],[122,2,137,3],[103,56,104,56],[105,54,106,55],[105,56,106,56],[107,54,108,55],[107,56,108,56],[113,50,113,51],[114,50,114,55],[115,50,115,55],[116,50,116,55]]}
["Design & Prepaired by Pravesh Kumar Sharma, Accountant, please call-9460100093 or write mail to  praveshbkn@gmail.com for further query/error/updation/suggestion"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F. YEAR",{"$f":"'Tax Calculation'!C4","v":"2024-25"},"TAX CATEGAORY",{"$f":"'Tax Calculation'!E4","v":"MALE"},null,"CHANGE FIGURES INTO WORDS FOR SHEET \"CAL\"",null,null,null,null,null,null,null,null,null,null,null,"Determination of Maximum limit under Chapter VIA for f.y. 2014-15"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INDIVIUAL","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN",null,0,"Zero","Ten",null,null,null,null,null,null,null,null,null,null,"Selected Tax Category",{"$f":"'Tax Calculation'!E4","v":"MALE"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-06","Not defined","Not defined","Age =>65 Years","Not defined",null,1,"One","Twenty","Input","Num",{"$f":"BG25","v":245440},"words","unit_remainder","units_remainder in words","RESULT",null,null,"Section","Name of section","INDIVIDUAL","FEMALE","SENIOR CITIZEN","VERY SENIOR CITIZEN","Max Limit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-07","Not defined","Not defined","Age =>65 Years","Not defined",null,2,"Two",null,"only units","Decimal",{"$f":"+BC4/10","v":24544},null,null,null,null,null,null,"U/S 80 C ","Invesment in specified investment plans","No limit","No limit","No limit","No limit",{"$f":"IF($BL$3=$BL$4,BL5,IF($BL$3=$BM$4,BM5,IF($BL$3=$BN$4,BN5,BO5)))","v":"No limit"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-08","Not defined","Not defined","Age =>65 Years","Not defined",null,3,"Three",null,null,"Remainder",{"$f":"+MOD(BC4,10)","v":0},{"$f":"+VLOOKUP(+BC6,numdata,2)","v":"Zero"},null,null,{"$f":"+IF(+BC6>0,BD6,\"\")","v":""},"Units",null,"U/S 80CCC","Payment of premium for annuity plan of LIC or any other  ","No limit","No limit","No limit","No limit","No limit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-09","Not defined","Not defined","Age =>65 Years","Not defined",null,4,"Four",null,null,"Bal.num",{"$f":"+INT(BC5)","v":24544},null,null,null,null,null,null,"U/S 80 CCD(1)","Employee cont. towards new pension scheme","No limit","No limit","No limit","No limit","No limit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-10","Not defined","Not defined","Age =>65 Years","Not defined",null,5,"Five",null,"only Tens","Decimal",{"$f":"+BC7/10","v":2454.4},null,null,null,null,null,null,"U/S 80CCE-TOTAL OF[(i)+(ii)+(iii)](Subject to limit RS 100000)",null,150000,150000,150000,150000,150000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-11","Not defined","Not defined","Age =>65 Years","Not defined",null,6,"Six",null,null,"Remainder",{"$f":"+MOD(BC7,10)","v":4},{"$f":"+VLOOKUP(+BC9,numdata,2)","v":"Four"},null,null,{"$f":"+IF(+BC9>0,BD9,\"\")","v":"Four"},"Tens",null,"U/S 80 CCD(2)","Employer cont. towards new pension scheme ","10% of Salary","10% of Salary",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12","Not defined","Not defined","Age => 60  and  < 80","Aget => 80 Years",null,7,"Seven","Thirty",null,"Decimal",{"$f":"+BC4/100","v":2454.4},null,null,null,null,null,null,"U/S 80CCF","Investment  in long term infrasturture bonds ","No limit","No limit","No limit","No limit","No limit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-13","Not defined","Not defined","Age => 60  and  < 80","Aget => 80 Years",null,8,"Eight","Forty","combined \nUnits&Tens","Remainder",{"$f":"+MOD(+BC4,100)","v":40},{"$f":"+VLOOKUP(+BC11,numdata,2)","v":"Forty"},{"$f":"IF(BC11>19,+MOD(BC11,10),0)","v":0},{"$f":"IF(BE11>0,VLOOKUP(+BE11,numdata,2),\"\")","v":""},{"$f":"+IF(+BC11>0,BD11 & \" \"&BF11,\"\")","v":"Forty "},"Units&Tens",null,"U/S 80D-","Medical ins. premium for himself, spous and childrens",15000,15000,20000,20000,20000]
["F. YEAR",{"$f":"F23","v":"2024-25"},"YEAR","2005-06","F.Year","A. Year",null,null,null,null,null,null,null,null,"Purchase between","Purchase between","Purchase between","Purchase between","Purchase between","Purchase on or",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-14","Not defined","Not defined","Age => 60  and  < 80","Aget => 80 Years",null,9,"Nine","Fifty",null,"Bal.num",{"$f":"+INT(BC10)","v":2454},null,null,null,null,null,null,"U/S 80DD-","Medical treatment of dependent handicapped person",100000,100000,100000,100000,100000]
["ASST YEAR",{"$f":"VLOOKUP($B$12,$A$15:$B$24,2)","v":"2015-16"},"Basic Exemption",{"$f":"IF(pks!$W$36=\"INDIVIDUAL\",#REF!,IF(pks!$W$36=\"FEMALE\",#REF!,IF(pks!$W$36=\"SENIOR CITIZEN\",#REF!,#REF!)))","v":{"$error":"#REF!"}},"2005-06",{"$f":"E14","v":"2006-07"},null,null,null,null,null,null,null,null,"1-Jan-89 to 31-Dec-98","1-Jan-99 to 14-Jan-00","15-Jan-00 to 28-Feb-01","1-Mar-01 to 28-Feb-02","1-Mar-02 to 28-Feb-03","after 1-Mar-03",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CATEG.",{"$f":"AS3","v":"INDIVIUAL"},{"$f":"AT3","v":"FEMALE"},{"$f":"AU3","v":"SENIOR CITIZEN"},{"$f":"AV3","v":"VERY SENIOR CITIZEN"},null,10,"Ten","Sixty",null,"Decimal",{"$f":"+BC12/10","v":245.4},null,null,null,null,null,null,"U/S 80DDB-","Spl ded to the guardion of a patient suff.from Cancer/Aids ",40000,40000,40000,40000,40000]
["F.Y.","A.Y.","Your Tax",{"$f":"IF(pks!$W$36=\"INDIVIDUAL\",#REF!,IF(pks!$W$36=\"FEMALE\",#REF!,IF(pks!$W$36=\"SENIOR CITIZEN\",#REF!,#REF!)))","v":{"$error":"#REF!"}},"2006-07","2007-08",null,null,null,null,null,null,null,"The year for which","[Vide Rule 15(1) of the","[Vide Rule 15(2) of the","[Vide Rule 15(3) of the","[Vide Rule 15(4) of the","[Vide Rule 15(5) of the","[Vide Rule 15(6) of the",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CONDITION",{"$f":"VLOOKUP($AT$2,AR4:AS12,2)","v":"Not defined"},{"$f":"VLOOKUP($AT$2,AR4:AT12,3)","v":"Not defined"},{"$f":"VLOOKUP($AT$2,AR4:AU12,4)","v":"Age => 60  and  < 80"},{"$f":"VLOOKUP($AT$2,AR4:AV12,5)","v":"Aget => 80 Years"},null,11,"Eleven","Seventy","Hundreds","Remainder",{"$f":"+MOD(+BC12,10)","v":4},{"$f":"+VLOOKUP(+BC14,numdata,2)","v":"Four"},{"$f":"IF(BC14>19,+MOD(BC14,10),0)","v":0},{"$f":"IF(BE14>0,VLOOKUP(+BE14,numdata,2),\"\")","v":""},{"$f":"+IF(+BC14>0,BD14 &\" Hundred\",\"\")","v":"Four Hundred"},"Hundreds",null,"U/S 80E-","Repayment of loan for higher education","No limit","No limit","No limit","No limit","No limit"]
["2005-06","2006-07","Surcharge",{"$f":"IF(pks!$W$36=\"INDIVIUAL\",#REF!,IF(pks!$W$36=\"FEMALE\",#REF!,IF(pks!$W$36=\"SENIOR CITIZEN\",#REF!,#REF!)))","v":{"$error":"#REF!"}},"2007-08","2008-09",null,null,null,null,null,null,null,"interest accruess","NSC (VIII) Issue Rules,1989","NSC (VIII) Issue Rules,1989","NSC (VIII) Issue Rules,1989","NSC (VIII) Issue Rules,1989","NSC (VIII) Issue Rules,1989","NSC (VIII) Issue Rules,1989",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESULT",{"$f":"HLOOKUP($AV$2,$AS$13:$AV$14,2)","v":"Not defined"},null,null,null,null,12,"Twelve","Eighty",null,"Bal.num",{"$f":"+INT(BC13)","v":245},null,null,null,null,null,null,"U/S 80EE","Intrest paid on House Building Loan( excluding u/s 24B)",100000,100000,100000,100000,100000]
["2006-07","2007-08","Cess @ 3%",{"$f":"IF(pks!$W$36=\"INDIVIUAL\",#REF!,IF(pks!$W$36=\"FEMALE\",#REF!,IF(pks!$W$36=\"SENIOR CITIZEN\",#REF!,#REF!)))","v":{"$error":"#REF!"}},"2008-09","2009-10",null,null,null,null,null,null,null,null,0.12,0.115,0.11,9.5000000000000001E-2,0.09,0.08,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Thirteen","Ninety",null,"Decimal",{"$f":"+BC15/100","v":2.4500000000000002},null,null,null,null,null,null,"U/S 80G- ","Donation to certain funds,  charitable institutions etc.","No limit","No limit","No limit","No limit","No limit"]
["2007-08","2008-09","Total Tax",{"$f":"IF(pks!$W$36=\"INDIVIUAL\",#REF!,IF(pks!$W$36=\"FEMALE\",#REF!,IF(pks!$W$36=\"SENIOR CITIZEN\",#REF!,#REF!)))","v":{"$error":"#REF!"}},"2009-10","2010-11",null,null,null,null,null,null,null,"First year",12.4,11.83,11.3,9.7200000000000006,9.1999999999999993,8.16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Fourteen","Hundred","Thousands","Remainder",{"$f":"+MOD(+BC15,100)","v":45},{"$f":"+VLOOKUP(+BC17,numdata,2)","v":"Forty"},{"$f":"IF(BC17>19,+MOD(BC17,10),0)","v":5},{"$f":"IF(BE17>0,VLOOKUP(+BE17,numdata,2),\"\")","v":"Five"},{"$f":"+IF(+BC17>0,BD17 & \" \"&BF17&\" Thousand\",\"\")","v":"Forty Five Thousand"},"Thousands",null,"80GG","Deduction in respect of rent paid ",24000,24000,24000,24000,24000]
["2008-09","2009-10",null,null,"2010-11","2011-12",null,null,null,null,null,null,null,"Second year",13.9,13.23,12.58,10.67,10.050000000000001,8.83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculation of intrest due u/s 234B ",null,null,null,null,null,15,"Fifteen",null,null,"Bal.num",{"$f":"+INT(BC16)","v":2},null,null,null,null,null,null,"U/S 80CCG","New Rajiv Gandhi Saving Scheme ",50000,50000,50000,50000,50000]
["2009-10","2010-11","rounded off data",{"$f":"IF(MOD(D18,10)>=5,D18-MOD(D18,10)+10,D18-MOD(D18,10))","v":0},"2011-12","2012-13",null,null,null,null,null,null,null,"Third year",15.6,14.8,14,11.71,10.97,9.5500000000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(when intrest due u/s 234C paid after ",null,null,null,null,null,16,"Sixteen",null,null,"Decimal",{"$f":"+BC18/100","v":0.02},null,null,null,null,null,null,"U/S 80TTA"," interest on deposits in savings account",10000,10000,10000,10000,10000]
["2010-11","2011-12",null,{"$f":"ROUNDUP(D19,-1)","v":0},"2012-13","2013-14",null,null,null,null,null,null,null,"Fourth year",17.5,16.54,15.58,12.85,11.98,10.33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K32","v":"31-Mar-2015"},null,null,null,null,null,17,"Seventeen",null,"Lacs","Remainder",{"$f":"+MOD(BC18,100)","v":2},{"$f":"+VLOOKUP(+BC20,numdata,2)","v":"Two"},{"$f":"IF(BC20>19,+MOD(BC20,10),0)","v":0},{"$f":"IF(BE20>0,VLOOKUP(+BE20,numdata,2),\"\")","v":""},{"$f":"+IF(+BC20>0,BD20 & \" \"&BF20&\" Lacs\",\"\")","v":"Two  Lacs"},"Lacs",null,"U/S 80U- "," physical disability (including blindness) or mental retardation. ",100000,100000,100000,100000,100000]
["2011-12","2012-13",null,{"$f":"IF(D20-D19<=5,ROUNDUP(D19,-1),ROUNDUP(D19,-1)-10)","v":0},"2013-14","2014-15",null,null,null,null,null,null,null,"Fifth year",19.7,18.510000000000002,17.350000000000001,14.1,13.09,11.17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,")",null,null,null,null,null,18,"Eighteen",null,"Crores","Bal.num",{"$f":"+INT(BC19)","v":0},{"$f":"+VLOOKUP(+BC21,numdata,2)","v":"Zero"},{"$f":"IF(BC21>19,+MOD(BC21,10),0)","v":0},{"$f":"IF(BE21>0,VLOOKUP(+BE21,numdata,2),\"\")","v":""},{"$f":"+IF(+BC21>0,BD21 &\" \"&BF21&\" Crores\",\"\")","v":""},"Crores"]
["2012-13","2013-14",null,null,"2014-15","2015-16",null,null,null,null,null,null,null,"Sixth year",22.4,20.69,19.309999999999999,15.47,14.29,12.08,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(AR18,\"  \",AR19,  AR20,\"  \",AR21)","v":"Calculation of intrest due u/s 234B   (when intrest due u/s 234C paid after 31-Mar-2015  )"}]
["2013-14","2014-15",null,null,"Result",{"$f":"'Employee Data'!G5","v":"2024-25"},null,null,null,null,null,null,null,"Interest Total:",101.5,95.6,90.12,74.52,69.59,60.12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Nineteen",null,null,null,"TAX PAYABLE",null,{"$f":"'Table-C'!E51","v":245440},null,{"$f":"BG24","v":0},0]
["2014-15","2015-16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Twenty",null,null,null,"TAX REFUNDABLE",null,{"$f":"IF(BH24>0,0,-BH24)","v":0},null,{"$f":"IF(BE24<0,-BE24,0)","v":0},{"$f":"E52","v":""}]
["Sepration of Month & Year on the basis of selected F. Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Thirty",null,null,null,"NIL RETURN",null,0,null,{"$f":"MAX(BE23:BF24)","v":245440}]
[null,"2012-06-15",{"$f":"F23","v":"2024-25"},{"$f":"VLOOKUP($C$26,$A$37:$D$46,4)","v":"2014-04-01"},{"$f":"YEAR(D26)","v":2014},null,null,null,null,null,null,null,null,"Purchase From->","1980-01-01","1999-01-01","2000-01-15","2001-03-01","2002-03-01","2003-03-01","2011-11-01","2012-04-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Forty"]
["F.Year","A. Year","CODE","MONTHS","Date  upto",null,null,null,null,null,null,null,null,"Purchase To->","1998-12-31","2000-01-14","2001-02-28","2002-02-28","2003-02-28","2011-10-31","2012-03-31","2020-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,"Fifty"]
["2005-06",{"$f":"A29","v":"2006-07"},"A","2005-03-01","2012-06-15",15,"-","Jun","-",{"$f":"RIGHT($E$26,4)","v":"2014"},{"$f":"CONCATENATE(F28,G28,H28,I28,J28)","v":"15-Jun-2014"},null,null,"Interest Rate ->",0.12,0.115,0.11,9.5000000000000001E-2,0.09,0.08,8.4000000000000005E-2,8.5999999999999993E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,"Sixty",null,null,null,null,{"$f":"BG21&\" \"&BG20&\" \"&BG17&\" \"&BG14&\" \"&BG11&\" \"","v":" Two  Lacs Forty Five Thousand Four Hundred Forty  "}]
["2006-07","2007-08","B","2006-03-01","2012-09-15",15,"-","Sep","-",{"$f":"RIGHT($E$26,4)","v":"2014"},{"$f":"CONCATENATE(F29,G29,H29,I29,J29)","v":"15-Sep-2014"},null,null,"1st  com. year",12.4,11.83,11.3,9.7200000000000006,9.1999999999999993,8.16,8.58,8.7799999999999994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,"Seventy",null,null,null,null,{"$f":"IF(BG25=\"\",\"Only\")","v":false},{"$f":"IF(BG25>0,\"Only\",IF(BD29=FALSE,\"\",BD29))","v":"Only"},{"$f":"IF(BE29=\"Only\",\"Rs.\",\"\")","v":"Rs."},null,{"$f":"IF(BD28<0,\"Only\",\"\")","v":""}]
["2007-08","2008-09","C","2007-03-01","2012-12-15",15,"-","Dec","-",{"$f":"RIGHT($E$26,4)","v":"2014"},{"$f":"CONCATENATE(F30,G30,H30,I30,J30)","v":"15-Dec-2014"},null,null,"2nd  com. year",13.9,13.23,12.58,10.67,10.050000000000001,8.83,9.31,9.56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,"Eighty",null,null,null,null,{"$f":"CONCATENATE(BF29,BD28,BH29,BE29)","v":"Rs. Two  Lacs Forty Five Thousand Four Hundred Forty  Only"}]
["2008-09","2009-10","D","2008-03-01","2013-03-15",15,"-","Mar","-",{"$f":"RIGHT($E$26,4)+1","v":2015},{"$f":"CONCATENATE(F31,G31,H31,I31,J31)","v":"15-Mar-2015"},null,null,"3rd  com. year",15.6,14.8,14,11.71,10.97,9.5500000000000007,10.11,10.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,"Ninety"]
["2009-10","2010-11","E","2009-03-01","2013-03-31",31,"-","Mar","-",{"$f":"RIGHT($E$26,4)+1","v":2015},{"$f":"CONCATENATE(F32,G32,H32,I32,J32)","v":"31-Mar-2015"},null,null,"4th  com. year",17.5,16.54,15.58,12.85,11.98,10.33,10.98,11.31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,"Hundred"]
["2010-11","2011-12","F","2010-03-01",null,null,null,null,null,null,null,null,null,"5th  com. year",19.7,18.510000000000002,17.350000000000001,14.1,13.09,11.17,11.92,12.3]
["2011-12","2012-13","G","2011-03-01",null,null,null,null,null,null,null,null,null,"6th  com. year",22.4,20.69,19.309999999999999,15.47,14.29,12.08,0,0]
["2012-13","2013-14","H","2012-03-01",null,null,null,null,null,null,null,null,null,"Total Interest",111.5,95.6,90.12,74.52,69.59,60.12,50.9,52.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculation for Challan No 281"]
["2004-05",null,"I","2013-03-01",null,null,null,null,null,null,null,null,null,"Maturity Amount",201.5,195.6,190.12,174.52,169.59,160.12,150.9,152.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input","Num",{"$f":"AY70","v":1040},"words","unit_remainder","units_remainder in words","RESULT",null,"TDS SECTION","SECTION CODE"]
["2005-06",{"$f":"A38","v":"2006-07"},"A","2005-03-01","2012-06-15",15,"-","Jun","-",{"$f":"RIGHT($E$26,4)","v":"2014"},{"$f":"CONCATENATE(F37,G37,H37,I37,J37)","v":"15-Jun-2014"},null,null,null,"Calendar Year Start:",{"$f":"W55","v":"00:00:00"},{"$f":"DATE(YEAR(P37)-6,MONTH(P37),DAY(P37))","v":"3793-12-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"only units","Decimal",{"$f":"+AZ36/10","v":104},null,null,null,null,null,"192","92B"]
["2006-07","2007-08","B","2006-03-01","2012-09-15",15,"-","Sep","-",{"$f":"RIGHT($E$26,4)","v":"2014"},{"$f":"CONCATENATE(F38,G38,H38,I38,J38)","v":"15-Sep-2014"},null,null,null,null,{"$f":"W56","v":"00:00:00"},{"$f":"DATE(YEAR(P38)-6,MONTH(P38),DAY(P38))","v":"3793-12-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remainder",{"$f":"+MOD(AZ36,10)","v":0},{"$f":"+VLOOKUP(+AZ38,numdata,2)","v":"Zero"},null,null,{"$f":"+IF(+AZ38>0,BA38,\"\")","v":""},"Units","193",193]
["2007-08","2008-09","C","2007-03-01","2012-12-15",15,"-","Dec","-",{"$f":"RIGHT($E$26,4)","v":"2014"},{"$f":"CONCATENATE(F39,G39,H39,I39,J39)","v":"15-Dec-2014"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bal.num",{"$f":"+INT(AZ37)","v":104},null,null,null,null,null,"194",194]
["2008-09","2009-10","D","2008-03-01","2013-03-15",15,"-","Mar","-",{"$f":"RIGHT($E$26,4)+1","v":2015},{"$f":"CONCATENATE(F40,G40,H40,I40,J40)","v":"15-Mar-2015"},null,null,"Purchased Year","Date of Purchase\n(DD/MM/YYYY)","Amount Invested Rs","Accrued Interest Rs","Purchase Year",null,"Rate Applied","Financial Year for NSC intrest","Year Code","Relvant F.Y.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"only Tens","Decimal",{"$f":"+AZ39/10","v":10.4},null,null,null,null,null,"194A","94A"]
["2009-10","2010-11","E","2009-03-01","2013-03-31",31,"-","Mar","-",{"$f":"RIGHT($E$26,4)+1","v":2015},{"$f":"CONCATENATE(F41,G41,H41,I41,J41)","v":"31-Mar-2015"},null,null,null,{"$f":"'Useful Calculation'!E5","v":"2022-04-01"},{"$f":"'Useful Calculation'!E6","v":1000},{"$f":"IF(S41>0,HLOOKUP(O41,$O$26:$V$36,3+S41,TRUE)*P41/100,0)","v":0},{"$f":"IF(AND(S41>0,P41>0),S41,\"\")","v":""},{"$f":"IF(AND(O41>=$Q$37,O41<$P$37),CEILING(DAYS360(O41,$P$37)/360,1),0)","v":0},{"$f":"IF(Q41>0,(Q41*100)/P41,\"\")","v":""},"F. Year 2009-10",2,"2009-04-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remainder",{"$f":"+MOD(AZ39,10)","v":4},{"$f":"+VLOOKUP(+AZ41,numdata,2)","v":"Four"},null,null,{"$f":"+IF(+AZ41>0,BA41,\"\")","v":"Four"},"Tens","194B","94B"]
["2010-11","2011-12","F","2010-03-01",null,null,null,null,null,null,null,null,null,null,{"$f":"'Useful Calculation'!H5","v":"2020-04-01"},{"$f":"'Useful Calculation'!H6","v":1000},0,"",{"$f":"IF(AND(O42>=$Q$38,O42<$P$38),CEILING(DAYS360(O42,$P$38)/360,1),0)","v":0},"","F. Year 2010-11",3,"2010-04-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decimal",{"$f":"+AZ36/100","v":10.4},null,null,null,null,null,"194C","94C"]
["2011-12","2012-13","G","2011-03-01",null,"TAX IF PAN IS NOT PROVIDED",null,null,null,null,"PAN NO",null,null,null,null,null,0,"",{"$f":"IF(AND(O43>=$Q$37,O43<$P$37),CEILING(DAYS360(O43,$P$37)/360,1),0)","v":0},"","F. Year 2011-12",4,"2011-04-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"combined Units&Tens","Remainder",{"$f":"+MOD(+AZ36,100)","v":40},{"$f":"+VLOOKUP(+AZ43,numdata,2)","v":"Forty"},{"$f":"IF(AZ43>19,+MOD(AZ43,10),0)","v":0},{"$f":"IF(BB43>0,VLOOKUP(+BB43,numdata,2),\"\")","v":""},{"$f":"+IF(+AZ43>0,BA43 & \" \"&BC43,\"\")","v":"Forty "},"Units&Tens","194D","94D"]
["2012-13","2013-14","H","2012-03-01",null,"RATE","TAX","REBATE","SUR.","TOTAL",{"$f":"'Form no 16'!L17","v":"BEPPS1234Q"},null,null,null,null,null,0,"",{"$f":"IF(AND(O44>=$Q$37,O44<$P$37),CEILING(DAYS360(O44,$P$37)/360,1),0)","v":0},"","F. Year 2012-13",5,"2012-04-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bal.num",{"$f":"+INT(AZ42)","v":10},null,null,null,null,null,"194E","94E"]
["2013-14",null,"I","2013-03-01",null,"NORMAL",{"$f":"pks!E27","v":357500},{"$f":"pks!V47","v":{"$error":"#N/A"}},{"$f":"pks!E29","v":10725},{"$f":"pks!E30-H45","v":{"$error":"#N/A"}},{"$f":"MID(K44,4,1)","v":"P"},null,null,null,null,null,0,"",{"$f":"IF(AND(O45>=$Q$37,O45<$P$37),CEILING(DAYS360(O45,$P$37)/360,1),0)","v":0},"","F. Year 2013-14",6,"2013-04-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decimal",{"$f":"+AZ44/10","v":1},null,null,null,null,null,"194EE","4EE"]
["2014-15",null,"J","2014-04-01",null,"ABNORMAL",{"$f":"ROUND((pks!B23-pks!T47)*20%,0)","v":{"$error":"#N/A"}},{"$f":"H45","v":{"$error":"#N/A"}},{"$f":"ROUND(G46*3%,0)","v":{"$error":"#N/A"}},{"$f":"G46+I46-H46","v":{"$error":"#N/A"}},{"$f":"LEN(Statement!C6)","v":10},null,null,null,null,null,0,"",{"$f":"IF(AND(O46>=$Q$37,O46<$P$37),CEILING(DAYS360(O46,$P$37)/360,1),0)","v":0},"","F. Year 2014-15",7,"2014-04-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hundreds","Remainder",{"$f":"+MOD(+AZ44,10)","v":0},{"$f":"+VLOOKUP(+AZ46,numdata,2)","v":"Zero"},{"$f":"IF(AZ46>19,+MOD(AZ46,10),0)","v":0},{"$f":"IF(BB46>0,VLOOKUP(+BB46,numdata,2),\"\")","v":""},{"$f":"+IF(+AZ46>0,BA46 &\" Hundred\",\"\")","v":""},"Hundreds","194F","94F"]
[null,null,null,null,null,"FINAL",{"$f":"IF(K46<11,IF(K45=\"P\",G45,G46))","v":357500},{"$f":"H45","v":{"$error":"#N/A"}},{"$f":"IF(K45=\"P\",I45,I46)","v":10725},{"$f":"IF(K45=\"P\",J45,J46)","v":{"$error":"#N/A"}},null,null,null,null,null,0,0,"",{"$f":"IF(AND(O47>=$Q$37,O47<$P$37),CEILING(DAYS360(O47,$P$37)/360,1),0)","v":0},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bal.num",{"$f":"+INT(AZ45)","v":1},null,null,null,null,null,"194G","94G"]
[null,null,null,null,null,null,{"$f":"IF(K45=\"P\",\"\",\"Tax Rate will be 20% highter due to PANNOTAVBL\")","v":""},null,null,null,null,null,null,"Total Accrued Interest",null,null,{"$f":"SUM(Q41:Q43)","v":0},null,null,null,{"$f":"'Useful Calculation'!E7","v":"F. Year 2024-25"},{"$f":"INDEX($V$41:$V$47,MATCH(U48,$U$41:$U$47,0))","v":{"$error":"#N/A"}},{"$f":"INDEX($W$41:$W$47,MATCH(U48,$U$41:$U$47,0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decimal",{"$f":"+AZ47/100","v":0.01},null,null,null,null,null,"194H","94H"]
[null,"Total Net tax payable/refundable (rouded off)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Useful Calculation'!H7","v":"F. Year 2024-25"},{"$f":"INDEX($V$41:$V$45,MATCH(U49,$U$41:$U$45,0))","v":{"$error":"#N/A"}},{"$f":"INDEX($W$41:$W$47,MATCH(U49,$U$41:$U$47,0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thousands","Remainder",{"$f":"+MOD(+AZ47,100)","v":1},{"$f":"+VLOOKUP(+AZ49,numdata,2)","v":"One"},{"$f":"IF(AZ49>19,+MOD(AZ49,10),0)","v":0},{"$f":"IF(BB49>0,VLOOKUP(+BB49,numdata,2),\"\")","v":""},{"$f":"+IF(+AZ49>0,BA49 & \" \"&BC49&\" Thousand\",\"\")","v":"One  Thousand"},"Thousands","194I","94I"]
["F.Year","Total Tax due",null,{"$f":"Statement!H75","v":245440},"Rounded",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bal.num",{"$f":"+INT(AZ48)","v":0},null,null,null,null,null,"194J","94J"]
[null,"Net Tax payable",null,{"$f":"IF(Statement!H75-(Statement!H76+Statement!H78)>0,(Statement!H75-(Statement!H76+Statement!H78)),0)","v":245440},{"$f":"IF(D51=\"\",\"\",IF(MOD(D51,10)>=5,D51-MOD(D51,10)+10,D51-MOD(D51,10)))","v":245440},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decimal",{"$f":"+AZ50/100","v":0},null,null,null,null,null,"194K","94K"]
[null,"Net Tax refundable",null,{"$f":"IF(D51>0,\"\",Statement!H75-(Statement!H76+Statement!H78))","v":""},{"$f":"IF(D52=\"\",\"\",IF(MOD(D52,10)>=5,D52-MOD(D52,10)+10,D52-MOD(D52,10)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lacs","Remainder",{"$f":"+MOD(AZ50,100)","v":0},{"$f":"+VLOOKUP(+AZ52,numdata,2)","v":"Zero"},{"$f":"IF(AZ52>19,+MOD(AZ52,10),0)","v":0},{"$f":"IF(BB52>0,VLOOKUP(+BB52,numdata,2),\"\")","v":""},{"$f":"+IF(+AZ52>0,BA52 & \" \"&BC52&\" Lacs\",\"\")","v":""},"Lacs","195",195]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crores","Bal.num",{"$f":"+INT(AZ51)","v":0},{"$f":"+VLOOKUP(+AZ53,numdata,2)","v":"Zero"},{"$f":"IF(AZ53>19,+MOD(AZ53,10),0)","v":0},{"$f":"IF(BB53>0,VLOOKUP(+BB53,numdata,2),\"\")","v":""},{"$f":"+IF(+AZ53>0,BA53 &\" \"&BC53&\" Crores\",\"\")","v":""},"Crores","196A","96A"]
["Calculation of Interest Under Section 234A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD53&\" \"&BD52&\" \"&BD49&\" \"&BD46&\" \"&BD43&\" \"","v":"  One  Thousand  Forty  "},null,null,null,null,"196B","96B"]
["Calculation of Default Period",null,null,null,"Interest U/s 234C for Non-Companies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deductee code",null,"Section Code",null,null,null,null,"196C","96C"]
["Due Date of Filing the Return",null,{"$f":"'Intrest 234'!N7","v":"2024-07-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Challan Data'!D10","v":2},"Ö",{"$f":"'Challan Data'!I20","v":1},"Ö",null,null,null,"196D","96D"]
["Date of filing the Return or Date completion of assessment U/s 144",null,{"$f":"'Intrest 234'!N8","v":"2024-08-12"},null,"Slab","Tax","Deposited","Shortfall","Interest Rate","Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"206C","6CA"]
["Period for which interest is payable",null,{"$f":"DAYS360(C56,C57,TRUE)","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE58","v":1000},{"$f":"13-LEN(AY58)","v":9},{"$f":"REPT(\" \",AZ58)","v":"         "},{"$f":"CONCATENATE(BA58,AY58)","v":"         1000"},"Income Tax ",null,{"$f":"'Challan Data'!D15","v":1000},"206C","6CB"]
["Number of months",null,{"$f":"ROUNDUP((C58/30),0)","v":1},null,0.3,{"$f":"ROUND(($C$93*E59),0)","v":2074246},{"$f":"C95+C96","v":0},{"$f":"MAX(F59-G59,0)","v":2074246},0.01,{"$f":"ROUND((H59*I59*3),0)","v":62227},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"206C","6CC"]
["Calculation of Interest and Tax Payable",null,null,null,0.6,{"$f":"ROUND(($C$93*E60),0)","v":4148492},{"$f":"G59+C97","v":0},{"$f":"MAX(F60-G60,0)","v":4148492},0.01,{"$f":"ROUND((H60*I60*3),0)","v":124455},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE60","v":0},{"$f":"13-LEN(AY60)","v":12},{"$f":"REPT(\" \",AZ60)","v":"            "},{"$f":"CONCATENATE(BA60,AY60)","v":"            0"},"Surcharge",null,{"$f":"'Challan Data'!E15","v":0},"206C","6CD"]
["Particular",null,"Amount",null,1,{"$f":"ROUND(($C$93*E61),0)","v":6914154},{"$f":"G60+C98","v":0},{"$f":"MAX(F61-G61,0)","v":6914154},0.01,{"$f":"ROUND((H61*I61),0)","v":69142},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"206C","6CE"]
["Total Tax on Gross Income",null,{"$f":"'Intrest 234'!J11","v":6914154},null,null,null,"Total Interest",null,null,{"$f":"IF((C89-C91)>10000,(SUM(J59:J61)),0)","v":255824},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE62","v":40},{"$f":"13-LEN(AY62)","v":11},{"$f":"REPT(\" \",AZ62)","v":"           "},{"$f":"CONCATENATE(BA62,AY62)","v":"           40"},"Education Cess",null,{"$f":"'Challan Data'!F15","v":40},"206C","6CF"]
["Less:",null,null,null,"Interest U/s 234C for Companies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SELECTED CODE",{"$f":"'Challan Data'!D11","v":"92A"}]
["Advance Tax Paid",null,{"$f":"'Intrest 234'!J12","v":0},null,"Slab","Tax","Deposited","Shortfall","Interest Rate","Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE64","v":0},{"$f":"13-LEN(AY64)","v":12},{"$f":"REPT(\" \",AZ64)","v":"            "},{"$f":"CONCATENATE(BA64,AY64)","v":"            0"},"Interest",null,{"$f":"'Challan Data'!G15","v":0},"Ist digit",{"$f":"RIGHT($BG$63,1)","v":"A"}]
["Tax Deducted at Source (TDS)",null,{"$f":"'Intrest 234'!J13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iind digit",{"$f":"MID(BG63,2,1)","v":"2"}]
["Relief U/s 90, 90A, 91",null,{"$f":"'Intrest 234'!J14","v":0},null,0.15,{"$f":"ROUND(($C$93*E66),0)","v":1037123},{"$f":"C95","v":0},{"$f":"MAX(F66-G66,0)","v":1037123},0.01,{"$f":"ROUND((H66*I66*3),0)","v":31114},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE66","v":0},{"$f":"13-LEN(AY66)","v":12},{"$f":"REPT(\" \",AZ66)","v":"            "},{"$f":"CONCATENATE(BA66,AY66)","v":"            0"},"Penalty",null,{"$f":"'Challan Data'!H15","v":0},"IIIrd digit",{"$f":"MID(BG63,1,1)","v":"9"}]
["MVAT Credit u/s 115JAA",null,{"$f":"'Intrest 234'!J15","v":0},null,0.45,{"$f":"ROUND(($C$93*E67),0)","v":3111369},{"$f":"G66+C96","v":0},{"$f":"MAX(F67-G67,0)","v":3111369},0.01,{"$f":"ROUND((H67*I67*3),0)","v":93341}]
["Amount on which Interest is Payable (Rounded up to nearest 100 as per Sec 387)",null,{"$f":"IF((C62-C65)>10000,(MAX((ROUND(C62-SUM(C64:C67),-2)),0)),0)","v":6914200},null,0.75,{"$f":"ROUND(($C$93*E68),0)","v":5185616},{"$f":"G67+C97","v":0},{"$f":"MAX(F68-G68,0)","v":5185616},0.01,{"$f":"ROUND((H68*I68*3),0)","v":155568},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE68","v":0},{"$f":"13-LEN(AY68)","v":12},{"$f":"REPT(\" \",AZ68)","v":"            "},{"$f":"CONCATENATE(BA68,AY68)","v":"            0"},"Others",null,{"$f":"'Challan Data'!I15","v":0}]
["Interest Payable",null,{"$f":"MAX((C68*0.01*C59),0)","v":69142},null,1,{"$f":"ROUND(($C$93*E69),0)","v":6914154},{"$f":"G68+C98","v":0},{"$f":"MAX(F69-G69,0)","v":6914154},0.01,{"$f":"ROUND((H69*I69),0)","v":69142}]
["Calculation of Interest Under Section 234B",null,null,null,null,null,"Total Interest",null,null,{"$f":"IF((C89-C91)>10000,(SUM(J66:J69)),0)","v":349165},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE70","v":1040},{"$f":"13-LEN(AY70)","v":9},{"$f":"REPT(\" \",AZ70)","v":"         "},{"$f":"CONCATENATE(BA70,AY70)","v":"         1040"},"Total",null,{"$f":"'Challan Data'!J15","v":1040}]
["Calculation of Default Period"]
["Due Date (1 April of the A.Y)",null,{"$f":"'Useful Calculation'!#REF!","v":{"$error":"#REF!"}},null,"Calculation of Interest Under Section 234A",null,null,"For default in furnishing return of income"]
["Date of Determination of Income U/s 143(1)",null,{"$f":"'Intrest 234'!N9","v":"2024-08-12"},null,"Calculation of Interest Under Section 234B",null,null,"For default in payment of advance tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculation for Challan No 280"]
["Period for which interest is payable",null,{"$f":"DAYS360(C72,C73,TRUE)","v":{"$error":"#REF!"}},null,"Calculation of Interest Under Section 234C",null,null,"For deferment of advance tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input","Num",{"$f":"BE108","v":1040},"words","unit_remainder","units_remainder in words","RESULT",null,"TDS SECTION","SECTION CODE"]
["Number of months",null,{"$f":"ROUND((C74/30),1)","v":{"$error":"#REF!"}},null,"Select",null,null,"Output",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"only units","Decimal",{"$f":"+AZ74/10","v":104},null,null,null,null,null,"192","92B"]
["Calculation of Interest",null,null,null,{"$f":"'Intrest 234'!C17","v":"Calculation of Interest Under Section 234B"},null,null,{"$f":"INDEX($H$72:$H$74,MATCH(E76,$E$72:$E$74,0))","v":"For default in payment of advance tax"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remainder",{"$f":"+MOD(AZ74,10)","v":0},{"$f":"+VLOOKUP(+AZ76,numdata,2)","v":"Zero"},null,null,{"$f":"+IF(+AZ76>0,BA76,\"\")","v":""},"Units","193",193]
["Particular",null,"Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bal.num",{"$f":"+INT(AZ75)","v":104},null,null,null,null,null,"194",194]
["Total Tax on Gross Income",null,{"$f":"C62","v":6914154},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"only Tens","Decimal",{"$f":"+AZ77/10","v":10.4},null,null,null,null,null,"194A","94A"]
["Less:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remainder",{"$f":"+MOD(AZ77,10)","v":4},{"$f":"+VLOOKUP(+AZ79,numdata,2)","v":"Four"},null,null,{"$f":"+IF(+AZ79>0,BA79,\"\")","v":"Four"},"Tens","194B","94B"]
["Abvance Tax Paid",null,{"$f":"C64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decimal",{"$f":"+AZ74/100","v":10.4},null,null,null,null,null,"194C","94C"]
["Tax Deducted at Source (TDS)",null,{"$f":"C65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"combined Units&Tens","Remainder",{"$f":"+MOD(+AZ74,100)","v":40},{"$f":"+VLOOKUP(+AZ81,numdata,2)","v":"Forty"},{"$f":"IF(AZ81>19,+MOD(AZ81,10),0)","v":0},{"$f":"IF(BB81>0,VLOOKUP(+BB81,numdata,2),\"\")","v":""},{"$f":"+IF(+AZ81>0,BA81 & \" \"&BC81,\"\")","v":"Forty "},"Units&Tens","194D","94D"]
["Relief U/s 90, 90A, 91",null,{"$f":"C66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bal.num",{"$f":"+INT(AZ80)","v":10},null,null,null,null,null,"194E","94E"]
["MVAT Credit U/s 115JAA",null,{"$f":"C67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decimal",{"$f":"+AZ82/10","v":1},null,null,null,null,null,"194EE","4EE"]
["Amount on which Interest is Payable (Rounded up to nearest 100 as per Sec 387)",null,{"$f":"IF((C78-C81)>10000,(MAX((ROUND((IF(((C78-SUM(C81:C83))*90%)>C80,C78,0))-SUM(C80:C83),-2)),0)),0)","v":6914200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hundreds","Remainder",{"$f":"+MOD(+AZ82,10)","v":0},{"$f":"+VLOOKUP(+AZ84,numdata,2)","v":"Zero"},{"$f":"IF(AZ84>19,+MOD(AZ84,10),0)","v":0},{"$f":"IF(BB84>0,VLOOKUP(+BB84,numdata,2),\"\")","v":""},{"$f":"+IF(+AZ84>0,BA84 &\" Hundred\",\"\")","v":""},"Hundreds","194F","94F"]
["Interest",null,{"$f":"ROUND((C84*0.01*C75),0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bal.num",{"$f":"+INT(AZ83)","v":1},null,null,null,null,null,"194G","94G"]
["Calculation of Interest Under Section 234C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decimal",{"$f":"+AZ85/100","v":0.01},null,null,null,null,null,"194H","94H"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thousands","Remainder",{"$f":"+MOD(+AZ85,100)","v":1},{"$f":"+VLOOKUP(+AZ87,numdata,2)","v":"One"},{"$f":"IF(AZ87>19,+MOD(AZ87,10),0)","v":0},{"$f":"IF(BB87>0,VLOOKUP(+BB87,numdata,2),\"\")","v":""},{"$f":"+IF(+AZ87>0,BA87 & \" \"&BC87&\" Thousand\",\"\")","v":"One  Thousand"},"Thousands","194I","94I"]
["Paricular",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bal.num",{"$f":"+INT(AZ86)","v":0},null,null,null,null,null,"194J","94J"]
["Total Tax on Gross Income",null,{"$f":"C78","v":6914154},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decimal",{"$f":"+AZ88/100","v":0},null,null,null,null,null,"194K","94K"]
["Less:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lacs","Remainder",{"$f":"+MOD(AZ88,100)","v":0},{"$f":"+VLOOKUP(+AZ90,numdata,2)","v":"Zero"},{"$f":"IF(AZ90>19,+MOD(AZ90,10),0)","v":0},{"$f":"IF(BB90>0,VLOOKUP(+BB90,numdata,2),\"\")","v":""},{"$f":"+IF(+AZ90>0,BA90 & \" \"&BC90&\" Lacs\",\"\")","v":""},"Lacs","195",195]
["Tax Deducted at Source (TDS)",null,{"$f":"C81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crores","Bal.num",{"$f":"+INT(AZ89)","v":0},{"$f":"+VLOOKUP(+AZ91,numdata,2)","v":"Zero"},{"$f":"IF(AZ91>19,+MOD(AZ91,10),0)","v":0},{"$f":"IF(BB91>0,VLOOKUP(+BB91,numdata,2),\"\")","v":""},{"$f":"+IF(+AZ91>0,BA91 &\" \"&BC91&\" Crores\",\"\")","v":""},"Crores","196A","96A"]
["Relief U/s 90, 90A, 91",null,{"$f":"C82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD91&\" \"&BD90&\" \"&BD87&\" \"&BD84&\" \"&BD81&\" \"","v":"  One  Thousand  Forty  "},null,null,null,null,"196B","96B"]
["Net Tax After TDS and Relief",null,{"$f":"C89-SUM(C91:C92)","v":6914154},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deductee code",null,"Section Code",null,null,null,null,"196C","96C"]
["Advance Tax Deposite Details",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Challan Data'!D37","v":"OTHERS"},"Ö",{"$f":"'Challan Data'!D38","v":"SELF ASSESSMENT TAX (300) "},"Ö",null,null,null,"196D","96D"]
["On or Before 15 June",null,{"$f":"'Intrest 234'!D11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"206C","6CA"]
["On or Before 15 September",null,{"$f":"'Intrest 234'!D12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE96","v":1000},{"$f":"13-LEN(AY96)","v":9},{"$f":"REPT(\" \",AZ96)","v":"         "},{"$f":"CONCATENATE(BA96,AY96)","v":"         1000"},"Income Tax ",null,{"$f":"'Challan Data'!D42","v":1000},"206C","6CB"]
["On or Before 15 December",null,{"$f":"'Intrest 234'!D13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"206C","6CC"]
["On or Before 15 March",null,{"$f":"'Intrest 234'!D14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE98","v":0},{"$f":"13-LEN(AY98)","v":12},{"$f":"REPT(\" \",AZ98)","v":"            "},{"$f":"CONCATENATE(BA98,AY98)","v":"            0"},"Surcharge",null,{"$f":"'Challan Data'!E42","v":0},"206C","6CD"]
["Total Advance Tax upto 15 March",null,{"$f":"SUM(E94:E100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"206C","6CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE100","v":40},{"$f":"13-LEN(AY100)","v":11},{"$f":"REPT(\" \",AZ100)","v":"           "},{"$f":"CONCATENATE(BA100,AY100)","v":"           40"},"Education Cess",null,{"$f":"'Challan Data'!F42","v":40},"206C","6CF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SELECTED CODE",{"$f":"'Challan Data'!I48","v":0}]
["PAN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE102","v":0},{"$f":"13-LEN(AY102)","v":12},{"$f":"REPT(\" \",AZ102)","v":"            "},{"$f":"CONCATENATE(BA102,AY102)","v":"            0"},"Interest",null,{"$f":"'Challan Data'!G42","v":0},"Ist digit",{"$f":"RIGHT($BG$63,1)","v":"A"}]
["AEPPS4816R",{"$f":"AND(NOT(SUM(--ISNUMBER(VALUE(MID(#REF!,ROW(INDIRECT(\"1:5\")),1))))),SUM(--ISNUMBER(INT(MID(A103,ROW(INDIRECT(\"6:9\")),1))))=4,NOT(--ISNUMBER(RIGHT(A103,1))),LEN(A103)=10)","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iind digit",{"$f":"MID(BG101,2,1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE104","v":0},{"$f":"13-LEN(AY104)","v":12},{"$f":"REPT(\" \",AZ104)","v":"            "},{"$f":"CONCATENATE(BA104,AY104)","v":"            0"},"Penalty",null,{"$f":"'Challan Data'!H42","v":0},"IIIrd digit",{"$f":"MID(BG101,1,1)","v":"0"}]
["CHECKING OF PAN NO",null,null,"Extract of Name",null,"FIRST NAME",null,"MIDDLE",null,"SURNAME"]
["NAME",{"$f":"'Useful Calculation'!$C$38","v":"pravesh kumar"},null,null,null,{"$f":"LEFT(B106,FIND(\" \",B106)-1)","v":"pravesh"},null,{"$f":"IF(ISERR(MID(B106,FIND(\" \",B106)+1,IF(ISERR(FIND(\" \",B106,FIND(\" \",B106)+1)),FIND(\" \",B106),FIND(\" \",B106,FIND(\" \",B106)+1))-FIND(\" \",B106)-1)),\"\",MID(B106,FIND(\" \",B106)+1,IF(ISERR(FIND(\" \",B106,FIND(\" \",B106)+1)),FIND(\" \",B106),FIND(\" \",B106,FIND(\" \",B106)+1))-FIND(\" \",B106)-1))","v":""},null,{"$f":"RIGHT(B106,LEN(B106)-FIND(\"*\",SUBSTITUTE(B106,\" \",\"*\",LEN(B106)-LEN(SUBSTITUTE(B106,\" \",\"\")))))","v":"kumar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE106","v":0},{"$f":"13-LEN(AY106)","v":12},{"$f":"REPT(\" \",AZ106)","v":"            "},{"$f":"CONCATENATE(BA106,AY106)","v":"            0"},"Others",null,{"$f":"'Challan Data'!I42","v":0}]
["PAN NO",1,2,3,4,5,6,7,8,9,10]
[{"$f":"'Useful Calculation'!$A$38","v":"AEPPS4816R"},{"$f":"MID(A108,1,1)","v":"A"},{"$f":"MID(A108,2,1)","v":"E"},{"$f":"MID(A108,3,1)","v":"P"},{"$f":"MID(A108,4,1)","v":"P"},{"$f":"MID(A108,5,1)","v":"S"},{"$f":"MID(A108,6,1)","v":"4"},{"$f":"MID(A108,7,1)","v":"8"},{"$f":"MID(A108,8,1)","v":"1"},{"$f":"MID(A108,9,1)","v":"6"},{"$f":"MID(A108,10,1)","v":"R"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE108","v":1040},{"$f":"13-LEN(AY108)","v":9},{"$f":"REPT(\" \",AZ108)","v":"         "},{"$f":"CONCATENATE(BA108,AY108)","v":"         1040"},"Total",null,{"$f":"'Challan Data'!J42","v":1040}]
[null,{"$f":"VLOOKUP(B108,$B$113:$B$138,1)","v":"A"},{"$f":"VLOOKUP(C108,$B$113:$B$138,1)","v":"E"},{"$f":"VLOOKUP(D108,$B$113:$B$138,1)","v":"P"},"P",{"$f":"LEFT(J106,1)","v":"k"},{"$f":"MOD(G108,10)","v":4},{"$f":"MOD(H108,10)","v":8},{"$f":"MOD(I108,10)","v":1},{"$f":"MOD(J108,10)","v":6},{"$f":"VLOOKUP(K108,$B$113:$B$138,1)","v":"R"}]
[null,{"$f":"IF(B109=B108,\"O.K.\",\"ERROR\")","v":"O.K."},"O.K.","O.K.","O.K.","ERROR","ERROR","ERROR","ERROR","ERROR","O.K."]
[null,{"$f":"IF(ISERROR(B110),\"ERROR\",\"O.K.\")","v":"O.K."},{"$f":"IF(ISERROR(C110),\"ERROR\",\"O.K.\")","v":"O.K."},{"$f":"IF(ISERROR(D110),\"ERROR\",\"O.K.\")","v":"O.K."},{"$f":"E110","v":"O.K."},{"$f":"F110","v":"ERROR"},{"$f":"IF(ISERROR(G110),\"ERROR\",\"O.K.\")","v":"O.K."},{"$f":"IF(ISERROR(H110),\"ERROR\",\"O.K.\")","v":"O.K."},{"$f":"IF(ISERROR(I110),\"ERROR\",\"O.K.\")","v":"O.K."},{"$f":"IF(ISERROR(J110),\"ERROR\",\"O.K.\")","v":"O.K."},{"$f":"IF(ISERROR(K110),\"ERROR\",\"O.K.\")","v":"O.K."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ADDRESS",{"$f":"'Challan Data'!D31","v":"TREASURY OFFICE"},null,null,null,null,null,{"$f":"CONCATENATE(AZ111,\",\",AZ112,\",\",AZ113)","v":"TREASURY OFFICE,BIKANER,RAJASTHAN"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CITY",{"$f":"'Challan Data'!D32","v":"BIKANER"}]
[null,"A",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STATE",{"$f":"'Challan Data'!D33","v":"RAJASTHAN"}]
[null,"B",1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type of Payment",null,{"$f":"BA94","v":"SELF ASSESSMENT TAX (300) "},null,null,null,"Ö"]
[null,"C",2,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ADVANCE TAX (100) ",null,null,null,null,null,{"$f":"IF($BA$114=AY115,$BE$114,\"\")","v":""}]
[null,"D",3,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SELF ASSESSMENT TAX (300) ",null,null,null,null,null,"Ö"]
[null,"E",4,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TAX ON REGULAR ASSESSMENT (400) ",null,null,null,null,null,""]
[null,"F",5,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SURTAX (102)",null,null,null,null,null,""]
[null,"G",6,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TAX ON DISTRIBUTED PROFITS OF DOMESTIC COMPANIES (106)",null,null,null,null,null,""]
[null,"H",7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TAX ON DISTRIBUTED INCOME TO UNIT HOLDERS (107)",null,null,null,null,null,""]
[null,"I",8,8]
[null,"J",9,9]
[null,"K","Digit and Number Code list for PAN checking"]
[null,"L"]
[null,"M"]
[null,"N"]
[null,"O"]
[null,"P"]
[null,"Q"]
[null,"R"]
[null,"S"]
[null,"T"]
[null,"U"]
[null,"V"]
[null,"W"]
[null,"X"]
[null,"Y"]
[null,"Z"]

{"sheet":"Tax Cal(89 Rebate)","index":51,"n_rows":82,"n_cols":46,"rows_kept":82,"cut":false,"hidden":true,"merged":[[2,32,4,32],[2,33,4,33],[2,34,4,34],[0,1,1,11],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,8,4,8],[2,1,4,1],[2,3,4,3],[2,6,4,6],[2,7,4,7],[5,42,5,44],[6,42,6,44],[49,1,50,1],[2,13,4,13],[2,14,4,14],[2,15,4,15],[2,16,4,16],[2,12,4,12],[2,2,4,2],[2,17,4,17],[2,18,4,18],[2,19,4,19],[49,2,50,2],[2,4,4,4],[2,5,4,5],[2,31,4,31],[48,4,48,7],[48,9,48,11],[46,1,46,4],[48,12,48,15],[48,17,48,19],[48,21,48,24],[48,26,48,28],[48,30,48,33],[48,35,48,37],[0,12,1,19],[1,21,1,27],[2,22,4,22],[2,21,4,21],[2,23,4,23],[2,24,4,24],[2,25,4,25],[2,26,4,26],[2,27,4,27],[2,28,4,28],[1,30,1,34],[2,30,4,30]]}
[null,"COMPUTATION OF  INCOME TAX FOR PREVIOUS YEARS \n(SALARY WITH ARREAR)",null,null,null,null,null,null,null,null,null,null,"COMPUTATION OF  INCOME TAX FOR PREVIOUS YEARS \n(SALARY WITHOUT ARREAR)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16.18.1.22.5.19.8√97263.0458756048"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"With Arr. Tax Calculation for current Fin Year",null,null,null,null,null,null,{"$f":"'Section 89(1)'!F8","v":"2024-25"},null,"Tax for CFY without arrear"]
[null,"F.Year","Income From Salary ","Add-: Arrear Salary","Gross Total Income","Deduction Chapter VIA","Taxable Income","Income Tax on Taxable Income","Rebate u/s 87A","Surcharge","E. Cess","Total Tax Due  ","Income From Salary ","Deduction Chapter VIA","Taxable Income","Income Tax on Taxable Income","Rebate u/s 87A","Surcharge","E. Cess","Total Tax Due  ",null,"TAX CALCULALTION","Rebate u/s 87A","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due",null,"TAX CALCULALTION","Rebate u/s 87A","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"Start year",{"$f":"'Section 89(1)'!B70","v":"1985  -  1986"},null,null,"Date of prepare",{"$f":"'Section 89(1)'!F9","v":"2024-10-14"},"Days",{"$f":"DAY(AQ3)","v":14},{"$f":"LEFT(AS3,1)","v":"1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"End year",null,null,null,null,null,"Months",{"$f":"MONTH(AQ3)","v":10},{"$f":"RIGHT(AS3,1)","v":"4"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start Year","End Year",null,null,null,"Year",{"$f":"YEAR(AQ3)","v":2024},{"$f":"CONCATENATE(AS3,AQ6)","v":"14th"}]
[null,{"$f":"'Section 89(1)'!A22","v":"1985-86"},{"$f":"'Section 89(1)'!B22","v":0},{"$f":"'Section 89(1)'!C22","v":0},{"$f":"C6+D6","v":0},{"$f":"'Section 89(1)'!D22","v":0},{"$f":"ROUND((E6-F6),-1)","v":0},{"$f":"pravesh!E4","v":0},"N.A.",{"$f":"pravesh!F4","v":0},{"$f":"pravesh!G4","v":0},{"$f":"pravesh!K4","v":0},{"$f":"'Section 89(1)'!E22","v":0},{"$f":"'Section 89(1)'!F22","v":0},{"$f":"ROUND((M6-N6),-1)","v":0},{"$f":"pravesh!L4","v":0},"N.A.",{"$f":"pravesh!M4","v":0},{"$f":"pravesh!N4","v":0},{"$f":"pravesh!O4","v":0},null,{"$f":"'With Arr CFY'!P13","v":529250},"N.A.",{"$f":"'With Arr CFY'!P14","v":26463},{"$f":"'With Arr CFY'!P15","v":0},{"$f":"'With Arr CFY'!P16","v":555713},{"$f":"'With Arr CFY'!P17","v":"Not defined"},{"$f":"'With Arr CFY'!P18","v":0},{"$f":"'With Arr CFY'!P19","v":555713},{"$f":"AD34","v":945000},{"$f":"'Without Arr CFY'!P13","v":451750},"N.A.",{"$f":"'Without Arr CFY'!P14","v":22588},{"$f":"'Without Arr CFY'!P15","v":0},{"$f":"'Without Arr CFY'!P16","v":474338},null,null,"1985  -  1986",{"$f":"IF(AL6=$AM$3,AL6,IF(AL6=$AM$4,AL6,\"--\"))","v":"1985  -  1986"},{"$f":"IF(AM6>0,AM6,\"--\")","v":"1985  -  1986"},null,null,{"$f":"VLOOKUP(AQ7,AQ8:AR48,2)","v":"th"}]
[null,{"$f":"'Section 89(1)'!A23","v":"1986-87"},{"$f":"'Section 89(1)'!B23","v":0},{"$f":"'Section 89(1)'!C23","v":0},0,{"$f":"'Section 89(1)'!D23","v":0},0,{"$f":"pravesh!E5","v":0},"N.A.",{"$f":"pravesh!F5","v":0},{"$f":"pravesh!G5","v":0},{"$f":"pravesh!K5","v":0},{"$f":"'Section 89(1)'!E23","v":0},{"$f":"'Section 89(1)'!F23","v":0},0,{"$f":"pravesh!L5","v":0},"N.A.",{"$f":"pravesh!M5","v":0},{"$f":"pravesh!N5","v":0},{"$f":"pravesh!O5","v":0},null,{"$f":"'With Arr CFY'!P42","v":529250},"N.A.",{"$f":"'With Arr CFY'!P43","v":26463},{"$f":"'With Arr CFY'!P44","v":0},{"$f":"'With Arr CFY'!P45","v":555713},{"$f":"'With Arr CFY'!P46","v":"Not defined"},{"$f":"'With Arr CFY'!P47","v":0},{"$f":"'With Arr CFY'!P48","v":555713},{"$f":"AD6","v":945000},{"$f":"'Without Arr CFY'!P42","v":451750},"N.A.",{"$f":"'Without Arr CFY'!P43","v":22588},{"$f":"'Without Arr CFY'!P44","v":0},{"$f":"'Without Arr CFY'!P45","v":474338},null,null,"1986  -  1987","--",{"$f":"IF(AL7>$AM$4,\"NO\",IF(AL7>=$AM$3,\"YES\",IF(AL7=AM7,\"YES\",\"NO\")))","v":"NO"},null,null,{"$f":"AS3*1","v":14}]
[null,{"$f":"'Section 89(1)'!A24","v":"1987-88"},{"$f":"'Section 89(1)'!B24","v":0},{"$f":"'Section 89(1)'!C24","v":0},0,{"$f":"'Section 89(1)'!D24","v":0},0,{"$f":"pravesh!E6","v":0},"N.A.",{"$f":"pravesh!F6","v":0},{"$f":"pravesh!G6","v":0},{"$f":"pravesh!K6","v":0},{"$f":"'Section 89(1)'!E24","v":0},{"$f":"'Section 89(1)'!F24","v":0},0,{"$f":"pravesh!L6","v":0},"N.A.",{"$f":"pravesh!M6","v":0},{"$f":"pravesh!N6","v":0},{"$f":"pravesh!O6","v":0},null,{"$f":"'With Arr CFY'!P71","v":529250},"N.A.",{"$f":"'With Arr CFY'!P72","v":26463},{"$f":"'With Arr CFY'!P73","v":0},{"$f":"'With Arr CFY'!P74","v":555713},{"$f":"'With Arr CFY'!P75","v":"Not defined"},{"$f":"'With Arr CFY'!P76","v":0},{"$f":"'With Arr CFY'!P77","v":555713},945000,{"$f":"'Without Arr CFY'!P71","v":451750},"N.A.",{"$f":"'Without Arr CFY'!P72","v":22588},{"$f":"'Without Arr CFY'!P73","v":0},{"$f":"'Without Arr CFY'!P74","v":474338},null,null,"1987  -  1988","--","NO",null,null,0,"th"]
[null,{"$f":"'Section 89(1)'!A25","v":"1988-89"},{"$f":"'Section 89(1)'!B25","v":0},{"$f":"'Section 89(1)'!C25","v":0},0,{"$f":"'Section 89(1)'!D25","v":0},0,{"$f":"pravesh!E7","v":0},"N.A.",{"$f":"pravesh!F7","v":0},{"$f":"pravesh!G7","v":0},{"$f":"pravesh!K7","v":0},{"$f":"'Section 89(1)'!E25","v":0},{"$f":"'Section 89(1)'!F25","v":0},0,{"$f":"pravesh!L7","v":0},"N.A.",{"$f":"pravesh!M7","v":0},{"$f":"pravesh!N7","v":0},{"$f":"pravesh!O7","v":0},null,{"$f":"'With Arr CFY'!P100","v":529250},"N.A.",{"$f":"'With Arr CFY'!P101","v":26463},{"$f":"'With Arr CFY'!P102","v":0},{"$f":"'With Arr CFY'!P103","v":555713},{"$f":"'With Arr CFY'!P104","v":"Not defined"},{"$f":"'With Arr CFY'!P105","v":0},{"$f":"'With Arr CFY'!P106","v":555713},945000,{"$f":"'Without Arr CFY'!P100","v":451750},"N.A.",{"$f":"'Without Arr CFY'!P101","v":22588},{"$f":"'Without Arr CFY'!P102","v":0},{"$f":"'Without Arr CFY'!P103","v":474338},null,null,"1988  -  1989","--","NO",null,null,1,"st"]
[null,{"$f":"'Section 89(1)'!A26","v":"1989-90"},{"$f":"'Section 89(1)'!B26","v":0},{"$f":"'Section 89(1)'!C26","v":0},0,{"$f":"'Section 89(1)'!D26","v":0},0,{"$f":"pravesh!E8","v":0},"N.A.",{"$f":"pravesh!F8","v":0},{"$f":"pravesh!G8","v":0},{"$f":"pravesh!K8","v":0},{"$f":"'Section 89(1)'!E26","v":0},{"$f":"'Section 89(1)'!F26","v":0},0,{"$f":"pravesh!L8","v":0},"N.A.",{"$f":"pravesh!M8","v":0},{"$f":"pravesh!N8","v":0},{"$f":"pravesh!O8","v":0},null,{"$f":"'With Arr CFY'!P129","v":528900},"N.A.",{"$f":"'With Arr CFY'!P130","v":42312},{"$f":"'With Arr CFY'!P131","v":0},{"$f":"'With Arr CFY'!P132","v":571212},{"$f":"'With Arr CFY'!P133","v":"Not defined"},{"$f":"'With Arr CFY'!P134","v":0},{"$f":"'With Arr CFY'!P135","v":571212},945000,{"$f":"'Without Arr CFY'!P129","v":451400},"N.A.",{"$f":"'Without Arr CFY'!P130","v":36112},{"$f":"'Without Arr CFY'!P131","v":0},{"$f":"'Without Arr CFY'!P132","v":487512},null,null,"1989  -  1990","--","NO",null,null,2,"nd"]
[null,{"$f":"'Section 89(1)'!A27","v":"1990-91"},{"$f":"'Section 89(1)'!B27","v":0},{"$f":"'Section 89(1)'!C27","v":0},0,{"$f":"'Section 89(1)'!D27","v":0},0,{"$f":"pravesh!E9","v":0},"N.A.",{"$f":"pravesh!F9","v":0},{"$f":"pravesh!G9","v":0},{"$f":"pravesh!K9","v":0},{"$f":"'Section 89(1)'!E27","v":0},{"$f":"'Section 89(1)'!F27","v":0},0,{"$f":"pravesh!L9","v":0},"N.A.",{"$f":"pravesh!M9","v":0},{"$f":"pravesh!N9","v":0},{"$f":"pravesh!O9","v":0},null,{"$f":"'With Arr CFY'!P158","v":527600},"N.A.",{"$f":"'With Arr CFY'!P159","v":63312},{"$f":"'With Arr CFY'!P160","v":0},{"$f":"'With Arr CFY'!P161","v":590912},{"$f":"'With Arr CFY'!P162","v":"Not defined"},{"$f":"'With Arr CFY'!P163","v":0},{"$f":"'With Arr CFY'!P164","v":590912},945000,{"$f":"'Without Arr CFY'!P158","v":450100},"N.A.",{"$f":"'Without Arr CFY'!P159","v":54012},{"$f":"'Without Arr CFY'!P160","v":0},{"$f":"'Without Arr CFY'!P161","v":504112},null,null,"1990  -  1991","--","NO",null,null,3,"rd"]
[null,{"$f":"'Section 89(1)'!A28","v":"1991-92"},{"$f":"'Section 89(1)'!B28","v":0},{"$f":"'Section 89(1)'!C28","v":0},0,{"$f":"'Section 89(1)'!D28","v":0},0,{"$f":"pravesh!E10","v":0},"N.A.",{"$f":"pravesh!F10","v":0},{"$f":"pravesh!G10","v":0},{"$f":"pravesh!K10","v":0},{"$f":"'Section 89(1)'!E28","v":0},{"$f":"'Section 89(1)'!F28","v":0},0,{"$f":"pravesh!L10","v":0},"N.A.",{"$f":"pravesh!M10","v":0},{"$f":"pravesh!N10","v":0},{"$f":"pravesh!O10","v":0},null,{"$f":"'With Arr CFY'!P187","v":527600},"N.A.",{"$f":"'With Arr CFY'!P188","v":63312},{"$f":"'With Arr CFY'!P189","v":0},{"$f":"'With Arr CFY'!P190","v":590912},{"$f":"'With Arr CFY'!P191","v":"Not defined"},{"$f":"'With Arr CFY'!P192","v":0},{"$f":"'With Arr CFY'!P193","v":590912},945000,{"$f":"'Without Arr CFY'!P187","v":450100},"N.A.",{"$f":"'Without Arr CFY'!P188","v":54012},{"$f":"'Without Arr CFY'!P189","v":0},{"$f":"'Without Arr CFY'!P190","v":504112},null,null,"1991  -  1992","--","NO",null,null,4,"th"]
[null,{"$f":"'Section 89(1)'!A29","v":"1992-93"},{"$f":"'Section 89(1)'!B29","v":0},{"$f":"'Section 89(1)'!C29","v":0},0,{"$f":"'Section 89(1)'!D29","v":0},0,{"$f":"pravesh!E11","v":0},"N.A.",{"$f":"pravesh!F11","v":0},{"$f":"pravesh!G11","v":0},{"$f":"pravesh!K11","v":0},{"$f":"'Section 89(1)'!E29","v":0},{"$f":"'Section 89(1)'!F29","v":0},0,{"$f":"pravesh!L11","v":0},"N.A.",{"$f":"pravesh!M11","v":0},{"$f":"pravesh!N11","v":0},{"$f":"pravesh!O11","v":0},null,{"$f":"'With Arr CFY'!P216","v":419400},"N.A.",{"$f":"'With Arr CFY'!P217","v":50328},{"$f":"'With Arr CFY'!P218","v":0},{"$f":"'With Arr CFY'!P219","v":469728},{"$f":"'With Arr CFY'!P220","v":"Not defined"},{"$f":"'With Arr CFY'!P221","v":0},{"$f":"'With Arr CFY'!P222","v":469728},945000,{"$f":"'Without Arr CFY'!P216","v":357400},"N.A.",{"$f":"'Without Arr CFY'!P217","v":42888},{"$f":"'Without Arr CFY'!P218","v":0},{"$f":"'Without Arr CFY'!P219","v":400288},null,null,"1992  -  1993","--","NO",null,null,5,"th"]
[null,{"$f":"'Section 89(1)'!A30","v":"1993-94"},{"$f":"'Section 89(1)'!B30","v":0},{"$f":"'Section 89(1)'!C30","v":0},0,{"$f":"'Section 89(1)'!D30","v":0},0,{"$f":"pravesh!E12","v":0},"N.A.",{"$f":"pravesh!F12","v":0},{"$f":"pravesh!G12","v":0},{"$f":"pravesh!K12","v":0},{"$f":"'Section 89(1)'!E30","v":0},{"$f":"'Section 89(1)'!F30","v":0},0,{"$f":"pravesh!L12","v":0},"N.A.",{"$f":"pravesh!M12","v":0},{"$f":"pravesh!N12","v":0},{"$f":"pravesh!O12","v":0},null,{"$f":"'With Arr CFY'!P245","v":419000},"N.A.",{"$f":"'With Arr CFY'!P246","v":50280},{"$f":"'With Arr CFY'!P247","v":0},{"$f":"'With Arr CFY'!P248","v":469280},{"$f":"'With Arr CFY'!P249","v":"Not defined"},{"$f":"'With Arr CFY'!P250","v":0},{"$f":"'With Arr CFY'!P251","v":469280},945000,{"$f":"'Without Arr CFY'!P245","v":357000},"N.A.",{"$f":"'Without Arr CFY'!P246","v":42840},{"$f":"'Without Arr CFY'!P247","v":0},{"$f":"'Without Arr CFY'!P248","v":399840},null,null,"1993  -  1994","--","NO",null,null,6,"th"]
[null,{"$f":"'Section 89(1)'!A31","v":"1994-95"},{"$f":"'Section 89(1)'!B31","v":0},{"$f":"'Section 89(1)'!C31","v":0},0,{"$f":"'Section 89(1)'!D31","v":0},0,{"$f":"pravesh!E13","v":0},"N.A.",{"$f":"pravesh!F13","v":0},{"$f":"pravesh!G13","v":0},{"$f":"pravesh!K13","v":0},{"$f":"'Section 89(1)'!E31","v":0},{"$f":"'Section 89(1)'!F31","v":0},0,{"$f":"pravesh!L13","v":0},"N.A.",{"$f":"pravesh!M13","v":0},{"$f":"pravesh!N13","v":0},{"$f":"pravesh!O13","v":0},null,{"$f":"'With Arr CFY'!P274","v":415000},"N.A.",{"$f":"'With Arr CFY'!P275","v":0},{"$f":"'With Arr CFY'!P276","v":0},{"$f":"'With Arr CFY'!P277","v":415000},{"$f":"'With Arr CFY'!P278","v":"Not defined"},{"$f":"'With Arr CFY'!P279","v":0},{"$f":"'With Arr CFY'!P280","v":415000},945000,{"$f":"'Without Arr CFY'!P274","v":353000},"N.A.",{"$f":"'Without Arr CFY'!P275","v":0},{"$f":"'Without Arr CFY'!P276","v":0},{"$f":"'Without Arr CFY'!P277","v":353000},null,null,"1994  -  1995","--","NO",null,null,7,"th"]
[null,{"$f":"'Section 89(1)'!A32","v":"1995-96"},{"$f":"'Section 89(1)'!B32","v":0},{"$f":"'Section 89(1)'!C32","v":0},0,{"$f":"'Section 89(1)'!D32","v":0},0,{"$f":"pravesh!E14","v":0},"N.A.",{"$f":"pravesh!F14","v":0},{"$f":"pravesh!G14","v":0},{"$f":"pravesh!K14","v":0},{"$f":"'Section 89(1)'!E32","v":0},{"$f":"'Section 89(1)'!F32","v":0},0,{"$f":"pravesh!L14","v":0},"N.A.",{"$f":"pravesh!M14","v":0},{"$f":"pravesh!N14","v":0},{"$f":"pravesh!O14","v":0},null,{"$f":"'With Arr CFY'!P303","v":414000},"N.A.",{"$f":"'With Arr CFY'!P304","v":0},{"$f":"'With Arr CFY'!P305","v":0},{"$f":"'With Arr CFY'!P306","v":414000},{"$f":"'With Arr CFY'!P307","v":"Not defined"},{"$f":"'With Arr CFY'!P308","v":0},{"$f":"'With Arr CFY'!P309","v":414000},945000,{"$f":"'Without Arr CFY'!P303","v":352000},"N.A.",{"$f":"'Without Arr CFY'!P304","v":0},{"$f":"'Without Arr CFY'!P305","v":0},{"$f":"'Without Arr CFY'!P306","v":352000},null,null,"1995  -  1996","--","NO",null,null,8,"th"]
[null,{"$f":"'Section 89(1)'!A33","v":"1996-97"},{"$f":"'Section 89(1)'!B33","v":0},{"$f":"'Section 89(1)'!C33","v":0},0,{"$f":"'Section 89(1)'!D33","v":0},0,{"$f":"pravesh!E15","v":0},"N.A.",{"$f":"pravesh!F15","v":0},{"$f":"pravesh!G15","v":0},{"$f":"pravesh!K15","v":0},{"$f":"'Section 89(1)'!E33","v":0},{"$f":"'Section 89(1)'!F33","v":0},0,{"$f":"pravesh!L15","v":0},"N.A.",{"$f":"pravesh!M15","v":0},{"$f":"pravesh!N15","v":0},{"$f":"pravesh!O15","v":0},null,{"$f":"'With Arr CFY'!P332","v":413000},"N.A.",{"$f":"'With Arr CFY'!P333","v":0},{"$f":"'With Arr CFY'!P334","v":0},{"$f":"'With Arr CFY'!P335","v":413000},{"$f":"'With Arr CFY'!P336","v":"Not defined"},{"$f":"'With Arr CFY'!P337","v":0},{"$f":"'With Arr CFY'!P338","v":413000},945000,{"$f":"'Without Arr CFY'!P332","v":351000},"N.A.",{"$f":"'Without Arr CFY'!P333","v":0},{"$f":"'Without Arr CFY'!P334","v":0},{"$f":"'Without Arr CFY'!P335","v":351000},null,null,"1996  -  1997","--","NO",null,null,9,"th"]
[null,{"$f":"'Section 89(1)'!A34","v":"1997-98"},{"$f":"'Section 89(1)'!B34","v":0},{"$f":"'Section 89(1)'!C34","v":0},0,{"$f":"'Section 89(1)'!D34","v":0},0,{"$f":"pravesh!E16","v":0},"N.A.",{"$f":"pravesh!F16","v":0},{"$f":"pravesh!G16","v":0},{"$f":"pravesh!K16","v":0},{"$f":"'Section 89(1)'!E34","v":0},{"$f":"'Section 89(1)'!F34","v":0},0,{"$f":"pravesh!L16","v":0},"N.A.",{"$f":"pravesh!M16","v":0},{"$f":"pravesh!N16","v":0},{"$f":"pravesh!O16","v":0},null,{"$f":"'With Arr CFY'!P361","v":305000},"N.A.",{"$f":"'With Arr CFY'!P362","v":0},{"$f":"'With Arr CFY'!P363","v":0},{"$f":"'With Arr CFY'!P364","v":305000},{"$f":"'With Arr CFY'!P365","v":"Not defined"},{"$f":"'With Arr CFY'!P366","v":0},{"$f":"'With Arr CFY'!P367","v":305000},945000,{"$f":"'Without Arr CFY'!P361","v":258500},"N.A.",{"$f":"'Without Arr CFY'!P362","v":0},{"$f":"'Without Arr CFY'!P363","v":0},{"$f":"'Without Arr CFY'!P364","v":258500},null,null,"1997  -  1998","--","NO",null,null,10,"th"]
[null,{"$f":"'Section 89(1)'!A35","v":"1998-99"},{"$f":"'Section 89(1)'!B35","v":0},{"$f":"'Section 89(1)'!C35","v":0},0,{"$f":"'Section 89(1)'!D35","v":0},0,{"$f":"pravesh!E17","v":0},"N.A.",{"$f":"pravesh!F17","v":0},{"$f":"pravesh!G17","v":0},{"$f":"pravesh!K17","v":0},{"$f":"'Section 89(1)'!E35","v":0},{"$f":"'Section 89(1)'!F35","v":0},0,{"$f":"pravesh!L17","v":0},"N.A.",{"$f":"pravesh!M17","v":0},{"$f":"pravesh!N17","v":0},{"$f":"pravesh!O17","v":0},null,{"$f":"'With Arr CFY'!P390","v":304000},"N.A.",{"$f":"'With Arr CFY'!P391","v":0},{"$f":"'With Arr CFY'!P392","v":0},{"$f":"'With Arr CFY'!P393","v":304000},{"$f":"'With Arr CFY'!P394","v":"Not defined"},{"$f":"'With Arr CFY'!P395","v":0},{"$f":"'With Arr CFY'!P396","v":304000},945000,{"$f":"'Without Arr CFY'!P390","v":257500},"N.A.",{"$f":"'Without Arr CFY'!P391","v":0},{"$f":"'Without Arr CFY'!P392","v":0},{"$f":"'Without Arr CFY'!P393","v":257500},null,null,"1998  -  1999","--","NO",null,null,11,"th"]
[null,{"$f":"'Section 89(1)'!A36","v":"1999-00"},{"$f":"'Section 89(1)'!B36","v":0},{"$f":"'Section 89(1)'!C36","v":0},0,{"$f":"'Section 89(1)'!D36","v":0},0,{"$f":"pravesh!E18","v":0},"N.A.",{"$f":"pravesh!F18","v":0},{"$f":"pravesh!G18","v":0},{"$f":"pravesh!K18","v":0},{"$f":"'Section 89(1)'!E36","v":0},{"$f":"'Section 89(1)'!F36","v":0},0,{"$f":"pravesh!L18","v":0},"N.A.",{"$f":"pravesh!M18","v":0},{"$f":"pravesh!N18","v":0},{"$f":"pravesh!O18","v":0},null,{"$f":"'With Arr CFY'!P419","v":304000},"N.A.",{"$f":"'With Arr CFY'!P420","v":30400},{"$f":"'With Arr CFY'!P421","v":0},{"$f":"'With Arr CFY'!P422","v":334400},{"$f":"'With Arr CFY'!P423","v":"Not defined"},{"$f":"'With Arr CFY'!P424","v":0},{"$f":"'With Arr CFY'!P425","v":334400},945000,{"$f":"'Without Arr CFY'!P419","v":257500},"N.A.",{"$f":"'Without Arr CFY'!P420","v":25750},{"$f":"'Without Arr CFY'!P421","v":0},{"$f":"'Without Arr CFY'!P422","v":283250},null,null,"1999  -  2000","--","NO",null,null,12,"th"]
[null,{"$f":"'Section 89(1)'!A37","v":"2000-01"},{"$f":"'Section 89(1)'!B37","v":0},{"$f":"'Section 89(1)'!C37","v":0},0,{"$f":"'Section 89(1)'!D37","v":0},0,{"$f":"pravesh!E19","v":0},"N.A.",{"$f":"pravesh!F19","v":0},{"$f":"pravesh!G19","v":0},{"$f":"pravesh!K19","v":0},{"$f":"'Section 89(1)'!E37","v":0},{"$f":"'Section 89(1)'!F37","v":0},0,{"$f":"pravesh!L19","v":0},"N.A.",{"$f":"pravesh!M19","v":0},{"$f":"pravesh!N19","v":0},{"$f":"pravesh!O19","v":0},null,{"$f":"'With Arr CFY'!P448","v":304000},"N.A.",{"$f":"'With Arr CFY'!P449","v":51680},{"$f":"'With Arr CFY'!P450","v":0},{"$f":"'With Arr CFY'!P451","v":355680},{"$f":"'With Arr CFY'!P452","v":"(below 65 years)"},{"$f":"'With Arr CFY'!P453","v":0},{"$f":"'With Arr CFY'!P454","v":355680},945000,{"$f":"'Without Arr CFY'!P448","v":257500},"N.A.",{"$f":"'Without Arr CFY'!P449","v":43775},{"$f":"'Without Arr CFY'!P450","v":0},{"$f":"'Without Arr CFY'!P451","v":301275},null,null,"2000  -  2001","--","NO",null,null,13,"th"]
[null,{"$f":"'Section 89(1)'!A38","v":"2001-02"},{"$f":"'Section 89(1)'!B38","v":0},{"$f":"'Section 89(1)'!C38","v":0},0,{"$f":"'Section 89(1)'!D38","v":0},0,{"$f":"pravesh!E20","v":0},"N.A.",{"$f":"pravesh!F20","v":0},{"$f":"pravesh!G20","v":0},{"$f":"pravesh!K20","v":0},{"$f":"'Section 89(1)'!E38","v":0},{"$f":"'Section 89(1)'!F38","v":0},0,{"$f":"pravesh!L20","v":0},"N.A.",{"$f":"pravesh!M20","v":0},{"$f":"pravesh!N20","v":0},{"$f":"pravesh!O20","v":0},null,{"$f":"'With Arr CFY'!P477","v":304000},"N.A.",{"$f":"'With Arr CFY'!P478","v":6080},{"$f":"'With Arr CFY'!P479","v":0},{"$f":"'With Arr CFY'!P480","v":310080},{"$f":"'With Arr CFY'!P481","v":"(below 65 years)"},{"$f":"'With Arr CFY'!P482","v":0},{"$f":"'With Arr CFY'!P483","v":310080},945000,{"$f":"'Without Arr CFY'!P477","v":257500},"N.A.",{"$f":"'Without Arr CFY'!P478","v":5150},{"$f":"'Without Arr CFY'!P479","v":0},{"$f":"'Without Arr CFY'!P480","v":262650},null,null,"2001  -  2002","--","NO",null,null,14,"th"]
[null,{"$f":"'Section 89(1)'!A39","v":"2002-03"},{"$f":"'Section 89(1)'!B39","v":0},{"$f":"'Section 89(1)'!C39","v":0},0,{"$f":"'Section 89(1)'!D39","v":0},0,{"$f":"pravesh!E21","v":0},"N.A.",{"$f":"pravesh!F21","v":0},{"$f":"pravesh!G21","v":0},{"$f":"pravesh!K21","v":0},{"$f":"'Section 89(1)'!E39","v":0},{"$f":"'Section 89(1)'!F39","v":0},0,{"$f":"pravesh!L21","v":0},"N.A.",{"$f":"pravesh!M21","v":0},{"$f":"pravesh!N21","v":0},{"$f":"pravesh!O21","v":0},null,{"$f":"'With Arr CFY'!P506","v":304000},"N.A.",{"$f":"'With Arr CFY'!P507","v":15200},{"$f":"'With Arr CFY'!P508","v":0},{"$f":"'With Arr CFY'!P509","v":319200},{"$f":"'With Arr CFY'!P510","v":"(below 65 years)"},{"$f":"'With Arr CFY'!P511","v":0},{"$f":"'With Arr CFY'!P512","v":319200},945000,{"$f":"'Without Arr CFY'!P506","v":257500},"N.A.",{"$f":"'Without Arr CFY'!P507","v":12875},{"$f":"'Without Arr CFY'!P508","v":0},{"$f":"'Without Arr CFY'!P509","v":270375},null,null,"2002  -  2003","--","NO",null,null,15,"th"]
[null,{"$f":"'Section 89(1)'!A40","v":"2003-04"},{"$f":"'Section 89(1)'!B40","v":0},{"$f":"'Section 89(1)'!C40","v":0},0,{"$f":"'Section 89(1)'!D40","v":0},0,{"$f":"pravesh!E22","v":0},"N.A.",{"$f":"pravesh!F22","v":0},{"$f":"pravesh!G22","v":0},{"$f":"pravesh!K22","v":0},{"$f":"'Section 89(1)'!E40","v":0},{"$f":"'Section 89(1)'!F40","v":0},0,{"$f":"pravesh!L22","v":0},"N.A.",{"$f":"pravesh!M22","v":0},{"$f":"pravesh!N22","v":0},{"$f":"pravesh!O22","v":0},null,{"$f":"'With Arr CFY'!P535","v":304000},"N.A.",{"$f":"'With Arr CFY'!P536","v":30400},{"$f":"'With Arr CFY'!P537","v":0},{"$f":"'With Arr CFY'!P538","v":334400},{"$f":"'With Arr CFY'!P539","v":"(below 65 years)"},{"$f":"'With Arr CFY'!P540","v":0},{"$f":"'With Arr CFY'!P541","v":334400},945000,{"$f":"'Without Arr CFY'!P535","v":257500},"N.A.",{"$f":"'Without Arr CFY'!P536","v":25750},{"$f":"'Without Arr CFY'!P537","v":0},{"$f":"'Without Arr CFY'!P538","v":283250},null,null,"2003  -  2004","--","NO",null,null,16,"th"]
[null,{"$f":"'Section 89(1)'!A41","v":"2004-05"},{"$f":"'Section 89(1)'!B41","v":0},{"$f":"'Section 89(1)'!C41","v":0},0,{"$f":"'Section 89(1)'!D41","v":0},0,{"$f":"pravesh!E23","v":0},"N.A.",{"$f":"pravesh!F23","v":0},{"$f":"pravesh!G23","v":0},{"$f":"pravesh!K23","v":0},{"$f":"'Section 89(1)'!E41","v":0},{"$f":"'Section 89(1)'!F41","v":0},0,{"$f":"pravesh!L23","v":0},"N.A.",{"$f":"pravesh!M23","v":0},{"$f":"pravesh!N23","v":0},{"$f":"pravesh!O23","v":0},null,{"$f":"'With Arr CFY'!P564","v":304000},"N.A.",{"$f":"'With Arr CFY'!P565","v":30400},{"$f":"'With Arr CFY'!P566","v":6688},{"$f":"'With Arr CFY'!P567","v":341088},{"$f":"'With Arr CFY'!P568","v":"(below 65 years)"},{"$f":"'With Arr CFY'!P569","v":0},{"$f":"'With Arr CFY'!P570","v":341088},945000,{"$f":"'Without Arr CFY'!P564","v":257500},"N.A.",{"$f":"'Without Arr CFY'!P565","v":25750},{"$f":"'Without Arr CFY'!P566","v":5665},{"$f":"'Without Arr CFY'!P567","v":288915},null,null,"2004  -  2005","--","NO",null,null,17,"th"]
[null,{"$f":"'Section 89(1)'!A42","v":"2005-06"},{"$f":"'Section 89(1)'!B42","v":0},{"$f":"'Section 89(1)'!C42","v":0},0,{"$f":"'Section 89(1)'!D42","v":0},0,{"$f":"pravesh!E24","v":0},"N.A.",{"$f":"pravesh!F24","v":0},{"$f":"pravesh!G24","v":0},{"$f":"pravesh!K24","v":0},{"$f":"'Section 89(1)'!E42","v":0},{"$f":"'Section 89(1)'!F42","v":0},0,{"$f":"pravesh!L24","v":0},"N.A.",{"$f":"pravesh!M24","v":0},{"$f":"pravesh!N24","v":0},{"$f":"pravesh!O24","v":0},null,{"$f":"'With Arr CFY'!P593","v":280000},"N.A.",{"$f":"'With Arr CFY'!P594","v":28000},{"$f":"'With Arr CFY'!P595","v":6160},{"$f":"'With Arr CFY'!P596","v":314160},{"$f":"'With Arr CFY'!P597","v":"(below 65 years)"},{"$f":"'With Arr CFY'!P598","v":0},{"$f":"'With Arr CFY'!P599","v":314160},945000,{"$f":"'Without Arr CFY'!P593","v":233500},"N.A.",{"$f":"'Without Arr CFY'!P594","v":0},{"$f":"'Without Arr CFY'!P595","v":4670},{"$f":"'Without Arr CFY'!P596","v":238170},null,null,"2005  -  2006","--","NO",null,null,18,"th"]
[null,{"$f":"'Section 89(1)'!A43","v":"2006-07"},{"$f":"'Section 89(1)'!B43","v":0},{"$f":"'Section 89(1)'!C43","v":0},0,{"$f":"'Section 89(1)'!D43","v":0},0,{"$f":"pravesh!E25","v":0},"N.A.",{"$f":"pravesh!F25","v":0},{"$f":"pravesh!G25","v":0},{"$f":"pravesh!K25","v":0},{"$f":"'Section 89(1)'!E43","v":0},{"$f":"'Section 89(1)'!F43","v":0},0,{"$f":"pravesh!L25","v":0},"N.A.",{"$f":"pravesh!M25","v":0},{"$f":"pravesh!N25","v":0},{"$f":"pravesh!O25","v":0},null,{"$f":"'With Arr CFY'!P622","v":280000},"N.A.",{"$f":"'With Arr CFY'!P623","v":28000},{"$f":"'With Arr CFY'!P624","v":6160},{"$f":"'With Arr CFY'!P625","v":314160},{"$f":"'With Arr CFY'!P626","v":"(below 65 years)"},{"$f":"'With Arr CFY'!P627","v":0},{"$f":"'With Arr CFY'!P628","v":314160},945000,{"$f":"'Without Arr CFY'!P622","v":233500},"N.A.",{"$f":"'Without Arr CFY'!P623","v":0},{"$f":"'Without Arr CFY'!P624","v":4670},{"$f":"'Without Arr CFY'!P625","v":238170},null,null,"2006  -  2007","--","NO",null,null,19,"th"]
[null,{"$f":"'Section 89(1)'!A44","v":"2007-08"},{"$f":"'Section 89(1)'!B44","v":0},{"$f":"'Section 89(1)'!C44","v":0},0,{"$f":"'Section 89(1)'!D44","v":0},0,{"$f":"pravesh!E26","v":0},"N.A.",{"$f":"pravesh!F26","v":0},{"$f":"pravesh!G26","v":0},{"$f":"pravesh!K26","v":0},{"$f":"'Section 89(1)'!E44","v":0},{"$f":"'Section 89(1)'!F44","v":0},0,{"$f":"pravesh!L26","v":0},"N.A.",{"$f":"pravesh!M26","v":0},{"$f":"pravesh!N26","v":0},{"$f":"pravesh!O26","v":0},null,{"$f":"'With Arr CFY'!P651","v":279000},"N.A.",{"$f":"'With Arr CFY'!P652","v":27900},{"$f":"'With Arr CFY'!P653","v":9207},{"$f":"'With Arr CFY'!P654","v":316107},{"$f":"'With Arr CFY'!P655","v":"(below 65 years)"},{"$f":"'With Arr CFY'!P656","v":0},{"$f":"'With Arr CFY'!P657","v":316107},945000,{"$f":"'Without Arr CFY'!P651","v":232500},"N.A.",{"$f":"'Without Arr CFY'!P652","v":0},{"$f":"'Without Arr CFY'!P653","v":6975},{"$f":"'Without Arr CFY'!P654","v":239475},null,null,"2007  -  2008","--","NO",null,null,20,"th"]
[null,{"$f":"'Section 89(1)'!A45","v":"2008-09"},{"$f":"'Section 89(1)'!B45","v":0},{"$f":"'Section 89(1)'!C45","v":0},0,{"$f":"'Section 89(1)'!D45","v":0},0,{"$f":"pravesh!E27","v":0},"N.A.",{"$f":"pravesh!F27","v":0},{"$f":"pravesh!G27","v":0},{"$f":"pravesh!K27","v":0},{"$f":"'Section 89(1)'!E45","v":0},{"$f":"'Section 89(1)'!F45","v":0},0,{"$f":"pravesh!L27","v":0},"N.A.",{"$f":"pravesh!M27","v":0},{"$f":"pravesh!N27","v":0},{"$f":"pravesh!O27","v":0},null,{"$f":"'With Arr CFY'!P680","v":235000},"N.A.",{"$f":"'With Arr CFY'!P681","v":23500},{"$f":"'With Arr CFY'!P682","v":7755},{"$f":"'With Arr CFY'!P683","v":266255},{"$f":"'With Arr CFY'!P684","v":"(below 65 years)"},{"$f":"'With Arr CFY'!P685","v":0},{"$f":"'With Arr CFY'!P686","v":266255},945000,{"$f":"'Without Arr CFY'!P680","v":188500},"N.A.",{"$f":"'Without Arr CFY'!P681","v":0},{"$f":"'Without Arr CFY'!P682","v":5655},{"$f":"'Without Arr CFY'!P683","v":194155},null,null,"2008  -  2009","--","NO",null,null,21,"st"]
[null,{"$f":"'Section 89(1)'!A46","v":"2009-10"},{"$f":"'Section 89(1)'!B46","v":0},{"$f":"'Section 89(1)'!C46","v":0},0,{"$f":"'Section 89(1)'!D46","v":0},0,{"$f":"pravesh!E28","v":0},"N.A.",{"$f":"pravesh!F28","v":0},{"$f":"pravesh!G28","v":0},{"$f":"pravesh!K28","v":0},{"$f":"'Section 89(1)'!E46","v":0},{"$f":"'Section 89(1)'!F46","v":0},0,{"$f":"pravesh!L28","v":0},"N.A.",{"$f":"pravesh!M28","v":0},{"$f":"pravesh!N28","v":0},{"$f":"pravesh!O28","v":0},null,{"$f":"'With Arr CFY'!P709","v":234000},"N.A.",{"$f":"'With Arr CFY'!P710","v":0},{"$f":"'With Arr CFY'!P711","v":7020},{"$f":"'With Arr CFY'!P712","v":241020},{"$f":"'With Arr CFY'!P713","v":"(below 65 years)"},{"$f":"'With Arr CFY'!P714","v":0},{"$f":"'With Arr CFY'!P715","v":241020},945000,{"$f":"'Without Arr CFY'!P709","v":187500},"N.A.",{"$f":"'Without Arr CFY'!P710","v":0},{"$f":"'Without Arr CFY'!P711","v":5625},{"$f":"'Without Arr CFY'!P712","v":193125},null,null,"2009  -  2010","--","NO",null,null,22,"nd"]
[null,{"$f":"'Section 89(1)'!A47","v":"2010-11"},{"$f":"'Section 89(1)'!B47","v":0},{"$f":"'Section 89(1)'!C47","v":0},0,{"$f":"'Section 89(1)'!D47","v":0},0,{"$f":"pravesh!E29","v":0},"N.A.",{"$f":"pravesh!F29","v":0},{"$f":"pravesh!G29","v":0},{"$f":"pravesh!K29","v":0},{"$f":"'Section 89(1)'!E47","v":0},{"$f":"'Section 89(1)'!F47","v":0},0,{"$f":"pravesh!L29","v":0},"N.A.",{"$f":"pravesh!M29","v":0},{"$f":"pravesh!N29","v":0},{"$f":"pravesh!O29","v":0},null,{"$f":"'With Arr CFY'!P738","v":184000},"N.A.",{"$f":"'With Arr CFY'!P739","v":0},{"$f":"'With Arr CFY'!P740","v":5520},{"$f":"'With Arr CFY'!P741","v":189520},{"$f":"'With Arr CFY'!P742","v":"(below 65 years)"},{"$f":"'With Arr CFY'!P743","v":0},{"$f":"'With Arr CFY'!P744","v":189520},945000,{"$f":"'Without Arr CFY'!P738","v":137500},"N.A.",{"$f":"'Without Arr CFY'!P739","v":0},{"$f":"'Without Arr CFY'!P740","v":4125},{"$f":"'Without Arr CFY'!P741","v":141625},null,null,"2010  -  2011","--","NO",null,null,23,"rd"]
[null,{"$f":"'Section 89(1)'!A48","v":"2011-12"},{"$f":"'Section 89(1)'!B48","v":0},{"$f":"'Section 89(1)'!C48","v":0},0,{"$f":"'Section 89(1)'!D48","v":0},0,{"$f":"pravesh!E30","v":0},"N.A.",{"$f":"pravesh!F30","v":0},{"$f":"pravesh!G30","v":0},{"$f":"pravesh!K30","v":0},{"$f":"'Section 89(1)'!E48","v":0},{"$f":"'Section 89(1)'!F48","v":0},0,{"$f":"pravesh!L30","v":0},"N.A.",{"$f":"pravesh!M30","v":0},{"$f":"pravesh!N30","v":0},{"$f":"pravesh!O30","v":0},null,{"$f":"'With Arr CFY'!P767","v":182000},"N.A.",{"$f":"'With Arr CFY'!P768","v":0},{"$f":"'With Arr CFY'!P769","v":5460},{"$f":"'With Arr CFY'!P770","v":187460},{"$f":"'With Arr CFY'!P771","v":"(below 60 years)"},{"$f":"'With Arr CFY'!P772","v":0},{"$f":"'With Arr CFY'!P773","v":187460},945000,{"$f":"'Without Arr CFY'!P767","v":135500},"N.A.",{"$f":"'Without Arr CFY'!P768","v":0},{"$f":"'Without Arr CFY'!P769","v":4065},{"$f":"'Without Arr CFY'!P770","v":139565},null,null,"2011  -  2012","--","NO",null,null,24,"th"]
[null,{"$f":"'Section 89(1)'!A49","v":"2012-13"},{"$f":"'Section 89(1)'!B49","v":0},{"$f":"'Section 89(1)'!C49","v":0},0,{"$f":"'Section 89(1)'!D49","v":0},0,{"$f":"pravesh!E31","v":0},"N.A.",{"$f":"pravesh!F31","v":0},{"$f":"pravesh!G31","v":0},{"$f":"pravesh!K31","v":0},{"$f":"'Section 89(1)'!E49","v":0},{"$f":"'Section 89(1)'!F49","v":0},0,{"$f":"pravesh!L31","v":0},"N.A.",{"$f":"pravesh!M31","v":0},{"$f":"pravesh!N31","v":0},{"$f":"pravesh!O31","v":0},null,{"$f":"'With Arr CFY'!P796","v":160000},"N.A.",{"$f":"'With Arr CFY'!P797","v":0},{"$f":"'With Arr CFY'!P798","v":4800},{"$f":"'With Arr CFY'!P799","v":164800},{"$f":"'With Arr CFY'!P800","v":"(below 65 years)"},{"$f":"'With Arr CFY'!P801","v":0},{"$f":"'With Arr CFY'!P802","v":164800},945000,{"$f":"'Without Arr CFY'!P796","v":119000},"N.A.",{"$f":"'Without Arr CFY'!P797","v":0},{"$f":"'Without Arr CFY'!P798","v":3570},{"$f":"'Without Arr CFY'!P799","v":122570},null,null,"2012  -  2013","--","NO",null,null,25,"th"]
[null,{"$f":"'Section 89(1)'!A50","v":"2013-14"},{"$f":"'Section 89(1)'!B50","v":0},{"$f":"'Section 89(1)'!C50","v":0},0,{"$f":"'Section 89(1)'!D50","v":0},0,{"$f":"pravesh!E32","v":0},{"$f":"IF(G34<=C52,0,IF(G34>500000,0,IF(G34>C52,IF(H34<2000,H34,2000),0)))","v":0},{"$f":"pravesh!F32","v":0},{"$f":"ROUND((H34-I34)*3%,0)","v":0},{"$f":"H34-I34+J34+K34","v":0},{"$f":"'Section 89(1)'!E50","v":0},{"$f":"'Section 89(1)'!F50","v":0},0,{"$f":"pravesh!L32","v":0},{"$f":"IF(O34<=C52,0,IF(O34>500000,0,IF(O34>C52,IF(P34<2000,P34,2000),0)))","v":0},{"$f":"pravesh!M32","v":0},{"$f":"ROUND((P34-Q34)*3%,0)","v":0},{"$f":"P34-Q34+R34+S34","v":0},{"$f":"'With Arr CFY'!H820","v":1100000},{"$f":"'With Arr CFY'!P825","v":160000},{"$f":"IF(U34<=C52,0,IF(U34>500000,0,IF(U34>C52,IF(V34<2000,V34,2000),0)))","v":0},{"$f":"'With Arr CFY'!P826","v":0},{"$f":"IF(U34>0,ROUND(((V34-W34)+X34)*3%,0),'With Arr CFY'!P827)","v":4800},{"$f":"IF(W34>0,V34-W34+X34+Y34,'With Arr CFY'!P828)","v":164800},{"$f":"'With Arr CFY'!P829","v":"(below 60 years)"},{"$f":"'With Arr CFY'!P830","v":0},{"$f":"'With Arr CFY'!P831","v":164800},{"$f":"'Without Arr CFY'!H820","v":945000},{"$f":"'Without Arr CFY'!P825","v":119000},{"$f":"IF(AD34<=C52,0,IF(AD34>500000,0,IF(AD34>C52,IF(AE34<2000,AE34,2000),0)))","v":0},{"$f":"'Without Arr CFY'!P826","v":0},{"$f":"IF(AD34>0,ROUND((AE34-AF34)*3%,0),'Without Arr CFY'!P827)","v":3570},{"$f":"IF(AF34>0,AE34-AF34+AG34+AH34,'Without Arr CFY'!P828)","v":122570},null,null,"2013  -  2014","--","NO",null,null,26,"th"]
[null,{"$f":"'Section 89(1)'!A51","v":"2014-15"},{"$f":"'Section 89(1)'!B51","v":0},{"$f":"'Section 89(1)'!C51","v":0},0,{"$f":"'Section 89(1)'!D51","v":0},0,{"$f":"pravesh!E33","v":0},{"$f":"IF(G35<=C53,0,IF(G35>500000,0,IF(G35>C53,IF(H35<2000,H35,2000),0)))","v":0},{"$f":"pravesh!F33","v":0},{"$f":"ROUND((H35-I35)*3%,0)","v":0},{"$f":"H35-I35+J35+K35","v":0},{"$f":"'Section 89(1)'!E51","v":0},{"$f":"'Section 89(1)'!F51","v":0},0,{"$f":"pravesh!L33","v":0},{"$f":"IF(O35<=C53,0,IF(O35>500000,0,IF(O35>C53,IF(P35<2000,P35,2000),0)))","v":0},{"$f":"pravesh!M33","v":0},{"$f":"ROUND((P35-Q35)*3%,0)","v":0},{"$f":"P35-Q35+R35+S35","v":0},{"$f":"U34","v":1100000},{"$f":"'With Arr CFY'!P854","v":155000},{"$f":"IF(U35<=C53,0,IF(U35>500000,0,IF(U35>C53,IF(V35<2000,V35,2000),0)))","v":0},{"$f":"'With Arr CFY'!P855","v":0},{"$f":"IF(U35>0,ROUND(((V35-W35)+X35)*3%,0),'With Arr CFY'!P856)","v":4650},{"$f":"IF(W35>0,V35-W35+X35+Y35,'With Arr CFY'!P857)","v":159650},{"$f":"'With Arr CFY'!P858","v":"(below 60 years)"},{"$f":"'With Arr CFY'!P859","v":0},{"$f":"'With Arr CFY'!P860","v":159650},{"$f":"'Without Arr CFY'!H849","v":945000},{"$f":"'Without Arr CFY'!P854","v":114000},{"$f":"IF(AD35<=C53,0,IF(AD35>500000,0,IF(AD35>C53,IF(AE35<2000,AE35,2000),0)))","v":0},{"$f":"'Without Arr CFY'!P855","v":0},{"$f":"IF(AD35>0,ROUND((AE35-AF35)*3%,0),'Without Arr CFY'!P856)","v":3420},{"$f":"IF(AF35>0,AE35-AF35+AG35+AH35,'Without Arr CFY'!P857)","v":117420},null,null,"2014  -  2015","--","NO",null,null,27,"th"]
[null,{"$f":"'Section 89(1)'!A52","v":"2015-16"},{"$f":"'Section 89(1)'!B52","v":0},{"$f":"'Section 89(1)'!C52","v":0},0,{"$f":"'Section 89(1)'!D52","v":0},0,{"$f":"pravesh!E34","v":0},{"$f":"IF(G36<=C54,0,IF(G36>500000,0,IF(G36>C54,IF(H36<2000,H36,2000),0)))","v":0},{"$f":"pravesh!F34","v":0},{"$f":"ROUND((H36-I36)*3%,0)","v":0},0,{"$f":"'Section 89(1)'!E52","v":0},{"$f":"'Section 89(1)'!F52","v":0},0,{"$f":"pravesh!L34","v":0},{"$f":"IF(O36<=C54,0,IF(O36>500000,0,IF(O36>C54,IF(P36<2000,P36,2000),0)))","v":0},{"$f":"pravesh!M34","v":0},{"$f":"ROUND((P36-Q36)*3%,0)","v":0},0,1100000,{"$f":"'With Arr CFY'!P883","v":155000},{"$f":"IF(U36<=C54,0,IF(U36>500000,0,IF(U36>C54,IF(V36<2000,V36,2000),0)))","v":0},{"$f":"'With Arr CFY'!P884","v":0},{"$f":"IF(U36>0,ROUND(((V36-W36)+X36)*3%,0),'With Arr CFY'!P885)","v":4650},{"$f":"IF(W36>0,V36-W36+X36+Y36,'With Arr CFY'!P886)","v":159650},{"$f":"'With Arr CFY'!P887","v":"(below 60 years)"},{"$f":"'With Arr CFY'!P888","v":0},{"$f":"'With Arr CFY'!P889","v":159650},{"$f":"'Without Arr CFY'!H878","v":945000},{"$f":"'Without Arr CFY'!P883","v":114000},{"$f":"IF(AD36<=C54,0,IF(AD36>500000,0,IF(AD36>C54,IF(AE36<2000,AE36,2000),0)))","v":0},{"$f":"'Without Arr CFY'!P884","v":0},{"$f":"IF(AD36>0,ROUND((AE36-AF36)*3%,0),'Without Arr CFY'!P885)","v":3420},{"$f":"IF(AF36>0,AE36-AF36+AG36+AH36,'Without Arr CFY'!P886)","v":117420},null,null,null,0,"YES",null,null,28,"th"]
[null,{"$f":"'Section 89(1)'!A53","v":"2016-17"},{"$f":"'Section 89(1)'!B53","v":0},{"$f":"'Section 89(1)'!C53","v":0},0,{"$f":"'Section 89(1)'!D53","v":0},0,{"$f":"pravesh!E35","v":0},{"$f":"IF(G37<=C55,0,IF(G37>500000,0,IF(G37>C55,IF(H37<5000,H37,5000),0)))","v":0},{"$f":"pravesh!F35","v":0},{"$f":"ROUND((H37-I37)*3%,0)","v":0},0,{"$f":"'Section 89(1)'!E53","v":0},{"$f":"'Section 89(1)'!F53","v":0},0,{"$f":"pravesh!L35","v":0},{"$f":"IF(O37<=C55,0,IF(O37>500000,0,IF(O37>C55,IF(P37<5000,P37,5000),0)))","v":0},{"$f":"pravesh!M35","v":0},{"$f":"ROUND((P37-Q37)*3%,0)","v":0},0,1100000,{"$f":"'With Arr CFY'!P912","v":155000},{"$f":"IF(U37<=C55,0,IF(U37>500000,0,IF(U37>C55,IF(V37<5000,V37,5000),0)))","v":0},{"$f":"'With Arr CFY'!P913","v":0},{"$f":"IF(U37>0,ROUND(((V37-W37)+X37)*3%,0),'With Arr CFY'!P914)","v":4650},{"$f":"IF(W37>0,V37-W37+X37+Y37,'With Arr CFY'!P915)","v":159650},{"$f":"'With Arr CFY'!P916","v":"(below 60 years)"},{"$f":"'With Arr CFY'!P917","v":0},{"$f":"'With Arr CFY'!P918","v":159650},{"$f":"'Without Arr CFY'!H907","v":945000},{"$f":"'Without Arr CFY'!P912","v":114000},{"$f":"IF(AD37<=C55,0,IF(AD37>500000,0,IF(AD37>C55,IF(AE37<5000,AE37,5000),0)))","v":0},{"$f":"'Without Arr CFY'!P913","v":0},{"$f":"IF(AD37>0,ROUND((AE37-AF37)*3%,0),'Without Arr CFY'!P914)","v":3420},{"$f":"IF(AF37>0,AE37-AF37+AG37+AH37,'Without Arr CFY'!P915)","v":117420},null,null,null,0,"YES",null,null,28,"th"]
[null,{"$f":"'Section 89(1)'!A54","v":"2017-18"},{"$f":"'Section 89(1)'!B54","v":300000},{"$f":"'Section 89(1)'!C54","v":10000},310000,{"$f":"'Section 89(1)'!D54","v":0},310000,{"$f":"pravesh!E36","v":3000},{"$f":"IF(G38<=C56,0,IF(G38>350000,0,IF(G38>C56,IF(H38<2500,H38,2500),0)))","v":2500},{"$f":"pravesh!F36","v":0},{"$f":"ROUND((H38-I38)*3%,0)","v":15},515,{"$f":"'Section 89(1)'!E54","v":300000},{"$f":"'Section 89(1)'!F54","v":0},300000,{"$f":"pravesh!L36","v":2500},{"$f":"IF(O38<=250000,0,IF(O38>350000,0,IF(O38>300000,2500,IF(O38>50000,P38))))","v":2500},{"$f":"pravesh!M36","v":0},{"$f":"ROUND((P38-Q38)*3%,0)","v":0},0,1100000,{"$f":"'With Arr CFY'!P941","v":142500},{"$f":"IF(U38<=250000,0,IF(U38>350000,0,IF(U38>300000,2500,IF(U38>50000,V38))))","v":0},{"$f":"'With Arr CFY'!P942","v":0},{"$f":"IF(U38>0,ROUND(((V38-W38)+X38)*3%,0),'With Arr CFY'!P943)","v":4275},{"$f":"IF(W38>0,V38-W38+X38+Y38,'With Arr CFY'!P944)","v":146775},{"$f":"'With Arr CFY'!P945","v":"(below 60 years)"},{"$f":"'With Arr CFY'!P946","v":0},{"$f":"'With Arr CFY'!P947","v":146775},{"$f":"'Without Arr CFY'!H936","v":945000},{"$f":"'Without Arr CFY'!P941","v":101500},{"$f":"IF(AD38<=250000,0,IF(AD38>350000,0,IF(AD38>300000,2500,IF(AD38>50000,AE38))))","v":0},{"$f":"'Without Arr CFY'!P942","v":0},{"$f":"IF(AD38>0,ROUND((AE38-AF38)*3%,0),'Without Arr CFY'!P943)","v":3045},{"$f":"IF(AF38>0,AE38-AF38+AG38+AH38,'Without Arr CFY'!P944)","v":104545},null,null,null,0,"YES",null,null,28,"th"]
[null,{"$f":"'Section 89(1)'!A55","v":"2018-19"},{"$f":"'Section 89(1)'!B55","v":320000},{"$f":"'Section 89(1)'!C55","v":15000},335000,{"$f":"'Section 89(1)'!D55","v":0},335000,{"$f":"pravesh!E37","v":4250},{"$f":"IF(G39<=C57,0,IF(G39>350000,0,IF(G39>C57,IF(H39<2500,H39,2500),0)))","v":2500},{"$f":"pravesh!F37","v":0},{"$f":"ROUND((H39-I39)*4%,0)","v":70},1820,{"$f":"'Section 89(1)'!E55","v":320000},{"$f":"'Section 89(1)'!F55","v":0},320000,{"$f":"pravesh!L37","v":3500},{"$f":"IF(O39<=250000,0,IF(O39>350000,0,IF(O39>300000,2500,IF(O39>50000,P39))))","v":2500},{"$f":"pravesh!M37","v":0},{"$f":"ROUND((P39-Q39)*4%,0)","v":40},1040,1100000,{"$f":"'With Arr CFY'!P970","v":142500},{"$f":"IF(U39<=250000,0,IF(U39>350000,0,IF(U39>300000,2500,IF(U39>50000,V39))))","v":0},{"$f":"'With Arr CFY'!P971","v":0},{"$f":"IF(U39>0,ROUND(((V39-W39)+X39)*4%,0),'With Arr CFY'!P972)","v":5700},{"$f":"IF(W39>0,V39-W39+X39+Y39,'With Arr CFY'!P973)","v":148200},{"$f":"'With Arr CFY'!P974","v":"(below 60 years)"},{"$f":"'With Arr CFY'!P975","v":0},{"$f":"'With Arr CFY'!P976","v":148200},{"$f":"'Without Arr CFY'!H965","v":945000},{"$f":"'Without Arr CFY'!P970","v":101500},{"$f":"IF(AD39<=250000,0,IF(AD39>350000,0,IF(AD39>300000,2500,IF(AD39>50000,AE39))))","v":0},{"$f":"'Without Arr CFY'!P971","v":0},{"$f":"IF(AD39>0,ROUND((AE39-AF39)*4%,0),'Without Arr CFY'!P972)","v":4060},{"$f":"IF(AF39>0,AE39-AF39+AG39+AH39,'Without Arr CFY'!P973)","v":105560},null,null,null,0,"YES",null,null,28,"th"]
[null,{"$f":"'Section 89(1)'!A56","v":"2019-20"},{"$f":"'Section 89(1)'!B56","v":350000},{"$f":"'Section 89(1)'!C56","v":10000},360000,{"$f":"'Section 89(1)'!D56","v":0},360000,{"$f":"pravesh!E38","v":5500},{"$f":"IF(G40<=C58,0,IF(G40>500000,0,IF(G40>C58,IF(H40<12500,H40,12500),0)))","v":5500},{"$f":"pravesh!F38","v":0},0,0,{"$f":"'Section 89(1)'!E56","v":350000},{"$f":"'Section 89(1)'!F56","v":0},350000,{"$f":"pravesh!L38","v":5000},{"$f":"IF(O40<=C58,0,IF(O40>500000,0,IF(O40>K58,IF(P40<12500,P40,12500),0)))","v":5000},{"$f":"pravesh!M38","v":0},0,0,1100000,{"$f":"'With Arr CFY'!P999","v":142500},{"$f":"IF(U40<=C58,0,IF(U40>500000,0,IF(U40>Q58,IF(V40<12500,V40,12500),0)))","v":0},{"$f":"'With Arr CFY'!P1000","v":0},{"$f":"IF(U40>0,ROUND(((V40-W40)+X40)*4%,0),'With Arr CFY'!P1001)","v":5700},{"$f":"IF(W40>0,V40-W40+X40+Y40,'With Arr CFY'!P1002)","v":148200},{"$f":"'With Arr CFY'!P1003","v":"(below 60 years)"},{"$f":"'With Arr CFY'!P1004","v":0},{"$f":"'With Arr CFY'!P1005","v":148200},{"$f":"'Without Arr CFY'!H994","v":945000},{"$f":"'Without Arr CFY'!P999","v":101500},{"$f":"IF(AD40<=C58,0,IF(AD40>500000,0,IF(AD40>Z58,IF(AE40<12500,AE40,12500),0)))","v":0},{"$f":"'Without Arr CFY'!P1000","v":0},{"$f":"IF(AD40>0,ROUND((AE40-AF40)*4%,0),'Without Arr CFY'!P1001)","v":4060},{"$f":"IF(AF40>0,AE40-AF40+AG40+AH40,'Without Arr CFY'!P1002)","v":105560},null,null,null,0,"YES",null,null,28,"th"]
[{"$f":"'Section 89(1)'!J57","v":"Existing Option"},{"$f":"'Section 89(1)'!A57","v":"2020-21"},{"$f":"'Section 89(1)'!B57","v":375000},{"$f":"'Section 89(1)'!C57","v":20000},395000,{"$f":"'Section 89(1)'!D57","v":0},395000,{"$f":"pravesh!E39","v":7250},{"$f":"IF(A41=\"New option u/s 115BAC\",'115BAC'!K351,IF(G41<=C59,0,IF(G41>500000,0,IF(G41>C59,IF(H41<12500,H41,12500),0))))","v":7250},{"$f":"pravesh!F39","v":0},0,0,{"$f":"'Section 89(1)'!E57","v":375000},{"$f":"'Section 89(1)'!F57","v":0},375000,{"$f":"pravesh!L39","v":6250},{"$f":"IF(A41=\"New option u/s 115BAC\",'115BAC'!K424,IF(O41<=C59,0,IF(O41>500000,0,IF(O41>K59,IF(P41<12500,P41,12500),0))))","v":6250},{"$f":"pravesh!M39","v":0},0,0,1100000,{"$f":"IF(A41=\"New option u/s 115BAC\",'115BAC'!D497,'With Arr CFY'!P1028)","v":142500},{"$f":"IF(A41=\"New option u/s 115BAC\",'115BAC'!K497,IF(U41<=C59,0,IF(U41>500000,0,IF(U41>Q59,IF(V41<12500,V41,12500),0))))","v":0},{"$f":"IF(A41=\"New option u/s 115BAC\",'115BAC'!E497,'With Arr CFY'!P1029)","v":0},{"$f":"IF(A41=\"New option u/s 115BAC\",'115BAC'!L497,IF(U41>0,ROUND(((V41-W41)+X41)*4%,0),'With Arr CFY'!P1030))","v":5700},{"$f":"IF(A41=\"New option u/s 115BAC\",'115BAC'!M497,IF(V41>0,ROUND(((W41-X41)+Y41)*4%,0),'With Arr CFY'!P1031))","v":228},{"$f":"IF(A41=\"New option u/s 115BAC\",'115BAC'!H497,IF(W41>0,ROUND(((X41-Y41)+Z41)*4%,0),'With Arr CFY'!P1032))","v":"(below 60 years)"},{"$f":"IF(A41=\"New option u/s 115BAC\",'115BAC'!I497,IF(X41>0,ROUND(((Y41-Z41)+AA41)*4%,0),'With Arr CFY'!P1033))","v":0},{"$f":"IF(A41=\"New option u/s 115BAC\",'115BAC'!M497,'With Arr CFY'!P1034)","v":148200},{"$f":"'Without Arr CFY'!H1023","v":945000},{"$f":"IF(A41=\"New option u/s 115BAC\",'115BAC'!D569,'Without Arr CFY'!P1028)","v":101500},{"$f":"IF(A41=\"New option u/s 115BAC\",'115BAC'!K569,IF(AD41<=C59,0,IF(AD41>500000,0,IF(AD41>Z59,IF(AE41<12500,AE41,12500),0))))","v":0},{"$f":"IF(A41=\"New option u/s 115BAC\",'115BAC'!E569,'Without Arr CFY'!P1029)","v":0},{"$f":"IF(AD41>0,ROUND((AE41-AF41)*4%,0),'Without Arr CFY'!P1030)","v":4060},{"$f":"AE41-AF41+AG41+AH41","v":105560},",IF(AE41>0,AD41-AE41+AF41+AG41",null,null,0,"YES",null,null,28,"th"]
[{"$f":"'Section 89(1)'!J58","v":"New option u/s 115BAC"},{"$f":"'Section 89(1)'!A58","v":"2021-22"},{"$f":"'Section 89(1)'!B58","v":410000},{"$f":"'Section 89(1)'!C58","v":50000},460000,{"$f":"'Section 89(1)'!D58","v":0},460000,{"$f":"pravesh!E40","v":10500},{"$f":"IF(A42=\"New option u/s 115BAC\",'115BAC'!K352,IF(G42<=C60,0,IF(G42>500000,0,IF(G42>C60,IF(H42<12500,H42,12500),0))))","v":10500},{"$f":"pravesh!F40","v":0},0,0,{"$f":"'Section 89(1)'!E58","v":410000},{"$f":"'Section 89(1)'!F58","v":0},410000,{"$f":"pravesh!L40","v":8000},{"$f":"IF(A42=\"New option u/s 115BAC\",'115BAC'!K425,IF(O42<=C60,0,IF(O42>500000,0,IF(O42>K60,IF(P42<12500,P42,12500),0))))","v":8000},{"$f":"pravesh!M40","v":0},0,0,1100000,{"$f":"IF(A42=\"New option u/s 115BAC\",'115BAC'!D498,'With Arr CFY'!P1057)","v":95000},{"$f":"IF(A42=\"New option u/s 115BAC\",'115BAC'!K498,IF(U42<=C60,0,IF(U42>500000,0,IF(U42>Q60,IF(V42<12500,V42,12500),0))))","v":0},{"$f":"IF(A42=\"New option u/s 115BAC\",'115BAC'!E498,'With Arr CFY'!P1058)","v":0},{"$f":"IF(A42=\"New option u/s 115BAC\",'115BAC'!L498,IF(U42>0,ROUND(((V42-W42)+X42)*4%,0),'With Arr CFY'!P1059))","v":3800},{"$f":"IF(A42=\"New option u/s 115BAC\",'115BAC'!M498,IF(V42>0,ROUND(((W42-X42)+Y42)*4%,0),'With Arr CFY'!P1060))","v":98800},{"$f":"IF(A42=\"New option u/s 115BAC\",'115BAC'!H498,IF(W42>0,ROUND(((X42-Y42)+Z42)*4%,0),'With Arr CFY'!P1061))","v":"Not Defined"},{"$f":"IF(A42=\"New option u/s 115BAC\",'115BAC'!I498,IF(X42>0,ROUND(((Y42-Z42)+AA42)*4%,0),'With Arr CFY'!P1062))","v":0},{"$f":"IF(A42=\"New option u/s 115BAC\",'115BAC'!M498,'With Arr CFY'!P1063)","v":98800},{"$f":"'Without Arr CFY'!H1052","v":945000},{"$f":"IF(A42=\"New option u/s 115BAC\",'115BAC'!D570,'Without Arr CFY'!P1057)","v":66750},{"$f":"IF(A42=\"New option u/s 115BAC\",'115BAC'!K570,IF(AD42<=C60,0,IF(AD42>500000,0,IF(AD42>Z60,IF(AE42<12500,AE42,12500),0))))","v":0},{"$f":"IF(A42=\"New option u/s 115BAC\",'115BAC'!E570,'Without Arr CFY'!P1058)","v":0},{"$f":"IF(AD42>0,ROUND((AE42-AF42)*4%,0),'Without Arr CFY'!P1059)","v":2670},{"$f":"AE42-AF42+AG42+AH42","v":69420},null,null,null,0,"YES",null,null,28,"th"]
[{"$f":"'Section 89(1)'!J59","v":"New option u/s 115BAC"},{"$f":"'Section 89(1)'!A59","v":"2022-23"},{"$f":"'Section 89(1)'!B59","v":420000},{"$f":"'Section 89(1)'!C59","v":25000},445000,{"$f":"'Section 89(1)'!D59","v":0},445000,{"$f":"pravesh!E41","v":9750},{"$f":"IF(A43=\"New option u/s 115BAC\",'115BAC'!K353,IF(G43<=C61,0,IF(G43>500000,0,IF(G43>C61,IF(H43<12500,H43,12500),0))))","v":9750},{"$f":"pravesh!F41","v":0},0,0,{"$f":"'Section 89(1)'!E59","v":420000},{"$f":"'Section 89(1)'!F59","v":0},420000,{"$f":"pravesh!L41","v":8500},{"$f":"IF(A43=\"New option u/s 115BAC\",'115BAC'!K426,IF(O43<=C61,0,IF(O43>500000,0,IF(O43>K61,IF(P43<12500,P43,12500),0))))","v":8500},{"$f":"pravesh!M41","v":0},0,0,1100000,{"$f":"IF(A43=\"New option u/s 115BAC\",'115BAC'!D499,'With Arr CFY'!P1086)","v":94999.500000000015},{"$f":"IF(A43=\"New option u/s 115BAC\",'115BAC'!K499,IF(U43<=C61,0,IF(U43>500000,0,IF(U43>Q61,IF(V43<12500,V43,12500),0))))","v":0},{"$f":"IF(A43=\"New option u/s 115BAC\",'115BAC'!E499,'With Arr CFY'!P1087)","v":0},{"$f":"IF(A43=\"New option u/s 115BAC\",'115BAC'!L499,IF(U43>0,ROUND(((V43-W43)+X43)*4%,0),'With Arr CFY'!P1088))","v":3800},{"$f":"IF(A43=\"New option u/s 115BAC\",'115BAC'!M499,IF(V43>0,ROUND(((W43-X43)+Y43)*4%,0),'With Arr CFY'!P1089))","v":98799.500000000015},{"$f":"IF(A43=\"New option u/s 115BAC\",'115BAC'!H499,IF(W43>0,ROUND(((X43-Y43)+Z43)*4%,0),'With Arr CFY'!P1090))","v":"Not Defined"},{"$f":"IF(A43=\"New option u/s 115BAC\",'115BAC'!I499,IF(X43>0,ROUND(((Y43-Z43)+AA43)*4%,0),'With Arr CFY'!P1091))","v":0},{"$f":"IF(A43=\"New option u/s 115BAC\",'115BAC'!M499,'With Arr CFY'!P1092)","v":98799.500000000015},{"$f":"'Without Arr CFY'!H1081","v":945000},{"$f":"IF(A43=\"New option u/s 115BAC\",'115BAC'!D571,'Without Arr CFY'!P1086)","v":66750},{"$f":"IF(A43=\"New option u/s 115BAC\",'115BAC'!K571,IF(AD43<=C61,0,IF(AD43>500000,0,IF(AD43>Z61,IF(AE43<12500,AE43,12500),0))))","v":0},{"$f":"IF(A43=\"New option u/s 115BAC\",'115BAC'!E571,'Without Arr CFY'!P1087)","v":0},{"$f":"IF(AD43>0,ROUND((AE43-AF43)*4%,0),'Without Arr CFY'!P1088)","v":2670},{"$f":"AE43-AF43+AG43+AH43","v":69420},null,null,null,0,"YES",null,null,28,"th"]
[{"$f":"'Section 89(1)'!J60","v":"New option u/s 115BAC"},{"$f":"'Section 89(1)'!A60","v":"2023-24"},{"$f":"'Section 89(1)'!B60","v":800000},{"$f":"'Section 89(1)'!C60","v":25000},{"$f":"C44+D44","v":825000},{"$f":"'Section 89(1)'!D60","v":0},{"$f":"ROUND((E44-F44),-1)","v":825000},{"$f":"pravesh!E42","v":37500},{"$f":"IF(A44=\"New option u/s 115BAC\",'115BAC'!K354,IF(G44<=C62,0,IF(G44>500000,0,IF(G44>C62,IF(H44<12500,H44,12500),0))))","v":0},{"$f":"pravesh!F42","v":0},1500,39000,{"$f":"'Section 89(1)'!E60","v":800000},{"$f":"'Section 89(1)'!F60","v":0},{"$f":"ROUND((M44-N44),-1)","v":800000},{"$f":"pravesh!L42","v":35000},{"$f":"IF(A44=\"New option u/s 115BAC\",'115BAC'!K427,IF(O44<=C62,0,IF(O44>500000,0,IF(O44>K62,IF(P44<12500,P44,12500),0))))","v":0},{"$f":"pravesh!M42","v":0},1400,36400,1100000,{"$f":"IF(A44=\"New option u/s 115BAC\",'115BAC'!D500,'With Arr CFY'!P1115)","v":75000},{"$f":"IF(A44=\"New option u/s 115BAC\",'115BAC'!K500,IF(U44<=C62,0,IF(U44>500000,0,IF(U44>Q62,IF(V44<12500,V44,12500),0))))","v":0},{"$f":"IF(A44=\"New option u/s 115BAC\",'115BAC'!E500,'With Arr CFY'!P1116)","v":0},{"$f":"IF(A44=\"New option u/s 115BAC\",'115BAC'!L500,IF(U44>0,ROUND(((V44-W44)+X44)*4%,0),'With Arr CFY'!P1117))","v":3000},{"$f":"IF(A44=\"New option u/s 115BAC\",'115BAC'!M500,IF(V44>0,ROUND(((W44-X44)+Y44)*4%,0),'With Arr CFY'!P1118))","v":78000},{"$f":"IF(A44=\"New option u/s 115BAC\",'115BAC'!H500,IF(W44>0,ROUND(((X44-Y44)+Z44)*4%,0),'With Arr CFY'!P1119))","v":"Not Defined"},{"$f":"IF(A44=\"New option u/s 115BAC\",'115BAC'!I500,IF(X44>0,ROUND(((Y44-Z44)+AA44)*4%,0),'With Arr CFY'!P1120))","v":0},{"$f":"IF(A44=\"New option u/s 115BAC\",'115BAC'!M500,'With Arr CFY'!P1121)","v":78000},{"$f":"'Without Arr CFY'!H1110","v":945000},{"$f":"IF(A44=\"New option u/s 115BAC\",'115BAC'!D572,'Without Arr CFY'!P1115)","v":51750},{"$f":"IF(A44=\"New option u/s 115BAC\",'115BAC'!K572,IF(AD44<=C62,0,IF(AD44>500000,0,IF(AD44>Z62,IF(AE44<12500,AE44,12500),0))))","v":0},{"$f":"IF(A44=\"New option u/s 115BAC\",'115BAC'!E572,'Without Arr CFY'!P1116)","v":0},{"$f":"IF(AD44>0,ROUND((AE44-AF44)*4%,0),'Without Arr CFY'!P1117)","v":2070},{"$f":"AE44-AF44+AG44+AH44","v":53820},null,null,null,{"$f":"IF(AL44=$AM$3,AL44,IF(AL44=$AM$4,AL44,\"--\"))","v":0},{"$f":"IF(AL44>$AM$4,\"NO\",IF(AL44>=$AM$3,\"YES\",IF(AL44=AM44,\"YES\",\"NO\")))","v":"YES"},null,null,28,"th"]
[{"$f":"'Section 89(1)'!J61","v":"New option u/s 115BAC"},{"$f":"'Section 89(1)'!A61","v":"2024-25"},{"$f":"'Section 89(1)'!B61","v":0},{"$f":"'Section 89(1)'!C61","v":0},{"$f":"C45+D45","v":0},{"$f":"'Section 89(1)'!D61","v":0},{"$f":"ROUND((E45-F45),-1)","v":0},{"$f":"pravesh!E43","v":236000},{"$f":"IF(A45=\"New option u/s 115BAC\",'115BAC'!K355,IF(G45<=C63,0,IF(G45>500000,0,IF(G45>C63,IF(H45<12500,H45,12500),0))))","v":0},{"$f":"pravesh!F43","v":0},{"$f":"ROUND((H45-I45)*4%,0)","v":9440},{"$f":"H45-I45+J45+K45","v":245440},{"$f":"'Section 89(1)'!E61","v":0},{"$f":"'Section 89(1)'!F61","v":0},{"$f":"ROUND((M45-N45),-1)","v":0},{"$f":"pravesh!L43","v":65000},{"$f":"IF(A45=\"New option u/s 115BAC\",'115BAC'!K428,IF(O45<=C63,0,IF(O45>500000,0,IF(O45>K63,IF(P45<12500,P45,12500),0))))","v":0},{"$f":"pravesh!M43","v":0},{"$f":"ROUND((P45-Q45)*4%,0)","v":2600},{"$f":"P45-Q45+R45+S45","v":67600},1100000,{"$f":"IF(A45=\"New option u/s 115BAC\",'115BAC'!D501,'With Arr CFY'!P1144)","v":65000},{"$f":"IF(A45=\"New option u/s 115BAC\",'115BAC'!K501,IF(U45<=C63,0,IF(U45>500000,0,IF(U45>Q63,IF(V45<12500,V45,12500),0))))","v":0},{"$f":"IF(A45=\"New option u/s 115BAC\",'115BAC'!E501,'With Arr CFY'!P1145)","v":0},{"$f":"IF(A45=\"New option u/s 115BAC\",'115BAC'!L501,IF(U45>0,ROUND(((V45-W45)+X45)*4%,0),'With Arr CFY'!P1146))","v":2600},{"$f":"IF(A45=\"New option u/s 115BAC\",'115BAC'!M501,IF(V45>0,ROUND(((W45-X45)+Y45)*4%,0),'With Arr CFY'!P1147))","v":67600},{"$f":"IF(A45=\"New option u/s 115BAC\",'115BAC'!H501,IF(W45>0,ROUND(((X45-Y45)+Z45)*4%,0),'With Arr CFY'!P1148))","v":"Not Defined"},{"$f":"IF(A45=\"New option u/s 115BAC\",'115BAC'!I501,IF(X45>0,ROUND(((Y45-Z45)+AA45)*4%,0),'With Arr CFY'!P1149))","v":0},{"$f":"IF(A45=\"New option u/s 115BAC\",'115BAC'!M501,'With Arr CFY'!P1150)","v":67600},{"$f":"'Without Arr CFY'!H1139","v":945000},{"$f":"IF(A45=\"New option u/s 115BAC\",'115BAC'!D573,'Without Arr CFY'!P1144)","v":44500},{"$f":"IF(A45=\"New option u/s 115BAC\",'115BAC'!K573,IF(AD45<=C63,0,IF(AD45>500000,0,IF(AD45>Z63,IF(AE45<12500,AE45,12500),0))))","v":0},{"$f":"IF(A45=\"New option u/s 115BAC\",'115BAC'!E573,'Without Arr CFY'!P1145)","v":0},{"$f":"IF(AD45>0,ROUND((AE45-AF45)*4%,0),'Without Arr CFY'!P1146)","v":1780},{"$f":"AE45-AF45+AG45+AH45","v":46280},null,null,null,{"$f":"IF(AL45=$AM$3,AL45,IF(AL45=$AM$4,AL45,\"--\"))","v":0},{"$f":"IF(AL45>$AM$4,\"NO\",IF(AL45>=$AM$3,\"YES\",IF(AL45=AM45,\"YES\",\"NO\")))","v":"YES"},null,null,28,"th"]
[null,{"$f":"'Section 89(1)'!A62","v":"TOTAL"},{"$f":"SUM(C6:C45)","v":2975000},155000,3130000,0,3130000,313750,38000,0,11025,286775,2975000,0,2975000,133750,32750,0,4040,105040,null,{"$f":"INDEX($V$6:$V$45,MATCH($AC$2,$B$6:$B$45,0))","v":65000},{"$f":"INDEX($W$6:$W$45,MATCH($AC$2,$B$6:$B$45,0))","v":0},{"$f":"INDEX($X$6:$X$45,MATCH($AC$2,$B$6:$B$45,0))","v":0},{"$f":"INDEX($Y$6:$Y$45,MATCH($AC$2,$B$6:$B$45,0))","v":2600},{"$f":"INDEX($Z$6:$Z$45,MATCH($AC$2,$B$6:$B$45,0))","v":67600},{"$f":"INDEX($AA$6:$AA$45,MATCH($AC$2,$B$6:$B$45,0))","v":"Not Defined"},{"$f":"INDEX($AB$6:$AB$45,MATCH($AC$2,$B$6:$B$45,0))","v":0},{"$f":"INDEX($AC$6:$AC$45,MATCH($AC$2,$B$6:$B$45,0))","v":67600},null,{"$f":"INDEX($AE$6:$AE$45,MATCH($AC$2,$B$6:$B$45,0))","v":44500},{"$f":"INDEX($AF$6:$AF$45,MATCH($AC$2,$B$6:$B$45,0))","v":0},{"$f":"INDEX($AG$6:$AG$45,MATCH($AC$2,$B$6:$B$45,0))","v":0},{"$f":"INDEX($AH$6:$AH$45,MATCH($AC$2,$B$6:$B$45,0))","v":1780},{"$f":"INDEX($AI$6:$AI$45,MATCH($AC$2,$B$6:$B$45,0))","v":46280},null,null,null,0,"YES",null,null,29,"th"]
[null,{"$f":"'Section 89(1)'!$C$15","v":"Existing Option"},null,null,null,null,null,null,{"$f":"IF(E48<=N47,0,IF(E48>500000,0,IF(E48>N47,IF(G47<12500,G47,12500),0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"YES",null,null,30,"th"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"st"]
[null,null,null,null,"Taxable Income",null,null,null,{"$f":"G44","v":825000},"Salary with Arrear",null,null,"Taxable Income",null,null,null,{"$f":"O44","v":800000},"Salary without Arrear",null,null,null,"Taxable Income",null,null,null,{"$f":"U44","v":1100000},"With Arr CFY",null,null,null,"Taxable Income",null,null,null,{"$f":"AD44","v":945000},"Without Arr CFY"]
[null,"Cal Year","Basic exemption",null,"New tax rates",null,null,null,"Appl Amt","Balance","Tax","Tx credit","New tax rates",null,null,null,"Appl Amt","Balance","Tax","Tx credit",null,"New tax rates",null,null,null,"Appl Amt","Balance","Tax","Tx credit",null,"New tax rates",null,null,null,"Appl Amt","Balance","Tax","Tx credit",null,null,null,null,null,"e.cess","total tax"]
[null,null,null,null,0,300000,0,{"$f":"F51-E51","v":300000},{"$f":"MIN(K49,H51)","v":300000},{"$f":"I49-I51","v":525000},{"$f":"I51*G51","v":0},null,0,300000,0,{"$f":"N51-M51","v":300000},{"$f":"MIN(S49,P51)","v":300000},{"$f":"Q49-Q51","v":500000},{"$f":"Q51*O51","v":0},null,null,0,300000,0,{"$f":"W51-V51","v":300000},{"$f":"MIN(AB49,Y51)","v":300000},{"$f":"Z49-Z51","v":800000},{"$f":"Z51*X51","v":0},null,null,0,300000,0,{"$f":"AF51-AE51","v":300000},{"$f":"MIN(AK49,AH51)","v":300000},{"$f":"AI49-AI51","v":645000},{"$f":"AI51*AG51","v":0},null,null,null,null,null,"2020-21",{"$f":"IF($B$47=\"New option u/s 115BAC\",'115BAC'!F569,'Without Arr CFY'!P1030)","v":4060},{"$f":"IF($B$47=\"New option u/s 115BAC\",'115BAC'!G569,'Without Arr CFY'!P1031)","v":105560}]
[null,{"$f":"B34","v":"2013-14"},{"$f":"'Tax Table (With Arr)'!O820","v":200000},null,{"$f":"F51+1","v":300001},600000,0.05,{"$f":"F52-E52+1","v":300000},{"$f":"MIN(J51,H52)","v":300000},{"$f":"J51-I52","v":225000},15000,null,{"$f":"N51+1","v":300001},600000,0.05,{"$f":"N52-M52+1","v":300000},{"$f":"MIN(R51,P52)","v":300000},{"$f":"R51-Q52","v":200000},15000,null,null,{"$f":"W51+1","v":300001},600000,0.05,{"$f":"W52-V52+1","v":300000},{"$f":"MIN(AA51,Y52)","v":300000},{"$f":"AA51-Z52","v":500000},15000,null,null,{"$f":"AF51+1","v":300001},600000,0.05,{"$f":"AF52-AE52+1","v":300000},{"$f":"MIN(AJ51,AH52)","v":300000},{"$f":"AJ51-AI52","v":345000},15000,null,null,null,null,null,"2021-22",{"$f":"IF($B$47=\"New option u/s 115BAC\",'115BAC'!F569,'Without Arr CFY'!P1030)","v":4060},{"$f":"IF($B$47=\"New option u/s 115BAC\",'115BAC'!G569,'Without Arr CFY'!P1060)","v":105560}]
[null,"2014-15",{"$f":"'Tax Table (With Arr)'!O849","v":250000},null,{"$f":"F52+1","v":600001},900000,0.1,300000,{"$f":"MIN(J52,H53)","v":225000},{"$f":"J52-I53","v":0},22500,null,{"$f":"N52+1","v":600001},900000,0.1,300000,{"$f":"MIN(R52,P53)","v":200000},{"$f":"R52-Q53","v":0},20000,null,null,{"$f":"W52+1","v":600001},900000,0.1,300000,{"$f":"MIN(AA52,Y53)","v":300000},{"$f":"AA52-Z53","v":200000},30000,null,null,{"$f":"AF52+1","v":600001},900000,0.1,300000,{"$f":"MIN(AJ52,AH53)","v":300000},{"$f":"AJ52-AI53","v":45000},30000]
[null,"2015-16",{"$f":"'Tax Table (With Arr)'!O878","v":250000},null,{"$f":"F53+1","v":900001},1200000,0.15,300000,{"$f":"MIN(J53,H54)","v":0},{"$f":"J53-I54","v":0},0,null,{"$f":"N53+1","v":900001},1200000,0.15,300000,{"$f":"MIN(R53,P54)","v":0},{"$f":"R53-Q54","v":0},0,null,null,{"$f":"W53+1","v":900001},1200000,0.15,300000,{"$f":"MIN(AA53,Y54)","v":200000},{"$f":"AA53-Z54","v":0},30000,null,null,{"$f":"AF53+1","v":900001},1200000,0.15,300000,{"$f":"MIN(AJ53,AH54)","v":45000},{"$f":"AJ53-AI54","v":0},6750]
[null,"2016-17",{"$f":"'Tax Table (With Arr)'!O907","v":250000},null,{"$f":"F54+1","v":1200001},1500000,0.2,300000,{"$f":"MIN(J54,H55)","v":0},{"$f":"J54-I55","v":0},0,null,{"$f":"N54+1","v":1200001},1500000,0.2,300000,{"$f":"MIN(R54,P55)","v":0},{"$f":"R54-Q55","v":0},0,null,null,{"$f":"W54+1","v":1200001},1500000,0.2,300000,{"$f":"MIN(AA54,Y55)","v":0},{"$f":"AA54-Z55","v":0},0,null,null,{"$f":"AF54+1","v":1200001},1500000,0.2,300000,{"$f":"MIN(AJ54,AH55)","v":0},{"$f":"AJ54-AI55","v":0},0]
[null,"2017-18",{"$f":"'Tax Table (With Arr)'!O936","v":250000},null,{"$f":"F55+1","v":1500001},10000000000,0.3,9998500000,{"$f":"MIN(J55,H56)","v":0},{"$f":"J55-I56","v":0},0,null,{"$f":"N55+1","v":1500001},10000000000,0.3,9998500000,{"$f":"MIN(R55,P56)","v":0},{"$f":"R55-Q56","v":0},0,null,null,{"$f":"W55+1","v":1500001},10000000000,0.3,9998500000,{"$f":"MIN(AA55,Y56)","v":0},{"$f":"AA55-Z56","v":0},0,null,null,{"$f":"AF55+1","v":1500001},10000000000,0.3,9998500000,{"$f":"MIN(AJ55,AH56)","v":0},{"$f":"AJ55-AI56","v":0},0]
[null,"2018-19",{"$f":"'Tax Table (With Arr)'!O965","v":250000},null,null,null,null,1,{"$f":"J56","v":0},null,0,null,null,null,null,1,{"$f":"R56","v":0},null,0,null,null,null,null,null,1,{"$f":"AA56","v":0},null,0,null,null,null,null,null,1,{"$f":"AJ56","v":0},null,0]
[null,"2019-20",{"$f":"'Tax Table (With Arr)'!O994","v":250000},null,null,null,null,null,null,null,{"$f":"SUM(K51:K57)","v":37500},{"$f":"IF(I49>700000,MAX(K58-(MIN(I49-700000,I58))/100%,0),MIN(IF(I49<=700000,25000,0),(K52+K53)))","v":0},null,null,null,null,null,null,{"$f":"SUM(S51:S57)","v":35000},{"$f":"IF(Q49>700000,MAX(S58-(MIN(Q49-700000,Q58))/100%,0),MIN(IF(Q49<=700000,25000,0),(S52+S53)))","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AB51:AB57)","v":75000},{"$f":"IF(Z49>700000,MAX(AB58-(MIN(Z49-700000,Z58))/100%,0),MIN(IF(Z49<=700000,25000,0),(AB52+AB53)))","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AK51:AK57)","v":51750},{"$f":"IF(AI49>700000,MAX(AK58-(MIN(AI49-700000,AI58))/100%,0),MIN(IF(AI49<=700000,25000,0),(AK52+AK53)))","v":0}]
[null,"2020-21",250000]
[null,"2021-22",250000]
[null,"2022-23",250000]
[null,"2023-24",{"$f":"IF(E62=\"New option u/s 115BAC\",300000,250000)","v":250000},null,{"$f":"'Section 89(1)'!C15","v":"Existing Option"}]
[]
[null,"Prepaired by \"\"pravesh kumar sharma-9460100093\"\""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,290204,46430,121992,101179,79692,53968,107997,96831,94789]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101966,120607,159405,136764,116026,102828,95718,26851,29836,27956]

{"sheet":"With Arr CFY","index":52,"n_rows":1164,"n_cols":42,"rows_kept":1164,"cut":false,"hidden":true,"merged":[[1160,10,1160,12],[1161,10,1161,12],[1145,13,1145,14],[1146,10,1146,12],[1146,13,1146,14],[1147,10,1147,12],[1147,13,1147,14],[1148,13,1148,14],[1149,13,1149,14],[1150,0,1150,2],[1150,6,1151,6],[1150,8,1151,8],[1150,9,1151,9],[1150,10,1151,10],[1150,11,1151,11],[1150,12,1151,12],[1153,10,1153,12],[1154,10,1154,12],[1157,0,1157,2],[1157,6,1158,6],[1157,8,1158,8],[1157,9,1158,9],[1157,10,1158,10],[1157,11,1158,11],[1157,12,1158,12],[1136,22,1138,22],[1136,24,1136,26],[1137,0,1137,2],[1139,10,1139,12],[1139,17,1139,18],[1140,10,1140,12],[1140,17,1140,18],[1141,17,1141,18],[1142,17,1142,18],[1143,0,1143,2],[1143,6,1144,6],[1143,8,1144,8],[1143,9,1144,9],[1143,10,1144,10],[1143,11,1144,11],[1143,12,1144,12],[1143,13,1143,14],[1143,17,1143,18],[1144,13,1144,14],[1135,5,1135,6],[1136,0,1136,2],[1136,3,1137,3],[1136,4,1137,4],[1136,5,1137,5],[1136,6,1137,6],[1136,8,1137,8],[1136,9,1137,9],[1136,10,1137,10],[1136,11,1137,11],[1136,12,1137,12],[1136,13,1136,15],[1136,16,1137,16],[1136,17,1138,18],[1136,19,1138,19],[1136,20,1138,20],[1136,21,1138,21],[1102,10,1102,12],[1103,10,1103,12],[1087,13,1087,14],[1088,10,1088,12],[1088,13,1088,14],[1089,10,1089,12],[1089,13,1089,14],[1090,13,1090,14],[1091,13,1091,14],[1092,0,1092,2],[1092,6,1093,6],[1092,8,1093,8],[1092,9,1093,9],[1092,10,1093,10],[1092,11,1093,11],[1092,12,1093,12],[1095,10,1095,12],[1096,10,1096,12],[1099,0,1099,2],[1099,6,1100,6],[1099,8,1100,8],[1099,9,1100,9],[1099,10,1100,10],[1099,11,1100,11],[1099,12,1100,12],[1078,22,1080,22],[1078,24,1078,26],[1079,0,1079,2],[1081,10,1081,12],[1081,17,1081,18],[1082,10,1082,12],[1082,17,1082,18],[1083,17,1083,18],[1084,17,1084,18],[1085,0,1085,2],[1085,6,1086,6],[1085,8,1086,8],[1085,9,1086,9],[1085,10,1086,10],[1085,11,1086,11],[1085,12,1086,12],[1085,13,1085,14],[1085,17,1085,18],[1086,13,1086,14],[1077,5,1077,6],[1078,0,1078,2],[1078,3,1079,3],[1078,4,1079,4],[1078,5,1079,5],[1078,6,1079,6],[1078,8,1079,8],[1078,9,1079,9],[1078,10,1079,10],[1078,11,1079,11],[1078,12,1079,12],[1078,13,1078,15],[1078,16,1079,16],[1078,17,1080,18],[1078,19,1080,19],[1078,20,1080,20],[1078,21,1080,21],[581,36,581,38],[582,36,582,38],[575,36,575,38],[575,39,575,40],[576,39,576,40],[578,26,578,28],[578,32,579,32],[578,34,579,34],[578,35,579,35],[578,36,579,36],[578,37,579,37],[578,38,579,38],[571,38,572,38],[572,26,572,28],[572,39,572,41],[573,39,573,40],[574,36,574,38],[574,39,574,40],[568,36,568,38],[568,39,568,40],[569,39,569,40],[570,39,570,40],[571,26,571,28],[571,32,572,32],[571,34,572,34],[571,35,572,35],[571,36,572,36],[571,37,572,37],[564,39,564,40],[565,26,565,28],[565,39,565,40],[566,39,566,40],[567,36,567,38],[567,39,567,40],[560,36,560,38],[561,36,561,38],[564,26,564,28],[564,32,565,32],[564,34,565,34],[564,35,565,35],[564,36,565,36],[564,37,565,37],[564,38,565,38],[557,34,558,34],[557,35,558,35],[557,36,558,36],[557,37,558,37],[557,38,558,38],[557,39,557,41],[575,13,575,14],[556,31,556,32],[557,26,557,28],[557,29,558,29],[557,30,558,30],[557,31,558,31],[557,32,558,32],[558,26,558,28],[563,13,563,14],[556,21,557,21],[896,0,896,2],[896,6,897,6],[896,8,897,8],[896,9,897,9],[896,10,897,10],[896,11,897,11],[889,11,890,11],[889,12,890,12],[875,19,876,19],[875,20,876,20],[875,21,876,21],[875,22,876,22],[875,23,876,23],[875,11,876,11],[875,12,876,12],[875,13,875,15],[899,10,899,12],[900,10,900,12],[892,10,892,12],[893,10,893,12],[886,10,886,12],[886,13,886,14],[896,12,897,12],[887,13,887,14],[888,13,888,14],[889,0,889,2],[889,6,890,6],[889,8,890,8],[889,9,890,9],[889,10,890,10],[882,13,882,14],[883,13,883,14],[875,8,876,8],[875,9,876,9],[884,13,884,14],[885,10,885,12],[885,13,885,14],[878,10,878,12],[879,10,879,12],[882,12,883,12],[882,0,882,2],[882,6,883,6],[882,8,883,8],[882,9,883,9],[882,10,883,10],[882,11,883,11],[876,0,876,2],[875,10,876,10],[875,17,876,17],[875,18,876,18],[870,10,870,12],[871,10,871,12],[874,5,874,6],[875,0,875,2],[875,3,876,3],[875,4,876,4],[875,5,876,5],[875,6,876,6],[863,10,863,12],[864,10,864,12],[867,0,867,2],[867,6,868,6],[867,8,868,8],[867,9,868,9],[867,10,868,10],[867,11,868,11],[867,12,868,12],[858,13,858,14],[859,13,859,14],[860,0,860,2],[860,6,861,6],[860,8,861,8],[860,9,861,9],[860,10,861,10],[860,11,861,11],[860,12,861,12],[853,13,853,14],[854,13,854,14],[855,13,855,14],[856,10,856,12],[856,13,856,14],[857,10,857,12],[857,13,857,14],[849,10,849,12],[850,10,850,12],[853,0,853,2],[853,6,854,6],[853,8,854,8],[853,9,854,9],[853,10,854,10],[853,11,854,11],[853,12,854,12],[846,19,847,19],[846,20,847,20],[846,21,847,21],[846,22,847,22],[846,23,847,23],[847,0,847,2],[846,10,847,10],[846,11,847,11],[846,12,847,12],[846,13,846,15],[846,17,847,17],[846,18,847,18],[841,10,841,12],[842,10,842,12],[845,5,845,6],[846,0,846,2],[846,3,847,3],[846,4,847,4],[846,5,847,5],[846,6,847,6],[846,8,847,8],[846,9,847,9],[834,10,834,12],[835,10,835,12],[838,0,838,2],[838,6,839,6],[838,8,839,8],[838,9,839,9],[838,10,839,10],[838,11,839,11],[838,12,839,12],[829,13,829,14],[830,13,830,14],[831,0,831,2],[831,6,832,6],[831,8,832,8],[831,9,832,9],[831,10,832,10],[831,11,832,11],[831,12,832,12],[824,13,824,14],[825,13,825,14],[826,13,826,14],[827,10,827,12],[827,13,827,14],[828,10,828,12],[828,13,828,14],[818,0,818,2],[820,10,820,12],[821,10,821,12],[824,0,824,2],[824,6,825,6],[824,8,825,8],[824,9,825,9],[824,10,825,10],[824,11,825,11],[824,12,825,12],[817,18,818,18],[817,19,818,19],[817,20,818,20],[817,21,818,21],[817,22,818,22],[817,23,818,23],[817,9,818,9],[817,10,818,10],[817,11,818,11],[817,12,818,12],[817,13,817,15],[817,17,818,17],[809,12,810,12],[812,10,812,12],[813,10,813,12],[816,5,816,6],[817,0,817,2],[817,3,818,3],[817,4,818,4],[817,5,818,5],[817,6,818,6],[817,8,818,8],[802,12,803,12],[803,0,803,2],[805,10,805,12],[806,10,806,12],[809,0,809,2],[809,6,810,6],[809,8,810,8],[809,9,810,9],[809,10,810,10],[809,11,810,11],[799,10,799,12],[799,13,799,14],[800,13,800,14],[801,13,801,14],[802,0,802,2],[802,6,803,6],[802,8,803,8],[802,9,803,9],[802,10,803,10],[802,11,803,11],[795,13,795,14],[796,0,796,2],[796,13,796,14],[797,13,797,14],[798,10,798,12],[798,13,798,14],[791,10,791,12],[792,10,792,12],[795,0,795,2],[795,6,796,6],[795,8,796,8],[795,9,796,9],[795,10,796,10],[795,11,796,11],[795,12,796,12],[788,19,789,19],[788,20,789,20],[788,21,789,21],[788,22,789,22],[788,23,789,23],[789,0,789,2],[788,10,789,10],[788,11,789,11],[788,12,789,12],[788,13,788,15],[788,17,789,17],[788,18,789,18],[783,10,783,12],[784,10,784,12],[787,5,787,6],[788,0,788,2],[788,3,789,3],[788,4,789,4],[788,5,789,5],[788,6,789,6],[788,8,789,8],[788,9,789,9],[773,12,774,12],[776,10,776,12],[777,10,777,12],[780,0,780,2],[780,6,781,6],[780,8,781,8],[780,9,781,9],[780,10,781,10],[780,11,781,11],[780,12,781,12],[770,10,770,12],[770,13,770,14],[771,13,771,14],[772,13,772,14],[773,0,773,2],[773,6,774,6],[773,8,774,8],[773,9,774,9],[773,10,774,10],[773,11,774,11],[766,12,767,12],[766,13,766,14],[767,13,767,14],[768,13,768,14],[769,10,769,12],[769,13,769,14],[759,23,760,23],[760,0,760,2],[762,10,762,12],[763,10,763,12],[766,0,766,2],[766,6,767,6],[766,8,767,8],[766,9,767,9],[766,10,767,10],[766,11,767,11],[759,17,760,17],[759,18,760,18],[759,19,760,19],[759,20,760,20],[759,21,760,21],[759,22,760,22],[759,8,760,8],[759,9,760,9],[759,10,760,10],[759,11,760,11],[759,12,760,12],[759,13,759,15],[751,12,752,12],[752,0,752,2],[754,10,754,12],[755,10,755,12],[758,5,758,6],[759,0,759,2],[759,3,760,3],[759,4,760,4],[759,5,760,5],[759,6,760,6],[744,12,745,12],[745,0,745,2],[747,10,747,12],[748,10,748,12],[751,0,751,2],[751,6,752,6],[751,8,752,8],[751,9,752,9],[751,10,752,10],[751,11,752,11],[741,10,741,12],[741,13,741,14],[742,13,742,14],[743,13,743,14],[744,0,744,2],[744,6,745,6],[744,8,745,8],[744,9,745,9],[744,10,745,10],[744,11,745,11],[737,12,738,12],[737,13,737,14],[738,0,738,2],[738,13,738,14],[739,13,739,14],[740,10,740,12],[740,13,740,14],[730,23,731,23],[731,0,731,2],[733,10,733,12],[734,10,734,12],[737,0,737,2],[737,6,738,6],[737,8,738,8],[737,9,738,9],[737,10,738,10],[737,11,738,11],[730,17,731,17],[730,18,731,18],[730,19,731,19],[730,20,731,20],[730,21,731,21],[730,22,731,22],[730,8,731,8],[730,9,731,9],[730,10,731,10],[730,11,731,11],[730,12,731,12],[730,13,730,15],[722,12,723,12],[723,0,723,2],[725,10,725,12],[726,10,726,12],[729,5,729,6],[730,0,730,2],[730,3,731,3],[730,4,731,4],[730,5,731,5],[730,6,731,6],[715,12,716,12],[716,0,716,2],[718,10,718,12],[719,10,719,12],[722,0,722,2],[722,6,723,6],[722,8,723,8],[722,9,723,9],[722,10,723,10],[722,11,723,11],[712,10,712,12],[712,13,712,14],[713,13,713,14],[714,13,714,14],[715,0,715,2],[715,6,716,6],[715,8,716,8],[715,9,716,9],[715,10,716,10],[715,11,716,11],[708,13,708,14],[709,0,709,2],[709,13,709,14],[710,13,710,14],[711,10,711,12],[711,13,711,14],[702,0,702,2],[704,10,704,12],[705,10,705,12],[708,0,708,2],[708,6,709,6],[708,8,709,8],[708,9,709,9],[708,10,709,10],[708,11,709,11],[708,12,709,12],[701,18,702,18],[701,19,702,19],[701,20,702,20],[701,21,702,21],[701,22,702,22],[701,23,702,23],[701,9,702,9],[701,10,702,10],[701,11,702,11],[701,12,702,12],[701,13,701,15],[701,17,702,17],[693,12,694,12],[696,10,696,12],[697,10,697,12],[700,5,700,6],[701,0,701,2],[701,3,702,3],[701,4,702,4],[701,5,702,5],[701,6,702,6],[701,8,702,8],[686,12,687,12],[687,0,687,2],[689,10,689,12],[690,10,690,12],[693,0,693,2],[693,6,694,6],[693,8,694,8],[693,9,694,9],[693,10,694,10],[693,11,694,11],[683,10,683,12],[683,13,683,14],[684,13,684,14],[685,13,685,14],[686,0,686,2],[686,6,687,6],[686,8,687,8],[686,9,687,9],[686,10,687,10],[686,11,687,11],[679,13,679,14],[680,0,680,2],[680,13,680,14],[681,13,681,14],[682,10,682,12],[682,13,682,14],[673,0,673,2],[675,10,675,12],[676,10,676,12],[679,0,679,2],[679,6,680,6],[679,8,680,8],[679,9,680,9],[679,10,680,10],[679,11,680,11],[679,12,680,12],[672,18,673,18],[672,19,673,19],[672,20,673,20],[672,21,673,21],[672,22,673,22],[672,23,673,23],[672,9,673,9],[672,10,673,10],[672,11,673,11],[672,12,673,12],[672,13,672,15],[672,17,673,17],[664,12,665,12],[667,10,667,12],[668,10,668,12],[671,5,671,6],[672,0,672,2],[672,3,673,3],[672,4,673,4],[672,5,673,5],[672,6,673,6],[672,8,673,8],[657,12,658,12],[658,0,658,2],[660,10,660,12],[661,10,661,12],[664,0,664,2],[664,6,665,6],[664,8,665,8],[664,9,665,9],[664,10,665,10],[664,11,665,11],[657,0,657,2],[657,6,658,6],[657,8,658,8],[657,9,658,9],[657,10,658,10],[657,11,658,11],[653,10,653,12],[653,13,653,14],[654,10,654,12],[654,13,654,14],[655,13,655,14],[656,13,656,14],[651,0,651,2],[651,13,651,14],[643,8,644,8],[643,9,644,9],[652,13,652,14],[646,10,646,12],[647,10,647,12],[650,0,650,2],[650,6,651,6],[650,8,651,8],[650,9,651,9],[650,10,651,10],[650,11,651,11],[650,12,651,12],[643,19,644,19],[643,18,644,18],[650,13,650,14],[643,20,644,20],[643,21,644,21],[643,22,644,22],[643,23,644,23],[644,0,644,2],[643,10,644,10],[643,11,644,11],[643,12,644,12],[643,13,643,15],[643,17,644,17],[638,10,638,12],[639,10,639,12],[642,5,642,6],[643,0,643,2],[643,3,644,3],[643,4,644,4],[643,5,644,5],[643,6,644,6],[631,10,631,12],[632,10,632,12],[635,0,635,2],[635,6,636,6],[635,8,636,8],[635,9,636,9],[635,10,636,10],[635,11,636,11],[635,12,636,12],[626,13,626,14],[627,13,627,14],[628,0,628,2],[628,6,629,6],[628,8,629,8],[628,9,629,9],[628,10,629,10],[628,11,629,11],[628,12,629,12],[621,13,621,14],[622,13,622,14],[623,13,623,14],[624,10,624,12],[624,13,624,14],[625,10,625,12],[625,13,625,14],[617,10,617,12],[618,10,618,12],[621,0,621,2],[621,6,622,6],[621,8,622,8],[621,9,622,9],[621,10,622,10],[621,11,622,11],[621,12,622,12],[614,19,615,19],[614,20,615,20],[614,21,615,21],[614,22,615,22],[614,23,615,23],[615,0,615,2],[614,10,615,10],[614,11,615,11],[614,12,615,12],[614,13,614,15],[614,17,615,17],[614,18,615,18],[609,10,609,12],[610,10,610,12],[613,5,613,6],[614,0,614,2],[614,3,615,3],[614,4,615,4],[614,5,615,5],[614,6,615,6],[614,8,615,8],[614,9,615,9],[602,10,602,12],[603,10,603,12],[606,0,606,2],[606,6,607,6],[606,8,607,8],[606,9,607,9],[606,10,607,10],[606,11,607,11],[606,12,607,12],[597,13,597,14],[598,13,598,14],[599,0,599,2],[599,6,600,6],[599,8,600,8],[599,9,600,9],[599,10,600,10],[599,11,600,11],[599,12,600,12],[592,13,592,14],[593,13,593,14],[594,13,594,14],[595,10,595,12],[595,13,595,14],[596,10,596,12],[596,13,596,14],[586,0,586,2],[588,10,588,12],[589,10,589,12],[592,0,592,2],[592,6,593,6],[592,8,593,8],[592,9,593,9],[592,10,593,10],[592,11,593,11],[592,12,593,12],[585,18,586,18],[585,19,586,19],[585,20,586,20],[585,21,586,21],[585,22,586,22],[585,23,586,23],[585,9,586,9],[585,10,586,10],[585,11,586,11],[585,12,586,12],[585,13,585,15],[585,17,586,17],[577,12,578,12],[580,10,580,12],[581,10,581,12],[584,5,584,6],[585,0,585,2],[585,3,586,3],[585,4,586,4],[585,5,586,5],[585,6,586,6],[585,8,586,8],[577,0,577,2],[577,6,578,6],[577,8,578,8],[577,9,578,9],[577,10,578,10],[577,11,578,11],[570,12,571,12],[571,0,571,2],[573,10,573,12],[574,10,574,12],[571,13,571,15],[572,13,572,14],[573,13,573,14],[574,13,574,14],[570,0,570,2],[570,6,571,6],[570,8,571,8],[570,9,571,9],[570,10,571,10],[570,11,571,11],[566,10,566,12],[566,13,566,14],[567,10,567,12],[567,13,567,14],[568,13,568,14],[569,13,569,14],[564,0,564,2],[564,13,564,14],[556,8,557,8],[556,9,557,9],[565,13,565,14],[559,10,559,12],[560,10,560,12],[563,0,563,2],[563,6,564,6],[563,8,564,8],[563,9,564,9],[563,10,564,10],[563,11,564,11],[563,12,564,12],[556,19,557,19],[556,20,557,20],[556,22,557,22],[556,23,557,23],[557,0,557,2],[556,10,557,10],[556,11,557,11],[556,12,557,12],[556,13,556,15],[556,17,557,17],[556,18,557,18],[551,10,551,12],[552,10,552,12],[555,5,555,6],[556,0,556,2],[556,3,557,3],[556,4,557,4],[556,5,557,5],[556,6,557,6],[544,10,544,12],[545,10,545,12],[548,0,548,2],[548,6,549,6],[548,8,549,8],[548,9,549,9],[548,10,549,10],[548,11,549,11],[548,12,549,12],[539,13,539,14],[540,13,540,14],[541,0,541,2],[541,6,542,6],[541,8,542,8],[541,9,542,9],[541,10,542,10],[541,11,542,11],[541,12,542,12],[542,0,542,2],[534,13,534,14],[535,13,535,14],[536,13,536,14],[537,10,537,12],[537,13,537,14],[538,10,538,12],[538,13,538,14],[530,10,530,12],[531,10,531,12],[534,0,534,2],[534,6,535,6],[534,8,535,8],[534,9,535,9],[534,10,535,10],[534,11,535,11],[534,12,535,12],[527,18,528,18],[527,19,528,19],[527,20,528,20],[527,21,528,21],[527,22,528,22],[527,23,528,23],[527,9,528,9],[527,10,528,10],[527,11,528,11],[527,12,528,12],[527,13,527,15],[527,17,528,17],[519,12,520,12],[522,10,522,12],[523,10,523,12],[526,5,526,6],[527,0,527,2],[527,3,528,3],[527,4,528,4],[527,5,528,5],[527,6,528,6],[527,8,528,8],[512,12,513,12],[513,0,513,2],[515,10,515,12],[516,10,516,12],[519,0,519,2],[519,6,520,6],[519,8,520,8],[519,9,520,9],[519,10,520,10],[519,11,520,11],[528,0,528,2],[509,10,509,12],[509,13,509,14],[510,13,510,14],[511,13,511,14],[512,0,512,2],[512,6,513,6],[512,8,513,8],[512,9,513,9],[512,10,513,10],[512,11,513,11],[505,13,505,14],[506,0,506,2],[506,13,506,14],[507,13,507,14],[508,10,508,12],[508,13,508,14],[499,0,499,2],[501,10,501,12],[502,10,502,12],[505,0,505,2],[505,6,506,6],[505,8,506,8],[505,9,506,9],[505,10,506,10],[505,11,506,11],[505,12,506,12],[498,18,499,18],[498,19,499,19],[498,20,499,20],[498,21,499,21],[498,22,499,22],[498,23,499,23],[498,9,499,9],[498,10,499,10],[498,11,499,11],[498,12,499,12],[498,13,498,15],[498,17,499,17],[490,12,491,12],[493,10,493,12],[494,10,494,12],[497,5,497,6],[498,0,498,2],[498,3,499,3],[498,4,499,4],[498,5,499,5],[498,6,499,6],[498,8,499,8],[483,12,484,12],[484,0,484,2],[486,10,486,12],[487,10,487,12],[490,0,490,2],[490,6,491,6],[490,8,491,8],[490,9,491,9],[490,10,491,10],[490,11,491,11],[480,10,480,12],[480,13,480,14],[481,13,481,14]],"merged_total":2499,"flags":["merged_cut"]}
[]
[null,"Financial Year",null,null,{"$f":"'Section 89(1)'!F8","v":"2024-25"}]
[null,"Tax Category",null,null,{"$f":"'Section 89(1)'!E6","v":"Male"}]
[null,"Taxable Income",null,null,{"$f":"IF(ROUND(SUM('Section 89(1)'!C8+'Section 89(1)'!C9+'Section 89(1)'!C10-'Section 89(1)'!C11-'Section 89(1)'!C12),-1)>0,ROUND(SUM('Section 89(1)'!C8+'Section 89(1)'!C9+'Section 89(1)'!C10-'Section 89(1)'!C11-'Section 89(1)'!C12),-1),0)","v":1100000}]
["Fin. Year",null,1985,{"$f":"C5+1","v":1986},null,"1985-86",null,null,null,null,null,null,null,"Fin. Year",null,1985,{"$f":"P5+1","v":1986}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C5","v":1985},{"$f":"D5","v":1986}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H8,A8:C12,3)","v":0.5},{"$f":"INDEX(D8:D12,MATCH(I8,C8:C12,0))","v":100000},{"$f":"INDEX(E8:E12,MATCH(I8,C8:C12,0))","v":29250},{"$f":"IF(H8>H12,VLOOKUP(H8,A8:F12,6),0)","v":0.05},{"$f":"VLOOKUP(H8,A8:G12,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B8,IF($E$3=\"Female\",B15,IF($E$3=\"Senior Citizen\",B22,B29)))","v":18000},0]
[{"$f":"B8+1","v":18001},25000,0.25,{"$f":"B8","v":18000},{"$f":"(B9-B8)*C9","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O8+1","v":18001},25000,0.25]
[{"$f":"B9+1","v":25001},50000,0.3,{"$f":"B9","v":25000},{"$f":"E9+(B10-B9)*C10","v":9250},0,0,{"$f":"IF(I8=C12,E11+ROUND((H8-J8),0)*I8,IF(I8=C11,E10+ROUND((H8-J8)*I8,0),IF(I8=C10,E9+ROUND((H8-J8)*I8,0),IF(I8=C9,E8+ROUND((H8-J8)*I8,0),E7+ROUND((H8-J8)*I8,0)))))","v":529250},{"$f":"MIN(K12:L12)","v":26463},{"$f":"ROUND(SUM(H10+I10)*M8,0)","v":0},{"$f":"SUM(H10:J10)","v":555713},null,null,{"$f":"O9+1","v":25001},50000,0.3]
[{"$f":"B10+1","v":50001},100000,0.4,{"$f":"B10","v":50000},{"$f":"E10+(B11-B10)*C11","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O10+1","v":50001},100000,0.4]
[{"$f":"B11+1","v":100001},null,0.5,100000,{"$f":"IF(J9=0,0,E11)","v":29250},0.05,0,50000,{"$f":"IF(H8>H12,H8-H12,0)","v":1050000},{"$f":"IF(I12>0,ROUND(I12*I8,0),0)","v":525000},{"$f":"I12-J12","v":525000},{"$f":"IF(H10>0,ROUND(H10*L8,0),0)","v":26463},{"$f":"IF(K12>L12,0,L12-K12)","v":0},{"$f":"O11+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H10,IF($E$3=\"Female\",H17,IF($E$3=\"Senior Citizen\",H24,H31)))","v":529250}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I10,IF($E$3=\"Female\",I17,IF($E$3=\"Senior Citizen\",I24,I31)))","v":26463}]
[0,18000,0,0,0,0,0,{"$f":"H8","v":1100000},{"$f":"VLOOKUP(H15,A15:C19,3)","v":0.5},{"$f":"INDEX(D15:D19,MATCH(I15,C15:C19,0))","v":100000},{"$f":"INDEX(E15:E19,MATCH(I15,C15:C19,0))","v":29250},{"$f":"IF(H15>H19,VLOOKUP(H15,A15:F19,6),0)","v":0.05},{"$f":"VLOOKUP(H15,A15:G19,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J10,IF($E$3=\"Female\",J17,IF($E$3=\"Senior Citizen\",J24,J31)))","v":0}]
[{"$f":"B15+1","v":18001},25000,0.25,{"$f":"B15","v":18000},{"$f":"(B16-B15)*C16","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K10,IF($E$3=\"Female\",K17,IF($E$3=\"Senior Citizen\",K24,K31)))","v":555713}]
[{"$f":"B16+1","v":25001},50000,0.3,{"$f":"B16","v":25000},{"$f":"E16+(B17-B16)*C17","v":9250},0,0,{"$f":"IF(I15=C19,E18+ROUND((H15-J15),0)*I15,IF(I15=C18,E17+ROUND((H15-J15)*I15,0),IF(I15=C17,E16+ROUND((H15-J15)*I15,0),IF(I15=C16,E15+ROUND((H15-J15)*I15,0),E14+ROUND((H15-J15)*I15,0)))))","v":529250},{"$f":"MIN(K19:L19)","v":26463},{"$f":"ROUND(SUM(H17+I17)*M15,0)","v":0},{"$f":"SUM(H17:J17)","v":555713},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A7,IF($E$3=\"Female\",A14,IF($E$3=\"Senior Citizen\",A21,A28)))","v":"Not defined"}]
[{"$f":"B17+1","v":50001},100000,0.4,{"$f":"B17","v":50000},{"$f":"E17+(B18-B17)*C18","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M12,IF($E$3=\"Female\",M19,IF($E$3=\"Senior Citizen\",M26,M33)))","v":0}]
[{"$f":"B18+1","v":100001},null,0.5,100000,{"$f":"IF(J16=0,0,E18)","v":29250},0.05,0,{"$f":"H12","v":50000},{"$f":"IF(H15>H19,H15-H19,0)","v":1050000},{"$f":"IF(I19>0,ROUND(I19*I15,0),0)","v":525000},{"$f":"I19-J19","v":525000},{"$f":"IF(H17>0,ROUND(H17*L15,0),0)","v":26463},{"$f":"IF(K19>L19,0,L19-K19)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K10,IF($E$3=\"Female\",K17,IF($E$3=\"Senior Citizen\",K24,K31)))","v":555713}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H8","v":1100000},{"$f":"VLOOKUP(H22,A22:C26,3)","v":0.5},{"$f":"INDEX(D22:D26,MATCH(I22,C22:C26,0))","v":100000},{"$f":"INDEX(E22:E26,MATCH(I22,C22:C26,0))","v":29250},{"$f":"IF(H22>H26,VLOOKUP(H22,A22:F26,6),0)","v":0.05},{"$f":"VLOOKUP(H22,A22:G26,7)","v":0}]
[{"$f":"B22+1","v":18001},25000,0.25,{"$f":"B22","v":18000},{"$f":"(B23-B22)*C23","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B23+1","v":25001},50000,0.3,{"$f":"B23","v":25000},{"$f":"E23+(B24-B23)*C24","v":9250},0,0,{"$f":"IF(I22=C26,E25+ROUND((H22-J22),0)*I22,IF(I22=C25,E24+ROUND((H22-J22)*I22,0),IF(I22=C24,E23+ROUND((H22-J22)*I22,0),IF(I22=C23,E22+ROUND((H22-J22)*I22,0),E21+ROUND((H22-J22)*I22,0)))))","v":529250},{"$f":"MIN(K26:L26)","v":26463},{"$f":"ROUND(SUM(H24+I24)*M22,0)","v":0},{"$f":"SUM(H24:J24)","v":555713}]
[{"$f":"B24+1","v":50001},100000,0.4,{"$f":"B24","v":50000},{"$f":"E24+(B25-B24)*C25","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B25+1","v":100001},null,0.5,100000,{"$f":"IF(J23=0,0,E25)","v":29250},0.05,0,{"$f":"H19","v":50000},{"$f":"IF(H22>H26,H22-H26,0)","v":1050000},{"$f":"IF(I26>0,ROUND(I26*I22,0),0)","v":525000},{"$f":"I26-J26","v":525000},{"$f":"IF(H24>0,ROUND(H24*L22,0),0)","v":26463},{"$f":"IF(K26>L26,0,L26-K26)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H8","v":1100000},{"$f":"VLOOKUP(H29,A29:C33,3)","v":0.5},{"$f":"INDEX(D29:D33,MATCH(I29,C29:C33,0))","v":100000},{"$f":"INDEX(E29:E33,MATCH(I29,C29:C33,0))","v":29250},{"$f":"IF(H29>H33,VLOOKUP(H29,A29:F33,6),0)","v":0.05},{"$f":"VLOOKUP(H29,A29:G33,7)","v":0}]
[{"$f":"B29+1","v":18001},25000,0.25,{"$f":"B29","v":18000},{"$f":"(B30-B29)*C30","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B30+1","v":25001},50000,0.3,{"$f":"B30","v":25000},{"$f":"E30+(B31-B30)*C31","v":9250},0,0,{"$f":"IF(I29=C33,E32+ROUND((H29-J29),0)*I29,IF(I29=C32,E31+ROUND((H29-J29)*I29,0),IF(I29=C31,E30+ROUND((H29-J29)*I29,0),IF(I29=C30,E29+ROUND((H29-J29)*I29,0),E28+ROUND((H29-J29)*I29,0)))))","v":529250},{"$f":"MIN(K33:L33)","v":26463},{"$f":"ROUND(SUM(H31+I31)*M29,0)","v":0},{"$f":"SUM(H31:J31)","v":555713}]
[{"$f":"B31+1","v":50001},100000,0.4,{"$f":"B31","v":50000},{"$f":"E31+(B32-B31)*C32","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B32+1","v":100001},null,0.5,100000,{"$f":"IF(J30=0,0,E32)","v":29250},0.05,0,{"$f":"H26","v":50000},{"$f":"IF(H29>H33,H29-H33,0)","v":1050000},{"$f":"IF(I33>0,ROUND(I33*I29,0),0)","v":525000},{"$f":"I33-J33","v":525000},{"$f":"IF(H31>0,ROUND(H31*L29,0),0)","v":26463},{"$f":"IF(K33>L33,0,L33-K33)","v":0}]
[null,null,{"$f":"D5","v":1986},{"$f":"C34+1","v":1987},null,"1986-87"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C34","v":1986},{"$f":"D34","v":1987}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H37,A37:C41,3)","v":0.5},{"$f":"INDEX(D37:D41,MATCH(I37,C37:C41,0))","v":100000},{"$f":"INDEX(E37:E41,MATCH(I37,C37:C41,0))","v":29250},{"$f":"IF(H37>H41,VLOOKUP(H37,A37:F41,6),0)","v":0.05},{"$f":"VLOOKUP(H37,A37:G41,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B37,IF($E$3=\"Female\",B44,IF($E$3=\"Senior Citizen\",B51,B58)))","v":18000},0]
[{"$f":"B37+1","v":18001},25000,0.25,{"$f":"B37","v":18000},{"$f":"(B38-B37)*C38","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O37+1","v":18001},25000,0.25]
[{"$f":"B38+1","v":25001},50000,0.3,{"$f":"B38","v":25000},{"$f":"E38+(B39-B38)*C39","v":9250},0,0,{"$f":"IF(I37=C41,E40+ROUND((H37-J37),0)*I37,IF(I37=C40,E39+ROUND((H37-J37)*I37,0),IF(I37=C39,E38+ROUND((H37-J37)*I37,0),IF(I37=C38,E37+ROUND((H37-J37)*I37,0),E36+ROUND((H37-J37)*I37,0)))))","v":529250},{"$f":"MIN(K41:L41)","v":26463},{"$f":"ROUND(SUM(H39+I39)*M37,0)","v":0},{"$f":"SUM(H39:J39)","v":555713},null,null,{"$f":"O38+1","v":25001},50000,0.3]
[{"$f":"B39+1","v":50001},100000,0.4,{"$f":"B39","v":50000},{"$f":"E39+(B40-B39)*C40","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O39+1","v":50001},100000,0.4]
[{"$f":"B40+1","v":100001},null,0.5,100000,{"$f":"IF(J38=0,0,E40)","v":29250},0.05,0,50000,{"$f":"IF(H37>H41,H37-H41,0)","v":1050000},{"$f":"IF(I41>0,ROUND(I41*I37,0),0)","v":525000},{"$f":"I41-J41","v":525000},{"$f":"IF(H39>0,ROUND(H39*L37,0),0)","v":26463},{"$f":"IF(K41>L41,0,L41-K41)","v":0},{"$f":"O40+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H39,IF($E$3=\"Female\",H46,IF($E$3=\"Senior Citizen\",H53,H60)))","v":529250}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I39,IF($E$3=\"Female\",I46,IF($E$3=\"Senior Citizen\",I53,I60)))","v":26463}]
[0,18000,0,0,0,0,0,{"$f":"H37","v":1100000},{"$f":"VLOOKUP(H44,A44:C48,3)","v":0.5},{"$f":"INDEX(D44:D48,MATCH(I44,C44:C48,0))","v":100000},{"$f":"INDEX(E44:E48,MATCH(I44,C44:C48,0))","v":29250},{"$f":"IF(H44>H48,VLOOKUP(H44,A44:F48,6),0)","v":0.05},{"$f":"VLOOKUP(H44,A44:G48,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J39,IF($E$3=\"Female\",J46,IF($E$3=\"Senior Citizen\",J53,J60)))","v":0}]
[{"$f":"B44+1","v":18001},25000,0.25,{"$f":"B44","v":18000},{"$f":"(B45-B44)*C45","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K39,IF($E$3=\"Female\",K46,IF($E$3=\"Senior Citizen\",K53,K60)))","v":555713}]
[{"$f":"B45+1","v":25001},50000,0.3,{"$f":"B45","v":25000},{"$f":"E45+(B46-B45)*C46","v":9250},0,0,{"$f":"IF(I44=C48,E47+ROUND((H44-J44),0)*I44,IF(I44=C47,E46+ROUND((H44-J44)*I44,0),IF(I44=C46,E45+ROUND((H44-J44)*I44,0),IF(I44=C45,E44+ROUND((H44-J44)*I44,0),E43+ROUND((H44-J44)*I44,0)))))","v":529250},{"$f":"MIN(K48:L48)","v":26463},{"$f":"ROUND(SUM(H46+I46)*M44,0)","v":0},{"$f":"SUM(H46:J46)","v":555713},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A36,IF($E$3=\"Female\",A43,IF($E$3=\"Senior Citizen\",A50,A57)))","v":"Not defined"}]
[{"$f":"B46+1","v":50001},100000,0.4,{"$f":"B46","v":50000},{"$f":"E46+(B47-B46)*C47","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M41,IF($E$3=\"Female\",M48,IF($E$3=\"Senior Citizen\",M55,M62)))","v":0}]
[{"$f":"B47+1","v":100001},null,0.5,100000,{"$f":"IF(J45=0,0,E47)","v":29250},0.05,0,{"$f":"H41","v":50000},{"$f":"IF(H44>H48,H44-H48,0)","v":1050000},{"$f":"IF(I48>0,ROUND(I48*I44,0),0)","v":525000},{"$f":"I48-J48","v":525000},{"$f":"IF(H46>0,ROUND(H46*L44,0),0)","v":26463},{"$f":"IF(K48>L48,0,L48-K48)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K39,IF($E$3=\"Female\",K46,IF($E$3=\"Senior Citizen\",K53,K60)))","v":555713}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H37","v":1100000},{"$f":"VLOOKUP(H51,A51:C55,3)","v":0.5},{"$f":"INDEX(D51:D55,MATCH(I51,C51:C55,0))","v":100000},{"$f":"INDEX(E51:E55,MATCH(I51,C51:C55,0))","v":29250},{"$f":"IF(H51>H55,VLOOKUP(H51,A51:F55,6),0)","v":0.05},{"$f":"VLOOKUP(H51,A51:G55,7)","v":0}]
[{"$f":"B51+1","v":18001},25000,0.25,{"$f":"B51","v":18000},{"$f":"(B52-B51)*C52","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B52+1","v":25001},50000,0.3,{"$f":"B52","v":25000},{"$f":"E52+(B53-B52)*C53","v":9250},0,0,{"$f":"IF(I51=C55,E54+ROUND((H51-J51),0)*I51,IF(I51=C54,E53+ROUND((H51-J51)*I51,0),IF(I51=C53,E52+ROUND((H51-J51)*I51,0),IF(I51=C52,E51+ROUND((H51-J51)*I51,0),E50+ROUND((H51-J51)*I51,0)))))","v":529250},{"$f":"MIN(K55:L55)","v":26463},{"$f":"ROUND(SUM(H53+I53)*M51,0)","v":0},{"$f":"SUM(H53:J53)","v":555713}]
[{"$f":"B53+1","v":50001},100000,0.4,{"$f":"B53","v":50000},{"$f":"E53+(B54-B53)*C54","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B54+1","v":100001},null,0.5,100000,{"$f":"IF(J52=0,0,E54)","v":29250},0.05,0,{"$f":"H48","v":50000},{"$f":"IF(H51>H55,H51-H55,0)","v":1050000},{"$f":"IF(I55>0,ROUND(I55*I51,0),0)","v":525000},{"$f":"I55-J55","v":525000},{"$f":"IF(H53>0,ROUND(H53*L51,0),0)","v":26463},{"$f":"IF(K55>L55,0,L55-K55)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H37","v":1100000},{"$f":"VLOOKUP(H58,A58:C62,3)","v":0.5},{"$f":"INDEX(D58:D62,MATCH(I58,C58:C62,0))","v":100000},{"$f":"INDEX(E58:E62,MATCH(I58,C58:C62,0))","v":29250},{"$f":"IF(H58>H62,VLOOKUP(H58,A58:F62,6),0)","v":0.05},{"$f":"VLOOKUP(H58,A58:G62,7)","v":0}]
[{"$f":"B58+1","v":18001},25000,0.25,{"$f":"B58","v":18000},{"$f":"(B59-B58)*C59","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B59+1","v":25001},50000,0.3,{"$f":"B59","v":25000},{"$f":"E59+(B60-B59)*C60","v":9250},0,0,{"$f":"IF(I58=C62,E61+ROUND((H58-J58),0)*I58,IF(I58=C61,E60+ROUND((H58-J58)*I58,0),IF(I58=C60,E59+ROUND((H58-J58)*I58,0),IF(I58=C59,E58+ROUND((H58-J58)*I58,0),E57+ROUND((H58-J58)*I58,0)))))","v":529250},{"$f":"MIN(K62:L62)","v":26463},{"$f":"ROUND(SUM(H60+I60)*M58,0)","v":0},{"$f":"SUM(H60:J60)","v":555713}]
[{"$f":"B60+1","v":50001},100000,0.4,{"$f":"B60","v":50000},{"$f":"E60+(B61-B60)*C61","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B61+1","v":100001},null,0.5,100000,{"$f":"IF(J59=0,0,E61)","v":29250},0.05,0,{"$f":"H55","v":50000},{"$f":"IF(H58>H62,H58-H62,0)","v":1050000},{"$f":"IF(I62>0,ROUND(I62*I58,0),0)","v":525000},{"$f":"I62-J62","v":525000},{"$f":"IF(H60>0,ROUND(H60*L58,0),0)","v":26463},{"$f":"IF(K62>L62,0,L62-K62)","v":0}]
[null,null,1987,{"$f":"C63+1","v":1988},null,"1987-88"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C63","v":1987},{"$f":"D63","v":1988}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H66,A66:C70,3)","v":0.5},{"$f":"INDEX(D66:D70,MATCH(I66,C66:C70,0))","v":100000},{"$f":"INDEX(E66:E70,MATCH(I66,C66:C70,0))","v":29250},{"$f":"IF(H66>H70,VLOOKUP(H66,A66:F70,6),0)","v":0.05},{"$f":"VLOOKUP(H66,A66:G70,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B66,IF($E$3=\"Female\",B73,IF($E$3=\"Senior Citizen\",B80,B87)))","v":18000},0]
[{"$f":"B66+1","v":18001},25000,0.25,{"$f":"B66","v":18000},{"$f":"(B67-B66)*C67","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O66+1","v":18001},25000,0.25]
[{"$f":"B67+1","v":25001},50000,0.3,{"$f":"B67","v":25000},{"$f":"E67+(B68-B67)*C68","v":9250},0,0,{"$f":"IF(I66=C70,E69+ROUND((H66-J66),0)*I66,IF(I66=C69,E68+ROUND((H66-J66)*I66,0),IF(I66=C68,E67+ROUND((H66-J66)*I66,0),IF(I66=C67,E66+ROUND((H66-J66)*I66,0),E65+ROUND((H66-J66)*I66,0)))))","v":529250},{"$f":"MIN(K70:L70)","v":26463},{"$f":"ROUND(SUM(H68+I68)*M66,0)","v":0},{"$f":"SUM(H68:J68)","v":555713},null,null,{"$f":"O67+1","v":25001},50000,0.3]
[{"$f":"B68+1","v":50001},100000,0.4,{"$f":"B68","v":50000},{"$f":"E68+(B69-B68)*C69","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O68+1","v":50001},100000,0.4]
[{"$f":"B69+1","v":100001},null,0.5,100000,{"$f":"IF(J67=0,0,E69)","v":29250},0.05,0,50000,{"$f":"IF(H66>H70,H66-H70,0)","v":1050000},{"$f":"IF(I70>0,ROUND(I70*I66,0),0)","v":525000},{"$f":"I70-J70","v":525000},{"$f":"IF(H68>0,ROUND(H68*L66,0),0)","v":26463},{"$f":"IF(K70>L70,0,L70-K70)","v":0},{"$f":"O69+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H68,IF($E$3=\"Female\",H75,IF($E$3=\"Senior Citizen\",H82,H89)))","v":529250}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I68,IF($E$3=\"Female\",I75,IF($E$3=\"Senior Citizen\",I82,I89)))","v":26463}]
[0,18000,0,0,0,0,0,{"$f":"H66","v":1100000},{"$f":"VLOOKUP(H73,A73:C77,3)","v":0.5},{"$f":"INDEX(D73:D77,MATCH(I73,C73:C77,0))","v":100000},{"$f":"INDEX(E73:E77,MATCH(I73,C73:C77,0))","v":29250},{"$f":"IF(H73>H77,VLOOKUP(H73,A73:F77,6),0)","v":0.05},{"$f":"VLOOKUP(H73,A73:G77,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J68,IF($E$3=\"Female\",J75,IF($E$3=\"Senior Citizen\",J82,J89)))","v":0}]
[{"$f":"B73+1","v":18001},25000,0.25,{"$f":"B73","v":18000},{"$f":"(B74-B73)*C74","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K68,IF($E$3=\"Female\",K75,IF($E$3=\"Senior Citizen\",K82,K89)))","v":555713}]
[{"$f":"B74+1","v":25001},50000,0.3,{"$f":"B74","v":25000},{"$f":"E74+(B75-B74)*C75","v":9250},0,0,{"$f":"IF(I73=C77,E76+ROUND((H73-J73),0)*I73,IF(I73=C76,E75+ROUND((H73-J73)*I73,0),IF(I73=C75,E74+ROUND((H73-J73)*I73,0),IF(I73=C74,E73+ROUND((H73-J73)*I73,0),E72+ROUND((H73-J73)*I73,0)))))","v":529250},{"$f":"MIN(K77:L77)","v":26463},{"$f":"ROUND(SUM(H75+I75)*M73,0)","v":0},{"$f":"SUM(H75:J75)","v":555713},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A65,IF($E$3=\"Female\",A72,IF($E$3=\"Senior Citizen\",A79,A86)))","v":"Not defined"}]
[{"$f":"B75+1","v":50001},100000,0.4,{"$f":"B75","v":50000},{"$f":"E75+(B76-B75)*C76","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M70,IF($E$3=\"Female\",M77,IF($E$3=\"Senior Citizen\",M84,M91)))","v":0}]
[{"$f":"B76+1","v":100001},null,0.5,100000,{"$f":"IF(J74=0,0,E76)","v":29250},0.05,0,{"$f":"H70","v":50000},{"$f":"IF(H73>H77,H73-H77,0)","v":1050000},{"$f":"IF(I77>0,ROUND(I77*I73,0),0)","v":525000},{"$f":"I77-J77","v":525000},{"$f":"IF(H75>0,ROUND(H75*L73,0),0)","v":26463},{"$f":"IF(K77>L77,0,L77-K77)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K68,IF($E$3=\"Female\",K75,IF($E$3=\"Senior Citizen\",K82,K89)))","v":555713}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H66","v":1100000},{"$f":"VLOOKUP(H80,A80:C84,3)","v":0.5},{"$f":"INDEX(D80:D84,MATCH(I80,C80:C84,0))","v":100000},{"$f":"INDEX(E80:E84,MATCH(I80,C80:C84,0))","v":29250},{"$f":"IF(H80>H84,VLOOKUP(H80,A80:F84,6),0)","v":0.05},{"$f":"VLOOKUP(H80,A80:G84,7)","v":0}]
[{"$f":"B80+1","v":18001},25000,0.25,{"$f":"B80","v":18000},{"$f":"(B81-B80)*C81","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B81+1","v":25001},50000,0.3,{"$f":"B81","v":25000},{"$f":"E81+(B82-B81)*C82","v":9250},0,0,{"$f":"IF(I80=C84,E83+ROUND((H80-J80),0)*I80,IF(I80=C83,E82+ROUND((H80-J80)*I80,0),IF(I80=C82,E81+ROUND((H80-J80)*I80,0),IF(I80=C81,E80+ROUND((H80-J80)*I80,0),E79+ROUND((H80-J80)*I80,0)))))","v":529250},{"$f":"MIN(K84:L84)","v":26463},{"$f":"ROUND(SUM(H82+I82)*M80,0)","v":0},{"$f":"SUM(H82:J82)","v":555713}]
[{"$f":"B82+1","v":50001},100000,0.4,{"$f":"B82","v":50000},{"$f":"E82+(B83-B82)*C83","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B83+1","v":100001},null,0.5,100000,{"$f":"IF(J81=0,0,E83)","v":29250},0.05,0,{"$f":"H77","v":50000},{"$f":"IF(H80>H84,H80-H84,0)","v":1050000},{"$f":"IF(I84>0,ROUND(I84*I80,0),0)","v":525000},{"$f":"I84-J84","v":525000},{"$f":"IF(H82>0,ROUND(H82*L80,0),0)","v":26463},{"$f":"IF(K84>L84,0,L84-K84)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H66","v":1100000},{"$f":"VLOOKUP(H87,A87:C91,3)","v":0.5},{"$f":"INDEX(D87:D91,MATCH(I87,C87:C91,0))","v":100000},{"$f":"INDEX(E87:E91,MATCH(I87,C87:C91,0))","v":29250},{"$f":"IF(H87>H91,VLOOKUP(H87,A87:F91,6),0)","v":0.05},{"$f":"VLOOKUP(H87,A87:G91,7)","v":0}]
[{"$f":"B87+1","v":18001},25000,0.25,{"$f":"B87","v":18000},{"$f":"(B88-B87)*C88","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B88+1","v":25001},50000,0.3,{"$f":"B88","v":25000},{"$f":"E88+(B89-B88)*C89","v":9250},0,0,{"$f":"IF(I87=C91,E90+ROUND((H87-J87),0)*I87,IF(I87=C90,E89+ROUND((H87-J87)*I87,0),IF(I87=C89,E88+ROUND((H87-J87)*I87,0),IF(I87=C88,E87+ROUND((H87-J87)*I87,0),E86+ROUND((H87-J87)*I87,0)))))","v":529250},{"$f":"MIN(K91:L91)","v":26463},{"$f":"ROUND(SUM(H89+I89)*M87,0)","v":0},{"$f":"SUM(H89:J89)","v":555713}]
[{"$f":"B89+1","v":50001},100000,0.4,{"$f":"B89","v":50000},{"$f":"E89+(B90-B89)*C90","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B90+1","v":100001},null,0.5,100000,{"$f":"IF(J88=0,0,E90)","v":29250},0.05,0,{"$f":"H84","v":50000},{"$f":"IF(H87>H91,H87-H91,0)","v":1050000},{"$f":"IF(I91>0,ROUND(I91*I87,0),0)","v":525000},{"$f":"I91-J91","v":525000},{"$f":"IF(H89>0,ROUND(H89*L87,0),0)","v":26463},{"$f":"IF(K91>L91,0,L91-K91)","v":0}]
[null,null,1988,{"$f":"C92+1","v":1989},null,"1988-89"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C92","v":1988},{"$f":"D92","v":1989}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H95,A95:C99,3)","v":0.5},{"$f":"INDEX(D95:D99,MATCH(I95,C95:C99,0))","v":100000},{"$f":"INDEX(E95:E99,MATCH(I95,C95:C99,0))","v":29250},{"$f":"IF(H95>H99,VLOOKUP(H95,A95:F99,6),0)","v":0.05},{"$f":"VLOOKUP(H95,A95:G99,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B95,IF($E$3=\"Female\",B102,IF($E$3=\"Senior Citizen\",B109,B116)))","v":18000},0]
[{"$f":"B95+1","v":18001},25000,0.25,{"$f":"B95","v":18000},{"$f":"(B96-B95)*C96","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O95+1","v":18001},25000,0.25]
[{"$f":"B96+1","v":25001},50000,0.3,{"$f":"B96","v":25000},{"$f":"E96+(B97-B96)*C97","v":9250},0,0,{"$f":"IF(I95=C99,E98+ROUND((H95-J95),0)*I95,IF(I95=C98,E97+ROUND((H95-J95)*I95,0),IF(I95=C97,E96+ROUND((H95-J95)*I95,0),IF(I95=C96,E95+ROUND((H95-J95)*I95,0),E94+ROUND((H95-J95)*I95,0)))))","v":529250},{"$f":"MIN(K99:L99)","v":26463},{"$f":"ROUND(SUM(H97+I97)*M95,0)","v":0},{"$f":"SUM(H97:J97)","v":555713},null,null,{"$f":"O96+1","v":25001},50000,0.3]
[{"$f":"B97+1","v":50001},100000,0.4,{"$f":"B97","v":50000},{"$f":"E97+(B98-B97)*C98","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O97+1","v":50001},100000,0.4]
[{"$f":"B98+1","v":100001},null,0.5,100000,{"$f":"IF(J96=0,0,E98)","v":29250},0.05,0,50000,{"$f":"IF(H95>H99,H95-H99,0)","v":1050000},{"$f":"IF(I99>0,ROUND(I99*I95,0),0)","v":525000},{"$f":"I99-J99","v":525000},{"$f":"IF(H97>0,ROUND(H97*L95,0),0)","v":26463},{"$f":"IF(K99>L99,0,L99-K99)","v":0},{"$f":"O98+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H97,IF($E$3=\"Female\",H104,IF($E$3=\"Senior Citizen\",H111,H118)))","v":529250}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I97,IF($E$3=\"Female\",I104,IF($E$3=\"Senior Citizen\",I111,I118)))","v":26463}]
[0,18000,0,0,0,0,0,{"$f":"H95","v":1100000},{"$f":"VLOOKUP(H102,A102:C106,3)","v":0.5},{"$f":"INDEX(D102:D106,MATCH(I102,C102:C106,0))","v":100000},{"$f":"INDEX(E102:E106,MATCH(I102,C102:C106,0))","v":29250},{"$f":"IF(H102>H106,VLOOKUP(H102,A102:F106,6),0)","v":0.05},{"$f":"VLOOKUP(H102,A102:G106,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J97,IF($E$3=\"Female\",J104,IF($E$3=\"Senior Citizen\",J111,J118)))","v":0}]
[{"$f":"B102+1","v":18001},25000,0.25,{"$f":"B102","v":18000},{"$f":"(B103-B102)*C103","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K97,IF($E$3=\"Female\",K104,IF($E$3=\"Senior Citizen\",K111,K118)))","v":555713}]
[{"$f":"B103+1","v":25001},50000,0.3,{"$f":"B103","v":25000},{"$f":"E103+(B104-B103)*C104","v":9250},0,0,{"$f":"IF(I102=C106,E105+ROUND((H102-J102),0)*I102,IF(I102=C105,E104+ROUND((H102-J102)*I102,0),IF(I102=C104,E103+ROUND((H102-J102)*I102,0),IF(I102=C103,E102+ROUND((H102-J102)*I102,0),E101+ROUND((H102-J102)*I102,0)))))","v":529250},{"$f":"MIN(K106:L106)","v":26463},{"$f":"ROUND(SUM(H104+I104)*M102,0)","v":0},{"$f":"SUM(H104:J104)","v":555713},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A94,IF($E$3=\"Female\",A101,IF($E$3=\"Senior Citizen\",A108,A115)))","v":"Not defined"}]
[{"$f":"B104+1","v":50001},100000,0.4,{"$f":"B104","v":50000},{"$f":"E104+(B105-B104)*C105","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M99,IF($E$3=\"Female\",M106,IF($E$3=\"Senior Citizen\",M113,M120)))","v":0}]
[{"$f":"B105+1","v":100001},null,0.5,100000,{"$f":"IF(J103=0,0,E105)","v":29250},0.05,0,{"$f":"H99","v":50000},{"$f":"IF(H102>H106,H102-H106,0)","v":1050000},{"$f":"IF(I106>0,ROUND(I106*I102,0),0)","v":525000},{"$f":"I106-J106","v":525000},{"$f":"IF(H104>0,ROUND(H104*L102,0),0)","v":26463},{"$f":"IF(K106>L106,0,L106-K106)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K97,IF($E$3=\"Female\",K104,IF($E$3=\"Senior Citizen\",K111,K118)))","v":555713}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H95","v":1100000},{"$f":"VLOOKUP(H109,A109:C113,3)","v":0.5},{"$f":"INDEX(D109:D113,MATCH(I109,C109:C113,0))","v":100000},{"$f":"INDEX(E109:E113,MATCH(I109,C109:C113,0))","v":29250},{"$f":"IF(H109>H113,VLOOKUP(H109,A109:F113,6),0)","v":0.05},{"$f":"VLOOKUP(H109,A109:G113,7)","v":0}]
[{"$f":"B109+1","v":18001},25000,0.25,{"$f":"B109","v":18000},{"$f":"(B110-B109)*C110","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B110+1","v":25001},50000,0.3,{"$f":"B110","v":25000},{"$f":"E110+(B111-B110)*C111","v":9250},0,0,{"$f":"IF(I109=C113,E112+ROUND((H109-J109),0)*I109,IF(I109=C112,E111+ROUND((H109-J109)*I109,0),IF(I109=C111,E110+ROUND((H109-J109)*I109,0),IF(I109=C110,E109+ROUND((H109-J109)*I109,0),E108+ROUND((H109-J109)*I109,0)))))","v":529250},{"$f":"MIN(K113:L113)","v":26463},{"$f":"ROUND(SUM(H111+I111)*M109,0)","v":0},{"$f":"SUM(H111:J111)","v":555713}]
[{"$f":"B111+1","v":50001},100000,0.4,{"$f":"B111","v":50000},{"$f":"E111+(B112-B111)*C112","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B112+1","v":100001},null,0.5,100000,{"$f":"IF(J110=0,0,E112)","v":29250},0.05,0,{"$f":"H106","v":50000},{"$f":"IF(H109>H113,H109-H113,0)","v":1050000},{"$f":"IF(I113>0,ROUND(I113*I109,0),0)","v":525000},{"$f":"I113-J113","v":525000},{"$f":"IF(H111>0,ROUND(H111*L109,0),0)","v":26463},{"$f":"IF(K113>L113,0,L113-K113)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H95","v":1100000},{"$f":"VLOOKUP(H116,A116:C120,3)","v":0.5},{"$f":"INDEX(D116:D120,MATCH(I116,C116:C120,0))","v":100000},{"$f":"INDEX(E116:E120,MATCH(I116,C116:C120,0))","v":29250},{"$f":"IF(H116>H120,VLOOKUP(H116,A116:F120,6),0)","v":0.05},{"$f":"VLOOKUP(H116,A116:G120,7)","v":0}]
[{"$f":"B116+1","v":18001},25000,0.25,{"$f":"B116","v":18000},{"$f":"(B117-B116)*C117","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B117+1","v":25001},50000,0.3,{"$f":"B117","v":25000},{"$f":"E117+(B118-B117)*C118","v":9250},0,0,{"$f":"IF(I116=C120,E119+ROUND((H116-J116),0)*I116,IF(I116=C119,E118+ROUND((H116-J116)*I116,0),IF(I116=C118,E117+ROUND((H116-J116)*I116,0),IF(I116=C117,E116+ROUND((H116-J116)*I116,0),E115+ROUND((H116-J116)*I116,0)))))","v":529250},{"$f":"MIN(K120:L120)","v":26463},{"$f":"ROUND(SUM(H118+I118)*M116,0)","v":0},{"$f":"SUM(H118:J118)","v":555713}]
[{"$f":"B118+1","v":50001},100000,0.4,{"$f":"B118","v":50000},{"$f":"E118+(B119-B118)*C119","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B119+1","v":100001},null,0.5,100000,{"$f":"IF(J117=0,0,E119)","v":29250},0.05,0,{"$f":"H113","v":50000},{"$f":"IF(H116>H120,H116-H120,0)","v":1050000},{"$f":"IF(I120>0,ROUND(I120*I116,0),0)","v":525000},{"$f":"I120-J120","v":525000},{"$f":"IF(H118>0,ROUND(H118*L116,0),0)","v":26463},{"$f":"IF(K120>L120,0,L120-K120)","v":0}]
[null,null,1989,{"$f":"C121+1","v":1990},null,"1989-90"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C121","v":1989},{"$f":"D121","v":1990}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H124,A124:C128,3)","v":0.5},{"$f":"INDEX(D124:D128,MATCH(I124,C124:C128,0))","v":100000},{"$f":"INDEX(E124:E128,MATCH(I124,C124:C128,0))","v":28900},{"$f":"IF(H124>H128,VLOOKUP(H124,A124:F128,6),0)","v":0.08},{"$f":"VLOOKUP(H124,A124:G128,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B124,IF($E$3=\"Female\",B131,IF($E$3=\"Senior Citizen\",B138,B145)))","v":18000},0]
[{"$f":"B124+1","v":18001},25000,0.2,{"$f":"B124","v":18000},{"$f":"(B125-B124)*C125","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O124+1","v":18001},25000,0.2]
[{"$f":"B125+1","v":25001},50000,0.3,{"$f":"B125","v":25000},{"$f":"E125+(B126-B125)*C126","v":8900},0,0,{"$f":"IF(I124=C128,E127+ROUND((H124-J124),0)*I124,IF(I124=C127,E126+ROUND((H124-J124)*I124,0),IF(I124=C126,E125+ROUND((H124-J124)*I124,0),IF(I124=C125,E124+ROUND((H124-J124)*I124,0),E123+ROUND((H124-J124)*I124,0)))))","v":528900},{"$f":"MIN(K128:L128)","v":42312},{"$f":"ROUND(SUM(H126+I126)*M124,0)","v":0},{"$f":"SUM(H126:J126)","v":571212},null,null,{"$f":"O125+1","v":25001},50000,0.3]
[{"$f":"B126+1","v":50001},100000,0.4,{"$f":"B126","v":50000},{"$f":"E126+(B127-B126)*C127","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O126+1","v":50001},100000,0.4]
[{"$f":"B127+1","v":100001},null,0.5,100000,{"$f":"IF(J125=0,0,E127)","v":28900},0.08,0,50000,{"$f":"IF(H124>H128,H124-H128,0)","v":1050000},{"$f":"IF(I128>0,ROUND(I128*I124,0),0)","v":525000},{"$f":"I128-J128","v":525000},{"$f":"IF(H126>0,ROUND(H126*L124,0),0)","v":42312},{"$f":"IF(K128>L128,0,L128-K128)","v":0},{"$f":"O127+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H126,IF($E$3=\"Female\",H133,IF($E$3=\"Senior Citizen\",H140,H147)))","v":528900}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I126,IF($E$3=\"Female\",I133,IF($E$3=\"Senior Citizen\",I140,I147)))","v":42312}]
[0,18000,0,0,0,0,0,{"$f":"H124","v":1100000},{"$f":"VLOOKUP(H131,A131:C135,3)","v":0.5},{"$f":"INDEX(D131:D135,MATCH(I131,C131:C135,0))","v":100000},{"$f":"INDEX(E131:E135,MATCH(I131,C131:C135,0))","v":28900},{"$f":"IF(H131>H135,VLOOKUP(H131,A131:F135,6),0)","v":0.08},{"$f":"VLOOKUP(H131,A131:G135,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J126,IF($E$3=\"Female\",J133,IF($E$3=\"Senior Citizen\",J140,J147)))","v":0}]
[{"$f":"B131+1","v":18001},25000,0.2,{"$f":"B131","v":18000},{"$f":"(B132-B131)*C132","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K126,IF($E$3=\"Female\",K133,IF($E$3=\"Senior Citizen\",K140,K147)))","v":571212}]
[{"$f":"B132+1","v":25001},50000,0.3,{"$f":"B132","v":25000},{"$f":"E132+(B133-B132)*C133","v":8900},0,0,{"$f":"IF(I131=C135,E134+ROUND((H131-J131),0)*I131,IF(I131=C134,E133+ROUND((H131-J131)*I131,0),IF(I131=C133,E132+ROUND((H131-J131)*I131,0),IF(I131=C132,E131+ROUND((H131-J131)*I131,0),E130+ROUND((H131-J131)*I131,0)))))","v":528900},{"$f":"MIN(K135:L135)","v":42312},{"$f":"ROUND(SUM(H133+I133)*M131,0)","v":0},{"$f":"SUM(H133:J133)","v":571212},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A123,IF($E$3=\"Female\",A130,IF($E$3=\"Senior Citizen\",A137,A144)))","v":"Not defined"}]
[{"$f":"B133+1","v":50001},100000,0.4,{"$f":"B133","v":50000},{"$f":"E133+(B134-B133)*C134","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M128,IF($E$3=\"Female\",M135,IF($E$3=\"Senior Citizen\",M142,M149)))","v":0}]
[{"$f":"B134+1","v":100001},null,0.5,100000,{"$f":"IF(J132=0,0,E134)","v":28900},0.08,0,{"$f":"H128","v":50000},{"$f":"IF(H131>H135,H131-H135,0)","v":1050000},{"$f":"IF(I135>0,ROUND(I135*I131,0),0)","v":525000},{"$f":"I135-J135","v":525000},{"$f":"IF(H133>0,ROUND(H133*L131,0),0)","v":42312},{"$f":"IF(K135>L135,0,L135-K135)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K126,IF($E$3=\"Female\",K133,IF($E$3=\"Senior Citizen\",K140,K147)))","v":571212}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H124","v":1100000},{"$f":"VLOOKUP(H138,A138:C142,3)","v":0.5},{"$f":"INDEX(D138:D142,MATCH(I138,C138:C142,0))","v":100000},{"$f":"INDEX(E138:E142,MATCH(I138,C138:C142,0))","v":28900},{"$f":"IF(H138>H142,VLOOKUP(H138,A138:F142,6),0)","v":0.08},{"$f":"VLOOKUP(H138,A138:G142,7)","v":0}]
[{"$f":"B138+1","v":18001},25000,0.2,{"$f":"B138","v":18000},{"$f":"(B139-B138)*C139","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B139+1","v":25001},50000,0.3,{"$f":"B139","v":25000},{"$f":"E139+(B140-B139)*C140","v":8900},0,0,{"$f":"IF(I138=C142,E141+ROUND((H138-J138),0)*I138,IF(I138=C141,E140+ROUND((H138-J138)*I138,0),IF(I138=C140,E139+ROUND((H138-J138)*I138,0),IF(I138=C139,E138+ROUND((H138-J138)*I138,0),E137+ROUND((H138-J138)*I138,0)))))","v":528900},{"$f":"MIN(K142:L142)","v":42312},{"$f":"ROUND(SUM(H140+I140)*M138,0)","v":0},{"$f":"SUM(H140:J140)","v":571212}]
[{"$f":"B140+1","v":50001},100000,0.4,{"$f":"B140","v":50000},{"$f":"E140+(B141-B140)*C141","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B141+1","v":100001},null,0.5,100000,{"$f":"IF(J139=0,0,E141)","v":28900},0.08,0,{"$f":"H135","v":50000},{"$f":"IF(H138>H142,H138-H142,0)","v":1050000},{"$f":"IF(I142>0,ROUND(I142*I138,0),0)","v":525000},{"$f":"I142-J142","v":525000},{"$f":"IF(H140>0,ROUND(H140*L138,0),0)","v":42312},{"$f":"IF(K142>L142,0,L142-K142)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H124","v":1100000},{"$f":"VLOOKUP(H145,A145:C149,3)","v":0.5},{"$f":"INDEX(D145:D149,MATCH(I145,C145:C149,0))","v":100000},{"$f":"INDEX(E145:E149,MATCH(I145,C145:C149,0))","v":28900},{"$f":"IF(H145>H149,VLOOKUP(H145,A145:F149,6),0)","v":0.08},{"$f":"VLOOKUP(H145,A145:G149,7)","v":0}]
[{"$f":"B145+1","v":18001},25000,0.2,{"$f":"B145","v":18000},{"$f":"(B146-B145)*C146","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B146+1","v":25001},50000,0.3,{"$f":"B146","v":25000},{"$f":"E146+(B147-B146)*C147","v":8900},0,0,{"$f":"IF(I145=C149,E148+ROUND((H145-J145),0)*I145,IF(I145=C148,E147+ROUND((H145-J145)*I145,0),IF(I145=C147,E146+ROUND((H145-J145)*I145,0),IF(I145=C146,E145+ROUND((H145-J145)*I145,0),E144+ROUND((H145-J145)*I145,0)))))","v":528900},{"$f":"MIN(K149:L149)","v":42312},{"$f":"ROUND(SUM(H147+I147)*M145,0)","v":0},{"$f":"SUM(H147:J147)","v":571212}]
[{"$f":"B147+1","v":50001},100000,0.4,{"$f":"B147","v":50000},{"$f":"E147+(B148-B147)*C148","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B148+1","v":100001},null,0.5,100000,{"$f":"IF(J146=0,0,E148)","v":28900},0.08,0,{"$f":"H142","v":50000},{"$f":"IF(H145>H149,H145-H149,0)","v":1050000},{"$f":"IF(I149>0,ROUND(I149*I145,0),0)","v":525000},{"$f":"I149-J149","v":525000},{"$f":"IF(H147>0,ROUND(H147*L145,0),0)","v":42312},{"$f":"IF(K149>L149,0,L149-K149)","v":0}]
[null,null,1990,{"$f":"C150+1","v":1991},null,"1990-91"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C150","v":1990},{"$f":"D150","v":1991}]
[0,22000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H153,A153:C157,3)","v":0.5},{"$f":"INDEX(D153:D157,MATCH(I153,C153:C157,0))","v":100000},{"$f":"INDEX(E153:E157,MATCH(I153,C153:C157,0))","v":27600},{"$f":"IF(H153>H157,VLOOKUP(H153,A153:F157,6),0)","v":0.12},{"$f":"VLOOKUP(H153,A153:G157,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B153,IF($E$3=\"Female\",B160,IF($E$3=\"Senior Citizen\",B167,B174)))","v":22000},0]
[{"$f":"B153+1","v":22001},30000,0.2,{"$f":"B153","v":22000},{"$f":"(B154-B153)*C154","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O153+1","v":22001},30000,0.2]
[{"$f":"B154+1","v":30001},50000,0.3,{"$f":"B154","v":30000},{"$f":"E154+(B155-B154)*C155","v":7600},0,0,{"$f":"IF(I153=C157,E156+ROUND((H153-J153),0)*I153,IF(I153=C156,E155+ROUND((H153-J153)*I153,0),IF(I153=C155,E154+ROUND((H153-J153)*I153,0),IF(I153=C154,E153+ROUND((H153-J153)*I153,0),E152+ROUND((H153-J153)*I153,0)))))","v":527600},{"$f":"MIN(K157:L157)","v":63312},{"$f":"ROUND(SUM(H155+I155)*M153,0)","v":0},{"$f":"SUM(H155:J155)","v":590912},null,null,{"$f":"O154+1","v":30001},50000,0.3]
[{"$f":"B155+1","v":50001},100000,0.4,{"$f":"B155","v":50000},{"$f":"E155+(B156-B155)*C156","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O155+1","v":50001},100000,0.4]
[{"$f":"B156+1","v":100001},null,0.5,100000,{"$f":"IF(J154=0,0,E156)","v":27600},0.12,0,75000,{"$f":"IF(H153>H157,H153-H157,0)","v":1025000},{"$f":"IF(I157>0,ROUND(I157*I153,0),0)","v":512500},{"$f":"I157-J157","v":512500},{"$f":"IF(H155>0,ROUND(H155*L153,0),0)","v":63312},{"$f":"IF(K157>L157,0,L157-K157)","v":0},{"$f":"O156+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H155,IF($E$3=\"Female\",H162,IF($E$3=\"Senior Citizen\",H169,H176)))","v":527600}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I155,IF($E$3=\"Female\",I162,IF($E$3=\"Senior Citizen\",I169,I176)))","v":63312}]
[0,22000,0,0,0,0,0,{"$f":"H153","v":1100000},{"$f":"VLOOKUP(H160,A160:C164,3)","v":0.5},{"$f":"INDEX(D160:D164,MATCH(I160,C160:C164,0))","v":100000},{"$f":"INDEX(E160:E164,MATCH(I160,C160:C164,0))","v":27600},{"$f":"IF(H160>H164,VLOOKUP(H160,A160:F164,6),0)","v":0.12},{"$f":"VLOOKUP(H160,A160:G164,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J155,IF($E$3=\"Female\",J162,IF($E$3=\"Senior Citizen\",J169,J176)))","v":0}]
[{"$f":"B160+1","v":22001},30000,0.2,{"$f":"B160","v":22000},{"$f":"(B161-B160)*C161","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K155,IF($E$3=\"Female\",K162,IF($E$3=\"Senior Citizen\",K169,K176)))","v":590912}]
[{"$f":"B161+1","v":30001},50000,0.3,{"$f":"B161","v":30000},{"$f":"E161+(B162-B161)*C162","v":7600},0,0,{"$f":"IF(I160=C164,E163+ROUND((H160-J160),0)*I160,IF(I160=C163,E162+ROUND((H160-J160)*I160,0),IF(I160=C162,E161+ROUND((H160-J160)*I160,0),IF(I160=C161,E160+ROUND((H160-J160)*I160,0),E159+ROUND((H160-J160)*I160,0)))))","v":527600},{"$f":"MIN(K164:L164)","v":63312},{"$f":"ROUND(SUM(H162+I162)*M160,0)","v":0},{"$f":"SUM(H162:J162)","v":590912},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A152,IF($E$3=\"Female\",A159,IF($E$3=\"Senior Citizen\",A166,A173)))","v":"Not defined"}]
[{"$f":"B162+1","v":50001},100000,0.4,{"$f":"B162","v":50000},{"$f":"E162+(B163-B162)*C163","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M157,IF($E$3=\"Female\",M164,IF($E$3=\"Senior Citizen\",M171,M178)))","v":0}]
[{"$f":"B163+1","v":100001},null,0.5,100000,{"$f":"IF(J161=0,0,E163)","v":27600},0.12,0,{"$f":"H157","v":75000},{"$f":"IF(H160>H164,H160-H164,0)","v":1025000},{"$f":"IF(I164>0,ROUND(I164*I160,0),0)","v":512500},{"$f":"I164-J164","v":512500},{"$f":"IF(H162>0,ROUND(H162*L160,0),0)","v":63312},{"$f":"IF(K164>L164,0,L164-K164)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K155,IF($E$3=\"Female\",K162,IF($E$3=\"Senior Citizen\",K169,K176)))","v":590912}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H153","v":1100000},{"$f":"VLOOKUP(H167,A167:C171,3)","v":0.5},{"$f":"INDEX(D167:D171,MATCH(I167,C167:C171,0))","v":100000},{"$f":"INDEX(E167:E171,MATCH(I167,C167:C171,0))","v":27600},{"$f":"IF(H167>H171,VLOOKUP(H167,A167:F171,6),0)","v":0.12},{"$f":"VLOOKUP(H167,A167:G171,7)","v":0}]
[{"$f":"B167+1","v":22001},30000,0.2,{"$f":"B167","v":22000},{"$f":"(B168-B167)*C168","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B168+1","v":30001},50000,0.3,{"$f":"B168","v":30000},{"$f":"E168+(B169-B168)*C169","v":7600},0,0,{"$f":"IF(I167=C171,E170+ROUND((H167-J167),0)*I167,IF(I167=C170,E169+ROUND((H167-J167)*I167,0),IF(I167=C169,E168+ROUND((H167-J167)*I167,0),IF(I167=C168,E167+ROUND((H167-J167)*I167,0),E166+ROUND((H167-J167)*I167,0)))))","v":527600},{"$f":"MIN(K171:L171)","v":63312},{"$f":"ROUND(SUM(H169+I169)*M167,0)","v":0},{"$f":"SUM(H169:J169)","v":590912}]
[{"$f":"B169+1","v":50001},100000,0.4,{"$f":"B169","v":50000},{"$f":"E169+(B170-B169)*C170","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B170+1","v":100001},null,0.5,100000,{"$f":"IF(J168=0,0,E170)","v":27600},0.12,0,{"$f":"H164","v":75000},{"$f":"IF(H167>H171,H167-H171,0)","v":1025000},{"$f":"IF(I171>0,ROUND(I171*I167,0),0)","v":512500},{"$f":"I171-J171","v":512500},{"$f":"IF(H169>0,ROUND(H169*L167,0),0)","v":63312},{"$f":"IF(K171>L171,0,L171-K171)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H153","v":1100000},{"$f":"VLOOKUP(H174,A174:C178,3)","v":0.5},{"$f":"INDEX(D174:D178,MATCH(I174,C174:C178,0))","v":100000},{"$f":"INDEX(E174:E178,MATCH(I174,C174:C178,0))","v":27600},{"$f":"IF(H174>H178,VLOOKUP(H174,A174:F178,6),0)","v":0.12},{"$f":"VLOOKUP(H174,A174:G178,7)","v":0}]
[{"$f":"B174+1","v":22001},30000,0.2,{"$f":"B174","v":22000},{"$f":"(B175-B174)*C175","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B175+1","v":30001},50000,0.3,{"$f":"B175","v":30000},{"$f":"E175+(B176-B175)*C176","v":7600},0,0,{"$f":"IF(I174=C178,E177+ROUND((H174-J174),0)*I174,IF(I174=C177,E176+ROUND((H174-J174)*I174,0),IF(I174=C176,E175+ROUND((H174-J174)*I174,0),IF(I174=C175,E174+ROUND((H174-J174)*I174,0),E173+ROUND((H174-J174)*I174,0)))))","v":527600},{"$f":"MIN(K178:L178)","v":63312},{"$f":"ROUND(SUM(H176+I176)*M174,0)","v":0},{"$f":"SUM(H176:J176)","v":590912}]
[{"$f":"B176+1","v":50001},100000,0.4,{"$f":"B176","v":50000},{"$f":"E176+(B177-B176)*C177","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B177+1","v":100001},null,0.5,100000,{"$f":"IF(J175=0,0,E177)","v":27600},0.12,0,{"$f":"H171","v":75000},{"$f":"IF(H174>H178,H174-H178,0)","v":1025000},{"$f":"IF(I178>0,ROUND(I178*I174,0),0)","v":512500},{"$f":"I178-J178","v":512500},{"$f":"IF(H176>0,ROUND(H176*L174,0),0)","v":63312},{"$f":"IF(K178>L178,0,L178-K178)","v":0}]
[null,null,1991,{"$f":"C179+1","v":1992},null,"1991-92"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C179","v":1991},{"$f":"D179","v":1992}]
[0,22000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H182,A182:C186,3)","v":0.5},{"$f":"INDEX(D182:D186,MATCH(I182,C182:C186,0))","v":100000},{"$f":"INDEX(E182:E186,MATCH(I182,C182:C186,0))","v":27600},{"$f":"IF(H182>H186,VLOOKUP(H182,A182:F186,6),0)","v":0.12},{"$f":"VLOOKUP(H182,A182:G186,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B182,IF($E$3=\"Female\",B189,IF($E$3=\"Senior Citizen\",B196,B203)))","v":22000},0]
[{"$f":"B182+1","v":22001},30000,0.2,{"$f":"B182","v":22000},{"$f":"(B183-B182)*C183","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O182+1","v":22001},30000,0.2]
[{"$f":"B183+1","v":30001},50000,0.3,{"$f":"B183","v":30000},{"$f":"E183+(B184-B183)*C184","v":7600},0,0,{"$f":"IF(I182=C186,E185+ROUND((H182-J182),0)*I182,IF(I182=C185,E184+ROUND((H182-J182)*I182,0),IF(I182=C184,E183+ROUND((H182-J182)*I182,0),IF(I182=C183,E182+ROUND((H182-J182)*I182,0),E181+ROUND((H182-J182)*I182,0)))))","v":527600},{"$f":"MIN(K186:L186)","v":63312},{"$f":"ROUND(SUM(H184+I184)*M182,0)","v":0},{"$f":"SUM(H184:J184)","v":590912},null,null,{"$f":"O183+1","v":30001},50000,0.3]
[{"$f":"B184+1","v":50001},100000,0.4,{"$f":"B184","v":50000},{"$f":"E184+(B185-B184)*C185","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O184+1","v":50001},100000,0.4]
[{"$f":"B185+1","v":100001},null,0.5,100000,{"$f":"IF(J183=0,0,E185)","v":27600},0.12,0,100000,{"$f":"IF(H182>H186,H182-H186,0)","v":1000000},{"$f":"IF(I186>0,ROUND(I186*I182,0),0)","v":500000},{"$f":"I186-J186","v":500000},{"$f":"IF(H184>0,ROUND(H184*L182,0),0)","v":63312},{"$f":"IF(K186>L186,0,L186-K186)","v":0},{"$f":"O185+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H184,IF($E$3=\"Female\",H191,IF($E$3=\"Senior Citizen\",H198,H205)))","v":527600}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I184,IF($E$3=\"Female\",I191,IF($E$3=\"Senior Citizen\",I198,I205)))","v":63312}]
[0,22000,0,0,0,0,0,{"$f":"H182","v":1100000},{"$f":"VLOOKUP(H189,A189:C193,3)","v":0.5},{"$f":"INDEX(D189:D193,MATCH(I189,C189:C193,0))","v":100000},{"$f":"INDEX(E189:E193,MATCH(I189,C189:C193,0))","v":27600},{"$f":"IF(H189>H193,VLOOKUP(H189,A189:F193,6),0)","v":0.12},{"$f":"VLOOKUP(H189,A189:G193,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J184,IF($E$3=\"Female\",J191,IF($E$3=\"Senior Citizen\",J198,J205)))","v":0}]
[{"$f":"B189+1","v":22001},30000,0.2,{"$f":"B189","v":22000},{"$f":"(B190-B189)*C190","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K184,IF($E$3=\"Female\",K191,IF($E$3=\"Senior Citizen\",K198,K205)))","v":590912}]
[{"$f":"B190+1","v":30001},50000,0.3,{"$f":"B190","v":30000},{"$f":"E190+(B191-B190)*C191","v":7600},0,0,{"$f":"IF(I189=C193,E192+ROUND((H189-J189),0)*I189,IF(I189=C192,E191+ROUND((H189-J189)*I189,0),IF(I189=C191,E190+ROUND((H189-J189)*I189,0),IF(I189=C190,E189+ROUND((H189-J189)*I189,0),E188+ROUND((H189-J189)*I189,0)))))","v":527600},{"$f":"MIN(K193:L193)","v":63312},{"$f":"ROUND(SUM(H191+I191)*M189,0)","v":0},{"$f":"SUM(H191:J191)","v":590912},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A181,IF($E$3=\"Female\",A188,IF($E$3=\"Senior Citizen\",A195,A202)))","v":"Not defined"}]
[{"$f":"B191+1","v":50001},100000,0.4,{"$f":"B191","v":50000},{"$f":"E191+(B192-B191)*C192","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M186,IF($E$3=\"Female\",M193,IF($E$3=\"Senior Citizen\",M200,M207)))","v":0}]
[{"$f":"B192+1","v":100001},null,0.5,100000,{"$f":"IF(J190=0,0,E192)","v":27600},0.12,0,{"$f":"H186","v":100000},{"$f":"IF(H189>H193,H189-H193,0)","v":1000000},{"$f":"IF(I193>0,ROUND(I193*I189,0),0)","v":500000},{"$f":"I193-J193","v":500000},{"$f":"IF(H191>0,ROUND(H191*L189,0),0)","v":63312},{"$f":"IF(K193>L193,0,L193-K193)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K184,IF($E$3=\"Female\",K191,IF($E$3=\"Senior Citizen\",K198,K205)))","v":590912}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H182","v":1100000},{"$f":"VLOOKUP(H196,A196:C200,3)","v":0.5},{"$f":"INDEX(D196:D200,MATCH(I196,C196:C200,0))","v":100000},{"$f":"INDEX(E196:E200,MATCH(I196,C196:C200,0))","v":27600},{"$f":"IF(H196>H200,VLOOKUP(H196,A196:F200,6),0)","v":0.12},{"$f":"VLOOKUP(H196,A196:G200,7)","v":0}]
[{"$f":"B196+1","v":22001},30000,0.2,{"$f":"B196","v":22000},{"$f":"(B197-B196)*C197","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B197+1","v":30001},50000,0.3,{"$f":"B197","v":30000},{"$f":"E197+(B198-B197)*C198","v":7600},0,0,{"$f":"IF(I196=C200,E199+ROUND((H196-J196),0)*I196,IF(I196=C199,E198+ROUND((H196-J196)*I196,0),IF(I196=C198,E197+ROUND((H196-J196)*I196,0),IF(I196=C197,E196+ROUND((H196-J196)*I196,0),E195+ROUND((H196-J196)*I196,0)))))","v":527600},{"$f":"MIN(K200:L200)","v":63312},{"$f":"ROUND(SUM(H198+I198)*M196,0)","v":0},{"$f":"SUM(H198:J198)","v":590912}]
[{"$f":"B198+1","v":50001},100000,0.4,{"$f":"B198","v":50000},{"$f":"E198+(B199-B198)*C199","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B199+1","v":100001},null,0.5,100000,{"$f":"IF(J197=0,0,E199)","v":27600},0.12,0,{"$f":"H193","v":100000},{"$f":"IF(H196>H200,H196-H200,0)","v":1000000},{"$f":"IF(I200>0,ROUND(I200*I196,0),0)","v":500000},{"$f":"I200-J200","v":500000},{"$f":"IF(H198>0,ROUND(H198*L196,0),0)","v":63312},{"$f":"IF(K200>L200,0,L200-K200)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H182","v":1100000},{"$f":"VLOOKUP(H203,A203:C207,3)","v":0.5},{"$f":"INDEX(D203:D207,MATCH(I203,C203:C207,0))","v":100000},{"$f":"INDEX(E203:E207,MATCH(I203,C203:C207,0))","v":27600},{"$f":"IF(H203>H207,VLOOKUP(H203,A203:F207,6),0)","v":0.12},{"$f":"VLOOKUP(H203,A203:G207,7)","v":0}]
[{"$f":"B203+1","v":22001},30000,0.2,{"$f":"B203","v":22000},{"$f":"(B204-B203)*C204","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B204+1","v":30001},50000,0.3,{"$f":"B204","v":30000},{"$f":"E204+(B205-B204)*C205","v":7600},0,0,{"$f":"IF(I203=C207,E206+ROUND((H203-J203),0)*I203,IF(I203=C206,E205+ROUND((H203-J203)*I203,0),IF(I203=C205,E204+ROUND((H203-J203)*I203,0),IF(I203=C204,E203+ROUND((H203-J203)*I203,0),E202+ROUND((H203-J203)*I203,0)))))","v":527600},{"$f":"MIN(K207:L207)","v":63312},{"$f":"ROUND(SUM(H205+I205)*M203,0)","v":0},{"$f":"SUM(H205:J205)","v":590912}]
[{"$f":"B205+1","v":50001},100000,0.4,{"$f":"B205","v":50000},{"$f":"E205+(B206-B205)*C206","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B206+1","v":100001},null,0.5,100000,{"$f":"IF(J204=0,0,E206)","v":27600},0.12,0,{"$f":"H200","v":100000},{"$f":"IF(H203>H207,H203-H207,0)","v":1000000},{"$f":"IF(I207>0,ROUND(I207*I203,0),0)","v":500000},{"$f":"I207-J207","v":500000},{"$f":"IF(H205>0,ROUND(H205*L203,0),0)","v":63312},{"$f":"IF(K207>L207,0,L207-K207)","v":0}]
[null,null,1992,{"$f":"C208+1","v":1993},null,"1992-93"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C208","v":1992},{"$f":"D208","v":1993}]
[0,28000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H211,A211:C215,3)","v":0.4},{"$f":"INDEX(D211:D215,MATCH(I211,C211:C215,0))","v":100000},{"$f":"INDEX(E211:E215,MATCH(I211,C211:C215,0))","v":19400},{"$f":"IF(H211>H215,VLOOKUP(H211,A211:F215,6),0)","v":0.12},{"$f":"VLOOKUP(H211,A211:G215,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B211,IF($E$3=\"Female\",B218,IF($E$3=\"Senior Citizen\",B225,B232)))","v":28000},0]
[{"$f":"B211+1","v":28001},50000,0.2,{"$f":"B211","v":28000},{"$f":"(B212-B211)*C212","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O211+1","v":28001},50000,0.2]
[{"$f":"B212+1","v":50001},100000,0.3,{"$f":"B212","v":50000},{"$f":"E212+(B213-B212)*C213","v":19400},0,0,{"$f":"IF(I211=C215,E214+ROUND((H211-J211),0)*I211,IF(I211=C214,E213+ROUND((H211-J211)*I211,0),IF(I211=C213,E212+ROUND((H211-J211)*I211,0),IF(I211=C212,E211+ROUND((H211-J211)*I211,0),E210+ROUND((H211-J211)*I211,0)))))","v":419400},{"$f":"MIN(K215:L215)","v":50328},{"$f":"ROUND(SUM(H213+I213)*M211,0)","v":0},{"$f":"SUM(H213:J213)","v":469728},null,null,{"$f":"O212+1","v":50001},100000,0.3]
[{"$f":"B213+1","v":100001},null,0.4,{"$f":"B213","v":100000},{"$f":"IF(J211=0,0,E213)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O213+1","v":100001},0,0.4]
["Surcharge Limit",null,null,100000,null,0.12,0,100000,{"$f":"IF(H211>H215,H211-H215,0)","v":1000000},{"$f":"IF(I215>0,ROUND(I215*I211,0),0)","v":400000},{"$f":"I215-J215","v":600000},{"$f":"IF(H213>0,ROUND(H213*L211,0),0)","v":50328},{"$f":"IF(K215>L215,0,L215-K215)","v":0},{"$f":"O214+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H213,IF($E$3=\"Female\",H220,IF($E$3=\"Senior Citizen\",H227,H234)))","v":419400}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I213,IF($E$3=\"Female\",I220,IF($E$3=\"Senior Citizen\",I227,I234)))","v":50328}]
[0,28000,0,0,0,0,0,{"$f":"H211","v":1100000},{"$f":"VLOOKUP(H218,A218:C222,3)","v":0.4},{"$f":"INDEX(D218:D222,MATCH(I218,C218:C222,0))","v":100000},{"$f":"INDEX(E218:E222,MATCH(I218,C218:C222,0))","v":19400},{"$f":"IF(H218>H222,VLOOKUP(H218,A218:F222,6),0)","v":0.12},{"$f":"VLOOKUP(H218,A218:G222,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J213,IF($E$3=\"Female\",J220,IF($E$3=\"Senior Citizen\",J227,J234)))","v":0}]
[{"$f":"B218+1","v":28001},50000,0.2,{"$f":"B218","v":28000},{"$f":"(B219-B218)*C219","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K213,IF($E$3=\"Female\",K220,IF($E$3=\"Senior Citizen\",K227,K234)))","v":469728}]
[{"$f":"B219+1","v":50001},100000,0.3,{"$f":"B219","v":50000},{"$f":"E219+(B220-B219)*C220","v":19400},0,0,{"$f":"IF(I218=C222,E221+ROUND((H218-J218),0)*I218,IF(I218=C221,E220+ROUND((H218-J218)*I218,0),IF(I218=C220,E219+ROUND((H218-J218)*I218,0),IF(I218=C219,E218+ROUND((H218-J218)*I218,0),E217+ROUND((H218-J218)*I218,0)))))","v":419400},{"$f":"MIN(K222:L222)","v":50328},{"$f":"ROUND(SUM(H220+I220)*M218,0)","v":0},{"$f":"SUM(H220:J220)","v":469728},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A210,IF($E$3=\"Female\",A217,IF($E$3=\"Senior Citizen\",A224,A231)))","v":"Not defined"}]
[{"$f":"B220+1","v":100001},null,0.4,{"$f":"B220","v":100000},{"$f":"IF(J218=0,0,E220)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M215,IF($E$3=\"Female\",M222,IF($E$3=\"Senior Citizen\",M229,M236)))","v":0}]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H215","v":100000},{"$f":"IF(H218>H222,H218-H222,0)","v":1000000},{"$f":"IF(I222>0,ROUND(I222*I218,0),0)","v":400000},{"$f":"I222-J222","v":600000},{"$f":"IF(H220>0,ROUND(H220*L218,0),0)","v":50328},{"$f":"IF(K222>L222,0,L222-K222)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K213,IF($E$3=\"Female\",K220,IF($E$3=\"Senior Citizen\",K227,K234)))","v":469728}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,28000,0,0,0,0,0,{"$f":"H211","v":1100000},{"$f":"VLOOKUP(H225,A225:C229,3)","v":0.4},{"$f":"INDEX(D225:D229,MATCH(I225,C225:C229,0))","v":100000},{"$f":"INDEX(E225:E229,MATCH(I225,C225:C229,0))","v":19400},{"$f":"IF(H225>H229,VLOOKUP(H225,A225:F229,6),0)","v":0.12},{"$f":"VLOOKUP(H225,A225:G229,7)","v":0}]
[{"$f":"B225+1","v":28001},50000,0.2,{"$f":"B225","v":28000},{"$f":"(B226-B225)*C226","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B226+1","v":50001},100000,0.3,{"$f":"B226","v":50000},{"$f":"E226+(B227-B226)*C227","v":19400},0,0,{"$f":"IF(I225=C229,E228+ROUND((H225-J225),0)*I225,IF(I225=C228,E227+ROUND((H225-J225)*I225,0),IF(I225=C227,E226+ROUND((H225-J225)*I225,0),IF(I225=C226,E225+ROUND((H225-J225)*I225,0),E224+ROUND((H225-J225)*I225,0)))))","v":419400},{"$f":"MIN(K229:L229)","v":50328},{"$f":"ROUND(SUM(H227+I227)*M225,0)","v":0},{"$f":"SUM(H227:J227)","v":469728}]
[{"$f":"B227+1","v":100001},null,0.4,{"$f":"B227","v":100000},{"$f":"IF(J225=0,0,E227)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H222","v":100000},{"$f":"IF(H225>H229,H225-H229,0)","v":1000000},{"$f":"IF(I229>0,ROUND(I229*I225,0),0)","v":400000},{"$f":"I229-J229","v":600000},{"$f":"IF(H227>0,ROUND(H227*L225,0),0)","v":50328},{"$f":"IF(K229>L229,0,L229-K229)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,28000,0,0,0,0,0,{"$f":"H211","v":1100000},{"$f":"VLOOKUP(H232,A232:C236,3)","v":0.4},{"$f":"INDEX(D232:D236,MATCH(I232,C232:C236,0))","v":100000},{"$f":"INDEX(E232:E236,MATCH(I232,C232:C236,0))","v":19400},{"$f":"IF(H232>H236,VLOOKUP(H232,A232:F236,6),0)","v":0.12},{"$f":"VLOOKUP(H232,A232:G236,7)","v":0}]
[{"$f":"B232+1","v":28001},50000,0.2,{"$f":"B232","v":28000},{"$f":"(B233-B232)*C233","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B233+1","v":50001},100000,0.3,{"$f":"B233","v":50000},{"$f":"E233+(B234-B233)*C234","v":19400},0,0,{"$f":"IF(I232=C236,E235+ROUND((H232-J232),0)*I232,IF(I232=C235,E234+ROUND((H232-J232)*I232,0),IF(I232=C234,E233+ROUND((H232-J232)*I232,0),IF(I232=C233,E232+ROUND((H232-J232)*I232,0),E231+ROUND((H232-J232)*I232,0)))))","v":419400},{"$f":"MIN(K236:L236)","v":50328},{"$f":"ROUND(SUM(H234+I234)*M232,0)","v":0},{"$f":"SUM(H234:J234)","v":469728}]
[{"$f":"B234+1","v":100001},null,0.4,{"$f":"B234","v":100000},{"$f":"IF(J232=0,0,E234)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H229","v":100000},{"$f":"IF(H232>H236,H232-H236,0)","v":1000000},{"$f":"IF(I236>0,ROUND(I236*I232,0),0)","v":400000},{"$f":"I236-J236","v":600000},{"$f":"IF(H234>0,ROUND(H234*L232,0),0)","v":50328},{"$f":"IF(K236>L236,0,L236-K236)","v":0}]
[null,null,1993,{"$f":"C237+1","v":1994},null,"1993-94"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C237","v":1993},{"$f":"D237","v":1994}]
[0,30000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H240,A240:C244,3)","v":0.4},{"$f":"INDEX(D240:D244,MATCH(I240,C240:C244,0))","v":100000},{"$f":"INDEX(E240:E244,MATCH(I240,C240:C244,0))","v":19000},{"$f":"IF(H240>H244,VLOOKUP(H240,A240:F244,6),0)","v":0.12},{"$f":"VLOOKUP(H240,A240:G244,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B240,IF($E$3=\"Female\",B247,IF($E$3=\"Senior Citizen\",B254,B261)))","v":30000},0]
[{"$f":"B240+1","v":30001},50000,0.2,{"$f":"B240","v":30000},{"$f":"(B241-B240)*C241","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O240+1","v":30001},50000,0.2]
[{"$f":"B241+1","v":50001},100000,0.3,{"$f":"B241","v":50000},{"$f":"E241+(B242-B241)*C242","v":19000},0.12,0,{"$f":"IF(I240=C244,E243+ROUND((H240-J240),0)*I240,IF(I240=C243,E242+ROUND((H240-J240)*I240,0),IF(I240=C242,E241+ROUND((H240-J240)*I240,0),IF(I240=C241,E240+ROUND((H240-J240)*I240,0),E239+ROUND((H240-J240)*I240,0)))))","v":419000},{"$f":"MIN(K244:L244)","v":50280},{"$f":"ROUND(SUM(H242+I242)*M240,0)","v":0},{"$f":"SUM(H242:J242)","v":469280},null,null,{"$f":"O241+1","v":50001},100000,0.3]
[{"$f":"B242+1","v":100001},null,0.4,{"$f":"B242","v":100000},{"$f":"IF(J240=0,0,E242)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O242+1","v":100001},0,0.4]
["Surcharge Limit",null,null,100000,null,null,null,100000,{"$f":"IF(H240>H244,H240-H244,0)","v":1000000},{"$f":"IF(I244>0,ROUND(I244*I240,0),0)","v":400000},{"$f":"I244-J244","v":600000},{"$f":"IF(H242>0,ROUND(H242*L240,0),0)","v":50280},{"$f":"IF(K244>L244,0,L244-K244)","v":0},{"$f":"O243+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H242,IF($E$3=\"Female\",H249,IF($E$3=\"Senior Citizen\",H256,H263)))","v":419000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I242,IF($E$3=\"Female\",I249,IF($E$3=\"Senior Citizen\",I256,I263)))","v":50280}]
[0,30000,0,0,0,0,0,{"$f":"H240","v":1100000},{"$f":"VLOOKUP(H247,A247:C251,3)","v":0.4},{"$f":"INDEX(D247:D251,MATCH(I247,C247:C251,0))","v":100000},{"$f":"INDEX(E247:E251,MATCH(I247,C247:C251,0))","v":19000},{"$f":"IF(H247>H251,VLOOKUP(H247,A247:F251,6),0)","v":0.12},{"$f":"VLOOKUP(H247,A247:G251,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J242,IF($E$3=\"Female\",J249,IF($E$3=\"Senior Citizen\",J256,J263)))","v":0}]
[{"$f":"B247+1","v":30001},50000,0.2,{"$f":"B247","v":30000},{"$f":"(B248-B247)*C248","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K242,IF($E$3=\"Female\",K249,IF($E$3=\"Senior Citizen\",K256,K263)))","v":469280}]
[{"$f":"B248+1","v":50001},100000,0.3,{"$f":"B248","v":50000},{"$f":"E248+(B249-B248)*C249","v":19000},0.12,0,{"$f":"IF(I247=C251,E250+ROUND((H247-J247),0)*I247,IF(I247=C250,E249+ROUND((H247-J247)*I247,0),IF(I247=C249,E248+ROUND((H247-J247)*I247,0),IF(I247=C248,E247+ROUND((H247-J247)*I247,0),E246+ROUND((H247-J247)*I247,0)))))","v":419000},{"$f":"MIN(K251:L251)","v":50280},{"$f":"ROUND(SUM(H249+I249)*M247,0)","v":0},{"$f":"SUM(H249:J249)","v":469280},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A239,IF($E$3=\"Female\",A246,IF($E$3=\"Senior Citizen\",A253,A260)))","v":"Not defined"}]
[{"$f":"B249+1","v":100001},null,0.4,{"$f":"B249","v":100000},{"$f":"IF(J247=0,0,E249)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M244,IF($E$3=\"Female\",M251,IF($E$3=\"Senior Citizen\",M258,M265)))","v":0}]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H244","v":100000},{"$f":"IF(H247>H251,H247-H251,0)","v":1000000},{"$f":"IF(I251>0,ROUND(I251*I247,0),0)","v":400000},{"$f":"I251-J251","v":600000},{"$f":"IF(H249>0,ROUND(H249*L247,0),0)","v":50280},{"$f":"IF(K251>L251,0,L251-K251)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K242,IF($E$3=\"Female\",K249,IF($E$3=\"Senior Citizen\",K256,K263)))","v":469280}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,30000,0,0,0,0,0,{"$f":"H240","v":1100000},{"$f":"VLOOKUP(H254,A254:C258,3)","v":0.4},{"$f":"INDEX(D254:D258,MATCH(I254,C254:C258,0))","v":100000},{"$f":"INDEX(E254:E258,MATCH(I254,C254:C258,0))","v":19000},{"$f":"IF(H254>H258,VLOOKUP(H254,A254:F258,6),0)","v":0.12},{"$f":"VLOOKUP(H254,A254:G258,7)","v":0}]
[{"$f":"B254+1","v":30001},50000,0.2,{"$f":"B254","v":30000},{"$f":"(B255-B254)*C255","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B255+1","v":50001},100000,0.3,{"$f":"B255","v":50000},{"$f":"E255+(B256-B255)*C256","v":19000},0.12,0,{"$f":"IF(I254=C258,E257+ROUND((H254-J254),0)*I254,IF(I254=C257,E256+ROUND((H254-J254)*I254,0),IF(I254=C256,E255+ROUND((H254-J254)*I254,0),IF(I254=C255,E254+ROUND((H254-J254)*I254,0),E253+ROUND((H254-J254)*I254,0)))))","v":419000},{"$f":"MIN(K258:L258)","v":50280},{"$f":"ROUND(SUM(H256+I256)*M254,0)","v":0},{"$f":"SUM(H256:J256)","v":469280}]
[{"$f":"B256+1","v":100001},null,0.4,{"$f":"B256","v":100000},{"$f":"IF(J254=0,0,E256)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H251","v":100000},{"$f":"IF(H254>H258,H254-H258,0)","v":1000000},{"$f":"IF(I258>0,ROUND(I258*I254,0),0)","v":400000},{"$f":"I258-J258","v":600000},{"$f":"IF(H256>0,ROUND(H256*L254,0),0)","v":50280},{"$f":"IF(K258>L258,0,L258-K258)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,30000,0,0,0,0,0,{"$f":"H240","v":1100000},{"$f":"VLOOKUP(H261,A261:C265,3)","v":0.4},{"$f":"INDEX(D261:D265,MATCH(I261,C261:C265,0))","v":100000},{"$f":"INDEX(E261:E265,MATCH(I261,C261:C265,0))","v":19000},{"$f":"IF(H261>H265,VLOOKUP(H261,A261:F265,6),0)","v":0.12},{"$f":"VLOOKUP(H261,A261:G265,7)","v":0}]
[{"$f":"B261+1","v":30001},50000,0.2,{"$f":"B261","v":30000},{"$f":"(B262-B261)*C262","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B262+1","v":50001},100000,0.3,{"$f":"B262","v":50000},{"$f":"E262+(B263-B262)*C263","v":19000},0.12,0,{"$f":"IF(I261=C265,E264+ROUND((H261-J261),0)*I261,IF(I261=C264,E263+ROUND((H261-J261)*I261,0),IF(I261=C263,E262+ROUND((H261-J261)*I261,0),IF(I261=C262,E261+ROUND((H261-J261)*I261,0),E260+ROUND((H261-J261)*I261,0)))))","v":419000},{"$f":"MIN(K265:L265)","v":50280},{"$f":"ROUND(SUM(H263+I263)*M261,0)","v":0},{"$f":"SUM(H263:J263)","v":469280}]
[{"$f":"B263+1","v":100001},null,0.4,{"$f":"B263","v":100000},{"$f":"IF(J261=0,0,E263)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H258","v":100000},{"$f":"IF(H261>H265,H261-H265,0)","v":1000000},{"$f":"IF(I265>0,ROUND(I265*I261,0),0)","v":400000},{"$f":"I265-J265","v":600000},{"$f":"IF(H263>0,ROUND(H263*L261,0),0)","v":50280},{"$f":"IF(K265>L265,0,L265-K265)","v":0}]
[null,null,1994,{"$f":"C266+1","v":1995},null,"1994-95"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C266","v":1994},{"$f":"D266","v":1995}]
[0,35000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H269,A269:C273,3)","v":0.4},{"$f":"INDEX(D269:D273,MATCH(I269,C269:C273,0))","v":120000},{"$f":"INDEX(E269:E273,MATCH(I269,C269:C273,0))","v":23000},{"$f":"IF(H269>H273,VLOOKUP(H269,A269:F273,6),0)","v":0},{"$f":"VLOOKUP(H269,A269:G273,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B269,IF($E$3=\"Female\",B276,IF($E$3=\"Senior Citizen\",B283,B290)))","v":35000},0]
[{"$f":"B269+1","v":35001},60000,0.2,{"$f":"B269","v":35000},{"$f":"(B270-B269)*C270","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O269+1","v":35001},60000,0.2]
[{"$f":"B270+1","v":60001},120000,0.3,{"$f":"B270","v":60000},{"$f":"E270+(B271-B270)*C271","v":23000},0,0,{"$f":"IF(I269=C273,E272+ROUND((H269-J269),0)*I269,IF(I269=C272,E271+ROUND((H269-J269)*I269,0),IF(I269=C271,E270+ROUND((H269-J269)*I269,0),IF(I269=C270,E269+ROUND((H269-J269)*I269,0),E268+ROUND((H269-J269)*I269,0)))))","v":415000},{"$f":"MIN(K273:L273)","v":0},{"$f":"ROUND(SUM(H271+I271)*M269,0)","v":0},{"$f":"SUM(H271:J271)","v":415000},null,null,{"$f":"O270+1","v":60001},120000,0.3]
[{"$f":"B271+1","v":120001},null,0.4,{"$f":"B271","v":120000},{"$f":"IF(J269=0,0,E271)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O271+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H269>H273,H269-H273,0)","v":1100000},{"$f":"IF(I273>0,ROUND(I273*I269,0),0)","v":440000},{"$f":"I273-J273","v":660000},{"$f":"IF(H271>0,ROUND(H271*L269,0),0)","v":0},{"$f":"IF(K273>L273,0,L273-K273)","v":0},{"$f":"O272+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H271,IF($E$3=\"Female\",H278,IF($E$3=\"Senior Citizen\",H285,H292)))","v":415000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I271,IF($E$3=\"Female\",I278,IF($E$3=\"Senior Citizen\",I285,I292)))","v":0}]
[0,35000,0,0,0,0,0,{"$f":"H269","v":1100000},{"$f":"VLOOKUP(H276,A276:C280,3)","v":0.4},{"$f":"INDEX(D276:D280,MATCH(I276,C276:C280,0))","v":120000},{"$f":"INDEX(E276:E280,MATCH(I276,C276:C280,0))","v":23000},{"$f":"IF(H276>H280,VLOOKUP(H276,A276:F280,6),0)","v":0},{"$f":"VLOOKUP(H276,A276:G280,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J271,IF($E$3=\"Female\",J278,IF($E$3=\"Senior Citizen\",J285,J292)))","v":0}]
[{"$f":"B276+1","v":35001},60000,0.2,{"$f":"B276","v":35000},{"$f":"(B277-B276)*C277","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K271,IF($E$3=\"Female\",K278,IF($E$3=\"Senior Citizen\",K285,K292)))","v":415000}]
[{"$f":"B277+1","v":60001},120000,0.3,{"$f":"B277","v":60000},{"$f":"E277+(B278-B277)*C278","v":23000},0,0,{"$f":"IF(I276=C280,E279+ROUND((H276-J276),0)*I276,IF(I276=C279,E278+ROUND((H276-J276)*I276,0),IF(I276=C278,E277+ROUND((H276-J276)*I276,0),IF(I276=C277,E276+ROUND((H276-J276)*I276,0),E275+ROUND((H276-J276)*I276,0)))))","v":415000},{"$f":"MIN(K280:L280)","v":0},{"$f":"ROUND(SUM(H278+I278)*M276,0)","v":0},{"$f":"SUM(H278:J278)","v":415000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A268,IF($E$3=\"Female\",A275,IF($E$3=\"Senior Citizen\",A282,A289)))","v":"Not defined"}]
[{"$f":"B278+1","v":120001},null,0.4,{"$f":"B278","v":120000},{"$f":"IF(J276=0,0,E278)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M273,IF($E$3=\"Female\",M280,IF($E$3=\"Senior Citizen\",M287,M294)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H273","v":0},{"$f":"IF(H276>H280,H276-H280,0)","v":1100000},{"$f":"IF(I280>0,ROUND(I280*I276,0),0)","v":440000},{"$f":"I280-J280","v":660000},{"$f":"IF(H278>0,ROUND(H278*L276,0),0)","v":0},{"$f":"IF(K280>L280,0,L280-K280)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K271,IF($E$3=\"Female\",K278,IF($E$3=\"Senior Citizen\",K285,K292)))","v":415000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,35000,0,0,0,0,0,{"$f":"H269","v":1100000},{"$f":"VLOOKUP(H283,A283:C287,3)","v":0.4},{"$f":"INDEX(D283:D287,MATCH(I283,C283:C287,0))","v":120000},{"$f":"INDEX(E283:E287,MATCH(I283,C283:C287,0))","v":23000},{"$f":"IF(H283>H287,VLOOKUP(H283,A283:F287,6),0)","v":0},{"$f":"VLOOKUP(H283,A283:G287,7)","v":0}]
[{"$f":"B283+1","v":35001},60000,0.2,{"$f":"B283","v":35000},{"$f":"(B284-B283)*C284","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B284+1","v":60001},120000,0.3,{"$f":"B284","v":60000},{"$f":"E284+(B285-B284)*C285","v":23000},0,0,{"$f":"IF(I283=C287,E286+ROUND((H283-J283),0)*I283,IF(I283=C286,E285+ROUND((H283-J283)*I283,0),IF(I283=C285,E284+ROUND((H283-J283)*I283,0),IF(I283=C284,E283+ROUND((H283-J283)*I283,0),E282+ROUND((H283-J283)*I283,0)))))","v":415000},{"$f":"MIN(K287:L287)","v":0},{"$f":"ROUND(SUM(H285+I285)*M283,0)","v":0},{"$f":"SUM(H285:J285)","v":415000}]
[{"$f":"B285+1","v":120001},null,0.4,{"$f":"B285","v":120000},{"$f":"IF(J283=0,0,E285)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H280","v":0},{"$f":"IF(H283>H287,H283-H287,0)","v":1100000},{"$f":"IF(I287>0,ROUND(I287*I283,0),0)","v":440000},{"$f":"I287-J287","v":660000},{"$f":"IF(H285>0,ROUND(H285*L283,0),0)","v":0},{"$f":"IF(K287>L287,0,L287-K287)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,35000,0,0,0,0,0,{"$f":"H269","v":1100000},{"$f":"VLOOKUP(H290,A290:C294,3)","v":0.4},{"$f":"INDEX(D290:D294,MATCH(I290,C290:C294,0))","v":120000},{"$f":"INDEX(E290:E294,MATCH(I290,C290:C294,0))","v":23000},{"$f":"IF(H290>H294,VLOOKUP(H290,A290:F294,6),0)","v":0},{"$f":"VLOOKUP(H290,A290:G294,7)","v":0}]
[{"$f":"B290+1","v":35001},60000,0.2,{"$f":"B290","v":35000},{"$f":"(B291-B290)*C291","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B291+1","v":60001},120000,0.3,{"$f":"B291","v":60000},{"$f":"E291+(B292-B291)*C292","v":23000},0,0,{"$f":"IF(I290=C294,E293+ROUND((H290-J290),0)*I290,IF(I290=C293,E292+ROUND((H290-J290)*I290,0),IF(I290=C292,E291+ROUND((H290-J290)*I290,0),IF(I290=C291,E290+ROUND((H290-J290)*I290,0),E289+ROUND((H290-J290)*I290,0)))))","v":415000},{"$f":"MIN(K294:L294)","v":0},{"$f":"ROUND(SUM(H292+I292)*M290,0)","v":0},{"$f":"SUM(H292:J292)","v":415000}]
[{"$f":"B292+1","v":120001},null,0.4,{"$f":"B292","v":120000},{"$f":"IF(J290=0,0,E292)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H287","v":0},{"$f":"IF(H290>H294,H290-H294,0)","v":1100000},{"$f":"IF(I294>0,ROUND(I294*I290,0),0)","v":440000},{"$f":"I294-J294","v":660000},{"$f":"IF(H292>0,ROUND(H292*L290,0),0)","v":0},{"$f":"IF(K294>L294,0,L294-K294)","v":0}]
[null,null,1995,{"$f":"C295+1","v":1996},null,"1995-96"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C295","v":1995},{"$f":"D295","v":1996}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H298,A298:C302,3)","v":0.4},{"$f":"INDEX(D298:D302,MATCH(I298,C298:C302,0))","v":120000},{"$f":"INDEX(E298:E302,MATCH(I298,C298:C302,0))","v":22000},{"$f":"IF(H298>H302,VLOOKUP(H298,A298:F302,6),0)","v":0},{"$f":"VLOOKUP(H298,A298:G302,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B298,IF($E$3=\"Female\",B305,IF($E$3=\"Senior Citizen\",B312,B319)))","v":40000},0]
[{"$f":"B298+1","v":40001},60000,0.2,{"$f":"B298","v":40000},{"$f":"(B299-B298)*C299","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O298+1","v":40001},60000,0.2]
[{"$f":"B299+1","v":60001},120000,0.3,{"$f":"B299","v":60000},{"$f":"E299+(B300-B299)*C300","v":22000},0,0,{"$f":"IF(I298=C302,E301+ROUND((H298-J298),0)*I298,IF(I298=C301,E300+ROUND((H298-J298)*I298,0),IF(I298=C300,E299+ROUND((H298-J298)*I298,0),IF(I298=C299,E298+ROUND((H298-J298)*I298,0),E297+ROUND((H298-J298)*I298,0)))))","v":414000},{"$f":"MIN(K302:L302)","v":0},{"$f":"ROUND(SUM(H300+I300)*M298,0)","v":0},{"$f":"SUM(H300:J300)","v":414000},null,null,{"$f":"O299+1","v":60001},120000,0.3]
[{"$f":"B300+1","v":120001},null,0.4,{"$f":"B300","v":120000},{"$f":"IF(J298=0,0,E300)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O300+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H298>H302,H298-H302,0)","v":1100000},{"$f":"IF(I302>0,ROUND(I302*I298,0),0)","v":440000},{"$f":"I302-J302","v":660000},{"$f":"IF(H300>0,ROUND(H300*L298,0),0)","v":0},{"$f":"IF(K302>L302,0,L302-K302)","v":0},{"$f":"O301+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H300,IF($E$3=\"Female\",H307,IF($E$3=\"Senior Citizen\",H314,H321)))","v":414000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I300,IF($E$3=\"Female\",I307,IF($E$3=\"Senior Citizen\",I314,I321)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H298","v":1100000},{"$f":"VLOOKUP(H305,A305:C309,3)","v":0.4},{"$f":"INDEX(D305:D309,MATCH(I305,C305:C309,0))","v":120000},{"$f":"INDEX(E305:E309,MATCH(I305,C305:C309,0))","v":22000},{"$f":"IF(H305>H309,VLOOKUP(H305,A305:F309,6),0)","v":0},{"$f":"VLOOKUP(H305,A305:G309,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J300,IF($E$3=\"Female\",J307,IF($E$3=\"Senior Citizen\",J314,J321)))","v":0}]
[{"$f":"B305+1","v":40001},60000,0.2,{"$f":"B305","v":40000},{"$f":"(B306-B305)*C306","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K300,IF($E$3=\"Female\",K307,IF($E$3=\"Senior Citizen\",K314,K321)))","v":414000}]
[{"$f":"B306+1","v":60001},120000,0.3,{"$f":"B306","v":60000},{"$f":"E306+(B307-B306)*C307","v":22000},0,0,{"$f":"IF(I305=C309,E308+ROUND((H305-J305),0)*I305,IF(I305=C308,E307+ROUND((H305-J305)*I305,0),IF(I305=C307,E306+ROUND((H305-J305)*I305,0),IF(I305=C306,E305+ROUND((H305-J305)*I305,0),E304+ROUND((H305-J305)*I305,0)))))","v":414000},{"$f":"MIN(K309:L309)","v":0},{"$f":"ROUND(SUM(H307+I307)*M305,0)","v":0},{"$f":"SUM(H307:J307)","v":414000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A297,IF($E$3=\"Female\",A304,IF($E$3=\"Senior Citizen\",A311,A318)))","v":"Not defined"}]
[{"$f":"B307+1","v":120001},null,0.4,{"$f":"B307","v":120000},{"$f":"IF(J305=0,0,E307)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M302,IF($E$3=\"Female\",M309,IF($E$3=\"Senior Citizen\",M316,M323)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H302","v":0},{"$f":"IF(H305>H309,H305-H309,0)","v":1100000},{"$f":"IF(I309>0,ROUND(I309*I305,0),0)","v":440000},{"$f":"I309-J309","v":660000},{"$f":"IF(H307>0,ROUND(H307*L305,0),0)","v":0},{"$f":"IF(K309>L309,0,L309-K309)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K300,IF($E$3=\"Female\",K307,IF($E$3=\"Senior Citizen\",K314,K321)))","v":414000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H298","v":1100000},{"$f":"VLOOKUP(H312,A312:C316,3)","v":0.4},{"$f":"INDEX(D312:D316,MATCH(I312,C312:C316,0))","v":120000},{"$f":"INDEX(E312:E316,MATCH(I312,C312:C316,0))","v":22000},{"$f":"IF(H312>H316,VLOOKUP(H312,A312:F316,6),0)","v":0},{"$f":"VLOOKUP(H312,A312:G316,7)","v":0}]
[{"$f":"B312+1","v":40001},60000,0.2,{"$f":"B312","v":40000},{"$f":"(B313-B312)*C313","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B313+1","v":60001},120000,0.3,{"$f":"B313","v":60000},{"$f":"E313+(B314-B313)*C314","v":22000},0,0,{"$f":"IF(I312=C316,E315+ROUND((H312-J312),0)*I312,IF(I312=C315,E314+ROUND((H312-J312)*I312,0),IF(I312=C314,E313+ROUND((H312-J312)*I312,0),IF(I312=C313,E312+ROUND((H312-J312)*I312,0),E311+ROUND((H312-J312)*I312,0)))))","v":414000},{"$f":"MIN(K316:L316)","v":0},{"$f":"ROUND(SUM(H314+I314)*M312,0)","v":0},{"$f":"SUM(H314:J314)","v":414000}]
[{"$f":"B314+1","v":120001},null,0.4,{"$f":"B314","v":120000},{"$f":"IF(J312=0,0,E314)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H309","v":0},{"$f":"IF(H312>H316,H312-H316,0)","v":1100000},{"$f":"IF(I316>0,ROUND(I316*I312,0),0)","v":440000},{"$f":"I316-J316","v":660000},{"$f":"IF(H314>0,ROUND(H314*L312,0),0)","v":0},{"$f":"IF(K316>L316,0,L316-K316)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H298","v":1100000},{"$f":"VLOOKUP(H319,A319:C323,3)","v":0.4},{"$f":"INDEX(D319:D323,MATCH(I319,C319:C323,0))","v":120000},{"$f":"INDEX(E319:E323,MATCH(I319,C319:C323,0))","v":22000},{"$f":"IF(H319>H323,VLOOKUP(H319,A319:F323,6),0)","v":0},{"$f":"VLOOKUP(H319,A319:G323,7)","v":0}]
[{"$f":"B319+1","v":40001},60000,0.2,{"$f":"B319","v":40000},{"$f":"(B320-B319)*C320","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B320+1","v":60001},120000,0.3,{"$f":"B320","v":60000},{"$f":"E320+(B321-B320)*C321","v":22000},0,0,{"$f":"IF(I319=C323,E322+ROUND((H319-J319),0)*I319,IF(I319=C322,E321+ROUND((H319-J319)*I319,0),IF(I319=C321,E320+ROUND((H319-J319)*I319,0),IF(I319=C320,E319+ROUND((H319-J319)*I319,0),E318+ROUND((H319-J319)*I319,0)))))","v":414000},{"$f":"MIN(K323:L323)","v":0},{"$f":"ROUND(SUM(H321+I321)*M319,0)","v":0},{"$f":"SUM(H321:J321)","v":414000}]
[{"$f":"B321+1","v":120001},null,0.4,{"$f":"B321","v":120000},{"$f":"IF(J319=0,0,E321)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H316","v":0},{"$f":"IF(H319>H323,H319-H323,0)","v":1100000},{"$f":"IF(I323>0,ROUND(I323*I319,0),0)","v":440000},{"$f":"I323-J323","v":660000},{"$f":"IF(H321>0,ROUND(H321*L319,0),0)","v":0},{"$f":"IF(K323>L323,0,L323-K323)","v":0}]
[null,null,1996,{"$f":"C324+1","v":1997},null,"1996-97"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C324","v":1996},{"$f":"D324","v":1997}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H327,A327:C331,3)","v":0.4},{"$f":"INDEX(D327:D331,MATCH(I327,C327:C331,0))","v":120000},{"$f":"INDEX(E327:E331,MATCH(I327,C327:C331,0))","v":21000},{"$f":"IF(H327>H331,VLOOKUP(H327,A327:F331,6),0)","v":0},{"$f":"VLOOKUP(H327,A327:G331,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B327,IF($E$3=\"Female\",B334,IF($E$3=\"Senior Citizen\",B341,B348)))","v":40000},0]
[{"$f":"B327+1","v":40001},60000,0.15,{"$f":"B327","v":40000},{"$f":"(B328-B327)*C328","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O327+1","v":40001},60000,0.15]
[{"$f":"B328+1","v":60001},120000,0.3,{"$f":"B328","v":60000},{"$f":"E328+(B329-B328)*C329","v":21000},0,0,{"$f":"IF(I327=C331,E330+ROUND((H327-J327),0)*I327,IF(I327=C330,E329+ROUND((H327-J327)*I327,0),IF(I327=C329,E328+ROUND((H327-J327)*I327,0),IF(I327=C328,E327+ROUND((H327-J327)*I327,0),E326+ROUND((H327-J327)*I327,0)))))","v":413000},{"$f":"MIN(K331:L331)","v":0},{"$f":"ROUND(SUM(H329+I329)*M327,0)","v":0},{"$f":"SUM(H329:J329)","v":413000},null,null,{"$f":"O328+1","v":60001},120000,0.3]
[{"$f":"B329+1","v":120001},null,0.4,{"$f":"B329","v":120000},{"$f":"IF(J327=0,0,E329)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O329+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H327>H331,H327-H331,0)","v":1100000},{"$f":"IF(I331>0,ROUND(I331*I327,0),0)","v":440000},{"$f":"I331-J331","v":660000},{"$f":"IF(H329>0,ROUND(H329*L327,0),0)","v":0},{"$f":"IF(K331>L331,0,L331-K331)","v":0},{"$f":"O330+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H329,IF($E$3=\"Female\",H336,IF($E$3=\"Senior Citizen\",H343,H350)))","v":413000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I329,IF($E$3=\"Female\",I336,IF($E$3=\"Senior Citizen\",I343,I350)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H327","v":1100000},{"$f":"VLOOKUP(H334,A334:C338,3)","v":0.4},{"$f":"INDEX(D334:D338,MATCH(I334,C334:C338,0))","v":120000},{"$f":"INDEX(E334:E338,MATCH(I334,C334:C338,0))","v":21000},{"$f":"IF(H334>H338,VLOOKUP(H334,A334:F338,6),0)","v":0},{"$f":"VLOOKUP(H334,A334:G338,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J329,IF($E$3=\"Female\",J336,IF($E$3=\"Senior Citizen\",J343,J350)))","v":0}]
[{"$f":"B334+1","v":40001},60000,0.15,{"$f":"B334","v":40000},{"$f":"(B335-B334)*C335","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K329,IF($E$3=\"Female\",K336,IF($E$3=\"Senior Citizen\",K343,K350)))","v":413000}]
[{"$f":"B335+1","v":60001},120000,0.3,{"$f":"B335","v":60000},{"$f":"E335+(B336-B335)*C336","v":21000},0,0,{"$f":"IF(I334=C338,E337+ROUND((H334-J334),0)*I334,IF(I334=C337,E336+ROUND((H334-J334)*I334,0),IF(I334=C336,E335+ROUND((H334-J334)*I334,0),IF(I334=C335,E334+ROUND((H334-J334)*I334,0),E333+ROUND((H334-J334)*I334,0)))))","v":413000},{"$f":"MIN(K338:L338)","v":0},{"$f":"ROUND(SUM(H336+I336)*M334,0)","v":0},{"$f":"SUM(H336:J336)","v":413000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A326,IF($E$3=\"Female\",A333,IF($E$3=\"Senior Citizen\",A340,A347)))","v":"Not defined"}]
[{"$f":"B336+1","v":120001},null,0.4,{"$f":"B336","v":120000},{"$f":"IF(J334=0,0,E336)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M331,IF($E$3=\"Female\",M338,IF($E$3=\"Senior Citizen\",M345,M352)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H331","v":0},{"$f":"IF(H334>H338,H334-H338,0)","v":1100000},{"$f":"IF(I338>0,ROUND(I338*I334,0),0)","v":440000},{"$f":"I338-J338","v":660000},{"$f":"IF(H336>0,ROUND(H336*L334,0),0)","v":0},{"$f":"IF(K338>L338,0,L338-K338)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K329,IF($E$3=\"Female\",K336,IF($E$3=\"Senior Citizen\",K343,K350)))","v":413000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H327","v":1100000},{"$f":"VLOOKUP(H341,A341:C345,3)","v":0.4},{"$f":"INDEX(D341:D345,MATCH(I341,C341:C345,0))","v":120000},{"$f":"INDEX(E341:E345,MATCH(I341,C341:C345,0))","v":21000},{"$f":"IF(H341>H345,VLOOKUP(H341,A341:F345,6),0)","v":0},{"$f":"VLOOKUP(H341,A341:G345,7)","v":0}]
[{"$f":"B341+1","v":40001},60000,0.15,{"$f":"B341","v":40000},{"$f":"(B342-B341)*C342","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B342+1","v":60001},120000,0.3,{"$f":"B342","v":60000},{"$f":"E342+(B343-B342)*C343","v":21000},0,0,{"$f":"IF(I341=C345,E344+ROUND((H341-J341),0)*I341,IF(I341=C344,E343+ROUND((H341-J341)*I341,0),IF(I341=C343,E342+ROUND((H341-J341)*I341,0),IF(I341=C342,E341+ROUND((H341-J341)*I341,0),E340+ROUND((H341-J341)*I341,0)))))","v":413000},{"$f":"MIN(K345:L345)","v":0},{"$f":"ROUND(SUM(H343+I343)*M341,0)","v":0},{"$f":"SUM(H343:J343)","v":413000}]
[{"$f":"B343+1","v":120001},null,0.4,{"$f":"B343","v":120000},{"$f":"IF(J341=0,0,E343)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H338","v":0},{"$f":"IF(H341>H345,H341-H345,0)","v":1100000},{"$f":"IF(I345>0,ROUND(I345*I341,0),0)","v":440000},{"$f":"I345-J345","v":660000},{"$f":"IF(H343>0,ROUND(H343*L341,0),0)","v":0},{"$f":"IF(K345>L345,0,L345-K345)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,40000,0,0,0,0,0,{"$f":"H327","v":1100000},{"$f":"VLOOKUP(H348,A348:C352,3)","v":0.4},{"$f":"INDEX(D348:D352,MATCH(I348,C348:C352,0))","v":120000},{"$f":"INDEX(E348:E352,MATCH(I348,C348:C352,0))","v":21000},{"$f":"IF(H348>H352,VLOOKUP(H348,A348:F352,6),0)","v":0},{"$f":"VLOOKUP(H348,A348:G352,7)","v":0}]
[{"$f":"B348+1","v":40001},60000,0.15,{"$f":"B348","v":40000},{"$f":"(B349-B348)*C349","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B349+1","v":60001},120000,0.3,{"$f":"B349","v":60000},{"$f":"E349+(B350-B349)*C350","v":21000},0,0,{"$f":"IF(I348=C352,E351+ROUND((H348-J348),0)*I348,IF(I348=C351,E350+ROUND((H348-J348)*I348,0),IF(I348=C350,E349+ROUND((H348-J348)*I348,0),IF(I348=C349,E348+ROUND((H348-J348)*I348,0),E347+ROUND((H348-J348)*I348,0)))))","v":413000},{"$f":"MIN(K352:L352)","v":0},{"$f":"ROUND(SUM(H350+I350)*M348,0)","v":0},{"$f":"SUM(H350:J350)","v":413000}]
[{"$f":"B350+1","v":120001},null,0.4,{"$f":"B350","v":120000},{"$f":"IF(J348=0,0,E350)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H345","v":0},{"$f":"IF(H348>H352,H348-H352,0)","v":1100000},{"$f":"IF(I352>0,ROUND(I352*I348,0),0)","v":440000},{"$f":"I352-J352","v":660000},{"$f":"IF(H350>0,ROUND(H350*L348,0),0)","v":0},{"$f":"IF(K352>L352,0,L352-K352)","v":0}]
[null,null,1997,{"$f":"C353+1","v":1998},null,"1997-98"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C353","v":1997},{"$f":"D353","v":1998}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H356,A356:C360,3)","v":0.3},{"$f":"INDEX(D356:D360,MATCH(I356,C356:C360,0))","v":150000},{"$f":"INDEX(E356:E360,MATCH(I356,C356:C360,0))","v":20000},{"$f":"IF(H356>H360,VLOOKUP(H356,A356:F360,6),0)","v":0},{"$f":"VLOOKUP(H356,A356:G360,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B356,IF($E$3=\"Female\",B363,IF($E$3=\"Senior Citizen\",B370,B377)))","v":40000},0]
[{"$f":"B356+1","v":40001},60000,0.1,{"$f":"B356","v":40000},{"$f":"(B357-B356)*C357","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O356+1","v":40001},60000,0.1]
[{"$f":"B357+1","v":60001},150000,0.2,{"$f":"B357","v":60000},{"$f":"E357+(B358-B357)*C358","v":20000},0,0,{"$f":"IF(I356=C360,E359+ROUND((H356-J356),0)*I356,IF(I356=C359,E358+ROUND((H356-J356)*I356,0),IF(I356=C358,E357+ROUND((H356-J356)*I356,0),IF(I356=C357,E356+ROUND((H356-J356)*I356,0),E355+ROUND((H356-J356)*I356,0)))))","v":305000},{"$f":"MIN(K360:L360)","v":0},{"$f":"ROUND(SUM(H358+I358)*M356,0)","v":0},{"$f":"SUM(H358:J358)","v":305000},null,null,{"$f":"O357+1","v":60001},150000,0.2]
[{"$f":"B358+1","v":150001},null,0.3,{"$f":"B358","v":150000},{"$f":"IF(J356=0,0,E358)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O358+1","v":150001},0,0.3]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H356>H360,H356-H360,0)","v":1100000},{"$f":"IF(I360>0,ROUND(I360*I356,0),0)","v":330000},{"$f":"I360-J360","v":770000},{"$f":"IF(H358>0,ROUND(H358*L356,0),0)","v":0},{"$f":"IF(K360>L360,0,L360-K360)","v":0},{"$f":"O359+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H358,IF($E$3=\"Female\",H365,IF($E$3=\"Senior Citizen\",H372,H379)))","v":305000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I358,IF($E$3=\"Female\",I365,IF($E$3=\"Senior Citizen\",I372,I379)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H356","v":1100000},{"$f":"VLOOKUP(H363,A363:C367,3)","v":0.3},{"$f":"INDEX(D363:D367,MATCH(I363,C363:C367,0))","v":150000},{"$f":"INDEX(E363:E367,MATCH(I363,C363:C367,0))","v":20000},{"$f":"IF(H363>H367,VLOOKUP(H363,A363:F367,6),0)","v":0},{"$f":"VLOOKUP(H363,A363:G367,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J358,IF($E$3=\"Female\",J365,IF($E$3=\"Senior Citizen\",J372,J379)))","v":0}]
[{"$f":"B363+1","v":40001},60000,0.1,{"$f":"B363","v":40000},{"$f":"(B364-B363)*C364","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K358,IF($E$3=\"Female\",K365,IF($E$3=\"Senior Citizen\",K372,K379)))","v":305000}]
[{"$f":"B364+1","v":60001},150000,0.2,{"$f":"B364","v":60000},{"$f":"E364+(B365-B364)*C365","v":20000},0,0,{"$f":"IF(I363=C367,E366+ROUND((H363-J363),0)*I363,IF(I363=C366,E365+ROUND((H363-J363)*I363,0),IF(I363=C365,E364+ROUND((H363-J363)*I363,0),IF(I363=C364,E363+ROUND((H363-J363)*I363,0),E362+ROUND((H363-J363)*I363,0)))))","v":305000},{"$f":"MIN(K367:L367)","v":0},{"$f":"ROUND(SUM(H365+I365)*M363,0)","v":0},{"$f":"SUM(H365:J365)","v":305000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A355,IF($E$3=\"Female\",A362,IF($E$3=\"Senior Citizen\",A369,A376)))","v":"Not defined"}]
[{"$f":"B365+1","v":150001},null,0.3,{"$f":"B365","v":150000},{"$f":"IF(J363=0,0,E365)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M360,IF($E$3=\"Female\",M367,IF($E$3=\"Senior Citizen\",M374,M381)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H360","v":0},{"$f":"IF(H363>H367,H363-H367,0)","v":1100000},{"$f":"IF(I367>0,ROUND(I367*I363,0),0)","v":330000},{"$f":"I367-J367","v":770000},{"$f":"IF(H365>0,ROUND(H365*L363,0),0)","v":0},{"$f":"IF(K367>L367,0,L367-K367)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K358,IF($E$3=\"Female\",K365,IF($E$3=\"Senior Citizen\",K372,K379)))","v":305000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H356","v":1100000},{"$f":"VLOOKUP(H370,A370:C374,3)","v":0.3},{"$f":"INDEX(D370:D374,MATCH(I370,C370:C374,0))","v":150000},{"$f":"INDEX(E370:E374,MATCH(I370,C370:C374,0))","v":20000},{"$f":"IF(H370>H374,VLOOKUP(H370,A370:F374,6),0)","v":0},{"$f":"VLOOKUP(H370,A370:G374,7)","v":0}]
[{"$f":"B370+1","v":40001},60000,0.1,{"$f":"B370","v":40000},{"$f":"(B371-B370)*C371","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B371+1","v":60001},150000,0.2,{"$f":"B371","v":60000},{"$f":"E371+(B372-B371)*C372","v":20000},0,0,{"$f":"IF(I370=C374,E373+ROUND((H370-J370),0)*I370,IF(I370=C373,E372+ROUND((H370-J370)*I370,0),IF(I370=C372,E371+ROUND((H370-J370)*I370,0),IF(I370=C371,E370+ROUND((H370-J370)*I370,0),E369+ROUND((H370-J370)*I370,0)))))","v":305000},{"$f":"MIN(K374:L374)","v":0},{"$f":"ROUND(SUM(H372+I372)*M370,0)","v":0},{"$f":"SUM(H372:J372)","v":305000}]
[{"$f":"B372+1","v":150001},null,0.3,{"$f":"B372","v":150000},{"$f":"IF(J370=0,0,E372)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H367","v":0},{"$f":"IF(H370>H374,H370-H374,0)","v":1100000},{"$f":"IF(I374>0,ROUND(I374*I370,0),0)","v":330000},{"$f":"I374-J374","v":770000},{"$f":"IF(H372>0,ROUND(H372*L370,0),0)","v":0},{"$f":"IF(K374>L374,0,L374-K374)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H356","v":1100000},{"$f":"VLOOKUP(H377,A377:C381,3)","v":0.3},{"$f":"INDEX(D377:D381,MATCH(I377,C377:C381,0))","v":150000},{"$f":"INDEX(E377:E381,MATCH(I377,C377:C381,0))","v":20000},{"$f":"IF(H377>H381,VLOOKUP(H377,A377:F381,6),0)","v":0},{"$f":"VLOOKUP(H377,A377:G381,7)","v":0}]
[{"$f":"B377+1","v":40001},60000,0.1,{"$f":"B377","v":40000},{"$f":"(B378-B377)*C378","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B378+1","v":60001},150000,0.2,{"$f":"B378","v":60000},{"$f":"E378+(B379-B378)*C379","v":20000},0,0,{"$f":"IF(I377=C381,E380+ROUND((H377-J377),0)*I377,IF(I377=C380,E379+ROUND((H377-J377)*I377,0),IF(I377=C379,E378+ROUND((H377-J377)*I377,0),IF(I377=C378,E377+ROUND((H377-J377)*I377,0),E376+ROUND((H377-J377)*I377,0)))))","v":305000},{"$f":"MIN(K381:L381)","v":0},{"$f":"ROUND(SUM(H379+I379)*M377,0)","v":0},{"$f":"SUM(H379:J379)","v":305000}]
[{"$f":"B379+1","v":150001},null,0.3,{"$f":"B379","v":150000},{"$f":"IF(J377=0,0,E379)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H374","v":0},{"$f":"IF(H377>H381,H377-H381,0)","v":1100000},{"$f":"IF(I381>0,ROUND(I381*I377,0),0)","v":330000},{"$f":"I381-J381","v":770000},{"$f":"IF(H379>0,ROUND(H379*L377,0),0)","v":0},{"$f":"IF(K381>L381,0,L381-K381)","v":0}]
[null,null,1998,{"$f":"C382+1","v":1999},null,"1998-99"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C382","v":1998},{"$f":"D382","v":1999}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H385,A385:C389,3)","v":0.3},{"$f":"INDEX(D385:D389,MATCH(I385,C385:C389,0))","v":150000},{"$f":"INDEX(E385:E389,MATCH(I385,C385:C389,0))","v":19000},{"$f":"IF(H385>H389,VLOOKUP(H385,A385:F389,6),0)","v":0},{"$f":"VLOOKUP(H385,A385:G389,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B385,IF($E$3=\"Female\",B392,IF($E$3=\"Senior Citizen\",B399,B406)))","v":50000},0]
[{"$f":"B385+1","v":50001},60000,0.1,{"$f":"B385","v":50000},{"$f":"(B386-B385)*C386","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O385+1","v":50001},60000,0.1]
[{"$f":"B386+1","v":60001},150000,0.2,{"$f":"B386","v":60000},{"$f":"E386+(B387-B386)*C387","v":19000},0,0,{"$f":"IF(I385=C389,E388+ROUND((H385-J385),0)*I385,IF(I385=C388,E387+ROUND((H385-J385)*I385,0),IF(I385=C387,E386+ROUND((H385-J385)*I385,0),IF(I385=C386,E385+ROUND((H385-J385)*I385,0),E384+ROUND((H385-J385)*I385,0)))))","v":304000},{"$f":"MIN(K389:L389)","v":0},{"$f":"ROUND(SUM(H387+I387)*M385,0)","v":0},{"$f":"SUM(H387:J387)","v":304000},null,null,{"$f":"O386+1","v":60001},150000,0.2]
[{"$f":"B387+1","v":150001},null,0.3,{"$f":"B387","v":150000},{"$f":"IF(J385=0,0,E387)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O387+1","v":150001},0,0.3]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H385>H389,H385-H389,0)","v":1100000},{"$f":"IF(I389>0,ROUND(I389*I385,0),0)","v":330000},{"$f":"I389-J389","v":770000},{"$f":"IF(H387>0,ROUND(H387*L385,0),0)","v":0},{"$f":"IF(K389>L389,0,L389-K389)","v":0},{"$f":"O388+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H387,IF($E$3=\"Female\",H394,IF($E$3=\"Senior Citizen\",H401,H408)))","v":304000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I387,IF($E$3=\"Female\",I394,IF($E$3=\"Senior Citizen\",I401,I408)))","v":0}]
[0,50000,0,0,0,0,0,{"$f":"H385","v":1100000},{"$f":"VLOOKUP(H392,A392:C396,3)","v":0.3},{"$f":"INDEX(D392:D396,MATCH(I392,C392:C396,0))","v":150000},{"$f":"INDEX(E392:E396,MATCH(I392,C392:C396,0))","v":19000},{"$f":"IF(H392>H396,VLOOKUP(H392,A392:F396,6),0)","v":0},{"$f":"VLOOKUP(H392,A392:G396,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J387,IF($E$3=\"Female\",J394,IF($E$3=\"Senior Citizen\",J401,J408)))","v":0}]
[{"$f":"B392+1","v":50001},60000,0.1,{"$f":"B392","v":50000},{"$f":"(B393-B392)*C393","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K387,IF($E$3=\"Female\",K394,IF($E$3=\"Senior Citizen\",K401,K408)))","v":304000}]
[{"$f":"B393+1","v":60001},150000,0.2,{"$f":"B393","v":60000},{"$f":"E393+(B394-B393)*C394","v":19000},0,0,{"$f":"IF(I392=C396,E395+ROUND((H392-J392),0)*I392,IF(I392=C395,E394+ROUND((H392-J392)*I392,0),IF(I392=C394,E393+ROUND((H392-J392)*I392,0),IF(I392=C393,E392+ROUND((H392-J392)*I392,0),E391+ROUND((H392-J392)*I392,0)))))","v":304000},{"$f":"MIN(K396:L396)","v":0},{"$f":"ROUND(SUM(H394+I394)*M392,0)","v":0},{"$f":"SUM(H394:J394)","v":304000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A384,IF($E$3=\"Female\",A391,IF($E$3=\"Senior Citizen\",A398,A405)))","v":"Not defined"}]
[{"$f":"B394+1","v":150001},null,0.3,{"$f":"B394","v":150000},{"$f":"IF(J392=0,0,E394)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M389,IF($E$3=\"Female\",M396,IF($E$3=\"Senior Citizen\",M403,M410)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H389","v":0},{"$f":"IF(H392>H396,H392-H396,0)","v":1100000},{"$f":"IF(I396>0,ROUND(I396*I392,0),0)","v":330000},{"$f":"I396-J396","v":770000},{"$f":"IF(H394>0,ROUND(H394*L392,0),0)","v":0},{"$f":"IF(K396>L396,0,L396-K396)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K387,IF($E$3=\"Female\",K394,IF($E$3=\"Senior Citizen\",K401,K408)))","v":304000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H385","v":1100000},{"$f":"VLOOKUP(H399,A399:C403,3)","v":0.3},{"$f":"INDEX(D399:D403,MATCH(I399,C399:C403,0))","v":150000},{"$f":"INDEX(E399:E403,MATCH(I399,C399:C403,0))","v":19000},{"$f":"IF(H399>H403,VLOOKUP(H399,A399:F403,6),0)","v":0},{"$f":"VLOOKUP(H399,A399:G403,7)","v":0}]
[{"$f":"B399+1","v":50001},60000,0.1,{"$f":"B399","v":50000},{"$f":"(B400-B399)*C400","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B400+1","v":60001},150000,0.2,{"$f":"B400","v":60000},{"$f":"E400+(B401-B400)*C401","v":19000},0,0,{"$f":"IF(I399=C403,E402+ROUND((H399-J399),0)*I399,IF(I399=C402,E401+ROUND((H399-J399)*I399,0),IF(I399=C401,E400+ROUND((H399-J399)*I399,0),IF(I399=C400,E399+ROUND((H399-J399)*I399,0),E398+ROUND((H399-J399)*I399,0)))))","v":304000},{"$f":"MIN(K403:L403)","v":0},{"$f":"ROUND(SUM(H401+I401)*M399,0)","v":0},{"$f":"SUM(H401:J401)","v":304000}]
[{"$f":"B401+1","v":150001},null,0.3,{"$f":"B401","v":150000},{"$f":"IF(J399=0,0,E401)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H396","v":0},{"$f":"IF(H399>H403,H399-H403,0)","v":1100000},{"$f":"IF(I403>0,ROUND(I403*I399,0),0)","v":330000},{"$f":"I403-J403","v":770000},{"$f":"IF(H401>0,ROUND(H401*L399,0),0)","v":0},{"$f":"IF(K403>L403,0,L403-K403)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H385","v":1100000},{"$f":"VLOOKUP(H406,A406:C410,3)","v":0.3},{"$f":"INDEX(D406:D410,MATCH(I406,C406:C410,0))","v":150000},{"$f":"INDEX(E406:E410,MATCH(I406,C406:C410,0))","v":19000},{"$f":"IF(H406>H410,VLOOKUP(H406,A406:F410,6),0)","v":0},{"$f":"VLOOKUP(H406,A406:G410,7)","v":0}]
[{"$f":"B406+1","v":50001},60000,0.1,{"$f":"B406","v":50000},{"$f":"(B407-B406)*C407","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B407+1","v":60001},150000,0.2,{"$f":"B407","v":60000},{"$f":"E407+(B408-B407)*C408","v":19000},0,0,{"$f":"IF(I406=C410,E409+ROUND((H406-J406),0)*I406,IF(I406=C409,E408+ROUND((H406-J406)*I406,0),IF(I406=C408,E407+ROUND((H406-J406)*I406,0),IF(I406=C407,E406+ROUND((H406-J406)*I406,0),E405+ROUND((H406-J406)*I406,0)))))","v":304000},{"$f":"MIN(K410:L410)","v":0},{"$f":"ROUND(SUM(H408+I408)*M406,0)","v":0},{"$f":"SUM(H408:J408)","v":304000}]
[{"$f":"B408+1","v":150001},null,0.3,{"$f":"B408","v":150000},{"$f":"IF(J406=0,0,E408)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H403","v":0},{"$f":"IF(H406>H410,H406-H410,0)","v":1100000},{"$f":"IF(I410>0,ROUND(I410*I406,0),0)","v":330000},{"$f":"I410-J410","v":770000},{"$f":"IF(H408>0,ROUND(H408*L406,0),0)","v":0},{"$f":"IF(K410>L410,0,L410-K410)","v":0}]
[null,null,1999,{"$f":"C411+1","v":2000},null,"1999-00"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C411","v":1999},{"$f":"D411","v":2000}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H414,A414:C418,3)","v":0.3},{"$f":"INDEX(D414:D418,MATCH(I414,C414:C418,0))","v":150000},{"$f":"INDEX(E414:E418,MATCH(I414,C414:C418,0))","v":19000},{"$f":"IF(H414>H418,VLOOKUP(H414,A414:F418,6),0)","v":0.1},{"$f":"VLOOKUP(H414,A414:G418,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B414,IF($E$3=\"Female\",B421,IF($E$3=\"Senior Citizen\",B428,B435)))","v":50000},0]
[{"$f":"B414+1","v":50001},60000,0.1,{"$f":"B414","v":50000},{"$f":"(B415-B414)*C415","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O414+1","v":50001},60000,0.1]
[{"$f":"B415+1","v":60001},150000,0.2,{"$f":"B415","v":60000},{"$f":"E415+(B416-B415)*C416","v":19000},0.1,0,{"$f":"IF(I414=C418,E417+ROUND((H414-J414),0)*I414,IF(I414=C417,E416+ROUND((H414-J414)*I414,0),IF(I414=C416,E415+ROUND((H414-J414)*I414,0),IF(I414=C415,E414+ROUND((H414-J414)*I414,0),E413+ROUND((H414-J414)*I414,0)))))","v":304000},{"$f":"MIN(K418:L418)","v":30400},{"$f":"ROUND(SUM(H416+I416)*M414,0)","v":0},{"$f":"SUM(H416:J416)","v":334400},null,null,{"$f":"O415+1","v":60001},150000,0.2]
[{"$f":"B416+1","v":150001},null,0.3,{"$f":"B416","v":150000},{"$f":"IF(J414=0,0,E416)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O416+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H414>H418,H414-H418,0)","v":1040000},{"$f":"IF(I418>0,ROUND(I418*I414,0),0)","v":312000},{"$f":"I418-J418","v":728000},{"$f":"IF(H416>0,ROUND(H416*L414,0),0)","v":30400},{"$f":"IF(K418>L418,0,L418-K418)","v":0},{"$f":"O417+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H416,IF($E$3=\"Female\",H423,IF($E$3=\"Senior Citizen\",H430,H437)))","v":304000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I416,IF($E$3=\"Female\",I423,IF($E$3=\"Senior Citizen\",I430,I437)))","v":30400}]
[0,50000,0,0,0,0,0,{"$f":"H414","v":1100000},{"$f":"VLOOKUP(H421,A421:C425,3)","v":0.3},{"$f":"INDEX(D421:D425,MATCH(I421,C421:C425,0))","v":150000},{"$f":"INDEX(E421:E425,MATCH(I421,C421:C425,0))","v":19000},{"$f":"IF(H421>H425,VLOOKUP(H421,A421:F425,6),0)","v":0.1},{"$f":"VLOOKUP(H421,A421:G425,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J416,IF($E$3=\"Female\",J423,IF($E$3=\"Senior Citizen\",J430,J437)))","v":0}]
[{"$f":"B421+1","v":50001},60000,0.1,{"$f":"B421","v":50000},{"$f":"(B422-B421)*C422","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K416,IF($E$3=\"Female\",K423,IF($E$3=\"Senior Citizen\",K430,K437)))","v":334400}]
[{"$f":"B422+1","v":60001},150000,0.2,{"$f":"B422","v":60000},{"$f":"E422+(B423-B422)*C423","v":19000},0.1,0,{"$f":"IF(I421=C425,E424+ROUND((H421-J421),0)*I421,IF(I421=C424,E423+ROUND((H421-J421)*I421,0),IF(I421=C423,E422+ROUND((H421-J421)*I421,0),IF(I421=C422,E421+ROUND((H421-J421)*I421,0),E420+ROUND((H421-J421)*I421,0)))))","v":304000},{"$f":"MIN(K425:L425)","v":30400},{"$f":"ROUND(SUM(H423+I423)*M421,0)","v":0},{"$f":"SUM(H423:J423)","v":334400},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A413,IF($E$3=\"Female\",A420,IF($E$3=\"Senior Citizen\",A427,A434)))","v":"Not defined"}]
[{"$f":"B423+1","v":150001},null,0.3,{"$f":"B423","v":150000},{"$f":"IF(J421=0,0,E423)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M418,IF($E$3=\"Female\",M425,IF($E$3=\"Senior Citizen\",M432,M439)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H418","v":60000},{"$f":"IF(H421>H425,H421-H425,0)","v":1040000},{"$f":"IF(I425>0,ROUND(I425*I421,0),0)","v":312000},{"$f":"I425-J425","v":728000},{"$f":"IF(H423>0,ROUND(H423*L421,0),0)","v":30400},{"$f":"IF(K425>L425,0,L425-K425)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K416,IF($E$3=\"Female\",K423,IF($E$3=\"Senior Citizen\",K430,K437)))","v":334400}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H414","v":1100000},{"$f":"VLOOKUP(H428,A428:C432,3)","v":0.3},{"$f":"INDEX(D428:D432,MATCH(I428,C428:C432,0))","v":150000},{"$f":"INDEX(E428:E432,MATCH(I428,C428:C432,0))","v":19000},{"$f":"IF(H428>H432,VLOOKUP(H428,A428:F432,6),0)","v":0.1},{"$f":"VLOOKUP(H428,A428:G432,7)","v":0}]
[{"$f":"B428+1","v":50001},60000,0.1,{"$f":"B428","v":50000},{"$f":"(B429-B428)*C429","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B429+1","v":60001},150000,0.2,{"$f":"B429","v":60000},{"$f":"E429+(B430-B429)*C430","v":19000},0.1,0,{"$f":"IF(I428=C432,E431+ROUND((H428-J428),0)*I428,IF(I428=C431,E430+ROUND((H428-J428)*I428,0),IF(I428=C430,E429+ROUND((H428-J428)*I428,0),IF(I428=C429,E428+ROUND((H428-J428)*I428,0),E427+ROUND((H428-J428)*I428,0)))))","v":304000},{"$f":"MIN(K432:L432)","v":30400},{"$f":"ROUND(SUM(H430+I430)*M428,0)","v":0},{"$f":"SUM(H430:J430)","v":334400}]
[{"$f":"B430+1","v":150001},null,0.3,{"$f":"B430","v":150000},{"$f":"IF(J428=0,0,E430)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H425","v":60000},{"$f":"IF(H428>H432,H428-H432,0)","v":1040000},{"$f":"IF(I432>0,ROUND(I432*I428,0),0)","v":312000},{"$f":"I432-J432","v":728000},{"$f":"IF(H430>0,ROUND(H430*L428,0),0)","v":30400},{"$f":"IF(K432>L432,0,L432-K432)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H414","v":1100000},{"$f":"VLOOKUP(H435,A435:C439,3)","v":0.3},{"$f":"INDEX(D435:D439,MATCH(I435,C435:C439,0))","v":150000},{"$f":"INDEX(E435:E439,MATCH(I435,C435:C439,0))","v":19000},{"$f":"IF(H435>H439,VLOOKUP(H435,A435:F439,6),0)","v":0.1},{"$f":"VLOOKUP(H435,A435:G439,7)","v":0}]
[{"$f":"B435+1","v":50001},60000,0.1,{"$f":"B435","v":50000},{"$f":"(B436-B435)*C436","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B436+1","v":60001},150000,0.2,{"$f":"B436","v":60000},{"$f":"E436+(B437-B436)*C437","v":19000},0.1,0,{"$f":"IF(I435=C439,E438+ROUND((H435-J435),0)*I435,IF(I435=C438,E437+ROUND((H435-J435)*I435,0),IF(I435=C437,E436+ROUND((H435-J435)*I435,0),IF(I435=C436,E435+ROUND((H435-J435)*I435,0),E434+ROUND((H435-J435)*I435,0)))))","v":304000},{"$f":"MIN(K439:L439)","v":30400},{"$f":"ROUND(SUM(H437+I437)*M435,0)","v":0},{"$f":"SUM(H437:J437)","v":334400}]
[{"$f":"B437+1","v":150001},null,0.3,{"$f":"B437","v":150000},{"$f":"IF(J435=0,0,E437)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H432","v":60000},{"$f":"IF(H435>H439,H435-H439,0)","v":1040000},{"$f":"IF(I439>0,ROUND(I439*I435,0),0)","v":312000},{"$f":"I439-J439","v":728000},{"$f":"IF(H437>0,ROUND(H437*L435,0),0)","v":30400},{"$f":"IF(K439>L439,0,L439-K439)","v":0}]
[null,null,2000,{"$f":"C440+1","v":2001},null,"2000-01"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C440","v":2000},{"$f":"D440","v":2001}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H443,A443:C447,3)","v":0.3},{"$f":"INDEX(D443:D447,MATCH(I443,C443:C447,0))","v":150000},{"$f":"INDEX(E443:E447,MATCH(I443,C443:C447,0))","v":19000},{"$f":"IF(H443>H447,VLOOKUP(H443,A443:F447,6),0)","v":0.17},{"$f":"VLOOKUP(H443,A443:G447,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B443,IF($E$3=\"Female\",B450,IF($E$3=\"Senior Citizen\",B457,B464)))","v":50000},0]
[{"$f":"B443+1","v":50001},60000,0.1,{"$f":"B443","v":50000},{"$f":"(B444-B443)*C444","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O443+1","v":50001},60000,0.1]
[{"$f":"B444+1","v":60001},150000,0.2,{"$f":"B444","v":60000},{"$f":"E444+(B445-B444)*C445","v":19000},0.12,0,{"$f":"IF(I443=C447,E446+ROUND((H443-J443),0)*I443,IF(I443=C446,E445+ROUND((H443-J443)*I443,0),IF(I443=C445,E444+ROUND((H443-J443)*I443,0),IF(I443=C444,E443+ROUND((H443-J443)*I443,0),E442+ROUND((H443-J443)*I443,0)))))","v":304000},{"$f":"MIN(K447:L447)","v":51680},{"$f":"ROUND(SUM(H445+I445)*M443,0)","v":0},{"$f":"SUM(H445:J445)","v":355680},null,null,{"$f":"O444+1","v":60001},150000,0.2]
[{"$f":"B445+1","v":150001},null,0.3,{"$f":"B445","v":150000},{"$f":"IF(J443=0,0,E445)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O445+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"IF(H443>150000,150000,60000)","v":150000},{"$f":"IF(H443>H447,H443-H447,0)","v":950000},{"$f":"IF(I447>0,ROUND(I447*I443,0),0)","v":285000},{"$f":"I447-J447","v":665000},{"$f":"IF(H445>0,ROUND(H445*L443,0),0)","v":51680},{"$f":"IF(K447>L447,0,L447-K447)","v":0},{"$f":"O446+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H445,IF($E$3=\"Female\",H452,IF($E$3=\"Senior Citizen\",H459,H466)))","v":304000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I445,IF($E$3=\"Female\",I452,IF($E$3=\"Senior Citizen\",I459,I466)))","v":51680}]
[0,50000,0,0,0,0,0,{"$f":"H443","v":1100000},{"$f":"VLOOKUP(H450,A450:C454,3)","v":0.3},{"$f":"INDEX(D450:D454,MATCH(I450,C450:C454,0))","v":150000},{"$f":"INDEX(E450:E454,MATCH(I450,C450:C454,0))","v":19000},{"$f":"IF(H450>H454,VLOOKUP(H450,A450:F454,6),0)","v":0.17},{"$f":"VLOOKUP(H450,A450:G454,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J445,IF($E$3=\"Female\",J452,IF($E$3=\"Senior Citizen\",J459,J466)))","v":0}]
[{"$f":"B450+1","v":50001},60000,0.1,{"$f":"B450","v":50000},{"$f":"(B451-B450)*C451","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K445,IF($E$3=\"Female\",K452,IF($E$3=\"Senior Citizen\",K459,K466)))","v":355680}]
[{"$f":"B451+1","v":60001},150000,0.2,{"$f":"B451","v":60000},{"$f":"E451+(B452-B451)*C452","v":19000},0.12,0,{"$f":"IF(I450=C454,E453+ROUND((H450-J450),0)*I450,IF(I450=C453,E452+ROUND((H450-J450)*I450,0),IF(I450=C452,E451+ROUND((H450-J450)*I450,0),IF(I450=C451,E450+ROUND((H450-J450)*I450,0),E449+ROUND((H450-J450)*I450,0)))))","v":304000},{"$f":"MIN(K454:L454)","v":51680},{"$f":"ROUND(SUM(H452+I452)*M450,0)","v":0},{"$f":"SUM(H452:J452)","v":355680},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A442,IF($E$3=\"Female\",A449,IF($E$3=\"Senior Citizen\",A456,A463)))","v":"(below 65 years)"}]
[{"$f":"B452+1","v":150001},null,0.3,{"$f":"B452","v":150000},{"$f":"IF(J450=0,0,E452)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M447,IF($E$3=\"Female\",M454,IF($E$3=\"Senior Citizen\",M461,M468)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H450>150000,150000,60000)","v":150000},{"$f":"IF(H450>H454,H450-H454,0)","v":950000},{"$f":"IF(I454>0,ROUND(I454*I450,0),0)","v":285000},{"$f":"I454-J454","v":665000},{"$f":"IF(H452>0,ROUND(H452*L450,0),0)","v":51680},{"$f":"IF(K454>L454,0,L454-K454)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K445,IF($E$3=\"Female\",K452,IF($E$3=\"Senior Citizen\",K459,K466)))","v":355680}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H443","v":1100000},{"$f":"VLOOKUP(H457,A457:C461,3)","v":0.3},{"$f":"INDEX(D457:D461,MATCH(I457,C457:C461,0))","v":150000},{"$f":"INDEX(E457:E461,MATCH(I457,C457:C461,0))","v":19000},{"$f":"IF(H457>H461,VLOOKUP(H457,A457:F461,6),0)","v":0.17},{"$f":"VLOOKUP(H457,A457:G461,7)","v":0}]
[{"$f":"B457+1","v":50001},60000,0.1,{"$f":"B457","v":50000},{"$f":"(B458-B457)*C458","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B458+1","v":60001},150000,0.2,{"$f":"B458","v":60000},{"$f":"E458+(B459-B458)*C459","v":19000},0.12,0,{"$f":"IF(I457=C461,E460+ROUND((H457-J457),0)*I457,IF(I457=C460,E459+ROUND((H457-J457)*I457,0),IF(I457=C459,E458+ROUND((H457-J457)*I457,0),IF(I457=C458,E457+ROUND((H457-J457)*I457,0),E456+ROUND((H457-J457)*I457,0)))))","v":304000},{"$f":"MIN(K461:L461)","v":51680},{"$f":"ROUND(SUM(H459+I459)*M457,0)","v":0},{"$f":"SUM(H459:J459)","v":355680}]
[{"$f":"B459+1","v":150001},null,0.3,{"$f":"B459","v":150000},{"$f":"IF(J457=0,0,E459)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H457>150000,150000,60000)","v":150000},{"$f":"IF(H457>H461,H457-H461,0)","v":950000},{"$f":"IF(I461>0,ROUND(I461*I457,0),0)","v":285000},{"$f":"I461-J461","v":665000},{"$f":"IF(H459>0,ROUND(H459*L457,0),0)","v":51680},{"$f":"IF(K461>L461,0,L461-K461)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H457","v":1100000},{"$f":"VLOOKUP(H464,A464:C468,3)","v":0.3},{"$f":"INDEX(D464:D468,MATCH(I464,C464:C468,0))","v":150000},{"$f":"INDEX(E464:E468,MATCH(I464,C464:C468,0))","v":19000},{"$f":"IF(H464>H468,VLOOKUP(H464,A464:F468,6),0)","v":0.17},{"$f":"VLOOKUP(H464,A464:G468,7)","v":0}]
[{"$f":"B464+1","v":50001},60000,0.1,{"$f":"B464","v":50000},{"$f":"(B465-B464)*C465","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B465+1","v":60001},150000,0.2,{"$f":"B465","v":60000},{"$f":"E465+(B466-B465)*C466","v":19000},0.12,0,{"$f":"IF(I464=C468,E467+ROUND((H464-J464),0)*I464,IF(I464=C467,E466+ROUND((H464-J464)*I464,0),IF(I464=C466,E465+ROUND((H464-J464)*I464,0),IF(I464=C465,E464+ROUND((H464-J464)*I464,0),E463+ROUND((H464-J464)*I464,0)))))","v":304000},{"$f":"MIN(K468:L468)","v":51680},{"$f":"ROUND(SUM(H466+I466)*M464,0)","v":0},{"$f":"SUM(H466:J466)","v":355680}]
[{"$f":"B466+1","v":150001},null,0.3,{"$f":"B466","v":150000},{"$f":"IF(J464=0,0,E466)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H464>150000,150000,60000)","v":150000},{"$f":"IF(H464>H468,H464-H468,0)","v":950000},{"$f":"IF(I468>0,ROUND(I468*I464,0),0)","v":285000},{"$f":"I468-J468","v":665000},{"$f":"IF(H466>0,ROUND(H466*L464,0),0)","v":51680},{"$f":"IF(K468>L468,0,L468-K468)","v":0}]
[null,null,2001,{"$f":"C469+1","v":2002},null,"2001-02"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C469","v":2001},{"$f":"D469","v":2002}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H472,A472:C476,3)","v":0.3},{"$f":"INDEX(D472:D476,MATCH(I472,C472:C476,0))","v":150000},{"$f":"INDEX(E472:E476,MATCH(I472,C472:C476,0))","v":19000},{"$f":"IF(H472>H476,VLOOKUP(H472,A472:F476,6),0)","v":0.02},{"$f":"VLOOKUP(H472,A472:G476,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B472,IF($E$3=\"Female\",B479,IF($E$3=\"Senior Citizen\",B486,B493)))","v":50000},0]
[{"$f":"B472+1","v":50001},60000,0.1,{"$f":"B472","v":50000},{"$f":"(B473-B472)*C473","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O472+1","v":50001},60000,0.1]
[{"$f":"B473+1","v":60001},150000,0.2,{"$f":"B473","v":60000},{"$f":"E473+(B474-B473)*C474","v":19000},0.02,0,{"$f":"IF(I472=C476,E475+ROUND((H472-J472),0)*I472,IF(I472=C475,E474+ROUND((H472-J472)*I472,0),IF(I472=C474,E473+ROUND((H472-J472)*I472,0),IF(I472=C473,E472+ROUND((H472-J472)*I472,0),E471+ROUND((H472-J472)*I472,0)))))","v":304000},{"$f":"MIN(K476:L476)","v":6080},{"$f":"ROUND(SUM(H474+I474)*M472,0)","v":0},{"$f":"SUM(H474:J474)","v":310080},null,null,{"$f":"O473+1","v":60001},150000,0.2]
[{"$f":"B474+1","v":150001},null,0.3,{"$f":"B474","v":150000},{"$f":"IF(J472=0,0,E474)","v":19000},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O474+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H472>H476,H472-H476,0)","v":1040000},{"$f":"IF(I476>0,ROUND(I476*I472,0),0)","v":312000},{"$f":"I476-J476","v":728000},{"$f":"IF(H474>0,ROUND(H474*L472,0),0)","v":6080},{"$f":"IF(K476>L476,0,L476-K476)","v":0},{"$f":"O475+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H474,IF($E$3=\"Female\",H481,IF($E$3=\"Senior Citizen\",H488,H495)))","v":304000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I474,IF($E$3=\"Female\",I481,IF($E$3=\"Senior Citizen\",I488,I495)))","v":6080}]
[0,50000,0,0,0,0,0,{"$f":"H472","v":1100000},{"$f":"VLOOKUP(H479,A479:C483,3)","v":0.3},{"$f":"INDEX(D479:D483,MATCH(I479,C479:C483,0))","v":150000},{"$f":"INDEX(E479:E483,MATCH(I479,C479:C483,0))","v":19000},{"$f":"IF(H479>H483,VLOOKUP(H479,A479:F483,6),0)","v":0.02},{"$f":"VLOOKUP(H479,A479:G483,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J474,IF($E$3=\"Female\",J481,IF($E$3=\"Senior Citizen\",J488,J495)))","v":0}]
[{"$f":"B479+1","v":50001},60000,0.1,{"$f":"B479","v":50000},{"$f":"(B480-B479)*C480","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K474,IF($E$3=\"Female\",K481,IF($E$3=\"Senior Citizen\",K488,K495)))","v":310080}]
[{"$f":"B480+1","v":60001},150000,0.2,{"$f":"B480","v":60000},{"$f":"E480+(B481-B480)*C481","v":19000},0.02,0,{"$f":"IF(I479=C483,E482+ROUND((H479-J479),0)*I479,IF(I479=C482,E481+ROUND((H479-J479)*I479,0),IF(I479=C481,E480+ROUND((H479-J479)*I479,0),IF(I479=C480,E479+ROUND((H479-J479)*I479,0),E478+ROUND((H479-J479)*I479,0)))))","v":304000},{"$f":"MIN(K483:L483)","v":6080},{"$f":"ROUND(SUM(H481+I481)*M479,0)","v":0},{"$f":"SUM(H481:J481)","v":310080},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A471,IF($E$3=\"Female\",A478,IF($E$3=\"Senior Citizen\",A485,A492)))","v":"(below 65 years)"}]
[{"$f":"B481+1","v":150001},null,0.3,{"$f":"B481","v":150000},{"$f":"IF(J479=0,0,E481)","v":19000},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M476,IF($E$3=\"Female\",M483,IF($E$3=\"Senior Citizen\",M490,M497)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H476","v":60000},{"$f":"IF(H479>H483,H479-H483,0)","v":1040000},{"$f":"IF(I483>0,ROUND(I483*I479,0),0)","v":312000},{"$f":"I483-J483","v":728000},{"$f":"IF(H481>0,ROUND(H481*L479,0),0)","v":6080},{"$f":"IF(K483>L483,0,L483-K483)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K474,IF($E$3=\"Female\",K481,IF($E$3=\"Senior Citizen\",K488,K495)))","v":310080}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H472","v":1100000},{"$f":"VLOOKUP(H486,A486:C490,3)","v":0.3},{"$f":"INDEX(D486:D490,MATCH(I486,C486:C490,0))","v":150000},{"$f":"INDEX(E486:E490,MATCH(I486,C486:C490,0))","v":19000},{"$f":"IF(H486>H490,VLOOKUP(H486,A486:F490,6),0)","v":0.1},{"$f":"VLOOKUP(H486,A486:G490,7)","v":0}]
[{"$f":"B486+1","v":50001},60000,0.1,{"$f":"B486","v":50000},{"$f":"(B487-B486)*C487","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B487+1","v":60001},150000,0.2,{"$f":"B487","v":60000},{"$f":"E487+(B488-B487)*C488","v":19000},0.1,0,{"$f":"IF(I486=C490,E489+ROUND((H486-J486),0)*I486,IF(I486=C489,E488+ROUND((H486-J486)*I486,0),IF(I486=C488,E487+ROUND((H486-J486)*I486,0),IF(I486=C487,E486+ROUND((H486-J486)*I486,0),E485+ROUND((H486-J486)*I486,0)))))","v":304000},{"$f":"MIN(K490:L490)","v":30400},{"$f":"ROUND(SUM(H488+I488)*M486,0)","v":0},{"$f":"SUM(H488:J488)","v":334400}]
[{"$f":"B488+1","v":150001},null,0.3,{"$f":"B488","v":150000},{"$f":"IF(J486=0,0,E488)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H483","v":60000},{"$f":"IF(H486>H490,H486-H490,0)","v":1040000},{"$f":"IF(I490>0,ROUND(I490*I486,0),0)","v":312000},{"$f":"I490-J490","v":728000},{"$f":"IF(H488>0,ROUND(H488*L486,0),0)","v":30400},{"$f":"IF(K490>L490,0,L490-K490)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H472","v":1100000},{"$f":"VLOOKUP(H493,A493:C497,3)","v":0.3},{"$f":"INDEX(D493:D497,MATCH(I493,C493:C497,0))","v":150000},{"$f":"INDEX(E493:E497,MATCH(I493,C493:C497,0))","v":19000},{"$f":"IF(H493>H497,VLOOKUP(H493,A493:F497,6),0)","v":0.02},{"$f":"VLOOKUP(H493,A493:G497,7)","v":0}]
[{"$f":"B493+1","v":50001},60000,0.1,{"$f":"B493","v":50000},{"$f":"(B494-B493)*C494","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B494+1","v":60001},150000,0.2,{"$f":"B494","v":60000},{"$f":"E494+(B495-B494)*C495","v":19000},0.02,0,{"$f":"IF(I493=C497,E496+ROUND((H493-J493),0)*I493,IF(I493=C496,E495+ROUND((H493-J493)*I493,0),IF(I493=C495,E494+ROUND((H493-J493)*I493,0),IF(I493=C494,E493+ROUND((H493-J493)*I493,0),E492+ROUND((H493-J493)*I493,0)))))","v":304000},{"$f":"MIN(K497:L497)","v":6080},{"$f":"ROUND(SUM(H495+I495)*M493,0)","v":0},{"$f":"SUM(H495:J495)","v":310080}]
[{"$f":"B495+1","v":150001},null,0.3,{"$f":"B495","v":150000},{"$f":"IF(J493=0,0,E495)","v":19000},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H490","v":60000},{"$f":"IF(H493>H497,H493-H497,0)","v":1040000},{"$f":"IF(I497>0,ROUND(I497*I493,0),0)","v":312000},{"$f":"I497-J497","v":728000},{"$f":"IF(H495>0,ROUND(H495*L493,0),0)","v":6080},{"$f":"IF(K497>L497,0,L497-K497)","v":0}]
[null,null,2002,{"$f":"C498+1","v":2003},null,"2002-03"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C498","v":2002},{"$f":"D498","v":2003}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H501,A501:C505,3)","v":0.3},{"$f":"INDEX(D501:D505,MATCH(I501,C501:C505,0))","v":150000},{"$f":"INDEX(E501:E505,MATCH(I501,C501:C505,0))","v":19000},{"$f":"IF(H501>H505,VLOOKUP(H501,A501:F505,6),0)","v":0.05},{"$f":"VLOOKUP(H501,A501:G505,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B501,IF($E$3=\"Female\",B508,IF($E$3=\"Senior Citizen\",B515,B522)))","v":50000},0]
[{"$f":"B501+1","v":50001},60000,0.1,{"$f":"B501","v":50000},{"$f":"(B502-B501)*C502","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O501+1","v":50001},60000,0.1]
[{"$f":"B502+1","v":60001},150000,0.2,{"$f":"B502","v":60000},{"$f":"E502+(B503-B502)*C503","v":19000},0.05,0,{"$f":"IF(I501=C505,E504+ROUND((H501-J501),0)*I501,IF(I501=C504,E503+ROUND((H501-J501)*I501,0),IF(I501=C503,E502+ROUND((H501-J501)*I501,0),IF(I501=C502,E501+ROUND((H501-J501)*I501,0),E500+ROUND((H501-J501)*I501,0)))))","v":304000},{"$f":"MIN(K505:L505)","v":15200},{"$f":"ROUND(SUM(H503+I503)*M501,0)","v":0},{"$f":"SUM(H503:J503)","v":319200},null,null,{"$f":"O502+1","v":60001},150000,0.2]
[{"$f":"B503+1","v":150001},null,0.3,{"$f":"B503","v":150000},{"$f":"IF(J501=0,0,E503)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O503+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H501>H505,H501-H505,0)","v":1040000},{"$f":"IF(I505>0,ROUND(I505*I501,0),0)","v":312000},{"$f":"I505-J505","v":728000},{"$f":"IF(H503>0,ROUND(H503*L501,0),0)","v":15200},{"$f":"IF(K505>L505,0,L505-K505)","v":0},{"$f":"O504+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H503,IF($E$3=\"Female\",H510,IF($E$3=\"Senior Citizen\",H517,H524)))","v":304000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I503,IF($E$3=\"Female\",I510,IF($E$3=\"Senior Citizen\",I517,I524)))","v":15200}]
[0,50000,0,0,0,0,0,{"$f":"H501","v":1100000},{"$f":"VLOOKUP(H508,A508:C512,3)","v":0.3},{"$f":"INDEX(D508:D512,MATCH(I508,C508:C512,0))","v":150000},{"$f":"INDEX(E508:E512,MATCH(I508,C508:C512,0))","v":19000},{"$f":"IF(H508>H512,VLOOKUP(H508,A508:F512,6),0)","v":0.05},{"$f":"VLOOKUP(H508,A508:G512,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J503,IF($E$3=\"Female\",J510,IF($E$3=\"Senior Citizen\",J517,J524)))","v":0}]
[{"$f":"B508+1","v":50001},60000,0.1,{"$f":"B508","v":50000},{"$f":"(B509-B508)*C509","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K503,IF($E$3=\"Female\",K510,IF($E$3=\"Senior Citizen\",K517,K524)))","v":319200}]
[{"$f":"B509+1","v":60001},150000,0.2,{"$f":"B509","v":60000},{"$f":"E509+(B510-B509)*C510","v":19000},0.05,0,{"$f":"IF(I508=C512,E511+ROUND((H508-J508),0)*I508,IF(I508=C511,E510+ROUND((H508-J508)*I508,0),IF(I508=C510,E509+ROUND((H508-J508)*I508,0),IF(I508=C509,E508+ROUND((H508-J508)*I508,0),E507+ROUND((H508-J508)*I508,0)))))","v":304000},{"$f":"MIN(K512:L512)","v":15200},{"$f":"ROUND(SUM(H510+I510)*M508,0)","v":0},{"$f":"SUM(H510:J510)","v":319200},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A500,IF($E$3=\"Female\",A507,IF($E$3=\"Senior Citizen\",A514,A521)))","v":"(below 65 years)"}]
[{"$f":"B510+1","v":150001},null,0.3,{"$f":"B510","v":150000},{"$f":"IF(J508=0,0,E510)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M505,IF($E$3=\"Female\",M512,IF($E$3=\"Senior Citizen\",M519,M526)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H505","v":60000},{"$f":"IF(H508>H512,H508-H512,0)","v":1040000},{"$f":"IF(I512>0,ROUND(I512*I508,0),0)","v":312000},{"$f":"I512-J512","v":728000},{"$f":"IF(H510>0,ROUND(H510*L508,0),0)","v":15200},{"$f":"IF(K512>L512,0,L512-K512)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K503,IF($E$3=\"Female\",K510,IF($E$3=\"Senior Citizen\",K517,K524)))","v":319200}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H501","v":1100000},{"$f":"VLOOKUP(H515,A515:C519,3)","v":0.3},{"$f":"INDEX(D515:D519,MATCH(I515,C515:C519,0))","v":150000},{"$f":"INDEX(E515:E519,MATCH(I515,C515:C519,0))","v":19000},{"$f":"IF(H515>H519,VLOOKUP(H515,A515:F519,6),0)","v":0.05},{"$f":"VLOOKUP(H515,A515:G519,7)","v":0}]
[{"$f":"B515+1","v":50001},60000,0.1,{"$f":"B515","v":50000},{"$f":"(B516-B515)*C516","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B516+1","v":60001},150000,0.2,{"$f":"B516","v":60000},{"$f":"E516+(B517-B516)*C517","v":19000},0.05,0,{"$f":"IF(I515=C519,E518+ROUND((H515-J515),0)*I515,IF(I515=C518,E517+ROUND((H515-J515)*I515,0),IF(I515=C517,E516+ROUND((H515-J515)*I515,0),IF(I515=C516,E515+ROUND((H515-J515)*I515,0),E514+ROUND((H515-J515)*I515,0)))))","v":304000},{"$f":"MIN(K519:L519)","v":15200},{"$f":"ROUND(SUM(H517+I517)*M515,0)","v":0},{"$f":"SUM(H517:J517)","v":319200}]
[{"$f":"B517+1","v":150001},null,0.3,{"$f":"B517","v":150000},{"$f":"IF(J515=0,0,E517)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H512","v":60000},{"$f":"IF(H515>H519,H515-H519,0)","v":1040000},{"$f":"IF(I519>0,ROUND(I519*I515,0),0)","v":312000},{"$f":"I519-J519","v":728000},{"$f":"IF(H517>0,ROUND(H517*L515,0),0)","v":15200},{"$f":"IF(K519>L519,0,L519-K519)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H501","v":1100000},{"$f":"VLOOKUP(H522,A522:C526,3)","v":0.3},{"$f":"INDEX(D522:D526,MATCH(I522,C522:C526,0))","v":150000},{"$f":"INDEX(E522:E526,MATCH(I522,C522:C526,0))","v":19000},{"$f":"IF(H522>H526,VLOOKUP(H522,A522:F526,6),0)","v":0.05},{"$f":"VLOOKUP(H522,A522:G526,7)","v":0}]
[{"$f":"B522+1","v":50001},60000,0.1,{"$f":"B522","v":50000},{"$f":"(B523-B522)*C523","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B523+1","v":60001},150000,0.2,{"$f":"B523","v":60000},{"$f":"E523+(B524-B523)*C524","v":19000},0.05,0,{"$f":"IF(I522=C526,E525+ROUND((H522-J522),0)*I522,IF(I522=C525,E524+ROUND((H522-J522)*I522,0),IF(I522=C524,E523+ROUND((H522-J522)*I522,0),IF(I522=C523,E522+ROUND((H522-J522)*I522,0),E521+ROUND((H522-J522)*I522,0)))))","v":304000},{"$f":"MIN(K526:L526)","v":15200},{"$f":"ROUND(SUM(H524+I524)*M522,0)","v":0},{"$f":"SUM(H524:J524)","v":319200}]
[{"$f":"B524+1","v":150001},null,0.3,{"$f":"B524","v":150000},{"$f":"IF(J522=0,0,E524)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H519","v":60000},{"$f":"IF(H522>H526,H522-H526,0)","v":1040000},{"$f":"IF(I526>0,ROUND(I526*I522,0),0)","v":312000},{"$f":"I526-J526","v":728000},{"$f":"IF(H524>0,ROUND(H524*L522,0),0)","v":15200},{"$f":"IF(K526>L526,0,L526-K526)","v":0}]
[null,null,2003,{"$f":"C527+1","v":2004},null,"2003-04"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C527","v":2003},{"$f":"D527","v":2004}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H530,A530:C534,3)","v":0.3},{"$f":"INDEX(D530:D534,MATCH(I530,C530:C534,0))","v":150000},{"$f":"INDEX(E530:E534,MATCH(I530,C530:C534,0))","v":19000},{"$f":"IF(H530>H534,VLOOKUP(H530,A530:F534,6),0)","v":0.1},{"$f":"VLOOKUP(H530,A530:G534,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B530,IF($E$3=\"Female\",B537,IF($E$3=\"Senior Citizen\",B544,B551)))","v":50000},0]
[{"$f":"B530+1","v":50001},60000,0.1,{"$f":"B530","v":50000},{"$f":"(B531-B530)*C531","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O530+1","v":50001},60000,0.1]
[{"$f":"B531+1","v":60001},150000,0.2,{"$f":"B531","v":60000},{"$f":"E531+(B532-B531)*C532","v":19000},0.1,0,{"$f":"IF(I530=C534,E533+ROUND((H530-J530),0)*I530,IF(I530=C533,E532+ROUND((H530-J530)*I530,0),IF(I530=C532,E531+ROUND((H530-J530)*I530,0),IF(I530=C531,E530+ROUND((H530-J530)*I530,0),E529+ROUND((H530-J530)*I530,0)))))","v":304000},{"$f":"MIN(K534:L534)","v":30400},{"$f":"ROUND(SUM(H532+I532)*M530,0)","v":0},{"$f":"SUM(H532:J532)","v":334400},null,null,{"$f":"O531+1","v":60001},150000,0.2]
[{"$f":"B532+1","v":150001},null,0.3,{"$f":"B532","v":150000},{"$f":"IF(J530=0,0,E532)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O532+1","v":150001},0,0.3]
["Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(H530>H534,H530-H534,0)","v":250000},{"$f":"IF(I534>0,ROUND(I534*I530,0),0)","v":75000},{"$f":"I534-J534","v":175000},{"$f":"IF(H532>0,ROUND(H532*L530,0),0)","v":30400},{"$f":"IF(K534>L534,0,L534-K534)","v":0},{"$f":"O533+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H532,IF($E$3=\"Female\",H539,IF($E$3=\"Senior Citizen\",H546,H553)))","v":304000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I532,IF($E$3=\"Female\",I539,IF($E$3=\"Senior Citizen\",I546,I553)))","v":30400}]
[0,50000,0,0,0,0,0,{"$f":"H530","v":1100000},{"$f":"VLOOKUP(H537,A537:C541,3)","v":0.3},{"$f":"INDEX(D537:D541,MATCH(I537,C537:C541,0))","v":150000},{"$f":"INDEX(E537:E541,MATCH(I537,C537:C541,0))","v":19000},{"$f":"IF(H537>H541,VLOOKUP(H537,A537:F541,6),0)","v":0.1},{"$f":"VLOOKUP(H537,A537:G541,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J532,IF($E$3=\"Female\",J539,IF($E$3=\"Senior Citizen\",J546,J553)))","v":0}]
[{"$f":"B537+1","v":50001},60000,0.1,{"$f":"B537","v":50000},{"$f":"(B538-B537)*C538","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K532,IF($E$3=\"Female\",K539,IF($E$3=\"Senior Citizen\",K546,K553)))","v":334400}]
[{"$f":"B538+1","v":60001},150000,0.2,{"$f":"B538","v":60000},{"$f":"E538+(B539-B538)*C539","v":19000},0.1,0,{"$f":"IF(I537=C541,E540+ROUND((H537-J537),0)*I537,IF(I537=C540,E539+ROUND((H537-J537)*I537,0),IF(I537=C539,E538+ROUND((H537-J537)*I537,0),IF(I537=C538,E537+ROUND((H537-J537)*I537,0),E536+ROUND((H537-J537)*I537,0)))))","v":304000},{"$f":"MIN(K541:L541)","v":30400},{"$f":"ROUND(SUM(H539+I539)*M537,0)","v":0},{"$f":"SUM(H539:J539)","v":334400},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A529,IF($E$3=\"Female\",A536,IF($E$3=\"Senior Citizen\",A543,A550)))","v":"(below 65 years)"}]
[{"$f":"B539+1","v":150001},null,0.3,{"$f":"B539","v":150000},{"$f":"IF(J537=0,0,E539)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M534,IF($E$3=\"Female\",M541,IF($E$3=\"Senior Citizen\",M548,M555)))","v":0}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H534","v":850000},{"$f":"IF(H537>H541,H537-H541,0)","v":250000},{"$f":"IF(I541>0,ROUND(I541*I537,0),0)","v":75000},{"$f":"I541-J541","v":175000},{"$f":"IF(H539>0,ROUND(H539*L537,0),0)","v":30400},{"$f":"IF(K541>L541,0,L541-K541)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K532,IF($E$3=\"Female\",K539,IF($E$3=\"Senior Citizen\",K546,K553)))","v":334400}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H530","v":1100000},{"$f":"VLOOKUP(H544,A544:C548,3)","v":0.3},{"$f":"INDEX(D544:D548,MATCH(I544,C544:C548,0))","v":150000},{"$f":"INDEX(E544:E548,MATCH(I544,C544:C548,0))","v":19000},{"$f":"IF(H544>H548,VLOOKUP(H544,A544:F548,6),0)","v":0.1},{"$f":"VLOOKUP(H544,A544:G548,7)","v":0}]
[{"$f":"B544+1","v":50001},60000,0.1,{"$f":"B544","v":50000},{"$f":"(B545-B544)*C545","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B545+1","v":60001},150000,0.2,{"$f":"B545","v":60000},{"$f":"E545+(B546-B545)*C546","v":19000},0.1,0,{"$f":"IF(I544=C548,E547+ROUND((H544-J544),0)*I544,IF(I544=C547,E546+ROUND((H544-J544)*I544,0),IF(I544=C546,E545+ROUND((H544-J544)*I544,0),IF(I544=C545,E544+ROUND((H544-J544)*I544,0),E543+ROUND((H544-J544)*I544,0)))))","v":304000},{"$f":"MIN(K548:L548)","v":30400},{"$f":"ROUND(SUM(H546+I546)*M544,0)","v":0},{"$f":"SUM(H546:J546)","v":334400}]
[{"$f":"B546+1","v":150001},null,0.3,{"$f":"B546","v":150000},{"$f":"IF(J544=0,0,E546)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H541","v":850000},{"$f":"IF(H544>H548,H544-H548,0)","v":250000},{"$f":"IF(I548>0,ROUND(I548*I544,0),0)","v":75000},{"$f":"I548-J548","v":175000},{"$f":"IF(H546>0,ROUND(H546*L544,0),0)","v":30400},{"$f":"IF(K548>L548,0,L548-K548)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H530","v":1100000},{"$f":"VLOOKUP(H551,A551:C555,3)","v":0.3},{"$f":"INDEX(D551:D555,MATCH(I551,C551:C555,0))","v":150000},{"$f":"INDEX(E551:E555,MATCH(I551,C551:C555,0))","v":19000},{"$f":"IF(H551>H555,VLOOKUP(H551,A551:F555,6),0)","v":0.1},{"$f":"VLOOKUP(H551,A551:G555,7)","v":0}]
[{"$f":"B551+1","v":50001},60000,0.1,{"$f":"B551","v":50000},{"$f":"(B552-B551)*C552","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B552+1","v":60001},150000,0.2,{"$f":"B552","v":60000},{"$f":"E552+(B553-B552)*C553","v":19000},0.1,0,{"$f":"IF(I551=C555,E554+ROUND((H551-J551),0)*I551,IF(I551=C554,E553+ROUND((H551-J551)*I551,0),IF(I551=C553,E552+ROUND((H551-J551)*I551,0),IF(I551=C552,E551+ROUND((H551-J551)*I551,0),E550+ROUND((H551-J551)*I551,0)))))","v":304000},{"$f":"MIN(K555:L555)","v":30400},{"$f":"ROUND(SUM(H553+I553)*M551,0)","v":0},{"$f":"SUM(H553:J553)","v":334400}]
[{"$f":"B553+1","v":150001},null,0.3,{"$f":"B553","v":150000},{"$f":"IF(J551=0,0,E553)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H548","v":850000},{"$f":"IF(H551>H555,H551-H555,0)","v":250000},{"$f":"IF(I555>0,ROUND(I555*I551,0),0)","v":75000},{"$f":"I555-J555","v":175000},{"$f":"IF(H553>0,ROUND(H553*L551,0),0)","v":30400},{"$f":"IF(K555>L555,0,L555-K555)","v":0}]
[null,null,2004,{"$f":"C556+1","v":2005},null,"2004-05"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due",null,null,null,null,2004,{"$f":"AC557+1","v":2005},null,"2004-05"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C556","v":2004},{"$f":"D556","v":2005},null,null,null,null,null,null,null,null,null,null,"Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H559,A559:C563,3)","v":0.3},{"$f":"INDEX(D559:D563,MATCH(I559,C559:C563,0))","v":150000},{"$f":"INDEX(E559:E563,MATCH(I559,C559:C563,0))","v":19000},{"$f":"IF(H559>H563,VLOOKUP(H559,A559:F563,6),0)","v":0.1},{"$f":"VLOOKUP(H559,A559:G563,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",B559,IF($E$3=\"Female\",B566,IF($E$3=\"Senior Citizen\",B573,B580)))","v":50000},0,null,null,null,null,null,null,null,null,null,null,"(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"AC557","v":2004},{"$f":"AD557","v":2005}]
[{"$f":"B559+1","v":50001},60000,0.1,{"$f":"B559","v":50000},{"$f":"(B560-B559)*C560","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O559+1","v":50001},60000,0.1,null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(AH560,AA560:AC564,3)","v":0.3},{"$f":"INDEX(AD560:AD564,MATCH(AI560,AC560:AC564,0))","v":150000},{"$f":"INDEX(AE560:AE564,MATCH(AI560,AC560:AC564,0))","v":19000},{"$f":"IF(AH560>AH564,VLOOKUP(AH560,AA560:AF564,6),0)","v":0.1},{"$f":"VLOOKUP(AH560,AA560:AG564,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",AB560,IF($E$3=\"Female\",AB567,IF($E$3=\"Senior Citizen\",AB574,AB581)))","v":50000},0]
[{"$f":"B560+1","v":60001},150000,0.2,{"$f":"B560","v":60000},{"$f":"E560+(B561-B560)*C561","v":19000},0.1,0.02,{"$f":"IF(I559=C563,E562+ROUND((H559-J559),0)*I559,IF(I559=C562,E561+ROUND((H559-J559)*I559,0),IF(I559=C561,E560+ROUND((H559-J559)*I559,0),IF(I559=C560,E559+ROUND((H559-J559)*I559,0),E558+ROUND((H559-J559)*I559,0)))))-$AP$577","v":304000},{"$f":"MIN(K563:L563)","v":30400},{"$f":"ROUND(SUM(H561+I561)*M559,0)","v":6688},{"$f":"SUM(H561:J561)","v":341088},null,null,{"$f":"O560+1","v":60001},150000,0.2,null,null,null,null,null,null,null,null,null,null,{"$f":"AB560+1","v":50001},60000,0.1,{"$f":"AB560","v":50000},{"$f":"(AB561-AB560)*AC561","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"AO560+1","v":50001},60000,0.1]
[{"$f":"B561+1","v":150001},null,0.3,{"$f":"B561","v":150000},{"$f":"IF(J559=0,0,E561)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O561+1","v":150001},0,0.3,null,null,null,null,null,null,null,null,null,null,{"$f":"AB561+1","v":60001},150000,0.2,{"$f":"AB561","v":60000},{"$f":"AE561+(AB562-AB561)*AC562","v":19000},0.1,0.02,{"$f":"IF(AI560=AC564,AE563+ROUND((AH560-AJ560),0)*AI560,IF(AI560=AC563,AE562+ROUND((AH560-AJ560)*AI560,0),IF(AI560=AC562,AE561+ROUND((AH560-AJ560)*AI560,0),IF(AI560=AC561,AE560+ROUND((AH560-AJ560)*AI560,0),AE559+ROUND((AH560-AJ560)*AI560,0)))))","v":304000},{"$f":"MIN(AK564:AL564)","v":30400},{"$f":"ROUND(SUM(AH562+AI562)*AM560,0)","v":6688},{"$f":"SUM(AH562:AJ562)","v":341088},null,null,{"$f":"AO561+1","v":60001},150000,0.2]
["Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(H559>H563,H559-H563,0)","v":250000},{"$f":"IF(I563>0,ROUND(I563*I559,0),0)","v":75000},{"$f":"I563-J563","v":175000},{"$f":"IF(H561>0,ROUND(H561*L559,0),0)","v":30400},{"$f":"IF(K563>L563,0,L563-K563)","v":0},{"$f":"O562+1","v":1},0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"AB562+1","v":150001},null,0.3,{"$f":"AB562","v":150000},{"$f":"IF(AJ560=0,0,AE562)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"AO562+1","v":150001},0,0.3]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H561,IF($E$3=\"Female\",H568,IF($E$3=\"Senior Citizen\",H575,H582)))","v":304000},null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(AH560>AH564,AH560-AH564,0)","v":250000},{"$f":"IF(AI564>0,ROUND(AI564*AI560,0),0)","v":75000},{"$f":"AI564-AJ564","v":175000},{"$f":"IF(AH562>0,ROUND(AH562*AL560,0),0)","v":30400},{"$f":"IF(AK564>AL564,0,AL564-AK564)","v":0},{"$f":"AO563+1","v":1},0,0]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I561,IF($E$3=\"Female\",I568,IF($E$3=\"Senior Citizen\",I575,I582)))","v":30400},null,null,null,null,null,null,null,null,null,null,"Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",AH562,IF($E$3=\"Female\",AH569,IF($E$3=\"Senior Citizen\",AH576,AH583)))","v":304000}]
[0,50000,0,0,0,0,0,{"$f":"H559","v":1100000},{"$f":"VLOOKUP(H566,A566:C570,3)","v":0.3},{"$f":"INDEX(D566:D570,MATCH(I566,C566:C570,0))","v":150000},{"$f":"INDEX(E566:E570,MATCH(I566,C566:C570,0))","v":19000},{"$f":"IF(H566>H570,VLOOKUP(H566,A566:F570,6),0)","v":0.1},{"$f":"VLOOKUP(H566,A566:G570,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J561,IF($E$3=\"Female\",J568,IF($E$3=\"Senior Citizen\",J575,J582)))","v":6688},null,null,null,null,null,null,null,null,null,null,"(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",AI562,IF($E$3=\"Female\",AI569,IF($E$3=\"Senior Citizen\",AI576,AI583)))","v":30400}]
[{"$f":"B566+1","v":50001},60000,0.1,{"$f":"B566","v":50000},{"$f":"(B567-B566)*C567","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K561,IF($E$3=\"Female\",K568,IF($E$3=\"Senior Citizen\",K575,K582)))","v":341088},null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AH560","v":1100000},{"$f":"VLOOKUP(AH567,AA567:AC571,3)","v":0.3},{"$f":"INDEX(AD567:AD571,MATCH(AI567,AC567:AC571,0))","v":150000},{"$f":"INDEX(AE567:AE571,MATCH(AI567,AC567:AC571,0))","v":19000},{"$f":"IF(AH567>AH571,VLOOKUP(AH567,AA567:AF571,6),0)","v":0.1},{"$f":"VLOOKUP(AH567,AA567:AG571,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",AJ562,IF($E$3=\"Female\",AJ569,IF($E$3=\"Senior Citizen\",AJ576,AJ583)))","v":6688}]
[{"$f":"B567+1","v":60001},150000,0.2,{"$f":"B567","v":60000},{"$f":"E567+(B568-B567)*C568","v":19000},0.1,0.02,{"$f":"IF(I566=C570,E569+ROUND((H566-J566),0)*I566,IF(I566=C569,E568+ROUND((H566-J566)*I566,0),IF(I566=C568,E567+ROUND((H566-J566)*I566,0),IF(I566=C567,E566+ROUND((H566-J566)*I566,0),E565+ROUND((H566-J566)*I566,0)))))-$AP$577","v":304000},{"$f":"MIN(K570:L570)","v":30400},{"$f":"ROUND(SUM(H568+I568)*M566,0)","v":6688},{"$f":"SUM(H568:J568)","v":341088},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A558,IF($E$3=\"Female\",A565,IF($E$3=\"Senior Citizen\",A572,A579)))","v":"(below 65 years)"},null,null,null,null,null,null,null,null,null,null,{"$f":"AB567+1","v":50001},60000,0.1,{"$f":"AB567","v":50000},{"$f":"(AB568-AB567)*AC568","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",AK562,IF($E$3=\"Female\",AK569,IF($E$3=\"Senior Citizen\",AK576,AK583)))","v":341088}]
[{"$f":"B568+1","v":150001},null,0.3,{"$f":"B568","v":150000},{"$f":"IF(J566=0,0,E568)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M563,IF($E$3=\"Female\",M570,IF($E$3=\"Senior Citizen\",M577,M584)))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AB568+1","v":60001},150000,0.2,{"$f":"AB568","v":60000},{"$f":"AE568+(AB569-AB568)*AC569","v":19000},0.1,0.02,{"$f":"IF(AI567=AC571,AE570+ROUND((AH567-AJ567),0)*AI567,IF(AI567=AC570,AE569+ROUND((AH567-AJ567)*AI567,0),IF(AI567=AC569,AE568+ROUND((AH567-AJ567)*AI567,0),IF(AI567=AC568,AE567+ROUND((AH567-AJ567)*AI567,0),AE566+ROUND((AH567-AJ567)*AI567,0)))))","v":304000},{"$f":"MIN(AK571:AL571)","v":30400},{"$f":"ROUND(SUM(AH569+AI569)*AM567,0)","v":6688},{"$f":"SUM(AH569:AJ569)","v":341088},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",AA559,IF($E$3=\"Female\",AA566,IF($E$3=\"Senior Citizen\",AA573,AA580)))","v":"(below 65 years)"}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H563","v":850000},{"$f":"IF(H566>H570,H566-H570,0)","v":250000},{"$f":"IF(I570>0,ROUND(I570*I566,0),0)","v":75000},{"$f":"I570-J570","v":175000},{"$f":"IF(H568>0,ROUND(H568*L566,0),0)","v":30400},{"$f":"IF(K570>L570,0,L570-K570)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K561,IF($E$3=\"Female\",K568,IF($E$3=\"Senior Citizen\",K575,K582)))","v":341088},null,null,null,null,null,null,null,null,null,null,{"$f":"AB569+1","v":150001},null,0.3,{"$f":"AB569","v":150000},{"$f":"IF(AJ567=0,0,AE569)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",AM564,IF($E$3=\"Female\",AM571,IF($E$3=\"Senior Citizen\",AM578,AM585)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AH564","v":850000},{"$f":"IF(AH567>AH571,AH567-AH571,0)","v":250000},{"$f":"IF(AI571>0,ROUND(AI571*AI567,0),0)","v":75000},{"$f":"AI571-AJ571","v":175000},{"$f":"IF(AH569>0,ROUND(AH569*AL567,0),0)","v":30400},{"$f":"IF(AK571>AL571,0,AL571-AK571)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",AK562,IF($E$3=\"Female\",AK569,IF($E$3=\"Senior Citizen\",AK576,AK583)))","v":341088}]
["(Above 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"Treatment of sect 80D",null,null,null,null,null,null,null,null,null,null,null,null,"Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
[0,50000,0,0,0,0,0,{"$f":"H559","v":1100000},{"$f":"VLOOKUP(H573,A573:C577,3)","v":0.3},{"$f":"INDEX(D573:D577,MATCH(I573,C573:C577,0))","v":150000},{"$f":"INDEX(E573:E577,MATCH(I573,C573:C577,0))","v":19000},{"$f":"IF(H573>H577,VLOOKUP(H573,A573:F577,6),0)","v":0.1},{"$f":"VLOOKUP(H573,A573:G577,7)","v":0.02},"Taxable income",null,{"$f":"H559","v":1100000},null,null,null,null,null,null,null,null,null,null,"(Above 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"Treatment of sect 80D"]
[{"$f":"B573+1","v":50001},60000,0.1,{"$f":"B573","v":50000},{"$f":"(B574-B573)*C574","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"Due Tax",null,{"$f":"P564","v":304000},null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AH560","v":1100000},{"$f":"VLOOKUP(AH574,AA574:AC578,3)","v":0.3},{"$f":"INDEX(AD574:AD578,MATCH(AI574,AC574:AC578,0))","v":150000},{"$f":"INDEX(AE574:AE578,MATCH(AI574,AC574:AC578,0))","v":19000},{"$f":"IF(AH574>AH578,VLOOKUP(AH574,AA574:AF578,6),0)","v":0.1},{"$f":"VLOOKUP(AH574,AA574:AG578,7)","v":0.02},"Taxable income",null,{"$f":"AH560","v":1100000}]
[{"$f":"B574+1","v":60001},150000,0.2,{"$f":"B574","v":60000},{"$f":"E574+(B575-B574)*C575","v":19000},0.1,0.02,{"$f":"IF(I573=C577,E576+ROUND((H573-J573),0)*I573,IF(I573=C576,E575+ROUND((H573-J573)*I573,0),IF(I573=C575,E574+ROUND((H573-J573)*I573,0),IF(I573=C574,E573+ROUND((H573-J573)*I573,0),E572+ROUND((H573-J573)*I573,0)))))-$AP$577","v":304000},{"$f":"MIN(K577:L577)","v":30400},{"$f":"ROUND(SUM(H575+I575)*M573,0)","v":6688},{"$f":"SUM(H575:J575)","v":341088},null,null,"Calculated amt",null,{"$f":"IF(P573<100000,P574,P574-(P573-100000))","v":-696000},null,null,null,null,null,null,null,null,null,null,{"$f":"AB574+1","v":50001},60000,0.1,{"$f":"AB574","v":50000},{"$f":"(AB575-AB574)*AC575","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"Due Tax",null,{"$f":"AP565","v":304000}]
[{"$f":"B575+1","v":150001},null,0.3,{"$f":"B575","v":150000},{"$f":"IF(J573=0,0,E575)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Rebate u/s 80D",null,{"$f":"IF(P575>0,P575,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AB575+1","v":60001},150000,0.2,{"$f":"AB575","v":60000},{"$f":"AE575+(AB576-AB575)*AC576","v":19000},0.1,0.02,{"$f":"IF(AI574=AC578,AE577+ROUND((AH574-AJ574),0)*AI574,IF(AI574=AC577,AE576+ROUND((AH574-AJ574)*AI574,0),IF(AI574=AC576,AE575+ROUND((AH574-AJ574)*AI574,0),IF(AI574=AC575,AE574+ROUND((AH574-AJ574)*AI574,0),AE573+ROUND((AH574-AJ574)*AI574,0)))))","v":304000},{"$f":"MIN(AK578:AL578)","v":30400},{"$f":"ROUND(SUM(AH576+AI576)*AM574,0)","v":6688},{"$f":"SUM(AH576:AJ576)","v":341088},null,null,"Calculated amt",null,{"$f":"IF(AP574<100000,AP575,AP575-(AP574-100000))","v":-696000}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H570","v":850000},{"$f":"IF(H573>H577,H573-H577,0)","v":250000},{"$f":"IF(I577>0,ROUND(I577*I573,0),0)","v":75000},{"$f":"I577-J577","v":175000},{"$f":"IF(H575>0,ROUND(H575*L573,0),0)","v":30400},{"$f":"IF(K577>L577,0,L577-K577)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB576+1","v":150001},null,0.3,{"$f":"AB576","v":150000},{"$f":"IF(AJ574=0,0,AE576)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Rebate u/s 80D",null,{"$f":"IF(AP576>0,AP576,0)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AH571","v":850000},{"$f":"IF(AH574>AH578,AH574-AH578,0)","v":250000},{"$f":"IF(AI578>0,ROUND(AI578*AI574,0),0)","v":75000},{"$f":"AI578-AJ578","v":175000},{"$f":"IF(AH576>0,ROUND(AH576*AL574,0),0)","v":30400},{"$f":"IF(AK578>AL578,0,AL578-AK578)","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
[0,50000,0,0,0,0,0,{"$f":"H559","v":1100000},{"$f":"VLOOKUP(H580,A580:C584,3)","v":0.3},{"$f":"INDEX(D580:D584,MATCH(I580,C580:C584,0))","v":150000},{"$f":"INDEX(E580:E584,MATCH(I580,C580:C584,0))","v":19000},{"$f":"IF(H580>H584,VLOOKUP(H580,A580:F584,6),0)","v":0.1},{"$f":"VLOOKUP(H580,A580:G584,7)","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,"Not defined"]
[{"$f":"B580+1","v":50001},60000,0.1,{"$f":"B580","v":50000},{"$f":"(B581-B580)*C581","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AH560","v":1100000},{"$f":"VLOOKUP(AH581,AA581:AC585,3)","v":0.3},{"$f":"INDEX(AD581:AD585,MATCH(AI581,AC581:AC585,0))","v":150000},{"$f":"INDEX(AE581:AE585,MATCH(AI581,AC581:AC585,0))","v":19000},{"$f":"IF(AH581>AH585,VLOOKUP(AH581,AA581:AF585,6),0)","v":0.1},{"$f":"VLOOKUP(AH581,AA581:AG585,7)","v":0.02}]
[{"$f":"B581+1","v":60001},150000,0.2,{"$f":"B581","v":60000},{"$f":"E581+(B582-B581)*C582","v":19000},0.1,0.02,{"$f":"IF(I580=C584,E583+ROUND((H580-J580),0)*I580,IF(I580=C583,E582+ROUND((H580-J580)*I580,0),IF(I580=C582,E581+ROUND((H580-J580)*I580,0),IF(I580=C581,E580+ROUND((H580-J580)*I580,0),E579+ROUND((H580-J580)*I580,0)))))-$AP$577","v":304000},{"$f":"MIN(K584:L584)","v":30400},{"$f":"ROUND(SUM(H582+I582)*M580,0)","v":6688},{"$f":"SUM(H582:J582)","v":341088},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB581+1","v":50001},60000,0.1,{"$f":"AB581","v":50000},{"$f":"(AB582-AB581)*AC582","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B582+1","v":150001},null,0.3,{"$f":"B582","v":150000},{"$f":"IF(J580=0,0,E582)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB582+1","v":60001},150000,0.2,{"$f":"AB582","v":60000},{"$f":"AE582+(AB583-AB582)*AC583","v":19000},0.1,0.02,{"$f":"IF(AI581=AC585,AE584+ROUND((AH581-AJ581),0)*AI581,IF(AI581=AC584,AE583+ROUND((AH581-AJ581)*AI581,0),IF(AI581=AC583,AE582+ROUND((AH581-AJ581)*AI581,0),IF(AI581=AC582,AE581+ROUND((AH581-AJ581)*AI581,0),AE580+ROUND((AH581-AJ581)*AI581,0)))))","v":304000},{"$f":"MIN(AK585:AL585)","v":30400},{"$f":"ROUND(SUM(AH583+AI583)*AM581,0)","v":6688},{"$f":"SUM(AH583:AJ583)","v":341088}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H577","v":850000},{"$f":"IF(H580>H584,H580-H584,0)","v":250000},{"$f":"IF(I584>0,ROUND(I584*I580,0),0)","v":75000},{"$f":"I584-J584","v":175000},{"$f":"IF(H582>0,ROUND(H582*L580,0),0)","v":30400},{"$f":"IF(K584>L584,0,L584-K584)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB583+1","v":150001},null,0.3,{"$f":"AB583","v":150000},{"$f":"IF(AJ581=0,0,AE583)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[null,null,2005,{"$f":"C585+1","v":2006},null,"2005-06",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AH578","v":850000},{"$f":"IF(AH581>AH585,AH581-AH585,0)","v":250000},{"$f":"IF(AI585>0,ROUND(AI585*AI581,0),0)","v":75000},{"$f":"AI585-AJ585","v":175000},{"$f":"IF(AH583>0,ROUND(AH583*AL581,0),0)","v":30400},{"$f":"IF(AK585>AL585,0,AL585-AK585)","v":0}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C585","v":2005},{"$f":"D585","v":2006}]
[0,100000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H588,A588:C592,3)","v":0.3},{"$f":"INDEX(D588:D592,MATCH(I588,C588:C592,0))","v":250000},{"$f":"INDEX(E588:E592,MATCH(I588,C588:C592,0))","v":25000},{"$f":"IF(H588>H592,VLOOKUP(H588,A588:F592,6),0)","v":0.1},{"$f":"VLOOKUP(H588,A588:G592,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",B588,IF($E$3=\"Female\",B595,IF($E$3=\"Senior Citizen\",B602,B609)))","v":100000},0]
[{"$f":"B588+1","v":100001},150000,0.1,{"$f":"B588","v":100000},{"$f":"(B589-B588)*C589","v":5000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O588+1","v":100001},150000,0.1]
[{"$f":"B589+1","v":150001},250000,0.2,{"$f":"B589","v":150000},{"$f":"E589+(B590-B589)*C590","v":25000},0.1,0.02,{"$f":"IF(I588=C592,E591+ROUND((H588-J588),0)*I588,IF(I588=C591,E590+ROUND((H588-J588)*I588,0),IF(I588=C590,E589+ROUND((H588-J588)*I588,0),IF(I588=C589,E588+ROUND((H588-J588)*I588,0),E587+ROUND((H588-J588)*I588,0)))))","v":280000},{"$f":"MIN(K592:L592)","v":28000},{"$f":"ROUND(SUM(H590+I590)*M588,0)","v":6160},{"$f":"SUM(H590:J590)","v":314160},null,null,{"$f":"O589+1","v":150001},250000,0.2]
[{"$f":"B590+1","v":250001},null,0.3,{"$f":"B590","v":250000},{"$f":"IF(J588=0,0,E590)","v":25000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O590+1","v":250001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H588>H592,H588-H592,0)","v":100000},{"$f":"IF(I592>0,ROUND(I592*I588,0),0)","v":30000},{"$f":"I592-J592","v":70000},{"$f":"IF(H590>0,ROUND(H590*L588,0),0)","v":28000},{"$f":"IF(K592>L592,0,L592-K592)","v":0},{"$f":"O591+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H590,IF($E$3=\"Female\",H597,IF($E$3=\"Senior Citizen\",H604,H611)))","v":280000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I590,IF($E$3=\"Female\",I597,IF($E$3=\"Senior Citizen\",I604,I611)))","v":28000}]
[0,135000,0,0,0,0,0,{"$f":"H588","v":1100000},{"$f":"VLOOKUP(H595,A595:C599,3)","v":0.3},{"$f":"INDEX(D595:D599,MATCH(I595,C595:C599,0))","v":250000},{"$f":"INDEX(E595:E599,MATCH(I595,C595:C599,0))","v":21500},{"$f":"IF(H595>H599,VLOOKUP(H595,A595:F599,6),0)","v":0.1},{"$f":"VLOOKUP(H595,A595:G599,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J590,IF($E$3=\"Female\",J597,IF($E$3=\"Senior Citizen\",J604,J611)))","v":6160}]
[{"$f":"B595+1","v":135001},150000,0.1,{"$f":"B595","v":135000},{"$f":"(B596-B595)*C596","v":1500},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K590,IF($E$3=\"Female\",K597,IF($E$3=\"Senior Citizen\",K604,K611)))","v":314160}]
[{"$f":"B596+1","v":150001},250000,0.2,{"$f":"B596","v":150000},{"$f":"E596+(B597-B596)*C597","v":21500},0.1,0.02,{"$f":"IF(I595=C599,E598+ROUND((H595-J595),0)*I595,IF(I595=C598,E597+ROUND((H595-J595)*I595,0),IF(I595=C597,E596+ROUND((H595-J595)*I595,0),IF(I595=C596,E595+ROUND((H595-J595)*I595,0),E594+ROUND((H595-J595)*I595,0)))))","v":276500},{"$f":"MIN(K599:L599)","v":27650},{"$f":"ROUND(SUM(H597+I597)*M595,0)","v":6083},{"$f":"SUM(H597:J597)","v":310233},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A587,IF($E$3=\"Female\",A594,IF($E$3=\"Senior Citizen\",A601,A608)))","v":"(below 65 years)"}]
[{"$f":"B597+1","v":250001},null,0.3,{"$f":"B597","v":250000},{"$f":"IF(J595=0,0,E597)","v":21500},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M592,IF($E$3=\"Female\",M599,IF($E$3=\"Senior Citizen\",M606,M613)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H592","v":1000000},{"$f":"IF(H595>H599,H595-H599,0)","v":100000},{"$f":"IF(I599>0,ROUND(I599*I595,0),0)","v":30000},{"$f":"I599-J599","v":70000},{"$f":"IF(H597>0,ROUND(H597*L595,0),0)","v":27650},{"$f":"IF(K599>L599,0,L599-K599)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K590,IF($E$3=\"Female\",K597,IF($E$3=\"Senior Citizen\",K604,K611)))","v":314160}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,185000,0,0,0,0,0,{"$f":"H588","v":1100000},{"$f":"VLOOKUP(H602,A602:C606,3)","v":0.3},{"$f":"INDEX(D602:D606,MATCH(I602,C602:C606,0))","v":250000},{"$f":"INDEX(E602:E606,MATCH(I602,C602:C606,0))","v":13000},{"$f":"IF(H602>H606,VLOOKUP(H602,A602:F606,6),0)","v":0.1},{"$f":"VLOOKUP(H602,A602:G606,7)","v":0.02}]
[{"$f":"B602+1","v":185001},250000,0.2,{"$f":"B602","v":185000},{"$f":"(B603-B602)*C603","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B603+1","v":250001},null,0.3,{"$f":"B603","v":250000},{"$f":"IF(J602=0,0,E603)","v":13000},0.1,0.02,{"$f":"IF(I602=C606,E605+ROUND((H602-J602),0)*I602,IF(I602=C605,E604+ROUND((H602-J602)*I602,0),IF(I602=C604,E603+ROUND((H602-J602)*I602,0),IF(I602=C603,E602+ROUND((H602-J602)*I602,0),E601+ROUND((H602-J602)*I602,0)))))","v":268000},{"$f":"MIN(K606:L606)","v":26800},{"$f":"ROUND(SUM(H604+I604)*M602,0)","v":5896},{"$f":"SUM(H604:J604)","v":300696}]
[null,null,null,{"$f":"B604","v":0},{"$f":"IF(J602=0,0,E604)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H599","v":1000000},{"$f":"IF(H602>H606,H602-H606,0)","v":100000},{"$f":"IF(I606>0,ROUND(I606*I602,0),0)","v":30000},{"$f":"I606-J606","v":70000},{"$f":"IF(H604>0,ROUND(H604*L602,0),0)","v":26800},{"$f":"IF(K606>L606,0,L606-K606)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,185000,0,0,0,0,0,{"$f":"H588","v":1100000},{"$f":"VLOOKUP(H609,A609:C613,3)","v":0.3},{"$f":"INDEX(D609:D613,MATCH(I609,C609:C613,0))","v":250000},{"$f":"INDEX(E609:E613,MATCH(I609,C609:C613,0))","v":13000},{"$f":"IF(H609>H613,VLOOKUP(H609,A609:F613,6),0)","v":0.1},{"$f":"VLOOKUP(H609,A609:G613,7)","v":0.02}]
[{"$f":"B609+1","v":185001},250000,0.2,{"$f":"B609","v":185000},{"$f":"(B610-B609)*C610","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B610+1","v":250001},null,0.3,{"$f":"B610","v":250000},{"$f":"IF(J609=0,0,E610)","v":13000},0.1,0.02,{"$f":"IF(I609=C613,E612+ROUND((H609-J609),0)*I609,IF(I609=C612,E611+ROUND((H609-J609)*I609,0),IF(I609=C611,E610+ROUND((H609-J609)*I609,0),IF(I609=C610,E609+ROUND((H609-J609)*I609,0),E608+ROUND((H609-J609)*I609,0)))))","v":268000},{"$f":"MIN(K613:L613)","v":26800},{"$f":"ROUND(SUM(H611+I611)*M609,0)","v":5896},{"$f":"SUM(H611:J611)","v":300696}]
[null,null,null,{"$f":"B611","v":0},{"$f":"IF(J609=0,0,E611)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H606","v":1000000},{"$f":"IF(H609>H613,H609-H613,0)","v":100000},{"$f":"IF(I613>0,ROUND(I613*I609,0),0)","v":30000},{"$f":"I613-J613","v":70000},{"$f":"IF(H611>0,ROUND(H611*L609,0),0)","v":26800},{"$f":"IF(K613>L613,0,L613-K613)","v":0}]
[null,null,2006,{"$f":"C614+1","v":2007},null,"2006-07"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C614","v":2006},{"$f":"D614","v":2007}]
[0,100000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H617,A617:C621,3)","v":0.3},{"$f":"INDEX(D617:D621,MATCH(I617,C617:C621,0))","v":250000},{"$f":"INDEX(E617:E621,MATCH(I617,C617:C621,0))","v":25000},{"$f":"IF(H617>H621,VLOOKUP(H617,A617:F621,6),0)","v":0.1},{"$f":"VLOOKUP(H617,A617:G621,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",B617,IF($E$3=\"Female\",B624,IF($E$3=\"Senior Citizen\",B631,B638)))","v":100000},0]
[{"$f":"B617+1","v":100001},150000,0.1,{"$f":"B617","v":100000},{"$f":"(B618-B617)*C618","v":5000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O617+1","v":100001},150000,0.1]
[{"$f":"B618+1","v":150001},250000,0.2,{"$f":"B618","v":150000},{"$f":"E618+(B619-B618)*C619","v":25000},0.1,0.02,{"$f":"IF(I617=C621,E620+ROUND((H617-J617),0)*I617,IF(I617=C620,E619+ROUND((H617-J617)*I617,0),IF(I617=C619,E618+ROUND((H617-J617)*I617,0),IF(I617=C618,E617+ROUND((H617-J617)*I617,0),E616+ROUND((H617-J617)*I617,0)))))","v":280000},{"$f":"MIN(K621:L621)","v":28000},{"$f":"ROUND(SUM(H619+I619)*M617,0)","v":6160},{"$f":"SUM(H619:J619)","v":314160},null,null,{"$f":"O618+1","v":150001},250000,0.2]
[{"$f":"B619+1","v":250001},null,0.3,{"$f":"B619","v":250000},{"$f":"IF(J617=0,0,E619)","v":25000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O619+1","v":250001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H617>H621,H617-H621,0)","v":100000},{"$f":"IF(I621>0,ROUND(I621*I617,0),0)","v":30000},{"$f":"I621-J621","v":70000},{"$f":"IF(H619>0,ROUND(H619*L617,0),0)","v":28000},{"$f":"IF(K621>L621,0,L621-K621)","v":0},{"$f":"O620+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H619,IF($E$3=\"Female\",H626,IF($E$3=\"Senior Citizen\",H633,H640)))","v":280000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I619,IF($E$3=\"Female\",I626,IF($E$3=\"Senior Citizen\",I633,I640)))","v":28000}]
[0,135000,0,0,0,0,0,{"$f":"H617","v":1100000},{"$f":"VLOOKUP(H624,A624:C628,3)","v":0.3},{"$f":"INDEX(D624:D628,MATCH(I624,C624:C628,0))","v":250000},{"$f":"INDEX(E624:E628,MATCH(I624,C624:C628,0))","v":21500},{"$f":"IF(H624>H628,VLOOKUP(H624,A624:F628,6),0)","v":0.1},{"$f":"VLOOKUP(H624,A624:G628,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J619,IF($E$3=\"Female\",J626,IF($E$3=\"Senior Citizen\",J633,J640)))","v":6160}]
[{"$f":"B624+1","v":135001},150000,0.1,{"$f":"B624","v":135000},{"$f":"(B625-B624)*C625","v":1500},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K619,IF($E$3=\"Female\",K626,IF($E$3=\"Senior Citizen\",K633,K640)))","v":314160}]
[{"$f":"B625+1","v":150001},250000,0.2,{"$f":"B625","v":150000},{"$f":"E625+(B626-B625)*C626","v":21500},0.1,0.02,{"$f":"IF(I624=C628,E627+ROUND((H624-J624),0)*I624,IF(I624=C627,E626+ROUND((H624-J624)*I624,0),IF(I624=C626,E625+ROUND((H624-J624)*I624,0),IF(I624=C625,E624+ROUND((H624-J624)*I624,0),E623+ROUND((H624-J624)*I624,0)))))","v":276500},{"$f":"MIN(K628:L628)","v":27650},{"$f":"ROUND(SUM(H626+I626)*M624,0)","v":6083},{"$f":"SUM(H626:J626)","v":310233},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A616,IF($E$3=\"Female\",A623,IF($E$3=\"Senior Citizen\",A630,A637)))","v":"(below 65 years)"}]
[{"$f":"B626+1","v":250001},null,0.3,{"$f":"B626","v":250000},{"$f":"IF(J624=0,0,E626)","v":21500},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M621,IF($E$3=\"Female\",M628,IF($E$3=\"Senior Citizen\",M635,M642)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H621","v":1000000},{"$f":"IF(H624>H628,H624-H628,0)","v":100000},{"$f":"IF(I628>0,ROUND(I628*I624,0),0)","v":30000},{"$f":"I628-J628","v":70000},{"$f":"IF(H626>0,ROUND(H626*L624,0),0)","v":27650},{"$f":"IF(K628>L628,0,L628-K628)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K619,IF($E$3=\"Female\",K626,IF($E$3=\"Senior Citizen\",K633,K640)))","v":314160}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,185000,0,0,0,0,0,{"$f":"H617","v":1100000},{"$f":"VLOOKUP(H631,A631:C635,3)","v":0.3},{"$f":"INDEX(D631:D635,MATCH(I631,C631:C635,0))","v":250000},{"$f":"INDEX(E631:E635,MATCH(I631,C631:C635,0))","v":13000},{"$f":"IF(H631>H635,VLOOKUP(H631,A631:F635,6),0)","v":0.1},{"$f":"VLOOKUP(H631,A631:G635,7)","v":0.02}]
[{"$f":"B631+1","v":185001},250000,0.2,{"$f":"B631","v":185000},{"$f":"(B632-B631)*C632","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B632+1","v":250001},null,0.3,{"$f":"B632","v":250000},{"$f":"IF(J631=0,0,E632)","v":13000},0.1,0.02,{"$f":"IF(I631=C635,E634+ROUND((H631-J631),0)*I631,IF(I631=C634,E633+ROUND((H631-J631)*I631,0),IF(I631=C633,E632+ROUND((H631-J631)*I631,0),IF(I631=C632,E631+ROUND((H631-J631)*I631,0),E630+ROUND((H631-J631)*I631,0)))))","v":268000},{"$f":"MIN(K635:L635)","v":26800},{"$f":"ROUND(SUM(H633+I633)*M631,0)","v":5896},{"$f":"SUM(H633:J633)","v":300696}]
[null,null,null,{"$f":"B633","v":0},{"$f":"IF(J631=0,0,E633)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H628","v":1000000},{"$f":"IF(H631>H635,H631-H635,0)","v":100000},{"$f":"IF(I635>0,ROUND(I635*I631,0),0)","v":30000},{"$f":"I635-J635","v":70000},{"$f":"IF(H633>0,ROUND(H633*L631,0),0)","v":26800},{"$f":"IF(K635>L635,0,L635-K635)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,185000,0,0,0,0,0,{"$f":"H617","v":1100000},{"$f":"VLOOKUP(H638,A638:C642,3)","v":0.3},{"$f":"INDEX(D638:D642,MATCH(I638,C638:C642,0))","v":250000},{"$f":"INDEX(E638:E642,MATCH(I638,C638:C642,0))","v":13000},{"$f":"IF(H638>H642,VLOOKUP(H638,A638:F642,6),0)","v":0.1},{"$f":"VLOOKUP(H638,A638:G642,7)","v":0.02}]
[{"$f":"B638+1","v":185001},250000,0.2,{"$f":"B638","v":185000},{"$f":"(B639-B638)*C639","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B639+1","v":250001},null,0.3,{"$f":"B639","v":250000},{"$f":"IF(J638=0,0,E639)","v":13000},0.1,0.02,{"$f":"IF(I638=C642,E641+ROUND((H638-J638),0)*I638,IF(I638=C641,E640+ROUND((H638-J638)*I638,0),IF(I638=C640,E639+ROUND((H638-J638)*I638,0),IF(I638=C639,E638+ROUND((H638-J638)*I638,0),E637+ROUND((H638-J638)*I638,0)))))","v":268000},{"$f":"MIN(K642:L642)","v":26800},{"$f":"ROUND(SUM(H640+I640)*M638,0)","v":5896},{"$f":"SUM(H640:J640)","v":300696}]
[null,null,null,{"$f":"B640","v":0},{"$f":"IF(J638=0,0,E640)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H635","v":1000000},{"$f":"IF(H638>H642,H638-H642,0)","v":100000},{"$f":"IF(I642>0,ROUND(I642*I638,0),0)","v":30000},{"$f":"I642-J642","v":70000},{"$f":"IF(H640>0,ROUND(H640*L638,0),0)","v":26800},{"$f":"IF(K642>L642,0,L642-K642)","v":0}]
[null,null,2007,{"$f":"C643+1","v":2008},null,"2007-08"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C643","v":2007},{"$f":"D643","v":2008}]
[0,110000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H646,A646:C650,3)","v":0.3},{"$f":"INDEX(D646:D650,MATCH(I646,C646:C650,0))","v":250000},{"$f":"INDEX(E646:E650,MATCH(I646,C646:C650,0))","v":24000},{"$f":"IF(H646>H650,VLOOKUP(H646,A646:F650,6),0)","v":0.1},{"$f":"VLOOKUP(H646,A646:G650,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B646,IF($E$3=\"Female\",B653,IF($E$3=\"Senior Citizen\",B660,B667)))","v":110000},0]
[{"$f":"B646+1","v":110001},150000,0.1,{"$f":"B646","v":110000},{"$f":"(B647-B646)*C647","v":4000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O646+1","v":110001},150000,0.1]
[{"$f":"B647+1","v":150001},250000,0.2,{"$f":"B647","v":150000},{"$f":"E647+(B648-B647)*C648","v":24000},0,0.03,{"$f":"IF(I646=C650,E649+ROUND((H646-J646),0)*I646,IF(I646=C649,E648+ROUND((H646-J646)*I646,0),IF(I646=C648,E647+ROUND((H646-J646)*I646,0),IF(I646=C647,E646+ROUND((H646-J646)*I646,0),E645+ROUND((H646-J646)*I646,0)))))","v":279000},{"$f":"MIN(K650:L650)","v":27900},{"$f":"ROUND(SUM(H648+I648)*M646,0)","v":9207},{"$f":"SUM(H648:J648)","v":316107},null,null,{"$f":"O647+1","v":150001},250000,0.2]
[{"$f":"B648+1","v":250001},null,0.3,{"$f":"B648","v":250000},{"$f":"IF(J646=0,0,E648)","v":24000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O648+1","v":250001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H646>H650,H646-H650,0)","v":100000},{"$f":"IF(I650>0,ROUND(I650*I646,0),0)","v":30000},{"$f":"I650-J650","v":70000},{"$f":"IF(H648>0,ROUND(H648*L646,0),0)","v":27900},{"$f":"IF(K650>L650,0,L650-K650)","v":0},{"$f":"O649+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H648,IF($E$3=\"Female\",H655,IF($E$3=\"Senior Citizen\",H662,H669)))","v":279000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I648,IF($E$3=\"Female\",I655,IF($E$3=\"Senior Citizen\",I662,I669)))","v":27900}]
[0,145000,0,0,0,0,0,{"$f":"H646","v":1100000},{"$f":"VLOOKUP(H653,A653:C657,3)","v":0.3},{"$f":"INDEX(D653:D657,MATCH(I653,C653:C657,0))","v":250000},{"$f":"INDEX(E653:E657,MATCH(I653,C653:C657,0))","v":20500},{"$f":"IF(H653>H657,VLOOKUP(H653,A653:F657,6),0)","v":0.1},{"$f":"VLOOKUP(H653,A653:G657,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J648,IF($E$3=\"Female\",J655,IF($E$3=\"Senior Citizen\",J662,J669)))","v":9207}]
[{"$f":"B653+1","v":145001},150000,0.1,{"$f":"B653","v":145000},{"$f":"(B654-B653)*C654","v":500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K648,IF($E$3=\"Female\",K655,IF($E$3=\"Senior Citizen\",K662,K669)))","v":316107}]
[{"$f":"B654+1","v":150001},250000,0.2,{"$f":"B654","v":150000},{"$f":"E654+(B655-B654)*C655","v":20500},0,0.03,{"$f":"IF(I653=C657,E656+ROUND((H653-J653),0)*I653,IF(I653=C656,E655+ROUND((H653-J653)*I653,0),IF(I653=C655,E654+ROUND((H653-J653)*I653,0),IF(I653=C654,E653+ROUND((H653-J653)*I653,0),E652+ROUND((H653-J653)*I653,0)))))","v":275500},{"$f":"MIN(K657:L657)","v":27550},{"$f":"ROUND(SUM(H655+I655)*M653,0)","v":9092},{"$f":"SUM(H655:J655)","v":312142},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A645,IF($E$3=\"Female\",A652,IF($E$3=\"Senior Citizen\",A659,A666)))","v":"(below 65 years)"}]
[{"$f":"B655+1","v":250001},null,0.3,{"$f":"B655","v":250000},{"$f":"IF(J653=0,0,E655)","v":20500},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M650,IF($E$3=\"Female\",M657,IF($E$3=\"Senior Citizen\",M664,M671)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H650","v":1000000},{"$f":"IF(H653>H657,H653-H657,0)","v":100000},{"$f":"IF(I657>0,ROUND(I657*I653,0),0)","v":30000},{"$f":"I657-J657","v":70000},{"$f":"IF(H655>0,ROUND(H655*L653,0),0)","v":27550},{"$f":"IF(K657>L657,0,L657-K657)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K648,IF($E$3=\"Female\",K655,IF($E$3=\"Senior Citizen\",K662,K669)))","v":316107}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,195000,0,0,0,0,0,{"$f":"H646","v":1100000},{"$f":"VLOOKUP(H660,A660:C664,3)","v":0.3},{"$f":"INDEX(D660:D664,MATCH(I660,C660:C664,0))","v":250000},{"$f":"INDEX(E660:E664,MATCH(I660,C660:C664,0))","v":11000},{"$f":"IF(H660>H664,VLOOKUP(H660,A660:F664,6),0)","v":0.1},{"$f":"VLOOKUP(H660,A660:G664,7)","v":0.03}]
[{"$f":"B660+1","v":195001},250000,0.2,{"$f":"B660","v":195000},{"$f":"(B661-B660)*C661","v":11000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B661+1","v":250001},null,0.3,{"$f":"B661","v":250000},{"$f":"IF(J660=0,0,E661)","v":11000},0.1,0.03,{"$f":"IF(I660=C664,E663+ROUND((H660-J660),0)*I660,IF(I660=C663,E662+ROUND((H660-J660)*I660,0),IF(I660=C662,E661+ROUND((H660-J660)*I660,0),IF(I660=C661,E660+ROUND((H660-J660)*I660,0),E659+ROUND((H660-J660)*I660,0)))))","v":266000},{"$f":"MIN(K664:L664)","v":26600},{"$f":"ROUND(SUM(H662+I662)*M660,0)","v":8778},{"$f":"SUM(H662:J662)","v":301378}]
[null,null,null,{"$f":"B662","v":0},{"$f":"IF(J660=0,0,E662)","v":11000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H657","v":1000000},{"$f":"IF(H660>H664,H660-H664,0)","v":100000},{"$f":"IF(I664>0,ROUND(I664*I660,0),0)","v":30000},{"$f":"I664-J664","v":70000},{"$f":"IF(H662>0,ROUND(H662*L660,0),0)","v":26600},{"$f":"IF(K664>L664,0,L664-K664)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,195000,0,0,0,0,0,{"$f":"H646","v":1100000},{"$f":"VLOOKUP(H667,A667:C671,3)","v":0.3},{"$f":"INDEX(D667:D671,MATCH(I667,C667:C671,0))","v":250000},{"$f":"INDEX(E667:E671,MATCH(I667,C667:C671,0))","v":11000},{"$f":"IF(H667>H671,VLOOKUP(H667,A667:F671,6),0)","v":0.1},{"$f":"VLOOKUP(H667,A667:G671,7)","v":0.03}]
[{"$f":"B667+1","v":195001},250000,0.2,{"$f":"B667","v":195000},{"$f":"(B668-B667)*C668","v":11000},0.1,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B668+1","v":250001},null,0.3,{"$f":"B668","v":250000},{"$f":"IF(J667=0,0,E668)","v":11000},0.1,0.03,{"$f":"IF(I667=C671,E670+ROUND((H667-J667),0)*I667,IF(I667=C670,E669+ROUND((H667-J667)*I667,0),IF(I667=C669,E668+ROUND((H667-J667)*I667,0),IF(I667=C668,E667+ROUND((H667-J667)*I667,0),E666+ROUND((H667-J667)*I667,0)))))","v":266000},{"$f":"MIN(K671:L671)","v":26600},{"$f":"ROUND(SUM(H669+I669)*M667,0)","v":8778},{"$f":"SUM(H669:J669)","v":301378}]
[null,null,null,{"$f":"B669","v":0},{"$f":"IF(J667=0,0,E669)","v":11000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H664","v":1000000},{"$f":"IF(H667>H671,H667-H671,0)","v":100000},{"$f":"IF(I671>0,ROUND(I671*I667,0),0)","v":30000},{"$f":"I671-J671","v":70000},{"$f":"IF(H669>0,ROUND(H669*L667,0),0)","v":26600},{"$f":"IF(K671>L671,0,L671-K671)","v":0}]
[null,null,2008,{"$f":"C672+1","v":2009},null,"2008-09"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C672","v":2008},{"$f":"D672","v":2009}]
[0,150000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H675,A675:C679,3)","v":0.3},{"$f":"INDEX(D675:D679,MATCH(I675,C675:C679,0))","v":500000},{"$f":"INDEX(E675:E679,MATCH(I675,C675:C679,0))","v":55000},{"$f":"IF(H675>H679,VLOOKUP(H675,A675:F679,6),0)","v":0.1},{"$f":"VLOOKUP(H675,A675:G679,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B675,IF($E$3=\"Female\",B682,IF($E$3=\"Senior Citizen\",B689,B696)))","v":150000},0]
[{"$f":"B675+1","v":150001},300000,0.1,{"$f":"B675","v":150000},{"$f":"(B676-B675)*C676","v":15000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O675+1","v":150001},300000,0.1]
[{"$f":"B676+1","v":300001},500000,0.2,{"$f":"B676","v":300000},{"$f":"E676+(B677-B676)*C677","v":55000},0,0.03,{"$f":"IF(I675=C679,E678+ROUND((H675-J675),0)*I675,IF(I675=C678,E677+ROUND((H675-J675)*I675,0),IF(I675=C677,E676+ROUND((H675-J675)*I675,0),IF(I675=C676,E675+ROUND((H675-J675)*I675,0),E674+ROUND((H675-J675)*I675,0)))))","v":235000},{"$f":"MIN(K679:L679)","v":23500},{"$f":"ROUND(SUM(H677+I677)*M675,0)","v":7755},{"$f":"SUM(H677:J677)","v":266255},null,null,{"$f":"O676+1","v":300001},500000,0.2]
[{"$f":"B677+1","v":500001},null,0.3,{"$f":"B677","v":500000},{"$f":"IF(J675=0,0,E677)","v":55000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O677+1","v":500001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H675>H679,H675-H679,0)","v":100000},{"$f":"IF(I679>0,ROUND(I679*I675,0),0)","v":30000},{"$f":"I679-J679","v":70000},{"$f":"IF(H677>0,ROUND(H677*L675,0),0)","v":23500},{"$f":"IF(K679>L679,0,L679-K679)","v":0},{"$f":"O678+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H677,IF($E$3=\"Female\",H684,IF($E$3=\"Senior Citizen\",H691,H698)))","v":235000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I677,IF($E$3=\"Female\",I684,IF($E$3=\"Senior Citizen\",I691,I698)))","v":23500}]
[0,180000,0,0,0,0,0,{"$f":"H675","v":1100000},{"$f":"VLOOKUP(H682,A682:C686,3)","v":0.3},{"$f":"INDEX(D682:D686,MATCH(I682,C682:C686,0))","v":500000},{"$f":"INDEX(E682:E686,MATCH(I682,C682:C686,0))","v":52000},{"$f":"IF(H682>H686,VLOOKUP(H682,A682:F686,6),0)","v":0.1},{"$f":"VLOOKUP(H682,A682:G686,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J677,IF($E$3=\"Female\",J684,IF($E$3=\"Senior Citizen\",J691,J698)))","v":7755}]
[{"$f":"B682+1","v":180001},300000,0.1,{"$f":"B682","v":180000},{"$f":"(B683-B682)*C683","v":12000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K677,IF($E$3=\"Female\",K684,IF($E$3=\"Senior Citizen\",K691,K698)))","v":266255}]
[{"$f":"B683+1","v":300001},500000,0.2,{"$f":"B683","v":300000},{"$f":"E683+(B684-B683)*C684","v":52000},0,0.03,{"$f":"IF(I682=C686,E685+ROUND((H682-J682),0)*I682,IF(I682=C685,E684+ROUND((H682-J682)*I682,0),IF(I682=C684,E683+ROUND((H682-J682)*I682,0),IF(I682=C683,E682+ROUND((H682-J682)*I682,0),E681+ROUND((H682-J682)*I682,0)))))","v":232000},{"$f":"MIN(K686:L686)","v":23200},{"$f":"ROUND(SUM(H684+I684)*M682,0)","v":7656},{"$f":"SUM(H684:J684)","v":262856},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A674,IF($E$3=\"Female\",A681,IF($E$3=\"Senior Citizen\",A688,A695)))","v":"(below 65 years)"}]
[{"$f":"B684+1","v":500001},null,0.3,{"$f":"B684","v":500000},{"$f":"IF(J682=0,0,E684)","v":52000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M679,IF($E$3=\"Female\",M686,IF($E$3=\"Senior Citizen\",M693,M700)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H679","v":1000000},{"$f":"IF(H682>H686,H682-H686,0)","v":100000},{"$f":"IF(I686>0,ROUND(I686*I682,0),0)","v":30000},{"$f":"I686-J686","v":70000},{"$f":"IF(H684>0,ROUND(H684*L682,0),0)","v":23200},{"$f":"IF(K686>L686,0,L686-K686)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K677,IF($E$3=\"Female\",K684,IF($E$3=\"Senior Citizen\",K691,K698)))","v":266255}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,225000,0,0,0,0,0,{"$f":"H675","v":1100000},{"$f":"VLOOKUP(H689,A689:C693,3)","v":0.3},{"$f":"INDEX(D689:D693,MATCH(I689,C689:C693,0))","v":500000},{"$f":"INDEX(E689:E693,MATCH(I689,C689:C693,0))","v":47500},{"$f":"IF(H689>H693,VLOOKUP(H689,A689:F693,6),0)","v":0.1},{"$f":"VLOOKUP(H689,A689:G693,7)","v":0.03}]
[{"$f":"B689+1","v":225001},300000,0.1,{"$f":"B689","v":225000},{"$f":"(B690-B689)*C690","v":7500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B690+1","v":300001},500000,0.2,{"$f":"B690","v":300000},{"$f":"E690+(B691-B690)*C691","v":47500},0,0.03,{"$f":"IF(I689=C693,E692+ROUND((H689-J689),0)*I689,IF(I689=C692,E691+ROUND((H689-J689)*I689,0),IF(I689=C691,E690+ROUND((H689-J689)*I689,0),IF(I689=C690,E689+ROUND((H689-J689)*I689,0),E688+ROUND((H689-J689)*I689,0)))))","v":227500},{"$f":"MIN(K693:L693)","v":22750},{"$f":"ROUND(SUM(H691+I691)*M689,0)","v":7508},{"$f":"SUM(H691:J691)","v":257758}]
[{"$f":"B691+1","v":500001},null,0.3,{"$f":"B691","v":500000},{"$f":"IF(J689=0,0,E691)","v":47500},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H686","v":1000000},{"$f":"IF(H689>H693,H689-H693,0)","v":100000},{"$f":"IF(I693>0,ROUND(I693*I689,0),0)","v":30000},{"$f":"I693-J693","v":70000},{"$f":"IF(H691>0,ROUND(H691*L689,0),0)","v":22750},{"$f":"IF(K693>L693,0,L693-K693)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,225000,0,0,0,0,0,{"$f":"H675","v":1100000},{"$f":"VLOOKUP(H696,A696:C700,3)","v":0.3},{"$f":"INDEX(D696:D700,MATCH(I696,C696:C700,0))","v":500000},{"$f":"INDEX(E696:E700,MATCH(I696,C696:C700,0))","v":47500},{"$f":"IF(H696>H700,VLOOKUP(H696,A696:F700,6),0)","v":0.1},{"$f":"VLOOKUP(H696,A696:G700,7)","v":0.03}]
[{"$f":"B696+1","v":225001},300000,0.1,{"$f":"B696","v":225000},{"$f":"(B697-B696)*C697","v":7500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B697+1","v":300001},500000,0.2,{"$f":"B697","v":300000},{"$f":"E697+(B698-B697)*C698","v":47500},0,0.03,{"$f":"IF(I696=C700,E699+ROUND((H696-J696),0)*I696,IF(I696=C699,E698+ROUND((H696-J696)*I696,0),IF(I696=C698,E697+ROUND((H696-J696)*I696,0),IF(I696=C697,E696+ROUND((H696-J696)*I696,0),E695+ROUND((H696-J696)*I696,0)))))","v":227500},{"$f":"MIN(K700:L700)","v":22750},{"$f":"ROUND(SUM(H698+I698)*M696,0)","v":7508},{"$f":"SUM(H698:J698)","v":257758}]
[{"$f":"B698+1","v":500001},null,0.3,{"$f":"B698","v":500000},{"$f":"IF(J696=0,0,E698)","v":47500},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H693","v":1000000},{"$f":"IF(H696>H700,H696-H700,0)","v":100000},{"$f":"IF(I700>0,ROUND(I700*I696,0),0)","v":30000},{"$f":"I700-J700","v":70000},{"$f":"IF(H698>0,ROUND(H698*L696,0),0)","v":22750},{"$f":"IF(K700>L700,0,L700-K700)","v":0}]
[null,null,2009,{"$f":"C701+1","v":2010},null,"2009-10"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C701","v":2009},{"$f":"D701","v":2010}]
[0,160000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H704,A704:C708,3)","v":0.3},{"$f":"INDEX(D704:D708,MATCH(I704,C704:C708,0))","v":500000},{"$f":"INDEX(E704:E708,MATCH(I704,C704:C708,0))","v":54000},{"$f":"IF(H704>H708,VLOOKUP(H704,A704:F708,6),0)","v":0},{"$f":"VLOOKUP(H704,A704:G708,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B704,IF($E$3=\"Female\",B711,IF($E$3=\"Senior Citizen\",B718,B725)))","v":160000},0]
[{"$f":"B704+1","v":160001},300000,0.1,{"$f":"B704","v":160000},{"$f":"(B705-B704)*C705","v":14000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O704+1","v":160001},300000,0.1]
[{"$f":"B705+1","v":300001},500000,0.2,{"$f":"B705","v":300000},{"$f":"E705+(B706-B705)*C706","v":54000},0,0.03,{"$f":"IF(I704=C708,E707+ROUND((H704-J704),0)*I704,IF(I704=C707,E706+ROUND((H704-J704)*I704,0),IF(I704=C706,E705+ROUND((H704-J704)*I704,0),IF(I704=C705,E704+ROUND((H704-J704)*I704,0),E703+ROUND((H704-J704)*I704,0)))))","v":234000},{"$f":"MIN(K708:L708)","v":0},{"$f":"ROUND(SUM(H706+I706)*M704,0)","v":7020},{"$f":"SUM(H706:J706)","v":241020},null,null,{"$f":"O705+1","v":300001},500000,0.2]
[{"$f":"B706+1","v":500001},null,0.3,{"$f":"B706","v":500000},{"$f":"IF(J704=0,0,E706)","v":54000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O706+1","v":500001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H704>H708,H704-H708,0)","v":1100000},{"$f":"IF(I708>0,ROUND(I708*I704,0),0)","v":330000},{"$f":"I708-J708","v":770000},{"$f":"IF(H706>0,ROUND(H706*L704,0),0)","v":0},{"$f":"IF(K708>L708,0,L708-K708)","v":0},{"$f":"O707+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H706,IF($E$3=\"Female\",H713,IF($E$3=\"Senior Citizen\",H720,H727)))","v":234000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I706,IF($E$3=\"Female\",I713,IF($E$3=\"Senior Citizen\",I720,I727)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H704","v":1100000},{"$f":"VLOOKUP(H711,A711:C715,3)","v":0.3},{"$f":"INDEX(D711:D715,MATCH(I711,C711:C715,0))","v":500000},{"$f":"INDEX(E711:E715,MATCH(I711,C711:C715,0))","v":51000},{"$f":"IF(H711>H715,VLOOKUP(H711,A711:F715,6),0)","v":0},{"$f":"VLOOKUP(H711,A711:G715,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J706,IF($E$3=\"Female\",J713,IF($E$3=\"Senior Citizen\",J720,J727)))","v":7020}]
[{"$f":"B711+1","v":190001},300000,0.1,{"$f":"B711","v":190000},{"$f":"(B712-B711)*C712","v":11000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K706,IF($E$3=\"Female\",K713,IF($E$3=\"Senior Citizen\",K720,K727)))","v":241020}]
[{"$f":"B712+1","v":300001},500000,0.2,{"$f":"B712","v":300000},{"$f":"E712+(B713-B712)*C713","v":51000},0,0.03,{"$f":"IF(I711=C715,E714+ROUND((H711-J711),0)*I711,IF(I711=C714,E713+ROUND((H711-J711)*I711,0),IF(I711=C713,E712+ROUND((H711-J711)*I711,0),IF(I711=C712,E711+ROUND((H711-J711)*I711,0),E710+ROUND((H711-J711)*I711,0)))))","v":231000},{"$f":"MIN(K715:L715)","v":0},{"$f":"ROUND(SUM(H713+I713)*M711,0)","v":6930},{"$f":"SUM(H713:J713)","v":237930},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A703,IF($E$3=\"Female\",A710,IF($E$3=\"Senior Citizen\",A717,A724)))","v":"(below 65 years)"}]
[{"$f":"B713+1","v":500001},null,0.3,{"$f":"B713","v":500000},{"$f":"IF(J711=0,0,E713)","v":51000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M708,IF($E$3=\"Female\",M715,IF($E$3=\"Senior Citizen\",M722,M729)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H708","v":0},{"$f":"IF(H711>H715,H711-H715,0)","v":1100000},{"$f":"IF(I715>0,ROUND(I715*I711,0),0)","v":330000},{"$f":"I715-J715","v":770000},{"$f":"IF(H713>0,ROUND(H713*L711,0),0)","v":0},{"$f":"IF(K715>L715,0,L715-K715)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K706,IF($E$3=\"Female\",K713,IF($E$3=\"Senior Citizen\",K720,K727)))","v":241020}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,240000,0,0,0,0,0,{"$f":"H704","v":1100000},{"$f":"VLOOKUP(H718,A718:C722,3)","v":0.3},{"$f":"INDEX(D718:D722,MATCH(I718,C718:C722,0))","v":500000},{"$f":"INDEX(E718:E722,MATCH(I718,C718:C722,0))","v":46000},{"$f":"IF(H718>H722,VLOOKUP(H718,A718:F722,6),0)","v":0},{"$f":"VLOOKUP(H718,A718:G722,7)","v":0.03}]
[{"$f":"B718+1","v":240001},300000,0.1,{"$f":"B718","v":240000},{"$f":"(B719-B718)*C719","v":6000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B719+1","v":300001},500000,0.2,{"$f":"B719","v":300000},{"$f":"E719+(B720-B719)*C720","v":46000},0,0.03,{"$f":"IF(I718=C722,E721+ROUND((H718-J718),0)*I718,IF(I718=C721,E720+ROUND((H718-J718)*I718,0),IF(I718=C720,E719+ROUND((H718-J718)*I718,0),IF(I718=C719,E718+ROUND((H718-J718)*I718,0),E717+ROUND((H718-J718)*I718,0)))))","v":226000},{"$f":"MIN(K722:L722)","v":0},{"$f":"ROUND(SUM(H720+I720)*M718,0)","v":6780},{"$f":"SUM(H720:J720)","v":232780}]
[{"$f":"B720+1","v":500001},null,0.3,{"$f":"B720","v":500000},{"$f":"IF(J718=0,0,E720)","v":46000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H715","v":0},{"$f":"IF(H718>H722,H718-H722,0)","v":1100000},{"$f":"IF(I722>0,ROUND(I722*I718,0),0)","v":330000},{"$f":"I722-J722","v":770000},{"$f":"IF(H720>0,ROUND(H720*L718,0),0)","v":0},{"$f":"IF(K722>L722,0,L722-K722)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,240000,0,0,0,0,0,{"$f":"H704","v":1100000},{"$f":"VLOOKUP(H725,A725:C729,3)","v":0.3},{"$f":"INDEX(D725:D729,MATCH(I725,C725:C729,0))","v":500000},{"$f":"INDEX(E725:E729,MATCH(I725,C725:C729,0))","v":46000},{"$f":"IF(H725>H729,VLOOKUP(H725,A725:F729,6),0)","v":0},{"$f":"VLOOKUP(H725,A725:G729,7)","v":0.03}]
[{"$f":"B725+1","v":240001},300000,0.1,{"$f":"B725","v":240000},{"$f":"(B726-B725)*C726","v":6000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B726+1","v":300001},500000,0.2,{"$f":"B726","v":300000},{"$f":"E726+(B727-B726)*C727","v":46000},0,0.03,{"$f":"IF(I725=C729,E728+ROUND((H725-J725),0)*I725,IF(I725=C728,E727+ROUND((H725-J725)*I725,0),IF(I725=C727,E726+ROUND((H725-J725)*I725,0),IF(I725=C726,E725+ROUND((H725-J725)*I725,0),E724+ROUND((H725-J725)*I725,0)))))","v":226000},{"$f":"MIN(K729:L729)","v":0},{"$f":"ROUND(SUM(H727+I727)*M725,0)","v":6780},{"$f":"SUM(H727:J727)","v":232780}]
[{"$f":"B727+1","v":500001},null,0.3,{"$f":"B727","v":500000},{"$f":"IF(J725=0,0,E727)","v":46000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H722","v":0},{"$f":"IF(H725>H729,H725-H729,0)","v":1100000},{"$f":"IF(I729>0,ROUND(I729*I725,0),0)","v":330000},{"$f":"I729-J729","v":770000},{"$f":"IF(H727>0,ROUND(H727*L725,0),0)","v":0},{"$f":"IF(K729>L729,0,L729-K729)","v":0}]
[null,null,2010,{"$f":"C730+1","v":2011},null,"2010-11"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C730","v":2010},{"$f":"D730","v":2011}]
[0,160000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H733,A733:C737,3)","v":0.3},{"$f":"INDEX(D733:D737,MATCH(I733,C733:C737,0))","v":800000},{"$f":"INDEX(E733:E737,MATCH(I733,C733:C737,0))","v":94000},{"$f":"IF(H733>H737,VLOOKUP(H733,A733:F737,6),0)","v":0},{"$f":"VLOOKUP(H733,A733:G737,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B733,IF($E$3=\"Female\",B740,IF($E$3=\"Senior Citizen\",B747,B754)))","v":160000},0]
[{"$f":"B733+1","v":160001},500000,0.1,{"$f":"B733","v":160000},{"$f":"(B734-B733)*C734","v":34000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O733+1","v":160001},500000,0.1]
[{"$f":"B734+1","v":500001},800000,0.2,{"$f":"B734","v":500000},{"$f":"E734+(B735-B734)*C735","v":94000},0,0.03,{"$f":"IF(I733=C737,E736+ROUND((H733-J733),0)*I733,IF(I733=C736,E735+ROUND((H733-J733)*I733,0),IF(I733=C735,E734+ROUND((H733-J733)*I733,0),IF(I733=C734,E733+ROUND((H733-J733)*I733,0),E732+ROUND((H733-J733)*I733,0)))))","v":184000},{"$f":"MIN(K737:L737)","v":0},{"$f":"ROUND(SUM(H735+I735)*M733,0)","v":5520},{"$f":"SUM(H735:J735)","v":189520},null,null,{"$f":"O734+1","v":500001},800000,0.2]
[{"$f":"B735+1","v":800001},null,0.3,{"$f":"B735","v":800000},{"$f":"IF(J733=0,0,E735)","v":94000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O735+1","v":800001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H733>H737,H733-H737,0)","v":1100000},{"$f":"IF(I737>0,ROUND(I737*I733,0),0)","v":330000},{"$f":"I737-J737","v":770000},{"$f":"IF(H735>0,ROUND(H735*L733,0),0)","v":0},{"$f":"IF(K737>L737,0,L737-K737)","v":0},{"$f":"O736+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H735,IF($E$3=\"Female\",H742,IF($E$3=\"Senior Citizen\",H749,H756)))","v":184000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I735,IF($E$3=\"Female\",I742,IF($E$3=\"Senior Citizen\",I749,I756)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H733","v":1100000},{"$f":"VLOOKUP(H740,A740:C744,3)","v":0.3},{"$f":"INDEX(D740:D744,MATCH(I740,C740:C744,0))","v":800000},{"$f":"INDEX(E740:E744,MATCH(I740,C740:C744,0))","v":91000},{"$f":"IF(H740>H744,VLOOKUP(H740,A740:F744,6),0)","v":0},{"$f":"VLOOKUP(H740,A740:G744,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J735,IF($E$3=\"Female\",J742,IF($E$3=\"Senior Citizen\",J749,J756)))","v":5520}]
[{"$f":"B740+1","v":190001},500000,0.1,{"$f":"B740","v":190000},{"$f":"(B741-B740)*C741","v":31000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K735,IF($E$3=\"Female\",K742,IF($E$3=\"Senior Citizen\",K749,K756)))","v":189520}]
[{"$f":"B741+1","v":500001},800000,0.2,{"$f":"B741","v":500000},{"$f":"E741+(B742-B741)*C742","v":91000},0,0.03,{"$f":"IF(I740=C744,E743+ROUND((H740-J740),0)*I740,IF(I740=C743,E742+ROUND((H740-J740)*I740,0),IF(I740=C742,E741+ROUND((H740-J740)*I740,0),IF(I740=C741,E740+ROUND((H740-J740)*I740,0),E739+ROUND((H740-J740)*I740,0)))))","v":181000},{"$f":"MIN(K744:L744)","v":0},{"$f":"ROUND(SUM(H742+I742)*M740,0)","v":5430},{"$f":"SUM(H742:J742)","v":186430},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A732,IF($E$3=\"Female\",A739,IF($E$3=\"Senior Citizen\",A746,A753)))","v":"(below 65 years)"}]
[{"$f":"B742+1","v":800001},null,0.3,{"$f":"B742","v":800000},{"$f":"IF(J740=0,0,E742)","v":91000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M737,IF($E$3=\"Female\",M744,IF($E$3=\"Senior Citizen\",M751,M758)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H737","v":0},{"$f":"IF(H740>H744,H740-H744,0)","v":1100000},{"$f":"IF(I744>0,ROUND(I744*I740,0),0)","v":330000},{"$f":"I744-J744","v":770000},{"$f":"IF(H742>0,ROUND(H742*L740,0),0)","v":0},{"$f":"IF(K744>L744,0,L744-K744)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K735,IF($E$3=\"Female\",K742,IF($E$3=\"Senior Citizen\",K749,K756)))","v":189520}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,240000,0,0,0,0,0,{"$f":"H733","v":1100000},{"$f":"VLOOKUP(H747,A747:C751,3)","v":0.3},{"$f":"INDEX(D747:D751,MATCH(I747,C747:C751,0))","v":800000},{"$f":"INDEX(E747:E751,MATCH(I747,C747:C751,0))","v":86000},{"$f":"IF(H747>H751,VLOOKUP(H747,A747:F751,6),0)","v":0},{"$f":"VLOOKUP(H747,A747:G751,7)","v":0.03}]
[{"$f":"B747+1","v":240001},500000,0.1,{"$f":"B747","v":240000},{"$f":"(B748-B747)*C748","v":26000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B748+1","v":500001},800000,0.2,{"$f":"B748","v":500000},{"$f":"E748+(B749-B748)*C749","v":86000},0,0.03,{"$f":"IF(I747=C751,E750+ROUND((H747-J747),0)*I747,IF(I747=C750,E749+ROUND((H747-J747)*I747,0),IF(I747=C749,E748+ROUND((H747-J747)*I747,0),IF(I747=C748,E747+ROUND((H747-J747)*I747,0),E746+ROUND((H747-J747)*I747,0)))))","v":176000},{"$f":"MIN(K751:L751)","v":0},{"$f":"ROUND(SUM(H749+I749)*M747,0)","v":5280},{"$f":"SUM(H749:J749)","v":181280}]
[{"$f":"B749+1","v":800001},null,0.3,{"$f":"B749","v":800000},{"$f":"IF(J747=0,0,E749)","v":86000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H744","v":0},{"$f":"IF(H747>H751,H747-H751,0)","v":1100000},{"$f":"IF(I751>0,ROUND(I751*I747,0),0)","v":330000},{"$f":"I751-J751","v":770000},{"$f":"IF(H749>0,ROUND(H749*L747,0),0)","v":0},{"$f":"IF(K751>L751,0,L751-K751)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,240000,0,0,0,0,0,{"$f":"H733","v":1100000},{"$f":"VLOOKUP(H754,A754:C758,3)","v":0.3},{"$f":"INDEX(D754:D758,MATCH(I754,C754:C758,0))","v":800000},{"$f":"INDEX(E754:E758,MATCH(I754,C754:C758,0))","v":86000},{"$f":"IF(H754>H758,VLOOKUP(H754,A754:F758,6),0)","v":0},{"$f":"VLOOKUP(H754,A754:G758,7)","v":0.03}]
[{"$f":"B754+1","v":240001},500000,0.1,{"$f":"B754","v":240000},{"$f":"(B755-B754)*C755","v":26000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B755+1","v":500001},800000,0.2,{"$f":"B755","v":500000},{"$f":"E755+(B756-B755)*C756","v":86000},0,0.03,{"$f":"IF(I754=C758,E757+ROUND((H754-J754),0)*I754,IF(I754=C757,E756+ROUND((H754-J754)*I754,0),IF(I754=C756,E755+ROUND((H754-J754)*I754,0),IF(I754=C755,E754+ROUND((H754-J754)*I754,0),E753+ROUND((H754-J754)*I754,0)))))","v":176000},{"$f":"MIN(K758:L758)","v":0},{"$f":"ROUND(SUM(H756+I756)*M754,0)","v":5280},{"$f":"SUM(H756:J756)","v":181280}]
[{"$f":"B756+1","v":800001},null,0.3,{"$f":"B756","v":800000},{"$f":"IF(J754=0,0,E756)","v":86000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H751","v":0},{"$f":"IF(H754>H758,H754-H758,0)","v":1100000},{"$f":"IF(I758>0,ROUND(I758*I754,0),0)","v":330000},{"$f":"I758-J758","v":770000},{"$f":"IF(H756>0,ROUND(H756*L754,0),0)","v":0},{"$f":"IF(K758>L758,0,L758-K758)","v":0}]
[null,null,2011,{"$f":"C759+1","v":2012},null,"2011-12"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C759","v":2011},{"$f":"D759","v":2012}]
[0,180000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H762,A762:C766,3)","v":0.3},{"$f":"INDEX(D762:D766,MATCH(I762,C762:C766,0))","v":800000},{"$f":"INDEX(E762:E766,MATCH(I762,C762:C766,0))","v":92000},{"$f":"IF(H762>H766,VLOOKUP(H762,A762:F766,6),0)","v":0},{"$f":"VLOOKUP(H762,A762:G766,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B762,IF($E$3=\"Female\",B769,IF($E$3=\"Senior Citizen\",B776,B783)))","v":180000},0]
[{"$f":"B762+1","v":180001},500000,0.1,{"$f":"B762","v":180000},{"$f":"(B763-B762)*C763","v":32000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O762+1","v":180001},500000,0.1]
[{"$f":"B763+1","v":500001},800000,0.2,{"$f":"B763","v":500000},{"$f":"E763+(B764-B763)*C764","v":92000},0,0.03,{"$f":"IF(I762=C766,E765+ROUND((H762-J762),0)*I762,IF(I762=C765,E764+ROUND((H762-J762)*I762,0),IF(I762=C764,E763+ROUND((H762-J762)*I762,0),IF(I762=C763,E762+ROUND((H762-J762)*I762,0),E761+ROUND((H762-J762)*I762,0)))))","v":182000},{"$f":"MIN(K766:L766)","v":0},{"$f":"ROUND(SUM(H764+I764)*M762,0)","v":5460},{"$f":"SUM(H764:J764)","v":187460},null,null,{"$f":"O763+1","v":500001},800000,0.2]
[{"$f":"B764+1","v":800001},null,0.3,{"$f":"B764","v":800000},{"$f":"IF(J762=0,0,E764)","v":92000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O764+1","v":800001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H762>H766,H762-H766,0)","v":1100000},{"$f":"IF(I766>0,ROUND(I766*I762,0),0)","v":330000},{"$f":"I766-J766","v":770000},{"$f":"IF(H764>0,ROUND(H764*L762,0),0)","v":0},{"$f":"IF(K766>L766,0,L766-K766)","v":0},{"$f":"O765+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H764,IF($E$3=\"Female\",H771,IF($E$3=\"Senior Citizen\",H778,H785)))","v":182000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I764,IF($E$3=\"Female\",I771,IF($E$3=\"Senior Citizen\",I778,I785)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H762","v":1100000},{"$f":"VLOOKUP(H769,A769:C773,3)","v":0.3},{"$f":"INDEX(D769:D773,MATCH(I769,C769:C773,0))","v":800000},{"$f":"INDEX(E769:E773,MATCH(I769,C769:C773,0))","v":91000},{"$f":"IF(H769>H773,VLOOKUP(H769,A769:F773,6),0)","v":0},{"$f":"VLOOKUP(H769,A769:G773,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J764,IF($E$3=\"Female\",J771,IF($E$3=\"Senior Citizen\",J778,J785)))","v":5460}]
[{"$f":"B769+1","v":190001},500000,0.1,{"$f":"B769","v":190000},{"$f":"(B770-B769)*C770","v":31000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K764,IF($E$3=\"Female\",K771,IF($E$3=\"Senior Citizen\",K778,K785)))","v":187460}]
[{"$f":"B770+1","v":500001},800000,0.2,{"$f":"B770","v":500000},{"$f":"E770+(B771-B770)*C771","v":91000},0,0.03,{"$f":"IF(I769=C773,E772+ROUND((H769-J769),0)*I769,IF(I769=C772,E771+ROUND((H769-J769)*I769,0),IF(I769=C771,E770+ROUND((H769-J769)*I769,0),IF(I769=C770,E769+ROUND((H769-J769)*I769,0),E768+ROUND((H769-J769)*I769,0)))))","v":181000},{"$f":"MIN(K773:L773)","v":0},{"$f":"ROUND(SUM(H771+I771)*M769,0)","v":5430},{"$f":"SUM(H771:J771)","v":186430},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A761,IF($E$3=\"Female\",A768,IF($E$3=\"Senior Citizen\",A775,A782)))","v":"(below 60 years)"}]
[{"$f":"B771+1","v":800001},null,0.3,{"$f":"B771","v":800000},{"$f":"IF(J769=0,0,E771)","v":91000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M766,IF($E$3=\"Female\",M773,IF($E$3=\"Senior Citizen\",M780,M787)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H766","v":0},{"$f":"IF(H769>H773,H769-H773,0)","v":1100000},{"$f":"IF(I773>0,ROUND(I773*I769,0),0)","v":330000},{"$f":"I773-J773","v":770000},{"$f":"IF(H771>0,ROUND(H771*L769,0),0)","v":0},{"$f":"IF(K773>L773,0,L773-K773)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K764,IF($E$3=\"Female\",K771,IF($E$3=\"Senior Citizen\",K778,K785)))","v":187460}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(>60,<80))"]
[0,250000,0,0,0,0,0,{"$f":"H762","v":1100000},{"$f":"VLOOKUP(H776,A776:C780,3)","v":0.3},{"$f":"INDEX(D776:D780,MATCH(I776,C776:C780,0))","v":800000},{"$f":"INDEX(E776:E780,MATCH(I776,C776:C780,0))","v":85000},{"$f":"IF(H776>H780,VLOOKUP(H776,A776:F780,6),0)","v":0},{"$f":"VLOOKUP(H776,A776:G780,7)","v":0.03}]
[{"$f":"B776+1","v":250001},500000,0.1,{"$f":"B776","v":250000},{"$f":"(B777-B776)*C777","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B777+1","v":500001},800000,0.2,{"$f":"B777","v":500000},{"$f":"E777+(B778-B777)*C778","v":85000},0,0.03,{"$f":"IF(I776=C780,E779+ROUND((H776-J776),0)*I776,IF(I776=C779,E778+ROUND((H776-J776)*I776,0),IF(I776=C778,E777+ROUND((H776-J776)*I776,0),IF(I776=C777,E776+ROUND((H776-J776)*I776,0),E775+ROUND((H776-J776)*I776,0)))))","v":175000},{"$f":"MIN(K780:L780)","v":0},{"$f":"ROUND(SUM(H778+I778)*M776,0)","v":5250},{"$f":"SUM(H778:J778)","v":180250}]
[{"$f":"B778+1","v":800001},null,0.3,{"$f":"B778","v":800000},{"$f":"IF(J776=0,0,E778)","v":85000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H773","v":0},{"$f":"IF(H776>H780,H776-H780,0)","v":1100000},{"$f":"IF(I780>0,ROUND(I780*I776,0),0)","v":330000},{"$f":"I780-J780","v":770000},{"$f":"IF(H778>0,ROUND(H778*L776,0),0)","v":0},{"$f":"IF(K780>L780,0,L780-K780)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H762","v":1100000},{"$f":"VLOOKUP(H783,A783:C787,3)","v":0.3},{"$f":"INDEX(D783:D787,MATCH(I783,C783:C787,0))","v":800000},{"$f":"INDEX(E783:E787,MATCH(I783,C783:C787,0))","v":60000},{"$f":"IF(H783>H787,VLOOKUP(H783,A783:F787,6),0)","v":0},{"$f":"VLOOKUP(H783,A783:G787,7)","v":0.03}]
[{"$f":"B783+1","v":500001},800000,0.2,{"$f":"B783","v":500000},{"$f":"(B784-B783)*C784","v":60000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B784+1","v":800001},null,0.3,{"$f":"B784","v":800000},{"$f":"IF(J783=0,0,E784)","v":60000},0,0.03,{"$f":"IF(I783=C787,E786+ROUND((H783-J783),0)*I783,IF(I783=C786,E785+ROUND((H783-J783)*I783,0),IF(I783=C785,E784+ROUND((H783-J783)*I783,0),IF(I783=C784,E783+ROUND((H783-J783)*I783,0),E782+ROUND((H783-J783)*I783,0)))))","v":150000},{"$f":"MIN(K787:L787)","v":0},{"$f":"ROUND(SUM(H785+I785)*M783,0)","v":4500},{"$f":"SUM(H785:J785)","v":154500}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H780","v":0},{"$f":"IF(H783>H787,H783-H787,0)","v":1100000},{"$f":"IF(I787>0,ROUND(I787*I783,0),0)","v":330000},{"$f":"I787-J787","v":770000},{"$f":"IF(H785>0,ROUND(H785*L783,0),0)","v":0},{"$f":"IF(K787>L787,0,L787-K787)","v":0}]
[null,null,2012,{"$f":"C788+1","v":2013},null,"2012-13"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C788","v":2012},{"$f":"D788","v":2013}]
[0,200000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H791,A791:C795,3)","v":0.3},{"$f":"INDEX(D791:D795,MATCH(I791,C791:C795,0))","v":1000000},{"$f":"INDEX(E791:E795,MATCH(I791,C791:C795,0))","v":130000},{"$f":"IF(H791>H795,VLOOKUP(H791,A791:F795,6),0)","v":0},{"$f":"VLOOKUP(H791,A791:G795,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B791,IF($E$3=\"Female\",B798,IF($E$3=\"Senior Citizen\",B805,B812)))","v":200000},0]
[{"$f":"B791+1","v":200001},500000,0.1,{"$f":"B791","v":200000},{"$f":"(B792-B791)*C792","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O791+1","v":200001},500000,0.1]
[{"$f":"B792+1","v":500001},1000000,0.2,{"$f":"B792","v":500000},{"$f":"E792+(B793-B792)*C793","v":130000},0,0.03,{"$f":"IF(I791=C795,E794+ROUND((H791-J791),0)*I791,IF(I791=C794,E793+ROUND((H791-J791)*I791,0),IF(I791=C793,E792+ROUND((H791-J791)*I791,0),IF(I791=C792,E791+ROUND((H791-J791)*I791,0),E790+ROUND((H791-J791)*I791,0)))))","v":160000},{"$f":"MIN(K795:L795)","v":0},{"$f":"ROUND(SUM(H793+I793)*M791,0)","v":4800},{"$f":"SUM(H793:J793)","v":164800},null,null,{"$f":"O792+1","v":500001},1000000,0.2]
[{"$f":"B793+1","v":1000001},null,0.3,{"$f":"B793","v":1000000},{"$f":"IF(J791=0,0,E793)","v":130000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O793+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H791>H795,H791-H795,0)","v":1100000},{"$f":"IF(I795>0,ROUND(I795*I791,0),0)","v":330000},{"$f":"I795-J795","v":770000},{"$f":"IF(H793>0,ROUND(H793*L791,0),0)","v":0},{"$f":"IF(K795>L795,0,L795-K795)","v":0},{"$f":"O794+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H793,IF($E$3=\"Female\",H800,IF($E$3=\"Senior Citizen\",H807,H814)))","v":160000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I793,IF($E$3=\"Female\",I800,IF($E$3=\"Senior Citizen\",I807,I814)))","v":0}]
[0,200000,0,0,0,0,0,{"$f":"H791","v":1100000},{"$f":"VLOOKUP(H798,A798:C802,3)","v":0.3},{"$f":"INDEX(D798:D802,MATCH(I798,C798:C802,0))","v":1000000},{"$f":"INDEX(E798:E802,MATCH(I798,C798:C802,0))","v":130000},{"$f":"IF(H798>H802,VLOOKUP(H798,A798:F802,6),0)","v":0},{"$f":"VLOOKUP(H798,A798:G802,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J793,IF($E$3=\"Female\",J800,IF($E$3=\"Senior Citizen\",J807,J814)))","v":4800}]
[{"$f":"B798+1","v":200001},500000,0.1,{"$f":"B798","v":200000},{"$f":"(B799-B798)*C799","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K793,IF($E$3=\"Female\",K800,IF($E$3=\"Senior Citizen\",K807,K814)))","v":164800}]
[{"$f":"B799+1","v":500001},1000000,0.2,{"$f":"B799","v":500000},{"$f":"E799+(B800-B799)*C800","v":130000},0,0.03,{"$f":"IF(I798=C802,E801+ROUND((H798-J798),0)*I798,IF(I798=C801,E800+ROUND((H798-J798)*I798,0),IF(I798=C800,E799+ROUND((H798-J798)*I798,0),IF(I798=C799,E798+ROUND((H798-J798)*I798,0),E797+ROUND((H798-J798)*I798,0)))))","v":160000},{"$f":"MIN(K802:L802)","v":0},{"$f":"ROUND(SUM(H800+I800)*M798,0)","v":4800},{"$f":"SUM(H800:J800)","v":164800},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A790,IF($E$3=\"Female\",A797,IF($E$3=\"Senior Citizen\",A804,A811)))","v":"(below 65 years)"}]
[{"$f":"B800+1","v":1000001},null,0.3,{"$f":"B800","v":1000000},{"$f":"IF(J798=0,0,E800)","v":130000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M795,IF($E$3=\"Female\",M802,IF($E$3=\"Senior Citizen\",M809,M816)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H795","v":0},{"$f":"IF(H798>H802,H798-H802,0)","v":1100000},{"$f":"IF(I802>0,ROUND(I802*I798,0),0)","v":330000},{"$f":"I802-J802","v":770000},{"$f":"IF(H800>0,ROUND(H800*L798,0),0)","v":0},{"$f":"IF(K802>L802,0,L802-K802)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K793,IF($E$3=\"Female\",K800,IF($E$3=\"Senior Citizen\",K807,K814)))","v":164800}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,250000,0,0,0,0,0,{"$f":"H791","v":1100000},{"$f":"VLOOKUP(H805,A805:C809,3)","v":0.3},{"$f":"INDEX(D805:D809,MATCH(I805,C805:C809,0))","v":1000000},{"$f":"INDEX(E805:E809,MATCH(I805,C805:C809,0))","v":125000},{"$f":"IF(H805>H809,VLOOKUP(H805,A805:F809,6),0)","v":0},{"$f":"VLOOKUP(H805,A805:G809,7)","v":0.03}]
[{"$f":"B805+1","v":250001},500000,0.1,{"$f":"B805","v":250000},{"$f":"(B806-B805)*C806","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B806+1","v":500001},1000000,0.2,{"$f":"B806","v":500000},{"$f":"E806+(B807-B806)*C807","v":125000},0,0.03,{"$f":"IF(I805=C809,E808+ROUND((H805-J805),0)*I805,IF(I805=C808,E807+ROUND((H805-J805)*I805,0),IF(I805=C807,E806+ROUND((H805-J805)*I805,0),IF(I805=C806,E805+ROUND((H805-J805)*I805,0),E804+ROUND((H805-J805)*I805,0)))))","v":155000},{"$f":"MIN(K809:L809)","v":0},{"$f":"ROUND(SUM(H807+I807)*M805,0)","v":4650},{"$f":"SUM(H807:J807)","v":159650}]
[{"$f":"B807+1","v":1000001},null,0.3,{"$f":"B807","v":1000000},{"$f":"IF(J805=0,0,E807)","v":125000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H802","v":0},{"$f":"IF(H805>H809,H805-H809,0)","v":1100000},{"$f":"IF(I809>0,ROUND(I809*I805,0),0)","v":330000},{"$f":"I809-J809","v":770000},{"$f":"IF(H807>0,ROUND(H807*L805,0),0)","v":0},{"$f":"IF(K809>L809,0,L809-K809)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H791","v":1100000},{"$f":"VLOOKUP(H812,A812:C816,3)","v":0.3},{"$f":"INDEX(D812:D816,MATCH(I812,C812:C816,0))","v":1000000},{"$f":"INDEX(E812:E816,MATCH(I812,C812:C816,0))","v":100000},{"$f":"IF(H812>H816,VLOOKUP(H812,A812:F816,6),0)","v":0},{"$f":"VLOOKUP(H812,A812:G816,7)","v":0.03}]
[{"$f":"B812+1","v":500001},1000000,0.2,{"$f":"B812","v":500000},{"$f":"(B813-B812)*C813","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B813+1","v":1000001},null,0.3,{"$f":"B813","v":1000000},{"$f":"IF(J812=0,0,E813)","v":100000},0,0.03,{"$f":"IF(I812=C816,E815+ROUND((H812-J812),0)*I812,IF(I812=C815,E814+ROUND((H812-J812)*I812,0),IF(I812=C814,E813+ROUND((H812-J812)*I812,0),IF(I812=C813,E812+ROUND((H812-J812)*I812,0),E811+ROUND((H812-J812)*I812,0)))))","v":130000},{"$f":"MIN(K816:L816)","v":0},{"$f":"ROUND(SUM(H814+I814)*M812,0)","v":3900},{"$f":"SUM(H814:J814)","v":133900}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H809","v":0},{"$f":"IF(H812>H816,H812-H816,0)","v":1100000},{"$f":"IF(I816>0,ROUND(I816*I812,0),0)","v":330000},{"$f":"I816-J816","v":770000},{"$f":"IF(H814>0,ROUND(H814*L812,0),0)","v":0},{"$f":"IF(K816>L816,0,L816-K816)","v":0}]
[null,null,2013,{"$f":"C817+1","v":2014},null,"2013-14"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C817","v":2013},{"$f":"D817","v":2014}]
[0,200000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H820,A820:C824,3)","v":0.3},{"$f":"INDEX(D820:D824,MATCH(I820,C820:C824,0))","v":1000000},{"$f":"INDEX(E820:E824,MATCH(I820,C820:C824,0))","v":130000},{"$f":"IF(H820>H824,VLOOKUP(H820,A820:F824,6),0)","v":0},{"$f":"VLOOKUP(H820,A820:G824,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B820,IF($E$3=\"Female\",B827,IF($E$3=\"Senior Citizen\",B834,B841)))","v":200000},0]
[{"$f":"B820+1","v":200001},500000,0.1,{"$f":"B820","v":200000},{"$f":"(B821-B820)*C821","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O820+1","v":200001},500000,0.1]
[{"$f":"B821+1","v":500001},1000000,0.2,{"$f":"B821","v":500000},{"$f":"E821+(B822-B821)*C822","v":130000},0,0.03,{"$f":"IF(I820=C824,E823+ROUND((H820-J820),0)*I820,IF(I820=C823,E822+ROUND((H820-J820)*I820,0),IF(I820=C822,E821+ROUND((H820-J820)*I820,0),IF(I820=C821,E820+ROUND((H820-J820)*I820,0),E819+ROUND((H820-J820)*I820,0)))))","v":160000},{"$f":"MIN(K824:L824)","v":0},{"$f":"ROUND(SUM(H822+I822)*M820,0)","v":4800},{"$f":"SUM(H822:J822)","v":164800},null,null,{"$f":"O821+1","v":500001},1000000,0.2]
[{"$f":"B822+1","v":1000001},null,0.3,{"$f":"B822","v":1000000},{"$f":"IF(J820=0,0,E822)","v":130000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O822+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D824","v":10000000},{"$f":"IF(H820>H824,H820-H824,0)","v":0},{"$f":"IF(I824>0,ROUND(I824*I820,0),0)","v":0},{"$f":"I824-J824","v":0},{"$f":"IF(H822>0,ROUND(H822*L820,0),0)","v":0},{"$f":"IF(K824>L824,0,L824-K824)","v":0},{"$f":"O823+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H822,IF($E$3=\"Female\",H829,IF($E$3=\"Senior Citizen\",H836,H843)))","v":160000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I822,IF($E$3=\"Female\",I829,IF($E$3=\"Senior Citizen\",I836,I843)))","v":0}]
[0,200000,0,0,0,0,0,{"$f":"H820","v":1100000},{"$f":"VLOOKUP(H827,A827:C831,3)","v":0.3},{"$f":"INDEX(D827:D831,MATCH(I827,C827:C831,0))","v":1000000},{"$f":"INDEX(E827:E831,MATCH(I827,C827:C831,0))","v":130000},{"$f":"IF(H827>H831,VLOOKUP(H827,A827:F831,6),0)","v":0},{"$f":"VLOOKUP(H827,A827:G831,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J822,IF($E$3=\"Female\",J829,IF($E$3=\"Senior Citizen\",J836,J843)))","v":4800}]
[{"$f":"B827+1","v":200001},500000,0.1,{"$f":"B827","v":200000},{"$f":"(B828-B827)*C828","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K822,IF($E$3=\"Female\",K829,IF($E$3=\"Senior Citizen\",K836,K843)))","v":164800}]
[{"$f":"B828+1","v":500001},1000000,0.2,{"$f":"B828","v":500000},{"$f":"E828+(B829-B828)*C829","v":130000},0,0.03,{"$f":"IF(I827=C831,E830+ROUND((H827-J827),0)*I827,IF(I827=C830,E829+ROUND((H827-J827)*I827,0),IF(I827=C829,E828+ROUND((H827-J827)*I827,0),IF(I827=C828,E827+ROUND((H827-J827)*I827,0),E826+ROUND((H827-J827)*I827,0)))))","v":160000},{"$f":"MIN(K831:L831)","v":0},{"$f":"ROUND(SUM(H829+I829)*M827,0)","v":4800},{"$f":"SUM(H829:J829)","v":164800},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A819,IF($E$3=\"Female\",A826,IF($E$3=\"Senior Citizen\",A833,A840)))","v":"(below 60 years)"}]
[{"$f":"B829+1","v":1000001},null,0.3,{"$f":"B829","v":1000000},{"$f":"IF(J827=0,0,E829)","v":130000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M824,IF($E$3=\"Female\",M831,IF($E$3=\"Senior Citizen\",M838,M845)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H824","v":10000000},{"$f":"IF(H827>H831,H827-H831,0)","v":0},{"$f":"IF(I831>0,ROUND(I831*I827,0),0)","v":0},{"$f":"I831-J831","v":0},{"$f":"IF(H829>0,ROUND(H829*L827,0),0)","v":0},{"$f":"IF(K831>L831,0,L831-K831)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K822,IF($E$3=\"Female\",K829,IF($E$3=\"Senior Citizen\",K836,K843)))","v":164800}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(>60,<80))"]
[0,250000,0,0,0,0,0,{"$f":"H820","v":1100000},{"$f":"VLOOKUP(H834,A834:C838,3)","v":0.3},{"$f":"INDEX(D834:D838,MATCH(I834,C834:C838,0))","v":1000000},{"$f":"INDEX(E834:E838,MATCH(I834,C834:C838,0))","v":125000},{"$f":"IF(H834>H838,VLOOKUP(H834,A834:F838,6),0)","v":0},{"$f":"VLOOKUP(H834,A834:G838,7)","v":0.03}]
[{"$f":"B834+1","v":250001},500000,0.1,{"$f":"B834","v":250000},{"$f":"(B835-B834)*C835","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B835+1","v":500001},1000000,0.2,{"$f":"B835","v":500000},{"$f":"E835+(B836-B835)*C836","v":125000},0,0.03,{"$f":"IF(I834=C838,E837+ROUND((H834-J834),0)*I834,IF(I834=C837,E836+ROUND((H834-J834)*I834,0),IF(I834=C836,E835+ROUND((H834-J834)*I834,0),IF(I834=C835,E834+ROUND((H834-J834)*I834,0),E833+ROUND((H834-J834)*I834,0)))))","v":155000},{"$f":"MIN(K838:L838)","v":0},{"$f":"ROUND(SUM(H836+I836)*M834,0)","v":4650},{"$f":"SUM(H836:J836)","v":159650}]
[{"$f":"B836+1","v":1000001},null,0.3,{"$f":"B836","v":1000000},{"$f":"IF(J834=0,0,E836)","v":125000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H831","v":10000000},{"$f":"IF(H834>H838,H834-H838,0)","v":0},{"$f":"IF(I838>0,ROUND(I838*I834,0),0)","v":0},{"$f":"I838-J838","v":0},{"$f":"IF(H836>0,ROUND(H836*L834,0),0)","v":0},{"$f":"IF(K838>L838,0,L838-K838)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H820","v":1100000},{"$f":"VLOOKUP(H841,A841:C845,3)","v":0.3},{"$f":"INDEX(D841:D845,MATCH(I841,C841:C845,0))","v":1000000},{"$f":"INDEX(E841:E845,MATCH(I841,C841:C845,0))","v":100000},{"$f":"IF(H841>H845,VLOOKUP(H841,A841:F845,6),0)","v":0},{"$f":"VLOOKUP(H841,A841:G845,7)","v":0.03}]
[{"$f":"B841+1","v":500001},1000000,0.2,{"$f":"B841","v":500000},{"$f":"(B842-B841)*C842","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B842+1","v":1000001},null,0.3,{"$f":"B842","v":1000000},{"$f":"IF(J841=0,0,E842)","v":100000},0.1,0.03,{"$f":"IF(I841=C845,E844+ROUND((H841-J841),0)*I841,IF(I841=C844,E843+ROUND((H841-J841)*I841,0),IF(I841=C843,E842+ROUND((H841-J841)*I841,0),IF(I841=C842,E841+ROUND((H841-J841)*I841,0),E840+ROUND((H841-J841)*I841,0)))))","v":130000},{"$f":"MIN(K845:L845)","v":0},{"$f":"ROUND(SUM(H843+I843)*M841,0)","v":3900},{"$f":"SUM(H843:J843)","v":133900}]
[null,null,null,null,null,0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H838","v":10000000},{"$f":"IF(H841>H845,H841-H845,0)","v":0},{"$f":"IF(I845>0,ROUND(I845*I841,0),0)","v":0},{"$f":"I845-J845","v":0},{"$f":"IF(H843>0,ROUND(H843*L841,0),0)","v":0},{"$f":"IF(K845>L845,0,L845-K845)","v":0}]
[null,null,2014,{"$f":"C846+1","v":2015},null,"2014-15"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C846","v":2014},{"$f":"D846","v":2015}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H849,A849:C853,3)","v":0.3},{"$f":"INDEX(D849:D853,MATCH(I849,C849:C853,0))","v":1000000},{"$f":"INDEX(E849:E853,MATCH(I849,C849:C853,0))","v":125000},{"$f":"IF(H849>H853,VLOOKUP(H849,A849:F853,6),0)","v":0},{"$f":"VLOOKUP(H849,A849:G853,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B849,IF($E$3=\"Female\",B856,IF($E$3=\"Senior Citizen\",B863,B870)))","v":250000},0]
[{"$f":"B849+1","v":250001},500000,0.1,{"$f":"B849","v":250000},{"$f":"(B850-B849)*C850","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O849+1","v":250001},500000,0.1]
[{"$f":"B850+1","v":500001},1000000,0.2,{"$f":"B850","v":500000},{"$f":"E850+(B851-B850)*C851","v":125000},0,0.03,{"$f":"IF(I849=C853,E852+ROUND((H849-J849),0)*I849,IF(I849=C852,E851+ROUND((H849-J849)*I849,0),IF(I849=C851,E850+ROUND((H849-J849)*I849,0),IF(I849=C850,E849+ROUND((H849-J849)*I849,0),E848+ROUND((H849-J849)*I849,0)))))","v":155000},{"$f":"MIN(K853:L853)","v":0},{"$f":"ROUND(SUM(H851+I851)*M849,0)","v":4650},{"$f":"SUM(H851:J851)","v":159650},null,null,{"$f":"O850+1","v":500001},1000000,0.2]
[{"$f":"B851+1","v":1000001},null,0.3,{"$f":"B851","v":1000000},{"$f":"IF(J849=0,0,E851)","v":125000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O851+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D853","v":10000000},{"$f":"IF(H849>H853,H849-H853,0)","v":0},{"$f":"IF(I853>0,ROUND(I853*I849,0),0)","v":0},{"$f":"I853-J853","v":0},{"$f":"IF(H851>0,ROUND(H851*L849,0),0)","v":0},{"$f":"IF(K853>L853,0,L853-K853)","v":0},{"$f":"O852+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H851,IF($E$3=\"Female\",H858,IF($E$3=\"Senior Citizen\",H865,H872)))","v":155000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I851,IF($E$3=\"Female\",I858,IF($E$3=\"Senior Citizen\",I865,I872)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H849","v":1100000},{"$f":"VLOOKUP(H856,A856:C860,3)","v":0.3},{"$f":"INDEX(D856:D860,MATCH(I856,C856:C860,0))","v":1000000},{"$f":"INDEX(E856:E860,MATCH(I856,C856:C860,0))","v":125000},{"$f":"IF(H856>H860,VLOOKUP(H856,A856:F860,6),0)","v":0},{"$f":"VLOOKUP(H856,A856:G860,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J851,IF($E$3=\"Female\",J858,IF($E$3=\"Senior Citizen\",J865,J872)))","v":4650}]
[{"$f":"B856+1","v":250001},500000,0.1,{"$f":"B856","v":250000},{"$f":"(B857-B856)*C857","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K851,IF($E$3=\"Female\",K858,IF($E$3=\"Senior Citizen\",K865,K872)))","v":159650}]
[{"$f":"B857+1","v":500001},1000000,0.2,{"$f":"B857","v":500000},{"$f":"E857+(B858-B857)*C858","v":125000},0,0.03,{"$f":"IF(I856=C860,E859+ROUND((H856-J856),0)*I856,IF(I856=C859,E858+ROUND((H856-J856)*I856,0),IF(I856=C858,E857+ROUND((H856-J856)*I856,0),IF(I856=C857,E856+ROUND((H856-J856)*I856,0),E855+ROUND((H856-J856)*I856,0)))))","v":155000},{"$f":"MIN(K860:L860)","v":0},{"$f":"ROUND(SUM(H858+I858)*M856,0)","v":4650},{"$f":"SUM(H858:J858)","v":159650},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A848,IF($E$3=\"Female\",A855,IF($E$3=\"Senior Citizen\",A862,A869)))","v":"(below 60 years)"}]
[{"$f":"B858+1","v":1000001},null,0.3,{"$f":"B858","v":1000000},{"$f":"IF(J856=0,0,E858)","v":125000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M853,IF($E$3=\"Female\",M860,IF($E$3=\"Senior Citizen\",M867,M874)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H853","v":10000000},{"$f":"IF(H856>H860,H856-H860,0)","v":0},{"$f":"IF(I860>0,ROUND(I860*I856,0),0)","v":0},{"$f":"I860-J860","v":0},{"$f":"IF(H858>0,ROUND(H858*L856,0),0)","v":0},{"$f":"IF(K860>L860,0,L860-K860)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K851,IF($E$3=\"Female\",K858,IF($E$3=\"Senior Citizen\",K865,K872)))","v":159650}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(>60,<80))"]
[0,300000,0,0,0,0,0,{"$f":"H849","v":1100000},{"$f":"VLOOKUP(H863,A863:C867,3)","v":0.3},{"$f":"INDEX(D863:D867,MATCH(I863,C863:C867,0))","v":1000000},{"$f":"INDEX(E863:E867,MATCH(I863,C863:C867,0))","v":120000},{"$f":"IF(H863>H867,VLOOKUP(H863,A863:F867,6),0)","v":0},{"$f":"VLOOKUP(H863,A863:G867,7)","v":0.03}]
[{"$f":"B863+1","v":300001},500000,0.1,{"$f":"B863","v":300000},{"$f":"(B864-B863)*C864","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B864+1","v":500001},1000000,0.2,{"$f":"B864","v":500000},{"$f":"E864+(B865-B864)*C865","v":120000},0,0.03,{"$f":"IF(I863=C867,E866+ROUND((H863-J863),0)*I863,IF(I863=C866,E865+ROUND((H863-J863)*I863,0),IF(I863=C865,E864+ROUND((H863-J863)*I863,0),IF(I863=C864,E863+ROUND((H863-J863)*I863,0),E862+ROUND((H863-J863)*I863,0)))))","v":150000},{"$f":"MIN(K867:L867)","v":0},{"$f":"ROUND(SUM(H865+I865)*M863,0)","v":4500},{"$f":"SUM(H865:J865)","v":154500}]
[{"$f":"B865+1","v":1000001},null,0.3,{"$f":"B865","v":1000000},{"$f":"IF(J863=0,0,E865)","v":120000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H860","v":10000000},{"$f":"IF(H863>H867,H863-H867,0)","v":0},{"$f":"IF(I867>0,ROUND(I867*I863,0),0)","v":0},{"$f":"I867-J867","v":0},{"$f":"IF(H865>0,ROUND(H865*L863,0),0)","v":0},{"$f":"IF(K867>L867,0,L867-K867)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H849","v":1100000},{"$f":"VLOOKUP(H870,A870:C874,3)","v":0.3},{"$f":"INDEX(D870:D874,MATCH(I870,C870:C874,0))","v":1000000},{"$f":"INDEX(E870:E874,MATCH(I870,C870:C874,0))","v":100000},{"$f":"IF(H870>H874,VLOOKUP(H870,A870:F874,6),0)","v":0},{"$f":"VLOOKUP(H870,A870:G874,7)","v":0.03}]
[{"$f":"B870+1","v":500001},1000000,0.2,{"$f":"B870","v":500000},{"$f":"(B871-B870)*C871","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B871+1","v":1000001},null,0.3,{"$f":"B871","v":1000000},{"$f":"IF(J870=0,0,E871)","v":100000},0.1,0.03,{"$f":"IF(I870=C874,E873+ROUND((H870-J870),0)*I870,IF(I870=C873,E872+ROUND((H870-J870)*I870,0),IF(I870=C872,E871+ROUND((H870-J870)*I870,0),IF(I870=C871,E870+ROUND((H870-J870)*I870,0),E869+ROUND((H870-J870)*I870,0)))))","v":130000},{"$f":"MIN(K874:L874)","v":0},{"$f":"ROUND(SUM(H872+I872)*M870,0)","v":3900},{"$f":"SUM(H872:J872)","v":133900}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H867","v":10000000},{"$f":"IF(H870>H874,H870-H874,0)","v":0},{"$f":"IF(I874>0,ROUND(I874*I870,0),0)","v":0},{"$f":"I874-J874","v":0},{"$f":"IF(H872>0,ROUND(H872*L870,0),0)","v":0},{"$f":"IF(K874>L874,0,L874-K874)","v":0}]
[null,null,2015,{"$f":"C875+1","v":2016},null,"2015-16"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C875","v":2015},{"$f":"D875","v":2016}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H878,A878:C882,3)","v":0.3},{"$f":"INDEX(D878:D882,MATCH(I878,C878:C882,0))","v":1000000},{"$f":"INDEX(E878:E882,MATCH(I878,C878:C882,0))","v":125000},{"$f":"IF(H878>H882,VLOOKUP(H878,A878:F882,6),0)","v":0},{"$f":"VLOOKUP(H878,A878:G882,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B878,IF($E$3=\"Female\",B885,IF($E$3=\"Senior Citizen\",B892,B899)))","v":250000},0]
[{"$f":"B878+1","v":250001},500000,0.1,{"$f":"B878","v":250000},{"$f":"(B879-B878)*C879","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O878+1","v":250001},500000,0.1]
[{"$f":"B879+1","v":500001},1000000,0.2,{"$f":"B879","v":500000},{"$f":"E879+(B880-B879)*C880","v":125000},0,0.03,{"$f":"IF(I878=C882,E881+ROUND((H878-J878),0)*I878,IF(I878=C881,E880+ROUND((H878-J878)*I878,0),IF(I878=C880,E879+ROUND((H878-J878)*I878,0),IF(I878=C879,E878+ROUND((H878-J878)*I878,0),E877+ROUND((H878-J878)*I878,0)))))","v":155000},{"$f":"MIN(K882:L882)","v":0},{"$f":"ROUND(SUM(H880+I880)*M878,0)","v":4650},{"$f":"SUM(H880:J880)","v":159650},null,null,{"$f":"O879+1","v":500001},1000000,0.2]
[{"$f":"B880+1","v":1000001},null,0.3,{"$f":"B880","v":1000000},{"$f":"IF(J878=0,0,E880)","v":125000},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O880+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D882","v":10000000},{"$f":"IF(H878>H882,H878-H882,0)","v":0},{"$f":"IF(I882>0,ROUND(I882*I878,0),0)","v":0},{"$f":"I882-J882","v":0},{"$f":"IF(H880>0,ROUND(H880*L878,0),0)","v":0},{"$f":"IF(K882>L882,0,L882-K882)","v":0},{"$f":"O881+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H880,IF($E$3=\"Female\",H887,IF($E$3=\"Senior Citizen\",H894,H901)))","v":155000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I880,IF($E$3=\"Female\",I887,IF($E$3=\"Senior Citizen\",I894,I901)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H878","v":1100000},{"$f":"VLOOKUP(H885,A885:C889,3)","v":0.3},{"$f":"INDEX(D885:D889,MATCH(I885,C885:C889,0))","v":1000000},{"$f":"INDEX(E885:E889,MATCH(I885,C885:C889,0))","v":125000},{"$f":"IF(H885>H889,VLOOKUP(H885,A885:F889,6),0)","v":0},{"$f":"VLOOKUP(H885,A885:G889,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J880,IF($E$3=\"Female\",J887,IF($E$3=\"Senior Citizen\",J894,J901)))","v":4650}]
[{"$f":"B885+1","v":250001},500000,0.1,{"$f":"B885","v":250000},{"$f":"(B886-B885)*C886","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K880,IF($E$3=\"Female\",K887,IF($E$3=\"Senior Citizen\",K894,K901)))","v":159650}]
[{"$f":"B886+1","v":500001},1000000,0.2,{"$f":"B886","v":500000},{"$f":"E886+(B887-B886)*C887","v":125000},0,0.03,{"$f":"IF(I885=C889,E888+ROUND((H885-J885),0)*I885,IF(I885=C888,E887+ROUND((H885-J885)*I885,0),IF(I885=C887,E886+ROUND((H885-J885)*I885,0),IF(I885=C886,E885+ROUND((H885-J885)*I885,0),E884+ROUND((H885-J885)*I885,0)))))","v":155000},{"$f":"MIN(K889:L889)","v":0},{"$f":"ROUND(SUM(H887+I887)*M885,0)","v":4650},{"$f":"SUM(H887:J887)","v":159650},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A877,IF($E$3=\"Female\",A884,IF($E$3=\"Senior Citizen\",A891,A898)))","v":"(below 60 years)"}]
[{"$f":"B887+1","v":1000001},null,0.3,{"$f":"B887","v":1000000},{"$f":"IF(J885=0,0,E887)","v":125000},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M882,IF($E$3=\"Female\",M889,IF($E$3=\"Senior Citizen\",M896,M903)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H882","v":10000000},{"$f":"IF(H885>H889,H885-H889,0)","v":0},{"$f":"IF(I889>0,ROUND(I889*I885,0),0)","v":0},{"$f":"I889-J889","v":0},{"$f":"IF(H887>0,ROUND(H887*L885,0),0)","v":0},{"$f":"IF(K889>L889,0,L889-K889)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K880,IF($E$3=\"Female\",K887,IF($E$3=\"Senior Citizen\",K894,K901)))","v":159650}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(>60,<80))"]
[0,300000,0,0,0,0,0,{"$f":"H878","v":1100000},{"$f":"VLOOKUP(H892,A892:C896,3)","v":0.3},{"$f":"INDEX(D892:D896,MATCH(I892,C892:C896,0))","v":1000000},{"$f":"INDEX(E892:E896,MATCH(I892,C892:C896,0))","v":120000},{"$f":"IF(H892>H896,VLOOKUP(H892,A892:F896,6),0)","v":0},{"$f":"VLOOKUP(H892,A892:G896,7)","v":0.03}]
[{"$f":"B892+1","v":300001},500000,0.1,{"$f":"B892","v":300000},{"$f":"(B893-B892)*C893","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B893+1","v":500001},1000000,0.2,{"$f":"B893","v":500000},{"$f":"E893+(B894-B893)*C894","v":120000},0,0.03,{"$f":"IF(I892=C896,E895+ROUND((H892-J892),0)*I892,IF(I892=C895,E894+ROUND((H892-J892)*I892,0),IF(I892=C894,E893+ROUND((H892-J892)*I892,0),IF(I892=C893,E892+ROUND((H892-J892)*I892,0),E891+ROUND((H892-J892)*I892,0)))))","v":150000},{"$f":"MIN(K896:L896)","v":0},{"$f":"ROUND(SUM(H894+I894)*M892,0)","v":4500},{"$f":"SUM(H894:J894)","v":154500}]
[{"$f":"B894+1","v":1000001},null,0.3,{"$f":"B894","v":1000000},{"$f":"IF(J892=0,0,E894)","v":120000},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H889","v":10000000},{"$f":"IF(H892>H896,H892-H896,0)","v":0},{"$f":"IF(I896>0,ROUND(I896*I892,0),0)","v":0},{"$f":"I896-J896","v":0},{"$f":"IF(H894>0,ROUND(H894*L892,0),0)","v":0},{"$f":"IF(K896>L896,0,L896-K896)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H878","v":1100000},{"$f":"VLOOKUP(H899,A899:C903,3)","v":0.3},{"$f":"INDEX(D899:D903,MATCH(I899,C899:C903,0))","v":1000000},{"$f":"INDEX(E899:E903,MATCH(I899,C899:C903,0))","v":100000},{"$f":"IF(H899>H903,VLOOKUP(H899,A899:F903,6),0)","v":0},{"$f":"VLOOKUP(H899,A899:G903,7)","v":0.03}]
[{"$f":"B899+1","v":500001},1000000,0.2,{"$f":"B899","v":500000},{"$f":"(B900-B899)*C900","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B900+1","v":1000001},null,0.3,{"$f":"B900","v":1000000},{"$f":"IF(J899=0,0,E900)","v":100000},0.12,0.03,{"$f":"IF(I899=C903,E902+ROUND((H899-J899),0)*I899,IF(I899=C902,E901+ROUND((H899-J899)*I899,0),IF(I899=C901,E900+ROUND((H899-J899)*I899,0),IF(I899=C900,E899+ROUND((H899-J899)*I899,0),E898+ROUND((H899-J899)*I899,0)))))","v":130000},{"$f":"MIN(K903:L903)","v":0},{"$f":"ROUND(SUM(H901+I901)*M899,0)","v":3900},{"$f":"SUM(H901:J901)","v":133900}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H896","v":10000000},{"$f":"IF(H899>H903,H899-H903,0)","v":0},{"$f":"IF(I903>0,ROUND(I903*I899,0),0)","v":0},{"$f":"I903-J903","v":0},{"$f":"IF(H901>0,ROUND(H901*L899,0),0)","v":0},{"$f":"IF(K903>L903,0,L903-K903)","v":0}]
[null,null,2016,{"$f":"C904+1","v":2017},null,"2016-17"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C904","v":2016},{"$f":"D904","v":2017}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H907,A907:C911,3)","v":0.3},{"$f":"INDEX(D907:D911,MATCH(I907,C907:C911,0))","v":1000000},{"$f":"INDEX(E907:E911,MATCH(I907,C907:C911,0))","v":125000},{"$f":"IF(H907>H911,VLOOKUP(H907,A907:F911,6),0)","v":0},{"$f":"VLOOKUP(H907,A907:G911,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B907,IF($E$3=\"Female\",B914,IF($E$3=\"Senior Citizen\",B921,B928)))","v":250000},0]
[{"$f":"B907+1","v":250001},500000,0.1,{"$f":"B907","v":250000},{"$f":"(B908-B907)*C908","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O907+1","v":250001},500000,0.1]
[{"$f":"B908+1","v":500001},1000000,0.2,{"$f":"B908","v":500000},{"$f":"E908+(B909-B908)*C909","v":125000},0,0.03,{"$f":"IF(I907=C911,E910+ROUND((H907-J907),0)*I907,IF(I907=C910,E909+ROUND((H907-J907)*I907,0),IF(I907=C909,E908+ROUND((H907-J907)*I907,0),IF(I907=C908,E907+ROUND((H907-J907)*I907,0),E906+ROUND((H907-J907)*I907,0)))))","v":155000},{"$f":"MIN(K911:L911)","v":0},{"$f":"ROUND(SUM(H909+I909)*M907,0)","v":4650},{"$f":"SUM(H909:J909)","v":159650},null,null,{"$f":"O908+1","v":500001},1000000,0.2]
[{"$f":"B909+1","v":1000001},null,0.3,{"$f":"B909","v":1000000},{"$f":"IF(J907=0,0,E909)","v":125000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O909+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D911","v":10000000},{"$f":"IF(H907>H911,H907-H911,0)","v":0},{"$f":"IF(I911>0,ROUND(I911*I907,0),0)","v":0},{"$f":"I911-J911","v":0},{"$f":"IF(H909>0,ROUND(H909*L907,0),0)","v":0},{"$f":"IF(K911>L911,0,L911-K911)","v":0},{"$f":"O910+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H909,IF($E$3=\"Female\",H916,IF($E$3=\"Senior Citizen\",H923,H930)))","v":155000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I909,IF($E$3=\"Female\",I916,IF($E$3=\"Senior Citizen\",I923,I930)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H907","v":1100000},{"$f":"VLOOKUP(H914,A914:C918,3)","v":0.3},{"$f":"INDEX(D914:D918,MATCH(I914,C914:C918,0))","v":1000000},{"$f":"INDEX(E914:E918,MATCH(I914,C914:C918,0))","v":125000},{"$f":"IF(H914>H918,VLOOKUP(H914,A914:F918,6),0)","v":0},{"$f":"VLOOKUP(H914,A914:G918,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J909,IF($E$3=\"Female\",J916,IF($E$3=\"Senior Citizen\",J923,J930)))","v":4650}]
[{"$f":"B914+1","v":250001},500000,0.1,{"$f":"B914","v":250000},{"$f":"(B915-B914)*C915","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K909,IF($E$3=\"Female\",K916,IF($E$3=\"Senior Citizen\",K923,K930)))","v":159650}]
[{"$f":"B915+1","v":500001},1000000,0.2,{"$f":"B915","v":500000},{"$f":"E915+(B916-B915)*C916","v":125000},0,0.03,{"$f":"IF(I914=C918,E917+ROUND((H914-J914),0)*I914,IF(I914=C917,E916+ROUND((H914-J914)*I914,0),IF(I914=C916,E915+ROUND((H914-J914)*I914,0),IF(I914=C915,E914+ROUND((H914-J914)*I914,0),E913+ROUND((H914-J914)*I914,0)))))","v":155000},{"$f":"MIN(K918:L918)","v":0},{"$f":"ROUND(SUM(H916+I916)*M914,0)","v":4650},{"$f":"SUM(H916:J916)","v":159650},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A906,IF($E$3=\"Female\",A913,IF($E$3=\"Senior Citizen\",A920,A927)))","v":"(below 60 years)"}]
[{"$f":"B916+1","v":1000001},null,0.3,{"$f":"B916","v":1000000},{"$f":"IF(J914=0,0,E916)","v":125000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M911,IF($E$3=\"Female\",M918,IF($E$3=\"Senior Citizen\",M925,M932)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H911","v":10000000},{"$f":"IF(H914>H918,H914-H918,0)","v":0},{"$f":"IF(I918>0,ROUND(I918*I914,0),0)","v":0},{"$f":"I918-J918","v":0},{"$f":"IF(H916>0,ROUND(H916*L914,0),0)","v":0},{"$f":"IF(K918>L918,0,L918-K918)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K909,IF($E$3=\"Female\",K916,IF($E$3=\"Senior Citizen\",K923,K930)))","v":159650}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(>60,<80))"]
[0,300000,0,0,0,0,0,{"$f":"H907","v":1100000},{"$f":"VLOOKUP(H921,A921:C925,3)","v":0.3},{"$f":"INDEX(D921:D925,MATCH(I921,C921:C925,0))","v":1000000},{"$f":"INDEX(E921:E925,MATCH(I921,C921:C925,0))","v":120000},{"$f":"IF(H921>H925,VLOOKUP(H921,A921:F925,6),0)","v":0},{"$f":"VLOOKUP(H921,A921:G925,7)","v":0.03}]
[{"$f":"B921+1","v":300001},500000,0.1,{"$f":"B921","v":300000},{"$f":"(B922-B921)*C922","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B922+1","v":500001},1000000,0.2,{"$f":"B922","v":500000},{"$f":"E922+(B923-B922)*C923","v":120000},0,0.03,{"$f":"IF(I921=C925,E924+ROUND((H921-J921),0)*I921,IF(I921=C924,E923+ROUND((H921-J921)*I921,0),IF(I921=C923,E922+ROUND((H921-J921)*I921,0),IF(I921=C922,E921+ROUND((H921-J921)*I921,0),E920+ROUND((H921-J921)*I921,0)))))","v":150000},{"$f":"MIN(K925:L925)","v":0},{"$f":"ROUND(SUM(H923+I923)*M921,0)","v":4500},{"$f":"SUM(H923:J923)","v":154500}]
[{"$f":"B923+1","v":1000001},null,0.3,{"$f":"B923","v":1000000},{"$f":"IF(J921=0,0,E923)","v":120000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H918","v":10000000},{"$f":"IF(H921>H925,H921-H925,0)","v":0},{"$f":"IF(I925>0,ROUND(I925*I921,0),0)","v":0},{"$f":"I925-J925","v":0},{"$f":"IF(H923>0,ROUND(H923*L921,0),0)","v":0},{"$f":"IF(K925>L925,0,L925-K925)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H907","v":1100000},{"$f":"VLOOKUP(H928,A928:C932,3)","v":0.3},{"$f":"INDEX(D928:D932,MATCH(I928,C928:C932,0))","v":1000000},{"$f":"INDEX(E928:E932,MATCH(I928,C928:C932,0))","v":100000},{"$f":"IF(H928>H932,VLOOKUP(H928,A928:F932,6),0)","v":0},{"$f":"VLOOKUP(H928,A928:G932,7)","v":0.03}]
[{"$f":"B928+1","v":500001},1000000,0.2,{"$f":"B928","v":500000},{"$f":"(B929-B928)*C929","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B929+1","v":1000001},null,0.3,{"$f":"B929","v":1000000},{"$f":"IF(J928=0,0,E929)","v":100000},0.15,0.03,{"$f":"IF(I928=C932,E931+ROUND((H928-J928),0)*I928,IF(I928=C931,E930+ROUND((H928-J928)*I928,0),IF(I928=C930,E929+ROUND((H928-J928)*I928,0),IF(I928=C929,E928+ROUND((H928-J928)*I928,0),E927+ROUND((H928-J928)*I928,0)))))","v":130000},{"$f":"MIN(K932:L932)","v":0},{"$f":"ROUND(SUM(H930+I930)*M928,0)","v":3900},{"$f":"SUM(H930:J930)","v":133900}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H925","v":10000000},{"$f":"IF(H928>H932,H928-H932,0)","v":0},{"$f":"IF(I932>0,ROUND(I932*I928,0),0)","v":0},{"$f":"I932-J932","v":0},{"$f":"IF(H930>0,ROUND(H930*L928,0),0)","v":0},{"$f":"IF(K932>L932,0,L932-K932)","v":0}]
[null,null,2017,{"$f":"C933+1","v":2018},null,"2017-18"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C933","v":2017},{"$f":"D933","v":2018}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H936,A936:C940,3)","v":0.3},{"$f":"INDEX(D936:D940,MATCH(I936,C936:C940,0))","v":1000000},{"$f":"INDEX(E936:E940,MATCH(I936,C936:C940,0))","v":112500},{"$f":"IF(H936>10000000,15%,IF(H936>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H936,A936:G940,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B936,IF($E$3=\"Female\",B943,IF($E$3=\"Senior Citizen\",B950,B957)))","v":250000},0,{"$f":"O936","v":250000}]
[{"$f":"B936+1","v":250001},500000,0.05,{"$f":"B936","v":250000},{"$f":"(B937-B936)*C937","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O936+1","v":250001},500000,0.05,null,{"$f":"H936","v":1100000},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$938,$R$938:$R$941,0))","v":142500}]
[{"$f":"B937+1","v":500001},1000000,0.2,{"$f":"B937","v":500000},{"$f":"E937+(B938-B937)*C938","v":112500},0,0.03,{"$f":"IF(I936=C940,E939+ROUND((H936-J936),0)*I936,IF(I936=C939,E938+ROUND((H936-J936)*I936,0),IF(I936=C938,E937+ROUND((H936-J936)*I936,0),IF(I936=C937,E936+ROUND((H936-J936)*I936,0),E935+ROUND((H936-J936)*I936,0)))))","v":142500},{"$f":"MIN(K940:L940)","v":0},{"$f":"ROUND(SUM(H938+I938)*M936,0)","v":4275},{"$f":"SUM(H938:J938)","v":146775},null,null,{"$f":"O937+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":142500},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(112500),IF($U$943>500000,($U$943-500000)*20%+(12500),IF($U$943>250000,($U$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L940","v":0},{"$f":"ROUND(U938*10%,0)","v":281250}]
[{"$f":"B938+1","v":1000001},null,0.3,{"$f":"B938","v":1000000},{"$f":"IF(J936=0,0,E938)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O938+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":142500},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(112500),IF($U$943>500000,($U$943-500000)*20%+(12500),IF($U$943>250000,($U$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L947","v":0},{"$f":"ROUND(U939*10%,0)","v":281250}]
["Surcharge Limit",null,null,{"$f":"IF(L936=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"D940","v":10000000},{"$f":"IF(H936>H940,H936-H940,0)","v":0},{"$f":"IF(I940>0,ROUND(I940*I936,0),0)","v":0},{"$f":"IF(H940>=10000000,Q940+(I940-J940),(I940-J940))","v":281250},{"$f":"IF(H938>0,ROUND(H938*L936,0),0)","v":0},{"$f":"IF(K940>L940,0,L940-K940)","v":0},{"$f":"O939+1","v":1},0,0,{"$f":"W938","v":281250},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":150000},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(110000),IF($U$943>500000,($U$943-500000)*20%+(10000),IF($U$943>300000,($U$943-300000)*5%,\"0\")))","v":2810000},{"$f":"L954","v":0},{"$f":"ROUND(U940*10%,0)","v":281000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H938,IF($E$3=\"Female\",H945,IF($E$3=\"Senior Citizen\",H952,H959)))","v":142500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":130000},{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":130000},{"$f":"L961","v":0},{"$f":"ROUND(U941*10%,0)","v":13000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I938,IF($E$3=\"Female\",I945,IF($E$3=\"Senior Citizen\",I952,I959)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H936","v":1100000},{"$f":"VLOOKUP(H943,A943:C947,3)","v":0.3},{"$f":"INDEX(D943:D947,MATCH(I943,C943:C947,0))","v":1000000},{"$f":"INDEX(E943:E947,MATCH(I943,C943:C947,0))","v":112500},{"$f":"IF(H943>10000000,15%,IF(H943>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H943,A943:G947,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J938,IF($E$3=\"Female\",J945,IF($E$3=\"Senior Citizen\",J952,J959)))","v":4275},null,"Tax Income",null,{"$f":"H936","v":1100000},{"$f":"S944","v":10000000}]
[{"$f":"B943+1","v":250001},500000,0.05,{"$f":"B943","v":250000},{"$f":"(B944-B943)*C944","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K938,IF($E$3=\"Female\",K945,IF($E$3=\"Senior Citizen\",K952,K959)))","v":146775},null,5000001,10000000,0.1,{"$f":"IF($T$944<=5000000,0,IF($T$944>5000000,ROUND((S944-5000000)*10%,0),IF($T$944>10000000,ROUND((T943-S944)*15%,0))))","v":0}]
[{"$f":"B944+1","v":500001},1000000,0.2,{"$f":"B944","v":500000},{"$f":"E944+(B945-B944)*C945","v":112500},0,0.03,{"$f":"IF(I943=C947,E946+ROUND((H943-J943),0)*I943,IF(I943=C946,E945+ROUND((H943-J943)*I943,0),IF(I943=C945,E944+ROUND((H943-J943)*I943,0),IF(I943=C944,E943+ROUND((H943-J943)*I943,0),E942+ROUND((H943-J943)*I943,0)))))","v":142500},{"$f":"MIN(K947:L947)","v":0},{"$f":"ROUND(SUM(H945+I945)*M943,0)","v":4275},{"$f":"SUM(H945:J945)","v":146775},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A935,IF($E$3=\"Female\",A942,IF($E$3=\"Senior Citizen\",A949,A956)))","v":"(below 60 years)"},null,{"$f":"S944+1","v":10000001},null,0.15,{"$f":"$T$944-R945+1","v":-9999999.9000000004}]
[{"$f":"B945+1","v":1000001},null,0.3,{"$f":"B945","v":1000000},{"$f":"IF(J943=0,0,E945)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M940,IF($E$3=\"Female\",M947,IF($E$3=\"Senior Citizen\",M954,M961)))","v":0}]
["Surcharge Limit",null,null,{"$f":"IF(L943=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H940","v":10000000},{"$f":"IF(H943>H947,H943-H947,0)","v":0},{"$f":"IF(I947>0,ROUND(I947*I943,0),0)","v":0},{"$f":"IF(H947>=10000000,Q947+(I947-J947),(I947-J947))","v":281250},{"$f":"IF(H945>0,ROUND(H945*L943,0),0)","v":0},{"$f":"IF(K947>L947,0,L947-K947)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K938,IF($E$3=\"Female\",K945,IF($E$3=\"Senior Citizen\",K952,K959)))","v":146775},{"$f":"W939","v":281250}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(>60,<80))"]
[0,300000,0,0,0,0,0,{"$f":"H936","v":1100000},{"$f":"VLOOKUP(H950,A950:C954,3)","v":0.3},{"$f":"INDEX(D950:D954,MATCH(I950,C950:C954,0))","v":1000000},{"$f":"INDEX(E950:E954,MATCH(I950,C950:C954,0))","v":110000},{"$f":"IF(H950>10000000,15%,IF(H950>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H950,A950:G954,7)","v":0.03}]
[{"$f":"B950+1","v":300001},500000,0.05,{"$f":"B950","v":300000},{"$f":"(B951-B950)*C951","v":10000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B951+1","v":500001},1000000,0.2,{"$f":"B951","v":500000},{"$f":"E951+(B952-B951)*C952","v":110000},0,0.03,{"$f":"IF(I950=C954,E953+ROUND((H950-J950),0)*I950,IF(I950=C953,E952+ROUND((H950-J950)*I950,0),IF(I950=C952,E951+ROUND((H950-J950)*I950,0),IF(I950=C951,E950+ROUND((H950-J950)*I950,0),E949+ROUND((H950-J950)*I950,0)))))","v":140000},{"$f":"MIN(K954:L954)","v":0},{"$f":"ROUND(SUM(H952+I952)*M950,0)","v":4200},{"$f":"SUM(H952:J952)","v":144200}]
[{"$f":"B952+1","v":1000001},null,0.3,{"$f":"B952","v":1000000},{"$f":"IF(J950=0,0,E952)","v":110000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L950=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H947","v":10000000},{"$f":"IF(H950>H954,H950-H954,0)","v":0},{"$f":"IF(I954>0,ROUND(I954*I950,0),0)","v":0},{"$f":"IF(H954>=10000000,Q954+(I954-J954),(I954-J954))","v":281000},{"$f":"IF(H952>0,ROUND(H952*L950,0),0)","v":0},{"$f":"IF(K954>L954,0,L954-K954)","v":0},null,null,null,{"$f":"W940","v":281000}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H936","v":1100000},{"$f":"VLOOKUP(H957,A957:C961,3)","v":0.3},{"$f":"INDEX(D957:D961,MATCH(I957,C957:C961,0))","v":1000000},{"$f":"INDEX(E957:E961,MATCH(I957,C957:C961,0))","v":100000},{"$f":"IF(H957>10000000,15%,IF(H957>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H957,A957:G961,7)","v":0.03}]
[{"$f":"B957+1","v":500001},1000000,0.2,{"$f":"B957","v":500000},{"$f":"(B958-B957)*C958","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B958+1","v":1000001},null,0.3,{"$f":"B958","v":1000000},{"$f":"IF(J957=0,0,E958)","v":100000},0.15,0.03,{"$f":"IF(I957=C961,E960+ROUND((H957-J957),0)*I957,IF(I957=C960,E959+ROUND((H957-J957)*I957,0),IF(I957=C959,E958+ROUND((H957-J957)*I957,0),IF(I957=C958,E957+ROUND((H957-J957)*I957,0),E956+ROUND((H957-J957)*I957,0)))))","v":130000},{"$f":"MIN(K961:L961)","v":0},{"$f":"ROUND(SUM(H959+I959)*M957,0)","v":3900},{"$f":"SUM(H959:J959)","v":133900}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L957=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H954","v":10000000},{"$f":"IF(H957>H961,H957-H961,0)","v":0},{"$f":"IF(I961>0,ROUND(I961*I957,0),0)","v":0},{"$f":"IF(H961>=10000000,Q961+(I961-J961),(I961-J961))","v":13000},{"$f":"IF(H959>0,ROUND(H959*L957,0),0)","v":0},{"$f":"IF(K961>L961,0,L961-K961)","v":0},null,null,null,{"$f":"W941","v":13000}]
[null,null,2018,{"$f":"C962+1","v":2019},null,"2018-19"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C962","v":2018},{"$f":"D962","v":2019}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H965,A965:C969,3)","v":0.3},{"$f":"INDEX(D965:D969,MATCH(I965,C965:C969,0))","v":1000000},{"$f":"INDEX(E965:E969,MATCH(I965,C965:C969,0))","v":112500},{"$f":"IF(H965>10000000,15%,IF(H965>5000000,10%,0%))","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B965,IF($E$3=\"Female\",B972,IF($E$3=\"Senior Citizen\",B979,B986)))","v":250000},0,{"$f":"O965","v":250000}]
[{"$f":"B965+1","v":250001},500000,0.05,{"$f":"B965","v":250000},{"$f":"(B966-B965)*C966","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O965+1","v":250001},500000,0.05,null,{"$f":"$E$4","v":1100000},null,{"$f":"INDEX($T$967:$T$970,MATCH($R$967,$R$967:$R$970,0))","v":142500}]
[{"$f":"B966+1","v":500001},1000000,0.2,{"$f":"B966","v":500000},{"$f":"E966+(B967-B966)*C967","v":112500},0,0.04,{"$f":"IF(I965=C969,E968+ROUND((H965-J965),0)*I965,IF(I965=C968,E967+ROUND((H965-J965)*I965,0),IF(I965=C967,E966+ROUND((H965-J965)*I965,0),IF(I965=C966,E965+ROUND((H965-J965)*I965,0),E964+ROUND((H965-J965)*I965,0)))))","v":142500},{"$f":"MIN(K969:L969)","v":0},{"$f":"ROUND(SUM(H967+I967)*M965,0)","v":5700},{"$f":"SUM(H967:J967)","v":148200},null,null,{"$f":"O966+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$972>1000000,($T$972-1000000)*30%+(112500),IF($T$972>500000,($T$972-500000)*20%+(12500),IF($T$972>250000,($T$972-250000)*5%,\"0\")))","v":142500},{"$f":"IF($U$972>1000000,($U$972-1000000)*30%+(112500),IF($U$972>500000,($U$972-500000)*20%+(12500),IF($U$972>250000,($U$972-250000)*5%,\"0\")))","v":2812500},{"$f":"L969","v":0},{"$f":"ROUND(U967*10%,0)","v":281250}]
[{"$f":"B967+1","v":1000001},null,0.3,{"$f":"B967","v":1000000},{"$f":"IF(J965=0,0,E967)","v":112500},0.15,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O967+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$972>1000000,($T$972-1000000)*30%+(112500),IF($T$972>500000,($T$972-500000)*20%+(12500),IF($T$972>250000,($T$972-250000)*5%,\"0\")))","v":142500},{"$f":"IF($U$972>1000000,($U$972-1000000)*30%+(112500),IF($U$972>500000,($U$972-500000)*20%+(12500),IF($U$972>250000,($U$972-250000)*5%,\"0\")))","v":2812500},{"$f":"L976","v":0},{"$f":"ROUND(U968*10%,0)","v":281250}]
["Surcharge Limit",null,null,{"$f":"IF(L965=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"D969","v":10000000},{"$f":"IF(H965>H969,H965-H969,0)","v":0},{"$f":"IF(I969>0,ROUND(I969*I965,0),0)","v":0},{"$f":"IF(H969>=10000000,Q969+(I969-J969),(I969-J969))","v":281250},{"$f":"IF(H967>0,ROUND(H967*L965,0),0)","v":0},{"$f":"IF(K969>L969,0,L969-K969)","v":0},{"$f":"O968+1","v":1},{"$f":"IF($E$3=\"Male\",B969,IF($E$3=\"Female\",B976,IF($E24=\"Senior Citizen\",B983,B990)))","v":0},{"$f":"IF($E$3=\"Male\",C969,IF($E$3=\"Female\",C976,IF($E$3=\"Senior Citizen\",C983,C990)))","v":0},{"$f":"W967","v":281250},"Senior Citizen",null,{"$f":"IF($T$972>1000000,($T$972-1000000)*30%+(120000),IF($T$972>500000,($T$972-500000)*20%+(20000),IF($T$972>300000,($T$972-300000)*10%,\"0\")))","v":150000},{"$f":"IF($U$972>1000000,($U$972-1000000)*30%+(110000),IF($U$972>500000,($U$972-500000)*20%+(10000),IF($U$972>300000,($U$972-300000)*5%,\"0\")))","v":2810000},{"$f":"L983","v":0},{"$f":"ROUND(U969*10%,0)","v":281000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H967,IF($E$3=\"Female\",H974,IF($E$3=\"Senior Citizen\",H981,H988)))","v":142500},null,"Very Senior Citizen",null,{"$f":"IF($T$972>1000000,($T$972-1000000)*30%+(100000),IF($T$972>500000,($T$972-500000)*20%,\"0\"))","v":130000},{"$f":"IF($T$972>1000000,($T$972-1000000)*30%+(100000),IF($T$972>500000,($T$972-500000)*20%,\"0\"))","v":130000},{"$f":"L990","v":0},{"$f":"ROUND(U970*10%,0)","v":13000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I967,IF($E$3=\"Female\",I974,IF($E$3=\"Senior Citizen\",I981,I988)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H965","v":1100000},{"$f":"VLOOKUP(H972,A972:C976,3)","v":0.3},{"$f":"INDEX(D972:D976,MATCH(I972,C972:C976,0))","v":1000000},{"$f":"INDEX(E972:E976,MATCH(I972,C972:C976,0))","v":112500},{"$f":"IF(H972>10000000,15%,IF(H972>5000000,10%,0%))","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J967,IF($E$3=\"Female\",J974,IF($E$3=\"Senior Citizen\",J981,J988)))","v":5700},null,"Tax Income",null,{"$f":"$E$4","v":1100000},{"$f":"S973","v":10000000}]
[{"$f":"B972+1","v":250001},500000,0.05,{"$f":"B972","v":250000},{"$f":"(B973-B972)*C973","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K967,IF($E$3=\"Female\",K974,IF($E$3=\"Senior Citizen\",K981,K988)))","v":148200},null,5000001,10000000,0.1,{"$f":"IF($T$973<=5000000,0,IF($T$944>5000000,ROUND((S973-5000000)*10%,0),IF($T$944>10000000,ROUND((T972-S973)*15%,0))))","v":0}]
[{"$f":"B973+1","v":500001},1000000,0.2,{"$f":"B973","v":500000},{"$f":"E973+(B974-B973)*C974","v":112500},0,0.04,{"$f":"IF(I972=C976,E975+ROUND((H972-J972),0)*I972,IF(I972=C975,E974+ROUND((H972-J972)*I972,0),IF(I972=C974,E973+ROUND((H972-J972)*I972,0),IF(I972=C973,E972+ROUND((H972-J972)*I972,0),E971+ROUND((H972-J972)*I972,0)))))","v":142500},{"$f":"MIN(K976:L976)","v":0},{"$f":"ROUND(SUM(H974+I974)*M972,0)","v":5700},{"$f":"SUM(H974:J974)","v":148200},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A964,IF($E$3=\"Female\",A971,IF($E$3=\"Senior Citizen\",A978,A985)))","v":"(below 60 years)"},null,{"$f":"S973+1","v":10000001},null,0.15,{"$f":"$T$944-R974+1","v":-9999999.9000000004}]
[{"$f":"B974+1","v":1000001},null,0.3,{"$f":"B974","v":1000000},{"$f":"IF(J972=0,0,E974)","v":112500},0.15,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M969,IF($E$3=\"Female\",M976,IF($E$3=\"Senior Citizen\",M983,M990)))","v":0}]
["Surcharge Limit",null,null,{"$f":"IF(L972=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H969","v":10000000},{"$f":"IF(H972>H976,H972-H976,0)","v":0},{"$f":"IF(I976>0,ROUND(I976*I972,0),0)","v":0},{"$f":"IF(H976>=10000000,Q976+(I976-J976),(I976-J976))","v":281250},{"$f":"IF(H974>0,ROUND(H974*L972,0),0)","v":0},{"$f":"IF(K976>L976,0,L976-K976)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K967,IF($E$3=\"Female\",K974,IF($E$3=\"Senior Citizen\",K981,K988)))","v":148200},{"$f":"W968","v":281250}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H965","v":1100000},{"$f":"VLOOKUP(H979,A979:C983,3)","v":0.3},{"$f":"INDEX(D979:D983,MATCH(I979,C979:C983,0))","v":1000000},{"$f":"INDEX(E979:E983,MATCH(I979,C979:C983,0))","v":110000},{"$f":"IF(H979>10000000,15%,IF(H979>5000000,10%,0%))","v":0},0.04]
[{"$f":"B979+1","v":300001},500000,0.05,{"$f":"B979","v":300000},{"$f":"(B980-B979)*C980","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B980+1","v":500001},1000000,0.2,{"$f":"B980","v":500000},{"$f":"E980+(B981-B980)*C981","v":110000},0,0.04,{"$f":"IF(I979=C983,E982+ROUND((H979-J979),0)*I979,IF(I979=C982,E981+ROUND((H979-J979)*I979,0),IF(I979=C981,E980+ROUND((H979-J979)*I979,0),IF(I979=C980,E979+ROUND((H979-J979)*I979,0),E978+ROUND((H979-J979)*I979,0)))))","v":140000},{"$f":"MIN(K983:L983)","v":0},{"$f":"ROUND(SUM(H981+I981)*M979,0)","v":5600},{"$f":"SUM(H981:J981)","v":145600}]
[{"$f":"B981+1","v":1000001},null,0.3,{"$f":"B981","v":1000000},{"$f":"IF(J979=0,0,E981)","v":110000},0.15,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L979=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H976","v":10000000},{"$f":"IF(H979>H983,H979-H983,0)","v":0},{"$f":"IF(I983>0,ROUND(I983*I979,0),0)","v":0},{"$f":"IF(H983>=10000000,Q983+(I983-J983),(I983-J983))","v":281000},{"$f":"IF(H981>0,ROUND(H981*L979,0),0)","v":0},{"$f":"IF(K983>L983,0,L983-K983)","v":0},null,null,null,{"$f":"W969","v":281000}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H965","v":1100000},{"$f":"VLOOKUP(H986,A986:C990,3)","v":0.3},{"$f":"INDEX(D986:D990,MATCH(I986,C986:C990,0))","v":1000000},{"$f":"INDEX(E986:E990,MATCH(I986,C986:C990,0))","v":100000},{"$f":"IF(H986>10000000,15%,IF(H986>5000000,10%,0%))","v":0},0.04]
[{"$f":"B986+1","v":500001},1000000,0.2,{"$f":"B986","v":500000},{"$f":"(B987-B986)*C987","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B987+1","v":1000001},null,0.3,{"$f":"B987","v":1000000},{"$f":"IF(J986=0,0,E987)","v":100000},0.15,0.04,{"$f":"IF(I986=C990,E989+ROUND((H986-J986),0)*I986,IF(I986=C989,E988+ROUND((H986-J986)*I986,0),IF(I986=C988,E987+ROUND((H986-J986)*I986,0),IF(I986=C987,E986+ROUND((H986-J986)*I986,0),E985+ROUND((H986-J986)*I986,0)))))","v":130000},{"$f":"MIN(K990:L990)","v":0},{"$f":"ROUND(SUM(H988+I988)*M986,0)","v":5200},{"$f":"SUM(H988:J988)","v":135200}]
[null,null,null,null,null,0,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L986=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H983","v":10000000},{"$f":"IF(H986>H990,H986-H990,0)","v":0},{"$f":"IF(I990>0,ROUND(I990*I986,0),0)","v":0},{"$f":"IF(H990>=10000000,Q990+(I990-J990),(I990-J990))","v":13000},{"$f":"IF(H988>0,ROUND(H988*L986,0),0)","v":0},{"$f":"IF(K990>L990,0,L990-K990)","v":0},null,null,null,{"$f":"W970","v":13000}]
[null,null,2019,{"$f":"C991+1","v":2020},null,"2019-20"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C991","v":2019},{"$f":"D991","v":2020},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H994,A994:C998,3)","v":0.3},{"$f":"INDEX(D994:D998,MATCH(I994,C994:C998,0))","v":1000000},{"$f":"INDEX(E994:E998,MATCH(I994,C994:C998,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B994,IF($E$3=\"Female\",B1001,IF($E$3=\"Senior Citizen\",B1008,B1015)))","v":250000},0,{"$f":"O994","v":250000},null,null,null,null,null,null,null,{"$f":"Z993+1","v":5000001},10000000,0.1]
[{"$f":"B994+1","v":250001},500000,0.05,{"$f":"B994","v":250000},{"$f":"(B995-B994)*C995","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O994+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z994+1","v":10000001},20000000,0.15]
[{"$f":"B995+1","v":500001},1000000,0.2,{"$f":"B995","v":500000},{"$f":"E995+(B996-B995)*C996","v":112500},0,0.04,{"$f":"IF(I994=C998,E997+ROUND((H994-J994),0)*I994,IF(I994=C997,E996+ROUND((H994-J994)*I994,0),IF(I994=C996,E995+ROUND((H994-J994)*I994,0),IF(I994=C995,E994+ROUND((H994-J994)*I994,0),E993+ROUND((H994-J994)*I994,0)))))","v":142500},{"$f":"MIN(K998:L998)","v":0},{"$f":"ROUND(SUM(H996+I996)*M994,0)","v":5700},{"$f":"SUM(H996:J996)","v":148200},null,null,{"$f":"O995+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":142500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T996*$S$1001,0)","v":0},{"$f":"ROUND(U996*$W$995,0)","v":0},{"$f":"T996+V996-U996-W996","v":-1170000},{"$f":"Z995+1","v":20000001},50000000,0.25]
[{"$f":"B996+1","v":1000001},null,0.3,{"$f":"B996","v":1000000},{"$f":"IF(J994=0,0,E996)","v":112500},{"$f":"L994","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O996+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":142500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T997*$S$1001,0)","v":0},{"$f":"ROUND(U997*$W$995,0)","v":0},{"$f":"T997+V997-U997-W997","v":-1170000},{"$f":"Z996+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L994=10%,5000000,IF(L994=15%,10000000,IF(L994=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D998","v":50000000},{"$f":"IF(H994>H998,H994-H998,0)","v":0},{"$f":"IF(I998>0,ROUND(I998*I994,0),0)","v":0},{"$f":"IF(H998>=D998,Q998+(I998-J998),(I998-J998))","v":0},{"$f":"IF(H996>0,ROUND(H996*L994,0),0)","v":0},{"$f":"IF(K998>L998,0,L998-K998)","v":0},{"$f":"O997+1","v":1},0,0,{"$f":"W996","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":150000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T998*$S$1001,0)","v":0},{"$f":"ROUND(U998*$W$995,0)","v":0},{"$f":"T998+V998-U998-W998","v":-1160000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H996,IF($E$3=\"Female\",H1003,IF($E$3=\"Senior Citizen\",H1010,H1017)))","v":142500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":130000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T999*$S$1001,0)","v":0},{"$f":"ROUND(U999*$W$995,0)","v":0},{"$f":"T999+V999-U999-W999","v":-1170000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I996,IF($E$3=\"Female\",I1003,IF($E$3=\"Senior Citizen\",I1010,I1017)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H994","v":1100000},{"$f":"VLOOKUP(H1001,A1001:C1005,3)","v":0.3},{"$f":"INDEX(D1001:D1005,MATCH(I1001,C1001:C1005,0))","v":1000000},{"$f":"INDEX(E1001:E1005,MATCH(I1001,C1001:C1005,0))","v":112500},{"$f":"L994","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J996,IF($E$3=\"Female\",J1003,IF($E$3=\"Senior Citizen\",J1010,J1017)))","v":5700},null,"Tax Income",{"$f":"L994","v":0},{"$f":"$E$4","v":1100000},{"$f":"IF($S$1001=T1006,S1005,IF(S1001=T1005,S1004,IF(S1001=T1004,S1003,S1002)))","v":5000000}]
[{"$f":"B1001+1","v":250001},500000,0.05,{"$f":"B1001","v":250000},{"$f":"(B1002-B1001)*C1002","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K996,IF($E$3=\"Female\",K1003,IF($E$3=\"Senior Citizen\",K1010,K1017)))","v":148200},null,0,5000000,0,{"$f":"S1004","v":20000000}]
[{"$f":"B1002+1","v":500001},1000000,0.2,{"$f":"B1002","v":500000},{"$f":"E1002+(B1003-B1002)*C1003","v":112500},0,0.04,{"$f":"IF(I1001=C1005,E1004+ROUND((H1001-J1001),0)*I1001,IF(I1001=C1004,E1003+ROUND((H1001-J1001)*I1001,0),IF(I1001=C1003,E1002+ROUND((H1001-J1001)*I1001,0),IF(I1001=C1002,E1001+ROUND((H1001-J1001)*I1001,0),E1000+ROUND((H1001-J1001)*I1001,0)))))","v":142500},{"$f":"MIN(K1005:L1005)","v":0},{"$f":"ROUND(SUM(H1003+I1003)*M1001,0)","v":5700},{"$f":"SUM(H1003:J1003)","v":148200},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A993,IF($E$3=\"Female\",A1000,IF($E$3=\"Senior Citizen\",A1007,A1014)))","v":"(below 60 years)"},null,{"$f":"S1002+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1003+1","v":-3900000}]
[{"$f":"B1003+1","v":1000001},null,0.3,{"$f":"B1003","v":1000000},{"$f":"IF(J1001=0,0,E1003)","v":112500},{"$f":"L1001","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M998,IF($E$3=\"Female\",M1005,IF($E$3=\"Senior Citizen\",M1012,M1019)))","v":0},null,{"$f":"S1003+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1001=10%,5000000,IF(L1001=15%,10000000,IF(L1001=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H998","v":50000000},{"$f":"IF(H1001>H1005,H1001-H1005,0)","v":0},{"$f":"IF(I1005>0,ROUND(I1005*I1001,0),0)","v":0},{"$f":"IF(H1005>=D1005,Q1005+(I1005-J1005),(I1005-J1005))","v":0},{"$f":"IF(H1003>0,ROUND(H1003*L1001,0),0)","v":0},{"$f":"IF(K1005>L1005,0,L1005-K1005)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K996,IF($E$3=\"Female\",K1003,IF($E$3=\"Senior Citizen\",K1010,K1017)))","v":148200},{"$f":"W997","v":0},{"$f":"S1004+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1005+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H994","v":1100000},{"$f":"VLOOKUP(H1008,A1008:C1012,3)","v":0.3},{"$f":"INDEX(D1008:D1012,MATCH(I1008,C1008:C1012,0))","v":1000000},{"$f":"INDEX(E1008:E1012,MATCH(I1008,C1008:C1012,0))","v":110000},{"$f":"L994","v":0},0.04]
[{"$f":"B1008+1","v":300001},500000,0.05,{"$f":"B1008","v":300000},{"$f":"(B1009-B1008)*C1009","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1009+1","v":500001},1000000,0.2,{"$f":"B1009","v":500000},{"$f":"E1009+(B1010-B1009)*C1010","v":110000},0,0.04,{"$f":"IF(I1008=C1012,E1011+ROUND((H1008-J1008),0)*I1008,IF(I1008=C1011,E1010+ROUND((H1008-J1008)*I1008,0),IF(I1008=C1010,E1009+ROUND((H1008-J1008)*I1008,0),IF(I1008=C1009,E1008+ROUND((H1008-J1008)*I1008,0),E1007+ROUND((H1008-J1008)*I1008,0)))))","v":140000},{"$f":"MIN(K1012:L1012)","v":0},{"$f":"ROUND(SUM(H1010+I1010)*M1008,0)","v":5600},{"$f":"SUM(H1010:J1010)","v":145600}]
[{"$f":"B1010+1","v":1000001},null,0.3,{"$f":"B1010","v":1000000},{"$f":"IF(J1008=0,0,E1010)","v":110000},{"$f":"L1008","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1008=10%,5000000,IF(L1008=15%,10000000,IF(L1008=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1005","v":50000000},{"$f":"IF(H1008>H1012,H1008-H1012,0)","v":0},{"$f":"IF(I1012>0,ROUND(I1012*I1008,0),0)","v":0},{"$f":"IF(H1012>=D1012,Q1012+(I1012-J1012),(I1012-J1012))","v":0},{"$f":"IF(H1010>0,ROUND(H1010*L1008,0),0)","v":0},{"$f":"IF(K1012>L1012,0,L1012-K1012)","v":0},null,null,null,{"$f":"W998","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H994","v":1100000},{"$f":"VLOOKUP(H1015,A1015:C1019,3)","v":0.3},{"$f":"INDEX(D1015:D1019,MATCH(I1015,C1015:C1019,0))","v":1000000},{"$f":"INDEX(E1015:E1019,MATCH(I1015,C1015:C1019,0))","v":100000},{"$f":"L994","v":0},0.04]
[{"$f":"B1015+1","v":500001},1000000,0.2,{"$f":"B1015","v":500000},{"$f":"(B1016-B1015)*C1016","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1016+1","v":1000001},null,0.3,{"$f":"B1016","v":1000000},{"$f":"IF(J1015=0,0,E1016)","v":100000},0,0.04,{"$f":"IF(I1015=C1019,E1018+ROUND((H1015-J1015),0)*I1015,IF(I1015=C1018,E1017+ROUND((H1015-J1015)*I1015,0),IF(I1015=C1017,E1016+ROUND((H1015-J1015)*I1015,0),IF(I1015=C1016,E1015+ROUND((H1015-J1015)*I1015,0),E1014+ROUND((H1015-J1015)*I1015,0)))))","v":130000},{"$f":"MIN(K1019:L1019)","v":0},{"$f":"ROUND(SUM(H1017+I1017)*M1015,0)","v":5200},{"$f":"SUM(H1017:J1017)","v":135200}]
[null,null,null,null,null,{"$f":"L1015","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1015=10%,5000000,IF(L1015=15%,10000000,IF(L1015=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1012","v":50000000},{"$f":"IF(H1015>H1019,H1015-H1019,0)","v":0},{"$f":"IF(I1019>0,ROUND(I1019*I1015,0),0)","v":0},{"$f":"IF(H1019>=D1019,Q1019+(I1019-J1019),(I1019-J1019))","v":0},{"$f":"IF(H1017>0,ROUND(H1017*L1015,0),0)","v":0},{"$f":"IF(K1019>L1019,0,L1019-K1019)","v":0},null,null,null,{"$f":"W999","v":0}]
[null,null,2020,{"$f":"C1020+1","v":2021},null,"2020-21"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1020","v":2020},{"$f":"D1020","v":2021},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H1023,A1023:C1027,3)","v":0.3},{"$f":"INDEX(D1023:D1027,MATCH(I1023,C1023:C1027,0))","v":1000000},{"$f":"INDEX(E1023:E1027,MATCH(I1023,C1023:C1027,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1023,IF($E$3=\"Female\",B1030,IF($E$3=\"Senior Citizen\",B1037,B1044)))","v":250000},0,{"$f":"O1023","v":250000},null,null,null,null,null,null,null,{"$f":"Z1022+1","v":5000001},10000000,0.1]
[{"$f":"B1023+1","v":250001},500000,0.05,{"$f":"B1023","v":250000},{"$f":"(B1024-B1023)*C1024","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1023+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1023+1","v":10000001},20000000,0.15]
[{"$f":"B1024+1","v":500001},1000000,0.2,{"$f":"B1024","v":500000},{"$f":"E1024+(B1025-B1024)*C1025","v":112500},0,0.04,{"$f":"IF(I1023=C1027,E1026+ROUND((H1023-J1023),0)*I1023,IF(I1023=C1026,E1025+ROUND((H1023-J1023)*I1023,0),IF(I1023=C1025,E1024+ROUND((H1023-J1023)*I1023,0),IF(I1023=C1024,E1023+ROUND((H1023-J1023)*I1023,0),E1022+ROUND((H1023-J1023)*I1023,0)))))","v":142500},{"$f":"MIN(K1027:L1027)","v":0},{"$f":"ROUND(SUM(H1025+I1025)*M1023,0)","v":5700},{"$f":"SUM(H1025:J1025)","v":148200},null,null,{"$f":"O1024+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":142500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1025*$S$1001,0)","v":0},{"$f":"ROUND(U1025*$W$995,0)","v":0},{"$f":"T1025+V1025-U1025-W1025","v":-1170000},{"$f":"Z1024+1","v":20000001},50000000,0.25]
[{"$f":"B1025+1","v":1000001},null,0.3,{"$f":"B1025","v":1000000},{"$f":"IF(J1023=0,0,E1025)","v":112500},{"$f":"L1023","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1025+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":142500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1026*$S$1001,0)","v":0},{"$f":"ROUND(U1026*$W$995,0)","v":0},{"$f":"T1026+V1026-U1026-W1026","v":-1170000},{"$f":"Z1025+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1023=10%,5000000,IF(L1023=15%,10000000,IF(L1023=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1027","v":50000000},{"$f":"IF(H1023>H1027,H1023-H1027,0)","v":0},{"$f":"IF(I1027>0,ROUND(I1027*I1023,0),0)","v":0},{"$f":"IF(H1027>=D1027,Q1027+(I1027-J1027),(I1027-J1027))","v":0},{"$f":"IF(H1025>0,ROUND(H1025*L1023,0),0)","v":0},{"$f":"IF(K1027>L1027,0,L1027-K1027)","v":0},{"$f":"O1026+1","v":1},0,0,{"$f":"W1025","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":150000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1027*$S$1001,0)","v":0},{"$f":"ROUND(U1027*$W$995,0)","v":0},{"$f":"T1027+V1027-U1027-W1027","v":-1160000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1025,IF($E$3=\"Female\",H1032,IF($E$3=\"Senior Citizen\",H1039,H1046)))","v":142500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":130000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1028*$S$1001,0)","v":0},{"$f":"ROUND(U1028*$W$995,0)","v":0},{"$f":"T1028+V1028-U1028-W1028","v":-1170000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1025,IF($E$3=\"Female\",I1032,IF($E$3=\"Senior Citizen\",I1039,I1046)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1023","v":1100000},{"$f":"VLOOKUP(H1030,A1030:C1034,3)","v":0.3},{"$f":"INDEX(D1030:D1034,MATCH(I1030,C1030:C1034,0))","v":1000000},{"$f":"INDEX(E1030:E1034,MATCH(I1030,C1030:C1034,0))","v":112500},{"$f":"L1023","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1025,IF($E$3=\"Female\",J1032,IF($E$3=\"Senior Citizen\",J1039,J1046)))","v":5700},null,"Tax Income",{"$f":"L1023","v":0},{"$f":"$E$4","v":1100000},{"$f":"IF($S$1001=T1035,S1034,IF(S1030=T1034,S1033,IF(S1030=T1033,S1032,S1031)))","v":5000000}]
[{"$f":"B1030+1","v":250001},500000,0.05,{"$f":"B1030","v":250000},{"$f":"(B1031-B1030)*C1031","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1025,IF($E$3=\"Female\",K1032,IF($E$3=\"Senior Citizen\",K1039,K1046)))","v":148200},null,0,5000000,0,{"$f":"S1033","v":20000000}]
[{"$f":"B1031+1","v":500001},1000000,0.2,{"$f":"B1031","v":500000},{"$f":"E1031+(B1032-B1031)*C1032","v":112500},0,0.04,{"$f":"IF(I1030=C1034,E1033+ROUND((H1030-J1030),0)*I1030,IF(I1030=C1033,E1032+ROUND((H1030-J1030)*I1030,0),IF(I1030=C1032,E1031+ROUND((H1030-J1030)*I1030,0),IF(I1030=C1031,E1030+ROUND((H1030-J1030)*I1030,0),E1029+ROUND((H1030-J1030)*I1030,0)))))","v":142500},{"$f":"MIN(K1034:L1034)","v":0},{"$f":"ROUND(SUM(H1032+I1032)*M1030,0)","v":5700},{"$f":"SUM(H1032:J1032)","v":148200},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1022,IF($E$3=\"Female\",A1029,IF($E$3=\"Senior Citizen\",A1036,A1043)))","v":"(below 60 years)"},null,{"$f":"S1031+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1032+1","v":-3900000}]
[{"$f":"B1032+1","v":1000001},null,0.3,{"$f":"B1032","v":1000000},{"$f":"IF(J1030=0,0,E1032)","v":112500},{"$f":"L1030","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1027,IF($E$3=\"Female\",M1034,IF($E$3=\"Senior Citizen\",M1041,M1048)))","v":0},null,{"$f":"S1032+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1030=10%,5000000,IF(L1030=15%,10000000,IF(L1030=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1027","v":50000000},{"$f":"IF(H1030>H1034,H1030-H1034,0)","v":0},{"$f":"IF(I1034>0,ROUND(I1034*I1030,0),0)","v":0},{"$f":"IF(H1034>=D1034,Q1034+(I1034-J1034),(I1034-J1034))","v":0},{"$f":"IF(H1032>0,ROUND(H1032*L1030,0),0)","v":0},{"$f":"IF(K1034>L1034,0,L1034-K1034)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1025,IF($E$3=\"Female\",K1032,IF($E$3=\"Senior Citizen\",K1039,K1046)))","v":148200},{"$f":"W1026","v":0},{"$f":"S1033+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1034+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1023","v":1100000},{"$f":"VLOOKUP(H1037,A1037:C1041,3)","v":0.3},{"$f":"INDEX(D1037:D1041,MATCH(I1037,C1037:C1041,0))","v":1000000},{"$f":"INDEX(E1037:E1041,MATCH(I1037,C1037:C1041,0))","v":110000},{"$f":"L1023","v":0},0.04]
[{"$f":"B1037+1","v":300001},500000,0.05,{"$f":"B1037","v":300000},{"$f":"(B1038-B1037)*C1038","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1038+1","v":500001},1000000,0.2,{"$f":"B1038","v":500000},{"$f":"E1038+(B1039-B1038)*C1039","v":110000},0,0.04,{"$f":"IF(I1037=C1041,E1040+ROUND((H1037-J1037),0)*I1037,IF(I1037=C1040,E1039+ROUND((H1037-J1037)*I1037,0),IF(I1037=C1039,E1038+ROUND((H1037-J1037)*I1037,0),IF(I1037=C1038,E1037+ROUND((H1037-J1037)*I1037,0),E1036+ROUND((H1037-J1037)*I1037,0)))))","v":140000},{"$f":"MIN(K1041:L1041)","v":0},{"$f":"ROUND(SUM(H1039+I1039)*M1037,0)","v":5600},{"$f":"SUM(H1039:J1039)","v":145600}]
[{"$f":"B1039+1","v":1000001},null,0.3,{"$f":"B1039","v":1000000},{"$f":"IF(J1037=0,0,E1039)","v":110000},{"$f":"L1037","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1037=10%,5000000,IF(L1037=15%,10000000,IF(L1037=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1034","v":50000000},{"$f":"IF(H1037>H1041,H1037-H1041,0)","v":0},{"$f":"IF(I1041>0,ROUND(I1041*I1037,0),0)","v":0},{"$f":"IF(H1041>=D1041,Q1041+(I1041-J1041),(I1041-J1041))","v":0},{"$f":"IF(H1039>0,ROUND(H1039*L1037,0),0)","v":0},{"$f":"IF(K1041>L1041,0,L1041-K1041)","v":0},null,null,null,{"$f":"W1027","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1023","v":1100000},{"$f":"VLOOKUP(H1044,A1044:C1048,3)","v":0.3},{"$f":"INDEX(D1044:D1048,MATCH(I1044,C1044:C1048,0))","v":1000000},{"$f":"INDEX(E1044:E1048,MATCH(I1044,C1044:C1048,0))","v":100000},{"$f":"L1023","v":0},0.04]
[{"$f":"B1044+1","v":500001},1000000,0.2,{"$f":"B1044","v":500000},{"$f":"(B1045-B1044)*C1045","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1045+1","v":1000001},null,0.3,{"$f":"B1045","v":1000000},{"$f":"IF(J1044=0,0,E1045)","v":100000},0,0.04,{"$f":"IF(I1044=C1048,E1047+ROUND((H1044-J1044),0)*I1044,IF(I1044=C1047,E1046+ROUND((H1044-J1044)*I1044,0),IF(I1044=C1046,E1045+ROUND((H1044-J1044)*I1044,0),IF(I1044=C1045,E1044+ROUND((H1044-J1044)*I1044,0),E1043+ROUND((H1044-J1044)*I1044,0)))))","v":130000},{"$f":"MIN(K1048:L1048)","v":0},{"$f":"ROUND(SUM(H1046+I1046)*M1044,0)","v":5200},{"$f":"SUM(H1046:J1046)","v":135200}]
[null,null,null,null,null,{"$f":"L1044","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1044=10%,5000000,IF(L1044=15%,10000000,IF(L1044=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1041","v":50000000},{"$f":"IF(H1044>H1048,H1044-H1048,0)","v":0},{"$f":"IF(I1048>0,ROUND(I1048*I1044,0),0)","v":0},{"$f":"IF(H1048>=D1048,Q1048+(I1048-J1048),(I1048-J1048))","v":0},{"$f":"IF(H1046>0,ROUND(H1046*L1044,0),0)","v":0},{"$f":"IF(K1048>L1048,0,L1048-K1048)","v":0},null,null,null,{"$f":"W1028","v":0}]
[null,null,2021,{"$f":"C1049+1","v":2022},null,"2021-22"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1049","v":2021},{"$f":"D1049","v":2022},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H1052,A1052:C1056,3)","v":0.3},{"$f":"INDEX(D1052:D1056,MATCH(I1052,C1052:C1056,0))","v":1000000},{"$f":"INDEX(E1052:E1056,MATCH(I1052,C1052:C1056,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1052,IF($E$3=\"Female\",B1059,IF($E$3=\"Senior Citizen\",B1066,B1073)))","v":250000},0,{"$f":"O1052","v":250000},null,null,null,null,null,null,null,{"$f":"Z1051+1","v":5000001},10000000,0.1]
[{"$f":"B1052+1","v":250001},500000,0.05,{"$f":"B1052","v":250000},{"$f":"(B1053-B1052)*C1053","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1052+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1052+1","v":10000001},20000000,0.15]
[{"$f":"B1053+1","v":500001},1000000,0.2,{"$f":"B1053","v":500000},{"$f":"E1053+(B1054-B1053)*C1054","v":112500},0,0.04,{"$f":"IF(I1052=C1056,E1055+ROUND((H1052-J1052),0)*I1052,IF(I1052=C1055,E1054+ROUND((H1052-J1052)*I1052,0),IF(I1052=C1054,E1053+ROUND((H1052-J1052)*I1052,0),IF(I1052=C1053,E1052+ROUND((H1052-J1052)*I1052,0),E1051+ROUND((H1052-J1052)*I1052,0)))))","v":142500},{"$f":"MIN(K1056:L1056)","v":0},{"$f":"ROUND(SUM(H1054+I1054)*M1052,0)","v":5700},{"$f":"SUM(H1054:J1054)","v":148200},null,null,{"$f":"O1053+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":142500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1054*$S$1001,0)","v":0},{"$f":"ROUND(U1054*$W$995,0)","v":0},{"$f":"T1054+V1054-U1054-W1054","v":-1170000},{"$f":"Z1053+1","v":20000001},50000000,0.25]
[{"$f":"B1054+1","v":1000001},null,0.3,{"$f":"B1054","v":1000000},{"$f":"IF(J1052=0,0,E1054)","v":112500},{"$f":"L1052","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1054+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":142500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1055*$S$1001,0)","v":0},{"$f":"ROUND(U1055*$W$995,0)","v":0},{"$f":"T1055+V1055-U1055-W1055","v":-1170000},{"$f":"Z1054+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1052=10%,5000000,IF(L1052=15%,10000000,IF(L1052=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1056","v":50000000},{"$f":"IF(H1052>H1056,H1052-H1056,0)","v":0},{"$f":"IF(I1056>0,ROUND(I1056*I1052,0),0)","v":0},{"$f":"IF(H1056>=D1056,Q1056+(I1056-J1056),(I1056-J1056))","v":0},{"$f":"IF(H1054>0,ROUND(H1054*L1052,0),0)","v":0},{"$f":"IF(K1056>L1056,0,L1056-K1056)","v":0},{"$f":"O1055+1","v":1},0,0,{"$f":"W1054","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":150000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1056*$S$1001,0)","v":0},{"$f":"ROUND(U1056*$W$995,0)","v":0},{"$f":"T1056+V1056-U1056-W1056","v":-1160000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1054,IF($E$3=\"Female\",H1061,IF($E$3=\"Senior Citizen\",H1068,H1075)))","v":142500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":130000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1057*$S$1001,0)","v":0},{"$f":"ROUND(U1057*$W$995,0)","v":0},{"$f":"T1057+V1057-U1057-W1057","v":-1170000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1054,IF($E$3=\"Female\",I1061,IF($E$3=\"Senior Citizen\",I1068,I1075)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1052","v":1100000},{"$f":"VLOOKUP(H1059,A1059:C1063,3)","v":0.3},{"$f":"INDEX(D1059:D1063,MATCH(I1059,C1059:C1063,0))","v":1000000},{"$f":"INDEX(E1059:E1063,MATCH(I1059,C1059:C1063,0))","v":112500},{"$f":"L1052","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1054,IF($E$3=\"Female\",J1061,IF($E$3=\"Senior Citizen\",J1068,J1075)))","v":5700},null,"Tax Income",{"$f":"L1052","v":0},{"$f":"$E$4","v":1100000},{"$f":"IF($S$1001=T1064,S1063,IF(S1059=T1063,S1062,IF(S1059=T1062,S1061,S1060)))","v":5000000}]
[{"$f":"B1059+1","v":250001},500000,0.05,{"$f":"B1059","v":250000},{"$f":"(B1060-B1059)*C1060","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1054,IF($E$3=\"Female\",K1061,IF($E$3=\"Senior Citizen\",K1068,K1075)))","v":148200},null,0,5000000,0,{"$f":"S1062","v":20000000}]
[{"$f":"B1060+1","v":500001},1000000,0.2,{"$f":"B1060","v":500000},{"$f":"E1060+(B1061-B1060)*C1061","v":112500},0,0.04,{"$f":"IF(I1059=C1063,E1062+ROUND((H1059-J1059),0)*I1059,IF(I1059=C1062,E1061+ROUND((H1059-J1059)*I1059,0),IF(I1059=C1061,E1060+ROUND((H1059-J1059)*I1059,0),IF(I1059=C1060,E1059+ROUND((H1059-J1059)*I1059,0),E1058+ROUND((H1059-J1059)*I1059,0)))))","v":142500},{"$f":"MIN(K1063:L1063)","v":0},{"$f":"ROUND(SUM(H1061+I1061)*M1059,0)","v":5700},{"$f":"SUM(H1061:J1061)","v":148200},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1051,IF($E$3=\"Female\",A1058,IF($E$3=\"Senior Citizen\",A1065,A1072)))","v":"(below 60 years)"},null,{"$f":"S1060+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1061+1","v":-3900000}]
[{"$f":"B1061+1","v":1000001},null,0.3,{"$f":"B1061","v":1000000},{"$f":"IF(J1059=0,0,E1061)","v":112500},{"$f":"L1059","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1056,IF($E$3=\"Female\",M1063,IF($E$3=\"Senior Citizen\",M1070,M1077)))","v":0},null,{"$f":"S1061+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1059=10%,5000000,IF(L1059=15%,10000000,IF(L1059=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1056","v":50000000},{"$f":"IF(H1059>H1063,H1059-H1063,0)","v":0},{"$f":"IF(I1063>0,ROUND(I1063*I1059,0),0)","v":0},{"$f":"IF(H1063>=D1063,Q1063+(I1063-J1063),(I1063-J1063))","v":0},{"$f":"IF(H1061>0,ROUND(H1061*L1059,0),0)","v":0},{"$f":"IF(K1063>L1063,0,L1063-K1063)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1054,IF($E$3=\"Female\",K1061,IF($E$3=\"Senior Citizen\",K1068,K1075)))","v":148200},{"$f":"W1055","v":0},{"$f":"S1062+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1063+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1052","v":1100000},{"$f":"VLOOKUP(H1066,A1066:C1070,3)","v":0.3},{"$f":"INDEX(D1066:D1070,MATCH(I1066,C1066:C1070,0))","v":1000000},{"$f":"INDEX(E1066:E1070,MATCH(I1066,C1066:C1070,0))","v":110000},{"$f":"L1052","v":0},0.04]
[{"$f":"B1066+1","v":300001},500000,0.05,{"$f":"B1066","v":300000},{"$f":"(B1067-B1066)*C1067","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1067+1","v":500001},1000000,0.2,{"$f":"B1067","v":500000},{"$f":"E1067+(B1068-B1067)*C1068","v":110000},0,0.04,{"$f":"IF(I1066=C1070,E1069+ROUND((H1066-J1066),0)*I1066,IF(I1066=C1069,E1068+ROUND((H1066-J1066)*I1066,0),IF(I1066=C1068,E1067+ROUND((H1066-J1066)*I1066,0),IF(I1066=C1067,E1066+ROUND((H1066-J1066)*I1066,0),E1065+ROUND((H1066-J1066)*I1066,0)))))","v":140000},{"$f":"MIN(K1070:L1070)","v":0},{"$f":"ROUND(SUM(H1068+I1068)*M1066,0)","v":5600},{"$f":"SUM(H1068:J1068)","v":145600}]
[{"$f":"B1068+1","v":1000001},null,0.3,{"$f":"B1068","v":1000000},{"$f":"IF(J1066=0,0,E1068)","v":110000},{"$f":"L1066","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1066=10%,5000000,IF(L1066=15%,10000000,IF(L1066=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1063","v":50000000},{"$f":"IF(H1066>H1070,H1066-H1070,0)","v":0},{"$f":"IF(I1070>0,ROUND(I1070*I1066,0),0)","v":0},{"$f":"IF(H1070>=D1070,Q1070+(I1070-J1070),(I1070-J1070))","v":0},{"$f":"IF(H1068>0,ROUND(H1068*L1066,0),0)","v":0},{"$f":"IF(K1070>L1070,0,L1070-K1070)","v":0},null,null,null,{"$f":"W1056","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1052","v":1100000},{"$f":"VLOOKUP(H1073,A1073:C1077,3)","v":0.3},{"$f":"INDEX(D1073:D1077,MATCH(I1073,C1073:C1077,0))","v":1000000},{"$f":"INDEX(E1073:E1077,MATCH(I1073,C1073:C1077,0))","v":100000},{"$f":"L1052","v":0},0.04]
[{"$f":"B1073+1","v":500001},1000000,0.2,{"$f":"B1073","v":500000},{"$f":"(B1074-B1073)*C1074","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1074+1","v":1000001},null,0.3,{"$f":"B1074","v":1000000},{"$f":"IF(J1073=0,0,E1074)","v":100000},0,0.04,{"$f":"IF(I1073=C1077,E1076+ROUND((H1073-J1073),0)*I1073,IF(I1073=C1076,E1075+ROUND((H1073-J1073)*I1073,0),IF(I1073=C1075,E1074+ROUND((H1073-J1073)*I1073,0),IF(I1073=C1074,E1073+ROUND((H1073-J1073)*I1073,0),E1072+ROUND((H1073-J1073)*I1073,0)))))","v":130000},{"$f":"MIN(K1077:L1077)","v":0},{"$f":"ROUND(SUM(H1075+I1075)*M1073,0)","v":5200},{"$f":"SUM(H1075:J1075)","v":135200}]
[null,null,null,null,null,{"$f":"L1073","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1073=10%,5000000,IF(L1073=15%,10000000,IF(L1073=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1070","v":50000000},{"$f":"IF(H1073>H1077,H1073-H1077,0)","v":0},{"$f":"IF(I1077>0,ROUND(I1077*I1073,0),0)","v":0},{"$f":"IF(H1077>=D1077,Q1077+(I1077-J1077),(I1077-J1077))","v":0},{"$f":"IF(H1075>0,ROUND(H1075*L1073,0),0)","v":0},{"$f":"IF(K1077>L1077,0,L1077-K1077)","v":0},null,null,null,{"$f":"W1057","v":0}]
[null,null,2022,{"$f":"C1078+1","v":2023},null,"2022-23"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1078","v":2022},{"$f":"D1078","v":2023},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H1081,A1081:C1085,3)","v":0.3},{"$f":"INDEX(D1081:D1085,MATCH(I1081,C1081:C1085,0))","v":1000000},{"$f":"INDEX(E1081:E1085,MATCH(I1081,C1081:C1085,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1081,IF($E$3=\"Female\",B1088,IF($E$3=\"Senior Citizen\",B1095,B1102)))","v":250000},0,{"$f":"O1081","v":250000},null,null,null,null,null,null,null,{"$f":"Z1080+1","v":5000001},10000000,0.1]
[{"$f":"B1081+1","v":250001},500000,0.05,{"$f":"B1081","v":250000},{"$f":"(B1082-B1081)*C1082","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1081+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1081+1","v":10000001},20000000,0.15]
[{"$f":"B1082+1","v":500001},1000000,0.2,{"$f":"B1082","v":500000},{"$f":"E1082+(B1083-B1082)*C1083","v":112500},0,0.04,{"$f":"IF(I1081=C1085,E1084+ROUND((H1081-J1081),0)*I1081,IF(I1081=C1084,E1083+ROUND((H1081-J1081)*I1081,0),IF(I1081=C1083,E1082+ROUND((H1081-J1081)*I1081,0),IF(I1081=C1082,E1081+ROUND((H1081-J1081)*I1081,0),E1080+ROUND((H1081-J1081)*I1081,0)))))","v":142500},{"$f":"MIN(K1085:L1085)","v":0},{"$f":"ROUND(SUM(H1083+I1083)*M1081,0)","v":5700},{"$f":"SUM(H1083:J1083)","v":148200},null,null,{"$f":"O1082+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":142500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1083*$S$1001,0)","v":0},{"$f":"ROUND(U1083*$W$995,0)","v":0},{"$f":"T1083+V1083-U1083-W1083","v":-1170000},{"$f":"Z1082+1","v":20000001},50000000,0.25]
[{"$f":"B1083+1","v":1000001},null,0.3,{"$f":"B1083","v":1000000},{"$f":"IF(J1081=0,0,E1083)","v":112500},{"$f":"L1081","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1083+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":142500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1084*$S$1001,0)","v":0},{"$f":"ROUND(U1084*$W$995,0)","v":0},{"$f":"T1084+V1084-U1084-W1084","v":-1170000},{"$f":"Z1083+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1081=10%,5000000,IF(L1081=15%,10000000,IF(L1081=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1085","v":50000000},{"$f":"IF(H1081>H1085,H1081-H1085,0)","v":0},{"$f":"IF(I1085>0,ROUND(I1085*I1081,0),0)","v":0},{"$f":"IF(H1085>=D1085,Q1085+(I1085-J1085),(I1085-J1085))","v":0},{"$f":"IF(H1083>0,ROUND(H1083*L1081,0),0)","v":0},{"$f":"IF(K1085>L1085,0,L1085-K1085)","v":0},{"$f":"O1084+1","v":1},0,0,{"$f":"W1083","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":150000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1085*$S$1001,0)","v":0},{"$f":"ROUND(U1085*$W$995,0)","v":0},{"$f":"T1085+V1085-U1085-W1085","v":-1160000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1083,IF($E$3=\"Female\",H1090,IF($E$3=\"Senior Citizen\",H1097,H1104)))","v":142500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":130000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1086*$S$1001,0)","v":0},{"$f":"ROUND(U1086*$W$995,0)","v":0},{"$f":"T1086+V1086-U1086-W1086","v":-1170000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1083,IF($E$3=\"Female\",I1090,IF($E$3=\"Senior Citizen\",I1097,I1104)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1081","v":1100000},{"$f":"VLOOKUP(H1088,A1088:C1092,3)","v":0.3},{"$f":"INDEX(D1088:D1092,MATCH(I1088,C1088:C1092,0))","v":1000000},{"$f":"INDEX(E1088:E1092,MATCH(I1088,C1088:C1092,0))","v":112500},{"$f":"L1081","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1083,IF($E$3=\"Female\",J1090,IF($E$3=\"Senior Citizen\",J1097,J1104)))","v":5700},null,"Tax Income",{"$f":"L1081","v":0},{"$f":"$E$4","v":1100000},{"$f":"IF($S$1001=T1093,S1092,IF(S1088=T1092,S1091,IF(S1088=T1091,S1090,S1089)))","v":5000000}]
[{"$f":"B1088+1","v":250001},500000,0.05,{"$f":"B1088","v":250000},{"$f":"(B1089-B1088)*C1089","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1083,IF($E$3=\"Female\",K1090,IF($E$3=\"Senior Citizen\",K1097,K1104)))","v":148200},null,0,5000000,0,{"$f":"S1091","v":20000000}]
[{"$f":"B1089+1","v":500001},1000000,0.2,{"$f":"B1089","v":500000},{"$f":"E1089+(B1090-B1089)*C1090","v":112500},0,0.04,{"$f":"IF(I1088=C1092,E1091+ROUND((H1088-J1088),0)*I1088,IF(I1088=C1091,E1090+ROUND((H1088-J1088)*I1088,0),IF(I1088=C1090,E1089+ROUND((H1088-J1088)*I1088,0),IF(I1088=C1089,E1088+ROUND((H1088-J1088)*I1088,0),E1087+ROUND((H1088-J1088)*I1088,0)))))","v":142500},{"$f":"MIN(K1092:L1092)","v":0},{"$f":"ROUND(SUM(H1090+I1090)*M1088,0)","v":5700},{"$f":"SUM(H1090:J1090)","v":148200},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1080,IF($E$3=\"Female\",A1087,IF($E$3=\"Senior Citizen\",A1094,A1101)))","v":"(below 60 years)"},null,{"$f":"S1089+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1090+1","v":-3900000}]
[{"$f":"B1090+1","v":1000001},null,0.3,{"$f":"B1090","v":1000000},{"$f":"IF(J1088=0,0,E1090)","v":112500},{"$f":"L1088","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1085,IF($E$3=\"Female\",M1092,IF($E$3=\"Senior Citizen\",M1099,M1106)))","v":0},null,{"$f":"S1090+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1088=10%,5000000,IF(L1088=15%,10000000,IF(L1088=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1085","v":50000000},{"$f":"IF(H1088>H1092,H1088-H1092,0)","v":0},{"$f":"IF(I1092>0,ROUND(I1092*I1088,0),0)","v":0},{"$f":"IF(H1092>=D1092,Q1092+(I1092-J1092),(I1092-J1092))","v":0},{"$f":"IF(H1090>0,ROUND(H1090*L1088,0),0)","v":0},{"$f":"IF(K1092>L1092,0,L1092-K1092)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1083,IF($E$3=\"Female\",K1090,IF($E$3=\"Senior Citizen\",K1097,K1104)))","v":148200},{"$f":"W1084","v":0},{"$f":"S1091+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1092+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1081","v":1100000},{"$f":"VLOOKUP(H1095,A1095:C1099,3)","v":0.3},{"$f":"INDEX(D1095:D1099,MATCH(I1095,C1095:C1099,0))","v":1000000},{"$f":"INDEX(E1095:E1099,MATCH(I1095,C1095:C1099,0))","v":110000},{"$f":"L1081","v":0},0.04]
[{"$f":"B1095+1","v":300001},500000,0.05,{"$f":"B1095","v":300000},{"$f":"(B1096-B1095)*C1096","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1096+1","v":500001},1000000,0.2,{"$f":"B1096","v":500000},{"$f":"E1096+(B1097-B1096)*C1097","v":110000},0,0.04,{"$f":"IF(I1095=C1099,E1098+ROUND((H1095-J1095),0)*I1095,IF(I1095=C1098,E1097+ROUND((H1095-J1095)*I1095,0),IF(I1095=C1097,E1096+ROUND((H1095-J1095)*I1095,0),IF(I1095=C1096,E1095+ROUND((H1095-J1095)*I1095,0),E1094+ROUND((H1095-J1095)*I1095,0)))))","v":140000},{"$f":"MIN(K1099:L1099)","v":0},{"$f":"ROUND(SUM(H1097+I1097)*M1095,0)","v":5600},{"$f":"SUM(H1097:J1097)","v":145600}]
[{"$f":"B1097+1","v":1000001},null,0.3,{"$f":"B1097","v":1000000},{"$f":"IF(J1095=0,0,E1097)","v":110000},{"$f":"L1095","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1095=10%,5000000,IF(L1095=15%,10000000,IF(L1095=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1092","v":50000000},{"$f":"IF(H1095>H1099,H1095-H1099,0)","v":0},{"$f":"IF(I1099>0,ROUND(I1099*I1095,0),0)","v":0},{"$f":"IF(H1099>=D1099,Q1099+(I1099-J1099),(I1099-J1099))","v":0},{"$f":"IF(H1097>0,ROUND(H1097*L1095,0),0)","v":0},{"$f":"IF(K1099>L1099,0,L1099-K1099)","v":0},null,null,null,{"$f":"W1085","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1081","v":1100000},{"$f":"VLOOKUP(H1102,A1102:C1106,3)","v":0.3},{"$f":"INDEX(D1102:D1106,MATCH(I1102,C1102:C1106,0))","v":1000000},{"$f":"INDEX(E1102:E1106,MATCH(I1102,C1102:C1106,0))","v":100000},{"$f":"L1081","v":0},0.04]
[{"$f":"B1102+1","v":500001},1000000,0.2,{"$f":"B1102","v":500000},{"$f":"(B1103-B1102)*C1103","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1103+1","v":1000001},null,0.3,{"$f":"B1103","v":1000000},{"$f":"IF(J1102=0,0,E1103)","v":100000},0,0.04,{"$f":"IF(I1102=C1106,E1105+ROUND((H1102-J1102),0)*I1102,IF(I1102=C1105,E1104+ROUND((H1102-J1102)*I1102,0),IF(I1102=C1104,E1103+ROUND((H1102-J1102)*I1102,0),IF(I1102=C1103,E1102+ROUND((H1102-J1102)*I1102,0),E1101+ROUND((H1102-J1102)*I1102,0)))))","v":130000},{"$f":"MIN(K1106:L1106)","v":0},{"$f":"ROUND(SUM(H1104+I1104)*M1102,0)","v":5200},{"$f":"SUM(H1104:J1104)","v":135200}]
[null,null,null,null,null,{"$f":"L1102","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1102=10%,5000000,IF(L1102=15%,10000000,IF(L1102=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1099","v":50000000},{"$f":"IF(H1102>H1106,H1102-H1106,0)","v":0},{"$f":"IF(I1106>0,ROUND(I1106*I1102,0),0)","v":0},{"$f":"IF(H1106>=D1106,Q1106+(I1106-J1106),(I1106-J1106))","v":0},{"$f":"IF(H1104>0,ROUND(H1104*L1102,0),0)","v":0},{"$f":"IF(K1106>L1106,0,L1106-K1106)","v":0},null,null,null,{"$f":"W1086","v":0}]
[null,null,2023,{"$f":"C1107+1","v":2024},null,"2023-24"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1107","v":2023},{"$f":"D1107","v":2024},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H1110,A1110:C1114,3)","v":0.3},{"$f":"INDEX(D1110:D1114,MATCH(I1110,C1110:C1114,0))","v":1000000},{"$f":"INDEX(E1110:E1114,MATCH(I1110,C1110:C1114,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1110,IF($E$3=\"Female\",B1117,IF($E$3=\"Senior Citizen\",B1124,B1131)))","v":250000},0,{"$f":"O1110","v":250000},null,null,null,null,null,null,null,{"$f":"Z1109+1","v":5000001},10000000,0.1]
[{"$f":"B1110+1","v":250001},500000,0.05,{"$f":"B1110","v":250000},{"$f":"(B1111-B1110)*C1111","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1110+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1110+1","v":10000001},20000000,0.15]
[{"$f":"B1111+1","v":500001},1000000,0.2,{"$f":"B1111","v":500000},{"$f":"E1111+(B1112-B1111)*C1112","v":112500},0,0.04,{"$f":"IF(I1110=C1114,E1113+ROUND((H1110-J1110),0)*I1110,IF(I1110=C1113,E1112+ROUND((H1110-J1110)*I1110,0),IF(I1110=C1112,E1111+ROUND((H1110-J1110)*I1110,0),IF(I1110=C1111,E1110+ROUND((H1110-J1110)*I1110,0),E1109+ROUND((H1110-J1110)*I1110,0)))))","v":142500},{"$f":"MIN(K1114:L1114)","v":0},{"$f":"ROUND(SUM(H1112+I1112)*M1110,0)","v":5700},{"$f":"SUM(H1112:J1112)","v":148200},null,null,{"$f":"O1111+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":142500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1112*$S$1001,0)","v":0},{"$f":"ROUND(U1112*$W$995,0)","v":0},{"$f":"T1112+V1112-U1112-W1112","v":-1170000},{"$f":"Z1111+1","v":20000001},50000000,0.25]
[{"$f":"B1112+1","v":1000001},null,0.3,{"$f":"B1112","v":1000000},{"$f":"IF(J1110=0,0,E1112)","v":112500},{"$f":"L1110","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1112+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":142500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1113*$S$1001,0)","v":0},{"$f":"ROUND(U1113*$W$995,0)","v":0},{"$f":"T1113+V1113-U1113-W1113","v":-1170000},{"$f":"Z1112+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1110=10%,5000000,IF(L1110=15%,10000000,IF(L1110=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1114","v":50000000},{"$f":"IF(H1110>H1114,H1110-H1114,0)","v":0},{"$f":"IF(I1114>0,ROUND(I1114*I1110,0),0)","v":0},{"$f":"IF(H1114>=D1114,Q1114+(I1114-J1114),(I1114-J1114))","v":0},{"$f":"IF(H1112>0,ROUND(H1112*L1110,0),0)","v":0},{"$f":"IF(K1114>L1114,0,L1114-K1114)","v":0},{"$f":"O1113+1","v":1},0,0,{"$f":"W1112","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":150000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1114*$S$1001,0)","v":0},{"$f":"ROUND(U1114*$W$995,0)","v":0},{"$f":"T1114+V1114-U1114-W1114","v":-1160000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1112,IF($E$3=\"Female\",H1119,IF($E$3=\"Senior Citizen\",H1126,H1133)))","v":142500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":130000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1115*$S$1001,0)","v":0},{"$f":"ROUND(U1115*$W$995,0)","v":0},{"$f":"T1115+V1115-U1115-W1115","v":-1170000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1112,IF($E$3=\"Female\",I1119,IF($E$3=\"Senior Citizen\",I1126,I1133)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1110","v":1100000},{"$f":"VLOOKUP(H1117,A1117:C1121,3)","v":0.3},{"$f":"INDEX(D1117:D1121,MATCH(I1117,C1117:C1121,0))","v":1000000},{"$f":"INDEX(E1117:E1121,MATCH(I1117,C1117:C1121,0))","v":112500},{"$f":"L1110","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1112,IF($E$3=\"Female\",J1119,IF($E$3=\"Senior Citizen\",J1126,J1133)))","v":5700},null,"Tax Income",{"$f":"L1110","v":0},{"$f":"$E$4","v":1100000},{"$f":"IF($S$1001=T1122,S1121,IF(S1117=T1121,S1120,IF(S1117=T1120,S1119,S1118)))","v":5000000}]
[{"$f":"B1117+1","v":250001},500000,0.05,{"$f":"B1117","v":250000},{"$f":"(B1118-B1117)*C1118","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1112,IF($E$3=\"Female\",K1119,IF($E$3=\"Senior Citizen\",K1126,K1133)))","v":148200},null,0,5000000,0,{"$f":"S1120","v":20000000}]
[{"$f":"B1118+1","v":500001},1000000,0.2,{"$f":"B1118","v":500000},{"$f":"E1118+(B1119-B1118)*C1119","v":112500},0,0.04,{"$f":"IF(I1117=C1121,E1120+ROUND((H1117-J1117),0)*I1117,IF(I1117=C1120,E1119+ROUND((H1117-J1117)*I1117,0),IF(I1117=C1119,E1118+ROUND((H1117-J1117)*I1117,0),IF(I1117=C1118,E1117+ROUND((H1117-J1117)*I1117,0),E1116+ROUND((H1117-J1117)*I1117,0)))))","v":142500},{"$f":"MIN(K1121:L1121)","v":0},{"$f":"ROUND(SUM(H1119+I1119)*M1117,0)","v":5700},{"$f":"SUM(H1119:J1119)","v":148200},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1109,IF($E$3=\"Female\",A1116,IF($E$3=\"Senior Citizen\",A1123,A1130)))","v":"(below 60 years)"},null,{"$f":"S1118+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1119+1","v":-3900000}]
[{"$f":"B1119+1","v":1000001},null,0.3,{"$f":"B1119","v":1000000},{"$f":"IF(J1117=0,0,E1119)","v":112500},{"$f":"L1117","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1114,IF($E$3=\"Female\",M1121,IF($E$3=\"Senior Citizen\",M1128,M1135)))","v":0},null,{"$f":"S1119+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1117=10%,5000000,IF(L1117=15%,10000000,IF(L1117=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1114","v":50000000},{"$f":"IF(H1117>H1121,H1117-H1121,0)","v":0},{"$f":"IF(I1121>0,ROUND(I1121*I1117,0),0)","v":0},{"$f":"IF(H1121>=D1121,Q1121+(I1121-J1121),(I1121-J1121))","v":0},{"$f":"IF(H1119>0,ROUND(H1119*L1117,0),0)","v":0},{"$f":"IF(K1121>L1121,0,L1121-K1121)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1112,IF($E$3=\"Female\",K1119,IF($E$3=\"Senior Citizen\",K1126,K1133)))","v":148200},{"$f":"W1113","v":0},{"$f":"S1120+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1121+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1110","v":1100000},{"$f":"VLOOKUP(H1124,A1124:C1128,3)","v":0.3},{"$f":"INDEX(D1124:D1128,MATCH(I1124,C1124:C1128,0))","v":1000000},{"$f":"INDEX(E1124:E1128,MATCH(I1124,C1124:C1128,0))","v":110000},{"$f":"L1110","v":0},0.04]
[{"$f":"B1124+1","v":300001},500000,0.05,{"$f":"B1124","v":300000},{"$f":"(B1125-B1124)*C1125","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1125+1","v":500001},1000000,0.2,{"$f":"B1125","v":500000},{"$f":"E1125+(B1126-B1125)*C1126","v":110000},0,0.04,{"$f":"IF(I1124=C1128,E1127+ROUND((H1124-J1124),0)*I1124,IF(I1124=C1127,E1126+ROUND((H1124-J1124)*I1124,0),IF(I1124=C1126,E1125+ROUND((H1124-J1124)*I1124,0),IF(I1124=C1125,E1124+ROUND((H1124-J1124)*I1124,0),E1123+ROUND((H1124-J1124)*I1124,0)))))","v":140000},{"$f":"MIN(K1128:L1128)","v":0},{"$f":"ROUND(SUM(H1126+I1126)*M1124,0)","v":5600},{"$f":"SUM(H1126:J1126)","v":145600}]
[{"$f":"B1126+1","v":1000001},null,0.3,{"$f":"B1126","v":1000000},{"$f":"IF(J1124=0,0,E1126)","v":110000},{"$f":"L1124","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1124=10%,5000000,IF(L1124=15%,10000000,IF(L1124=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1121","v":50000000},{"$f":"IF(H1124>H1128,H1124-H1128,0)","v":0},{"$f":"IF(I1128>0,ROUND(I1128*I1124,0),0)","v":0},{"$f":"IF(H1128>=D1128,Q1128+(I1128-J1128),(I1128-J1128))","v":0},{"$f":"IF(H1126>0,ROUND(H1126*L1124,0),0)","v":0},{"$f":"IF(K1128>L1128,0,L1128-K1128)","v":0},null,null,null,{"$f":"W1114","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1110","v":1100000},{"$f":"VLOOKUP(H1131,A1131:C1135,3)","v":0.3},{"$f":"INDEX(D1131:D1135,MATCH(I1131,C1131:C1135,0))","v":1000000},{"$f":"INDEX(E1131:E1135,MATCH(I1131,C1131:C1135,0))","v":100000},{"$f":"L1110","v":0},0.04]
[{"$f":"B1131+1","v":500001},1000000,0.2,{"$f":"B1131","v":500000},{"$f":"(B1132-B1131)*C1132","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1132+1","v":1000001},null,0.3,{"$f":"B1132","v":1000000},{"$f":"IF(J1131=0,0,E1132)","v":100000},0,0.04,{"$f":"IF(I1131=C1135,E1134+ROUND((H1131-J1131),0)*I1131,IF(I1131=C1134,E1133+ROUND((H1131-J1131)*I1131,0),IF(I1131=C1133,E1132+ROUND((H1131-J1131)*I1131,0),IF(I1131=C1132,E1131+ROUND((H1131-J1131)*I1131,0),E1130+ROUND((H1131-J1131)*I1131,0)))))","v":130000},{"$f":"MIN(K1135:L1135)","v":0},{"$f":"ROUND(SUM(H1133+I1133)*M1131,0)","v":5200},{"$f":"SUM(H1133:J1133)","v":135200}]
[null,null,null,null,null,{"$f":"L1131","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1131=10%,5000000,IF(L1131=15%,10000000,IF(L1131=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1128","v":50000000},{"$f":"IF(H1131>H1135,H1131-H1135,0)","v":0},{"$f":"IF(I1135>0,ROUND(I1135*I1131,0),0)","v":0},{"$f":"IF(H1135>=D1135,Q1135+(I1135-J1135),(I1135-J1135))","v":0},{"$f":"IF(H1133>0,ROUND(H1133*L1131,0),0)","v":0},{"$f":"IF(K1135>L1135,0,L1135-K1135)","v":0},null,null,null,{"$f":"W1115","v":0}]
[null,null,2024,{"$f":"C1136+1","v":2025},null,"2024-25"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1136","v":2024},{"$f":"D1136","v":2025},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H1139,A1139:C1143,3)","v":0.3},{"$f":"INDEX(D1139:D1143,MATCH(I1139,C1139:C1143,0))","v":1000000},{"$f":"INDEX(E1139:E1143,MATCH(I1139,C1139:C1143,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1139,IF($E$3=\"Female\",B1146,IF($E$3=\"Senior Citizen\",B1153,B1160)))","v":250000},0,{"$f":"O1139","v":250000},null,null,null,null,null,null,null,{"$f":"Z1138+1","v":5000001},10000000,0.1]
[{"$f":"B1139+1","v":250001},500000,0.05,{"$f":"B1139","v":250000},{"$f":"(B1140-B1139)*C1140","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1139+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1139+1","v":10000001},20000000,0.15]
[{"$f":"B1140+1","v":500001},1000000,0.2,{"$f":"B1140","v":500000},{"$f":"E1140+(B1141-B1140)*C1141","v":112500},0,0.04,{"$f":"IF(I1139=C1143,E1142+ROUND((H1139-J1139),0)*I1139,IF(I1139=C1142,E1141+ROUND((H1139-J1139)*I1139,0),IF(I1139=C1141,E1140+ROUND((H1139-J1139)*I1139,0),IF(I1139=C1140,E1139+ROUND((H1139-J1139)*I1139,0),E1138+ROUND((H1139-J1139)*I1139,0)))))","v":142500},{"$f":"MIN(K1143:L1143)","v":0},{"$f":"ROUND(SUM(H1141+I1141)*M1139,0)","v":5700},{"$f":"SUM(H1141:J1141)","v":148200},null,null,{"$f":"O1140+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":142500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1141*$S$1001,0)","v":0},{"$f":"ROUND(U1141*$W$995,0)","v":0},{"$f":"T1141+V1141-U1141-W1141","v":-1170000},{"$f":"Z1140+1","v":20000001},50000000,0.25]
[{"$f":"B1141+1","v":1000001},null,0.3,{"$f":"B1141","v":1000000},{"$f":"IF(J1139=0,0,E1141)","v":112500},{"$f":"L1139","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1141+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":142500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1142*$S$1001,0)","v":0},{"$f":"ROUND(U1142*$W$995,0)","v":0},{"$f":"T1142+V1142-U1142-W1142","v":-1170000},{"$f":"Z1141+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1139=10%,5000000,IF(L1139=15%,10000000,IF(L1139=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1143","v":50000000},{"$f":"IF(H1139>H1143,H1139-H1143,0)","v":0},{"$f":"IF(I1143>0,ROUND(I1143*I1139,0),0)","v":0},{"$f":"IF(H1143>=D1143,Q1143+(I1143-J1143),(I1143-J1143))","v":0},{"$f":"IF(H1141>0,ROUND(H1141*L1139,0),0)","v":0},{"$f":"IF(K1143>L1143,0,L1143-K1143)","v":0},{"$f":"O1142+1","v":1},0,0,{"$f":"W1141","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":150000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1143*$S$1001,0)","v":0},{"$f":"ROUND(U1143*$W$995,0)","v":0},{"$f":"T1143+V1143-U1143-W1143","v":-1160000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1141,IF($E$3=\"Female\",H1148,IF($E$3=\"Senior Citizen\",H1155,H1162)))","v":142500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":130000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1144*$S$1001,0)","v":0},{"$f":"ROUND(U1144*$W$995,0)","v":0},{"$f":"T1144+V1144-U1144-W1144","v":-1170000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1141,IF($E$3=\"Female\",I1148,IF($E$3=\"Senior Citizen\",I1155,I1162)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1139","v":1100000},{"$f":"VLOOKUP(H1146,A1146:C1150,3)","v":0.3},{"$f":"INDEX(D1146:D1150,MATCH(I1146,C1146:C1150,0))","v":1000000},{"$f":"INDEX(E1146:E1150,MATCH(I1146,C1146:C1150,0))","v":112500},{"$f":"L1139","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1141,IF($E$3=\"Female\",J1148,IF($E$3=\"Senior Citizen\",J1155,J1162)))","v":5700},null,"Tax Income",{"$f":"L1139","v":0},{"$f":"$E$4","v":1100000},{"$f":"IF($S$1001=T1151,S1150,IF(S1146=T1150,S1149,IF(S1146=T1149,S1148,S1147)))","v":5000000}]
[{"$f":"B1146+1","v":250001},500000,0.05,{"$f":"B1146","v":250000},{"$f":"(B1147-B1146)*C1147","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1141,IF($E$3=\"Female\",K1148,IF($E$3=\"Senior Citizen\",K1155,K1162)))","v":148200},null,0,5000000,0,{"$f":"S1149","v":20000000}]
[{"$f":"B1147+1","v":500001},1000000,0.2,{"$f":"B1147","v":500000},{"$f":"E1147+(B1148-B1147)*C1148","v":112500},0,0.04,{"$f":"IF(I1146=C1150,E1149+ROUND((H1146-J1146),0)*I1146,IF(I1146=C1149,E1148+ROUND((H1146-J1146)*I1146,0),IF(I1146=C1148,E1147+ROUND((H1146-J1146)*I1146,0),IF(I1146=C1147,E1146+ROUND((H1146-J1146)*I1146,0),E1145+ROUND((H1146-J1146)*I1146,0)))))","v":142500},{"$f":"MIN(K1150:L1150)","v":0},{"$f":"ROUND(SUM(H1148+I1148)*M1146,0)","v":5700},{"$f":"SUM(H1148:J1148)","v":148200},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1138,IF($E$3=\"Female\",A1145,IF($E$3=\"Senior Citizen\",A1152,A1159)))","v":"(below 60 years)"},null,{"$f":"S1147+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1148+1","v":-3900000}]
[{"$f":"B1148+1","v":1000001},null,0.3,{"$f":"B1148","v":1000000},{"$f":"IF(J1146=0,0,E1148)","v":112500},{"$f":"L1146","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1143,IF($E$3=\"Female\",M1150,IF($E$3=\"Senior Citizen\",M1157,M1164)))","v":0},null,{"$f":"S1148+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1146=10%,5000000,IF(L1146=15%,10000000,IF(L1146=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1143","v":50000000},{"$f":"IF(H1146>H1150,H1146-H1150,0)","v":0},{"$f":"IF(I1150>0,ROUND(I1150*I1146,0),0)","v":0},{"$f":"IF(H1150>=D1150,Q1150+(I1150-J1150),(I1150-J1150))","v":0},{"$f":"IF(H1148>0,ROUND(H1148*L1146,0),0)","v":0},{"$f":"IF(K1150>L1150,0,L1150-K1150)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1141,IF($E$3=\"Female\",K1148,IF($E$3=\"Senior Citizen\",K1155,K1162)))","v":148200},{"$f":"W1142","v":0},{"$f":"S1149+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1150+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1139","v":1100000},{"$f":"VLOOKUP(H1153,A1153:C1157,3)","v":0.3},{"$f":"INDEX(D1153:D1157,MATCH(I1153,C1153:C1157,0))","v":1000000},{"$f":"INDEX(E1153:E1157,MATCH(I1153,C1153:C1157,0))","v":110000},{"$f":"L1139","v":0},0.04]
[{"$f":"B1153+1","v":300001},500000,0.05,{"$f":"B1153","v":300000},{"$f":"(B1154-B1153)*C1154","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1154+1","v":500001},1000000,0.2,{"$f":"B1154","v":500000},{"$f":"E1154+(B1155-B1154)*C1155","v":110000},0,0.04,{"$f":"IF(I1153=C1157,E1156+ROUND((H1153-J1153),0)*I1153,IF(I1153=C1156,E1155+ROUND((H1153-J1153)*I1153,0),IF(I1153=C1155,E1154+ROUND((H1153-J1153)*I1153,0),IF(I1153=C1154,E1153+ROUND((H1153-J1153)*I1153,0),E1152+ROUND((H1153-J1153)*I1153,0)))))","v":140000},{"$f":"MIN(K1157:L1157)","v":0},{"$f":"ROUND(SUM(H1155+I1155)*M1153,0)","v":5600},{"$f":"SUM(H1155:J1155)","v":145600}]
[{"$f":"B1155+1","v":1000001},null,0.3,{"$f":"B1155","v":1000000},{"$f":"IF(J1153=0,0,E1155)","v":110000},{"$f":"L1153","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1153=10%,5000000,IF(L1153=15%,10000000,IF(L1153=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1150","v":50000000},{"$f":"IF(H1153>H1157,H1153-H1157,0)","v":0},{"$f":"IF(I1157>0,ROUND(I1157*I1153,0),0)","v":0},{"$f":"IF(H1157>=D1157,Q1157+(I1157-J1157),(I1157-J1157))","v":0},{"$f":"IF(H1155>0,ROUND(H1155*L1153,0),0)","v":0},{"$f":"IF(K1157>L1157,0,L1157-K1157)","v":0},null,null,null,{"$f":"W1143","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1139","v":1100000},{"$f":"VLOOKUP(H1160,A1160:C1164,3)","v":0.3},{"$f":"INDEX(D1160:D1164,MATCH(I1160,C1160:C1164,0))","v":1000000},{"$f":"INDEX(E1160:E1164,MATCH(I1160,C1160:C1164,0))","v":100000},{"$f":"L1139","v":0},0.04]
[{"$f":"B1160+1","v":500001},1000000,0.2,{"$f":"B1160","v":500000},{"$f":"(B1161-B1160)*C1161","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1161+1","v":1000001},null,0.3,{"$f":"B1161","v":1000000},{"$f":"IF(J1160=0,0,E1161)","v":100000},0,0.04,{"$f":"IF(I1160=C1164,E1163+ROUND((H1160-J1160),0)*I1160,IF(I1160=C1163,E1162+ROUND((H1160-J1160)*I1160,0),IF(I1160=C1162,E1161+ROUND((H1160-J1160)*I1160,0),IF(I1160=C1161,E1160+ROUND((H1160-J1160)*I1160,0),E1159+ROUND((H1160-J1160)*I1160,0)))))","v":130000},{"$f":"MIN(K1164:L1164)","v":0},{"$f":"ROUND(SUM(H1162+I1162)*M1160,0)","v":5200},{"$f":"SUM(H1162:J1162)","v":135200}]
[null,null,null,null,null,{"$f":"L1160","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1160=10%,5000000,IF(L1160=15%,10000000,IF(L1160=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1157","v":50000000},{"$f":"IF(H1160>H1164,H1160-H1164,0)","v":0},{"$f":"IF(I1164>0,ROUND(I1164*I1160,0),0)","v":0},{"$f":"IF(H1164>=D1164,Q1164+(I1164-J1164),(I1164-J1164))","v":0},{"$f":"IF(H1162>0,ROUND(H1162*L1160,0),0)","v":0},{"$f":"IF(K1164>L1164,0,L1164-K1164)","v":0},null,null,null,{"$f":"W1144","v":0}]

{"sheet":"Without Arr CFY","index":53,"n_rows":1164,"n_cols":42,"rows_kept":1164,"cut":false,"hidden":true,"merged":[[1102,10,1102,12],[1103,10,1103,12],[1087,13,1087,14],[1088,10,1088,12],[1088,13,1088,14],[1089,10,1089,12],[1089,13,1089,14],[1090,13,1090,14],[1083,17,1083,18],[1084,17,1084,18],[1085,0,1085,2],[1085,6,1086,6],[1085,8,1086,8],[1085,9,1086,9],[1085,10,1086,10],[1085,11,1086,11],[1085,12,1086,12],[1085,13,1085,14],[1095,10,1095,12],[1096,10,1096,12],[1099,0,1099,2],[1099,6,1100,6],[1099,8,1100,8],[1099,9,1100,9],[1099,10,1100,10],[1099,11,1100,11],[1099,12,1100,12],[1091,13,1091,14],[1092,0,1092,2],[1092,6,1093,6],[1092,8,1093,8],[1092,9,1093,9],[1092,10,1093,10],[1092,11,1093,11],[1092,12,1093,12],[1078,24,1078,26],[1079,0,1079,2],[1081,10,1081,12],[1081,17,1081,18],[1082,10,1082,12],[1082,17,1082,18],[1078,16,1079,16],[1078,17,1080,18],[1078,19,1080,19],[1078,20,1080,20],[1078,21,1080,21],[1078,22,1080,22],[1078,8,1079,8],[1078,9,1079,9],[1078,10,1079,10],[1078,11,1079,11],[1078,12,1079,12],[1078,13,1078,15],[1085,17,1085,18],[1086,13,1086,14],[1077,5,1077,6],[1078,0,1078,2],[1078,3,1079,3],[1078,4,1079,4],[1078,5,1079,5],[1078,6,1079,6],[1066,10,1066,12],[1067,10,1067,12],[1070,0,1070,2],[1070,6,1071,6],[1070,8,1071,8],[1070,9,1071,9],[1070,10,1071,10],[1070,11,1071,11],[1070,12,1071,12],[1062,13,1062,14],[1063,0,1063,2],[1063,6,1064,6],[1063,8,1064,8],[1063,9,1064,9],[1063,10,1064,10],[1063,11,1064,11],[1063,12,1064,12],[1056,17,1056,18],[1057,13,1057,14],[1073,10,1073,12],[1074,10,1074,12],[1058,13,1058,14],[1059,10,1059,12],[1059,13,1059,14],[1060,10,1060,12],[1060,13,1060,14],[1061,13,1061,14],[1054,17,1054,18],[1055,17,1055,18],[1056,0,1056,2],[1056,6,1057,6],[1056,8,1057,8],[1056,9,1057,9],[1056,10,1057,10],[1056,11,1057,11],[1056,12,1057,12],[1056,13,1056,14],[1049,24,1049,26],[1050,0,1050,2],[1052,10,1052,12],[1052,17,1052,18],[1053,10,1053,12],[1053,17,1053,18],[1049,16,1050,16],[1049,17,1051,18],[1049,19,1051,19],[1049,20,1051,20],[1049,21,1051,21],[1049,22,1051,22],[1049,8,1050,8],[1049,9,1050,9],[1049,10,1050,10],[1049,11,1050,11],[1049,12,1050,12],[1049,13,1049,15],[1048,5,1048,6],[1049,0,1049,2],[1049,3,1050,3],[1049,4,1050,4],[1049,5,1050,5],[1049,6,1050,6],[1037,10,1037,12],[1038,10,1038,12],[1041,0,1041,2],[1041,6,1042,6],[1041,8,1042,8],[1041,9,1042,9],[1041,10,1042,10],[1041,11,1042,11],[1041,12,1042,12],[1033,13,1033,14],[1034,0,1034,2],[1034,6,1035,6],[1034,8,1035,8],[1034,9,1035,9],[1034,10,1035,10],[1034,11,1035,11],[1034,12,1035,12],[1027,17,1027,18],[1028,13,1028,14],[1044,10,1044,12],[1045,10,1045,12],[1029,13,1029,14],[1030,10,1030,12],[1030,13,1030,14],[1031,10,1031,12],[1031,13,1031,14],[1032,13,1032,14],[1025,17,1025,18],[1026,17,1026,18],[1027,0,1027,2],[1027,6,1028,6],[1027,8,1028,8],[1027,9,1028,9],[1027,10,1028,10],[1027,11,1028,11],[1027,12,1028,12],[1027,13,1027,14],[1020,24,1020,26],[1021,0,1021,2],[1023,10,1023,12],[1023,17,1023,18],[1024,10,1024,12],[1024,17,1024,18],[1020,16,1021,16],[1020,17,1022,18],[1020,19,1022,19],[1020,20,1022,20],[1020,21,1022,21],[1020,22,1022,22],[1020,8,1021,8],[1020,9,1021,9],[1020,10,1021,10],[1020,11,1021,11],[1020,12,1021,12],[1020,13,1020,15],[1019,5,1019,6],[1020,0,1020,2],[1020,3,1021,3],[1020,4,1021,4],[1020,5,1021,5],[1020,6,1021,6],[1008,10,1008,12],[1009,10,1009,12],[1012,0,1012,2],[1012,6,1013,6],[1012,8,1013,8],[1012,9,1013,9],[1012,10,1013,10],[1012,11,1013,11],[1012,12,1013,12],[1004,13,1004,14],[1005,0,1005,2],[1005,6,1006,6],[1005,8,1006,8],[1005,9,1006,9],[1005,10,1006,10],[1005,11,1006,11],[1005,12,1006,12],[998,17,998,18],[999,13,999,14],[1015,10,1015,12],[1016,10,1016,12],[1000,13,1000,14],[1001,10,1001,12],[1001,13,1001,14],[1002,10,1002,12],[1002,13,1002,14],[1003,13,1003,14],[996,17,996,18],[997,17,997,18],[998,0,998,2],[998,6,999,6],[998,8,999,8],[998,9,999,9],[998,10,999,10],[998,11,999,11],[998,12,999,12],[998,13,998,14],[991,24,991,26],[992,0,992,2],[994,10,994,12],[994,17,994,18],[995,10,995,12],[995,17,995,18],[991,16,992,16],[991,17,993,18],[991,19,993,19],[991,20,993,20],[991,21,993,21],[991,22,993,22],[991,8,992,8],[991,9,992,9],[991,10,992,10],[991,11,992,11],[991,12,992,12],[991,13,991,15],[990,5,990,6],[991,0,991,2],[991,3,992,3],[991,4,992,4],[991,5,992,5],[991,6,992,6],[979,10,979,12],[980,10,980,12],[983,0,983,2],[983,6,984,6],[983,8,984,8],[983,9,984,9],[983,10,984,10],[983,11,984,11],[983,12,984,12],[973,13,973,14],[974,13,974,14],[975,13,975,14],[976,0,976,2],[976,6,977,6],[976,8,977,8],[976,9,977,9],[976,10,977,10],[976,11,977,11],[976,12,977,12],[969,12,970,12],[969,13,969,14],[969,17,969,18],[970,13,970,14],[986,10,986,12],[987,10,987,12],[971,13,971,14],[972,10,972,12],[972,13,972,14],[973,10,973,12],[969,0,969,2],[969,6,970,6],[969,8,970,8],[969,9,970,9],[969,10,970,10],[969,11,970,11],[965,10,965,12],[965,17,965,18],[966,10,966,12],[966,17,966,18],[967,17,967,18],[968,17,968,18],[962,16,963,16],[962,17,964,18],[962,19,964,19],[962,20,964,20],[962,21,964,21],[962,22,964,22],[962,8,963,8],[962,9,963,9],[962,10,963,10],[962,11,963,11],[962,12,963,12],[962,13,962,15],[961,5,961,6],[962,0,962,2],[962,3,963,3],[962,4,963,4],[962,5,963,5],[962,6,963,6],[963,0,963,2],[957,10,957,12],[958,10,958,12],[947,12,948,12],[950,10,950,12],[951,10,951,12],[954,0,954,2],[954,6,955,6],[954,8,955,8],[954,9,955,9],[954,10,955,10],[954,11,955,11],[954,12,955,12],[944,10,944,12],[944,13,944,14],[945,13,945,14],[946,13,946,14],[947,0,947,2],[947,6,948,6],[947,8,948,8],[947,9,948,9],[947,10,948,10],[947,11,948,11],[940,12,941,12],[940,13,940,14],[940,17,940,18],[941,13,941,14],[942,13,942,14],[943,10,943,12],[943,13,943,14],[940,0,940,2],[940,6,941,6],[940,8,941,8],[940,9,941,9],[940,10,941,10],[940,11,941,11],[936,10,936,12],[936,17,936,18],[937,10,937,12],[937,17,937,18],[938,17,938,18],[939,17,939,18],[933,16,934,16],[933,17,935,18],[933,19,935,19],[933,20,935,20],[933,21,935,21],[933,22,935,22],[933,8,934,8],[933,9,934,9],[933,10,934,10],[933,11,934,11],[933,12,934,12],[933,13,933,15],[932,5,932,6],[933,0,933,2],[933,3,934,3],[933,4,934,4],[933,5,934,5],[933,6,934,6],[934,0,934,2],[896,0,896,2],[896,6,897,6],[896,8,897,8],[896,9,897,9],[896,10,897,10],[896,11,897,11],[889,11,890,11],[889,12,890,12],[899,10,899,12],[900,10,900,12],[892,10,892,12],[893,10,893,12],[886,10,886,12],[886,13,886,14],[896,12,897,12],[887,13,887,14],[888,13,888,14],[889,0,889,2],[889,6,890,6],[889,8,890,8],[889,9,890,9],[889,10,890,10],[882,13,882,14],[883,13,883,14],[875,8,876,8],[875,9,876,9],[884,13,884,14],[885,10,885,12],[885,13,885,14],[878,10,878,12],[879,10,879,12],[882,0,882,2],[882,6,883,6],[882,8,883,8],[882,9,883,9],[882,10,883,10],[882,11,883,11],[882,12,883,12],[875,19,876,19],[875,20,876,20],[875,21,876,21],[875,22,876,22],[875,23,876,23],[876,0,876,2],[875,10,876,10],[875,11,876,11],[875,12,876,12],[875,13,875,15],[875,17,876,17],[875,18,876,18],[870,10,870,12],[871,10,871,12],[874,5,874,6],[875,0,875,2],[875,3,876,3],[875,4,876,4],[875,5,876,5],[875,6,876,6],[863,10,863,12],[864,10,864,12],[867,0,867,2],[867,6,868,6],[867,8,868,8],[867,9,868,9],[867,10,868,10],[867,11,868,11],[867,12,868,12],[858,13,858,14],[859,13,859,14],[860,0,860,2],[860,6,861,6],[860,8,861,8],[860,9,861,9],[860,10,861,10],[860,11,861,11],[860,12,861,12],[853,13,853,14],[854,13,854,14],[855,13,855,14],[856,10,856,12],[856,13,856,14],[857,10,857,12],[857,13,857,14],[849,10,849,12],[850,10,850,12],[853,0,853,2],[853,6,854,6],[853,8,854,8],[853,9,854,9],[853,10,854,10],[853,11,854,11],[853,12,854,12],[846,19,847,19],[846,20,847,20],[846,21,847,21],[846,22,847,22],[846,23,847,23],[847,0,847,2],[846,10,847,10],[846,11,847,11],[846,12,847,12],[846,13,846,15],[846,17,847,17],[846,18,847,18],[841,10,841,12],[842,10,842,12],[845,5,845,6],[846,0,846,2],[846,3,847,3],[846,4,847,4],[846,5,847,5],[846,6,847,6],[846,8,847,8],[846,9,847,9],[834,10,834,12],[835,10,835,12],[838,0,838,2],[838,6,839,6],[838,8,839,8],[838,9,839,9],[838,10,839,10],[838,11,839,11],[838,12,839,12],[829,13,829,14],[830,13,830,14],[831,0,831,2],[831,6,832,6],[831,8,832,8],[831,9,832,9],[831,10,832,10],[831,11,832,11],[831,12,832,12],[824,13,824,14],[825,13,825,14],[826,13,826,14],[827,10,827,12],[827,13,827,14],[828,10,828,12],[828,13,828,14],[818,0,818,2],[820,10,820,12],[821,10,821,12],[824,0,824,2],[824,6,825,6],[824,8,825,8],[824,9,825,9],[824,10,825,10],[824,11,825,11],[824,12,825,12],[817,18,818,18],[817,19,818,19],[817,20,818,20],[817,21,818,21],[817,22,818,22],[817,23,818,23],[817,9,818,9],[817,10,818,10],[817,11,818,11],[817,12,818,12],[817,13,817,15],[817,17,818,17],[809,12,810,12],[812,10,812,12],[813,10,813,12],[816,5,816,6],[817,0,817,2],[817,3,818,3],[817,4,818,4],[817,5,818,5],[817,6,818,6],[817,8,818,8],[802,12,803,12],[803,0,803,2],[805,10,805,12],[806,10,806,12],[809,0,809,2],[809,6,810,6],[809,8,810,8],[809,9,810,9],[809,10,810,10],[809,11,810,11],[799,10,799,12],[799,13,799,14],[800,13,800,14],[801,13,801,14],[802,0,802,2],[802,6,803,6],[802,8,803,8],[802,9,803,9],[802,10,803,10],[802,11,803,11],[795,13,795,14],[796,0,796,2],[796,13,796,14],[797,13,797,14],[798,10,798,12],[798,13,798,14],[791,10,791,12],[792,10,792,12],[795,0,795,2],[795,6,796,6],[795,8,796,8],[795,9,796,9],[795,10,796,10],[795,11,796,11],[795,12,796,12],[788,19,789,19],[788,20,789,20],[788,21,789,21],[788,22,789,22],[788,23,789,23],[789,0,789,2],[788,10,789,10],[788,11,789,11],[788,12,789,12],[788,13,788,15],[788,17,789,17],[788,18,789,18],[783,10,783,12],[784,10,784,12],[787,5,787,6],[788,0,788,2],[788,3,789,3],[788,4,789,4],[788,5,789,5],[788,6,789,6],[788,8,789,8],[788,9,789,9],[773,12,774,12],[776,10,776,12],[777,10,777,12],[780,0,780,2],[780,6,781,6],[780,8,781,8],[780,9,781,9],[780,10,781,10],[780,11,781,11],[780,12,781,12],[770,10,770,12],[770,13,770,14],[771,13,771,14],[772,13,772,14],[773,0,773,2],[773,6,774,6],[773,8,774,8],[773,9,774,9],[773,10,774,10],[773,11,774,11],[766,12,767,12],[766,13,766,14],[767,13,767,14],[768,13,768,14],[769,10,769,12],[769,13,769,14],[759,23,760,23],[760,0,760,2],[762,10,762,12],[763,10,763,12],[766,0,766,2],[766,6,767,6],[766,8,767,8],[766,9,767,9],[766,10,767,10],[766,11,767,11],[759,17,760,17],[759,18,760,18],[759,19,760,19],[759,20,760,20],[759,21,760,21],[759,22,760,22],[759,8,760,8],[759,9,760,9],[759,10,760,10],[759,11,760,11],[759,12,760,12],[759,13,759,15],[751,12,752,12],[752,0,752,2],[754,10,754,12],[755,10,755,12],[758,5,758,6],[759,0,759,2],[759,3,760,3],[759,4,760,4],[759,5,760,5],[759,6,760,6],[744,12,745,12],[745,0,745,2],[747,10,747,12],[748,10,748,12],[751,0,751,2],[751,6,752,6],[751,8,752,8],[751,9,752,9],[751,10,752,10],[751,11,752,11],[741,10,741,12],[741,13,741,14],[742,13,742,14],[743,13,743,14],[744,0,744,2],[744,6,745,6],[744,8,745,8],[744,9,745,9],[744,10,745,10],[744,11,745,11],[737,12,738,12],[737,13,737,14],[738,0,738,2],[738,13,738,14],[739,13,739,14],[740,10,740,12],[740,13,740,14],[730,23,731,23],[731,0,731,2],[733,10,733,12],[734,10,734,12],[737,0,737,2],[737,6,738,6],[737,8,738,8],[737,9,738,9],[737,10,738,10],[737,11,738,11],[730,17,731,17],[730,18,731,18],[730,19,731,19],[730,20,731,20],[730,21,731,21],[730,22,731,22],[730,8,731,8],[730,9,731,9],[730,10,731,10],[730,11,731,11],[730,12,731,12],[730,13,730,15],[722,12,723,12],[723,0,723,2],[725,10,725,12],[726,10,726,12],[729,5,729,6],[730,0,730,2],[730,3,731,3],[730,4,731,4],[730,5,731,5],[730,6,731,6],[715,12,716,12],[716,0,716,2],[718,10,718,12],[719,10,719,12],[722,0,722,2],[722,6,723,6],[722,8,723,8],[722,9,723,9],[722,10,723,10],[722,11,723,11],[712,10,712,12],[712,13,712,14],[713,13,713,14],[714,13,714,14],[715,0,715,2],[715,6,716,6],[715,8,716,8],[715,9,716,9],[715,10,716,10],[715,11,716,11],[708,13,708,14],[709,0,709,2],[709,13,709,14],[710,13,710,14],[711,10,711,12],[711,13,711,14],[702,0,702,2],[704,10,704,12],[705,10,705,12],[708,0,708,2],[708,6,709,6],[708,8,709,8],[708,9,709,9],[708,10,709,10],[708,11,709,11],[708,12,709,12],[701,18,702,18],[701,19,702,19],[701,20,702,20],[701,21,702,21],[701,22,702,22],[701,23,702,23],[701,9,702,9],[701,10,702,10],[701,11,702,11],[701,12,702,12],[701,13,701,15],[701,17,702,17],[693,12,694,12],[696,10,696,12],[697,10,697,12],[700,5,700,6],[701,0,701,2],[701,3,702,3],[701,4,702,4],[701,5,702,5],[701,6,702,6],[701,8,702,8],[686,12,687,12],[687,0,687,2],[689,10,689,12],[690,10,690,12],[693,0,693,2],[693,6,694,6],[693,8,694,8],[693,9,694,9],[693,10,694,10],[693,11,694,11],[683,10,683,12],[683,13,683,14],[684,13,684,14],[685,13,685,14],[686,0,686,2],[686,6,687,6],[686,8,687,8],[686,9,687,9],[686,10,687,10],[686,11,687,11],[679,13,679,14],[680,0,680,2],[680,13,680,14],[681,13,681,14],[682,10,682,12],[682,13,682,14],[673,0,673,2],[675,10,675,12],[676,10,676,12],[679,0,679,2],[679,6,680,6],[679,8,680,8],[679,9,680,9],[679,10,680,10],[679,11,680,11],[679,12,680,12],[672,18,673,18],[672,19,673,19],[672,20,673,20],[672,21,673,21],[672,22,673,22],[672,23,673,23],[672,9,673,9],[672,10,673,10],[672,11,673,11],[672,12,673,12],[672,13,672,15],[672,17,673,17],[664,12,665,12],[667,10,667,12],[668,10,668,12],[671,5,671,6],[672,0,672,2],[672,3,673,3],[672,4,673,4],[672,5,673,5],[672,6,673,6],[672,8,673,8],[657,12,658,12],[658,0,658,2],[660,10,660,12],[661,10,661,12],[664,0,664,2],[664,6,665,6],[664,8,665,8],[664,9,665,9],[664,10,665,10],[664,11,665,11],[654,10,654,12],[654,13,654,14],[655,13,655,14],[656,13,656,14],[657,0,657,2],[657,6,658,6],[657,8,658,8],[657,9,658,9],[657,10,658,10],[657,11,658,11],[650,13,650,14],[651,0,651,2],[651,13,651,14],[652,13,652,14],[653,10,653,12],[653,13,653,14],[646,10,646,12],[647,10,647,12],[650,0,650,2],[650,6,651,6],[650,8,651,8],[650,9,651,9],[650,10,651,10],[650,11,651,11],[650,12,651,12],[643,19,644,19],[643,20,644,20],[643,21,644,21],[643,22,644,22],[643,23,644,23],[644,0,644,2],[643,10,644,10],[643,11,644,11],[643,12,644,12],[643,13,643,15],[643,17,644,17],[643,18,644,18],[638,10,638,12],[639,10,639,12],[642,5,642,6],[643,0,643,2],[643,3,644,3],[643,4,644,4],[643,5,644,5],[643,6,644,6],[635,0,635,2],[635,6,636,6],[635,8,636,8],[635,9,636,9],[635,10,636,10],[635,11,636,11],[628,11,629,11],[628,12,629,12],[643,8,644,8],[643,9,644,9],[631,10,631,12],[632,10,632,12],[625,10,625,12],[625,13,625,14],[635,12,636,12],[626,13,626,14],[627,13,627,14],[628,0,628,2],[628,6,629,6],[628,8,629,8],[628,9,629,9],[628,10,629,10],[621,13,621,14],[622,13,622,14],[614,8,615,8],[614,9,615,9],[623,13,623,14],[624,10,624,12],[624,13,624,14],[617,10,617,12],[618,10,618,12],[621,0,621,2],[621,6,622,6],[621,8,622,8],[621,9,622,9],[621,10,622,10],[621,11,622,11],[621,12,622,12],[614,19,615,19],[585,8,586,8],[592,0,592,2],[592,6,593,6],[592,8,593,8],[592,9,593,9],[592,10,593,10],[606,12,607,12],[614,20,615,20],[614,21,615,21],[614,22,615,22],[614,23,615,23],[615,0,615,2],[614,10,615,10],[614,11,615,11],[614,12,615,12],[614,13,614,15],[614,17,615,17],[614,18,615,18],[609,10,609,12],[610,10,610,12],[613,5,613,6],[614,0,614,2],[614,3,615,3],[614,4,615,4],[614,5,615,5],[614,6,615,6],[563,13,563,14],[564,0,564,2],[564,13,564,14],[556,8,557,8],[556,9,557,9],[567,13,567,14],[559,10,559,12],[560,10,560,12],[563,0,563,2],[563,6,564,6],[563,8,564,8],[563,9,564,9],[563,10,564,10],[563,11,564,11],[563,12,564,12],[556,19,557,19],[556,20,557,20],[565,13,565,14],[566,10,566,12],[566,13,566,14],[556,21,557,21],[556,22,557,22],[556,23,557,23],[557,0,557,2],[556,10,557,10],[556,11,557,11],[556,12,557,12],[556,13,556,15],[556,17,557,17],[556,18,557,18],[551,10,551,12],[552,10,552,12],[555,5,555,6],[556,0,556,2],[556,3,557,3],[556,4,557,4],[556,5,557,5],[556,6,557,6],[544,10,544,12],[545,10,545,12],[548,0,548,2],[548,6,549,6],[548,8,549,8],[548,9,549,9],[548,10,549,10],[548,11,549,11],[548,12,549,12],[539,13,539,14],[540,13,540,14],[541,0,541,2],[541,6,542,6],[541,8,542,8],[541,9,542,9],[541,10,542,10],[541,11,542,11]],"merged_total":2499,"flags":["merged_cut"]}
[]
[null,"Financial Year",null,null,{"$f":"'Section 89(1)'!F8","v":"2024-25"}]
[null,"Tax Category",null,null,{"$f":"'Section 89(1)'!E6","v":"Male"}]
[null,"Taxable Income",null,null,{"$f":"IF(H4>0,H4,IF(ROUND(SUM('Section 89(1)'!C8+'Section 89(1)'!C9+'Section 89(1)'!C10-'Section 89(1)'!C11-'Section 89(1)'!C12-'Section 89(1)'!C62),-1)<0,0,ROUND(SUM('Section 89(1)'!C8+'Section 89(1)'!C9+'Section 89(1)'!C10-'Section 89(1)'!C11-'Section 89(1)'!C12-'Section 89(1)'!C62),-1)))","v":945000},null,null,{"$f":"-'TABLE A'!I8","v":-945000}]
["Fin. Year",null,1985,{"$f":"C5+1","v":1986},null,"1985-86",null,null,null,null,null,null,null,"Fin. Year",null,1985,{"$f":"P5+1","v":1986}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C5","v":1985},{"$f":"D5","v":1986}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H8,A8:C12,3)","v":0.5},{"$f":"INDEX(D8:D12,MATCH(I8,C8:C12,0))","v":100000},{"$f":"INDEX(E8:E12,MATCH(I8,C8:C12,0))","v":29250},{"$f":"IF(H8>H12,VLOOKUP(H8,A8:F12,6),0)","v":0.05},{"$f":"VLOOKUP(H8,A8:G12,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B8,IF($E$3=\"Female\",B15,IF($E$3=\"Senior Citizen\",B22,B29)))","v":18000},0]
[{"$f":"B8+1","v":18001},25000,0.25,{"$f":"B8","v":18000},{"$f":"(B9-B8)*C9","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O8+1","v":18001},25000,0.25]
[{"$f":"B9+1","v":25001},50000,0.3,{"$f":"B9","v":25000},{"$f":"E9+(B10-B9)*C10","v":9250},0,0,{"$f":"IF(I8=C12,E11+ROUND((H8-J8),0)*I8,IF(I8=C11,E10+ROUND((H8-J8)*I8,0),IF(I8=C10,E9+ROUND((H8-J8)*I8,0),IF(I8=C9,E8+ROUND((H8-J8)*I8,0),E7+ROUND((H8-J8)*I8,0)))))","v":451750},{"$f":"MIN(K12:L12)","v":22588},{"$f":"ROUND(SUM(H10+I10)*M8,0)","v":0},{"$f":"SUM(H10:J10)","v":474338},null,null,{"$f":"O9+1","v":25001},50000,0.3]
[{"$f":"B10+1","v":50001},100000,0.4,{"$f":"B10","v":50000},{"$f":"E10+(B11-B10)*C11","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O10+1","v":50001},100000,0.4]
[{"$f":"B11+1","v":100001},null,0.5,100000,{"$f":"IF(J9=0,0,E11)","v":29250},0.05,0,50000,{"$f":"IF(H8>H12,H8-H12,0)","v":895000},{"$f":"IF(I12>0,ROUND(I12*I8,0),0)","v":447500},{"$f":"I12-J12","v":447500},{"$f":"IF(H10>0,ROUND(H10*L8,0),0)","v":22588},{"$f":"IF(K12>L12,0,L12-K12)","v":0},{"$f":"O11+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H10,IF($E$3=\"Female\",H17,IF($E$3=\"Senior Citizen\",H24,H31)))","v":451750}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I10,IF($E$3=\"Female\",I17,IF($E$3=\"Senior Citizen\",I24,I31)))","v":22588}]
[0,18000,0,0,0,0,0,{"$f":"H8","v":945000},{"$f":"VLOOKUP(H15,A15:C19,3)","v":0.5},{"$f":"INDEX(D15:D19,MATCH(I15,C15:C19,0))","v":100000},{"$f":"INDEX(E15:E19,MATCH(I15,C15:C19,0))","v":29250},{"$f":"IF(H15>H19,VLOOKUP(H15,A15:F19,6),0)","v":0.05},{"$f":"VLOOKUP(H15,A15:G19,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J10,IF($E$3=\"Female\",J17,IF($E$3=\"Senior Citizen\",J24,J31)))","v":0}]
[{"$f":"B15+1","v":18001},25000,0.25,{"$f":"B15","v":18000},{"$f":"(B16-B15)*C16","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K10,IF($E$3=\"Female\",K17,IF($E$3=\"Senior Citizen\",K24,K31)))","v":474338}]
[{"$f":"B16+1","v":25001},50000,0.3,{"$f":"B16","v":25000},{"$f":"E16+(B17-B16)*C17","v":9250},0,0,{"$f":"IF(I15=C19,E18+ROUND((H15-J15),0)*I15,IF(I15=C18,E17+ROUND((H15-J15)*I15,0),IF(I15=C17,E16+ROUND((H15-J15)*I15,0),IF(I15=C16,E15+ROUND((H15-J15)*I15,0),E14+ROUND((H15-J15)*I15,0)))))","v":451750},{"$f":"MIN(K19:L19)","v":22588},{"$f":"ROUND(SUM(H17+I17)*M15,0)","v":0},{"$f":"SUM(H17:J17)","v":474338},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A7,IF($E$3=\"Female\",A14,IF($E$3=\"Senior Citizen\",A21,A28)))","v":"Not defined"}]
[{"$f":"B17+1","v":50001},100000,0.4,{"$f":"B17","v":50000},{"$f":"E17+(B18-B17)*C18","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M12,IF($E$3=\"Female\",M19,IF($E$3=\"Senior Citizen\",M26,M33)))","v":0}]
[{"$f":"B18+1","v":100001},null,0.5,100000,{"$f":"IF(J16=0,0,E18)","v":29250},0.05,0,{"$f":"H12","v":50000},{"$f":"IF(H15>H19,H15-H19,0)","v":895000},{"$f":"IF(I19>0,ROUND(I19*I15,0),0)","v":447500},{"$f":"I19-J19","v":447500},{"$f":"IF(H17>0,ROUND(H17*L15,0),0)","v":22588},{"$f":"IF(K19>L19,0,L19-K19)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K10,IF($E$3=\"Female\",K17,IF($E$3=\"Senior Citizen\",K24,K31)))","v":474338}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H8","v":945000},{"$f":"VLOOKUP(H22,A22:C26,3)","v":0.5},{"$f":"INDEX(D22:D26,MATCH(I22,C22:C26,0))","v":100000},{"$f":"INDEX(E22:E26,MATCH(I22,C22:C26,0))","v":29250},{"$f":"IF(H22>H26,VLOOKUP(H22,A22:F26,6),0)","v":0.05},{"$f":"VLOOKUP(H22,A22:G26,7)","v":0}]
[{"$f":"B22+1","v":18001},25000,0.25,{"$f":"B22","v":18000},{"$f":"(B23-B22)*C23","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B23+1","v":25001},50000,0.3,{"$f":"B23","v":25000},{"$f":"E23+(B24-B23)*C24","v":9250},0,0,{"$f":"IF(I22=C26,E25+ROUND((H22-J22),0)*I22,IF(I22=C25,E24+ROUND((H22-J22)*I22,0),IF(I22=C24,E23+ROUND((H22-J22)*I22,0),IF(I22=C23,E22+ROUND((H22-J22)*I22,0),E21+ROUND((H22-J22)*I22,0)))))","v":451750},{"$f":"MIN(K26:L26)","v":22588},{"$f":"ROUND(SUM(H24+I24)*M22,0)","v":0},{"$f":"SUM(H24:J24)","v":474338}]
[{"$f":"B24+1","v":50001},100000,0.4,{"$f":"B24","v":50000},{"$f":"E24+(B25-B24)*C25","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B25+1","v":100001},null,0.5,100000,{"$f":"IF(J23=0,0,E25)","v":29250},0.05,0,{"$f":"H19","v":50000},{"$f":"IF(H22>H26,H22-H26,0)","v":895000},{"$f":"IF(I26>0,ROUND(I26*I22,0),0)","v":447500},{"$f":"I26-J26","v":447500},{"$f":"IF(H24>0,ROUND(H24*L22,0),0)","v":22588},{"$f":"IF(K26>L26,0,L26-K26)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H8","v":945000},{"$f":"VLOOKUP(H29,A29:C33,3)","v":0.5},{"$f":"INDEX(D29:D33,MATCH(I29,C29:C33,0))","v":100000},{"$f":"INDEX(E29:E33,MATCH(I29,C29:C33,0))","v":29250},{"$f":"IF(H29>H33,VLOOKUP(H29,A29:F33,6),0)","v":0.05},{"$f":"VLOOKUP(H29,A29:G33,7)","v":0}]
[{"$f":"B29+1","v":18001},25000,0.25,{"$f":"B29","v":18000},{"$f":"(B30-B29)*C30","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B30+1","v":25001},50000,0.3,{"$f":"B30","v":25000},{"$f":"E30+(B31-B30)*C31","v":9250},0,0,{"$f":"IF(I29=C33,E32+ROUND((H29-J29),0)*I29,IF(I29=C32,E31+ROUND((H29-J29)*I29,0),IF(I29=C31,E30+ROUND((H29-J29)*I29,0),IF(I29=C30,E29+ROUND((H29-J29)*I29,0),E28+ROUND((H29-J29)*I29,0)))))","v":451750},{"$f":"MIN(K33:L33)","v":22588},{"$f":"ROUND(SUM(H31+I31)*M29,0)","v":0},{"$f":"SUM(H31:J31)","v":474338}]
[{"$f":"B31+1","v":50001},100000,0.4,{"$f":"B31","v":50000},{"$f":"E31+(B32-B31)*C32","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B32+1","v":100001},null,0.5,100000,{"$f":"IF(J30=0,0,E32)","v":29250},0.05,0,{"$f":"H26","v":50000},{"$f":"IF(H29>H33,H29-H33,0)","v":895000},{"$f":"IF(I33>0,ROUND(I33*I29,0),0)","v":447500},{"$f":"I33-J33","v":447500},{"$f":"IF(H31>0,ROUND(H31*L29,0),0)","v":22588},{"$f":"IF(K33>L33,0,L33-K33)","v":0}]
[null,null,{"$f":"D5","v":1986},{"$f":"C34+1","v":1987},null,"1986-87"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C34","v":1986},{"$f":"D34","v":1987}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H37,A37:C41,3)","v":0.5},{"$f":"INDEX(D37:D41,MATCH(I37,C37:C41,0))","v":100000},{"$f":"INDEX(E37:E41,MATCH(I37,C37:C41,0))","v":29250},{"$f":"IF(H37>H41,VLOOKUP(H37,A37:F41,6),0)","v":0.05},{"$f":"VLOOKUP(H37,A37:G41,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B37,IF($E$3=\"Female\",B44,IF($E$3=\"Senior Citizen\",B51,B58)))","v":18000},0]
[{"$f":"B37+1","v":18001},25000,0.25,{"$f":"B37","v":18000},{"$f":"(B38-B37)*C38","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O37+1","v":18001},25000,0.25]
[{"$f":"B38+1","v":25001},50000,0.3,{"$f":"B38","v":25000},{"$f":"E38+(B39-B38)*C39","v":9250},0,0,{"$f":"IF(I37=C41,E40+ROUND((H37-J37),0)*I37,IF(I37=C40,E39+ROUND((H37-J37)*I37,0),IF(I37=C39,E38+ROUND((H37-J37)*I37,0),IF(I37=C38,E37+ROUND((H37-J37)*I37,0),E36+ROUND((H37-J37)*I37,0)))))","v":451750},{"$f":"MIN(K41:L41)","v":22588},{"$f":"ROUND(SUM(H39+I39)*M37,0)","v":0},{"$f":"SUM(H39:J39)","v":474338},null,null,{"$f":"O38+1","v":25001},50000,0.3]
[{"$f":"B39+1","v":50001},100000,0.4,{"$f":"B39","v":50000},{"$f":"E39+(B40-B39)*C40","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O39+1","v":50001},100000,0.4]
[{"$f":"B40+1","v":100001},null,0.5,100000,{"$f":"IF(J38=0,0,E40)","v":29250},0.05,0,50000,{"$f":"IF(H37>H41,H37-H41,0)","v":895000},{"$f":"IF(I41>0,ROUND(I41*I37,0),0)","v":447500},{"$f":"I41-J41","v":447500},{"$f":"IF(H39>0,ROUND(H39*L37,0),0)","v":22588},{"$f":"IF(K41>L41,0,L41-K41)","v":0},{"$f":"O40+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H39,IF($E$3=\"Female\",H46,IF($E$3=\"Senior Citizen\",H53,H60)))","v":451750}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I39,IF($E$3=\"Female\",I46,IF($E$3=\"Senior Citizen\",I53,I60)))","v":22588}]
[0,18000,0,0,0,0,0,{"$f":"H37","v":945000},{"$f":"VLOOKUP(H44,A44:C48,3)","v":0.5},{"$f":"INDEX(D44:D48,MATCH(I44,C44:C48,0))","v":100000},{"$f":"INDEX(E44:E48,MATCH(I44,C44:C48,0))","v":29250},{"$f":"IF(H44>H48,VLOOKUP(H44,A44:F48,6),0)","v":0.05},{"$f":"VLOOKUP(H44,A44:G48,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J39,IF($E$3=\"Female\",J46,IF($E$3=\"Senior Citizen\",J53,J60)))","v":0}]
[{"$f":"B44+1","v":18001},25000,0.25,{"$f":"B44","v":18000},{"$f":"(B45-B44)*C45","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K39,IF($E$3=\"Female\",K46,IF($E$3=\"Senior Citizen\",K53,K60)))","v":474338}]
[{"$f":"B45+1","v":25001},50000,0.3,{"$f":"B45","v":25000},{"$f":"E45+(B46-B45)*C46","v":9250},0,0,{"$f":"IF(I44=C48,E47+ROUND((H44-J44),0)*I44,IF(I44=C47,E46+ROUND((H44-J44)*I44,0),IF(I44=C46,E45+ROUND((H44-J44)*I44,0),IF(I44=C45,E44+ROUND((H44-J44)*I44,0),E43+ROUND((H44-J44)*I44,0)))))","v":451750},{"$f":"MIN(K48:L48)","v":22588},{"$f":"ROUND(SUM(H46+I46)*M44,0)","v":0},{"$f":"SUM(H46:J46)","v":474338},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A36,IF($E$3=\"Female\",A43,IF($E$3=\"Senior Citizen\",A50,A57)))","v":"Not defined"}]
[{"$f":"B46+1","v":50001},100000,0.4,{"$f":"B46","v":50000},{"$f":"E46+(B47-B46)*C47","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M41,IF($E$3=\"Female\",M48,IF($E$3=\"Senior Citizen\",M55,M62)))","v":0}]
[{"$f":"B47+1","v":100001},null,0.5,100000,{"$f":"IF(J45=0,0,E47)","v":29250},0.05,0,{"$f":"H41","v":50000},{"$f":"IF(H44>H48,H44-H48,0)","v":895000},{"$f":"IF(I48>0,ROUND(I48*I44,0),0)","v":447500},{"$f":"I48-J48","v":447500},{"$f":"IF(H46>0,ROUND(H46*L44,0),0)","v":22588},{"$f":"IF(K48>L48,0,L48-K48)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K39,IF($E$3=\"Female\",K46,IF($E$3=\"Senior Citizen\",K53,K60)))","v":474338}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H37","v":945000},{"$f":"VLOOKUP(H51,A51:C55,3)","v":0.5},{"$f":"INDEX(D51:D55,MATCH(I51,C51:C55,0))","v":100000},{"$f":"INDEX(E51:E55,MATCH(I51,C51:C55,0))","v":29250},{"$f":"IF(H51>H55,VLOOKUP(H51,A51:F55,6),0)","v":0.05},{"$f":"VLOOKUP(H51,A51:G55,7)","v":0}]
[{"$f":"B51+1","v":18001},25000,0.25,{"$f":"B51","v":18000},{"$f":"(B52-B51)*C52","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B52+1","v":25001},50000,0.3,{"$f":"B52","v":25000},{"$f":"E52+(B53-B52)*C53","v":9250},0,0,{"$f":"IF(I51=C55,E54+ROUND((H51-J51),0)*I51,IF(I51=C54,E53+ROUND((H51-J51)*I51,0),IF(I51=C53,E52+ROUND((H51-J51)*I51,0),IF(I51=C52,E51+ROUND((H51-J51)*I51,0),E50+ROUND((H51-J51)*I51,0)))))","v":451750},{"$f":"MIN(K55:L55)","v":22588},{"$f":"ROUND(SUM(H53+I53)*M51,0)","v":0},{"$f":"SUM(H53:J53)","v":474338}]
[{"$f":"B53+1","v":50001},100000,0.4,{"$f":"B53","v":50000},{"$f":"E53+(B54-B53)*C54","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B54+1","v":100001},null,0.5,100000,{"$f":"IF(J52=0,0,E54)","v":29250},0.05,0,{"$f":"H48","v":50000},{"$f":"IF(H51>H55,H51-H55,0)","v":895000},{"$f":"IF(I55>0,ROUND(I55*I51,0),0)","v":447500},{"$f":"I55-J55","v":447500},{"$f":"IF(H53>0,ROUND(H53*L51,0),0)","v":22588},{"$f":"IF(K55>L55,0,L55-K55)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H37","v":945000},{"$f":"VLOOKUP(H58,A58:C62,3)","v":0.5},{"$f":"INDEX(D58:D62,MATCH(I58,C58:C62,0))","v":100000},{"$f":"INDEX(E58:E62,MATCH(I58,C58:C62,0))","v":29250},{"$f":"IF(H58>H62,VLOOKUP(H58,A58:F62,6),0)","v":0.05},{"$f":"VLOOKUP(H58,A58:G62,7)","v":0}]
[{"$f":"B58+1","v":18001},25000,0.25,{"$f":"B58","v":18000},{"$f":"(B59-B58)*C59","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B59+1","v":25001},50000,0.3,{"$f":"B59","v":25000},{"$f":"E59+(B60-B59)*C60","v":9250},0,0,{"$f":"IF(I58=C62,E61+ROUND((H58-J58),0)*I58,IF(I58=C61,E60+ROUND((H58-J58)*I58,0),IF(I58=C60,E59+ROUND((H58-J58)*I58,0),IF(I58=C59,E58+ROUND((H58-J58)*I58,0),E57+ROUND((H58-J58)*I58,0)))))","v":451750},{"$f":"MIN(K62:L62)","v":22588},{"$f":"ROUND(SUM(H60+I60)*M58,0)","v":0},{"$f":"SUM(H60:J60)","v":474338}]
[{"$f":"B60+1","v":50001},100000,0.4,{"$f":"B60","v":50000},{"$f":"E60+(B61-B60)*C61","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B61+1","v":100001},null,0.5,100000,{"$f":"IF(J59=0,0,E61)","v":29250},0.05,0,{"$f":"H55","v":50000},{"$f":"IF(H58>H62,H58-H62,0)","v":895000},{"$f":"IF(I62>0,ROUND(I62*I58,0),0)","v":447500},{"$f":"I62-J62","v":447500},{"$f":"IF(H60>0,ROUND(H60*L58,0),0)","v":22588},{"$f":"IF(K62>L62,0,L62-K62)","v":0}]
[null,null,1987,{"$f":"C63+1","v":1988},null,"1987-88"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C63","v":1987},{"$f":"D63","v":1988}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H66,A66:C70,3)","v":0.5},{"$f":"INDEX(D66:D70,MATCH(I66,C66:C70,0))","v":100000},{"$f":"INDEX(E66:E70,MATCH(I66,C66:C70,0))","v":29250},{"$f":"IF(H66>H70,VLOOKUP(H66,A66:F70,6),0)","v":0.05},{"$f":"VLOOKUP(H66,A66:G70,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B66,IF($E$3=\"Female\",B73,IF($E$3=\"Senior Citizen\",B80,B87)))","v":18000},0]
[{"$f":"B66+1","v":18001},25000,0.25,{"$f":"B66","v":18000},{"$f":"(B67-B66)*C67","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O66+1","v":18001},25000,0.25]
[{"$f":"B67+1","v":25001},50000,0.3,{"$f":"B67","v":25000},{"$f":"E67+(B68-B67)*C68","v":9250},0,0,{"$f":"IF(I66=C70,E69+ROUND((H66-J66),0)*I66,IF(I66=C69,E68+ROUND((H66-J66)*I66,0),IF(I66=C68,E67+ROUND((H66-J66)*I66,0),IF(I66=C67,E66+ROUND((H66-J66)*I66,0),E65+ROUND((H66-J66)*I66,0)))))","v":451750},{"$f":"MIN(K70:L70)","v":22588},{"$f":"ROUND(SUM(H68+I68)*M66,0)","v":0},{"$f":"SUM(H68:J68)","v":474338},null,null,{"$f":"O67+1","v":25001},50000,0.3]
[{"$f":"B68+1","v":50001},100000,0.4,{"$f":"B68","v":50000},{"$f":"E68+(B69-B68)*C69","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O68+1","v":50001},100000,0.4]
[{"$f":"B69+1","v":100001},null,0.5,100000,{"$f":"IF(J67=0,0,E69)","v":29250},0.05,0,50000,{"$f":"IF(H66>H70,H66-H70,0)","v":895000},{"$f":"IF(I70>0,ROUND(I70*I66,0),0)","v":447500},{"$f":"I70-J70","v":447500},{"$f":"IF(H68>0,ROUND(H68*L66,0),0)","v":22588},{"$f":"IF(K70>L70,0,L70-K70)","v":0},{"$f":"O69+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H68,IF($E$3=\"Female\",H75,IF($E$3=\"Senior Citizen\",H82,H89)))","v":451750}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I68,IF($E$3=\"Female\",I75,IF($E$3=\"Senior Citizen\",I82,I89)))","v":22588}]
[0,18000,0,0,0,0,0,{"$f":"H66","v":945000},{"$f":"VLOOKUP(H73,A73:C77,3)","v":0.5},{"$f":"INDEX(D73:D77,MATCH(I73,C73:C77,0))","v":100000},{"$f":"INDEX(E73:E77,MATCH(I73,C73:C77,0))","v":29250},{"$f":"IF(H73>H77,VLOOKUP(H73,A73:F77,6),0)","v":0.05},{"$f":"VLOOKUP(H73,A73:G77,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J68,IF($E$3=\"Female\",J75,IF($E$3=\"Senior Citizen\",J82,J89)))","v":0}]
[{"$f":"B73+1","v":18001},25000,0.25,{"$f":"B73","v":18000},{"$f":"(B74-B73)*C74","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K68,IF($E$3=\"Female\",K75,IF($E$3=\"Senior Citizen\",K82,K89)))","v":474338}]
[{"$f":"B74+1","v":25001},50000,0.3,{"$f":"B74","v":25000},{"$f":"E74+(B75-B74)*C75","v":9250},0,0,{"$f":"IF(I73=C77,E76+ROUND((H73-J73),0)*I73,IF(I73=C76,E75+ROUND((H73-J73)*I73,0),IF(I73=C75,E74+ROUND((H73-J73)*I73,0),IF(I73=C74,E73+ROUND((H73-J73)*I73,0),E72+ROUND((H73-J73)*I73,0)))))","v":451750},{"$f":"MIN(K77:L77)","v":22588},{"$f":"ROUND(SUM(H75+I75)*M73,0)","v":0},{"$f":"SUM(H75:J75)","v":474338},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A65,IF($E$3=\"Female\",A72,IF($E$3=\"Senior Citizen\",A79,A86)))","v":"Not defined"}]
[{"$f":"B75+1","v":50001},100000,0.4,{"$f":"B75","v":50000},{"$f":"E75+(B76-B75)*C76","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M70,IF($E$3=\"Female\",M77,IF($E$3=\"Senior Citizen\",M84,M91)))","v":0}]
[{"$f":"B76+1","v":100001},null,0.5,100000,{"$f":"IF(J74=0,0,E76)","v":29250},0.05,0,{"$f":"H70","v":50000},{"$f":"IF(H73>H77,H73-H77,0)","v":895000},{"$f":"IF(I77>0,ROUND(I77*I73,0),0)","v":447500},{"$f":"I77-J77","v":447500},{"$f":"IF(H75>0,ROUND(H75*L73,0),0)","v":22588},{"$f":"IF(K77>L77,0,L77-K77)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K68,IF($E$3=\"Female\",K75,IF($E$3=\"Senior Citizen\",K82,K89)))","v":474338}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H66","v":945000},{"$f":"VLOOKUP(H80,A80:C84,3)","v":0.5},{"$f":"INDEX(D80:D84,MATCH(I80,C80:C84,0))","v":100000},{"$f":"INDEX(E80:E84,MATCH(I80,C80:C84,0))","v":29250},{"$f":"IF(H80>H84,VLOOKUP(H80,A80:F84,6),0)","v":0.05},{"$f":"VLOOKUP(H80,A80:G84,7)","v":0}]
[{"$f":"B80+1","v":18001},25000,0.25,{"$f":"B80","v":18000},{"$f":"(B81-B80)*C81","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B81+1","v":25001},50000,0.3,{"$f":"B81","v":25000},{"$f":"E81+(B82-B81)*C82","v":9250},0,0,{"$f":"IF(I80=C84,E83+ROUND((H80-J80),0)*I80,IF(I80=C83,E82+ROUND((H80-J80)*I80,0),IF(I80=C82,E81+ROUND((H80-J80)*I80,0),IF(I80=C81,E80+ROUND((H80-J80)*I80,0),E79+ROUND((H80-J80)*I80,0)))))","v":451750},{"$f":"MIN(K84:L84)","v":22588},{"$f":"ROUND(SUM(H82+I82)*M80,0)","v":0},{"$f":"SUM(H82:J82)","v":474338}]
[{"$f":"B82+1","v":50001},100000,0.4,{"$f":"B82","v":50000},{"$f":"E82+(B83-B82)*C83","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B83+1","v":100001},null,0.5,100000,{"$f":"IF(J81=0,0,E83)","v":29250},0.05,0,{"$f":"H77","v":50000},{"$f":"IF(H80>H84,H80-H84,0)","v":895000},{"$f":"IF(I84>0,ROUND(I84*I80,0),0)","v":447500},{"$f":"I84-J84","v":447500},{"$f":"IF(H82>0,ROUND(H82*L80,0),0)","v":22588},{"$f":"IF(K84>L84,0,L84-K84)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H66","v":945000},{"$f":"VLOOKUP(H87,A87:C91,3)","v":0.5},{"$f":"INDEX(D87:D91,MATCH(I87,C87:C91,0))","v":100000},{"$f":"INDEX(E87:E91,MATCH(I87,C87:C91,0))","v":29250},{"$f":"IF(H87>H91,VLOOKUP(H87,A87:F91,6),0)","v":0.05},{"$f":"VLOOKUP(H87,A87:G91,7)","v":0}]
[{"$f":"B87+1","v":18001},25000,0.25,{"$f":"B87","v":18000},{"$f":"(B88-B87)*C88","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B88+1","v":25001},50000,0.3,{"$f":"B88","v":25000},{"$f":"E88+(B89-B88)*C89","v":9250},0,0,{"$f":"IF(I87=C91,E90+ROUND((H87-J87),0)*I87,IF(I87=C90,E89+ROUND((H87-J87)*I87,0),IF(I87=C89,E88+ROUND((H87-J87)*I87,0),IF(I87=C88,E87+ROUND((H87-J87)*I87,0),E86+ROUND((H87-J87)*I87,0)))))","v":451750},{"$f":"MIN(K91:L91)","v":22588},{"$f":"ROUND(SUM(H89+I89)*M87,0)","v":0},{"$f":"SUM(H89:J89)","v":474338}]
[{"$f":"B89+1","v":50001},100000,0.4,{"$f":"B89","v":50000},{"$f":"E89+(B90-B89)*C90","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B90+1","v":100001},null,0.5,100000,{"$f":"IF(J88=0,0,E90)","v":29250},0.05,0,{"$f":"H84","v":50000},{"$f":"IF(H87>H91,H87-H91,0)","v":895000},{"$f":"IF(I91>0,ROUND(I91*I87,0),0)","v":447500},{"$f":"I91-J91","v":447500},{"$f":"IF(H89>0,ROUND(H89*L87,0),0)","v":22588},{"$f":"IF(K91>L91,0,L91-K91)","v":0}]
[null,null,1988,{"$f":"C92+1","v":1989},null,"1988-89"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C92","v":1988},{"$f":"D92","v":1989}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H95,A95:C99,3)","v":0.5},{"$f":"INDEX(D95:D99,MATCH(I95,C95:C99,0))","v":100000},{"$f":"INDEX(E95:E99,MATCH(I95,C95:C99,0))","v":29250},{"$f":"IF(H95>H99,VLOOKUP(H95,A95:F99,6),0)","v":0.05},{"$f":"VLOOKUP(H95,A95:G99,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B95,IF($E$3=\"Female\",B102,IF($E$3=\"Senior Citizen\",B109,B116)))","v":18000},0]
[{"$f":"B95+1","v":18001},25000,0.25,{"$f":"B95","v":18000},{"$f":"(B96-B95)*C96","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O95+1","v":18001},25000,0.25]
[{"$f":"B96+1","v":25001},50000,0.3,{"$f":"B96","v":25000},{"$f":"E96+(B97-B96)*C97","v":9250},0,0,{"$f":"IF(I95=C99,E98+ROUND((H95-J95),0)*I95,IF(I95=C98,E97+ROUND((H95-J95)*I95,0),IF(I95=C97,E96+ROUND((H95-J95)*I95,0),IF(I95=C96,E95+ROUND((H95-J95)*I95,0),E94+ROUND((H95-J95)*I95,0)))))","v":451750},{"$f":"MIN(K99:L99)","v":22588},{"$f":"ROUND(SUM(H97+I97)*M95,0)","v":0},{"$f":"SUM(H97:J97)","v":474338},null,null,{"$f":"O96+1","v":25001},50000,0.3]
[{"$f":"B97+1","v":50001},100000,0.4,{"$f":"B97","v":50000},{"$f":"E97+(B98-B97)*C98","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O97+1","v":50001},100000,0.4]
[{"$f":"B98+1","v":100001},null,0.5,100000,{"$f":"IF(J96=0,0,E98)","v":29250},0.05,0,50000,{"$f":"IF(H95>H99,H95-H99,0)","v":895000},{"$f":"IF(I99>0,ROUND(I99*I95,0),0)","v":447500},{"$f":"I99-J99","v":447500},{"$f":"IF(H97>0,ROUND(H97*L95,0),0)","v":22588},{"$f":"IF(K99>L99,0,L99-K99)","v":0},{"$f":"O98+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H97,IF($E$3=\"Female\",H104,IF($E$3=\"Senior Citizen\",H111,H118)))","v":451750}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I97,IF($E$3=\"Female\",I104,IF($E$3=\"Senior Citizen\",I111,I118)))","v":22588}]
[0,18000,0,0,0,0,0,{"$f":"H95","v":945000},{"$f":"VLOOKUP(H102,A102:C106,3)","v":0.5},{"$f":"INDEX(D102:D106,MATCH(I102,C102:C106,0))","v":100000},{"$f":"INDEX(E102:E106,MATCH(I102,C102:C106,0))","v":29250},{"$f":"IF(H102>H106,VLOOKUP(H102,A102:F106,6),0)","v":0.05},{"$f":"VLOOKUP(H102,A102:G106,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J97,IF($E$3=\"Female\",J104,IF($E$3=\"Senior Citizen\",J111,J118)))","v":0}]
[{"$f":"B102+1","v":18001},25000,0.25,{"$f":"B102","v":18000},{"$f":"(B103-B102)*C103","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K97,IF($E$3=\"Female\",K104,IF($E$3=\"Senior Citizen\",K111,K118)))","v":474338}]
[{"$f":"B103+1","v":25001},50000,0.3,{"$f":"B103","v":25000},{"$f":"E103+(B104-B103)*C104","v":9250},0,0,{"$f":"IF(I102=C106,E105+ROUND((H102-J102),0)*I102,IF(I102=C105,E104+ROUND((H102-J102)*I102,0),IF(I102=C104,E103+ROUND((H102-J102)*I102,0),IF(I102=C103,E102+ROUND((H102-J102)*I102,0),E101+ROUND((H102-J102)*I102,0)))))","v":451750},{"$f":"MIN(K106:L106)","v":22588},{"$f":"ROUND(SUM(H104+I104)*M102,0)","v":0},{"$f":"SUM(H104:J104)","v":474338},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A94,IF($E$3=\"Female\",A101,IF($E$3=\"Senior Citizen\",A108,A115)))","v":"Not defined"}]
[{"$f":"B104+1","v":50001},100000,0.4,{"$f":"B104","v":50000},{"$f":"E104+(B105-B104)*C105","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M99,IF($E$3=\"Female\",M106,IF($E$3=\"Senior Citizen\",M113,M120)))","v":0}]
[{"$f":"B105+1","v":100001},null,0.5,100000,{"$f":"IF(J103=0,0,E105)","v":29250},0.05,0,{"$f":"H99","v":50000},{"$f":"IF(H102>H106,H102-H106,0)","v":895000},{"$f":"IF(I106>0,ROUND(I106*I102,0),0)","v":447500},{"$f":"I106-J106","v":447500},{"$f":"IF(H104>0,ROUND(H104*L102,0),0)","v":22588},{"$f":"IF(K106>L106,0,L106-K106)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K97,IF($E$3=\"Female\",K104,IF($E$3=\"Senior Citizen\",K111,K118)))","v":474338}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H95","v":945000},{"$f":"VLOOKUP(H109,A109:C113,3)","v":0.5},{"$f":"INDEX(D109:D113,MATCH(I109,C109:C113,0))","v":100000},{"$f":"INDEX(E109:E113,MATCH(I109,C109:C113,0))","v":29250},{"$f":"IF(H109>H113,VLOOKUP(H109,A109:F113,6),0)","v":0.05},{"$f":"VLOOKUP(H109,A109:G113,7)","v":0}]
[{"$f":"B109+1","v":18001},25000,0.25,{"$f":"B109","v":18000},{"$f":"(B110-B109)*C110","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B110+1","v":25001},50000,0.3,{"$f":"B110","v":25000},{"$f":"E110+(B111-B110)*C111","v":9250},0,0,{"$f":"IF(I109=C113,E112+ROUND((H109-J109),0)*I109,IF(I109=C112,E111+ROUND((H109-J109)*I109,0),IF(I109=C111,E110+ROUND((H109-J109)*I109,0),IF(I109=C110,E109+ROUND((H109-J109)*I109,0),E108+ROUND((H109-J109)*I109,0)))))","v":451750},{"$f":"MIN(K113:L113)","v":22588},{"$f":"ROUND(SUM(H111+I111)*M109,0)","v":0},{"$f":"SUM(H111:J111)","v":474338}]
[{"$f":"B111+1","v":50001},100000,0.4,{"$f":"B111","v":50000},{"$f":"E111+(B112-B111)*C112","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B112+1","v":100001},null,0.5,100000,{"$f":"IF(J110=0,0,E112)","v":29250},0.05,0,{"$f":"H106","v":50000},{"$f":"IF(H109>H113,H109-H113,0)","v":895000},{"$f":"IF(I113>0,ROUND(I113*I109,0),0)","v":447500},{"$f":"I113-J113","v":447500},{"$f":"IF(H111>0,ROUND(H111*L109,0),0)","v":22588},{"$f":"IF(K113>L113,0,L113-K113)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H95","v":945000},{"$f":"VLOOKUP(H116,A116:C120,3)","v":0.5},{"$f":"INDEX(D116:D120,MATCH(I116,C116:C120,0))","v":100000},{"$f":"INDEX(E116:E120,MATCH(I116,C116:C120,0))","v":29250},{"$f":"IF(H116>H120,VLOOKUP(H116,A116:F120,6),0)","v":0.05},{"$f":"VLOOKUP(H116,A116:G120,7)","v":0}]
[{"$f":"B116+1","v":18001},25000,0.25,{"$f":"B116","v":18000},{"$f":"(B117-B116)*C117","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B117+1","v":25001},50000,0.3,{"$f":"B117","v":25000},{"$f":"E117+(B118-B117)*C118","v":9250},0,0,{"$f":"IF(I116=C120,E119+ROUND((H116-J116),0)*I116,IF(I116=C119,E118+ROUND((H116-J116)*I116,0),IF(I116=C118,E117+ROUND((H116-J116)*I116,0),IF(I116=C117,E116+ROUND((H116-J116)*I116,0),E115+ROUND((H116-J116)*I116,0)))))","v":451750},{"$f":"MIN(K120:L120)","v":22588},{"$f":"ROUND(SUM(H118+I118)*M116,0)","v":0},{"$f":"SUM(H118:J118)","v":474338}]
[{"$f":"B118+1","v":50001},100000,0.4,{"$f":"B118","v":50000},{"$f":"E118+(B119-B118)*C119","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B119+1","v":100001},null,0.5,100000,{"$f":"IF(J117=0,0,E119)","v":29250},0.05,0,{"$f":"H113","v":50000},{"$f":"IF(H116>H120,H116-H120,0)","v":895000},{"$f":"IF(I120>0,ROUND(I120*I116,0),0)","v":447500},{"$f":"I120-J120","v":447500},{"$f":"IF(H118>0,ROUND(H118*L116,0),0)","v":22588},{"$f":"IF(K120>L120,0,L120-K120)","v":0}]
[null,null,1989,{"$f":"C121+1","v":1990},null,"1989-90"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C121","v":1989},{"$f":"D121","v":1990}]
[0,18000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H124,A124:C128,3)","v":0.5},{"$f":"INDEX(D124:D128,MATCH(I124,C124:C128,0))","v":100000},{"$f":"INDEX(E124:E128,MATCH(I124,C124:C128,0))","v":28900},{"$f":"IF(H124>H128,VLOOKUP(H124,A124:F128,6),0)","v":0.08},{"$f":"VLOOKUP(H124,A124:G128,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B124,IF($E$3=\"Female\",B131,IF($E$3=\"Senior Citizen\",B138,B145)))","v":18000},0]
[{"$f":"B124+1","v":18001},25000,0.2,{"$f":"B124","v":18000},{"$f":"(B125-B124)*C125","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O124+1","v":18001},25000,0.2]
[{"$f":"B125+1","v":25001},50000,0.3,{"$f":"B125","v":25000},{"$f":"E125+(B126-B125)*C126","v":8900},0,0,{"$f":"IF(I124=C128,E127+ROUND((H124-J124),0)*I124,IF(I124=C127,E126+ROUND((H124-J124)*I124,0),IF(I124=C126,E125+ROUND((H124-J124)*I124,0),IF(I124=C125,E124+ROUND((H124-J124)*I124,0),E123+ROUND((H124-J124)*I124,0)))))","v":451400},{"$f":"MIN(K128:L128)","v":36112},{"$f":"ROUND(SUM(H126+I126)*M124,0)","v":0},{"$f":"SUM(H126:J126)","v":487512},null,null,{"$f":"O125+1","v":25001},50000,0.3]
[{"$f":"B126+1","v":50001},100000,0.4,{"$f":"B126","v":50000},{"$f":"E126+(B127-B126)*C127","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O126+1","v":50001},100000,0.4]
[{"$f":"B127+1","v":100001},null,0.5,100000,{"$f":"IF(J125=0,0,E127)","v":28900},0.08,0,50000,{"$f":"IF(H124>H128,H124-H128,0)","v":895000},{"$f":"IF(I128>0,ROUND(I128*I124,0),0)","v":447500},{"$f":"I128-J128","v":447500},{"$f":"IF(H126>0,ROUND(H126*L124,0),0)","v":36112},{"$f":"IF(K128>L128,0,L128-K128)","v":0},{"$f":"O127+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H126,IF($E$3=\"Female\",H133,IF($E$3=\"Senior Citizen\",H140,H147)))","v":451400}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I126,IF($E$3=\"Female\",I133,IF($E$3=\"Senior Citizen\",I140,I147)))","v":36112}]
[0,18000,0,0,0,0,0,{"$f":"H124","v":945000},{"$f":"VLOOKUP(H131,A131:C135,3)","v":0.5},{"$f":"INDEX(D131:D135,MATCH(I131,C131:C135,0))","v":100000},{"$f":"INDEX(E131:E135,MATCH(I131,C131:C135,0))","v":28900},{"$f":"IF(H131>H135,VLOOKUP(H131,A131:F135,6),0)","v":0.08},{"$f":"VLOOKUP(H131,A131:G135,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J126,IF($E$3=\"Female\",J133,IF($E$3=\"Senior Citizen\",J140,J147)))","v":0}]
[{"$f":"B131+1","v":18001},25000,0.2,{"$f":"B131","v":18000},{"$f":"(B132-B131)*C132","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K126,IF($E$3=\"Female\",K133,IF($E$3=\"Senior Citizen\",K140,K147)))","v":487512}]
[{"$f":"B132+1","v":25001},50000,0.3,{"$f":"B132","v":25000},{"$f":"E132+(B133-B132)*C133","v":8900},0,0,{"$f":"IF(I131=C135,E134+ROUND((H131-J131),0)*I131,IF(I131=C134,E133+ROUND((H131-J131)*I131,0),IF(I131=C133,E132+ROUND((H131-J131)*I131,0),IF(I131=C132,E131+ROUND((H131-J131)*I131,0),E130+ROUND((H131-J131)*I131,0)))))","v":451400},{"$f":"MIN(K135:L135)","v":36112},{"$f":"ROUND(SUM(H133+I133)*M131,0)","v":0},{"$f":"SUM(H133:J133)","v":487512},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A123,IF($E$3=\"Female\",A130,IF($E$3=\"Senior Citizen\",A137,A144)))","v":"Not defined"}]
[{"$f":"B133+1","v":50001},100000,0.4,{"$f":"B133","v":50000},{"$f":"E133+(B134-B133)*C134","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M128,IF($E$3=\"Female\",M135,IF($E$3=\"Senior Citizen\",M142,M149)))","v":0}]
[{"$f":"B134+1","v":100001},null,0.5,100000,{"$f":"IF(J132=0,0,E134)","v":28900},0.08,0,{"$f":"H128","v":50000},{"$f":"IF(H131>H135,H131-H135,0)","v":895000},{"$f":"IF(I135>0,ROUND(I135*I131,0),0)","v":447500},{"$f":"I135-J135","v":447500},{"$f":"IF(H133>0,ROUND(H133*L131,0),0)","v":36112},{"$f":"IF(K135>L135,0,L135-K135)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K126,IF($E$3=\"Female\",K133,IF($E$3=\"Senior Citizen\",K140,K147)))","v":487512}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H124","v":945000},{"$f":"VLOOKUP(H138,A138:C142,3)","v":0.5},{"$f":"INDEX(D138:D142,MATCH(I138,C138:C142,0))","v":100000},{"$f":"INDEX(E138:E142,MATCH(I138,C138:C142,0))","v":28900},{"$f":"IF(H138>H142,VLOOKUP(H138,A138:F142,6),0)","v":0.08},{"$f":"VLOOKUP(H138,A138:G142,7)","v":0}]
[{"$f":"B138+1","v":18001},25000,0.2,{"$f":"B138","v":18000},{"$f":"(B139-B138)*C139","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B139+1","v":25001},50000,0.3,{"$f":"B139","v":25000},{"$f":"E139+(B140-B139)*C140","v":8900},0,0,{"$f":"IF(I138=C142,E141+ROUND((H138-J138),0)*I138,IF(I138=C141,E140+ROUND((H138-J138)*I138,0),IF(I138=C140,E139+ROUND((H138-J138)*I138,0),IF(I138=C139,E138+ROUND((H138-J138)*I138,0),E137+ROUND((H138-J138)*I138,0)))))","v":451400},{"$f":"MIN(K142:L142)","v":36112},{"$f":"ROUND(SUM(H140+I140)*M138,0)","v":0},{"$f":"SUM(H140:J140)","v":487512}]
[{"$f":"B140+1","v":50001},100000,0.4,{"$f":"B140","v":50000},{"$f":"E140+(B141-B140)*C141","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B141+1","v":100001},null,0.5,100000,{"$f":"IF(J139=0,0,E141)","v":28900},0.08,0,{"$f":"H135","v":50000},{"$f":"IF(H138>H142,H138-H142,0)","v":895000},{"$f":"IF(I142>0,ROUND(I142*I138,0),0)","v":447500},{"$f":"I142-J142","v":447500},{"$f":"IF(H140>0,ROUND(H140*L138,0),0)","v":36112},{"$f":"IF(K142>L142,0,L142-K142)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H124","v":945000},{"$f":"VLOOKUP(H145,A145:C149,3)","v":0.5},{"$f":"INDEX(D145:D149,MATCH(I145,C145:C149,0))","v":100000},{"$f":"INDEX(E145:E149,MATCH(I145,C145:C149,0))","v":28900},{"$f":"IF(H145>H149,VLOOKUP(H145,A145:F149,6),0)","v":0.08},{"$f":"VLOOKUP(H145,A145:G149,7)","v":0}]
[{"$f":"B145+1","v":18001},25000,0.2,{"$f":"B145","v":18000},{"$f":"(B146-B145)*C146","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B146+1","v":25001},50000,0.3,{"$f":"B146","v":25000},{"$f":"E146+(B147-B146)*C147","v":8900},0,0,{"$f":"IF(I145=C149,E148+ROUND((H145-J145),0)*I145,IF(I145=C148,E147+ROUND((H145-J145)*I145,0),IF(I145=C147,E146+ROUND((H145-J145)*I145,0),IF(I145=C146,E145+ROUND((H145-J145)*I145,0),E144+ROUND((H145-J145)*I145,0)))))","v":451400},{"$f":"MIN(K149:L149)","v":36112},{"$f":"ROUND(SUM(H147+I147)*M145,0)","v":0},{"$f":"SUM(H147:J147)","v":487512}]
[{"$f":"B147+1","v":50001},100000,0.4,{"$f":"B147","v":50000},{"$f":"E147+(B148-B147)*C148","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B148+1","v":100001},null,0.5,100000,{"$f":"IF(J146=0,0,E148)","v":28900},0.08,0,{"$f":"H142","v":50000},{"$f":"IF(H145>H149,H145-H149,0)","v":895000},{"$f":"IF(I149>0,ROUND(I149*I145,0),0)","v":447500},{"$f":"I149-J149","v":447500},{"$f":"IF(H147>0,ROUND(H147*L145,0),0)","v":36112},{"$f":"IF(K149>L149,0,L149-K149)","v":0}]
[null,null,1990,{"$f":"C150+1","v":1991},null,"1990-91"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C150","v":1990},{"$f":"D150","v":1991}]
[0,22000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H153,A153:C157,3)","v":0.5},{"$f":"INDEX(D153:D157,MATCH(I153,C153:C157,0))","v":100000},{"$f":"INDEX(E153:E157,MATCH(I153,C153:C157,0))","v":27600},{"$f":"IF(H153>H157,VLOOKUP(H153,A153:F157,6),0)","v":0.12},{"$f":"VLOOKUP(H153,A153:G157,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B153,IF($E$3=\"Female\",B160,IF($E$3=\"Senior Citizen\",B167,B174)))","v":22000},0]
[{"$f":"B153+1","v":22001},30000,0.2,{"$f":"B153","v":22000},{"$f":"(B154-B153)*C154","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O153+1","v":22001},30000,0.2]
[{"$f":"B154+1","v":30001},50000,0.3,{"$f":"B154","v":30000},{"$f":"E154+(B155-B154)*C155","v":7600},0,0,{"$f":"IF(I153=C157,E156+ROUND((H153-J153),0)*I153,IF(I153=C156,E155+ROUND((H153-J153)*I153,0),IF(I153=C155,E154+ROUND((H153-J153)*I153,0),IF(I153=C154,E153+ROUND((H153-J153)*I153,0),E152+ROUND((H153-J153)*I153,0)))))","v":450100},{"$f":"MIN(K157:L157)","v":54012},{"$f":"ROUND(SUM(H155+I155)*M153,0)","v":0},{"$f":"SUM(H155:J155)","v":504112},null,null,{"$f":"O154+1","v":30001},50000,0.3]
[{"$f":"B155+1","v":50001},100000,0.4,{"$f":"B155","v":50000},{"$f":"E155+(B156-B155)*C156","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O155+1","v":50001},100000,0.4]
[{"$f":"B156+1","v":100001},null,0.5,100000,{"$f":"IF(J154=0,0,E156)","v":27600},0.12,0,75000,{"$f":"IF(H153>H157,H153-H157,0)","v":870000},{"$f":"IF(I157>0,ROUND(I157*I153,0),0)","v":435000},{"$f":"I157-J157","v":435000},{"$f":"IF(H155>0,ROUND(H155*L153,0),0)","v":54012},{"$f":"IF(K157>L157,0,L157-K157)","v":0},{"$f":"O156+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H155,IF($E$3=\"Female\",H162,IF($E$3=\"Senior Citizen\",H169,H176)))","v":450100}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I155,IF($E$3=\"Female\",I162,IF($E$3=\"Senior Citizen\",I169,I176)))","v":54012}]
[0,22000,0,0,0,0,0,{"$f":"H153","v":945000},{"$f":"VLOOKUP(H160,A160:C164,3)","v":0.5},{"$f":"INDEX(D160:D164,MATCH(I160,C160:C164,0))","v":100000},{"$f":"INDEX(E160:E164,MATCH(I160,C160:C164,0))","v":27600},{"$f":"IF(H160>H164,VLOOKUP(H160,A160:F164,6),0)","v":0.12},{"$f":"VLOOKUP(H160,A160:G164,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J155,IF($E$3=\"Female\",J162,IF($E$3=\"Senior Citizen\",J169,J176)))","v":0}]
[{"$f":"B160+1","v":22001},30000,0.2,{"$f":"B160","v":22000},{"$f":"(B161-B160)*C161","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K155,IF($E$3=\"Female\",K162,IF($E$3=\"Senior Citizen\",K169,K176)))","v":504112}]
[{"$f":"B161+1","v":30001},50000,0.3,{"$f":"B161","v":30000},{"$f":"E161+(B162-B161)*C162","v":7600},0,0,{"$f":"IF(I160=C164,E163+ROUND((H160-J160),0)*I160,IF(I160=C163,E162+ROUND((H160-J160)*I160,0),IF(I160=C162,E161+ROUND((H160-J160)*I160,0),IF(I160=C161,E160+ROUND((H160-J160)*I160,0),E159+ROUND((H160-J160)*I160,0)))))","v":450100},{"$f":"MIN(K164:L164)","v":54012},{"$f":"ROUND(SUM(H162+I162)*M160,0)","v":0},{"$f":"SUM(H162:J162)","v":504112},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A152,IF($E$3=\"Female\",A159,IF($E$3=\"Senior Citizen\",A166,A173)))","v":"Not defined"}]
[{"$f":"B162+1","v":50001},100000,0.4,{"$f":"B162","v":50000},{"$f":"E162+(B163-B162)*C163","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M157,IF($E$3=\"Female\",M164,IF($E$3=\"Senior Citizen\",M171,M178)))","v":0}]
[{"$f":"B163+1","v":100001},null,0.5,100000,{"$f":"IF(J161=0,0,E163)","v":27600},0.12,0,{"$f":"H157","v":75000},{"$f":"IF(H160>H164,H160-H164,0)","v":870000},{"$f":"IF(I164>0,ROUND(I164*I160,0),0)","v":435000},{"$f":"I164-J164","v":435000},{"$f":"IF(H162>0,ROUND(H162*L160,0),0)","v":54012},{"$f":"IF(K164>L164,0,L164-K164)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K155,IF($E$3=\"Female\",K162,IF($E$3=\"Senior Citizen\",K169,K176)))","v":504112}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H153","v":945000},{"$f":"VLOOKUP(H167,A167:C171,3)","v":0.5},{"$f":"INDEX(D167:D171,MATCH(I167,C167:C171,0))","v":100000},{"$f":"INDEX(E167:E171,MATCH(I167,C167:C171,0))","v":27600},{"$f":"IF(H167>H171,VLOOKUP(H167,A167:F171,6),0)","v":0.12},{"$f":"VLOOKUP(H167,A167:G171,7)","v":0}]
[{"$f":"B167+1","v":22001},30000,0.2,{"$f":"B167","v":22000},{"$f":"(B168-B167)*C168","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B168+1","v":30001},50000,0.3,{"$f":"B168","v":30000},{"$f":"E168+(B169-B168)*C169","v":7600},0,0,{"$f":"IF(I167=C171,E170+ROUND((H167-J167),0)*I167,IF(I167=C170,E169+ROUND((H167-J167)*I167,0),IF(I167=C169,E168+ROUND((H167-J167)*I167,0),IF(I167=C168,E167+ROUND((H167-J167)*I167,0),E166+ROUND((H167-J167)*I167,0)))))","v":450100},{"$f":"MIN(K171:L171)","v":54012},{"$f":"ROUND(SUM(H169+I169)*M167,0)","v":0},{"$f":"SUM(H169:J169)","v":504112}]
[{"$f":"B169+1","v":50001},100000,0.4,{"$f":"B169","v":50000},{"$f":"E169+(B170-B169)*C170","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B170+1","v":100001},null,0.5,100000,{"$f":"IF(J168=0,0,E170)","v":27600},0.12,0,{"$f":"H164","v":75000},{"$f":"IF(H167>H171,H167-H171,0)","v":870000},{"$f":"IF(I171>0,ROUND(I171*I167,0),0)","v":435000},{"$f":"I171-J171","v":435000},{"$f":"IF(H169>0,ROUND(H169*L167,0),0)","v":54012},{"$f":"IF(K171>L171,0,L171-K171)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H153","v":945000},{"$f":"VLOOKUP(H174,A174:C178,3)","v":0.5},{"$f":"INDEX(D174:D178,MATCH(I174,C174:C178,0))","v":100000},{"$f":"INDEX(E174:E178,MATCH(I174,C174:C178,0))","v":27600},{"$f":"IF(H174>H178,VLOOKUP(H174,A174:F178,6),0)","v":0.12},{"$f":"VLOOKUP(H174,A174:G178,7)","v":0}]
[{"$f":"B174+1","v":22001},30000,0.2,{"$f":"B174","v":22000},{"$f":"(B175-B174)*C175","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B175+1","v":30001},50000,0.3,{"$f":"B175","v":30000},{"$f":"E175+(B176-B175)*C176","v":7600},0,0,{"$f":"IF(I174=C178,E177+ROUND((H174-J174),0)*I174,IF(I174=C177,E176+ROUND((H174-J174)*I174,0),IF(I174=C176,E175+ROUND((H174-J174)*I174,0),IF(I174=C175,E174+ROUND((H174-J174)*I174,0),E173+ROUND((H174-J174)*I174,0)))))","v":450100},{"$f":"MIN(K178:L178)","v":54012},{"$f":"ROUND(SUM(H176+I176)*M174,0)","v":0},{"$f":"SUM(H176:J176)","v":504112}]
[{"$f":"B176+1","v":50001},100000,0.4,{"$f":"B176","v":50000},{"$f":"E176+(B177-B176)*C177","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B177+1","v":100001},null,0.5,100000,{"$f":"IF(J175=0,0,E177)","v":27600},0.12,0,{"$f":"H171","v":75000},{"$f":"IF(H174>H178,H174-H178,0)","v":870000},{"$f":"IF(I178>0,ROUND(I178*I174,0),0)","v":435000},{"$f":"I178-J178","v":435000},{"$f":"IF(H176>0,ROUND(H176*L174,0),0)","v":54012},{"$f":"IF(K178>L178,0,L178-K178)","v":0}]
[null,null,1991,{"$f":"C179+1","v":1992},null,"1991-92"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C179","v":1991},{"$f":"D179","v":1992}]
[0,22000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H182,A182:C186,3)","v":0.5},{"$f":"INDEX(D182:D186,MATCH(I182,C182:C186,0))","v":100000},{"$f":"INDEX(E182:E186,MATCH(I182,C182:C186,0))","v":27600},{"$f":"IF(H182>H186,VLOOKUP(H182,A182:F186,6),0)","v":0.12},{"$f":"VLOOKUP(H182,A182:G186,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B182,IF($E$3=\"Female\",B189,IF($E$3=\"Senior Citizen\",B196,B203)))","v":22000},0]
[{"$f":"B182+1","v":22001},30000,0.2,{"$f":"B182","v":22000},{"$f":"(B183-B182)*C183","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O182+1","v":22001},30000,0.2]
[{"$f":"B183+1","v":30001},50000,0.3,{"$f":"B183","v":30000},{"$f":"E183+(B184-B183)*C184","v":7600},0,0,{"$f":"IF(I182=C186,E185+ROUND((H182-J182),0)*I182,IF(I182=C185,E184+ROUND((H182-J182)*I182,0),IF(I182=C184,E183+ROUND((H182-J182)*I182,0),IF(I182=C183,E182+ROUND((H182-J182)*I182,0),E181+ROUND((H182-J182)*I182,0)))))","v":450100},{"$f":"MIN(K186:L186)","v":54012},{"$f":"ROUND(SUM(H184+I184)*M182,0)","v":0},{"$f":"SUM(H184:J184)","v":504112},null,null,{"$f":"O183+1","v":30001},50000,0.3]
[{"$f":"B184+1","v":50001},100000,0.4,{"$f":"B184","v":50000},{"$f":"E184+(B185-B184)*C185","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O184+1","v":50001},100000,0.4]
[{"$f":"B185+1","v":100001},null,0.5,100000,{"$f":"IF(J183=0,0,E185)","v":27600},0.12,0,100000,{"$f":"IF(H182>H186,H182-H186,0)","v":845000},{"$f":"IF(I186>0,ROUND(I186*I182,0),0)","v":422500},{"$f":"I186-J186","v":422500},{"$f":"IF(H184>0,ROUND(H184*L182,0),0)","v":54012},{"$f":"IF(K186>L186,0,L186-K186)","v":0},{"$f":"O185+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H184,IF($E$3=\"Female\",H191,IF($E$3=\"Senior Citizen\",H198,H205)))","v":450100}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I184,IF($E$3=\"Female\",I191,IF($E$3=\"Senior Citizen\",I198,I205)))","v":54012}]
[0,22000,0,0,0,0,0,{"$f":"H182","v":945000},{"$f":"VLOOKUP(H189,A189:C193,3)","v":0.5},{"$f":"INDEX(D189:D193,MATCH(I189,C189:C193,0))","v":100000},{"$f":"INDEX(E189:E193,MATCH(I189,C189:C193,0))","v":27600},{"$f":"IF(H189>H193,VLOOKUP(H189,A189:F193,6),0)","v":0.12},{"$f":"VLOOKUP(H189,A189:G193,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J184,IF($E$3=\"Female\",J191,IF($E$3=\"Senior Citizen\",J198,J205)))","v":0}]
[{"$f":"B189+1","v":22001},30000,0.2,{"$f":"B189","v":22000},{"$f":"(B190-B189)*C190","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K184,IF($E$3=\"Female\",K191,IF($E$3=\"Senior Citizen\",K198,K205)))","v":504112}]
[{"$f":"B190+1","v":30001},50000,0.3,{"$f":"B190","v":30000},{"$f":"E190+(B191-B190)*C191","v":7600},0,0,{"$f":"IF(I189=C193,E192+ROUND((H189-J189),0)*I189,IF(I189=C192,E191+ROUND((H189-J189)*I189,0),IF(I189=C191,E190+ROUND((H189-J189)*I189,0),IF(I189=C190,E189+ROUND((H189-J189)*I189,0),E188+ROUND((H189-J189)*I189,0)))))","v":450100},{"$f":"MIN(K193:L193)","v":54012},{"$f":"ROUND(SUM(H191+I191)*M189,0)","v":0},{"$f":"SUM(H191:J191)","v":504112},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A181,IF($E$3=\"Female\",A188,IF($E$3=\"Senior Citizen\",A195,A202)))","v":"Not defined"}]
[{"$f":"B191+1","v":50001},100000,0.4,{"$f":"B191","v":50000},{"$f":"E191+(B192-B191)*C192","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M186,IF($E$3=\"Female\",M193,IF($E$3=\"Senior Citizen\",M200,M207)))","v":0}]
[{"$f":"B192+1","v":100001},null,0.5,100000,{"$f":"IF(J190=0,0,E192)","v":27600},0.12,0,{"$f":"H186","v":100000},{"$f":"IF(H189>H193,H189-H193,0)","v":845000},{"$f":"IF(I193>0,ROUND(I193*I189,0),0)","v":422500},{"$f":"I193-J193","v":422500},{"$f":"IF(H191>0,ROUND(H191*L189,0),0)","v":54012},{"$f":"IF(K193>L193,0,L193-K193)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K184,IF($E$3=\"Female\",K191,IF($E$3=\"Senior Citizen\",K198,K205)))","v":504112}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H182","v":945000},{"$f":"VLOOKUP(H196,A196:C200,3)","v":0.5},{"$f":"INDEX(D196:D200,MATCH(I196,C196:C200,0))","v":100000},{"$f":"INDEX(E196:E200,MATCH(I196,C196:C200,0))","v":27600},{"$f":"IF(H196>H200,VLOOKUP(H196,A196:F200,6),0)","v":0.12},{"$f":"VLOOKUP(H196,A196:G200,7)","v":0}]
[{"$f":"B196+1","v":22001},30000,0.2,{"$f":"B196","v":22000},{"$f":"(B197-B196)*C197","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B197+1","v":30001},50000,0.3,{"$f":"B197","v":30000},{"$f":"E197+(B198-B197)*C198","v":7600},0,0,{"$f":"IF(I196=C200,E199+ROUND((H196-J196),0)*I196,IF(I196=C199,E198+ROUND((H196-J196)*I196,0),IF(I196=C198,E197+ROUND((H196-J196)*I196,0),IF(I196=C197,E196+ROUND((H196-J196)*I196,0),E195+ROUND((H196-J196)*I196,0)))))","v":450100},{"$f":"MIN(K200:L200)","v":54012},{"$f":"ROUND(SUM(H198+I198)*M196,0)","v":0},{"$f":"SUM(H198:J198)","v":504112}]
[{"$f":"B198+1","v":50001},100000,0.4,{"$f":"B198","v":50000},{"$f":"E198+(B199-B198)*C199","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B199+1","v":100001},null,0.5,100000,{"$f":"IF(J197=0,0,E199)","v":27600},0.12,0,{"$f":"H193","v":100000},{"$f":"IF(H196>H200,H196-H200,0)","v":845000},{"$f":"IF(I200>0,ROUND(I200*I196,0),0)","v":422500},{"$f":"I200-J200","v":422500},{"$f":"IF(H198>0,ROUND(H198*L196,0),0)","v":54012},{"$f":"IF(K200>L200,0,L200-K200)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H182","v":945000},{"$f":"VLOOKUP(H203,A203:C207,3)","v":0.5},{"$f":"INDEX(D203:D207,MATCH(I203,C203:C207,0))","v":100000},{"$f":"INDEX(E203:E207,MATCH(I203,C203:C207,0))","v":27600},{"$f":"IF(H203>H207,VLOOKUP(H203,A203:F207,6),0)","v":0.12},{"$f":"VLOOKUP(H203,A203:G207,7)","v":0}]
[{"$f":"B203+1","v":22001},30000,0.2,{"$f":"B203","v":22000},{"$f":"(B204-B203)*C204","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B204+1","v":30001},50000,0.3,{"$f":"B204","v":30000},{"$f":"E204+(B205-B204)*C205","v":7600},0,0,{"$f":"IF(I203=C207,E206+ROUND((H203-J203),0)*I203,IF(I203=C206,E205+ROUND((H203-J203)*I203,0),IF(I203=C205,E204+ROUND((H203-J203)*I203,0),IF(I203=C204,E203+ROUND((H203-J203)*I203,0),E202+ROUND((H203-J203)*I203,0)))))","v":450100},{"$f":"MIN(K207:L207)","v":54012},{"$f":"ROUND(SUM(H205+I205)*M203,0)","v":0},{"$f":"SUM(H205:J205)","v":504112}]
[{"$f":"B205+1","v":50001},100000,0.4,{"$f":"B205","v":50000},{"$f":"E205+(B206-B205)*C206","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B206+1","v":100001},null,0.5,100000,{"$f":"IF(J204=0,0,E206)","v":27600},0.12,0,{"$f":"H200","v":100000},{"$f":"IF(H203>H207,H203-H207,0)","v":845000},{"$f":"IF(I207>0,ROUND(I207*I203,0),0)","v":422500},{"$f":"I207-J207","v":422500},{"$f":"IF(H205>0,ROUND(H205*L203,0),0)","v":54012},{"$f":"IF(K207>L207,0,L207-K207)","v":0}]
[null,null,1992,{"$f":"C208+1","v":1993},null,"1992-93"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C208","v":1992},{"$f":"D208","v":1993}]
[0,28000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H211,A211:C215,3)","v":0.4},{"$f":"INDEX(D211:D215,MATCH(I211,C211:C215,0))","v":100000},{"$f":"INDEX(E211:E215,MATCH(I211,C211:C215,0))","v":19400},{"$f":"IF(H211>H215,VLOOKUP(H211,A211:F215,6),0)","v":0.12},{"$f":"VLOOKUP(H211,A211:G215,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B211,IF($E$3=\"Female\",B218,IF($E$3=\"Senior Citizen\",B225,B232)))","v":28000},0]
[{"$f":"B211+1","v":28001},50000,0.2,{"$f":"B211","v":28000},{"$f":"(B212-B211)*C212","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O211+1","v":28001},50000,0.2]
[{"$f":"B212+1","v":50001},100000,0.3,{"$f":"B212","v":50000},{"$f":"E212+(B213-B212)*C213","v":19400},0,0,{"$f":"IF(I211=C215,E214+ROUND((H211-J211),0)*I211,IF(I211=C214,E213+ROUND((H211-J211)*I211,0),IF(I211=C213,E212+ROUND((H211-J211)*I211,0),IF(I211=C212,E211+ROUND((H211-J211)*I211,0),E210+ROUND((H211-J211)*I211,0)))))","v":357400},{"$f":"MIN(K215:L215)","v":42888},{"$f":"ROUND(SUM(H213+I213)*M211,0)","v":0},{"$f":"SUM(H213:J213)","v":400288},null,null,{"$f":"O212+1","v":50001},100000,0.3]
[{"$f":"B213+1","v":100001},null,0.4,{"$f":"B213","v":100000},{"$f":"IF(J211=0,0,E213)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O213+1","v":100001},0,0.4]
["Surcharge Limit",null,null,100000,null,0.12,0,100000,{"$f":"IF(H211>H215,H211-H215,0)","v":845000},{"$f":"IF(I215>0,ROUND(I215*I211,0),0)","v":338000},{"$f":"I215-J215","v":507000},{"$f":"IF(H213>0,ROUND(H213*L211,0),0)","v":42888},{"$f":"IF(K215>L215,0,L215-K215)","v":0},{"$f":"O214+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H213,IF($E$3=\"Female\",H220,IF($E$3=\"Senior Citizen\",H227,H234)))","v":357400}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I213,IF($E$3=\"Female\",I220,IF($E$3=\"Senior Citizen\",I227,I234)))","v":42888}]
[0,28000,0,0,0,0,0,{"$f":"H211","v":945000},{"$f":"VLOOKUP(H218,A218:C222,3)","v":0.4},{"$f":"INDEX(D218:D222,MATCH(I218,C218:C222,0))","v":100000},{"$f":"INDEX(E218:E222,MATCH(I218,C218:C222,0))","v":19400},{"$f":"IF(H218>H222,VLOOKUP(H218,A218:F222,6),0)","v":0.12},{"$f":"VLOOKUP(H218,A218:G222,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J213,IF($E$3=\"Female\",J220,IF($E$3=\"Senior Citizen\",J227,J234)))","v":0}]
[{"$f":"B218+1","v":28001},50000,0.2,{"$f":"B218","v":28000},{"$f":"(B219-B218)*C219","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K213,IF($E$3=\"Female\",K220,IF($E$3=\"Senior Citizen\",K227,K234)))","v":400288}]
[{"$f":"B219+1","v":50001},100000,0.3,{"$f":"B219","v":50000},{"$f":"E219+(B220-B219)*C220","v":19400},0,0,{"$f":"IF(I218=C222,E221+ROUND((H218-J218),0)*I218,IF(I218=C221,E220+ROUND((H218-J218)*I218,0),IF(I218=C220,E219+ROUND((H218-J218)*I218,0),IF(I218=C219,E218+ROUND((H218-J218)*I218,0),E217+ROUND((H218-J218)*I218,0)))))","v":357400},{"$f":"MIN(K222:L222)","v":42888},{"$f":"ROUND(SUM(H220+I220)*M218,0)","v":0},{"$f":"SUM(H220:J220)","v":400288},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A210,IF($E$3=\"Female\",A217,IF($E$3=\"Senior Citizen\",A224,A231)))","v":"Not defined"}]
[{"$f":"B220+1","v":100001},null,0.4,{"$f":"B220","v":100000},{"$f":"IF(J218=0,0,E220)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M215,IF($E$3=\"Female\",M222,IF($E$3=\"Senior Citizen\",M229,M236)))","v":0}]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H215","v":100000},{"$f":"IF(H218>H222,H218-H222,0)","v":845000},{"$f":"IF(I222>0,ROUND(I222*I218,0),0)","v":338000},{"$f":"I222-J222","v":507000},{"$f":"IF(H220>0,ROUND(H220*L218,0),0)","v":42888},{"$f":"IF(K222>L222,0,L222-K222)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K213,IF($E$3=\"Female\",K220,IF($E$3=\"Senior Citizen\",K227,K234)))","v":400288}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,28000,0,0,0,0,0,{"$f":"H211","v":945000},{"$f":"VLOOKUP(H225,A225:C229,3)","v":0.4},{"$f":"INDEX(D225:D229,MATCH(I225,C225:C229,0))","v":100000},{"$f":"INDEX(E225:E229,MATCH(I225,C225:C229,0))","v":19400},{"$f":"IF(H225>H229,VLOOKUP(H225,A225:F229,6),0)","v":0.12},{"$f":"VLOOKUP(H225,A225:G229,7)","v":0}]
[{"$f":"B225+1","v":28001},50000,0.2,{"$f":"B225","v":28000},{"$f":"(B226-B225)*C226","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B226+1","v":50001},100000,0.3,{"$f":"B226","v":50000},{"$f":"E226+(B227-B226)*C227","v":19400},0,0,{"$f":"IF(I225=C229,E228+ROUND((H225-J225),0)*I225,IF(I225=C228,E227+ROUND((H225-J225)*I225,0),IF(I225=C227,E226+ROUND((H225-J225)*I225,0),IF(I225=C226,E225+ROUND((H225-J225)*I225,0),E224+ROUND((H225-J225)*I225,0)))))","v":357400},{"$f":"MIN(K229:L229)","v":42888},{"$f":"ROUND(SUM(H227+I227)*M225,0)","v":0},{"$f":"SUM(H227:J227)","v":400288}]
[{"$f":"B227+1","v":100001},null,0.4,{"$f":"B227","v":100000},{"$f":"IF(J225=0,0,E227)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H222","v":100000},{"$f":"IF(H225>H229,H225-H229,0)","v":845000},{"$f":"IF(I229>0,ROUND(I229*I225,0),0)","v":338000},{"$f":"I229-J229","v":507000},{"$f":"IF(H227>0,ROUND(H227*L225,0),0)","v":42888},{"$f":"IF(K229>L229,0,L229-K229)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,28000,0,0,0,0,0,{"$f":"H211","v":945000},{"$f":"VLOOKUP(H232,A232:C236,3)","v":0.4},{"$f":"INDEX(D232:D236,MATCH(I232,C232:C236,0))","v":100000},{"$f":"INDEX(E232:E236,MATCH(I232,C232:C236,0))","v":19400},{"$f":"IF(H232>H236,VLOOKUP(H232,A232:F236,6),0)","v":0.12},{"$f":"VLOOKUP(H232,A232:G236,7)","v":0}]
[{"$f":"B232+1","v":28001},50000,0.2,{"$f":"B232","v":28000},{"$f":"(B233-B232)*C233","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B233+1","v":50001},100000,0.3,{"$f":"B233","v":50000},{"$f":"E233+(B234-B233)*C234","v":19400},0,0,{"$f":"IF(I232=C236,E235+ROUND((H232-J232),0)*I232,IF(I232=C235,E234+ROUND((H232-J232)*I232,0),IF(I232=C234,E233+ROUND((H232-J232)*I232,0),IF(I232=C233,E232+ROUND((H232-J232)*I232,0),E231+ROUND((H232-J232)*I232,0)))))","v":357400},{"$f":"MIN(K236:L236)","v":42888},{"$f":"ROUND(SUM(H234+I234)*M232,0)","v":0},{"$f":"SUM(H234:J234)","v":400288}]
[{"$f":"B234+1","v":100001},null,0.4,{"$f":"B234","v":100000},{"$f":"IF(J232=0,0,E234)","v":19400},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H229","v":100000},{"$f":"IF(H232>H236,H232-H236,0)","v":845000},{"$f":"IF(I236>0,ROUND(I236*I232,0),0)","v":338000},{"$f":"I236-J236","v":507000},{"$f":"IF(H234>0,ROUND(H234*L232,0),0)","v":42888},{"$f":"IF(K236>L236,0,L236-K236)","v":0}]
[null,null,1993,{"$f":"C237+1","v":1994},null,"1993-94"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C237","v":1993},{"$f":"D237","v":1994}]
[0,30000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H240,A240:C244,3)","v":0.4},{"$f":"INDEX(D240:D244,MATCH(I240,C240:C244,0))","v":100000},{"$f":"INDEX(E240:E244,MATCH(I240,C240:C244,0))","v":19000},{"$f":"IF(H240>H244,VLOOKUP(H240,A240:F244,6),0)","v":0.12},{"$f":"VLOOKUP(H240,A240:G244,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B240,IF($E$3=\"Female\",B247,IF($E$3=\"Senior Citizen\",B254,B261)))","v":30000},0]
[{"$f":"B240+1","v":30001},50000,0.2,{"$f":"B240","v":30000},{"$f":"(B241-B240)*C241","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O240+1","v":30001},50000,0.2]
[{"$f":"B241+1","v":50001},100000,0.3,{"$f":"B241","v":50000},{"$f":"E241+(B242-B241)*C242","v":19000},0.12,0,{"$f":"IF(I240=C244,E243+ROUND((H240-J240),0)*I240,IF(I240=C243,E242+ROUND((H240-J240)*I240,0),IF(I240=C242,E241+ROUND((H240-J240)*I240,0),IF(I240=C241,E240+ROUND((H240-J240)*I240,0),E239+ROUND((H240-J240)*I240,0)))))","v":357000},{"$f":"MIN(K244:L244)","v":42840},{"$f":"ROUND(SUM(H242+I242)*M240,0)","v":0},{"$f":"SUM(H242:J242)","v":399840},null,null,{"$f":"O241+1","v":50001},100000,0.3]
[{"$f":"B242+1","v":100001},null,0.4,{"$f":"B242","v":100000},{"$f":"IF(J240=0,0,E242)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O242+1","v":100001},0,0.4]
["Surcharge Limit",null,null,100000,null,null,null,100000,{"$f":"IF(H240>H244,H240-H244,0)","v":845000},{"$f":"IF(I244>0,ROUND(I244*I240,0),0)","v":338000},{"$f":"I244-J244","v":507000},{"$f":"IF(H242>0,ROUND(H242*L240,0),0)","v":42840},{"$f":"IF(K244>L244,0,L244-K244)","v":0},{"$f":"O243+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H242,IF($E$3=\"Female\",H249,IF($E$3=\"Senior Citizen\",H256,H263)))","v":357000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I242,IF($E$3=\"Female\",I249,IF($E$3=\"Senior Citizen\",I256,I263)))","v":42840}]
[0,30000,0,0,0,0,0,{"$f":"H240","v":945000},{"$f":"VLOOKUP(H247,A247:C251,3)","v":0.4},{"$f":"INDEX(D247:D251,MATCH(I247,C247:C251,0))","v":100000},{"$f":"INDEX(E247:E251,MATCH(I247,C247:C251,0))","v":19000},{"$f":"IF(H247>H251,VLOOKUP(H247,A247:F251,6),0)","v":0.12},{"$f":"VLOOKUP(H247,A247:G251,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J242,IF($E$3=\"Female\",J249,IF($E$3=\"Senior Citizen\",J256,J263)))","v":0}]
[{"$f":"B247+1","v":30001},50000,0.2,{"$f":"B247","v":30000},{"$f":"(B248-B247)*C248","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K242,IF($E$3=\"Female\",K249,IF($E$3=\"Senior Citizen\",K256,K263)))","v":399840}]
[{"$f":"B248+1","v":50001},100000,0.3,{"$f":"B248","v":50000},{"$f":"E248+(B249-B248)*C249","v":19000},0.12,0,{"$f":"IF(I247=C251,E250+ROUND((H247-J247),0)*I247,IF(I247=C250,E249+ROUND((H247-J247)*I247,0),IF(I247=C249,E248+ROUND((H247-J247)*I247,0),IF(I247=C248,E247+ROUND((H247-J247)*I247,0),E246+ROUND((H247-J247)*I247,0)))))","v":357000},{"$f":"MIN(K251:L251)","v":42840},{"$f":"ROUND(SUM(H249+I249)*M247,0)","v":0},{"$f":"SUM(H249:J249)","v":399840},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A239,IF($E$3=\"Female\",A246,IF($E$3=\"Senior Citizen\",A253,A260)))","v":"Not defined"}]
[{"$f":"B249+1","v":100001},null,0.4,{"$f":"B249","v":100000},{"$f":"IF(J247=0,0,E249)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M244,IF($E$3=\"Female\",M251,IF($E$3=\"Senior Citizen\",M258,M265)))","v":0}]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H244","v":100000},{"$f":"IF(H247>H251,H247-H251,0)","v":845000},{"$f":"IF(I251>0,ROUND(I251*I247,0),0)","v":338000},{"$f":"I251-J251","v":507000},{"$f":"IF(H249>0,ROUND(H249*L247,0),0)","v":42840},{"$f":"IF(K251>L251,0,L251-K251)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K242,IF($E$3=\"Female\",K249,IF($E$3=\"Senior Citizen\",K256,K263)))","v":399840}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,30000,0,0,0,0,0,{"$f":"H240","v":945000},{"$f":"VLOOKUP(H254,A254:C258,3)","v":0.4},{"$f":"INDEX(D254:D258,MATCH(I254,C254:C258,0))","v":100000},{"$f":"INDEX(E254:E258,MATCH(I254,C254:C258,0))","v":19000},{"$f":"IF(H254>H258,VLOOKUP(H254,A254:F258,6),0)","v":0.12},{"$f":"VLOOKUP(H254,A254:G258,7)","v":0}]
[{"$f":"B254+1","v":30001},50000,0.2,{"$f":"B254","v":30000},{"$f":"(B255-B254)*C255","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B255+1","v":50001},100000,0.3,{"$f":"B255","v":50000},{"$f":"E255+(B256-B255)*C256","v":19000},0.12,0,{"$f":"IF(I254=C258,E257+ROUND((H254-J254),0)*I254,IF(I254=C257,E256+ROUND((H254-J254)*I254,0),IF(I254=C256,E255+ROUND((H254-J254)*I254,0),IF(I254=C255,E254+ROUND((H254-J254)*I254,0),E253+ROUND((H254-J254)*I254,0)))))","v":357000},{"$f":"MIN(K258:L258)","v":42840},{"$f":"ROUND(SUM(H256+I256)*M254,0)","v":0},{"$f":"SUM(H256:J256)","v":399840}]
[{"$f":"B256+1","v":100001},null,0.4,{"$f":"B256","v":100000},{"$f":"IF(J254=0,0,E256)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H251","v":100000},{"$f":"IF(H254>H258,H254-H258,0)","v":845000},{"$f":"IF(I258>0,ROUND(I258*I254,0),0)","v":338000},{"$f":"I258-J258","v":507000},{"$f":"IF(H256>0,ROUND(H256*L254,0),0)","v":42840},{"$f":"IF(K258>L258,0,L258-K258)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,30000,0,0,0,0,0,{"$f":"H240","v":945000},{"$f":"VLOOKUP(H261,A261:C265,3)","v":0.4},{"$f":"INDEX(D261:D265,MATCH(I261,C261:C265,0))","v":100000},{"$f":"INDEX(E261:E265,MATCH(I261,C261:C265,0))","v":19000},{"$f":"IF(H261>H265,VLOOKUP(H261,A261:F265,6),0)","v":0.12},{"$f":"VLOOKUP(H261,A261:G265,7)","v":0}]
[{"$f":"B261+1","v":30001},50000,0.2,{"$f":"B261","v":30000},{"$f":"(B262-B261)*C262","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B262+1","v":50001},100000,0.3,{"$f":"B262","v":50000},{"$f":"E262+(B263-B262)*C263","v":19000},0.12,0,{"$f":"IF(I261=C265,E264+ROUND((H261-J261),0)*I261,IF(I261=C264,E263+ROUND((H261-J261)*I261,0),IF(I261=C263,E262+ROUND((H261-J261)*I261,0),IF(I261=C262,E261+ROUND((H261-J261)*I261,0),E260+ROUND((H261-J261)*I261,0)))))","v":357000},{"$f":"MIN(K265:L265)","v":42840},{"$f":"ROUND(SUM(H263+I263)*M261,0)","v":0},{"$f":"SUM(H263:J263)","v":399840}]
[{"$f":"B263+1","v":100001},null,0.4,{"$f":"B263","v":100000},{"$f":"IF(J261=0,0,E263)","v":19000},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H258","v":100000},{"$f":"IF(H261>H265,H261-H265,0)","v":845000},{"$f":"IF(I265>0,ROUND(I265*I261,0),0)","v":338000},{"$f":"I265-J265","v":507000},{"$f":"IF(H263>0,ROUND(H263*L261,0),0)","v":42840},{"$f":"IF(K265>L265,0,L265-K265)","v":0}]
[null,null,1994,{"$f":"C266+1","v":1995},null,"1994-95"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C266","v":1994},{"$f":"D266","v":1995}]
[0,35000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H269,A269:C273,3)","v":0.4},{"$f":"INDEX(D269:D273,MATCH(I269,C269:C273,0))","v":120000},{"$f":"INDEX(E269:E273,MATCH(I269,C269:C273,0))","v":23000},{"$f":"IF(H269>H273,VLOOKUP(H269,A269:F273,6),0)","v":0},{"$f":"VLOOKUP(H269,A269:G273,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B269,IF($E$3=\"Female\",B276,IF($E$3=\"Senior Citizen\",B283,B290)))","v":35000},0]
[{"$f":"B269+1","v":35001},60000,0.2,{"$f":"B269","v":35000},{"$f":"(B270-B269)*C270","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O269+1","v":35001},60000,0.2]
[{"$f":"B270+1","v":60001},120000,0.3,{"$f":"B270","v":60000},{"$f":"E270+(B271-B270)*C271","v":23000},0,0,{"$f":"IF(I269=C273,E272+ROUND((H269-J269),0)*I269,IF(I269=C272,E271+ROUND((H269-J269)*I269,0),IF(I269=C271,E270+ROUND((H269-J269)*I269,0),IF(I269=C270,E269+ROUND((H269-J269)*I269,0),E268+ROUND((H269-J269)*I269,0)))))","v":353000},{"$f":"MIN(K273:L273)","v":0},{"$f":"ROUND(SUM(H271+I271)*M269,0)","v":0},{"$f":"SUM(H271:J271)","v":353000},null,null,{"$f":"O270+1","v":60001},120000,0.3]
[{"$f":"B271+1","v":120001},null,0.4,{"$f":"B271","v":120000},{"$f":"IF(J269=0,0,E271)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O271+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H269>H273,H269-H273,0)","v":945000},{"$f":"IF(I273>0,ROUND(I273*I269,0),0)","v":378000},{"$f":"I273-J273","v":567000},{"$f":"IF(H271>0,ROUND(H271*L269,0),0)","v":0},{"$f":"IF(K273>L273,0,L273-K273)","v":0},{"$f":"O272+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H271,IF($E$3=\"Female\",H278,IF($E$3=\"Senior Citizen\",H285,H292)))","v":353000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I271,IF($E$3=\"Female\",I278,IF($E$3=\"Senior Citizen\",I285,I292)))","v":0}]
[0,35000,0,0,0,0,0,{"$f":"H269","v":945000},{"$f":"VLOOKUP(H276,A276:C280,3)","v":0.4},{"$f":"INDEX(D276:D280,MATCH(I276,C276:C280,0))","v":120000},{"$f":"INDEX(E276:E280,MATCH(I276,C276:C280,0))","v":23000},{"$f":"IF(H276>H280,VLOOKUP(H276,A276:F280,6),0)","v":0},{"$f":"VLOOKUP(H276,A276:G280,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J271,IF($E$3=\"Female\",J278,IF($E$3=\"Senior Citizen\",J285,J292)))","v":0}]
[{"$f":"B276+1","v":35001},60000,0.2,{"$f":"B276","v":35000},{"$f":"(B277-B276)*C277","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K271,IF($E$3=\"Female\",K278,IF($E$3=\"Senior Citizen\",K285,K292)))","v":353000}]
[{"$f":"B277+1","v":60001},120000,0.3,{"$f":"B277","v":60000},{"$f":"E277+(B278-B277)*C278","v":23000},0,0,{"$f":"IF(I276=C280,E279+ROUND((H276-J276),0)*I276,IF(I276=C279,E278+ROUND((H276-J276)*I276,0),IF(I276=C278,E277+ROUND((H276-J276)*I276,0),IF(I276=C277,E276+ROUND((H276-J276)*I276,0),E275+ROUND((H276-J276)*I276,0)))))","v":353000},{"$f":"MIN(K280:L280)","v":0},{"$f":"ROUND(SUM(H278+I278)*M276,0)","v":0},{"$f":"SUM(H278:J278)","v":353000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A268,IF($E$3=\"Female\",A275,IF($E$3=\"Senior Citizen\",A282,A289)))","v":"Not defined"}]
[{"$f":"B278+1","v":120001},null,0.4,{"$f":"B278","v":120000},{"$f":"IF(J276=0,0,E278)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M273,IF($E$3=\"Female\",M280,IF($E$3=\"Senior Citizen\",M287,M294)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H273","v":0},{"$f":"IF(H276>H280,H276-H280,0)","v":945000},{"$f":"IF(I280>0,ROUND(I280*I276,0),0)","v":378000},{"$f":"I280-J280","v":567000},{"$f":"IF(H278>0,ROUND(H278*L276,0),0)","v":0},{"$f":"IF(K280>L280,0,L280-K280)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K271,IF($E$3=\"Female\",K278,IF($E$3=\"Senior Citizen\",K285,K292)))","v":353000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,35000,0,0,0,0,0,{"$f":"H269","v":945000},{"$f":"VLOOKUP(H283,A283:C287,3)","v":0.4},{"$f":"INDEX(D283:D287,MATCH(I283,C283:C287,0))","v":120000},{"$f":"INDEX(E283:E287,MATCH(I283,C283:C287,0))","v":23000},{"$f":"IF(H283>H287,VLOOKUP(H283,A283:F287,6),0)","v":0},{"$f":"VLOOKUP(H283,A283:G287,7)","v":0}]
[{"$f":"B283+1","v":35001},60000,0.2,{"$f":"B283","v":35000},{"$f":"(B284-B283)*C284","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B284+1","v":60001},120000,0.3,{"$f":"B284","v":60000},{"$f":"E284+(B285-B284)*C285","v":23000},0,0,{"$f":"IF(I283=C287,E286+ROUND((H283-J283),0)*I283,IF(I283=C286,E285+ROUND((H283-J283)*I283,0),IF(I283=C285,E284+ROUND((H283-J283)*I283,0),IF(I283=C284,E283+ROUND((H283-J283)*I283,0),E282+ROUND((H283-J283)*I283,0)))))","v":353000},{"$f":"MIN(K287:L287)","v":0},{"$f":"ROUND(SUM(H285+I285)*M283,0)","v":0},{"$f":"SUM(H285:J285)","v":353000}]
[{"$f":"B285+1","v":120001},null,0.4,{"$f":"B285","v":120000},{"$f":"IF(J283=0,0,E285)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H280","v":0},{"$f":"IF(H283>H287,H283-H287,0)","v":945000},{"$f":"IF(I287>0,ROUND(I287*I283,0),0)","v":378000},{"$f":"I287-J287","v":567000},{"$f":"IF(H285>0,ROUND(H285*L283,0),0)","v":0},{"$f":"IF(K287>L287,0,L287-K287)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,35000,0,0,0,0,0,{"$f":"H269","v":945000},{"$f":"VLOOKUP(H290,A290:C294,3)","v":0.4},{"$f":"INDEX(D290:D294,MATCH(I290,C290:C294,0))","v":120000},{"$f":"INDEX(E290:E294,MATCH(I290,C290:C294,0))","v":23000},{"$f":"IF(H290>H294,VLOOKUP(H290,A290:F294,6),0)","v":0},{"$f":"VLOOKUP(H290,A290:G294,7)","v":0}]
[{"$f":"B290+1","v":35001},60000,0.2,{"$f":"B290","v":35000},{"$f":"(B291-B290)*C291","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B291+1","v":60001},120000,0.3,{"$f":"B291","v":60000},{"$f":"E291+(B292-B291)*C292","v":23000},0,0,{"$f":"IF(I290=C294,E293+ROUND((H290-J290),0)*I290,IF(I290=C293,E292+ROUND((H290-J290)*I290,0),IF(I290=C292,E291+ROUND((H290-J290)*I290,0),IF(I290=C291,E290+ROUND((H290-J290)*I290,0),E289+ROUND((H290-J290)*I290,0)))))","v":353000},{"$f":"MIN(K294:L294)","v":0},{"$f":"ROUND(SUM(H292+I292)*M290,0)","v":0},{"$f":"SUM(H292:J292)","v":353000}]
[{"$f":"B292+1","v":120001},null,0.4,{"$f":"B292","v":120000},{"$f":"IF(J290=0,0,E292)","v":23000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H287","v":0},{"$f":"IF(H290>H294,H290-H294,0)","v":945000},{"$f":"IF(I294>0,ROUND(I294*I290,0),0)","v":378000},{"$f":"I294-J294","v":567000},{"$f":"IF(H292>0,ROUND(H292*L290,0),0)","v":0},{"$f":"IF(K294>L294,0,L294-K294)","v":0}]
[null,null,1995,{"$f":"C295+1","v":1996},null,"1995-96"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C295","v":1995},{"$f":"D295","v":1996}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H298,A298:C302,3)","v":0.4},{"$f":"INDEX(D298:D302,MATCH(I298,C298:C302,0))","v":120000},{"$f":"INDEX(E298:E302,MATCH(I298,C298:C302,0))","v":22000},{"$f":"IF(H298>H302,VLOOKUP(H298,A298:F302,6),0)","v":0},{"$f":"VLOOKUP(H298,A298:G302,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B298,IF($E$3=\"Female\",B305,IF($E$3=\"Senior Citizen\",B312,B319)))","v":40000},0]
[{"$f":"B298+1","v":40001},60000,0.2,{"$f":"B298","v":40000},{"$f":"(B299-B298)*C299","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O298+1","v":40001},60000,0.2]
[{"$f":"B299+1","v":60001},120000,0.3,{"$f":"B299","v":60000},{"$f":"E299+(B300-B299)*C300","v":22000},0,0,{"$f":"IF(I298=C302,E301+ROUND((H298-J298),0)*I298,IF(I298=C301,E300+ROUND((H298-J298)*I298,0),IF(I298=C300,E299+ROUND((H298-J298)*I298,0),IF(I298=C299,E298+ROUND((H298-J298)*I298,0),E297+ROUND((H298-J298)*I298,0)))))","v":352000},{"$f":"MIN(K302:L302)","v":0},{"$f":"ROUND(SUM(H300+I300)*M298,0)","v":0},{"$f":"SUM(H300:J300)","v":352000},null,null,{"$f":"O299+1","v":60001},120000,0.3]
[{"$f":"B300+1","v":120001},null,0.4,{"$f":"B300","v":120000},{"$f":"IF(J298=0,0,E300)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O300+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H298>H302,H298-H302,0)","v":945000},{"$f":"IF(I302>0,ROUND(I302*I298,0),0)","v":378000},{"$f":"I302-J302","v":567000},{"$f":"IF(H300>0,ROUND(H300*L298,0),0)","v":0},{"$f":"IF(K302>L302,0,L302-K302)","v":0},{"$f":"O301+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H300,IF($E$3=\"Female\",H307,IF($E$3=\"Senior Citizen\",H314,H321)))","v":352000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I300,IF($E$3=\"Female\",I307,IF($E$3=\"Senior Citizen\",I314,I321)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H298","v":945000},{"$f":"VLOOKUP(H305,A305:C309,3)","v":0.4},{"$f":"INDEX(D305:D309,MATCH(I305,C305:C309,0))","v":120000},{"$f":"INDEX(E305:E309,MATCH(I305,C305:C309,0))","v":22000},{"$f":"IF(H305>H309,VLOOKUP(H305,A305:F309,6),0)","v":0},{"$f":"VLOOKUP(H305,A305:G309,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J300,IF($E$3=\"Female\",J307,IF($E$3=\"Senior Citizen\",J314,J321)))","v":0}]
[{"$f":"B305+1","v":40001},60000,0.2,{"$f":"B305","v":40000},{"$f":"(B306-B305)*C306","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K300,IF($E$3=\"Female\",K307,IF($E$3=\"Senior Citizen\",K314,K321)))","v":352000}]
[{"$f":"B306+1","v":60001},120000,0.3,{"$f":"B306","v":60000},{"$f":"E306+(B307-B306)*C307","v":22000},0,0,{"$f":"IF(I305=C309,E308+ROUND((H305-J305),0)*I305,IF(I305=C308,E307+ROUND((H305-J305)*I305,0),IF(I305=C307,E306+ROUND((H305-J305)*I305,0),IF(I305=C306,E305+ROUND((H305-J305)*I305,0),E304+ROUND((H305-J305)*I305,0)))))","v":352000},{"$f":"MIN(K309:L309)","v":0},{"$f":"ROUND(SUM(H307+I307)*M305,0)","v":0},{"$f":"SUM(H307:J307)","v":352000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A297,IF($E$3=\"Female\",A304,IF($E$3=\"Senior Citizen\",A311,A318)))","v":"Not defined"}]
[{"$f":"B307+1","v":120001},null,0.4,{"$f":"B307","v":120000},{"$f":"IF(J305=0,0,E307)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M302,IF($E$3=\"Female\",M309,IF($E$3=\"Senior Citizen\",M316,M323)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H302","v":0},{"$f":"IF(H305>H309,H305-H309,0)","v":945000},{"$f":"IF(I309>0,ROUND(I309*I305,0),0)","v":378000},{"$f":"I309-J309","v":567000},{"$f":"IF(H307>0,ROUND(H307*L305,0),0)","v":0},{"$f":"IF(K309>L309,0,L309-K309)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K300,IF($E$3=\"Female\",K307,IF($E$3=\"Senior Citizen\",K314,K321)))","v":352000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H298","v":945000},{"$f":"VLOOKUP(H312,A312:C316,3)","v":0.4},{"$f":"INDEX(D312:D316,MATCH(I312,C312:C316,0))","v":120000},{"$f":"INDEX(E312:E316,MATCH(I312,C312:C316,0))","v":22000},{"$f":"IF(H312>H316,VLOOKUP(H312,A312:F316,6),0)","v":0},{"$f":"VLOOKUP(H312,A312:G316,7)","v":0}]
[{"$f":"B312+1","v":40001},60000,0.2,{"$f":"B312","v":40000},{"$f":"(B313-B312)*C313","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B313+1","v":60001},120000,0.3,{"$f":"B313","v":60000},{"$f":"E313+(B314-B313)*C314","v":22000},0,0,{"$f":"IF(I312=C316,E315+ROUND((H312-J312),0)*I312,IF(I312=C315,E314+ROUND((H312-J312)*I312,0),IF(I312=C314,E313+ROUND((H312-J312)*I312,0),IF(I312=C313,E312+ROUND((H312-J312)*I312,0),E311+ROUND((H312-J312)*I312,0)))))","v":352000},{"$f":"MIN(K316:L316)","v":0},{"$f":"ROUND(SUM(H314+I314)*M312,0)","v":0},{"$f":"SUM(H314:J314)","v":352000}]
[{"$f":"B314+1","v":120001},null,0.4,{"$f":"B314","v":120000},{"$f":"IF(J312=0,0,E314)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H309","v":0},{"$f":"IF(H312>H316,H312-H316,0)","v":945000},{"$f":"IF(I316>0,ROUND(I316*I312,0),0)","v":378000},{"$f":"I316-J316","v":567000},{"$f":"IF(H314>0,ROUND(H314*L312,0),0)","v":0},{"$f":"IF(K316>L316,0,L316-K316)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H298","v":945000},{"$f":"VLOOKUP(H319,A319:C323,3)","v":0.4},{"$f":"INDEX(D319:D323,MATCH(I319,C319:C323,0))","v":120000},{"$f":"INDEX(E319:E323,MATCH(I319,C319:C323,0))","v":22000},{"$f":"IF(H319>H323,VLOOKUP(H319,A319:F323,6),0)","v":0},{"$f":"VLOOKUP(H319,A319:G323,7)","v":0}]
[{"$f":"B319+1","v":40001},60000,0.2,{"$f":"B319","v":40000},{"$f":"(B320-B319)*C320","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B320+1","v":60001},120000,0.3,{"$f":"B320","v":60000},{"$f":"E320+(B321-B320)*C321","v":22000},0,0,{"$f":"IF(I319=C323,E322+ROUND((H319-J319),0)*I319,IF(I319=C322,E321+ROUND((H319-J319)*I319,0),IF(I319=C321,E320+ROUND((H319-J319)*I319,0),IF(I319=C320,E319+ROUND((H319-J319)*I319,0),E318+ROUND((H319-J319)*I319,0)))))","v":352000},{"$f":"MIN(K323:L323)","v":0},{"$f":"ROUND(SUM(H321+I321)*M319,0)","v":0},{"$f":"SUM(H321:J321)","v":352000}]
[{"$f":"B321+1","v":120001},null,0.4,{"$f":"B321","v":120000},{"$f":"IF(J319=0,0,E321)","v":22000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H316","v":0},{"$f":"IF(H319>H323,H319-H323,0)","v":945000},{"$f":"IF(I323>0,ROUND(I323*I319,0),0)","v":378000},{"$f":"I323-J323","v":567000},{"$f":"IF(H321>0,ROUND(H321*L319,0),0)","v":0},{"$f":"IF(K323>L323,0,L323-K323)","v":0}]
[null,null,1996,{"$f":"C324+1","v":1997},null,"1996-97"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C324","v":1996},{"$f":"D324","v":1997}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H327,A327:C331,3)","v":0.4},{"$f":"INDEX(D327:D331,MATCH(I327,C327:C331,0))","v":120000},{"$f":"INDEX(E327:E331,MATCH(I327,C327:C331,0))","v":21000},{"$f":"IF(H327>H331,VLOOKUP(H327,A327:F331,6),0)","v":0},{"$f":"VLOOKUP(H327,A327:G331,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B327,IF($E$3=\"Female\",B334,IF($E$3=\"Senior Citizen\",B341,B348)))","v":40000},0]
[{"$f":"B327+1","v":40001},60000,0.15,{"$f":"B327","v":40000},{"$f":"(B328-B327)*C328","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O327+1","v":40001},60000,0.15]
[{"$f":"B328+1","v":60001},120000,0.3,{"$f":"B328","v":60000},{"$f":"E328+(B329-B328)*C329","v":21000},0,0,{"$f":"IF(I327=C331,E330+ROUND((H327-J327),0)*I327,IF(I327=C330,E329+ROUND((H327-J327)*I327,0),IF(I327=C329,E328+ROUND((H327-J327)*I327,0),IF(I327=C328,E327+ROUND((H327-J327)*I327,0),E326+ROUND((H327-J327)*I327,0)))))","v":351000},{"$f":"MIN(K331:L331)","v":0},{"$f":"ROUND(SUM(H329+I329)*M327,0)","v":0},{"$f":"SUM(H329:J329)","v":351000},null,null,{"$f":"O328+1","v":60001},120000,0.3]
[{"$f":"B329+1","v":120001},null,0.4,{"$f":"B329","v":120000},{"$f":"IF(J327=0,0,E329)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O329+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H327>H331,H327-H331,0)","v":945000},{"$f":"IF(I331>0,ROUND(I331*I327,0),0)","v":378000},{"$f":"I331-J331","v":567000},{"$f":"IF(H329>0,ROUND(H329*L327,0),0)","v":0},{"$f":"IF(K331>L331,0,L331-K331)","v":0},{"$f":"O330+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H329,IF($E$3=\"Female\",H336,IF($E$3=\"Senior Citizen\",H343,H350)))","v":351000}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I329,IF($E$3=\"Female\",I336,IF($E$3=\"Senior Citizen\",I343,I350)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H327","v":945000},{"$f":"VLOOKUP(H334,A334:C338,3)","v":0.4},{"$f":"INDEX(D334:D338,MATCH(I334,C334:C338,0))","v":120000},{"$f":"INDEX(E334:E338,MATCH(I334,C334:C338,0))","v":21000},{"$f":"IF(H334>H338,VLOOKUP(H334,A334:F338,6),0)","v":0},{"$f":"VLOOKUP(H334,A334:G338,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J329,IF($E$3=\"Female\",J336,IF($E$3=\"Senior Citizen\",J343,J350)))","v":0}]
[{"$f":"B334+1","v":40001},60000,0.15,{"$f":"B334","v":40000},{"$f":"(B335-B334)*C335","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K329,IF($E$3=\"Female\",K336,IF($E$3=\"Senior Citizen\",K343,K350)))","v":351000}]
[{"$f":"B335+1","v":60001},120000,0.3,{"$f":"B335","v":60000},{"$f":"E335+(B336-B335)*C336","v":21000},0,0,{"$f":"IF(I334=C338,E337+ROUND((H334-J334),0)*I334,IF(I334=C337,E336+ROUND((H334-J334)*I334,0),IF(I334=C336,E335+ROUND((H334-J334)*I334,0),IF(I334=C335,E334+ROUND((H334-J334)*I334,0),E333+ROUND((H334-J334)*I334,0)))))","v":351000},{"$f":"MIN(K338:L338)","v":0},{"$f":"ROUND(SUM(H336+I336)*M334,0)","v":0},{"$f":"SUM(H336:J336)","v":351000},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A326,IF($E$3=\"Female\",A333,IF($E$3=\"Senior Citizen\",A340,A347)))","v":"Not defined"}]
[{"$f":"B336+1","v":120001},null,0.4,{"$f":"B336","v":120000},{"$f":"IF(J334=0,0,E336)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M331,IF($E$3=\"Female\",M338,IF($E$3=\"Senior Citizen\",M345,M352)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H331","v":0},{"$f":"IF(H334>H338,H334-H338,0)","v":945000},{"$f":"IF(I338>0,ROUND(I338*I334,0),0)","v":378000},{"$f":"I338-J338","v":567000},{"$f":"IF(H336>0,ROUND(H336*L334,0),0)","v":0},{"$f":"IF(K338>L338,0,L338-K338)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K329,IF($E$3=\"Female\",K336,IF($E$3=\"Senior Citizen\",K343,K350)))","v":351000}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H327","v":945000},{"$f":"VLOOKUP(H341,A341:C345,3)","v":0.4},{"$f":"INDEX(D341:D345,MATCH(I341,C341:C345,0))","v":120000},{"$f":"INDEX(E341:E345,MATCH(I341,C341:C345,0))","v":21000},{"$f":"IF(H341>H345,VLOOKUP(H341,A341:F345,6),0)","v":0},{"$f":"VLOOKUP(H341,A341:G345,7)","v":0}]
[{"$f":"B341+1","v":40001},60000,0.15,{"$f":"B341","v":40000},{"$f":"(B342-B341)*C342","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B342+1","v":60001},120000,0.3,{"$f":"B342","v":60000},{"$f":"E342+(B343-B342)*C343","v":21000},0,0,{"$f":"IF(I341=C345,E344+ROUND((H341-J341),0)*I341,IF(I341=C344,E343+ROUND((H341-J341)*I341,0),IF(I341=C343,E342+ROUND((H341-J341)*I341,0),IF(I341=C342,E341+ROUND((H341-J341)*I341,0),E340+ROUND((H341-J341)*I341,0)))))","v":351000},{"$f":"MIN(K345:L345)","v":0},{"$f":"ROUND(SUM(H343+I343)*M341,0)","v":0},{"$f":"SUM(H343:J343)","v":351000}]
[{"$f":"B343+1","v":120001},null,0.4,{"$f":"B343","v":120000},{"$f":"IF(J341=0,0,E343)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H338","v":0},{"$f":"IF(H341>H345,H341-H345,0)","v":945000},{"$f":"IF(I345>0,ROUND(I345*I341,0),0)","v":378000},{"$f":"I345-J345","v":567000},{"$f":"IF(H343>0,ROUND(H343*L341,0),0)","v":0},{"$f":"IF(K345>L345,0,L345-K345)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,40000,0,0,0,0,0,{"$f":"H327","v":945000},{"$f":"VLOOKUP(H348,A348:C352,3)","v":0.4},{"$f":"INDEX(D348:D352,MATCH(I348,C348:C352,0))","v":120000},{"$f":"INDEX(E348:E352,MATCH(I348,C348:C352,0))","v":21000},{"$f":"IF(H348>H352,VLOOKUP(H348,A348:F352,6),0)","v":0},{"$f":"VLOOKUP(H348,A348:G352,7)","v":0}]
[{"$f":"B348+1","v":40001},60000,0.15,{"$f":"B348","v":40000},{"$f":"(B349-B348)*C349","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B349+1","v":60001},120000,0.3,{"$f":"B349","v":60000},{"$f":"E349+(B350-B349)*C350","v":21000},0,0,{"$f":"IF(I348=C352,E351+ROUND((H348-J348),0)*I348,IF(I348=C351,E350+ROUND((H348-J348)*I348,0),IF(I348=C350,E349+ROUND((H348-J348)*I348,0),IF(I348=C349,E348+ROUND((H348-J348)*I348,0),E347+ROUND((H348-J348)*I348,0)))))","v":351000},{"$f":"MIN(K352:L352)","v":0},{"$f":"ROUND(SUM(H350+I350)*M348,0)","v":0},{"$f":"SUM(H350:J350)","v":351000}]
[{"$f":"B350+1","v":120001},null,0.4,{"$f":"B350","v":120000},{"$f":"IF(J348=0,0,E350)","v":21000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H345","v":0},{"$f":"IF(H348>H352,H348-H352,0)","v":945000},{"$f":"IF(I352>0,ROUND(I352*I348,0),0)","v":378000},{"$f":"I352-J352","v":567000},{"$f":"IF(H350>0,ROUND(H350*L348,0),0)","v":0},{"$f":"IF(K352>L352,0,L352-K352)","v":0}]
[null,null,1997,{"$f":"C353+1","v":1998},null,"1997-98"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C353","v":1997},{"$f":"D353","v":1998}]
[0,40000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H356,A356:C360,3)","v":0.3},{"$f":"INDEX(D356:D360,MATCH(I356,C356:C360,0))","v":150000},{"$f":"INDEX(E356:E360,MATCH(I356,C356:C360,0))","v":20000},{"$f":"IF(H356>H360,VLOOKUP(H356,A356:F360,6),0)","v":0},{"$f":"VLOOKUP(H356,A356:G360,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B356,IF($E$3=\"Female\",B363,IF($E$3=\"Senior Citizen\",B370,B377)))","v":40000},0]
[{"$f":"B356+1","v":40001},60000,0.1,{"$f":"B356","v":40000},{"$f":"(B357-B356)*C357","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O356+1","v":40001},60000,0.1]
[{"$f":"B357+1","v":60001},150000,0.2,{"$f":"B357","v":60000},{"$f":"E357+(B358-B357)*C358","v":20000},0,0,{"$f":"IF(I356=C360,E359+ROUND((H356-J356),0)*I356,IF(I356=C359,E358+ROUND((H356-J356)*I356,0),IF(I356=C358,E357+ROUND((H356-J356)*I356,0),IF(I356=C357,E356+ROUND((H356-J356)*I356,0),E355+ROUND((H356-J356)*I356,0)))))","v":258500},{"$f":"MIN(K360:L360)","v":0},{"$f":"ROUND(SUM(H358+I358)*M356,0)","v":0},{"$f":"SUM(H358:J358)","v":258500},null,null,{"$f":"O357+1","v":60001},150000,0.2]
[{"$f":"B358+1","v":150001},null,0.3,{"$f":"B358","v":150000},{"$f":"IF(J356=0,0,E358)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O358+1","v":150001},0,0.3]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H356>H360,H356-H360,0)","v":945000},{"$f":"IF(I360>0,ROUND(I360*I356,0),0)","v":283500},{"$f":"I360-J360","v":661500},{"$f":"IF(H358>0,ROUND(H358*L356,0),0)","v":0},{"$f":"IF(K360>L360,0,L360-K360)","v":0},{"$f":"O359+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H358,IF($E$3=\"Female\",H365,IF($E$3=\"Senior Citizen\",H372,H379)))","v":258500}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I358,IF($E$3=\"Female\",I365,IF($E$3=\"Senior Citizen\",I372,I379)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H356","v":945000},{"$f":"VLOOKUP(H363,A363:C367,3)","v":0.3},{"$f":"INDEX(D363:D367,MATCH(I363,C363:C367,0))","v":150000},{"$f":"INDEX(E363:E367,MATCH(I363,C363:C367,0))","v":20000},{"$f":"IF(H363>H367,VLOOKUP(H363,A363:F367,6),0)","v":0},{"$f":"VLOOKUP(H363,A363:G367,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J358,IF($E$3=\"Female\",J365,IF($E$3=\"Senior Citizen\",J372,J379)))","v":0}]
[{"$f":"B363+1","v":40001},60000,0.1,{"$f":"B363","v":40000},{"$f":"(B364-B363)*C364","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K358,IF($E$3=\"Female\",K365,IF($E$3=\"Senior Citizen\",K372,K379)))","v":258500}]
[{"$f":"B364+1","v":60001},150000,0.2,{"$f":"B364","v":60000},{"$f":"E364+(B365-B364)*C365","v":20000},0,0,{"$f":"IF(I363=C367,E366+ROUND((H363-J363),0)*I363,IF(I363=C366,E365+ROUND((H363-J363)*I363,0),IF(I363=C365,E364+ROUND((H363-J363)*I363,0),IF(I363=C364,E363+ROUND((H363-J363)*I363,0),E362+ROUND((H363-J363)*I363,0)))))","v":258500},{"$f":"MIN(K367:L367)","v":0},{"$f":"ROUND(SUM(H365+I365)*M363,0)","v":0},{"$f":"SUM(H365:J365)","v":258500},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A355,IF($E$3=\"Female\",A362,IF($E$3=\"Senior Citizen\",A369,A376)))","v":"Not defined"}]
[{"$f":"B365+1","v":150001},null,0.3,{"$f":"B365","v":150000},{"$f":"IF(J363=0,0,E365)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M360,IF($E$3=\"Female\",M367,IF($E$3=\"Senior Citizen\",M374,M381)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H360","v":0},{"$f":"IF(H363>H367,H363-H367,0)","v":945000},{"$f":"IF(I367>0,ROUND(I367*I363,0),0)","v":283500},{"$f":"I367-J367","v":661500},{"$f":"IF(H365>0,ROUND(H365*L363,0),0)","v":0},{"$f":"IF(K367>L367,0,L367-K367)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K358,IF($E$3=\"Female\",K365,IF($E$3=\"Senior Citizen\",K372,K379)))","v":258500}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H356","v":945000},{"$f":"VLOOKUP(H370,A370:C374,3)","v":0.3},{"$f":"INDEX(D370:D374,MATCH(I370,C370:C374,0))","v":150000},{"$f":"INDEX(E370:E374,MATCH(I370,C370:C374,0))","v":20000},{"$f":"IF(H370>H374,VLOOKUP(H370,A370:F374,6),0)","v":0},{"$f":"VLOOKUP(H370,A370:G374,7)","v":0}]
[{"$f":"B370+1","v":40001},60000,0.1,{"$f":"B370","v":40000},{"$f":"(B371-B370)*C371","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B371+1","v":60001},150000,0.2,{"$f":"B371","v":60000},{"$f":"E371+(B372-B371)*C372","v":20000},0,0,{"$f":"IF(I370=C374,E373+ROUND((H370-J370),0)*I370,IF(I370=C373,E372+ROUND((H370-J370)*I370,0),IF(I370=C372,E371+ROUND((H370-J370)*I370,0),IF(I370=C371,E370+ROUND((H370-J370)*I370,0),E369+ROUND((H370-J370)*I370,0)))))","v":258500},{"$f":"MIN(K374:L374)","v":0},{"$f":"ROUND(SUM(H372+I372)*M370,0)","v":0},{"$f":"SUM(H372:J372)","v":258500}]
[{"$f":"B372+1","v":150001},null,0.3,{"$f":"B372","v":150000},{"$f":"IF(J370=0,0,E372)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H367","v":0},{"$f":"IF(H370>H374,H370-H374,0)","v":945000},{"$f":"IF(I374>0,ROUND(I374*I370,0),0)","v":283500},{"$f":"I374-J374","v":661500},{"$f":"IF(H372>0,ROUND(H372*L370,0),0)","v":0},{"$f":"IF(K374>L374,0,L374-K374)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H356","v":945000},{"$f":"VLOOKUP(H377,A377:C381,3)","v":0.3},{"$f":"INDEX(D377:D381,MATCH(I377,C377:C381,0))","v":150000},{"$f":"INDEX(E377:E381,MATCH(I377,C377:C381,0))","v":20000},{"$f":"IF(H377>H381,VLOOKUP(H377,A377:F381,6),0)","v":0},{"$f":"VLOOKUP(H377,A377:G381,7)","v":0}]
[{"$f":"B377+1","v":40001},60000,0.1,{"$f":"B377","v":40000},{"$f":"(B378-B377)*C378","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B378+1","v":60001},150000,0.2,{"$f":"B378","v":60000},{"$f":"E378+(B379-B378)*C379","v":20000},0,0,{"$f":"IF(I377=C381,E380+ROUND((H377-J377),0)*I377,IF(I377=C380,E379+ROUND((H377-J377)*I377,0),IF(I377=C379,E378+ROUND((H377-J377)*I377,0),IF(I377=C378,E377+ROUND((H377-J377)*I377,0),E376+ROUND((H377-J377)*I377,0)))))","v":258500},{"$f":"MIN(K381:L381)","v":0},{"$f":"ROUND(SUM(H379+I379)*M377,0)","v":0},{"$f":"SUM(H379:J379)","v":258500}]
[{"$f":"B379+1","v":150001},null,0.3,{"$f":"B379","v":150000},{"$f":"IF(J377=0,0,E379)","v":20000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H374","v":0},{"$f":"IF(H377>H381,H377-H381,0)","v":945000},{"$f":"IF(I381>0,ROUND(I381*I377,0),0)","v":283500},{"$f":"I381-J381","v":661500},{"$f":"IF(H379>0,ROUND(H379*L377,0),0)","v":0},{"$f":"IF(K381>L381,0,L381-K381)","v":0}]
[null,null,1998,{"$f":"C382+1","v":1999},null,"1998-99"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C382","v":1998},{"$f":"D382","v":1999}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H385,A385:C389,3)","v":0.3},{"$f":"INDEX(D385:D389,MATCH(I385,C385:C389,0))","v":150000},{"$f":"INDEX(E385:E389,MATCH(I385,C385:C389,0))","v":19000},{"$f":"IF(H385>H389,VLOOKUP(H385,A385:F389,6),0)","v":0},{"$f":"VLOOKUP(H385,A385:G389,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B385,IF($E$3=\"Female\",B392,IF($E$3=\"Senior Citizen\",B399,B406)))","v":50000},0]
[{"$f":"B385+1","v":50001},60000,0.1,{"$f":"B385","v":50000},{"$f":"(B386-B385)*C386","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O385+1","v":50001},60000,0.1]
[{"$f":"B386+1","v":60001},150000,0.2,{"$f":"B386","v":60000},{"$f":"E386+(B387-B386)*C387","v":19000},0,0,{"$f":"IF(I385=C389,E388+ROUND((H385-J385),0)*I385,IF(I385=C388,E387+ROUND((H385-J385)*I385,0),IF(I385=C387,E386+ROUND((H385-J385)*I385,0),IF(I385=C386,E385+ROUND((H385-J385)*I385,0),E384+ROUND((H385-J385)*I385,0)))))","v":257500},{"$f":"MIN(K389:L389)","v":0},{"$f":"ROUND(SUM(H387+I387)*M385,0)","v":0},{"$f":"SUM(H387:J387)","v":257500},null,null,{"$f":"O386+1","v":60001},150000,0.2]
[{"$f":"B387+1","v":150001},null,0.3,{"$f":"B387","v":150000},{"$f":"IF(J385=0,0,E387)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O387+1","v":150001},0,0.3]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H385>H389,H385-H389,0)","v":945000},{"$f":"IF(I389>0,ROUND(I389*I385,0),0)","v":283500},{"$f":"I389-J389","v":661500},{"$f":"IF(H387>0,ROUND(H387*L385,0),0)","v":0},{"$f":"IF(K389>L389,0,L389-K389)","v":0},{"$f":"O388+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H387,IF($E$3=\"Female\",H394,IF($E$3=\"Senior Citizen\",H401,H408)))","v":257500}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I387,IF($E$3=\"Female\",I394,IF($E$3=\"Senior Citizen\",I401,I408)))","v":0}]
[0,50000,0,0,0,0,0,{"$f":"H385","v":945000},{"$f":"VLOOKUP(H392,A392:C396,3)","v":0.3},{"$f":"INDEX(D392:D396,MATCH(I392,C392:C396,0))","v":150000},{"$f":"INDEX(E392:E396,MATCH(I392,C392:C396,0))","v":19000},{"$f":"IF(H392>H396,VLOOKUP(H392,A392:F396,6),0)","v":0},{"$f":"VLOOKUP(H392,A392:G396,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J387,IF($E$3=\"Female\",J394,IF($E$3=\"Senior Citizen\",J401,J408)))","v":0}]
[{"$f":"B392+1","v":50001},60000,0.1,{"$f":"B392","v":50000},{"$f":"(B393-B392)*C393","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K387,IF($E$3=\"Female\",K394,IF($E$3=\"Senior Citizen\",K401,K408)))","v":257500}]
[{"$f":"B393+1","v":60001},150000,0.2,{"$f":"B393","v":60000},{"$f":"E393+(B394-B393)*C394","v":19000},0,0,{"$f":"IF(I392=C396,E395+ROUND((H392-J392),0)*I392,IF(I392=C395,E394+ROUND((H392-J392)*I392,0),IF(I392=C394,E393+ROUND((H392-J392)*I392,0),IF(I392=C393,E392+ROUND((H392-J392)*I392,0),E391+ROUND((H392-J392)*I392,0)))))","v":257500},{"$f":"MIN(K396:L396)","v":0},{"$f":"ROUND(SUM(H394+I394)*M392,0)","v":0},{"$f":"SUM(H394:J394)","v":257500},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A384,IF($E$3=\"Female\",A391,IF($E$3=\"Senior Citizen\",A398,A405)))","v":"Not defined"}]
[{"$f":"B394+1","v":150001},null,0.3,{"$f":"B394","v":150000},{"$f":"IF(J392=0,0,E394)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M389,IF($E$3=\"Female\",M396,IF($E$3=\"Senior Citizen\",M403,M410)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H389","v":0},{"$f":"IF(H392>H396,H392-H396,0)","v":945000},{"$f":"IF(I396>0,ROUND(I396*I392,0),0)","v":283500},{"$f":"I396-J396","v":661500},{"$f":"IF(H394>0,ROUND(H394*L392,0),0)","v":0},{"$f":"IF(K396>L396,0,L396-K396)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K387,IF($E$3=\"Female\",K394,IF($E$3=\"Senior Citizen\",K401,K408)))","v":257500}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H385","v":945000},{"$f":"VLOOKUP(H399,A399:C403,3)","v":0.3},{"$f":"INDEX(D399:D403,MATCH(I399,C399:C403,0))","v":150000},{"$f":"INDEX(E399:E403,MATCH(I399,C399:C403,0))","v":19000},{"$f":"IF(H399>H403,VLOOKUP(H399,A399:F403,6),0)","v":0},{"$f":"VLOOKUP(H399,A399:G403,7)","v":0}]
[{"$f":"B399+1","v":50001},60000,0.1,{"$f":"B399","v":50000},{"$f":"(B400-B399)*C400","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B400+1","v":60001},150000,0.2,{"$f":"B400","v":60000},{"$f":"E400+(B401-B400)*C401","v":19000},0,0,{"$f":"IF(I399=C403,E402+ROUND((H399-J399),0)*I399,IF(I399=C402,E401+ROUND((H399-J399)*I399,0),IF(I399=C401,E400+ROUND((H399-J399)*I399,0),IF(I399=C400,E399+ROUND((H399-J399)*I399,0),E398+ROUND((H399-J399)*I399,0)))))","v":257500},{"$f":"MIN(K403:L403)","v":0},{"$f":"ROUND(SUM(H401+I401)*M399,0)","v":0},{"$f":"SUM(H401:J401)","v":257500}]
[{"$f":"B401+1","v":150001},null,0.3,{"$f":"B401","v":150000},{"$f":"IF(J399=0,0,E401)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H396","v":0},{"$f":"IF(H399>H403,H399-H403,0)","v":945000},{"$f":"IF(I403>0,ROUND(I403*I399,0),0)","v":283500},{"$f":"I403-J403","v":661500},{"$f":"IF(H401>0,ROUND(H401*L399,0),0)","v":0},{"$f":"IF(K403>L403,0,L403-K403)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H385","v":945000},{"$f":"VLOOKUP(H406,A406:C410,3)","v":0.3},{"$f":"INDEX(D406:D410,MATCH(I406,C406:C410,0))","v":150000},{"$f":"INDEX(E406:E410,MATCH(I406,C406:C410,0))","v":19000},{"$f":"IF(H406>H410,VLOOKUP(H406,A406:F410,6),0)","v":0},{"$f":"VLOOKUP(H406,A406:G410,7)","v":0}]
[{"$f":"B406+1","v":50001},60000,0.1,{"$f":"B406","v":50000},{"$f":"(B407-B406)*C407","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B407+1","v":60001},150000,0.2,{"$f":"B407","v":60000},{"$f":"E407+(B408-B407)*C408","v":19000},0,0,{"$f":"IF(I406=C410,E409+ROUND((H406-J406),0)*I406,IF(I406=C409,E408+ROUND((H406-J406)*I406,0),IF(I406=C408,E407+ROUND((H406-J406)*I406,0),IF(I406=C407,E406+ROUND((H406-J406)*I406,0),E405+ROUND((H406-J406)*I406,0)))))","v":257500},{"$f":"MIN(K410:L410)","v":0},{"$f":"ROUND(SUM(H408+I408)*M406,0)","v":0},{"$f":"SUM(H408:J408)","v":257500}]
[{"$f":"B408+1","v":150001},null,0.3,{"$f":"B408","v":150000},{"$f":"IF(J406=0,0,E408)","v":19000},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H403","v":0},{"$f":"IF(H406>H410,H406-H410,0)","v":945000},{"$f":"IF(I410>0,ROUND(I410*I406,0),0)","v":283500},{"$f":"I410-J410","v":661500},{"$f":"IF(H408>0,ROUND(H408*L406,0),0)","v":0},{"$f":"IF(K410>L410,0,L410-K410)","v":0}]
[null,null,1999,{"$f":"C411+1","v":2000},null,"1999-00"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C411","v":1999},{"$f":"D411","v":2000}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H414,A414:C418,3)","v":0.3},{"$f":"INDEX(D414:D418,MATCH(I414,C414:C418,0))","v":150000},{"$f":"INDEX(E414:E418,MATCH(I414,C414:C418,0))","v":19000},{"$f":"IF(H414>H418,VLOOKUP(H414,A414:F418,6),0)","v":0.1},{"$f":"VLOOKUP(H414,A414:G418,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B414,IF($E$3=\"Female\",B421,IF($E$3=\"Senior Citizen\",B428,B435)))","v":50000},0]
[{"$f":"B414+1","v":50001},60000,0.1,{"$f":"B414","v":50000},{"$f":"(B415-B414)*C415","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O414+1","v":50001},60000,0.1]
[{"$f":"B415+1","v":60001},150000,0.2,{"$f":"B415","v":60000},{"$f":"E415+(B416-B415)*C416","v":19000},0.1,0,{"$f":"IF(I414=C418,E417+ROUND((H414-J414),0)*I414,IF(I414=C417,E416+ROUND((H414-J414)*I414,0),IF(I414=C416,E415+ROUND((H414-J414)*I414,0),IF(I414=C415,E414+ROUND((H414-J414)*I414,0),E413+ROUND((H414-J414)*I414,0)))))","v":257500},{"$f":"MIN(K418:L418)","v":25750},{"$f":"ROUND(SUM(H416+I416)*M414,0)","v":0},{"$f":"SUM(H416:J416)","v":283250},null,null,{"$f":"O415+1","v":60001},150000,0.2]
[{"$f":"B416+1","v":150001},null,0.3,{"$f":"B416","v":150000},{"$f":"IF(J414=0,0,E416)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O416+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H414>H418,H414-H418,0)","v":885000},{"$f":"IF(I418>0,ROUND(I418*I414,0),0)","v":265500},{"$f":"I418-J418","v":619500},{"$f":"IF(H416>0,ROUND(H416*L414,0),0)","v":25750},{"$f":"IF(K418>L418,0,L418-K418)","v":0},{"$f":"O417+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H416,IF($E$3=\"Female\",H423,IF($E$3=\"Senior Citizen\",H430,H437)))","v":257500}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I416,IF($E$3=\"Female\",I423,IF($E$3=\"Senior Citizen\",I430,I437)))","v":25750}]
[0,50000,0,0,0,0,0,{"$f":"H414","v":945000},{"$f":"VLOOKUP(H421,A421:C425,3)","v":0.3},{"$f":"INDEX(D421:D425,MATCH(I421,C421:C425,0))","v":150000},{"$f":"INDEX(E421:E425,MATCH(I421,C421:C425,0))","v":19000},{"$f":"IF(H421>H425,VLOOKUP(H421,A421:F425,6),0)","v":0.1},{"$f":"VLOOKUP(H421,A421:G425,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J416,IF($E$3=\"Female\",J423,IF($E$3=\"Senior Citizen\",J430,J437)))","v":0}]
[{"$f":"B421+1","v":50001},60000,0.1,{"$f":"B421","v":50000},{"$f":"(B422-B421)*C422","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K416,IF($E$3=\"Female\",K423,IF($E$3=\"Senior Citizen\",K430,K437)))","v":283250}]
[{"$f":"B422+1","v":60001},150000,0.2,{"$f":"B422","v":60000},{"$f":"E422+(B423-B422)*C423","v":19000},0.1,0,{"$f":"IF(I421=C425,E424+ROUND((H421-J421),0)*I421,IF(I421=C424,E423+ROUND((H421-J421)*I421,0),IF(I421=C423,E422+ROUND((H421-J421)*I421,0),IF(I421=C422,E421+ROUND((H421-J421)*I421,0),E420+ROUND((H421-J421)*I421,0)))))","v":257500},{"$f":"MIN(K425:L425)","v":25750},{"$f":"ROUND(SUM(H423+I423)*M421,0)","v":0},{"$f":"SUM(H423:J423)","v":283250},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A413,IF($E$3=\"Female\",A420,IF($E$3=\"Senior Citizen\",A427,A434)))","v":"Not defined"}]
[{"$f":"B423+1","v":150001},null,0.3,{"$f":"B423","v":150000},{"$f":"IF(J421=0,0,E423)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M418,IF($E$3=\"Female\",M425,IF($E$3=\"Senior Citizen\",M432,M439)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H418","v":60000},{"$f":"IF(H421>H425,H421-H425,0)","v":885000},{"$f":"IF(I425>0,ROUND(I425*I421,0),0)","v":265500},{"$f":"I425-J425","v":619500},{"$f":"IF(H423>0,ROUND(H423*L421,0),0)","v":25750},{"$f":"IF(K425>L425,0,L425-K425)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K416,IF($E$3=\"Female\",K423,IF($E$3=\"Senior Citizen\",K430,K437)))","v":283250}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H414","v":945000},{"$f":"VLOOKUP(H428,A428:C432,3)","v":0.3},{"$f":"INDEX(D428:D432,MATCH(I428,C428:C432,0))","v":150000},{"$f":"INDEX(E428:E432,MATCH(I428,C428:C432,0))","v":19000},{"$f":"IF(H428>H432,VLOOKUP(H428,A428:F432,6),0)","v":0.1},{"$f":"VLOOKUP(H428,A428:G432,7)","v":0}]
[{"$f":"B428+1","v":50001},60000,0.1,{"$f":"B428","v":50000},{"$f":"(B429-B428)*C429","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B429+1","v":60001},150000,0.2,{"$f":"B429","v":60000},{"$f":"E429+(B430-B429)*C430","v":19000},0.1,0,{"$f":"IF(I428=C432,E431+ROUND((H428-J428),0)*I428,IF(I428=C431,E430+ROUND((H428-J428)*I428,0),IF(I428=C430,E429+ROUND((H428-J428)*I428,0),IF(I428=C429,E428+ROUND((H428-J428)*I428,0),E427+ROUND((H428-J428)*I428,0)))))","v":257500},{"$f":"MIN(K432:L432)","v":25750},{"$f":"ROUND(SUM(H430+I430)*M428,0)","v":0},{"$f":"SUM(H430:J430)","v":283250}]
[{"$f":"B430+1","v":150001},null,0.3,{"$f":"B430","v":150000},{"$f":"IF(J428=0,0,E430)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H425","v":60000},{"$f":"IF(H428>H432,H428-H432,0)","v":885000},{"$f":"IF(I432>0,ROUND(I432*I428,0),0)","v":265500},{"$f":"I432-J432","v":619500},{"$f":"IF(H430>0,ROUND(H430*L428,0),0)","v":25750},{"$f":"IF(K432>L432,0,L432-K432)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H414","v":945000},{"$f":"VLOOKUP(H435,A435:C439,3)","v":0.3},{"$f":"INDEX(D435:D439,MATCH(I435,C435:C439,0))","v":150000},{"$f":"INDEX(E435:E439,MATCH(I435,C435:C439,0))","v":19000},{"$f":"IF(H435>H439,VLOOKUP(H435,A435:F439,6),0)","v":0.1},{"$f":"VLOOKUP(H435,A435:G439,7)","v":0}]
[{"$f":"B435+1","v":50001},60000,0.1,{"$f":"B435","v":50000},{"$f":"(B436-B435)*C436","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B436+1","v":60001},150000,0.2,{"$f":"B436","v":60000},{"$f":"E436+(B437-B436)*C437","v":19000},0.1,0,{"$f":"IF(I435=C439,E438+ROUND((H435-J435),0)*I435,IF(I435=C438,E437+ROUND((H435-J435)*I435,0),IF(I435=C437,E436+ROUND((H435-J435)*I435,0),IF(I435=C436,E435+ROUND((H435-J435)*I435,0),E434+ROUND((H435-J435)*I435,0)))))","v":257500},{"$f":"MIN(K439:L439)","v":25750},{"$f":"ROUND(SUM(H437+I437)*M435,0)","v":0},{"$f":"SUM(H437:J437)","v":283250}]
[{"$f":"B437+1","v":150001},null,0.3,{"$f":"B437","v":150000},{"$f":"IF(J435=0,0,E437)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H432","v":60000},{"$f":"IF(H435>H439,H435-H439,0)","v":885000},{"$f":"IF(I439>0,ROUND(I439*I435,0),0)","v":265500},{"$f":"I439-J439","v":619500},{"$f":"IF(H437>0,ROUND(H437*L435,0),0)","v":25750},{"$f":"IF(K439>L439,0,L439-K439)","v":0}]
[null,null,2000,{"$f":"C440+1","v":2001},null,"2000-01"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C440","v":2000},{"$f":"D440","v":2001}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H443,A443:C447,3)","v":0.3},{"$f":"INDEX(D443:D447,MATCH(I443,C443:C447,0))","v":150000},{"$f":"INDEX(E443:E447,MATCH(I443,C443:C447,0))","v":19000},{"$f":"IF(H443>H447,VLOOKUP(H443,A443:F447,6),0)","v":0.17},{"$f":"VLOOKUP(H443,A443:G447,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B443,IF($E$3=\"Female\",B450,IF($E$3=\"Senior Citizen\",B457,B464)))","v":50000},0]
[{"$f":"B443+1","v":50001},60000,0.1,{"$f":"B443","v":50000},{"$f":"(B444-B443)*C444","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O443+1","v":50001},60000,0.1]
[{"$f":"B444+1","v":60001},150000,0.2,{"$f":"B444","v":60000},{"$f":"E444+(B445-B444)*C445","v":19000},0.12,0,{"$f":"IF(I443=C447,E446+ROUND((H443-J443),0)*I443,IF(I443=C446,E445+ROUND((H443-J443)*I443,0),IF(I443=C445,E444+ROUND((H443-J443)*I443,0),IF(I443=C444,E443+ROUND((H443-J443)*I443,0),E442+ROUND((H443-J443)*I443,0)))))","v":257500},{"$f":"MIN(K447:L447)","v":43775},{"$f":"ROUND(SUM(H445+I445)*M443,0)","v":0},{"$f":"SUM(H445:J445)","v":301275},null,null,{"$f":"O444+1","v":60001},150000,0.2]
[{"$f":"B445+1","v":150001},null,0.3,{"$f":"B445","v":150000},{"$f":"IF(J443=0,0,E445)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O445+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"IF(H443>150000,150000,60000)","v":150000},{"$f":"IF(H443>H447,H443-H447,0)","v":795000},{"$f":"IF(I447>0,ROUND(I447*I443,0),0)","v":238500},{"$f":"I447-J447","v":556500},{"$f":"IF(H445>0,ROUND(H445*L443,0),0)","v":43775},{"$f":"IF(K447>L447,0,L447-K447)","v":0},{"$f":"O446+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H445,IF($E$3=\"Female\",H452,IF($E$3=\"Senior Citizen\",H459,H466)))","v":257500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I445,IF($E$3=\"Female\",I452,IF($E$3=\"Senior Citizen\",I459,I466)))","v":43775}]
[0,50000,0,0,0,0,0,{"$f":"H443","v":945000},{"$f":"VLOOKUP(H450,A450:C454,3)","v":0.3},{"$f":"INDEX(D450:D454,MATCH(I450,C450:C454,0))","v":150000},{"$f":"INDEX(E450:E454,MATCH(I450,C450:C454,0))","v":19000},{"$f":"IF(H450>H454,VLOOKUP(H450,A450:F454,6),0)","v":0.17},{"$f":"VLOOKUP(H450,A450:G454,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J445,IF($E$3=\"Female\",J452,IF($E$3=\"Senior Citizen\",J459,J466)))","v":0}]
[{"$f":"B450+1","v":50001},60000,0.1,{"$f":"B450","v":50000},{"$f":"(B451-B450)*C451","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K445,IF($E$3=\"Female\",K452,IF($E$3=\"Senior Citizen\",K459,K466)))","v":301275}]
[{"$f":"B451+1","v":60001},150000,0.2,{"$f":"B451","v":60000},{"$f":"E451+(B452-B451)*C452","v":19000},0.12,0,{"$f":"IF(I450=C454,E453+ROUND((H450-J450),0)*I450,IF(I450=C453,E452+ROUND((H450-J450)*I450,0),IF(I450=C452,E451+ROUND((H450-J450)*I450,0),IF(I450=C451,E450+ROUND((H450-J450)*I450,0),E449+ROUND((H450-J450)*I450,0)))))","v":257500},{"$f":"MIN(K454:L454)","v":43775},{"$f":"ROUND(SUM(H452+I452)*M450,0)","v":0},{"$f":"SUM(H452:J452)","v":301275},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A442,IF($E$3=\"Female\",A449,IF($E$3=\"Senior Citizen\",A456,A463)))","v":"(below 65 years)"}]
[{"$f":"B452+1","v":150001},null,0.3,{"$f":"B452","v":150000},{"$f":"IF(J450=0,0,E452)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M447,IF($E$3=\"Female\",M454,IF($E$3=\"Senior Citizen\",M461,M468)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H450>150000,150000,60000)","v":150000},{"$f":"IF(H450>H454,H450-H454,0)","v":795000},{"$f":"IF(I454>0,ROUND(I454*I450,0),0)","v":238500},{"$f":"I454-J454","v":556500},{"$f":"IF(H452>0,ROUND(H452*L450,0),0)","v":43775},{"$f":"IF(K454>L454,0,L454-K454)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K445,IF($E$3=\"Female\",K452,IF($E$3=\"Senior Citizen\",K459,K466)))","v":301275}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H443","v":945000},{"$f":"VLOOKUP(H457,A457:C461,3)","v":0.3},{"$f":"INDEX(D457:D461,MATCH(I457,C457:C461,0))","v":150000},{"$f":"INDEX(E457:E461,MATCH(I457,C457:C461,0))","v":19000},{"$f":"IF(H457>H461,VLOOKUP(H457,A457:F461,6),0)","v":0.17},{"$f":"VLOOKUP(H457,A457:G461,7)","v":0}]
[{"$f":"B457+1","v":50001},60000,0.1,{"$f":"B457","v":50000},{"$f":"(B458-B457)*C458","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B458+1","v":60001},150000,0.2,{"$f":"B458","v":60000},{"$f":"E458+(B459-B458)*C459","v":19000},0.12,0,{"$f":"IF(I457=C461,E460+ROUND((H457-J457),0)*I457,IF(I457=C460,E459+ROUND((H457-J457)*I457,0),IF(I457=C459,E458+ROUND((H457-J457)*I457,0),IF(I457=C458,E457+ROUND((H457-J457)*I457,0),E456+ROUND((H457-J457)*I457,0)))))","v":257500},{"$f":"MIN(K461:L461)","v":43775},{"$f":"ROUND(SUM(H459+I459)*M457,0)","v":0},{"$f":"SUM(H459:J459)","v":301275}]
[{"$f":"B459+1","v":150001},null,0.3,{"$f":"B459","v":150000},{"$f":"IF(J457=0,0,E459)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H457>150000,150000,60000)","v":150000},{"$f":"IF(H457>H461,H457-H461,0)","v":795000},{"$f":"IF(I461>0,ROUND(I461*I457,0),0)","v":238500},{"$f":"I461-J461","v":556500},{"$f":"IF(H459>0,ROUND(H459*L457,0),0)","v":43775},{"$f":"IF(K461>L461,0,L461-K461)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H457","v":945000},{"$f":"VLOOKUP(H464,A464:C468,3)","v":0.3},{"$f":"INDEX(D464:D468,MATCH(I464,C464:C468,0))","v":150000},{"$f":"INDEX(E464:E468,MATCH(I464,C464:C468,0))","v":19000},{"$f":"IF(H464>H468,VLOOKUP(H464,A464:F468,6),0)","v":0.17},{"$f":"VLOOKUP(H464,A464:G468,7)","v":0}]
[{"$f":"B464+1","v":50001},60000,0.1,{"$f":"B464","v":50000},{"$f":"(B465-B464)*C465","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B465+1","v":60001},150000,0.2,{"$f":"B465","v":60000},{"$f":"E465+(B466-B465)*C466","v":19000},0.12,0,{"$f":"IF(I464=C468,E467+ROUND((H464-J464),0)*I464,IF(I464=C467,E466+ROUND((H464-J464)*I464,0),IF(I464=C466,E465+ROUND((H464-J464)*I464,0),IF(I464=C465,E464+ROUND((H464-J464)*I464,0),E463+ROUND((H464-J464)*I464,0)))))","v":257500},{"$f":"MIN(K468:L468)","v":43775},{"$f":"ROUND(SUM(H466+I466)*M464,0)","v":0},{"$f":"SUM(H466:J466)","v":301275}]
[{"$f":"B466+1","v":150001},null,0.3,{"$f":"B466","v":150000},{"$f":"IF(J464=0,0,E466)","v":19000},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H464>150000,150000,60000)","v":150000},{"$f":"IF(H464>H468,H464-H468,0)","v":795000},{"$f":"IF(I468>0,ROUND(I468*I464,0),0)","v":238500},{"$f":"I468-J468","v":556500},{"$f":"IF(H466>0,ROUND(H466*L464,0),0)","v":43775},{"$f":"IF(K468>L468,0,L468-K468)","v":0}]
[null,null,2001,{"$f":"C469+1","v":2002},null,"2001-02"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C469","v":2001},{"$f":"D469","v":2002}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H472,A472:C476,3)","v":0.3},{"$f":"INDEX(D472:D476,MATCH(I472,C472:C476,0))","v":150000},{"$f":"INDEX(E472:E476,MATCH(I472,C472:C476,0))","v":19000},{"$f":"IF(H472>H476,VLOOKUP(H472,A472:F476,6),0)","v":0.02},{"$f":"VLOOKUP(H472,A472:G476,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B472,IF($E$3=\"Female\",B479,IF($E$3=\"Senior Citizen\",B486,B493)))","v":50000},0]
[{"$f":"B472+1","v":50001},60000,0.1,{"$f":"B472","v":50000},{"$f":"(B473-B472)*C473","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O472+1","v":50001},60000,0.1]
[{"$f":"B473+1","v":60001},150000,0.2,{"$f":"B473","v":60000},{"$f":"E473+(B474-B473)*C474","v":19000},0.02,0,{"$f":"IF(I472=C476,E475+ROUND((H472-J472),0)*I472,IF(I472=C475,E474+ROUND((H472-J472)*I472,0),IF(I472=C474,E473+ROUND((H472-J472)*I472,0),IF(I472=C473,E472+ROUND((H472-J472)*I472,0),E471+ROUND((H472-J472)*I472,0)))))","v":257500},{"$f":"MIN(K476:L476)","v":5150},{"$f":"ROUND(SUM(H474+I474)*M472,0)","v":0},{"$f":"SUM(H474:J474)","v":262650},null,null,{"$f":"O473+1","v":60001},150000,0.2]
[{"$f":"B474+1","v":150001},null,0.3,{"$f":"B474","v":150000},{"$f":"IF(J472=0,0,E474)","v":19000},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O474+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H472>H476,H472-H476,0)","v":885000},{"$f":"IF(I476>0,ROUND(I476*I472,0),0)","v":265500},{"$f":"I476-J476","v":619500},{"$f":"IF(H474>0,ROUND(H474*L472,0),0)","v":5150},{"$f":"IF(K476>L476,0,L476-K476)","v":0},{"$f":"O475+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H474,IF($E$3=\"Female\",H481,IF($E$3=\"Senior Citizen\",H488,H495)))","v":257500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I474,IF($E$3=\"Female\",I481,IF($E$3=\"Senior Citizen\",I488,I495)))","v":5150}]
[0,50000,0,0,0,0,0,{"$f":"H472","v":945000},{"$f":"VLOOKUP(H479,A479:C483,3)","v":0.3},{"$f":"INDEX(D479:D483,MATCH(I479,C479:C483,0))","v":150000},{"$f":"INDEX(E479:E483,MATCH(I479,C479:C483,0))","v":19000},{"$f":"IF(H479>H483,VLOOKUP(H479,A479:F483,6),0)","v":0.02},{"$f":"VLOOKUP(H479,A479:G483,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J474,IF($E$3=\"Female\",J481,IF($E$3=\"Senior Citizen\",J488,J495)))","v":0}]
[{"$f":"B479+1","v":50001},60000,0.1,{"$f":"B479","v":50000},{"$f":"(B480-B479)*C480","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K474,IF($E$3=\"Female\",K481,IF($E$3=\"Senior Citizen\",K488,K495)))","v":262650}]
[{"$f":"B480+1","v":60001},150000,0.2,{"$f":"B480","v":60000},{"$f":"E480+(B481-B480)*C481","v":19000},0.02,0,{"$f":"IF(I479=C483,E482+ROUND((H479-J479),0)*I479,IF(I479=C482,E481+ROUND((H479-J479)*I479,0),IF(I479=C481,E480+ROUND((H479-J479)*I479,0),IF(I479=C480,E479+ROUND((H479-J479)*I479,0),E478+ROUND((H479-J479)*I479,0)))))","v":257500},{"$f":"MIN(K483:L483)","v":5150},{"$f":"ROUND(SUM(H481+I481)*M479,0)","v":0},{"$f":"SUM(H481:J481)","v":262650},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A471,IF($E$3=\"Female\",A478,IF($E$3=\"Senior Citizen\",A485,A492)))","v":"(below 65 years)"}]
[{"$f":"B481+1","v":150001},null,0.3,{"$f":"B481","v":150000},{"$f":"IF(J479=0,0,E481)","v":19000},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M476,IF($E$3=\"Female\",M483,IF($E$3=\"Senior Citizen\",M490,M497)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H476","v":60000},{"$f":"IF(H479>H483,H479-H483,0)","v":885000},{"$f":"IF(I483>0,ROUND(I483*I479,0),0)","v":265500},{"$f":"I483-J483","v":619500},{"$f":"IF(H481>0,ROUND(H481*L479,0),0)","v":5150},{"$f":"IF(K483>L483,0,L483-K483)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K474,IF($E$3=\"Female\",K481,IF($E$3=\"Senior Citizen\",K488,K495)))","v":262650}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H472","v":945000},{"$f":"VLOOKUP(H486,A486:C490,3)","v":0.3},{"$f":"INDEX(D486:D490,MATCH(I486,C486:C490,0))","v":150000},{"$f":"INDEX(E486:E490,MATCH(I486,C486:C490,0))","v":19000},{"$f":"IF(H486>H490,VLOOKUP(H486,A486:F490,6),0)","v":0.1},{"$f":"VLOOKUP(H486,A486:G490,7)","v":0}]
[{"$f":"B486+1","v":50001},60000,0.1,{"$f":"B486","v":50000},{"$f":"(B487-B486)*C487","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B487+1","v":60001},150000,0.2,{"$f":"B487","v":60000},{"$f":"E487+(B488-B487)*C488","v":19000},0.1,0,{"$f":"IF(I486=C490,E489+ROUND((H486-J486),0)*I486,IF(I486=C489,E488+ROUND((H486-J486)*I486,0),IF(I486=C488,E487+ROUND((H486-J486)*I486,0),IF(I486=C487,E486+ROUND((H486-J486)*I486,0),E485+ROUND((H486-J486)*I486,0)))))","v":257500},{"$f":"MIN(K490:L490)","v":25750},{"$f":"ROUND(SUM(H488+I488)*M486,0)","v":0},{"$f":"SUM(H488:J488)","v":283250}]
[{"$f":"B488+1","v":150001},null,0.3,{"$f":"B488","v":150000},{"$f":"IF(J486=0,0,E488)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H483","v":60000},{"$f":"IF(H486>H490,H486-H490,0)","v":885000},{"$f":"IF(I490>0,ROUND(I490*I486,0),0)","v":265500},{"$f":"I490-J490","v":619500},{"$f":"IF(H488>0,ROUND(H488*L486,0),0)","v":25750},{"$f":"IF(K490>L490,0,L490-K490)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H472","v":945000},{"$f":"VLOOKUP(H493,A493:C497,3)","v":0.3},{"$f":"INDEX(D493:D497,MATCH(I493,C493:C497,0))","v":150000},{"$f":"INDEX(E493:E497,MATCH(I493,C493:C497,0))","v":19000},{"$f":"IF(H493>H497,VLOOKUP(H493,A493:F497,6),0)","v":0.02},{"$f":"VLOOKUP(H493,A493:G497,7)","v":0}]
[{"$f":"B493+1","v":50001},60000,0.1,{"$f":"B493","v":50000},{"$f":"(B494-B493)*C494","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B494+1","v":60001},150000,0.2,{"$f":"B494","v":60000},{"$f":"E494+(B495-B494)*C495","v":19000},0.02,0,{"$f":"IF(I493=C497,E496+ROUND((H493-J493),0)*I493,IF(I493=C496,E495+ROUND((H493-J493)*I493,0),IF(I493=C495,E494+ROUND((H493-J493)*I493,0),IF(I493=C494,E493+ROUND((H493-J493)*I493,0),E492+ROUND((H493-J493)*I493,0)))))","v":257500},{"$f":"MIN(K497:L497)","v":5150},{"$f":"ROUND(SUM(H495+I495)*M493,0)","v":0},{"$f":"SUM(H495:J495)","v":262650}]
[{"$f":"B495+1","v":150001},null,0.3,{"$f":"B495","v":150000},{"$f":"IF(J493=0,0,E495)","v":19000},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H490","v":60000},{"$f":"IF(H493>H497,H493-H497,0)","v":885000},{"$f":"IF(I497>0,ROUND(I497*I493,0),0)","v":265500},{"$f":"I497-J497","v":619500},{"$f":"IF(H495>0,ROUND(H495*L493,0),0)","v":5150},{"$f":"IF(K497>L497,0,L497-K497)","v":0}]
[null,null,2002,{"$f":"C498+1","v":2003},null,"2002-03"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C498","v":2002},{"$f":"D498","v":2003}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H501,A501:C505,3)","v":0.3},{"$f":"INDEX(D501:D505,MATCH(I501,C501:C505,0))","v":150000},{"$f":"INDEX(E501:E505,MATCH(I501,C501:C505,0))","v":19000},{"$f":"IF(H501>H505,VLOOKUP(H501,A501:F505,6),0)","v":0.05},{"$f":"VLOOKUP(H501,A501:G505,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B501,IF($E$3=\"Female\",B508,IF($E$3=\"Senior Citizen\",B515,B522)))","v":50000},0]
[{"$f":"B501+1","v":50001},60000,0.1,{"$f":"B501","v":50000},{"$f":"(B502-B501)*C502","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O501+1","v":50001},60000,0.1]
[{"$f":"B502+1","v":60001},150000,0.2,{"$f":"B502","v":60000},{"$f":"E502+(B503-B502)*C503","v":19000},0.05,0,{"$f":"IF(I501=C505,E504+ROUND((H501-J501),0)*I501,IF(I501=C504,E503+ROUND((H501-J501)*I501,0),IF(I501=C503,E502+ROUND((H501-J501)*I501,0),IF(I501=C502,E501+ROUND((H501-J501)*I501,0),E500+ROUND((H501-J501)*I501,0)))))","v":257500},{"$f":"MIN(K505:L505)","v":12875},{"$f":"ROUND(SUM(H503+I503)*M501,0)","v":0},{"$f":"SUM(H503:J503)","v":270375},null,null,{"$f":"O502+1","v":60001},150000,0.2]
[{"$f":"B503+1","v":150001},null,0.3,{"$f":"B503","v":150000},{"$f":"IF(J501=0,0,E503)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O503+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H501>H505,H501-H505,0)","v":885000},{"$f":"IF(I505>0,ROUND(I505*I501,0),0)","v":265500},{"$f":"I505-J505","v":619500},{"$f":"IF(H503>0,ROUND(H503*L501,0),0)","v":12875},{"$f":"IF(K505>L505,0,L505-K505)","v":0},{"$f":"O504+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H503,IF($E$3=\"Female\",H510,IF($E$3=\"Senior Citizen\",H517,H524)))","v":257500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I503,IF($E$3=\"Female\",I510,IF($E$3=\"Senior Citizen\",I517,I524)))","v":12875}]
[0,50000,0,0,0,0,0,{"$f":"H501","v":945000},{"$f":"VLOOKUP(H508,A508:C512,3)","v":0.3},{"$f":"INDEX(D508:D512,MATCH(I508,C508:C512,0))","v":150000},{"$f":"INDEX(E508:E512,MATCH(I508,C508:C512,0))","v":19000},{"$f":"IF(H508>H512,VLOOKUP(H508,A508:F512,6),0)","v":0.05},{"$f":"VLOOKUP(H508,A508:G512,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J503,IF($E$3=\"Female\",J510,IF($E$3=\"Senior Citizen\",J517,J524)))","v":0}]
[{"$f":"B508+1","v":50001},60000,0.1,{"$f":"B508","v":50000},{"$f":"(B509-B508)*C509","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K503,IF($E$3=\"Female\",K510,IF($E$3=\"Senior Citizen\",K517,K524)))","v":270375}]
[{"$f":"B509+1","v":60001},150000,0.2,{"$f":"B509","v":60000},{"$f":"E509+(B510-B509)*C510","v":19000},0.05,0,{"$f":"IF(I508=C512,E511+ROUND((H508-J508),0)*I508,IF(I508=C511,E510+ROUND((H508-J508)*I508,0),IF(I508=C510,E509+ROUND((H508-J508)*I508,0),IF(I508=C509,E508+ROUND((H508-J508)*I508,0),E507+ROUND((H508-J508)*I508,0)))))","v":257500},{"$f":"MIN(K512:L512)","v":12875},{"$f":"ROUND(SUM(H510+I510)*M508,0)","v":0},{"$f":"SUM(H510:J510)","v":270375},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A500,IF($E$3=\"Female\",A507,IF($E$3=\"Senior Citizen\",A514,A521)))","v":"(below 65 years)"}]
[{"$f":"B510+1","v":150001},null,0.3,{"$f":"B510","v":150000},{"$f":"IF(J508=0,0,E510)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M505,IF($E$3=\"Female\",M512,IF($E$3=\"Senior Citizen\",M519,M526)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H505","v":60000},{"$f":"IF(H508>H512,H508-H512,0)","v":885000},{"$f":"IF(I512>0,ROUND(I512*I508,0),0)","v":265500},{"$f":"I512-J512","v":619500},{"$f":"IF(H510>0,ROUND(H510*L508,0),0)","v":12875},{"$f":"IF(K512>L512,0,L512-K512)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K503,IF($E$3=\"Female\",K510,IF($E$3=\"Senior Citizen\",K517,K524)))","v":270375}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H501","v":945000},{"$f":"VLOOKUP(H515,A515:C519,3)","v":0.3},{"$f":"INDEX(D515:D519,MATCH(I515,C515:C519,0))","v":150000},{"$f":"INDEX(E515:E519,MATCH(I515,C515:C519,0))","v":19000},{"$f":"IF(H515>H519,VLOOKUP(H515,A515:F519,6),0)","v":0.05},{"$f":"VLOOKUP(H515,A515:G519,7)","v":0}]
[{"$f":"B515+1","v":50001},60000,0.1,{"$f":"B515","v":50000},{"$f":"(B516-B515)*C516","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B516+1","v":60001},150000,0.2,{"$f":"B516","v":60000},{"$f":"E516+(B517-B516)*C517","v":19000},0.05,0,{"$f":"IF(I515=C519,E518+ROUND((H515-J515),0)*I515,IF(I515=C518,E517+ROUND((H515-J515)*I515,0),IF(I515=C517,E516+ROUND((H515-J515)*I515,0),IF(I515=C516,E515+ROUND((H515-J515)*I515,0),E514+ROUND((H515-J515)*I515,0)))))","v":257500},{"$f":"MIN(K519:L519)","v":12875},{"$f":"ROUND(SUM(H517+I517)*M515,0)","v":0},{"$f":"SUM(H517:J517)","v":270375}]
[{"$f":"B517+1","v":150001},null,0.3,{"$f":"B517","v":150000},{"$f":"IF(J515=0,0,E517)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H512","v":60000},{"$f":"IF(H515>H519,H515-H519,0)","v":885000},{"$f":"IF(I519>0,ROUND(I519*I515,0),0)","v":265500},{"$f":"I519-J519","v":619500},{"$f":"IF(H517>0,ROUND(H517*L515,0),0)","v":12875},{"$f":"IF(K519>L519,0,L519-K519)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H501","v":945000},{"$f":"VLOOKUP(H522,A522:C526,3)","v":0.3},{"$f":"INDEX(D522:D526,MATCH(I522,C522:C526,0))","v":150000},{"$f":"INDEX(E522:E526,MATCH(I522,C522:C526,0))","v":19000},{"$f":"IF(H522>H526,VLOOKUP(H522,A522:F526,6),0)","v":0.05},{"$f":"VLOOKUP(H522,A522:G526,7)","v":0}]
[{"$f":"B522+1","v":50001},60000,0.1,{"$f":"B522","v":50000},{"$f":"(B523-B522)*C523","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B523+1","v":60001},150000,0.2,{"$f":"B523","v":60000},{"$f":"E523+(B524-B523)*C524","v":19000},0.05,0,{"$f":"IF(I522=C526,E525+ROUND((H522-J522),0)*I522,IF(I522=C525,E524+ROUND((H522-J522)*I522,0),IF(I522=C524,E523+ROUND((H522-J522)*I522,0),IF(I522=C523,E522+ROUND((H522-J522)*I522,0),E521+ROUND((H522-J522)*I522,0)))))","v":257500},{"$f":"MIN(K526:L526)","v":12875},{"$f":"ROUND(SUM(H524+I524)*M522,0)","v":0},{"$f":"SUM(H524:J524)","v":270375}]
[{"$f":"B524+1","v":150001},null,0.3,{"$f":"B524","v":150000},{"$f":"IF(J522=0,0,E524)","v":19000},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H519","v":60000},{"$f":"IF(H522>H526,H522-H526,0)","v":885000},{"$f":"IF(I526>0,ROUND(I526*I522,0),0)","v":265500},{"$f":"I526-J526","v":619500},{"$f":"IF(H524>0,ROUND(H524*L522,0),0)","v":12875},{"$f":"IF(K526>L526,0,L526-K526)","v":0}]
[null,null,2003,{"$f":"C527+1","v":2004},null,"2003-04"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C527","v":2003},{"$f":"D527","v":2004}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H530,A530:C534,3)","v":0.3},{"$f":"INDEX(D530:D534,MATCH(I530,C530:C534,0))","v":150000},{"$f":"INDEX(E530:E534,MATCH(I530,C530:C534,0))","v":19000},{"$f":"IF(H530>H534,VLOOKUP(H530,A530:F534,6),0)","v":0.1},{"$f":"VLOOKUP(H530,A530:G534,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B530,IF($E$3=\"Female\",B537,IF($E$3=\"Senior Citizen\",B544,B551)))","v":50000},0]
[{"$f":"B530+1","v":50001},60000,0.1,{"$f":"B530","v":50000},{"$f":"(B531-B530)*C531","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O530+1","v":50001},60000,0.1]
[{"$f":"B531+1","v":60001},150000,0.2,{"$f":"B531","v":60000},{"$f":"E531+(B532-B531)*C532","v":19000},0.1,0,{"$f":"IF(I530=C534,E533+ROUND((H530-J530),0)*I530,IF(I530=C533,E532+ROUND((H530-J530)*I530,0),IF(I530=C532,E531+ROUND((H530-J530)*I530,0),IF(I530=C531,E530+ROUND((H530-J530)*I530,0),E529+ROUND((H530-J530)*I530,0)))))","v":257500},{"$f":"MIN(K534:L534)","v":25750},{"$f":"ROUND(SUM(H532+I532)*M530,0)","v":0},{"$f":"SUM(H532:J532)","v":283250},null,null,{"$f":"O531+1","v":60001},150000,0.2]
[{"$f":"B532+1","v":150001},null,0.3,{"$f":"B532","v":150000},{"$f":"IF(J530=0,0,E532)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O532+1","v":150001},0,0.3]
["Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(H530>H534,H530-H534,0)","v":95000},{"$f":"IF(I534>0,ROUND(I534*I530,0),0)","v":28500},{"$f":"I534-J534","v":66500},{"$f":"IF(H532>0,ROUND(H532*L530,0),0)","v":25750},{"$f":"IF(K534>L534,0,L534-K534)","v":0},{"$f":"O533+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H532,IF($E$3=\"Female\",H539,IF($E$3=\"Senior Citizen\",H546,H553)))","v":257500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I532,IF($E$3=\"Female\",I539,IF($E$3=\"Senior Citizen\",I546,I553)))","v":25750}]
[0,50000,0,0,0,0,0,{"$f":"H530","v":945000},{"$f":"VLOOKUP(H537,A537:C541,3)","v":0.3},{"$f":"INDEX(D537:D541,MATCH(I537,C537:C541,0))","v":150000},{"$f":"INDEX(E537:E541,MATCH(I537,C537:C541,0))","v":19000},{"$f":"IF(H537>H541,VLOOKUP(H537,A537:F541,6),0)","v":0.1},{"$f":"VLOOKUP(H537,A537:G541,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J532,IF($E$3=\"Female\",J539,IF($E$3=\"Senior Citizen\",J546,J553)))","v":0}]
[{"$f":"B537+1","v":50001},60000,0.1,{"$f":"B537","v":50000},{"$f":"(B538-B537)*C538","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K532,IF($E$3=\"Female\",K539,IF($E$3=\"Senior Citizen\",K546,K553)))","v":283250}]
[{"$f":"B538+1","v":60001},150000,0.2,{"$f":"B538","v":60000},{"$f":"E538+(B539-B538)*C539","v":19000},0.1,0,{"$f":"IF(I537=C541,E540+ROUND((H537-J537),0)*I537,IF(I537=C540,E539+ROUND((H537-J537)*I537,0),IF(I537=C539,E538+ROUND((H537-J537)*I537,0),IF(I537=C538,E537+ROUND((H537-J537)*I537,0),E536+ROUND((H537-J537)*I537,0)))))","v":257500},{"$f":"MIN(K541:L541)","v":25750},{"$f":"ROUND(SUM(H539+I539)*M537,0)","v":0},{"$f":"SUM(H539:J539)","v":283250},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A529,IF($E$3=\"Female\",A536,IF($E$3=\"Senior Citizen\",A543,A550)))","v":"(below 65 years)"}]
[{"$f":"B539+1","v":150001},null,0.3,{"$f":"B539","v":150000},{"$f":"IF(J537=0,0,E539)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M534,IF($E$3=\"Female\",M541,IF($E$3=\"Senior Citizen\",M548,M555)))","v":0}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H534","v":850000},{"$f":"IF(H537>H541,H537-H541,0)","v":95000},{"$f":"IF(I541>0,ROUND(I541*I537,0),0)","v":28500},{"$f":"I541-J541","v":66500},{"$f":"IF(H539>0,ROUND(H539*L537,0),0)","v":25750},{"$f":"IF(K541>L541,0,L541-K541)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K532,IF($E$3=\"Female\",K539,IF($E$3=\"Senior Citizen\",K546,K553)))","v":283250}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H530","v":945000},{"$f":"VLOOKUP(H544,A544:C548,3)","v":0.3},{"$f":"INDEX(D544:D548,MATCH(I544,C544:C548,0))","v":150000},{"$f":"INDEX(E544:E548,MATCH(I544,C544:C548,0))","v":19000},{"$f":"IF(H544>H548,VLOOKUP(H544,A544:F548,6),0)","v":0.1},{"$f":"VLOOKUP(H544,A544:G548,7)","v":0}]
[{"$f":"B544+1","v":50001},60000,0.1,{"$f":"B544","v":50000},{"$f":"(B545-B544)*C545","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B545+1","v":60001},150000,0.2,{"$f":"B545","v":60000},{"$f":"E545+(B546-B545)*C546","v":19000},0.1,0,{"$f":"IF(I544=C548,E547+ROUND((H544-J544),0)*I544,IF(I544=C547,E546+ROUND((H544-J544)*I544,0),IF(I544=C546,E545+ROUND((H544-J544)*I544,0),IF(I544=C545,E544+ROUND((H544-J544)*I544,0),E543+ROUND((H544-J544)*I544,0)))))","v":257500},{"$f":"MIN(K548:L548)","v":25750},{"$f":"ROUND(SUM(H546+I546)*M544,0)","v":0},{"$f":"SUM(H546:J546)","v":283250}]
[{"$f":"B546+1","v":150001},null,0.3,{"$f":"B546","v":150000},{"$f":"IF(J544=0,0,E546)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H541","v":850000},{"$f":"IF(H544>H548,H544-H548,0)","v":95000},{"$f":"IF(I548>0,ROUND(I548*I544,0),0)","v":28500},{"$f":"I548-J548","v":66500},{"$f":"IF(H546>0,ROUND(H546*L544,0),0)","v":25750},{"$f":"IF(K548>L548,0,L548-K548)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H530","v":945000},{"$f":"VLOOKUP(H551,A551:C555,3)","v":0.3},{"$f":"INDEX(D551:D555,MATCH(I551,C551:C555,0))","v":150000},{"$f":"INDEX(E551:E555,MATCH(I551,C551:C555,0))","v":19000},{"$f":"IF(H551>H555,VLOOKUP(H551,A551:F555,6),0)","v":0.1},{"$f":"VLOOKUP(H551,A551:G555,7)","v":0}]
[{"$f":"B551+1","v":50001},60000,0.1,{"$f":"B551","v":50000},{"$f":"(B552-B551)*C552","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B552+1","v":60001},150000,0.2,{"$f":"B552","v":60000},{"$f":"E552+(B553-B552)*C553","v":19000},0.1,0,{"$f":"IF(I551=C555,E554+ROUND((H551-J551),0)*I551,IF(I551=C554,E553+ROUND((H551-J551)*I551,0),IF(I551=C553,E552+ROUND((H551-J551)*I551,0),IF(I551=C552,E551+ROUND((H551-J551)*I551,0),E550+ROUND((H551-J551)*I551,0)))))","v":257500},{"$f":"MIN(K555:L555)","v":25750},{"$f":"ROUND(SUM(H553+I553)*M551,0)","v":0},{"$f":"SUM(H553:J553)","v":283250}]
[{"$f":"B553+1","v":150001},null,0.3,{"$f":"B553","v":150000},{"$f":"IF(J551=0,0,E553)","v":19000},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H548","v":850000},{"$f":"IF(H551>H555,H551-H555,0)","v":95000},{"$f":"IF(I555>0,ROUND(I555*I551,0),0)","v":28500},{"$f":"I555-J555","v":66500},{"$f":"IF(H553>0,ROUND(H553*L551,0),0)","v":25750},{"$f":"IF(K555>L555,0,L555-K555)","v":0}]
[null,null,2004,{"$f":"C556+1","v":2005},null,"2004-05",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,{"$f":"AC556+1","v":2005},null,"2004-05"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due",null,null,"Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C556","v":2004},{"$f":"D556","v":2005},null,null,null,null,null,null,null,null,null,null,"(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"AC556","v":2004},{"$f":"AD556","v":2005}]
[0,50000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H559,A559:C563,3)","v":0.3},{"$f":"INDEX(D559:D563,MATCH(I559,C559:C563,0))","v":150000},{"$f":"INDEX(E559:E563,MATCH(I559,C559:C563,0))","v":19000},{"$f":"IF(H559>H563,VLOOKUP(H559,A559:F563,6),0)","v":0.1},{"$f":"VLOOKUP(H559,A559:G563,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",B559,IF($E$3=\"Female\",B566,IF($E$3=\"Senior Citizen\",B573,B580)))","v":50000},0,null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(AH559,AA559:AC563,3)","v":0.3},{"$f":"INDEX(AD559:AD563,MATCH(AI559,AC559:AC563,0))","v":150000},{"$f":"INDEX(AE559:AE563,MATCH(AI559,AC559:AC563,0))","v":19000},{"$f":"IF(AH559>AH563,VLOOKUP(AH559,AA559:AF563,6),0)","v":0.1},{"$f":"VLOOKUP(AH559,AA559:AG563,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",AB559,IF($E$3=\"Female\",AB566,IF($E$3=\"Senior Citizen\",AB573,AB580)))","v":50000},0]
[{"$f":"B559+1","v":50001},60000,0.1,{"$f":"B559","v":50000},{"$f":"(B560-B559)*C560","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O559+1","v":50001},60000,0.1,null,null,null,null,null,null,null,null,null,null,{"$f":"AB559+1","v":50001},60000,0.1,{"$f":"AB559","v":50000},{"$f":"(AB560-AB559)*AC560","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"AO559+1","v":50001},60000,0.1]
[{"$f":"B560+1","v":60001},150000,0.2,{"$f":"B560","v":60000},{"$f":"E560+(B561-B560)*C561","v":19000},0.1,0.02,{"$f":"IF(I559=C563,E562+ROUND((H559-J559),0)*I559,IF(I559=C562,E561+ROUND((H559-J559)*I559,0),IF(I559=C561,E560+ROUND((H559-J559)*I559,0),IF(I559=C560,E559+ROUND((H559-J559)*I559,0),E558+ROUND((H559-J559)*I559,0)))))-$AP$576","v":257500},{"$f":"MIN(K563:L563)","v":25750},{"$f":"ROUND(SUM(H561+I561)*M559,0)","v":5665},{"$f":"SUM(H561:J561)","v":288915},null,null,{"$f":"O560+1","v":60001},150000,0.2,null,null,null,null,null,null,null,null,null,null,{"$f":"AB560+1","v":60001},150000,0.2,{"$f":"AB560","v":60000},{"$f":"AE560+(AB561-AB560)*AC561","v":19000},0.1,0.02,{"$f":"IF(AI559=AC563,AE562+ROUND((AH559-AJ559),0)*AI559,IF(AI559=AC562,AE561+ROUND((AH559-AJ559)*AI559,0),IF(AI559=AC561,AE560+ROUND((AH559-AJ559)*AI559,0),IF(AI559=AC560,AE559+ROUND((AH559-AJ559)*AI559,0),AE558+ROUND((AH559-AJ559)*AI559,0)))))","v":257500},{"$f":"MIN(AK563:AL563)","v":25750},{"$f":"ROUND(SUM(AH561+AI561)*AM559,0)","v":5665},{"$f":"SUM(AH561:AJ561)","v":288915},null,null,{"$f":"AO560+1","v":60001},150000,0.2]
[{"$f":"B561+1","v":150001},null,0.3,{"$f":"B561","v":150000},{"$f":"IF(J559=0,0,E561)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O561+1","v":150001},0,0.3,null,null,null,null,null,null,null,null,null,null,{"$f":"AB561+1","v":150001},null,0.3,{"$f":"AB561","v":150000},{"$f":"IF(AJ559=0,0,AE561)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"AO561+1","v":150001},0,0.3]
["Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(H559>H563,H559-H563,0)","v":95000},{"$f":"IF(I563>0,ROUND(I563*I559,0),0)","v":28500},{"$f":"I563-J563","v":66500},{"$f":"IF(H561>0,ROUND(H561*L559,0),0)","v":25750},{"$f":"IF(K563>L563,0,L563-K563)","v":0},{"$f":"O562+1","v":1},0,0,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(AH559>AH563,AH559-AH563,0)","v":95000},{"$f":"IF(AI563>0,ROUND(AI563*AI559,0),0)","v":28500},{"$f":"AI563-AJ563","v":66500},{"$f":"IF(AH561>0,ROUND(AH561*AL559,0),0)","v":25750},{"$f":"IF(AK563>AL563,0,AL563-AK563)","v":0},{"$f":"AO562+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H561,IF($E$3=\"Female\",H568,IF($E$3=\"Senior Citizen\",H575,H582)))","v":257500},null,null,null,null,null,null,null,null,null,null,"Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",AH561,IF($E$3=\"Female\",AH568,IF($E$3=\"Senior Citizen\",AH575,AH582)))","v":257500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I561,IF($E$3=\"Female\",I568,IF($E$3=\"Senior Citizen\",I575,I582)))","v":25750},null,null,null,null,null,null,null,null,null,null,"(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",AI561,IF($E$3=\"Female\",AI568,IF($E$3=\"Senior Citizen\",AI575,AI582)))","v":25750}]
[0,50000,0,0,0,0,0,{"$f":"H559","v":945000},{"$f":"VLOOKUP(H566,A566:C570,3)","v":0.3},{"$f":"INDEX(D566:D570,MATCH(I566,C566:C570,0))","v":150000},{"$f":"INDEX(E566:E570,MATCH(I566,C566:C570,0))","v":19000},{"$f":"IF(H566>H570,VLOOKUP(H566,A566:F570,6),0)","v":0.1},{"$f":"VLOOKUP(H566,A566:G570,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J561,IF($E$3=\"Female\",J568,IF($E$3=\"Senior Citizen\",J575,J582)))","v":5665},null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AH559","v":945000},{"$f":"VLOOKUP(AH566,AA566:AC570,3)","v":0.3},{"$f":"INDEX(AD566:AD570,MATCH(AI566,AC566:AC570,0))","v":150000},{"$f":"INDEX(AE566:AE570,MATCH(AI566,AC566:AC570,0))","v":19000},{"$f":"IF(AH566>AH570,VLOOKUP(AH566,AA566:AF570,6),0)","v":0.1},{"$f":"VLOOKUP(AH566,AA566:AG570,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",AJ561,IF($E$3=\"Female\",AJ568,IF($E$3=\"Senior Citizen\",AJ575,AJ582)))","v":5665}]
[{"$f":"B566+1","v":50001},60000,0.1,{"$f":"B566","v":50000},{"$f":"(B567-B566)*C567","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K561,IF($E$3=\"Female\",K568,IF($E$3=\"Senior Citizen\",K575,K582)))","v":288915},null,null,null,null,null,null,null,null,null,null,{"$f":"AB566+1","v":50001},60000,0.1,{"$f":"AB566","v":50000},{"$f":"(AB567-AB566)*AC567","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",AK561,IF($E$3=\"Female\",AK568,IF($E$3=\"Senior Citizen\",AK575,AK582)))","v":288915}]
[{"$f":"B567+1","v":60001},150000,0.2,{"$f":"B567","v":60000},{"$f":"E567+(B568-B567)*C568","v":19000},0.1,0.02,{"$f":"IF(I566=C570,E569+ROUND((H566-J566),0)*I566,IF(I566=C569,E568+ROUND((H566-J566)*I566,0),IF(I566=C568,E567+ROUND((H566-J566)*I566,0),IF(I566=C567,E566+ROUND((H566-J566)*I566,0),E565+ROUND((H566-J566)*I566,0)))))-$AP$576","v":257500},{"$f":"MIN(K570:L570)","v":25750},{"$f":"ROUND(SUM(H568+I568)*M566,0)","v":5665},{"$f":"SUM(H568:J568)","v":288915},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A558,IF($E$3=\"Female\",A565,IF($E$3=\"Senior Citizen\",A572,A579)))","v":"(below 65 years)"},null,null,null,null,null,null,null,null,null,null,{"$f":"AB567+1","v":60001},150000,0.2,{"$f":"AB567","v":60000},{"$f":"AE567+(AB568-AB567)*AC568","v":19000},0.1,0.02,{"$f":"IF(AI566=AC570,AE569+ROUND((AH566-AJ566),0)*AI566,IF(AI566=AC569,AE568+ROUND((AH566-AJ566)*AI566,0),IF(AI566=AC568,AE567+ROUND((AH566-AJ566)*AI566,0),IF(AI566=AC567,AE566+ROUND((AH566-AJ566)*AI566,0),AE565+ROUND((AH566-AJ566)*AI566,0)))))","v":257500},{"$f":"MIN(AK570:AL570)","v":25750},{"$f":"ROUND(SUM(AH568+AI568)*AM566,0)","v":5665},{"$f":"SUM(AH568:AJ568)","v":288915},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",AA558,IF($E$3=\"Female\",AA565,IF($E$3=\"Senior Citizen\",AA572,AA579)))","v":"(below 65 years)"}]
[{"$f":"B568+1","v":150001},null,0.3,{"$f":"B568","v":150000},{"$f":"IF(J566=0,0,E568)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M563,IF($E$3=\"Female\",M570,IF($E$3=\"Senior Citizen\",M577,M584)))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AB568+1","v":150001},null,0.3,{"$f":"AB568","v":150000},{"$f":"IF(AJ566=0,0,AE568)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",AM563,IF($E$3=\"Female\",AM570,IF($E$3=\"Senior Citizen\",AM577,AM584)))","v":0}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H563","v":850000},{"$f":"IF(H566>H570,H566-H570,0)","v":95000},{"$f":"IF(I570>0,ROUND(I570*I566,0),0)","v":28500},{"$f":"I570-J570","v":66500},{"$f":"IF(H568>0,ROUND(H568*L566,0),0)","v":25750},{"$f":"IF(K570>L570,0,L570-K570)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K561,IF($E$3=\"Female\",K568,IF($E$3=\"Senior Citizen\",K575,K582)))","v":288915},null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AH563","v":850000},{"$f":"IF(AH566>AH570,AH566-AH570,0)","v":95000},{"$f":"IF(AI570>0,ROUND(AI570*AI566,0),0)","v":28500},{"$f":"AI570-AJ570","v":66500},{"$f":"IF(AH568>0,ROUND(AH568*AL566,0),0)","v":25750},{"$f":"IF(AK570>AL570,0,AL570-AK570)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",AK561,IF($E$3=\"Female\",AK568,IF($E$3=\"Senior Citizen\",AK575,AK582)))","v":288915}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,null,null,null,null,null,null,null,null,null,"Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"Treatment of sect 80D",null,null,null,null,null,null,null,null,null,null,null,null,"(Above 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"Treatment of sect 80D"]
[0,50000,0,0,0,0,0,{"$f":"H559","v":945000},{"$f":"VLOOKUP(H573,A573:C577,3)","v":0.3},{"$f":"INDEX(D573:D577,MATCH(I573,C573:C577,0))","v":150000},{"$f":"INDEX(E573:E577,MATCH(I573,C573:C577,0))","v":19000},{"$f":"IF(H573>H577,VLOOKUP(H573,A573:F577,6),0)","v":0.1},{"$f":"VLOOKUP(H573,A573:G577,7)","v":0.02},"Taxable income",null,{"$f":"H559","v":945000},null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AH559","v":945000},{"$f":"VLOOKUP(AH573,AA573:AC577,3)","v":0.3},{"$f":"INDEX(AD573:AD577,MATCH(AI573,AC573:AC577,0))","v":150000},{"$f":"INDEX(AE573:AE577,MATCH(AI573,AC573:AC577,0))","v":19000},{"$f":"IF(AH573>AH577,VLOOKUP(AH573,AA573:AF577,6),0)","v":0.1},{"$f":"VLOOKUP(AH573,AA573:AG577,7)","v":0.02},"Taxable income",null,{"$f":"AH559","v":945000}]
[{"$f":"B573+1","v":50001},60000,0.1,{"$f":"B573","v":50000},{"$f":"(B574-B573)*C574","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"Due Tax",null,{"$f":"P564","v":257500},null,null,null,null,null,null,null,null,null,null,{"$f":"AB573+1","v":50001},60000,0.1,{"$f":"AB573","v":50000},{"$f":"(AB574-AB573)*AC574","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"Due Tax",null,{"$f":"AP564","v":257500}]
[{"$f":"B574+1","v":60001},150000,0.2,{"$f":"B574","v":60000},{"$f":"E574+(B575-B574)*C575","v":19000},0.1,0.02,{"$f":"IF(I573=C577,E576+ROUND((H573-J573),0)*I573,IF(I573=C576,E575+ROUND((H573-J573)*I573,0),IF(I573=C575,E574+ROUND((H573-J573)*I573,0),IF(I573=C574,E573+ROUND((H573-J573)*I573,0),E572+ROUND((H573-J573)*I573,0)))))-$AP$576","v":257500},{"$f":"MIN(K577:L577)","v":25750},{"$f":"ROUND(SUM(H575+I575)*M573,0)","v":5665},{"$f":"SUM(H575:J575)","v":288915},null,null,"Calculated amt",null,{"$f":"IF(P573<100000,P574,P574-(P573-100000))","v":-587500},null,null,null,null,null,null,null,null,null,null,{"$f":"AB574+1","v":60001},150000,0.2,{"$f":"AB574","v":60000},{"$f":"AE574+(AB575-AB574)*AC575","v":19000},0.1,0.02,{"$f":"IF(AI573=AC577,AE576+ROUND((AH573-AJ573),0)*AI573,IF(AI573=AC576,AE575+ROUND((AH573-AJ573)*AI573,0),IF(AI573=AC575,AE574+ROUND((AH573-AJ573)*AI573,0),IF(AI573=AC574,AE573+ROUND((AH573-AJ573)*AI573,0),AE572+ROUND((AH573-AJ573)*AI573,0)))))","v":257500},{"$f":"MIN(AK577:AL577)","v":25750},{"$f":"ROUND(SUM(AH575+AI575)*AM573,0)","v":5665},{"$f":"SUM(AH575:AJ575)","v":288915},null,null,"Calculated amt",null,{"$f":"IF(AP573<100000,AP574,AP574-(AP573-100000))","v":-587500}]
[{"$f":"B575+1","v":150001},null,0.3,{"$f":"B575","v":150000},{"$f":"IF(J573=0,0,E575)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Rebate u/s 80D",null,{"$f":"IF(P575>0,P575,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AB575+1","v":150001},null,0.3,{"$f":"AB575","v":150000},{"$f":"IF(AJ573=0,0,AE575)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Rebate u/s 80D",null,{"$f":"IF(AP575>0,AP575,0)","v":0}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H570","v":850000},{"$f":"IF(H573>H577,H573-H577,0)","v":95000},{"$f":"IF(I577>0,ROUND(I577*I573,0),0)","v":28500},{"$f":"I577-J577","v":66500},{"$f":"IF(H575>0,ROUND(H575*L573,0),0)","v":25750},{"$f":"IF(K577>L577,0,L577-K577)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AH570","v":850000},{"$f":"IF(AH573>AH577,AH573-AH577,0)","v":95000},{"$f":"IF(AI577>0,ROUND(AI577*AI573,0),0)","v":28500},{"$f":"AI577-AJ577","v":66500},{"$f":"IF(AH575>0,ROUND(AH575*AL573,0),0)","v":25750},{"$f":"IF(AK577>AL577,0,AL577-AK577)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,null,null,null,null,null,null,null,null,null,"Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H559","v":945000},{"$f":"VLOOKUP(H580,A580:C584,3)","v":0.3},{"$f":"INDEX(D580:D584,MATCH(I580,C580:C584,0))","v":150000},{"$f":"INDEX(E580:E584,MATCH(I580,C580:C584,0))","v":19000},{"$f":"IF(H580>H584,VLOOKUP(H580,A580:F584,6),0)","v":0.1},{"$f":"VLOOKUP(H580,A580:G584,7)","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AH559","v":945000},{"$f":"VLOOKUP(AH580,AA580:AC584,3)","v":0.3},{"$f":"INDEX(AD580:AD584,MATCH(AI580,AC580:AC584,0))","v":150000},{"$f":"INDEX(AE580:AE584,MATCH(AI580,AC580:AC584,0))","v":19000},{"$f":"IF(AH580>AH584,VLOOKUP(AH580,AA580:AF584,6),0)","v":0.1},{"$f":"VLOOKUP(AH580,AA580:AG584,7)","v":0.02}]
[{"$f":"B580+1","v":50001},60000,0.1,{"$f":"B580","v":50000},{"$f":"(B581-B580)*C581","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB580+1","v":50001},60000,0.1,{"$f":"AB580","v":50000},{"$f":"(AB581-AB580)*AC581","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B581+1","v":60001},150000,0.2,{"$f":"B581","v":60000},{"$f":"E581+(B582-B581)*C582","v":19000},0.1,0.02,{"$f":"IF(I580=C584,E583+ROUND((H580-J580),0)*I580,IF(I580=C583,E582+ROUND((H580-J580)*I580,0),IF(I580=C582,E581+ROUND((H580-J580)*I580,0),IF(I580=C581,E580+ROUND((H580-J580)*I580,0),E579+ROUND((H580-J580)*I580,0)))))-$AP$576","v":257500},{"$f":"MIN(K584:L584)","v":25750},{"$f":"ROUND(SUM(H582+I582)*M580,0)","v":5665},{"$f":"SUM(H582:J582)","v":288915},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB581+1","v":60001},150000,0.2,{"$f":"AB581","v":60000},{"$f":"AE581+(AB582-AB581)*AC582","v":19000},0.1,0.02,{"$f":"IF(AI580=AC584,AE583+ROUND((AH580-AJ580),0)*AI580,IF(AI580=AC583,AE582+ROUND((AH580-AJ580)*AI580,0),IF(AI580=AC582,AE581+ROUND((AH580-AJ580)*AI580,0),IF(AI580=AC581,AE580+ROUND((AH580-AJ580)*AI580,0),AE579+ROUND((AH580-AJ580)*AI580,0)))))","v":257500},{"$f":"MIN(AK584:AL584)","v":25750},{"$f":"ROUND(SUM(AH582+AI582)*AM580,0)","v":5665},{"$f":"SUM(AH582:AJ582)","v":288915}]
[{"$f":"B582+1","v":150001},null,0.3,{"$f":"B582","v":150000},{"$f":"IF(J580=0,0,E582)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB582+1","v":150001},null,0.3,{"$f":"AB582","v":150000},{"$f":"IF(AJ580=0,0,AE582)","v":19000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H577","v":850000},{"$f":"IF(H580>H584,H580-H584,0)","v":95000},{"$f":"IF(I584>0,ROUND(I584*I580,0),0)","v":28500},{"$f":"I584-J584","v":66500},{"$f":"IF(H582>0,ROUND(H582*L580,0),0)","v":25750},{"$f":"IF(K584>L584,0,L584-K584)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AH577","v":850000},{"$f":"IF(AH580>AH584,AH580-AH584,0)","v":95000},{"$f":"IF(AI584>0,ROUND(AI584*AI580,0),0)","v":28500},{"$f":"AI584-AJ584","v":66500},{"$f":"IF(AH582>0,ROUND(AH582*AL580,0),0)","v":25750},{"$f":"IF(AK584>AL584,0,AL584-AK584)","v":0}]
[null,null,2005,{"$f":"C585+1","v":2006},null,"2005-06"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C585","v":2005},{"$f":"D585","v":2006}]
[0,100000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H588,A588:C592,3)","v":0.3},{"$f":"INDEX(D588:D592,MATCH(I588,C588:C592,0))","v":250000},{"$f":"INDEX(E588:E592,MATCH(I588,C588:C592,0))","v":25000},{"$f":"IF(H588>H592,VLOOKUP(H588,A588:F592,6),0)","v":0},{"$f":"VLOOKUP(H588,A588:G592,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",B588,IF($E$3=\"Female\",B595,IF($E$3=\"Senior Citizen\",B602,B609)))","v":100000},0]
[{"$f":"B588+1","v":100001},150000,0.1,{"$f":"B588","v":100000},{"$f":"(B589-B588)*C589","v":5000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O588+1","v":100001},150000,0.1]
[{"$f":"B589+1","v":150001},250000,0.2,{"$f":"B589","v":150000},{"$f":"E589+(B590-B589)*C590","v":25000},0.1,0.02,{"$f":"IF(I588=C592,E591+ROUND((H588-J588),0)*I588,IF(I588=C591,E590+ROUND((H588-J588)*I588,0),IF(I588=C590,E589+ROUND((H588-J588)*I588,0),IF(I588=C589,E588+ROUND((H588-J588)*I588,0),E587+ROUND((H588-J588)*I588,0)))))","v":233500},{"$f":"MIN(K592:L592)","v":0},{"$f":"ROUND(SUM(H590+I590)*M588,0)","v":4670},{"$f":"SUM(H590:J590)","v":238170},null,null,{"$f":"O589+1","v":150001},250000,0.2]
[{"$f":"B590+1","v":250001},null,0.3,{"$f":"B590","v":250000},{"$f":"IF(J588=0,0,E590)","v":25000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O590+1","v":250001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H588>H592,H588-H592,0)","v":0},{"$f":"IF(I592>0,ROUND(I592*I588,0),0)","v":0},{"$f":"I592-J592","v":0},{"$f":"IF(H590>0,ROUND(H590*L588,0),0)","v":0},{"$f":"IF(K592>L592,0,L592-K592)","v":0},{"$f":"O591+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H590,IF($E$3=\"Female\",H597,IF($E$3=\"Senior Citizen\",H604,H611)))","v":233500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I590,IF($E$3=\"Female\",I597,IF($E$3=\"Senior Citizen\",I604,I611)))","v":0}]
[0,135000,0,0,0,0,0,{"$f":"H588","v":945000},{"$f":"VLOOKUP(H595,A595:C599,3)","v":0.3},{"$f":"INDEX(D595:D599,MATCH(I595,C595:C599,0))","v":250000},{"$f":"INDEX(E595:E599,MATCH(I595,C595:C599,0))","v":21500},{"$f":"IF(H595>H599,VLOOKUP(H595,A595:F599,6),0)","v":0},{"$f":"VLOOKUP(H595,A595:G599,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J590,IF($E$3=\"Female\",J597,IF($E$3=\"Senior Citizen\",J604,J611)))","v":4670}]
[{"$f":"B595+1","v":135001},150000,0.1,{"$f":"B595","v":135000},{"$f":"(B596-B595)*C596","v":1500},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K590,IF($E$3=\"Female\",K597,IF($E$3=\"Senior Citizen\",K604,K611)))","v":238170}]
[{"$f":"B596+1","v":150001},250000,0.2,{"$f":"B596","v":150000},{"$f":"E596+(B597-B596)*C597","v":21500},0.1,0.02,{"$f":"IF(I595=C599,E598+ROUND((H595-J595),0)*I595,IF(I595=C598,E597+ROUND((H595-J595)*I595,0),IF(I595=C597,E596+ROUND((H595-J595)*I595,0),IF(I595=C596,E595+ROUND((H595-J595)*I595,0),E594+ROUND((H595-J595)*I595,0)))))","v":230000},{"$f":"MIN(K599:L599)","v":0},{"$f":"ROUND(SUM(H597+I597)*M595,0)","v":4600},{"$f":"SUM(H597:J597)","v":234600},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A587,IF($E$3=\"Female\",A594,IF($E$3=\"Senior Citizen\",A601,A608)))","v":"(below 65 years)"}]
[{"$f":"B597+1","v":250001},null,0.3,{"$f":"B597","v":250000},{"$f":"IF(J595=0,0,E597)","v":21500},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M592,IF($E$3=\"Female\",M599,IF($E$3=\"Senior Citizen\",M606,M613)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H592","v":1000000},{"$f":"IF(H595>H599,H595-H599,0)","v":0},{"$f":"IF(I599>0,ROUND(I599*I595,0),0)","v":0},{"$f":"I599-J599","v":0},{"$f":"IF(H597>0,ROUND(H597*L595,0),0)","v":0},{"$f":"IF(K599>L599,0,L599-K599)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K590,IF($E$3=\"Female\",K597,IF($E$3=\"Senior Citizen\",K604,K611)))","v":238170}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,185000,0,0,0,0,0,{"$f":"H588","v":945000},{"$f":"VLOOKUP(H602,A602:C606,3)","v":0.3},{"$f":"INDEX(D602:D606,MATCH(I602,C602:C606,0))","v":250000},{"$f":"INDEX(E602:E606,MATCH(I602,C602:C606,0))","v":13000},{"$f":"IF(H602>H606,VLOOKUP(H602,A602:F606,6),0)","v":0},{"$f":"VLOOKUP(H602,A602:G606,7)","v":0.02}]
[{"$f":"B602+1","v":185001},250000,0.2,{"$f":"B602","v":185000},{"$f":"(B603-B602)*C603","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B603+1","v":250001},null,0.3,{"$f":"B603","v":250000},{"$f":"IF(J602=0,0,E603)","v":13000},0.1,0.02,{"$f":"IF(I602=C606,E605+ROUND((H602-J602),0)*I602,IF(I602=C605,E604+ROUND((H602-J602)*I602,0),IF(I602=C604,E603+ROUND((H602-J602)*I602,0),IF(I602=C603,E602+ROUND((H602-J602)*I602,0),E601+ROUND((H602-J602)*I602,0)))))","v":221500},{"$f":"MIN(K606:L606)","v":0},{"$f":"ROUND(SUM(H604+I604)*M602,0)","v":4430},{"$f":"SUM(H604:J604)","v":225930}]
[null,null,null,{"$f":"B604","v":0},{"$f":"IF(J602=0,0,E604)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H599","v":1000000},{"$f":"IF(H602>H606,H602-H606,0)","v":0},{"$f":"IF(I606>0,ROUND(I606*I602,0),0)","v":0},{"$f":"I606-J606","v":0},{"$f":"IF(H604>0,ROUND(H604*L602,0),0)","v":0},{"$f":"IF(K606>L606,0,L606-K606)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,185000,0,0,0,0,0,{"$f":"H588","v":945000},{"$f":"VLOOKUP(H609,A609:C613,3)","v":0.3},{"$f":"INDEX(D609:D613,MATCH(I609,C609:C613,0))","v":250000},{"$f":"INDEX(E609:E613,MATCH(I609,C609:C613,0))","v":13000},{"$f":"IF(H609>H613,VLOOKUP(H609,A609:F613,6),0)","v":0},{"$f":"VLOOKUP(H609,A609:G613,7)","v":0.02}]
[{"$f":"B609+1","v":185001},250000,0.2,{"$f":"B609","v":185000},{"$f":"(B610-B609)*C610","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B610+1","v":250001},null,0.3,{"$f":"B610","v":250000},{"$f":"IF(J609=0,0,E610)","v":13000},0.1,0.02,{"$f":"IF(I609=C613,E612+ROUND((H609-J609),0)*I609,IF(I609=C612,E611+ROUND((H609-J609)*I609,0),IF(I609=C611,E610+ROUND((H609-J609)*I609,0),IF(I609=C610,E609+ROUND((H609-J609)*I609,0),E608+ROUND((H609-J609)*I609,0)))))","v":221500},{"$f":"MIN(K613:L613)","v":0},{"$f":"ROUND(SUM(H611+I611)*M609,0)","v":4430},{"$f":"SUM(H611:J611)","v":225930}]
[null,null,null,{"$f":"B611","v":0},{"$f":"IF(J609=0,0,E611)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H606","v":1000000},{"$f":"IF(H609>H613,H609-H613,0)","v":0},{"$f":"IF(I613>0,ROUND(I613*I609,0),0)","v":0},{"$f":"I613-J613","v":0},{"$f":"IF(H611>0,ROUND(H611*L609,0),0)","v":0},{"$f":"IF(K613>L613,0,L613-K613)","v":0}]
[null,null,2006,{"$f":"C614+1","v":2007},null,"2006-07"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C614","v":2006},{"$f":"D614","v":2007}]
[0,100000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H617,A617:C621,3)","v":0.3},{"$f":"INDEX(D617:D621,MATCH(I617,C617:C621,0))","v":250000},{"$f":"INDEX(E617:E621,MATCH(I617,C617:C621,0))","v":25000},{"$f":"IF(H617>H621,VLOOKUP(H617,A617:F621,6),0)","v":0},{"$f":"VLOOKUP(H617,A617:G621,7)","v":0.02},0,{"$f":"IF($E$3=\"Male\",B617,IF($E$3=\"Female\",B624,IF($E$3=\"Senior Citizen\",B631,B638)))","v":100000},0]
[{"$f":"B617+1","v":100001},150000,0.1,{"$f":"B617","v":100000},{"$f":"(B618-B617)*C618","v":5000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O617+1","v":100001},150000,0.1]
[{"$f":"B618+1","v":150001},250000,0.2,{"$f":"B618","v":150000},{"$f":"E618+(B619-B618)*C619","v":25000},0.1,0.02,{"$f":"IF(I617=C621,E620+ROUND((H617-J617),0)*I617,IF(I617=C620,E619+ROUND((H617-J617)*I617,0),IF(I617=C619,E618+ROUND((H617-J617)*I617,0),IF(I617=C618,E617+ROUND((H617-J617)*I617,0),E616+ROUND((H617-J617)*I617,0)))))","v":233500},{"$f":"MIN(K621:L621)","v":0},{"$f":"ROUND(SUM(H619+I619)*M617,0)","v":4670},{"$f":"SUM(H619:J619)","v":238170},null,null,{"$f":"O618+1","v":150001},250000,0.2]
[{"$f":"B619+1","v":250001},null,0.3,{"$f":"B619","v":250000},{"$f":"IF(J617=0,0,E619)","v":25000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O619+1","v":250001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H617>H621,H617-H621,0)","v":0},{"$f":"IF(I621>0,ROUND(I621*I617,0),0)","v":0},{"$f":"I621-J621","v":0},{"$f":"IF(H619>0,ROUND(H619*L617,0),0)","v":0},{"$f":"IF(K621>L621,0,L621-K621)","v":0},{"$f":"O620+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H619,IF($E$3=\"Female\",H626,IF($E$3=\"Senior Citizen\",H633,H640)))","v":233500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I619,IF($E$3=\"Female\",I626,IF($E$3=\"Senior Citizen\",I633,I640)))","v":0}]
[0,135000,0,0,0,0,0,{"$f":"H617","v":945000},{"$f":"VLOOKUP(H624,A624:C628,3)","v":0.3},{"$f":"INDEX(D624:D628,MATCH(I624,C624:C628,0))","v":250000},{"$f":"INDEX(E624:E628,MATCH(I624,C624:C628,0))","v":21500},{"$f":"IF(H624>H628,VLOOKUP(H624,A624:F628,6),0)","v":0},{"$f":"VLOOKUP(H624,A624:G628,7)","v":0.02},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J619,IF($E$3=\"Female\",J626,IF($E$3=\"Senior Citizen\",J633,J640)))","v":4670}]
[{"$f":"B624+1","v":135001},150000,0.1,{"$f":"B624","v":135000},{"$f":"(B625-B624)*C625","v":1500},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K619,IF($E$3=\"Female\",K626,IF($E$3=\"Senior Citizen\",K633,K640)))","v":238170}]
[{"$f":"B625+1","v":150001},250000,0.2,{"$f":"B625","v":150000},{"$f":"E625+(B626-B625)*C626","v":21500},0.1,0.02,{"$f":"IF(I624=C628,E627+ROUND((H624-J624),0)*I624,IF(I624=C627,E626+ROUND((H624-J624)*I624,0),IF(I624=C626,E625+ROUND((H624-J624)*I624,0),IF(I624=C625,E624+ROUND((H624-J624)*I624,0),E623+ROUND((H624-J624)*I624,0)))))","v":230000},{"$f":"MIN(K628:L628)","v":0},{"$f":"ROUND(SUM(H626+I626)*M624,0)","v":4600},{"$f":"SUM(H626:J626)","v":234600},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A616,IF($E$3=\"Female\",A623,IF($E$3=\"Senior Citizen\",A630,A637)))","v":"(below 65 years)"}]
[{"$f":"B626+1","v":250001},null,0.3,{"$f":"B626","v":250000},{"$f":"IF(J624=0,0,E626)","v":21500},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M621,IF($E$3=\"Female\",M628,IF($E$3=\"Senior Citizen\",M635,M642)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H621","v":1000000},{"$f":"IF(H624>H628,H624-H628,0)","v":0},{"$f":"IF(I628>0,ROUND(I628*I624,0),0)","v":0},{"$f":"I628-J628","v":0},{"$f":"IF(H626>0,ROUND(H626*L624,0),0)","v":0},{"$f":"IF(K628>L628,0,L628-K628)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K619,IF($E$3=\"Female\",K626,IF($E$3=\"Senior Citizen\",K633,K640)))","v":238170}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,185000,0,0,0,0,0,{"$f":"H617","v":945000},{"$f":"VLOOKUP(H631,A631:C635,3)","v":0.3},{"$f":"INDEX(D631:D635,MATCH(I631,C631:C635,0))","v":250000},{"$f":"INDEX(E631:E635,MATCH(I631,C631:C635,0))","v":13000},{"$f":"IF(H631>H635,VLOOKUP(H631,A631:F635,6),0)","v":0},{"$f":"VLOOKUP(H631,A631:G635,7)","v":0.02}]
[{"$f":"B631+1","v":185001},250000,0.2,{"$f":"B631","v":185000},{"$f":"(B632-B631)*C632","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B632+1","v":250001},null,0.3,{"$f":"B632","v":250000},{"$f":"IF(J631=0,0,E632)","v":13000},0.1,0.02,{"$f":"IF(I631=C635,E634+ROUND((H631-J631),0)*I631,IF(I631=C634,E633+ROUND((H631-J631)*I631,0),IF(I631=C633,E632+ROUND((H631-J631)*I631,0),IF(I631=C632,E631+ROUND((H631-J631)*I631,0),E630+ROUND((H631-J631)*I631,0)))))","v":221500},{"$f":"MIN(K635:L635)","v":0},{"$f":"ROUND(SUM(H633+I633)*M631,0)","v":4430},{"$f":"SUM(H633:J633)","v":225930}]
[null,null,null,{"$f":"B633","v":0},{"$f":"IF(J631=0,0,E633)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H628","v":1000000},{"$f":"IF(H631>H635,H631-H635,0)","v":0},{"$f":"IF(I635>0,ROUND(I635*I631,0),0)","v":0},{"$f":"I635-J635","v":0},{"$f":"IF(H633>0,ROUND(H633*L631,0),0)","v":0},{"$f":"IF(K635>L635,0,L635-K635)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,185000,0,0,0,0,0,{"$f":"H617","v":945000},{"$f":"VLOOKUP(H638,A638:C642,3)","v":0.3},{"$f":"INDEX(D638:D642,MATCH(I638,C638:C642,0))","v":250000},{"$f":"INDEX(E638:E642,MATCH(I638,C638:C642,0))","v":13000},{"$f":"IF(H638>H642,VLOOKUP(H638,A638:F642,6),0)","v":0},{"$f":"VLOOKUP(H638,A638:G642,7)","v":0.02}]
[{"$f":"B638+1","v":185001},250000,0.2,{"$f":"B638","v":185000},{"$f":"(B639-B638)*C639","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B639+1","v":250001},null,0.3,{"$f":"B639","v":250000},{"$f":"IF(J638=0,0,E639)","v":13000},0.1,0.02,{"$f":"IF(I638=C642,E641+ROUND((H638-J638),0)*I638,IF(I638=C641,E640+ROUND((H638-J638)*I638,0),IF(I638=C640,E639+ROUND((H638-J638)*I638,0),IF(I638=C639,E638+ROUND((H638-J638)*I638,0),E637+ROUND((H638-J638)*I638,0)))))","v":221500},{"$f":"MIN(K642:L642)","v":0},{"$f":"ROUND(SUM(H640+I640)*M638,0)","v":4430},{"$f":"SUM(H640:J640)","v":225930}]
[null,null,null,{"$f":"B640","v":0},{"$f":"IF(J638=0,0,E640)","v":13000},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H635","v":1000000},{"$f":"IF(H638>H642,H638-H642,0)","v":0},{"$f":"IF(I642>0,ROUND(I642*I638,0),0)","v":0},{"$f":"I642-J642","v":0},{"$f":"IF(H640>0,ROUND(H640*L638,0),0)","v":0},{"$f":"IF(K642>L642,0,L642-K642)","v":0}]
[null,null,2007,{"$f":"C643+1","v":2008},null,"2007-08"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C643","v":2007},{"$f":"D643","v":2008}]
[0,110000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H646,A646:C650,3)","v":0.3},{"$f":"INDEX(D646:D650,MATCH(I646,C646:C650,0))","v":250000},{"$f":"INDEX(E646:E650,MATCH(I646,C646:C650,0))","v":24000},{"$f":"IF(H646>H650,VLOOKUP(H646,A646:F650,6),0)","v":0},{"$f":"VLOOKUP(H646,A646:G650,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B646,IF($E$3=\"Female\",B653,IF($E$3=\"Senior Citizen\",B660,B667)))","v":110000},0]
[{"$f":"B646+1","v":110001},150000,0.1,{"$f":"B646","v":110000},{"$f":"(B647-B646)*C647","v":4000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O646+1","v":110001},150000,0.1]
[{"$f":"B647+1","v":150001},250000,0.2,{"$f":"B647","v":150000},{"$f":"E647+(B648-B647)*C648","v":24000},0,0.03,{"$f":"IF(I646=C650,E649+ROUND((H646-J646),0)*I646,IF(I646=C649,E648+ROUND((H646-J646)*I646,0),IF(I646=C648,E647+ROUND((H646-J646)*I646,0),IF(I646=C647,E646+ROUND((H646-J646)*I646,0),E645+ROUND((H646-J646)*I646,0)))))","v":232500},{"$f":"MIN(K650:L650)","v":0},{"$f":"ROUND(SUM(H648+I648)*M646,0)","v":6975},{"$f":"SUM(H648:J648)","v":239475},null,null,{"$f":"O647+1","v":150001},250000,0.2]
[{"$f":"B648+1","v":250001},null,0.3,{"$f":"B648","v":250000},{"$f":"IF(J646=0,0,E648)","v":24000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O648+1","v":250001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H646>H650,H646-H650,0)","v":0},{"$f":"IF(I650>0,ROUND(I650*I646,0),0)","v":0},{"$f":"I650-J650","v":0},{"$f":"IF(H648>0,ROUND(H648*L646,0),0)","v":0},{"$f":"IF(K650>L650,0,L650-K650)","v":0},{"$f":"O649+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H648,IF($E$3=\"Female\",H655,IF($E$3=\"Senior Citizen\",H662,H669)))","v":232500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I648,IF($E$3=\"Female\",I655,IF($E$3=\"Senior Citizen\",I662,I669)))","v":0}]
[0,145000,0,0,0,0,0,{"$f":"H646","v":945000},{"$f":"VLOOKUP(H653,A653:C657,3)","v":0.3},{"$f":"INDEX(D653:D657,MATCH(I653,C653:C657,0))","v":250000},{"$f":"INDEX(E653:E657,MATCH(I653,C653:C657,0))","v":20500},{"$f":"IF(H653>H657,VLOOKUP(H653,A653:F657,6),0)","v":0},{"$f":"VLOOKUP(H653,A653:G657,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J648,IF($E$3=\"Female\",J655,IF($E$3=\"Senior Citizen\",J662,J669)))","v":6975}]
[{"$f":"B653+1","v":145001},150000,0.1,{"$f":"B653","v":145000},{"$f":"(B654-B653)*C654","v":500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K648,IF($E$3=\"Female\",K655,IF($E$3=\"Senior Citizen\",K662,K669)))","v":239475}]
[{"$f":"B654+1","v":150001},250000,0.2,{"$f":"B654","v":150000},{"$f":"E654+(B655-B654)*C655","v":20500},0,0.03,{"$f":"IF(I653=C657,E656+ROUND((H653-J653),0)*I653,IF(I653=C656,E655+ROUND((H653-J653)*I653,0),IF(I653=C655,E654+ROUND((H653-J653)*I653,0),IF(I653=C654,E653+ROUND((H653-J653)*I653,0),E652+ROUND((H653-J653)*I653,0)))))","v":229000},{"$f":"MIN(K657:L657)","v":0},{"$f":"ROUND(SUM(H655+I655)*M653,0)","v":6870},{"$f":"SUM(H655:J655)","v":235870},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A645,IF($E$3=\"Female\",A652,IF($E$3=\"Senior Citizen\",A659,A666)))","v":"(below 65 years)"}]
[{"$f":"B655+1","v":250001},null,0.3,{"$f":"B655","v":250000},{"$f":"IF(J653=0,0,E655)","v":20500},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M650,IF($E$3=\"Female\",M657,IF($E$3=\"Senior Citizen\",M664,M671)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H650","v":1000000},{"$f":"IF(H653>H657,H653-H657,0)","v":0},{"$f":"IF(I657>0,ROUND(I657*I653,0),0)","v":0},{"$f":"I657-J657","v":0},{"$f":"IF(H655>0,ROUND(H655*L653,0),0)","v":0},{"$f":"IF(K657>L657,0,L657-K657)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K648,IF($E$3=\"Female\",K655,IF($E$3=\"Senior Citizen\",K662,K669)))","v":239475}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,195000,0,0,0,0,0,{"$f":"H646","v":945000},{"$f":"VLOOKUP(H660,A660:C664,3)","v":0.3},{"$f":"INDEX(D660:D664,MATCH(I660,C660:C664,0))","v":250000},{"$f":"INDEX(E660:E664,MATCH(I660,C660:C664,0))","v":11000},{"$f":"IF(H660>H664,VLOOKUP(H660,A660:F664,6),0)","v":0},{"$f":"VLOOKUP(H660,A660:G664,7)","v":0.03}]
[{"$f":"B660+1","v":195001},250000,0.2,{"$f":"B660","v":195000},{"$f":"(B661-B660)*C661","v":11000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B661+1","v":250001},null,0.3,{"$f":"B661","v":250000},{"$f":"IF(J660=0,0,E661)","v":11000},0.1,0.03,{"$f":"IF(I660=C664,E663+ROUND((H660-J660),0)*I660,IF(I660=C663,E662+ROUND((H660-J660)*I660,0),IF(I660=C662,E661+ROUND((H660-J660)*I660,0),IF(I660=C661,E660+ROUND((H660-J660)*I660,0),E659+ROUND((H660-J660)*I660,0)))))","v":219500},{"$f":"MIN(K664:L664)","v":0},{"$f":"ROUND(SUM(H662+I662)*M660,0)","v":6585},{"$f":"SUM(H662:J662)","v":226085}]
[null,null,null,{"$f":"B662","v":0},{"$f":"IF(J660=0,0,E662)","v":11000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H657","v":1000000},{"$f":"IF(H660>H664,H660-H664,0)","v":0},{"$f":"IF(I664>0,ROUND(I664*I660,0),0)","v":0},{"$f":"I664-J664","v":0},{"$f":"IF(H662>0,ROUND(H662*L660,0),0)","v":0},{"$f":"IF(K664>L664,0,L664-K664)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,195000,0,0,0,0,0,{"$f":"H646","v":945000},{"$f":"VLOOKUP(H667,A667:C671,3)","v":0.3},{"$f":"INDEX(D667:D671,MATCH(I667,C667:C671,0))","v":250000},{"$f":"INDEX(E667:E671,MATCH(I667,C667:C671,0))","v":11000},{"$f":"IF(H667>H671,VLOOKUP(H667,A667:F671,6),0)","v":0},{"$f":"VLOOKUP(H667,A667:G671,7)","v":0.03}]
[{"$f":"B667+1","v":195001},250000,0.2,{"$f":"B667","v":195000},{"$f":"(B668-B667)*C668","v":11000},0.1,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B668+1","v":250001},null,0.3,{"$f":"B668","v":250000},{"$f":"IF(J667=0,0,E668)","v":11000},0.1,0.03,{"$f":"IF(I667=C671,E670+ROUND((H667-J667),0)*I667,IF(I667=C670,E669+ROUND((H667-J667)*I667,0),IF(I667=C669,E668+ROUND((H667-J667)*I667,0),IF(I667=C668,E667+ROUND((H667-J667)*I667,0),E666+ROUND((H667-J667)*I667,0)))))","v":219500},{"$f":"MIN(K671:L671)","v":0},{"$f":"ROUND(SUM(H669+I669)*M667,0)","v":6585},{"$f":"SUM(H669:J669)","v":226085}]
[null,null,null,{"$f":"B669","v":0},{"$f":"IF(J667=0,0,E669)","v":11000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H664","v":1000000},{"$f":"IF(H667>H671,H667-H671,0)","v":0},{"$f":"IF(I671>0,ROUND(I671*I667,0),0)","v":0},{"$f":"I671-J671","v":0},{"$f":"IF(H669>0,ROUND(H669*L667,0),0)","v":0},{"$f":"IF(K671>L671,0,L671-K671)","v":0}]
[null,null,2008,{"$f":"C672+1","v":2009},null,"2008-09"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C672","v":2008},{"$f":"D672","v":2009}]
[0,150000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H675,A675:C679,3)","v":0.3},{"$f":"INDEX(D675:D679,MATCH(I675,C675:C679,0))","v":500000},{"$f":"INDEX(E675:E679,MATCH(I675,C675:C679,0))","v":55000},{"$f":"IF(H675>H679,VLOOKUP(H675,A675:F679,6),0)","v":0},{"$f":"VLOOKUP(H675,A675:G679,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B675,IF($E$3=\"Female\",B682,IF($E$3=\"Senior Citizen\",B689,B696)))","v":150000},0]
[{"$f":"B675+1","v":150001},300000,0.1,{"$f":"B675","v":150000},{"$f":"(B676-B675)*C676","v":15000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O675+1","v":150001},300000,0.1]
[{"$f":"B676+1","v":300001},500000,0.2,{"$f":"B676","v":300000},{"$f":"E676+(B677-B676)*C677","v":55000},0,0.03,{"$f":"IF(I675=C679,E678+ROUND((H675-J675),0)*I675,IF(I675=C678,E677+ROUND((H675-J675)*I675,0),IF(I675=C677,E676+ROUND((H675-J675)*I675,0),IF(I675=C676,E675+ROUND((H675-J675)*I675,0),E674+ROUND((H675-J675)*I675,0)))))","v":188500},{"$f":"MIN(K679:L679)","v":0},{"$f":"ROUND(SUM(H677+I677)*M675,0)","v":5655},{"$f":"SUM(H677:J677)","v":194155},null,null,{"$f":"O676+1","v":300001},500000,0.2]
[{"$f":"B677+1","v":500001},null,0.3,{"$f":"B677","v":500000},{"$f":"IF(J675=0,0,E677)","v":55000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O677+1","v":500001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H675>H679,H675-H679,0)","v":0},{"$f":"IF(I679>0,ROUND(I679*I675,0),0)","v":0},{"$f":"I679-J679","v":0},{"$f":"IF(H677>0,ROUND(H677*L675,0),0)","v":0},{"$f":"IF(K679>L679,0,L679-K679)","v":0},{"$f":"O678+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H677,IF($E$3=\"Female\",H684,IF($E$3=\"Senior Citizen\",H691,H698)))","v":188500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I677,IF($E$3=\"Female\",I684,IF($E$3=\"Senior Citizen\",I691,I698)))","v":0}]
[0,180000,0,0,0,0,0,{"$f":"H675","v":945000},{"$f":"VLOOKUP(H682,A682:C686,3)","v":0.3},{"$f":"INDEX(D682:D686,MATCH(I682,C682:C686,0))","v":500000},{"$f":"INDEX(E682:E686,MATCH(I682,C682:C686,0))","v":52000},{"$f":"IF(H682>H686,VLOOKUP(H682,A682:F686,6),0)","v":0},{"$f":"VLOOKUP(H682,A682:G686,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J677,IF($E$3=\"Female\",J684,IF($E$3=\"Senior Citizen\",J691,J698)))","v":5655}]
[{"$f":"B682+1","v":180001},300000,0.1,{"$f":"B682","v":180000},{"$f":"(B683-B682)*C683","v":12000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K677,IF($E$3=\"Female\",K684,IF($E$3=\"Senior Citizen\",K691,K698)))","v":194155}]
[{"$f":"B683+1","v":300001},500000,0.2,{"$f":"B683","v":300000},{"$f":"E683+(B684-B683)*C684","v":52000},0,0.03,{"$f":"IF(I682=C686,E685+ROUND((H682-J682),0)*I682,IF(I682=C685,E684+ROUND((H682-J682)*I682,0),IF(I682=C684,E683+ROUND((H682-J682)*I682,0),IF(I682=C683,E682+ROUND((H682-J682)*I682,0),E681+ROUND((H682-J682)*I682,0)))))","v":185500},{"$f":"MIN(K686:L686)","v":0},{"$f":"ROUND(SUM(H684+I684)*M682,0)","v":5565},{"$f":"SUM(H684:J684)","v":191065},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A674,IF($E$3=\"Female\",A681,IF($E$3=\"Senior Citizen\",A688,A695)))","v":"(below 65 years)"}]
[{"$f":"B684+1","v":500001},null,0.3,{"$f":"B684","v":500000},{"$f":"IF(J682=0,0,E684)","v":52000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M679,IF($E$3=\"Female\",M686,IF($E$3=\"Senior Citizen\",M693,M700)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H679","v":1000000},{"$f":"IF(H682>H686,H682-H686,0)","v":0},{"$f":"IF(I686>0,ROUND(I686*I682,0),0)","v":0},{"$f":"I686-J686","v":0},{"$f":"IF(H684>0,ROUND(H684*L682,0),0)","v":0},{"$f":"IF(K686>L686,0,L686-K686)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K677,IF($E$3=\"Female\",K684,IF($E$3=\"Senior Citizen\",K691,K698)))","v":194155}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,225000,0,0,0,0,0,{"$f":"H675","v":945000},{"$f":"VLOOKUP(H689,A689:C693,3)","v":0.3},{"$f":"INDEX(D689:D693,MATCH(I689,C689:C693,0))","v":500000},{"$f":"INDEX(E689:E693,MATCH(I689,C689:C693,0))","v":47500},{"$f":"IF(H689>H693,VLOOKUP(H689,A689:F693,6),0)","v":0},{"$f":"VLOOKUP(H689,A689:G693,7)","v":0.03}]
[{"$f":"B689+1","v":225001},300000,0.1,{"$f":"B689","v":225000},{"$f":"(B690-B689)*C690","v":7500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B690+1","v":300001},500000,0.2,{"$f":"B690","v":300000},{"$f":"E690+(B691-B690)*C691","v":47500},0,0.03,{"$f":"IF(I689=C693,E692+ROUND((H689-J689),0)*I689,IF(I689=C692,E691+ROUND((H689-J689)*I689,0),IF(I689=C691,E690+ROUND((H689-J689)*I689,0),IF(I689=C690,E689+ROUND((H689-J689)*I689,0),E688+ROUND((H689-J689)*I689,0)))))","v":181000},{"$f":"MIN(K693:L693)","v":0},{"$f":"ROUND(SUM(H691+I691)*M689,0)","v":5430},{"$f":"SUM(H691:J691)","v":186430}]
[{"$f":"B691+1","v":500001},null,0.3,{"$f":"B691","v":500000},{"$f":"IF(J689=0,0,E691)","v":47500},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H686","v":1000000},{"$f":"IF(H689>H693,H689-H693,0)","v":0},{"$f":"IF(I693>0,ROUND(I693*I689,0),0)","v":0},{"$f":"I693-J693","v":0},{"$f":"IF(H691>0,ROUND(H691*L689,0),0)","v":0},{"$f":"IF(K693>L693,0,L693-K693)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,225000,0,0,0,0,0,{"$f":"H675","v":945000},{"$f":"VLOOKUP(H696,A696:C700,3)","v":0.3},{"$f":"INDEX(D696:D700,MATCH(I696,C696:C700,0))","v":500000},{"$f":"INDEX(E696:E700,MATCH(I696,C696:C700,0))","v":47500},{"$f":"IF(H696>H700,VLOOKUP(H696,A696:F700,6),0)","v":0},{"$f":"VLOOKUP(H696,A696:G700,7)","v":0.03}]
[{"$f":"B696+1","v":225001},300000,0.1,{"$f":"B696","v":225000},{"$f":"(B697-B696)*C697","v":7500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B697+1","v":300001},500000,0.2,{"$f":"B697","v":300000},{"$f":"E697+(B698-B697)*C698","v":47500},0,0.03,{"$f":"IF(I696=C700,E699+ROUND((H696-J696),0)*I696,IF(I696=C699,E698+ROUND((H696-J696)*I696,0),IF(I696=C698,E697+ROUND((H696-J696)*I696,0),IF(I696=C697,E696+ROUND((H696-J696)*I696,0),E695+ROUND((H696-J696)*I696,0)))))","v":181000},{"$f":"MIN(K700:L700)","v":0},{"$f":"ROUND(SUM(H698+I698)*M696,0)","v":5430},{"$f":"SUM(H698:J698)","v":186430}]
[{"$f":"B698+1","v":500001},null,0.3,{"$f":"B698","v":500000},{"$f":"IF(J696=0,0,E698)","v":47500},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H693","v":1000000},{"$f":"IF(H696>H700,H696-H700,0)","v":0},{"$f":"IF(I700>0,ROUND(I700*I696,0),0)","v":0},{"$f":"I700-J700","v":0},{"$f":"IF(H698>0,ROUND(H698*L696,0),0)","v":0},{"$f":"IF(K700>L700,0,L700-K700)","v":0}]
[null,null,2009,{"$f":"C701+1","v":2010},null,"2009-10"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C701","v":2009},{"$f":"D701","v":2010}]
[0,160000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H704,A704:C708,3)","v":0.3},{"$f":"INDEX(D704:D708,MATCH(I704,C704:C708,0))","v":500000},{"$f":"INDEX(E704:E708,MATCH(I704,C704:C708,0))","v":54000},{"$f":"IF(H704>H708,VLOOKUP(H704,A704:F708,6),0)","v":0},{"$f":"VLOOKUP(H704,A704:G708,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B704,IF($E$3=\"Female\",B711,IF($E$3=\"Senior Citizen\",B718,B725)))","v":160000},0]
[{"$f":"B704+1","v":160001},300000,0.1,{"$f":"B704","v":160000},{"$f":"(B705-B704)*C705","v":14000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O704+1","v":160001},300000,0.1]
[{"$f":"B705+1","v":300001},500000,0.2,{"$f":"B705","v":300000},{"$f":"E705+(B706-B705)*C706","v":54000},0,0.03,{"$f":"IF(I704=C708,E707+ROUND((H704-J704),0)*I704,IF(I704=C707,E706+ROUND((H704-J704)*I704,0),IF(I704=C706,E705+ROUND((H704-J704)*I704,0),IF(I704=C705,E704+ROUND((H704-J704)*I704,0),E703+ROUND((H704-J704)*I704,0)))))","v":187500},{"$f":"MIN(K708:L708)","v":0},{"$f":"ROUND(SUM(H706+I706)*M704,0)","v":5625},{"$f":"SUM(H706:J706)","v":193125},null,null,{"$f":"O705+1","v":300001},500000,0.2]
[{"$f":"B706+1","v":500001},null,0.3,{"$f":"B706","v":500000},{"$f":"IF(J704=0,0,E706)","v":54000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O706+1","v":500001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H704>H708,H704-H708,0)","v":945000},{"$f":"IF(I708>0,ROUND(I708*I704,0),0)","v":283500},{"$f":"I708-J708","v":661500},{"$f":"IF(H706>0,ROUND(H706*L704,0),0)","v":0},{"$f":"IF(K708>L708,0,L708-K708)","v":0},{"$f":"O707+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H706,IF($E$3=\"Female\",H713,IF($E$3=\"Senior Citizen\",H720,H727)))","v":187500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I706,IF($E$3=\"Female\",I713,IF($E$3=\"Senior Citizen\",I720,I727)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H704","v":945000},{"$f":"VLOOKUP(H711,A711:C715,3)","v":0.3},{"$f":"INDEX(D711:D715,MATCH(I711,C711:C715,0))","v":500000},{"$f":"INDEX(E711:E715,MATCH(I711,C711:C715,0))","v":51000},{"$f":"IF(H711>H715,VLOOKUP(H711,A711:F715,6),0)","v":0},{"$f":"VLOOKUP(H711,A711:G715,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J706,IF($E$3=\"Female\",J713,IF($E$3=\"Senior Citizen\",J720,J727)))","v":5625}]
[{"$f":"B711+1","v":190001},300000,0.1,{"$f":"B711","v":190000},{"$f":"(B712-B711)*C712","v":11000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K706,IF($E$3=\"Female\",K713,IF($E$3=\"Senior Citizen\",K720,K727)))","v":193125}]
[{"$f":"B712+1","v":300001},500000,0.2,{"$f":"B712","v":300000},{"$f":"E712+(B713-B712)*C713","v":51000},0,0.03,{"$f":"IF(I711=C715,E714+ROUND((H711-J711),0)*I711,IF(I711=C714,E713+ROUND((H711-J711)*I711,0),IF(I711=C713,E712+ROUND((H711-J711)*I711,0),IF(I711=C712,E711+ROUND((H711-J711)*I711,0),E710+ROUND((H711-J711)*I711,0)))))","v":184500},{"$f":"MIN(K715:L715)","v":0},{"$f":"ROUND(SUM(H713+I713)*M711,0)","v":5535},{"$f":"SUM(H713:J713)","v":190035},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A703,IF($E$3=\"Female\",A710,IF($E$3=\"Senior Citizen\",A717,A724)))","v":"(below 65 years)"}]
[{"$f":"B713+1","v":500001},null,0.3,{"$f":"B713","v":500000},{"$f":"IF(J711=0,0,E713)","v":51000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M708,IF($E$3=\"Female\",M715,IF($E$3=\"Senior Citizen\",M722,M729)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H708","v":0},{"$f":"IF(H711>H715,H711-H715,0)","v":945000},{"$f":"IF(I715>0,ROUND(I715*I711,0),0)","v":283500},{"$f":"I715-J715","v":661500},{"$f":"IF(H713>0,ROUND(H713*L711,0),0)","v":0},{"$f":"IF(K715>L715,0,L715-K715)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K706,IF($E$3=\"Female\",K713,IF($E$3=\"Senior Citizen\",K720,K727)))","v":193125}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,240000,0,0,0,0,0,{"$f":"H704","v":945000},{"$f":"VLOOKUP(H718,A718:C722,3)","v":0.3},{"$f":"INDEX(D718:D722,MATCH(I718,C718:C722,0))","v":500000},{"$f":"INDEX(E718:E722,MATCH(I718,C718:C722,0))","v":46000},{"$f":"IF(H718>H722,VLOOKUP(H718,A718:F722,6),0)","v":0},{"$f":"VLOOKUP(H718,A718:G722,7)","v":0.03}]
[{"$f":"B718+1","v":240001},300000,0.1,{"$f":"B718","v":240000},{"$f":"(B719-B718)*C719","v":6000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B719+1","v":300001},500000,0.2,{"$f":"B719","v":300000},{"$f":"E719+(B720-B719)*C720","v":46000},0,0.03,{"$f":"IF(I718=C722,E721+ROUND((H718-J718),0)*I718,IF(I718=C721,E720+ROUND((H718-J718)*I718,0),IF(I718=C720,E719+ROUND((H718-J718)*I718,0),IF(I718=C719,E718+ROUND((H718-J718)*I718,0),E717+ROUND((H718-J718)*I718,0)))))","v":179500},{"$f":"MIN(K722:L722)","v":0},{"$f":"ROUND(SUM(H720+I720)*M718,0)","v":5385},{"$f":"SUM(H720:J720)","v":184885}]
[{"$f":"B720+1","v":500001},null,0.3,{"$f":"B720","v":500000},{"$f":"IF(J718=0,0,E720)","v":46000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H715","v":0},{"$f":"IF(H718>H722,H718-H722,0)","v":945000},{"$f":"IF(I722>0,ROUND(I722*I718,0),0)","v":283500},{"$f":"I722-J722","v":661500},{"$f":"IF(H720>0,ROUND(H720*L718,0),0)","v":0},{"$f":"IF(K722>L722,0,L722-K722)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,240000,0,0,0,0,0,{"$f":"H704","v":945000},{"$f":"VLOOKUP(H725,A725:C729,3)","v":0.3},{"$f":"INDEX(D725:D729,MATCH(I725,C725:C729,0))","v":500000},{"$f":"INDEX(E725:E729,MATCH(I725,C725:C729,0))","v":46000},{"$f":"IF(H725>H729,VLOOKUP(H725,A725:F729,6),0)","v":0},{"$f":"VLOOKUP(H725,A725:G729,7)","v":0.03}]
[{"$f":"B725+1","v":240001},300000,0.1,{"$f":"B725","v":240000},{"$f":"(B726-B725)*C726","v":6000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B726+1","v":300001},500000,0.2,{"$f":"B726","v":300000},{"$f":"E726+(B727-B726)*C727","v":46000},0,0.03,{"$f":"IF(I725=C729,E728+ROUND((H725-J725),0)*I725,IF(I725=C728,E727+ROUND((H725-J725)*I725,0),IF(I725=C727,E726+ROUND((H725-J725)*I725,0),IF(I725=C726,E725+ROUND((H725-J725)*I725,0),E724+ROUND((H725-J725)*I725,0)))))","v":179500},{"$f":"MIN(K729:L729)","v":0},{"$f":"ROUND(SUM(H727+I727)*M725,0)","v":5385},{"$f":"SUM(H727:J727)","v":184885}]
[{"$f":"B727+1","v":500001},null,0.3,{"$f":"B727","v":500000},{"$f":"IF(J725=0,0,E727)","v":46000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H722","v":0},{"$f":"IF(H725>H729,H725-H729,0)","v":945000},{"$f":"IF(I729>0,ROUND(I729*I725,0),0)","v":283500},{"$f":"I729-J729","v":661500},{"$f":"IF(H727>0,ROUND(H727*L725,0),0)","v":0},{"$f":"IF(K729>L729,0,L729-K729)","v":0}]
[null,null,2010,{"$f":"C730+1","v":2011},null,"2010-11"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C730","v":2010},{"$f":"D730","v":2011}]
[0,160000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H733,A733:C737,3)","v":0.3},{"$f":"INDEX(D733:D737,MATCH(I733,C733:C737,0))","v":800000},{"$f":"INDEX(E733:E737,MATCH(I733,C733:C737,0))","v":94000},{"$f":"IF(H733>H737,VLOOKUP(H733,A733:F737,6),0)","v":0},{"$f":"VLOOKUP(H733,A733:G737,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B733,IF($E$3=\"Female\",B740,IF($E$3=\"Senior Citizen\",B747,B754)))","v":160000},0]
[{"$f":"B733+1","v":160001},500000,0.1,{"$f":"B733","v":160000},{"$f":"(B734-B733)*C734","v":34000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O733+1","v":160001},500000,0.1]
[{"$f":"B734+1","v":500001},800000,0.2,{"$f":"B734","v":500000},{"$f":"E734+(B735-B734)*C735","v":94000},0,0.03,{"$f":"IF(I733=C737,E736+ROUND((H733-J733),0)*I733,IF(I733=C736,E735+ROUND((H733-J733)*I733,0),IF(I733=C735,E734+ROUND((H733-J733)*I733,0),IF(I733=C734,E733+ROUND((H733-J733)*I733,0),E732+ROUND((H733-J733)*I733,0)))))","v":137500},{"$f":"MIN(K737:L737)","v":0},{"$f":"ROUND(SUM(H735+I735)*M733,0)","v":4125},{"$f":"SUM(H735:J735)","v":141625},null,null,{"$f":"O734+1","v":500001},800000,0.2]
[{"$f":"B735+1","v":800001},null,0.3,{"$f":"B735","v":800000},{"$f":"IF(J733=0,0,E735)","v":94000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O735+1","v":800001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H733>H737,H733-H737,0)","v":945000},{"$f":"IF(I737>0,ROUND(I737*I733,0),0)","v":283500},{"$f":"I737-J737","v":661500},{"$f":"IF(H735>0,ROUND(H735*L733,0),0)","v":0},{"$f":"IF(K737>L737,0,L737-K737)","v":0},{"$f":"O736+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H735,IF($E$3=\"Female\",H742,IF($E$3=\"Senior Citizen\",H749,H756)))","v":137500}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I735,IF($E$3=\"Female\",I742,IF($E$3=\"Senior Citizen\",I749,I756)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H733","v":945000},{"$f":"VLOOKUP(H740,A740:C744,3)","v":0.3},{"$f":"INDEX(D740:D744,MATCH(I740,C740:C744,0))","v":800000},{"$f":"INDEX(E740:E744,MATCH(I740,C740:C744,0))","v":91000},{"$f":"IF(H740>H744,VLOOKUP(H740,A740:F744,6),0)","v":0},{"$f":"VLOOKUP(H740,A740:G744,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J735,IF($E$3=\"Female\",J742,IF($E$3=\"Senior Citizen\",J749,J756)))","v":4125}]
[{"$f":"B740+1","v":190001},500000,0.1,{"$f":"B740","v":190000},{"$f":"(B741-B740)*C741","v":31000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K735,IF($E$3=\"Female\",K742,IF($E$3=\"Senior Citizen\",K749,K756)))","v":141625}]
[{"$f":"B741+1","v":500001},800000,0.2,{"$f":"B741","v":500000},{"$f":"E741+(B742-B741)*C742","v":91000},0,0.03,{"$f":"IF(I740=C744,E743+ROUND((H740-J740),0)*I740,IF(I740=C743,E742+ROUND((H740-J740)*I740,0),IF(I740=C742,E741+ROUND((H740-J740)*I740,0),IF(I740=C741,E740+ROUND((H740-J740)*I740,0),E739+ROUND((H740-J740)*I740,0)))))","v":134500},{"$f":"MIN(K744:L744)","v":0},{"$f":"ROUND(SUM(H742+I742)*M740,0)","v":4035},{"$f":"SUM(H742:J742)","v":138535},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A732,IF($E$3=\"Female\",A739,IF($E$3=\"Senior Citizen\",A746,A753)))","v":"(below 65 years)"}]
[{"$f":"B742+1","v":800001},null,0.3,{"$f":"B742","v":800000},{"$f":"IF(J740=0,0,E742)","v":91000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M737,IF($E$3=\"Female\",M744,IF($E$3=\"Senior Citizen\",M751,M758)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H737","v":0},{"$f":"IF(H740>H744,H740-H744,0)","v":945000},{"$f":"IF(I744>0,ROUND(I744*I740,0),0)","v":283500},{"$f":"I744-J744","v":661500},{"$f":"IF(H742>0,ROUND(H742*L740,0),0)","v":0},{"$f":"IF(K744>L744,0,L744-K744)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K735,IF($E$3=\"Female\",K742,IF($E$3=\"Senior Citizen\",K749,K756)))","v":141625}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,240000,0,0,0,0,0,{"$f":"H733","v":945000},{"$f":"VLOOKUP(H747,A747:C751,3)","v":0.3},{"$f":"INDEX(D747:D751,MATCH(I747,C747:C751,0))","v":800000},{"$f":"INDEX(E747:E751,MATCH(I747,C747:C751,0))","v":86000},{"$f":"IF(H747>H751,VLOOKUP(H747,A747:F751,6),0)","v":0},{"$f":"VLOOKUP(H747,A747:G751,7)","v":0.03}]
[{"$f":"B747+1","v":240001},500000,0.1,{"$f":"B747","v":240000},{"$f":"(B748-B747)*C748","v":26000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B748+1","v":500001},800000,0.2,{"$f":"B748","v":500000},{"$f":"E748+(B749-B748)*C749","v":86000},0,0.03,{"$f":"IF(I747=C751,E750+ROUND((H747-J747),0)*I747,IF(I747=C750,E749+ROUND((H747-J747)*I747,0),IF(I747=C749,E748+ROUND((H747-J747)*I747,0),IF(I747=C748,E747+ROUND((H747-J747)*I747,0),E746+ROUND((H747-J747)*I747,0)))))","v":129500},{"$f":"MIN(K751:L751)","v":0},{"$f":"ROUND(SUM(H749+I749)*M747,0)","v":3885},{"$f":"SUM(H749:J749)","v":133385}]
[{"$f":"B749+1","v":800001},null,0.3,{"$f":"B749","v":800000},{"$f":"IF(J747=0,0,E749)","v":86000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H744","v":0},{"$f":"IF(H747>H751,H747-H751,0)","v":945000},{"$f":"IF(I751>0,ROUND(I751*I747,0),0)","v":283500},{"$f":"I751-J751","v":661500},{"$f":"IF(H749>0,ROUND(H749*L747,0),0)","v":0},{"$f":"IF(K751>L751,0,L751-K751)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,240000,0,0,0,0,0,{"$f":"H733","v":945000},{"$f":"VLOOKUP(H754,A754:C758,3)","v":0.3},{"$f":"INDEX(D754:D758,MATCH(I754,C754:C758,0))","v":800000},{"$f":"INDEX(E754:E758,MATCH(I754,C754:C758,0))","v":86000},{"$f":"IF(H754>H758,VLOOKUP(H754,A754:F758,6),0)","v":0},{"$f":"VLOOKUP(H754,A754:G758,7)","v":0.03}]
[{"$f":"B754+1","v":240001},500000,0.1,{"$f":"B754","v":240000},{"$f":"(B755-B754)*C755","v":26000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B755+1","v":500001},800000,0.2,{"$f":"B755","v":500000},{"$f":"E755+(B756-B755)*C756","v":86000},0,0.03,{"$f":"IF(I754=C758,E757+ROUND((H754-J754),0)*I754,IF(I754=C757,E756+ROUND((H754-J754)*I754,0),IF(I754=C756,E755+ROUND((H754-J754)*I754,0),IF(I754=C755,E754+ROUND((H754-J754)*I754,0),E753+ROUND((H754-J754)*I754,0)))))","v":129500},{"$f":"MIN(K758:L758)","v":0},{"$f":"ROUND(SUM(H756+I756)*M754,0)","v":3885},{"$f":"SUM(H756:J756)","v":133385}]
[{"$f":"B756+1","v":800001},null,0.3,{"$f":"B756","v":800000},{"$f":"IF(J754=0,0,E756)","v":86000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H751","v":0},{"$f":"IF(H754>H758,H754-H758,0)","v":945000},{"$f":"IF(I758>0,ROUND(I758*I754,0),0)","v":283500},{"$f":"I758-J758","v":661500},{"$f":"IF(H756>0,ROUND(H756*L754,0),0)","v":0},{"$f":"IF(K758>L758,0,L758-K758)","v":0}]
[null,null,2011,{"$f":"C759+1","v":2012},null,"2011-12"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C759","v":2011},{"$f":"D759","v":2012}]
[0,180000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H762,A762:C766,3)","v":0.3},{"$f":"INDEX(D762:D766,MATCH(I762,C762:C766,0))","v":800000},{"$f":"INDEX(E762:E766,MATCH(I762,C762:C766,0))","v":92000},{"$f":"IF(H762>H766,VLOOKUP(H762,A762:F766,6),0)","v":0},{"$f":"VLOOKUP(H762,A762:G766,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B762,IF($E$3=\"Female\",B769,IF($E$3=\"Senior Citizen\",B776,B783)))","v":180000},0]
[{"$f":"B762+1","v":180001},500000,0.1,{"$f":"B762","v":180000},{"$f":"(B763-B762)*C763","v":32000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O762+1","v":180001},500000,0.1]
[{"$f":"B763+1","v":500001},800000,0.2,{"$f":"B763","v":500000},{"$f":"E763+(B764-B763)*C764","v":92000},0,0.03,{"$f":"IF(I762=C766,E765+ROUND((H762-J762),0)*I762,IF(I762=C765,E764+ROUND((H762-J762)*I762,0),IF(I762=C764,E763+ROUND((H762-J762)*I762,0),IF(I762=C763,E762+ROUND((H762-J762)*I762,0),E761+ROUND((H762-J762)*I762,0)))))","v":135500},{"$f":"MIN(K766:L766)","v":0},{"$f":"ROUND(SUM(H764+I764)*M762,0)","v":4065},{"$f":"SUM(H764:J764)","v":139565},null,null,{"$f":"O763+1","v":500001},800000,0.2]
[{"$f":"B764+1","v":800001},null,0.3,{"$f":"B764","v":800000},{"$f":"IF(J762=0,0,E764)","v":92000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O764+1","v":800001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H762>H766,H762-H766,0)","v":945000},{"$f":"IF(I766>0,ROUND(I766*I762,0),0)","v":283500},{"$f":"I766-J766","v":661500},{"$f":"IF(H764>0,ROUND(H764*L762,0),0)","v":0},{"$f":"IF(K766>L766,0,L766-K766)","v":0},{"$f":"O765+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H764,IF($E$3=\"Female\",H771,IF($E$3=\"Senior Citizen\",H778,H785)))","v":135500}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I764,IF($E$3=\"Female\",I771,IF($E$3=\"Senior Citizen\",I778,I785)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H762","v":945000},{"$f":"VLOOKUP(H769,A769:C773,3)","v":0.3},{"$f":"INDEX(D769:D773,MATCH(I769,C769:C773,0))","v":800000},{"$f":"INDEX(E769:E773,MATCH(I769,C769:C773,0))","v":91000},{"$f":"IF(H769>H773,VLOOKUP(H769,A769:F773,6),0)","v":0},{"$f":"VLOOKUP(H769,A769:G773,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J764,IF($E$3=\"Female\",J771,IF($E$3=\"Senior Citizen\",J778,J785)))","v":4065}]
[{"$f":"B769+1","v":190001},500000,0.1,{"$f":"B769","v":190000},{"$f":"(B770-B769)*C770","v":31000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K764,IF($E$3=\"Female\",K771,IF($E$3=\"Senior Citizen\",K778,K785)))","v":139565}]
[{"$f":"B770+1","v":500001},800000,0.2,{"$f":"B770","v":500000},{"$f":"E770+(B771-B770)*C771","v":91000},0,0.03,{"$f":"IF(I769=C773,E772+ROUND((H769-J769),0)*I769,IF(I769=C772,E771+ROUND((H769-J769)*I769,0),IF(I769=C771,E770+ROUND((H769-J769)*I769,0),IF(I769=C770,E769+ROUND((H769-J769)*I769,0),E768+ROUND((H769-J769)*I769,0)))))","v":134500},{"$f":"MIN(K773:L773)","v":0},{"$f":"ROUND(SUM(H771+I771)*M769,0)","v":4035},{"$f":"SUM(H771:J771)","v":138535},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A761,IF($E$3=\"Female\",A768,IF($E$3=\"Senior Citizen\",A775,A782)))","v":"(below 60 years)"}]
[{"$f":"B771+1","v":800001},null,0.3,{"$f":"B771","v":800000},{"$f":"IF(J769=0,0,E771)","v":91000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M766,IF($E$3=\"Female\",M773,IF($E$3=\"Senior Citizen\",M780,M787)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H766","v":0},{"$f":"IF(H769>H773,H769-H773,0)","v":945000},{"$f":"IF(I773>0,ROUND(I773*I769,0),0)","v":283500},{"$f":"I773-J773","v":661500},{"$f":"IF(H771>0,ROUND(H771*L769,0),0)","v":0},{"$f":"IF(K773>L773,0,L773-K773)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K764,IF($E$3=\"Female\",K771,IF($E$3=\"Senior Citizen\",K778,K785)))","v":139565}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(>60,<80))"]
[0,250000,0,0,0,0,0,{"$f":"H762","v":945000},{"$f":"VLOOKUP(H776,A776:C780,3)","v":0.3},{"$f":"INDEX(D776:D780,MATCH(I776,C776:C780,0))","v":800000},{"$f":"INDEX(E776:E780,MATCH(I776,C776:C780,0))","v":85000},{"$f":"IF(H776>H780,VLOOKUP(H776,A776:F780,6),0)","v":0},{"$f":"VLOOKUP(H776,A776:G780,7)","v":0.03}]
[{"$f":"B776+1","v":250001},500000,0.1,{"$f":"B776","v":250000},{"$f":"(B777-B776)*C777","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B777+1","v":500001},800000,0.2,{"$f":"B777","v":500000},{"$f":"E777+(B778-B777)*C778","v":85000},0,0.03,{"$f":"IF(I776=C780,E779+ROUND((H776-J776),0)*I776,IF(I776=C779,E778+ROUND((H776-J776)*I776,0),IF(I776=C778,E777+ROUND((H776-J776)*I776,0),IF(I776=C777,E776+ROUND((H776-J776)*I776,0),E775+ROUND((H776-J776)*I776,0)))))","v":128500},{"$f":"MIN(K780:L780)","v":0},{"$f":"ROUND(SUM(H778+I778)*M776,0)","v":3855},{"$f":"SUM(H778:J778)","v":132355}]
[{"$f":"B778+1","v":800001},null,0.3,{"$f":"B778","v":800000},{"$f":"IF(J776=0,0,E778)","v":85000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H773","v":0},{"$f":"IF(H776>H780,H776-H780,0)","v":945000},{"$f":"IF(I780>0,ROUND(I780*I776,0),0)","v":283500},{"$f":"I780-J780","v":661500},{"$f":"IF(H778>0,ROUND(H778*L776,0),0)","v":0},{"$f":"IF(K780>L780,0,L780-K780)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H762","v":945000},{"$f":"VLOOKUP(H783,A783:C787,3)","v":0.3},{"$f":"INDEX(D783:D787,MATCH(I783,C783:C787,0))","v":800000},{"$f":"INDEX(E783:E787,MATCH(I783,C783:C787,0))","v":60000},{"$f":"IF(H783>H787,VLOOKUP(H783,A783:F787,6),0)","v":0},{"$f":"VLOOKUP(H783,A783:G787,7)","v":0.03}]
[{"$f":"B783+1","v":500001},800000,0.2,{"$f":"B783","v":500000},{"$f":"(B784-B783)*C784","v":60000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B784+1","v":800001},null,0.3,{"$f":"B784","v":800000},{"$f":"IF(J783=0,0,E784)","v":60000},0,0.03,{"$f":"IF(I783=C787,E786+ROUND((H783-J783),0)*I783,IF(I783=C786,E785+ROUND((H783-J783)*I783,0),IF(I783=C785,E784+ROUND((H783-J783)*I783,0),IF(I783=C784,E783+ROUND((H783-J783)*I783,0),E782+ROUND((H783-J783)*I783,0)))))","v":103500},{"$f":"MIN(K787:L787)","v":0},{"$f":"ROUND(SUM(H785+I785)*M783,0)","v":3105},{"$f":"SUM(H785:J785)","v":106605}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H780","v":0},{"$f":"IF(H783>H787,H783-H787,0)","v":945000},{"$f":"IF(I787>0,ROUND(I787*I783,0),0)","v":283500},{"$f":"I787-J787","v":661500},{"$f":"IF(H785>0,ROUND(H785*L783,0),0)","v":0},{"$f":"IF(K787>L787,0,L787-K787)","v":0}]
[null,null,2012,{"$f":"C788+1","v":2013},null,"2012-13"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C788","v":2012},{"$f":"D788","v":2013}]
[0,200000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H791,A791:C795,3)","v":0.2},{"$f":"INDEX(D791:D795,MATCH(I791,C791:C795,0))","v":500000},{"$f":"INDEX(E791:E795,MATCH(I791,C791:C795,0))","v":130000},{"$f":"IF(H791>H795,VLOOKUP(H791,A791:F795,6),0)","v":0},{"$f":"VLOOKUP(H791,A791:G795,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B791,IF($E$3=\"Female\",B798,IF($E$3=\"Senior Citizen\",B805,B812)))","v":200000},0]
[{"$f":"B791+1","v":200001},500000,0.1,{"$f":"B791","v":200000},{"$f":"(B792-B791)*C792","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O791+1","v":200001},500000,0.1]
[{"$f":"B792+1","v":500001},1000000,0.2,{"$f":"B792","v":500000},{"$f":"E792+(B793-B792)*C793","v":130000},0,0.03,{"$f":"IF(I791=C795,E794+ROUND((H791-J791),0)*I791,IF(I791=C794,E793+ROUND((H791-J791)*I791,0),IF(I791=C793,E792+ROUND((H791-J791)*I791,0),IF(I791=C792,E791+ROUND((H791-J791)*I791,0),E790+ROUND((H791-J791)*I791,0)))))","v":119000},{"$f":"MIN(K795:L795)","v":0},{"$f":"ROUND(SUM(H793+I793)*M791,0)","v":3570},{"$f":"SUM(H793:J793)","v":122570},null,null,{"$f":"O792+1","v":500001},1000000,0.2]
[{"$f":"B793+1","v":1000001},null,0.3,{"$f":"B793","v":1000000},{"$f":"IF(J791=0,0,E793)","v":130000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O793+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H791>H795,H791-H795,0)","v":945000},{"$f":"IF(I795>0,ROUND(I795*I791,0),0)","v":189000},{"$f":"I795-J795","v":756000},{"$f":"IF(H793>0,ROUND(H793*L791,0),0)","v":0},{"$f":"IF(K795>L795,0,L795-K795)","v":0},{"$f":"O794+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H793,IF($E$3=\"Female\",H800,IF($E$3=\"Senior Citizen\",H807,H814)))","v":119000}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I793,IF($E$3=\"Female\",I800,IF($E$3=\"Senior Citizen\",I807,I814)))","v":0}]
[0,200000,0,0,0,0,0,{"$f":"H791","v":945000},{"$f":"VLOOKUP(H798,A798:C802,3)","v":0.2},{"$f":"INDEX(D798:D802,MATCH(I798,C798:C802,0))","v":500000},{"$f":"INDEX(E798:E802,MATCH(I798,C798:C802,0))","v":130000},{"$f":"IF(H798>H802,VLOOKUP(H798,A798:F802,6),0)","v":0},{"$f":"VLOOKUP(H798,A798:G802,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J793,IF($E$3=\"Female\",J800,IF($E$3=\"Senior Citizen\",J807,J814)))","v":3570}]
[{"$f":"B798+1","v":200001},500000,0.1,{"$f":"B798","v":200000},{"$f":"(B799-B798)*C799","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K793,IF($E$3=\"Female\",K800,IF($E$3=\"Senior Citizen\",K807,K814)))","v":122570}]
[{"$f":"B799+1","v":500001},1000000,0.2,{"$f":"B799","v":500000},{"$f":"E799+(B800-B799)*C800","v":130000},0,0.03,{"$f":"IF(I798=C802,E801+ROUND((H798-J798),0)*I798,IF(I798=C801,E800+ROUND((H798-J798)*I798,0),IF(I798=C800,E799+ROUND((H798-J798)*I798,0),IF(I798=C799,E798+ROUND((H798-J798)*I798,0),E797+ROUND((H798-J798)*I798,0)))))","v":119000},{"$f":"MIN(K802:L802)","v":0},{"$f":"ROUND(SUM(H800+I800)*M798,0)","v":3570},{"$f":"SUM(H800:J800)","v":122570},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A790,IF($E$3=\"Female\",A797,IF($E$3=\"Senior Citizen\",A804,A811)))","v":"(below 65 years)"}]
[{"$f":"B800+1","v":1000001},null,0.3,{"$f":"B800","v":1000000},{"$f":"IF(J798=0,0,E800)","v":130000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M795,IF($E$3=\"Female\",M802,IF($E$3=\"Senior Citizen\",M809,M816)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H795","v":0},{"$f":"IF(H798>H802,H798-H802,0)","v":945000},{"$f":"IF(I802>0,ROUND(I802*I798,0),0)","v":189000},{"$f":"I802-J802","v":756000},{"$f":"IF(H800>0,ROUND(H800*L798,0),0)","v":0},{"$f":"IF(K802>L802,0,L802-K802)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K793,IF($E$3=\"Female\",K800,IF($E$3=\"Senior Citizen\",K807,K814)))","v":122570}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,250000,0,0,0,0,0,{"$f":"H791","v":945000},{"$f":"VLOOKUP(H805,A805:C809,3)","v":0.2},{"$f":"INDEX(D805:D809,MATCH(I805,C805:C809,0))","v":500000},{"$f":"INDEX(E805:E809,MATCH(I805,C805:C809,0))","v":125000},{"$f":"IF(H805>H809,VLOOKUP(H805,A805:F809,6),0)","v":0},{"$f":"VLOOKUP(H805,A805:G809,7)","v":0.03}]
[{"$f":"B805+1","v":250001},500000,0.1,{"$f":"B805","v":250000},{"$f":"(B806-B805)*C806","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B806+1","v":500001},1000000,0.2,{"$f":"B806","v":500000},{"$f":"E806+(B807-B806)*C807","v":125000},0,0.03,{"$f":"IF(I805=C809,E808+ROUND((H805-J805),0)*I805,IF(I805=C808,E807+ROUND((H805-J805)*I805,0),IF(I805=C807,E806+ROUND((H805-J805)*I805,0),IF(I805=C806,E805+ROUND((H805-J805)*I805,0),E804+ROUND((H805-J805)*I805,0)))))","v":114000},{"$f":"MIN(K809:L809)","v":0},{"$f":"ROUND(SUM(H807+I807)*M805,0)","v":3420},{"$f":"SUM(H807:J807)","v":117420}]
[{"$f":"B807+1","v":1000001},null,0.3,{"$f":"B807","v":1000000},{"$f":"IF(J805=0,0,E807)","v":125000},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H802","v":0},{"$f":"IF(H805>H809,H805-H809,0)","v":945000},{"$f":"IF(I809>0,ROUND(I809*I805,0),0)","v":189000},{"$f":"I809-J809","v":756000},{"$f":"IF(H807>0,ROUND(H807*L805,0),0)","v":0},{"$f":"IF(K809>L809,0,L809-K809)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H791","v":945000},{"$f":"VLOOKUP(H812,A812:C816,3)","v":0.2},{"$f":"INDEX(D812:D816,MATCH(I812,C812:C816,0))","v":500000},{"$f":"INDEX(E812:E816,MATCH(I812,C812:C816,0))","v":100000},{"$f":"IF(H812>H816,VLOOKUP(H812,A812:F816,6),0)","v":0},{"$f":"VLOOKUP(H812,A812:G816,7)","v":0.03}]
[{"$f":"B812+1","v":500001},1000000,0.2,{"$f":"B812","v":500000},{"$f":"(B813-B812)*C813","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B813+1","v":1000001},null,0.3,{"$f":"B813","v":1000000},{"$f":"IF(J812=0,0,E813)","v":100000},0,0.03,{"$f":"IF(I812=C816,E815+ROUND((H812-J812),0)*I812,IF(I812=C815,E814+ROUND((H812-J812)*I812,0),IF(I812=C814,E813+ROUND((H812-J812)*I812,0),IF(I812=C813,E812+ROUND((H812-J812)*I812,0),E811+ROUND((H812-J812)*I812,0)))))","v":89000},{"$f":"MIN(K816:L816)","v":0},{"$f":"ROUND(SUM(H814+I814)*M812,0)","v":2670},{"$f":"SUM(H814:J814)","v":91670}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H809","v":0},{"$f":"IF(H812>H816,H812-H816,0)","v":945000},{"$f":"IF(I816>0,ROUND(I816*I812,0),0)","v":189000},{"$f":"I816-J816","v":756000},{"$f":"IF(H814>0,ROUND(H814*L812,0),0)","v":0},{"$f":"IF(K816>L816,0,L816-K816)","v":0}]
[null,null,2013,{"$f":"C817+1","v":2014},null,"2013-14"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C817","v":2013},{"$f":"D817","v":2014}]
[0,200000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H820,A820:C824,3)","v":0.2},{"$f":"INDEX(D820:D824,MATCH(I820,C820:C824,0))","v":500000},{"$f":"INDEX(E820:E824,MATCH(I820,C820:C824,0))","v":130000},{"$f":"IF(H820>H824,VLOOKUP(H820,A820:F824,6),0)","v":0},{"$f":"VLOOKUP(H820,A820:G824,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B820,IF($E$3=\"Female\",B827,IF($E$3=\"Senior Citizen\",B834,B841)))","v":200000},0]
[{"$f":"B820+1","v":200001},500000,0.1,{"$f":"B820","v":200000},{"$f":"(B821-B820)*C821","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O820+1","v":200001},500000,0.1]
[{"$f":"B821+1","v":500001},1000000,0.2,{"$f":"B821","v":500000},{"$f":"E821+(B822-B821)*C822","v":130000},0,0.03,{"$f":"IF(I820=C824,E823+ROUND((H820-J820),0)*I820,IF(I820=C823,E822+ROUND((H820-J820)*I820,0),IF(I820=C822,E821+ROUND((H820-J820)*I820,0),IF(I820=C821,E820+ROUND((H820-J820)*I820,0),E819+ROUND((H820-J820)*I820,0)))))","v":119000},{"$f":"MIN(K824:L824)","v":0},{"$f":"ROUND(SUM(H822+I822)*M820,0)","v":3570},{"$f":"SUM(H822:J822)","v":122570},null,null,{"$f":"O821+1","v":500001},1000000,0.2]
[{"$f":"B822+1","v":1000001},null,0.3,{"$f":"B822","v":1000000},{"$f":"IF(J820=0,0,E822)","v":130000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O822+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D824","v":10000000},{"$f":"IF(H820>H824,H820-H824,0)","v":0},{"$f":"IF(I824>0,ROUND(I824*I820,0),0)","v":0},{"$f":"I824-J824","v":0},{"$f":"IF(H822>0,ROUND(H822*L820,0),0)","v":0},{"$f":"IF(K824>L824,0,L824-K824)","v":0},{"$f":"O823+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H822,IF($E$3=\"Female\",H829,IF($E$3=\"Senior Citizen\",H836,H843)))","v":119000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I822,IF($E$3=\"Female\",I829,IF($E$3=\"Senior Citizen\",I836,I843)))","v":0}]
[0,200000,0,0,0,0,0,{"$f":"H820","v":945000},{"$f":"VLOOKUP(H827,A827:C831,3)","v":0.2},{"$f":"INDEX(D827:D831,MATCH(I827,C827:C831,0))","v":500000},{"$f":"INDEX(E827:E831,MATCH(I827,C827:C831,0))","v":130000},{"$f":"IF(H827>H831,VLOOKUP(H827,A827:F831,6),0)","v":0},{"$f":"VLOOKUP(H827,A827:G831,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J822,IF($E$3=\"Female\",J829,IF($E$3=\"Senior Citizen\",J836,J843)))","v":3570}]
[{"$f":"B827+1","v":200001},500000,0.1,{"$f":"B827","v":200000},{"$f":"(B828-B827)*C828","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K822,IF($E$3=\"Female\",K829,IF($E$3=\"Senior Citizen\",K836,K843)))","v":122570}]
[{"$f":"B828+1","v":500001},1000000,0.2,{"$f":"B828","v":500000},{"$f":"E828+(B829-B828)*C829","v":130000},0,0.03,{"$f":"IF(I827=C831,E830+ROUND((H827-J827),0)*I827,IF(I827=C830,E829+ROUND((H827-J827)*I827,0),IF(I827=C829,E828+ROUND((H827-J827)*I827,0),IF(I827=C828,E827+ROUND((H827-J827)*I827,0),E826+ROUND((H827-J827)*I827,0)))))","v":119000},{"$f":"MIN(K831:L831)","v":0},{"$f":"ROUND(SUM(H829+I829)*M827,0)","v":3570},{"$f":"SUM(H829:J829)","v":122570},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A819,IF($E$3=\"Female\",A826,IF($E$3=\"Senior Citizen\",A833,A840)))","v":"(below 60 years)"}]
[{"$f":"B829+1","v":1000001},null,0.3,{"$f":"B829","v":1000000},{"$f":"IF(J827=0,0,E829)","v":130000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M824,IF($E$3=\"Female\",M831,IF($E$3=\"Senior Citizen\",M838,M845)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H824","v":10000000},{"$f":"IF(H827>H831,H827-H831,0)","v":0},{"$f":"IF(I831>0,ROUND(I831*I827,0),0)","v":0},{"$f":"I831-J831","v":0},{"$f":"IF(H829>0,ROUND(H829*L827,0),0)","v":0},{"$f":"IF(K831>L831,0,L831-K831)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K822,IF($E$3=\"Female\",K829,IF($E$3=\"Senior Citizen\",K836,K843)))","v":122570}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(>60,<80))"]
[0,250000,0,0,0,0,0,{"$f":"H820","v":945000},{"$f":"VLOOKUP(H834,A834:C838,3)","v":0.2},{"$f":"INDEX(D834:D838,MATCH(I834,C834:C838,0))","v":500000},{"$f":"INDEX(E834:E838,MATCH(I834,C834:C838,0))","v":125000},{"$f":"IF(H834>H838,VLOOKUP(H834,A834:F838,6),0)","v":0},{"$f":"VLOOKUP(H834,A834:G838,7)","v":0.03}]
[{"$f":"B834+1","v":250001},500000,0.1,{"$f":"B834","v":250000},{"$f":"(B835-B834)*C835","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B835+1","v":500001},1000000,0.2,{"$f":"B835","v":500000},{"$f":"E835+(B836-B835)*C836","v":125000},0,0.03,{"$f":"IF(I834=C838,E837+ROUND((H834-J834),0)*I834,IF(I834=C837,E836+ROUND((H834-J834)*I834,0),IF(I834=C836,E835+ROUND((H834-J834)*I834,0),IF(I834=C835,E834+ROUND((H834-J834)*I834,0),E833+ROUND((H834-J834)*I834,0)))))","v":114000},{"$f":"MIN(K838:L838)","v":0},{"$f":"ROUND(SUM(H836+I836)*M834,0)","v":3420},{"$f":"SUM(H836:J836)","v":117420}]
[{"$f":"B836+1","v":1000001},null,0.3,{"$f":"B836","v":1000000},{"$f":"IF(J834=0,0,E836)","v":125000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H831","v":10000000},{"$f":"IF(H834>H838,H834-H838,0)","v":0},{"$f":"IF(I838>0,ROUND(I838*I834,0),0)","v":0},{"$f":"I838-J838","v":0},{"$f":"IF(H836>0,ROUND(H836*L834,0),0)","v":0},{"$f":"IF(K838>L838,0,L838-K838)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H820","v":945000},{"$f":"VLOOKUP(H841,A841:C845,3)","v":0.2},{"$f":"INDEX(D841:D845,MATCH(I841,C841:C845,0))","v":500000},{"$f":"INDEX(E841:E845,MATCH(I841,C841:C845,0))","v":100000},{"$f":"IF(H841>H845,VLOOKUP(H841,A841:F845,6),0)","v":0},{"$f":"VLOOKUP(H841,A841:G845,7)","v":0.03}]
[{"$f":"B841+1","v":500001},1000000,0.2,{"$f":"B841","v":500000},{"$f":"(B842-B841)*C842","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B842+1","v":1000001},null,0.3,{"$f":"B842","v":1000000},{"$f":"IF(J841=0,0,E842)","v":100000},0.1,0.03,{"$f":"IF(I841=C845,E844+ROUND((H841-J841),0)*I841,IF(I841=C844,E843+ROUND((H841-J841)*I841,0),IF(I841=C843,E842+ROUND((H841-J841)*I841,0),IF(I841=C842,E841+ROUND((H841-J841)*I841,0),E840+ROUND((H841-J841)*I841,0)))))","v":89000},{"$f":"MIN(K845:L845)","v":0},{"$f":"ROUND(SUM(H843+I843)*M841,0)","v":2670},{"$f":"SUM(H843:J843)","v":91670}]
[null,null,null,null,null,0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H838","v":10000000},{"$f":"IF(H841>H845,H841-H845,0)","v":0},{"$f":"IF(I845>0,ROUND(I845*I841,0),0)","v":0},{"$f":"I845-J845","v":0},{"$f":"IF(H843>0,ROUND(H843*L841,0),0)","v":0},{"$f":"IF(K845>L845,0,L845-K845)","v":0}]
[null,null,2014,{"$f":"C846+1","v":2015},null,"2014-15"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C846","v":2014},{"$f":"D846","v":2015}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H849,A849:C853,3)","v":0.2},{"$f":"INDEX(D849:D853,MATCH(I849,C849:C853,0))","v":500000},{"$f":"INDEX(E849:E853,MATCH(I849,C849:C853,0))","v":125000},{"$f":"IF(H849>H853,VLOOKUP(H849,A849:F853,6),0)","v":0},{"$f":"VLOOKUP(H849,A849:G853,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B849,IF($E$3=\"Female\",B856,IF($E$3=\"Senior Citizen\",B863,B870)))","v":250000},0]
[{"$f":"B849+1","v":250001},500000,0.1,{"$f":"B849","v":250000},{"$f":"(B850-B849)*C850","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O849+1","v":250001},500000,0.1]
[{"$f":"B850+1","v":500001},1000000,0.2,{"$f":"B850","v":500000},{"$f":"E850+(B851-B850)*C851","v":125000},0,0.03,{"$f":"IF(I849=C853,E852+ROUND((H849-J849),0)*I849,IF(I849=C852,E851+ROUND((H849-J849)*I849,0),IF(I849=C851,E850+ROUND((H849-J849)*I849,0),IF(I849=C850,E849+ROUND((H849-J849)*I849,0),E848+ROUND((H849-J849)*I849,0)))))","v":114000},{"$f":"MIN(K853:L853)","v":0},{"$f":"ROUND(SUM(H851+I851)*M849,0)","v":3420},{"$f":"SUM(H851:J851)","v":117420},null,null,{"$f":"O850+1","v":500001},1000000,0.2]
[{"$f":"B851+1","v":1000001},null,0.3,{"$f":"B851","v":1000000},{"$f":"IF(J849=0,0,E851)","v":125000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O851+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D853","v":10000000},{"$f":"IF(H849>H853,H849-H853,0)","v":0},{"$f":"IF(I853>0,ROUND(I853*I849,0),0)","v":0},{"$f":"I853-J853","v":0},{"$f":"IF(H851>0,ROUND(H851*L849,0),0)","v":0},{"$f":"IF(K853>L853,0,L853-K853)","v":0},{"$f":"O852+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H851,IF($E$3=\"Female\",H858,IF($E$3=\"Senior Citizen\",H865,H872)))","v":114000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I851,IF($E$3=\"Female\",I858,IF($E$3=\"Senior Citizen\",I865,I872)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H849","v":945000},{"$f":"VLOOKUP(H856,A856:C860,3)","v":0.2},{"$f":"INDEX(D856:D860,MATCH(I856,C856:C860,0))","v":500000},{"$f":"INDEX(E856:E860,MATCH(I856,C856:C860,0))","v":125000},{"$f":"IF(H856>H860,VLOOKUP(H856,A856:F860,6),0)","v":0},{"$f":"VLOOKUP(H856,A856:G860,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J851,IF($E$3=\"Female\",J858,IF($E$3=\"Senior Citizen\",J865,J872)))","v":3420}]
[{"$f":"B856+1","v":250001},500000,0.1,{"$f":"B856","v":250000},{"$f":"(B857-B856)*C857","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K851,IF($E$3=\"Female\",K858,IF($E$3=\"Senior Citizen\",K865,K872)))","v":117420}]
[{"$f":"B857+1","v":500001},1000000,0.2,{"$f":"B857","v":500000},{"$f":"E857+(B858-B857)*C858","v":125000},0,0.03,{"$f":"IF(I856=C860,E859+ROUND((H856-J856),0)*I856,IF(I856=C859,E858+ROUND((H856-J856)*I856,0),IF(I856=C858,E857+ROUND((H856-J856)*I856,0),IF(I856=C857,E856+ROUND((H856-J856)*I856,0),E855+ROUND((H856-J856)*I856,0)))))","v":114000},{"$f":"MIN(K860:L860)","v":0},{"$f":"ROUND(SUM(H858+I858)*M856,0)","v":3420},{"$f":"SUM(H858:J858)","v":117420},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A848,IF($E$3=\"Female\",A855,IF($E$3=\"Senior Citizen\",A862,A869)))","v":"(below 60 years)"}]
[{"$f":"B858+1","v":1000001},null,0.3,{"$f":"B858","v":1000000},{"$f":"IF(J856=0,0,E858)","v":125000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M853,IF($E$3=\"Female\",M860,IF($E$3=\"Senior Citizen\",M867,M874)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H853","v":10000000},{"$f":"IF(H856>H860,H856-H860,0)","v":0},{"$f":"IF(I860>0,ROUND(I860*I856,0),0)","v":0},{"$f":"I860-J860","v":0},{"$f":"IF(H858>0,ROUND(H858*L856,0),0)","v":0},{"$f":"IF(K860>L860,0,L860-K860)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K851,IF($E$3=\"Female\",K858,IF($E$3=\"Senior Citizen\",K865,K872)))","v":117420}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(>60,<80))"]
[0,300000,0,0,0,0,0,{"$f":"H849","v":945000},{"$f":"VLOOKUP(H863,A863:C867,3)","v":0.2},{"$f":"INDEX(D863:D867,MATCH(I863,C863:C867,0))","v":500000},{"$f":"INDEX(E863:E867,MATCH(I863,C863:C867,0))","v":120000},{"$f":"IF(H863>H867,VLOOKUP(H863,A863:F867,6),0)","v":0},{"$f":"VLOOKUP(H863,A863:G867,7)","v":0.03}]
[{"$f":"B863+1","v":300001},500000,0.1,{"$f":"B863","v":300000},{"$f":"(B864-B863)*C864","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B864+1","v":500001},1000000,0.2,{"$f":"B864","v":500000},{"$f":"E864+(B865-B864)*C865","v":120000},0,0.03,{"$f":"IF(I863=C867,E866+ROUND((H863-J863),0)*I863,IF(I863=C866,E865+ROUND((H863-J863)*I863,0),IF(I863=C865,E864+ROUND((H863-J863)*I863,0),IF(I863=C864,E863+ROUND((H863-J863)*I863,0),E862+ROUND((H863-J863)*I863,0)))))","v":109000},{"$f":"MIN(K867:L867)","v":0},{"$f":"ROUND(SUM(H865+I865)*M863,0)","v":3270},{"$f":"SUM(H865:J865)","v":112270}]
[{"$f":"B865+1","v":1000001},null,0.3,{"$f":"B865","v":1000000},{"$f":"IF(J863=0,0,E865)","v":120000},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H860","v":10000000},{"$f":"IF(H863>H867,H863-H867,0)","v":0},{"$f":"IF(I867>0,ROUND(I867*I863,0),0)","v":0},{"$f":"I867-J867","v":0},{"$f":"IF(H865>0,ROUND(H865*L863,0),0)","v":0},{"$f":"IF(K867>L867,0,L867-K867)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H849","v":945000},{"$f":"VLOOKUP(H870,A870:C874,3)","v":0.2},{"$f":"INDEX(D870:D874,MATCH(I870,C870:C874,0))","v":500000},{"$f":"INDEX(E870:E874,MATCH(I870,C870:C874,0))","v":100000},{"$f":"IF(H870>H874,VLOOKUP(H870,A870:F874,6),0)","v":0},{"$f":"VLOOKUP(H870,A870:G874,7)","v":0.03}]
[{"$f":"B870+1","v":500001},1000000,0.2,{"$f":"B870","v":500000},{"$f":"(B871-B870)*C871","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B871+1","v":1000001},null,0.3,{"$f":"B871","v":1000000},{"$f":"IF(J870=0,0,E871)","v":100000},0.1,0.03,{"$f":"IF(I870=C874,E873+ROUND((H870-J870),0)*I870,IF(I870=C873,E872+ROUND((H870-J870)*I870,0),IF(I870=C872,E871+ROUND((H870-J870)*I870,0),IF(I870=C871,E870+ROUND((H870-J870)*I870,0),E869+ROUND((H870-J870)*I870,0)))))","v":89000},{"$f":"MIN(K874:L874)","v":0},{"$f":"ROUND(SUM(H872+I872)*M870,0)","v":2670},{"$f":"SUM(H872:J872)","v":91670}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H867","v":10000000},{"$f":"IF(H870>H874,H870-H874,0)","v":0},{"$f":"IF(I874>0,ROUND(I874*I870,0),0)","v":0},{"$f":"I874-J874","v":0},{"$f":"IF(H872>0,ROUND(H872*L870,0),0)","v":0},{"$f":"IF(K874>L874,0,L874-K874)","v":0}]
[null,null,2015,{"$f":"C875+1","v":2016},null,"2015-16"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C875","v":2015},{"$f":"D875","v":2016}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H878,A878:C882,3)","v":0.2},{"$f":"INDEX(D878:D882,MATCH(I878,C878:C882,0))","v":500000},{"$f":"INDEX(E878:E882,MATCH(I878,C878:C882,0))","v":125000},{"$f":"IF(H878>H882,VLOOKUP(H878,A878:F882,6),0)","v":0},{"$f":"VLOOKUP(H878,A878:G882,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B878,IF($E$3=\"Female\",B885,IF($E$3=\"Senior Citizen\",B892,B899)))","v":250000},0]
[{"$f":"B878+1","v":250001},500000,0.1,{"$f":"B878","v":250000},{"$f":"(B879-B878)*C879","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O878+1","v":250001},500000,0.1]
[{"$f":"B879+1","v":500001},1000000,0.2,{"$f":"B879","v":500000},{"$f":"E879+(B880-B879)*C880","v":125000},0,0.03,{"$f":"IF(I878=C882,E881+ROUND((H878-J878),0)*I878,IF(I878=C881,E880+ROUND((H878-J878)*I878,0),IF(I878=C880,E879+ROUND((H878-J878)*I878,0),IF(I878=C879,E878+ROUND((H878-J878)*I878,0),E877+ROUND((H878-J878)*I878,0)))))","v":114000},{"$f":"MIN(K882:L882)","v":0},{"$f":"ROUND(SUM(H880+I880)*M878,0)","v":3420},{"$f":"SUM(H880:J880)","v":117420},null,null,{"$f":"O879+1","v":500001},1000000,0.2]
[{"$f":"B880+1","v":1000001},null,0.3,{"$f":"B880","v":1000000},{"$f":"IF(J878=0,0,E880)","v":125000},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O880+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D882","v":10000000},{"$f":"IF(H878>H882,H878-H882,0)","v":0},{"$f":"IF(I882>0,ROUND(I882*I878,0),0)","v":0},{"$f":"I882-J882","v":0},{"$f":"IF(H880>0,ROUND(H880*L878,0),0)","v":0},{"$f":"IF(K882>L882,0,L882-K882)","v":0},{"$f":"O881+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H880,IF($E$3=\"Female\",H887,IF($E$3=\"Senior Citizen\",H894,H901)))","v":114000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I880,IF($E$3=\"Female\",I887,IF($E$3=\"Senior Citizen\",I894,I901)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H878","v":945000},{"$f":"VLOOKUP(H885,A885:C889,3)","v":0.2},{"$f":"INDEX(D885:D889,MATCH(I885,C885:C889,0))","v":500000},{"$f":"INDEX(E885:E889,MATCH(I885,C885:C889,0))","v":125000},{"$f":"IF(H885>H889,VLOOKUP(H885,A885:F889,6),0)","v":0},{"$f":"VLOOKUP(H885,A885:G889,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J880,IF($E$3=\"Female\",J887,IF($E$3=\"Senior Citizen\",J894,J901)))","v":3420}]
[{"$f":"B885+1","v":250001},500000,0.1,{"$f":"B885","v":250000},{"$f":"(B886-B885)*C886","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K880,IF($E$3=\"Female\",K887,IF($E$3=\"Senior Citizen\",K894,K901)))","v":117420}]
[{"$f":"B886+1","v":500001},1000000,0.2,{"$f":"B886","v":500000},{"$f":"E886+(B887-B886)*C887","v":125000},0,0.03,{"$f":"IF(I885=C889,E888+ROUND((H885-J885),0)*I885,IF(I885=C888,E887+ROUND((H885-J885)*I885,0),IF(I885=C887,E886+ROUND((H885-J885)*I885,0),IF(I885=C886,E885+ROUND((H885-J885)*I885,0),E884+ROUND((H885-J885)*I885,0)))))","v":114000},{"$f":"MIN(K889:L889)","v":0},{"$f":"ROUND(SUM(H887+I887)*M885,0)","v":3420},{"$f":"SUM(H887:J887)","v":117420},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A877,IF($E$3=\"Female\",A884,IF($E$3=\"Senior Citizen\",A891,A898)))","v":"(below 60 years)"}]
[{"$f":"B887+1","v":1000001},null,0.3,{"$f":"B887","v":1000000},{"$f":"IF(J885=0,0,E887)","v":125000},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M882,IF($E$3=\"Female\",M889,IF($E$3=\"Senior Citizen\",M896,M903)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H882","v":10000000},{"$f":"IF(H885>H889,H885-H889,0)","v":0},{"$f":"IF(I889>0,ROUND(I889*I885,0),0)","v":0},{"$f":"I889-J889","v":0},{"$f":"IF(H887>0,ROUND(H887*L885,0),0)","v":0},{"$f":"IF(K889>L889,0,L889-K889)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K880,IF($E$3=\"Female\",K887,IF($E$3=\"Senior Citizen\",K894,K901)))","v":117420}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(>60,<80))"]
[0,300000,0,0,0,0,0,{"$f":"H878","v":945000},{"$f":"VLOOKUP(H892,A892:C896,3)","v":0.2},{"$f":"INDEX(D892:D896,MATCH(I892,C892:C896,0))","v":500000},{"$f":"INDEX(E892:E896,MATCH(I892,C892:C896,0))","v":120000},{"$f":"IF(H892>H896,VLOOKUP(H892,A892:F896,6),0)","v":0},{"$f":"VLOOKUP(H892,A892:G896,7)","v":0.03}]
[{"$f":"B892+1","v":300001},500000,0.1,{"$f":"B892","v":300000},{"$f":"(B893-B892)*C893","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B893+1","v":500001},1000000,0.2,{"$f":"B893","v":500000},{"$f":"E893+(B894-B893)*C894","v":120000},0,0.03,{"$f":"IF(I892=C896,E895+ROUND((H892-J892),0)*I892,IF(I892=C895,E894+ROUND((H892-J892)*I892,0),IF(I892=C894,E893+ROUND((H892-J892)*I892,0),IF(I892=C893,E892+ROUND((H892-J892)*I892,0),E891+ROUND((H892-J892)*I892,0)))))","v":109000},{"$f":"MIN(K896:L896)","v":0},{"$f":"ROUND(SUM(H894+I894)*M892,0)","v":3270},{"$f":"SUM(H894:J894)","v":112270}]
[{"$f":"B894+1","v":1000001},null,0.3,{"$f":"B894","v":1000000},{"$f":"IF(J892=0,0,E894)","v":120000},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H889","v":10000000},{"$f":"IF(H892>H896,H892-H896,0)","v":0},{"$f":"IF(I896>0,ROUND(I896*I892,0),0)","v":0},{"$f":"I896-J896","v":0},{"$f":"IF(H894>0,ROUND(H894*L892,0),0)","v":0},{"$f":"IF(K896>L896,0,L896-K896)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H878","v":945000},{"$f":"VLOOKUP(H899,A899:C903,3)","v":0.2},{"$f":"INDEX(D899:D903,MATCH(I899,C899:C903,0))","v":500000},{"$f":"INDEX(E899:E903,MATCH(I899,C899:C903,0))","v":100000},{"$f":"IF(H899>H903,VLOOKUP(H899,A899:F903,6),0)","v":0},{"$f":"VLOOKUP(H899,A899:G903,7)","v":0.03}]
[{"$f":"B899+1","v":500001},1000000,0.2,{"$f":"B899","v":500000},{"$f":"(B900-B899)*C900","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B900+1","v":1000001},null,0.3,{"$f":"B900","v":1000000},{"$f":"IF(J899=0,0,E900)","v":100000},0.12,0.03,{"$f":"IF(I899=C903,E902+ROUND((H899-J899),0)*I899,IF(I899=C902,E901+ROUND((H899-J899)*I899,0),IF(I899=C901,E900+ROUND((H899-J899)*I899,0),IF(I899=C900,E899+ROUND((H899-J899)*I899,0),E898+ROUND((H899-J899)*I899,0)))))","v":89000},{"$f":"MIN(K903:L903)","v":0},{"$f":"ROUND(SUM(H901+I901)*M899,0)","v":2670},{"$f":"SUM(H901:J901)","v":91670}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H896","v":10000000},{"$f":"IF(H899>H903,H899-H903,0)","v":0},{"$f":"IF(I903>0,ROUND(I903*I899,0),0)","v":0},{"$f":"I903-J903","v":0},{"$f":"IF(H901>0,ROUND(H901*L899,0),0)","v":0},{"$f":"IF(K903>L903,0,L903-K903)","v":0}]
[null,null,2016,{"$f":"C904+1","v":2017},null,"2016-17"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C904","v":2016},{"$f":"D904","v":2017}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H907,A907:C911,3)","v":0.2},{"$f":"INDEX(D907:D911,MATCH(I907,C907:C911,0))","v":500000},{"$f":"INDEX(E907:E911,MATCH(I907,C907:C911,0))","v":125000},{"$f":"IF(H907>H911,VLOOKUP(H907,A907:F911,6),0)","v":0},{"$f":"VLOOKUP(H907,A907:G911,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B907,IF($E$3=\"Female\",B914,IF($E$3=\"Senior Citizen\",B921,B928)))","v":250000},0]
[{"$f":"B907+1","v":250001},500000,0.1,{"$f":"B907","v":250000},{"$f":"(B908-B907)*C908","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O907+1","v":250001},500000,0.1]
[{"$f":"B908+1","v":500001},1000000,0.2,{"$f":"B908","v":500000},{"$f":"E908+(B909-B908)*C909","v":125000},0,0.03,{"$f":"IF(I907=C911,E910+ROUND((H907-J907),0)*I907,IF(I907=C910,E909+ROUND((H907-J907)*I907,0),IF(I907=C909,E908+ROUND((H907-J907)*I907,0),IF(I907=C908,E907+ROUND((H907-J907)*I907,0),E906+ROUND((H907-J907)*I907,0)))))","v":114000},{"$f":"MIN(K911:L911)","v":0},{"$f":"ROUND(SUM(H909+I909)*M907,0)","v":3420},{"$f":"SUM(H909:J909)","v":117420},null,null,{"$f":"O908+1","v":500001},1000000,0.2]
[{"$f":"B909+1","v":1000001},null,0.3,{"$f":"B909","v":1000000},{"$f":"IF(J907=0,0,E909)","v":125000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O909+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D911","v":10000000},{"$f":"IF(H907>H911,H907-H911,0)","v":0},{"$f":"IF(I911>0,ROUND(I911*I907,0),0)","v":0},{"$f":"I911-J911","v":0},{"$f":"IF(H909>0,ROUND(H909*L907,0),0)","v":0},{"$f":"IF(K911>L911,0,L911-K911)","v":0},{"$f":"O910+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H909,IF($E$3=\"Female\",H916,IF($E$3=\"Senior Citizen\",H923,H930)))","v":114000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I909,IF($E$3=\"Female\",I916,IF($E$3=\"Senior Citizen\",I923,I930)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H907","v":945000},{"$f":"VLOOKUP(H914,A914:C918,3)","v":0.2},{"$f":"INDEX(D914:D918,MATCH(I914,C914:C918,0))","v":500000},{"$f":"INDEX(E914:E918,MATCH(I914,C914:C918,0))","v":125000},{"$f":"IF(H914>H918,VLOOKUP(H914,A914:F918,6),0)","v":0},{"$f":"VLOOKUP(H914,A914:G918,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J909,IF($E$3=\"Female\",J916,IF($E$3=\"Senior Citizen\",J923,J930)))","v":3420}]
[{"$f":"B914+1","v":250001},500000,0.1,{"$f":"B914","v":250000},{"$f":"(B915-B914)*C915","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K909,IF($E$3=\"Female\",K916,IF($E$3=\"Senior Citizen\",K923,K930)))","v":117420}]
[{"$f":"B915+1","v":500001},1000000,0.2,{"$f":"B915","v":500000},{"$f":"E915+(B916-B915)*C916","v":125000},0,0.03,{"$f":"IF(I914=C918,E917+ROUND((H914-J914),0)*I914,IF(I914=C917,E916+ROUND((H914-J914)*I914,0),IF(I914=C916,E915+ROUND((H914-J914)*I914,0),IF(I914=C915,E914+ROUND((H914-J914)*I914,0),E913+ROUND((H914-J914)*I914,0)))))","v":114000},{"$f":"MIN(K918:L918)","v":0},{"$f":"ROUND(SUM(H916+I916)*M914,0)","v":3420},{"$f":"SUM(H916:J916)","v":117420},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A906,IF($E$3=\"Female\",A913,IF($E$3=\"Senior Citizen\",A920,A927)))","v":"(below 60 years)"}]
[{"$f":"B916+1","v":1000001},null,0.3,{"$f":"B916","v":1000000},{"$f":"IF(J914=0,0,E916)","v":125000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M911,IF($E$3=\"Female\",M918,IF($E$3=\"Senior Citizen\",M925,M932)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H911","v":10000000},{"$f":"IF(H914>H918,H914-H918,0)","v":0},{"$f":"IF(I918>0,ROUND(I918*I914,0),0)","v":0},{"$f":"I918-J918","v":0},{"$f":"IF(H916>0,ROUND(H916*L914,0),0)","v":0},{"$f":"IF(K918>L918,0,L918-K918)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K909,IF($E$3=\"Female\",K916,IF($E$3=\"Senior Citizen\",K923,K930)))","v":117420}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(>60,<80))"]
[0,300000,0,0,0,0,0,{"$f":"H907","v":945000},{"$f":"VLOOKUP(H921,A921:C925,3)","v":0.2},{"$f":"INDEX(D921:D925,MATCH(I921,C921:C925,0))","v":500000},{"$f":"INDEX(E921:E925,MATCH(I921,C921:C925,0))","v":120000},{"$f":"IF(H921>H925,VLOOKUP(H921,A921:F925,6),0)","v":0},{"$f":"VLOOKUP(H921,A921:G925,7)","v":0.03}]
[{"$f":"B921+1","v":300001},500000,0.1,{"$f":"B921","v":300000},{"$f":"(B922-B921)*C922","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B922+1","v":500001},1000000,0.2,{"$f":"B922","v":500000},{"$f":"E922+(B923-B922)*C923","v":120000},0,0.03,{"$f":"IF(I921=C925,E924+ROUND((H921-J921),0)*I921,IF(I921=C924,E923+ROUND((H921-J921)*I921,0),IF(I921=C923,E922+ROUND((H921-J921)*I921,0),IF(I921=C922,E921+ROUND((H921-J921)*I921,0),E920+ROUND((H921-J921)*I921,0)))))","v":109000},{"$f":"MIN(K925:L925)","v":0},{"$f":"ROUND(SUM(H923+I923)*M921,0)","v":3270},{"$f":"SUM(H923:J923)","v":112270}]
[{"$f":"B923+1","v":1000001},null,0.3,{"$f":"B923","v":1000000},{"$f":"IF(J921=0,0,E923)","v":120000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H918","v":10000000},{"$f":"IF(H921>H925,H921-H925,0)","v":0},{"$f":"IF(I925>0,ROUND(I925*I921,0),0)","v":0},{"$f":"I925-J925","v":0},{"$f":"IF(H923>0,ROUND(H923*L921,0),0)","v":0},{"$f":"IF(K925>L925,0,L925-K925)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H907","v":945000},{"$f":"VLOOKUP(H928,A928:C932,3)","v":0.2},{"$f":"INDEX(D928:D932,MATCH(I928,C928:C932,0))","v":500000},{"$f":"INDEX(E928:E932,MATCH(I928,C928:C932,0))","v":100000},{"$f":"IF(H928>H932,VLOOKUP(H928,A928:F932,6),0)","v":0},{"$f":"VLOOKUP(H928,A928:G932,7)","v":0.03}]
[{"$f":"B928+1","v":500001},1000000,0.2,{"$f":"B928","v":500000},{"$f":"(B929-B928)*C929","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B929+1","v":1000001},null,0.3,{"$f":"B929","v":1000000},{"$f":"IF(J928=0,0,E929)","v":100000},0.15,0.03,{"$f":"IF(I928=C932,E931+ROUND((H928-J928),0)*I928,IF(I928=C931,E930+ROUND((H928-J928)*I928,0),IF(I928=C930,E929+ROUND((H928-J928)*I928,0),IF(I928=C929,E928+ROUND((H928-J928)*I928,0),E927+ROUND((H928-J928)*I928,0)))))","v":89000},{"$f":"MIN(K932:L932)","v":0},{"$f":"ROUND(SUM(H930+I930)*M928,0)","v":2670},{"$f":"SUM(H930:J930)","v":91670}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H925","v":10000000},{"$f":"IF(H928>H932,H928-H932,0)","v":0},{"$f":"IF(I932>0,ROUND(I932*I928,0),0)","v":0},{"$f":"I932-J932","v":0},{"$f":"IF(H930>0,ROUND(H930*L928,0),0)","v":0},{"$f":"IF(K932>L932,0,L932-K932)","v":0}]
[null,null,2017,{"$f":"C933+1","v":2018},null,"2017-18"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C933","v":2017},{"$f":"D933","v":2018}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H936,A936:C940,3)","v":0.2},{"$f":"INDEX(D936:D940,MATCH(I936,C936:C940,0))","v":500000},{"$f":"INDEX(E936:E940,MATCH(I936,C936:C940,0))","v":112500},{"$f":"IF(H936>10000000,15%,IF(H936>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H936,A936:G940,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B936,IF($E$3=\"Female\",B943,IF($E$3=\"Senior Citizen\",B950,B957)))","v":250000},0,{"$f":"O936","v":250000}]
[{"$f":"B936+1","v":250001},500000,0.05,{"$f":"B936","v":250000},{"$f":"(B937-B936)*C937","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O936+1","v":250001},500000,0.05,null,{"$f":"H936","v":945000},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$938,$R$938:$R$941,0))","v":101500}]
[{"$f":"B937+1","v":500001},1000000,0.2,{"$f":"B937","v":500000},{"$f":"E937+(B938-B937)*C938","v":112500},0,0.03,{"$f":"IF(I936=C940,E939+ROUND((H936-J936),0)*I936,IF(I936=C939,E938+ROUND((H936-J936)*I936,0),IF(I936=C938,E937+ROUND((H936-J936)*I936,0),IF(I936=C937,E936+ROUND((H936-J936)*I936,0),E935+ROUND((H936-J936)*I936,0)))))","v":101500},{"$f":"MIN(K940:L940)","v":0},{"$f":"ROUND(SUM(H938+I938)*M936,0)","v":3045},{"$f":"SUM(H938:J938)","v":104545},null,null,{"$f":"O937+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":101500},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(112500),IF($U$943>500000,($U$943-500000)*20%+(12500),IF($U$943>250000,($U$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L940","v":0},{"$f":"ROUND(U938*10%,0)","v":281250}]
[{"$f":"B938+1","v":1000001},null,0.3,{"$f":"B938","v":1000000},{"$f":"IF(J936=0,0,E938)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O938+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":101500},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(112500),IF($U$943>500000,($U$943-500000)*20%+(12500),IF($U$943>250000,($U$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L947","v":0},{"$f":"ROUND(U939*10%,0)","v":281250}]
["Surcharge Limit",null,null,{"$f":"IF(L936=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"D940","v":10000000},{"$f":"IF(H936>H940,H936-H940,0)","v":0},{"$f":"IF(I940>0,ROUND(I940*I936,0),0)","v":0},{"$f":"IF(H940>=10000000,Q940+(I940-J940),(I940-J940))","v":281250},{"$f":"IF(H938>0,ROUND(H938*L936,0),0)","v":0},{"$f":"IF(K940>L940,0,L940-K940)","v":0},{"$f":"O939+1","v":1},0,0,{"$f":"W938","v":281250},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":109000},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(110000),IF($U$943>500000,($U$943-500000)*20%+(10000),IF($U$943>300000,($U$943-300000)*5%,\"0\")))","v":2810000},{"$f":"L954","v":0},{"$f":"ROUND(U940*10%,0)","v":281000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H938,IF($E$3=\"Female\",H945,IF($E$3=\"Senior Citizen\",H952,H959)))","v":101500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":89000},{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":89000},{"$f":"L961","v":0},{"$f":"ROUND(U941*10%,0)","v":8900}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I938,IF($E$3=\"Female\",I945,IF($E$3=\"Senior Citizen\",I952,I959)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H936","v":945000},{"$f":"VLOOKUP(H943,A943:C947,3)","v":0.2},{"$f":"INDEX(D943:D947,MATCH(I943,C943:C947,0))","v":500000},{"$f":"INDEX(E943:E947,MATCH(I943,C943:C947,0))","v":112500},{"$f":"IF(H943>10000000,15%,IF(H943>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H943,A943:G947,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J938,IF($E$3=\"Female\",J945,IF($E$3=\"Senior Citizen\",J952,J959)))","v":3045},null,"Tax Income",null,{"$f":"H936","v":945000},{"$f":"S944","v":10000000}]
[{"$f":"B943+1","v":250001},500000,0.05,{"$f":"B943","v":250000},{"$f":"(B944-B943)*C944","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K938,IF($E$3=\"Female\",K945,IF($E$3=\"Senior Citizen\",K952,K959)))","v":104545},null,5000001,10000000,0.1,{"$f":"IF($T$944<=5000000,0,IF($T$944>5000000,ROUND((S944-5000000)*10%,0),IF($T$944>10000000,ROUND((T943-S944)*15%,0))))","v":0}]
[{"$f":"B944+1","v":500001},1000000,0.2,{"$f":"B944","v":500000},{"$f":"E944+(B945-B944)*C945","v":112500},0,0.03,{"$f":"IF(I943=C947,E946+ROUND((H943-J943),0)*I943,IF(I943=C946,E945+ROUND((H943-J943)*I943,0),IF(I943=C945,E944+ROUND((H943-J943)*I943,0),IF(I943=C944,E943+ROUND((H943-J943)*I943,0),E942+ROUND((H943-J943)*I943,0)))))","v":101500},{"$f":"MIN(K947:L947)","v":0},{"$f":"ROUND(SUM(H945+I945)*M943,0)","v":3045},{"$f":"SUM(H945:J945)","v":104545},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A935,IF($E$3=\"Female\",A942,IF($E$3=\"Senior Citizen\",A949,A956)))","v":"(below 60 years)"},null,{"$f":"S944+1","v":10000001},null,0.15,{"$f":"$T$944-R945+1","v":-9999999.9000000004}]
[{"$f":"B945+1","v":1000001},null,0.3,{"$f":"B945","v":1000000},{"$f":"IF(J943=0,0,E945)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M940,IF($E$3=\"Female\",M947,IF($E$3=\"Senior Citizen\",M954,M961)))","v":0}]
["Surcharge Limit",null,null,{"$f":"IF(L943=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H940","v":10000000},{"$f":"IF(H943>H947,H943-H947,0)","v":0},{"$f":"IF(I947>0,ROUND(I947*I943,0),0)","v":0},{"$f":"IF(H947>=10000000,Q947+(I947-J947),(I947-J947))","v":281250},{"$f":"IF(H945>0,ROUND(H945*L943,0),0)","v":0},{"$f":"IF(K947>L947,0,L947-K947)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K938,IF($E$3=\"Female\",K945,IF($E$3=\"Senior Citizen\",K952,K959)))","v":104545},{"$f":"W939","v":281250}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(>60,<80))"]
[0,300000,0,0,0,0,0,{"$f":"H936","v":945000},{"$f":"VLOOKUP(H950,A950:C954,3)","v":0.2},{"$f":"INDEX(D950:D954,MATCH(I950,C950:C954,0))","v":500000},{"$f":"INDEX(E950:E954,MATCH(I950,C950:C954,0))","v":110000},{"$f":"IF(H950>10000000,15%,IF(H950>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H950,A950:G954,7)","v":0.03}]
[{"$f":"B950+1","v":300001},500000,0.05,{"$f":"B950","v":300000},{"$f":"(B951-B950)*C951","v":10000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B951+1","v":500001},1000000,0.2,{"$f":"B951","v":500000},{"$f":"E951+(B952-B951)*C952","v":110000},0,0.03,{"$f":"IF(I950=C954,E953+ROUND((H950-J950),0)*I950,IF(I950=C953,E952+ROUND((H950-J950)*I950,0),IF(I950=C952,E951+ROUND((H950-J950)*I950,0),IF(I950=C951,E950+ROUND((H950-J950)*I950,0),E949+ROUND((H950-J950)*I950,0)))))","v":99000},{"$f":"MIN(K954:L954)","v":0},{"$f":"ROUND(SUM(H952+I952)*M950,0)","v":2970},{"$f":"SUM(H952:J952)","v":101970}]
[{"$f":"B952+1","v":1000001},null,0.3,{"$f":"B952","v":1000000},{"$f":"IF(J950=0,0,E952)","v":110000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L950=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H947","v":10000000},{"$f":"IF(H950>H954,H950-H954,0)","v":0},{"$f":"IF(I954>0,ROUND(I954*I950,0),0)","v":0},{"$f":"IF(H954>=10000000,Q954+(I954-J954),(I954-J954))","v":281000},{"$f":"IF(H952>0,ROUND(H952*L950,0),0)","v":0},{"$f":"IF(K954>L954,0,L954-K954)","v":0},null,null,null,{"$f":"W940","v":281000}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H936","v":945000},{"$f":"VLOOKUP(H957,A957:C961,3)","v":0.2},{"$f":"INDEX(D957:D961,MATCH(I957,C957:C961,0))","v":500000},{"$f":"INDEX(E957:E961,MATCH(I957,C957:C961,0))","v":100000},{"$f":"IF(H957>10000000,15%,IF(H957>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H957,A957:G961,7)","v":0.03}]
[{"$f":"B957+1","v":500001},1000000,0.2,{"$f":"B957","v":500000},{"$f":"(B958-B957)*C958","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B958+1","v":1000001},null,0.3,{"$f":"B958","v":1000000},{"$f":"IF(J957=0,0,E958)","v":100000},0.15,0.03,{"$f":"IF(I957=C961,E960+ROUND((H957-J957),0)*I957,IF(I957=C960,E959+ROUND((H957-J957)*I957,0),IF(I957=C959,E958+ROUND((H957-J957)*I957,0),IF(I957=C958,E957+ROUND((H957-J957)*I957,0),E956+ROUND((H957-J957)*I957,0)))))","v":89000},{"$f":"MIN(K961:L961)","v":0},{"$f":"ROUND(SUM(H959+I959)*M957,0)","v":2670},{"$f":"SUM(H959:J959)","v":91670}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L957=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H954","v":10000000},{"$f":"IF(H957>H961,H957-H961,0)","v":0},{"$f":"IF(I961>0,ROUND(I961*I957,0),0)","v":0},{"$f":"IF(H961>=10000000,Q961+(I961-J961),(I961-J961))","v":8900},{"$f":"IF(H959>0,ROUND(H959*L957,0),0)","v":0},{"$f":"IF(K961>L961,0,L961-K961)","v":0},null,null,null,{"$f":"W941","v":8900}]
[null,null,2018,{"$f":"C962+1","v":2019},null,"2018-19"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C962","v":2018},{"$f":"D962","v":2019}]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H965,A965:C969,3)","v":0.2},{"$f":"INDEX(D965:D969,MATCH(I965,C965:C969,0))","v":500000},{"$f":"INDEX(E965:E969,MATCH(I965,C965:C969,0))","v":112500},{"$f":"IF(H965>10000000,15%,IF(H965>5000000,10%,0%))","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B965,IF($E$3=\"Female\",B972,IF($E$3=\"Senior Citizen\",B979,B986)))","v":250000},0,{"$f":"O965","v":250000}]
[{"$f":"B965+1","v":250001},500000,0.05,{"$f":"B965","v":250000},{"$f":"(B966-B965)*C966","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O965+1","v":250001},500000,0.05,null,{"$f":"$E$4","v":945000},null,{"$f":"INDEX($T$967:$T$970,MATCH($R$967,$R$967:$R$970,0))","v":101500}]
[{"$f":"B966+1","v":500001},1000000,0.2,{"$f":"B966","v":500000},{"$f":"E966+(B967-B966)*C967","v":112500},0,0.04,{"$f":"IF(I965=C969,E968+ROUND((H965-J965),0)*I965,IF(I965=C968,E967+ROUND((H965-J965)*I965,0),IF(I965=C967,E966+ROUND((H965-J965)*I965,0),IF(I965=C966,E965+ROUND((H965-J965)*I965,0),E964+ROUND((H965-J965)*I965,0)))))","v":101500},{"$f":"MIN(K969:L969)","v":0},{"$f":"ROUND(SUM(H967+I967)*M965,0)","v":4060},{"$f":"SUM(H967:J967)","v":105560},null,null,{"$f":"O966+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$972>1000000,($T$972-1000000)*30%+(112500),IF($T$972>500000,($T$972-500000)*20%+(12500),IF($T$972>250000,($T$972-250000)*5%,\"0\")))","v":101500},{"$f":"IF($U$972>1000000,($U$972-1000000)*30%+(112500),IF($U$972>500000,($U$972-500000)*20%+(12500),IF($U$972>250000,($U$972-250000)*5%,\"0\")))","v":2812500},{"$f":"L969","v":0},{"$f":"ROUND(U967*10%,0)","v":281250}]
[{"$f":"B967+1","v":1000001},null,0.3,{"$f":"B967","v":1000000},{"$f":"IF(J965=0,0,E967)","v":112500},0.15,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O967+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$972>1000000,($T$972-1000000)*30%+(112500),IF($T$972>500000,($T$972-500000)*20%+(12500),IF($T$972>250000,($T$972-250000)*5%,\"0\")))","v":101500},{"$f":"IF($U$972>1000000,($U$972-1000000)*30%+(112500),IF($U$972>500000,($U$972-500000)*20%+(12500),IF($U$972>250000,($U$972-250000)*5%,\"0\")))","v":2812500},{"$f":"L976","v":0},{"$f":"ROUND(U968*10%,0)","v":281250}]
["Surcharge Limit",null,null,{"$f":"IF(L965=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"D969","v":10000000},{"$f":"IF(H965>H969,H965-H969,0)","v":0},{"$f":"IF(I969>0,ROUND(I969*I965,0),0)","v":0},{"$f":"IF(H969>=10000000,Q969+(I969-J969),(I969-J969))","v":281250},{"$f":"IF(H967>0,ROUND(H967*L965,0),0)","v":0},{"$f":"IF(K969>L969,0,L969-K969)","v":0},{"$f":"O968+1","v":1},{"$f":"IF($E$3=\"Male\",B969,IF($E$3=\"Female\",B976,IF($E24=\"Senior Citizen\",B983,B990)))","v":0},{"$f":"IF($E$3=\"Male\",C969,IF($E$3=\"Female\",C976,IF($E$3=\"Senior Citizen\",C983,C990)))","v":0},{"$f":"W967","v":281250},"Senior Citizen",null,{"$f":"IF($T$972>1000000,($T$972-1000000)*30%+(120000),IF($T$972>500000,($T$972-500000)*20%+(20000),IF($T$972>300000,($T$972-300000)*10%,\"0\")))","v":109000},{"$f":"IF($U$972>1000000,($U$972-1000000)*30%+(110000),IF($U$972>500000,($U$972-500000)*20%+(10000),IF($U$972>300000,($U$972-300000)*5%,\"0\")))","v":2810000},{"$f":"L983","v":0},{"$f":"ROUND(U969*10%,0)","v":281000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H967,IF($E$3=\"Female\",H974,IF($E$3=\"Senior Citizen\",H981,H988)))","v":101500},null,"Very Senior Citizen",null,{"$f":"IF($T$972>1000000,($T$972-1000000)*30%+(100000),IF($T$972>500000,($T$972-500000)*20%,\"0\"))","v":89000},{"$f":"IF($T$972>1000000,($T$972-1000000)*30%+(100000),IF($T$972>500000,($T$972-500000)*20%,\"0\"))","v":89000},{"$f":"L990","v":0},{"$f":"ROUND(U970*10%,0)","v":8900}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I967,IF($E$3=\"Female\",I974,IF($E$3=\"Senior Citizen\",I981,I988)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H965","v":945000},{"$f":"VLOOKUP(H972,A972:C976,3)","v":0.2},{"$f":"INDEX(D972:D976,MATCH(I972,C972:C976,0))","v":500000},{"$f":"INDEX(E972:E976,MATCH(I972,C972:C976,0))","v":112500},{"$f":"IF(H972>10000000,15%,IF(H972>5000000,10%,0%))","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J967,IF($E$3=\"Female\",J974,IF($E$3=\"Senior Citizen\",J981,J988)))","v":4060},null,"Tax Income",null,{"$f":"$E$4","v":945000},{"$f":"S973","v":10000000}]
[{"$f":"B972+1","v":250001},500000,0.05,{"$f":"B972","v":250000},{"$f":"(B973-B972)*C973","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K967,IF($E$3=\"Female\",K974,IF($E$3=\"Senior Citizen\",K981,K988)))","v":105560},null,5000001,10000000,0.1,{"$f":"IF($T$973<=5000000,0,IF($T$944>5000000,ROUND((S973-5000000)*10%,0),IF($T$944>10000000,ROUND((T972-S973)*15%,0))))","v":0}]
[{"$f":"B973+1","v":500001},1000000,0.2,{"$f":"B973","v":500000},{"$f":"E973+(B974-B973)*C974","v":112500},0,0.04,{"$f":"IF(I972=C976,E975+ROUND((H972-J972),0)*I972,IF(I972=C975,E974+ROUND((H972-J972)*I972,0),IF(I972=C974,E973+ROUND((H972-J972)*I972,0),IF(I972=C973,E972+ROUND((H972-J972)*I972,0),E971+ROUND((H972-J972)*I972,0)))))","v":101500},{"$f":"MIN(K976:L976)","v":0},{"$f":"ROUND(SUM(H974+I974)*M972,0)","v":4060},{"$f":"SUM(H974:J974)","v":105560},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A964,IF($E$3=\"Female\",A971,IF($E$3=\"Senior Citizen\",A978,A985)))","v":"(below 60 years)"},null,{"$f":"S973+1","v":10000001},null,0.15,{"$f":"$T$944-R974+1","v":-9999999.9000000004}]
[{"$f":"B974+1","v":1000001},null,0.3,{"$f":"B974","v":1000000},{"$f":"IF(J972=0,0,E974)","v":112500},0.15,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M969,IF($E$3=\"Female\",M976,IF($E$3=\"Senior Citizen\",M983,M990)))","v":0}]
["Surcharge Limit",null,null,{"$f":"IF(L972=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H969","v":10000000},{"$f":"IF(H972>H976,H972-H976,0)","v":0},{"$f":"IF(I976>0,ROUND(I976*I972,0),0)","v":0},{"$f":"IF(H976>=10000000,Q976+(I976-J976),(I976-J976))","v":281250},{"$f":"IF(H974>0,ROUND(H974*L972,0),0)","v":0},{"$f":"IF(K976>L976,0,L976-K976)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K967,IF($E$3=\"Female\",K974,IF($E$3=\"Senior Citizen\",K981,K988)))","v":105560},{"$f":"W968","v":281250}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H965","v":945000},{"$f":"VLOOKUP(H979,A979:C983,3)","v":0.2},{"$f":"INDEX(D979:D983,MATCH(I979,C979:C983,0))","v":500000},{"$f":"INDEX(E979:E983,MATCH(I979,C979:C983,0))","v":110000},{"$f":"IF(H979>10000000,15%,IF(H979>5000000,10%,0%))","v":0},0.04]
[{"$f":"B979+1","v":300001},500000,0.05,{"$f":"B979","v":300000},{"$f":"(B980-B979)*C980","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B980+1","v":500001},1000000,0.2,{"$f":"B980","v":500000},{"$f":"E980+(B981-B980)*C981","v":110000},0,0.04,{"$f":"IF(I979=C983,E982+ROUND((H979-J979),0)*I979,IF(I979=C982,E981+ROUND((H979-J979)*I979,0),IF(I979=C981,E980+ROUND((H979-J979)*I979,0),IF(I979=C980,E979+ROUND((H979-J979)*I979,0),E978+ROUND((H979-J979)*I979,0)))))","v":99000},{"$f":"MIN(K983:L983)","v":0},{"$f":"ROUND(SUM(H981+I981)*M979,0)","v":3960},{"$f":"SUM(H981:J981)","v":102960}]
[{"$f":"B981+1","v":1000001},null,0.3,{"$f":"B981","v":1000000},{"$f":"IF(J979=0,0,E981)","v":110000},0.15,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L979=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H976","v":10000000},{"$f":"IF(H979>H983,H979-H983,0)","v":0},{"$f":"IF(I983>0,ROUND(I983*I979,0),0)","v":0},{"$f":"IF(H983>=10000000,Q983+(I983-J983),(I983-J983))","v":281000},{"$f":"IF(H981>0,ROUND(H981*L979,0),0)","v":0},{"$f":"IF(K983>L983,0,L983-K983)","v":0},null,null,null,{"$f":"W969","v":281000}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H965","v":945000},{"$f":"VLOOKUP(H986,A986:C990,3)","v":0.2},{"$f":"INDEX(D986:D990,MATCH(I986,C986:C990,0))","v":500000},{"$f":"INDEX(E986:E990,MATCH(I986,C986:C990,0))","v":100000},{"$f":"IF(H986>10000000,15%,IF(H986>5000000,10%,0%))","v":0},0.04]
[{"$f":"B986+1","v":500001},1000000,0.2,{"$f":"B986","v":500000},{"$f":"(B987-B986)*C987","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B987+1","v":1000001},null,0.3,{"$f":"B987","v":1000000},{"$f":"IF(J986=0,0,E987)","v":100000},0.15,0.04,{"$f":"IF(I986=C990,E989+ROUND((H986-J986),0)*I986,IF(I986=C989,E988+ROUND((H986-J986)*I986,0),IF(I986=C988,E987+ROUND((H986-J986)*I986,0),IF(I986=C987,E986+ROUND((H986-J986)*I986,0),E985+ROUND((H986-J986)*I986,0)))))","v":89000},{"$f":"MIN(K990:L990)","v":0},{"$f":"ROUND(SUM(H988+I988)*M986,0)","v":3560},{"$f":"SUM(H988:J988)","v":92560}]
[null,null,null,null,null,0,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L986=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H983","v":10000000},{"$f":"IF(H986>H990,H986-H990,0)","v":0},{"$f":"IF(I990>0,ROUND(I990*I986,0),0)","v":0},{"$f":"IF(H990>=10000000,Q990+(I990-J990),(I990-J990))","v":8900},{"$f":"IF(H988>0,ROUND(H988*L986,0),0)","v":0},{"$f":"IF(K990>L990,0,L990-K990)","v":0},null,null,null,{"$f":"W970","v":8900}]
[null,null,2019,{"$f":"C991+1","v":2020},null,"2019-20"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C991","v":2019},{"$f":"D991","v":2020},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H994,A994:C998,3)","v":0.2},{"$f":"INDEX(D994:D998,MATCH(I994,C994:C998,0))","v":500000},{"$f":"INDEX(E994:E998,MATCH(I994,C994:C998,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B994,IF($E$3=\"Female\",B1001,IF($E$3=\"Senior Citizen\",B1008,B1015)))","v":250000},0,{"$f":"O994","v":250000},null,null,null,null,null,null,null,{"$f":"Z993+1","v":5000001},10000000,0.1]
[{"$f":"B994+1","v":250001},500000,0.05,{"$f":"B994","v":250000},{"$f":"(B995-B994)*C995","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O994+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z994+1","v":10000001},20000000,0.15]
[{"$f":"B995+1","v":500001},1000000,0.2,{"$f":"B995","v":500000},{"$f":"E995+(B996-B995)*C996","v":112500},0,0.04,{"$f":"IF(I994=C998,E997+ROUND((H994-J994),0)*I994,IF(I994=C997,E996+ROUND((H994-J994)*I994,0),IF(I994=C996,E995+ROUND((H994-J994)*I994,0),IF(I994=C995,E994+ROUND((H994-J994)*I994,0),E993+ROUND((H994-J994)*I994,0)))))","v":101500},{"$f":"MIN(K998:L998)","v":0},{"$f":"ROUND(SUM(H996+I996)*M994,0)","v":4060},{"$f":"SUM(H996:J996)","v":105560},null,null,{"$f":"O995+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":101500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T996*$S$1001,0)","v":0},{"$f":"ROUND(U996*$W$995,0)","v":0},{"$f":"T996+V996-U996-W996","v":-1211000},{"$f":"Z995+1","v":20000001},50000000,0.25]
[{"$f":"B996+1","v":1000001},null,0.3,{"$f":"B996","v":1000000},{"$f":"IF(J994=0,0,E996)","v":112500},{"$f":"L994","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O996+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":101500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T997*$S$1001,0)","v":0},{"$f":"ROUND(U997*$W$995,0)","v":0},{"$f":"T997+V997-U997-W997","v":-1211000},{"$f":"Z996+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L994=10%,5000000,IF(L994=15%,10000000,IF(L994=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D998","v":50000000},{"$f":"IF(H994>H998,H994-H998,0)","v":0},{"$f":"IF(I998>0,ROUND(I998*I994,0),0)","v":0},{"$f":"IF(H998>=D998,Q998+(I998-J998),(I998-J998))","v":0},{"$f":"IF(H996>0,ROUND(H996*L994,0),0)","v":0},{"$f":"IF(K998>L998,0,L998-K998)","v":0},{"$f":"O997+1","v":1},0,0,{"$f":"W996","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":109000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T998*$S$1001,0)","v":0},{"$f":"ROUND(U998*$W$995,0)","v":0},{"$f":"T998+V998-U998-W998","v":-1201000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H996,IF($E$3=\"Female\",H1003,IF($E$3=\"Senior Citizen\",H1010,H1017)))","v":101500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":89000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T999*$S$1001,0)","v":0},{"$f":"ROUND(U999*$W$995,0)","v":0},{"$f":"T999+V999-U999-W999","v":-1211000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I996,IF($E$3=\"Female\",I1003,IF($E$3=\"Senior Citizen\",I1010,I1017)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H994","v":945000},{"$f":"VLOOKUP(H1001,A1001:C1005,3)","v":0.2},{"$f":"INDEX(D1001:D1005,MATCH(I1001,C1001:C1005,0))","v":500000},{"$f":"INDEX(E1001:E1005,MATCH(I1001,C1001:C1005,0))","v":112500},{"$f":"L994","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J996,IF($E$3=\"Female\",J1003,IF($E$3=\"Senior Citizen\",J1010,J1017)))","v":4060},null,"Tax Income",{"$f":"L994","v":0},{"$f":"$E$4","v":945000},{"$f":"IF($S$1001=T1006,S1005,IF(S1001=T1005,S1004,IF(S1001=T1004,S1003,S1002)))","v":5000000}]
[{"$f":"B1001+1","v":250001},500000,0.05,{"$f":"B1001","v":250000},{"$f":"(B1002-B1001)*C1002","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K996,IF($E$3=\"Female\",K1003,IF($E$3=\"Senior Citizen\",K1010,K1017)))","v":105560},null,0,5000000,0,{"$f":"S1004","v":20000000}]
[{"$f":"B1002+1","v":500001},1000000,0.2,{"$f":"B1002","v":500000},{"$f":"E1002+(B1003-B1002)*C1003","v":112500},0,0.04,{"$f":"IF(I1001=C1005,E1004+ROUND((H1001-J1001),0)*I1001,IF(I1001=C1004,E1003+ROUND((H1001-J1001)*I1001,0),IF(I1001=C1003,E1002+ROUND((H1001-J1001)*I1001,0),IF(I1001=C1002,E1001+ROUND((H1001-J1001)*I1001,0),E1000+ROUND((H1001-J1001)*I1001,0)))))","v":101500},{"$f":"MIN(K1005:L1005)","v":0},{"$f":"ROUND(SUM(H1003+I1003)*M1001,0)","v":4060},{"$f":"SUM(H1003:J1003)","v":105560},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A993,IF($E$3=\"Female\",A1000,IF($E$3=\"Senior Citizen\",A1007,A1014)))","v":"(below 60 years)"},null,{"$f":"S1002+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1003+1","v":-4055000}]
[{"$f":"B1003+1","v":1000001},null,0.3,{"$f":"B1003","v":1000000},{"$f":"IF(J1001=0,0,E1003)","v":112500},{"$f":"L1001","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M998,IF($E$3=\"Female\",M1005,IF($E$3=\"Senior Citizen\",M1012,M1019)))","v":0},null,{"$f":"S1003+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1001=10%,5000000,IF(L1001=15%,10000000,IF(L1001=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H998","v":50000000},{"$f":"IF(H1001>H1005,H1001-H1005,0)","v":0},{"$f":"IF(I1005>0,ROUND(I1005*I1001,0),0)","v":0},{"$f":"IF(H1005>=D1005,Q1005+(I1005-J1005),(I1005-J1005))","v":0},{"$f":"IF(H1003>0,ROUND(H1003*L1001,0),0)","v":0},{"$f":"IF(K1005>L1005,0,L1005-K1005)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K996,IF($E$3=\"Female\",K1003,IF($E$3=\"Senior Citizen\",K1010,K1017)))","v":105560},{"$f":"W997","v":0},{"$f":"S1004+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1005+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H994","v":945000},{"$f":"VLOOKUP(H1008,A1008:C1012,3)","v":0.2},{"$f":"INDEX(D1008:D1012,MATCH(I1008,C1008:C1012,0))","v":500000},{"$f":"INDEX(E1008:E1012,MATCH(I1008,C1008:C1012,0))","v":110000},{"$f":"L994","v":0},0.04]
[{"$f":"B1008+1","v":300001},500000,0.05,{"$f":"B1008","v":300000},{"$f":"(B1009-B1008)*C1009","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1009+1","v":500001},1000000,0.2,{"$f":"B1009","v":500000},{"$f":"E1009+(B1010-B1009)*C1010","v":110000},0,0.04,{"$f":"IF(I1008=C1012,E1011+ROUND((H1008-J1008),0)*I1008,IF(I1008=C1011,E1010+ROUND((H1008-J1008)*I1008,0),IF(I1008=C1010,E1009+ROUND((H1008-J1008)*I1008,0),IF(I1008=C1009,E1008+ROUND((H1008-J1008)*I1008,0),E1007+ROUND((H1008-J1008)*I1008,0)))))","v":99000},{"$f":"MIN(K1012:L1012)","v":0},{"$f":"ROUND(SUM(H1010+I1010)*M1008,0)","v":3960},{"$f":"SUM(H1010:J1010)","v":102960}]
[{"$f":"B1010+1","v":1000001},null,0.3,{"$f":"B1010","v":1000000},{"$f":"IF(J1008=0,0,E1010)","v":110000},{"$f":"L1008","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1008=10%,5000000,IF(L1008=15%,10000000,IF(L1008=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1005","v":50000000},{"$f":"IF(H1008>H1012,H1008-H1012,0)","v":0},{"$f":"IF(I1012>0,ROUND(I1012*I1008,0),0)","v":0},{"$f":"IF(H1012>=D1012,Q1012+(I1012-J1012),(I1012-J1012))","v":0},{"$f":"IF(H1010>0,ROUND(H1010*L1008,0),0)","v":0},{"$f":"IF(K1012>L1012,0,L1012-K1012)","v":0},null,null,null,{"$f":"W998","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H994","v":945000},{"$f":"VLOOKUP(H1015,A1015:C1019,3)","v":0.2},{"$f":"INDEX(D1015:D1019,MATCH(I1015,C1015:C1019,0))","v":500000},{"$f":"INDEX(E1015:E1019,MATCH(I1015,C1015:C1019,0))","v":100000},{"$f":"L994","v":0},0.04]
[{"$f":"B1015+1","v":500001},1000000,0.2,{"$f":"B1015","v":500000},{"$f":"(B1016-B1015)*C1016","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1016+1","v":1000001},null,0.3,{"$f":"B1016","v":1000000},{"$f":"IF(J1015=0,0,E1016)","v":100000},0,0.04,{"$f":"IF(I1015=C1019,E1018+ROUND((H1015-J1015),0)*I1015,IF(I1015=C1018,E1017+ROUND((H1015-J1015)*I1015,0),IF(I1015=C1017,E1016+ROUND((H1015-J1015)*I1015,0),IF(I1015=C1016,E1015+ROUND((H1015-J1015)*I1015,0),E1014+ROUND((H1015-J1015)*I1015,0)))))","v":89000},{"$f":"MIN(K1019:L1019)","v":0},{"$f":"ROUND(SUM(H1017+I1017)*M1015,0)","v":3560},{"$f":"SUM(H1017:J1017)","v":92560}]
[null,null,null,null,null,{"$f":"L1015","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1015=10%,5000000,IF(L1015=15%,10000000,IF(L1015=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1012","v":50000000},{"$f":"IF(H1015>H1019,H1015-H1019,0)","v":0},{"$f":"IF(I1019>0,ROUND(I1019*I1015,0),0)","v":0},{"$f":"IF(H1019>=D1019,Q1019+(I1019-J1019),(I1019-J1019))","v":0},{"$f":"IF(H1017>0,ROUND(H1017*L1015,0),0)","v":0},{"$f":"IF(K1019>L1019,0,L1019-K1019)","v":0},null,null,null,{"$f":"W999","v":0}]
[null,null,2020,{"$f":"C1020+1","v":2021},null,"2020-21"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1020","v":2020},{"$f":"D1020","v":2021},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H1023,A1023:C1027,3)","v":0.2},{"$f":"INDEX(D1023:D1027,MATCH(I1023,C1023:C1027,0))","v":500000},{"$f":"INDEX(E1023:E1027,MATCH(I1023,C1023:C1027,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1023,IF($E$3=\"Female\",B1030,IF($E$3=\"Senior Citizen\",B1037,B1044)))","v":250000},0,{"$f":"O1023","v":250000},null,null,null,null,null,null,null,{"$f":"Z1022+1","v":5000001},10000000,0.1]
[{"$f":"B1023+1","v":250001},500000,0.05,{"$f":"B1023","v":250000},{"$f":"(B1024-B1023)*C1024","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1023+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1023+1","v":10000001},20000000,0.15]
[{"$f":"B1024+1","v":500001},1000000,0.2,{"$f":"B1024","v":500000},{"$f":"E1024+(B1025-B1024)*C1025","v":112500},0,0.04,{"$f":"IF(I1023=C1027,E1026+ROUND((H1023-J1023),0)*I1023,IF(I1023=C1026,E1025+ROUND((H1023-J1023)*I1023,0),IF(I1023=C1025,E1024+ROUND((H1023-J1023)*I1023,0),IF(I1023=C1024,E1023+ROUND((H1023-J1023)*I1023,0),E1022+ROUND((H1023-J1023)*I1023,0)))))","v":101500},{"$f":"MIN(K1027:L1027)","v":0},{"$f":"ROUND(SUM(H1025+I1025)*M1023,0)","v":4060},{"$f":"SUM(H1025:J1025)","v":105560},null,null,{"$f":"O1024+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":101500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1025*$S$1001,0)","v":0},{"$f":"ROUND(U1025*$W$995,0)","v":0},{"$f":"T1025+V1025-U1025-W1025","v":-1211000},{"$f":"Z1024+1","v":20000001},50000000,0.25]
[{"$f":"B1025+1","v":1000001},null,0.3,{"$f":"B1025","v":1000000},{"$f":"IF(J1023=0,0,E1025)","v":112500},{"$f":"L1023","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1025+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":101500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1026*$S$1001,0)","v":0},{"$f":"ROUND(U1026*$W$995,0)","v":0},{"$f":"T1026+V1026-U1026-W1026","v":-1211000},{"$f":"Z1025+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1023=10%,5000000,IF(L1023=15%,10000000,IF(L1023=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1027","v":50000000},{"$f":"IF(H1023>H1027,H1023-H1027,0)","v":0},{"$f":"IF(I1027>0,ROUND(I1027*I1023,0),0)","v":0},{"$f":"IF(H1027>=D1027,Q1027+(I1027-J1027),(I1027-J1027))","v":0},{"$f":"IF(H1025>0,ROUND(H1025*L1023,0),0)","v":0},{"$f":"IF(K1027>L1027,0,L1027-K1027)","v":0},{"$f":"O1026+1","v":1},0,0,{"$f":"W1025","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":109000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1027*$S$1001,0)","v":0},{"$f":"ROUND(U1027*$W$995,0)","v":0},{"$f":"T1027+V1027-U1027-W1027","v":-1201000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1025,IF($E$3=\"Female\",H1032,IF($E$3=\"Senior Citizen\",H1039,H1046)))","v":101500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":89000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1028*$S$1001,0)","v":0},{"$f":"ROUND(U1028*$W$995,0)","v":0},{"$f":"T1028+V1028-U1028-W1028","v":-1211000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1025,IF($E$3=\"Female\",I1032,IF($E$3=\"Senior Citizen\",I1039,I1046)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1023","v":945000},{"$f":"VLOOKUP(H1030,A1030:C1034,3)","v":0.2},{"$f":"INDEX(D1030:D1034,MATCH(I1030,C1030:C1034,0))","v":500000},{"$f":"INDEX(E1030:E1034,MATCH(I1030,C1030:C1034,0))","v":112500},{"$f":"L1023","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1025,IF($E$3=\"Female\",J1032,IF($E$3=\"Senior Citizen\",J1039,J1046)))","v":4060},null,"Tax Income",{"$f":"L1023","v":0},{"$f":"$E$4","v":945000},{"$f":"IF($S$1001=T1035,S1034,IF(S1030=T1034,S1033,IF(S1030=T1033,S1032,S1031)))","v":5000000}]
[{"$f":"B1030+1","v":250001},500000,0.05,{"$f":"B1030","v":250000},{"$f":"(B1031-B1030)*C1031","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1025,IF($E$3=\"Female\",K1032,IF($E$3=\"Senior Citizen\",K1039,K1046)))","v":105560},null,0,5000000,0,{"$f":"S1033","v":20000000}]
[{"$f":"B1031+1","v":500001},1000000,0.2,{"$f":"B1031","v":500000},{"$f":"E1031+(B1032-B1031)*C1032","v":112500},0,0.04,{"$f":"IF(I1030=C1034,E1033+ROUND((H1030-J1030),0)*I1030,IF(I1030=C1033,E1032+ROUND((H1030-J1030)*I1030,0),IF(I1030=C1032,E1031+ROUND((H1030-J1030)*I1030,0),IF(I1030=C1031,E1030+ROUND((H1030-J1030)*I1030,0),E1029+ROUND((H1030-J1030)*I1030,0)))))","v":101500},{"$f":"MIN(K1034:L1034)","v":0},{"$f":"ROUND(SUM(H1032+I1032)*M1030,0)","v":4060},{"$f":"SUM(H1032:J1032)","v":105560},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1022,IF($E$3=\"Female\",A1029,IF($E$3=\"Senior Citizen\",A1036,A1043)))","v":"(below 60 years)"},null,{"$f":"S1031+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1032+1","v":-4055000}]
[{"$f":"B1032+1","v":1000001},null,0.3,{"$f":"B1032","v":1000000},{"$f":"IF(J1030=0,0,E1032)","v":112500},{"$f":"L1030","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1027,IF($E$3=\"Female\",M1034,IF($E$3=\"Senior Citizen\",M1041,M1048)))","v":0},null,{"$f":"S1032+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1030=10%,5000000,IF(L1030=15%,10000000,IF(L1030=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1027","v":50000000},{"$f":"IF(H1030>H1034,H1030-H1034,0)","v":0},{"$f":"IF(I1034>0,ROUND(I1034*I1030,0),0)","v":0},{"$f":"IF(H1034>=D1034,Q1034+(I1034-J1034),(I1034-J1034))","v":0},{"$f":"IF(H1032>0,ROUND(H1032*L1030,0),0)","v":0},{"$f":"IF(K1034>L1034,0,L1034-K1034)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1025,IF($E$3=\"Female\",K1032,IF($E$3=\"Senior Citizen\",K1039,K1046)))","v":105560},{"$f":"W1026","v":0},{"$f":"S1033+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1034+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1023","v":945000},{"$f":"VLOOKUP(H1037,A1037:C1041,3)","v":0.2},{"$f":"INDEX(D1037:D1041,MATCH(I1037,C1037:C1041,0))","v":500000},{"$f":"INDEX(E1037:E1041,MATCH(I1037,C1037:C1041,0))","v":110000},{"$f":"L1023","v":0},0.04]
[{"$f":"B1037+1","v":300001},500000,0.05,{"$f":"B1037","v":300000},{"$f":"(B1038-B1037)*C1038","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1038+1","v":500001},1000000,0.2,{"$f":"B1038","v":500000},{"$f":"E1038+(B1039-B1038)*C1039","v":110000},0,0.04,{"$f":"IF(I1037=C1041,E1040+ROUND((H1037-J1037),0)*I1037,IF(I1037=C1040,E1039+ROUND((H1037-J1037)*I1037,0),IF(I1037=C1039,E1038+ROUND((H1037-J1037)*I1037,0),IF(I1037=C1038,E1037+ROUND((H1037-J1037)*I1037,0),E1036+ROUND((H1037-J1037)*I1037,0)))))","v":99000},{"$f":"MIN(K1041:L1041)","v":0},{"$f":"ROUND(SUM(H1039+I1039)*M1037,0)","v":3960},{"$f":"SUM(H1039:J1039)","v":102960}]
[{"$f":"B1039+1","v":1000001},null,0.3,{"$f":"B1039","v":1000000},{"$f":"IF(J1037=0,0,E1039)","v":110000},{"$f":"L1037","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1037=10%,5000000,IF(L1037=15%,10000000,IF(L1037=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1034","v":50000000},{"$f":"IF(H1037>H1041,H1037-H1041,0)","v":0},{"$f":"IF(I1041>0,ROUND(I1041*I1037,0),0)","v":0},{"$f":"IF(H1041>=D1041,Q1041+(I1041-J1041),(I1041-J1041))","v":0},{"$f":"IF(H1039>0,ROUND(H1039*L1037,0),0)","v":0},{"$f":"IF(K1041>L1041,0,L1041-K1041)","v":0},null,null,null,{"$f":"W1027","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1023","v":945000},{"$f":"VLOOKUP(H1044,A1044:C1048,3)","v":0.2},{"$f":"INDEX(D1044:D1048,MATCH(I1044,C1044:C1048,0))","v":500000},{"$f":"INDEX(E1044:E1048,MATCH(I1044,C1044:C1048,0))","v":100000},{"$f":"L1023","v":0},0.04]
[{"$f":"B1044+1","v":500001},1000000,0.2,{"$f":"B1044","v":500000},{"$f":"(B1045-B1044)*C1045","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1045+1","v":1000001},null,0.3,{"$f":"B1045","v":1000000},{"$f":"IF(J1044=0,0,E1045)","v":100000},0,0.04,{"$f":"IF(I1044=C1048,E1047+ROUND((H1044-J1044),0)*I1044,IF(I1044=C1047,E1046+ROUND((H1044-J1044)*I1044,0),IF(I1044=C1046,E1045+ROUND((H1044-J1044)*I1044,0),IF(I1044=C1045,E1044+ROUND((H1044-J1044)*I1044,0),E1043+ROUND((H1044-J1044)*I1044,0)))))","v":89000},{"$f":"MIN(K1048:L1048)","v":0},{"$f":"ROUND(SUM(H1046+I1046)*M1044,0)","v":3560},{"$f":"SUM(H1046:J1046)","v":92560}]
[null,null,null,null,null,{"$f":"L1044","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1044=10%,5000000,IF(L1044=15%,10000000,IF(L1044=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1041","v":50000000},{"$f":"IF(H1044>H1048,H1044-H1048,0)","v":0},{"$f":"IF(I1048>0,ROUND(I1048*I1044,0),0)","v":0},{"$f":"IF(H1048>=D1048,Q1048+(I1048-J1048),(I1048-J1048))","v":0},{"$f":"IF(H1046>0,ROUND(H1046*L1044,0),0)","v":0},{"$f":"IF(K1048>L1048,0,L1048-K1048)","v":0},null,null,null,{"$f":"W1028","v":0}]
[null,null,2021,{"$f":"C1049+1","v":2022},null,"2021-22"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1049","v":2021},{"$f":"D1049","v":2022},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H1052,A1052:C1056,3)","v":0.2},{"$f":"INDEX(D1052:D1056,MATCH(I1052,C1052:C1056,0))","v":500000},{"$f":"INDEX(E1052:E1056,MATCH(I1052,C1052:C1056,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1052,IF($E$3=\"Female\",B1059,IF($E$3=\"Senior Citizen\",B1066,B1073)))","v":250000},0,{"$f":"O1052","v":250000},null,null,null,null,null,null,null,{"$f":"Z1051+1","v":5000001},10000000,0.1]
[{"$f":"B1052+1","v":250001},500000,0.05,{"$f":"B1052","v":250000},{"$f":"(B1053-B1052)*C1053","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1052+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1052+1","v":10000001},20000000,0.15]
[{"$f":"B1053+1","v":500001},1000000,0.2,{"$f":"B1053","v":500000},{"$f":"E1053+(B1054-B1053)*C1054","v":112500},0,0.04,{"$f":"IF(I1052=C1056,E1055+ROUND((H1052-J1052),0)*I1052,IF(I1052=C1055,E1054+ROUND((H1052-J1052)*I1052,0),IF(I1052=C1054,E1053+ROUND((H1052-J1052)*I1052,0),IF(I1052=C1053,E1052+ROUND((H1052-J1052)*I1052,0),E1051+ROUND((H1052-J1052)*I1052,0)))))","v":101500},{"$f":"MIN(K1056:L1056)","v":0},{"$f":"ROUND(SUM(H1054+I1054)*M1052,0)","v":4060},{"$f":"SUM(H1054:J1054)","v":105560},null,null,{"$f":"O1053+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":101500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1054*$S$1001,0)","v":0},{"$f":"ROUND(U1054*$W$995,0)","v":0},{"$f":"T1054+V1054-U1054-W1054","v":-1211000},{"$f":"Z1053+1","v":20000001},50000000,0.25]
[{"$f":"B1054+1","v":1000001},null,0.3,{"$f":"B1054","v":1000000},{"$f":"IF(J1052=0,0,E1054)","v":112500},{"$f":"L1052","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1054+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":101500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1055*$S$1001,0)","v":0},{"$f":"ROUND(U1055*$W$995,0)","v":0},{"$f":"T1055+V1055-U1055-W1055","v":-1211000},{"$f":"Z1054+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1052=10%,5000000,IF(L1052=15%,10000000,IF(L1052=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1056","v":50000000},{"$f":"IF(H1052>H1056,H1052-H1056,0)","v":0},{"$f":"IF(I1056>0,ROUND(I1056*I1052,0),0)","v":0},{"$f":"IF(H1056>=D1056,Q1056+(I1056-J1056),(I1056-J1056))","v":0},{"$f":"IF(H1054>0,ROUND(H1054*L1052,0),0)","v":0},{"$f":"IF(K1056>L1056,0,L1056-K1056)","v":0},{"$f":"O1055+1","v":1},0,0,{"$f":"W1054","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":109000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1056*$S$1001,0)","v":0},{"$f":"ROUND(U1056*$W$995,0)","v":0},{"$f":"T1056+V1056-U1056-W1056","v":-1201000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1054,IF($E$3=\"Female\",H1061,IF($E$3=\"Senior Citizen\",H1068,H1075)))","v":101500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":89000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1057*$S$1001,0)","v":0},{"$f":"ROUND(U1057*$W$995,0)","v":0},{"$f":"T1057+V1057-U1057-W1057","v":-1211000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1054,IF($E$3=\"Female\",I1061,IF($E$3=\"Senior Citizen\",I1068,I1075)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1052","v":945000},{"$f":"VLOOKUP(H1059,A1059:C1063,3)","v":0.2},{"$f":"INDEX(D1059:D1063,MATCH(I1059,C1059:C1063,0))","v":500000},{"$f":"INDEX(E1059:E1063,MATCH(I1059,C1059:C1063,0))","v":112500},{"$f":"L1052","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1054,IF($E$3=\"Female\",J1061,IF($E$3=\"Senior Citizen\",J1068,J1075)))","v":4060},null,"Tax Income",{"$f":"L1052","v":0},{"$f":"$E$4","v":945000},{"$f":"IF($S$1001=T1064,S1063,IF(S1059=T1063,S1062,IF(S1059=T1062,S1061,S1060)))","v":5000000}]
[{"$f":"B1059+1","v":250001},500000,0.05,{"$f":"B1059","v":250000},{"$f":"(B1060-B1059)*C1060","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1054,IF($E$3=\"Female\",K1061,IF($E$3=\"Senior Citizen\",K1068,K1075)))","v":105560},null,0,5000000,0,{"$f":"S1062","v":20000000}]
[{"$f":"B1060+1","v":500001},1000000,0.2,{"$f":"B1060","v":500000},{"$f":"E1060+(B1061-B1060)*C1061","v":112500},0,0.04,{"$f":"IF(I1059=C1063,E1062+ROUND((H1059-J1059),0)*I1059,IF(I1059=C1062,E1061+ROUND((H1059-J1059)*I1059,0),IF(I1059=C1061,E1060+ROUND((H1059-J1059)*I1059,0),IF(I1059=C1060,E1059+ROUND((H1059-J1059)*I1059,0),E1058+ROUND((H1059-J1059)*I1059,0)))))","v":101500},{"$f":"MIN(K1063:L1063)","v":0},{"$f":"ROUND(SUM(H1061+I1061)*M1059,0)","v":4060},{"$f":"SUM(H1061:J1061)","v":105560},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1051,IF($E$3=\"Female\",A1058,IF($E$3=\"Senior Citizen\",A1065,A1072)))","v":"(below 60 years)"},null,{"$f":"S1060+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1061+1","v":-4055000}]
[{"$f":"B1061+1","v":1000001},null,0.3,{"$f":"B1061","v":1000000},{"$f":"IF(J1059=0,0,E1061)","v":112500},{"$f":"L1059","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1056,IF($E$3=\"Female\",M1063,IF($E$3=\"Senior Citizen\",M1070,M1077)))","v":0},null,{"$f":"S1061+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1059=10%,5000000,IF(L1059=15%,10000000,IF(L1059=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1056","v":50000000},{"$f":"IF(H1059>H1063,H1059-H1063,0)","v":0},{"$f":"IF(I1063>0,ROUND(I1063*I1059,0),0)","v":0},{"$f":"IF(H1063>=D1063,Q1063+(I1063-J1063),(I1063-J1063))","v":0},{"$f":"IF(H1061>0,ROUND(H1061*L1059,0),0)","v":0},{"$f":"IF(K1063>L1063,0,L1063-K1063)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1054,IF($E$3=\"Female\",K1061,IF($E$3=\"Senior Citizen\",K1068,K1075)))","v":105560},{"$f":"W1055","v":0},{"$f":"S1062+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1063+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1052","v":945000},{"$f":"VLOOKUP(H1066,A1066:C1070,3)","v":0.2},{"$f":"INDEX(D1066:D1070,MATCH(I1066,C1066:C1070,0))","v":500000},{"$f":"INDEX(E1066:E1070,MATCH(I1066,C1066:C1070,0))","v":110000},{"$f":"L1052","v":0},0.04]
[{"$f":"B1066+1","v":300001},500000,0.05,{"$f":"B1066","v":300000},{"$f":"(B1067-B1066)*C1067","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1067+1","v":500001},1000000,0.2,{"$f":"B1067","v":500000},{"$f":"E1067+(B1068-B1067)*C1068","v":110000},0,0.04,{"$f":"IF(I1066=C1070,E1069+ROUND((H1066-J1066),0)*I1066,IF(I1066=C1069,E1068+ROUND((H1066-J1066)*I1066,0),IF(I1066=C1068,E1067+ROUND((H1066-J1066)*I1066,0),IF(I1066=C1067,E1066+ROUND((H1066-J1066)*I1066,0),E1065+ROUND((H1066-J1066)*I1066,0)))))","v":99000},{"$f":"MIN(K1070:L1070)","v":0},{"$f":"ROUND(SUM(H1068+I1068)*M1066,0)","v":3960},{"$f":"SUM(H1068:J1068)","v":102960}]
[{"$f":"B1068+1","v":1000001},null,0.3,{"$f":"B1068","v":1000000},{"$f":"IF(J1066=0,0,E1068)","v":110000},{"$f":"L1066","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1066=10%,5000000,IF(L1066=15%,10000000,IF(L1066=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1063","v":50000000},{"$f":"IF(H1066>H1070,H1066-H1070,0)","v":0},{"$f":"IF(I1070>0,ROUND(I1070*I1066,0),0)","v":0},{"$f":"IF(H1070>=D1070,Q1070+(I1070-J1070),(I1070-J1070))","v":0},{"$f":"IF(H1068>0,ROUND(H1068*L1066,0),0)","v":0},{"$f":"IF(K1070>L1070,0,L1070-K1070)","v":0},null,null,null,{"$f":"W1056","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1052","v":945000},{"$f":"VLOOKUP(H1073,A1073:C1077,3)","v":0.2},{"$f":"INDEX(D1073:D1077,MATCH(I1073,C1073:C1077,0))","v":500000},{"$f":"INDEX(E1073:E1077,MATCH(I1073,C1073:C1077,0))","v":100000},{"$f":"L1052","v":0},0.04]
[{"$f":"B1073+1","v":500001},1000000,0.2,{"$f":"B1073","v":500000},{"$f":"(B1074-B1073)*C1074","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1074+1","v":1000001},null,0.3,{"$f":"B1074","v":1000000},{"$f":"IF(J1073=0,0,E1074)","v":100000},0,0.04,{"$f":"IF(I1073=C1077,E1076+ROUND((H1073-J1073),0)*I1073,IF(I1073=C1076,E1075+ROUND((H1073-J1073)*I1073,0),IF(I1073=C1075,E1074+ROUND((H1073-J1073)*I1073,0),IF(I1073=C1074,E1073+ROUND((H1073-J1073)*I1073,0),E1072+ROUND((H1073-J1073)*I1073,0)))))","v":89000},{"$f":"MIN(K1077:L1077)","v":0},{"$f":"ROUND(SUM(H1075+I1075)*M1073,0)","v":3560},{"$f":"SUM(H1075:J1075)","v":92560}]
[null,null,null,null,null,{"$f":"L1073","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1073=10%,5000000,IF(L1073=15%,10000000,IF(L1073=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1070","v":50000000},{"$f":"IF(H1073>H1077,H1073-H1077,0)","v":0},{"$f":"IF(I1077>0,ROUND(I1077*I1073,0),0)","v":0},{"$f":"IF(H1077>=D1077,Q1077+(I1077-J1077),(I1077-J1077))","v":0},{"$f":"IF(H1075>0,ROUND(H1075*L1073,0),0)","v":0},{"$f":"IF(K1077>L1077,0,L1077-K1077)","v":0},null,null,null,{"$f":"W1057","v":0}]
[null,null,2022,{"$f":"C1078+1","v":2023},null,"2022-23"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1078","v":2022},{"$f":"D1078","v":2023},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H1081,A1081:C1085,3)","v":0.2},{"$f":"INDEX(D1081:D1085,MATCH(I1081,C1081:C1085,0))","v":500000},{"$f":"INDEX(E1081:E1085,MATCH(I1081,C1081:C1085,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1081,IF($E$3=\"Female\",B1088,IF($E$3=\"Senior Citizen\",B1095,B1102)))","v":250000},0,{"$f":"O1081","v":250000},null,null,null,null,null,null,null,{"$f":"Z1080+1","v":5000001},10000000,0.1]
[{"$f":"B1081+1","v":250001},500000,0.05,{"$f":"B1081","v":250000},{"$f":"(B1082-B1081)*C1082","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1081+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1081+1","v":10000001},20000000,0.15]
[{"$f":"B1082+1","v":500001},1000000,0.2,{"$f":"B1082","v":500000},{"$f":"E1082+(B1083-B1082)*C1083","v":112500},0,0.04,{"$f":"IF(I1081=C1085,E1084+ROUND((H1081-J1081),0)*I1081,IF(I1081=C1084,E1083+ROUND((H1081-J1081)*I1081,0),IF(I1081=C1083,E1082+ROUND((H1081-J1081)*I1081,0),IF(I1081=C1082,E1081+ROUND((H1081-J1081)*I1081,0),E1080+ROUND((H1081-J1081)*I1081,0)))))","v":101500},{"$f":"MIN(K1085:L1085)","v":0},{"$f":"ROUND(SUM(H1083+I1083)*M1081,0)","v":4060},{"$f":"SUM(H1083:J1083)","v":105560},null,null,{"$f":"O1082+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":101500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1083*$S$1001,0)","v":0},{"$f":"ROUND(U1083*$W$995,0)","v":0},{"$f":"T1083+V1083-U1083-W1083","v":-1211000},{"$f":"Z1082+1","v":20000001},50000000,0.25]
[{"$f":"B1083+1","v":1000001},null,0.3,{"$f":"B1083","v":1000000},{"$f":"IF(J1081=0,0,E1083)","v":112500},{"$f":"L1081","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1083+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":101500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1084*$S$1001,0)","v":0},{"$f":"ROUND(U1084*$W$995,0)","v":0},{"$f":"T1084+V1084-U1084-W1084","v":-1211000},{"$f":"Z1083+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1081=10%,5000000,IF(L1081=15%,10000000,IF(L1081=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1085","v":50000000},{"$f":"IF(H1081>H1085,H1081-H1085,0)","v":0},{"$f":"IF(I1085>0,ROUND(I1085*I1081,0),0)","v":0},{"$f":"IF(H1085>=D1085,Q1085+(I1085-J1085),(I1085-J1085))","v":0},{"$f":"IF(H1083>0,ROUND(H1083*L1081,0),0)","v":0},{"$f":"IF(K1085>L1085,0,L1085-K1085)","v":0},{"$f":"O1084+1","v":1},0,0,{"$f":"W1083","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":109000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1085*$S$1001,0)","v":0},{"$f":"ROUND(U1085*$W$995,0)","v":0},{"$f":"T1085+V1085-U1085-W1085","v":-1201000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1083,IF($E$3=\"Female\",H1090,IF($E$3=\"Senior Citizen\",H1097,H1104)))","v":101500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":89000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1086*$S$1001,0)","v":0},{"$f":"ROUND(U1086*$W$995,0)","v":0},{"$f":"T1086+V1086-U1086-W1086","v":-1211000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1083,IF($E$3=\"Female\",I1090,IF($E$3=\"Senior Citizen\",I1097,I1104)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1081","v":945000},{"$f":"VLOOKUP(H1088,A1088:C1092,3)","v":0.2},{"$f":"INDEX(D1088:D1092,MATCH(I1088,C1088:C1092,0))","v":500000},{"$f":"INDEX(E1088:E1092,MATCH(I1088,C1088:C1092,0))","v":112500},{"$f":"L1081","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1083,IF($E$3=\"Female\",J1090,IF($E$3=\"Senior Citizen\",J1097,J1104)))","v":4060},null,"Tax Income",{"$f":"L1081","v":0},{"$f":"$E$4","v":945000},{"$f":"IF($S$1001=T1093,S1092,IF(S1088=T1092,S1091,IF(S1088=T1091,S1090,S1089)))","v":5000000}]
[{"$f":"B1088+1","v":250001},500000,0.05,{"$f":"B1088","v":250000},{"$f":"(B1089-B1088)*C1089","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1083,IF($E$3=\"Female\",K1090,IF($E$3=\"Senior Citizen\",K1097,K1104)))","v":105560},null,0,5000000,0,{"$f":"S1091","v":20000000}]
[{"$f":"B1089+1","v":500001},1000000,0.2,{"$f":"B1089","v":500000},{"$f":"E1089+(B1090-B1089)*C1090","v":112500},0,0.04,{"$f":"IF(I1088=C1092,E1091+ROUND((H1088-J1088),0)*I1088,IF(I1088=C1091,E1090+ROUND((H1088-J1088)*I1088,0),IF(I1088=C1090,E1089+ROUND((H1088-J1088)*I1088,0),IF(I1088=C1089,E1088+ROUND((H1088-J1088)*I1088,0),E1087+ROUND((H1088-J1088)*I1088,0)))))","v":101500},{"$f":"MIN(K1092:L1092)","v":0},{"$f":"ROUND(SUM(H1090+I1090)*M1088,0)","v":4060},{"$f":"SUM(H1090:J1090)","v":105560},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1080,IF($E$3=\"Female\",A1087,IF($E$3=\"Senior Citizen\",A1094,A1101)))","v":"(below 60 years)"},null,{"$f":"S1089+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1090+1","v":-4055000}]
[{"$f":"B1090+1","v":1000001},null,0.3,{"$f":"B1090","v":1000000},{"$f":"IF(J1088=0,0,E1090)","v":112500},{"$f":"L1088","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1085,IF($E$3=\"Female\",M1092,IF($E$3=\"Senior Citizen\",M1099,M1106)))","v":0},null,{"$f":"S1090+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1088=10%,5000000,IF(L1088=15%,10000000,IF(L1088=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1085","v":50000000},{"$f":"IF(H1088>H1092,H1088-H1092,0)","v":0},{"$f":"IF(I1092>0,ROUND(I1092*I1088,0),0)","v":0},{"$f":"IF(H1092>=D1092,Q1092+(I1092-J1092),(I1092-J1092))","v":0},{"$f":"IF(H1090>0,ROUND(H1090*L1088,0),0)","v":0},{"$f":"IF(K1092>L1092,0,L1092-K1092)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1083,IF($E$3=\"Female\",K1090,IF($E$3=\"Senior Citizen\",K1097,K1104)))","v":105560},{"$f":"W1084","v":0},{"$f":"S1091+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1092+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1081","v":945000},{"$f":"VLOOKUP(H1095,A1095:C1099,3)","v":0.2},{"$f":"INDEX(D1095:D1099,MATCH(I1095,C1095:C1099,0))","v":500000},{"$f":"INDEX(E1095:E1099,MATCH(I1095,C1095:C1099,0))","v":110000},{"$f":"L1081","v":0},0.04]
[{"$f":"B1095+1","v":300001},500000,0.05,{"$f":"B1095","v":300000},{"$f":"(B1096-B1095)*C1096","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1096+1","v":500001},1000000,0.2,{"$f":"B1096","v":500000},{"$f":"E1096+(B1097-B1096)*C1097","v":110000},0,0.04,{"$f":"IF(I1095=C1099,E1098+ROUND((H1095-J1095),0)*I1095,IF(I1095=C1098,E1097+ROUND((H1095-J1095)*I1095,0),IF(I1095=C1097,E1096+ROUND((H1095-J1095)*I1095,0),IF(I1095=C1096,E1095+ROUND((H1095-J1095)*I1095,0),E1094+ROUND((H1095-J1095)*I1095,0)))))","v":99000},{"$f":"MIN(K1099:L1099)","v":0},{"$f":"ROUND(SUM(H1097+I1097)*M1095,0)","v":3960},{"$f":"SUM(H1097:J1097)","v":102960}]
[{"$f":"B1097+1","v":1000001},null,0.3,{"$f":"B1097","v":1000000},{"$f":"IF(J1095=0,0,E1097)","v":110000},{"$f":"L1095","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1095=10%,5000000,IF(L1095=15%,10000000,IF(L1095=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1092","v":50000000},{"$f":"IF(H1095>H1099,H1095-H1099,0)","v":0},{"$f":"IF(I1099>0,ROUND(I1099*I1095,0),0)","v":0},{"$f":"IF(H1099>=D1099,Q1099+(I1099-J1099),(I1099-J1099))","v":0},{"$f":"IF(H1097>0,ROUND(H1097*L1095,0),0)","v":0},{"$f":"IF(K1099>L1099,0,L1099-K1099)","v":0},null,null,null,{"$f":"W1085","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1081","v":945000},{"$f":"VLOOKUP(H1102,A1102:C1106,3)","v":0.2},{"$f":"INDEX(D1102:D1106,MATCH(I1102,C1102:C1106,0))","v":500000},{"$f":"INDEX(E1102:E1106,MATCH(I1102,C1102:C1106,0))","v":100000},{"$f":"L1081","v":0},0.04]
[{"$f":"B1102+1","v":500001},1000000,0.2,{"$f":"B1102","v":500000},{"$f":"(B1103-B1102)*C1103","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1103+1","v":1000001},null,0.3,{"$f":"B1103","v":1000000},{"$f":"IF(J1102=0,0,E1103)","v":100000},0,0.04,{"$f":"IF(I1102=C1106,E1105+ROUND((H1102-J1102),0)*I1102,IF(I1102=C1105,E1104+ROUND((H1102-J1102)*I1102,0),IF(I1102=C1104,E1103+ROUND((H1102-J1102)*I1102,0),IF(I1102=C1103,E1102+ROUND((H1102-J1102)*I1102,0),E1101+ROUND((H1102-J1102)*I1102,0)))))","v":89000},{"$f":"MIN(K1106:L1106)","v":0},{"$f":"ROUND(SUM(H1104+I1104)*M1102,0)","v":3560},{"$f":"SUM(H1104:J1104)","v":92560}]
[null,null,null,null,null,{"$f":"L1102","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1102=10%,5000000,IF(L1102=15%,10000000,IF(L1102=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1099","v":50000000},{"$f":"IF(H1102>H1106,H1102-H1106,0)","v":0},{"$f":"IF(I1106>0,ROUND(I1106*I1102,0),0)","v":0},{"$f":"IF(H1106>=D1106,Q1106+(I1106-J1106),(I1106-J1106))","v":0},{"$f":"IF(H1104>0,ROUND(H1104*L1102,0),0)","v":0},{"$f":"IF(K1106>L1106,0,L1106-K1106)","v":0},null,null,null,{"$f":"W1086","v":0}]
[null,null,2023,{"$f":"C1107+1","v":2024},null,"2023-24"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1107","v":2023},{"$f":"D1107","v":2024},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H1110,A1110:C1114,3)","v":0.2},{"$f":"INDEX(D1110:D1114,MATCH(I1110,C1110:C1114,0))","v":500000},{"$f":"INDEX(E1110:E1114,MATCH(I1110,C1110:C1114,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1110,IF($E$3=\"Female\",B1117,IF($E$3=\"Senior Citizen\",B1124,B1131)))","v":250000},0,{"$f":"O1110","v":250000},null,null,null,null,null,null,null,{"$f":"Z1109+1","v":5000001},10000000,0.1]
[{"$f":"B1110+1","v":250001},500000,0.05,{"$f":"B1110","v":250000},{"$f":"(B1111-B1110)*C1111","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1110+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1110+1","v":10000001},20000000,0.15]
[{"$f":"B1111+1","v":500001},1000000,0.2,{"$f":"B1111","v":500000},{"$f":"E1111+(B1112-B1111)*C1112","v":112500},0,0.04,{"$f":"IF(I1110=C1114,E1113+ROUND((H1110-J1110),0)*I1110,IF(I1110=C1113,E1112+ROUND((H1110-J1110)*I1110,0),IF(I1110=C1112,E1111+ROUND((H1110-J1110)*I1110,0),IF(I1110=C1111,E1110+ROUND((H1110-J1110)*I1110,0),E1109+ROUND((H1110-J1110)*I1110,0)))))","v":101500},{"$f":"MIN(K1114:L1114)","v":0},{"$f":"ROUND(SUM(H1112+I1112)*M1110,0)","v":4060},{"$f":"SUM(H1112:J1112)","v":105560},null,null,{"$f":"O1111+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":101500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1112*$S$1001,0)","v":0},{"$f":"ROUND(U1112*$W$995,0)","v":0},{"$f":"T1112+V1112-U1112-W1112","v":-1211000},{"$f":"Z1111+1","v":20000001},50000000,0.25]
[{"$f":"B1112+1","v":1000001},null,0.3,{"$f":"B1112","v":1000000},{"$f":"IF(J1110=0,0,E1112)","v":112500},{"$f":"L1110","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1112+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":101500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1113*$S$1001,0)","v":0},{"$f":"ROUND(U1113*$W$995,0)","v":0},{"$f":"T1113+V1113-U1113-W1113","v":-1211000},{"$f":"Z1112+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1110=10%,5000000,IF(L1110=15%,10000000,IF(L1110=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1114","v":50000000},{"$f":"IF(H1110>H1114,H1110-H1114,0)","v":0},{"$f":"IF(I1114>0,ROUND(I1114*I1110,0),0)","v":0},{"$f":"IF(H1114>=D1114,Q1114+(I1114-J1114),(I1114-J1114))","v":0},{"$f":"IF(H1112>0,ROUND(H1112*L1110,0),0)","v":0},{"$f":"IF(K1114>L1114,0,L1114-K1114)","v":0},{"$f":"O1113+1","v":1},0,0,{"$f":"W1112","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":109000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1114*$S$1001,0)","v":0},{"$f":"ROUND(U1114*$W$995,0)","v":0},{"$f":"T1114+V1114-U1114-W1114","v":-1201000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1112,IF($E$3=\"Female\",H1119,IF($E$3=\"Senior Citizen\",H1126,H1133)))","v":101500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":89000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1115*$S$1001,0)","v":0},{"$f":"ROUND(U1115*$W$995,0)","v":0},{"$f":"T1115+V1115-U1115-W1115","v":-1211000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1112,IF($E$3=\"Female\",I1119,IF($E$3=\"Senior Citizen\",I1126,I1133)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1110","v":945000},{"$f":"VLOOKUP(H1117,A1117:C1121,3)","v":0.2},{"$f":"INDEX(D1117:D1121,MATCH(I1117,C1117:C1121,0))","v":500000},{"$f":"INDEX(E1117:E1121,MATCH(I1117,C1117:C1121,0))","v":112500},{"$f":"L1110","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1112,IF($E$3=\"Female\",J1119,IF($E$3=\"Senior Citizen\",J1126,J1133)))","v":4060},null,"Tax Income",{"$f":"L1110","v":0},{"$f":"$E$4","v":945000},{"$f":"IF($S$1001=T1122,S1121,IF(S1117=T1121,S1120,IF(S1117=T1120,S1119,S1118)))","v":5000000}]
[{"$f":"B1117+1","v":250001},500000,0.05,{"$f":"B1117","v":250000},{"$f":"(B1118-B1117)*C1118","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1112,IF($E$3=\"Female\",K1119,IF($E$3=\"Senior Citizen\",K1126,K1133)))","v":105560},null,0,5000000,0,{"$f":"S1120","v":20000000}]
[{"$f":"B1118+1","v":500001},1000000,0.2,{"$f":"B1118","v":500000},{"$f":"E1118+(B1119-B1118)*C1119","v":112500},0,0.04,{"$f":"IF(I1117=C1121,E1120+ROUND((H1117-J1117),0)*I1117,IF(I1117=C1120,E1119+ROUND((H1117-J1117)*I1117,0),IF(I1117=C1119,E1118+ROUND((H1117-J1117)*I1117,0),IF(I1117=C1118,E1117+ROUND((H1117-J1117)*I1117,0),E1116+ROUND((H1117-J1117)*I1117,0)))))","v":101500},{"$f":"MIN(K1121:L1121)","v":0},{"$f":"ROUND(SUM(H1119+I1119)*M1117,0)","v":4060},{"$f":"SUM(H1119:J1119)","v":105560},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1109,IF($E$3=\"Female\",A1116,IF($E$3=\"Senior Citizen\",A1123,A1130)))","v":"(below 60 years)"},null,{"$f":"S1118+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1119+1","v":-4055000}]
[{"$f":"B1119+1","v":1000001},null,0.3,{"$f":"B1119","v":1000000},{"$f":"IF(J1117=0,0,E1119)","v":112500},{"$f":"L1117","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1114,IF($E$3=\"Female\",M1121,IF($E$3=\"Senior Citizen\",M1128,M1135)))","v":0},null,{"$f":"S1119+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1117=10%,5000000,IF(L1117=15%,10000000,IF(L1117=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1114","v":50000000},{"$f":"IF(H1117>H1121,H1117-H1121,0)","v":0},{"$f":"IF(I1121>0,ROUND(I1121*I1117,0),0)","v":0},{"$f":"IF(H1121>=D1121,Q1121+(I1121-J1121),(I1121-J1121))","v":0},{"$f":"IF(H1119>0,ROUND(H1119*L1117,0),0)","v":0},{"$f":"IF(K1121>L1121,0,L1121-K1121)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1112,IF($E$3=\"Female\",K1119,IF($E$3=\"Senior Citizen\",K1126,K1133)))","v":105560},{"$f":"W1113","v":0},{"$f":"S1120+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1121+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1110","v":945000},{"$f":"VLOOKUP(H1124,A1124:C1128,3)","v":0.2},{"$f":"INDEX(D1124:D1128,MATCH(I1124,C1124:C1128,0))","v":500000},{"$f":"INDEX(E1124:E1128,MATCH(I1124,C1124:C1128,0))","v":110000},{"$f":"L1110","v":0},0.04]
[{"$f":"B1124+1","v":300001},500000,0.05,{"$f":"B1124","v":300000},{"$f":"(B1125-B1124)*C1125","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1125+1","v":500001},1000000,0.2,{"$f":"B1125","v":500000},{"$f":"E1125+(B1126-B1125)*C1126","v":110000},0,0.04,{"$f":"IF(I1124=C1128,E1127+ROUND((H1124-J1124),0)*I1124,IF(I1124=C1127,E1126+ROUND((H1124-J1124)*I1124,0),IF(I1124=C1126,E1125+ROUND((H1124-J1124)*I1124,0),IF(I1124=C1125,E1124+ROUND((H1124-J1124)*I1124,0),E1123+ROUND((H1124-J1124)*I1124,0)))))","v":99000},{"$f":"MIN(K1128:L1128)","v":0},{"$f":"ROUND(SUM(H1126+I1126)*M1124,0)","v":3960},{"$f":"SUM(H1126:J1126)","v":102960}]
[{"$f":"B1126+1","v":1000001},null,0.3,{"$f":"B1126","v":1000000},{"$f":"IF(J1124=0,0,E1126)","v":110000},{"$f":"L1124","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1124=10%,5000000,IF(L1124=15%,10000000,IF(L1124=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1121","v":50000000},{"$f":"IF(H1124>H1128,H1124-H1128,0)","v":0},{"$f":"IF(I1128>0,ROUND(I1128*I1124,0),0)","v":0},{"$f":"IF(H1128>=D1128,Q1128+(I1128-J1128),(I1128-J1128))","v":0},{"$f":"IF(H1126>0,ROUND(H1126*L1124,0),0)","v":0},{"$f":"IF(K1128>L1128,0,L1128-K1128)","v":0},null,null,null,{"$f":"W1114","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1110","v":945000},{"$f":"VLOOKUP(H1131,A1131:C1135,3)","v":0.2},{"$f":"INDEX(D1131:D1135,MATCH(I1131,C1131:C1135,0))","v":500000},{"$f":"INDEX(E1131:E1135,MATCH(I1131,C1131:C1135,0))","v":100000},{"$f":"L1110","v":0},0.04]
[{"$f":"B1131+1","v":500001},1000000,0.2,{"$f":"B1131","v":500000},{"$f":"(B1132-B1131)*C1132","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1132+1","v":1000001},null,0.3,{"$f":"B1132","v":1000000},{"$f":"IF(J1131=0,0,E1132)","v":100000},0,0.04,{"$f":"IF(I1131=C1135,E1134+ROUND((H1131-J1131),0)*I1131,IF(I1131=C1134,E1133+ROUND((H1131-J1131)*I1131,0),IF(I1131=C1133,E1132+ROUND((H1131-J1131)*I1131,0),IF(I1131=C1132,E1131+ROUND((H1131-J1131)*I1131,0),E1130+ROUND((H1131-J1131)*I1131,0)))))","v":89000},{"$f":"MIN(K1135:L1135)","v":0},{"$f":"ROUND(SUM(H1133+I1133)*M1131,0)","v":3560},{"$f":"SUM(H1133:J1133)","v":92560}]
[null,null,null,null,null,{"$f":"L1131","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1131=10%,5000000,IF(L1131=15%,10000000,IF(L1131=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1128","v":50000000},{"$f":"IF(H1131>H1135,H1131-H1135,0)","v":0},{"$f":"IF(I1135>0,ROUND(I1135*I1131,0),0)","v":0},{"$f":"IF(H1135>=D1135,Q1135+(I1135-J1135),(I1135-J1135))","v":0},{"$f":"IF(H1133>0,ROUND(H1133*L1131,0),0)","v":0},{"$f":"IF(K1135>L1135,0,L1135-K1135)","v":0},null,null,null,{"$f":"W1115","v":0}]
[null,null,2024,{"$f":"C1136+1","v":2025},null,"2024-25"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1136","v":2024},{"$f":"D1136","v":2025},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":945000},{"$f":"VLOOKUP(H1139,A1139:C1143,3)","v":0.2},{"$f":"INDEX(D1139:D1143,MATCH(I1139,C1139:C1143,0))","v":500000},{"$f":"INDEX(E1139:E1143,MATCH(I1139,C1139:C1143,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1139,IF($E$3=\"Female\",B1146,IF($E$3=\"Senior Citizen\",B1153,B1160)))","v":250000},0,{"$f":"O1139","v":250000},null,null,null,null,null,null,null,{"$f":"Z1138+1","v":5000001},10000000,0.1]
[{"$f":"B1139+1","v":250001},500000,0.05,{"$f":"B1139","v":250000},{"$f":"(B1140-B1139)*C1140","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1139+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1139+1","v":10000001},20000000,0.15]
[{"$f":"B1140+1","v":500001},1000000,0.2,{"$f":"B1140","v":500000},{"$f":"E1140+(B1141-B1140)*C1141","v":112500},0,0.04,{"$f":"IF(I1139=C1143,E1142+ROUND((H1139-J1139),0)*I1139,IF(I1139=C1142,E1141+ROUND((H1139-J1139)*I1139,0),IF(I1139=C1141,E1140+ROUND((H1139-J1139)*I1139,0),IF(I1139=C1140,E1139+ROUND((H1139-J1139)*I1139,0),E1138+ROUND((H1139-J1139)*I1139,0)))))","v":101500},{"$f":"MIN(K1143:L1143)","v":0},{"$f":"ROUND(SUM(H1141+I1141)*M1139,0)","v":4060},{"$f":"SUM(H1141:J1141)","v":105560},null,null,{"$f":"O1140+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":101500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1141*$S$1001,0)","v":0},{"$f":"ROUND(U1141*$W$995,0)","v":0},{"$f":"T1141+V1141-U1141-W1141","v":-1211000},{"$f":"Z1140+1","v":20000001},50000000,0.25]
[{"$f":"B1141+1","v":1000001},null,0.3,{"$f":"B1141","v":1000000},{"$f":"IF(J1139=0,0,E1141)","v":112500},{"$f":"L1139","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1141+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":101500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1142*$S$1001,0)","v":0},{"$f":"ROUND(U1142*$W$995,0)","v":0},{"$f":"T1142+V1142-U1142-W1142","v":-1211000},{"$f":"Z1141+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1139=10%,5000000,IF(L1139=15%,10000000,IF(L1139=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1143","v":50000000},{"$f":"IF(H1139>H1143,H1139-H1143,0)","v":0},{"$f":"IF(I1143>0,ROUND(I1143*I1139,0),0)","v":0},{"$f":"IF(H1143>=D1143,Q1143+(I1143-J1143),(I1143-J1143))","v":0},{"$f":"IF(H1141>0,ROUND(H1141*L1139,0),0)","v":0},{"$f":"IF(K1143>L1143,0,L1143-K1143)","v":0},{"$f":"O1142+1","v":1},0,0,{"$f":"W1141","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":109000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1143*$S$1001,0)","v":0},{"$f":"ROUND(U1143*$W$995,0)","v":0},{"$f":"T1143+V1143-U1143-W1143","v":-1201000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1141,IF($E$3=\"Female\",H1148,IF($E$3=\"Senior Citizen\",H1155,H1162)))","v":101500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":89000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1144*$S$1001,0)","v":0},{"$f":"ROUND(U1144*$W$995,0)","v":0},{"$f":"T1144+V1144-U1144-W1144","v":-1211000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1141,IF($E$3=\"Female\",I1148,IF($E$3=\"Senior Citizen\",I1155,I1162)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1139","v":945000},{"$f":"VLOOKUP(H1146,A1146:C1150,3)","v":0.2},{"$f":"INDEX(D1146:D1150,MATCH(I1146,C1146:C1150,0))","v":500000},{"$f":"INDEX(E1146:E1150,MATCH(I1146,C1146:C1150,0))","v":112500},{"$f":"L1139","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1141,IF($E$3=\"Female\",J1148,IF($E$3=\"Senior Citizen\",J1155,J1162)))","v":4060},null,"Tax Income",{"$f":"L1139","v":0},{"$f":"$E$4","v":945000},{"$f":"IF($S$1001=T1151,S1150,IF(S1146=T1150,S1149,IF(S1146=T1149,S1148,S1147)))","v":5000000}]
[{"$f":"B1146+1","v":250001},500000,0.05,{"$f":"B1146","v":250000},{"$f":"(B1147-B1146)*C1147","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1141,IF($E$3=\"Female\",K1148,IF($E$3=\"Senior Citizen\",K1155,K1162)))","v":105560},null,0,5000000,0,{"$f":"S1149","v":20000000}]
[{"$f":"B1147+1","v":500001},1000000,0.2,{"$f":"B1147","v":500000},{"$f":"E1147+(B1148-B1147)*C1148","v":112500},0,0.04,{"$f":"IF(I1146=C1150,E1149+ROUND((H1146-J1146),0)*I1146,IF(I1146=C1149,E1148+ROUND((H1146-J1146)*I1146,0),IF(I1146=C1148,E1147+ROUND((H1146-J1146)*I1146,0),IF(I1146=C1147,E1146+ROUND((H1146-J1146)*I1146,0),E1145+ROUND((H1146-J1146)*I1146,0)))))","v":101500},{"$f":"MIN(K1150:L1150)","v":0},{"$f":"ROUND(SUM(H1148+I1148)*M1146,0)","v":4060},{"$f":"SUM(H1148:J1148)","v":105560},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1138,IF($E$3=\"Female\",A1145,IF($E$3=\"Senior Citizen\",A1152,A1159)))","v":"(below 60 years)"},null,{"$f":"S1147+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1148+1","v":-4055000}]
[{"$f":"B1148+1","v":1000001},null,0.3,{"$f":"B1148","v":1000000},{"$f":"IF(J1146=0,0,E1148)","v":112500},{"$f":"L1146","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1143,IF($E$3=\"Female\",M1150,IF($E$3=\"Senior Citizen\",M1157,M1164)))","v":0},null,{"$f":"S1148+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1146=10%,5000000,IF(L1146=15%,10000000,IF(L1146=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1143","v":50000000},{"$f":"IF(H1146>H1150,H1146-H1150,0)","v":0},{"$f":"IF(I1150>0,ROUND(I1150*I1146,0),0)","v":0},{"$f":"IF(H1150>=D1150,Q1150+(I1150-J1150),(I1150-J1150))","v":0},{"$f":"IF(H1148>0,ROUND(H1148*L1146,0),0)","v":0},{"$f":"IF(K1150>L1150,0,L1150-K1150)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1141,IF($E$3=\"Female\",K1148,IF($E$3=\"Senior Citizen\",K1155,K1162)))","v":105560},{"$f":"W1142","v":0},{"$f":"S1149+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1150+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1139","v":945000},{"$f":"VLOOKUP(H1153,A1153:C1157,3)","v":0.2},{"$f":"INDEX(D1153:D1157,MATCH(I1153,C1153:C1157,0))","v":500000},{"$f":"INDEX(E1153:E1157,MATCH(I1153,C1153:C1157,0))","v":110000},{"$f":"L1139","v":0},0.04]
[{"$f":"B1153+1","v":300001},500000,0.05,{"$f":"B1153","v":300000},{"$f":"(B1154-B1153)*C1154","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1154+1","v":500001},1000000,0.2,{"$f":"B1154","v":500000},{"$f":"E1154+(B1155-B1154)*C1155","v":110000},0,0.04,{"$f":"IF(I1153=C1157,E1156+ROUND((H1153-J1153),0)*I1153,IF(I1153=C1156,E1155+ROUND((H1153-J1153)*I1153,0),IF(I1153=C1155,E1154+ROUND((H1153-J1153)*I1153,0),IF(I1153=C1154,E1153+ROUND((H1153-J1153)*I1153,0),E1152+ROUND((H1153-J1153)*I1153,0)))))","v":99000},{"$f":"MIN(K1157:L1157)","v":0},{"$f":"ROUND(SUM(H1155+I1155)*M1153,0)","v":3960},{"$f":"SUM(H1155:J1155)","v":102960}]
[{"$f":"B1155+1","v":1000001},null,0.3,{"$f":"B1155","v":1000000},{"$f":"IF(J1153=0,0,E1155)","v":110000},{"$f":"L1153","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1153=10%,5000000,IF(L1153=15%,10000000,IF(L1153=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1150","v":50000000},{"$f":"IF(H1153>H1157,H1153-H1157,0)","v":0},{"$f":"IF(I1157>0,ROUND(I1157*I1153,0),0)","v":0},{"$f":"IF(H1157>=D1157,Q1157+(I1157-J1157),(I1157-J1157))","v":0},{"$f":"IF(H1155>0,ROUND(H1155*L1153,0),0)","v":0},{"$f":"IF(K1157>L1157,0,L1157-K1157)","v":0},null,null,null,{"$f":"W1143","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1139","v":945000},{"$f":"VLOOKUP(H1160,A1160:C1164,3)","v":0.2},{"$f":"INDEX(D1160:D1164,MATCH(I1160,C1160:C1164,0))","v":500000},{"$f":"INDEX(E1160:E1164,MATCH(I1160,C1160:C1164,0))","v":100000},{"$f":"L1139","v":0},0.04]
[{"$f":"B1160+1","v":500001},1000000,0.2,{"$f":"B1160","v":500000},{"$f":"(B1161-B1160)*C1161","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1161+1","v":1000001},null,0.3,{"$f":"B1161","v":1000000},{"$f":"IF(J1160=0,0,E1161)","v":100000},0,0.04,{"$f":"IF(I1160=C1164,E1163+ROUND((H1160-J1160),0)*I1160,IF(I1160=C1163,E1162+ROUND((H1160-J1160)*I1160,0),IF(I1160=C1162,E1161+ROUND((H1160-J1160)*I1160,0),IF(I1160=C1161,E1160+ROUND((H1160-J1160)*I1160,0),E1159+ROUND((H1160-J1160)*I1160,0)))))","v":89000},{"$f":"MIN(K1164:L1164)","v":0},{"$f":"ROUND(SUM(H1162+I1162)*M1160,0)","v":3560},{"$f":"SUM(H1162:J1162)","v":92560}]
[null,null,null,null,null,{"$f":"L1160","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1160=10%,5000000,IF(L1160=15%,10000000,IF(L1160=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1157","v":50000000},{"$f":"IF(H1160>H1164,H1160-H1164,0)","v":0},{"$f":"IF(I1164>0,ROUND(I1164*I1160,0),0)","v":0},{"$f":"IF(H1164>=D1164,Q1164+(I1164-J1164),(I1164-J1164))","v":0},{"$f":"IF(H1162>0,ROUND(H1162*L1160,0),0)","v":0},{"$f":"IF(K1164>L1164,0,L1164-K1164)","v":0},null,null,null,{"$f":"W1144","v":0}]

{"sheet":"Tax Table (Without Arr)","index":54,"n_rows":1164,"n_cols":43,"rows_kept":1164,"cut":false,"hidden":true,"merged":[[1160,10,1160,12],[1161,10,1161,12],[1145,13,1145,14],[1146,10,1146,12],[1146,13,1146,14],[1147,10,1147,12],[1147,13,1147,14],[1148,13,1148,14],[1149,13,1149,14],[1150,0,1150,2],[1150,6,1151,6],[1150,8,1151,8],[1150,9,1151,9],[1150,10,1151,10],[1150,11,1151,11],[1150,12,1151,12],[1153,10,1153,12],[1154,10,1154,12],[1157,0,1157,2],[1157,6,1158,6],[1157,8,1158,8],[1157,9,1158,9],[1157,10,1158,10],[1157,11,1158,11],[1157,12,1158,12],[1136,22,1138,22],[1136,24,1136,26],[1137,0,1137,2],[1139,10,1139,12],[1139,17,1139,18],[1140,10,1140,12],[1140,17,1140,18],[1141,17,1141,18],[1142,17,1142,18],[1143,0,1143,2],[1143,6,1144,6],[1143,8,1144,8],[1143,9,1144,9],[1143,10,1144,10],[1143,11,1144,11],[1143,12,1144,12],[1143,13,1143,14],[1143,17,1143,18],[1144,13,1144,14],[1135,5,1135,6],[1136,0,1136,2],[1136,3,1137,3],[1136,4,1137,4],[1136,5,1137,5],[1136,6,1137,6],[1136,8,1137,8],[1136,9,1137,9],[1136,10,1137,10],[1136,11,1137,11],[1136,12,1137,12],[1136,13,1136,15],[1136,16,1137,16],[1136,17,1138,18],[1136,19,1138,19],[1136,20,1138,20],[1136,21,1138,21],[1102,10,1102,12],[1103,10,1103,12],[1087,13,1087,14],[1088,10,1088,12],[1088,13,1088,14],[1089,10,1089,12],[1089,13,1089,14],[1090,13,1090,14],[1083,17,1083,18],[1084,17,1084,18],[1085,0,1085,2],[1085,6,1086,6],[1085,8,1086,8],[1085,9,1086,9],[1085,10,1086,10],[1085,11,1086,11],[1085,12,1086,12],[1085,13,1085,14],[1095,10,1095,12],[1096,10,1096,12],[1099,0,1099,2],[1099,6,1100,6],[1099,8,1100,8],[1099,9,1100,9],[1099,10,1100,10],[1099,11,1100,11],[1099,12,1100,12],[1091,13,1091,14],[1092,0,1092,2],[1092,6,1093,6],[1092,8,1093,8],[1092,9,1093,9],[1092,10,1093,10],[1092,11,1093,11],[1092,12,1093,12],[1078,24,1078,26],[1079,0,1079,2],[1081,10,1081,12],[1081,17,1081,18],[1082,10,1082,12],[1082,17,1082,18],[1078,16,1079,16],[1078,17,1080,18],[1078,19,1080,19],[1078,20,1080,20],[1078,21,1080,21],[1078,22,1080,22],[1078,8,1079,8],[1078,9,1079,9],[1078,10,1079,10],[1078,11,1079,11],[1078,12,1079,12],[1078,13,1078,15],[1085,17,1085,18],[1086,13,1086,14],[1077,5,1077,6],[1078,0,1078,2],[1078,3,1079,3],[1078,4,1079,4],[1078,5,1079,5],[1078,6,1079,6],[1037,10,1037,12],[1038,10,1038,12],[1041,0,1041,2],[1041,6,1042,6],[1041,8,1042,8],[1041,9,1042,9],[1041,10,1042,10],[1041,11,1042,11],[1041,12,1042,12],[1033,13,1033,14],[1034,0,1034,2],[1034,6,1035,6],[1034,8,1035,8],[1034,9,1035,9],[1034,10,1035,10],[1034,11,1035,11],[1034,12,1035,12],[1049,13,1049,15],[1073,10,1073,12],[1074,10,1074,12],[1063,12,1064,12],[1027,17,1027,18],[1028,13,1028,14],[1044,10,1044,12],[1045,10,1045,12],[1029,13,1029,14],[1030,10,1030,12],[1030,13,1030,14],[1031,10,1031,12],[1031,13,1031,14],[1032,13,1032,14],[1025,17,1025,18],[1026,17,1026,18],[1027,0,1027,2],[1027,6,1028,6],[1027,8,1028,8],[1027,9,1028,9],[1027,10,1028,10],[1027,11,1028,11],[1027,12,1028,12],[1027,13,1027,14],[1020,24,1020,26],[1021,0,1021,2],[1023,10,1023,12],[1023,17,1023,18],[1024,10,1024,12],[1024,17,1024,18],[1020,16,1021,16],[1020,17,1022,18],[1020,19,1022,19],[1020,20,1022,20],[1020,21,1022,21],[1020,22,1022,22],[1020,8,1021,8],[1020,9,1021,9],[1020,10,1021,10],[1020,11,1021,11],[1020,12,1021,12],[1020,13,1020,15],[1019,5,1019,6],[1020,0,1020,2],[1020,3,1021,3],[1020,4,1021,4],[1020,5,1021,5],[1020,6,1021,6],[1008,10,1008,12],[1009,10,1009,12],[1012,0,1012,2],[1012,6,1013,6],[1012,8,1013,8],[1012,9,1013,9],[1012,10,1013,10],[1012,11,1013,11],[1012,12,1013,12],[1004,13,1004,14],[1005,0,1005,2],[1005,6,1006,6],[1005,8,1006,8],[1005,9,1006,9],[1005,10,1006,10],[1005,11,1006,11],[1005,12,1006,12],[998,17,998,18],[999,13,999,14],[1015,10,1015,12],[1016,10,1016,12],[1000,13,1000,14],[1001,10,1001,12],[1001,13,1001,14],[1002,10,1002,12],[1002,13,1002,14],[1003,13,1003,14],[996,17,996,18],[997,17,997,18],[998,0,998,2],[998,6,999,6],[998,8,999,8],[998,9,999,9],[998,10,999,10],[998,11,999,11],[998,12,999,12],[998,13,998,14],[991,24,991,26],[992,0,992,2],[994,10,994,12],[994,17,994,18],[995,10,995,12],[995,17,995,18],[991,16,992,16],[991,17,993,18],[991,19,993,19],[991,20,993,20],[991,21,993,21],[991,22,993,22],[991,8,992,8],[991,9,992,9],[991,10,992,10],[991,11,992,11],[991,12,992,12],[991,13,991,15],[990,5,990,6],[991,0,991,2],[991,3,992,3],[991,4,992,4],[991,5,992,5],[991,6,992,6],[957,10,957,12],[958,10,958,12],[947,12,948,12],[950,10,950,12],[951,10,951,12],[954,0,954,2],[954,6,955,6],[954,8,955,8],[954,9,955,9],[954,10,955,10],[954,11,955,11],[954,12,955,12],[986,10,986,12],[987,10,987,12],[976,12,977,12],[944,10,944,12],[944,13,944,14],[945,13,945,14],[946,13,946,14],[947,0,947,2],[947,6,948,6],[947,8,948,8],[947,9,948,9],[947,10,948,10],[947,11,948,11],[940,12,941,12],[940,13,940,14],[940,17,940,18],[941,13,941,14],[942,13,942,14],[943,10,943,12],[943,13,943,14],[937,10,937,12],[937,17,937,18],[938,17,938,18],[939,17,939,18],[940,0,940,2],[940,6,941,6],[940,8,941,8],[940,9,941,9],[940,10,941,10],[940,11,941,11],[933,17,935,18],[933,19,935,19],[933,20,935,20],[933,21,935,21],[933,22,935,22],[936,10,936,12],[936,17,936,18],[933,13,933,15],[933,16,934,16],[933,8,934,8],[933,9,934,9],[933,10,934,10],[928,10,928,12],[929,10,929,12],[933,11,934,11],[933,12,934,12],[932,5,932,6],[933,0,933,2],[933,3,934,3],[933,4,934,4],[933,5,934,5],[933,6,934,6],[934,0,934,2],[911,13,911,14],[584,5,584,6],[585,0,585,2],[585,3,586,3],[585,4,586,4],[585,5,586,5],[585,6,586,6],[585,8,586,8],[911,0,911,2],[921,10,921,12],[922,10,922,12],[925,0,925,2],[925,6,926,6],[925,8,926,8],[925,9,926,9],[925,10,926,10],[925,11,926,11],[925,12,926,12],[916,13,916,14],[917,13,917,14],[918,0,918,2],[585,21,586,21],[585,22,586,22],[585,23,586,23],[592,9,593,9],[903,5,903,6],[904,0,904,2],[904,3,905,3],[904,4,905,4],[904,5,905,5],[904,6,905,6],[905,0,905,2],[911,6,912,6],[911,8,912,8],[904,13,904,15],[911,9,912,9],[911,10,912,10],[911,11,912,11],[911,12,912,12],[904,18,905,18],[904,19,905,19],[904,20,905,20],[904,21,905,21],[904,22,905,22],[904,8,905,8],[904,9,905,9],[904,10,905,10],[904,11,905,11],[904,12,905,12],[586,0,586,2],[592,0,592,2],[599,0,599,2],[602,10,602,12],[918,6,919,6],[918,8,919,8],[918,9,919,9],[918,10,919,10],[918,11,919,11],[918,12,919,12],[913,13,913,14],[914,10,914,12],[585,18,586,18],[577,12,578,12],[914,13,914,14],[915,10,915,12],[915,13,915,14],[907,10,907,12],[908,10,908,12],[580,10,580,12],[580,37,580,39],[581,37,581,39],[585,9,586,9],[592,6,593,6],[592,8,593,8],[606,12,607,12],[597,13,597,14],[598,13,598,14],[599,6,600,6],[599,8,600,8],[599,9,600,9],[599,10,600,10],[599,11,600,11],[599,12,600,12],[614,8,615,8],[614,9,615,9],[574,37,574,39],[577,27,577,29],[577,33,578,33],[912,13,912,14],[904,23,905,23],[593,13,593,14],[594,13,594,14],[904,17,905,17],[585,19,586,19],[585,20,586,20],[574,13,574,14],[575,13,575,14],[585,13,585,15],[585,17,586,17],[577,35,578,35],[581,10,581,12],[577,37,578,37],[577,38,578,38],[577,39,578,39],[577,36,578,36],[592,10,593,10],[592,11,593,11],[592,12,593,12],[585,10,586,10],[585,11,586,11],[585,12,586,12],[595,10,595,12],[595,13,595,14],[596,10,596,12],[596,13,596,14],[588,10,588,12],[589,10,589,12],[570,39,571,39],[571,27,571,29],[570,27,570,29],[570,33,571,33],[570,35,571,35],[570,36,571,36],[567,40,567,41],[568,40,568,41],[569,40,569,41],[570,37,571,37],[570,38,571,38],[563,39,564,39],[563,40,563,41],[571,40,571,42],[567,37,567,39],[566,37,566,39],[566,40,566,41],[572,40,572,41],[573,37,573,39],[573,40,573,41],[574,40,574,41],[575,40,575,41],[556,40,556,42],[557,27,557,29],[559,37,559,39],[560,37,560,39],[563,27,563,29],[6,0,6,2],[5,10,6,10],[5,11,6,11],[5,12,6,12],[564,40,564,41],[565,40,565,41],[564,27,564,29],[5,19,6,19],[5,20,6,20],[5,21,6,21],[5,22,6,22],[5,23,6,23],[563,33,564,33],[563,35,564,35],[563,36,564,36],[563,37,564,37],[563,38,564,38],[556,33,557,33],[556,35,557,35],[556,36,557,36],[556,37,557,37],[556,38,557,38],[556,39,557,39],[555,32,555,33],[556,27,556,29],[556,30,557,30],[556,31,557,31],[556,32,557,32],[1,1,1,3],[1,4,1,6],[2,1,2,3],[2,4,2,6],[3,1,3,3],[3,4,3,6],[5,6,6,6],[5,8,6,8],[5,9,6,9],[15,10,15,12],[15,13,15,14],[16,10,16,12],[16,13,16,14],[5,13,5,15],[5,17,6,17],[5,18,6,18],[4,0,4,1],[4,5,4,6],[4,13,4,14],[5,0,5,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[8,10,8,12],[9,10,9,12],[12,0,12,2],[12,3,13,3],[12,4,13,4],[12,5,13,5],[12,6,13,6],[12,8,13,8],[12,9,13,9],[12,10,13,10],[12,11,13,11],[12,12,13,12],[12,13,12,14],[13,0,13,2],[13,13,13,14],[14,13,14,14],[19,5,20,5],[19,6,20,6],[19,8,20,8],[19,9,20,9],[17,13,17,14],[18,13,18,14],[26,8,27,8],[26,9,27,9],[19,10,20,10],[19,11,20,11],[19,12,20,12],[20,0,20,2],[22,10,22,12],[23,10,23,12],[19,3,20,3],[19,4,20,4],[26,10,27,10],[26,11,27,11],[26,12,27,12],[27,0,27,2],[29,10,29,12],[30,10,30,12],[26,3,27,3],[26,4,27,4],[26,5,27,5],[26,6,27,6],[33,5,33,6],[34,0,34,2],[34,3,35,3],[34,4,35,4],[34,5,35,5],[34,6,35,6],[35,0,35,2],[34,8,35,8],[34,9,35,9],[34,10,35,10],[34,11,35,11],[34,12,35,12],[34,13,34,15],[44,10,44,12],[44,13,44,14],[37,10,37,12],[38,10,38,12],[41,0,41,2],[41,3,42,3],[41,4,42,4],[41,5,42,5],[41,6,42,6],[41,8,42,8],[41,11,42,11],[41,12,42,12],[41,13,41,14],[42,0,42,2],[42,13,42,14],[43,13,43,14],[41,9,42,9],[41,10,42,10],[45,10,45,12],[45,13,45,14],[46,13,46,14],[47,13,47,14],[48,11,49,11],[48,12,49,12],[48,10,49,10],[49,0,49,2],[51,10,51,12],[48,0,48,2],[48,3,49,3],[48,4,49,4],[48,5,49,5],[48,6,49,6],[48,8,49,8],[48,9,49,9],[52,10,52,12],[55,0,55,2],[55,3,56,3],[55,4,56,4],[55,5,56,5],[55,6,56,6],[55,8,56,8],[55,9,56,9],[55,10,56,10],[55,11,56,11],[55,12,56,12],[56,0,56,2],[58,10,58,12],[59,10,59,12],[62,5,62,6],[63,0,63,2],[63,3,64,3],[63,4,64,4],[63,5,64,5],[63,6,64,6],[63,8,64,8],[63,9,64,9],[63,10,64,10],[63,11,64,11],[63,12,64,12],[63,13,63,15],[63,17,64,17],[63,18,64,18],[63,19,64,19],[63,20,64,20],[63,21,64,21],[63,22,64,22],[63,23,64,23],[64,0,64,2],[66,10,66,12],[67,10,67,12],[70,0,70,2],[70,3,71,3],[70,4,71,4],[70,5,71,5],[70,6,71,6],[70,8,71,8],[70,9,71,9],[70,10,71,10],[70,11,71,11],[70,12,71,12],[70,13,70,14],[71,0,71,2],[71,13,71,14],[72,13,72,14],[73,10,73,12],[73,13,73,14],[74,10,74,12],[74,13,74,14],[75,13,75,14],[76,13,76,14],[77,0,77,2],[77,3,78,3],[77,4,78,4],[77,5,78,5],[77,6,78,6],[77,8,78,8],[77,9,78,9],[77,10,78,10],[77,11,78,11],[77,12,78,12],[78,0,78,2],[80,10,80,12],[81,10,81,12],[84,0,84,2],[84,3,85,3],[84,4,85,4],[84,5,85,5],[84,6,85,6],[84,8,85,8],[88,10,88,12],[84,9,85,9],[84,10,85,10],[84,11,85,11],[84,12,85,12],[85,0,85,2],[87,10,87,12],[92,17,93,17],[92,18,93,18],[91,5,91,6],[92,0,92,2],[92,3,93,3],[92,4,93,4],[92,5,93,5],[92,6,93,6],[92,8,93,8],[92,9,93,9],[92,19,93,19],[92,20,93,20],[92,21,93,21],[92,22,93,22],[92,23,93,23],[93,0,93,2],[92,10,93,10],[92,11,93,11],[92,12,93,12],[92,13,92,15],[102,10,102,12],[102,13,102,14],[95,10,95,12],[96,10,96,12],[99,0,99,2],[99,3,100,3],[99,4,100,4],[99,5,100,5],[99,6,100,6],[99,8,100,8],[99,11,100,11],[99,12,100,12],[99,13,99,14],[100,0,100,2],[100,13,100,14],[101,13,101,14],[99,9,100,9],[99,10,100,10],[103,10,103,12],[103,13,103,14],[104,13,104,14],[105,13,105,14],[106,11,107,11],[106,12,107,12],[106,10,107,10],[107,0,107,2],[109,10,109,12],[106,0,106,2],[106,3,107,3],[106,4,107,4],[106,5,107,5],[106,6,107,6],[106,8,107,8],[106,9,107,9],[110,10,110,12],[113,0,113,2],[113,3,114,3],[113,4,114,4],[113,5,114,5],[113,6,114,6],[113,8,114,8],[113,9,114,9],[113,10,114,10],[113,11,114,11],[113,12,114,12],[114,0,114,2],[116,10,116,12],[117,10,117,12],[120,5,120,6],[121,0,121,2],[121,3,122,3],[121,4,122,4],[121,5,122,5],[121,6,122,6],[121,8,122,8],[121,9,122,9],[121,10,122,10],[121,11,122,11],[121,12,122,12],[121,13,121,15],[121,17,122,17],[121,18,122,18],[121,19,122,19],[121,20,122,20],[121,21,122,21],[121,22,122,22],[121,23,122,23],[122,0,122,2],[124,10,124,12],[125,10,125,12],[128,0,128,2],[128,6,129,6],[128,8,129,8],[128,9,129,9],[128,10,129,10],[128,11,129,11],[128,12,129,12],[128,13,128,14],[129,0,129,2],[129,13,129,14],[130,13,130,14],[131,10,131,12],[131,13,131,14],[132,10,132,12],[132,13,132,14],[133,13,133,14],[134,13,134,14],[135,0,135,2],[135,6,136,6],[135,8,136,8],[135,9,136,9],[135,10,136,10],[135,11,136,11],[135,12,136,12],[136,0,136,2],[138,10,138,12],[139,10,139,12],[142,0,142,2],[142,6,143,6],[142,8,143,8],[142,9,143,9],[142,10,143,10],[142,11,143,11],[142,12,143,12],[143,0,143,2],[145,10,145,12],[146,10,146,12],[149,5,149,6],[150,0,150,2],[150,3,151,3],[150,4,151,4],[150,5,151,5],[150,6,151,6],[150,8,151,8],[150,9,151,9],[150,10,151,10],[150,11,151,11],[150,12,151,12],[150,13,150,15],[150,17,151,17],[150,18,151,18],[150,19,151,19],[150,20,151,20],[150,21,151,21],[150,22,151,22],[150,23,151,23],[151,0,151,2],[153,10,153,12],[154,10,154,12],[157,0,157,2],[157,5,158,5],[157,6,158,6],[157,8,158,8],[157,9,158,9],[157,10,158,10],[157,11,158,11],[157,12,158,12],[157,13,157,14],[158,0,158,2],[158,13,158,14],[159,13,159,14],[160,10,160,12],[160,13,160,14],[161,10,161,12],[161,13,161,14],[162,13,162,14],[163,13,163,14],[164,0,164,2],[164,5,165,5],[164,6,165,6],[164,8,165,8],[164,9,165,9],[164,10,165,10],[164,11,165,11],[164,12,165,12],[165,0,165,2],[167,10,167,12],[168,10,168,12],[171,0,171,2],[171,5,172,5],[171,6,172,6],[171,8,172,8],[171,9,172,9],[171,10,172,10],[171,11,172,11],[171,12,172,12],[172,0,172,2],[174,10,174,12],[175,10,175,12],[178,5,178,6],[179,0,179,2],[179,3,180,3],[179,4,180,4],[179,5,180,5],[179,6,180,6],[179,8,180,8],[179,9,180,9],[179,10,180,10],[179,11,180,11],[179,12,180,12],[179,13,179,15],[179,17,180,17],[179,18,180,18],[179,19,180,19],[179,20,180,20],[179,21,180,21],[179,22,180,22],[179,23,180,23],[180,0,180,2],[182,10,182,12],[183,10,183,12],[186,0,186,2],[186,5,187,5],[186,6,187,6],[186,8,187,8],[186,9,187,9],[186,10,187,10],[186,11,187,11],[186,12,187,12],[186,13,186,14],[187,0,187,2],[187,13,187,14],[188,13,188,14],[189,10,189,12],[189,13,189,14],[190,10,190,12],[190,13,190,14],[191,13,191,14],[192,13,192,14],[193,0,193,2],[193,5,194,5],[193,6,194,6],[193,8,194,8],[193,9,194,9],[193,10,194,10],[193,11,194,11],[193,12,194,12],[194,0,194,2],[196,10,196,12],[197,10,197,12],[200,0,200,2],[200,5,201,5],[200,6,201,6],[200,8,201,8],[200,9,201,9],[200,10,201,10],[200,11,201,11],[200,12,201,12],[201,0,201,2],[203,10,203,12],[204,10,204,12],[207,5,207,6],[208,0,208,2],[208,3,209,3],[208,4,209,4],[208,5,209,5],[208,6,209,6],[208,8,209,8],[208,9,209,9],[208,10,209,10],[208,11,209,11],[208,12,209,12],[208,13,208,15],[208,17,209,17],[208,18,209,18],[208,19,209,19],[208,20,209,20],[208,21,209,21],[208,22,209,22],[208,23,209,23],[209,0,209,2],[211,10,211,12],[212,10,212,12],[215,0,215,2],[215,5,216,5],[215,6,216,6],[215,8,216,8],[215,9,216,9],[215,10,216,10],[215,11,216,11],[215,12,216,12],[215,13,215,14],[216,0,216,2],[216,13,216,14],[217,13,217,14],[218,10,218,12],[218,13,218,14],[219,10,219,12],[219,13,219,14],[220,13,220,14],[221,13,221,14],[222,0,222,2],[222,5,223,5],[222,6,223,6],[222,8,223,8],[222,9,223,9],[222,10,223,10],[222,11,223,11],[222,12,223,12],[223,0,223,2],[225,10,225,12],[226,10,226,12],[229,0,229,2],[229,5,230,5],[229,6,230,6],[229,8,230,8],[229,9,230,9],[229,10,230,10],[229,11,230,11],[229,12,230,12],[230,0,230,2],[232,10,232,12],[233,10,233,12],[236,5,236,6],[237,0,237,2],[237,3,238,3],[237,4,238,4],[237,5,238,5],[237,6,238,6],[237,8,238,8],[237,9,238,9]],"merged_total":2502,"flags":["merged_cut"]}
[]
[null,"Financial Year",null,null,{"$f":"'Section 89(1)'!F8","v":"2024-25"}]
[null,"Tax Category",null,null,{"$f":"'Section 89(1)'!E6","v":"Male"}]
[null,"Taxable Income",null,null,{"$f":"'Section 89(1)'!C8","v":1100000}]
["Fin. Year",null,1985,{"$f":"C5+1","v":1986},null,"1985-86",null,null,null,null,null,null,null,"Fin. Year",null,1985,{"$f":"P5+1","v":1986}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C5","v":1985},{"$f":"D5","v":1986}]
[0,18000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!F5,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H8,A8:C12,3)","v":0},{"$f":"INDEX(D8:D12,MATCH(I8,C8:C12,0))","v":0},{"$f":"INDEX(E8:E12,MATCH(I8,C8:C12,0))","v":0},{"$f":"IF(H8>H12,VLOOKUP(H8,A8:F12,6),0)","v":0},{"$f":"VLOOKUP(H8,A8:G12,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B8,IF($E$3=\"Female\",B15,IF($E$3=\"Senior Citizen\",B22,B29)))","v":18000},0]
[{"$f":"B8+1","v":18001},25000,0.25,{"$f":"B8","v":18000},{"$f":"(B9-B8)*C9","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O8+1","v":18001},25000,0.25]
[{"$f":"B9+1","v":25001},50000,0.3,{"$f":"B9","v":25000},{"$f":"E9+(B10-B9)*C10","v":9250},0,0,{"$f":"IF(I8=C12,E11+ROUND((H8-J8),0)*I8,IF(I8=C11,E10+ROUND((H8-J8)*I8,0),IF(I8=C10,E9+ROUND((H8-J8)*I8,0),IF(I8=C9,E8+ROUND((H8-J8)*I8,0),E7+ROUND((H8-J8)*I8,0)))))","v":0},{"$f":"MIN(K12:L12)","v":0},{"$f":"ROUND(SUM(H10+I10)*M8,0)","v":0},{"$f":"SUM(H10:J10)","v":0},null,null,{"$f":"O9+1","v":25001},50000,0.3]
[{"$f":"B10+1","v":50001},100000,0.4,{"$f":"B10","v":50000},{"$f":"E10+(B11-B10)*C11","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O10+1","v":50001},100000,0.4]
[{"$f":"B11+1","v":100001},null,0.5,100000,{"$f":"IF(J9=0,0,E11)","v":29250},0.05,0,50000,{"$f":"IF(H8>H12,H8-H12,0)","v":0},{"$f":"IF(I12>0,ROUND(I12*I8,0),0)","v":0},{"$f":"I12-J12","v":0},{"$f":"IF(H10>0,ROUND(H10*L8,0),0)","v":0},{"$f":"IF(K12>L12,0,L12-K12)","v":0},{"$f":"O11+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H10,IF($E$3=\"Female\",H17,IF($E$3=\"Senior Citizen\",H24,H31)))","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I10,IF($E$3=\"Female\",I17,IF($E$3=\"Senior Citizen\",I24,I31)))","v":0}]
[0,18000,0,0,0,0,0,{"$f":"H8","v":0},{"$f":"VLOOKUP(H15,A15:C19,3)","v":0},{"$f":"INDEX(D15:D19,MATCH(I15,C15:C19,0))","v":0},{"$f":"INDEX(E15:E19,MATCH(I15,C15:C19,0))","v":0},{"$f":"IF(H15>H19,VLOOKUP(H15,A15:F19,6),0)","v":0},{"$f":"VLOOKUP(H15,A15:G19,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J10,IF($E$3=\"Female\",J17,IF($E$3=\"Senior Citizen\",J24,J31)))","v":0}]
[{"$f":"B15+1","v":18001},25000,0.25,{"$f":"B15","v":18000},{"$f":"(B16-B15)*C16","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K10,IF($E$3=\"Female\",K17,IF($E$3=\"Senior Citizen\",K24,K31)))","v":0}]
[{"$f":"B16+1","v":25001},50000,0.3,{"$f":"B16","v":25000},{"$f":"E16+(B17-B16)*C17","v":9250},0,0,{"$f":"IF(I15=C19,E18+ROUND((H15-J15),0)*I15,IF(I15=C18,E17+ROUND((H15-J15)*I15,0),IF(I15=C17,E16+ROUND((H15-J15)*I15,0),IF(I15=C16,E15+ROUND((H15-J15)*I15,0),E14+ROUND((H15-J15)*I15,0)))))","v":0},{"$f":"MIN(K19:L19)","v":0},{"$f":"ROUND(SUM(H17+I17)*M15,0)","v":0},{"$f":"SUM(H17:J17)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A7,IF($E$3=\"Female\",A14,IF($E$3=\"Senior Citizen\",A21,A28)))","v":"Not defined"}]
[{"$f":"B17+1","v":50001},100000,0.4,{"$f":"B17","v":50000},{"$f":"E17+(B18-B17)*C18","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M12,IF($E$3=\"Female\",M19,IF($E$3=\"Senior Citizen\",M26,M33)))","v":0}]
[{"$f":"B18+1","v":100001},null,0.5,100000,{"$f":"IF(J16=0,0,E18)","v":29250},0.05,0,{"$f":"H12","v":50000},{"$f":"IF(H15>H19,H15-H19,0)","v":0},{"$f":"IF(I19>0,ROUND(I19*I15,0),0)","v":0},{"$f":"I19-J19","v":0},{"$f":"IF(H17>0,ROUND(H17*L15,0),0)","v":0},{"$f":"IF(K19>L19,0,L19-K19)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K10,IF($E$3=\"Female\",K17,IF($E$3=\"Senior Citizen\",K24,K31)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H8","v":0},{"$f":"VLOOKUP(H22,A22:C26,3)","v":0},{"$f":"INDEX(D22:D26,MATCH(I22,C22:C26,0))","v":0},{"$f":"INDEX(E22:E26,MATCH(I22,C22:C26,0))","v":0},{"$f":"IF(H22>H26,VLOOKUP(H22,A22:F26,6),0)","v":0},{"$f":"VLOOKUP(H22,A22:G26,7)","v":0}]
[{"$f":"B22+1","v":18001},25000,0.25,{"$f":"B22","v":18000},{"$f":"(B23-B22)*C23","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B23+1","v":25001},50000,0.3,{"$f":"B23","v":25000},{"$f":"E23+(B24-B23)*C24","v":9250},0,0,{"$f":"IF(I22=C26,E25+ROUND((H22-J22),0)*I22,IF(I22=C25,E24+ROUND((H22-J22)*I22,0),IF(I22=C24,E23+ROUND((H22-J22)*I22,0),IF(I22=C23,E22+ROUND((H22-J22)*I22,0),E21+ROUND((H22-J22)*I22,0)))))","v":0},{"$f":"MIN(K26:L26)","v":0},{"$f":"ROUND(SUM(H24+I24)*M22,0)","v":0},{"$f":"SUM(H24:J24)","v":0}]
[{"$f":"B24+1","v":50001},100000,0.4,{"$f":"B24","v":50000},{"$f":"E24+(B25-B24)*C25","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B25+1","v":100001},null,0.5,100000,{"$f":"IF(J23=0,0,E25)","v":29250},0.05,0,{"$f":"H19","v":50000},{"$f":"IF(H22>H26,H22-H26,0)","v":0},{"$f":"IF(I26>0,ROUND(I26*I22,0),0)","v":0},{"$f":"I26-J26","v":0},{"$f":"IF(H24>0,ROUND(H24*L22,0),0)","v":0},{"$f":"IF(K26>L26,0,L26-K26)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H8","v":0},{"$f":"VLOOKUP(H29,A29:C33,3)","v":0},{"$f":"INDEX(D29:D33,MATCH(I29,C29:C33,0))","v":0},{"$f":"INDEX(E29:E33,MATCH(I29,C29:C33,0))","v":0},{"$f":"IF(H29>H33,VLOOKUP(H29,A29:F33,6),0)","v":0},{"$f":"VLOOKUP(H29,A29:G33,7)","v":0}]
[{"$f":"B29+1","v":18001},25000,0.25,{"$f":"B29","v":18000},{"$f":"(B30-B29)*C30","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B30+1","v":25001},50000,0.3,{"$f":"B30","v":25000},{"$f":"E30+(B31-B30)*C31","v":9250},0,0,{"$f":"IF(I29=C33,E32+ROUND((H29-J29),0)*I29,IF(I29=C32,E31+ROUND((H29-J29)*I29,0),IF(I29=C31,E30+ROUND((H29-J29)*I29,0),IF(I29=C30,E29+ROUND((H29-J29)*I29,0),E28+ROUND((H29-J29)*I29,0)))))","v":0},{"$f":"MIN(K33:L33)","v":0},{"$f":"ROUND(SUM(H31+I31)*M29,0)","v":0},{"$f":"SUM(H31:J31)","v":0}]
[{"$f":"B31+1","v":50001},100000,0.4,{"$f":"B31","v":50000},{"$f":"E31+(B32-B31)*C32","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B32+1","v":100001},null,0.5,100000,{"$f":"IF(J30=0,0,E32)","v":29250},0.05,0,{"$f":"H26","v":50000},{"$f":"IF(H29>H33,H29-H33,0)","v":0},{"$f":"IF(I33>0,ROUND(I33*I29,0),0)","v":0},{"$f":"I33-J33","v":0},{"$f":"IF(H31>0,ROUND(H31*L29,0),0)","v":0},{"$f":"IF(K33>L33,0,L33-K33)","v":0}]
[null,null,{"$f":"D5","v":1986},{"$f":"C34+1","v":1987},null,"1986-87"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C34","v":1986},{"$f":"D34","v":1987}]
[0,18000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!F34,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H37,A37:C41,3)","v":0},{"$f":"INDEX(D37:D41,MATCH(I37,C37:C41,0))","v":0},{"$f":"INDEX(E37:E41,MATCH(I37,C37:C41,0))","v":0},{"$f":"IF(H37>H41,VLOOKUP(H37,A37:F41,6),0)","v":0},{"$f":"VLOOKUP(H37,A37:G41,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B37,IF($E$3=\"Female\",B44,IF($E$3=\"Senior Citizen\",B51,B58)))","v":18000},0]
[{"$f":"B37+1","v":18001},25000,0.25,{"$f":"B37","v":18000},{"$f":"(B38-B37)*C38","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O37+1","v":18001},25000,0.25]
[{"$f":"B38+1","v":25001},50000,0.3,{"$f":"B38","v":25000},{"$f":"E38+(B39-B38)*C39","v":9250},0,0,{"$f":"IF(I37=C41,E40+ROUND((H37-J37),0)*I37,IF(I37=C40,E39+ROUND((H37-J37)*I37,0),IF(I37=C39,E38+ROUND((H37-J37)*I37,0),IF(I37=C38,E37+ROUND((H37-J37)*I37,0),E36+ROUND((H37-J37)*I37,0)))))","v":0},{"$f":"MIN(K41:L41)","v":0},{"$f":"ROUND(SUM(H39+I39)*M37,0)","v":0},{"$f":"SUM(H39:J39)","v":0},null,null,{"$f":"O38+1","v":25001},50000,0.3]
[{"$f":"B39+1","v":50001},100000,0.4,{"$f":"B39","v":50000},{"$f":"E39+(B40-B39)*C40","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O39+1","v":50001},100000,0.4]
[{"$f":"B40+1","v":100001},null,0.5,100000,{"$f":"IF(J38=0,0,E40)","v":29250},0.05,0,50000,{"$f":"IF(H37>H41,H37-H41,0)","v":0},{"$f":"IF(I41>0,ROUND(I41*I37,0),0)","v":0},{"$f":"I41-J41","v":0},{"$f":"IF(H39>0,ROUND(H39*L37,0),0)","v":0},{"$f":"IF(K41>L41,0,L41-K41)","v":0},{"$f":"O40+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H39,IF($E$3=\"Female\",H46,IF($E$3=\"Senior Citizen\",H53,H60)))","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I39,IF($E$3=\"Female\",I46,IF($E$3=\"Senior Citizen\",I53,I60)))","v":0}]
[0,18000,0,0,0,0,0,{"$f":"H37","v":0},{"$f":"VLOOKUP(H44,A44:C48,3)","v":0},{"$f":"INDEX(D44:D48,MATCH(I44,C44:C48,0))","v":0},{"$f":"INDEX(E44:E48,MATCH(I44,C44:C48,0))","v":0},{"$f":"IF(H44>H48,VLOOKUP(H44,A44:F48,6),0)","v":0},{"$f":"VLOOKUP(H44,A44:G48,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J39,IF($E$3=\"Female\",J46,IF($E$3=\"Senior Citizen\",J53,J60)))","v":0}]
[{"$f":"B44+1","v":18001},25000,0.25,{"$f":"B44","v":18000},{"$f":"(B45-B44)*C45","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K39,IF($E$3=\"Female\",K46,IF($E$3=\"Senior Citizen\",K53,K60)))","v":0}]
[{"$f":"B45+1","v":25001},50000,0.3,{"$f":"B45","v":25000},{"$f":"E45+(B46-B45)*C46","v":9250},0,0,{"$f":"IF(I44=C48,E47+ROUND((H44-J44),0)*I44,IF(I44=C47,E46+ROUND((H44-J44)*I44,0),IF(I44=C46,E45+ROUND((H44-J44)*I44,0),IF(I44=C45,E44+ROUND((H44-J44)*I44,0),E43+ROUND((H44-J44)*I44,0)))))","v":0},{"$f":"MIN(K48:L48)","v":0},{"$f":"ROUND(SUM(H46+I46)*M44,0)","v":0},{"$f":"SUM(H46:J46)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A36,IF($E$3=\"Female\",A43,IF($E$3=\"Senior Citizen\",A50,A57)))","v":"Not defined"}]
[{"$f":"B46+1","v":50001},100000,0.4,{"$f":"B46","v":50000},{"$f":"E46+(B47-B46)*C47","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M41,IF($E$3=\"Female\",M48,IF($E$3=\"Senior Citizen\",M55,M62)))","v":0}]
[{"$f":"B47+1","v":100001},null,0.5,100000,{"$f":"IF(J45=0,0,E47)","v":29250},0.05,0,{"$f":"H41","v":50000},{"$f":"IF(H44>H48,H44-H48,0)","v":0},{"$f":"IF(I48>0,ROUND(I48*I44,0),0)","v":0},{"$f":"I48-J48","v":0},{"$f":"IF(H46>0,ROUND(H46*L44,0),0)","v":0},{"$f":"IF(K48>L48,0,L48-K48)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K39,IF($E$3=\"Female\",K46,IF($E$3=\"Senior Citizen\",K53,K60)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H37","v":0},{"$f":"VLOOKUP(H51,A51:C55,3)","v":0},{"$f":"INDEX(D51:D55,MATCH(I51,C51:C55,0))","v":0},{"$f":"INDEX(E51:E55,MATCH(I51,C51:C55,0))","v":0},{"$f":"IF(H51>H55,VLOOKUP(H51,A51:F55,6),0)","v":0},{"$f":"VLOOKUP(H51,A51:G55,7)","v":0}]
[{"$f":"B51+1","v":18001},25000,0.25,{"$f":"B51","v":18000},{"$f":"(B52-B51)*C52","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B52+1","v":25001},50000,0.3,{"$f":"B52","v":25000},{"$f":"E52+(B53-B52)*C53","v":9250},0,0,{"$f":"IF(I51=C55,E54+ROUND((H51-J51),0)*I51,IF(I51=C54,E53+ROUND((H51-J51)*I51,0),IF(I51=C53,E52+ROUND((H51-J51)*I51,0),IF(I51=C52,E51+ROUND((H51-J51)*I51,0),E50+ROUND((H51-J51)*I51,0)))))","v":0},{"$f":"MIN(K55:L55)","v":0},{"$f":"ROUND(SUM(H53+I53)*M51,0)","v":0},{"$f":"SUM(H53:J53)","v":0}]
[{"$f":"B53+1","v":50001},100000,0.4,{"$f":"B53","v":50000},{"$f":"E53+(B54-B53)*C54","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B54+1","v":100001},null,0.5,100000,{"$f":"IF(J52=0,0,E54)","v":29250},0.05,0,{"$f":"H48","v":50000},{"$f":"IF(H51>H55,H51-H55,0)","v":0},{"$f":"IF(I55>0,ROUND(I55*I51,0),0)","v":0},{"$f":"I55-J55","v":0},{"$f":"IF(H53>0,ROUND(H53*L51,0),0)","v":0},{"$f":"IF(K55>L55,0,L55-K55)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H37","v":0},{"$f":"VLOOKUP(H58,A58:C62,3)","v":0},{"$f":"INDEX(D58:D62,MATCH(I58,C58:C62,0))","v":0},{"$f":"INDEX(E58:E62,MATCH(I58,C58:C62,0))","v":0},{"$f":"IF(H58>H62,VLOOKUP(H58,A58:F62,6),0)","v":0},{"$f":"VLOOKUP(H58,A58:G62,7)","v":0}]
[{"$f":"B58+1","v":18001},25000,0.25,{"$f":"B58","v":18000},{"$f":"(B59-B58)*C59","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B59+1","v":25001},50000,0.3,{"$f":"B59","v":25000},{"$f":"E59+(B60-B59)*C60","v":9250},0,0,{"$f":"IF(I58=C62,E61+ROUND((H58-J58),0)*I58,IF(I58=C61,E60+ROUND((H58-J58)*I58,0),IF(I58=C60,E59+ROUND((H58-J58)*I58,0),IF(I58=C59,E58+ROUND((H58-J58)*I58,0),E57+ROUND((H58-J58)*I58,0)))))","v":0},{"$f":"MIN(K62:L62)","v":0},{"$f":"ROUND(SUM(H60+I60)*M58,0)","v":0},{"$f":"SUM(H60:J60)","v":0}]
[{"$f":"B60+1","v":50001},100000,0.4,{"$f":"B60","v":50000},{"$f":"E60+(B61-B60)*C61","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B61+1","v":100001},null,0.5,100000,{"$f":"IF(J59=0,0,E61)","v":29250},0.05,0,{"$f":"H55","v":50000},{"$f":"IF(H58>H62,H58-H62,0)","v":0},{"$f":"IF(I62>0,ROUND(I62*I58,0),0)","v":0},{"$f":"I62-J62","v":0},{"$f":"IF(H60>0,ROUND(H60*L58,0),0)","v":0},{"$f":"IF(K62>L62,0,L62-K62)","v":0}]
[null,null,1987,{"$f":"C63+1","v":1988},null,"1987-88"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C63","v":1987},{"$f":"D63","v":1988}]
[0,18000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!F63,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H66,A66:C70,3)","v":0},{"$f":"INDEX(D66:D70,MATCH(I66,C66:C70,0))","v":0},{"$f":"INDEX(E66:E70,MATCH(I66,C66:C70,0))","v":0},{"$f":"IF(H66>H70,VLOOKUP(H66,A66:F70,6),0)","v":0},{"$f":"VLOOKUP(H66,A66:G70,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B66,IF($E$3=\"Female\",B73,IF($E$3=\"Senior Citizen\",B80,B87)))","v":18000},0]
[{"$f":"B66+1","v":18001},25000,0.25,{"$f":"B66","v":18000},{"$f":"(B67-B66)*C67","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O66+1","v":18001},25000,0.25]
[{"$f":"B67+1","v":25001},50000,0.3,{"$f":"B67","v":25000},{"$f":"E67+(B68-B67)*C68","v":9250},0,0,{"$f":"IF(I66=C70,E69+ROUND((H66-J66),0)*I66,IF(I66=C69,E68+ROUND((H66-J66)*I66,0),IF(I66=C68,E67+ROUND((H66-J66)*I66,0),IF(I66=C67,E66+ROUND((H66-J66)*I66,0),E65+ROUND((H66-J66)*I66,0)))))","v":0},{"$f":"MIN(K70:L70)","v":0},{"$f":"ROUND(SUM(H68+I68)*M66,0)","v":0},{"$f":"SUM(H68:J68)","v":0},null,null,{"$f":"O67+1","v":25001},50000,0.3]
[{"$f":"B68+1","v":50001},100000,0.4,{"$f":"B68","v":50000},{"$f":"E68+(B69-B68)*C69","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O68+1","v":50001},100000,0.4]
[{"$f":"B69+1","v":100001},null,0.5,100000,{"$f":"IF(J67=0,0,E69)","v":29250},0.05,0,50000,{"$f":"IF(H66>H70,H66-H70,0)","v":0},{"$f":"IF(I70>0,ROUND(I70*I66,0),0)","v":0},{"$f":"I70-J70","v":0},{"$f":"IF(H68>0,ROUND(H68*L66,0),0)","v":0},{"$f":"IF(K70>L70,0,L70-K70)","v":0},{"$f":"O69+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H68,IF($E$3=\"Female\",H75,IF($E$3=\"Senior Citizen\",H82,H89)))","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I68,IF($E$3=\"Female\",I75,IF($E$3=\"Senior Citizen\",I82,I89)))","v":0}]
[0,18000,0,0,0,0,0,{"$f":"H66","v":0},{"$f":"VLOOKUP(H73,A73:C77,3)","v":0},{"$f":"INDEX(D73:D77,MATCH(I73,C73:C77,0))","v":0},{"$f":"INDEX(E73:E77,MATCH(I73,C73:C77,0))","v":0},{"$f":"IF(H73>H77,VLOOKUP(H73,A73:F77,6),0)","v":0},{"$f":"VLOOKUP(H73,A73:G77,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J68,IF($E$3=\"Female\",J75,IF($E$3=\"Senior Citizen\",J82,J89)))","v":0}]
[{"$f":"B73+1","v":18001},25000,0.25,{"$f":"B73","v":18000},{"$f":"(B74-B73)*C74","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K68,IF($E$3=\"Female\",K75,IF($E$3=\"Senior Citizen\",K82,K89)))","v":0}]
[{"$f":"B74+1","v":25001},50000,0.3,{"$f":"B74","v":25000},{"$f":"E74+(B75-B74)*C75","v":9250},0,0,{"$f":"IF(I73=C77,E76+ROUND((H73-J73),0)*I73,IF(I73=C76,E75+ROUND((H73-J73)*I73,0),IF(I73=C75,E74+ROUND((H73-J73)*I73,0),IF(I73=C74,E73+ROUND((H73-J73)*I73,0),E72+ROUND((H73-J73)*I73,0)))))","v":0},{"$f":"MIN(K77:L77)","v":0},{"$f":"ROUND(SUM(H75+I75)*M73,0)","v":0},{"$f":"SUM(H75:J75)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A65,IF($E$3=\"Female\",A72,IF($E$3=\"Senior Citizen\",A79,A86)))","v":"Not defined"}]
[{"$f":"B75+1","v":50001},100000,0.4,{"$f":"B75","v":50000},{"$f":"E75+(B76-B75)*C76","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M70,IF($E$3=\"Female\",M77,IF($E$3=\"Senior Citizen\",M84,M91)))","v":0}]
[{"$f":"B76+1","v":100001},null,0.5,100000,{"$f":"IF(J74=0,0,E76)","v":29250},0.05,0,{"$f":"H70","v":50000},{"$f":"IF(H73>H77,H73-H77,0)","v":0},{"$f":"IF(I77>0,ROUND(I77*I73,0),0)","v":0},{"$f":"I77-J77","v":0},{"$f":"IF(H75>0,ROUND(H75*L73,0),0)","v":0},{"$f":"IF(K77>L77,0,L77-K77)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K68,IF($E$3=\"Female\",K75,IF($E$3=\"Senior Citizen\",K82,K89)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H66","v":0},{"$f":"VLOOKUP(H80,A80:C84,3)","v":0},{"$f":"INDEX(D80:D84,MATCH(I80,C80:C84,0))","v":0},{"$f":"INDEX(E80:E84,MATCH(I80,C80:C84,0))","v":0},{"$f":"IF(H80>H84,VLOOKUP(H80,A80:F84,6),0)","v":0},{"$f":"VLOOKUP(H80,A80:G84,7)","v":0}]
[{"$f":"B80+1","v":18001},25000,0.25,{"$f":"B80","v":18000},{"$f":"(B81-B80)*C81","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B81+1","v":25001},50000,0.3,{"$f":"B81","v":25000},{"$f":"E81+(B82-B81)*C82","v":9250},0,0,{"$f":"IF(I80=C84,E83+ROUND((H80-J80),0)*I80,IF(I80=C83,E82+ROUND((H80-J80)*I80,0),IF(I80=C82,E81+ROUND((H80-J80)*I80,0),IF(I80=C81,E80+ROUND((H80-J80)*I80,0),E79+ROUND((H80-J80)*I80,0)))))","v":0},{"$f":"MIN(K84:L84)","v":0},{"$f":"ROUND(SUM(H82+I82)*M80,0)","v":0},{"$f":"SUM(H82:J82)","v":0}]
[{"$f":"B82+1","v":50001},100000,0.4,{"$f":"B82","v":50000},{"$f":"E82+(B83-B82)*C83","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B83+1","v":100001},null,0.5,100000,{"$f":"IF(J81=0,0,E83)","v":29250},0.05,0,{"$f":"H77","v":50000},{"$f":"IF(H80>H84,H80-H84,0)","v":0},{"$f":"IF(I84>0,ROUND(I84*I80,0),0)","v":0},{"$f":"I84-J84","v":0},{"$f":"IF(H82>0,ROUND(H82*L80,0),0)","v":0},{"$f":"IF(K84>L84,0,L84-K84)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H66","v":0},{"$f":"VLOOKUP(H87,A87:C91,3)","v":0},{"$f":"INDEX(D87:D91,MATCH(I87,C87:C91,0))","v":0},{"$f":"INDEX(E87:E91,MATCH(I87,C87:C91,0))","v":0},{"$f":"IF(H87>H91,VLOOKUP(H87,A87:F91,6),0)","v":0},{"$f":"VLOOKUP(H87,A87:G91,7)","v":0}]
[{"$f":"B87+1","v":18001},25000,0.25,{"$f":"B87","v":18000},{"$f":"(B88-B87)*C88","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B88+1","v":25001},50000,0.3,{"$f":"B88","v":25000},{"$f":"E88+(B89-B88)*C89","v":9250},0,0,{"$f":"IF(I87=C91,E90+ROUND((H87-J87),0)*I87,IF(I87=C90,E89+ROUND((H87-J87)*I87,0),IF(I87=C89,E88+ROUND((H87-J87)*I87,0),IF(I87=C88,E87+ROUND((H87-J87)*I87,0),E86+ROUND((H87-J87)*I87,0)))))","v":0},{"$f":"MIN(K91:L91)","v":0},{"$f":"ROUND(SUM(H89+I89)*M87,0)","v":0},{"$f":"SUM(H89:J89)","v":0}]
[{"$f":"B89+1","v":50001},100000,0.4,{"$f":"B89","v":50000},{"$f":"E89+(B90-B89)*C90","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B90+1","v":100001},null,0.5,100000,{"$f":"IF(J88=0,0,E90)","v":29250},0.05,0,{"$f":"H84","v":50000},{"$f":"IF(H87>H91,H87-H91,0)","v":0},{"$f":"IF(I91>0,ROUND(I91*I87,0),0)","v":0},{"$f":"I91-J91","v":0},{"$f":"IF(H89>0,ROUND(H89*L87,0),0)","v":0},{"$f":"IF(K91>L91,0,L91-K91)","v":0}]
[null,null,1988,{"$f":"C92+1","v":1989},null,"1988-89"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C92","v":1988},{"$f":"D92","v":1989}]
[0,18000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!F92,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H95,A95:C99,3)","v":0},{"$f":"INDEX(D95:D99,MATCH(I95,C95:C99,0))","v":0},{"$f":"INDEX(E95:E99,MATCH(I95,C95:C99,0))","v":0},{"$f":"IF(H95>H99,VLOOKUP(H95,A95:F99,6),0)","v":0},{"$f":"VLOOKUP(H95,A95:G99,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B95,IF($E$3=\"Female\",B102,IF($E$3=\"Senior Citizen\",B109,B116)))","v":18000},0]
[{"$f":"B95+1","v":18001},25000,0.25,{"$f":"B95","v":18000},{"$f":"(B96-B95)*C96","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O95+1","v":18001},25000,0.25]
[{"$f":"B96+1","v":25001},50000,0.3,{"$f":"B96","v":25000},{"$f":"E96+(B97-B96)*C97","v":9250},0,0,{"$f":"IF(I95=C99,E98+ROUND((H95-J95),0)*I95,IF(I95=C98,E97+ROUND((H95-J95)*I95,0),IF(I95=C97,E96+ROUND((H95-J95)*I95,0),IF(I95=C96,E95+ROUND((H95-J95)*I95,0),E94+ROUND((H95-J95)*I95,0)))))","v":0},{"$f":"MIN(K99:L99)","v":0},{"$f":"ROUND(SUM(H97+I97)*M95,0)","v":0},{"$f":"SUM(H97:J97)","v":0},null,null,{"$f":"O96+1","v":25001},50000,0.3]
[{"$f":"B97+1","v":50001},100000,0.4,{"$f":"B97","v":50000},{"$f":"E97+(B98-B97)*C98","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O97+1","v":50001},100000,0.4]
[{"$f":"B98+1","v":100001},null,0.5,100000,{"$f":"IF(J96=0,0,E98)","v":29250},0.05,0,50000,{"$f":"IF(H95>H99,H95-H99,0)","v":0},{"$f":"IF(I99>0,ROUND(I99*I95,0),0)","v":0},{"$f":"I99-J99","v":0},{"$f":"IF(H97>0,ROUND(H97*L95,0),0)","v":0},{"$f":"IF(K99>L99,0,L99-K99)","v":0},{"$f":"O98+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H97,IF($E$3=\"Female\",H104,IF($E$3=\"Senior Citizen\",H111,H118)))","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I97,IF($E$3=\"Female\",I104,IF($E$3=\"Senior Citizen\",I111,I118)))","v":0}]
[0,18000,0,0,0,0,0,{"$f":"H95","v":0},{"$f":"VLOOKUP(H102,A102:C106,3)","v":0},{"$f":"INDEX(D102:D106,MATCH(I102,C102:C106,0))","v":0},{"$f":"INDEX(E102:E106,MATCH(I102,C102:C106,0))","v":0},{"$f":"IF(H102>H106,VLOOKUP(H102,A102:F106,6),0)","v":0},{"$f":"VLOOKUP(H102,A102:G106,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J97,IF($E$3=\"Female\",J104,IF($E$3=\"Senior Citizen\",J111,J118)))","v":0}]
[{"$f":"B102+1","v":18001},25000,0.25,{"$f":"B102","v":18000},{"$f":"(B103-B102)*C103","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K97,IF($E$3=\"Female\",K104,IF($E$3=\"Senior Citizen\",K111,K118)))","v":0}]
[{"$f":"B103+1","v":25001},50000,0.3,{"$f":"B103","v":25000},{"$f":"E103+(B104-B103)*C104","v":9250},0,0,{"$f":"IF(I102=C106,E105+ROUND((H102-J102),0)*I102,IF(I102=C105,E104+ROUND((H102-J102)*I102,0),IF(I102=C104,E103+ROUND((H102-J102)*I102,0),IF(I102=C103,E102+ROUND((H102-J102)*I102,0),E101+ROUND((H102-J102)*I102,0)))))","v":0},{"$f":"MIN(K106:L106)","v":0},{"$f":"ROUND(SUM(H104+I104)*M102,0)","v":0},{"$f":"SUM(H104:J104)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A94,IF($E$3=\"Female\",A101,IF($E$3=\"Senior Citizen\",A108,A115)))","v":"Not defined"}]
[{"$f":"B104+1","v":50001},100000,0.4,{"$f":"B104","v":50000},{"$f":"E104+(B105-B104)*C105","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M99,IF($E$3=\"Female\",M106,IF($E$3=\"Senior Citizen\",M113,M120)))","v":0}]
[{"$f":"B105+1","v":100001},null,0.5,100000,{"$f":"IF(J103=0,0,E105)","v":29250},0.05,0,{"$f":"H99","v":50000},{"$f":"IF(H102>H106,H102-H106,0)","v":0},{"$f":"IF(I106>0,ROUND(I106*I102,0),0)","v":0},{"$f":"I106-J106","v":0},{"$f":"IF(H104>0,ROUND(H104*L102,0),0)","v":0},{"$f":"IF(K106>L106,0,L106-K106)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K97,IF($E$3=\"Female\",K104,IF($E$3=\"Senior Citizen\",K111,K118)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H95","v":0},{"$f":"VLOOKUP(H109,A109:C113,3)","v":0},{"$f":"INDEX(D109:D113,MATCH(I109,C109:C113,0))","v":0},{"$f":"INDEX(E109:E113,MATCH(I109,C109:C113,0))","v":0},{"$f":"IF(H109>H113,VLOOKUP(H109,A109:F113,6),0)","v":0},{"$f":"VLOOKUP(H109,A109:G113,7)","v":0}]
[{"$f":"B109+1","v":18001},25000,0.25,{"$f":"B109","v":18000},{"$f":"(B110-B109)*C110","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B110+1","v":25001},50000,0.3,{"$f":"B110","v":25000},{"$f":"E110+(B111-B110)*C111","v":9250},0,0,{"$f":"IF(I109=C113,E112+ROUND((H109-J109),0)*I109,IF(I109=C112,E111+ROUND((H109-J109)*I109,0),IF(I109=C111,E110+ROUND((H109-J109)*I109,0),IF(I109=C110,E109+ROUND((H109-J109)*I109,0),E108+ROUND((H109-J109)*I109,0)))))","v":0},{"$f":"MIN(K113:L113)","v":0},{"$f":"ROUND(SUM(H111+I111)*M109,0)","v":0},{"$f":"SUM(H111:J111)","v":0}]
[{"$f":"B111+1","v":50001},100000,0.4,{"$f":"B111","v":50000},{"$f":"E111+(B112-B111)*C112","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B112+1","v":100001},null,0.5,100000,{"$f":"IF(J110=0,0,E112)","v":29250},0.05,0,{"$f":"H106","v":50000},{"$f":"IF(H109>H113,H109-H113,0)","v":0},{"$f":"IF(I113>0,ROUND(I113*I109,0),0)","v":0},{"$f":"I113-J113","v":0},{"$f":"IF(H111>0,ROUND(H111*L109,0),0)","v":0},{"$f":"IF(K113>L113,0,L113-K113)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H95","v":0},{"$f":"VLOOKUP(H116,A116:C120,3)","v":0},{"$f":"INDEX(D116:D120,MATCH(I116,C116:C120,0))","v":0},{"$f":"INDEX(E116:E120,MATCH(I116,C116:C120,0))","v":0},{"$f":"IF(H116>H120,VLOOKUP(H116,A116:F120,6),0)","v":0},{"$f":"VLOOKUP(H116,A116:G120,7)","v":0}]
[{"$f":"B116+1","v":18001},25000,0.25,{"$f":"B116","v":18000},{"$f":"(B117-B116)*C117","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B117+1","v":25001},50000,0.3,{"$f":"B117","v":25000},{"$f":"E117+(B118-B117)*C118","v":9250},0,0,{"$f":"IF(I116=C120,E119+ROUND((H116-J116),0)*I116,IF(I116=C119,E118+ROUND((H116-J116)*I116,0),IF(I116=C118,E117+ROUND((H116-J116)*I116,0),IF(I116=C117,E116+ROUND((H116-J116)*I116,0),E115+ROUND((H116-J116)*I116,0)))))","v":0},{"$f":"MIN(K120:L120)","v":0},{"$f":"ROUND(SUM(H118+I118)*M116,0)","v":0},{"$f":"SUM(H118:J118)","v":0}]
[{"$f":"B118+1","v":50001},100000,0.4,{"$f":"B118","v":50000},{"$f":"E118+(B119-B118)*C119","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B119+1","v":100001},null,0.5,100000,{"$f":"IF(J117=0,0,E119)","v":29250},0.05,0,{"$f":"H113","v":50000},{"$f":"IF(H116>H120,H116-H120,0)","v":0},{"$f":"IF(I120>0,ROUND(I120*I116,0),0)","v":0},{"$f":"I120-J120","v":0},{"$f":"IF(H118>0,ROUND(H118*L116,0),0)","v":0},{"$f":"IF(K120>L120,0,L120-K120)","v":0}]
[null,null,1989,{"$f":"C121+1","v":1990},null,"1989-90"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C121","v":1989},{"$f":"D121","v":1990}]
[0,18000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!F121,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H124,A124:C128,3)","v":0},{"$f":"INDEX(D124:D128,MATCH(I124,C124:C128,0))","v":0},{"$f":"INDEX(E124:E128,MATCH(I124,C124:C128,0))","v":0},{"$f":"IF(H124>H128,VLOOKUP(H124,A124:F128,6),0)","v":0},{"$f":"VLOOKUP(H124,A124:G128,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B124,IF($E$3=\"Female\",B131,IF($E$3=\"Senior Citizen\",B138,B145)))","v":18000},0]
[{"$f":"B124+1","v":18001},25000,0.2,{"$f":"B124","v":18000},{"$f":"(B125-B124)*C125","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O124+1","v":18001},25000,0.2]
[{"$f":"B125+1","v":25001},50000,0.3,{"$f":"B125","v":25000},{"$f":"E125+(B126-B125)*C126","v":8900},0,0,{"$f":"IF(I124=C128,E127+ROUND((H124-J124),0)*I124,IF(I124=C127,E126+ROUND((H124-J124)*I124,0),IF(I124=C126,E125+ROUND((H124-J124)*I124,0),IF(I124=C125,E124+ROUND((H124-J124)*I124,0),E123+ROUND((H124-J124)*I124,0)))))","v":0},{"$f":"MIN(K128:L128)","v":0},{"$f":"ROUND(SUM(H126+I126)*M124,0)","v":0},{"$f":"SUM(H126:J126)","v":0},null,null,{"$f":"O125+1","v":25001},50000,0.3]
[{"$f":"B126+1","v":50001},100000,0.4,{"$f":"B126","v":50000},{"$f":"E126+(B127-B126)*C127","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O126+1","v":50001},100000,0.4]
[{"$f":"B127+1","v":100001},null,0.5,100000,{"$f":"IF(J125=0,0,E127)","v":28900},0.08,0,50000,{"$f":"IF(H124>H128,H124-H128,0)","v":0},{"$f":"IF(I128>0,ROUND(I128*I124,0),0)","v":0},{"$f":"I128-J128","v":0},{"$f":"IF(H126>0,ROUND(H126*L124,0),0)","v":0},{"$f":"IF(K128>L128,0,L128-K128)","v":0},{"$f":"O127+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H126,IF($E$3=\"Female\",H133,IF($E$3=\"Senior Citizen\",H140,H147)))","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I126,IF($E$3=\"Female\",I133,IF($E$3=\"Senior Citizen\",I140,I147)))","v":0}]
[0,18000,0,0,0,0,0,{"$f":"H124","v":0},{"$f":"VLOOKUP(H131,A131:C135,3)","v":0},{"$f":"INDEX(D131:D135,MATCH(I131,C131:C135,0))","v":0},{"$f":"INDEX(E131:E135,MATCH(I131,C131:C135,0))","v":0},{"$f":"IF(H131>H135,VLOOKUP(H131,A131:F135,6),0)","v":0},{"$f":"VLOOKUP(H131,A131:G135,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J126,IF($E$3=\"Female\",J133,IF($E$3=\"Senior Citizen\",J140,J147)))","v":0}]
[{"$f":"B131+1","v":18001},25000,0.2,{"$f":"B131","v":18000},{"$f":"(B132-B131)*C132","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K126,IF($E$3=\"Female\",K133,IF($E$3=\"Senior Citizen\",K140,K147)))","v":0}]
[{"$f":"B132+1","v":25001},50000,0.3,{"$f":"B132","v":25000},{"$f":"E132+(B133-B132)*C133","v":8900},0,0,{"$f":"IF(I131=C135,E134+ROUND((H131-J131),0)*I131,IF(I131=C134,E133+ROUND((H131-J131)*I131,0),IF(I131=C133,E132+ROUND((H131-J131)*I131,0),IF(I131=C132,E131+ROUND((H131-J131)*I131,0),E130+ROUND((H131-J131)*I131,0)))))","v":0},{"$f":"MIN(K135:L135)","v":0},{"$f":"ROUND(SUM(H133+I133)*M131,0)","v":0},{"$f":"SUM(H133:J133)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A123,IF($E$3=\"Female\",A130,IF($E$3=\"Senior Citizen\",A137,A144)))","v":"Not defined"}]
[{"$f":"B133+1","v":50001},100000,0.4,{"$f":"B133","v":50000},{"$f":"E133+(B134-B133)*C134","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M128,IF($E$3=\"Female\",M135,IF($E$3=\"Senior Citizen\",M142,M149)))","v":0}]
[{"$f":"B134+1","v":100001},null,0.5,100000,{"$f":"IF(J132=0,0,E134)","v":28900},0.08,0,{"$f":"H128","v":50000},{"$f":"IF(H131>H135,H131-H135,0)","v":0},{"$f":"IF(I135>0,ROUND(I135*I131,0),0)","v":0},{"$f":"I135-J135","v":0},{"$f":"IF(H133>0,ROUND(H133*L131,0),0)","v":0},{"$f":"IF(K135>L135,0,L135-K135)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K126,IF($E$3=\"Female\",K133,IF($E$3=\"Senior Citizen\",K140,K147)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H124","v":0},{"$f":"VLOOKUP(H138,A138:C142,3)","v":0},{"$f":"INDEX(D138:D142,MATCH(I138,C138:C142,0))","v":0},{"$f":"INDEX(E138:E142,MATCH(I138,C138:C142,0))","v":0},{"$f":"IF(H138>H142,VLOOKUP(H138,A138:F142,6),0)","v":0},{"$f":"VLOOKUP(H138,A138:G142,7)","v":0}]
[{"$f":"B138+1","v":18001},25000,0.2,{"$f":"B138","v":18000},{"$f":"(B139-B138)*C139","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B139+1","v":25001},50000,0.3,{"$f":"B139","v":25000},{"$f":"E139+(B140-B139)*C140","v":8900},0,0,{"$f":"IF(I138=C142,E141+ROUND((H138-J138),0)*I138,IF(I138=C141,E140+ROUND((H138-J138)*I138,0),IF(I138=C140,E139+ROUND((H138-J138)*I138,0),IF(I138=C139,E138+ROUND((H138-J138)*I138,0),E137+ROUND((H138-J138)*I138,0)))))","v":0},{"$f":"MIN(K142:L142)","v":0},{"$f":"ROUND(SUM(H140+I140)*M138,0)","v":0},{"$f":"SUM(H140:J140)","v":0}]
[{"$f":"B140+1","v":50001},100000,0.4,{"$f":"B140","v":50000},{"$f":"E140+(B141-B140)*C141","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B141+1","v":100001},null,0.5,100000,{"$f":"IF(J139=0,0,E141)","v":28900},0.08,0,{"$f":"H135","v":50000},{"$f":"IF(H138>H142,H138-H142,0)","v":0},{"$f":"IF(I142>0,ROUND(I142*I138,0),0)","v":0},{"$f":"I142-J142","v":0},{"$f":"IF(H140>0,ROUND(H140*L138,0),0)","v":0},{"$f":"IF(K142>L142,0,L142-K142)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H124","v":0},{"$f":"VLOOKUP(H145,A145:C149,3)","v":0},{"$f":"INDEX(D145:D149,MATCH(I145,C145:C149,0))","v":0},{"$f":"INDEX(E145:E149,MATCH(I145,C145:C149,0))","v":0},{"$f":"IF(H145>H149,VLOOKUP(H145,A145:F149,6),0)","v":0},{"$f":"VLOOKUP(H145,A145:G149,7)","v":0}]
[{"$f":"B145+1","v":18001},25000,0.2,{"$f":"B145","v":18000},{"$f":"(B146-B145)*C146","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B146+1","v":25001},50000,0.3,{"$f":"B146","v":25000},{"$f":"E146+(B147-B146)*C147","v":8900},0,0,{"$f":"IF(I145=C149,E148+ROUND((H145-J145),0)*I145,IF(I145=C148,E147+ROUND((H145-J145)*I145,0),IF(I145=C147,E146+ROUND((H145-J145)*I145,0),IF(I145=C146,E145+ROUND((H145-J145)*I145,0),E144+ROUND((H145-J145)*I145,0)))))","v":0},{"$f":"MIN(K149:L149)","v":0},{"$f":"ROUND(SUM(H147+I147)*M145,0)","v":0},{"$f":"SUM(H147:J147)","v":0}]
[{"$f":"B147+1","v":50001},100000,0.4,{"$f":"B147","v":50000},{"$f":"E147+(B148-B147)*C148","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B148+1","v":100001},null,0.5,100000,{"$f":"IF(J146=0,0,E148)","v":28900},0.08,0,{"$f":"H142","v":50000},{"$f":"IF(H145>H149,H145-H149,0)","v":0},{"$f":"IF(I149>0,ROUND(I149*I145,0),0)","v":0},{"$f":"I149-J149","v":0},{"$f":"IF(H147>0,ROUND(H147*L145,0),0)","v":0},{"$f":"IF(K149>L149,0,L149-K149)","v":0}]
[null,null,1990,{"$f":"C150+1","v":1991},null,"1990-91"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C150","v":1990},{"$f":"D150","v":1991}]
[0,22000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!F150,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H153,A153:C157,3)","v":0},{"$f":"INDEX(D153:D157,MATCH(I153,C153:C157,0))","v":0},{"$f":"INDEX(E153:E157,MATCH(I153,C153:C157,0))","v":0},{"$f":"IF(H153>H157,VLOOKUP(H153,A153:F157,6),0)","v":0},{"$f":"VLOOKUP(H153,A153:G157,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B153,IF($E$3=\"Female\",B160,IF($E$3=\"Senior Citizen\",B167,B174)))","v":22000},0]
[{"$f":"B153+1","v":22001},30000,0.2,{"$f":"B153","v":22000},{"$f":"(B154-B153)*C154","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O153+1","v":22001},30000,0.2]
[{"$f":"B154+1","v":30001},50000,0.3,{"$f":"B154","v":30000},{"$f":"E154+(B155-B154)*C155","v":7600},0,0,{"$f":"IF(I153=C157,E156+ROUND((H153-J153),0)*I153,IF(I153=C156,E155+ROUND((H153-J153)*I153,0),IF(I153=C155,E154+ROUND((H153-J153)*I153,0),IF(I153=C154,E153+ROUND((H153-J153)*I153,0),E152+ROUND((H153-J153)*I153,0)))))","v":0},{"$f":"MIN(K157:L157)","v":0},{"$f":"ROUND(SUM(H155+I155)*M153,0)","v":0},{"$f":"SUM(H155:J155)","v":0},null,null,{"$f":"O154+1","v":30001},50000,0.3]
[{"$f":"B155+1","v":50001},100000,0.4,{"$f":"B155","v":50000},{"$f":"E155+(B156-B155)*C156","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O155+1","v":50001},100000,0.4]
[{"$f":"B156+1","v":100001},null,0.5,100000,{"$f":"IF(J154=0,0,E156)","v":27600},0.12,0,75000,{"$f":"IF(H153>H157,H153-H157,0)","v":0},{"$f":"IF(I157>0,ROUND(I157*I153,0),0)","v":0},{"$f":"I157-J157","v":0},{"$f":"IF(H155>0,ROUND(H155*L153,0),0)","v":0},{"$f":"IF(K157>L157,0,L157-K157)","v":0},{"$f":"O156+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H155,IF($E$3=\"Female\",H162,IF($E$3=\"Senior Citizen\",H169,H176)))","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I155,IF($E$3=\"Female\",I162,IF($E$3=\"Senior Citizen\",I169,I176)))","v":0}]
[0,22000,0,0,0,0,0,{"$f":"H153","v":0},{"$f":"VLOOKUP(H160,A160:C164,3)","v":0},{"$f":"INDEX(D160:D164,MATCH(I160,C160:C164,0))","v":0},{"$f":"INDEX(E160:E164,MATCH(I160,C160:C164,0))","v":0},{"$f":"IF(H160>H164,VLOOKUP(H160,A160:F164,6),0)","v":0},{"$f":"VLOOKUP(H160,A160:G164,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J155,IF($E$3=\"Female\",J162,IF($E$3=\"Senior Citizen\",J169,J176)))","v":0}]
[{"$f":"B160+1","v":22001},30000,0.2,{"$f":"B160","v":22000},{"$f":"(B161-B160)*C161","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K155,IF($E$3=\"Female\",K162,IF($E$3=\"Senior Citizen\",K169,K176)))","v":0}]
[{"$f":"B161+1","v":30001},50000,0.3,{"$f":"B161","v":30000},{"$f":"E161+(B162-B161)*C162","v":7600},0,0,{"$f":"IF(I160=C164,E163+ROUND((H160-J160),0)*I160,IF(I160=C163,E162+ROUND((H160-J160)*I160,0),IF(I160=C162,E161+ROUND((H160-J160)*I160,0),IF(I160=C161,E160+ROUND((H160-J160)*I160,0),E159+ROUND((H160-J160)*I160,0)))))","v":0},{"$f":"MIN(K164:L164)","v":0},{"$f":"ROUND(SUM(H162+I162)*M160,0)","v":0},{"$f":"SUM(H162:J162)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A152,IF($E$3=\"Female\",A159,IF($E$3=\"Senior Citizen\",A166,A173)))","v":"Not defined"}]
[{"$f":"B162+1","v":50001},100000,0.4,{"$f":"B162","v":50000},{"$f":"E162+(B163-B162)*C163","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M157,IF($E$3=\"Female\",M164,IF($E$3=\"Senior Citizen\",M171,M178)))","v":0}]
[{"$f":"B163+1","v":100001},null,0.5,100000,{"$f":"IF(J161=0,0,E163)","v":27600},0.12,0,{"$f":"H157","v":75000},{"$f":"IF(H160>H164,H160-H164,0)","v":0},{"$f":"IF(I164>0,ROUND(I164*I160,0),0)","v":0},{"$f":"I164-J164","v":0},{"$f":"IF(H162>0,ROUND(H162*L160,0),0)","v":0},{"$f":"IF(K164>L164,0,L164-K164)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K155,IF($E$3=\"Female\",K162,IF($E$3=\"Senior Citizen\",K169,K176)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H153","v":0},{"$f":"VLOOKUP(H167,A167:C171,3)","v":0},{"$f":"INDEX(D167:D171,MATCH(I167,C167:C171,0))","v":0},{"$f":"INDEX(E167:E171,MATCH(I167,C167:C171,0))","v":0},{"$f":"IF(H167>H171,VLOOKUP(H167,A167:F171,6),0)","v":0},{"$f":"VLOOKUP(H167,A167:G171,7)","v":0}]
[{"$f":"B167+1","v":22001},30000,0.2,{"$f":"B167","v":22000},{"$f":"(B168-B167)*C168","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B168+1","v":30001},50000,0.3,{"$f":"B168","v":30000},{"$f":"E168+(B169-B168)*C169","v":7600},0,0,{"$f":"IF(I167=C171,E170+ROUND((H167-J167),0)*I167,IF(I167=C170,E169+ROUND((H167-J167)*I167,0),IF(I167=C169,E168+ROUND((H167-J167)*I167,0),IF(I167=C168,E167+ROUND((H167-J167)*I167,0),E166+ROUND((H167-J167)*I167,0)))))","v":0},{"$f":"MIN(K171:L171)","v":0},{"$f":"ROUND(SUM(H169+I169)*M167,0)","v":0},{"$f":"SUM(H169:J169)","v":0}]
[{"$f":"B169+1","v":50001},100000,0.4,{"$f":"B169","v":50000},{"$f":"E169+(B170-B169)*C170","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B170+1","v":100001},null,0.5,100000,{"$f":"IF(J168=0,0,E170)","v":27600},0.12,0,{"$f":"H164","v":75000},{"$f":"IF(H167>H171,H167-H171,0)","v":0},{"$f":"IF(I171>0,ROUND(I171*I167,0),0)","v":0},{"$f":"I171-J171","v":0},{"$f":"IF(H169>0,ROUND(H169*L167,0),0)","v":0},{"$f":"IF(K171>L171,0,L171-K171)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H153","v":0},{"$f":"VLOOKUP(H174,A174:C178,3)","v":0},{"$f":"INDEX(D174:D178,MATCH(I174,C174:C178,0))","v":0},{"$f":"INDEX(E174:E178,MATCH(I174,C174:C178,0))","v":0},{"$f":"IF(H174>H178,VLOOKUP(H174,A174:F178,6),0)","v":0},{"$f":"VLOOKUP(H174,A174:G178,7)","v":0}]
[{"$f":"B174+1","v":22001},30000,0.2,{"$f":"B174","v":22000},{"$f":"(B175-B174)*C175","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B175+1","v":30001},50000,0.3,{"$f":"B175","v":30000},{"$f":"E175+(B176-B175)*C176","v":7600},0,0,{"$f":"IF(I174=C178,E177+ROUND((H174-J174),0)*I174,IF(I174=C177,E176+ROUND((H174-J174)*I174,0),IF(I174=C176,E175+ROUND((H174-J174)*I174,0),IF(I174=C175,E174+ROUND((H174-J174)*I174,0),E173+ROUND((H174-J174)*I174,0)))))","v":0},{"$f":"MIN(K178:L178)","v":0},{"$f":"ROUND(SUM(H176+I176)*M174,0)","v":0},{"$f":"SUM(H176:J176)","v":0}]
[{"$f":"B176+1","v":50001},100000,0.4,{"$f":"B176","v":50000},{"$f":"E176+(B177-B176)*C177","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B177+1","v":100001},null,0.5,100000,{"$f":"IF(J175=0,0,E177)","v":27600},0.12,0,{"$f":"H171","v":75000},{"$f":"IF(H174>H178,H174-H178,0)","v":0},{"$f":"IF(I178>0,ROUND(I178*I174,0),0)","v":0},{"$f":"I178-J178","v":0},{"$f":"IF(H176>0,ROUND(H176*L174,0),0)","v":0},{"$f":"IF(K178>L178,0,L178-K178)","v":0}]
[null,null,1991,{"$f":"C179+1","v":1992},null,"1991-92"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C179","v":1991},{"$f":"D179","v":1992}]
[0,22000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!F179,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H182,A182:C186,3)","v":0},{"$f":"INDEX(D182:D186,MATCH(I182,C182:C186,0))","v":0},{"$f":"INDEX(E182:E186,MATCH(I182,C182:C186,0))","v":0},{"$f":"IF(H182>H186,VLOOKUP(H182,A182:F186,6),0)","v":0},{"$f":"VLOOKUP(H182,A182:G186,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B182,IF($E$3=\"Female\",B189,IF($E$3=\"Senior Citizen\",B196,B203)))","v":22000},0]
[{"$f":"B182+1","v":22001},30000,0.2,{"$f":"B182","v":22000},{"$f":"(B183-B182)*C183","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O182+1","v":22001},30000,0.2]
[{"$f":"B183+1","v":30001},50000,0.3,{"$f":"B183","v":30000},{"$f":"E183+(B184-B183)*C184","v":7600},0,0,{"$f":"IF(I182=C186,E185+ROUND((H182-J182),0)*I182,IF(I182=C185,E184+ROUND((H182-J182)*I182,0),IF(I182=C184,E183+ROUND((H182-J182)*I182,0),IF(I182=C183,E182+ROUND((H182-J182)*I182,0),E181+ROUND((H182-J182)*I182,0)))))","v":0},{"$f":"MIN(K186:L186)","v":0},{"$f":"ROUND(SUM(H184+I184)*M182,0)","v":0},{"$f":"SUM(H184:J184)","v":0},null,null,{"$f":"O183+1","v":30001},50000,0.3]
[{"$f":"B184+1","v":50001},100000,0.4,{"$f":"B184","v":50000},{"$f":"E184+(B185-B184)*C185","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O184+1","v":50001},100000,0.4]
[{"$f":"B185+1","v":100001},null,0.5,100000,{"$f":"IF(J183=0,0,E185)","v":27600},0.12,0,100000,{"$f":"IF(H182>H186,H182-H186,0)","v":0},{"$f":"IF(I186>0,ROUND(I186*I182,0),0)","v":0},{"$f":"I186-J186","v":0},{"$f":"IF(H184>0,ROUND(H184*L182,0),0)","v":0},{"$f":"IF(K186>L186,0,L186-K186)","v":0},{"$f":"O185+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H184,IF($E$3=\"Female\",H191,IF($E$3=\"Senior Citizen\",H198,H205)))","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I184,IF($E$3=\"Female\",I191,IF($E$3=\"Senior Citizen\",I198,I205)))","v":0}]
[0,22000,0,0,0,0,0,{"$f":"H182","v":0},{"$f":"VLOOKUP(H189,A189:C193,3)","v":0},{"$f":"INDEX(D189:D193,MATCH(I189,C189:C193,0))","v":0},{"$f":"INDEX(E189:E193,MATCH(I189,C189:C193,0))","v":0},{"$f":"IF(H189>H193,VLOOKUP(H189,A189:F193,6),0)","v":0},{"$f":"VLOOKUP(H189,A189:G193,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J184,IF($E$3=\"Female\",J191,IF($E$3=\"Senior Citizen\",J198,J205)))","v":0}]
[{"$f":"B189+1","v":22001},30000,0.2,{"$f":"B189","v":22000},{"$f":"(B190-B189)*C190","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K184,IF($E$3=\"Female\",K191,IF($E$3=\"Senior Citizen\",K198,K205)))","v":0}]
[{"$f":"B190+1","v":30001},50000,0.3,{"$f":"B190","v":30000},{"$f":"E190+(B191-B190)*C191","v":7600},0,0,{"$f":"IF(I189=C193,E192+ROUND((H189-J189),0)*I189,IF(I189=C192,E191+ROUND((H189-J189)*I189,0),IF(I189=C191,E190+ROUND((H189-J189)*I189,0),IF(I189=C190,E189+ROUND((H189-J189)*I189,0),E188+ROUND((H189-J189)*I189,0)))))","v":0},{"$f":"MIN(K193:L193)","v":0},{"$f":"ROUND(SUM(H191+I191)*M189,0)","v":0},{"$f":"SUM(H191:J191)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A181,IF($E$3=\"Female\",A188,IF($E$3=\"Senior Citizen\",A195,A202)))","v":"Not defined"}]
[{"$f":"B191+1","v":50001},100000,0.4,{"$f":"B191","v":50000},{"$f":"E191+(B192-B191)*C192","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M186,IF($E$3=\"Female\",M193,IF($E$3=\"Senior Citizen\",M200,M207)))","v":0}]
[{"$f":"B192+1","v":100001},null,0.5,100000,{"$f":"IF(J190=0,0,E192)","v":27600},0.12,0,{"$f":"H186","v":100000},{"$f":"IF(H189>H193,H189-H193,0)","v":0},{"$f":"IF(I193>0,ROUND(I193*I189,0),0)","v":0},{"$f":"I193-J193","v":0},{"$f":"IF(H191>0,ROUND(H191*L189,0),0)","v":0},{"$f":"IF(K193>L193,0,L193-K193)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K184,IF($E$3=\"Female\",K191,IF($E$3=\"Senior Citizen\",K198,K205)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H182","v":0},{"$f":"VLOOKUP(H196,A196:C200,3)","v":0},{"$f":"INDEX(D196:D200,MATCH(I196,C196:C200,0))","v":0},{"$f":"INDEX(E196:E200,MATCH(I196,C196:C200,0))","v":0},{"$f":"IF(H196>H200,VLOOKUP(H196,A196:F200,6),0)","v":0},{"$f":"VLOOKUP(H196,A196:G200,7)","v":0}]
[{"$f":"B196+1","v":22001},30000,0.2,{"$f":"B196","v":22000},{"$f":"(B197-B196)*C197","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B197+1","v":30001},50000,0.3,{"$f":"B197","v":30000},{"$f":"E197+(B198-B197)*C198","v":7600},0,0,{"$f":"IF(I196=C200,E199+ROUND((H196-J196),0)*I196,IF(I196=C199,E198+ROUND((H196-J196)*I196,0),IF(I196=C198,E197+ROUND((H196-J196)*I196,0),IF(I196=C197,E196+ROUND((H196-J196)*I196,0),E195+ROUND((H196-J196)*I196,0)))))","v":0},{"$f":"MIN(K200:L200)","v":0},{"$f":"ROUND(SUM(H198+I198)*M196,0)","v":0},{"$f":"SUM(H198:J198)","v":0}]
[{"$f":"B198+1","v":50001},100000,0.4,{"$f":"B198","v":50000},{"$f":"E198+(B199-B198)*C199","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B199+1","v":100001},null,0.5,100000,{"$f":"IF(J197=0,0,E199)","v":27600},0.12,0,{"$f":"H193","v":100000},{"$f":"IF(H196>H200,H196-H200,0)","v":0},{"$f":"IF(I200>0,ROUND(I200*I196,0),0)","v":0},{"$f":"I200-J200","v":0},{"$f":"IF(H198>0,ROUND(H198*L196,0),0)","v":0},{"$f":"IF(K200>L200,0,L200-K200)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H182","v":0},{"$f":"VLOOKUP(H203,A203:C207,3)","v":0},{"$f":"INDEX(D203:D207,MATCH(I203,C203:C207,0))","v":0},{"$f":"INDEX(E203:E207,MATCH(I203,C203:C207,0))","v":0},{"$f":"IF(H203>H207,VLOOKUP(H203,A203:F207,6),0)","v":0},{"$f":"VLOOKUP(H203,A203:G207,7)","v":0}]
[{"$f":"B203+1","v":22001},30000,0.2,{"$f":"B203","v":22000},{"$f":"(B204-B203)*C204","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B204+1","v":30001},50000,0.3,{"$f":"B204","v":30000},{"$f":"E204+(B205-B204)*C205","v":7600},0,0,{"$f":"IF(I203=C207,E206+ROUND((H203-J203),0)*I203,IF(I203=C206,E205+ROUND((H203-J203)*I203,0),IF(I203=C205,E204+ROUND((H203-J203)*I203,0),IF(I203=C204,E203+ROUND((H203-J203)*I203,0),E202+ROUND((H203-J203)*I203,0)))))","v":0},{"$f":"MIN(K207:L207)","v":0},{"$f":"ROUND(SUM(H205+I205)*M203,0)","v":0},{"$f":"SUM(H205:J205)","v":0}]
[{"$f":"B205+1","v":50001},100000,0.4,{"$f":"B205","v":50000},{"$f":"E205+(B206-B205)*C206","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B206+1","v":100001},null,0.5,100000,{"$f":"IF(J204=0,0,E206)","v":27600},0.12,0,{"$f":"H200","v":100000},{"$f":"IF(H203>H207,H203-H207,0)","v":0},{"$f":"IF(I207>0,ROUND(I207*I203,0),0)","v":0},{"$f":"I207-J207","v":0},{"$f":"IF(H205>0,ROUND(H205*L203,0),0)","v":0},{"$f":"IF(K207>L207,0,L207-K207)","v":0}]
[null,null,1992,{"$f":"C208+1","v":1993},null,"1992-93"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C208","v":1992},{"$f":"D208","v":1993}]
[0,28000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!F208,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H211,A211:C215,3)","v":0},{"$f":"INDEX(D211:D215,MATCH(I211,C211:C215,0))","v":0},{"$f":"INDEX(E211:E215,MATCH(I211,C211:C215,0))","v":0},{"$f":"IF(H211>H215,VLOOKUP(H211,A211:F215,6),0)","v":0},{"$f":"VLOOKUP(H211,A211:G215,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B211,IF($E$3=\"Female\",B218,IF($E$3=\"Senior Citizen\",B225,B232)))","v":28000},0]
[{"$f":"B211+1","v":28001},50000,0.2,{"$f":"B211","v":28000},{"$f":"(B212-B211)*C212","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O211+1","v":28001},50000,0.2]
[{"$f":"B212+1","v":50001},100000,0.3,{"$f":"B212","v":50000},{"$f":"E212+(B213-B212)*C213","v":19400},0,0,{"$f":"IF(I211=C215,E214+ROUND((H211-J211),0)*I211,IF(I211=C214,E213+ROUND((H211-J211)*I211,0),IF(I211=C213,E212+ROUND((H211-J211)*I211,0),IF(I211=C212,E211+ROUND((H211-J211)*I211,0),E210+ROUND((H211-J211)*I211,0)))))","v":0},{"$f":"MIN(K215:L215)","v":0},{"$f":"ROUND(SUM(H213+I213)*M211,0)","v":0},{"$f":"SUM(H213:J213)","v":0},null,null,{"$f":"O212+1","v":50001},100000,0.3]
[{"$f":"B213+1","v":100001},null,0.4,{"$f":"B213","v":100000},{"$f":"IF(J211=0,0,E213)","v":0},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O213+1","v":100001},0,0.4]
["Surcharge Limit",null,null,100000,null,0.12,0,100000,{"$f":"IF(H211>H215,H211-H215,0)","v":0},{"$f":"IF(I215>0,ROUND(I215*I211,0),0)","v":0},{"$f":"I215-J215","v":0},{"$f":"IF(H213>0,ROUND(H213*L211,0),0)","v":0},{"$f":"IF(K215>L215,0,L215-K215)","v":0},{"$f":"O214+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H213,IF($E$3=\"Female\",H220,IF($E$3=\"Senior Citizen\",H227,H234)))","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I213,IF($E$3=\"Female\",I220,IF($E$3=\"Senior Citizen\",I227,I234)))","v":0}]
[0,28000,0,0,0,0,0,{"$f":"H211","v":0},{"$f":"VLOOKUP(H218,A218:C222,3)","v":0},{"$f":"INDEX(D218:D222,MATCH(I218,C218:C222,0))","v":0},{"$f":"INDEX(E218:E222,MATCH(I218,C218:C222,0))","v":0},{"$f":"IF(H218>H222,VLOOKUP(H218,A218:F222,6),0)","v":0},{"$f":"VLOOKUP(H218,A218:G222,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J213,IF($E$3=\"Female\",J220,IF($E$3=\"Senior Citizen\",J227,J234)))","v":0}]
[{"$f":"B218+1","v":28001},50000,0.2,{"$f":"B218","v":28000},{"$f":"(B219-B218)*C219","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K213,IF($E$3=\"Female\",K220,IF($E$3=\"Senior Citizen\",K227,K234)))","v":0}]
[{"$f":"B219+1","v":50001},100000,0.3,{"$f":"B219","v":50000},{"$f":"E219+(B220-B219)*C220","v":19400},0,0,{"$f":"IF(I218=C222,E221+ROUND((H218-J218),0)*I218,IF(I218=C221,E220+ROUND((H218-J218)*I218,0),IF(I218=C220,E219+ROUND((H218-J218)*I218,0),IF(I218=C219,E218+ROUND((H218-J218)*I218,0),E217+ROUND((H218-J218)*I218,0)))))","v":0},{"$f":"MIN(K222:L222)","v":0},{"$f":"ROUND(SUM(H220+I220)*M218,0)","v":0},{"$f":"SUM(H220:J220)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A210,IF($E$3=\"Female\",A217,IF($E$3=\"Senior Citizen\",A224,A231)))","v":"Not defined"}]
[{"$f":"B220+1","v":100001},null,0.4,{"$f":"B220","v":100000},{"$f":"IF(J218=0,0,E220)","v":0},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M215,IF($E$3=\"Female\",M222,IF($E$3=\"Senior Citizen\",M229,M236)))","v":0}]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H215","v":100000},{"$f":"IF(H218>H222,H218-H222,0)","v":0},{"$f":"IF(I222>0,ROUND(I222*I218,0),0)","v":0},{"$f":"I222-J222","v":0},{"$f":"IF(H220>0,ROUND(H220*L218,0),0)","v":0},{"$f":"IF(K222>L222,0,L222-K222)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K213,IF($E$3=\"Female\",K220,IF($E$3=\"Senior Citizen\",K227,K234)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,28000,0,0,0,0,0,{"$f":"H211","v":0},{"$f":"VLOOKUP(H225,A225:C229,3)","v":0},{"$f":"INDEX(D225:D229,MATCH(I225,C225:C229,0))","v":0},{"$f":"INDEX(E225:E229,MATCH(I225,C225:C229,0))","v":0},{"$f":"IF(H225>H229,VLOOKUP(H225,A225:F229,6),0)","v":0},{"$f":"VLOOKUP(H225,A225:G229,7)","v":0}]
[{"$f":"B225+1","v":28001},50000,0.2,{"$f":"B225","v":28000},{"$f":"(B226-B225)*C226","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B226+1","v":50001},100000,0.3,{"$f":"B226","v":50000},{"$f":"E226+(B227-B226)*C227","v":19400},0,0,{"$f":"IF(I225=C229,E228+ROUND((H225-J225),0)*I225,IF(I225=C228,E227+ROUND((H225-J225)*I225,0),IF(I225=C227,E226+ROUND((H225-J225)*I225,0),IF(I225=C226,E225+ROUND((H225-J225)*I225,0),E224+ROUND((H225-J225)*I225,0)))))","v":0},{"$f":"MIN(K229:L229)","v":0},{"$f":"ROUND(SUM(H227+I227)*M225,0)","v":0},{"$f":"SUM(H227:J227)","v":0}]
[{"$f":"B227+1","v":100001},null,0.4,{"$f":"B227","v":100000},{"$f":"IF(J225=0,0,E227)","v":0},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H222","v":100000},{"$f":"IF(H225>H229,H225-H229,0)","v":0},{"$f":"IF(I229>0,ROUND(I229*I225,0),0)","v":0},{"$f":"I229-J229","v":0},{"$f":"IF(H227>0,ROUND(H227*L225,0),0)","v":0},{"$f":"IF(K229>L229,0,L229-K229)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,28000,0,0,0,0,0,{"$f":"H211","v":0},{"$f":"VLOOKUP(H232,A232:C236,3)","v":0},{"$f":"INDEX(D232:D236,MATCH(I232,C232:C236,0))","v":0},{"$f":"INDEX(E232:E236,MATCH(I232,C232:C236,0))","v":0},{"$f":"IF(H232>H236,VLOOKUP(H232,A232:F236,6),0)","v":0},{"$f":"VLOOKUP(H232,A232:G236,7)","v":0}]
[{"$f":"B232+1","v":28001},50000,0.2,{"$f":"B232","v":28000},{"$f":"(B233-B232)*C233","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B233+1","v":50001},100000,0.3,{"$f":"B233","v":50000},{"$f":"E233+(B234-B233)*C234","v":19400},0,0,{"$f":"IF(I232=C236,E235+ROUND((H232-J232),0)*I232,IF(I232=C235,E234+ROUND((H232-J232)*I232,0),IF(I232=C234,E233+ROUND((H232-J232)*I232,0),IF(I232=C233,E232+ROUND((H232-J232)*I232,0),E231+ROUND((H232-J232)*I232,0)))))","v":0},{"$f":"MIN(K236:L236)","v":0},{"$f":"ROUND(SUM(H234+I234)*M232,0)","v":0},{"$f":"SUM(H234:J234)","v":0}]
[{"$f":"B234+1","v":100001},null,0.4,{"$f":"B234","v":100000},{"$f":"IF(J232=0,0,E234)","v":0},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H229","v":100000},{"$f":"IF(H232>H236,H232-H236,0)","v":0},{"$f":"IF(I236>0,ROUND(I236*I232,0),0)","v":0},{"$f":"I236-J236","v":0},{"$f":"IF(H234>0,ROUND(H234*L232,0),0)","v":0},{"$f":"IF(K236>L236,0,L236-K236)","v":0}]
[null,null,1993,{"$f":"C237+1","v":1994},null,"1993-94"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C237","v":1993},{"$f":"D237","v":1994}]
[0,30000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!F237,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H240,A240:C244,3)","v":0},{"$f":"INDEX(D240:D244,MATCH(I240,C240:C244,0))","v":0},{"$f":"INDEX(E240:E244,MATCH(I240,C240:C244,0))","v":0},{"$f":"IF(H240>H244,VLOOKUP(H240,A240:F244,6),0)","v":0},{"$f":"VLOOKUP(H240,A240:G244,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B240,IF($E$3=\"Female\",B247,IF($E$3=\"Senior Citizen\",B254,B261)))","v":30000},0]
[{"$f":"B240+1","v":30001},50000,0.2,{"$f":"B240","v":30000},{"$f":"(B241-B240)*C241","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O240+1","v":30001},50000,0.2]
[{"$f":"B241+1","v":50001},100000,0.3,{"$f":"B241","v":50000},{"$f":"E241+(B242-B241)*C242","v":19000},0.12,0,{"$f":"IF(I240=C244,E243+ROUND((H240-J240),0)*I240,IF(I240=C243,E242+ROUND((H240-J240)*I240,0),IF(I240=C242,E241+ROUND((H240-J240)*I240,0),IF(I240=C241,E240+ROUND((H240-J240)*I240,0),E239+ROUND((H240-J240)*I240,0)))))","v":0},{"$f":"MIN(K244:L244)","v":0},{"$f":"ROUND(SUM(H242+I242)*M240,0)","v":0},{"$f":"SUM(H242:J242)","v":0},null,null,{"$f":"O241+1","v":50001},100000,0.3]
[{"$f":"B242+1","v":100001},null,0.4,{"$f":"B242","v":100000},{"$f":"IF(J240=0,0,E242)","v":0},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O242+1","v":100001},0,0.4]
["Surcharge Limit",null,null,100000,null,null,null,100000,{"$f":"IF(H240>H244,H240-H244,0)","v":0},{"$f":"IF(I244>0,ROUND(I244*I240,0),0)","v":0},{"$f":"I244-J244","v":0},{"$f":"IF(H242>0,ROUND(H242*L240,0),0)","v":0},{"$f":"IF(K244>L244,0,L244-K244)","v":0},{"$f":"O243+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H242,IF($E$3=\"Female\",H249,IF($E$3=\"Senior Citizen\",H256,H263)))","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I242,IF($E$3=\"Female\",I249,IF($E$3=\"Senior Citizen\",I256,I263)))","v":0}]
[0,30000,0,0,0,0,0,{"$f":"H240","v":0},{"$f":"VLOOKUP(H247,A247:C251,3)","v":0},{"$f":"INDEX(D247:D251,MATCH(I247,C247:C251,0))","v":0},{"$f":"INDEX(E247:E251,MATCH(I247,C247:C251,0))","v":0},{"$f":"IF(H247>H251,VLOOKUP(H247,A247:F251,6),0)","v":0},{"$f":"VLOOKUP(H247,A247:G251,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J242,IF($E$3=\"Female\",J249,IF($E$3=\"Senior Citizen\",J256,J263)))","v":0}]
[{"$f":"B247+1","v":30001},50000,0.2,{"$f":"B247","v":30000},{"$f":"(B248-B247)*C248","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K242,IF($E$3=\"Female\",K249,IF($E$3=\"Senior Citizen\",K256,K263)))","v":0}]
[{"$f":"B248+1","v":50001},100000,0.3,{"$f":"B248","v":50000},{"$f":"E248+(B249-B248)*C249","v":19000},0.12,0,{"$f":"IF(I247=C251,E250+ROUND((H247-J247),0)*I247,IF(I247=C250,E249+ROUND((H247-J247)*I247,0),IF(I247=C249,E248+ROUND((H247-J247)*I247,0),IF(I247=C248,E247+ROUND((H247-J247)*I247,0),E246+ROUND((H247-J247)*I247,0)))))","v":0},{"$f":"MIN(K251:L251)","v":0},{"$f":"ROUND(SUM(H249+I249)*M247,0)","v":0},{"$f":"SUM(H249:J249)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A239,IF($E$3=\"Female\",A246,IF($E$3=\"Senior Citizen\",A253,A260)))","v":"Not defined"}]
[{"$f":"B249+1","v":100001},null,0.4,{"$f":"B249","v":100000},{"$f":"IF(J247=0,0,E249)","v":0},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M244,IF($E$3=\"Female\",M251,IF($E$3=\"Senior Citizen\",M258,M265)))","v":0}]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H244","v":100000},{"$f":"IF(H247>H251,H247-H251,0)","v":0},{"$f":"IF(I251>0,ROUND(I251*I247,0),0)","v":0},{"$f":"I251-J251","v":0},{"$f":"IF(H249>0,ROUND(H249*L247,0),0)","v":0},{"$f":"IF(K251>L251,0,L251-K251)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K242,IF($E$3=\"Female\",K249,IF($E$3=\"Senior Citizen\",K256,K263)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,30000,0,0,0,0,0,{"$f":"H240","v":0},{"$f":"VLOOKUP(H254,A254:C258,3)","v":0},{"$f":"INDEX(D254:D258,MATCH(I254,C254:C258,0))","v":0},{"$f":"INDEX(E254:E258,MATCH(I254,C254:C258,0))","v":0},{"$f":"IF(H254>H258,VLOOKUP(H254,A254:F258,6),0)","v":0},{"$f":"VLOOKUP(H254,A254:G258,7)","v":0}]
[{"$f":"B254+1","v":30001},50000,0.2,{"$f":"B254","v":30000},{"$f":"(B255-B254)*C255","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B255+1","v":50001},100000,0.3,{"$f":"B255","v":50000},{"$f":"E255+(B256-B255)*C256","v":19000},0.12,0,{"$f":"IF(I254=C258,E257+ROUND((H254-J254),0)*I254,IF(I254=C257,E256+ROUND((H254-J254)*I254,0),IF(I254=C256,E255+ROUND((H254-J254)*I254,0),IF(I254=C255,E254+ROUND((H254-J254)*I254,0),E253+ROUND((H254-J254)*I254,0)))))","v":0},{"$f":"MIN(K258:L258)","v":0},{"$f":"ROUND(SUM(H256+I256)*M254,0)","v":0},{"$f":"SUM(H256:J256)","v":0}]
[{"$f":"B256+1","v":100001},null,0.4,{"$f":"B256","v":100000},{"$f":"IF(J254=0,0,E256)","v":0},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H251","v":100000},{"$f":"IF(H254>H258,H254-H258,0)","v":0},{"$f":"IF(I258>0,ROUND(I258*I254,0),0)","v":0},{"$f":"I258-J258","v":0},{"$f":"IF(H256>0,ROUND(H256*L254,0),0)","v":0},{"$f":"IF(K258>L258,0,L258-K258)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,30000,0,0,0,0,0,{"$f":"H240","v":0},{"$f":"VLOOKUP(H261,A261:C265,3)","v":0},{"$f":"INDEX(D261:D265,MATCH(I261,C261:C265,0))","v":0},{"$f":"INDEX(E261:E265,MATCH(I261,C261:C265,0))","v":0},{"$f":"IF(H261>H265,VLOOKUP(H261,A261:F265,6),0)","v":0},{"$f":"VLOOKUP(H261,A261:G265,7)","v":0}]
[{"$f":"B261+1","v":30001},50000,0.2,{"$f":"B261","v":30000},{"$f":"(B262-B261)*C262","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B262+1","v":50001},100000,0.3,{"$f":"B262","v":50000},{"$f":"E262+(B263-B262)*C263","v":19000},0.12,0,{"$f":"IF(I261=C265,E264+ROUND((H261-J261),0)*I261,IF(I261=C264,E263+ROUND((H261-J261)*I261,0),IF(I261=C263,E262+ROUND((H261-J261)*I261,0),IF(I261=C262,E261+ROUND((H261-J261)*I261,0),E260+ROUND((H261-J261)*I261,0)))))","v":0},{"$f":"MIN(K265:L265)","v":0},{"$f":"ROUND(SUM(H263+I263)*M261,0)","v":0},{"$f":"SUM(H263:J263)","v":0}]
[{"$f":"B263+1","v":100001},null,0.4,{"$f":"B263","v":100000},{"$f":"IF(J261=0,0,E263)","v":0},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H258","v":100000},{"$f":"IF(H261>H265,H261-H265,0)","v":0},{"$f":"IF(I265>0,ROUND(I265*I261,0),0)","v":0},{"$f":"I265-J265","v":0},{"$f":"IF(H263>0,ROUND(H263*L261,0),0)","v":0},{"$f":"IF(K265>L265,0,L265-K265)","v":0}]
[null,null,1994,{"$f":"C266+1","v":1995},null,"1994-95"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C266","v":1994},{"$f":"D266","v":1995}]
[0,35000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!F266,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H269,A269:C273,3)","v":0},{"$f":"INDEX(D269:D273,MATCH(I269,C269:C273,0))","v":0},{"$f":"INDEX(E269:E273,MATCH(I269,C269:C273,0))","v":0},{"$f":"IF(H269>H273,VLOOKUP(H269,A269:F273,6),0)","v":0},{"$f":"VLOOKUP(H269,A269:G273,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B269,IF($E$3=\"Female\",B276,IF($E$3=\"Senior Citizen\",B283,B290)))","v":35000},0]
[{"$f":"B269+1","v":35001},60000,0.2,{"$f":"B269","v":35000},{"$f":"(B270-B269)*C270","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O269+1","v":35001},60000,0.2]
[{"$f":"B270+1","v":60001},120000,0.3,{"$f":"B270","v":60000},{"$f":"E270+(B271-B270)*C271","v":23000},0,0,{"$f":"IF(I269=C273,E272+ROUND((H269-J269),0)*I269,IF(I269=C272,E271+ROUND((H269-J269)*I269,0),IF(I269=C271,E270+ROUND((H269-J269)*I269,0),IF(I269=C270,E269+ROUND((H269-J269)*I269,0),E268+ROUND((H269-J269)*I269,0)))))","v":0},{"$f":"MIN(K273:L273)","v":0},{"$f":"ROUND(SUM(H271+I271)*M269,0)","v":0},{"$f":"SUM(H271:J271)","v":0},null,null,{"$f":"O270+1","v":60001},120000,0.3]
[{"$f":"B271+1","v":120001},null,0.4,{"$f":"B271","v":120000},{"$f":"IF(J269=0,0,E271)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O271+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H269>H273,H269-H273,0)","v":0},{"$f":"IF(I273>0,ROUND(I273*I269,0),0)","v":0},{"$f":"I273-J273","v":0},{"$f":"IF(H271>0,ROUND(H271*L269,0),0)","v":0},{"$f":"IF(K273>L273,0,L273-K273)","v":0},{"$f":"O272+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H271,IF($E$3=\"Female\",H278,IF($E$3=\"Senior Citizen\",H285,H292)))","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I271,IF($E$3=\"Female\",I278,IF($E$3=\"Senior Citizen\",I285,I292)))","v":0}]
[0,35000,0,0,0,0,0,{"$f":"H269","v":0},{"$f":"VLOOKUP(H276,A276:C280,3)","v":0},{"$f":"INDEX(D276:D280,MATCH(I276,C276:C280,0))","v":0},{"$f":"INDEX(E276:E280,MATCH(I276,C276:C280,0))","v":0},{"$f":"IF(H276>H280,VLOOKUP(H276,A276:F280,6),0)","v":0},{"$f":"VLOOKUP(H276,A276:G280,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J271,IF($E$3=\"Female\",J278,IF($E$3=\"Senior Citizen\",J285,J292)))","v":0}]
[{"$f":"B276+1","v":35001},60000,0.2,{"$f":"B276","v":35000},{"$f":"(B277-B276)*C277","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K271,IF($E$3=\"Female\",K278,IF($E$3=\"Senior Citizen\",K285,K292)))","v":0}]
[{"$f":"B277+1","v":60001},120000,0.3,{"$f":"B277","v":60000},{"$f":"E277+(B278-B277)*C278","v":23000},0,0,{"$f":"IF(I276=C280,E279+ROUND((H276-J276),0)*I276,IF(I276=C279,E278+ROUND((H276-J276)*I276,0),IF(I276=C278,E277+ROUND((H276-J276)*I276,0),IF(I276=C277,E276+ROUND((H276-J276)*I276,0),E275+ROUND((H276-J276)*I276,0)))))","v":0},{"$f":"MIN(K280:L280)","v":0},{"$f":"ROUND(SUM(H278+I278)*M276,0)","v":0},{"$f":"SUM(H278:J278)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A268,IF($E$3=\"Female\",A275,IF($E$3=\"Senior Citizen\",A282,A289)))","v":"Not defined"}]
[{"$f":"B278+1","v":120001},null,0.4,{"$f":"B278","v":120000},{"$f":"IF(J276=0,0,E278)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M273,IF($E$3=\"Female\",M280,IF($E$3=\"Senior Citizen\",M287,M294)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H273","v":0},{"$f":"IF(H276>H280,H276-H280,0)","v":0},{"$f":"IF(I280>0,ROUND(I280*I276,0),0)","v":0},{"$f":"I280-J280","v":0},{"$f":"IF(H278>0,ROUND(H278*L276,0),0)","v":0},{"$f":"IF(K280>L280,0,L280-K280)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K271,IF($E$3=\"Female\",K278,IF($E$3=\"Senior Citizen\",K285,K292)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,35000,0,0,0,0,0,{"$f":"H269","v":0},{"$f":"VLOOKUP(H283,A283:C287,3)","v":0},{"$f":"INDEX(D283:D287,MATCH(I283,C283:C287,0))","v":0},{"$f":"INDEX(E283:E287,MATCH(I283,C283:C287,0))","v":0},{"$f":"IF(H283>H287,VLOOKUP(H283,A283:F287,6),0)","v":0},{"$f":"VLOOKUP(H283,A283:G287,7)","v":0}]
[{"$f":"B283+1","v":35001},60000,0.2,{"$f":"B283","v":35000},{"$f":"(B284-B283)*C284","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B284+1","v":60001},120000,0.3,{"$f":"B284","v":60000},{"$f":"E284+(B285-B284)*C285","v":23000},0,0,{"$f":"IF(I283=C287,E286+ROUND((H283-J283),0)*I283,IF(I283=C286,E285+ROUND((H283-J283)*I283,0),IF(I283=C285,E284+ROUND((H283-J283)*I283,0),IF(I283=C284,E283+ROUND((H283-J283)*I283,0),E282+ROUND((H283-J283)*I283,0)))))","v":0},{"$f":"MIN(K287:L287)","v":0},{"$f":"ROUND(SUM(H285+I285)*M283,0)","v":0},{"$f":"SUM(H285:J285)","v":0}]
[{"$f":"B285+1","v":120001},null,0.4,{"$f":"B285","v":120000},{"$f":"IF(J283=0,0,E285)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H280","v":0},{"$f":"IF(H283>H287,H283-H287,0)","v":0},{"$f":"IF(I287>0,ROUND(I287*I283,0),0)","v":0},{"$f":"I287-J287","v":0},{"$f":"IF(H285>0,ROUND(H285*L283,0),0)","v":0},{"$f":"IF(K287>L287,0,L287-K287)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,35000,0,0,0,0,0,{"$f":"H269","v":0},{"$f":"VLOOKUP(H290,A290:C294,3)","v":0},{"$f":"INDEX(D290:D294,MATCH(I290,C290:C294,0))","v":0},{"$f":"INDEX(E290:E294,MATCH(I290,C290:C294,0))","v":0},{"$f":"IF(H290>H294,VLOOKUP(H290,A290:F294,6),0)","v":0},{"$f":"VLOOKUP(H290,A290:G294,7)","v":0}]
[{"$f":"B290+1","v":35001},60000,0.2,{"$f":"B290","v":35000},{"$f":"(B291-B290)*C291","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B291+1","v":60001},120000,0.3,{"$f":"B291","v":60000},{"$f":"E291+(B292-B291)*C292","v":23000},0,0,{"$f":"IF(I290=C294,E293+ROUND((H290-J290),0)*I290,IF(I290=C293,E292+ROUND((H290-J290)*I290,0),IF(I290=C292,E291+ROUND((H290-J290)*I290,0),IF(I290=C291,E290+ROUND((H290-J290)*I290,0),E289+ROUND((H290-J290)*I290,0)))))","v":0},{"$f":"MIN(K294:L294)","v":0},{"$f":"ROUND(SUM(H292+I292)*M290,0)","v":0},{"$f":"SUM(H292:J292)","v":0}]
[{"$f":"B292+1","v":120001},null,0.4,{"$f":"B292","v":120000},{"$f":"IF(J290=0,0,E292)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H287","v":0},{"$f":"IF(H290>H294,H290-H294,0)","v":0},{"$f":"IF(I294>0,ROUND(I294*I290,0),0)","v":0},{"$f":"I294-J294","v":0},{"$f":"IF(H292>0,ROUND(H292*L290,0),0)","v":0},{"$f":"IF(K294>L294,0,L294-K294)","v":0}]
[null,null,1995,{"$f":"C295+1","v":1996},null,"1995-96"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C295","v":1995},{"$f":"D295","v":1996}]
[0,40000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!F295,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H298,A298:C302,3)","v":0},{"$f":"INDEX(D298:D302,MATCH(I298,C298:C302,0))","v":0},{"$f":"INDEX(E298:E302,MATCH(I298,C298:C302,0))","v":0},{"$f":"IF(H298>H302,VLOOKUP(H298,A298:F302,6),0)","v":0},{"$f":"VLOOKUP(H298,A298:G302,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B298,IF($E$3=\"Female\",B305,IF($E$3=\"Senior Citizen\",B312,B319)))","v":40000},0]
[{"$f":"B298+1","v":40001},60000,0.2,{"$f":"B298","v":40000},{"$f":"(B299-B298)*C299","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O298+1","v":40001},60000,0.2]
[{"$f":"B299+1","v":60001},120000,0.3,{"$f":"B299","v":60000},{"$f":"E299+(B300-B299)*C300","v":22000},0,0,{"$f":"IF(I298=C302,E301+ROUND((H298-J298),0)*I298,IF(I298=C301,E300+ROUND((H298-J298)*I298,0),IF(I298=C300,E299+ROUND((H298-J298)*I298,0),IF(I298=C299,E298+ROUND((H298-J298)*I298,0),E297+ROUND((H298-J298)*I298,0)))))","v":0},{"$f":"MIN(K302:L302)","v":0},{"$f":"ROUND(SUM(H300+I300)*M298,0)","v":0},{"$f":"SUM(H300:J300)","v":0},null,null,{"$f":"O299+1","v":60001},120000,0.3]
[{"$f":"B300+1","v":120001},null,0.4,{"$f":"B300","v":120000},{"$f":"IF(J298=0,0,E300)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O300+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H298>H302,H298-H302,0)","v":0},{"$f":"IF(I302>0,ROUND(I302*I298,0),0)","v":0},{"$f":"I302-J302","v":0},{"$f":"IF(H300>0,ROUND(H300*L298,0),0)","v":0},{"$f":"IF(K302>L302,0,L302-K302)","v":0},{"$f":"O301+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H300,IF($E$3=\"Female\",H307,IF($E$3=\"Senior Citizen\",H314,H321)))","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I300,IF($E$3=\"Female\",I307,IF($E$3=\"Senior Citizen\",I314,I321)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H298","v":0},{"$f":"VLOOKUP(H305,A305:C309,3)","v":0},{"$f":"INDEX(D305:D309,MATCH(I305,C305:C309,0))","v":0},{"$f":"INDEX(E305:E309,MATCH(I305,C305:C309,0))","v":0},{"$f":"IF(H305>H309,VLOOKUP(H305,A305:F309,6),0)","v":0},{"$f":"VLOOKUP(H305,A305:G309,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J300,IF($E$3=\"Female\",J307,IF($E$3=\"Senior Citizen\",J314,J321)))","v":0}]
[{"$f":"B305+1","v":40001},60000,0.2,{"$f":"B305","v":40000},{"$f":"(B306-B305)*C306","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K300,IF($E$3=\"Female\",K307,IF($E$3=\"Senior Citizen\",K314,K321)))","v":0}]
[{"$f":"B306+1","v":60001},120000,0.3,{"$f":"B306","v":60000},{"$f":"E306+(B307-B306)*C307","v":22000},0,0,{"$f":"IF(I305=C309,E308+ROUND((H305-J305),0)*I305,IF(I305=C308,E307+ROUND((H305-J305)*I305,0),IF(I305=C307,E306+ROUND((H305-J305)*I305,0),IF(I305=C306,E305+ROUND((H305-J305)*I305,0),E304+ROUND((H305-J305)*I305,0)))))","v":0},{"$f":"MIN(K309:L309)","v":0},{"$f":"ROUND(SUM(H307+I307)*M305,0)","v":0},{"$f":"SUM(H307:J307)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A297,IF($E$3=\"Female\",A304,IF($E$3=\"Senior Citizen\",A311,A318)))","v":"Not defined"}]
[{"$f":"B307+1","v":120001},null,0.4,{"$f":"B307","v":120000},{"$f":"IF(J305=0,0,E307)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M302,IF($E$3=\"Female\",M309,IF($E$3=\"Senior Citizen\",M316,M323)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H302","v":0},{"$f":"IF(H305>H309,H305-H309,0)","v":0},{"$f":"IF(I309>0,ROUND(I309*I305,0),0)","v":0},{"$f":"I309-J309","v":0},{"$f":"IF(H307>0,ROUND(H307*L305,0),0)","v":0},{"$f":"IF(K309>L309,0,L309-K309)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K300,IF($E$3=\"Female\",K307,IF($E$3=\"Senior Citizen\",K314,K321)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H298","v":0},{"$f":"VLOOKUP(H312,A312:C316,3)","v":0},{"$f":"INDEX(D312:D316,MATCH(I312,C312:C316,0))","v":0},{"$f":"INDEX(E312:E316,MATCH(I312,C312:C316,0))","v":0},{"$f":"IF(H312>H316,VLOOKUP(H312,A312:F316,6),0)","v":0},{"$f":"VLOOKUP(H312,A312:G316,7)","v":0}]
[{"$f":"B312+1","v":40001},60000,0.2,{"$f":"B312","v":40000},{"$f":"(B313-B312)*C313","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B313+1","v":60001},120000,0.3,{"$f":"B313","v":60000},{"$f":"E313+(B314-B313)*C314","v":22000},0,0,{"$f":"IF(I312=C316,E315+ROUND((H312-J312),0)*I312,IF(I312=C315,E314+ROUND((H312-J312)*I312,0),IF(I312=C314,E313+ROUND((H312-J312)*I312,0),IF(I312=C313,E312+ROUND((H312-J312)*I312,0),E311+ROUND((H312-J312)*I312,0)))))","v":0},{"$f":"MIN(K316:L316)","v":0},{"$f":"ROUND(SUM(H314+I314)*M312,0)","v":0},{"$f":"SUM(H314:J314)","v":0}]
[{"$f":"B314+1","v":120001},null,0.4,{"$f":"B314","v":120000},{"$f":"IF(J312=0,0,E314)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H309","v":0},{"$f":"IF(H312>H316,H312-H316,0)","v":0},{"$f":"IF(I316>0,ROUND(I316*I312,0),0)","v":0},{"$f":"I316-J316","v":0},{"$f":"IF(H314>0,ROUND(H314*L312,0),0)","v":0},{"$f":"IF(K316>L316,0,L316-K316)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H298","v":0},{"$f":"VLOOKUP(H319,A319:C323,3)","v":0},{"$f":"INDEX(D319:D323,MATCH(I319,C319:C323,0))","v":0},{"$f":"INDEX(E319:E323,MATCH(I319,C319:C323,0))","v":0},{"$f":"IF(H319>H323,VLOOKUP(H319,A319:F323,6),0)","v":0},{"$f":"VLOOKUP(H319,A319:G323,7)","v":0}]
[{"$f":"B319+1","v":40001},60000,0.2,{"$f":"B319","v":40000},{"$f":"(B320-B319)*C320","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B320+1","v":60001},120000,0.3,{"$f":"B320","v":60000},{"$f":"E320+(B321-B320)*C321","v":22000},0,0,{"$f":"IF(I319=C323,E322+ROUND((H319-J319),0)*I319,IF(I319=C322,E321+ROUND((H319-J319)*I319,0),IF(I319=C321,E320+ROUND((H319-J319)*I319,0),IF(I319=C320,E319+ROUND((H319-J319)*I319,0),E318+ROUND((H319-J319)*I319,0)))))","v":0},{"$f":"MIN(K323:L323)","v":0},{"$f":"ROUND(SUM(H321+I321)*M319,0)","v":0},{"$f":"SUM(H321:J321)","v":0}]
[{"$f":"B321+1","v":120001},null,0.4,{"$f":"B321","v":120000},{"$f":"IF(J319=0,0,E321)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H316","v":0},{"$f":"IF(H319>H323,H319-H323,0)","v":0},{"$f":"IF(I323>0,ROUND(I323*I319,0),0)","v":0},{"$f":"I323-J323","v":0},{"$f":"IF(H321>0,ROUND(H321*L319,0),0)","v":0},{"$f":"IF(K323>L323,0,L323-K323)","v":0}]
[null,null,1996,{"$f":"C324+1","v":1997},null,"1996-97"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C324","v":1996},{"$f":"D324","v":1997}]
[0,40000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!F324,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H327,A327:C331,3)","v":0},{"$f":"INDEX(D327:D331,MATCH(I327,C327:C331,0))","v":0},{"$f":"INDEX(E327:E331,MATCH(I327,C327:C331,0))","v":0},{"$f":"IF(H327>H331,VLOOKUP(H327,A327:F331,6),0)","v":0},{"$f":"VLOOKUP(H327,A327:G331,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B327,IF($E$3=\"Female\",B334,IF($E$3=\"Senior Citizen\",B341,B348)))","v":40000},0]
[{"$f":"B327+1","v":40001},60000,0.15,{"$f":"B327","v":40000},{"$f":"(B328-B327)*C328","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O327+1","v":40001},60000,0.15]
[{"$f":"B328+1","v":60001},120000,0.3,{"$f":"B328","v":60000},{"$f":"E328+(B329-B328)*C329","v":21000},0,0,{"$f":"IF(I327=C331,E330+ROUND((H327-J327),0)*I327,IF(I327=C330,E329+ROUND((H327-J327)*I327,0),IF(I327=C329,E328+ROUND((H327-J327)*I327,0),IF(I327=C328,E327+ROUND((H327-J327)*I327,0),E326+ROUND((H327-J327)*I327,0)))))","v":0},{"$f":"MIN(K331:L331)","v":0},{"$f":"ROUND(SUM(H329+I329)*M327,0)","v":0},{"$f":"SUM(H329:J329)","v":0},null,null,{"$f":"O328+1","v":60001},120000,0.3]
[{"$f":"B329+1","v":120001},null,0.4,{"$f":"B329","v":120000},{"$f":"IF(J327=0,0,E329)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O329+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H327>H331,H327-H331,0)","v":0},{"$f":"IF(I331>0,ROUND(I331*I327,0),0)","v":0},{"$f":"I331-J331","v":0},{"$f":"IF(H329>0,ROUND(H329*L327,0),0)","v":0},{"$f":"IF(K331>L331,0,L331-K331)","v":0},{"$f":"O330+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H329,IF($E$3=\"Female\",H336,IF($E$3=\"Senior Citizen\",H343,H350)))","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I329,IF($E$3=\"Female\",I336,IF($E$3=\"Senior Citizen\",I343,I350)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H327","v":0},{"$f":"VLOOKUP(H334,A334:C338,3)","v":0},{"$f":"INDEX(D334:D338,MATCH(I334,C334:C338,0))","v":0},{"$f":"INDEX(E334:E338,MATCH(I334,C334:C338,0))","v":0},{"$f":"IF(H334>H338,VLOOKUP(H334,A334:F338,6),0)","v":0},{"$f":"VLOOKUP(H334,A334:G338,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J329,IF($E$3=\"Female\",J336,IF($E$3=\"Senior Citizen\",J343,J350)))","v":0}]
[{"$f":"B334+1","v":40001},60000,0.15,{"$f":"B334","v":40000},{"$f":"(B335-B334)*C335","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K329,IF($E$3=\"Female\",K336,IF($E$3=\"Senior Citizen\",K343,K350)))","v":0}]
[{"$f":"B335+1","v":60001},120000,0.3,{"$f":"B335","v":60000},{"$f":"E335+(B336-B335)*C336","v":21000},0,0,{"$f":"IF(I334=C338,E337+ROUND((H334-J334),0)*I334,IF(I334=C337,E336+ROUND((H334-J334)*I334,0),IF(I334=C336,E335+ROUND((H334-J334)*I334,0),IF(I334=C335,E334+ROUND((H334-J334)*I334,0),E333+ROUND((H334-J334)*I334,0)))))","v":0},{"$f":"MIN(K338:L338)","v":0},{"$f":"ROUND(SUM(H336+I336)*M334,0)","v":0},{"$f":"SUM(H336:J336)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A326,IF($E$3=\"Female\",A333,IF($E$3=\"Senior Citizen\",A340,A347)))","v":"Not defined"}]
[{"$f":"B336+1","v":120001},null,0.4,{"$f":"B336","v":120000},{"$f":"IF(J334=0,0,E336)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M331,IF($E$3=\"Female\",M338,IF($E$3=\"Senior Citizen\",M345,M352)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H331","v":0},{"$f":"IF(H334>H338,H334-H338,0)","v":0},{"$f":"IF(I338>0,ROUND(I338*I334,0),0)","v":0},{"$f":"I338-J338","v":0},{"$f":"IF(H336>0,ROUND(H336*L334,0),0)","v":0},{"$f":"IF(K338>L338,0,L338-K338)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K329,IF($E$3=\"Female\",K336,IF($E$3=\"Senior Citizen\",K343,K350)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H327","v":0},{"$f":"VLOOKUP(H341,A341:C345,3)","v":0},{"$f":"INDEX(D341:D345,MATCH(I341,C341:C345,0))","v":0},{"$f":"INDEX(E341:E345,MATCH(I341,C341:C345,0))","v":0},{"$f":"IF(H341>H345,VLOOKUP(H341,A341:F345,6),0)","v":0},{"$f":"VLOOKUP(H341,A341:G345,7)","v":0}]
[{"$f":"B341+1","v":40001},60000,0.15,{"$f":"B341","v":40000},{"$f":"(B342-B341)*C342","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B342+1","v":60001},120000,0.3,{"$f":"B342","v":60000},{"$f":"E342+(B343-B342)*C343","v":21000},0,0,{"$f":"IF(I341=C345,E344+ROUND((H341-J341),0)*I341,IF(I341=C344,E343+ROUND((H341-J341)*I341,0),IF(I341=C343,E342+ROUND((H341-J341)*I341,0),IF(I341=C342,E341+ROUND((H341-J341)*I341,0),E340+ROUND((H341-J341)*I341,0)))))","v":0},{"$f":"MIN(K345:L345)","v":0},{"$f":"ROUND(SUM(H343+I343)*M341,0)","v":0},{"$f":"SUM(H343:J343)","v":0}]
[{"$f":"B343+1","v":120001},null,0.4,{"$f":"B343","v":120000},{"$f":"IF(J341=0,0,E343)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H338","v":0},{"$f":"IF(H341>H345,H341-H345,0)","v":0},{"$f":"IF(I345>0,ROUND(I345*I341,0),0)","v":0},{"$f":"I345-J345","v":0},{"$f":"IF(H343>0,ROUND(H343*L341,0),0)","v":0},{"$f":"IF(K345>L345,0,L345-K345)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,40000,0,0,0,0,0,{"$f":"H327","v":0},{"$f":"VLOOKUP(H348,A348:C352,3)","v":0},{"$f":"INDEX(D348:D352,MATCH(I348,C348:C352,0))","v":0},{"$f":"INDEX(E348:E352,MATCH(I348,C348:C352,0))","v":0},{"$f":"IF(H348>H352,VLOOKUP(H348,A348:F352,6),0)","v":0},{"$f":"VLOOKUP(H348,A348:G352,7)","v":0}]
[{"$f":"B348+1","v":40001},60000,0.15,{"$f":"B348","v":40000},{"$f":"(B349-B348)*C349","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B349+1","v":60001},120000,0.3,{"$f":"B349","v":60000},{"$f":"E349+(B350-B349)*C350","v":21000},0,0,{"$f":"IF(I348=C352,E351+ROUND((H348-J348),0)*I348,IF(I348=C351,E350+ROUND((H348-J348)*I348,0),IF(I348=C350,E349+ROUND((H348-J348)*I348,0),IF(I348=C349,E348+ROUND((H348-J348)*I348,0),E347+ROUND((H348-J348)*I348,0)))))","v":0},{"$f":"MIN(K352:L352)","v":0},{"$f":"ROUND(SUM(H350+I350)*M348,0)","v":0},{"$f":"SUM(H350:J350)","v":0}]
[{"$f":"B350+1","v":120001},null,0.4,{"$f":"B350","v":120000},{"$f":"IF(J348=0,0,E350)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H345","v":0},{"$f":"IF(H348>H352,H348-H352,0)","v":0},{"$f":"IF(I352>0,ROUND(I352*I348,0),0)","v":0},{"$f":"I352-J352","v":0},{"$f":"IF(H350>0,ROUND(H350*L348,0),0)","v":0},{"$f":"IF(K352>L352,0,L352-K352)","v":0}]
[null,null,1997,{"$f":"C353+1","v":1998},null,"1997-98"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C353","v":1997},{"$f":"D353","v":1998}]
[0,40000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!F353,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H356,A356:C360,3)","v":0},{"$f":"INDEX(D356:D360,MATCH(I356,C356:C360,0))","v":0},{"$f":"INDEX(E356:E360,MATCH(I356,C356:C360,0))","v":0},{"$f":"IF(H356>H360,VLOOKUP(H356,A356:F360,6),0)","v":0},{"$f":"VLOOKUP(H356,A356:G360,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B356,IF($E$3=\"Female\",B363,IF($E$3=\"Senior Citizen\",B370,B377)))","v":40000},0]
[{"$f":"B356+1","v":40001},60000,0.1,{"$f":"B356","v":40000},{"$f":"(B357-B356)*C357","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O356+1","v":40001},60000,0.1]
[{"$f":"B357+1","v":60001},150000,0.2,{"$f":"B357","v":60000},{"$f":"E357+(B358-B357)*C358","v":20000},0,0,{"$f":"IF(I356=C360,E359+ROUND((H356-J356),0)*I356,IF(I356=C359,E358+ROUND((H356-J356)*I356,0),IF(I356=C358,E357+ROUND((H356-J356)*I356,0),IF(I356=C357,E356+ROUND((H356-J356)*I356,0),E355+ROUND((H356-J356)*I356,0)))))","v":0},{"$f":"MIN(K360:L360)","v":0},{"$f":"ROUND(SUM(H358+I358)*M356,0)","v":0},{"$f":"SUM(H358:J358)","v":0},null,null,{"$f":"O357+1","v":60001},150000,0.2]
[{"$f":"B358+1","v":150001},null,0.3,{"$f":"B358","v":150000},{"$f":"IF(J356=0,0,E358)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O358+1","v":150001},0,0.3]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H356>H360,H356-H360,0)","v":0},{"$f":"IF(I360>0,ROUND(I360*I356,0),0)","v":0},{"$f":"I360-J360","v":0},{"$f":"IF(H358>0,ROUND(H358*L356,0),0)","v":0},{"$f":"IF(K360>L360,0,L360-K360)","v":0},{"$f":"O359+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H358,IF($E$3=\"Female\",H365,IF($E$3=\"Senior Citizen\",H372,H379)))","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I358,IF($E$3=\"Female\",I365,IF($E$3=\"Senior Citizen\",I372,I379)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H356","v":0},{"$f":"VLOOKUP(H363,A363:C367,3)","v":0},{"$f":"INDEX(D363:D367,MATCH(I363,C363:C367,0))","v":0},{"$f":"INDEX(E363:E367,MATCH(I363,C363:C367,0))","v":0},{"$f":"IF(H363>H367,VLOOKUP(H363,A363:F367,6),0)","v":0},{"$f":"VLOOKUP(H363,A363:G367,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J358,IF($E$3=\"Female\",J365,IF($E$3=\"Senior Citizen\",J372,J379)))","v":0}]
[{"$f":"B363+1","v":40001},60000,0.1,{"$f":"B363","v":40000},{"$f":"(B364-B363)*C364","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K358,IF($E$3=\"Female\",K365,IF($E$3=\"Senior Citizen\",K372,K379)))","v":0}]
[{"$f":"B364+1","v":60001},150000,0.2,{"$f":"B364","v":60000},{"$f":"E364+(B365-B364)*C365","v":20000},0,0,{"$f":"IF(I363=C367,E366+ROUND((H363-J363),0)*I363,IF(I363=C366,E365+ROUND((H363-J363)*I363,0),IF(I363=C365,E364+ROUND((H363-J363)*I363,0),IF(I363=C364,E363+ROUND((H363-J363)*I363,0),E362+ROUND((H363-J363)*I363,0)))))","v":0},{"$f":"MIN(K367:L367)","v":0},{"$f":"ROUND(SUM(H365+I365)*M363,0)","v":0},{"$f":"SUM(H365:J365)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A355,IF($E$3=\"Female\",A362,IF($E$3=\"Senior Citizen\",A369,A376)))","v":"Not defined"}]
[{"$f":"B365+1","v":150001},null,0.3,{"$f":"B365","v":150000},{"$f":"IF(J363=0,0,E365)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M360,IF($E$3=\"Female\",M367,IF($E$3=\"Senior Citizen\",M374,M381)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H360","v":0},{"$f":"IF(H363>H367,H363-H367,0)","v":0},{"$f":"IF(I367>0,ROUND(I367*I363,0),0)","v":0},{"$f":"I367-J367","v":0},{"$f":"IF(H365>0,ROUND(H365*L363,0),0)","v":0},{"$f":"IF(K367>L367,0,L367-K367)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K358,IF($E$3=\"Female\",K365,IF($E$3=\"Senior Citizen\",K372,K379)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H356","v":0},{"$f":"VLOOKUP(H370,A370:C374,3)","v":0},{"$f":"INDEX(D370:D374,MATCH(I370,C370:C374,0))","v":0},{"$f":"INDEX(E370:E374,MATCH(I370,C370:C374,0))","v":0},{"$f":"IF(H370>H374,VLOOKUP(H370,A370:F374,6),0)","v":0},{"$f":"VLOOKUP(H370,A370:G374,7)","v":0}]
[{"$f":"B370+1","v":40001},60000,0.1,{"$f":"B370","v":40000},{"$f":"(B371-B370)*C371","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B371+1","v":60001},150000,0.2,{"$f":"B371","v":60000},{"$f":"E371+(B372-B371)*C372","v":20000},0,0,{"$f":"IF(I370=C374,E373+ROUND((H370-J370),0)*I370,IF(I370=C373,E372+ROUND((H370-J370)*I370,0),IF(I370=C372,E371+ROUND((H370-J370)*I370,0),IF(I370=C371,E370+ROUND((H370-J370)*I370,0),E369+ROUND((H370-J370)*I370,0)))))","v":0},{"$f":"MIN(K374:L374)","v":0},{"$f":"ROUND(SUM(H372+I372)*M370,0)","v":0},{"$f":"SUM(H372:J372)","v":0}]
[{"$f":"B372+1","v":150001},null,0.3,{"$f":"B372","v":150000},{"$f":"IF(J370=0,0,E372)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H367","v":0},{"$f":"IF(H370>H374,H370-H374,0)","v":0},{"$f":"IF(I374>0,ROUND(I374*I370,0),0)","v":0},{"$f":"I374-J374","v":0},{"$f":"IF(H372>0,ROUND(H372*L370,0),0)","v":0},{"$f":"IF(K374>L374,0,L374-K374)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H356","v":0},{"$f":"VLOOKUP(H377,A377:C381,3)","v":0},{"$f":"INDEX(D377:D381,MATCH(I377,C377:C381,0))","v":0},{"$f":"INDEX(E377:E381,MATCH(I377,C377:C381,0))","v":0},{"$f":"IF(H377>H381,VLOOKUP(H377,A377:F381,6),0)","v":0},{"$f":"VLOOKUP(H377,A377:G381,7)","v":0}]
[{"$f":"B377+1","v":40001},60000,0.1,{"$f":"B377","v":40000},{"$f":"(B378-B377)*C378","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B378+1","v":60001},150000,0.2,{"$f":"B378","v":60000},{"$f":"E378+(B379-B378)*C379","v":20000},0,0,{"$f":"IF(I377=C381,E380+ROUND((H377-J377),0)*I377,IF(I377=C380,E379+ROUND((H377-J377)*I377,0),IF(I377=C379,E378+ROUND((H377-J377)*I377,0),IF(I377=C378,E377+ROUND((H377-J377)*I377,0),E376+ROUND((H377-J377)*I377,0)))))","v":0},{"$f":"MIN(K381:L381)","v":0},{"$f":"ROUND(SUM(H379+I379)*M377,0)","v":0},{"$f":"SUM(H379:J379)","v":0}]
[{"$f":"B379+1","v":150001},null,0.3,{"$f":"B379","v":150000},{"$f":"IF(J377=0,0,E379)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H374","v":0},{"$f":"IF(H377>H381,H377-H381,0)","v":0},{"$f":"IF(I381>0,ROUND(I381*I377,0),0)","v":0},{"$f":"I381-J381","v":0},{"$f":"IF(H379>0,ROUND(H379*L377,0),0)","v":0},{"$f":"IF(K381>L381,0,L381-K381)","v":0}]
[null,null,1998,{"$f":"C382+1","v":1999},null,"1998-99"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C382","v":1998},{"$f":"D382","v":1999}]
[0,50000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!F382,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H385,A385:C389,3)","v":0},{"$f":"INDEX(D385:D389,MATCH(I385,C385:C389,0))","v":0},{"$f":"INDEX(E385:E389,MATCH(I385,C385:C389,0))","v":0},{"$f":"IF(H385>H389,VLOOKUP(H385,A385:F389,6),0)","v":0},{"$f":"VLOOKUP(H385,A385:G389,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B385,IF($E$3=\"Female\",B392,IF($E$3=\"Senior Citizen\",B399,B406)))","v":50000},0]
[{"$f":"B385+1","v":50001},60000,0.1,{"$f":"B385","v":50000},{"$f":"(B386-B385)*C386","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O385+1","v":50001},60000,0.1]
[{"$f":"B386+1","v":60001},150000,0.2,{"$f":"B386","v":60000},{"$f":"E386+(B387-B386)*C387","v":19000},0,0,{"$f":"IF(I385=C389,E388+ROUND((H385-J385),0)*I385,IF(I385=C388,E387+ROUND((H385-J385)*I385,0),IF(I385=C387,E386+ROUND((H385-J385)*I385,0),IF(I385=C386,E385+ROUND((H385-J385)*I385,0),E384+ROUND((H385-J385)*I385,0)))))","v":0},{"$f":"MIN(K389:L389)","v":0},{"$f":"ROUND(SUM(H387+I387)*M385,0)","v":0},{"$f":"SUM(H387:J387)","v":0},null,null,{"$f":"O386+1","v":60001},150000,0.2]
[{"$f":"B387+1","v":150001},null,0.3,{"$f":"B387","v":150000},{"$f":"IF(J385=0,0,E387)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O387+1","v":150001},0,0.3]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H385>H389,H385-H389,0)","v":0},{"$f":"IF(I389>0,ROUND(I389*I385,0),0)","v":0},{"$f":"I389-J389","v":0},{"$f":"IF(H387>0,ROUND(H387*L385,0),0)","v":0},{"$f":"IF(K389>L389,0,L389-K389)","v":0},{"$f":"O388+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H387,IF($E$3=\"Female\",H394,IF($E$3=\"Senior Citizen\",H401,H408)))","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I387,IF($E$3=\"Female\",I394,IF($E$3=\"Senior Citizen\",I401,I408)))","v":0}]
[0,50000,0,0,0,0,0,{"$f":"H385","v":0},{"$f":"VLOOKUP(H392,A392:C396,3)","v":0},{"$f":"INDEX(D392:D396,MATCH(I392,C392:C396,0))","v":0},{"$f":"INDEX(E392:E396,MATCH(I392,C392:C396,0))","v":0},{"$f":"IF(H392>H396,VLOOKUP(H392,A392:F396,6),0)","v":0},{"$f":"VLOOKUP(H392,A392:G396,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J387,IF($E$3=\"Female\",J394,IF($E$3=\"Senior Citizen\",J401,J408)))","v":0}]
[{"$f":"B392+1","v":50001},60000,0.1,{"$f":"B392","v":50000},{"$f":"(B393-B392)*C393","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K387,IF($E$3=\"Female\",K394,IF($E$3=\"Senior Citizen\",K401,K408)))","v":0}]
[{"$f":"B393+1","v":60001},150000,0.2,{"$f":"B393","v":60000},{"$f":"E393+(B394-B393)*C394","v":19000},0,0,{"$f":"IF(I392=C396,E395+ROUND((H392-J392),0)*I392,IF(I392=C395,E394+ROUND((H392-J392)*I392,0),IF(I392=C394,E393+ROUND((H392-J392)*I392,0),IF(I392=C393,E392+ROUND((H392-J392)*I392,0),E391+ROUND((H392-J392)*I392,0)))))","v":0},{"$f":"MIN(K396:L396)","v":0},{"$f":"ROUND(SUM(H394+I394)*M392,0)","v":0},{"$f":"SUM(H394:J394)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A384,IF($E$3=\"Female\",A391,IF($E$3=\"Senior Citizen\",A398,A405)))","v":"Not defined"}]
[{"$f":"B394+1","v":150001},null,0.3,{"$f":"B394","v":150000},{"$f":"IF(J392=0,0,E394)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M389,IF($E$3=\"Female\",M396,IF($E$3=\"Senior Citizen\",M403,M410)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H389","v":0},{"$f":"IF(H392>H396,H392-H396,0)","v":0},{"$f":"IF(I396>0,ROUND(I396*I392,0),0)","v":0},{"$f":"I396-J396","v":0},{"$f":"IF(H394>0,ROUND(H394*L392,0),0)","v":0},{"$f":"IF(K396>L396,0,L396-K396)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K387,IF($E$3=\"Female\",K394,IF($E$3=\"Senior Citizen\",K401,K408)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H385","v":0},{"$f":"VLOOKUP(H399,A399:C403,3)","v":0},{"$f":"INDEX(D399:D403,MATCH(I399,C399:C403,0))","v":0},{"$f":"INDEX(E399:E403,MATCH(I399,C399:C403,0))","v":0},{"$f":"IF(H399>H403,VLOOKUP(H399,A399:F403,6),0)","v":0},{"$f":"VLOOKUP(H399,A399:G403,7)","v":0}]
[{"$f":"B399+1","v":50001},60000,0.1,{"$f":"B399","v":50000},{"$f":"(B400-B399)*C400","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B400+1","v":60001},150000,0.2,{"$f":"B400","v":60000},{"$f":"E400+(B401-B400)*C401","v":19000},0,0,{"$f":"IF(I399=C403,E402+ROUND((H399-J399),0)*I399,IF(I399=C402,E401+ROUND((H399-J399)*I399,0),IF(I399=C401,E400+ROUND((H399-J399)*I399,0),IF(I399=C400,E399+ROUND((H399-J399)*I399,0),E398+ROUND((H399-J399)*I399,0)))))","v":0},{"$f":"MIN(K403:L403)","v":0},{"$f":"ROUND(SUM(H401+I401)*M399,0)","v":0},{"$f":"SUM(H401:J401)","v":0}]
[{"$f":"B401+1","v":150001},null,0.3,{"$f":"B401","v":150000},{"$f":"IF(J399=0,0,E401)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H396","v":0},{"$f":"IF(H399>H403,H399-H403,0)","v":0},{"$f":"IF(I403>0,ROUND(I403*I399,0),0)","v":0},{"$f":"I403-J403","v":0},{"$f":"IF(H401>0,ROUND(H401*L399,0),0)","v":0},{"$f":"IF(K403>L403,0,L403-K403)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H385","v":0},{"$f":"VLOOKUP(H406,A406:C410,3)","v":0},{"$f":"INDEX(D406:D410,MATCH(I406,C406:C410,0))","v":0},{"$f":"INDEX(E406:E410,MATCH(I406,C406:C410,0))","v":0},{"$f":"IF(H406>H410,VLOOKUP(H406,A406:F410,6),0)","v":0},{"$f":"VLOOKUP(H406,A406:G410,7)","v":0}]
[{"$f":"B406+1","v":50001},60000,0.1,{"$f":"B406","v":50000},{"$f":"(B407-B406)*C407","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B407+1","v":60001},150000,0.2,{"$f":"B407","v":60000},{"$f":"E407+(B408-B407)*C408","v":19000},0,0,{"$f":"IF(I406=C410,E409+ROUND((H406-J406),0)*I406,IF(I406=C409,E408+ROUND((H406-J406)*I406,0),IF(I406=C408,E407+ROUND((H406-J406)*I406,0),IF(I406=C407,E406+ROUND((H406-J406)*I406,0),E405+ROUND((H406-J406)*I406,0)))))","v":0},{"$f":"MIN(K410:L410)","v":0},{"$f":"ROUND(SUM(H408+I408)*M406,0)","v":0},{"$f":"SUM(H408:J408)","v":0}]
[{"$f":"B408+1","v":150001},null,0.3,{"$f":"B408","v":150000},{"$f":"IF(J406=0,0,E408)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H403","v":0},{"$f":"IF(H406>H410,H406-H410,0)","v":0},{"$f":"IF(I410>0,ROUND(I410*I406,0),0)","v":0},{"$f":"I410-J410","v":0},{"$f":"IF(H408>0,ROUND(H408*L406,0),0)","v":0},{"$f":"IF(K410>L410,0,L410-K410)","v":0}]
[null,null,1999,{"$f":"C411+1","v":2000},null,"1999-00"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C411","v":1999},{"$f":"D411","v":2000}]
[0,50000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!F411,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H414,A414:C418,3)","v":0},{"$f":"INDEX(D414:D418,MATCH(I414,C414:C418,0))","v":0},{"$f":"INDEX(E414:E418,MATCH(I414,C414:C418,0))","v":0},{"$f":"IF(H414>H418,VLOOKUP(H414,A414:F418,6),0)","v":0},{"$f":"VLOOKUP(H414,A414:G418,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B414,IF($E$3=\"Female\",B421,IF($E$3=\"Senior Citizen\",B428,B435)))","v":50000},0]
[{"$f":"B414+1","v":50001},60000,0.1,{"$f":"B414","v":50000},{"$f":"(B415-B414)*C415","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O414+1","v":50001},60000,0.1]
[{"$f":"B415+1","v":60001},150000,0.2,{"$f":"B415","v":60000},{"$f":"E415+(B416-B415)*C416","v":19000},0.1,0,{"$f":"IF(I414=C418,E417+ROUND((H414-J414),0)*I414,IF(I414=C417,E416+ROUND((H414-J414)*I414,0),IF(I414=C416,E415+ROUND((H414-J414)*I414,0),IF(I414=C415,E414+ROUND((H414-J414)*I414,0),E413+ROUND((H414-J414)*I414,0)))))","v":0},{"$f":"MIN(K418:L418)","v":0},{"$f":"ROUND(SUM(H416+I416)*M414,0)","v":0},{"$f":"SUM(H416:J416)","v":0},null,null,{"$f":"O415+1","v":60001},150000,0.2]
[{"$f":"B416+1","v":150001},null,0.3,{"$f":"B416","v":150000},{"$f":"IF(J414=0,0,E416)","v":0},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O416+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H414>H418,H414-H418,0)","v":0},{"$f":"IF(I418>0,ROUND(I418*I414,0),0)","v":0},{"$f":"I418-J418","v":0},{"$f":"IF(H416>0,ROUND(H416*L414,0),0)","v":0},{"$f":"IF(K418>L418,0,L418-K418)","v":0},{"$f":"O417+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H416,IF($E$3=\"Female\",H423,IF($E$3=\"Senior Citizen\",H430,H437)))","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I416,IF($E$3=\"Female\",I423,IF($E$3=\"Senior Citizen\",I430,I437)))","v":0}]
[0,50000,0,0,0,0,0,{"$f":"H414","v":0},{"$f":"VLOOKUP(H421,A421:C425,3)","v":0},{"$f":"INDEX(D421:D425,MATCH(I421,C421:C425,0))","v":0},{"$f":"INDEX(E421:E425,MATCH(I421,C421:C425,0))","v":0},{"$f":"IF(H421>H425,VLOOKUP(H421,A421:F425,6),0)","v":0},{"$f":"VLOOKUP(H421,A421:G425,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J416,IF($E$3=\"Female\",J423,IF($E$3=\"Senior Citizen\",J430,J437)))","v":0}]
[{"$f":"B421+1","v":50001},60000,0.1,{"$f":"B421","v":50000},{"$f":"(B422-B421)*C422","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K416,IF($E$3=\"Female\",K423,IF($E$3=\"Senior Citizen\",K430,K437)))","v":0}]
[{"$f":"B422+1","v":60001},150000,0.2,{"$f":"B422","v":60000},{"$f":"E422+(B423-B422)*C423","v":19000},0.1,0,{"$f":"IF(I421=C425,E424+ROUND((H421-J421),0)*I421,IF(I421=C424,E423+ROUND((H421-J421)*I421,0),IF(I421=C423,E422+ROUND((H421-J421)*I421,0),IF(I421=C422,E421+ROUND((H421-J421)*I421,0),E420+ROUND((H421-J421)*I421,0)))))","v":0},{"$f":"MIN(K425:L425)","v":0},{"$f":"ROUND(SUM(H423+I423)*M421,0)","v":0},{"$f":"SUM(H423:J423)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A413,IF($E$3=\"Female\",A420,IF($E$3=\"Senior Citizen\",A427,A434)))","v":"Not defined"}]
[{"$f":"B423+1","v":150001},null,0.3,{"$f":"B423","v":150000},{"$f":"IF(J421=0,0,E423)","v":0},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M418,IF($E$3=\"Female\",M425,IF($E$3=\"Senior Citizen\",M432,M439)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H418","v":60000},{"$f":"IF(H421>H425,H421-H425,0)","v":0},{"$f":"IF(I425>0,ROUND(I425*I421,0),0)","v":0},{"$f":"I425-J425","v":0},{"$f":"IF(H423>0,ROUND(H423*L421,0),0)","v":0},{"$f":"IF(K425>L425,0,L425-K425)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K416,IF($E$3=\"Female\",K423,IF($E$3=\"Senior Citizen\",K430,K437)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H414","v":0},{"$f":"VLOOKUP(H428,A428:C432,3)","v":0},{"$f":"INDEX(D428:D432,MATCH(I428,C428:C432,0))","v":0},{"$f":"INDEX(E428:E432,MATCH(I428,C428:C432,0))","v":0},{"$f":"IF(H428>H432,VLOOKUP(H428,A428:F432,6),0)","v":0},{"$f":"VLOOKUP(H428,A428:G432,7)","v":0}]
[{"$f":"B428+1","v":50001},60000,0.1,{"$f":"B428","v":50000},{"$f":"(B429-B428)*C429","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B429+1","v":60001},150000,0.2,{"$f":"B429","v":60000},{"$f":"E429+(B430-B429)*C430","v":19000},0.1,0,{"$f":"IF(I428=C432,E431+ROUND((H428-J428),0)*I428,IF(I428=C431,E430+ROUND((H428-J428)*I428,0),IF(I428=C430,E429+ROUND((H428-J428)*I428,0),IF(I428=C429,E428+ROUND((H428-J428)*I428,0),E427+ROUND((H428-J428)*I428,0)))))","v":0},{"$f":"MIN(K432:L432)","v":0},{"$f":"ROUND(SUM(H430+I430)*M428,0)","v":0},{"$f":"SUM(H430:J430)","v":0}]
[{"$f":"B430+1","v":150001},null,0.3,{"$f":"B430","v":150000},{"$f":"IF(J428=0,0,E430)","v":0},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H425","v":60000},{"$f":"IF(H428>H432,H428-H432,0)","v":0},{"$f":"IF(I432>0,ROUND(I432*I428,0),0)","v":0},{"$f":"I432-J432","v":0},{"$f":"IF(H430>0,ROUND(H430*L428,0),0)","v":0},{"$f":"IF(K432>L432,0,L432-K432)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H414","v":0},{"$f":"VLOOKUP(H435,A435:C439,3)","v":0},{"$f":"INDEX(D435:D439,MATCH(I435,C435:C439,0))","v":0},{"$f":"INDEX(E435:E439,MATCH(I435,C435:C439,0))","v":0},{"$f":"IF(H435>H439,VLOOKUP(H435,A435:F439,6),0)","v":0},{"$f":"VLOOKUP(H435,A435:G439,7)","v":0}]
[{"$f":"B435+1","v":50001},60000,0.1,{"$f":"B435","v":50000},{"$f":"(B436-B435)*C436","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B436+1","v":60001},150000,0.2,{"$f":"B436","v":60000},{"$f":"E436+(B437-B436)*C437","v":19000},0.1,0,{"$f":"IF(I435=C439,E438+ROUND((H435-J435),0)*I435,IF(I435=C438,E437+ROUND((H435-J435)*I435,0),IF(I435=C437,E436+ROUND((H435-J435)*I435,0),IF(I435=C436,E435+ROUND((H435-J435)*I435,0),E434+ROUND((H435-J435)*I435,0)))))","v":0},{"$f":"MIN(K439:L439)","v":0},{"$f":"ROUND(SUM(H437+I437)*M435,0)","v":0},{"$f":"SUM(H437:J437)","v":0}]
[{"$f":"B437+1","v":150001},null,0.3,{"$f":"B437","v":150000},{"$f":"IF(J435=0,0,E437)","v":0},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H432","v":60000},{"$f":"IF(H435>H439,H435-H439,0)","v":0},{"$f":"IF(I439>0,ROUND(I439*I435,0),0)","v":0},{"$f":"I439-J439","v":0},{"$f":"IF(H437>0,ROUND(H437*L435,0),0)","v":0},{"$f":"IF(K439>L439,0,L439-K439)","v":0}]
[null,null,2000,{"$f":"C440+1","v":2001},null,"2000-01"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C440","v":2000},{"$f":"D440","v":2001}]
[0,50000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!F440,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H443,A443:C447,3)","v":0},{"$f":"INDEX(D443:D447,MATCH(I443,C443:C447,0))","v":0},{"$f":"INDEX(E443:E447,MATCH(I443,C443:C447,0))","v":0},{"$f":"IF(H443>H447,VLOOKUP(H443,A443:F447,6),0)","v":0},{"$f":"VLOOKUP(H443,A443:G447,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B443,IF($E$3=\"Female\",B450,IF($E$3=\"Senior Citizen\",B457,B464)))","v":50000},0]
[{"$f":"B443+1","v":50001},60000,0.1,{"$f":"B443","v":50000},{"$f":"(B444-B443)*C444","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O443+1","v":50001},60000,0.1]
[{"$f":"B444+1","v":60001},150000,0.2,{"$f":"B444","v":60000},{"$f":"E444+(B445-B444)*C445","v":19000},0.12,0,{"$f":"IF(I443=C447,E446+ROUND((H443-J443),0)*I443,IF(I443=C446,E445+ROUND((H443-J443)*I443,0),IF(I443=C445,E444+ROUND((H443-J443)*I443,0),IF(I443=C444,E443+ROUND((H443-J443)*I443,0),E442+ROUND((H443-J443)*I443,0)))))","v":0},{"$f":"MIN(K447:L447)","v":0},{"$f":"ROUND(SUM(H445+I445)*M443,0)","v":0},{"$f":"SUM(H445:J445)","v":0},null,null,{"$f":"O444+1","v":60001},150000,0.2]
[{"$f":"B445+1","v":150001},null,0.3,{"$f":"B445","v":150000},{"$f":"IF(J443=0,0,E445)","v":0},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O445+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"IF(H443>150000,150000,60000)","v":60000},{"$f":"IF(H443>H447,H443-H447,0)","v":0},{"$f":"IF(I447>0,ROUND(I447*I443,0),0)","v":0},{"$f":"I447-J447","v":0},{"$f":"IF(H445>0,ROUND(H445*L443,0),0)","v":0},{"$f":"IF(K447>L447,0,L447-K447)","v":0},{"$f":"O446+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H445,IF($E$3=\"Female\",H452,IF($E$3=\"Senior Citizen\",H459,H466)))","v":0}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I445,IF($E$3=\"Female\",I452,IF($E$3=\"Senior Citizen\",I459,I466)))","v":0}]
[0,50000,0,0,0,0,0,{"$f":"H443","v":0},{"$f":"VLOOKUP(H450,A450:C454,3)","v":0},{"$f":"INDEX(D450:D454,MATCH(I450,C450:C454,0))","v":0},{"$f":"INDEX(E450:E454,MATCH(I450,C450:C454,0))","v":0},{"$f":"IF(H450>H454,VLOOKUP(H450,A450:F454,6),0)","v":0},{"$f":"VLOOKUP(H450,A450:G454,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J445,IF($E$3=\"Female\",J452,IF($E$3=\"Senior Citizen\",J459,J466)))","v":0}]
[{"$f":"B450+1","v":50001},60000,0.1,{"$f":"B450","v":50000},{"$f":"(B451-B450)*C451","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K445,IF($E$3=\"Female\",K452,IF($E$3=\"Senior Citizen\",K459,K466)))","v":0}]
[{"$f":"B451+1","v":60001},150000,0.2,{"$f":"B451","v":60000},{"$f":"E451+(B452-B451)*C452","v":19000},0.12,0,{"$f":"IF(I450=C454,E453+ROUND((H450-J450),0)*I450,IF(I450=C453,E452+ROUND((H450-J450)*I450,0),IF(I450=C452,E451+ROUND((H450-J450)*I450,0),IF(I450=C451,E450+ROUND((H450-J450)*I450,0),E449+ROUND((H450-J450)*I450,0)))))","v":0},{"$f":"MIN(K454:L454)","v":0},{"$f":"ROUND(SUM(H452+I452)*M450,0)","v":0},{"$f":"SUM(H452:J452)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A442,IF($E$3=\"Female\",A449,IF($E$3=\"Senior Citizen\",A456,A463)))","v":"(below 65 years)"}]
[{"$f":"B452+1","v":150001},null,0.3,{"$f":"B452","v":150000},{"$f":"IF(J450=0,0,E452)","v":0},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M447,IF($E$3=\"Female\",M454,IF($E$3=\"Senior Citizen\",M461,M468)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H450>150000,150000,60000)","v":60000},{"$f":"IF(H450>H454,H450-H454,0)","v":0},{"$f":"IF(I454>0,ROUND(I454*I450,0),0)","v":0},{"$f":"I454-J454","v":0},{"$f":"IF(H452>0,ROUND(H452*L450,0),0)","v":0},{"$f":"IF(K454>L454,0,L454-K454)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K445,IF($E$3=\"Female\",K452,IF($E$3=\"Senior Citizen\",K459,K466)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H443","v":0},{"$f":"VLOOKUP(H457,A457:C461,3)","v":0},{"$f":"INDEX(D457:D461,MATCH(I457,C457:C461,0))","v":0},{"$f":"INDEX(E457:E461,MATCH(I457,C457:C461,0))","v":0},{"$f":"IF(H457>H461,VLOOKUP(H457,A457:F461,6),0)","v":0},{"$f":"VLOOKUP(H457,A457:G461,7)","v":0}]
[{"$f":"B457+1","v":50001},60000,0.1,{"$f":"B457","v":50000},{"$f":"(B458-B457)*C458","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B458+1","v":60001},150000,0.2,{"$f":"B458","v":60000},{"$f":"E458+(B459-B458)*C459","v":19000},0.12,0,{"$f":"IF(I457=C461,E460+ROUND((H457-J457),0)*I457,IF(I457=C460,E459+ROUND((H457-J457)*I457,0),IF(I457=C459,E458+ROUND((H457-J457)*I457,0),IF(I457=C458,E457+ROUND((H457-J457)*I457,0),E456+ROUND((H457-J457)*I457,0)))))","v":0},{"$f":"MIN(K461:L461)","v":0},{"$f":"ROUND(SUM(H459+I459)*M457,0)","v":0},{"$f":"SUM(H459:J459)","v":0}]
[{"$f":"B459+1","v":150001},null,0.3,{"$f":"B459","v":150000},{"$f":"IF(J457=0,0,E459)","v":0},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H457>150000,150000,60000)","v":60000},{"$f":"IF(H457>H461,H457-H461,0)","v":0},{"$f":"IF(I461>0,ROUND(I461*I457,0),0)","v":0},{"$f":"I461-J461","v":0},{"$f":"IF(H459>0,ROUND(H459*L457,0),0)","v":0},{"$f":"IF(K461>L461,0,L461-K461)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H457","v":0},{"$f":"VLOOKUP(H464,A464:C468,3)","v":0},{"$f":"INDEX(D464:D468,MATCH(I464,C464:C468,0))","v":0},{"$f":"INDEX(E464:E468,MATCH(I464,C464:C468,0))","v":0},{"$f":"IF(H464>H468,VLOOKUP(H464,A464:F468,6),0)","v":0},{"$f":"VLOOKUP(H464,A464:G468,7)","v":0}]
[{"$f":"B464+1","v":50001},60000,0.1,{"$f":"B464","v":50000},{"$f":"(B465-B464)*C465","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B465+1","v":60001},150000,0.2,{"$f":"B465","v":60000},{"$f":"E465+(B466-B465)*C466","v":19000},0.12,0,{"$f":"IF(I464=C468,E467+ROUND((H464-J464),0)*I464,IF(I464=C467,E466+ROUND((H464-J464)*I464,0),IF(I464=C466,E465+ROUND((H464-J464)*I464,0),IF(I464=C465,E464+ROUND((H464-J464)*I464,0),E463+ROUND((H464-J464)*I464,0)))))","v":0},{"$f":"MIN(K468:L468)","v":0},{"$f":"ROUND(SUM(H466+I466)*M464,0)","v":0},{"$f":"SUM(H466:J466)","v":0}]
[{"$f":"B466+1","v":150001},null,0.3,{"$f":"B466","v":150000},{"$f":"IF(J464=0,0,E466)","v":0},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H464>150000,150000,60000)","v":60000},{"$f":"IF(H464>H468,H464-H468,0)","v":0},{"$f":"IF(I468>0,ROUND(I468*I464,0),0)","v":0},{"$f":"I468-J468","v":0},{"$f":"IF(H466>0,ROUND(H466*L464,0),0)","v":0},{"$f":"IF(K468>L468,0,L468-K468)","v":0}]
[null,null,2001,{"$f":"C469+1","v":2002},null,"2001-02"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C469","v":2001},{"$f":"D469","v":2002}]
[0,50000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!F469,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H472,A472:C476,3)","v":0},{"$f":"INDEX(D472:D476,MATCH(I472,C472:C476,0))","v":0},{"$f":"INDEX(E472:E476,MATCH(I472,C472:C476,0))","v":0},{"$f":"IF(H472>H476,VLOOKUP(H472,A472:F476,6),0)","v":0},{"$f":"VLOOKUP(H472,A472:G476,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B472,IF($E$3=\"Female\",B479,IF($E$3=\"Senior Citizen\",B486,B493)))","v":50000},0]
[{"$f":"B472+1","v":50001},60000,0.1,{"$f":"B472","v":50000},{"$f":"(B473-B472)*C473","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O472+1","v":50001},60000,0.1]
[{"$f":"B473+1","v":60001},150000,0.2,{"$f":"B473","v":60000},{"$f":"E473+(B474-B473)*C474","v":19000},0.02,0,{"$f":"IF(I472=C476,E475+ROUND((H472-J472),0)*I472,IF(I472=C475,E474+ROUND((H472-J472)*I472,0),IF(I472=C474,E473+ROUND((H472-J472)*I472,0),IF(I472=C473,E472+ROUND((H472-J472)*I472,0),E471+ROUND((H472-J472)*I472,0)))))","v":0},{"$f":"MIN(K476:L476)","v":0},{"$f":"ROUND(SUM(H474+I474)*M472,0)","v":0},{"$f":"SUM(H474:J474)","v":0},null,null,{"$f":"O473+1","v":60001},150000,0.2]
[{"$f":"B474+1","v":150001},null,0.3,{"$f":"B474","v":150000},{"$f":"IF(J472=0,0,E474)","v":0},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O474+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H472>H476,H472-H476,0)","v":0},{"$f":"IF(I476>0,ROUND(I476*I472,0),0)","v":0},{"$f":"I476-J476","v":0},{"$f":"IF(H474>0,ROUND(H474*L472,0),0)","v":0},{"$f":"IF(K476>L476,0,L476-K476)","v":0},{"$f":"O475+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H474,IF($E$3=\"Female\",H481,IF($E$3=\"Senior Citizen\",H488,H495)))","v":0}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I474,IF($E$3=\"Female\",I481,IF($E$3=\"Senior Citizen\",I488,I495)))","v":0}]
[0,50000,0,0,0,0,0,{"$f":"H472","v":0},{"$f":"VLOOKUP(H479,A479:C483,3)","v":0},{"$f":"INDEX(D479:D483,MATCH(I479,C479:C483,0))","v":0},{"$f":"INDEX(E479:E483,MATCH(I479,C479:C483,0))","v":0},{"$f":"IF(H479>H483,VLOOKUP(H479,A479:F483,6),0)","v":0},{"$f":"VLOOKUP(H479,A479:G483,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J474,IF($E$3=\"Female\",J481,IF($E$3=\"Senior Citizen\",J488,J495)))","v":0}]
[{"$f":"B479+1","v":50001},60000,0.1,{"$f":"B479","v":50000},{"$f":"(B480-B479)*C480","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K474,IF($E$3=\"Female\",K481,IF($E$3=\"Senior Citizen\",K488,K495)))","v":0}]
[{"$f":"B480+1","v":60001},150000,0.2,{"$f":"B480","v":60000},{"$f":"E480+(B481-B480)*C481","v":19000},0.02,0,{"$f":"IF(I479=C483,E482+ROUND((H479-J479),0)*I479,IF(I479=C482,E481+ROUND((H479-J479)*I479,0),IF(I479=C481,E480+ROUND((H479-J479)*I479,0),IF(I479=C480,E479+ROUND((H479-J479)*I479,0),E478+ROUND((H479-J479)*I479,0)))))","v":0},{"$f":"MIN(K483:L483)","v":0},{"$f":"ROUND(SUM(H481+I481)*M479,0)","v":0},{"$f":"SUM(H481:J481)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A471,IF($E$3=\"Female\",A478,IF($E$3=\"Senior Citizen\",A485,A492)))","v":"(below 65 years)"}]
[{"$f":"B481+1","v":150001},null,0.3,{"$f":"B481","v":150000},{"$f":"IF(J479=0,0,E481)","v":0},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M476,IF($E$3=\"Female\",M483,IF($E$3=\"Senior Citizen\",M490,M497)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H476","v":60000},{"$f":"IF(H479>H483,H479-H483,0)","v":0},{"$f":"IF(I483>0,ROUND(I483*I479,0),0)","v":0},{"$f":"I483-J483","v":0},{"$f":"IF(H481>0,ROUND(H481*L479,0),0)","v":0},{"$f":"IF(K483>L483,0,L483-K483)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K474,IF($E$3=\"Female\",K481,IF($E$3=\"Senior Citizen\",K488,K495)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H472","v":0},{"$f":"VLOOKUP(H486,A486:C490,3)","v":0},{"$f":"INDEX(D486:D490,MATCH(I486,C486:C490,0))","v":0},{"$f":"INDEX(E486:E490,MATCH(I486,C486:C490,0))","v":0},{"$f":"IF(H486>H490,VLOOKUP(H486,A486:F490,6),0)","v":0},{"$f":"VLOOKUP(H486,A486:G490,7)","v":0}]
[{"$f":"B486+1","v":50001},60000,0.1,{"$f":"B486","v":50000},{"$f":"(B487-B486)*C487","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B487+1","v":60001},150000,0.2,{"$f":"B487","v":60000},{"$f":"E487+(B488-B487)*C488","v":19000},0.1,0,{"$f":"IF(I486=C490,E489+ROUND((H486-J486),0)*I486,IF(I486=C489,E488+ROUND((H486-J486)*I486,0),IF(I486=C488,E487+ROUND((H486-J486)*I486,0),IF(I486=C487,E486+ROUND((H486-J486)*I486,0),E485+ROUND((H486-J486)*I486,0)))))","v":0},{"$f":"MIN(K490:L490)","v":0},{"$f":"ROUND(SUM(H488+I488)*M486,0)","v":0},{"$f":"SUM(H488:J488)","v":0}]
[{"$f":"B488+1","v":150001},null,0.3,{"$f":"B488","v":150000},{"$f":"IF(J486=0,0,E488)","v":0},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H483","v":60000},{"$f":"IF(H486>H490,H486-H490,0)","v":0},{"$f":"IF(I490>0,ROUND(I490*I486,0),0)","v":0},{"$f":"I490-J490","v":0},{"$f":"IF(H488>0,ROUND(H488*L486,0),0)","v":0},{"$f":"IF(K490>L490,0,L490-K490)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H472","v":0},{"$f":"VLOOKUP(H493,A493:C497,3)","v":0},{"$f":"INDEX(D493:D497,MATCH(I493,C493:C497,0))","v":0},{"$f":"INDEX(E493:E497,MATCH(I493,C493:C497,0))","v":0},{"$f":"IF(H493>H497,VLOOKUP(H493,A493:F497,6),0)","v":0},{"$f":"VLOOKUP(H493,A493:G497,7)","v":0}]
[{"$f":"B493+1","v":50001},60000,0.1,{"$f":"B493","v":50000},{"$f":"(B494-B493)*C494","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B494+1","v":60001},150000,0.2,{"$f":"B494","v":60000},{"$f":"E494+(B495-B494)*C495","v":19000},0.02,0,{"$f":"IF(I493=C497,E496+ROUND((H493-J493),0)*I493,IF(I493=C496,E495+ROUND((H493-J493)*I493,0),IF(I493=C495,E494+ROUND((H493-J493)*I493,0),IF(I493=C494,E493+ROUND((H493-J493)*I493,0),E492+ROUND((H493-J493)*I493,0)))))","v":0},{"$f":"MIN(K497:L497)","v":0},{"$f":"ROUND(SUM(H495+I495)*M493,0)","v":0},{"$f":"SUM(H495:J495)","v":0}]
[{"$f":"B495+1","v":150001},null,0.3,{"$f":"B495","v":150000},{"$f":"IF(J493=0,0,E495)","v":0},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H490","v":60000},{"$f":"IF(H493>H497,H493-H497,0)","v":0},{"$f":"IF(I497>0,ROUND(I497*I493,0),0)","v":0},{"$f":"I497-J497","v":0},{"$f":"IF(H495>0,ROUND(H495*L493,0),0)","v":0},{"$f":"IF(K497>L497,0,L497-K497)","v":0}]
[null,null,2002,{"$f":"C498+1","v":2003},null,"2002-03"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C498","v":2002},{"$f":"D498","v":2003}]
[0,50000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!F498,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H501,A501:C505,3)","v":0},{"$f":"INDEX(D501:D505,MATCH(I501,C501:C505,0))","v":0},{"$f":"INDEX(E501:E505,MATCH(I501,C501:C505,0))","v":0},{"$f":"IF(H501>H505,VLOOKUP(H501,A501:F505,6),0)","v":0},{"$f":"VLOOKUP(H501,A501:G505,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B501,IF($E$3=\"Female\",B508,IF($E$3=\"Senior Citizen\",B515,B522)))","v":50000},0]
[{"$f":"B501+1","v":50001},60000,0.1,{"$f":"B501","v":50000},{"$f":"(B502-B501)*C502","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O501+1","v":50001},60000,0.1]
[{"$f":"B502+1","v":60001},150000,0.2,{"$f":"B502","v":60000},{"$f":"E502+(B503-B502)*C503","v":19000},0.05,0,{"$f":"IF(I501=C505,E504+ROUND((H501-J501),0)*I501,IF(I501=C504,E503+ROUND((H501-J501)*I501,0),IF(I501=C503,E502+ROUND((H501-J501)*I501,0),IF(I501=C502,E501+ROUND((H501-J501)*I501,0),E500+ROUND((H501-J501)*I501,0)))))","v":0},{"$f":"MIN(K505:L505)","v":0},{"$f":"ROUND(SUM(H503+I503)*M501,0)","v":0},{"$f":"SUM(H503:J503)","v":0},null,null,{"$f":"O502+1","v":60001},150000,0.2]
[{"$f":"B503+1","v":150001},null,0.3,{"$f":"B503","v":150000},{"$f":"IF(J501=0,0,E503)","v":0},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O503+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H501>H505,H501-H505,0)","v":0},{"$f":"IF(I505>0,ROUND(I505*I501,0),0)","v":0},{"$f":"I505-J505","v":0},{"$f":"IF(H503>0,ROUND(H503*L501,0),0)","v":0},{"$f":"IF(K505>L505,0,L505-K505)","v":0},{"$f":"O504+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H503,IF($E$3=\"Female\",H510,IF($E$3=\"Senior Citizen\",H517,H524)))","v":0}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I503,IF($E$3=\"Female\",I510,IF($E$3=\"Senior Citizen\",I517,I524)))","v":0}]
[0,50000,0,0,0,0,0,{"$f":"H501","v":0},{"$f":"VLOOKUP(H508,A508:C512,3)","v":0},{"$f":"INDEX(D508:D512,MATCH(I508,C508:C512,0))","v":0},{"$f":"INDEX(E508:E512,MATCH(I508,C508:C512,0))","v":0},{"$f":"IF(H508>H512,VLOOKUP(H508,A508:F512,6),0)","v":0},{"$f":"VLOOKUP(H508,A508:G512,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J503,IF($E$3=\"Female\",J510,IF($E$3=\"Senior Citizen\",J517,J524)))","v":0}]
[{"$f":"B508+1","v":50001},60000,0.1,{"$f":"B508","v":50000},{"$f":"(B509-B508)*C509","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K503,IF($E$3=\"Female\",K510,IF($E$3=\"Senior Citizen\",K517,K524)))","v":0}]
[{"$f":"B509+1","v":60001},150000,0.2,{"$f":"B509","v":60000},{"$f":"E509+(B510-B509)*C510","v":19000},0.05,0,{"$f":"IF(I508=C512,E511+ROUND((H508-J508),0)*I508,IF(I508=C511,E510+ROUND((H508-J508)*I508,0),IF(I508=C510,E509+ROUND((H508-J508)*I508,0),IF(I508=C509,E508+ROUND((H508-J508)*I508,0),E507+ROUND((H508-J508)*I508,0)))))","v":0},{"$f":"MIN(K512:L512)","v":0},{"$f":"ROUND(SUM(H510+I510)*M508,0)","v":0},{"$f":"SUM(H510:J510)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A500,IF($E$3=\"Female\",A507,IF($E$3=\"Senior Citizen\",A514,A521)))","v":"(below 65 years)"}]
[{"$f":"B510+1","v":150001},null,0.3,{"$f":"B510","v":150000},{"$f":"IF(J508=0,0,E510)","v":0},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M505,IF($E$3=\"Female\",M512,IF($E$3=\"Senior Citizen\",M519,M526)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H505","v":60000},{"$f":"IF(H508>H512,H508-H512,0)","v":0},{"$f":"IF(I512>0,ROUND(I512*I508,0),0)","v":0},{"$f":"I512-J512","v":0},{"$f":"IF(H510>0,ROUND(H510*L508,0),0)","v":0},{"$f":"IF(K512>L512,0,L512-K512)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K503,IF($E$3=\"Female\",K510,IF($E$3=\"Senior Citizen\",K517,K524)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H501","v":0},{"$f":"VLOOKUP(H515,A515:C519,3)","v":0},{"$f":"INDEX(D515:D519,MATCH(I515,C515:C519,0))","v":0},{"$f":"INDEX(E515:E519,MATCH(I515,C515:C519,0))","v":0},{"$f":"IF(H515>H519,VLOOKUP(H515,A515:F519,6),0)","v":0},{"$f":"VLOOKUP(H515,A515:G519,7)","v":0}]
[{"$f":"B515+1","v":50001},60000,0.1,{"$f":"B515","v":50000},{"$f":"(B516-B515)*C516","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B516+1","v":60001},150000,0.2,{"$f":"B516","v":60000},{"$f":"E516+(B517-B516)*C517","v":19000},0.05,0,{"$f":"IF(I515=C519,E518+ROUND((H515-J515),0)*I515,IF(I515=C518,E517+ROUND((H515-J515)*I515,0),IF(I515=C517,E516+ROUND((H515-J515)*I515,0),IF(I515=C516,E515+ROUND((H515-J515)*I515,0),E514+ROUND((H515-J515)*I515,0)))))","v":0},{"$f":"MIN(K519:L519)","v":0},{"$f":"ROUND(SUM(H517+I517)*M515,0)","v":0},{"$f":"SUM(H517:J517)","v":0}]
[{"$f":"B517+1","v":150001},null,0.3,{"$f":"B517","v":150000},{"$f":"IF(J515=0,0,E517)","v":0},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H512","v":60000},{"$f":"IF(H515>H519,H515-H519,0)","v":0},{"$f":"IF(I519>0,ROUND(I519*I515,0),0)","v":0},{"$f":"I519-J519","v":0},{"$f":"IF(H517>0,ROUND(H517*L515,0),0)","v":0},{"$f":"IF(K519>L519,0,L519-K519)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H501","v":0},{"$f":"VLOOKUP(H522,A522:C526,3)","v":0},{"$f":"INDEX(D522:D526,MATCH(I522,C522:C526,0))","v":0},{"$f":"INDEX(E522:E526,MATCH(I522,C522:C526,0))","v":0},{"$f":"IF(H522>H526,VLOOKUP(H522,A522:F526,6),0)","v":0},{"$f":"VLOOKUP(H522,A522:G526,7)","v":0}]
[{"$f":"B522+1","v":50001},60000,0.1,{"$f":"B522","v":50000},{"$f":"(B523-B522)*C523","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B523+1","v":60001},150000,0.2,{"$f":"B523","v":60000},{"$f":"E523+(B524-B523)*C524","v":19000},0.05,0,{"$f":"IF(I522=C526,E525+ROUND((H522-J522),0)*I522,IF(I522=C525,E524+ROUND((H522-J522)*I522,0),IF(I522=C524,E523+ROUND((H522-J522)*I522,0),IF(I522=C523,E522+ROUND((H522-J522)*I522,0),E521+ROUND((H522-J522)*I522,0)))))","v":0},{"$f":"MIN(K526:L526)","v":0},{"$f":"ROUND(SUM(H524+I524)*M522,0)","v":0},{"$f":"SUM(H524:J524)","v":0}]
[{"$f":"B524+1","v":150001},null,0.3,{"$f":"B524","v":150000},{"$f":"IF(J522=0,0,E524)","v":0},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H519","v":60000},{"$f":"IF(H522>H526,H522-H526,0)","v":0},{"$f":"IF(I526>0,ROUND(I526*I522,0),0)","v":0},{"$f":"I526-J526","v":0},{"$f":"IF(H524>0,ROUND(H524*L522,0),0)","v":0},{"$f":"IF(K526>L526,0,L526-K526)","v":0}]
[null,null,2003,{"$f":"C527+1","v":2004},null,"2003-04"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C527","v":2003},{"$f":"D527","v":2004}]
[0,50000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!F527,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H530,A530:C534,3)","v":0},{"$f":"INDEX(D530:D534,MATCH(I530,C530:C534,0))","v":0},{"$f":"INDEX(E530:E534,MATCH(I530,C530:C534,0))","v":0},{"$f":"IF(H530>H534,VLOOKUP(H530,A530:F534,6),0)","v":0},{"$f":"VLOOKUP(H530,A530:G534,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B530,IF($E$3=\"Female\",B537,IF($E$3=\"Senior Citizen\",B544,B551)))","v":50000},0]
[{"$f":"B530+1","v":50001},60000,0.1,{"$f":"B530","v":50000},{"$f":"(B531-B530)*C531","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O530+1","v":50001},60000,0.1]
[{"$f":"B531+1","v":60001},150000,0.2,{"$f":"B531","v":60000},{"$f":"E531+(B532-B531)*C532","v":19000},0.1,0,{"$f":"IF(I530=C534,E533+ROUND((H530-J530),0)*I530,IF(I530=C533,E532+ROUND((H530-J530)*I530,0),IF(I530=C532,E531+ROUND((H530-J530)*I530,0),IF(I530=C531,E530+ROUND((H530-J530)*I530,0),E529+ROUND((H530-J530)*I530,0)))))","v":0},{"$f":"MIN(K534:L534)","v":0},{"$f":"ROUND(SUM(H532+I532)*M530,0)","v":0},{"$f":"SUM(H532:J532)","v":0},null,null,{"$f":"O531+1","v":60001},150000,0.2]
[{"$f":"B532+1","v":150001},null,0.3,{"$f":"B532","v":150000},{"$f":"IF(J530=0,0,E532)","v":0},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O532+1","v":150001},0,0.3]
["Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(H530>H534,H530-H534,0)","v":0},{"$f":"IF(I534>0,ROUND(I534*I530,0),0)","v":0},{"$f":"I534-J534","v":0},{"$f":"IF(H532>0,ROUND(H532*L530,0),0)","v":0},{"$f":"IF(K534>L534,0,L534-K534)","v":0},{"$f":"O533+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H532,IF($E$3=\"Female\",H539,IF($E$3=\"Senior Citizen\",H546,H553)))","v":0}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I532,IF($E$3=\"Female\",I539,IF($E$3=\"Senior Citizen\",I546,I553)))","v":0}]
[0,50000,0,0,0,0,0,{"$f":"H530","v":0},{"$f":"VLOOKUP(H537,A537:C541,3)","v":0},{"$f":"INDEX(D537:D541,MATCH(I537,C537:C541,0))","v":0},{"$f":"INDEX(E537:E541,MATCH(I537,C537:C541,0))","v":0},{"$f":"IF(H537>H541,VLOOKUP(H537,A537:F541,6),0)","v":0},{"$f":"VLOOKUP(H537,A537:G541,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J532,IF($E$3=\"Female\",J539,IF($E$3=\"Senior Citizen\",J546,J553)))","v":0}]
[{"$f":"B537+1","v":50001},60000,0.1,{"$f":"B537","v":50000},{"$f":"(B538-B537)*C538","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K532,IF($E$3=\"Female\",K539,IF($E$3=\"Senior Citizen\",K546,K553)))","v":0}]
[{"$f":"B538+1","v":60001},150000,0.2,{"$f":"B538","v":60000},{"$f":"E538+(B539-B538)*C539","v":19000},0.1,0,{"$f":"IF(I537=C541,E540+ROUND((H537-J537),0)*I537,IF(I537=C540,E539+ROUND((H537-J537)*I537,0),IF(I537=C539,E538+ROUND((H537-J537)*I537,0),IF(I537=C538,E537+ROUND((H537-J537)*I537,0),E536+ROUND((H537-J537)*I537,0)))))","v":0},{"$f":"MIN(K541:L541)","v":0},{"$f":"ROUND(SUM(H539+I539)*M537,0)","v":0},{"$f":"SUM(H539:J539)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A529,IF($E$3=\"Female\",A536,IF($E$3=\"Senior Citizen\",A543,A550)))","v":"(below 65 years)"}]
[{"$f":"B539+1","v":150001},null,0.3,{"$f":"B539","v":150000},{"$f":"IF(J537=0,0,E539)","v":0},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M534,IF($E$3=\"Female\",M541,IF($E$3=\"Senior Citizen\",M548,M555)))","v":0}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H534","v":850000},{"$f":"IF(H537>H541,H537-H541,0)","v":0},{"$f":"IF(I541>0,ROUND(I541*I537,0),0)","v":0},{"$f":"I541-J541","v":0},{"$f":"IF(H539>0,ROUND(H539*L537,0),0)","v":0},{"$f":"IF(K541>L541,0,L541-K541)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K532,IF($E$3=\"Female\",K539,IF($E$3=\"Senior Citizen\",K546,K553)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H530","v":0},{"$f":"VLOOKUP(H544,A544:C548,3)","v":0},{"$f":"INDEX(D544:D548,MATCH(I544,C544:C548,0))","v":0},{"$f":"INDEX(E544:E548,MATCH(I544,C544:C548,0))","v":0},{"$f":"IF(H544>H548,VLOOKUP(H544,A544:F548,6),0)","v":0},{"$f":"VLOOKUP(H544,A544:G548,7)","v":0}]
[{"$f":"B544+1","v":50001},60000,0.1,{"$f":"B544","v":50000},{"$f":"(B545-B544)*C545","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B545+1","v":60001},150000,0.2,{"$f":"B545","v":60000},{"$f":"E545+(B546-B545)*C546","v":19000},0.1,0,{"$f":"IF(I544=C548,E547+ROUND((H544-J544),0)*I544,IF(I544=C547,E546+ROUND((H544-J544)*I544,0),IF(I544=C546,E545+ROUND((H544-J544)*I544,0),IF(I544=C545,E544+ROUND((H544-J544)*I544,0),E543+ROUND((H544-J544)*I544,0)))))","v":0},{"$f":"MIN(K548:L548)","v":0},{"$f":"ROUND(SUM(H546+I546)*M544,0)","v":0},{"$f":"SUM(H546:J546)","v":0}]
[{"$f":"B546+1","v":150001},null,0.3,{"$f":"B546","v":150000},{"$f":"IF(J544=0,0,E546)","v":0},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H541","v":850000},{"$f":"IF(H544>H548,H544-H548,0)","v":0},{"$f":"IF(I548>0,ROUND(I548*I544,0),0)","v":0},{"$f":"I548-J548","v":0},{"$f":"IF(H546>0,ROUND(H546*L544,0),0)","v":0},{"$f":"IF(K548>L548,0,L548-K548)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H530","v":0},{"$f":"VLOOKUP(H551,A551:C555,3)","v":0},{"$f":"INDEX(D551:D555,MATCH(I551,C551:C555,0))","v":0},{"$f":"INDEX(E551:E555,MATCH(I551,C551:C555,0))","v":0},{"$f":"IF(H551>H555,VLOOKUP(H551,A551:F555,6),0)","v":0},{"$f":"VLOOKUP(H551,A551:G555,7)","v":0}]
[{"$f":"B551+1","v":50001},60000,0.1,{"$f":"B551","v":50000},{"$f":"(B552-B551)*C552","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B552+1","v":60001},150000,0.2,{"$f":"B552","v":60000},{"$f":"E552+(B553-B552)*C553","v":19000},0.1,0,{"$f":"IF(I551=C555,E554+ROUND((H551-J551),0)*I551,IF(I551=C554,E553+ROUND((H551-J551)*I551,0),IF(I551=C553,E552+ROUND((H551-J551)*I551,0),IF(I551=C552,E551+ROUND((H551-J551)*I551,0),E550+ROUND((H551-J551)*I551,0)))))","v":0},{"$f":"MIN(K555:L555)","v":0},{"$f":"ROUND(SUM(H553+I553)*M551,0)","v":0},{"$f":"SUM(H553:J553)","v":0}]
[{"$f":"B553+1","v":150001},null,0.3,{"$f":"B553","v":150000},{"$f":"IF(J551=0,0,E553)","v":0},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H548","v":850000},{"$f":"IF(H551>H555,H551-H555,0)","v":0},{"$f":"IF(I555>0,ROUND(I555*I551,0),0)","v":0},{"$f":"I555-J555","v":0},{"$f":"IF(H553>0,ROUND(H553*L551,0),0)","v":0},{"$f":"IF(K555>L555,0,L555-K555)","v":0}]
[null,null,2004,{"$f":"C556+1","v":2005},null,"2004-05",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,{"$f":"AD556+1","v":2005},null,"2004-05"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due",null,null,null,"Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C556","v":2004},{"$f":"D556","v":2005},null,null,null,null,null,null,null,null,null,null,null,"(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"AD556","v":2004},{"$f":"AE556","v":2005}]
[0,50000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!F556,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H559,A559:C563,3)","v":0},{"$f":"INDEX(D559:D563,MATCH(I559,C559:C563,0))","v":0},{"$f":"INDEX(E559:E563,MATCH(I559,C559:C563,0))","v":0},{"$f":"IF(H559>H563,VLOOKUP(H559,A559:F563,6),0)","v":0},{"$f":"VLOOKUP(H559,A559:G563,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B559,IF($E$3=\"Female\",B566,IF($E$3=\"Senior Citizen\",B573,B580)))","v":50000},0,null,null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!AG556,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(AI559,AB559:AD563,3)","v":0},{"$f":"INDEX(AE559:AE563,MATCH(AJ559,AD559:AD563,0))","v":0},{"$f":"INDEX(AF559:AF563,MATCH(AJ559,AD559:AD563,0))","v":0},{"$f":"IF(AI559>AI563,VLOOKUP(AI559,AB559:AG563,6),0)","v":0},{"$f":"VLOOKUP(AI559,AB559:AH563,7)","v":0},0,{"$f":"IF($E$3=\"Male\",AC559,IF($E$3=\"Female\",AC566,IF($E$3=\"Senior Citizen\",AC573,AC580)))","v":50000},0]
[{"$f":"B559+1","v":50001},60000,0.1,{"$f":"B559","v":50000},{"$f":"(B560-B559)*C560","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O559+1","v":50001},60000,0.1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC559+1","v":50001},60000,0.1,{"$f":"AC559","v":50000},{"$f":"(AC560-AC559)*AD560","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"AP559+1","v":50001},60000,0.1]
[{"$f":"B560+1","v":60001},150000,0.2,{"$f":"B560","v":60000},{"$f":"E560+(B561-B560)*C561","v":19000},0.1,0.02,{"$f":"IF(I559=C563,E562+ROUND((H559-J559),0)*I559,IF(I559=C562,E561+ROUND((H559-J559)*I559,0),IF(I559=C561,E560+ROUND((H559-J559)*I559,0),IF(I559=C560,E559+ROUND((H559-J559)*I559,0),E558+ROUND((H559-J559)*I559,0)))))-AQ576","v":0},{"$f":"MIN(K563:L563)","v":0},{"$f":"ROUND(SUM(H561+I561)*M559,0)","v":0},{"$f":"SUM(H561:J561)","v":0},null,null,{"$f":"O560+1","v":60001},150000,0.2,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC560+1","v":60001},150000,0.2,{"$f":"AC560","v":60000},{"$f":"AF560+(AC561-AC560)*AD561","v":19000},0.1,0.02,{"$f":"IF(AJ559=AD563,AF562+ROUND((AI559-AK559),0)*AJ559,IF(AJ559=AD562,AF561+ROUND((AI559-AK559)*AJ559,0),IF(AJ559=AD561,AF560+ROUND((AI559-AK559)*AJ559,0),IF(AJ559=AD560,AF559+ROUND((AI559-AK559)*AJ559,0),AF558+ROUND((AI559-AK559)*AJ559,0)))))","v":0},{"$f":"MIN(AL563:AM563)","v":0},{"$f":"ROUND(SUM(AI561+AJ561)*AN559,0)","v":0},{"$f":"SUM(AI561:AK561)","v":0},null,null,{"$f":"AP560+1","v":60001},150000,0.2]
[{"$f":"B561+1","v":150001},null,0.3,{"$f":"B561","v":150000},{"$f":"IF(J559=0,0,E561)","v":0},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O561+1","v":150001},0,0.3,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC561+1","v":150001},null,0.3,{"$f":"AC561","v":150000},{"$f":"IF(AK559=0,0,AF561)","v":0},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"AP561+1","v":150001},0,0.3]
["Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(H559>H563,H559-H563,0)","v":0},{"$f":"IF(I563>0,ROUND(I563*I559,0),0)","v":0},{"$f":"I563-J563","v":0},{"$f":"IF(H561>0,ROUND(H561*L559,0),0)","v":0},{"$f":"IF(K563>L563,0,L563-K563)","v":0},{"$f":"O562+1","v":1},0,0,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(AI559>AI563,AI559-AI563,0)","v":0},{"$f":"IF(AJ563>0,ROUND(AJ563*AJ559,0),0)","v":0},{"$f":"AJ563-AK563","v":0},{"$f":"IF(AI561>0,ROUND(AI561*AM559,0),0)","v":0},{"$f":"IF(AL563>AM563,0,AM563-AL563)","v":0},{"$f":"AP562+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H561,IF($E$3=\"Female\",H568,IF($E$3=\"Senior Citizen\",H575,H582)))","v":0},null,null,null,null,null,null,null,null,null,null,null,"Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",AI561,IF($E$3=\"Female\",AI568,IF($E$3=\"Senior Citizen\",AI575,AI582)))","v":0}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I561,IF($E$3=\"Female\",I568,IF($E$3=\"Senior Citizen\",I575,I582)))","v":0},null,null,null,null,null,null,null,null,null,null,null,"(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",AJ561,IF($E$3=\"Female\",AJ568,IF($E$3=\"Senior Citizen\",AJ575,AJ582)))","v":0}]
[0,50000,0,0,0,0,0,{"$f":"H559","v":0},{"$f":"VLOOKUP(H566,A566:C570,3)","v":0},{"$f":"INDEX(D566:D570,MATCH(I566,C566:C570,0))","v":0},{"$f":"INDEX(E566:E570,MATCH(I566,C566:C570,0))","v":0},{"$f":"IF(H566>H570,VLOOKUP(H566,A566:F570,6),0)","v":0},{"$f":"VLOOKUP(H566,A566:G570,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J561,IF($E$3=\"Female\",J568,IF($E$3=\"Senior Citizen\",J575,J582)))","v":0},null,null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AI559","v":0},{"$f":"VLOOKUP(AI566,AB566:AD570,3)","v":0},{"$f":"INDEX(AE566:AE570,MATCH(AJ566,AD566:AD570,0))","v":0},{"$f":"INDEX(AF566:AF570,MATCH(AJ566,AD566:AD570,0))","v":0},{"$f":"IF(AI566>AI570,VLOOKUP(AI566,AB566:AG570,6),0)","v":0},{"$f":"VLOOKUP(AI566,AB566:AH570,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",AK561,IF($E$3=\"Female\",AK568,IF($E$3=\"Senior Citizen\",AK575,AK582)))","v":0}]
[{"$f":"B566+1","v":50001},60000,0.1,{"$f":"B566","v":50000},{"$f":"(B567-B566)*C567","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K561,IF($E$3=\"Female\",K568,IF($E$3=\"Senior Citizen\",K575,K582)))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC566+1","v":50001},60000,0.1,{"$f":"AC566","v":50000},{"$f":"(AC567-AC566)*AD567","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",AL561,IF($E$3=\"Female\",AL568,IF($E$3=\"Senior Citizen\",AL575,AL582)))","v":0}]
[{"$f":"B567+1","v":60001},150000,0.2,{"$f":"B567","v":60000},{"$f":"E567+(B568-B567)*C568","v":19000},0.1,0.02,{"$f":"IF(I566=C570,E569+ROUND((H566-J566),0)*I566,IF(I566=C569,E568+ROUND((H566-J566)*I566,0),IF(I566=C568,E567+ROUND((H566-J566)*I566,0),IF(I566=C567,E566+ROUND((H566-J566)*I566,0),E565+ROUND((H566-J566)*I566,0)))))-AQ583","v":0},{"$f":"MIN(K570:L570)","v":0},{"$f":"ROUND(SUM(H568+I568)*M566,0)","v":0},{"$f":"SUM(H568:J568)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A558,IF($E$3=\"Female\",A565,IF($E$3=\"Senior Citizen\",A572,A579)))","v":"(below 65 years)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC567+1","v":60001},150000,0.2,{"$f":"AC567","v":60000},{"$f":"AF567+(AC568-AC567)*AD568","v":19000},0.1,0.02,{"$f":"IF(AJ566=AD570,AF569+ROUND((AI566-AK566),0)*AJ566,IF(AJ566=AD569,AF568+ROUND((AI566-AK566)*AJ566,0),IF(AJ566=AD568,AF567+ROUND((AI566-AK566)*AJ566,0),IF(AJ566=AD567,AF566+ROUND((AI566-AK566)*AJ566,0),AF565+ROUND((AI566-AK566)*AJ566,0)))))","v":0},{"$f":"MIN(AL570:AM570)","v":0},{"$f":"ROUND(SUM(AI568+AJ568)*AN566,0)","v":0},{"$f":"SUM(AI568:AK568)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",AB558,IF($E$3=\"Female\",AB565,IF($E$3=\"Senior Citizen\",AB572,AB579)))","v":"(below 65 years)"}]
[{"$f":"B568+1","v":150001},null,0.3,{"$f":"B568","v":150000},{"$f":"IF(J566=0,0,E568)","v":0},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M563,IF($E$3=\"Female\",M570,IF($E$3=\"Senior Citizen\",M577,M584)))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC568+1","v":150001},null,0.3,{"$f":"AC568","v":150000},{"$f":"IF(AK566=0,0,AF568)","v":0},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",AN563,IF($E$3=\"Female\",AN570,IF($E$3=\"Senior Citizen\",AN577,AN584)))","v":0}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H563","v":850000},{"$f":"IF(H566>H570,H566-H570,0)","v":0},{"$f":"IF(I570>0,ROUND(I570*I566,0),0)","v":0},{"$f":"I570-J570","v":0},{"$f":"IF(H568>0,ROUND(H568*L566,0),0)","v":0},{"$f":"IF(K570>L570,0,L570-K570)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K561,IF($E$3=\"Female\",K568,IF($E$3=\"Senior Citizen\",K575,K582)))","v":0},null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AI563","v":850000},{"$f":"IF(AI566>AI570,AI566-AI570,0)","v":0},{"$f":"IF(AJ570>0,ROUND(AJ570*AJ566,0),0)","v":0},{"$f":"AJ570-AK570","v":0},{"$f":"IF(AI568>0,ROUND(AI568*AM566,0),0)","v":0},{"$f":"IF(AL570>AM570,0,AM570-AL570)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",AL561,IF($E$3=\"Female\",AL568,IF($E$3=\"Senior Citizen\",AL575,AL582)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"Treatment of sect 80D",null,null,null,null,null,null,null,null,null,null,null,null,null,"(Above 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"Treatment of sect 80D"]
[0,50000,0,0,0,0,0,{"$f":"H559","v":0},{"$f":"VLOOKUP(H573,A573:C577,3)","v":0},{"$f":"INDEX(D573:D577,MATCH(I573,C573:C577,0))","v":0},{"$f":"INDEX(E573:E577,MATCH(I573,C573:C577,0))","v":0},{"$f":"IF(H573>H577,VLOOKUP(H573,A573:F577,6),0)","v":0},{"$f":"VLOOKUP(H573,A573:G577,7)","v":0},"Taxable income",null,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!F556,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AI559","v":0},{"$f":"VLOOKUP(AI573,AB573:AD577,3)","v":0},{"$f":"INDEX(AE573:AE577,MATCH(AJ573,AD573:AD577,0))","v":0},{"$f":"INDEX(AF573:AF577,MATCH(AJ573,AD573:AD577,0))","v":0},{"$f":"IF(AI573>AI577,VLOOKUP(AI573,AB573:AG577,6),0)","v":0},{"$f":"VLOOKUP(AI573,AB573:AH577,7)","v":0},"Taxable income",null,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!AG556,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0}]
[{"$f":"B573+1","v":50001},60000,0.1,{"$f":"B573","v":50000},{"$f":"(B574-B573)*C574","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"Due Tax",null,{"$f":"P564","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC573+1","v":50001},60000,0.1,{"$f":"AC573","v":50000},{"$f":"(AC574-AC573)*AD574","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"Due Tax",null,{"$f":"AQ564","v":0}]
[{"$f":"B574+1","v":60001},150000,0.2,{"$f":"B574","v":60000},{"$f":"E574+(B575-B574)*C575","v":19000},0.1,0.02,{"$f":"IF(I573=C577,E576+ROUND((H573-J573),0)*I573,IF(I573=C576,E575+ROUND((H573-J573)*I573,0),IF(I573=C575,E574+ROUND((H573-J573)*I573,0),IF(I573=C574,E573+ROUND((H573-J573)*I573,0),E572+ROUND((H573-J573)*I573,0)))))-AQ590","v":0},{"$f":"MIN(K577:L577)","v":0},{"$f":"ROUND(SUM(H575+I575)*M573,0)","v":0},{"$f":"SUM(H575:J575)","v":0},null,null,"Calculated amt",null,{"$f":"IF(P573<100000,P574,P574-(P573-100000))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC574+1","v":60001},150000,0.2,{"$f":"AC574","v":60000},{"$f":"AF574+(AC575-AC574)*AD575","v":19000},0.1,0.02,{"$f":"IF(AJ573=AD577,AF576+ROUND((AI573-AK573),0)*AJ573,IF(AJ573=AD576,AF575+ROUND((AI573-AK573)*AJ573,0),IF(AJ573=AD575,AF574+ROUND((AI573-AK573)*AJ573,0),IF(AJ573=AD574,AF573+ROUND((AI573-AK573)*AJ573,0),AF572+ROUND((AI573-AK573)*AJ573,0)))))","v":0},{"$f":"MIN(AL577:AM577)","v":0},{"$f":"ROUND(SUM(AI575+AJ575)*AN573,0)","v":0},{"$f":"SUM(AI575:AK575)","v":0},null,null,"Calculated amt",null,{"$f":"IF(AQ573<100000,AQ574,AQ574-(AQ573-100000))","v":0}]
[{"$f":"B575+1","v":150001},null,0.3,{"$f":"B575","v":150000},{"$f":"IF(J573=0,0,E575)","v":0},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Rebate u/s 80D",null,{"$f":"IF(P575>0,P575,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC575+1","v":150001},null,0.3,{"$f":"AC575","v":150000},{"$f":"IF(AK573=0,0,AF575)","v":0},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Rebate u/s 80D",null,{"$f":"IF(AQ575>0,AQ575,0)","v":0}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H570","v":850000},{"$f":"IF(H573>H577,H573-H577,0)","v":0},{"$f":"IF(I577>0,ROUND(I577*I573,0),0)","v":0},{"$f":"I577-J577","v":0},{"$f":"IF(H575>0,ROUND(H575*L573,0),0)","v":0},{"$f":"IF(K577>L577,0,L577-K577)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AI570","v":850000},{"$f":"IF(AI573>AI577,AI573-AI577,0)","v":0},{"$f":"IF(AJ577>0,ROUND(AJ577*AJ573,0),0)","v":0},{"$f":"AJ577-AK577","v":0},{"$f":"IF(AI575>0,ROUND(AI575*AM573,0),0)","v":0},{"$f":"IF(AL577>AM577,0,AM577-AL577)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H559","v":0},{"$f":"VLOOKUP(H580,A580:C584,3)","v":0},{"$f":"INDEX(D580:D584,MATCH(I580,C580:C584,0))","v":0},{"$f":"INDEX(E580:E584,MATCH(I580,C580:C584,0))","v":0},{"$f":"IF(H580>H584,VLOOKUP(H580,A580:F584,6),0)","v":0},{"$f":"VLOOKUP(H580,A580:G584,7)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AI559","v":0},{"$f":"VLOOKUP(AI580,AB580:AD584,3)","v":0},{"$f":"INDEX(AE580:AE584,MATCH(AJ580,AD580:AD584,0))","v":0},{"$f":"INDEX(AF580:AF584,MATCH(AJ580,AD580:AD584,0))","v":0},{"$f":"IF(AI580>AI584,VLOOKUP(AI580,AB580:AG584,6),0)","v":0},{"$f":"VLOOKUP(AI580,AB580:AH584,7)","v":0}]
[{"$f":"B580+1","v":50001},60000,0.1,{"$f":"B580","v":50000},{"$f":"(B581-B580)*C581","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC580+1","v":50001},60000,0.1,{"$f":"AC580","v":50000},{"$f":"(AC581-AC580)*AD581","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B581+1","v":60001},150000,0.2,{"$f":"B581","v":60000},{"$f":"E581+(B582-B581)*C582","v":19000},0.1,0.02,{"$f":"IF(I580=C584,E583+ROUND((H580-J580),0)*I580,IF(I580=C583,E582+ROUND((H580-J580)*I580,0),IF(I580=C582,E581+ROUND((H580-J580)*I580,0),IF(I580=C581,E580+ROUND((H580-J580)*I580,0),E579+ROUND((H580-J580)*I580,0)))))-AQ597","v":0},{"$f":"MIN(K584:L584)","v":0},{"$f":"ROUND(SUM(H582+I582)*M580,0)","v":0},{"$f":"SUM(H582:J582)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC581+1","v":60001},150000,0.2,{"$f":"AC581","v":60000},{"$f":"AF581+(AC582-AC581)*AD582","v":19000},0.1,0.02,{"$f":"IF(AJ580=AD584,AF583+ROUND((AI580-AK580),0)*AJ580,IF(AJ580=AD583,AF582+ROUND((AI580-AK580)*AJ580,0),IF(AJ580=AD582,AF581+ROUND((AI580-AK580)*AJ580,0),IF(AJ580=AD581,AF580+ROUND((AI580-AK580)*AJ580,0),AF579+ROUND((AI580-AK580)*AJ580,0)))))","v":0},{"$f":"MIN(AL584:AM584)","v":0},{"$f":"ROUND(SUM(AI582+AJ582)*AN580,0)","v":0},{"$f":"SUM(AI582:AK582)","v":0}]
[{"$f":"B582+1","v":150001},null,0.3,{"$f":"B582","v":150000},{"$f":"IF(J580=0,0,E582)","v":0},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC582+1","v":150001},null,0.3,{"$f":"AC582","v":150000},{"$f":"IF(AK580=0,0,AF582)","v":0},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H577","v":850000},{"$f":"IF(H580>H584,H580-H584,0)","v":0},{"$f":"IF(I584>0,ROUND(I584*I580,0),0)","v":0},{"$f":"I584-J584","v":0},{"$f":"IF(H582>0,ROUND(H582*L580,0),0)","v":0},{"$f":"IF(K584>L584,0,L584-K584)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AI577","v":850000},{"$f":"IF(AI580>AI584,AI580-AI584,0)","v":0},{"$f":"IF(AJ584>0,ROUND(AJ584*AJ580,0),0)","v":0},{"$f":"AJ584-AK584","v":0},{"$f":"IF(AI582>0,ROUND(AI582*AM580,0),0)","v":0},{"$f":"IF(AL584>AM584,0,AM584-AL584)","v":0}]
[null,null,2005,{"$f":"C585+1","v":2006},null,"2005-06"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C585","v":2005},{"$f":"D585","v":2006}]
[0,100000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!F585,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H588,A588:C592,3)","v":0},{"$f":"INDEX(D588:D592,MATCH(I588,C588:C592,0))","v":0},{"$f":"INDEX(E588:E592,MATCH(I588,C588:C592,0))","v":0},{"$f":"IF(H588>H592,VLOOKUP(H588,A588:F592,6),0)","v":0},{"$f":"VLOOKUP(H588,A588:G592,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B588,IF($E$3=\"Female\",B595,IF($E$3=\"Senior Citizen\",B602,B609)))","v":100000},0]
[{"$f":"B588+1","v":100001},150000,0.1,{"$f":"B588","v":100000},{"$f":"(B589-B588)*C589","v":5000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O588+1","v":100001},150000,0.1]
[{"$f":"B589+1","v":150001},250000,0.2,{"$f":"B589","v":150000},{"$f":"E589+(B590-B589)*C590","v":25000},0.1,0.02,{"$f":"IF(I588=C592,E591+ROUND((H588-J588),0)*I588,IF(I588=C591,E590+ROUND((H588-J588)*I588,0),IF(I588=C590,E589+ROUND((H588-J588)*I588,0),IF(I588=C589,E588+ROUND((H588-J588)*I588,0),E587+ROUND((H588-J588)*I588,0)))))","v":0},{"$f":"MIN(K592:L592)","v":0},{"$f":"ROUND(SUM(H590+I590)*M588,0)","v":0},{"$f":"SUM(H590:J590)","v":0},null,null,{"$f":"O589+1","v":150001},250000,0.2]
[{"$f":"B590+1","v":250001},null,0.3,{"$f":"B590","v":250000},{"$f":"IF(J588=0,0,E590)","v":0},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O590+1","v":250001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H588>H592,H588-H592,0)","v":0},{"$f":"IF(I592>0,ROUND(I592*I588,0),0)","v":0},{"$f":"I592-J592","v":0},{"$f":"IF(H590>0,ROUND(H590*L588,0),0)","v":0},{"$f":"IF(K592>L592,0,L592-K592)","v":0},{"$f":"O591+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H590,IF($E$3=\"Female\",H597,IF($E$3=\"Senior Citizen\",H604,H611)))","v":0}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I590,IF($E$3=\"Female\",I597,IF($E$3=\"Senior Citizen\",I604,I611)))","v":0}]
[0,135000,0,0,0,0,0,{"$f":"H588","v":0},{"$f":"VLOOKUP(H595,A595:C599,3)","v":0},{"$f":"INDEX(D595:D599,MATCH(I595,C595:C599,0))","v":0},{"$f":"INDEX(E595:E599,MATCH(I595,C595:C599,0))","v":0},{"$f":"IF(H595>H599,VLOOKUP(H595,A595:F599,6),0)","v":0},{"$f":"VLOOKUP(H595,A595:G599,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J590,IF($E$3=\"Female\",J597,IF($E$3=\"Senior Citizen\",J604,J611)))","v":0}]
[{"$f":"B595+1","v":135001},150000,0.1,{"$f":"B595","v":135000},{"$f":"(B596-B595)*C596","v":1500},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K590,IF($E$3=\"Female\",K597,IF($E$3=\"Senior Citizen\",K604,K611)))","v":0}]
[{"$f":"B596+1","v":150001},250000,0.2,{"$f":"B596","v":150000},{"$f":"E596+(B597-B596)*C597","v":21500},0.1,0.02,{"$f":"IF(I595=C599,E598+ROUND((H595-J595),0)*I595,IF(I595=C598,E597+ROUND((H595-J595)*I595,0),IF(I595=C597,E596+ROUND((H595-J595)*I595,0),IF(I595=C596,E595+ROUND((H595-J595)*I595,0),E594+ROUND((H595-J595)*I595,0)))))","v":0},{"$f":"MIN(K599:L599)","v":0},{"$f":"ROUND(SUM(H597+I597)*M595,0)","v":0},{"$f":"SUM(H597:J597)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A587,IF($E$3=\"Female\",A594,IF($E$3=\"Senior Citizen\",A601,A608)))","v":"(below 65 years)"}]
[{"$f":"B597+1","v":250001},null,0.3,{"$f":"B597","v":250000},{"$f":"IF(J595=0,0,E597)","v":0},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M592,IF($E$3=\"Female\",M599,IF($E$3=\"Senior Citizen\",M606,M613)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H592","v":1000000},{"$f":"IF(H595>H599,H595-H599,0)","v":0},{"$f":"IF(I599>0,ROUND(I599*I595,0),0)","v":0},{"$f":"I599-J599","v":0},{"$f":"IF(H597>0,ROUND(H597*L595,0),0)","v":0},{"$f":"IF(K599>L599,0,L599-K599)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K590,IF($E$3=\"Female\",K597,IF($E$3=\"Senior Citizen\",K604,K611)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,185000,0,0,0,0,0,{"$f":"H588","v":0},{"$f":"VLOOKUP(H602,A602:C606,3)","v":0},{"$f":"INDEX(D602:D606,MATCH(I602,C602:C606,0))","v":0},{"$f":"INDEX(E602:E606,MATCH(I602,C602:C606,0))","v":0},{"$f":"IF(H602>H606,VLOOKUP(H602,A602:F606,6),0)","v":0},{"$f":"VLOOKUP(H602,A602:G606,7)","v":0}]
[{"$f":"B602+1","v":185001},250000,0.2,{"$f":"B602","v":185000},{"$f":"(B603-B602)*C603","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B603+1","v":250001},null,0.3,{"$f":"B603","v":250000},{"$f":"IF(J602=0,0,E603)","v":0},0.1,0.02,{"$f":"IF(I602=C606,E605+ROUND((H602-J602),0)*I602,IF(I602=C605,E604+ROUND((H602-J602)*I602,0),IF(I602=C604,E603+ROUND((H602-J602)*I602,0),IF(I602=C603,E602+ROUND((H602-J602)*I602,0),E601+ROUND((H602-J602)*I602,0)))))","v":0},{"$f":"MIN(K606:L606)","v":0},{"$f":"ROUND(SUM(H604+I604)*M602,0)","v":0},{"$f":"SUM(H604:J604)","v":0}]
[null,null,null,{"$f":"B604","v":0},{"$f":"IF(J602=0,0,E604)","v":0},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H599","v":1000000},{"$f":"IF(H602>H606,H602-H606,0)","v":0},{"$f":"IF(I606>0,ROUND(I606*I602,0),0)","v":0},{"$f":"I606-J606","v":0},{"$f":"IF(H604>0,ROUND(H604*L602,0),0)","v":0},{"$f":"IF(K606>L606,0,L606-K606)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,185000,0,0,0,0,0,{"$f":"H588","v":0},{"$f":"VLOOKUP(H609,A609:C613,3)","v":0},{"$f":"INDEX(D609:D613,MATCH(I609,C609:C613,0))","v":0},{"$f":"INDEX(E609:E613,MATCH(I609,C609:C613,0))","v":0},{"$f":"IF(H609>H613,VLOOKUP(H609,A609:F613,6),0)","v":0},{"$f":"VLOOKUP(H609,A609:G613,7)","v":0}]
[{"$f":"B609+1","v":185001},250000,0.2,{"$f":"B609","v":185000},{"$f":"(B610-B609)*C610","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B610+1","v":250001},null,0.3,{"$f":"B610","v":250000},{"$f":"IF(J609=0,0,E610)","v":0},0.1,0.02,{"$f":"IF(I609=C613,E612+ROUND((H609-J609),0)*I609,IF(I609=C612,E611+ROUND((H609-J609)*I609,0),IF(I609=C611,E610+ROUND((H609-J609)*I609,0),IF(I609=C610,E609+ROUND((H609-J609)*I609,0),E608+ROUND((H609-J609)*I609,0)))))","v":0},{"$f":"MIN(K613:L613)","v":0},{"$f":"ROUND(SUM(H611+I611)*M609,0)","v":0},{"$f":"SUM(H611:J611)","v":0}]
[null,null,null,{"$f":"B611","v":0},{"$f":"IF(J609=0,0,E611)","v":0},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H606","v":1000000},{"$f":"IF(H609>H613,H609-H613,0)","v":0},{"$f":"IF(I613>0,ROUND(I613*I609,0),0)","v":0},{"$f":"I613-J613","v":0},{"$f":"IF(H611>0,ROUND(H611*L609,0),0)","v":0},{"$f":"IF(K613>L613,0,L613-K613)","v":0}]
[null,null,2006,{"$f":"C614+1","v":2007},null,"2006-07"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C614","v":2006},{"$f":"D614","v":2007}]
[0,100000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!F614,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H617,A617:C621,3)","v":0},{"$f":"INDEX(D617:D621,MATCH(I617,C617:C621,0))","v":0},{"$f":"INDEX(E617:E621,MATCH(I617,C617:C621,0))","v":0},{"$f":"IF(H617>H621,VLOOKUP(H617,A617:F621,6),0)","v":0},{"$f":"VLOOKUP(H617,A617:G621,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B617,IF($E$3=\"Female\",B624,IF($E$3=\"Senior Citizen\",B631,B638)))","v":100000},0]
[{"$f":"B617+1","v":100001},150000,0.1,{"$f":"B617","v":100000},{"$f":"(B618-B617)*C618","v":5000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O617+1","v":100001},150000,0.1]
[{"$f":"B618+1","v":150001},250000,0.2,{"$f":"B618","v":150000},{"$f":"E618+(B619-B618)*C619","v":25000},0.1,0.02,{"$f":"IF(I617=C621,E620+ROUND((H617-J617),0)*I617,IF(I617=C620,E619+ROUND((H617-J617)*I617,0),IF(I617=C619,E618+ROUND((H617-J617)*I617,0),IF(I617=C618,E617+ROUND((H617-J617)*I617,0),E616+ROUND((H617-J617)*I617,0)))))","v":0},{"$f":"MIN(K621:L621)","v":0},{"$f":"ROUND(SUM(H619+I619)*M617,0)","v":0},{"$f":"SUM(H619:J619)","v":0},null,null,{"$f":"O618+1","v":150001},250000,0.2]
[{"$f":"B619+1","v":250001},null,0.3,{"$f":"B619","v":250000},{"$f":"IF(J617=0,0,E619)","v":0},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O619+1","v":250001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H617>H621,H617-H621,0)","v":0},{"$f":"IF(I621>0,ROUND(I621*I617,0),0)","v":0},{"$f":"I621-J621","v":0},{"$f":"IF(H619>0,ROUND(H619*L617,0),0)","v":0},{"$f":"IF(K621>L621,0,L621-K621)","v":0},{"$f":"O620+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H619,IF($E$3=\"Female\",H626,IF($E$3=\"Senior Citizen\",H633,H640)))","v":0}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I619,IF($E$3=\"Female\",I626,IF($E$3=\"Senior Citizen\",I633,I640)))","v":0}]
[0,135000,0,0,0,0,0,{"$f":"H617","v":0},{"$f":"VLOOKUP(H624,A624:C628,3)","v":0},{"$f":"INDEX(D624:D628,MATCH(I624,C624:C628,0))","v":0},{"$f":"INDEX(E624:E628,MATCH(I624,C624:C628,0))","v":0},{"$f":"IF(H624>H628,VLOOKUP(H624,A624:F628,6),0)","v":0},{"$f":"VLOOKUP(H624,A624:G628,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J619,IF($E$3=\"Female\",J626,IF($E$3=\"Senior Citizen\",J633,J640)))","v":0}]
[{"$f":"B624+1","v":135001},150000,0.1,{"$f":"B624","v":135000},{"$f":"(B625-B624)*C625","v":1500},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K619,IF($E$3=\"Female\",K626,IF($E$3=\"Senior Citizen\",K633,K640)))","v":0}]
[{"$f":"B625+1","v":150001},250000,0.2,{"$f":"B625","v":150000},{"$f":"E625+(B626-B625)*C626","v":21500},0.1,0.02,{"$f":"IF(I624=C628,E627+ROUND((H624-J624),0)*I624,IF(I624=C627,E626+ROUND((H624-J624)*I624,0),IF(I624=C626,E625+ROUND((H624-J624)*I624,0),IF(I624=C625,E624+ROUND((H624-J624)*I624,0),E623+ROUND((H624-J624)*I624,0)))))","v":0},{"$f":"MIN(K628:L628)","v":0},{"$f":"ROUND(SUM(H626+I626)*M624,0)","v":0},{"$f":"SUM(H626:J626)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A616,IF($E$3=\"Female\",A623,IF($E$3=\"Senior Citizen\",A630,A637)))","v":"(below 65 years)"}]
[{"$f":"B626+1","v":250001},null,0.3,{"$f":"B626","v":250000},{"$f":"IF(J624=0,0,E626)","v":0},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M621,IF($E$3=\"Female\",M628,IF($E$3=\"Senior Citizen\",M635,M642)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H621","v":1000000},{"$f":"IF(H624>H628,H624-H628,0)","v":0},{"$f":"IF(I628>0,ROUND(I628*I624,0),0)","v":0},{"$f":"I628-J628","v":0},{"$f":"IF(H626>0,ROUND(H626*L624,0),0)","v":0},{"$f":"IF(K628>L628,0,L628-K628)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K619,IF($E$3=\"Female\",K626,IF($E$3=\"Senior Citizen\",K633,K640)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,185000,0,0,0,0,0,{"$f":"H617","v":0},{"$f":"VLOOKUP(H631,A631:C635,3)","v":0},{"$f":"INDEX(D631:D635,MATCH(I631,C631:C635,0))","v":0},{"$f":"INDEX(E631:E635,MATCH(I631,C631:C635,0))","v":0},{"$f":"IF(H631>H635,VLOOKUP(H631,A631:F635,6),0)","v":0},{"$f":"VLOOKUP(H631,A631:G635,7)","v":0}]
[{"$f":"B631+1","v":185001},250000,0.2,{"$f":"B631","v":185000},{"$f":"(B632-B631)*C632","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B632+1","v":250001},null,0.3,{"$f":"B632","v":250000},{"$f":"IF(J631=0,0,E632)","v":0},0.1,0.02,{"$f":"IF(I631=C635,E634+ROUND((H631-J631),0)*I631,IF(I631=C634,E633+ROUND((H631-J631)*I631,0),IF(I631=C633,E632+ROUND((H631-J631)*I631,0),IF(I631=C632,E631+ROUND((H631-J631)*I631,0),E630+ROUND((H631-J631)*I631,0)))))","v":0},{"$f":"MIN(K635:L635)","v":0},{"$f":"ROUND(SUM(H633+I633)*M631,0)","v":0},{"$f":"SUM(H633:J633)","v":0}]
[null,null,null,{"$f":"B633","v":0},{"$f":"IF(J631=0,0,E633)","v":0},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H628","v":1000000},{"$f":"IF(H631>H635,H631-H635,0)","v":0},{"$f":"IF(I635>0,ROUND(I635*I631,0),0)","v":0},{"$f":"I635-J635","v":0},{"$f":"IF(H633>0,ROUND(H633*L631,0),0)","v":0},{"$f":"IF(K635>L635,0,L635-K635)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,185000,0,0,0,0,0,{"$f":"H617","v":0},{"$f":"VLOOKUP(H638,A638:C642,3)","v":0},{"$f":"INDEX(D638:D642,MATCH(I638,C638:C642,0))","v":0},{"$f":"INDEX(E638:E642,MATCH(I638,C638:C642,0))","v":0},{"$f":"IF(H638>H642,VLOOKUP(H638,A638:F642,6),0)","v":0},{"$f":"VLOOKUP(H638,A638:G642,7)","v":0}]
[{"$f":"B638+1","v":185001},250000,0.2,{"$f":"B638","v":185000},{"$f":"(B639-B638)*C639","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B639+1","v":250001},null,0.3,{"$f":"B639","v":250000},{"$f":"IF(J638=0,0,E639)","v":0},0.1,0.02,{"$f":"IF(I638=C642,E641+ROUND((H638-J638),0)*I638,IF(I638=C641,E640+ROUND((H638-J638)*I638,0),IF(I638=C640,E639+ROUND((H638-J638)*I638,0),IF(I638=C639,E638+ROUND((H638-J638)*I638,0),E637+ROUND((H638-J638)*I638,0)))))","v":0},{"$f":"MIN(K642:L642)","v":0},{"$f":"ROUND(SUM(H640+I640)*M638,0)","v":0},{"$f":"SUM(H640:J640)","v":0}]
[null,null,null,{"$f":"B640","v":0},{"$f":"IF(J638=0,0,E640)","v":0},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H635","v":1000000},{"$f":"IF(H638>H642,H638-H642,0)","v":0},{"$f":"IF(I642>0,ROUND(I642*I638,0),0)","v":0},{"$f":"I642-J642","v":0},{"$f":"IF(H640>0,ROUND(H640*L638,0),0)","v":0},{"$f":"IF(K642>L642,0,L642-K642)","v":0}]
[null,null,2007,{"$f":"C643+1","v":2008},null,"2007-08"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C643","v":2007},{"$f":"D643","v":2008}]
[0,110000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!F643,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H646,A646:C650,3)","v":0},{"$f":"INDEX(D646:D650,MATCH(I646,C646:C650,0))","v":0},{"$f":"INDEX(E646:E650,MATCH(I646,C646:C650,0))","v":0},{"$f":"IF(H646>H650,VLOOKUP(H646,A646:F650,6),0)","v":0},{"$f":"VLOOKUP(H646,A646:G650,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B646,IF($E$3=\"Female\",B653,IF($E$3=\"Senior Citizen\",B660,B667)))","v":110000},0]
[{"$f":"B646+1","v":110001},150000,0.1,{"$f":"B646","v":110000},{"$f":"(B647-B646)*C647","v":4000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O646+1","v":110001},150000,0.1]
[{"$f":"B647+1","v":150001},250000,0.2,{"$f":"B647","v":150000},{"$f":"E647+(B648-B647)*C648","v":24000},0,0.03,{"$f":"IF(I646=C650,E649+ROUND((H646-J646),0)*I646,IF(I646=C649,E648+ROUND((H646-J646)*I646,0),IF(I646=C648,E647+ROUND((H646-J646)*I646,0),IF(I646=C647,E646+ROUND((H646-J646)*I646,0),E645+ROUND((H646-J646)*I646,0)))))","v":0},{"$f":"MIN(K650:L650)","v":0},{"$f":"ROUND(SUM(H648+I648)*M646,0)","v":0},{"$f":"SUM(H648:J648)","v":0},null,null,{"$f":"O647+1","v":150001},250000,0.2]
[{"$f":"B648+1","v":250001},null,0.3,{"$f":"B648","v":250000},{"$f":"IF(J646=0,0,E648)","v":0},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O648+1","v":250001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H646>H650,H646-H650,0)","v":0},{"$f":"IF(I650>0,ROUND(I650*I646,0),0)","v":0},{"$f":"I650-J650","v":0},{"$f":"IF(H648>0,ROUND(H648*L646,0),0)","v":0},{"$f":"IF(K650>L650,0,L650-K650)","v":0},{"$f":"O649+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H648,IF($E$3=\"Female\",H655,IF($E$3=\"Senior Citizen\",H662,H669)))","v":0}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I648,IF($E$3=\"Female\",I655,IF($E$3=\"Senior Citizen\",I662,I669)))","v":0}]
[0,145000,0,0,0,0,0,{"$f":"H646","v":0},{"$f":"VLOOKUP(H653,A653:C657,3)","v":0},{"$f":"INDEX(D653:D657,MATCH(I653,C653:C657,0))","v":0},{"$f":"INDEX(E653:E657,MATCH(I653,C653:C657,0))","v":0},{"$f":"IF(H653>H657,VLOOKUP(H653,A653:F657,6),0)","v":0},{"$f":"VLOOKUP(H653,A653:G657,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J648,IF($E$3=\"Female\",J655,IF($E$3=\"Senior Citizen\",J662,J669)))","v":0}]
[{"$f":"B653+1","v":145001},150000,0.1,{"$f":"B653","v":145000},{"$f":"(B654-B653)*C654","v":500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K648,IF($E$3=\"Female\",K655,IF($E$3=\"Senior Citizen\",K662,K669)))","v":0}]
[{"$f":"B654+1","v":150001},250000,0.2,{"$f":"B654","v":150000},{"$f":"E654+(B655-B654)*C655","v":20500},0,0.03,{"$f":"IF(I653=C657,E656+ROUND((H653-J653),0)*I653,IF(I653=C656,E655+ROUND((H653-J653)*I653,0),IF(I653=C655,E654+ROUND((H653-J653)*I653,0),IF(I653=C654,E653+ROUND((H653-J653)*I653,0),E652+ROUND((H653-J653)*I653,0)))))","v":0},{"$f":"MIN(K657:L657)","v":0},{"$f":"ROUND(SUM(H655+I655)*M653,0)","v":0},{"$f":"SUM(H655:J655)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A645,IF($E$3=\"Female\",A652,IF($E$3=\"Senior Citizen\",A659,A666)))","v":"(below 65 years)"}]
[{"$f":"B655+1","v":250001},null,0.3,{"$f":"B655","v":250000},{"$f":"IF(J653=0,0,E655)","v":0},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M650,IF($E$3=\"Female\",M657,IF($E$3=\"Senior Citizen\",M664,M671)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H650","v":1000000},{"$f":"IF(H653>H657,H653-H657,0)","v":0},{"$f":"IF(I657>0,ROUND(I657*I653,0),0)","v":0},{"$f":"I657-J657","v":0},{"$f":"IF(H655>0,ROUND(H655*L653,0),0)","v":0},{"$f":"IF(K657>L657,0,L657-K657)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K648,IF($E$3=\"Female\",K655,IF($E$3=\"Senior Citizen\",K662,K669)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,195000,0,0,0,0,0,{"$f":"H646","v":0},{"$f":"VLOOKUP(H660,A660:C664,3)","v":0},{"$f":"INDEX(D660:D664,MATCH(I660,C660:C664,0))","v":0},{"$f":"INDEX(E660:E664,MATCH(I660,C660:C664,0))","v":0},{"$f":"IF(H660>H664,VLOOKUP(H660,A660:F664,6),0)","v":0},{"$f":"VLOOKUP(H660,A660:G664,7)","v":0}]
[{"$f":"B660+1","v":195001},250000,0.2,{"$f":"B660","v":195000},{"$f":"(B661-B660)*C661","v":11000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B661+1","v":250001},null,0.3,{"$f":"B661","v":250000},{"$f":"IF(J660=0,0,E661)","v":0},0.1,0.03,{"$f":"IF(I660=C664,E663+ROUND((H660-J660),0)*I660,IF(I660=C663,E662+ROUND((H660-J660)*I660,0),IF(I660=C662,E661+ROUND((H660-J660)*I660,0),IF(I660=C661,E660+ROUND((H660-J660)*I660,0),E659+ROUND((H660-J660)*I660,0)))))","v":0},{"$f":"MIN(K664:L664)","v":0},{"$f":"ROUND(SUM(H662+I662)*M660,0)","v":0},{"$f":"SUM(H662:J662)","v":0}]
[null,null,null,{"$f":"B662","v":0},{"$f":"IF(J660=0,0,E662)","v":0},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H657","v":1000000},{"$f":"IF(H660>H664,H660-H664,0)","v":0},{"$f":"IF(I664>0,ROUND(I664*I660,0),0)","v":0},{"$f":"I664-J664","v":0},{"$f":"IF(H662>0,ROUND(H662*L660,0),0)","v":0},{"$f":"IF(K664>L664,0,L664-K664)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,195000,0,0,0,0,0,{"$f":"H646","v":0},{"$f":"VLOOKUP(H667,A667:C671,3)","v":0},{"$f":"INDEX(D667:D671,MATCH(I667,C667:C671,0))","v":0},{"$f":"INDEX(E667:E671,MATCH(I667,C667:C671,0))","v":0},{"$f":"IF(H667>H671,VLOOKUP(H667,A667:F671,6),0)","v":0},{"$f":"VLOOKUP(H667,A667:G671,7)","v":0}]
[{"$f":"B667+1","v":195001},250000,0.2,{"$f":"B667","v":195000},{"$f":"(B668-B667)*C668","v":11000},0.1,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B668+1","v":250001},null,0.3,{"$f":"B668","v":250000},{"$f":"IF(J667=0,0,E668)","v":0},0.1,0.03,{"$f":"IF(I667=C671,E670+ROUND((H667-J667),0)*I667,IF(I667=C670,E669+ROUND((H667-J667)*I667,0),IF(I667=C669,E668+ROUND((H667-J667)*I667,0),IF(I667=C668,E667+ROUND((H667-J667)*I667,0),E666+ROUND((H667-J667)*I667,0)))))","v":0},{"$f":"MIN(K671:L671)","v":0},{"$f":"ROUND(SUM(H669+I669)*M667,0)","v":0},{"$f":"SUM(H669:J669)","v":0}]
[null,null,null,{"$f":"B669","v":0},{"$f":"IF(J667=0,0,E669)","v":0},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H664","v":1000000},{"$f":"IF(H667>H671,H667-H671,0)","v":0},{"$f":"IF(I671>0,ROUND(I671*I667,0),0)","v":0},{"$f":"I671-J671","v":0},{"$f":"IF(H669>0,ROUND(H669*L667,0),0)","v":0},{"$f":"IF(K671>L671,0,L671-K671)","v":0}]
[null,null,2008,{"$f":"C672+1","v":2009},null,"2008-09"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C672","v":2008},{"$f":"D672","v":2009}]
[0,150000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!F672,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H675,A675:C679,3)","v":0},{"$f":"INDEX(D675:D679,MATCH(I675,C675:C679,0))","v":0},{"$f":"INDEX(E675:E679,MATCH(I675,C675:C679,0))","v":0},{"$f":"IF(H675>H679,VLOOKUP(H675,A675:F679,6),0)","v":0},{"$f":"VLOOKUP(H675,A675:G679,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B675,IF($E$3=\"Female\",B682,IF($E$3=\"Senior Citizen\",B689,B696)))","v":150000},0]
[{"$f":"B675+1","v":150001},300000,0.1,{"$f":"B675","v":150000},{"$f":"(B676-B675)*C676","v":15000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O675+1","v":150001},300000,0.1]
[{"$f":"B676+1","v":300001},500000,0.2,{"$f":"B676","v":300000},{"$f":"E676+(B677-B676)*C677","v":55000},0,0.03,{"$f":"IF(I675=C679,E678+ROUND((H675-J675),0)*I675,IF(I675=C678,E677+ROUND((H675-J675)*I675,0),IF(I675=C677,E676+ROUND((H675-J675)*I675,0),IF(I675=C676,E675+ROUND((H675-J675)*I675,0),E674+ROUND((H675-J675)*I675,0)))))","v":0},{"$f":"MIN(K679:L679)","v":0},{"$f":"ROUND(SUM(H677+I677)*M675,0)","v":0},{"$f":"SUM(H677:J677)","v":0},null,null,{"$f":"O676+1","v":300001},500000,0.2]
[{"$f":"B677+1","v":500001},null,0.3,{"$f":"B677","v":500000},{"$f":"IF(J675=0,0,E677)","v":0},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O677+1","v":500001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H675>H679,H675-H679,0)","v":0},{"$f":"IF(I679>0,ROUND(I679*I675,0),0)","v":0},{"$f":"I679-J679","v":0},{"$f":"IF(H677>0,ROUND(H677*L675,0),0)","v":0},{"$f":"IF(K679>L679,0,L679-K679)","v":0},{"$f":"O678+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H677,IF($E$3=\"Female\",H684,IF($E$3=\"Senior Citizen\",H691,H698)))","v":0}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I677,IF($E$3=\"Female\",I684,IF($E$3=\"Senior Citizen\",I691,I698)))","v":0}]
[0,180000,0,0,0,0,0,{"$f":"H675","v":0},{"$f":"VLOOKUP(H682,A682:C686,3)","v":0},{"$f":"INDEX(D682:D686,MATCH(I682,C682:C686,0))","v":0},{"$f":"INDEX(E682:E686,MATCH(I682,C682:C686,0))","v":0},{"$f":"IF(H682>H686,VLOOKUP(H682,A682:F686,6),0)","v":0},{"$f":"VLOOKUP(H682,A682:G686,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J677,IF($E$3=\"Female\",J684,IF($E$3=\"Senior Citizen\",J691,J698)))","v":0}]
[{"$f":"B682+1","v":180001},300000,0.1,{"$f":"B682","v":180000},{"$f":"(B683-B682)*C683","v":12000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K677,IF($E$3=\"Female\",K684,IF($E$3=\"Senior Citizen\",K691,K698)))","v":0}]
[{"$f":"B683+1","v":300001},500000,0.2,{"$f":"B683","v":300000},{"$f":"E683+(B684-B683)*C684","v":52000},0,0.03,{"$f":"IF(I682=C686,E685+ROUND((H682-J682),0)*I682,IF(I682=C685,E684+ROUND((H682-J682)*I682,0),IF(I682=C684,E683+ROUND((H682-J682)*I682,0),IF(I682=C683,E682+ROUND((H682-J682)*I682,0),E681+ROUND((H682-J682)*I682,0)))))","v":0},{"$f":"MIN(K686:L686)","v":0},{"$f":"ROUND(SUM(H684+I684)*M682,0)","v":0},{"$f":"SUM(H684:J684)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A674,IF($E$3=\"Female\",A681,IF($E$3=\"Senior Citizen\",A688,A695)))","v":"(below 65 years)"}]
[{"$f":"B684+1","v":500001},null,0.3,{"$f":"B684","v":500000},{"$f":"IF(J682=0,0,E684)","v":0},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M679,IF($E$3=\"Female\",M686,IF($E$3=\"Senior Citizen\",M693,M700)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H679","v":1000000},{"$f":"IF(H682>H686,H682-H686,0)","v":0},{"$f":"IF(I686>0,ROUND(I686*I682,0),0)","v":0},{"$f":"I686-J686","v":0},{"$f":"IF(H684>0,ROUND(H684*L682,0),0)","v":0},{"$f":"IF(K686>L686,0,L686-K686)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K677,IF($E$3=\"Female\",K684,IF($E$3=\"Senior Citizen\",K691,K698)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,225000,0,0,0,0,0,{"$f":"H675","v":0},{"$f":"VLOOKUP(H689,A689:C693,3)","v":0},{"$f":"INDEX(D689:D693,MATCH(I689,C689:C693,0))","v":0},{"$f":"INDEX(E689:E693,MATCH(I689,C689:C693,0))","v":0},{"$f":"IF(H689>H693,VLOOKUP(H689,A689:F693,6),0)","v":0},{"$f":"VLOOKUP(H689,A689:G693,7)","v":0}]
[{"$f":"B689+1","v":225001},300000,0.1,{"$f":"B689","v":225000},{"$f":"(B690-B689)*C690","v":7500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B690+1","v":300001},500000,0.2,{"$f":"B690","v":300000},{"$f":"E690+(B691-B690)*C691","v":47500},0,0.03,{"$f":"IF(I689=C693,E692+ROUND((H689-J689),0)*I689,IF(I689=C692,E691+ROUND((H689-J689)*I689,0),IF(I689=C691,E690+ROUND((H689-J689)*I689,0),IF(I689=C690,E689+ROUND((H689-J689)*I689,0),E688+ROUND((H689-J689)*I689,0)))))","v":0},{"$f":"MIN(K693:L693)","v":0},{"$f":"ROUND(SUM(H691+I691)*M689,0)","v":0},{"$f":"SUM(H691:J691)","v":0}]
[{"$f":"B691+1","v":500001},null,0.3,{"$f":"B691","v":500000},{"$f":"IF(J689=0,0,E691)","v":0},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H686","v":1000000},{"$f":"IF(H689>H693,H689-H693,0)","v":0},{"$f":"IF(I693>0,ROUND(I693*I689,0),0)","v":0},{"$f":"I693-J693","v":0},{"$f":"IF(H691>0,ROUND(H691*L689,0),0)","v":0},{"$f":"IF(K693>L693,0,L693-K693)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,225000,0,0,0,0,0,{"$f":"H675","v":0},{"$f":"VLOOKUP(H696,A696:C700,3)","v":0},{"$f":"INDEX(D696:D700,MATCH(I696,C696:C700,0))","v":0},{"$f":"INDEX(E696:E700,MATCH(I696,C696:C700,0))","v":0},{"$f":"IF(H696>H700,VLOOKUP(H696,A696:F700,6),0)","v":0},{"$f":"VLOOKUP(H696,A696:G700,7)","v":0}]
[{"$f":"B696+1","v":225001},300000,0.1,{"$f":"B696","v":225000},{"$f":"(B697-B696)*C697","v":7500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B697+1","v":300001},500000,0.2,{"$f":"B697","v":300000},{"$f":"E697+(B698-B697)*C698","v":47500},0,0.03,{"$f":"IF(I696=C700,E699+ROUND((H696-J696),0)*I696,IF(I696=C699,E698+ROUND((H696-J696)*I696,0),IF(I696=C698,E697+ROUND((H696-J696)*I696,0),IF(I696=C697,E696+ROUND((H696-J696)*I696,0),E695+ROUND((H696-J696)*I696,0)))))","v":0},{"$f":"MIN(K700:L700)","v":0},{"$f":"ROUND(SUM(H698+I698)*M696,0)","v":0},{"$f":"SUM(H698:J698)","v":0}]
[{"$f":"B698+1","v":500001},null,0.3,{"$f":"B698","v":500000},{"$f":"IF(J696=0,0,E698)","v":0},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H693","v":1000000},{"$f":"IF(H696>H700,H696-H700,0)","v":0},{"$f":"IF(I700>0,ROUND(I700*I696,0),0)","v":0},{"$f":"I700-J700","v":0},{"$f":"IF(H698>0,ROUND(H698*L696,0),0)","v":0},{"$f":"IF(K700>L700,0,L700-K700)","v":0}]
[null,null,2009,{"$f":"C701+1","v":2010},null,"2009-10"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C701","v":2009},{"$f":"D701","v":2010}]
[0,160000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!F701,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H704,A704:C708,3)","v":0},{"$f":"INDEX(D704:D708,MATCH(I704,C704:C708,0))","v":0},{"$f":"INDEX(E704:E708,MATCH(I704,C704:C708,0))","v":0},{"$f":"IF(H704>H708,VLOOKUP(H704,A704:F708,6),0)","v":0},{"$f":"VLOOKUP(H704,A704:G708,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B704,IF($E$3=\"Female\",B711,IF($E$3=\"Senior Citizen\",B718,B725)))","v":160000},0]
[{"$f":"B704+1","v":160001},300000,0.1,{"$f":"B704","v":160000},{"$f":"(B705-B704)*C705","v":14000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O704+1","v":160001},300000,0.1]
[{"$f":"B705+1","v":300001},500000,0.2,{"$f":"B705","v":300000},{"$f":"E705+(B706-B705)*C706","v":54000},0,0.03,{"$f":"IF(I704=C708,E707+ROUND((H704-J704),0)*I704,IF(I704=C707,E706+ROUND((H704-J704)*I704,0),IF(I704=C706,E705+ROUND((H704-J704)*I704,0),IF(I704=C705,E704+ROUND((H704-J704)*I704,0),E703+ROUND((H704-J704)*I704,0)))))","v":0},{"$f":"MIN(K708:L708)","v":0},{"$f":"ROUND(SUM(H706+I706)*M704,0)","v":0},{"$f":"SUM(H706:J706)","v":0},null,null,{"$f":"O705+1","v":300001},500000,0.2]
[{"$f":"B706+1","v":500001},null,0.3,{"$f":"B706","v":500000},{"$f":"IF(J704=0,0,E706)","v":0},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O706+1","v":500001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H704>H708,H704-H708,0)","v":0},{"$f":"IF(I708>0,ROUND(I708*I704,0),0)","v":0},{"$f":"I708-J708","v":0},{"$f":"IF(H706>0,ROUND(H706*L704,0),0)","v":0},{"$f":"IF(K708>L708,0,L708-K708)","v":0},{"$f":"O707+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H706,IF($E$3=\"Female\",H713,IF($E$3=\"Senior Citizen\",H720,H727)))","v":0}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I706,IF($E$3=\"Female\",I713,IF($E$3=\"Senior Citizen\",I720,I727)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H704","v":0},{"$f":"VLOOKUP(H711,A711:C715,3)","v":0},{"$f":"INDEX(D711:D715,MATCH(I711,C711:C715,0))","v":0},{"$f":"INDEX(E711:E715,MATCH(I711,C711:C715,0))","v":0},{"$f":"IF(H711>H715,VLOOKUP(H711,A711:F715,6),0)","v":0},{"$f":"VLOOKUP(H711,A711:G715,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J706,IF($E$3=\"Female\",J713,IF($E$3=\"Senior Citizen\",J720,J727)))","v":0}]
[{"$f":"B711+1","v":190001},300000,0.1,{"$f":"B711","v":190000},{"$f":"(B712-B711)*C712","v":11000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K706,IF($E$3=\"Female\",K713,IF($E$3=\"Senior Citizen\",K720,K727)))","v":0}]
[{"$f":"B712+1","v":300001},500000,0.2,{"$f":"B712","v":300000},{"$f":"E712+(B713-B712)*C713","v":51000},0,0.03,{"$f":"IF(I711=C715,E714+ROUND((H711-J711),0)*I711,IF(I711=C714,E713+ROUND((H711-J711)*I711,0),IF(I711=C713,E712+ROUND((H711-J711)*I711,0),IF(I711=C712,E711+ROUND((H711-J711)*I711,0),E710+ROUND((H711-J711)*I711,0)))))","v":0},{"$f":"MIN(K715:L715)","v":0},{"$f":"ROUND(SUM(H713+I713)*M711,0)","v":0},{"$f":"SUM(H713:J713)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A703,IF($E$3=\"Female\",A710,IF($E$3=\"Senior Citizen\",A717,A724)))","v":"(below 65 years)"}]
[{"$f":"B713+1","v":500001},null,0.3,{"$f":"B713","v":500000},{"$f":"IF(J711=0,0,E713)","v":0},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M708,IF($E$3=\"Female\",M715,IF($E$3=\"Senior Citizen\",M722,M729)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H708","v":0},{"$f":"IF(H711>H715,H711-H715,0)","v":0},{"$f":"IF(I715>0,ROUND(I715*I711,0),0)","v":0},{"$f":"I715-J715","v":0},{"$f":"IF(H713>0,ROUND(H713*L711,0),0)","v":0},{"$f":"IF(K715>L715,0,L715-K715)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K706,IF($E$3=\"Female\",K713,IF($E$3=\"Senior Citizen\",K720,K727)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,240000,0,0,0,0,0,{"$f":"H704","v":0},{"$f":"VLOOKUP(H718,A718:C722,3)","v":0},{"$f":"INDEX(D718:D722,MATCH(I718,C718:C722,0))","v":0},{"$f":"INDEX(E718:E722,MATCH(I718,C718:C722,0))","v":0},{"$f":"IF(H718>H722,VLOOKUP(H718,A718:F722,6),0)","v":0},{"$f":"VLOOKUP(H718,A718:G722,7)","v":0}]
[{"$f":"B718+1","v":240001},300000,0.1,{"$f":"B718","v":240000},{"$f":"(B719-B718)*C719","v":6000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B719+1","v":300001},500000,0.2,{"$f":"B719","v":300000},{"$f":"E719+(B720-B719)*C720","v":46000},0,0.03,{"$f":"IF(I718=C722,E721+ROUND((H718-J718),0)*I718,IF(I718=C721,E720+ROUND((H718-J718)*I718,0),IF(I718=C720,E719+ROUND((H718-J718)*I718,0),IF(I718=C719,E718+ROUND((H718-J718)*I718,0),E717+ROUND((H718-J718)*I718,0)))))","v":0},{"$f":"MIN(K722:L722)","v":0},{"$f":"ROUND(SUM(H720+I720)*M718,0)","v":0},{"$f":"SUM(H720:J720)","v":0}]
[{"$f":"B720+1","v":500001},null,0.3,{"$f":"B720","v":500000},{"$f":"IF(J718=0,0,E720)","v":0},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H715","v":0},{"$f":"IF(H718>H722,H718-H722,0)","v":0},{"$f":"IF(I722>0,ROUND(I722*I718,0),0)","v":0},{"$f":"I722-J722","v":0},{"$f":"IF(H720>0,ROUND(H720*L718,0),0)","v":0},{"$f":"IF(K722>L722,0,L722-K722)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,240000,0,0,0,0,0,{"$f":"H704","v":0},{"$f":"VLOOKUP(H725,A725:C729,3)","v":0},{"$f":"INDEX(D725:D729,MATCH(I725,C725:C729,0))","v":0},{"$f":"INDEX(E725:E729,MATCH(I725,C725:C729,0))","v":0},{"$f":"IF(H725>H729,VLOOKUP(H725,A725:F729,6),0)","v":0},{"$f":"VLOOKUP(H725,A725:G729,7)","v":0}]
[{"$f":"B725+1","v":240001},300000,0.1,{"$f":"B725","v":240000},{"$f":"(B726-B725)*C726","v":6000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B726+1","v":300001},500000,0.2,{"$f":"B726","v":300000},{"$f":"E726+(B727-B726)*C727","v":46000},0,0.03,{"$f":"IF(I725=C729,E728+ROUND((H725-J725),0)*I725,IF(I725=C728,E727+ROUND((H725-J725)*I725,0),IF(I725=C727,E726+ROUND((H725-J725)*I725,0),IF(I725=C726,E725+ROUND((H725-J725)*I725,0),E724+ROUND((H725-J725)*I725,0)))))","v":0},{"$f":"MIN(K729:L729)","v":0},{"$f":"ROUND(SUM(H727+I727)*M725,0)","v":0},{"$f":"SUM(H727:J727)","v":0}]
[{"$f":"B727+1","v":500001},null,0.3,{"$f":"B727","v":500000},{"$f":"IF(J725=0,0,E727)","v":0},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H722","v":0},{"$f":"IF(H725>H729,H725-H729,0)","v":0},{"$f":"IF(I729>0,ROUND(I729*I725,0),0)","v":0},{"$f":"I729-J729","v":0},{"$f":"IF(H727>0,ROUND(H727*L725,0),0)","v":0},{"$f":"IF(K729>L729,0,L729-K729)","v":0}]
[null,null,2010,{"$f":"C730+1","v":2011},null,"2010-11"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C730","v":2010},{"$f":"D730","v":2011}]
[0,160000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!F730,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H733,A733:C737,3)","v":0},{"$f":"INDEX(D733:D737,MATCH(I733,C733:C737,0))","v":0},{"$f":"INDEX(E733:E737,MATCH(I733,C733:C737,0))","v":0},{"$f":"IF(H733>H737,VLOOKUP(H733,A733:F737,6),0)","v":0},{"$f":"VLOOKUP(H733,A733:G737,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B733,IF($E$3=\"Female\",B740,IF($E$3=\"Senior Citizen\",B747,B754)))","v":160000},0]
[{"$f":"B733+1","v":160001},500000,0.1,{"$f":"B733","v":160000},{"$f":"(B734-B733)*C734","v":34000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O733+1","v":160001},500000,0.1]
[{"$f":"B734+1","v":500001},800000,0.2,{"$f":"B734","v":500000},{"$f":"E734+(B735-B734)*C735","v":94000},0,0.03,{"$f":"IF(I733=C737,E736+ROUND((H733-J733),0)*I733,IF(I733=C736,E735+ROUND((H733-J733)*I733,0),IF(I733=C735,E734+ROUND((H733-J733)*I733,0),IF(I733=C734,E733+ROUND((H733-J733)*I733,0),E732+ROUND((H733-J733)*I733,0)))))","v":0},{"$f":"MIN(K737:L737)","v":0},{"$f":"ROUND(SUM(H735+I735)*M733,0)","v":0},{"$f":"SUM(H735:J735)","v":0},null,null,{"$f":"O734+1","v":500001},800000,0.2]
[{"$f":"B735+1","v":800001},null,0.3,{"$f":"B735","v":800000},{"$f":"IF(J733=0,0,E735)","v":0},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O735+1","v":800001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H733>H737,H733-H737,0)","v":0},{"$f":"IF(I737>0,ROUND(I737*I733,0),0)","v":0},{"$f":"I737-J737","v":0},{"$f":"IF(H735>0,ROUND(H735*L733,0),0)","v":0},{"$f":"IF(K737>L737,0,L737-K737)","v":0},{"$f":"O736+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H735,IF($E$3=\"Female\",H742,IF($E$3=\"Senior Citizen\",H749,H756)))","v":0}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I735,IF($E$3=\"Female\",I742,IF($E$3=\"Senior Citizen\",I749,I756)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H733","v":0},{"$f":"VLOOKUP(H740,A740:C744,3)","v":0},{"$f":"INDEX(D740:D744,MATCH(I740,C740:C744,0))","v":0},{"$f":"INDEX(E740:E744,MATCH(I740,C740:C744,0))","v":0},{"$f":"IF(H740>H744,VLOOKUP(H740,A740:F744,6),0)","v":0},{"$f":"VLOOKUP(H740,A740:G744,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J735,IF($E$3=\"Female\",J742,IF($E$3=\"Senior Citizen\",J749,J756)))","v":0}]
[{"$f":"B740+1","v":190001},500000,0.1,{"$f":"B740","v":190000},{"$f":"(B741-B740)*C741","v":31000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K735,IF($E$3=\"Female\",K742,IF($E$3=\"Senior Citizen\",K749,K756)))","v":0}]
[{"$f":"B741+1","v":500001},800000,0.2,{"$f":"B741","v":500000},{"$f":"E741+(B742-B741)*C742","v":91000},0,0.03,{"$f":"IF(I740=C744,E743+ROUND((H740-J740),0)*I740,IF(I740=C743,E742+ROUND((H740-J740)*I740,0),IF(I740=C742,E741+ROUND((H740-J740)*I740,0),IF(I740=C741,E740+ROUND((H740-J740)*I740,0),E739+ROUND((H740-J740)*I740,0)))))","v":0},{"$f":"MIN(K744:L744)","v":0},{"$f":"ROUND(SUM(H742+I742)*M740,0)","v":0},{"$f":"SUM(H742:J742)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A732,IF($E$3=\"Female\",A739,IF($E$3=\"Senior Citizen\",A746,A753)))","v":"(below 65 years)"}]
[{"$f":"B742+1","v":800001},null,0.3,{"$f":"B742","v":800000},{"$f":"IF(J740=0,0,E742)","v":0},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M737,IF($E$3=\"Female\",M744,IF($E$3=\"Senior Citizen\",M751,M758)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H737","v":0},{"$f":"IF(H740>H744,H740-H744,0)","v":0},{"$f":"IF(I744>0,ROUND(I744*I740,0),0)","v":0},{"$f":"I744-J744","v":0},{"$f":"IF(H742>0,ROUND(H742*L740,0),0)","v":0},{"$f":"IF(K744>L744,0,L744-K744)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K735,IF($E$3=\"Female\",K742,IF($E$3=\"Senior Citizen\",K749,K756)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,240000,0,0,0,0,0,{"$f":"H733","v":0},{"$f":"VLOOKUP(H747,A747:C751,3)","v":0},{"$f":"INDEX(D747:D751,MATCH(I747,C747:C751,0))","v":0},{"$f":"INDEX(E747:E751,MATCH(I747,C747:C751,0))","v":0},{"$f":"IF(H747>H751,VLOOKUP(H747,A747:F751,6),0)","v":0},{"$f":"VLOOKUP(H747,A747:G751,7)","v":0}]
[{"$f":"B747+1","v":240001},500000,0.1,{"$f":"B747","v":240000},{"$f":"(B748-B747)*C748","v":26000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B748+1","v":500001},800000,0.2,{"$f":"B748","v":500000},{"$f":"E748+(B749-B748)*C749","v":86000},0,0.03,{"$f":"IF(I747=C751,E750+ROUND((H747-J747),0)*I747,IF(I747=C750,E749+ROUND((H747-J747)*I747,0),IF(I747=C749,E748+ROUND((H747-J747)*I747,0),IF(I747=C748,E747+ROUND((H747-J747)*I747,0),E746+ROUND((H747-J747)*I747,0)))))","v":0},{"$f":"MIN(K751:L751)","v":0},{"$f":"ROUND(SUM(H749+I749)*M747,0)","v":0},{"$f":"SUM(H749:J749)","v":0}]
[{"$f":"B749+1","v":800001},null,0.3,{"$f":"B749","v":800000},{"$f":"IF(J747=0,0,E749)","v":0},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H744","v":0},{"$f":"IF(H747>H751,H747-H751,0)","v":0},{"$f":"IF(I751>0,ROUND(I751*I747,0),0)","v":0},{"$f":"I751-J751","v":0},{"$f":"IF(H749>0,ROUND(H749*L747,0),0)","v":0},{"$f":"IF(K751>L751,0,L751-K751)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,240000,0,0,0,0,0,{"$f":"H733","v":0},{"$f":"VLOOKUP(H754,A754:C758,3)","v":0},{"$f":"INDEX(D754:D758,MATCH(I754,C754:C758,0))","v":0},{"$f":"INDEX(E754:E758,MATCH(I754,C754:C758,0))","v":0},{"$f":"IF(H754>H758,VLOOKUP(H754,A754:F758,6),0)","v":0},{"$f":"VLOOKUP(H754,A754:G758,7)","v":0}]
[{"$f":"B754+1","v":240001},500000,0.1,{"$f":"B754","v":240000},{"$f":"(B755-B754)*C755","v":26000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B755+1","v":500001},800000,0.2,{"$f":"B755","v":500000},{"$f":"E755+(B756-B755)*C756","v":86000},0,0.03,{"$f":"IF(I754=C758,E757+ROUND((H754-J754),0)*I754,IF(I754=C757,E756+ROUND((H754-J754)*I754,0),IF(I754=C756,E755+ROUND((H754-J754)*I754,0),IF(I754=C755,E754+ROUND((H754-J754)*I754,0),E753+ROUND((H754-J754)*I754,0)))))","v":0},{"$f":"MIN(K758:L758)","v":0},{"$f":"ROUND(SUM(H756+I756)*M754,0)","v":0},{"$f":"SUM(H756:J756)","v":0}]
[{"$f":"B756+1","v":800001},null,0.3,{"$f":"B756","v":800000},{"$f":"IF(J754=0,0,E756)","v":0},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H751","v":0},{"$f":"IF(H754>H758,H754-H758,0)","v":0},{"$f":"IF(I758>0,ROUND(I758*I754,0),0)","v":0},{"$f":"I758-J758","v":0},{"$f":"IF(H756>0,ROUND(H756*L754,0),0)","v":0},{"$f":"IF(K758>L758,0,L758-K758)","v":0}]
[null,null,2011,{"$f":"C759+1","v":2012},null,"2011-12"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C759","v":2011},{"$f":"D759","v":2012}]
[0,180000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!F759,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H762,A762:C766,3)","v":0},{"$f":"INDEX(D762:D766,MATCH(I762,C762:C766,0))","v":0},{"$f":"INDEX(E762:E766,MATCH(I762,C762:C766,0))","v":0},{"$f":"IF(H762>H766,VLOOKUP(H762,A762:F766,6),0)","v":0},{"$f":"VLOOKUP(H762,A762:G766,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B762,IF($E$3=\"Female\",B769,IF($E$3=\"Senior Citizen\",B776,B783)))","v":180000},0]
[{"$f":"B762+1","v":180001},500000,0.1,{"$f":"B762","v":180000},{"$f":"(B763-B762)*C763","v":32000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O762+1","v":180001},500000,0.1]
[{"$f":"B763+1","v":500001},800000,0.2,{"$f":"B763","v":500000},{"$f":"E763+(B764-B763)*C764","v":92000},0,0.03,{"$f":"IF(I762=C766,E765+ROUND((H762-J762),0)*I762,IF(I762=C765,E764+ROUND((H762-J762)*I762,0),IF(I762=C764,E763+ROUND((H762-J762)*I762,0),IF(I762=C763,E762+ROUND((H762-J762)*I762,0),E761+ROUND((H762-J762)*I762,0)))))","v":0},{"$f":"MIN(K766:L766)","v":0},{"$f":"ROUND(SUM(H764+I764)*M762,0)","v":0},{"$f":"SUM(H764:J764)","v":0},null,null,{"$f":"O763+1","v":500001},800000,0.2]
[{"$f":"B764+1","v":800001},null,0.3,{"$f":"B764","v":800000},{"$f":"IF(J762=0,0,E764)","v":0},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O764+1","v":800001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H762>H766,H762-H766,0)","v":0},{"$f":"IF(I766>0,ROUND(I766*I762,0),0)","v":0},{"$f":"I766-J766","v":0},{"$f":"IF(H764>0,ROUND(H764*L762,0),0)","v":0},{"$f":"IF(K766>L766,0,L766-K766)","v":0},{"$f":"O765+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H764,IF($E$3=\"Female\",H771,IF($E$3=\"Senior Citizen\",H778,H785)))","v":0}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I764,IF($E$3=\"Female\",I771,IF($E$3=\"Senior Citizen\",I778,I785)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H762","v":0},{"$f":"VLOOKUP(H769,A769:C773,3)","v":0},{"$f":"INDEX(D769:D773,MATCH(I769,C769:C773,0))","v":0},{"$f":"INDEX(E769:E773,MATCH(I769,C769:C773,0))","v":0},{"$f":"IF(H769>H773,VLOOKUP(H769,A769:F773,6),0)","v":0},{"$f":"VLOOKUP(H769,A769:G773,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J764,IF($E$3=\"Female\",J771,IF($E$3=\"Senior Citizen\",J778,J785)))","v":0}]
[{"$f":"B769+1","v":190001},500000,0.1,{"$f":"B769","v":190000},{"$f":"(B770-B769)*C770","v":31000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K764,IF($E$3=\"Female\",K771,IF($E$3=\"Senior Citizen\",K778,K785)))","v":0}]
[{"$f":"B770+1","v":500001},800000,0.2,{"$f":"B770","v":500000},{"$f":"E770+(B771-B770)*C771","v":91000},0,0.03,{"$f":"IF(I769=C773,E772+ROUND((H769-J769),0)*I769,IF(I769=C772,E771+ROUND((H769-J769)*I769,0),IF(I769=C771,E770+ROUND((H769-J769)*I769,0),IF(I769=C770,E769+ROUND((H769-J769)*I769,0),E768+ROUND((H769-J769)*I769,0)))))","v":0},{"$f":"MIN(K773:L773)","v":0},{"$f":"ROUND(SUM(H771+I771)*M769,0)","v":0},{"$f":"SUM(H771:J771)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A761,IF($E$3=\"Female\",A768,IF($E$3=\"Senior Citizen\",A775,A782)))","v":"(below 60 years)"}]
[{"$f":"B771+1","v":800001},null,0.3,{"$f":"B771","v":800000},{"$f":"IF(J769=0,0,E771)","v":0},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M766,IF($E$3=\"Female\",M773,IF($E$3=\"Senior Citizen\",M780,M787)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H766","v":0},{"$f":"IF(H769>H773,H769-H773,0)","v":0},{"$f":"IF(I773>0,ROUND(I773*I769,0),0)","v":0},{"$f":"I773-J773","v":0},{"$f":"IF(H771>0,ROUND(H771*L769,0),0)","v":0},{"$f":"IF(K773>L773,0,L773-K773)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K764,IF($E$3=\"Female\",K771,IF($E$3=\"Senior Citizen\",K778,K785)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(>60,<80))"]
[0,250000,0,0,0,0,0,{"$f":"H762","v":0},{"$f":"VLOOKUP(H776,A776:C780,3)","v":0},{"$f":"INDEX(D776:D780,MATCH(I776,C776:C780,0))","v":0},{"$f":"INDEX(E776:E780,MATCH(I776,C776:C780,0))","v":0},{"$f":"IF(H776>H780,VLOOKUP(H776,A776:F780,6),0)","v":0},{"$f":"VLOOKUP(H776,A776:G780,7)","v":0}]
[{"$f":"B776+1","v":250001},500000,0.1,{"$f":"B776","v":250000},{"$f":"(B777-B776)*C777","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B777+1","v":500001},800000,0.2,{"$f":"B777","v":500000},{"$f":"E777+(B778-B777)*C778","v":85000},0,0.03,{"$f":"IF(I776=C780,E779+ROUND((H776-J776),0)*I776,IF(I776=C779,E778+ROUND((H776-J776)*I776,0),IF(I776=C778,E777+ROUND((H776-J776)*I776,0),IF(I776=C777,E776+ROUND((H776-J776)*I776,0),E775+ROUND((H776-J776)*I776,0)))))","v":0},{"$f":"MIN(K780:L780)","v":0},{"$f":"ROUND(SUM(H778+I778)*M776,0)","v":0},{"$f":"SUM(H778:J778)","v":0}]
[{"$f":"B778+1","v":800001},null,0.3,{"$f":"B778","v":800000},{"$f":"IF(J776=0,0,E778)","v":0},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H773","v":0},{"$f":"IF(H776>H780,H776-H780,0)","v":0},{"$f":"IF(I780>0,ROUND(I780*I776,0),0)","v":0},{"$f":"I780-J780","v":0},{"$f":"IF(H778>0,ROUND(H778*L776,0),0)","v":0},{"$f":"IF(K780>L780,0,L780-K780)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H762","v":0},{"$f":"VLOOKUP(H783,A783:C787,3)","v":0},{"$f":"INDEX(D783:D787,MATCH(I783,C783:C787,0))","v":0},{"$f":"INDEX(E783:E787,MATCH(I783,C783:C787,0))","v":0},{"$f":"IF(H783>H787,VLOOKUP(H783,A783:F787,6),0)","v":0},{"$f":"VLOOKUP(H783,A783:G787,7)","v":0}]
[{"$f":"B783+1","v":500001},800000,0.2,{"$f":"B783","v":500000},{"$f":"(B784-B783)*C784","v":60000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B784+1","v":800001},null,0.3,{"$f":"B784","v":800000},{"$f":"IF(J783=0,0,E784)","v":0},0,0.03,{"$f":"IF(I783=C787,E786+ROUND((H783-J783),0)*I783,IF(I783=C786,E785+ROUND((H783-J783)*I783,0),IF(I783=C785,E784+ROUND((H783-J783)*I783,0),IF(I783=C784,E783+ROUND((H783-J783)*I783,0),E782+ROUND((H783-J783)*I783,0)))))","v":0},{"$f":"MIN(K787:L787)","v":0},{"$f":"ROUND(SUM(H785+I785)*M783,0)","v":0},{"$f":"SUM(H785:J785)","v":0}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H780","v":0},{"$f":"IF(H783>H787,H783-H787,0)","v":0},{"$f":"IF(I787>0,ROUND(I787*I783,0),0)","v":0},{"$f":"I787-J787","v":0},{"$f":"IF(H785>0,ROUND(H785*L783,0),0)","v":0},{"$f":"IF(K787>L787,0,L787-K787)","v":0}]
[null,null,2012,{"$f":"C788+1","v":2013},null,"2012-13"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C788","v":2012},{"$f":"D788","v":2013}]
[0,200000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!F788,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H791,A791:C795,3)","v":0},{"$f":"INDEX(D791:D795,MATCH(I791,C791:C795,0))","v":0},{"$f":"INDEX(E791:E795,MATCH(I791,C791:C795,0))","v":0},{"$f":"IF(H791>H795,VLOOKUP(H791,A791:F795,6),0)","v":0},{"$f":"VLOOKUP(H791,A791:G795,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B791,IF($E$3=\"Female\",B798,IF($E$3=\"Senior Citizen\",B805,B812)))","v":200000},0]
[{"$f":"B791+1","v":200001},500000,0.1,{"$f":"B791","v":200000},{"$f":"(B792-B791)*C792","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O791+1","v":200001},500000,0.1]
[{"$f":"B792+1","v":500001},1000000,0.2,{"$f":"B792","v":500000},{"$f":"E792+(B793-B792)*C793","v":130000},0,0.03,{"$f":"IF(I791=C795,E794+ROUND((H791-J791),0)*I791,IF(I791=C794,E793+ROUND((H791-J791)*I791,0),IF(I791=C793,E792+ROUND((H791-J791)*I791,0),IF(I791=C792,E791+ROUND((H791-J791)*I791,0),E790+ROUND((H791-J791)*I791,0)))))","v":0},{"$f":"MIN(K795:L795)","v":0},{"$f":"ROUND(SUM(H793+I793)*M791,0)","v":0},{"$f":"SUM(H793:J793)","v":0},null,null,{"$f":"O792+1","v":500001},1000000,0.2]
[{"$f":"B793+1","v":1000001},null,0.3,{"$f":"B793","v":1000000},{"$f":"IF(J791=0,0,E793)","v":0},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O793+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H791>H795,H791-H795,0)","v":0},{"$f":"IF(I795>0,ROUND(I795*I791,0),0)","v":0},{"$f":"I795-J795","v":0},{"$f":"IF(H793>0,ROUND(H793*L791,0),0)","v":0},{"$f":"IF(K795>L795,0,L795-K795)","v":0},{"$f":"O794+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H793,IF($E$3=\"Female\",H800,IF($E$3=\"Senior Citizen\",H807,H814)))","v":0}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I793,IF($E$3=\"Female\",I800,IF($E$3=\"Senior Citizen\",I807,I814)))","v":0}]
[0,200000,0,0,0,0,0,{"$f":"H791","v":0},{"$f":"VLOOKUP(H798,A798:C802,3)","v":0},{"$f":"INDEX(D798:D802,MATCH(I798,C798:C802,0))","v":0},{"$f":"INDEX(E798:E802,MATCH(I798,C798:C802,0))","v":0},{"$f":"IF(H798>H802,VLOOKUP(H798,A798:F802,6),0)","v":0},{"$f":"VLOOKUP(H798,A798:G802,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J793,IF($E$3=\"Female\",J800,IF($E$3=\"Senior Citizen\",J807,J814)))","v":0}]
[{"$f":"B798+1","v":200001},500000,0.1,{"$f":"B798","v":200000},{"$f":"(B799-B798)*C799","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K793,IF($E$3=\"Female\",K800,IF($E$3=\"Senior Citizen\",K807,K814)))","v":0}]
[{"$f":"B799+1","v":500001},1000000,0.2,{"$f":"B799","v":500000},{"$f":"E799+(B800-B799)*C800","v":130000},0,0.03,{"$f":"IF(I798=C802,E801+ROUND((H798-J798),0)*I798,IF(I798=C801,E800+ROUND((H798-J798)*I798,0),IF(I798=C800,E799+ROUND((H798-J798)*I798,0),IF(I798=C799,E798+ROUND((H798-J798)*I798,0),E797+ROUND((H798-J798)*I798,0)))))","v":0},{"$f":"MIN(K802:L802)","v":0},{"$f":"ROUND(SUM(H800+I800)*M798,0)","v":0},{"$f":"SUM(H800:J800)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A790,IF($E$3=\"Female\",A797,IF($E$3=\"Senior Citizen\",A804,A811)))","v":"(below 65 years)"}]
[{"$f":"B800+1","v":1000001},null,0.3,{"$f":"B800","v":1000000},{"$f":"IF(J798=0,0,E800)","v":0},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M795,IF($E$3=\"Female\",M802,IF($E$3=\"Senior Citizen\",M809,M816)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H795","v":0},{"$f":"IF(H798>H802,H798-H802,0)","v":0},{"$f":"IF(I802>0,ROUND(I802*I798,0),0)","v":0},{"$f":"I802-J802","v":0},{"$f":"IF(H800>0,ROUND(H800*L798,0),0)","v":0},{"$f":"IF(K802>L802,0,L802-K802)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K793,IF($E$3=\"Female\",K800,IF($E$3=\"Senior Citizen\",K807,K814)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,250000,0,0,0,0,0,{"$f":"H791","v":0},{"$f":"VLOOKUP(H805,A805:C809,3)","v":0},{"$f":"INDEX(D805:D809,MATCH(I805,C805:C809,0))","v":0},{"$f":"INDEX(E805:E809,MATCH(I805,C805:C809,0))","v":0},{"$f":"IF(H805>H809,VLOOKUP(H805,A805:F809,6),0)","v":0},{"$f":"VLOOKUP(H805,A805:G809,7)","v":0}]
[{"$f":"B805+1","v":250001},500000,0.1,{"$f":"B805","v":250000},{"$f":"(B806-B805)*C806","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B806+1","v":500001},1000000,0.2,{"$f":"B806","v":500000},{"$f":"E806+(B807-B806)*C807","v":125000},0,0.03,{"$f":"IF(I805=C809,E808+ROUND((H805-J805),0)*I805,IF(I805=C808,E807+ROUND((H805-J805)*I805,0),IF(I805=C807,E806+ROUND((H805-J805)*I805,0),IF(I805=C806,E805+ROUND((H805-J805)*I805,0),E804+ROUND((H805-J805)*I805,0)))))","v":0},{"$f":"MIN(K809:L809)","v":0},{"$f":"ROUND(SUM(H807+I807)*M805,0)","v":0},{"$f":"SUM(H807:J807)","v":0}]
[{"$f":"B807+1","v":1000001},null,0.3,{"$f":"B807","v":1000000},{"$f":"IF(J805=0,0,E807)","v":0},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H802","v":0},{"$f":"IF(H805>H809,H805-H809,0)","v":0},{"$f":"IF(I809>0,ROUND(I809*I805,0),0)","v":0},{"$f":"I809-J809","v":0},{"$f":"IF(H807>0,ROUND(H807*L805,0),0)","v":0},{"$f":"IF(K809>L809,0,L809-K809)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H791","v":0},{"$f":"VLOOKUP(H812,A812:C816,3)","v":0},{"$f":"INDEX(D812:D816,MATCH(I812,C812:C816,0))","v":0},{"$f":"INDEX(E812:E816,MATCH(I812,C812:C816,0))","v":0},{"$f":"IF(H812>H816,VLOOKUP(H812,A812:F816,6),0)","v":0},{"$f":"VLOOKUP(H812,A812:G816,7)","v":0}]
[{"$f":"B812+1","v":500001},1000000,0.2,{"$f":"B812","v":500000},{"$f":"(B813-B812)*C813","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B813+1","v":1000001},null,0.3,{"$f":"B813","v":1000000},{"$f":"IF(J812=0,0,E813)","v":0},0,0.03,{"$f":"IF(I812=C816,E815+ROUND((H812-J812),0)*I812,IF(I812=C815,E814+ROUND((H812-J812)*I812,0),IF(I812=C814,E813+ROUND((H812-J812)*I812,0),IF(I812=C813,E812+ROUND((H812-J812)*I812,0),E811+ROUND((H812-J812)*I812,0)))))","v":0},{"$f":"MIN(K816:L816)","v":0},{"$f":"ROUND(SUM(H814+I814)*M812,0)","v":0},{"$f":"SUM(H814:J814)","v":0}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H809","v":0},{"$f":"IF(H812>H816,H812-H816,0)","v":0},{"$f":"IF(I816>0,ROUND(I816*I812,0),0)","v":0},{"$f":"I816-J816","v":0},{"$f":"IF(H814>0,ROUND(H814*L812,0),0)","v":0},{"$f":"IF(K816>L816,0,L816-K816)","v":0}]
[null,null,2013,{"$f":"C817+1","v":2014},null,"2013-14"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C817","v":2013},{"$f":"D817","v":2014}]
[0,200000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!F817,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H820,A820:C824,3)","v":0},{"$f":"INDEX(D820:D824,MATCH(I820,C820:C824,0))","v":0},{"$f":"INDEX(E820:E824,MATCH(I820,C820:C824,0))","v":0},{"$f":"IF(H820>H824,VLOOKUP(H820,A820:F824,6),0)","v":0},{"$f":"VLOOKUP(H820,A820:G824,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B820,IF($E$3=\"Female\",B827,IF($E$3=\"Senior Citizen\",B834,B841)))","v":200000},0]
[{"$f":"B820+1","v":200001},500000,0.1,{"$f":"B820","v":200000},{"$f":"(B821-B820)*C821","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O820+1","v":200001},500000,0.1]
[{"$f":"B821+1","v":500001},1000000,0.2,{"$f":"B821","v":500000},{"$f":"E821+(B822-B821)*C822","v":130000},0,0.03,{"$f":"IF(I820=C824,E823+ROUND((H820-J820),0)*I820,IF(I820=C823,E822+ROUND((H820-J820)*I820,0),IF(I820=C822,E821+ROUND((H820-J820)*I820,0),IF(I820=C821,E820+ROUND((H820-J820)*I820,0),E819+ROUND((H820-J820)*I820,0)))))","v":0},{"$f":"MIN(K824:L824)","v":0},{"$f":"ROUND(SUM(H822+I822)*M820,0)","v":0},{"$f":"SUM(H822:J822)","v":0},null,null,{"$f":"O821+1","v":500001},1000000,0.2]
[{"$f":"B822+1","v":1000001},null,0.3,{"$f":"B822","v":1000000},{"$f":"IF(J820=0,0,E822)","v":0},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O822+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D824","v":10000000},{"$f":"IF(H820>H824,H820-H824,0)","v":0},{"$f":"IF(I824>0,ROUND(I824*I820,0),0)","v":0},{"$f":"I824-J824","v":0},{"$f":"IF(H822>0,ROUND(H822*L820,0),0)","v":0},{"$f":"IF(K824>L824,0,L824-K824)","v":0},{"$f":"O823+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H822,IF($E$3=\"Female\",H829,IF($E$3=\"Senior Citizen\",H836,H843)))","v":0}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I822,IF($E$3=\"Female\",I829,IF($E$3=\"Senior Citizen\",I836,I843)))","v":0}]
[0,200000,0,0,0,0,0,{"$f":"H820","v":0},{"$f":"VLOOKUP(H827,A827:C831,3)","v":0},{"$f":"INDEX(D827:D831,MATCH(I827,C827:C831,0))","v":0},{"$f":"INDEX(E827:E831,MATCH(I827,C827:C831,0))","v":0},{"$f":"IF(H827>H831,VLOOKUP(H827,A827:F831,6),0)","v":0},{"$f":"VLOOKUP(H827,A827:G831,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J822,IF($E$3=\"Female\",J829,IF($E$3=\"Senior Citizen\",J836,J843)))","v":0}]
[{"$f":"B827+1","v":200001},500000,0.1,{"$f":"B827","v":200000},{"$f":"(B828-B827)*C828","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K822,IF($E$3=\"Female\",K829,IF($E$3=\"Senior Citizen\",K836,K843)))","v":0}]
[{"$f":"B828+1","v":500001},1000000,0.2,{"$f":"B828","v":500000},{"$f":"E828+(B829-B828)*C829","v":130000},0,0.03,{"$f":"IF(I827=C831,E830+ROUND((H827-J827),0)*I827,IF(I827=C830,E829+ROUND((H827-J827)*I827,0),IF(I827=C829,E828+ROUND((H827-J827)*I827,0),IF(I827=C828,E827+ROUND((H827-J827)*I827,0),E826+ROUND((H827-J827)*I827,0)))))","v":0},{"$f":"MIN(K831:L831)","v":0},{"$f":"ROUND(SUM(H829+I829)*M827,0)","v":0},{"$f":"SUM(H829:J829)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A819,IF($E$3=\"Female\",A826,IF($E$3=\"Senior Citizen\",A833,A840)))","v":"(below 60 years)"}]
[{"$f":"B829+1","v":1000001},null,0.3,{"$f":"B829","v":1000000},{"$f":"IF(J827=0,0,E829)","v":0},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M824,IF($E$3=\"Female\",M831,IF($E$3=\"Senior Citizen\",M838,M845)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H824","v":10000000},{"$f":"IF(H827>H831,H827-H831,0)","v":0},{"$f":"IF(I831>0,ROUND(I831*I827,0),0)","v":0},{"$f":"I831-J831","v":0},{"$f":"IF(H829>0,ROUND(H829*L827,0),0)","v":0},{"$f":"IF(K831>L831,0,L831-K831)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K822,IF($E$3=\"Female\",K829,IF($E$3=\"Senior Citizen\",K836,K843)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(>60,<80))"]
[0,250000,0,0,0,0,0,{"$f":"H820","v":0},{"$f":"VLOOKUP(H834,A834:C838,3)","v":0},{"$f":"INDEX(D834:D838,MATCH(I834,C834:C838,0))","v":0},{"$f":"INDEX(E834:E838,MATCH(I834,C834:C838,0))","v":0},{"$f":"IF(H834>H838,VLOOKUP(H834,A834:F838,6),0)","v":0},{"$f":"VLOOKUP(H834,A834:G838,7)","v":0}]
[{"$f":"B834+1","v":250001},500000,0.1,{"$f":"B834","v":250000},{"$f":"(B835-B834)*C835","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B835+1","v":500001},1000000,0.2,{"$f":"B835","v":500000},{"$f":"E835+(B836-B835)*C836","v":125000},0,0.03,{"$f":"IF(I834=C838,E837+ROUND((H834-J834),0)*I834,IF(I834=C837,E836+ROUND((H834-J834)*I834,0),IF(I834=C836,E835+ROUND((H834-J834)*I834,0),IF(I834=C835,E834+ROUND((H834-J834)*I834,0),E833+ROUND((H834-J834)*I834,0)))))","v":0},{"$f":"MIN(K838:L838)","v":0},{"$f":"ROUND(SUM(H836+I836)*M834,0)","v":0},{"$f":"SUM(H836:J836)","v":0}]
[{"$f":"B836+1","v":1000001},null,0.3,{"$f":"B836","v":1000000},{"$f":"IF(J834=0,0,E836)","v":0},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H831","v":10000000},{"$f":"IF(H834>H838,H834-H838,0)","v":0},{"$f":"IF(I838>0,ROUND(I838*I834,0),0)","v":0},{"$f":"I838-J838","v":0},{"$f":"IF(H836>0,ROUND(H836*L834,0),0)","v":0},{"$f":"IF(K838>L838,0,L838-K838)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H820","v":0},{"$f":"VLOOKUP(H841,A841:C845,3)","v":0},{"$f":"INDEX(D841:D845,MATCH(I841,C841:C845,0))","v":0},{"$f":"INDEX(E841:E845,MATCH(I841,C841:C845,0))","v":0},{"$f":"IF(H841>H845,VLOOKUP(H841,A841:F845,6),0)","v":0},{"$f":"VLOOKUP(H841,A841:G845,7)","v":0}]
[{"$f":"B841+1","v":500001},1000000,0.2,{"$f":"B841","v":500000},{"$f":"(B842-B841)*C842","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B842+1","v":1000001},null,0.3,{"$f":"B842","v":1000000},{"$f":"IF(J841=0,0,E842)","v":0},0.1,0.03,{"$f":"IF(I841=C845,E844+ROUND((H841-J841),0)*I841,IF(I841=C844,E843+ROUND((H841-J841)*I841,0),IF(I841=C843,E842+ROUND((H841-J841)*I841,0),IF(I841=C842,E841+ROUND((H841-J841)*I841,0),E840+ROUND((H841-J841)*I841,0)))))","v":0},{"$f":"MIN(K845:L845)","v":0},{"$f":"ROUND(SUM(H843+I843)*M841,0)","v":0},{"$f":"SUM(H843:J843)","v":0}]
[null,null,null,null,null,0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H838","v":10000000},{"$f":"IF(H841>H845,H841-H845,0)","v":0},{"$f":"IF(I845>0,ROUND(I845*I841,0),0)","v":0},{"$f":"I845-J845","v":0},{"$f":"IF(H843>0,ROUND(H843*L841,0),0)","v":0},{"$f":"IF(K845>L845,0,L845-K845)","v":0}]
[null,null,2014,{"$f":"C846+1","v":2015},null,"2014-15"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C846","v":2014},{"$f":"D846","v":2015}]
[0,250000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!F846,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H849,A849:C853,3)","v":0},{"$f":"INDEX(D849:D853,MATCH(I849,C849:C853,0))","v":0},{"$f":"INDEX(E849:E853,MATCH(I849,C849:C853,0))","v":0},{"$f":"IF(H849>H853,VLOOKUP(H849,A849:F853,6),0)","v":0},{"$f":"VLOOKUP(H849,A849:G853,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B849,IF($E$3=\"Female\",B856,IF($E$3=\"Senior Citizen\",B863,B870)))","v":250000},0]
[{"$f":"B849+1","v":250001},500000,0.1,{"$f":"B849","v":250000},{"$f":"(B850-B849)*C850","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O849+1","v":250001},500000,0.1]
[{"$f":"B850+1","v":500001},1000000,0.2,{"$f":"B850","v":500000},{"$f":"E850+(B851-B850)*C851","v":125000},0,0.03,{"$f":"IF(I849=C853,E852+ROUND((H849-J849),0)*I849,IF(I849=C852,E851+ROUND((H849-J849)*I849,0),IF(I849=C851,E850+ROUND((H849-J849)*I849,0),IF(I849=C850,E849+ROUND((H849-J849)*I849,0),E848+ROUND((H849-J849)*I849,0)))))","v":0},{"$f":"MIN(K853:L853)","v":0},{"$f":"ROUND(SUM(H851+I851)*M849,0)","v":0},{"$f":"SUM(H851:J851)","v":0},null,null,{"$f":"O850+1","v":500001},1000000,0.2]
[{"$f":"B851+1","v":1000001},null,0.3,{"$f":"B851","v":1000000},{"$f":"IF(J849=0,0,E851)","v":0},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O851+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D853","v":10000000},{"$f":"IF(H849>H853,H849-H853,0)","v":0},{"$f":"IF(I853>0,ROUND(I853*I849,0),0)","v":0},{"$f":"I853-J853","v":0},{"$f":"IF(H851>0,ROUND(H851*L849,0),0)","v":0},{"$f":"IF(K853>L853,0,L853-K853)","v":0},{"$f":"O852+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H851,IF($E$3=\"Female\",H858,IF($E$3=\"Senior Citizen\",H865,H872)))","v":0}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I851,IF($E$3=\"Female\",I858,IF($E$3=\"Senior Citizen\",I865,I872)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H849","v":0},{"$f":"VLOOKUP(H856,A856:C860,3)","v":0},{"$f":"INDEX(D856:D860,MATCH(I856,C856:C860,0))","v":0},{"$f":"INDEX(E856:E860,MATCH(I856,C856:C860,0))","v":0},{"$f":"IF(H856>H860,VLOOKUP(H856,A856:F860,6),0)","v":0},{"$f":"VLOOKUP(H856,A856:G860,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J851,IF($E$3=\"Female\",J858,IF($E$3=\"Senior Citizen\",J865,J872)))","v":0}]
[{"$f":"B856+1","v":250001},500000,0.1,{"$f":"B856","v":250000},{"$f":"(B857-B856)*C857","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K851,IF($E$3=\"Female\",K858,IF($E$3=\"Senior Citizen\",K865,K872)))","v":0}]
[{"$f":"B857+1","v":500001},1000000,0.2,{"$f":"B857","v":500000},{"$f":"E857+(B858-B857)*C858","v":125000},0,0.03,{"$f":"IF(I856=C860,E859+ROUND((H856-J856),0)*I856,IF(I856=C859,E858+ROUND((H856-J856)*I856,0),IF(I856=C858,E857+ROUND((H856-J856)*I856,0),IF(I856=C857,E856+ROUND((H856-J856)*I856,0),E855+ROUND((H856-J856)*I856,0)))))","v":0},{"$f":"MIN(K860:L860)","v":0},{"$f":"ROUND(SUM(H858+I858)*M856,0)","v":0},{"$f":"SUM(H858:J858)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A848,IF($E$3=\"Female\",A855,IF($E$3=\"Senior Citizen\",A862,A869)))","v":"(below 60 years)"}]
[{"$f":"B858+1","v":1000001},null,0.3,{"$f":"B858","v":1000000},{"$f":"IF(J856=0,0,E858)","v":0},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M853,IF($E$3=\"Female\",M860,IF($E$3=\"Senior Citizen\",M867,M874)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H853","v":10000000},{"$f":"IF(H856>H860,H856-H860,0)","v":0},{"$f":"IF(I860>0,ROUND(I860*I856,0),0)","v":0},{"$f":"I860-J860","v":0},{"$f":"IF(H858>0,ROUND(H858*L856,0),0)","v":0},{"$f":"IF(K860>L860,0,L860-K860)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K851,IF($E$3=\"Female\",K858,IF($E$3=\"Senior Citizen\",K865,K872)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(>60,<80))"]
[0,300000,0,0,0,0,0,{"$f":"H849","v":0},{"$f":"VLOOKUP(H863,A863:C867,3)","v":0},{"$f":"INDEX(D863:D867,MATCH(I863,C863:C867,0))","v":0},{"$f":"INDEX(E863:E867,MATCH(I863,C863:C867,0))","v":0},{"$f":"IF(H863>H867,VLOOKUP(H863,A863:F867,6),0)","v":0},{"$f":"VLOOKUP(H863,A863:G867,7)","v":0}]
[{"$f":"B863+1","v":300001},500000,0.1,{"$f":"B863","v":300000},{"$f":"(B864-B863)*C864","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B864+1","v":500001},1000000,0.2,{"$f":"B864","v":500000},{"$f":"E864+(B865-B864)*C865","v":120000},0,0.03,{"$f":"IF(I863=C867,E866+ROUND((H863-J863),0)*I863,IF(I863=C866,E865+ROUND((H863-J863)*I863,0),IF(I863=C865,E864+ROUND((H863-J863)*I863,0),IF(I863=C864,E863+ROUND((H863-J863)*I863,0),E862+ROUND((H863-J863)*I863,0)))))","v":0},{"$f":"MIN(K867:L867)","v":0},{"$f":"ROUND(SUM(H865+I865)*M863,0)","v":0},{"$f":"SUM(H865:J865)","v":0}]
[{"$f":"B865+1","v":1000001},null,0.3,{"$f":"B865","v":1000000},{"$f":"IF(J863=0,0,E865)","v":0},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H860","v":10000000},{"$f":"IF(H863>H867,H863-H867,0)","v":0},{"$f":"IF(I867>0,ROUND(I867*I863,0),0)","v":0},{"$f":"I867-J867","v":0},{"$f":"IF(H865>0,ROUND(H865*L863,0),0)","v":0},{"$f":"IF(K867>L867,0,L867-K867)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H849","v":0},{"$f":"VLOOKUP(H870,A870:C874,3)","v":0},{"$f":"INDEX(D870:D874,MATCH(I870,C870:C874,0))","v":0},{"$f":"INDEX(E870:E874,MATCH(I870,C870:C874,0))","v":0},{"$f":"IF(H870>H874,VLOOKUP(H870,A870:F874,6),0)","v":0},{"$f":"VLOOKUP(H870,A870:G874,7)","v":0}]
[{"$f":"B870+1","v":500001},1000000,0.2,{"$f":"B870","v":500000},{"$f":"(B871-B870)*C871","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B871+1","v":1000001},null,0.3,{"$f":"B871","v":1000000},{"$f":"IF(J870=0,0,E871)","v":0},0.1,0.03,{"$f":"IF(I870=C874,E873+ROUND((H870-J870),0)*I870,IF(I870=C873,E872+ROUND((H870-J870)*I870,0),IF(I870=C872,E871+ROUND((H870-J870)*I870,0),IF(I870=C871,E870+ROUND((H870-J870)*I870,0),E869+ROUND((H870-J870)*I870,0)))))","v":0},{"$f":"MIN(K874:L874)","v":0},{"$f":"ROUND(SUM(H872+I872)*M870,0)","v":0},{"$f":"SUM(H872:J872)","v":0}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H867","v":10000000},{"$f":"IF(H870>H874,H870-H874,0)","v":0},{"$f":"IF(I874>0,ROUND(I874*I870,0),0)","v":0},{"$f":"I874-J874","v":0},{"$f":"IF(H872>0,ROUND(H872*L870,0),0)","v":0},{"$f":"IF(K874>L874,0,L874-K874)","v":0}]
[null,null,2015,{"$f":"C875+1","v":2016},null,"2015-16"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C875","v":2015},{"$f":"D875","v":2016}]
[0,250000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$36,MATCH('Tax Table (Without Arr)'!F875,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H878,A878:C882,3)","v":0},{"$f":"INDEX(D878:D882,MATCH(I878,C878:C882,0))","v":0},{"$f":"INDEX(E878:E882,MATCH(I878,C878:C882,0))","v":0},{"$f":"IF(H878>H882,VLOOKUP(H878,A878:F882,6),0)","v":0},{"$f":"VLOOKUP(H878,A878:G882,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B878,IF($E$3=\"Female\",B885,IF($E$3=\"Senior Citizen\",B892,B899)))","v":250000},0]
[{"$f":"B878+1","v":250001},500000,0.1,{"$f":"B878","v":250000},{"$f":"(B879-B878)*C879","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O878+1","v":250001},500000,0.1]
[{"$f":"B879+1","v":500001},1000000,0.2,{"$f":"B879","v":500000},{"$f":"E879+(B880-B879)*C880","v":125000},0,0.03,{"$f":"IF(I878=C882,E881+ROUND((H878-J878),0)*I878,IF(I878=C881,E880+ROUND((H878-J878)*I878,0),IF(I878=C880,E879+ROUND((H878-J878)*I878,0),IF(I878=C879,E878+ROUND((H878-J878)*I878,0),E877+ROUND((H878-J878)*I878,0)))))","v":0},{"$f":"MIN(K882:L882)","v":0},{"$f":"ROUND(SUM(H880+I880)*M878,0)","v":0},{"$f":"SUM(H880:J880)","v":0},null,null,{"$f":"O879+1","v":500001},1000000,0.2]
[{"$f":"B880+1","v":1000001},null,0.3,{"$f":"B880","v":1000000},{"$f":"IF(J878=0,0,E880)","v":0},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O880+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D882","v":10000000},{"$f":"IF(H878>H882,H878-H882,0)","v":0},{"$f":"IF(I882>0,ROUND(I882*I878,0),0)","v":0},{"$f":"I882-J882","v":0},{"$f":"IF(H880>0,ROUND(H880*L878,0),0)","v":0},{"$f":"IF(K882>L882,0,L882-K882)","v":0},{"$f":"O881+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H880,IF($E$3=\"Female\",H887,IF($E$3=\"Senior Citizen\",H894,H901)))","v":0}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I880,IF($E$3=\"Female\",I887,IF($E$3=\"Senior Citizen\",I894,I901)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H878","v":0},{"$f":"VLOOKUP(H885,A885:C889,3)","v":0},{"$f":"INDEX(D885:D889,MATCH(I885,C885:C889,0))","v":0},{"$f":"INDEX(E885:E889,MATCH(I885,C885:C889,0))","v":0},{"$f":"IF(H885>H889,VLOOKUP(H885,A885:F889,6),0)","v":0},{"$f":"VLOOKUP(H885,A885:G889,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J880,IF($E$3=\"Female\",J887,IF($E$3=\"Senior Citizen\",J894,J901)))","v":0}]
[{"$f":"B885+1","v":250001},500000,0.1,{"$f":"B885","v":250000},{"$f":"(B886-B885)*C886","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K880,IF($E$3=\"Female\",K887,IF($E$3=\"Senior Citizen\",K894,K901)))","v":0}]
[{"$f":"B886+1","v":500001},1000000,0.2,{"$f":"B886","v":500000},{"$f":"E886+(B887-B886)*C887","v":125000},0,0.03,{"$f":"IF(I885=C889,E888+ROUND((H885-J885),0)*I885,IF(I885=C888,E887+ROUND((H885-J885)*I885,0),IF(I885=C887,E886+ROUND((H885-J885)*I885,0),IF(I885=C886,E885+ROUND((H885-J885)*I885,0),E884+ROUND((H885-J885)*I885,0)))))","v":0},{"$f":"MIN(K889:L889)","v":0},{"$f":"ROUND(SUM(H887+I887)*M885,0)","v":0},{"$f":"SUM(H887:J887)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A877,IF($E$3=\"Female\",A884,IF($E$3=\"Senior Citizen\",A891,A898)))","v":"(below 60 years)"}]
[{"$f":"B887+1","v":1000001},null,0.3,{"$f":"B887","v":1000000},{"$f":"IF(J885=0,0,E887)","v":0},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M882,IF($E$3=\"Female\",M889,IF($E$3=\"Senior Citizen\",M896,M903)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H882","v":10000000},{"$f":"IF(H885>H889,H885-H889,0)","v":0},{"$f":"IF(I889>0,ROUND(I889*I885,0),0)","v":0},{"$f":"I889-J889","v":0},{"$f":"IF(H887>0,ROUND(H887*L885,0),0)","v":0},{"$f":"IF(K889>L889,0,L889-K889)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K880,IF($E$3=\"Female\",K887,IF($E$3=\"Senior Citizen\",K894,K901)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(>60,<80))"]
[0,300000,0,0,0,0,0,{"$f":"H878","v":0},{"$f":"VLOOKUP(H892,A892:C896,3)","v":0},{"$f":"INDEX(D892:D896,MATCH(I892,C892:C896,0))","v":0},{"$f":"INDEX(E892:E896,MATCH(I892,C892:C896,0))","v":0},{"$f":"IF(H892>H896,VLOOKUP(H892,A892:F896,6),0)","v":0},{"$f":"VLOOKUP(H892,A892:G896,7)","v":0}]
[{"$f":"B892+1","v":300001},500000,0.1,{"$f":"B892","v":300000},{"$f":"(B893-B892)*C893","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B893+1","v":500001},1000000,0.2,{"$f":"B893","v":500000},{"$f":"E893+(B894-B893)*C894","v":120000},0,0.03,{"$f":"IF(I892=C896,E895+ROUND((H892-J892),0)*I892,IF(I892=C895,E894+ROUND((H892-J892)*I892,0),IF(I892=C894,E893+ROUND((H892-J892)*I892,0),IF(I892=C893,E892+ROUND((H892-J892)*I892,0),E891+ROUND((H892-J892)*I892,0)))))","v":0},{"$f":"MIN(K896:L896)","v":0},{"$f":"ROUND(SUM(H894+I894)*M892,0)","v":0},{"$f":"SUM(H894:J894)","v":0}]
[{"$f":"B894+1","v":1000001},null,0.3,{"$f":"B894","v":1000000},{"$f":"IF(J892=0,0,E894)","v":0},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H889","v":10000000},{"$f":"IF(H892>H896,H892-H896,0)","v":0},{"$f":"IF(I896>0,ROUND(I896*I892,0),0)","v":0},{"$f":"I896-J896","v":0},{"$f":"IF(H894>0,ROUND(H894*L892,0),0)","v":0},{"$f":"IF(K896>L896,0,L896-K896)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H878","v":0},{"$f":"VLOOKUP(H899,A899:C903,3)","v":0},{"$f":"INDEX(D899:D903,MATCH(I899,C899:C903,0))","v":0},{"$f":"INDEX(E899:E903,MATCH(I899,C899:C903,0))","v":0},{"$f":"IF(H899>H903,VLOOKUP(H899,A899:F903,6),0)","v":0},{"$f":"VLOOKUP(H899,A899:G903,7)","v":0}]
[{"$f":"B899+1","v":500001},1000000,0.2,{"$f":"B899","v":500000},{"$f":"(B900-B899)*C900","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B900+1","v":1000001},null,0.3,{"$f":"B900","v":1000000},{"$f":"IF(J899=0,0,E900)","v":0},0.12,0.03,{"$f":"IF(I899=C903,E902+ROUND((H899-J899),0)*I899,IF(I899=C902,E901+ROUND((H899-J899)*I899,0),IF(I899=C901,E900+ROUND((H899-J899)*I899,0),IF(I899=C900,E899+ROUND((H899-J899)*I899,0),E898+ROUND((H899-J899)*I899,0)))))","v":0},{"$f":"MIN(K903:L903)","v":0},{"$f":"ROUND(SUM(H901+I901)*M899,0)","v":0},{"$f":"SUM(H901:J901)","v":0}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H896","v":10000000},{"$f":"IF(H899>H903,H899-H903,0)","v":0},{"$f":"IF(I903>0,ROUND(I903*I899,0),0)","v":0},{"$f":"I903-J903","v":0},{"$f":"IF(H901>0,ROUND(H901*L899,0),0)","v":0},{"$f":"IF(K903>L903,0,L903-K903)","v":0}]
[null,null,2016,{"$f":"C904+1","v":2017},null,"2016-17"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C904","v":2016},{"$f":"D904","v":2017}]
[0,250000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$37,MATCH('Tax Table (Without Arr)'!F904,'Tax Cal(89 Rebate)'!$B$6:$B$37,0))","v":0},{"$f":"VLOOKUP(H907,A907:C911,3)","v":0},{"$f":"INDEX(D907:D911,MATCH(I907,C907:C911,0))","v":0},{"$f":"INDEX(E907:E911,MATCH(I907,C907:C911,0))","v":0},{"$f":"IF(H907>H911,VLOOKUP(H907,A907:F911,6),0)","v":0},{"$f":"VLOOKUP(H907,A907:G911,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B907,IF($E$3=\"Female\",B914,IF($E$3=\"Senior Citizen\",B921,B928)))","v":250000},0]
[{"$f":"B907+1","v":250001},500000,0.1,{"$f":"B907","v":250000},{"$f":"(B908-B907)*C908","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O907+1","v":250001},500000,0.1]
[{"$f":"B908+1","v":500001},1000000,0.2,{"$f":"B908","v":500000},{"$f":"E908+(B909-B908)*C909","v":125000},0,0.03,{"$f":"IF(I907=C911,E910+ROUND((H907-J907),0)*I907,IF(I907=C910,E909+ROUND((H907-J907)*I907,0),IF(I907=C909,E908+ROUND((H907-J907)*I907,0),IF(I907=C908,E907+ROUND((H907-J907)*I907,0),E906+ROUND((H907-J907)*I907,0)))))","v":0},{"$f":"MIN(K911:L911)","v":0},{"$f":"ROUND(SUM(H909+I909)*M907,0)","v":0},{"$f":"SUM(H909:J909)","v":0},null,null,{"$f":"O908+1","v":500001},1000000,0.2]
[{"$f":"B909+1","v":1000001},null,0.3,{"$f":"B909","v":1000000},{"$f":"IF(J907=0,0,E909)","v":0},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O909+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D911","v":10000000},{"$f":"IF(H907>H911,H907-H911,0)","v":0},{"$f":"IF(I911>0,ROUND(I911*I907,0),0)","v":0},{"$f":"I911-J911","v":0},{"$f":"IF(H909>0,ROUND(H909*L907,0),0)","v":0},{"$f":"IF(K911>L911,0,L911-K911)","v":0},{"$f":"O910+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H909,IF($E$3=\"Female\",H916,IF($E$3=\"Senior Citizen\",H923,H930)))","v":0}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I909,IF($E$3=\"Female\",I916,IF($E$3=\"Senior Citizen\",I923,I930)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H907","v":0},{"$f":"VLOOKUP(H914,A914:C918,3)","v":0},{"$f":"INDEX(D914:D918,MATCH(I914,C914:C918,0))","v":0},{"$f":"INDEX(E914:E918,MATCH(I914,C914:C918,0))","v":0},{"$f":"IF(H914>H918,VLOOKUP(H914,A914:F918,6),0)","v":0},{"$f":"VLOOKUP(H914,A914:G918,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J909,IF($E$3=\"Female\",J916,IF($E$3=\"Senior Citizen\",J923,J930)))","v":0}]
[{"$f":"B914+1","v":250001},500000,0.1,{"$f":"B914","v":250000},{"$f":"(B915-B914)*C915","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K909,IF($E$3=\"Female\",K916,IF($E$3=\"Senior Citizen\",K923,K930)))","v":0}]
[{"$f":"B915+1","v":500001},1000000,0.2,{"$f":"B915","v":500000},{"$f":"E915+(B916-B915)*C916","v":125000},0,0.03,{"$f":"IF(I914=C918,E917+ROUND((H914-J914),0)*I914,IF(I914=C917,E916+ROUND((H914-J914)*I914,0),IF(I914=C916,E915+ROUND((H914-J914)*I914,0),IF(I914=C915,E914+ROUND((H914-J914)*I914,0),E913+ROUND((H914-J914)*I914,0)))))","v":0},{"$f":"MIN(K918:L918)","v":0},{"$f":"ROUND(SUM(H916+I916)*M914,0)","v":0},{"$f":"SUM(H916:J916)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A906,IF($E$3=\"Female\",A913,IF($E$3=\"Senior Citizen\",A920,A927)))","v":"(below 60 years)"}]
[{"$f":"B916+1","v":1000001},null,0.3,{"$f":"B916","v":1000000},{"$f":"IF(J914=0,0,E916)","v":0},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M911,IF($E$3=\"Female\",M918,IF($E$3=\"Senior Citizen\",M925,M932)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H911","v":10000000},{"$f":"IF(H914>H918,H914-H918,0)","v":0},{"$f":"IF(I918>0,ROUND(I918*I914,0),0)","v":0},{"$f":"I918-J918","v":0},{"$f":"IF(H916>0,ROUND(H916*L914,0),0)","v":0},{"$f":"IF(K918>L918,0,L918-K918)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K909,IF($E$3=\"Female\",K916,IF($E$3=\"Senior Citizen\",K923,K930)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(>60,<80))"]
[0,300000,0,0,0,0,0,{"$f":"H907","v":0},{"$f":"VLOOKUP(H921,A921:C925,3)","v":0},{"$f":"INDEX(D921:D925,MATCH(I921,C921:C925,0))","v":0},{"$f":"INDEX(E921:E925,MATCH(I921,C921:C925,0))","v":0},{"$f":"IF(H921>H925,VLOOKUP(H921,A921:F925,6),0)","v":0},{"$f":"VLOOKUP(H921,A921:G925,7)","v":0}]
[{"$f":"B921+1","v":300001},500000,0.1,{"$f":"B921","v":300000},{"$f":"(B922-B921)*C922","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B922+1","v":500001},1000000,0.2,{"$f":"B922","v":500000},{"$f":"E922+(B923-B922)*C923","v":120000},0,0.03,{"$f":"IF(I921=C925,E924+ROUND((H921-J921),0)*I921,IF(I921=C924,E923+ROUND((H921-J921)*I921,0),IF(I921=C923,E922+ROUND((H921-J921)*I921,0),IF(I921=C922,E921+ROUND((H921-J921)*I921,0),E920+ROUND((H921-J921)*I921,0)))))","v":0},{"$f":"MIN(K925:L925)","v":0},{"$f":"ROUND(SUM(H923+I923)*M921,0)","v":0},{"$f":"SUM(H923:J923)","v":0}]
[{"$f":"B923+1","v":1000001},null,0.3,{"$f":"B923","v":1000000},{"$f":"IF(J921=0,0,E923)","v":0},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H918","v":10000000},{"$f":"IF(H921>H925,H921-H925,0)","v":0},{"$f":"IF(I925>0,ROUND(I925*I921,0),0)","v":0},{"$f":"I925-J925","v":0},{"$f":"IF(H923>0,ROUND(H923*L921,0),0)","v":0},{"$f":"IF(K925>L925,0,L925-K925)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H907","v":0},{"$f":"VLOOKUP(H928,A928:C932,3)","v":0},{"$f":"INDEX(D928:D932,MATCH(I928,C928:C932,0))","v":0},{"$f":"INDEX(E928:E932,MATCH(I928,C928:C932,0))","v":0},{"$f":"IF(H928>H932,VLOOKUP(H928,A928:F932,6),0)","v":0},{"$f":"VLOOKUP(H928,A928:G932,7)","v":0}]
[{"$f":"B928+1","v":500001},1000000,0.2,{"$f":"B928","v":500000},{"$f":"(B929-B928)*C929","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B929+1","v":1000001},null,0.3,{"$f":"B929","v":1000000},{"$f":"IF(J928=0,0,E929)","v":0},0.12,0.03,{"$f":"IF(I928=C932,E931+ROUND((H928-J928),0)*I928,IF(I928=C931,E930+ROUND((H928-J928)*I928,0),IF(I928=C930,E929+ROUND((H928-J928)*I928,0),IF(I928=C929,E928+ROUND((H928-J928)*I928,0),E927+ROUND((H928-J928)*I928,0)))))","v":0},{"$f":"MIN(K932:L932)","v":0},{"$f":"ROUND(SUM(H930+I930)*M928,0)","v":0},{"$f":"SUM(H930:J930)","v":0}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H925","v":10000000},{"$f":"IF(H928>H932,H928-H932,0)","v":0},{"$f":"IF(I932>0,ROUND(I932*I928,0),0)","v":0},{"$f":"I932-J932","v":0},{"$f":"IF(H930>0,ROUND(H930*L928,0),0)","v":0},{"$f":"IF(K932>L932,0,L932-K932)","v":0}]
[null,null,2017,{"$f":"C933+1","v":2018},null,"2017-18"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C933","v":2017},{"$f":"D933","v":2018}]
[0,250000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$38,MATCH('Tax Table (Without Arr)'!F933,'Tax Cal(89 Rebate)'!$B$6:$B$38,0))","v":300000},{"$f":"VLOOKUP(H936,A936:C940,3)","v":0.05},{"$f":"INDEX(D936:D940,MATCH(I936,C936:C940,0))","v":250000},{"$f":"INDEX(E936:E940,MATCH(I936,C936:C940,0))","v":12500},{"$f":"IF(H936>10000000,15%,IF(H936>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H936,A936:G940,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B936,IF($E$3=\"Female\",B943,IF($E$3=\"Senior Citizen\",B950,B957)))","v":250000},0,{"$f":"O936","v":250000}]
[{"$f":"B936+1","v":250001},500000,0.05,{"$f":"B936","v":250000},{"$f":"(B937-B936)*C937","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O936+1","v":250001},500000,0.05,null,{"$f":"H936","v":300000},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$938,$R$938:$R$941,0))","v":2500}]
[{"$f":"B937+1","v":500001},1000000,0.2,{"$f":"B937","v":500000},{"$f":"E937+(B938-B937)*C938","v":112500},0,0.03,{"$f":"IF(I936=C940,E939+ROUND((H936-J936),0)*I936,IF(I936=C939,E938+ROUND((H936-J936)*I936,0),IF(I936=C938,E937+ROUND((H936-J936)*I936,0),IF(I936=C937,E936+ROUND((H936-J936)*I936,0),E935+ROUND((H936-J936)*I936,0)))))","v":2500},{"$f":"MIN(K940:L940)","v":0},{"$f":"ROUND(SUM(H938+I938)*M936,0)","v":75},{"$f":"SUM(H938:J938)","v":2575},null,null,{"$f":"O937+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":2500},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(112500),IF($U$943>500000,($U$943-500000)*20%+(12500),IF($U$943>250000,($U$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L940","v":0},{"$f":"ROUND(U938*10%,0)","v":281250}]
[{"$f":"B938+1","v":1000001},null,0.3,{"$f":"B938","v":1000000},{"$f":"IF(J936=0,0,E938)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O938+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":2500},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(112500),IF($U$943>500000,($U$943-500000)*20%+(12500),IF($U$943>250000,($U$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L947","v":0},{"$f":"ROUND(U939*10%,0)","v":281250}]
["Surcharge Limit",null,null,{"$f":"IF(L936=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"D940","v":10000000},{"$f":"IF(H936>H940,H936-H940,0)","v":0},{"$f":"IF(I940>0,ROUND(I940*I936,0),0)","v":0},{"$f":"IF(H940>=10000000,Q940+(I940-J940),(I940-J940))","v":281250},{"$f":"IF(H938>0,ROUND(H938*L936,0),0)","v":0},{"$f":"IF(K940>L940,0,L940-K940)","v":0},{"$f":"O939+1","v":1},0,0,{"$f":"W938","v":281250},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":"0"},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(110000),IF($U$943>500000,($U$943-500000)*20%+(10000),IF($U$943>300000,($U$943-300000)*5%,\"0\")))","v":2810000},{"$f":"L954","v":0},{"$f":"ROUND(U940*10%,0)","v":281000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H938,IF($E$3=\"Female\",H945,IF($E$3=\"Senior Citizen\",H952,H959)))","v":2500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":"0"},{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":"0"},{"$f":"L961","v":0},{"$f":"ROUND(U941*10%,0)","v":0}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I938,IF($E$3=\"Female\",I945,IF($E$3=\"Senior Citizen\",I952,I959)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H936","v":300000},{"$f":"VLOOKUP(H943,A943:C947,3)","v":0.05},{"$f":"INDEX(D943:D947,MATCH(I943,C943:C947,0))","v":250000},{"$f":"INDEX(E943:E947,MATCH(I943,C943:C947,0))","v":12500},{"$f":"IF(H943>10000000,15%,IF(H943>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H943,A943:G947,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J938,IF($E$3=\"Female\",J945,IF($E$3=\"Senior Citizen\",J952,J959)))","v":75},null,"Tax Income",null,{"$f":"H936","v":300000},{"$f":"S944","v":10000000}]
[{"$f":"B943+1","v":250001},500000,0.05,{"$f":"B943","v":250000},{"$f":"(B944-B943)*C944","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K938,IF($E$3=\"Female\",K945,IF($E$3=\"Senior Citizen\",K952,K959)))","v":2575},null,5000001,10000000,0.1,{"$f":"IF($T$944<=5000000,0,IF($T$944>5000000,ROUND((S944-5000000)*10%,0),IF($T$944>10000000,ROUND((T943-S944)*15%,0))))","v":0}]
[{"$f":"B944+1","v":500001},1000000,0.2,{"$f":"B944","v":500000},{"$f":"E944+(B945-B944)*C945","v":112500},0,0.03,{"$f":"IF(I943=C947,E946+ROUND((H943-J943),0)*I943,IF(I943=C946,E945+ROUND((H943-J943)*I943,0),IF(I943=C945,E944+ROUND((H943-J943)*I943,0),IF(I943=C944,E943+ROUND((H943-J943)*I943,0),E942+ROUND((H943-J943)*I943,0)))))","v":2500},{"$f":"MIN(K947:L947)","v":0},{"$f":"ROUND(SUM(H945+I945)*M943,0)","v":75},{"$f":"SUM(H945:J945)","v":2575},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A935,IF($E$3=\"Female\",A942,IF($E$3=\"Senior Citizen\",A949,A956)))","v":"(below 60 years)"},null,{"$f":"S944+1","v":10000001},null,0.15,{"$f":"$T$944-R945+1","v":-9999999.9000000004}]
[{"$f":"B945+1","v":1000001},null,0.3,{"$f":"B945","v":1000000},{"$f":"IF(J943=0,0,E945)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M940,IF($E$3=\"Female\",M947,IF($E$3=\"Senior Citizen\",M954,M961)))","v":0}]
["Surcharge Limit",null,null,{"$f":"IF(L943=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H940","v":10000000},{"$f":"IF(H943>H947,H943-H947,0)","v":0},{"$f":"IF(I947>0,ROUND(I947*I943,0),0)","v":0},{"$f":"IF(H947>=10000000,Q947+(I947-J947),(I947-J947))","v":281250},{"$f":"IF(H945>0,ROUND(H945*L943,0),0)","v":0},{"$f":"IF(K947>L947,0,L947-K947)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K938,IF($E$3=\"Female\",K945,IF($E$3=\"Senior Citizen\",K952,K959)))","v":2575},{"$f":"W939","v":281250}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(>60,<80))"]
[0,300000,0,0,0,0,0,{"$f":"H936","v":300000},{"$f":"VLOOKUP(H950,A950:C954,3)","v":0},{"$f":"INDEX(D950:D954,MATCH(I950,C950:C954,0))","v":0},{"$f":"INDEX(E950:E954,MATCH(I950,C950:C954,0))","v":0},{"$f":"IF(H950>10000000,15%,IF(H950>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H950,A950:G954,7)","v":0}]
[{"$f":"B950+1","v":300001},500000,0.05,{"$f":"B950","v":300000},{"$f":"(B951-B950)*C951","v":10000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B951+1","v":500001},1000000,0.2,{"$f":"B951","v":500000},{"$f":"E951+(B952-B951)*C952","v":110000},0,0.03,{"$f":"IF(I950=C954,E953+ROUND((H950-J950),0)*I950,IF(I950=C953,E952+ROUND((H950-J950)*I950,0),IF(I950=C952,E951+ROUND((H950-J950)*I950,0),IF(I950=C951,E950+ROUND((H950-J950)*I950,0),E949+ROUND((H950-J950)*I950,0)))))","v":0},{"$f":"MIN(K954:L954)","v":0},{"$f":"ROUND(SUM(H952+I952)*M950,0)","v":0},{"$f":"SUM(H952:J952)","v":0}]
[{"$f":"B952+1","v":1000001},null,0.3,{"$f":"B952","v":1000000},{"$f":"IF(J950=0,0,E952)","v":0},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L950=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H947","v":10000000},{"$f":"IF(H950>H954,H950-H954,0)","v":0},{"$f":"IF(I954>0,ROUND(I954*I950,0),0)","v":0},{"$f":"IF(H954>=10000000,Q954+(I954-J954),(I954-J954))","v":281000},{"$f":"IF(H952>0,ROUND(H952*L950,0),0)","v":0},{"$f":"IF(K954>L954,0,L954-K954)","v":0},null,null,null,{"$f":"W940","v":281000}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H936","v":300000},{"$f":"VLOOKUP(H957,A957:C961,3)","v":0},{"$f":"INDEX(D957:D961,MATCH(I957,C957:C961,0))","v":0},{"$f":"INDEX(E957:E961,MATCH(I957,C957:C961,0))","v":0},{"$f":"IF(H957>10000000,15%,IF(H957>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H957,A957:G961,7)","v":0}]
[{"$f":"B957+1","v":500001},1000000,0.2,{"$f":"B957","v":500000},{"$f":"(B958-B957)*C958","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B958+1","v":1000001},null,0.3,{"$f":"B958","v":1000000},{"$f":"IF(J957=0,0,E958)","v":0},0.15,0.03,{"$f":"IF(I957=C961,E960+ROUND((H957-J957),0)*I957,IF(I957=C960,E959+ROUND((H957-J957)*I957,0),IF(I957=C959,E958+ROUND((H957-J957)*I957,0),IF(I957=C958,E957+ROUND((H957-J957)*I957,0),E956+ROUND((H957-J957)*I957,0)))))","v":0},{"$f":"MIN(K961:L961)","v":0},{"$f":"ROUND(SUM(H959+I959)*M957,0)","v":0},{"$f":"SUM(H959:J959)","v":0}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L957=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H954","v":10000000},{"$f":"IF(H957>H961,H957-H961,0)","v":0},{"$f":"IF(I961>0,ROUND(I961*I957,0),0)","v":0},{"$f":"IF(H961>=10000000,Q961+(I961-J961),(I961-J961))","v":0},{"$f":"IF(H959>0,ROUND(H959*L957,0),0)","v":0},{"$f":"IF(K961>L961,0,L961-K961)","v":0},null,null,null,{"$f":"W941","v":0}]
[null,null,2018,{"$f":"C962+1","v":2019},null,"2018-19"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C962","v":2018},{"$f":"D962","v":2019}]
[0,250000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$39,MATCH('Tax Table (Without Arr)'!F962,'Tax Cal(89 Rebate)'!$B$6:$B$39,0))","v":320000},{"$f":"VLOOKUP(H965,A965:C969,3)","v":0.05},{"$f":"INDEX(D965:D969,MATCH(I965,C965:C969,0))","v":250000},{"$f":"INDEX(E965:E969,MATCH(I965,C965:C969,0))","v":12500},{"$f":"IF(H965>10000000,15%,IF(H965>5000000,10%,0%))","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B965,IF($E$3=\"Female\",B972,IF($E$3=\"Senior Citizen\",B979,B986)))","v":250000},0,{"$f":"O965","v":250000}]
[{"$f":"B965+1","v":250001},500000,0.05,{"$f":"B965","v":250000},{"$f":"(B966-B965)*C966","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O965+1","v":250001},500000,0.05,null,{"$f":"$E$4","v":1100000},null,{"$f":"INDEX($T$967:$T$970,MATCH($R$967,$R$967:$R$970,0))","v":142500}]
[{"$f":"B966+1","v":500001},1000000,0.2,{"$f":"B966","v":500000},{"$f":"E966+(B967-B966)*C967","v":112500},0,0.04,{"$f":"IF(I965=C969,E968+ROUND((H965-J965),0)*I965,IF(I965=C968,E967+ROUND((H965-J965)*I965,0),IF(I965=C967,E966+ROUND((H965-J965)*I965,0),IF(I965=C966,E965+ROUND((H965-J965)*I965,0),E964+ROUND((H965-J965)*I965,0)))))","v":3500},{"$f":"MIN(K969:L969)","v":0},{"$f":"ROUND(SUM(H967+I967)*M965,0)","v":140},{"$f":"SUM(H967:J967)","v":3640},null,null,{"$f":"O966+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$972>1000000,($T$972-1000000)*30%+(112500),IF($T$972>500000,($T$972-500000)*20%+(12500),IF($T$972>250000,($T$972-250000)*5%,\"0\")))","v":142500},{"$f":"IF($U$972>1000000,($U$972-1000000)*30%+(112500),IF($U$972>500000,($U$972-500000)*20%+(12500),IF($U$972>250000,($U$972-250000)*5%,\"0\")))","v":2812500},{"$f":"L969","v":0},{"$f":"ROUND(U967*10%,0)","v":281250}]
[{"$f":"B967+1","v":1000001},null,0.3,{"$f":"B967","v":1000000},{"$f":"IF(J965=0,0,E967)","v":112500},0.15,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O967+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$972>1000000,($T$972-1000000)*30%+(112500),IF($T$972>500000,($T$972-500000)*20%+(12500),IF($T$972>250000,($T$972-250000)*5%,\"0\")))","v":142500},{"$f":"IF($U$972>1000000,($U$972-1000000)*30%+(112500),IF($U$972>500000,($U$972-500000)*20%+(12500),IF($U$972>250000,($U$972-250000)*5%,\"0\")))","v":2812500},{"$f":"L976","v":0},{"$f":"ROUND(U968*10%,0)","v":281250}]
["Surcharge Limit",null,null,{"$f":"IF(L965=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"D969","v":10000000},{"$f":"IF(H965>H969,H965-H969,0)","v":0},{"$f":"IF(I969>0,ROUND(I969*I965,0),0)","v":0},{"$f":"IF(H969>=10000000,Q969+(I969-J969),(I969-J969))","v":281250},{"$f":"IF(H967>0,ROUND(H967*L965,0),0)","v":0},{"$f":"IF(K969>L969,0,L969-K969)","v":0},{"$f":"O968+1","v":1},{"$f":"IF($E$3=\"Male\",B969,IF($E$3=\"Female\",B976,IF($E24=\"Senior Citizen\",B983,B990)))","v":0},{"$f":"IF($E$3=\"Male\",C969,IF($E$3=\"Female\",C976,IF($E$3=\"Senior Citizen\",C983,C990)))","v":0},{"$f":"W967","v":281250},"Senior Citizen",null,{"$f":"IF($T$972>1000000,($T$972-1000000)*30%+(120000),IF($T$972>500000,($T$972-500000)*20%+(20000),IF($T$972>300000,($T$972-300000)*10%,\"0\")))","v":150000},{"$f":"IF($U$972>1000000,($U$972-1000000)*30%+(110000),IF($U$972>500000,($U$972-500000)*20%+(10000),IF($U$972>300000,($U$972-300000)*5%,\"0\")))","v":2810000},{"$f":"L983","v":0},{"$f":"ROUND(U969*10%,0)","v":281000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H967,IF($E$3=\"Female\",H974,IF($E$3=\"Senior Citizen\",H981,H988)))","v":3500},null,"Very Senior Citizen",null,{"$f":"IF($T$972>1000000,($T$972-1000000)*30%+(100000),IF($T$972>500000,($T$972-500000)*20%,\"0\"))","v":130000},{"$f":"IF($T$972>1000000,($T$972-1000000)*30%+(100000),IF($T$972>500000,($T$972-500000)*20%,\"0\"))","v":130000},{"$f":"L990","v":0},{"$f":"ROUND(U970*10%,0)","v":13000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I967,IF($E$3=\"Female\",I974,IF($E$3=\"Senior Citizen\",I981,I988)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H965","v":320000},{"$f":"VLOOKUP(H972,A972:C976,3)","v":0.05},{"$f":"INDEX(D972:D976,MATCH(I972,C972:C976,0))","v":250000},{"$f":"INDEX(E972:E976,MATCH(I972,C972:C976,0))","v":12500},{"$f":"IF(H972>10000000,15%,IF(H972>5000000,10%,0%))","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J967,IF($E$3=\"Female\",J974,IF($E$3=\"Senior Citizen\",J981,J988)))","v":140},null,"Tax Income",null,{"$f":"$E$4","v":1100000},{"$f":"S973","v":10000000}]
[{"$f":"B972+1","v":250001},500000,0.05,{"$f":"B972","v":250000},{"$f":"(B973-B972)*C973","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K967,IF($E$3=\"Female\",K974,IF($E$3=\"Senior Citizen\",K981,K988)))","v":3640},null,5000001,10000000,0.1,{"$f":"IF($T$973<=5000000,0,IF($T$944>5000000,ROUND((S973-5000000)*10%,0),IF($T$944>10000000,ROUND((T972-S973)*15%,0))))","v":0}]
[{"$f":"B973+1","v":500001},1000000,0.2,{"$f":"B973","v":500000},{"$f":"E973+(B974-B973)*C974","v":112500},0,0.04,{"$f":"IF(I972=C976,E975+ROUND((H972-J972),0)*I972,IF(I972=C975,E974+ROUND((H972-J972)*I972,0),IF(I972=C974,E973+ROUND((H972-J972)*I972,0),IF(I972=C973,E972+ROUND((H972-J972)*I972,0),E971+ROUND((H972-J972)*I972,0)))))","v":3500},{"$f":"MIN(K976:L976)","v":0},{"$f":"ROUND(SUM(H974+I974)*M972,0)","v":140},{"$f":"SUM(H974:J974)","v":3640},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A964,IF($E$3=\"Female\",A971,IF($E$3=\"Senior Citizen\",A978,A985)))","v":"(below 60 years)"},null,{"$f":"S973+1","v":10000001},null,0.15,{"$f":"$T$944-R974+1","v":-9999999.9000000004}]
[{"$f":"B974+1","v":1000001},null,0.3,{"$f":"B974","v":1000000},{"$f":"IF(J972=0,0,E974)","v":112500},0.15,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M969,IF($E$3=\"Female\",M976,IF($E$3=\"Senior Citizen\",M983,M990)))","v":0}]
["Surcharge Limit",null,null,{"$f":"IF(L972=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H969","v":10000000},{"$f":"IF(H972>H976,H972-H976,0)","v":0},{"$f":"IF(I976>0,ROUND(I976*I972,0),0)","v":0},{"$f":"IF(H976>=10000000,Q976+(I976-J976),(I976-J976))","v":281250},{"$f":"IF(H974>0,ROUND(H974*L972,0),0)","v":0},{"$f":"IF(K976>L976,0,L976-K976)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K967,IF($E$3=\"Female\",K974,IF($E$3=\"Senior Citizen\",K981,K988)))","v":3640},{"$f":"W968","v":281250}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H965","v":320000},{"$f":"VLOOKUP(H979,A979:C983,3)","v":0.05},{"$f":"INDEX(D979:D983,MATCH(I979,C979:C983,0))","v":300000},{"$f":"INDEX(E979:E983,MATCH(I979,C979:C983,0))","v":10000},{"$f":"IF(H979>10000000,15%,IF(H979>5000000,10%,0%))","v":0},0.04]
[{"$f":"B979+1","v":300001},500000,0.05,{"$f":"B979","v":300000},{"$f":"(B980-B979)*C980","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B980+1","v":500001},1000000,0.2,{"$f":"B980","v":500000},{"$f":"E980+(B981-B980)*C981","v":110000},0,0.04,{"$f":"IF(I979=C983,E982+ROUND((H979-J979),0)*I979,IF(I979=C982,E981+ROUND((H979-J979)*I979,0),IF(I979=C981,E980+ROUND((H979-J979)*I979,0),IF(I979=C980,E979+ROUND((H979-J979)*I979,0),E978+ROUND((H979-J979)*I979,0)))))","v":1000},{"$f":"MIN(K983:L983)","v":0},{"$f":"ROUND(SUM(H981+I981)*M979,0)","v":40},{"$f":"SUM(H981:J981)","v":1040}]
[{"$f":"B981+1","v":1000001},null,0.3,{"$f":"B981","v":1000000},{"$f":"IF(J979=0,0,E981)","v":110000},0.15,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L979=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H976","v":10000000},{"$f":"IF(H979>H983,H979-H983,0)","v":0},{"$f":"IF(I983>0,ROUND(I983*I979,0),0)","v":0},{"$f":"IF(H983>=10000000,Q983+(I983-J983),(I983-J983))","v":281000},{"$f":"IF(H981>0,ROUND(H981*L979,0),0)","v":0},{"$f":"IF(K983>L983,0,L983-K983)","v":0},null,null,null,{"$f":"W969","v":281000}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H965","v":320000},{"$f":"VLOOKUP(H986,A986:C990,3)","v":0},{"$f":"INDEX(D986:D990,MATCH(I986,C986:C990,0))","v":0},{"$f":"INDEX(E986:E990,MATCH(I986,C986:C990,0))","v":0},{"$f":"IF(H986>10000000,15%,IF(H986>5000000,10%,0%))","v":0},0.04]
[{"$f":"B986+1","v":500001},1000000,0.2,{"$f":"B986","v":500000},{"$f":"(B987-B986)*C987","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B987+1","v":1000001},null,0.3,{"$f":"B987","v":1000000},{"$f":"IF(J986=0,0,E987)","v":0},0.15,0.04,{"$f":"IF(I986=C990,E989+ROUND((H986-J986),0)*I986,IF(I986=C989,E988+ROUND((H986-J986)*I986,0),IF(I986=C988,E987+ROUND((H986-J986)*I986,0),IF(I986=C987,E986+ROUND((H986-J986)*I986,0),E985+ROUND((H986-J986)*I986,0)))))","v":0},{"$f":"MIN(K990:L990)","v":0},{"$f":"ROUND(SUM(H988+I988)*M986,0)","v":0},{"$f":"SUM(H988:J988)","v":0}]
[null,null,null,null,null,0,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L986=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H983","v":10000000},{"$f":"IF(H986>H990,H986-H990,0)","v":0},{"$f":"IF(I990>0,ROUND(I990*I986,0),0)","v":0},{"$f":"IF(H990>=10000000,Q990+(I990-J990),(I990-J990))","v":13000},{"$f":"IF(H988>0,ROUND(H988*L986,0),0)","v":0},{"$f":"IF(K990>L990,0,L990-K990)","v":0},null,null,null,{"$f":"W970","v":13000}]
[null,null,2019,{"$f":"C991+1","v":2020},null,"2019-20"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C991","v":2019},{"$f":"D991","v":2020},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$40,MATCH('Tax Table (Without Arr)'!F991,'Tax Cal(89 Rebate)'!$B$6:$B$40,0))","v":350000},{"$f":"VLOOKUP(H994,A994:C998,3)","v":0.05},{"$f":"INDEX(D994:D998,MATCH(I994,C994:C998,0))","v":250000},{"$f":"INDEX(E994:E998,MATCH(I994,C994:C998,0))","v":12500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B994,IF($E$3=\"Female\",B1001,IF($E$3=\"Senior Citizen\",B1008,B1015)))","v":250000},0,{"$f":"O994","v":250000},null,null,null,null,null,null,null,{"$f":"Z993+1","v":5000001},10000000,0.1]
[{"$f":"B994+1","v":250001},500000,0.05,{"$f":"B994","v":250000},{"$f":"(B995-B994)*C995","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O994+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z994+1","v":10000001},20000000,0.15]
[{"$f":"B995+1","v":500001},1000000,0.2,{"$f":"B995","v":500000},{"$f":"E995+(B996-B995)*C996","v":112500},0,0.04,{"$f":"IF(I994=C998,E997+ROUND((H994-J994),0)*I994,IF(I994=C997,E996+ROUND((H994-J994)*I994,0),IF(I994=C996,E995+ROUND((H994-J994)*I994,0),IF(I994=C995,E994+ROUND((H994-J994)*I994,0),E993+ROUND((H994-J994)*I994,0)))))","v":5000},{"$f":"MIN(K998:L998)","v":0},{"$f":"ROUND(SUM(H996+I996)*M994,0)","v":200},{"$f":"SUM(H996:J996)","v":5200},null,null,{"$f":"O995+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":2500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T996*$S$1001,0)","v":0},{"$f":"ROUND(U996*$W$995,0)","v":0},{"$f":"T996+V996-U996-W996","v":-1310000},{"$f":"Z995+1","v":20000001},50000000,0.25]
[{"$f":"B996+1","v":1000001},null,0.3,{"$f":"B996","v":1000000},{"$f":"IF(J994=0,0,E996)","v":112500},{"$f":"L994","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O996+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":2500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T997*$S$1001,0)","v":0},{"$f":"ROUND(U997*$W$995,0)","v":0},{"$f":"T997+V997-U997-W997","v":-1310000},{"$f":"Z996+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L994=10%,5000000,IF(L994=15%,10000000,IF(L994=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D998","v":50000000},{"$f":"IF(H994>H998,H994-H998,0)","v":0},{"$f":"IF(I998>0,ROUND(I998*I994,0),0)","v":0},{"$f":"IF(H998>=D998,Q998+(I998-J998),(I998-J998))","v":0},{"$f":"IF(H996>0,ROUND(H996*L994,0),0)","v":0},{"$f":"IF(K998>L998,0,L998-K998)","v":0},{"$f":"O997+1","v":1},0,0,{"$f":"W996","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":"0"},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T998*$S$1001,0)","v":0},{"$f":"ROUND(U998*$W$995,0)","v":0},{"$f":"T998+V998-U998-W998","v":-1310000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H996,IF($E$3=\"Female\",H1003,IF($E$3=\"Senior Citizen\",H1010,H1017)))","v":5000},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":"0"},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T999*$S$1001,0)","v":0},{"$f":"ROUND(U999*$W$995,0)","v":0},{"$f":"T999+V999-U999-W999","v":-1300000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I996,IF($E$3=\"Female\",I1003,IF($E$3=\"Senior Citizen\",I1010,I1017)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H994","v":350000},{"$f":"VLOOKUP(H1001,A1001:C1005,3)","v":0.05},{"$f":"INDEX(D1001:D1005,MATCH(I1001,C1001:C1005,0))","v":250000},{"$f":"INDEX(E1001:E1005,MATCH(I1001,C1001:C1005,0))","v":12500},{"$f":"L994","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J996,IF($E$3=\"Female\",J1003,IF($E$3=\"Senior Citizen\",J1010,J1017)))","v":200},null,"Tax Income",{"$f":"L994","v":0},{"$f":"$E$4","v":1100000},{"$f":"IF($S$1001=T1006,S1005,IF(S1001=T1005,S1004,IF(S1001=T1004,S1003,S1002)))","v":5000000}]
[{"$f":"B1001+1","v":250001},500000,0.05,{"$f":"B1001","v":250000},{"$f":"(B1002-B1001)*C1002","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K996,IF($E$3=\"Female\",K1003,IF($E$3=\"Senior Citizen\",K1010,K1017)))","v":5200},null,0,5000000,0,{"$f":"S1004","v":20000000}]
[{"$f":"B1002+1","v":500001},1000000,0.2,{"$f":"B1002","v":500000},{"$f":"E1002+(B1003-B1002)*C1003","v":112500},0,0.04,{"$f":"IF(I1001=C1005,E1004+ROUND((H1001-J1001),0)*I1001,IF(I1001=C1004,E1003+ROUND((H1001-J1001)*I1001,0),IF(I1001=C1003,E1002+ROUND((H1001-J1001)*I1001,0),IF(I1001=C1002,E1001+ROUND((H1001-J1001)*I1001,0),E1000+ROUND((H1001-J1001)*I1001,0)))))","v":5000},{"$f":"MIN(K1005:L1005)","v":0},{"$f":"ROUND(SUM(H1003+I1003)*M1001,0)","v":200},{"$f":"SUM(H1003:J1003)","v":5200},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A993,IF($E$3=\"Female\",A1000,IF($E$3=\"Senior Citizen\",A1007,A1014)))","v":"(below 60 years)"},null,{"$f":"S1002+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1003+1","v":-4700000}]
[{"$f":"B1003+1","v":1000001},null,0.3,{"$f":"B1003","v":1000000},{"$f":"IF(J1001=0,0,E1003)","v":112500},{"$f":"L1001","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M998,IF($E$3=\"Female\",M1005,IF($E$3=\"Senior Citizen\",M1012,M1019)))","v":0},null,{"$f":"S1003+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1001=10%,5000000,IF(L1001=15%,10000000,IF(L1001=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H998","v":50000000},{"$f":"IF(H1001>H1005,H1001-H1005,0)","v":0},{"$f":"IF(I1005>0,ROUND(I1005*I1001,0),0)","v":0},{"$f":"IF(H1005>=D1005,Q1005+(I1005-J1005),(I1005-J1005))","v":0},{"$f":"IF(H1003>0,ROUND(H1003*L1001,0),0)","v":0},{"$f":"IF(K1005>L1005,0,L1005-K1005)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K996,IF($E$3=\"Female\",K1003,IF($E$3=\"Senior Citizen\",K1010,K1017)))","v":5200},{"$f":"W997","v":0},{"$f":"S1004+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1005+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H994","v":350000},{"$f":"VLOOKUP(H1008,A1008:C1012,3)","v":0.05},{"$f":"INDEX(D1008:D1012,MATCH(I1008,C1008:C1012,0))","v":300000},{"$f":"INDEX(E1008:E1012,MATCH(I1008,C1008:C1012,0))","v":10000},{"$f":"L994","v":0},0.04]
[{"$f":"B1008+1","v":300001},500000,0.05,{"$f":"B1008","v":300000},{"$f":"(B1009-B1008)*C1009","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1009+1","v":500001},1000000,0.2,{"$f":"B1009","v":500000},{"$f":"E1009+(B1010-B1009)*C1010","v":110000},0,0.04,{"$f":"IF(I1008=C1012,E1011+ROUND((H1008-J1008),0)*I1008,IF(I1008=C1011,E1010+ROUND((H1008-J1008)*I1008,0),IF(I1008=C1010,E1009+ROUND((H1008-J1008)*I1008,0),IF(I1008=C1009,E1008+ROUND((H1008-J1008)*I1008,0),E1007+ROUND((H1008-J1008)*I1008,0)))))","v":2500},{"$f":"MIN(K1012:L1012)","v":0},{"$f":"ROUND(SUM(H1010+I1010)*M1008,0)","v":100},{"$f":"SUM(H1010:J1010)","v":2600}]
[{"$f":"B1010+1","v":1000001},null,0.3,{"$f":"B1010","v":1000000},{"$f":"IF(J1008=0,0,E1010)","v":110000},{"$f":"L1008","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1008=10%,5000000,IF(L1008=15%,10000000,IF(L1008=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1005","v":50000000},{"$f":"IF(H1008>H1012,H1008-H1012,0)","v":0},{"$f":"IF(I1012>0,ROUND(I1012*I1008,0),0)","v":0},{"$f":"IF(H1012>=D1012,Q1012+(I1012-J1012),(I1012-J1012))","v":0},{"$f":"IF(H1010>0,ROUND(H1010*L1008,0),0)","v":0},{"$f":"IF(K1012>L1012,0,L1012-K1012)","v":0},null,null,null,{"$f":"W998","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H994","v":350000},{"$f":"VLOOKUP(H1015,A1015:C1019,3)","v":0},{"$f":"INDEX(D1015:D1019,MATCH(I1015,C1015:C1019,0))","v":0},{"$f":"INDEX(E1015:E1019,MATCH(I1015,C1015:C1019,0))","v":0},{"$f":"L994","v":0},0.04]
[{"$f":"B1015+1","v":500001},1000000,0.2,{"$f":"B1015","v":500000},{"$f":"(B1016-B1015)*C1016","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1016+1","v":1000001},null,0.3,{"$f":"B1016","v":1000000},{"$f":"IF(J1015=0,0,E1016)","v":0},0,0.04,{"$f":"IF(I1015=C1019,E1018+ROUND((H1015-J1015),0)*I1015,IF(I1015=C1018,E1017+ROUND((H1015-J1015)*I1015,0),IF(I1015=C1017,E1016+ROUND((H1015-J1015)*I1015,0),IF(I1015=C1016,E1015+ROUND((H1015-J1015)*I1015,0),E1014+ROUND((H1015-J1015)*I1015,0)))))","v":0},{"$f":"MIN(K1019:L1019)","v":0},{"$f":"ROUND(SUM(H1017+I1017)*M1015,0)","v":0},{"$f":"SUM(H1017:J1017)","v":0}]
[null,null,null,null,null,{"$f":"L1015","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1015=10%,5000000,IF(L1015=15%,10000000,IF(L1015=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1012","v":50000000},{"$f":"IF(H1015>H1019,H1015-H1019,0)","v":0},{"$f":"IF(I1019>0,ROUND(I1019*I1015,0),0)","v":0},{"$f":"IF(H1019>=D1019,Q1019+(I1019-J1019),(I1019-J1019))","v":0},{"$f":"IF(H1017>0,ROUND(H1017*L1015,0),0)","v":0},{"$f":"IF(K1019>L1019,0,L1019-K1019)","v":0},null,null,null,{"$f":"W999","v":0}]
[null,null,2020,{"$f":"C1020+1","v":2021},null,"2020-21"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1020","v":2020},{"$f":"D1020","v":2021},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$41,MATCH('Tax Table (Without Arr)'!F1020,'Tax Cal(89 Rebate)'!$B$6:$B$41,0))","v":375000},{"$f":"VLOOKUP(H1023,A1023:C1027,3)","v":0.05},{"$f":"INDEX(D1023:D1027,MATCH(I1023,C1023:C1027,0))","v":250000},{"$f":"INDEX(E1023:E1027,MATCH(I1023,C1023:C1027,0))","v":12500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1023,IF($E$3=\"Female\",B1030,IF($E$3=\"Senior Citizen\",B1037,B1044)))","v":250000},0,{"$f":"O1023","v":250000},null,null,null,null,null,null,null,{"$f":"Z1022+1","v":5000001},10000000,0.1]
[{"$f":"B1023+1","v":250001},500000,0.05,{"$f":"B1023","v":250000},{"$f":"(B1024-B1023)*C1024","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1023+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1023+1","v":10000001},20000000,0.15]
[{"$f":"B1024+1","v":500001},1000000,0.2,{"$f":"B1024","v":500000},{"$f":"E1024+(B1025-B1024)*C1025","v":112500},0,0.04,{"$f":"IF(I1023=C1027,E1026+ROUND((H1023-J1023),0)*I1023,IF(I1023=C1026,E1025+ROUND((H1023-J1023)*I1023,0),IF(I1023=C1025,E1024+ROUND((H1023-J1023)*I1023,0),IF(I1023=C1024,E1023+ROUND((H1023-J1023)*I1023,0),E1022+ROUND((H1023-J1023)*I1023,0)))))","v":6250},{"$f":"MIN(K1027:L1027)","v":0},{"$f":"ROUND(SUM(H1025+I1025)*M1023,0)","v":250},{"$f":"SUM(H1025:J1025)","v":6500},null,null,{"$f":"O1024+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":2500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1025*$S$1001,0)","v":0},{"$f":"ROUND(U1025*$W$995,0)","v":0},{"$f":"T1025+V1025-U1025-W1025","v":-1310000},{"$f":"Z1024+1","v":20000001},50000000,0.25]
[{"$f":"B1025+1","v":1000001},null,0.3,{"$f":"B1025","v":1000000},{"$f":"IF(J1023=0,0,E1025)","v":112500},{"$f":"L1023","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1025+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":2500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1026*$S$1001,0)","v":0},{"$f":"ROUND(U1026*$W$995,0)","v":0},{"$f":"T1026+V1026-U1026-W1026","v":-1310000},{"$f":"Z1025+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1023=10%,5000000,IF(L1023=15%,10000000,IF(L1023=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1027","v":50000000},{"$f":"IF(H1023>H1027,H1023-H1027,0)","v":0},{"$f":"IF(I1027>0,ROUND(I1027*I1023,0),0)","v":0},{"$f":"IF(H1027>=D1027,Q1027+(I1027-J1027),(I1027-J1027))","v":0},{"$f":"IF(H1025>0,ROUND(H1025*L1023,0),0)","v":0},{"$f":"IF(K1027>L1027,0,L1027-K1027)","v":0},{"$f":"O1026+1","v":1},0,0,{"$f":"W1025","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":"0"},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1027*$S$1001,0)","v":0},{"$f":"ROUND(U1027*$W$995,0)","v":0},{"$f":"T1027+V1027-U1027-W1027","v":-1310000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1025,IF($E$3=\"Female\",H1032,IF($E$3=\"Senior Citizen\",H1039,H1046)))","v":6250},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":"0"},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1028*$S$1001,0)","v":0},{"$f":"ROUND(U1028*$W$995,0)","v":0},{"$f":"T1028+V1028-U1028-W1028","v":-1300000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1025,IF($E$3=\"Female\",I1032,IF($E$3=\"Senior Citizen\",I1039,I1046)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1023","v":375000},{"$f":"VLOOKUP(H1030,A1030:C1034,3)","v":0.05},{"$f":"INDEX(D1030:D1034,MATCH(I1030,C1030:C1034,0))","v":250000},{"$f":"INDEX(E1030:E1034,MATCH(I1030,C1030:C1034,0))","v":12500},{"$f":"L1023","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1025,IF($E$3=\"Female\",J1032,IF($E$3=\"Senior Citizen\",J1039,J1046)))","v":250},null,"Tax Income",{"$f":"L1023","v":0},{"$f":"$E$4","v":1100000},{"$f":"IF($S$1001=T1035,S1034,IF(S1030=T1034,S1033,IF(S1030=T1033,S1032,S1031)))","v":5000000}]
[{"$f":"B1030+1","v":250001},500000,0.05,{"$f":"B1030","v":250000},{"$f":"(B1031-B1030)*C1031","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1025,IF($E$3=\"Female\",K1032,IF($E$3=\"Senior Citizen\",K1039,K1046)))","v":6500},null,0,5000000,0,{"$f":"S1033","v":20000000}]
[{"$f":"B1031+1","v":500001},1000000,0.2,{"$f":"B1031","v":500000},{"$f":"E1031+(B1032-B1031)*C1032","v":112500},0,0.04,{"$f":"IF(I1030=C1034,E1033+ROUND((H1030-J1030),0)*I1030,IF(I1030=C1033,E1032+ROUND((H1030-J1030)*I1030,0),IF(I1030=C1032,E1031+ROUND((H1030-J1030)*I1030,0),IF(I1030=C1031,E1030+ROUND((H1030-J1030)*I1030,0),E1029+ROUND((H1030-J1030)*I1030,0)))))","v":6250},{"$f":"MIN(K1034:L1034)","v":0},{"$f":"ROUND(SUM(H1032+I1032)*M1030,0)","v":250},{"$f":"SUM(H1032:J1032)","v":6500},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1022,IF($E$3=\"Female\",A1029,IF($E$3=\"Senior Citizen\",A1036,A1043)))","v":"(below 60 years)"},null,{"$f":"S1031+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1032+1","v":-4700000}]
[{"$f":"B1032+1","v":1000001},null,0.3,{"$f":"B1032","v":1000000},{"$f":"IF(J1030=0,0,E1032)","v":112500},{"$f":"L1030","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1027,IF($E$3=\"Female\",M1034,IF($E$3=\"Senior Citizen\",M1041,M1048)))","v":0},null,{"$f":"S1032+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1030=10%,5000000,IF(L1030=15%,10000000,IF(L1030=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1027","v":50000000},{"$f":"IF(H1030>H1034,H1030-H1034,0)","v":0},{"$f":"IF(I1034>0,ROUND(I1034*I1030,0),0)","v":0},{"$f":"IF(H1034>=D1034,Q1034+(I1034-J1034),(I1034-J1034))","v":0},{"$f":"IF(H1032>0,ROUND(H1032*L1030,0),0)","v":0},{"$f":"IF(K1034>L1034,0,L1034-K1034)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1025,IF($E$3=\"Female\",K1032,IF($E$3=\"Senior Citizen\",K1039,K1046)))","v":6500},{"$f":"W1026","v":0},{"$f":"S1033+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1034+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1023","v":375000},{"$f":"VLOOKUP(H1037,A1037:C1041,3)","v":0.05},{"$f":"INDEX(D1037:D1041,MATCH(I1037,C1037:C1041,0))","v":300000},{"$f":"INDEX(E1037:E1041,MATCH(I1037,C1037:C1041,0))","v":10000},{"$f":"L1023","v":0},0.04]
[{"$f":"B1037+1","v":300001},500000,0.05,{"$f":"B1037","v":300000},{"$f":"(B1038-B1037)*C1038","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1038+1","v":500001},1000000,0.2,{"$f":"B1038","v":500000},{"$f":"E1038+(B1039-B1038)*C1039","v":110000},0,0.04,{"$f":"IF(I1037=C1041,E1040+ROUND((H1037-J1037),0)*I1037,IF(I1037=C1040,E1039+ROUND((H1037-J1037)*I1037,0),IF(I1037=C1039,E1038+ROUND((H1037-J1037)*I1037,0),IF(I1037=C1038,E1037+ROUND((H1037-J1037)*I1037,0),E1036+ROUND((H1037-J1037)*I1037,0)))))","v":3750},{"$f":"MIN(K1041:L1041)","v":0},{"$f":"ROUND(SUM(H1039+I1039)*M1037,0)","v":150},{"$f":"SUM(H1039:J1039)","v":3900}]
[{"$f":"B1039+1","v":1000001},null,0.3,{"$f":"B1039","v":1000000},{"$f":"IF(J1037=0,0,E1039)","v":110000},{"$f":"L1037","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1037=10%,5000000,IF(L1037=15%,10000000,IF(L1037=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1034","v":50000000},{"$f":"IF(H1037>H1041,H1037-H1041,0)","v":0},{"$f":"IF(I1041>0,ROUND(I1041*I1037,0),0)","v":0},{"$f":"IF(H1041>=D1041,Q1041+(I1041-J1041),(I1041-J1041))","v":0},{"$f":"IF(H1039>0,ROUND(H1039*L1037,0),0)","v":0},{"$f":"IF(K1041>L1041,0,L1041-K1041)","v":0},null,null,null,{"$f":"W1027","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1023","v":375000},{"$f":"VLOOKUP(H1044,A1044:C1048,3)","v":0},{"$f":"INDEX(D1044:D1048,MATCH(I1044,C1044:C1048,0))","v":0},{"$f":"INDEX(E1044:E1048,MATCH(I1044,C1044:C1048,0))","v":0},{"$f":"L1023","v":0},0.04]
[{"$f":"B1044+1","v":500001},1000000,0.2,{"$f":"B1044","v":500000},{"$f":"(B1045-B1044)*C1045","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1045+1","v":1000001},null,0.3,{"$f":"B1045","v":1000000},{"$f":"IF(J1044=0,0,E1045)","v":0},0,0.04,{"$f":"IF(I1044=C1048,E1047+ROUND((H1044-J1044),0)*I1044,IF(I1044=C1047,E1046+ROUND((H1044-J1044)*I1044,0),IF(I1044=C1046,E1045+ROUND((H1044-J1044)*I1044,0),IF(I1044=C1045,E1044+ROUND((H1044-J1044)*I1044,0),E1043+ROUND((H1044-J1044)*I1044,0)))))","v":0},{"$f":"MIN(K1048:L1048)","v":0},{"$f":"ROUND(SUM(H1046+I1046)*M1044,0)","v":0},{"$f":"SUM(H1046:J1046)","v":0}]
[null,null,null,null,null,{"$f":"L1044","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1044=10%,5000000,IF(L1044=15%,10000000,IF(L1044=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1041","v":50000000},{"$f":"IF(H1044>H1048,H1044-H1048,0)","v":0},{"$f":"IF(I1048>0,ROUND(I1048*I1044,0),0)","v":0},{"$f":"IF(H1048>=D1048,Q1048+(I1048-J1048),(I1048-J1048))","v":0},{"$f":"IF(H1046>0,ROUND(H1046*L1044,0),0)","v":0},{"$f":"IF(K1048>L1048,0,L1048-K1048)","v":0},null,null,null,{"$f":"W1028","v":0}]
[null,null,2021,{"$f":"C1049+1","v":2022},null,"2021-22"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1049","v":2021},{"$f":"D1049","v":2022},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$42,MATCH('Tax Table (Without Arr)'!F1049,'Tax Cal(89 Rebate)'!$B$6:$B$42,0))","v":410000},{"$f":"VLOOKUP(H1052,A1052:C1056,3)","v":0.05},{"$f":"INDEX(D1052:D1056,MATCH(I1052,C1052:C1056,0))","v":250000},{"$f":"INDEX(E1052:E1056,MATCH(I1052,C1052:C1056,0))","v":12500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1052,IF($E$3=\"Female\",B1059,IF($E$3=\"Senior Citizen\",B1066,B1073)))","v":250000},0,{"$f":"O1052","v":250000},null,null,null,null,null,null,null,{"$f":"Z1051+1","v":5000001},10000000,0.1]
[{"$f":"B1052+1","v":250001},500000,0.05,{"$f":"B1052","v":250000},{"$f":"(B1053-B1052)*C1053","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1052+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1052+1","v":10000001},20000000,0.15]
[{"$f":"B1053+1","v":500001},1000000,0.2,{"$f":"B1053","v":500000},{"$f":"E1053+(B1054-B1053)*C1054","v":112500},0,0.04,{"$f":"IF(I1052=C1056,E1055+ROUND((H1052-J1052),0)*I1052,IF(I1052=C1055,E1054+ROUND((H1052-J1052)*I1052,0),IF(I1052=C1054,E1053+ROUND((H1052-J1052)*I1052,0),IF(I1052=C1053,E1052+ROUND((H1052-J1052)*I1052,0),E1051+ROUND((H1052-J1052)*I1052,0)))))","v":8000},{"$f":"MIN(K1056:L1056)","v":0},{"$f":"ROUND(SUM(H1054+I1054)*M1052,0)","v":320},{"$f":"SUM(H1054:J1054)","v":8320},null,null,{"$f":"O1053+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":2500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1054*$S$1001,0)","v":0},{"$f":"ROUND(U1054*$W$995,0)","v":0},{"$f":"T1054+V1054-U1054-W1054","v":-1310000},{"$f":"Z1053+1","v":20000001},50000000,0.25]
[{"$f":"B1054+1","v":1000001},null,0.3,{"$f":"B1054","v":1000000},{"$f":"IF(J1052=0,0,E1054)","v":112500},{"$f":"L1052","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1054+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":2500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1055*$S$1001,0)","v":0},{"$f":"ROUND(U1055*$W$995,0)","v":0},{"$f":"T1055+V1055-U1055-W1055","v":-1310000},{"$f":"Z1054+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1052=10%,5000000,IF(L1052=15%,10000000,IF(L1052=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1056","v":50000000},{"$f":"IF(H1052>H1056,H1052-H1056,0)","v":0},{"$f":"IF(I1056>0,ROUND(I1056*I1052,0),0)","v":0},{"$f":"IF(H1056>=D1056,Q1056+(I1056-J1056),(I1056-J1056))","v":0},{"$f":"IF(H1054>0,ROUND(H1054*L1052,0),0)","v":0},{"$f":"IF(K1056>L1056,0,L1056-K1056)","v":0},{"$f":"O1055+1","v":1},0,0,{"$f":"W1054","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":"0"},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1056*$S$1001,0)","v":0},{"$f":"ROUND(U1056*$W$995,0)","v":0},{"$f":"T1056+V1056-U1056-W1056","v":-1310000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1054,IF($E$3=\"Female\",H1061,IF($E$3=\"Senior Citizen\",H1068,H1075)))","v":8000},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":"0"},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1057*$S$1001,0)","v":0},{"$f":"ROUND(U1057*$W$995,0)","v":0},{"$f":"T1057+V1057-U1057-W1057","v":-1300000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1054,IF($E$3=\"Female\",I1061,IF($E$3=\"Senior Citizen\",I1068,I1075)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1052","v":410000},{"$f":"VLOOKUP(H1059,A1059:C1063,3)","v":0.05},{"$f":"INDEX(D1059:D1063,MATCH(I1059,C1059:C1063,0))","v":250000},{"$f":"INDEX(E1059:E1063,MATCH(I1059,C1059:C1063,0))","v":12500},{"$f":"L1052","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1054,IF($E$3=\"Female\",J1061,IF($E$3=\"Senior Citizen\",J1068,J1075)))","v":320},null,"Tax Income",{"$f":"L1052","v":0},{"$f":"$E$4","v":1100000},{"$f":"IF($S$1001=T1064,S1063,IF(S1059=T1063,S1062,IF(S1059=T1062,S1061,S1060)))","v":5000000}]
[{"$f":"B1059+1","v":250001},500000,0.05,{"$f":"B1059","v":250000},{"$f":"(B1060-B1059)*C1060","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1054,IF($E$3=\"Female\",K1061,IF($E$3=\"Senior Citizen\",K1068,K1075)))","v":8320},null,0,5000000,0,{"$f":"S1062","v":20000000}]
[{"$f":"B1060+1","v":500001},1000000,0.2,{"$f":"B1060","v":500000},{"$f":"E1060+(B1061-B1060)*C1061","v":112500},0,0.04,{"$f":"IF(I1059=C1063,E1062+ROUND((H1059-J1059),0)*I1059,IF(I1059=C1062,E1061+ROUND((H1059-J1059)*I1059,0),IF(I1059=C1061,E1060+ROUND((H1059-J1059)*I1059,0),IF(I1059=C1060,E1059+ROUND((H1059-J1059)*I1059,0),E1058+ROUND((H1059-J1059)*I1059,0)))))","v":8000},{"$f":"MIN(K1063:L1063)","v":0},{"$f":"ROUND(SUM(H1061+I1061)*M1059,0)","v":320},{"$f":"SUM(H1061:J1061)","v":8320},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1051,IF($E$3=\"Female\",A1058,IF($E$3=\"Senior Citizen\",A1065,A1072)))","v":"(below 60 years)"},null,{"$f":"S1060+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1061+1","v":-4700000}]
[{"$f":"B1061+1","v":1000001},null,0.3,{"$f":"B1061","v":1000000},{"$f":"IF(J1059=0,0,E1061)","v":112500},{"$f":"L1059","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1056,IF($E$3=\"Female\",M1063,IF($E$3=\"Senior Citizen\",M1070,M1077)))","v":0},null,{"$f":"S1061+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1059=10%,5000000,IF(L1059=15%,10000000,IF(L1059=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1056","v":50000000},{"$f":"IF(H1059>H1063,H1059-H1063,0)","v":0},{"$f":"IF(I1063>0,ROUND(I1063*I1059,0),0)","v":0},{"$f":"IF(H1063>=D1063,Q1063+(I1063-J1063),(I1063-J1063))","v":0},{"$f":"IF(H1061>0,ROUND(H1061*L1059,0),0)","v":0},{"$f":"IF(K1063>L1063,0,L1063-K1063)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1054,IF($E$3=\"Female\",K1061,IF($E$3=\"Senior Citizen\",K1068,K1075)))","v":8320},{"$f":"W1055","v":0},{"$f":"S1062+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1063+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1052","v":410000},{"$f":"VLOOKUP(H1066,A1066:C1070,3)","v":0.05},{"$f":"INDEX(D1066:D1070,MATCH(I1066,C1066:C1070,0))","v":300000},{"$f":"INDEX(E1066:E1070,MATCH(I1066,C1066:C1070,0))","v":10000},{"$f":"L1052","v":0},0.04]
[{"$f":"B1066+1","v":300001},500000,0.05,{"$f":"B1066","v":300000},{"$f":"(B1067-B1066)*C1067","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1067+1","v":500001},1000000,0.2,{"$f":"B1067","v":500000},{"$f":"E1067+(B1068-B1067)*C1068","v":110000},0,0.04,{"$f":"IF(I1066=C1070,E1069+ROUND((H1066-J1066),0)*I1066,IF(I1066=C1069,E1068+ROUND((H1066-J1066)*I1066,0),IF(I1066=C1068,E1067+ROUND((H1066-J1066)*I1066,0),IF(I1066=C1067,E1066+ROUND((H1066-J1066)*I1066,0),E1065+ROUND((H1066-J1066)*I1066,0)))))","v":5500},{"$f":"MIN(K1070:L1070)","v":0},{"$f":"ROUND(SUM(H1068+I1068)*M1066,0)","v":220},{"$f":"SUM(H1068:J1068)","v":5720}]
[{"$f":"B1068+1","v":1000001},null,0.3,{"$f":"B1068","v":1000000},{"$f":"IF(J1066=0,0,E1068)","v":110000},{"$f":"L1066","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1066=10%,5000000,IF(L1066=15%,10000000,IF(L1066=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1063","v":50000000},{"$f":"IF(H1066>H1070,H1066-H1070,0)","v":0},{"$f":"IF(I1070>0,ROUND(I1070*I1066,0),0)","v":0},{"$f":"IF(H1070>=D1070,Q1070+(I1070-J1070),(I1070-J1070))","v":0},{"$f":"IF(H1068>0,ROUND(H1068*L1066,0),0)","v":0},{"$f":"IF(K1070>L1070,0,L1070-K1070)","v":0},null,null,null,{"$f":"W1056","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1052","v":410000},{"$f":"VLOOKUP(H1073,A1073:C1077,3)","v":0},{"$f":"INDEX(D1073:D1077,MATCH(I1073,C1073:C1077,0))","v":0},{"$f":"INDEX(E1073:E1077,MATCH(I1073,C1073:C1077,0))","v":0},{"$f":"L1052","v":0},0.04]
[{"$f":"B1073+1","v":500001},1000000,0.2,{"$f":"B1073","v":500000},{"$f":"(B1074-B1073)*C1074","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1074+1","v":1000001},null,0.3,{"$f":"B1074","v":1000000},{"$f":"IF(J1073=0,0,E1074)","v":0},0,0.04,{"$f":"IF(I1073=C1077,E1076+ROUND((H1073-J1073),0)*I1073,IF(I1073=C1076,E1075+ROUND((H1073-J1073)*I1073,0),IF(I1073=C1075,E1074+ROUND((H1073-J1073)*I1073,0),IF(I1073=C1074,E1073+ROUND((H1073-J1073)*I1073,0),E1072+ROUND((H1073-J1073)*I1073,0)))))","v":0},{"$f":"MIN(K1077:L1077)","v":0},{"$f":"ROUND(SUM(H1075+I1075)*M1073,0)","v":0},{"$f":"SUM(H1075:J1075)","v":0}]
[null,null,null,null,null,{"$f":"L1073","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1073=10%,5000000,IF(L1073=15%,10000000,IF(L1073=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1070","v":50000000},{"$f":"IF(H1073>H1077,H1073-H1077,0)","v":0},{"$f":"IF(I1077>0,ROUND(I1077*I1073,0),0)","v":0},{"$f":"IF(H1077>=D1077,Q1077+(I1077-J1077),(I1077-J1077))","v":0},{"$f":"IF(H1075>0,ROUND(H1075*L1073,0),0)","v":0},{"$f":"IF(K1077>L1077,0,L1077-K1077)","v":0},null,null,null,{"$f":"W1057","v":0}]
[null,null,2022,{"$f":"C1078+1","v":2023},null,"2022-23"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1078","v":2022},{"$f":"D1078","v":2023},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$43,MATCH('Tax Table (Without Arr)'!F1078,'Tax Cal(89 Rebate)'!$B$6:$B$43,0))","v":420000},{"$f":"VLOOKUP(H1081,A1081:C1085,3)","v":0.05},{"$f":"INDEX(D1081:D1085,MATCH(I1081,C1081:C1085,0))","v":250000},{"$f":"INDEX(E1081:E1085,MATCH(I1081,C1081:C1085,0))","v":12500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1081,IF($E$3=\"Female\",B1088,IF($E$3=\"Senior Citizen\",B1095,B1102)))","v":250000},0,{"$f":"O1081","v":250000},null,null,null,null,null,null,null,{"$f":"Z1080+1","v":5000001},10000000,0.1]
[{"$f":"B1081+1","v":250001},500000,0.05,{"$f":"B1081","v":250000},{"$f":"(B1082-B1081)*C1082","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1081+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1081+1","v":10000001},20000000,0.15]
[{"$f":"B1082+1","v":500001},1000000,0.2,{"$f":"B1082","v":500000},{"$f":"E1082+(B1083-B1082)*C1083","v":112500},0,0.04,{"$f":"IF(I1081=C1085,E1084+ROUND((H1081-J1081),0)*I1081,IF(I1081=C1084,E1083+ROUND((H1081-J1081)*I1081,0),IF(I1081=C1083,E1082+ROUND((H1081-J1081)*I1081,0),IF(I1081=C1082,E1081+ROUND((H1081-J1081)*I1081,0),E1080+ROUND((H1081-J1081)*I1081,0)))))","v":8500},{"$f":"MIN(K1085:L1085)","v":0},{"$f":"ROUND(SUM(H1083+I1083)*M1081,0)","v":340},{"$f":"SUM(H1083:J1083)","v":8840},null,null,{"$f":"O1082+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":2500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1083*$S$1001,0)","v":0},{"$f":"ROUND(U1083*$W$995,0)","v":0},{"$f":"T1083+V1083-U1083-W1083","v":-1310000},{"$f":"Z1082+1","v":20000001},50000000,0.25]
[{"$f":"B1083+1","v":1000001},null,0.3,{"$f":"B1083","v":1000000},{"$f":"IF(J1081=0,0,E1083)","v":112500},{"$f":"L1081","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1083+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":2500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1084*$S$1001,0)","v":0},{"$f":"ROUND(U1084*$W$995,0)","v":0},{"$f":"T1084+V1084-U1084-W1084","v":-1310000},{"$f":"Z1083+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1081=10%,5000000,IF(L1081=15%,10000000,IF(L1081=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1085","v":50000000},{"$f":"IF(H1081>H1085,H1081-H1085,0)","v":0},{"$f":"IF(I1085>0,ROUND(I1085*I1081,0),0)","v":0},{"$f":"IF(H1085>=D1085,Q1085+(I1085-J1085),(I1085-J1085))","v":0},{"$f":"IF(H1083>0,ROUND(H1083*L1081,0),0)","v":0},{"$f":"IF(K1085>L1085,0,L1085-K1085)","v":0},{"$f":"O1084+1","v":1},0,0,{"$f":"W1083","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":"0"},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1085*$S$1001,0)","v":0},{"$f":"ROUND(U1085*$W$995,0)","v":0},{"$f":"T1085+V1085-U1085-W1085","v":-1310000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1083,IF($E$3=\"Female\",H1090,IF($E$3=\"Senior Citizen\",H1097,H1104)))","v":8500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":"0"},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1086*$S$1001,0)","v":0},{"$f":"ROUND(U1086*$W$995,0)","v":0},{"$f":"T1086+V1086-U1086-W1086","v":-1300000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1083,IF($E$3=\"Female\",I1090,IF($E$3=\"Senior Citizen\",I1097,I1104)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1081","v":420000},{"$f":"VLOOKUP(H1088,A1088:C1092,3)","v":0.05},{"$f":"INDEX(D1088:D1092,MATCH(I1088,C1088:C1092,0))","v":250000},{"$f":"INDEX(E1088:E1092,MATCH(I1088,C1088:C1092,0))","v":12500},{"$f":"L1081","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1083,IF($E$3=\"Female\",J1090,IF($E$3=\"Senior Citizen\",J1097,J1104)))","v":340},null,"Tax Income",{"$f":"L1081","v":0},{"$f":"$E$4","v":1100000},{"$f":"IF($S$1001=T1093,S1092,IF(S1088=T1092,S1091,IF(S1088=T1091,S1090,S1089)))","v":5000000}]
[{"$f":"B1088+1","v":250001},500000,0.05,{"$f":"B1088","v":250000},{"$f":"(B1089-B1088)*C1089","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1083,IF($E$3=\"Female\",K1090,IF($E$3=\"Senior Citizen\",K1097,K1104)))","v":8840},null,0,5000000,0,{"$f":"S1091","v":20000000}]
[{"$f":"B1089+1","v":500001},1000000,0.2,{"$f":"B1089","v":500000},{"$f":"E1089+(B1090-B1089)*C1090","v":112500},0,0.04,{"$f":"IF(I1088=C1092,E1091+ROUND((H1088-J1088),0)*I1088,IF(I1088=C1091,E1090+ROUND((H1088-J1088)*I1088,0),IF(I1088=C1090,E1089+ROUND((H1088-J1088)*I1088,0),IF(I1088=C1089,E1088+ROUND((H1088-J1088)*I1088,0),E1087+ROUND((H1088-J1088)*I1088,0)))))","v":8500},{"$f":"MIN(K1092:L1092)","v":0},{"$f":"ROUND(SUM(H1090+I1090)*M1088,0)","v":340},{"$f":"SUM(H1090:J1090)","v":8840},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1080,IF($E$3=\"Female\",A1087,IF($E$3=\"Senior Citizen\",A1094,A1101)))","v":"(below 60 years)"},null,{"$f":"S1089+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1090+1","v":-4700000}]
[{"$f":"B1090+1","v":1000001},null,0.3,{"$f":"B1090","v":1000000},{"$f":"IF(J1088=0,0,E1090)","v":112500},{"$f":"L1088","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1085,IF($E$3=\"Female\",M1092,IF($E$3=\"Senior Citizen\",M1099,M1106)))","v":0},null,{"$f":"S1090+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1088=10%,5000000,IF(L1088=15%,10000000,IF(L1088=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1085","v":50000000},{"$f":"IF(H1088>H1092,H1088-H1092,0)","v":0},{"$f":"IF(I1092>0,ROUND(I1092*I1088,0),0)","v":0},{"$f":"IF(H1092>=D1092,Q1092+(I1092-J1092),(I1092-J1092))","v":0},{"$f":"IF(H1090>0,ROUND(H1090*L1088,0),0)","v":0},{"$f":"IF(K1092>L1092,0,L1092-K1092)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1083,IF($E$3=\"Female\",K1090,IF($E$3=\"Senior Citizen\",K1097,K1104)))","v":8840},{"$f":"W1084","v":0},{"$f":"S1091+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1092+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1081","v":420000},{"$f":"VLOOKUP(H1095,A1095:C1099,3)","v":0.05},{"$f":"INDEX(D1095:D1099,MATCH(I1095,C1095:C1099,0))","v":300000},{"$f":"INDEX(E1095:E1099,MATCH(I1095,C1095:C1099,0))","v":10000},{"$f":"L1081","v":0},0.04]
[{"$f":"B1095+1","v":300001},500000,0.05,{"$f":"B1095","v":300000},{"$f":"(B1096-B1095)*C1096","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1096+1","v":500001},1000000,0.2,{"$f":"B1096","v":500000},{"$f":"E1096+(B1097-B1096)*C1097","v":110000},0,0.04,{"$f":"IF(I1095=C1099,E1098+ROUND((H1095-J1095),0)*I1095,IF(I1095=C1098,E1097+ROUND((H1095-J1095)*I1095,0),IF(I1095=C1097,E1096+ROUND((H1095-J1095)*I1095,0),IF(I1095=C1096,E1095+ROUND((H1095-J1095)*I1095,0),E1094+ROUND((H1095-J1095)*I1095,0)))))","v":6000},{"$f":"MIN(K1099:L1099)","v":0},{"$f":"ROUND(SUM(H1097+I1097)*M1095,0)","v":240},{"$f":"SUM(H1097:J1097)","v":6240}]
[{"$f":"B1097+1","v":1000001},null,0.3,{"$f":"B1097","v":1000000},{"$f":"IF(J1095=0,0,E1097)","v":110000},{"$f":"L1095","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1095=10%,5000000,IF(L1095=15%,10000000,IF(L1095=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1092","v":50000000},{"$f":"IF(H1095>H1099,H1095-H1099,0)","v":0},{"$f":"IF(I1099>0,ROUND(I1099*I1095,0),0)","v":0},{"$f":"IF(H1099>=D1099,Q1099+(I1099-J1099),(I1099-J1099))","v":0},{"$f":"IF(H1097>0,ROUND(H1097*L1095,0),0)","v":0},{"$f":"IF(K1099>L1099,0,L1099-K1099)","v":0},null,null,null,{"$f":"W1085","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1081","v":420000},{"$f":"VLOOKUP(H1102,A1102:C1106,3)","v":0},{"$f":"INDEX(D1102:D1106,MATCH(I1102,C1102:C1106,0))","v":0},{"$f":"INDEX(E1102:E1106,MATCH(I1102,C1102:C1106,0))","v":0},{"$f":"L1081","v":0},0.04]
[{"$f":"B1102+1","v":500001},1000000,0.2,{"$f":"B1102","v":500000},{"$f":"(B1103-B1102)*C1103","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1103+1","v":1000001},null,0.3,{"$f":"B1103","v":1000000},{"$f":"IF(J1102=0,0,E1103)","v":0},0,0.04,{"$f":"IF(I1102=C1106,E1105+ROUND((H1102-J1102),0)*I1102,IF(I1102=C1105,E1104+ROUND((H1102-J1102)*I1102,0),IF(I1102=C1104,E1103+ROUND((H1102-J1102)*I1102,0),IF(I1102=C1103,E1102+ROUND((H1102-J1102)*I1102,0),E1101+ROUND((H1102-J1102)*I1102,0)))))","v":0},{"$f":"MIN(K1106:L1106)","v":0},{"$f":"ROUND(SUM(H1104+I1104)*M1102,0)","v":0},{"$f":"SUM(H1104:J1104)","v":0}]
[null,null,null,null,null,{"$f":"L1102","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1102=10%,5000000,IF(L1102=15%,10000000,IF(L1102=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1099","v":50000000},{"$f":"IF(H1102>H1106,H1102-H1106,0)","v":0},{"$f":"IF(I1106>0,ROUND(I1106*I1102,0),0)","v":0},{"$f":"IF(H1106>=D1106,Q1106+(I1106-J1106),(I1106-J1106))","v":0},{"$f":"IF(H1104>0,ROUND(H1104*L1102,0),0)","v":0},{"$f":"IF(K1106>L1106,0,L1106-K1106)","v":0},null,null,null,{"$f":"W1086","v":0}]
[null,null,2023,{"$f":"C1107+1","v":2024},null,"2023-24"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1107","v":2023},{"$f":"D1107","v":2024},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$O$6:$O$44,MATCH('Tax Table (Without Arr)'!F1107,'Tax Cal(89 Rebate)'!$B$6:$B$44,0))","v":800000},{"$f":"VLOOKUP(H1110,A1110:C1114,3)","v":0.2},{"$f":"INDEX(D1110:D1114,MATCH(I1110,C1110:C1114,0))","v":500000},{"$f":"INDEX(E1110:E1114,MATCH(I1110,C1110:C1114,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1110,IF($E$3=\"Female\",B1117,IF($E$3=\"Senior Citizen\",B1124,B1131)))","v":250000},0,{"$f":"O1110","v":250000},null,null,null,null,null,null,null,{"$f":"Z1109+1","v":5000001},10000000,0.1]
[{"$f":"B1110+1","v":250001},500000,0.05,{"$f":"B1110","v":250000},{"$f":"(B1111-B1110)*C1111","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1110+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1110+1","v":10000001},20000000,0.15]
[{"$f":"B1111+1","v":500001},1000000,0.2,{"$f":"B1111","v":500000},{"$f":"E1111+(B1112-B1111)*C1112","v":112500},0,0.04,{"$f":"IF(I1110=C1114,E1113+ROUND((H1110-J1110),0)*I1110,IF(I1110=C1113,E1112+ROUND((H1110-J1110)*I1110,0),IF(I1110=C1112,E1111+ROUND((H1110-J1110)*I1110,0),IF(I1110=C1111,E1110+ROUND((H1110-J1110)*I1110,0),E1109+ROUND((H1110-J1110)*I1110,0)))))","v":72500},{"$f":"MIN(K1114:L1114)","v":0},{"$f":"ROUND(SUM(H1112+I1112)*M1110,0)","v":2900},{"$f":"SUM(H1112:J1112)","v":75400},null,null,{"$f":"O1111+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":2500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1112*$S$1001,0)","v":0},{"$f":"ROUND(U1112*$W$995,0)","v":0},{"$f":"T1112+V1112-U1112-W1112","v":-1310000},{"$f":"Z1111+1","v":20000001},50000000,0.25]
[{"$f":"B1112+1","v":1000001},null,0.3,{"$f":"B1112","v":1000000},{"$f":"IF(J1110=0,0,E1112)","v":112500},{"$f":"L1110","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1112+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":2500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1113*$S$1001,0)","v":0},{"$f":"ROUND(U1113*$W$995,0)","v":0},{"$f":"T1113+V1113-U1113-W1113","v":-1310000},{"$f":"Z1112+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1110=10%,5000000,IF(L1110=15%,10000000,IF(L1110=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1114","v":50000000},{"$f":"IF(H1110>H1114,H1110-H1114,0)","v":0},{"$f":"IF(I1114>0,ROUND(I1114*I1110,0),0)","v":0},{"$f":"IF(H1114>=D1114,Q1114+(I1114-J1114),(I1114-J1114))","v":0},{"$f":"IF(H1112>0,ROUND(H1112*L1110,0),0)","v":0},{"$f":"IF(K1114>L1114,0,L1114-K1114)","v":0},{"$f":"O1113+1","v":1},0,0,{"$f":"W1112","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":"0"},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1114*$S$1001,0)","v":0},{"$f":"ROUND(U1114*$W$995,0)","v":0},{"$f":"T1114+V1114-U1114-W1114","v":-1310000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1112,IF($E$3=\"Female\",H1119,IF($E$3=\"Senior Citizen\",H1126,H1133)))","v":72500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":"0"},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1115*$S$1001,0)","v":0},{"$f":"ROUND(U1115*$W$995,0)","v":0},{"$f":"T1115+V1115-U1115-W1115","v":-1300000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1112,IF($E$3=\"Female\",I1119,IF($E$3=\"Senior Citizen\",I1126,I1133)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1110","v":800000},{"$f":"VLOOKUP(H1117,A1117:C1121,3)","v":0.2},{"$f":"INDEX(D1117:D1121,MATCH(I1117,C1117:C1121,0))","v":500000},{"$f":"INDEX(E1117:E1121,MATCH(I1117,C1117:C1121,0))","v":112500},{"$f":"L1110","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1112,IF($E$3=\"Female\",J1119,IF($E$3=\"Senior Citizen\",J1126,J1133)))","v":2900},null,"Tax Income",{"$f":"L1110","v":0},{"$f":"$E$4","v":1100000},{"$f":"IF($S$1001=T1122,S1121,IF(S1117=T1121,S1120,IF(S1117=T1120,S1119,S1118)))","v":5000000}]
[{"$f":"B1117+1","v":250001},500000,0.05,{"$f":"B1117","v":250000},{"$f":"(B1118-B1117)*C1118","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1112,IF($E$3=\"Female\",K1119,IF($E$3=\"Senior Citizen\",K1126,K1133)))","v":75400},null,0,5000000,0,{"$f":"S1120","v":20000000}]
[{"$f":"B1118+1","v":500001},1000000,0.2,{"$f":"B1118","v":500000},{"$f":"E1118+(B1119-B1118)*C1119","v":112500},0,0.04,{"$f":"IF(I1117=C1121,E1120+ROUND((H1117-J1117),0)*I1117,IF(I1117=C1120,E1119+ROUND((H1117-J1117)*I1117,0),IF(I1117=C1119,E1118+ROUND((H1117-J1117)*I1117,0),IF(I1117=C1118,E1117+ROUND((H1117-J1117)*I1117,0),E1116+ROUND((H1117-J1117)*I1117,0)))))","v":72500},{"$f":"MIN(K1121:L1121)","v":0},{"$f":"ROUND(SUM(H1119+I1119)*M1117,0)","v":2900},{"$f":"SUM(H1119:J1119)","v":75400},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1109,IF($E$3=\"Female\",A1116,IF($E$3=\"Senior Citizen\",A1123,A1130)))","v":"(below 60 years)"},null,{"$f":"S1118+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1119+1","v":-4700000}]
[{"$f":"B1119+1","v":1000001},null,0.3,{"$f":"B1119","v":1000000},{"$f":"IF(J1117=0,0,E1119)","v":112500},{"$f":"L1117","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1114,IF($E$3=\"Female\",M1121,IF($E$3=\"Senior Citizen\",M1128,M1135)))","v":0},null,{"$f":"S1119+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1117=10%,5000000,IF(L1117=15%,10000000,IF(L1117=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1114","v":50000000},{"$f":"IF(H1117>H1121,H1117-H1121,0)","v":0},{"$f":"IF(I1121>0,ROUND(I1121*I1117,0),0)","v":0},{"$f":"IF(H1121>=D1121,Q1121+(I1121-J1121),(I1121-J1121))","v":0},{"$f":"IF(H1119>0,ROUND(H1119*L1117,0),0)","v":0},{"$f":"IF(K1121>L1121,0,L1121-K1121)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1112,IF($E$3=\"Female\",K1119,IF($E$3=\"Senior Citizen\",K1126,K1133)))","v":75400},{"$f":"W1113","v":0},{"$f":"S1120+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1121+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1110","v":800000},{"$f":"VLOOKUP(H1124,A1124:C1128,3)","v":0.2},{"$f":"INDEX(D1124:D1128,MATCH(I1124,C1124:C1128,0))","v":500000},{"$f":"INDEX(E1124:E1128,MATCH(I1124,C1124:C1128,0))","v":110000},{"$f":"L1110","v":0},0.04]
[{"$f":"B1124+1","v":300001},500000,0.05,{"$f":"B1124","v":300000},{"$f":"(B1125-B1124)*C1125","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1125+1","v":500001},1000000,0.2,{"$f":"B1125","v":500000},{"$f":"E1125+(B1126-B1125)*C1126","v":110000},0,0.04,{"$f":"IF(I1124=C1128,E1127+ROUND((H1124-J1124),0)*I1124,IF(I1124=C1127,E1126+ROUND((H1124-J1124)*I1124,0),IF(I1124=C1126,E1125+ROUND((H1124-J1124)*I1124,0),IF(I1124=C1125,E1124+ROUND((H1124-J1124)*I1124,0),E1123+ROUND((H1124-J1124)*I1124,0)))))","v":70000},{"$f":"MIN(K1128:L1128)","v":0},{"$f":"ROUND(SUM(H1126+I1126)*M1124,0)","v":2800},{"$f":"SUM(H1126:J1126)","v":72800}]
[{"$f":"B1126+1","v":1000001},null,0.3,{"$f":"B1126","v":1000000},{"$f":"IF(J1124=0,0,E1126)","v":110000},{"$f":"L1124","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1124=10%,5000000,IF(L1124=15%,10000000,IF(L1124=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1121","v":50000000},{"$f":"IF(H1124>H1128,H1124-H1128,0)","v":0},{"$f":"IF(I1128>0,ROUND(I1128*I1124,0),0)","v":0},{"$f":"IF(H1128>=D1128,Q1128+(I1128-J1128),(I1128-J1128))","v":0},{"$f":"IF(H1126>0,ROUND(H1126*L1124,0),0)","v":0},{"$f":"IF(K1128>L1128,0,L1128-K1128)","v":0},null,null,null,{"$f":"W1114","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1110","v":800000},{"$f":"VLOOKUP(H1131,A1131:C1135,3)","v":0.2},{"$f":"INDEX(D1131:D1135,MATCH(I1131,C1131:C1135,0))","v":500000},{"$f":"INDEX(E1131:E1135,MATCH(I1131,C1131:C1135,0))","v":100000},{"$f":"L1110","v":0},0.04]
[{"$f":"B1131+1","v":500001},1000000,0.2,{"$f":"B1131","v":500000},{"$f":"(B1132-B1131)*C1132","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1132+1","v":1000001},null,0.3,{"$f":"B1132","v":1000000},{"$f":"IF(J1131=0,0,E1132)","v":100000},0,0.04,{"$f":"IF(I1131=C1135,E1134+ROUND((H1131-J1131),0)*I1131,IF(I1131=C1134,E1133+ROUND((H1131-J1131)*I1131,0),IF(I1131=C1133,E1132+ROUND((H1131-J1131)*I1131,0),IF(I1131=C1132,E1131+ROUND((H1131-J1131)*I1131,0),E1130+ROUND((H1131-J1131)*I1131,0)))))","v":60000},{"$f":"MIN(K1135:L1135)","v":0},741,{"$f":"SUM(H1133:J1133)","v":60741}]
[null,null,null,null,null,{"$f":"L1131","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1131=10%,5000000,IF(L1131=15%,10000000,IF(L1131=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1128","v":50000000},{"$f":"IF(H1131>H1135,H1131-H1135,0)","v":0},{"$f":"IF(I1135>0,ROUND(I1135*I1131,0),0)","v":0},{"$f":"IF(H1135>=D1135,Q1135+(I1135-J1135),(I1135-J1135))","v":0},{"$f":"IF(H1133>0,ROUND(H1133*L1131,0),0)","v":0},{"$f":"IF(K1135>L1135,0,L1135-K1135)","v":0},null,null,null,{"$f":"W1115","v":0}]
[null,null,2024,{"$f":"C1136+1","v":2025},null,"2024-25"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1136","v":2024},{"$f":"D1136","v":2025},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"$E$4","v":1100000},{"$f":"VLOOKUP(H1139,A1139:C1143,3)","v":0.3},{"$f":"INDEX(D1139:D1143,MATCH(I1139,C1139:C1143,0))","v":1000000},{"$f":"INDEX(E1139:E1143,MATCH(I1139,C1139:C1143,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1139,IF($E$3=\"Female\",B1146,IF($E$3=\"Senior Citizen\",B1153,B1160)))","v":250000},0,{"$f":"O1139","v":250000},null,null,null,null,null,null,null,{"$f":"Z1138+1","v":5000001},10000000,0.1]
[{"$f":"B1139+1","v":250001},500000,0.05,{"$f":"B1139","v":250000},{"$f":"(B1140-B1139)*C1140","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1139+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1139+1","v":10000001},20000000,0.15]
[{"$f":"B1140+1","v":500001},1000000,0.2,{"$f":"B1140","v":500000},{"$f":"E1140+(B1141-B1140)*C1141","v":112500},0,0.04,{"$f":"IF(I1139=C1143,E1142+ROUND((H1139-J1139),0)*I1139,IF(I1139=C1142,E1141+ROUND((H1139-J1139)*I1139,0),IF(I1139=C1141,E1140+ROUND((H1139-J1139)*I1139,0),IF(I1139=C1140,E1139+ROUND((H1139-J1139)*I1139,0),E1138+ROUND((H1139-J1139)*I1139,0)))))","v":142500},{"$f":"MIN(K1143:L1143)","v":0},{"$f":"ROUND(SUM(H1141+I1141)*M1139,0)","v":5700},{"$f":"SUM(H1141:J1141)","v":148200},null,null,{"$f":"O1140+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":2500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1141*$S$1001,0)","v":0},{"$f":"ROUND(U1141*$W$995,0)","v":0},{"$f":"T1141+V1141-U1141-W1141","v":-1310000},{"$f":"Z1140+1","v":20000001},50000000,0.25]
[{"$f":"B1141+1","v":1000001},null,0.3,{"$f":"B1141","v":1000000},{"$f":"IF(J1139=0,0,E1141)","v":112500},{"$f":"L1139","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1141+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":2500},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1142*$S$1001,0)","v":0},{"$f":"ROUND(U1142*$W$995,0)","v":0},{"$f":"T1142+V1142-U1142-W1142","v":-1310000},{"$f":"Z1141+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1139=10%,5000000,IF(L1139=15%,10000000,IF(L1139=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1143","v":50000000},{"$f":"IF(H1139>H1143,H1139-H1143,0)","v":0},{"$f":"IF(I1143>0,ROUND(I1143*I1139,0),0)","v":0},{"$f":"IF(H1143>=D1143,Q1143+(I1143-J1143),(I1143-J1143))","v":0},{"$f":"IF(H1141>0,ROUND(H1141*L1139,0),0)","v":0},{"$f":"IF(K1143>L1143,0,L1143-K1143)","v":0},{"$f":"O1142+1","v":1},0,0,{"$f":"W1141","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":"0"},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1143*$S$1001,0)","v":0},{"$f":"ROUND(U1143*$W$995,0)","v":0},{"$f":"T1143+V1143-U1143-W1143","v":-1310000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1141,IF($E$3=\"Female\",H1148,IF($E$3=\"Senior Citizen\",H1155,H1162)))","v":142500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":"0"},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1144*$S$1001,0)","v":0},{"$f":"ROUND(U1144*$W$995,0)","v":0},{"$f":"T1144+V1144-U1144-W1144","v":-1300000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1141,IF($E$3=\"Female\",I1148,IF($E$3=\"Senior Citizen\",I1155,I1162)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1139","v":1100000},{"$f":"VLOOKUP(H1146,A1146:C1150,3)","v":0.3},{"$f":"INDEX(D1146:D1150,MATCH(I1146,C1146:C1150,0))","v":1000000},{"$f":"INDEX(E1146:E1150,MATCH(I1146,C1146:C1150,0))","v":112500},{"$f":"L1139","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1141,IF($E$3=\"Female\",J1148,IF($E$3=\"Senior Citizen\",J1155,J1162)))","v":5700},null,"Tax Income",{"$f":"L1139","v":0},{"$f":"$E$4","v":1100000},{"$f":"IF($S$1001=T1151,S1150,IF(S1146=T1150,S1149,IF(S1146=T1149,S1148,S1147)))","v":5000000}]
[{"$f":"B1146+1","v":250001},500000,0.05,{"$f":"B1146","v":250000},{"$f":"(B1147-B1146)*C1147","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1141,IF($E$3=\"Female\",K1148,IF($E$3=\"Senior Citizen\",K1155,K1162)))","v":148200},null,0,5000000,0,{"$f":"S1149","v":20000000}]
[{"$f":"B1147+1","v":500001},1000000,0.2,{"$f":"B1147","v":500000},{"$f":"E1147+(B1148-B1147)*C1148","v":112500},0,0.04,{"$f":"IF(I1146=C1150,E1149+ROUND((H1146-J1146),0)*I1146,IF(I1146=C1149,E1148+ROUND((H1146-J1146)*I1146,0),IF(I1146=C1148,E1147+ROUND((H1146-J1146)*I1146,0),IF(I1146=C1147,E1146+ROUND((H1146-J1146)*I1146,0),E1145+ROUND((H1146-J1146)*I1146,0)))))","v":142500},{"$f":"MIN(K1150:L1150)","v":0},{"$f":"ROUND(SUM(H1148+I1148)*M1146,0)","v":5700},{"$f":"SUM(H1148:J1148)","v":148200},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1138,IF($E$3=\"Female\",A1145,IF($E$3=\"Senior Citizen\",A1152,A1159)))","v":"(below 60 years)"},null,{"$f":"S1147+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1148+1","v":-4700000}]
[{"$f":"B1148+1","v":1000001},null,0.3,{"$f":"B1148","v":1000000},{"$f":"IF(J1146=0,0,E1148)","v":112500},{"$f":"L1146","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1143,IF($E$3=\"Female\",M1150,IF($E$3=\"Senior Citizen\",M1157,M1164)))","v":0},null,{"$f":"S1148+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1146=10%,5000000,IF(L1146=15%,10000000,IF(L1146=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1143","v":50000000},{"$f":"IF(H1146>H1150,H1146-H1150,0)","v":0},{"$f":"IF(I1150>0,ROUND(I1150*I1146,0),0)","v":0},{"$f":"IF(H1150>=D1150,Q1150+(I1150-J1150),(I1150-J1150))","v":0},{"$f":"IF(H1148>0,ROUND(H1148*L1146,0),0)","v":0},{"$f":"IF(K1150>L1150,0,L1150-K1150)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1141,IF($E$3=\"Female\",K1148,IF($E$3=\"Senior Citizen\",K1155,K1162)))","v":148200},{"$f":"W1142","v":0},{"$f":"S1149+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1150+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1139","v":1100000},{"$f":"VLOOKUP(H1153,A1153:C1157,3)","v":0.3},{"$f":"INDEX(D1153:D1157,MATCH(I1153,C1153:C1157,0))","v":1000000},{"$f":"INDEX(E1153:E1157,MATCH(I1153,C1153:C1157,0))","v":110000},{"$f":"L1139","v":0},0.04]
[{"$f":"B1153+1","v":300001},500000,0.05,{"$f":"B1153","v":300000},{"$f":"(B1154-B1153)*C1154","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1154+1","v":500001},1000000,0.2,{"$f":"B1154","v":500000},{"$f":"E1154+(B1155-B1154)*C1155","v":110000},0,0.04,{"$f":"IF(I1153=C1157,E1156+ROUND((H1153-J1153),0)*I1153,IF(I1153=C1156,E1155+ROUND((H1153-J1153)*I1153,0),IF(I1153=C1155,E1154+ROUND((H1153-J1153)*I1153,0),IF(I1153=C1154,E1153+ROUND((H1153-J1153)*I1153,0),E1152+ROUND((H1153-J1153)*I1153,0)))))","v":140000},{"$f":"MIN(K1157:L1157)","v":0},{"$f":"ROUND(SUM(H1155+I1155)*M1153,0)","v":5600},{"$f":"SUM(H1155:J1155)","v":145600}]
[{"$f":"B1155+1","v":1000001},null,0.3,{"$f":"B1155","v":1000000},{"$f":"IF(J1153=0,0,E1155)","v":110000},{"$f":"L1153","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1153=10%,5000000,IF(L1153=15%,10000000,IF(L1153=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1150","v":50000000},{"$f":"IF(H1153>H1157,H1153-H1157,0)","v":0},{"$f":"IF(I1157>0,ROUND(I1157*I1153,0),0)","v":0},{"$f":"IF(H1157>=D1157,Q1157+(I1157-J1157),(I1157-J1157))","v":0},{"$f":"IF(H1155>0,ROUND(H1155*L1153,0),0)","v":0},{"$f":"IF(K1157>L1157,0,L1157-K1157)","v":0},null,null,null,{"$f":"W1143","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1139","v":1100000},{"$f":"VLOOKUP(H1160,A1160:C1164,3)","v":0.3},{"$f":"INDEX(D1160:D1164,MATCH(I1160,C1160:C1164,0))","v":1000000},{"$f":"INDEX(E1160:E1164,MATCH(I1160,C1160:C1164,0))","v":100000},{"$f":"L1139","v":0},0.04]
[{"$f":"B1160+1","v":500001},1000000,0.2,{"$f":"B1160","v":500000},{"$f":"(B1161-B1160)*C1161","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1161+1","v":1000001},null,0.3,{"$f":"B1161","v":1000000},{"$f":"IF(J1160=0,0,E1161)","v":100000},0,0.04,{"$f":"IF(I1160=C1164,E1163+ROUND((H1160-J1160),0)*I1160,IF(I1160=C1163,E1162+ROUND((H1160-J1160)*I1160,0),IF(I1160=C1162,E1161+ROUND((H1160-J1160)*I1160,0),IF(I1160=C1161,E1160+ROUND((H1160-J1160)*I1160,0),E1159+ROUND((H1160-J1160)*I1160,0)))))","v":130000},{"$f":"MIN(K1164:L1164)","v":0},{"$f":"ROUND(SUM(H1162+I1162)*M1160,0)","v":5200},{"$f":"SUM(H1162:J1162)","v":135200}]
[null,null,null,null,null,{"$f":"L1160","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1160=10%,5000000,IF(L1160=15%,10000000,IF(L1160=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1157","v":50000000},{"$f":"IF(H1160>H1164,H1160-H1164,0)","v":0},{"$f":"IF(I1164>0,ROUND(I1164*I1160,0),0)","v":0},{"$f":"IF(H1164>=D1164,Q1164+(I1164-J1164),(I1164-J1164))","v":0},{"$f":"IF(H1162>0,ROUND(H1162*L1160,0),0)","v":0},{"$f":"IF(K1164>L1164,0,L1164-K1164)","v":0},null,null,null,{"$f":"W1144","v":0}]

{"sheet":"Tax Table (With Arr)","index":55,"n_rows":1164,"n_cols":42,"rows_kept":1164,"cut":false,"hidden":true,"merged":[[1102,10,1102,12],[1103,10,1103,12],[1087,13,1087,14],[1088,10,1088,12],[1088,13,1088,14],[1089,10,1089,12],[1089,13,1089,14],[1090,13,1090,14],[1083,17,1083,18],[1084,17,1084,18],[1085,0,1085,2],[1085,6,1086,6],[1085,8,1086,8],[1085,9,1086,9],[1085,10,1086,10],[1085,11,1086,11],[1085,12,1086,12],[1085,13,1085,14],[1095,10,1095,12],[1096,10,1096,12],[1099,0,1099,2],[1099,6,1100,6],[1099,8,1100,8],[1099,9,1100,9],[1099,10,1100,10],[1099,11,1100,11],[1099,12,1100,12],[1091,13,1091,14],[1092,0,1092,2],[1092,6,1093,6],[1092,8,1093,8],[1092,9,1093,9],[1092,10,1093,10],[1092,11,1093,11],[1092,12,1093,12],[1078,24,1078,26],[1079,0,1079,2],[1081,10,1081,12],[1081,17,1081,18],[1082,10,1082,12],[1082,17,1082,18],[1078,16,1079,16],[1078,17,1080,18],[1078,19,1080,19],[1078,20,1080,20],[1078,21,1080,21],[1078,22,1080,22],[1078,8,1079,8],[1078,9,1079,9],[1078,10,1079,10],[1078,11,1079,11],[1078,12,1079,12],[1078,13,1078,15],[1085,17,1085,18],[1086,13,1086,14],[1077,5,1077,6],[1078,0,1078,2],[1078,3,1079,3],[1078,4,1079,4],[1078,5,1079,5],[1078,6,1079,6],[1008,10,1008,12],[1009,10,1009,12],[1012,0,1012,2],[1012,6,1013,6],[1012,8,1013,8],[1012,9,1013,9],[1012,10,1013,10],[1012,11,1013,11],[1012,12,1013,12],[1004,13,1004,14],[1005,0,1005,2],[1005,6,1006,6],[1005,8,1006,8],[1005,9,1006,9],[1005,10,1006,10],[1005,11,1006,11],[1005,12,1006,12],[1020,13,1020,15],[1044,10,1044,12],[1045,10,1045,12],[1034,12,1035,12],[1049,13,1049,15],[1073,10,1073,12],[1074,10,1074,12],[1063,12,1064,12],[998,17,998,18],[999,13,999,14],[1015,10,1015,12],[1016,10,1016,12],[1000,13,1000,14],[1001,10,1001,12],[1001,13,1001,14],[1002,10,1002,12],[1002,13,1002,14],[1003,13,1003,14],[996,17,996,18],[997,17,997,18],[998,0,998,2],[998,6,999,6],[998,8,999,8],[998,9,999,9],[998,10,999,10],[998,11,999,11],[998,12,999,12],[998,13,998,14],[991,24,991,26],[992,0,992,2],[994,10,994,12],[994,17,994,18],[995,10,995,12],[995,17,995,18],[991,16,992,16],[991,17,993,18],[991,19,993,19],[991,20,993,20],[991,21,993,21],[991,22,993,22],[991,8,992,8],[991,9,992,9],[991,10,992,10],[991,11,992,11],[991,12,992,12],[991,13,991,15],[990,5,990,6],[991,0,991,2],[991,3,992,3],[991,4,992,4],[991,5,992,5],[991,6,992,6],[954,0,954,2],[954,6,955,6],[954,8,955,8],[954,9,955,9],[954,10,955,10],[954,11,955,11],[944,13,944,14],[945,13,945,14],[946,13,946,14],[947,0,947,2],[947,6,948,6],[947,8,948,8],[947,9,948,9],[947,10,948,10],[947,11,948,11],[950,10,950,12],[951,10,951,12],[954,12,955,12],[944,10,944,12],[986,10,986,12],[987,10,987,12],[976,12,977,12],[940,17,940,18],[941,13,941,14],[942,13,942,14],[943,10,943,12],[943,13,943,14],[933,0,933,2],[933,3,934,3],[933,4,934,4],[933,5,934,5],[933,6,934,6],[939,17,939,18],[933,17,935,18],[933,16,934,16],[940,0,940,2],[940,6,941,6],[940,8,941,8],[940,9,941,9],[940,10,941,10],[940,11,941,11],[940,13,940,14],[937,10,937,12],[933,8,934,8],[932,5,932,6],[947,12,948,12],[599,0,599,2],[628,12,629,12],[631,10,631,12],[632,10,632,12],[635,12,636,12],[623,13,623,14],[624,10,624,12],[624,13,624,14],[625,10,625,12],[617,10,617,12],[845,5,845,6],[874,5,874,6],[642,5,642,6],[671,5,671,6],[700,5,700,6],[729,5,729,6],[758,5,758,6],[787,5,787,6],[635,11,636,11],[614,5,615,5],[614,6,615,6],[614,8,615,8],[940,12,941,12],[936,10,936,12],[647,10,647,12],[638,10,638,12],[639,10,639,12],[643,0,643,2],[643,3,644,3],[643,4,644,4],[592,0,592,2],[592,8,593,8],[592,9,593,9],[592,10,593,10],[592,11,593,11],[592,12,593,12],[592,6,593,6],[934,0,934,2],[933,9,934,9],[933,10,934,10],[933,11,934,11],[933,12,934,12],[933,13,933,15],[572,39,572,40],[573,36,573,38],[573,39,573,40],[933,19,935,19],[933,20,935,20],[933,21,935,21],[933,22,935,22],[580,36,580,38],[581,36,581,38],[585,0,585,2],[585,3,586,3],[585,4,586,4],[586,0,586,2],[585,8,586,8],[574,36,574,38],[574,39,574,40],[575,39,575,40],[577,26,577,28],[577,32,578,32],[569,39,569,40],[570,26,570,28],[570,32,571,32],[570,34,571,34],[570,35,571,35],[570,36,571,36],[570,37,571,37],[570,38,571,38],[571,26,571,28],[571,39,571,41],[565,39,565,40],[566,36,566,38],[566,39,566,40],[567,36,567,38],[567,39,567,40],[568,39,568,40],[563,39,563,40],[564,26,564,28],[564,39,564,40],[559,36,559,38],[560,36,560,38],[563,26,563,28],[563,32,564,32],[563,34,564,34],[563,35,564,35],[563,36,564,36],[563,37,564,37],[563,38,564,38],[556,34,557,34],[556,35,557,35],[556,36,557,36],[556,37,557,37],[556,38,557,38],[556,39,556,41],[555,31,555,32],[556,26,556,28],[556,29,557,29],[556,30,557,30],[556,31,557,31],[556,32,557,32],[557,26,557,28],[577,34,578,34],[577,35,578,35],[577,36,578,36],[577,37,578,37],[577,38,578,38],[596,10,596,12],[596,13,596,14],[597,13,597,14],[598,13,598,14],[599,6,600,6],[599,8,600,8],[599,9,600,9],[599,10,600,10],[575,13,575,14],[592,13,592,14],[593,13,593,14],[594,13,594,14],[589,10,589,12],[595,13,595,14],[585,13,585,15],[585,10,586,10],[585,11,586,11],[595,10,595,12],[580,10,580,12],[581,10,581,12],[585,17,586,17],[585,18,586,18],[585,19,586,19],[585,20,586,20],[585,21,586,21],[585,22,586,22],[12,0,12,2],[12,3,13,3],[567,13,567,14],[568,13,568,14],[569,13,569,14],[816,5,816,6],[571,13,571,15],[572,13,572,14],[573,13,573,14],[574,13,574,14],[4,0,4,1],[41,6,42,6],[178,5,178,6],[207,5,207,6],[4,5,4,6],[33,5,33,6],[62,5,62,6],[91,5,91,6],[120,5,120,6],[34,6,35,6],[19,6,20,6],[19,8,20,8],[19,9,20,9],[15,13,15,14],[12,4,13,4],[12,9,13,9],[12,10,13,10],[12,11,13,11],[12,12,13,12],[20,0,20,2],[22,10,22,12],[23,10,23,12],[1,1,1,3],[1,4,1,6],[2,1,2,3],[2,4,2,6],[3,1,3,3],[3,4,3,6],[4,13,4,14],[5,11,6,11],[12,13,12,14],[14,13,14,14],[15,10,15,12],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,5,6,5],[5,6,6,6],[208,17,209,17],[149,5,149,6],[12,5,13,5],[12,6,13,6],[12,8,13,8],[106,6,107,6],[13,0,13,2],[13,13,13,14],[5,12,6,12],[5,13,5,15],[6,0,6,2],[8,10,8,12],[9,10,9,12],[5,0,5,2],[5,3,6,3],[5,4,6,4],[16,10,16,12],[16,13,16,14],[17,13,17,14],[18,13,18,14],[19,3,20,3],[19,4,20,4],[19,5,20,5],[34,11,35,11],[34,12,35,12],[37,10,37,12],[38,10,38,12],[19,10,20,10],[19,11,20,11],[19,12,20,12],[44,10,44,12],[44,13,44,14],[45,10,45,12],[45,13,45,14],[41,8,42,8],[41,9,42,9],[41,10,42,10],[41,11,42,11],[41,12,42,12],[41,13,41,14],[26,3,27,3],[26,4,27,4],[26,8,27,8],[26,9,27,9],[26,10,27,10],[26,11,27,11],[26,5,27,5],[26,6,27,6],[26,12,27,12],[27,0,27,2],[29,10,29,12],[30,10,30,12],[179,19,180,19],[179,20,180,20],[34,13,34,15],[35,0,35,2],[34,0,34,2],[34,3,35,3],[46,13,46,14],[47,13,47,14],[48,0,48,2],[48,3,49,3],[48,4,49,4],[48,5,49,5],[48,6,49,6],[48,8,49,8],[48,9,49,9],[48,10,49,10],[48,12,49,12],[49,0,49,2],[51,10,51,12],[52,10,52,12],[42,0,42,2],[34,10,35,10],[41,0,41,2],[41,3,42,3],[41,4,42,4],[41,5,42,5],[55,8,56,8],[55,9,56,9],[55,10,56,10],[42,13,42,14],[43,13,43,14],[34,4,35,4],[34,5,35,5],[34,9,35,9],[34,8,35,8],[48,11,49,11],[58,10,58,12],[59,10,59,12],[63,9,64,9],[63,10,64,10],[63,11,64,11],[63,12,64,12],[78,0,78,2],[84,0,84,2],[63,13,63,15],[64,0,64,2],[63,0,63,2],[63,3,64,3],[63,4,64,4],[63,5,64,5],[63,8,64,8],[63,6,64,6],[70,5,71,5],[70,6,71,6],[70,8,71,8],[70,9,71,9],[70,10,71,10],[77,9,78,9],[77,8,78,8],[70,12,71,12],[70,13,70,14],[71,0,71,2],[71,13,71,14],[72,13,72,14],[66,10,66,12],[67,10,67,12],[70,0,70,2],[70,3,71,3],[70,4,71,4],[73,13,73,14],[74,10,74,12],[74,13,74,14],[179,18,180,18],[179,17,180,17],[75,13,75,14],[76,13,76,14],[87,10,87,12],[88,10,88,12],[84,10,85,10],[105,13,105,14],[96,10,96,12],[103,13,103,14],[104,13,104,14],[92,13,92,15],[84,3,85,3],[84,4,85,4],[84,5,85,5],[84,6,85,6],[92,0,92,2],[92,3,93,3],[92,4,93,4],[92,5,93,5],[55,11,56,11],[55,12,56,12],[56,0,56,2],[73,10,73,12],[55,0,55,2],[55,3,56,3],[55,4,56,4],[55,5,56,5],[55,6,56,6],[70,11,71,11],[77,0,77,2],[77,3,78,3],[77,4,78,4],[77,5,78,5],[77,6,78,6],[95,10,95,12],[92,8,93,8],[92,9,93,9],[92,10,93,10],[92,11,93,11],[77,12,78,12],[80,10,80,12],[81,10,81,12],[77,10,78,10],[84,12,85,12],[92,12,93,12],[77,11,78,11],[93,0,93,2],[84,8,85,8],[85,0,85,2],[84,11,85,11],[84,9,85,9],[92,6,93,6],[102,10,102,12],[102,13,102,14],[103,10,103,12],[99,0,99,2],[99,3,100,3],[99,4,100,4],[99,5,100,5],[99,6,100,6],[99,8,100,8],[99,9,100,9],[99,11,100,11],[99,12,100,12],[99,13,99,14],[100,0,100,2],[100,13,100,14],[101,13,101,14],[99,10,100,10],[106,12,107,12],[107,0,107,2],[109,10,109,12],[106,0,106,2],[106,3,107,3],[106,4,107,4],[106,5,107,5],[106,11,107,11],[106,8,107,8],[106,9,107,9],[106,10,107,10],[110,10,110,12],[113,0,113,2],[113,3,114,3],[113,4,114,4],[113,5,114,5],[113,6,114,6],[113,8,114,8],[113,9,114,9],[113,10,114,10],[113,11,114,11],[113,12,114,12],[114,0,114,2],[116,10,116,12],[117,10,117,12],[121,0,121,2],[121,3,122,3],[121,4,122,4],[121,5,122,5],[121,6,122,6],[121,8,122,8],[121,9,122,9],[121,10,122,10],[121,11,122,11],[121,12,122,12],[121,13,121,15],[122,0,122,2],[124,10,124,12],[125,10,125,12],[128,0,128,2],[128,6,129,6],[128,8,129,8],[128,9,129,9],[128,10,129,10],[128,11,129,11],[128,12,129,12],[128,13,128,14],[129,0,129,2],[129,13,129,14],[130,13,130,14],[131,10,131,12],[131,13,131,14],[132,10,132,12],[132,13,132,14],[133,13,133,14],[134,13,134,14],[135,0,135,2],[135,6,136,6],[135,8,136,8],[135,9,136,9],[135,10,136,10],[135,11,136,11],[135,12,136,12],[136,0,136,2],[138,10,138,12],[139,10,139,12],[142,0,142,2],[142,6,143,6],[142,8,143,8],[142,9,143,9],[142,10,143,10],[142,11,143,11],[142,12,143,12],[143,0,143,2],[145,10,145,12],[146,10,146,12],[150,0,150,2],[150,3,151,3],[150,4,151,4],[150,5,151,5],[150,6,151,6],[150,8,151,8],[150,9,151,9],[150,10,151,10],[150,11,151,11],[150,12,151,12],[150,13,150,15],[151,0,151,2],[153,10,153,12],[154,10,154,12],[157,0,157,2],[157,5,158,5],[157,6,158,6],[157,8,158,8],[157,9,158,9],[157,10,158,10],[157,11,158,11],[157,12,158,12],[157,13,157,14],[158,0,158,2],[158,13,158,14],[159,13,159,14],[160,10,160,12],[160,13,160,14],[161,10,161,12],[161,13,161,14],[162,13,162,14],[163,13,163,14],[164,0,164,2],[164,5,165,5],[164,6,165,6],[164,8,165,8],[164,9,165,9],[164,10,165,10],[179,9,180,9],[179,10,180,10],[164,11,165,11],[164,12,165,12],[165,0,165,2],[167,10,167,12],[168,10,168,12],[171,0,171,2],[171,5,172,5],[171,10,172,10],[171,11,172,11],[171,12,172,12],[172,0,172,2],[174,10,174,12],[175,10,175,12],[171,6,172,6],[171,8,172,8],[171,9,172,9],[179,11,180,11],[179,12,180,12],[179,13,179,15],[180,0,180,2],[179,0,179,2],[179,3,180,3],[179,4,180,4],[179,5,180,5],[179,6,180,6],[179,8,180,8],[182,10,182,12],[183,10,183,12],[186,0,186,2],[186,5,187,5],[186,6,187,6],[186,8,187,8],[186,9,187,9],[186,10,187,10],[186,11,187,11],[186,12,187,12],[186,13,186,14],[187,0,187,2],[187,13,187,14],[188,13,188,14],[189,10,189,12],[189,13,189,14],[190,10,190,12],[190,13,190,14],[191,13,191,14],[192,13,192,14],[193,0,193,2],[193,5,194,5],[193,6,194,6],[193,8,194,8],[193,9,194,9],[193,10,194,10],[193,11,194,11],[193,12,194,12],[194,0,194,2],[196,10,196,12],[197,10,197,12],[200,0,200,2],[200,5,201,5],[200,10,201,10],[200,11,201,11],[200,12,201,12],[208,8,209,8],[215,6,216,6],[201,0,201,2],[203,10,203,12],[204,10,204,12],[200,6,201,6],[200,8,201,8],[200,9,201,9],[209,0,209,2],[208,0,208,2],[208,3,209,3],[208,4,209,4],[208,5,209,5],[208,6,209,6],[215,9,216,9],[215,10,216,10],[215,11,216,11],[215,12,216,12],[215,13,215,14],[208,11,209,11],[208,12,209,12],[208,13,208,15],[216,0,216,2],[216,13,216,14],[208,9,209,9],[208,10,209,10],[217,13,217,14],[211,10,211,12],[212,10,212,12],[215,0,215,2],[215,5,216,5],[215,8,216,8],[236,5,236,6],[218,10,218,12],[218,13,218,14],[219,10,219,12],[219,13,219,14],[220,13,220,14],[221,13,221,14],[222,0,222,2],[222,5,223,5],[222,6,223,6],[222,8,223,8],[222,9,223,9],[222,10,223,10],[222,11,223,11],[222,12,223,12],[223,0,223,2],[225,10,225,12],[226,10,226,12],[229,0,229,2],[229,5,230,5],[229,10,230,10],[229,11,230,11],[229,12,230,12],[230,0,230,2],[232,10,232,12],[233,10,233,12],[229,6,230,6],[229,8,230,8],[229,9,230,9],[237,11,238,11],[237,12,238,12],[237,13,237,15],[238,0,238,2],[237,0,237,2],[237,3,238,3],[237,4,238,4],[237,5,238,5],[237,6,238,6],[237,8,238,8],[237,9,238,9],[237,10,238,10],[247,10,247,12],[247,13,247,14],[240,10,240,12],[241,10,241,12],[244,0,244,2],[244,3,245,3],[244,4,245,4],[244,5,245,5],[244,6,245,6],[244,8,245,8],[244,11,245,11],[244,12,245,12],[244,13,244,14],[245,0,245,2],[245,13,245,14],[246,13,246,14],[244,9,245,9],[244,10,245,10],[248,10,248,12],[248,13,248,14],[249,13,249,14],[250,13,250,14],[251,11,252,11],[251,12,252,12],[251,10,252,10],[258,11,259,11],[252,0,252,2],[254,10,254,12],[251,0,251,2],[251,3,252,3],[251,4,252,4],[251,5,252,5],[251,6,252,6],[251,8,252,8],[251,9,252,9],[265,5,265,6],[255,10,255,12],[258,0,258,2],[258,3,259,3],[258,4,259,4],[258,5,259,5],[258,6,259,6],[258,8,259,8],[258,9,259,9],[258,10,259,10],[258,12,259,12],[259,0,259,2],[261,10,261,12],[262,10,262,12],[266,0,266,2],[266,3,267,3],[266,4,267,4],[266,5,267,5],[266,6,267,6],[266,8,267,8],[266,9,267,9],[266,10,267,10],[266,11,267,11],[266,12,267,12],[266,13,266,15],[267,0,267,2],[276,10,276,12],[276,13,276,14],[277,10,277,12],[280,6,281,6],[269,10,269,12],[270,10,270,12],[273,6,274,6],[273,8,274,8],[273,9,274,9],[273,10,274,10],[273,11,274,11],[273,12,274,12],[273,13,273,14],[274,0,274,2],[274,13,274,14],[275,13,275,14],[273,0,273,2],[273,3,274,3],[273,4,274,4],[273,5,274,5],[281,0,281,2],[283,10,283,12],[280,0,280,2],[280,3,281,3],[280,4,281,4],[280,5,281,5],[280,11,281,11],[287,6,288,6],[287,8,288,8],[294,5,294,6],[277,13,277,14],[278,13,278,14],[279,13,279,14],[280,12,281,12],[288,0,288,2],[290,10,290,12],[280,8,281,8],[280,9,281,9],[280,10,281,10],[284,10,284,12],[287,0,287,2],[287,3,288,3],[287,4,288,4],[287,5,288,5],[295,11,296,11],[295,12,296,12],[287,9,288,9],[287,10,288,10],[287,11,288,11],[287,12,288,12],[310,0,310,2],[291,10,291,12],[295,0,295,2],[295,3,296,3],[295,4,296,4],[295,5,296,5],[295,6,296,6],[295,8,296,8],[295,9,296,9],[295,10,296,10],[295,13,295,15],[296,0,296,2],[298,10,298,12],[299,10,299,12],[302,0,302,2],[302,3,303,3],[302,4,303,4],[302,5,303,5],[302,6,303,6],[302,12,303,12],[309,0,309,2],[309,3,310,3],[309,4,310,4],[309,5,310,5],[302,13,302,14],[306,13,306,14],[307,13,307,14],[308,13,308,14],[309,12,310,12],[309,6,310,6],[302,11,303,11],[306,10,306,12],[309,8,310,8],[309,9,310,9],[309,10,310,10],[312,10,312,12],[309,11,310,11],[316,10,317,10],[316,11,317,11],[303,0,303,2],[303,13,303,14],[304,13,304,14],[305,10,305,12],[305,13,305,14],[302,8,303,8],[302,9,303,9],[302,10,303,10],[323,5,323,6],[325,0,325,2],[313,10,313,12],[316,0,316,2],[316,3,317,3],[316,4,317,4],[316,5,317,5],[316,6,317,6],[316,8,317,8],[316,9,317,9],[324,11,325,11],[324,12,325,12],[324,13,324,15],[316,12,317,12],[317,0,317,2],[331,6,332,6],[319,10,319,12],[320,10,320,12],[324,0,324,2],[324,3,325,3],[331,3,332,3],[331,4,332,4],[331,5,332,5],[324,8,325,8],[324,9,325,9],[324,10,325,10],[324,4,325,4],[324,5,325,5],[324,6,325,6],[338,6,339,6],[334,10,334,12],[334,13,334,14],[335,10,335,12],[327,10,327,12],[328,10,328,12],[335,13,335,14],[331,11,332,11],[331,12,332,12],[331,13,331,14]],"merged_total":2501,"flags":["merged_cut"]}
[]
[{"$f":"'Section 89(1)'!$C$15","v":"Existing Option"},"Financial Year",null,null,{"$f":"'Section 89(1)'!F8","v":"2024-25"}]
[null,"Tax Category",null,null,{"$f":"'Section 89(1)'!E6","v":"Male"}]
[null,"Taxable Income",null,null,{"$f":"'Section 89(1)'!C8","v":1100000}]
["Fin. Year",null,1985,{"$f":"C5+1","v":1986},null,"1985-86",null,null,null,null,null,null,null,"Fin. Year",null,1985,{"$f":"P5+1","v":1986}]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C5","v":1985},{"$f":"D5","v":1986}]
[0,18000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$44,MATCH('Tax Table (With Arr)'!F5,'Tax Cal(89 Rebate)'!$B$6:$B$44,0))","v":0},{"$f":"VLOOKUP(H8,A8:C12,3)","v":0},{"$f":"INDEX(D8:D12,MATCH(I8,C8:C12,0))","v":0},{"$f":"INDEX(E8:E12,MATCH(I8,C8:C12,0))","v":0},{"$f":"IF(H8>H12,VLOOKUP(H8,A8:F12,6),0)","v":0},{"$f":"VLOOKUP(H8,A8:G12,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B8,IF($E$3=\"Female\",B15,IF($E$3=\"Senior Citizen\",B22,B29)))","v":18000},0]
[{"$f":"B8+1","v":18001},25000,0.25,{"$f":"B8","v":18000},{"$f":"(B9-B8)*C9","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O8+1","v":18001},25000,0.25]
[{"$f":"B9+1","v":25001},50000,0.3,{"$f":"B9","v":25000},{"$f":"E9+(B10-B9)*C10","v":9250},0,0,{"$f":"IF(I8=C12,E11+ROUND((H8-J8),0)*I8,IF(I8=C11,E10+ROUND((H8-J8)*I8,0),IF(I8=C10,E9+ROUND((H8-J8)*I8,0),IF(I8=C9,E8+ROUND((H8-J8)*I8,0),E7+ROUND((H8-J8)*I8,0)))))","v":0},{"$f":"MIN(K12:L12)","v":0},{"$f":"ROUND(SUM(H10+I10)*M8,0)","v":0},{"$f":"SUM(H10:J10)","v":0},null,null,{"$f":"O9+1","v":25001},50000,0.3]
[{"$f":"B10+1","v":50001},100000,0.4,{"$f":"B10","v":50000},{"$f":"E10+(B11-B10)*C11","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O10+1","v":50001},100000,0.4]
[{"$f":"B11+1","v":100001},null,0.5,100000,{"$f":"IF(J9=0,0,E11)","v":29250},0.05,0,50000,{"$f":"IF(H8>H12,H8-H12,0)","v":0},{"$f":"IF(I12>0,ROUND(I12*I8,0),0)","v":0},{"$f":"I12-J12","v":0},{"$f":"IF(H10>0,ROUND(H10*L8,0),0)","v":0},{"$f":"IF(K12>L12,0,L12-K12)","v":0},{"$f":"O11+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H10,IF($E$3=\"Female\",H17,IF($E$3=\"Senior Citizen\",H24,H31)))","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I10,IF($E$3=\"Female\",I17,IF($E$3=\"Senior Citizen\",I24,I31)))","v":0}]
[0,18000,0,0,0,0,0,{"$f":"H8","v":0},{"$f":"VLOOKUP(H15,A15:C19,3)","v":0},{"$f":"INDEX(D15:D19,MATCH(I15,C15:C19,0))","v":0},{"$f":"INDEX(E15:E19,MATCH(I15,C15:C19,0))","v":0},{"$f":"IF(H15>H19,VLOOKUP(H15,A15:F19,6),0)","v":0},{"$f":"VLOOKUP(H15,A15:G19,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J10,IF($E$3=\"Female\",J17,IF($E$3=\"Senior Citizen\",J24,J31)))","v":0}]
[{"$f":"B15+1","v":18001},25000,0.25,{"$f":"B15","v":18000},{"$f":"(B16-B15)*C16","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K10,IF($E$3=\"Female\",K17,IF($E$3=\"Senior Citizen\",K24,K31)))","v":0}]
[{"$f":"B16+1","v":25001},50000,0.3,{"$f":"B16","v":25000},{"$f":"E16+(B17-B16)*C17","v":9250},0,0,{"$f":"IF(I15=C19,E18+ROUND((H15-J15),0)*I15,IF(I15=C18,E17+ROUND((H15-J15)*I15,0),IF(I15=C17,E16+ROUND((H15-J15)*I15,0),IF(I15=C16,E15+ROUND((H15-J15)*I15,0),E14+ROUND((H15-J15)*I15,0)))))","v":0},{"$f":"MIN(K19:L19)","v":0},{"$f":"ROUND(SUM(H17+I17)*M15,0)","v":0},{"$f":"SUM(H17:J17)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A7,IF($E$3=\"Female\",A14,IF($E$3=\"Senior Citizen\",A21,A28)))","v":"Not defined"}]
[{"$f":"B17+1","v":50001},100000,0.4,{"$f":"B17","v":50000},{"$f":"E17+(B18-B17)*C18","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M12,IF($E$3=\"Female\",M19,IF($E$3=\"Senior Citizen\",M26,M33)))","v":0}]
[{"$f":"B18+1","v":100001},null,0.5,100000,{"$f":"IF(J16=0,0,E18)","v":29250},0.05,0,{"$f":"H12","v":50000},{"$f":"IF(H15>H19,H15-H19,0)","v":0},{"$f":"IF(I19>0,ROUND(I19*I15,0),0)","v":0},{"$f":"I19-J19","v":0},{"$f":"IF(H17>0,ROUND(H17*L15,0),0)","v":0},{"$f":"IF(K19>L19,0,L19-K19)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K10,IF($E$3=\"Female\",K17,IF($E$3=\"Senior Citizen\",K24,K31)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H8","v":0},{"$f":"VLOOKUP(H22,A22:C26,3)","v":0},{"$f":"INDEX(D22:D26,MATCH(I22,C22:C26,0))","v":0},{"$f":"INDEX(E22:E26,MATCH(I22,C22:C26,0))","v":0},{"$f":"IF(H22>H26,VLOOKUP(H22,A22:F26,6),0)","v":0},{"$f":"VLOOKUP(H22,A22:G26,7)","v":0}]
[{"$f":"B22+1","v":18001},25000,0.25,{"$f":"B22","v":18000},{"$f":"(B23-B22)*C23","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B23+1","v":25001},50000,0.3,{"$f":"B23","v":25000},{"$f":"E23+(B24-B23)*C24","v":9250},0,0,{"$f":"IF(I22=C26,E25+ROUND((H22-J22),0)*I22,IF(I22=C25,E24+ROUND((H22-J22)*I22,0),IF(I22=C24,E23+ROUND((H22-J22)*I22,0),IF(I22=C23,E22+ROUND((H22-J22)*I22,0),E21+ROUND((H22-J22)*I22,0)))))","v":0},{"$f":"MIN(K26:L26)","v":0},{"$f":"ROUND(SUM(H24+I24)*M22,0)","v":0},{"$f":"SUM(H24:J24)","v":0}]
[{"$f":"B24+1","v":50001},100000,0.4,{"$f":"B24","v":50000},{"$f":"E24+(B25-B24)*C25","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B25+1","v":100001},null,0.5,100000,{"$f":"IF(J23=0,0,E25)","v":29250},0.05,0,{"$f":"H19","v":50000},{"$f":"IF(H22>H26,H22-H26,0)","v":0},{"$f":"IF(I26>0,ROUND(I26*I22,0),0)","v":0},{"$f":"I26-J26","v":0},{"$f":"IF(H24>0,ROUND(H24*L22,0),0)","v":0},{"$f":"IF(K26>L26,0,L26-K26)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H8","v":0},{"$f":"VLOOKUP(H29,A29:C33,3)","v":0},{"$f":"INDEX(D29:D33,MATCH(I29,C29:C33,0))","v":0},{"$f":"INDEX(E29:E33,MATCH(I29,C29:C33,0))","v":0},{"$f":"IF(H29>H33,VLOOKUP(H29,A29:F33,6),0)","v":0},{"$f":"VLOOKUP(H29,A29:G33,7)","v":0}]
[{"$f":"B29+1","v":18001},25000,0.25,{"$f":"B29","v":18000},{"$f":"(B30-B29)*C30","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B30+1","v":25001},50000,0.3,{"$f":"B30","v":25000},{"$f":"E30+(B31-B30)*C31","v":9250},0,0,{"$f":"IF(I29=C33,E32+ROUND((H29-J29),0)*I29,IF(I29=C32,E31+ROUND((H29-J29)*I29,0),IF(I29=C31,E30+ROUND((H29-J29)*I29,0),IF(I29=C30,E29+ROUND((H29-J29)*I29,0),E28+ROUND((H29-J29)*I29,0)))))","v":0},{"$f":"MIN(K33:L33)","v":0},{"$f":"ROUND(SUM(H31+I31)*M29,0)","v":0},{"$f":"SUM(H31:J31)","v":0}]
[{"$f":"B31+1","v":50001},100000,0.4,{"$f":"B31","v":50000},{"$f":"E31+(B32-B31)*C32","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B32+1","v":100001},null,0.5,100000,{"$f":"IF(J30=0,0,E32)","v":29250},0.05,0,{"$f":"H26","v":50000},{"$f":"IF(H29>H33,H29-H33,0)","v":0},{"$f":"IF(I33>0,ROUND(I33*I29,0),0)","v":0},{"$f":"I33-J33","v":0},{"$f":"IF(H31>0,ROUND(H31*L29,0),0)","v":0},{"$f":"IF(K33>L33,0,L33-K33)","v":0}]
[null,null,{"$f":"D5","v":1986},{"$f":"C34+1","v":1987},null,"1986-87"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C34","v":1986},{"$f":"D34","v":1987}]
[0,18000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!F34,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H37,A37:C41,3)","v":0},{"$f":"INDEX(D37:D41,MATCH(I37,C37:C41,0))","v":0},{"$f":"INDEX(E37:E41,MATCH(I37,C37:C41,0))","v":0},{"$f":"IF(H37>H41,VLOOKUP(H37,A37:F41,6),0)","v":0},{"$f":"VLOOKUP(H37,A37:G41,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B37,IF($E$3=\"Female\",B44,IF($E$3=\"Senior Citizen\",B51,B58)))","v":18000},0]
[{"$f":"B37+1","v":18001},25000,0.25,{"$f":"B37","v":18000},{"$f":"(B38-B37)*C38","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O37+1","v":18001},25000,0.25]
[{"$f":"B38+1","v":25001},50000,0.3,{"$f":"B38","v":25000},{"$f":"E38+(B39-B38)*C39","v":9250},0,0,{"$f":"IF(I37=C41,E40+ROUND((H37-J37),0)*I37,IF(I37=C40,E39+ROUND((H37-J37)*I37,0),IF(I37=C39,E38+ROUND((H37-J37)*I37,0),IF(I37=C38,E37+ROUND((H37-J37)*I37,0),E36+ROUND((H37-J37)*I37,0)))))","v":0},{"$f":"MIN(K41:L41)","v":0},{"$f":"ROUND(SUM(H39+I39)*M37,0)","v":0},{"$f":"SUM(H39:J39)","v":0},null,null,{"$f":"O38+1","v":25001},50000,0.3]
[{"$f":"B39+1","v":50001},100000,0.4,{"$f":"B39","v":50000},{"$f":"E39+(B40-B39)*C40","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O39+1","v":50001},100000,0.4]
[{"$f":"B40+1","v":100001},null,0.5,100000,{"$f":"IF(J38=0,0,E40)","v":29250},0.05,0,50000,{"$f":"IF(H37>H41,H37-H41,0)","v":0},{"$f":"IF(I41>0,ROUND(I41*I37,0),0)","v":0},{"$f":"I41-J41","v":0},{"$f":"IF(H39>0,ROUND(H39*L37,0),0)","v":0},{"$f":"IF(K41>L41,0,L41-K41)","v":0},{"$f":"O40+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H39,IF($E$3=\"Female\",H46,IF($E$3=\"Senior Citizen\",H53,H60)))","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I39,IF($E$3=\"Female\",I46,IF($E$3=\"Senior Citizen\",I53,I60)))","v":0}]
[0,18000,0,0,0,0,0,{"$f":"H37","v":0},{"$f":"VLOOKUP(H44,A44:C48,3)","v":0},{"$f":"INDEX(D44:D48,MATCH(I44,C44:C48,0))","v":0},{"$f":"INDEX(E44:E48,MATCH(I44,C44:C48,0))","v":0},{"$f":"IF(H44>H48,VLOOKUP(H44,A44:F48,6),0)","v":0},{"$f":"VLOOKUP(H44,A44:G48,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J39,IF($E$3=\"Female\",J46,IF($E$3=\"Senior Citizen\",J53,J60)))","v":0}]
[{"$f":"B44+1","v":18001},25000,0.25,{"$f":"B44","v":18000},{"$f":"(B45-B44)*C45","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K39,IF($E$3=\"Female\",K46,IF($E$3=\"Senior Citizen\",K53,K60)))","v":0}]
[{"$f":"B45+1","v":25001},50000,0.3,{"$f":"B45","v":25000},{"$f":"E45+(B46-B45)*C46","v":9250},0,0,{"$f":"IF(I44=C48,E47+ROUND((H44-J44),0)*I44,IF(I44=C47,E46+ROUND((H44-J44)*I44,0),IF(I44=C46,E45+ROUND((H44-J44)*I44,0),IF(I44=C45,E44+ROUND((H44-J44)*I44,0),E43+ROUND((H44-J44)*I44,0)))))","v":0},{"$f":"MIN(K48:L48)","v":0},{"$f":"ROUND(SUM(H46+I46)*M44,0)","v":0},{"$f":"SUM(H46:J46)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A36,IF($E$3=\"Female\",A43,IF($E$3=\"Senior Citizen\",A50,A57)))","v":"Not defined"}]
[{"$f":"B46+1","v":50001},100000,0.4,{"$f":"B46","v":50000},{"$f":"E46+(B47-B46)*C47","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M41,IF($E$3=\"Female\",M48,IF($E$3=\"Senior Citizen\",M55,M62)))","v":0}]
[{"$f":"B47+1","v":100001},null,0.5,100000,{"$f":"IF(J45=0,0,E47)","v":29250},0.05,0,{"$f":"H41","v":50000},{"$f":"IF(H44>H48,H44-H48,0)","v":0},{"$f":"IF(I48>0,ROUND(I48*I44,0),0)","v":0},{"$f":"I48-J48","v":0},{"$f":"IF(H46>0,ROUND(H46*L44,0),0)","v":0},{"$f":"IF(K48>L48,0,L48-K48)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K39,IF($E$3=\"Female\",K46,IF($E$3=\"Senior Citizen\",K53,K60)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H37","v":0},{"$f":"VLOOKUP(H51,A51:C55,3)","v":0},{"$f":"INDEX(D51:D55,MATCH(I51,C51:C55,0))","v":0},{"$f":"INDEX(E51:E55,MATCH(I51,C51:C55,0))","v":0},{"$f":"IF(H51>H55,VLOOKUP(H51,A51:F55,6),0)","v":0},{"$f":"VLOOKUP(H51,A51:G55,7)","v":0}]
[{"$f":"B51+1","v":18001},25000,0.25,{"$f":"B51","v":18000},{"$f":"(B52-B51)*C52","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B52+1","v":25001},50000,0.3,{"$f":"B52","v":25000},{"$f":"E52+(B53-B52)*C53","v":9250},0,0,{"$f":"IF(I51=C55,E54+ROUND((H51-J51),0)*I51,IF(I51=C54,E53+ROUND((H51-J51)*I51,0),IF(I51=C53,E52+ROUND((H51-J51)*I51,0),IF(I51=C52,E51+ROUND((H51-J51)*I51,0),E50+ROUND((H51-J51)*I51,0)))))","v":0},{"$f":"MIN(K55:L55)","v":0},{"$f":"ROUND(SUM(H53+I53)*M51,0)","v":0},{"$f":"SUM(H53:J53)","v":0}]
[{"$f":"B53+1","v":50001},100000,0.4,{"$f":"B53","v":50000},{"$f":"E53+(B54-B53)*C54","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B54+1","v":100001},null,0.5,100000,{"$f":"IF(J52=0,0,E54)","v":29250},0.05,0,{"$f":"H48","v":50000},{"$f":"IF(H51>H55,H51-H55,0)","v":0},{"$f":"IF(I55>0,ROUND(I55*I51,0),0)","v":0},{"$f":"I55-J55","v":0},{"$f":"IF(H53>0,ROUND(H53*L51,0),0)","v":0},{"$f":"IF(K55>L55,0,L55-K55)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H37","v":0},{"$f":"VLOOKUP(H58,A58:C62,3)","v":0},{"$f":"INDEX(D58:D62,MATCH(I58,C58:C62,0))","v":0},{"$f":"INDEX(E58:E62,MATCH(I58,C58:C62,0))","v":0},{"$f":"IF(H58>H62,VLOOKUP(H58,A58:F62,6),0)","v":0},{"$f":"VLOOKUP(H58,A58:G62,7)","v":0}]
[{"$f":"B58+1","v":18001},25000,0.25,{"$f":"B58","v":18000},{"$f":"(B59-B58)*C59","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B59+1","v":25001},50000,0.3,{"$f":"B59","v":25000},{"$f":"E59+(B60-B59)*C60","v":9250},0,0,{"$f":"IF(I58=C62,E61+ROUND((H58-J58),0)*I58,IF(I58=C61,E60+ROUND((H58-J58)*I58,0),IF(I58=C60,E59+ROUND((H58-J58)*I58,0),IF(I58=C59,E58+ROUND((H58-J58)*I58,0),E57+ROUND((H58-J58)*I58,0)))))","v":0},{"$f":"MIN(K62:L62)","v":0},{"$f":"ROUND(SUM(H60+I60)*M58,0)","v":0},{"$f":"SUM(H60:J60)","v":0}]
[{"$f":"B60+1","v":50001},100000,0.4,{"$f":"B60","v":50000},{"$f":"E60+(B61-B60)*C61","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B61+1","v":100001},null,0.5,100000,{"$f":"IF(J59=0,0,E61)","v":29250},0.05,0,{"$f":"H55","v":50000},{"$f":"IF(H58>H62,H58-H62,0)","v":0},{"$f":"IF(I62>0,ROUND(I62*I58,0),0)","v":0},{"$f":"I62-J62","v":0},{"$f":"IF(H60>0,ROUND(H60*L58,0),0)","v":0},{"$f":"IF(K62>L62,0,L62-K62)","v":0}]
[null,null,1987,{"$f":"C63+1","v":1988},null,"1987-88"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C63","v":1987},{"$f":"D63","v":1988}]
[0,18000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!F63,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H66,A66:C70,3)","v":0},{"$f":"INDEX(D66:D70,MATCH(I66,C66:C70,0))","v":0},{"$f":"INDEX(E66:E70,MATCH(I66,C66:C70,0))","v":0},{"$f":"IF(H66>H70,VLOOKUP(H66,A66:F70,6),0)","v":0},{"$f":"VLOOKUP(H66,A66:G70,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B66,IF($E$3=\"Female\",B73,IF($E$3=\"Senior Citizen\",B80,B87)))","v":18000},0]
[{"$f":"B66+1","v":18001},25000,0.25,{"$f":"B66","v":18000},{"$f":"(B67-B66)*C67","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O66+1","v":18001},25000,0.25]
[{"$f":"B67+1","v":25001},50000,0.3,{"$f":"B67","v":25000},{"$f":"E67+(B68-B67)*C68","v":9250},0,0,{"$f":"IF(I66=C70,E69+ROUND((H66-J66),0)*I66,IF(I66=C69,E68+ROUND((H66-J66)*I66,0),IF(I66=C68,E67+ROUND((H66-J66)*I66,0),IF(I66=C67,E66+ROUND((H66-J66)*I66,0),E65+ROUND((H66-J66)*I66,0)))))","v":0},{"$f":"MIN(K70:L70)","v":0},{"$f":"ROUND(SUM(H68+I68)*M66,0)","v":0},{"$f":"SUM(H68:J68)","v":0},null,null,{"$f":"O67+1","v":25001},50000,0.3]
[{"$f":"B68+1","v":50001},100000,0.4,{"$f":"B68","v":50000},{"$f":"E68+(B69-B68)*C69","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O68+1","v":50001},100000,0.4]
[{"$f":"B69+1","v":100001},null,0.5,100000,{"$f":"IF(J67=0,0,E69)","v":29250},0.05,0,50000,{"$f":"IF(H66>H70,H66-H70,0)","v":0},{"$f":"IF(I70>0,ROUND(I70*I66,0),0)","v":0},{"$f":"I70-J70","v":0},{"$f":"IF(H68>0,ROUND(H68*L66,0),0)","v":0},{"$f":"IF(K70>L70,0,L70-K70)","v":0},{"$f":"O69+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H68,IF($E$3=\"Female\",H75,IF($E$3=\"Senior Citizen\",H82,H89)))","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I68,IF($E$3=\"Female\",I75,IF($E$3=\"Senior Citizen\",I82,I89)))","v":0}]
[0,18000,0,0,0,0,0,{"$f":"H66","v":0},{"$f":"VLOOKUP(H73,A73:C77,3)","v":0},{"$f":"INDEX(D73:D77,MATCH(I73,C73:C77,0))","v":0},{"$f":"INDEX(E73:E77,MATCH(I73,C73:C77,0))","v":0},{"$f":"IF(H73>H77,VLOOKUP(H73,A73:F77,6),0)","v":0},{"$f":"VLOOKUP(H73,A73:G77,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J68,IF($E$3=\"Female\",J75,IF($E$3=\"Senior Citizen\",J82,J89)))","v":0}]
[{"$f":"B73+1","v":18001},25000,0.25,{"$f":"B73","v":18000},{"$f":"(B74-B73)*C74","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K68,IF($E$3=\"Female\",K75,IF($E$3=\"Senior Citizen\",K82,K89)))","v":0}]
[{"$f":"B74+1","v":25001},50000,0.3,{"$f":"B74","v":25000},{"$f":"E74+(B75-B74)*C75","v":9250},0,0,{"$f":"IF(I73=C77,E76+ROUND((H73-J73),0)*I73,IF(I73=C76,E75+ROUND((H73-J73)*I73,0),IF(I73=C75,E74+ROUND((H73-J73)*I73,0),IF(I73=C74,E73+ROUND((H73-J73)*I73,0),E72+ROUND((H73-J73)*I73,0)))))","v":0},{"$f":"MIN(K77:L77)","v":0},{"$f":"ROUND(SUM(H75+I75)*M73,0)","v":0},{"$f":"SUM(H75:J75)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A65,IF($E$3=\"Female\",A72,IF($E$3=\"Senior Citizen\",A79,A86)))","v":"Not defined"}]
[{"$f":"B75+1","v":50001},100000,0.4,{"$f":"B75","v":50000},{"$f":"E75+(B76-B75)*C76","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M70,IF($E$3=\"Female\",M77,IF($E$3=\"Senior Citizen\",M84,M91)))","v":0}]
[{"$f":"B76+1","v":100001},null,0.5,100000,{"$f":"IF(J74=0,0,E76)","v":29250},0.05,0,{"$f":"H70","v":50000},{"$f":"IF(H73>H77,H73-H77,0)","v":0},{"$f":"IF(I77>0,ROUND(I77*I73,0),0)","v":0},{"$f":"I77-J77","v":0},{"$f":"IF(H75>0,ROUND(H75*L73,0),0)","v":0},{"$f":"IF(K77>L77,0,L77-K77)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K68,IF($E$3=\"Female\",K75,IF($E$3=\"Senior Citizen\",K82,K89)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H66","v":0},{"$f":"VLOOKUP(H80,A80:C84,3)","v":0},{"$f":"INDEX(D80:D84,MATCH(I80,C80:C84,0))","v":0},{"$f":"INDEX(E80:E84,MATCH(I80,C80:C84,0))","v":0},{"$f":"IF(H80>H84,VLOOKUP(H80,A80:F84,6),0)","v":0},{"$f":"VLOOKUP(H80,A80:G84,7)","v":0}]
[{"$f":"B80+1","v":18001},25000,0.25,{"$f":"B80","v":18000},{"$f":"(B81-B80)*C81","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B81+1","v":25001},50000,0.3,{"$f":"B81","v":25000},{"$f":"E81+(B82-B81)*C82","v":9250},0,0,{"$f":"IF(I80=C84,E83+ROUND((H80-J80),0)*I80,IF(I80=C83,E82+ROUND((H80-J80)*I80,0),IF(I80=C82,E81+ROUND((H80-J80)*I80,0),IF(I80=C81,E80+ROUND((H80-J80)*I80,0),E79+ROUND((H80-J80)*I80,0)))))","v":0},{"$f":"MIN(K84:L84)","v":0},{"$f":"ROUND(SUM(H82+I82)*M80,0)","v":0},{"$f":"SUM(H82:J82)","v":0}]
[{"$f":"B82+1","v":50001},100000,0.4,{"$f":"B82","v":50000},{"$f":"E82+(B83-B82)*C83","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B83+1","v":100001},null,0.5,100000,{"$f":"IF(J81=0,0,E83)","v":29250},0.05,0,{"$f":"H77","v":50000},{"$f":"IF(H80>H84,H80-H84,0)","v":0},{"$f":"IF(I84>0,ROUND(I84*I80,0),0)","v":0},{"$f":"I84-J84","v":0},{"$f":"IF(H82>0,ROUND(H82*L80,0),0)","v":0},{"$f":"IF(K84>L84,0,L84-K84)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H66","v":0},{"$f":"VLOOKUP(H87,A87:C91,3)","v":0},{"$f":"INDEX(D87:D91,MATCH(I87,C87:C91,0))","v":0},{"$f":"INDEX(E87:E91,MATCH(I87,C87:C91,0))","v":0},{"$f":"IF(H87>H91,VLOOKUP(H87,A87:F91,6),0)","v":0},{"$f":"VLOOKUP(H87,A87:G91,7)","v":0}]
[{"$f":"B87+1","v":18001},25000,0.25,{"$f":"B87","v":18000},{"$f":"(B88-B87)*C88","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B88+1","v":25001},50000,0.3,{"$f":"B88","v":25000},{"$f":"E88+(B89-B88)*C89","v":9250},0,0,{"$f":"IF(I87=C91,E90+ROUND((H87-J87),0)*I87,IF(I87=C90,E89+ROUND((H87-J87)*I87,0),IF(I87=C89,E88+ROUND((H87-J87)*I87,0),IF(I87=C88,E87+ROUND((H87-J87)*I87,0),E86+ROUND((H87-J87)*I87,0)))))","v":0},{"$f":"MIN(K91:L91)","v":0},{"$f":"ROUND(SUM(H89+I89)*M87,0)","v":0},{"$f":"SUM(H89:J89)","v":0}]
[{"$f":"B89+1","v":50001},100000,0.4,{"$f":"B89","v":50000},{"$f":"E89+(B90-B89)*C90","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B90+1","v":100001},null,0.5,100000,{"$f":"IF(J88=0,0,E90)","v":29250},0.05,0,{"$f":"H84","v":50000},{"$f":"IF(H87>H91,H87-H91,0)","v":0},{"$f":"IF(I91>0,ROUND(I91*I87,0),0)","v":0},{"$f":"I91-J91","v":0},{"$f":"IF(H89>0,ROUND(H89*L87,0),0)","v":0},{"$f":"IF(K91>L91,0,L91-K91)","v":0}]
[null,null,1988,{"$f":"C92+1","v":1989},null,"1988-89"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C92","v":1988},{"$f":"D92","v":1989}]
[0,18000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!F92,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H95,A95:C99,3)","v":0},{"$f":"INDEX(D95:D99,MATCH(I95,C95:C99,0))","v":0},{"$f":"INDEX(E95:E99,MATCH(I95,C95:C99,0))","v":0},{"$f":"IF(H95>H99,VLOOKUP(H95,A95:F99,6),0)","v":0},{"$f":"VLOOKUP(H95,A95:G99,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B95,IF($E$3=\"Female\",B102,IF($E$3=\"Senior Citizen\",B109,B116)))","v":18000},0]
[{"$f":"B95+1","v":18001},25000,0.25,{"$f":"B95","v":18000},{"$f":"(B96-B95)*C96","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O95+1","v":18001},25000,0.25]
[{"$f":"B96+1","v":25001},50000,0.3,{"$f":"B96","v":25000},{"$f":"E96+(B97-B96)*C97","v":9250},0,0,{"$f":"IF(I95=C99,E98+ROUND((H95-J95),0)*I95,IF(I95=C98,E97+ROUND((H95-J95)*I95,0),IF(I95=C97,E96+ROUND((H95-J95)*I95,0),IF(I95=C96,E95+ROUND((H95-J95)*I95,0),E94+ROUND((H95-J95)*I95,0)))))","v":0},{"$f":"MIN(K99:L99)","v":0},{"$f":"ROUND(SUM(H97+I97)*M95,0)","v":0},{"$f":"SUM(H97:J97)","v":0},null,null,{"$f":"O96+1","v":25001},50000,0.3]
[{"$f":"B97+1","v":50001},100000,0.4,{"$f":"B97","v":50000},{"$f":"E97+(B98-B97)*C98","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O97+1","v":50001},100000,0.4]
[{"$f":"B98+1","v":100001},null,0.5,100000,{"$f":"IF(J96=0,0,E98)","v":29250},0.05,0,50000,{"$f":"IF(H95>H99,H95-H99,0)","v":0},{"$f":"IF(I99>0,ROUND(I99*I95,0),0)","v":0},{"$f":"I99-J99","v":0},{"$f":"IF(H97>0,ROUND(H97*L95,0),0)","v":0},{"$f":"IF(K99>L99,0,L99-K99)","v":0},{"$f":"O98+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H97,IF($E$3=\"Female\",H104,IF($E$3=\"Senior Citizen\",H111,H118)))","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I97,IF($E$3=\"Female\",I104,IF($E$3=\"Senior Citizen\",I111,I118)))","v":0}]
[0,18000,0,0,0,0,0,{"$f":"H95","v":0},{"$f":"VLOOKUP(H102,A102:C106,3)","v":0},{"$f":"INDEX(D102:D106,MATCH(I102,C102:C106,0))","v":0},{"$f":"INDEX(E102:E106,MATCH(I102,C102:C106,0))","v":0},{"$f":"IF(H102>H106,VLOOKUP(H102,A102:F106,6),0)","v":0},{"$f":"VLOOKUP(H102,A102:G106,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J97,IF($E$3=\"Female\",J104,IF($E$3=\"Senior Citizen\",J111,J118)))","v":0}]
[{"$f":"B102+1","v":18001},25000,0.25,{"$f":"B102","v":18000},{"$f":"(B103-B102)*C103","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K97,IF($E$3=\"Female\",K104,IF($E$3=\"Senior Citizen\",K111,K118)))","v":0}]
[{"$f":"B103+1","v":25001},50000,0.3,{"$f":"B103","v":25000},{"$f":"E103+(B104-B103)*C104","v":9250},0,0,{"$f":"IF(I102=C106,E105+ROUND((H102-J102),0)*I102,IF(I102=C105,E104+ROUND((H102-J102)*I102,0),IF(I102=C104,E103+ROUND((H102-J102)*I102,0),IF(I102=C103,E102+ROUND((H102-J102)*I102,0),E101+ROUND((H102-J102)*I102,0)))))","v":0},{"$f":"MIN(K106:L106)","v":0},{"$f":"ROUND(SUM(H104+I104)*M102,0)","v":0},{"$f":"SUM(H104:J104)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A94,IF($E$3=\"Female\",A101,IF($E$3=\"Senior Citizen\",A108,A115)))","v":"Not defined"}]
[{"$f":"B104+1","v":50001},100000,0.4,{"$f":"B104","v":50000},{"$f":"E104+(B105-B104)*C105","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M99,IF($E$3=\"Female\",M106,IF($E$3=\"Senior Citizen\",M113,M120)))","v":0}]
[{"$f":"B105+1","v":100001},null,0.5,100000,{"$f":"IF(J103=0,0,E105)","v":29250},0.05,0,{"$f":"H99","v":50000},{"$f":"IF(H102>H106,H102-H106,0)","v":0},{"$f":"IF(I106>0,ROUND(I106*I102,0),0)","v":0},{"$f":"I106-J106","v":0},{"$f":"IF(H104>0,ROUND(H104*L102,0),0)","v":0},{"$f":"IF(K106>L106,0,L106-K106)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K97,IF($E$3=\"Female\",K104,IF($E$3=\"Senior Citizen\",K111,K118)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H95","v":0},{"$f":"VLOOKUP(H109,A109:C113,3)","v":0},{"$f":"INDEX(D109:D113,MATCH(I109,C109:C113,0))","v":0},{"$f":"INDEX(E109:E113,MATCH(I109,C109:C113,0))","v":0},{"$f":"IF(H109>H113,VLOOKUP(H109,A109:F113,6),0)","v":0},{"$f":"VLOOKUP(H109,A109:G113,7)","v":0}]
[{"$f":"B109+1","v":18001},25000,0.25,{"$f":"B109","v":18000},{"$f":"(B110-B109)*C110","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B110+1","v":25001},50000,0.3,{"$f":"B110","v":25000},{"$f":"E110+(B111-B110)*C111","v":9250},0,0,{"$f":"IF(I109=C113,E112+ROUND((H109-J109),0)*I109,IF(I109=C112,E111+ROUND((H109-J109)*I109,0),IF(I109=C111,E110+ROUND((H109-J109)*I109,0),IF(I109=C110,E109+ROUND((H109-J109)*I109,0),E108+ROUND((H109-J109)*I109,0)))))","v":0},{"$f":"MIN(K113:L113)","v":0},{"$f":"ROUND(SUM(H111+I111)*M109,0)","v":0},{"$f":"SUM(H111:J111)","v":0}]
[{"$f":"B111+1","v":50001},100000,0.4,{"$f":"B111","v":50000},{"$f":"E111+(B112-B111)*C112","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B112+1","v":100001},null,0.5,100000,{"$f":"IF(J110=0,0,E112)","v":29250},0.05,0,{"$f":"H106","v":50000},{"$f":"IF(H109>H113,H109-H113,0)","v":0},{"$f":"IF(I113>0,ROUND(I113*I109,0),0)","v":0},{"$f":"I113-J113","v":0},{"$f":"IF(H111>0,ROUND(H111*L109,0),0)","v":0},{"$f":"IF(K113>L113,0,L113-K113)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H95","v":0},{"$f":"VLOOKUP(H116,A116:C120,3)","v":0},{"$f":"INDEX(D116:D120,MATCH(I116,C116:C120,0))","v":0},{"$f":"INDEX(E116:E120,MATCH(I116,C116:C120,0))","v":0},{"$f":"IF(H116>H120,VLOOKUP(H116,A116:F120,6),0)","v":0},{"$f":"VLOOKUP(H116,A116:G120,7)","v":0}]
[{"$f":"B116+1","v":18001},25000,0.25,{"$f":"B116","v":18000},{"$f":"(B117-B116)*C117","v":1750},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B117+1","v":25001},50000,0.3,{"$f":"B117","v":25000},{"$f":"E117+(B118-B117)*C118","v":9250},0,0,{"$f":"IF(I116=C120,E119+ROUND((H116-J116),0)*I116,IF(I116=C119,E118+ROUND((H116-J116)*I116,0),IF(I116=C118,E117+ROUND((H116-J116)*I116,0),IF(I116=C117,E116+ROUND((H116-J116)*I116,0),E115+ROUND((H116-J116)*I116,0)))))","v":0},{"$f":"MIN(K120:L120)","v":0},{"$f":"ROUND(SUM(H118+I118)*M116,0)","v":0},{"$f":"SUM(H118:J118)","v":0}]
[{"$f":"B118+1","v":50001},100000,0.4,{"$f":"B118","v":50000},{"$f":"E118+(B119-B118)*C119","v":29250},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B119+1","v":100001},null,0.5,100000,{"$f":"IF(J117=0,0,E119)","v":29250},0.05,0,{"$f":"H113","v":50000},{"$f":"IF(H116>H120,H116-H120,0)","v":0},{"$f":"IF(I120>0,ROUND(I120*I116,0),0)","v":0},{"$f":"I120-J120","v":0},{"$f":"IF(H118>0,ROUND(H118*L116,0),0)","v":0},{"$f":"IF(K120>L120,0,L120-K120)","v":0}]
[null,null,1989,{"$f":"C121+1","v":1990},null,"1989-90"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C121","v":1989},{"$f":"D121","v":1990}]
[0,18000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!F121,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H124,A124:C128,3)","v":0},{"$f":"INDEX(D124:D128,MATCH(I124,C124:C128,0))","v":0},{"$f":"INDEX(E124:E128,MATCH(I124,C124:C128,0))","v":0},{"$f":"IF(H124>H128,VLOOKUP(H124,A124:F128,6),0)","v":0},{"$f":"VLOOKUP(H124,A124:G128,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B124,IF($E$3=\"Female\",B131,IF($E$3=\"Senior Citizen\",B138,B145)))","v":18000},0]
[{"$f":"B124+1","v":18001},25000,0.2,{"$f":"B124","v":18000},{"$f":"(B125-B124)*C125","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O124+1","v":18001},25000,0.2]
[{"$f":"B125+1","v":25001},50000,0.3,{"$f":"B125","v":25000},{"$f":"E125+(B126-B125)*C126","v":8900},0,0,{"$f":"IF(I124=C128,E127+ROUND((H124-J124),0)*I124,IF(I124=C127,E126+ROUND((H124-J124)*I124,0),IF(I124=C126,E125+ROUND((H124-J124)*I124,0),IF(I124=C125,E124+ROUND((H124-J124)*I124,0),E123+ROUND((H124-J124)*I124,0)))))","v":0},{"$f":"MIN(K128:L128)","v":0},{"$f":"ROUND(SUM(H126+I126)*M124,0)","v":0},{"$f":"SUM(H126:J126)","v":0},null,null,{"$f":"O125+1","v":25001},50000,0.3]
[{"$f":"B126+1","v":50001},100000,0.4,{"$f":"B126","v":50000},{"$f":"E126+(B127-B126)*C127","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O126+1","v":50001},100000,0.4]
[{"$f":"B127+1","v":100001},null,0.5,100000,{"$f":"IF(J125=0,0,E127)","v":28900},0.08,0,50000,{"$f":"IF(H124>H128,H124-H128,0)","v":0},{"$f":"IF(I128>0,ROUND(I128*I124,0),0)","v":0},{"$f":"I128-J128","v":0},{"$f":"IF(H126>0,ROUND(H126*L124,0),0)","v":0},{"$f":"IF(K128>L128,0,L128-K128)","v":0},{"$f":"O127+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H126,IF($E$3=\"Female\",H133,IF($E$3=\"Senior Citizen\",H140,H147)))","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I126,IF($E$3=\"Female\",I133,IF($E$3=\"Senior Citizen\",I140,I147)))","v":0}]
[0,18000,0,0,0,0,0,{"$f":"H124","v":0},{"$f":"VLOOKUP(H131,A131:C135,3)","v":0},{"$f":"INDEX(D131:D135,MATCH(I131,C131:C135,0))","v":0},{"$f":"INDEX(E131:E135,MATCH(I131,C131:C135,0))","v":0},{"$f":"IF(H131>H135,VLOOKUP(H131,A131:F135,6),0)","v":0},{"$f":"VLOOKUP(H131,A131:G135,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J126,IF($E$3=\"Female\",J133,IF($E$3=\"Senior Citizen\",J140,J147)))","v":0}]
[{"$f":"B131+1","v":18001},25000,0.2,{"$f":"B131","v":18000},{"$f":"(B132-B131)*C132","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K126,IF($E$3=\"Female\",K133,IF($E$3=\"Senior Citizen\",K140,K147)))","v":0}]
[{"$f":"B132+1","v":25001},50000,0.3,{"$f":"B132","v":25000},{"$f":"E132+(B133-B132)*C133","v":8900},0,0,{"$f":"IF(I131=C135,E134+ROUND((H131-J131),0)*I131,IF(I131=C134,E133+ROUND((H131-J131)*I131,0),IF(I131=C133,E132+ROUND((H131-J131)*I131,0),IF(I131=C132,E131+ROUND((H131-J131)*I131,0),E130+ROUND((H131-J131)*I131,0)))))","v":0},{"$f":"MIN(K135:L135)","v":0},{"$f":"ROUND(SUM(H133+I133)*M131,0)","v":0},{"$f":"SUM(H133:J133)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A123,IF($E$3=\"Female\",A130,IF($E$3=\"Senior Citizen\",A137,A144)))","v":"Not defined"}]
[{"$f":"B133+1","v":50001},100000,0.4,{"$f":"B133","v":50000},{"$f":"E133+(B134-B133)*C134","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M128,IF($E$3=\"Female\",M135,IF($E$3=\"Senior Citizen\",M142,M149)))","v":0}]
[{"$f":"B134+1","v":100001},null,0.5,100000,{"$f":"IF(J132=0,0,E134)","v":28900},0.08,0,{"$f":"H128","v":50000},{"$f":"IF(H131>H135,H131-H135,0)","v":0},{"$f":"IF(I135>0,ROUND(I135*I131,0),0)","v":0},{"$f":"I135-J135","v":0},{"$f":"IF(H133>0,ROUND(H133*L131,0),0)","v":0},{"$f":"IF(K135>L135,0,L135-K135)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K126,IF($E$3=\"Female\",K133,IF($E$3=\"Senior Citizen\",K140,K147)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H124","v":0},{"$f":"VLOOKUP(H138,A138:C142,3)","v":0},{"$f":"INDEX(D138:D142,MATCH(I138,C138:C142,0))","v":0},{"$f":"INDEX(E138:E142,MATCH(I138,C138:C142,0))","v":0},{"$f":"IF(H138>H142,VLOOKUP(H138,A138:F142,6),0)","v":0},{"$f":"VLOOKUP(H138,A138:G142,7)","v":0}]
[{"$f":"B138+1","v":18001},25000,0.2,{"$f":"B138","v":18000},{"$f":"(B139-B138)*C139","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B139+1","v":25001},50000,0.3,{"$f":"B139","v":25000},{"$f":"E139+(B140-B139)*C140","v":8900},0,0,{"$f":"IF(I138=C142,E141+ROUND((H138-J138),0)*I138,IF(I138=C141,E140+ROUND((H138-J138)*I138,0),IF(I138=C140,E139+ROUND((H138-J138)*I138,0),IF(I138=C139,E138+ROUND((H138-J138)*I138,0),E137+ROUND((H138-J138)*I138,0)))))","v":0},{"$f":"MIN(K142:L142)","v":0},{"$f":"ROUND(SUM(H140+I140)*M138,0)","v":0},{"$f":"SUM(H140:J140)","v":0}]
[{"$f":"B140+1","v":50001},100000,0.4,{"$f":"B140","v":50000},{"$f":"E140+(B141-B140)*C141","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B141+1","v":100001},null,0.5,100000,{"$f":"IF(J139=0,0,E141)","v":28900},0.08,0,{"$f":"H135","v":50000},{"$f":"IF(H138>H142,H138-H142,0)","v":0},{"$f":"IF(I142>0,ROUND(I142*I138,0),0)","v":0},{"$f":"I142-J142","v":0},{"$f":"IF(H140>0,ROUND(H140*L138,0),0)","v":0},{"$f":"IF(K142>L142,0,L142-K142)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,18000,0,0,0,0,0,{"$f":"H124","v":0},{"$f":"VLOOKUP(H145,A145:C149,3)","v":0},{"$f":"INDEX(D145:D149,MATCH(I145,C145:C149,0))","v":0},{"$f":"INDEX(E145:E149,MATCH(I145,C145:C149,0))","v":0},{"$f":"IF(H145>H149,VLOOKUP(H145,A145:F149,6),0)","v":0},{"$f":"VLOOKUP(H145,A145:G149,7)","v":0}]
[{"$f":"B145+1","v":18001},25000,0.2,{"$f":"B145","v":18000},{"$f":"(B146-B145)*C146","v":1400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B146+1","v":25001},50000,0.3,{"$f":"B146","v":25000},{"$f":"E146+(B147-B146)*C147","v":8900},0,0,{"$f":"IF(I145=C149,E148+ROUND((H145-J145),0)*I145,IF(I145=C148,E147+ROUND((H145-J145)*I145,0),IF(I145=C147,E146+ROUND((H145-J145)*I145,0),IF(I145=C146,E145+ROUND((H145-J145)*I145,0),E144+ROUND((H145-J145)*I145,0)))))","v":0},{"$f":"MIN(K149:L149)","v":0},{"$f":"ROUND(SUM(H147+I147)*M145,0)","v":0},{"$f":"SUM(H147:J147)","v":0}]
[{"$f":"B147+1","v":50001},100000,0.4,{"$f":"B147","v":50000},{"$f":"E147+(B148-B147)*C148","v":28900},0.08,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B148+1","v":100001},null,0.5,100000,{"$f":"IF(J146=0,0,E148)","v":28900},0.08,0,{"$f":"H142","v":50000},{"$f":"IF(H145>H149,H145-H149,0)","v":0},{"$f":"IF(I149>0,ROUND(I149*I145,0),0)","v":0},{"$f":"I149-J149","v":0},{"$f":"IF(H147>0,ROUND(H147*L145,0),0)","v":0},{"$f":"IF(K149>L149,0,L149-K149)","v":0}]
[null,null,1990,{"$f":"C150+1","v":1991},null,"1990-91"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C150","v":1990},{"$f":"D150","v":1991}]
[0,22000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!F150,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H153,A153:C157,3)","v":0},{"$f":"INDEX(D153:D157,MATCH(I153,C153:C157,0))","v":0},{"$f":"INDEX(E153:E157,MATCH(I153,C153:C157,0))","v":0},{"$f":"IF(H153>H157,VLOOKUP(H153,A153:F157,6),0)","v":0},{"$f":"VLOOKUP(H153,A153:G157,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B153,IF($E$3=\"Female\",B160,IF($E$3=\"Senior Citizen\",B167,B174)))","v":22000},0]
[{"$f":"B153+1","v":22001},30000,0.2,{"$f":"B153","v":22000},{"$f":"(B154-B153)*C154","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O153+1","v":22001},30000,0.2]
[{"$f":"B154+1","v":30001},50000,0.3,{"$f":"B154","v":30000},{"$f":"E154+(B155-B154)*C155","v":7600},0,0,{"$f":"IF(I153=C157,E156+ROUND((H153-J153),0)*I153,IF(I153=C156,E155+ROUND((H153-J153)*I153,0),IF(I153=C155,E154+ROUND((H153-J153)*I153,0),IF(I153=C154,E153+ROUND((H153-J153)*I153,0),E152+ROUND((H153-J153)*I153,0)))))","v":0},{"$f":"MIN(K157:L157)","v":0},{"$f":"ROUND(SUM(H155+I155)*M153,0)","v":0},{"$f":"SUM(H155:J155)","v":0},null,null,{"$f":"O154+1","v":30001},50000,0.3]
[{"$f":"B155+1","v":50001},100000,0.4,{"$f":"B155","v":50000},{"$f":"E155+(B156-B155)*C156","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O155+1","v":50001},100000,0.4]
[{"$f":"B156+1","v":100001},null,0.5,100000,{"$f":"IF(J154=0,0,E156)","v":27600},0.12,0,75000,{"$f":"IF(H153>H157,H153-H157,0)","v":0},{"$f":"IF(I157>0,ROUND(I157*I153,0),0)","v":0},{"$f":"I157-J157","v":0},{"$f":"IF(H155>0,ROUND(H155*L153,0),0)","v":0},{"$f":"IF(K157>L157,0,L157-K157)","v":0},{"$f":"O156+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H155,IF($E$3=\"Female\",H162,IF($E$3=\"Senior Citizen\",H169,H176)))","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I155,IF($E$3=\"Female\",I162,IF($E$3=\"Senior Citizen\",I169,I176)))","v":0}]
[0,22000,0,0,0,0,0,{"$f":"H153","v":0},{"$f":"VLOOKUP(H160,A160:C164,3)","v":0},{"$f":"INDEX(D160:D164,MATCH(I160,C160:C164,0))","v":0},{"$f":"INDEX(E160:E164,MATCH(I160,C160:C164,0))","v":0},{"$f":"IF(H160>H164,VLOOKUP(H160,A160:F164,6),0)","v":0},{"$f":"VLOOKUP(H160,A160:G164,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J155,IF($E$3=\"Female\",J162,IF($E$3=\"Senior Citizen\",J169,J176)))","v":0}]
[{"$f":"B160+1","v":22001},30000,0.2,{"$f":"B160","v":22000},{"$f":"(B161-B160)*C161","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K155,IF($E$3=\"Female\",K162,IF($E$3=\"Senior Citizen\",K169,K176)))","v":0}]
[{"$f":"B161+1","v":30001},50000,0.3,{"$f":"B161","v":30000},{"$f":"E161+(B162-B161)*C162","v":7600},0,0,{"$f":"IF(I160=C164,E163+ROUND((H160-J160),0)*I160,IF(I160=C163,E162+ROUND((H160-J160)*I160,0),IF(I160=C162,E161+ROUND((H160-J160)*I160,0),IF(I160=C161,E160+ROUND((H160-J160)*I160,0),E159+ROUND((H160-J160)*I160,0)))))","v":0},{"$f":"MIN(K164:L164)","v":0},{"$f":"ROUND(SUM(H162+I162)*M160,0)","v":0},{"$f":"SUM(H162:J162)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A152,IF($E$3=\"Female\",A159,IF($E$3=\"Senior Citizen\",A166,A173)))","v":"Not defined"}]
[{"$f":"B162+1","v":50001},100000,0.4,{"$f":"B162","v":50000},{"$f":"E162+(B163-B162)*C163","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M157,IF($E$3=\"Female\",M164,IF($E$3=\"Senior Citizen\",M171,M178)))","v":0}]
[{"$f":"B163+1","v":100001},null,0.5,100000,{"$f":"IF(J161=0,0,E163)","v":27600},0.12,0,{"$f":"H157","v":75000},{"$f":"IF(H160>H164,H160-H164,0)","v":0},{"$f":"IF(I164>0,ROUND(I164*I160,0),0)","v":0},{"$f":"I164-J164","v":0},{"$f":"IF(H162>0,ROUND(H162*L160,0),0)","v":0},{"$f":"IF(K164>L164,0,L164-K164)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K155,IF($E$3=\"Female\",K162,IF($E$3=\"Senior Citizen\",K169,K176)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H153","v":0},{"$f":"VLOOKUP(H167,A167:C171,3)","v":0},{"$f":"INDEX(D167:D171,MATCH(I167,C167:C171,0))","v":0},{"$f":"INDEX(E167:E171,MATCH(I167,C167:C171,0))","v":0},{"$f":"IF(H167>H171,VLOOKUP(H167,A167:F171,6),0)","v":0},{"$f":"VLOOKUP(H167,A167:G171,7)","v":0}]
[{"$f":"B167+1","v":22001},30000,0.2,{"$f":"B167","v":22000},{"$f":"(B168-B167)*C168","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B168+1","v":30001},50000,0.3,{"$f":"B168","v":30000},{"$f":"E168+(B169-B168)*C169","v":7600},0,0,{"$f":"IF(I167=C171,E170+ROUND((H167-J167),0)*I167,IF(I167=C170,E169+ROUND((H167-J167)*I167,0),IF(I167=C169,E168+ROUND((H167-J167)*I167,0),IF(I167=C168,E167+ROUND((H167-J167)*I167,0),E166+ROUND((H167-J167)*I167,0)))))","v":0},{"$f":"MIN(K171:L171)","v":0},{"$f":"ROUND(SUM(H169+I169)*M167,0)","v":0},{"$f":"SUM(H169:J169)","v":0}]
[{"$f":"B169+1","v":50001},100000,0.4,{"$f":"B169","v":50000},{"$f":"E169+(B170-B169)*C170","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B170+1","v":100001},null,0.5,100000,{"$f":"IF(J168=0,0,E170)","v":27600},0.12,0,{"$f":"H164","v":75000},{"$f":"IF(H167>H171,H167-H171,0)","v":0},{"$f":"IF(I171>0,ROUND(I171*I167,0),0)","v":0},{"$f":"I171-J171","v":0},{"$f":"IF(H169>0,ROUND(H169*L167,0),0)","v":0},{"$f":"IF(K171>L171,0,L171-K171)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H153","v":0},{"$f":"VLOOKUP(H174,A174:C178,3)","v":0},{"$f":"INDEX(D174:D178,MATCH(I174,C174:C178,0))","v":0},{"$f":"INDEX(E174:E178,MATCH(I174,C174:C178,0))","v":0},{"$f":"IF(H174>H178,VLOOKUP(H174,A174:F178,6),0)","v":0},{"$f":"VLOOKUP(H174,A174:G178,7)","v":0}]
[{"$f":"B174+1","v":22001},30000,0.2,{"$f":"B174","v":22000},{"$f":"(B175-B174)*C175","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B175+1","v":30001},50000,0.3,{"$f":"B175","v":30000},{"$f":"E175+(B176-B175)*C176","v":7600},0,0,{"$f":"IF(I174=C178,E177+ROUND((H174-J174),0)*I174,IF(I174=C177,E176+ROUND((H174-J174)*I174,0),IF(I174=C176,E175+ROUND((H174-J174)*I174,0),IF(I174=C175,E174+ROUND((H174-J174)*I174,0),E173+ROUND((H174-J174)*I174,0)))))","v":0},{"$f":"MIN(K178:L178)","v":0},{"$f":"ROUND(SUM(H176+I176)*M174,0)","v":0},{"$f":"SUM(H176:J176)","v":0}]
[{"$f":"B176+1","v":50001},100000,0.4,{"$f":"B176","v":50000},{"$f":"E176+(B177-B176)*C177","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B177+1","v":100001},null,0.5,100000,{"$f":"IF(J175=0,0,E177)","v":27600},0.12,0,{"$f":"H171","v":75000},{"$f":"IF(H174>H178,H174-H178,0)","v":0},{"$f":"IF(I178>0,ROUND(I178*I174,0),0)","v":0},{"$f":"I178-J178","v":0},{"$f":"IF(H176>0,ROUND(H176*L174,0),0)","v":0},{"$f":"IF(K178>L178,0,L178-K178)","v":0}]
[null,null,1991,{"$f":"C179+1","v":1992},null,"1991-92"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C179","v":1991},{"$f":"D179","v":1992}]
[0,22000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!F179,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H182,A182:C186,3)","v":0},{"$f":"INDEX(D182:D186,MATCH(I182,C182:C186,0))","v":0},{"$f":"INDEX(E182:E186,MATCH(I182,C182:C186,0))","v":0},{"$f":"IF(H182>H186,VLOOKUP(H182,A182:F186,6),0)","v":0},{"$f":"VLOOKUP(H182,A182:G186,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B182,IF($E$3=\"Female\",B189,IF($E$3=\"Senior Citizen\",B196,B203)))","v":22000},0]
[{"$f":"B182+1","v":22001},30000,0.2,{"$f":"B182","v":22000},{"$f":"(B183-B182)*C183","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O182+1","v":22001},30000,0.2]
[{"$f":"B183+1","v":30001},50000,0.3,{"$f":"B183","v":30000},{"$f":"E183+(B184-B183)*C184","v":7600},0,0,{"$f":"IF(I182=C186,E185+ROUND((H182-J182),0)*I182,IF(I182=C185,E184+ROUND((H182-J182)*I182,0),IF(I182=C184,E183+ROUND((H182-J182)*I182,0),IF(I182=C183,E182+ROUND((H182-J182)*I182,0),E181+ROUND((H182-J182)*I182,0)))))","v":0},{"$f":"MIN(K186:L186)","v":0},{"$f":"ROUND(SUM(H184+I184)*M182,0)","v":0},{"$f":"SUM(H184:J184)","v":0},null,null,{"$f":"O183+1","v":30001},50000,0.3]
[{"$f":"B184+1","v":50001},100000,0.4,{"$f":"B184","v":50000},{"$f":"E184+(B185-B184)*C185","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O184+1","v":50001},100000,0.4]
[{"$f":"B185+1","v":100001},null,0.5,100000,{"$f":"IF(J183=0,0,E185)","v":27600},0.12,0,100000,{"$f":"IF(H182>H186,H182-H186,0)","v":0},{"$f":"IF(I186>0,ROUND(I186*I182,0),0)","v":0},{"$f":"I186-J186","v":0},{"$f":"IF(H184>0,ROUND(H184*L182,0),0)","v":0},{"$f":"IF(K186>L186,0,L186-K186)","v":0},{"$f":"O185+1","v":100001},0,0.5]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H184,IF($E$3=\"Female\",H191,IF($E$3=\"Senior Citizen\",H198,H205)))","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I184,IF($E$3=\"Female\",I191,IF($E$3=\"Senior Citizen\",I198,I205)))","v":0}]
[0,22000,0,0,0,0,0,{"$f":"H182","v":0},{"$f":"VLOOKUP(H189,A189:C193,3)","v":0},{"$f":"INDEX(D189:D193,MATCH(I189,C189:C193,0))","v":0},{"$f":"INDEX(E189:E193,MATCH(I189,C189:C193,0))","v":0},{"$f":"IF(H189>H193,VLOOKUP(H189,A189:F193,6),0)","v":0},{"$f":"VLOOKUP(H189,A189:G193,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J184,IF($E$3=\"Female\",J191,IF($E$3=\"Senior Citizen\",J198,J205)))","v":0}]
[{"$f":"B189+1","v":22001},30000,0.2,{"$f":"B189","v":22000},{"$f":"(B190-B189)*C190","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K184,IF($E$3=\"Female\",K191,IF($E$3=\"Senior Citizen\",K198,K205)))","v":0}]
[{"$f":"B190+1","v":30001},50000,0.3,{"$f":"B190","v":30000},{"$f":"E190+(B191-B190)*C191","v":7600},0,0,{"$f":"IF(I189=C193,E192+ROUND((H189-J189),0)*I189,IF(I189=C192,E191+ROUND((H189-J189)*I189,0),IF(I189=C191,E190+ROUND((H189-J189)*I189,0),IF(I189=C190,E189+ROUND((H189-J189)*I189,0),E188+ROUND((H189-J189)*I189,0)))))","v":0},{"$f":"MIN(K193:L193)","v":0},{"$f":"ROUND(SUM(H191+I191)*M189,0)","v":0},{"$f":"SUM(H191:J191)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A181,IF($E$3=\"Female\",A188,IF($E$3=\"Senior Citizen\",A195,A202)))","v":"Not defined"}]
[{"$f":"B191+1","v":50001},100000,0.4,{"$f":"B191","v":50000},{"$f":"E191+(B192-B191)*C192","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M186,IF($E$3=\"Female\",M193,IF($E$3=\"Senior Citizen\",M200,M207)))","v":0}]
[{"$f":"B192+1","v":100001},null,0.5,100000,{"$f":"IF(J190=0,0,E192)","v":27600},0.12,0,{"$f":"H186","v":100000},{"$f":"IF(H189>H193,H189-H193,0)","v":0},{"$f":"IF(I193>0,ROUND(I193*I189,0),0)","v":0},{"$f":"I193-J193","v":0},{"$f":"IF(H191>0,ROUND(H191*L189,0),0)","v":0},{"$f":"IF(K193>L193,0,L193-K193)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K184,IF($E$3=\"Female\",K191,IF($E$3=\"Senior Citizen\",K198,K205)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H182","v":0},{"$f":"VLOOKUP(H196,A196:C200,3)","v":0},{"$f":"INDEX(D196:D200,MATCH(I196,C196:C200,0))","v":0},{"$f":"INDEX(E196:E200,MATCH(I196,C196:C200,0))","v":0},{"$f":"IF(H196>H200,VLOOKUP(H196,A196:F200,6),0)","v":0},{"$f":"VLOOKUP(H196,A196:G200,7)","v":0}]
[{"$f":"B196+1","v":22001},30000,0.2,{"$f":"B196","v":22000},{"$f":"(B197-B196)*C197","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B197+1","v":30001},50000,0.3,{"$f":"B197","v":30000},{"$f":"E197+(B198-B197)*C198","v":7600},0,0,{"$f":"IF(I196=C200,E199+ROUND((H196-J196),0)*I196,IF(I196=C199,E198+ROUND((H196-J196)*I196,0),IF(I196=C198,E197+ROUND((H196-J196)*I196,0),IF(I196=C197,E196+ROUND((H196-J196)*I196,0),E195+ROUND((H196-J196)*I196,0)))))","v":0},{"$f":"MIN(K200:L200)","v":0},{"$f":"ROUND(SUM(H198+I198)*M196,0)","v":0},{"$f":"SUM(H198:J198)","v":0}]
[{"$f":"B198+1","v":50001},100000,0.4,{"$f":"B198","v":50000},{"$f":"E198+(B199-B198)*C199","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B199+1","v":100001},null,0.5,100000,{"$f":"IF(J197=0,0,E199)","v":27600},0.12,0,{"$f":"H193","v":100000},{"$f":"IF(H196>H200,H196-H200,0)","v":0},{"$f":"IF(I200>0,ROUND(I200*I196,0),0)","v":0},{"$f":"I200-J200","v":0},{"$f":"IF(H198>0,ROUND(H198*L196,0),0)","v":0},{"$f":"IF(K200>L200,0,L200-K200)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,22000,0,0,0,0,0,{"$f":"H182","v":0},{"$f":"VLOOKUP(H203,A203:C207,3)","v":0},{"$f":"INDEX(D203:D207,MATCH(I203,C203:C207,0))","v":0},{"$f":"INDEX(E203:E207,MATCH(I203,C203:C207,0))","v":0},{"$f":"IF(H203>H207,VLOOKUP(H203,A203:F207,6),0)","v":0},{"$f":"VLOOKUP(H203,A203:G207,7)","v":0}]
[{"$f":"B203+1","v":22001},30000,0.2,{"$f":"B203","v":22000},{"$f":"(B204-B203)*C204","v":1600},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B204+1","v":30001},50000,0.3,{"$f":"B204","v":30000},{"$f":"E204+(B205-B204)*C205","v":7600},0,0,{"$f":"IF(I203=C207,E206+ROUND((H203-J203),0)*I203,IF(I203=C206,E205+ROUND((H203-J203)*I203,0),IF(I203=C205,E204+ROUND((H203-J203)*I203,0),IF(I203=C204,E203+ROUND((H203-J203)*I203,0),E202+ROUND((H203-J203)*I203,0)))))","v":0},{"$f":"MIN(K207:L207)","v":0},{"$f":"ROUND(SUM(H205+I205)*M203,0)","v":0},{"$f":"SUM(H205:J205)","v":0}]
[{"$f":"B205+1","v":50001},100000,0.4,{"$f":"B205","v":50000},{"$f":"E205+(B206-B205)*C206","v":27600},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
[{"$f":"B206+1","v":100001},null,0.5,100000,{"$f":"IF(J204=0,0,E206)","v":27600},0.12,0,{"$f":"H200","v":100000},{"$f":"IF(H203>H207,H203-H207,0)","v":0},{"$f":"IF(I207>0,ROUND(I207*I203,0),0)","v":0},{"$f":"I207-J207","v":0},{"$f":"IF(H205>0,ROUND(H205*L203,0),0)","v":0},{"$f":"IF(K207>L207,0,L207-K207)","v":0}]
[null,null,1992,{"$f":"C208+1","v":1993},null,"1992-93"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C208","v":1992},{"$f":"D208","v":1993}]
[0,28000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!F208,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H211,A211:C215,3)","v":0},{"$f":"INDEX(D211:D215,MATCH(I211,C211:C215,0))","v":0},{"$f":"INDEX(E211:E215,MATCH(I211,C211:C215,0))","v":0},{"$f":"IF(H211>H215,VLOOKUP(H211,A211:F215,6),0)","v":0},{"$f":"VLOOKUP(H211,A211:G215,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B211,IF($E$3=\"Female\",B218,IF($E$3=\"Senior Citizen\",B225,B232)))","v":28000},0]
[{"$f":"B211+1","v":28001},50000,0.2,{"$f":"B211","v":28000},{"$f":"(B212-B211)*C212","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O211+1","v":28001},50000,0.2]
[{"$f":"B212+1","v":50001},100000,0.3,{"$f":"B212","v":50000},{"$f":"E212+(B213-B212)*C213","v":19400},0,0,{"$f":"IF(I211=C215,E214+ROUND((H211-J211),0)*I211,IF(I211=C214,E213+ROUND((H211-J211)*I211,0),IF(I211=C213,E212+ROUND((H211-J211)*I211,0),IF(I211=C212,E211+ROUND((H211-J211)*I211,0),E210+ROUND((H211-J211)*I211,0)))))","v":0},{"$f":"MIN(K215:L215)","v":0},{"$f":"ROUND(SUM(H213+I213)*M211,0)","v":0},{"$f":"SUM(H213:J213)","v":0},null,null,{"$f":"O212+1","v":50001},100000,0.3]
[{"$f":"B213+1","v":100001},null,0.4,{"$f":"B213","v":100000},{"$f":"IF(J211=0,0,E213)","v":0},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O213+1","v":100001},0,0.4]
["Surcharge Limit",null,null,100000,null,0.12,0,100000,{"$f":"IF(H211>H215,H211-H215,0)","v":0},{"$f":"IF(I215>0,ROUND(I215*I211,0),0)","v":0},{"$f":"I215-J215","v":0},{"$f":"IF(H213>0,ROUND(H213*L211,0),0)","v":0},{"$f":"IF(K215>L215,0,L215-K215)","v":0},{"$f":"O214+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H213,IF($E$3=\"Female\",H220,IF($E$3=\"Senior Citizen\",H227,H234)))","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I213,IF($E$3=\"Female\",I220,IF($E$3=\"Senior Citizen\",I227,I234)))","v":0}]
[0,28000,0,0,0,0,0,{"$f":"H211","v":0},{"$f":"VLOOKUP(H218,A218:C222,3)","v":0},{"$f":"INDEX(D218:D222,MATCH(I218,C218:C222,0))","v":0},{"$f":"INDEX(E218:E222,MATCH(I218,C218:C222,0))","v":0},{"$f":"IF(H218>H222,VLOOKUP(H218,A218:F222,6),0)","v":0},{"$f":"VLOOKUP(H218,A218:G222,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J213,IF($E$3=\"Female\",J220,IF($E$3=\"Senior Citizen\",J227,J234)))","v":0}]
[{"$f":"B218+1","v":28001},50000,0.2,{"$f":"B218","v":28000},{"$f":"(B219-B218)*C219","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K213,IF($E$3=\"Female\",K220,IF($E$3=\"Senior Citizen\",K227,K234)))","v":0}]
[{"$f":"B219+1","v":50001},100000,0.3,{"$f":"B219","v":50000},{"$f":"E219+(B220-B219)*C220","v":19400},0,0,{"$f":"IF(I218=C222,E221+ROUND((H218-J218),0)*I218,IF(I218=C221,E220+ROUND((H218-J218)*I218,0),IF(I218=C220,E219+ROUND((H218-J218)*I218,0),IF(I218=C219,E218+ROUND((H218-J218)*I218,0),E217+ROUND((H218-J218)*I218,0)))))","v":0},{"$f":"MIN(K222:L222)","v":0},{"$f":"ROUND(SUM(H220+I220)*M218,0)","v":0},{"$f":"SUM(H220:J220)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A210,IF($E$3=\"Female\",A217,IF($E$3=\"Senior Citizen\",A224,A231)))","v":"Not defined"}]
[{"$f":"B220+1","v":100001},null,0.4,{"$f":"B220","v":100000},{"$f":"IF(J218=0,0,E220)","v":0},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M215,IF($E$3=\"Female\",M222,IF($E$3=\"Senior Citizen\",M229,M236)))","v":0}]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H215","v":100000},{"$f":"IF(H218>H222,H218-H222,0)","v":0},{"$f":"IF(I222>0,ROUND(I222*I218,0),0)","v":0},{"$f":"I222-J222","v":0},{"$f":"IF(H220>0,ROUND(H220*L218,0),0)","v":0},{"$f":"IF(K222>L222,0,L222-K222)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K213,IF($E$3=\"Female\",K220,IF($E$3=\"Senior Citizen\",K227,K234)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,28000,0,0,0,0,0,{"$f":"H211","v":0},{"$f":"VLOOKUP(H225,A225:C229,3)","v":0},{"$f":"INDEX(D225:D229,MATCH(I225,C225:C229,0))","v":0},{"$f":"INDEX(E225:E229,MATCH(I225,C225:C229,0))","v":0},{"$f":"IF(H225>H229,VLOOKUP(H225,A225:F229,6),0)","v":0},{"$f":"VLOOKUP(H225,A225:G229,7)","v":0}]
[{"$f":"B225+1","v":28001},50000,0.2,{"$f":"B225","v":28000},{"$f":"(B226-B225)*C226","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B226+1","v":50001},100000,0.3,{"$f":"B226","v":50000},{"$f":"E226+(B227-B226)*C227","v":19400},0,0,{"$f":"IF(I225=C229,E228+ROUND((H225-J225),0)*I225,IF(I225=C228,E227+ROUND((H225-J225)*I225,0),IF(I225=C227,E226+ROUND((H225-J225)*I225,0),IF(I225=C226,E225+ROUND((H225-J225)*I225,0),E224+ROUND((H225-J225)*I225,0)))))","v":0},{"$f":"MIN(K229:L229)","v":0},{"$f":"ROUND(SUM(H227+I227)*M225,0)","v":0},{"$f":"SUM(H227:J227)","v":0}]
[{"$f":"B227+1","v":100001},null,0.4,{"$f":"B227","v":100000},{"$f":"IF(J225=0,0,E227)","v":0},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H222","v":100000},{"$f":"IF(H225>H229,H225-H229,0)","v":0},{"$f":"IF(I229>0,ROUND(I229*I225,0),0)","v":0},{"$f":"I229-J229","v":0},{"$f":"IF(H227>0,ROUND(H227*L225,0),0)","v":0},{"$f":"IF(K229>L229,0,L229-K229)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,28000,0,0,0,0,0,{"$f":"H211","v":0},{"$f":"VLOOKUP(H232,A232:C236,3)","v":0},{"$f":"INDEX(D232:D236,MATCH(I232,C232:C236,0))","v":0},{"$f":"INDEX(E232:E236,MATCH(I232,C232:C236,0))","v":0},{"$f":"IF(H232>H236,VLOOKUP(H232,A232:F236,6),0)","v":0},{"$f":"VLOOKUP(H232,A232:G236,7)","v":0}]
[{"$f":"B232+1","v":28001},50000,0.2,{"$f":"B232","v":28000},{"$f":"(B233-B232)*C233","v":4400},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B233+1","v":50001},100000,0.3,{"$f":"B233","v":50000},{"$f":"E233+(B234-B233)*C234","v":19400},0,0,{"$f":"IF(I232=C236,E235+ROUND((H232-J232),0)*I232,IF(I232=C235,E234+ROUND((H232-J232)*I232,0),IF(I232=C234,E233+ROUND((H232-J232)*I232,0),IF(I232=C233,E232+ROUND((H232-J232)*I232,0),E231+ROUND((H232-J232)*I232,0)))))","v":0},{"$f":"MIN(K236:L236)","v":0},{"$f":"ROUND(SUM(H234+I234)*M232,0)","v":0},{"$f":"SUM(H234:J234)","v":0}]
[{"$f":"B234+1","v":100001},null,0.4,{"$f":"B234","v":100000},{"$f":"IF(J232=0,0,E234)","v":0},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,0.12,0,{"$f":"H229","v":100000},{"$f":"IF(H232>H236,H232-H236,0)","v":0},{"$f":"IF(I236>0,ROUND(I236*I232,0),0)","v":0},{"$f":"I236-J236","v":0},{"$f":"IF(H234>0,ROUND(H234*L232,0),0)","v":0},{"$f":"IF(K236>L236,0,L236-K236)","v":0}]
[null,null,1993,{"$f":"C237+1","v":1994},null,"1993-94"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C237","v":1993},{"$f":"D237","v":1994}]
[0,30000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!F237,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H240,A240:C244,3)","v":0},{"$f":"INDEX(D240:D244,MATCH(I240,C240:C244,0))","v":0},{"$f":"INDEX(E240:E244,MATCH(I240,C240:C244,0))","v":0},{"$f":"IF(H240>H244,VLOOKUP(H240,A240:F244,6),0)","v":0},{"$f":"VLOOKUP(H240,A240:G244,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B240,IF($E$3=\"Female\",B247,IF($E$3=\"Senior Citizen\",B254,B261)))","v":30000},0]
[{"$f":"B240+1","v":30001},50000,0.2,{"$f":"B240","v":30000},{"$f":"(B241-B240)*C241","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O240+1","v":30001},50000,0.2]
[{"$f":"B241+1","v":50001},100000,0.3,{"$f":"B241","v":50000},{"$f":"E241+(B242-B241)*C242","v":19000},0.12,0,{"$f":"IF(I240=C244,E243+ROUND((H240-J240),0)*I240,IF(I240=C243,E242+ROUND((H240-J240)*I240,0),IF(I240=C242,E241+ROUND((H240-J240)*I240,0),IF(I240=C241,E240+ROUND((H240-J240)*I240,0),E239+ROUND((H240-J240)*I240,0)))))","v":0},{"$f":"MIN(K244:L244)","v":0},{"$f":"ROUND(SUM(H242+I242)*M240,0)","v":0},{"$f":"SUM(H242:J242)","v":0},null,null,{"$f":"O241+1","v":50001},100000,0.3]
[{"$f":"B242+1","v":100001},null,0.4,{"$f":"B242","v":100000},{"$f":"IF(J240=0,0,E242)","v":0},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O242+1","v":100001},0,0.4]
["Surcharge Limit",null,null,100000,null,null,null,100000,{"$f":"IF(H240>H244,H240-H244,0)","v":0},{"$f":"IF(I244>0,ROUND(I244*I240,0),0)","v":0},{"$f":"I244-J244","v":0},{"$f":"IF(H242>0,ROUND(H242*L240,0),0)","v":0},{"$f":"IF(K244>L244,0,L244-K244)","v":0},{"$f":"O243+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H242,IF($E$3=\"Female\",H249,IF($E$3=\"Senior Citizen\",H256,H263)))","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I242,IF($E$3=\"Female\",I249,IF($E$3=\"Senior Citizen\",I256,I263)))","v":0}]
[0,30000,0,0,0,0,0,{"$f":"H240","v":0},{"$f":"VLOOKUP(H247,A247:C251,3)","v":0},{"$f":"INDEX(D247:D251,MATCH(I247,C247:C251,0))","v":0},{"$f":"INDEX(E247:E251,MATCH(I247,C247:C251,0))","v":0},{"$f":"IF(H247>H251,VLOOKUP(H247,A247:F251,6),0)","v":0},{"$f":"VLOOKUP(H247,A247:G251,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J242,IF($E$3=\"Female\",J249,IF($E$3=\"Senior Citizen\",J256,J263)))","v":0}]
[{"$f":"B247+1","v":30001},50000,0.2,{"$f":"B247","v":30000},{"$f":"(B248-B247)*C248","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K242,IF($E$3=\"Female\",K249,IF($E$3=\"Senior Citizen\",K256,K263)))","v":0}]
[{"$f":"B248+1","v":50001},100000,0.3,{"$f":"B248","v":50000},{"$f":"E248+(B249-B248)*C249","v":19000},0.12,0,{"$f":"IF(I247=C251,E250+ROUND((H247-J247),0)*I247,IF(I247=C250,E249+ROUND((H247-J247)*I247,0),IF(I247=C249,E248+ROUND((H247-J247)*I247,0),IF(I247=C248,E247+ROUND((H247-J247)*I247,0),E246+ROUND((H247-J247)*I247,0)))))","v":0},{"$f":"MIN(K251:L251)","v":0},{"$f":"ROUND(SUM(H249+I249)*M247,0)","v":0},{"$f":"SUM(H249:J249)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A239,IF($E$3=\"Female\",A246,IF($E$3=\"Senior Citizen\",A253,A260)))","v":"Not defined"}]
[{"$f":"B249+1","v":100001},null,0.4,{"$f":"B249","v":100000},{"$f":"IF(J247=0,0,E249)","v":0},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M244,IF($E$3=\"Female\",M251,IF($E$3=\"Senior Citizen\",M258,M265)))","v":0}]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H244","v":100000},{"$f":"IF(H247>H251,H247-H251,0)","v":0},{"$f":"IF(I251>0,ROUND(I251*I247,0),0)","v":0},{"$f":"I251-J251","v":0},{"$f":"IF(H249>0,ROUND(H249*L247,0),0)","v":0},{"$f":"IF(K251>L251,0,L251-K251)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K242,IF($E$3=\"Female\",K249,IF($E$3=\"Senior Citizen\",K256,K263)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,30000,0,0,0,0,0,{"$f":"H240","v":0},{"$f":"VLOOKUP(H254,A254:C258,3)","v":0},{"$f":"INDEX(D254:D258,MATCH(I254,C254:C258,0))","v":0},{"$f":"INDEX(E254:E258,MATCH(I254,C254:C258,0))","v":0},{"$f":"IF(H254>H258,VLOOKUP(H254,A254:F258,6),0)","v":0},{"$f":"VLOOKUP(H254,A254:G258,7)","v":0}]
[{"$f":"B254+1","v":30001},50000,0.2,{"$f":"B254","v":30000},{"$f":"(B255-B254)*C255","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B255+1","v":50001},100000,0.3,{"$f":"B255","v":50000},{"$f":"E255+(B256-B255)*C256","v":19000},0.12,0,{"$f":"IF(I254=C258,E257+ROUND((H254-J254),0)*I254,IF(I254=C257,E256+ROUND((H254-J254)*I254,0),IF(I254=C256,E255+ROUND((H254-J254)*I254,0),IF(I254=C255,E254+ROUND((H254-J254)*I254,0),E253+ROUND((H254-J254)*I254,0)))))","v":0},{"$f":"MIN(K258:L258)","v":0},{"$f":"ROUND(SUM(H256+I256)*M254,0)","v":0},{"$f":"SUM(H256:J256)","v":0}]
[{"$f":"B256+1","v":100001},null,0.4,{"$f":"B256","v":100000},{"$f":"IF(J254=0,0,E256)","v":0},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H251","v":100000},{"$f":"IF(H254>H258,H254-H258,0)","v":0},{"$f":"IF(I258>0,ROUND(I258*I254,0),0)","v":0},{"$f":"I258-J258","v":0},{"$f":"IF(H256>0,ROUND(H256*L254,0),0)","v":0},{"$f":"IF(K258>L258,0,L258-K258)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,30000,0,0,0,0,0,{"$f":"H240","v":0},{"$f":"VLOOKUP(H261,A261:C265,3)","v":0},{"$f":"INDEX(D261:D265,MATCH(I261,C261:C265,0))","v":0},{"$f":"INDEX(E261:E265,MATCH(I261,C261:C265,0))","v":0},{"$f":"IF(H261>H265,VLOOKUP(H261,A261:F265,6),0)","v":0},{"$f":"VLOOKUP(H261,A261:G265,7)","v":0}]
[{"$f":"B261+1","v":30001},50000,0.2,{"$f":"B261","v":30000},{"$f":"(B262-B261)*C262","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B262+1","v":50001},100000,0.3,{"$f":"B262","v":50000},{"$f":"E262+(B263-B262)*C263","v":19000},0.12,0,{"$f":"IF(I261=C265,E264+ROUND((H261-J261),0)*I261,IF(I261=C264,E263+ROUND((H261-J261)*I261,0),IF(I261=C263,E262+ROUND((H261-J261)*I261,0),IF(I261=C262,E261+ROUND((H261-J261)*I261,0),E260+ROUND((H261-J261)*I261,0)))))","v":0},{"$f":"MIN(K265:L265)","v":0},{"$f":"ROUND(SUM(H263+I263)*M261,0)","v":0},{"$f":"SUM(H263:J263)","v":0}]
[{"$f":"B263+1","v":100001},null,0.4,{"$f":"B263","v":100000},{"$f":"IF(J261=0,0,E263)","v":0},0.12,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,100000,null,null,null,{"$f":"H258","v":100000},{"$f":"IF(H261>H265,H261-H265,0)","v":0},{"$f":"IF(I265>0,ROUND(I265*I261,0),0)","v":0},{"$f":"I265-J265","v":0},{"$f":"IF(H263>0,ROUND(H263*L261,0),0)","v":0},{"$f":"IF(K265>L265,0,L265-K265)","v":0}]
[null,null,1994,{"$f":"C266+1","v":1995},null,"1994-95"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C266","v":1994},{"$f":"D266","v":1995}]
[0,35000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!F266,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H269,A269:C273,3)","v":0},{"$f":"INDEX(D269:D273,MATCH(I269,C269:C273,0))","v":0},{"$f":"INDEX(E269:E273,MATCH(I269,C269:C273,0))","v":0},{"$f":"IF(H269>H273,VLOOKUP(H269,A269:F273,6),0)","v":0},{"$f":"VLOOKUP(H269,A269:G273,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B269,IF($E$3=\"Female\",B276,IF($E$3=\"Senior Citizen\",B283,B290)))","v":35000},0]
[{"$f":"B269+1","v":35001},60000,0.2,{"$f":"B269","v":35000},{"$f":"(B270-B269)*C270","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O269+1","v":35001},60000,0.2]
[{"$f":"B270+1","v":60001},120000,0.3,{"$f":"B270","v":60000},{"$f":"E270+(B271-B270)*C271","v":23000},0,0,{"$f":"IF(I269=C273,E272+ROUND((H269-J269),0)*I269,IF(I269=C272,E271+ROUND((H269-J269)*I269,0),IF(I269=C271,E270+ROUND((H269-J269)*I269,0),IF(I269=C270,E269+ROUND((H269-J269)*I269,0),E268+ROUND((H269-J269)*I269,0)))))","v":0},{"$f":"MIN(K273:L273)","v":0},{"$f":"ROUND(SUM(H271+I271)*M269,0)","v":0},{"$f":"SUM(H271:J271)","v":0},null,null,{"$f":"O270+1","v":60001},120000,0.3]
[{"$f":"B271+1","v":120001},null,0.4,{"$f":"B271","v":120000},{"$f":"IF(J269=0,0,E271)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O271+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H269>H273,H269-H273,0)","v":0},{"$f":"IF(I273>0,ROUND(I273*I269,0),0)","v":0},{"$f":"I273-J273","v":0},{"$f":"IF(H271>0,ROUND(H271*L269,0),0)","v":0},{"$f":"IF(K273>L273,0,L273-K273)","v":0},{"$f":"O272+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H271,IF($E$3=\"Female\",H278,IF($E$3=\"Senior Citizen\",H285,H292)))","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I271,IF($E$3=\"Female\",I278,IF($E$3=\"Senior Citizen\",I285,I292)))","v":0}]
[0,35000,0,0,0,0,0,{"$f":"H269","v":0},{"$f":"VLOOKUP(H276,A276:C280,3)","v":0},{"$f":"INDEX(D276:D280,MATCH(I276,C276:C280,0))","v":0},{"$f":"INDEX(E276:E280,MATCH(I276,C276:C280,0))","v":0},{"$f":"IF(H276>H280,VLOOKUP(H276,A276:F280,6),0)","v":0},{"$f":"VLOOKUP(H276,A276:G280,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J271,IF($E$3=\"Female\",J278,IF($E$3=\"Senior Citizen\",J285,J292)))","v":0}]
[{"$f":"B276+1","v":35001},60000,0.2,{"$f":"B276","v":35000},{"$f":"(B277-B276)*C277","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K271,IF($E$3=\"Female\",K278,IF($E$3=\"Senior Citizen\",K285,K292)))","v":0}]
[{"$f":"B277+1","v":60001},120000,0.3,{"$f":"B277","v":60000},{"$f":"E277+(B278-B277)*C278","v":23000},0,0,{"$f":"IF(I276=C280,E279+ROUND((H276-J276),0)*I276,IF(I276=C279,E278+ROUND((H276-J276)*I276,0),IF(I276=C278,E277+ROUND((H276-J276)*I276,0),IF(I276=C277,E276+ROUND((H276-J276)*I276,0),E275+ROUND((H276-J276)*I276,0)))))","v":0},{"$f":"MIN(K280:L280)","v":0},{"$f":"ROUND(SUM(H278+I278)*M276,0)","v":0},{"$f":"SUM(H278:J278)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A268,IF($E$3=\"Female\",A275,IF($E$3=\"Senior Citizen\",A282,A289)))","v":"Not defined"}]
[{"$f":"B278+1","v":120001},null,0.4,{"$f":"B278","v":120000},{"$f":"IF(J276=0,0,E278)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M273,IF($E$3=\"Female\",M280,IF($E$3=\"Senior Citizen\",M287,M294)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H273","v":0},{"$f":"IF(H276>H280,H276-H280,0)","v":0},{"$f":"IF(I280>0,ROUND(I280*I276,0),0)","v":0},{"$f":"I280-J280","v":0},{"$f":"IF(H278>0,ROUND(H278*L276,0),0)","v":0},{"$f":"IF(K280>L280,0,L280-K280)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K271,IF($E$3=\"Female\",K278,IF($E$3=\"Senior Citizen\",K285,K292)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,35000,0,0,0,0,0,{"$f":"H269","v":0},{"$f":"VLOOKUP(H283,A283:C287,3)","v":0},{"$f":"INDEX(D283:D287,MATCH(I283,C283:C287,0))","v":0},{"$f":"INDEX(E283:E287,MATCH(I283,C283:C287,0))","v":0},{"$f":"IF(H283>H287,VLOOKUP(H283,A283:F287,6),0)","v":0},{"$f":"VLOOKUP(H283,A283:G287,7)","v":0}]
[{"$f":"B283+1","v":35001},60000,0.2,{"$f":"B283","v":35000},{"$f":"(B284-B283)*C284","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B284+1","v":60001},120000,0.3,{"$f":"B284","v":60000},{"$f":"E284+(B285-B284)*C285","v":23000},0,0,{"$f":"IF(I283=C287,E286+ROUND((H283-J283),0)*I283,IF(I283=C286,E285+ROUND((H283-J283)*I283,0),IF(I283=C285,E284+ROUND((H283-J283)*I283,0),IF(I283=C284,E283+ROUND((H283-J283)*I283,0),E282+ROUND((H283-J283)*I283,0)))))","v":0},{"$f":"MIN(K287:L287)","v":0},{"$f":"ROUND(SUM(H285+I285)*M283,0)","v":0},{"$f":"SUM(H285:J285)","v":0}]
[{"$f":"B285+1","v":120001},null,0.4,{"$f":"B285","v":120000},{"$f":"IF(J283=0,0,E285)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H280","v":0},{"$f":"IF(H283>H287,H283-H287,0)","v":0},{"$f":"IF(I287>0,ROUND(I287*I283,0),0)","v":0},{"$f":"I287-J287","v":0},{"$f":"IF(H285>0,ROUND(H285*L283,0),0)","v":0},{"$f":"IF(K287>L287,0,L287-K287)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,35000,0,0,0,0,0,{"$f":"H269","v":0},{"$f":"VLOOKUP(H290,A290:C294,3)","v":0},{"$f":"INDEX(D290:D294,MATCH(I290,C290:C294,0))","v":0},{"$f":"INDEX(E290:E294,MATCH(I290,C290:C294,0))","v":0},{"$f":"IF(H290>H294,VLOOKUP(H290,A290:F294,6),0)","v":0},{"$f":"VLOOKUP(H290,A290:G294,7)","v":0}]
[{"$f":"B290+1","v":35001},60000,0.2,{"$f":"B290","v":35000},{"$f":"(B291-B290)*C291","v":5000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B291+1","v":60001},120000,0.3,{"$f":"B291","v":60000},{"$f":"E291+(B292-B291)*C292","v":23000},0,0,{"$f":"IF(I290=C294,E293+ROUND((H290-J290),0)*I290,IF(I290=C293,E292+ROUND((H290-J290)*I290,0),IF(I290=C292,E291+ROUND((H290-J290)*I290,0),IF(I290=C291,E290+ROUND((H290-J290)*I290,0),E289+ROUND((H290-J290)*I290,0)))))","v":0},{"$f":"MIN(K294:L294)","v":0},{"$f":"ROUND(SUM(H292+I292)*M290,0)","v":0},{"$f":"SUM(H292:J292)","v":0}]
[{"$f":"B292+1","v":120001},null,0.4,{"$f":"B292","v":120000},{"$f":"IF(J290=0,0,E292)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H287","v":0},{"$f":"IF(H290>H294,H290-H294,0)","v":0},{"$f":"IF(I294>0,ROUND(I294*I290,0),0)","v":0},{"$f":"I294-J294","v":0},{"$f":"IF(H292>0,ROUND(H292*L290,0),0)","v":0},{"$f":"IF(K294>L294,0,L294-K294)","v":0}]
[null,null,1995,{"$f":"C295+1","v":1996},null,"1995-96"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C295","v":1995},{"$f":"D295","v":1996}]
[0,40000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!F295,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H298,A298:C302,3)","v":0},{"$f":"INDEX(D298:D302,MATCH(I298,C298:C302,0))","v":0},{"$f":"INDEX(E298:E302,MATCH(I298,C298:C302,0))","v":0},{"$f":"IF(H298>H302,VLOOKUP(H298,A298:F302,6),0)","v":0},{"$f":"VLOOKUP(H298,A298:G302,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B298,IF($E$3=\"Female\",B305,IF($E$3=\"Senior Citizen\",B312,B319)))","v":40000},0]
[{"$f":"B298+1","v":40001},60000,0.2,{"$f":"B298","v":40000},{"$f":"(B299-B298)*C299","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O298+1","v":40001},60000,0.2]
[{"$f":"B299+1","v":60001},120000,0.3,{"$f":"B299","v":60000},{"$f":"E299+(B300-B299)*C300","v":22000},0,0,{"$f":"IF(I298=C302,E301+ROUND((H298-J298),0)*I298,IF(I298=C301,E300+ROUND((H298-J298)*I298,0),IF(I298=C300,E299+ROUND((H298-J298)*I298,0),IF(I298=C299,E298+ROUND((H298-J298)*I298,0),E297+ROUND((H298-J298)*I298,0)))))","v":0},{"$f":"MIN(K302:L302)","v":0},{"$f":"ROUND(SUM(H300+I300)*M298,0)","v":0},{"$f":"SUM(H300:J300)","v":0},null,null,{"$f":"O299+1","v":60001},120000,0.3]
[{"$f":"B300+1","v":120001},null,0.4,{"$f":"B300","v":120000},{"$f":"IF(J298=0,0,E300)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O300+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H298>H302,H298-H302,0)","v":0},{"$f":"IF(I302>0,ROUND(I302*I298,0),0)","v":0},{"$f":"I302-J302","v":0},{"$f":"IF(H300>0,ROUND(H300*L298,0),0)","v":0},{"$f":"IF(K302>L302,0,L302-K302)","v":0},{"$f":"O301+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H300,IF($E$3=\"Female\",H307,IF($E$3=\"Senior Citizen\",H314,H321)))","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I300,IF($E$3=\"Female\",I307,IF($E$3=\"Senior Citizen\",I314,I321)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H298","v":0},{"$f":"VLOOKUP(H305,A305:C309,3)","v":0},{"$f":"INDEX(D305:D309,MATCH(I305,C305:C309,0))","v":0},{"$f":"INDEX(E305:E309,MATCH(I305,C305:C309,0))","v":0},{"$f":"IF(H305>H309,VLOOKUP(H305,A305:F309,6),0)","v":0},{"$f":"VLOOKUP(H305,A305:G309,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J300,IF($E$3=\"Female\",J307,IF($E$3=\"Senior Citizen\",J314,J321)))","v":0}]
[{"$f":"B305+1","v":40001},60000,0.2,{"$f":"B305","v":40000},{"$f":"(B306-B305)*C306","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K300,IF($E$3=\"Female\",K307,IF($E$3=\"Senior Citizen\",K314,K321)))","v":0}]
[{"$f":"B306+1","v":60001},120000,0.3,{"$f":"B306","v":60000},{"$f":"E306+(B307-B306)*C307","v":22000},0,0,{"$f":"IF(I305=C309,E308+ROUND((H305-J305),0)*I305,IF(I305=C308,E307+ROUND((H305-J305)*I305,0),IF(I305=C307,E306+ROUND((H305-J305)*I305,0),IF(I305=C306,E305+ROUND((H305-J305)*I305,0),E304+ROUND((H305-J305)*I305,0)))))","v":0},{"$f":"MIN(K309:L309)","v":0},{"$f":"ROUND(SUM(H307+I307)*M305,0)","v":0},{"$f":"SUM(H307:J307)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A297,IF($E$3=\"Female\",A304,IF($E$3=\"Senior Citizen\",A311,A318)))","v":"Not defined"}]
[{"$f":"B307+1","v":120001},null,0.4,{"$f":"B307","v":120000},{"$f":"IF(J305=0,0,E307)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M302,IF($E$3=\"Female\",M309,IF($E$3=\"Senior Citizen\",M316,M323)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H302","v":0},{"$f":"IF(H305>H309,H305-H309,0)","v":0},{"$f":"IF(I309>0,ROUND(I309*I305,0),0)","v":0},{"$f":"I309-J309","v":0},{"$f":"IF(H307>0,ROUND(H307*L305,0),0)","v":0},{"$f":"IF(K309>L309,0,L309-K309)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K300,IF($E$3=\"Female\",K307,IF($E$3=\"Senior Citizen\",K314,K321)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H298","v":0},{"$f":"VLOOKUP(H312,A312:C316,3)","v":0},{"$f":"INDEX(D312:D316,MATCH(I312,C312:C316,0))","v":0},{"$f":"INDEX(E312:E316,MATCH(I312,C312:C316,0))","v":0},{"$f":"IF(H312>H316,VLOOKUP(H312,A312:F316,6),0)","v":0},{"$f":"VLOOKUP(H312,A312:G316,7)","v":0}]
[{"$f":"B312+1","v":40001},60000,0.2,{"$f":"B312","v":40000},{"$f":"(B313-B312)*C313","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B313+1","v":60001},120000,0.3,{"$f":"B313","v":60000},{"$f":"E313+(B314-B313)*C314","v":22000},0,0,{"$f":"IF(I312=C316,E315+ROUND((H312-J312),0)*I312,IF(I312=C315,E314+ROUND((H312-J312)*I312,0),IF(I312=C314,E313+ROUND((H312-J312)*I312,0),IF(I312=C313,E312+ROUND((H312-J312)*I312,0),E311+ROUND((H312-J312)*I312,0)))))","v":0},{"$f":"MIN(K316:L316)","v":0},{"$f":"ROUND(SUM(H314+I314)*M312,0)","v":0},{"$f":"SUM(H314:J314)","v":0}]
[{"$f":"B314+1","v":120001},null,0.4,{"$f":"B314","v":120000},{"$f":"IF(J312=0,0,E314)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H309","v":0},{"$f":"IF(H312>H316,H312-H316,0)","v":0},{"$f":"IF(I316>0,ROUND(I316*I312,0),0)","v":0},{"$f":"I316-J316","v":0},{"$f":"IF(H314>0,ROUND(H314*L312,0),0)","v":0},{"$f":"IF(K316>L316,0,L316-K316)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H298","v":0},{"$f":"VLOOKUP(H319,A319:C323,3)","v":0},{"$f":"INDEX(D319:D323,MATCH(I319,C319:C323,0))","v":0},{"$f":"INDEX(E319:E323,MATCH(I319,C319:C323,0))","v":0},{"$f":"IF(H319>H323,VLOOKUP(H319,A319:F323,6),0)","v":0},{"$f":"VLOOKUP(H319,A319:G323,7)","v":0}]
[{"$f":"B319+1","v":40001},60000,0.2,{"$f":"B319","v":40000},{"$f":"(B320-B319)*C320","v":4000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B320+1","v":60001},120000,0.3,{"$f":"B320","v":60000},{"$f":"E320+(B321-B320)*C321","v":22000},0,0,{"$f":"IF(I319=C323,E322+ROUND((H319-J319),0)*I319,IF(I319=C322,E321+ROUND((H319-J319)*I319,0),IF(I319=C321,E320+ROUND((H319-J319)*I319,0),IF(I319=C320,E319+ROUND((H319-J319)*I319,0),E318+ROUND((H319-J319)*I319,0)))))","v":0},{"$f":"MIN(K323:L323)","v":0},{"$f":"ROUND(SUM(H321+I321)*M319,0)","v":0},{"$f":"SUM(H321:J321)","v":0}]
[{"$f":"B321+1","v":120001},null,0.4,{"$f":"B321","v":120000},{"$f":"IF(J319=0,0,E321)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H316","v":0},{"$f":"IF(H319>H323,H319-H323,0)","v":0},{"$f":"IF(I323>0,ROUND(I323*I319,0),0)","v":0},{"$f":"I323-J323","v":0},{"$f":"IF(H321>0,ROUND(H321*L319,0),0)","v":0},{"$f":"IF(K323>L323,0,L323-K323)","v":0}]
[null,null,1996,{"$f":"C324+1","v":1997},null,"1996-97"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C324","v":1996},{"$f":"D324","v":1997}]
[0,40000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!F324,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H327,A327:C331,3)","v":0},{"$f":"INDEX(D327:D331,MATCH(I327,C327:C331,0))","v":0},{"$f":"INDEX(E327:E331,MATCH(I327,C327:C331,0))","v":0},{"$f":"IF(H327>H331,VLOOKUP(H327,A327:F331,6),0)","v":0},{"$f":"VLOOKUP(H327,A327:G331,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B327,IF($E$3=\"Female\",B334,IF($E$3=\"Senior Citizen\",B341,B348)))","v":40000},0]
[{"$f":"B327+1","v":40001},60000,0.15,{"$f":"B327","v":40000},{"$f":"(B328-B327)*C328","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O327+1","v":40001},60000,0.15]
[{"$f":"B328+1","v":60001},120000,0.3,{"$f":"B328","v":60000},{"$f":"E328+(B329-B328)*C329","v":21000},0,0,{"$f":"IF(I327=C331,E330+ROUND((H327-J327),0)*I327,IF(I327=C330,E329+ROUND((H327-J327)*I327,0),IF(I327=C329,E328+ROUND((H327-J327)*I327,0),IF(I327=C328,E327+ROUND((H327-J327)*I327,0),E326+ROUND((H327-J327)*I327,0)))))","v":0},{"$f":"MIN(K331:L331)","v":0},{"$f":"ROUND(SUM(H329+I329)*M327,0)","v":0},{"$f":"SUM(H329:J329)","v":0},null,null,{"$f":"O328+1","v":60001},120000,0.3]
[{"$f":"B329+1","v":120001},null,0.4,{"$f":"B329","v":120000},{"$f":"IF(J327=0,0,E329)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O329+1","v":120001},0,0.4]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H327>H331,H327-H331,0)","v":0},{"$f":"IF(I331>0,ROUND(I331*I327,0),0)","v":0},{"$f":"I331-J331","v":0},{"$f":"IF(H329>0,ROUND(H329*L327,0),0)","v":0},{"$f":"IF(K331>L331,0,L331-K331)","v":0},{"$f":"O330+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H329,IF($E$3=\"Female\",H336,IF($E$3=\"Senior Citizen\",H343,H350)))","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I329,IF($E$3=\"Female\",I336,IF($E$3=\"Senior Citizen\",I343,I350)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H327","v":0},{"$f":"VLOOKUP(H334,A334:C338,3)","v":0},{"$f":"INDEX(D334:D338,MATCH(I334,C334:C338,0))","v":0},{"$f":"INDEX(E334:E338,MATCH(I334,C334:C338,0))","v":0},{"$f":"IF(H334>H338,VLOOKUP(H334,A334:F338,6),0)","v":0},{"$f":"VLOOKUP(H334,A334:G338,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J329,IF($E$3=\"Female\",J336,IF($E$3=\"Senior Citizen\",J343,J350)))","v":0}]
[{"$f":"B334+1","v":40001},60000,0.15,{"$f":"B334","v":40000},{"$f":"(B335-B334)*C335","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K329,IF($E$3=\"Female\",K336,IF($E$3=\"Senior Citizen\",K343,K350)))","v":0}]
[{"$f":"B335+1","v":60001},120000,0.3,{"$f":"B335","v":60000},{"$f":"E335+(B336-B335)*C336","v":21000},0,0,{"$f":"IF(I334=C338,E337+ROUND((H334-J334),0)*I334,IF(I334=C337,E336+ROUND((H334-J334)*I334,0),IF(I334=C336,E335+ROUND((H334-J334)*I334,0),IF(I334=C335,E334+ROUND((H334-J334)*I334,0),E333+ROUND((H334-J334)*I334,0)))))","v":0},{"$f":"MIN(K338:L338)","v":0},{"$f":"ROUND(SUM(H336+I336)*M334,0)","v":0},{"$f":"SUM(H336:J336)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A326,IF($E$3=\"Female\",A333,IF($E$3=\"Senior Citizen\",A340,A347)))","v":"Not defined"}]
[{"$f":"B336+1","v":120001},null,0.4,{"$f":"B336","v":120000},{"$f":"IF(J334=0,0,E336)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M331,IF($E$3=\"Female\",M338,IF($E$3=\"Senior Citizen\",M345,M352)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H331","v":0},{"$f":"IF(H334>H338,H334-H338,0)","v":0},{"$f":"IF(I338>0,ROUND(I338*I334,0),0)","v":0},{"$f":"I338-J338","v":0},{"$f":"IF(H336>0,ROUND(H336*L334,0),0)","v":0},{"$f":"IF(K338>L338,0,L338-K338)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K329,IF($E$3=\"Female\",K336,IF($E$3=\"Senior Citizen\",K343,K350)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H327","v":0},{"$f":"VLOOKUP(H341,A341:C345,3)","v":0},{"$f":"INDEX(D341:D345,MATCH(I341,C341:C345,0))","v":0},{"$f":"INDEX(E341:E345,MATCH(I341,C341:C345,0))","v":0},{"$f":"IF(H341>H345,VLOOKUP(H341,A341:F345,6),0)","v":0},{"$f":"VLOOKUP(H341,A341:G345,7)","v":0}]
[{"$f":"B341+1","v":40001},60000,0.15,{"$f":"B341","v":40000},{"$f":"(B342-B341)*C342","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B342+1","v":60001},120000,0.3,{"$f":"B342","v":60000},{"$f":"E342+(B343-B342)*C343","v":21000},0,0,{"$f":"IF(I341=C345,E344+ROUND((H341-J341),0)*I341,IF(I341=C344,E343+ROUND((H341-J341)*I341,0),IF(I341=C343,E342+ROUND((H341-J341)*I341,0),IF(I341=C342,E341+ROUND((H341-J341)*I341,0),E340+ROUND((H341-J341)*I341,0)))))","v":0},{"$f":"MIN(K345:L345)","v":0},{"$f":"ROUND(SUM(H343+I343)*M341,0)","v":0},{"$f":"SUM(H343:J343)","v":0}]
[{"$f":"B343+1","v":120001},null,0.4,{"$f":"B343","v":120000},{"$f":"IF(J341=0,0,E343)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H338","v":0},{"$f":"IF(H341>H345,H341-H345,0)","v":0},{"$f":"IF(I345>0,ROUND(I345*I341,0),0)","v":0},{"$f":"I345-J345","v":0},{"$f":"IF(H343>0,ROUND(H343*L341,0),0)","v":0},{"$f":"IF(K345>L345,0,L345-K345)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,40000,0,0,0,0,0,{"$f":"H327","v":0},{"$f":"VLOOKUP(H348,A348:C352,3)","v":0},{"$f":"INDEX(D348:D352,MATCH(I348,C348:C352,0))","v":0},{"$f":"INDEX(E348:E352,MATCH(I348,C348:C352,0))","v":0},{"$f":"IF(H348>H352,VLOOKUP(H348,A348:F352,6),0)","v":0},{"$f":"VLOOKUP(H348,A348:G352,7)","v":0}]
[{"$f":"B348+1","v":40001},60000,0.15,{"$f":"B348","v":40000},{"$f":"(B349-B348)*C349","v":3000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B349+1","v":60001},120000,0.3,{"$f":"B349","v":60000},{"$f":"E349+(B350-B349)*C350","v":21000},0,0,{"$f":"IF(I348=C352,E351+ROUND((H348-J348),0)*I348,IF(I348=C351,E350+ROUND((H348-J348)*I348,0),IF(I348=C350,E349+ROUND((H348-J348)*I348,0),IF(I348=C349,E348+ROUND((H348-J348)*I348,0),E347+ROUND((H348-J348)*I348,0)))))","v":0},{"$f":"MIN(K352:L352)","v":0},{"$f":"ROUND(SUM(H350+I350)*M348,0)","v":0},{"$f":"SUM(H350:J350)","v":0}]
[{"$f":"B350+1","v":120001},null,0.4,{"$f":"B350","v":120000},{"$f":"IF(J348=0,0,E350)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H345","v":0},{"$f":"IF(H348>H352,H348-H352,0)","v":0},{"$f":"IF(I352>0,ROUND(I352*I348,0),0)","v":0},{"$f":"I352-J352","v":0},{"$f":"IF(H350>0,ROUND(H350*L348,0),0)","v":0},{"$f":"IF(K352>L352,0,L352-K352)","v":0}]
[null,null,1997,{"$f":"C353+1","v":1998},null,"1997-98"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C353","v":1997},{"$f":"D353","v":1998}]
[0,40000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!F353,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H356,A356:C360,3)","v":0},{"$f":"INDEX(D356:D360,MATCH(I356,C356:C360,0))","v":0},{"$f":"INDEX(E356:E360,MATCH(I356,C356:C360,0))","v":0},{"$f":"IF(H356>H360,VLOOKUP(H356,A356:F360,6),0)","v":0},{"$f":"VLOOKUP(H356,A356:G360,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B356,IF($E$3=\"Female\",B363,IF($E$3=\"Senior Citizen\",B370,B377)))","v":40000},0]
[{"$f":"B356+1","v":40001},60000,0.1,{"$f":"B356","v":40000},{"$f":"(B357-B356)*C357","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O356+1","v":40001},60000,0.1]
[{"$f":"B357+1","v":60001},150000,0.2,{"$f":"B357","v":60000},{"$f":"E357+(B358-B357)*C358","v":20000},0,0,{"$f":"IF(I356=C360,E359+ROUND((H356-J356),0)*I356,IF(I356=C359,E358+ROUND((H356-J356)*I356,0),IF(I356=C358,E357+ROUND((H356-J356)*I356,0),IF(I356=C357,E356+ROUND((H356-J356)*I356,0),E355+ROUND((H356-J356)*I356,0)))))","v":0},{"$f":"MIN(K360:L360)","v":0},{"$f":"ROUND(SUM(H358+I358)*M356,0)","v":0},{"$f":"SUM(H358:J358)","v":0},null,null,{"$f":"O357+1","v":60001},150000,0.2]
[{"$f":"B358+1","v":150001},null,0.3,{"$f":"B358","v":150000},{"$f":"IF(J356=0,0,E358)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O358+1","v":150001},0,0.3]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H356>H360,H356-H360,0)","v":0},{"$f":"IF(I360>0,ROUND(I360*I356,0),0)","v":0},{"$f":"I360-J360","v":0},{"$f":"IF(H358>0,ROUND(H358*L356,0),0)","v":0},{"$f":"IF(K360>L360,0,L360-K360)","v":0},{"$f":"O359+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H358,IF($E$3=\"Female\",H365,IF($E$3=\"Senior Citizen\",H372,H379)))","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I358,IF($E$3=\"Female\",I365,IF($E$3=\"Senior Citizen\",I372,I379)))","v":0}]
[0,40000,0,0,0,0,0,{"$f":"H356","v":0},{"$f":"VLOOKUP(H363,A363:C367,3)","v":0},{"$f":"INDEX(D363:D367,MATCH(I363,C363:C367,0))","v":0},{"$f":"INDEX(E363:E367,MATCH(I363,C363:C367,0))","v":0},{"$f":"IF(H363>H367,VLOOKUP(H363,A363:F367,6),0)","v":0},{"$f":"VLOOKUP(H363,A363:G367,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J358,IF($E$3=\"Female\",J365,IF($E$3=\"Senior Citizen\",J372,J379)))","v":0}]
[{"$f":"B363+1","v":40001},60000,0.1,{"$f":"B363","v":40000},{"$f":"(B364-B363)*C364","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K358,IF($E$3=\"Female\",K365,IF($E$3=\"Senior Citizen\",K372,K379)))","v":0}]
[{"$f":"B364+1","v":60001},150000,0.2,{"$f":"B364","v":60000},{"$f":"E364+(B365-B364)*C365","v":20000},0,0,{"$f":"IF(I363=C367,E366+ROUND((H363-J363),0)*I363,IF(I363=C366,E365+ROUND((H363-J363)*I363,0),IF(I363=C365,E364+ROUND((H363-J363)*I363,0),IF(I363=C364,E363+ROUND((H363-J363)*I363,0),E362+ROUND((H363-J363)*I363,0)))))","v":0},{"$f":"MIN(K367:L367)","v":0},{"$f":"ROUND(SUM(H365+I365)*M363,0)","v":0},{"$f":"SUM(H365:J365)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A355,IF($E$3=\"Female\",A362,IF($E$3=\"Senior Citizen\",A369,A376)))","v":"Not defined"}]
[{"$f":"B365+1","v":150001},null,0.3,{"$f":"B365","v":150000},{"$f":"IF(J363=0,0,E365)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M360,IF($E$3=\"Female\",M367,IF($E$3=\"Senior Citizen\",M374,M381)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H360","v":0},{"$f":"IF(H363>H367,H363-H367,0)","v":0},{"$f":"IF(I367>0,ROUND(I367*I363,0),0)","v":0},{"$f":"I367-J367","v":0},{"$f":"IF(H365>0,ROUND(H365*L363,0),0)","v":0},{"$f":"IF(K367>L367,0,L367-K367)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K358,IF($E$3=\"Female\",K365,IF($E$3=\"Senior Citizen\",K372,K379)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H356","v":0},{"$f":"VLOOKUP(H370,A370:C374,3)","v":0},{"$f":"INDEX(D370:D374,MATCH(I370,C370:C374,0))","v":0},{"$f":"INDEX(E370:E374,MATCH(I370,C370:C374,0))","v":0},{"$f":"IF(H370>H374,VLOOKUP(H370,A370:F374,6),0)","v":0},{"$f":"VLOOKUP(H370,A370:G374,7)","v":0}]
[{"$f":"B370+1","v":40001},60000,0.1,{"$f":"B370","v":40000},{"$f":"(B371-B370)*C371","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B371+1","v":60001},150000,0.2,{"$f":"B371","v":60000},{"$f":"E371+(B372-B371)*C372","v":20000},0,0,{"$f":"IF(I370=C374,E373+ROUND((H370-J370),0)*I370,IF(I370=C373,E372+ROUND((H370-J370)*I370,0),IF(I370=C372,E371+ROUND((H370-J370)*I370,0),IF(I370=C371,E370+ROUND((H370-J370)*I370,0),E369+ROUND((H370-J370)*I370,0)))))","v":0},{"$f":"MIN(K374:L374)","v":0},{"$f":"ROUND(SUM(H372+I372)*M370,0)","v":0},{"$f":"SUM(H372:J372)","v":0}]
[{"$f":"B372+1","v":150001},null,0.3,{"$f":"B372","v":150000},{"$f":"IF(J370=0,0,E372)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H367","v":0},{"$f":"IF(H370>H374,H370-H374,0)","v":0},{"$f":"IF(I374>0,ROUND(I374*I370,0),0)","v":0},{"$f":"I374-J374","v":0},{"$f":"IF(H372>0,ROUND(H372*L370,0),0)","v":0},{"$f":"IF(K374>L374,0,L374-K374)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,40000,0,0,0,0,0,{"$f":"H356","v":0},{"$f":"VLOOKUP(H377,A377:C381,3)","v":0},{"$f":"INDEX(D377:D381,MATCH(I377,C377:C381,0))","v":0},{"$f":"INDEX(E377:E381,MATCH(I377,C377:C381,0))","v":0},{"$f":"IF(H377>H381,VLOOKUP(H377,A377:F381,6),0)","v":0},{"$f":"VLOOKUP(H377,A377:G381,7)","v":0}]
[{"$f":"B377+1","v":40001},60000,0.1,{"$f":"B377","v":40000},{"$f":"(B378-B377)*C378","v":2000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B378+1","v":60001},150000,0.2,{"$f":"B378","v":60000},{"$f":"E378+(B379-B378)*C379","v":20000},0,0,{"$f":"IF(I377=C381,E380+ROUND((H377-J377),0)*I377,IF(I377=C380,E379+ROUND((H377-J377)*I377,0),IF(I377=C379,E378+ROUND((H377-J377)*I377,0),IF(I377=C378,E377+ROUND((H377-J377)*I377,0),E376+ROUND((H377-J377)*I377,0)))))","v":0},{"$f":"MIN(K381:L381)","v":0},{"$f":"ROUND(SUM(H379+I379)*M377,0)","v":0},{"$f":"SUM(H379:J379)","v":0}]
[{"$f":"B379+1","v":150001},null,0.3,{"$f":"B379","v":150000},{"$f":"IF(J377=0,0,E379)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H374","v":0},{"$f":"IF(H377>H381,H377-H381,0)","v":0},{"$f":"IF(I381>0,ROUND(I381*I377,0),0)","v":0},{"$f":"I381-J381","v":0},{"$f":"IF(H379>0,ROUND(H379*L377,0),0)","v":0},{"$f":"IF(K381>L381,0,L381-K381)","v":0}]
[null,null,1998,{"$f":"C382+1","v":1999},null,"1998-99"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C382","v":1998},{"$f":"D382","v":1999}]
[0,50000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!F382,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H385,A385:C389,3)","v":0},{"$f":"INDEX(D385:D389,MATCH(I385,C385:C389,0))","v":0},{"$f":"INDEX(E385:E389,MATCH(I385,C385:C389,0))","v":0},{"$f":"IF(H385>H389,VLOOKUP(H385,A385:F389,6),0)","v":0},{"$f":"VLOOKUP(H385,A385:G389,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B385,IF($E$3=\"Female\",B392,IF($E$3=\"Senior Citizen\",B399,B406)))","v":50000},0]
[{"$f":"B385+1","v":50001},60000,0.1,{"$f":"B385","v":50000},{"$f":"(B386-B385)*C386","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O385+1","v":50001},60000,0.1]
[{"$f":"B386+1","v":60001},150000,0.2,{"$f":"B386","v":60000},{"$f":"E386+(B387-B386)*C387","v":19000},0,0,{"$f":"IF(I385=C389,E388+ROUND((H385-J385),0)*I385,IF(I385=C388,E387+ROUND((H385-J385)*I385,0),IF(I385=C387,E386+ROUND((H385-J385)*I385,0),IF(I385=C386,E385+ROUND((H385-J385)*I385,0),E384+ROUND((H385-J385)*I385,0)))))","v":0},{"$f":"MIN(K389:L389)","v":0},{"$f":"ROUND(SUM(H387+I387)*M385,0)","v":0},{"$f":"SUM(H387:J387)","v":0},null,null,{"$f":"O386+1","v":60001},150000,0.2]
[{"$f":"B387+1","v":150001},null,0.3,{"$f":"B387","v":150000},{"$f":"IF(J385=0,0,E387)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O387+1","v":150001},0,0.3]
["Surcharge Limit",null,null,null,null,null,null,0,{"$f":"IF(H385>H389,H385-H389,0)","v":0},{"$f":"IF(I389>0,ROUND(I389*I385,0),0)","v":0},{"$f":"I389-J389","v":0},{"$f":"IF(H387>0,ROUND(H387*L385,0),0)","v":0},{"$f":"IF(K389>L389,0,L389-K389)","v":0},{"$f":"O388+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H387,IF($E$3=\"Female\",H394,IF($E$3=\"Senior Citizen\",H401,H408)))","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I387,IF($E$3=\"Female\",I394,IF($E$3=\"Senior Citizen\",I401,I408)))","v":0}]
[0,50000,0,0,0,0,0,{"$f":"H385","v":0},{"$f":"VLOOKUP(H392,A392:C396,3)","v":0},{"$f":"INDEX(D392:D396,MATCH(I392,C392:C396,0))","v":0},{"$f":"INDEX(E392:E396,MATCH(I392,C392:C396,0))","v":0},{"$f":"IF(H392>H396,VLOOKUP(H392,A392:F396,6),0)","v":0},{"$f":"VLOOKUP(H392,A392:G396,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J387,IF($E$3=\"Female\",J394,IF($E$3=\"Senior Citizen\",J401,J408)))","v":0}]
[{"$f":"B392+1","v":50001},60000,0.1,{"$f":"B392","v":50000},{"$f":"(B393-B392)*C393","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K387,IF($E$3=\"Female\",K394,IF($E$3=\"Senior Citizen\",K401,K408)))","v":0}]
[{"$f":"B393+1","v":60001},150000,0.2,{"$f":"B393","v":60000},{"$f":"E393+(B394-B393)*C394","v":19000},0,0,{"$f":"IF(I392=C396,E395+ROUND((H392-J392),0)*I392,IF(I392=C395,E394+ROUND((H392-J392)*I392,0),IF(I392=C394,E393+ROUND((H392-J392)*I392,0),IF(I392=C393,E392+ROUND((H392-J392)*I392,0),E391+ROUND((H392-J392)*I392,0)))))","v":0},{"$f":"MIN(K396:L396)","v":0},{"$f":"ROUND(SUM(H394+I394)*M392,0)","v":0},{"$f":"SUM(H394:J394)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A384,IF($E$3=\"Female\",A391,IF($E$3=\"Senior Citizen\",A398,A405)))","v":"Not defined"}]
[{"$f":"B394+1","v":150001},null,0.3,{"$f":"B394","v":150000},{"$f":"IF(J392=0,0,E394)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M389,IF($E$3=\"Female\",M396,IF($E$3=\"Senior Citizen\",M403,M410)))","v":0}]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H389","v":0},{"$f":"IF(H392>H396,H392-H396,0)","v":0},{"$f":"IF(I396>0,ROUND(I396*I392,0),0)","v":0},{"$f":"I396-J396","v":0},{"$f":"IF(H394>0,ROUND(H394*L392,0),0)","v":0},{"$f":"IF(K396>L396,0,L396-K396)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K387,IF($E$3=\"Female\",K394,IF($E$3=\"Senior Citizen\",K401,K408)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H385","v":0},{"$f":"VLOOKUP(H399,A399:C403,3)","v":0},{"$f":"INDEX(D399:D403,MATCH(I399,C399:C403,0))","v":0},{"$f":"INDEX(E399:E403,MATCH(I399,C399:C403,0))","v":0},{"$f":"IF(H399>H403,VLOOKUP(H399,A399:F403,6),0)","v":0},{"$f":"VLOOKUP(H399,A399:G403,7)","v":0}]
[{"$f":"B399+1","v":50001},60000,0.1,{"$f":"B399","v":50000},{"$f":"(B400-B399)*C400","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B400+1","v":60001},150000,0.2,{"$f":"B400","v":60000},{"$f":"E400+(B401-B400)*C401","v":19000},0,0,{"$f":"IF(I399=C403,E402+ROUND((H399-J399),0)*I399,IF(I399=C402,E401+ROUND((H399-J399)*I399,0),IF(I399=C401,E400+ROUND((H399-J399)*I399,0),IF(I399=C400,E399+ROUND((H399-J399)*I399,0),E398+ROUND((H399-J399)*I399,0)))))","v":0},{"$f":"MIN(K403:L403)","v":0},{"$f":"ROUND(SUM(H401+I401)*M399,0)","v":0},{"$f":"SUM(H401:J401)","v":0}]
[{"$f":"B401+1","v":150001},null,0.3,{"$f":"B401","v":150000},{"$f":"IF(J399=0,0,E401)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H396","v":0},{"$f":"IF(H399>H403,H399-H403,0)","v":0},{"$f":"IF(I403>0,ROUND(I403*I399,0),0)","v":0},{"$f":"I403-J403","v":0},{"$f":"IF(H401>0,ROUND(H401*L399,0),0)","v":0},{"$f":"IF(K403>L403,0,L403-K403)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H385","v":0},{"$f":"VLOOKUP(H406,A406:C410,3)","v":0},{"$f":"INDEX(D406:D410,MATCH(I406,C406:C410,0))","v":0},{"$f":"INDEX(E406:E410,MATCH(I406,C406:C410,0))","v":0},{"$f":"IF(H406>H410,VLOOKUP(H406,A406:F410,6),0)","v":0},{"$f":"VLOOKUP(H406,A406:G410,7)","v":0}]
[{"$f":"B406+1","v":50001},60000,0.1,{"$f":"B406","v":50000},{"$f":"(B407-B406)*C407","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B407+1","v":60001},150000,0.2,{"$f":"B407","v":60000},{"$f":"E407+(B408-B407)*C408","v":19000},0,0,{"$f":"IF(I406=C410,E409+ROUND((H406-J406),0)*I406,IF(I406=C409,E408+ROUND((H406-J406)*I406,0),IF(I406=C408,E407+ROUND((H406-J406)*I406,0),IF(I406=C407,E406+ROUND((H406-J406)*I406,0),E405+ROUND((H406-J406)*I406,0)))))","v":0},{"$f":"MIN(K410:L410)","v":0},{"$f":"ROUND(SUM(H408+I408)*M406,0)","v":0},{"$f":"SUM(H408:J408)","v":0}]
[{"$f":"B408+1","v":150001},null,0.3,{"$f":"B408","v":150000},{"$f":"IF(J406=0,0,E408)","v":0},0,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,null,null,null,null,{"$f":"H403","v":0},{"$f":"IF(H406>H410,H406-H410,0)","v":0},{"$f":"IF(I410>0,ROUND(I410*I406,0),0)","v":0},{"$f":"I410-J410","v":0},{"$f":"IF(H408>0,ROUND(H408*L406,0),0)","v":0},{"$f":"IF(K410>L410,0,L410-K410)","v":0}]
[null,null,1999,{"$f":"C411+1","v":2000},null,"1999-00"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C411","v":1999},{"$f":"D411","v":2000}]
[0,50000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!F411,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H414,A414:C418,3)","v":0},{"$f":"INDEX(D414:D418,MATCH(I414,C414:C418,0))","v":0},{"$f":"INDEX(E414:E418,MATCH(I414,C414:C418,0))","v":0},{"$f":"IF(H414>H418,VLOOKUP(H414,A414:F418,6),0)","v":0},{"$f":"VLOOKUP(H414,A414:G418,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B414,IF($E$3=\"Female\",B421,IF($E$3=\"Senior Citizen\",B428,B435)))","v":50000},0]
[{"$f":"B414+1","v":50001},60000,0.1,{"$f":"B414","v":50000},{"$f":"(B415-B414)*C415","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O414+1","v":50001},60000,0.1]
[{"$f":"B415+1","v":60001},150000,0.2,{"$f":"B415","v":60000},{"$f":"E415+(B416-B415)*C416","v":19000},0.1,0,{"$f":"IF(I414=C418,E417+ROUND((H414-J414),0)*I414,IF(I414=C417,E416+ROUND((H414-J414)*I414,0),IF(I414=C416,E415+ROUND((H414-J414)*I414,0),IF(I414=C415,E414+ROUND((H414-J414)*I414,0),E413+ROUND((H414-J414)*I414,0)))))","v":0},{"$f":"MIN(K418:L418)","v":0},{"$f":"ROUND(SUM(H416+I416)*M414,0)","v":0},{"$f":"SUM(H416:J416)","v":0},null,null,{"$f":"O415+1","v":60001},150000,0.2]
[{"$f":"B416+1","v":150001},null,0.3,{"$f":"B416","v":150000},{"$f":"IF(J414=0,0,E416)","v":0},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O416+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H414>H418,H414-H418,0)","v":0},{"$f":"IF(I418>0,ROUND(I418*I414,0),0)","v":0},{"$f":"I418-J418","v":0},{"$f":"IF(H416>0,ROUND(H416*L414,0),0)","v":0},{"$f":"IF(K418>L418,0,L418-K418)","v":0},{"$f":"O417+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H416,IF($E$3=\"Female\",H423,IF($E$3=\"Senior Citizen\",H430,H437)))","v":0}]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I416,IF($E$3=\"Female\",I423,IF($E$3=\"Senior Citizen\",I430,I437)))","v":0}]
[0,50000,0,0,0,0,0,{"$f":"H414","v":0},{"$f":"VLOOKUP(H421,A421:C425,3)","v":0},{"$f":"INDEX(D421:D425,MATCH(I421,C421:C425,0))","v":0},{"$f":"INDEX(E421:E425,MATCH(I421,C421:C425,0))","v":0},{"$f":"IF(H421>H425,VLOOKUP(H421,A421:F425,6),0)","v":0},{"$f":"VLOOKUP(H421,A421:G425,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J416,IF($E$3=\"Female\",J423,IF($E$3=\"Senior Citizen\",J430,J437)))","v":0}]
[{"$f":"B421+1","v":50001},60000,0.1,{"$f":"B421","v":50000},{"$f":"(B422-B421)*C422","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K416,IF($E$3=\"Female\",K423,IF($E$3=\"Senior Citizen\",K430,K437)))","v":0}]
[{"$f":"B422+1","v":60001},150000,0.2,{"$f":"B422","v":60000},{"$f":"E422+(B423-B422)*C423","v":19000},0.1,0,{"$f":"IF(I421=C425,E424+ROUND((H421-J421),0)*I421,IF(I421=C424,E423+ROUND((H421-J421)*I421,0),IF(I421=C423,E422+ROUND((H421-J421)*I421,0),IF(I421=C422,E421+ROUND((H421-J421)*I421,0),E420+ROUND((H421-J421)*I421,0)))))","v":0},{"$f":"MIN(K425:L425)","v":0},{"$f":"ROUND(SUM(H423+I423)*M421,0)","v":0},{"$f":"SUM(H423:J423)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A413,IF($E$3=\"Female\",A420,IF($E$3=\"Senior Citizen\",A427,A434)))","v":"Not defined"}]
[{"$f":"B423+1","v":150001},null,0.3,{"$f":"B423","v":150000},{"$f":"IF(J421=0,0,E423)","v":0},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M418,IF($E$3=\"Female\",M425,IF($E$3=\"Senior Citizen\",M432,M439)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H418","v":60000},{"$f":"IF(H421>H425,H421-H425,0)","v":0},{"$f":"IF(I425>0,ROUND(I425*I421,0),0)","v":0},{"$f":"I425-J425","v":0},{"$f":"IF(H423>0,ROUND(H423*L421,0),0)","v":0},{"$f":"IF(K425>L425,0,L425-K425)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K416,IF($E$3=\"Female\",K423,IF($E$3=\"Senior Citizen\",K430,K437)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H414","v":0},{"$f":"VLOOKUP(H428,A428:C432,3)","v":0},{"$f":"INDEX(D428:D432,MATCH(I428,C428:C432,0))","v":0},{"$f":"INDEX(E428:E432,MATCH(I428,C428:C432,0))","v":0},{"$f":"IF(H428>H432,VLOOKUP(H428,A428:F432,6),0)","v":0},{"$f":"VLOOKUP(H428,A428:G432,7)","v":0}]
[{"$f":"B428+1","v":50001},60000,0.1,{"$f":"B428","v":50000},{"$f":"(B429-B428)*C429","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B429+1","v":60001},150000,0.2,{"$f":"B429","v":60000},{"$f":"E429+(B430-B429)*C430","v":19000},0.1,0,{"$f":"IF(I428=C432,E431+ROUND((H428-J428),0)*I428,IF(I428=C431,E430+ROUND((H428-J428)*I428,0),IF(I428=C430,E429+ROUND((H428-J428)*I428,0),IF(I428=C429,E428+ROUND((H428-J428)*I428,0),E427+ROUND((H428-J428)*I428,0)))))","v":0},{"$f":"MIN(K432:L432)","v":0},{"$f":"ROUND(SUM(H430+I430)*M428,0)","v":0},{"$f":"SUM(H430:J430)","v":0}]
[{"$f":"B430+1","v":150001},null,0.3,{"$f":"B430","v":150000},{"$f":"IF(J428=0,0,E430)","v":0},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H425","v":60000},{"$f":"IF(H428>H432,H428-H432,0)","v":0},{"$f":"IF(I432>0,ROUND(I432*I428,0),0)","v":0},{"$f":"I432-J432","v":0},{"$f":"IF(H430>0,ROUND(H430*L428,0),0)","v":0},{"$f":"IF(K432>L432,0,L432-K432)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H414","v":0},{"$f":"VLOOKUP(H435,A435:C439,3)","v":0},{"$f":"INDEX(D435:D439,MATCH(I435,C435:C439,0))","v":0},{"$f":"INDEX(E435:E439,MATCH(I435,C435:C439,0))","v":0},{"$f":"IF(H435>H439,VLOOKUP(H435,A435:F439,6),0)","v":0},{"$f":"VLOOKUP(H435,A435:G439,7)","v":0}]
[{"$f":"B435+1","v":50001},60000,0.1,{"$f":"B435","v":50000},{"$f":"(B436-B435)*C436","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B436+1","v":60001},150000,0.2,{"$f":"B436","v":60000},{"$f":"E436+(B437-B436)*C437","v":19000},0.1,0,{"$f":"IF(I435=C439,E438+ROUND((H435-J435),0)*I435,IF(I435=C438,E437+ROUND((H435-J435)*I435,0),IF(I435=C437,E436+ROUND((H435-J435)*I435,0),IF(I435=C436,E435+ROUND((H435-J435)*I435,0),E434+ROUND((H435-J435)*I435,0)))))","v":0},{"$f":"MIN(K439:L439)","v":0},{"$f":"ROUND(SUM(H437+I437)*M435,0)","v":0},{"$f":"SUM(H437:J437)","v":0}]
[{"$f":"B437+1","v":150001},null,0.3,{"$f":"B437","v":150000},{"$f":"IF(J435=0,0,E437)","v":0},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H432","v":60000},{"$f":"IF(H435>H439,H435-H439,0)","v":0},{"$f":"IF(I439>0,ROUND(I439*I435,0),0)","v":0},{"$f":"I439-J439","v":0},{"$f":"IF(H437>0,ROUND(H437*L435,0),0)","v":0},{"$f":"IF(K439>L439,0,L439-K439)","v":0}]
[null,null,2000,{"$f":"C440+1","v":2001},null,"2000-01"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C440","v":2000},{"$f":"D440","v":2001}]
[0,50000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!F440,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H443,A443:C447,3)","v":0},{"$f":"INDEX(D443:D447,MATCH(I443,C443:C447,0))","v":0},{"$f":"INDEX(E443:E447,MATCH(I443,C443:C447,0))","v":0},{"$f":"IF(H443>H447,VLOOKUP(H443,A443:F447,6),0)","v":0},{"$f":"VLOOKUP(H443,A443:G447,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B443,IF($E$3=\"Female\",B450,IF($E$3=\"Senior Citizen\",B457,B464)))","v":50000},0]
[{"$f":"B443+1","v":50001},60000,0.1,{"$f":"B443","v":50000},{"$f":"(B444-B443)*C444","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O443+1","v":50001},60000,0.1]
[{"$f":"B444+1","v":60001},150000,0.2,{"$f":"B444","v":60000},{"$f":"E444+(B445-B444)*C445","v":19000},0.12,0,{"$f":"IF(I443=C447,E446+ROUND((H443-J443),0)*I443,IF(I443=C446,E445+ROUND((H443-J443)*I443,0),IF(I443=C445,E444+ROUND((H443-J443)*I443,0),IF(I443=C444,E443+ROUND((H443-J443)*I443,0),E442+ROUND((H443-J443)*I443,0)))))","v":0},{"$f":"MIN(K447:L447)","v":0},{"$f":"ROUND(SUM(H445+I445)*M443,0)","v":0},{"$f":"SUM(H445:J445)","v":0},null,null,{"$f":"O444+1","v":60001},150000,0.2]
[{"$f":"B445+1","v":150001},null,0.3,{"$f":"B445","v":150000},{"$f":"IF(J443=0,0,E445)","v":0},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O445+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"IF(H443>150000,150000,60000)","v":60000},{"$f":"IF(H443>H447,H443-H447,0)","v":0},{"$f":"IF(I447>0,ROUND(I447*I443,0),0)","v":0},{"$f":"I447-J447","v":0},{"$f":"IF(H445>0,ROUND(H445*L443,0),0)","v":0},{"$f":"IF(K447>L447,0,L447-K447)","v":0},{"$f":"O446+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H445,IF($E$3=\"Female\",H452,IF($E$3=\"Senior Citizen\",H459,H466)))","v":0}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I445,IF($E$3=\"Female\",I452,IF($E$3=\"Senior Citizen\",I459,I466)))","v":0}]
[0,50000,0,0,0,0,0,{"$f":"H443","v":0},{"$f":"VLOOKUP(H450,A450:C454,3)","v":0},{"$f":"INDEX(D450:D454,MATCH(I450,C450:C454,0))","v":0},{"$f":"INDEX(E450:E454,MATCH(I450,C450:C454,0))","v":0},{"$f":"IF(H450>H454,VLOOKUP(H450,A450:F454,6),0)","v":0},{"$f":"VLOOKUP(H450,A450:G454,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J445,IF($E$3=\"Female\",J452,IF($E$3=\"Senior Citizen\",J459,J466)))","v":0}]
[{"$f":"B450+1","v":50001},60000,0.1,{"$f":"B450","v":50000},{"$f":"(B451-B450)*C451","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K445,IF($E$3=\"Female\",K452,IF($E$3=\"Senior Citizen\",K459,K466)))","v":0}]
[{"$f":"B451+1","v":60001},150000,0.2,{"$f":"B451","v":60000},{"$f":"E451+(B452-B451)*C452","v":19000},0.12,0,{"$f":"IF(I450=C454,E453+ROUND((H450-J450),0)*I450,IF(I450=C453,E452+ROUND((H450-J450)*I450,0),IF(I450=C452,E451+ROUND((H450-J450)*I450,0),IF(I450=C451,E450+ROUND((H450-J450)*I450,0),E449+ROUND((H450-J450)*I450,0)))))","v":0},{"$f":"MIN(K454:L454)","v":0},{"$f":"ROUND(SUM(H452+I452)*M450,0)","v":0},{"$f":"SUM(H452:J452)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A442,IF($E$3=\"Female\",A449,IF($E$3=\"Senior Citizen\",A456,A463)))","v":"(below 65 years)"}]
[{"$f":"B452+1","v":150001},null,0.3,{"$f":"B452","v":150000},{"$f":"IF(J450=0,0,E452)","v":0},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M447,IF($E$3=\"Female\",M454,IF($E$3=\"Senior Citizen\",M461,M468)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H450>150000,150000,60000)","v":60000},{"$f":"IF(H450>H454,H450-H454,0)","v":0},{"$f":"IF(I454>0,ROUND(I454*I450,0),0)","v":0},{"$f":"I454-J454","v":0},{"$f":"IF(H452>0,ROUND(H452*L450,0),0)","v":0},{"$f":"IF(K454>L454,0,L454-K454)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K445,IF($E$3=\"Female\",K452,IF($E$3=\"Senior Citizen\",K459,K466)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H443","v":0},{"$f":"VLOOKUP(H457,A457:C461,3)","v":0},{"$f":"INDEX(D457:D461,MATCH(I457,C457:C461,0))","v":0},{"$f":"INDEX(E457:E461,MATCH(I457,C457:C461,0))","v":0},{"$f":"IF(H457>H461,VLOOKUP(H457,A457:F461,6),0)","v":0},{"$f":"VLOOKUP(H457,A457:G461,7)","v":0}]
[{"$f":"B457+1","v":50001},60000,0.1,{"$f":"B457","v":50000},{"$f":"(B458-B457)*C458","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B458+1","v":60001},150000,0.2,{"$f":"B458","v":60000},{"$f":"E458+(B459-B458)*C459","v":19000},0.12,0,{"$f":"IF(I457=C461,E460+ROUND((H457-J457),0)*I457,IF(I457=C460,E459+ROUND((H457-J457)*I457,0),IF(I457=C459,E458+ROUND((H457-J457)*I457,0),IF(I457=C458,E457+ROUND((H457-J457)*I457,0),E456+ROUND((H457-J457)*I457,0)))))","v":0},{"$f":"MIN(K461:L461)","v":0},{"$f":"ROUND(SUM(H459+I459)*M457,0)","v":0},{"$f":"SUM(H459:J459)","v":0}]
[{"$f":"B459+1","v":150001},null,0.3,{"$f":"B459","v":150000},{"$f":"IF(J457=0,0,E459)","v":0},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H457>150000,150000,60000)","v":60000},{"$f":"IF(H457>H461,H457-H461,0)","v":0},{"$f":"IF(I461>0,ROUND(I461*I457,0),0)","v":0},{"$f":"I461-J461","v":0},{"$f":"IF(H459>0,ROUND(H459*L457,0),0)","v":0},{"$f":"IF(K461>L461,0,L461-K461)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H443","v":0},{"$f":"VLOOKUP(H464,A464:C468,3)","v":0},{"$f":"INDEX(D464:D468,MATCH(I464,C464:C468,0))","v":0},{"$f":"INDEX(E464:E468,MATCH(I464,C464:C468,0))","v":0},{"$f":"IF(H464>H468,VLOOKUP(H464,A464:F468,6),0)","v":0},{"$f":"VLOOKUP(H464,A464:G468,7)","v":0}]
[{"$f":"B464+1","v":50001},60000,0.1,{"$f":"B464","v":50000},{"$f":"(B465-B464)*C465","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B465+1","v":60001},150000,0.2,{"$f":"B465","v":60000},{"$f":"E465+(B466-B465)*C466","v":19000},0.12,0,{"$f":"IF(I464=C468,E467+ROUND((H464-J464),0)*I464,IF(I464=C467,E466+ROUND((H464-J464)*I464,0),IF(I464=C466,E465+ROUND((H464-J464)*I464,0),IF(I464=C465,E464+ROUND((H464-J464)*I464,0),E463+ROUND((H464-J464)*I464,0)))))","v":0},{"$f":"MIN(K468:L468)","v":0},{"$f":"ROUND(SUM(H466+I466)*M464,0)","v":0},{"$f":"SUM(H466:J466)","v":0}]
[{"$f":"B466+1","v":150001},null,0.3,{"$f":"B466","v":150000},{"$f":"IF(J464=0,0,E466)","v":0},0.17,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"IF(H464>150000,150000,60000)","v":60000},{"$f":"IF(H464>H468,H464-H468,0)","v":0},{"$f":"IF(I468>0,ROUND(I468*I464,0),0)","v":0},{"$f":"I468-J468","v":0},{"$f":"IF(H466>0,ROUND(H466*L464,0),0)","v":0},{"$f":"IF(K468>L468,0,L468-K468)","v":0}]
[null,null,2001,{"$f":"C469+1","v":2002},null,"2001-02"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C469","v":2001},{"$f":"D469","v":2002}]
[0,50000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!F469,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H472,A472:C476,3)","v":0},{"$f":"INDEX(D472:D476,MATCH(I472,C472:C476,0))","v":0},{"$f":"INDEX(E472:E476,MATCH(I472,C472:C476,0))","v":0},{"$f":"IF(H472>H476,VLOOKUP(H472,A472:F476,6),0)","v":0},{"$f":"VLOOKUP(H472,A472:G476,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B472,IF($E$3=\"Female\",B479,IF($E$3=\"Senior Citizen\",B486,B493)))","v":50000},0]
[{"$f":"B472+1","v":50001},60000,0.1,{"$f":"B472","v":50000},{"$f":"(B473-B472)*C473","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O472+1","v":50001},60000,0.1]
[{"$f":"B473+1","v":60001},150000,0.2,{"$f":"B473","v":60000},{"$f":"E473+(B474-B473)*C474","v":19000},0.02,0,{"$f":"IF(I472=C476,E475+ROUND((H472-J472),0)*I472,IF(I472=C475,E474+ROUND((H472-J472)*I472,0),IF(I472=C474,E473+ROUND((H472-J472)*I472,0),IF(I472=C473,E472+ROUND((H472-J472)*I472,0),E471+ROUND((H472-J472)*I472,0)))))","v":0},{"$f":"MIN(K476:L476)","v":0},{"$f":"ROUND(SUM(H474+I474)*M472,0)","v":0},{"$f":"SUM(H474:J474)","v":0},null,null,{"$f":"O473+1","v":60001},150000,0.2]
[{"$f":"B474+1","v":150001},null,0.3,{"$f":"B474","v":150000},{"$f":"IF(J472=0,0,E474)","v":0},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O474+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H472>H476,H472-H476,0)","v":0},{"$f":"IF(I476>0,ROUND(I476*I472,0),0)","v":0},{"$f":"I476-J476","v":0},{"$f":"IF(H474>0,ROUND(H474*L472,0),0)","v":0},{"$f":"IF(K476>L476,0,L476-K476)","v":0},{"$f":"O475+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H474,IF($E$3=\"Female\",H481,IF($E$3=\"Senior Citizen\",H488,H495)))","v":0}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I474,IF($E$3=\"Female\",I481,IF($E$3=\"Senior Citizen\",I488,I495)))","v":0}]
[0,50000,0,0,0,0,0,{"$f":"H472","v":0},{"$f":"VLOOKUP(H479,A479:C483,3)","v":0},{"$f":"INDEX(D479:D483,MATCH(I479,C479:C483,0))","v":0},{"$f":"INDEX(E479:E483,MATCH(I479,C479:C483,0))","v":0},{"$f":"IF(H479>H483,VLOOKUP(H479,A479:F483,6),0)","v":0},{"$f":"VLOOKUP(H479,A479:G483,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J474,IF($E$3=\"Female\",J481,IF($E$3=\"Senior Citizen\",J488,J495)))","v":0}]
[{"$f":"B479+1","v":50001},60000,0.1,{"$f":"B479","v":50000},{"$f":"(B480-B479)*C480","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K474,IF($E$3=\"Female\",K481,IF($E$3=\"Senior Citizen\",K488,K495)))","v":0}]
[{"$f":"B480+1","v":60001},150000,0.2,{"$f":"B480","v":60000},{"$f":"E480+(B481-B480)*C481","v":19000},0.02,0,{"$f":"IF(I479=C483,E482+ROUND((H479-J479),0)*I479,IF(I479=C482,E481+ROUND((H479-J479)*I479,0),IF(I479=C481,E480+ROUND((H479-J479)*I479,0),IF(I479=C480,E479+ROUND((H479-J479)*I479,0),E478+ROUND((H479-J479)*I479,0)))))","v":0},{"$f":"MIN(K483:L483)","v":0},{"$f":"ROUND(SUM(H481+I481)*M479,0)","v":0},{"$f":"SUM(H481:J481)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A471,IF($E$3=\"Female\",A478,IF($E$3=\"Senior Citizen\",A485,A492)))","v":"(below 65 years)"}]
[{"$f":"B481+1","v":150001},null,0.3,{"$f":"B481","v":150000},{"$f":"IF(J479=0,0,E481)","v":0},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M476,IF($E$3=\"Female\",M483,IF($E$3=\"Senior Citizen\",M490,M497)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H476","v":60000},{"$f":"IF(H479>H483,H479-H483,0)","v":0},{"$f":"IF(I483>0,ROUND(I483*I479,0),0)","v":0},{"$f":"I483-J483","v":0},{"$f":"IF(H481>0,ROUND(H481*L479,0),0)","v":0},{"$f":"IF(K483>L483,0,L483-K483)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K474,IF($E$3=\"Female\",K481,IF($E$3=\"Senior Citizen\",K488,K495)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H472","v":0},{"$f":"VLOOKUP(H486,A486:C490,3)","v":0},{"$f":"INDEX(D486:D490,MATCH(I486,C486:C490,0))","v":0},{"$f":"INDEX(E486:E490,MATCH(I486,C486:C490,0))","v":0},{"$f":"IF(H486>H490,VLOOKUP(H486,A486:F490,6),0)","v":0},{"$f":"VLOOKUP(H486,A486:G490,7)","v":0}]
[{"$f":"B486+1","v":50001},60000,0.1,{"$f":"B486","v":50000},{"$f":"(B487-B486)*C487","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B487+1","v":60001},150000,0.2,{"$f":"B487","v":60000},{"$f":"E487+(B488-B487)*C488","v":19000},0.1,0,{"$f":"IF(I486=C490,E489+ROUND((H486-J486),0)*I486,IF(I486=C489,E488+ROUND((H486-J486)*I486,0),IF(I486=C488,E487+ROUND((H486-J486)*I486,0),IF(I486=C487,E486+ROUND((H486-J486)*I486,0),E485+ROUND((H486-J486)*I486,0)))))","v":0},{"$f":"MIN(K490:L490)","v":0},{"$f":"ROUND(SUM(H488+I488)*M486,0)","v":0},{"$f":"SUM(H488:J488)","v":0}]
[{"$f":"B488+1","v":150001},null,0.3,{"$f":"B488","v":150000},{"$f":"IF(J486=0,0,E488)","v":0},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H483","v":60000},{"$f":"IF(H486>H490,H486-H490,0)","v":0},{"$f":"IF(I490>0,ROUND(I490*I486,0),0)","v":0},{"$f":"I490-J490","v":0},{"$f":"IF(H488>0,ROUND(H488*L486,0),0)","v":0},{"$f":"IF(K490>L490,0,L490-K490)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H472","v":0},{"$f":"VLOOKUP(H493,A493:C497,3)","v":0},{"$f":"INDEX(D493:D497,MATCH(I493,C493:C497,0))","v":0},{"$f":"INDEX(E493:E497,MATCH(I493,C493:C497,0))","v":0},{"$f":"IF(H493>H497,VLOOKUP(H493,A493:F497,6),0)","v":0},{"$f":"VLOOKUP(H493,A493:G497,7)","v":0}]
[{"$f":"B493+1","v":50001},60000,0.1,{"$f":"B493","v":50000},{"$f":"(B494-B493)*C494","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B494+1","v":60001},150000,0.2,{"$f":"B494","v":60000},{"$f":"E494+(B495-B494)*C495","v":19000},0.02,0,{"$f":"IF(I493=C497,E496+ROUND((H493-J493),0)*I493,IF(I493=C496,E495+ROUND((H493-J493)*I493,0),IF(I493=C495,E494+ROUND((H493-J493)*I493,0),IF(I493=C494,E493+ROUND((H493-J493)*I493,0),E492+ROUND((H493-J493)*I493,0)))))","v":0},{"$f":"MIN(K497:L497)","v":0},{"$f":"ROUND(SUM(H495+I495)*M493,0)","v":0},{"$f":"SUM(H495:J495)","v":0}]
[{"$f":"B495+1","v":150001},null,0.3,{"$f":"B495","v":150000},{"$f":"IF(J493=0,0,E495)","v":0},0.02,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H490","v":60000},{"$f":"IF(H493>H497,H493-H497,0)","v":0},{"$f":"IF(I497>0,ROUND(I497*I493,0),0)","v":0},{"$f":"I497-J497","v":0},{"$f":"IF(H495>0,ROUND(H495*L493,0),0)","v":0},{"$f":"IF(K497>L497,0,L497-K497)","v":0}]
[null,null,2002,{"$f":"C498+1","v":2003},null,"2002-03"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C498","v":2002},{"$f":"D498","v":2003}]
[0,50000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!F498,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H501,A501:C505,3)","v":0},{"$f":"INDEX(D501:D505,MATCH(I501,C501:C505,0))","v":0},{"$f":"INDEX(E501:E505,MATCH(I501,C501:C505,0))","v":0},{"$f":"IF(H501>H505,VLOOKUP(H501,A501:F505,6),0)","v":0},{"$f":"VLOOKUP(H501,A501:G505,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B501,IF($E$3=\"Female\",B508,IF($E$3=\"Senior Citizen\",B515,B522)))","v":50000},0]
[{"$f":"B501+1","v":50001},60000,0.1,{"$f":"B501","v":50000},{"$f":"(B502-B501)*C502","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O501+1","v":50001},60000,0.1]
[{"$f":"B502+1","v":60001},150000,0.2,{"$f":"B502","v":60000},{"$f":"E502+(B503-B502)*C503","v":19000},0.05,0,{"$f":"IF(I501=C505,E504+ROUND((H501-J501),0)*I501,IF(I501=C504,E503+ROUND((H501-J501)*I501,0),IF(I501=C503,E502+ROUND((H501-J501)*I501,0),IF(I501=C502,E501+ROUND((H501-J501)*I501,0),E500+ROUND((H501-J501)*I501,0)))))","v":0},{"$f":"MIN(K505:L505)","v":0},{"$f":"ROUND(SUM(H503+I503)*M501,0)","v":0},{"$f":"SUM(H503:J503)","v":0},null,null,{"$f":"O502+1","v":60001},150000,0.2]
[{"$f":"B503+1","v":150001},null,0.3,{"$f":"B503","v":150000},{"$f":"IF(J501=0,0,E503)","v":0},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O503+1","v":150001},0,0.3]
["Surcharge Limit",null,null,60000,null,null,null,60000,{"$f":"IF(H501>H505,H501-H505,0)","v":0},{"$f":"IF(I505>0,ROUND(I505*I501,0),0)","v":0},{"$f":"I505-J505","v":0},{"$f":"IF(H503>0,ROUND(H503*L501,0),0)","v":0},{"$f":"IF(K505>L505,0,L505-K505)","v":0},{"$f":"O504+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H503,IF($E$3=\"Female\",H510,IF($E$3=\"Senior Citizen\",H517,H524)))","v":0}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I503,IF($E$3=\"Female\",I510,IF($E$3=\"Senior Citizen\",I517,I524)))","v":0}]
[0,50000,0,0,0,0,0,{"$f":"H501","v":0},{"$f":"VLOOKUP(H508,A508:C512,3)","v":0},{"$f":"INDEX(D508:D512,MATCH(I508,C508:C512,0))","v":0},{"$f":"INDEX(E508:E512,MATCH(I508,C508:C512,0))","v":0},{"$f":"IF(H508>H512,VLOOKUP(H508,A508:F512,6),0)","v":0},{"$f":"VLOOKUP(H508,A508:G512,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J503,IF($E$3=\"Female\",J510,IF($E$3=\"Senior Citizen\",J517,J524)))","v":0}]
[{"$f":"B508+1","v":50001},60000,0.1,{"$f":"B508","v":50000},{"$f":"(B509-B508)*C509","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K503,IF($E$3=\"Female\",K510,IF($E$3=\"Senior Citizen\",K517,K524)))","v":0}]
[{"$f":"B509+1","v":60001},150000,0.2,{"$f":"B509","v":60000},{"$f":"E509+(B510-B509)*C510","v":19000},0.05,0,{"$f":"IF(I508=C512,E511+ROUND((H508-J508),0)*I508,IF(I508=C511,E510+ROUND((H508-J508)*I508,0),IF(I508=C510,E509+ROUND((H508-J508)*I508,0),IF(I508=C509,E508+ROUND((H508-J508)*I508,0),E507+ROUND((H508-J508)*I508,0)))))","v":0},{"$f":"MIN(K512:L512)","v":0},{"$f":"ROUND(SUM(H510+I510)*M508,0)","v":0},{"$f":"SUM(H510:J510)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A500,IF($E$3=\"Female\",A507,IF($E$3=\"Senior Citizen\",A514,A521)))","v":"(below 65 years)"}]
[{"$f":"B510+1","v":150001},null,0.3,{"$f":"B510","v":150000},{"$f":"IF(J508=0,0,E510)","v":0},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M505,IF($E$3=\"Female\",M512,IF($E$3=\"Senior Citizen\",M519,M526)))","v":0}]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H505","v":60000},{"$f":"IF(H508>H512,H508-H512,0)","v":0},{"$f":"IF(I512>0,ROUND(I512*I508,0),0)","v":0},{"$f":"I512-J512","v":0},{"$f":"IF(H510>0,ROUND(H510*L508,0),0)","v":0},{"$f":"IF(K512>L512,0,L512-K512)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K503,IF($E$3=\"Female\",K510,IF($E$3=\"Senior Citizen\",K517,K524)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H501","v":0},{"$f":"VLOOKUP(H515,A515:C519,3)","v":0},{"$f":"INDEX(D515:D519,MATCH(I515,C515:C519,0))","v":0},{"$f":"INDEX(E515:E519,MATCH(I515,C515:C519,0))","v":0},{"$f":"IF(H515>H519,VLOOKUP(H515,A515:F519,6),0)","v":0},{"$f":"VLOOKUP(H515,A515:G519,7)","v":0}]
[{"$f":"B515+1","v":50001},60000,0.1,{"$f":"B515","v":50000},{"$f":"(B516-B515)*C516","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B516+1","v":60001},150000,0.2,{"$f":"B516","v":60000},{"$f":"E516+(B517-B516)*C517","v":19000},0.05,0,{"$f":"IF(I515=C519,E518+ROUND((H515-J515),0)*I515,IF(I515=C518,E517+ROUND((H515-J515)*I515,0),IF(I515=C517,E516+ROUND((H515-J515)*I515,0),IF(I515=C516,E515+ROUND((H515-J515)*I515,0),E514+ROUND((H515-J515)*I515,0)))))","v":0},{"$f":"MIN(K519:L519)","v":0},{"$f":"ROUND(SUM(H517+I517)*M515,0)","v":0},{"$f":"SUM(H517:J517)","v":0}]
[{"$f":"B517+1","v":150001},null,0.3,{"$f":"B517","v":150000},{"$f":"IF(J515=0,0,E517)","v":0},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H512","v":60000},{"$f":"IF(H515>H519,H515-H519,0)","v":0},{"$f":"IF(I519>0,ROUND(I519*I515,0),0)","v":0},{"$f":"I519-J519","v":0},{"$f":"IF(H517>0,ROUND(H517*L515,0),0)","v":0},{"$f":"IF(K519>L519,0,L519-K519)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H501","v":0},{"$f":"VLOOKUP(H522,A522:C526,3)","v":0},{"$f":"INDEX(D522:D526,MATCH(I522,C522:C526,0))","v":0},{"$f":"INDEX(E522:E526,MATCH(I522,C522:C526,0))","v":0},{"$f":"IF(H522>H526,VLOOKUP(H522,A522:F526,6),0)","v":0},{"$f":"VLOOKUP(H522,A522:G526,7)","v":0}]
[{"$f":"B522+1","v":50001},60000,0.1,{"$f":"B522","v":50000},{"$f":"(B523-B522)*C523","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B523+1","v":60001},150000,0.2,{"$f":"B523","v":60000},{"$f":"E523+(B524-B523)*C524","v":19000},0.05,0,{"$f":"IF(I522=C526,E525+ROUND((H522-J522),0)*I522,IF(I522=C525,E524+ROUND((H522-J522)*I522,0),IF(I522=C524,E523+ROUND((H522-J522)*I522,0),IF(I522=C523,E522+ROUND((H522-J522)*I522,0),E521+ROUND((H522-J522)*I522,0)))))","v":0},{"$f":"MIN(K526:L526)","v":0},{"$f":"ROUND(SUM(H524+I524)*M522,0)","v":0},{"$f":"SUM(H524:J524)","v":0}]
[{"$f":"B524+1","v":150001},null,0.3,{"$f":"B524","v":150000},{"$f":"IF(J522=0,0,E524)","v":0},0.05,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,60000,null,null,null,{"$f":"H519","v":60000},{"$f":"IF(H522>H526,H522-H526,0)","v":0},{"$f":"IF(I526>0,ROUND(I526*I522,0),0)","v":0},{"$f":"I526-J526","v":0},{"$f":"IF(H524>0,ROUND(H524*L522,0),0)","v":0},{"$f":"IF(K526>L526,0,L526-K526)","v":0}]
[null,null,2003,{"$f":"C527+1","v":2004},null,"2003-04"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C527","v":2003},{"$f":"D527","v":2004}]
[0,50000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!F527,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H530,A530:C534,3)","v":0},{"$f":"INDEX(D530:D534,MATCH(I530,C530:C534,0))","v":0},{"$f":"INDEX(E530:E534,MATCH(I530,C530:C534,0))","v":0},{"$f":"IF(H530>H534,VLOOKUP(H530,A530:F534,6),0)","v":0},{"$f":"VLOOKUP(H530,A530:G534,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B530,IF($E$3=\"Female\",B537,IF($E$3=\"Senior Citizen\",B544,B551)))","v":50000},0]
[{"$f":"B530+1","v":50001},60000,0.1,{"$f":"B530","v":50000},{"$f":"(B531-B530)*C531","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O530+1","v":50001},60000,0.1]
[{"$f":"B531+1","v":60001},150000,0.2,{"$f":"B531","v":60000},{"$f":"E531+(B532-B531)*C532","v":19000},0.1,0,{"$f":"IF(I530=C534,E533+ROUND((H530-J530),0)*I530,IF(I530=C533,E532+ROUND((H530-J530)*I530,0),IF(I530=C532,E531+ROUND((H530-J530)*I530,0),IF(I530=C531,E530+ROUND((H530-J530)*I530,0),E529+ROUND((H530-J530)*I530,0)))))","v":0},{"$f":"MIN(K534:L534)","v":0},{"$f":"ROUND(SUM(H532+I532)*M530,0)","v":0},{"$f":"SUM(H532:J532)","v":0},null,null,{"$f":"O531+1","v":60001},150000,0.2]
[{"$f":"B532+1","v":150001},null,0.3,{"$f":"B532","v":150000},{"$f":"IF(J530=0,0,E532)","v":0},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O532+1","v":150001},0,0.3]
["Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(H530>H534,H530-H534,0)","v":0},{"$f":"IF(I534>0,ROUND(I534*I530,0),0)","v":0},{"$f":"I534-J534","v":0},{"$f":"IF(H532>0,ROUND(H532*L530,0),0)","v":0},{"$f":"IF(K534>L534,0,L534-K534)","v":0},{"$f":"O533+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H532,IF($E$3=\"Female\",H539,IF($E$3=\"Senior Citizen\",H546,H553)))","v":0}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I532,IF($E$3=\"Female\",I539,IF($E$3=\"Senior Citizen\",I546,I553)))","v":0}]
[0,50000,0,0,0,0,0,{"$f":"H530","v":0},{"$f":"VLOOKUP(H537,A537:C541,3)","v":0},{"$f":"INDEX(D537:D541,MATCH(I537,C537:C541,0))","v":0},{"$f":"INDEX(E537:E541,MATCH(I537,C537:C541,0))","v":0},{"$f":"IF(H537>H541,VLOOKUP(H537,A537:F541,6),0)","v":0},{"$f":"VLOOKUP(H537,A537:G541,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J532,IF($E$3=\"Female\",J539,IF($E$3=\"Senior Citizen\",J546,J553)))","v":0}]
[{"$f":"B537+1","v":50001},60000,0.1,{"$f":"B537","v":50000},{"$f":"(B538-B537)*C538","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K532,IF($E$3=\"Female\",K539,IF($E$3=\"Senior Citizen\",K546,K553)))","v":0}]
[{"$f":"B538+1","v":60001},150000,0.2,{"$f":"B538","v":60000},{"$f":"E538+(B539-B538)*C539","v":19000},0.1,0,{"$f":"IF(I537=C541,E540+ROUND((H537-J537),0)*I537,IF(I537=C540,E539+ROUND((H537-J537)*I537,0),IF(I537=C539,E538+ROUND((H537-J537)*I537,0),IF(I537=C538,E537+ROUND((H537-J537)*I537,0),E536+ROUND((H537-J537)*I537,0)))))","v":0},{"$f":"MIN(K541:L541)","v":0},{"$f":"ROUND(SUM(H539+I539)*M537,0)","v":0},{"$f":"SUM(H539:J539)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A529,IF($E$3=\"Female\",A536,IF($E$3=\"Senior Citizen\",A543,A550)))","v":"(below 65 years)"}]
[{"$f":"B539+1","v":150001},null,0.3,{"$f":"B539","v":150000},{"$f":"IF(J537=0,0,E539)","v":0},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M534,IF($E$3=\"Female\",M541,IF($E$3=\"Senior Citizen\",M548,M555)))","v":0}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H534","v":850000},{"$f":"IF(H537>H541,H537-H541,0)","v":0},{"$f":"IF(I541>0,ROUND(I541*I537,0),0)","v":0},{"$f":"I541-J541","v":0},{"$f":"IF(H539>0,ROUND(H539*L537,0),0)","v":0},{"$f":"IF(K541>L541,0,L541-K541)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K532,IF($E$3=\"Female\",K539,IF($E$3=\"Senior Citizen\",K546,K553)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)"]
[0,50000,0,0,0,0,0,{"$f":"H530","v":0},{"$f":"VLOOKUP(H544,A544:C548,3)","v":0},{"$f":"INDEX(D544:D548,MATCH(I544,C544:C548,0))","v":0},{"$f":"INDEX(E544:E548,MATCH(I544,C544:C548,0))","v":0},{"$f":"IF(H544>H548,VLOOKUP(H544,A544:F548,6),0)","v":0},{"$f":"VLOOKUP(H544,A544:G548,7)","v":0}]
[{"$f":"B544+1","v":50001},60000,0.1,{"$f":"B544","v":50000},{"$f":"(B545-B544)*C545","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B545+1","v":60001},150000,0.2,{"$f":"B545","v":60000},{"$f":"E545+(B546-B545)*C546","v":19000},0.1,0,{"$f":"IF(I544=C548,E547+ROUND((H544-J544),0)*I544,IF(I544=C547,E546+ROUND((H544-J544)*I544,0),IF(I544=C546,E545+ROUND((H544-J544)*I544,0),IF(I544=C545,E544+ROUND((H544-J544)*I544,0),E543+ROUND((H544-J544)*I544,0)))))","v":0},{"$f":"MIN(K548:L548)","v":0},{"$f":"ROUND(SUM(H546+I546)*M544,0)","v":0},{"$f":"SUM(H546:J546)","v":0}]
[{"$f":"B546+1","v":150001},null,0.3,{"$f":"B546","v":150000},{"$f":"IF(J544=0,0,E546)","v":0},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H541","v":850000},{"$f":"IF(H544>H548,H544-H548,0)","v":0},{"$f":"IF(I548>0,ROUND(I548*I544,0),0)","v":0},{"$f":"I548-J548","v":0},{"$f":"IF(H546>0,ROUND(H546*L544,0),0)","v":0},{"$f":"IF(K548>L548,0,L548-K548)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H530","v":0},{"$f":"VLOOKUP(H551,A551:C555,3)","v":0},{"$f":"INDEX(D551:D555,MATCH(I551,C551:C555,0))","v":0},{"$f":"INDEX(E551:E555,MATCH(I551,C551:C555,0))","v":0},{"$f":"IF(H551>H555,VLOOKUP(H551,A551:F555,6),0)","v":0},{"$f":"VLOOKUP(H551,A551:G555,7)","v":0}]
[{"$f":"B551+1","v":50001},60000,0.1,{"$f":"B551","v":50000},{"$f":"(B552-B551)*C552","v":1000},0,0,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B552+1","v":60001},150000,0.2,{"$f":"B552","v":60000},{"$f":"E552+(B553-B552)*C553","v":19000},0.1,0,{"$f":"IF(I551=C555,E554+ROUND((H551-J551),0)*I551,IF(I551=C554,E553+ROUND((H551-J551)*I551,0),IF(I551=C553,E552+ROUND((H551-J551)*I551,0),IF(I551=C552,E551+ROUND((H551-J551)*I551,0),E550+ROUND((H551-J551)*I551,0)))))","v":0},{"$f":"MIN(K555:L555)","v":0},{"$f":"ROUND(SUM(H553+I553)*M551,0)","v":0},{"$f":"SUM(H553:J553)","v":0}]
[{"$f":"B553+1","v":150001},null,0.3,{"$f":"B553","v":150000},{"$f":"IF(J551=0,0,E553)","v":0},0.1,0,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H548","v":850000},{"$f":"IF(H551>H555,H551-H555,0)","v":0},{"$f":"IF(I555>0,ROUND(I555*I551,0),0)","v":0},{"$f":"I555-J555","v":0},{"$f":"IF(H553>0,ROUND(H553*L551,0),0)","v":0},{"$f":"IF(K555>L555,0,L555-K555)","v":0}]
[null,null,2004,{"$f":"C556+1","v":2005},null,"2004-05",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,{"$f":"AC556+1","v":2005},null,"2004-05"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due",null,null,"Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C556","v":2004},{"$f":"D556","v":2005},null,null,null,null,null,null,null,null,null,null,"(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"AC556","v":2004},{"$f":"AD556","v":2005}]
[0,50000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!F556,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H559,A559:C563,3)","v":0},{"$f":"INDEX(D559:D563,MATCH(I559,C559:C563,0))","v":0},{"$f":"INDEX(E559:E563,MATCH(I559,C559:C563,0))","v":0},{"$f":"IF(H559>H563,VLOOKUP(H559,A559:F563,6),0)","v":0},{"$f":"VLOOKUP(H559,A559:G563,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B559,IF($E$3=\"Female\",B566,IF($E$3=\"Senior Citizen\",B573,B580)))","v":50000},0,null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!AF556,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(AH559,AA559:AC563,3)","v":0},{"$f":"INDEX(AD559:AD563,MATCH(AI559,AC559:AC563,0))","v":0},{"$f":"INDEX(AE559:AE563,MATCH(AI559,AC559:AC563,0))","v":0},{"$f":"IF(AH559>AH563,VLOOKUP(AH559,AA559:AF563,6),0)","v":0},{"$f":"VLOOKUP(AH559,AA559:AG563,7)","v":0},0,{"$f":"IF($E$3=\"Male\",AB559,IF($E$3=\"Female\",AB566,IF($E$3=\"Senior Citizen\",AB573,AB580)))","v":50000},0]
[{"$f":"B559+1","v":50001},60000,0.1,{"$f":"B559","v":50000},{"$f":"(B560-B559)*C560","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O559+1","v":50001},60000,0.1,null,null,null,null,null,null,null,null,null,null,{"$f":"AB559+1","v":50001},60000,0.1,{"$f":"AB559","v":50000},{"$f":"(AB560-AB559)*AC560","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"AO559+1","v":50001},60000,0.1]
[{"$f":"B560+1","v":60001},150000,0.2,{"$f":"B560","v":60000},{"$f":"E560+(B561-B560)*C561","v":19000},0.1,0.02,{"$f":"IF(I559=C563,E562+ROUND((H559-J559),0)*I559,IF(I559=C562,E561+ROUND((H559-J559)*I559,0),IF(I559=C561,E560+ROUND((H559-J559)*I559,0),IF(I559=C560,E559+ROUND((H559-J559)*I559,0),E558+ROUND((H559-J559)*I559,0)))))-$AP$576","v":0},{"$f":"MIN(K563:L563)","v":0},{"$f":"ROUND(SUM(H561+I561)*M559,0)","v":0},{"$f":"SUM(H561:J561)","v":0},null,null,{"$f":"O560+1","v":60001},150000,0.2,null,null,null,null,null,null,null,null,null,null,{"$f":"AB560+1","v":60001},150000,0.2,{"$f":"AB560","v":60000},{"$f":"AE560+(AB561-AB560)*AC561","v":19000},0.1,0.02,{"$f":"IF(AI559=AC563,AE562+ROUND((AH559-AJ559),0)*AI559,IF(AI559=AC562,AE561+ROUND((AH559-AJ559)*AI559,0),IF(AI559=AC561,AE560+ROUND((AH559-AJ559)*AI559,0),IF(AI559=AC560,AE559+ROUND((AH559-AJ559)*AI559,0),AE558+ROUND((AH559-AJ559)*AI559,0)))))","v":0},{"$f":"MIN(AK563:AL563)","v":0},{"$f":"ROUND(SUM(AH561+AI561)*AM559,0)","v":0},{"$f":"SUM(AH561:AJ561)","v":0},null,null,{"$f":"AO560+1","v":60001},150000,0.2]
[{"$f":"B561+1","v":150001},null,0.3,{"$f":"B561","v":150000},{"$f":"IF(J559=0,0,E561)","v":0},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O561+1","v":150001},0,0.3,null,null,null,null,null,null,null,null,null,null,{"$f":"AB561+1","v":150001},null,0.3,{"$f":"AB561","v":150000},{"$f":"IF(AJ559=0,0,AE561)","v":0},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"AO561+1","v":150001},0,0.3]
["Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(H559>H563,H559-H563,0)","v":0},{"$f":"IF(I563>0,ROUND(I563*I559,0),0)","v":0},{"$f":"I563-J563","v":0},{"$f":"IF(H561>0,ROUND(H561*L559,0),0)","v":0},{"$f":"IF(K563>L563,0,L563-K563)","v":0},{"$f":"O562+1","v":1},0,0,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,850000,{"$f":"IF(AH559>AH563,AH559-AH563,0)","v":0},{"$f":"IF(AI563>0,ROUND(AI563*AI559,0),0)","v":0},{"$f":"AI563-AJ563","v":0},{"$f":"IF(AH561>0,ROUND(AH561*AL559,0),0)","v":0},{"$f":"IF(AK563>AL563,0,AL563-AK563)","v":0},{"$f":"AO562+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"AP564","v":0},null,null,null,null,null,null,null,null,null,null,"Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",AH561,IF($E$3=\"Female\",AH568,IF($E$3=\"Senior Citizen\",AH575,AH582)))","v":0}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,0,null,null,null,null,null,null,null,null,null,null,"(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",AI561,IF($E$3=\"Female\",AI568,IF($E$3=\"Senior Citizen\",AI575,AI582)))","v":0}]
[0,50000,0,0,0,0,0,{"$f":"H559","v":0},{"$f":"VLOOKUP(H566,A566:C570,3)","v":0},{"$f":"INDEX(D566:D570,MATCH(I566,C566:C570,0))","v":0},{"$f":"INDEX(E566:E570,MATCH(I566,C566:C570,0))","v":0},{"$f":"IF(H566>H570,VLOOKUP(H566,A566:F570,6),0)","v":0},{"$f":"VLOOKUP(H566,A566:G570,7)","v":0},"E. CESS",null,0,null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AH559","v":0},{"$f":"VLOOKUP(AH566,AA566:AC570,3)","v":0},{"$f":"INDEX(AD566:AD570,MATCH(AI566,AC566:AC570,0))","v":0},{"$f":"INDEX(AE566:AE570,MATCH(AI566,AC566:AC570,0))","v":0},{"$f":"IF(AH566>AH570,VLOOKUP(AH566,AA566:AF570,6),0)","v":0},{"$f":"VLOOKUP(AH566,AA566:AG570,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",AJ561,IF($E$3=\"Female\",AJ568,IF($E$3=\"Senior Citizen\",AJ575,AJ582)))","v":0}]
[{"$f":"B566+1","v":50001},60000,0.1,{"$f":"B566","v":50000},{"$f":"(B567-B566)*C567","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"AB566+1","v":50001},60000,0.1,{"$f":"AB566","v":50000},{"$f":"(AB567-AB566)*AC567","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",AK561,IF($E$3=\"Female\",AK568,IF($E$3=\"Senior Citizen\",AK575,AK582)))","v":0}]
[{"$f":"B567+1","v":60001},150000,0.2,{"$f":"B567","v":60000},{"$f":"E567+(B568-B567)*C568","v":19000},0.1,0.02,{"$f":"IF(I566=C570,E569+ROUND((H566-J566),0)*I566,IF(I566=C569,E568+ROUND((H566-J566)*I566,0),IF(I566=C568,E567+ROUND((H566-J566)*I566,0),IF(I566=C567,E566+ROUND((H566-J566)*I566,0),E565+ROUND((H566-J566)*I566,0)))))-$AP$576","v":0},{"$f":"MIN(K570:L570)","v":0},{"$f":"ROUND(SUM(H568+I568)*M566,0)","v":0},{"$f":"SUM(H568:J568)","v":0},null,null,"Age Defined",null,"(below 65 years)",null,null,null,null,null,null,null,null,null,null,{"$f":"AB567+1","v":60001},150000,0.2,{"$f":"AB567","v":60000},{"$f":"AE567+(AB568-AB567)*AC568","v":19000},0.1,0.02,{"$f":"IF(AI566=AC570,AE569+ROUND((AH566-AJ566),0)*AI566,IF(AI566=AC569,AE568+ROUND((AH566-AJ566)*AI566,0),IF(AI566=AC568,AE567+ROUND((AH566-AJ566)*AI566,0),IF(AI566=AC567,AE566+ROUND((AH566-AJ566)*AI566,0),AE565+ROUND((AH566-AJ566)*AI566,0)))))","v":0},{"$f":"MIN(AK570:AL570)","v":0},{"$f":"ROUND(SUM(AH568+AI568)*AM566,0)","v":0},{"$f":"SUM(AH568:AJ568)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",AA558,IF($E$3=\"Female\",AA565,IF($E$3=\"Senior Citizen\",AA572,AA579)))","v":"(below 65 years)"}]
[{"$f":"B568+1","v":150001},null,0.3,{"$f":"B568","v":150000},{"$f":"IF(J566=0,0,E568)","v":0},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"AB568+1","v":150001},null,0.3,{"$f":"AB568","v":150000},{"$f":"IF(AJ566=0,0,AE568)","v":0},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",AM563,IF($E$3=\"Female\",AM570,IF($E$3=\"Senior Citizen\",AM577,AM584)))","v":0}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H563","v":850000},{"$f":"IF(H566>H570,H566-H570,0)","v":0},{"$f":"IF(I570>0,ROUND(I570*I566,0),0)","v":0},{"$f":"I570-J570","v":0},{"$f":"IF(H568>0,ROUND(H568*L566,0),0)","v":0},{"$f":"IF(K570>L570,0,L570-K570)","v":0},"Tax Due",null,0,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AH563","v":850000},{"$f":"IF(AH566>AH570,AH566-AH570,0)","v":0},{"$f":"IF(AI570>0,ROUND(AI570*AI566,0),0)","v":0},{"$f":"AI570-AJ570","v":0},{"$f":"IF(AH568>0,ROUND(AH568*AL566,0),0)","v":0},{"$f":"IF(AK570>AL570,0,AL570-AK570)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",AK561,IF($E$3=\"Female\",AK568,IF($E$3=\"Senior Citizen\",AK575,AK582)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,null,null,null,null,null,null,null,null,null,"Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"Treatment of sect 80D",null,null,null,null,null,null,null,null,null,null,null,null,"(Above 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"Treatment of sect 80D"]
[0,50000,0,0,0,0,0,{"$f":"H559","v":0},{"$f":"VLOOKUP(H573,A573:C577,3)","v":0},{"$f":"INDEX(D573:D577,MATCH(I573,C573:C577,0))","v":0},{"$f":"INDEX(E573:E577,MATCH(I573,C573:C577,0))","v":0},{"$f":"IF(H573>H577,VLOOKUP(H573,A573:F577,6),0)","v":0},{"$f":"VLOOKUP(H573,A573:G577,7)","v":0},"Taxable income",null,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!F556,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AH559","v":0},{"$f":"VLOOKUP(AH573,AA573:AC577,3)","v":0},{"$f":"INDEX(AD573:AD577,MATCH(AI573,AC573:AC577,0))","v":0},{"$f":"INDEX(AE573:AE577,MATCH(AI573,AC573:AC577,0))","v":0},{"$f":"IF(AH573>AH577,VLOOKUP(AH573,AA573:AF577,6),0)","v":0},{"$f":"VLOOKUP(AH573,AA573:AG577,7)","v":0},"Taxable income",null,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!AF556,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0}]
[{"$f":"B573+1","v":50001},60000,0.1,{"$f":"B573","v":50000},{"$f":"(B574-B573)*C574","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"Due Tax",null,{"$f":"P564","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AB573+1","v":50001},60000,0.1,{"$f":"AB573","v":50000},{"$f":"(AB574-AB573)*AC574","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"Due Tax",null,{"$f":"AP564","v":0}]
[{"$f":"B574+1","v":60001},150000,0.2,{"$f":"B574","v":60000},{"$f":"E574+(B575-B574)*C575","v":19000},0.1,0.02,{"$f":"IF(I573=C577,E576+ROUND((H573-J573),0)*I573,IF(I573=C576,E575+ROUND((H573-J573)*I573,0),IF(I573=C575,E574+ROUND((H573-J573)*I573,0),IF(I573=C574,E573+ROUND((H573-J573)*I573,0),E572+ROUND((H573-J573)*I573,0)))))-$AP$576","v":0},{"$f":"MIN(K577:L577)","v":0},{"$f":"ROUND(SUM(H575+I575)*M573,0)","v":0},{"$f":"SUM(H575:J575)","v":0},null,null,"Calculated amt",null,{"$f":"IF(P573<100000,P574,P574-(P573-100000))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AB574+1","v":60001},150000,0.2,{"$f":"AB574","v":60000},{"$f":"AE574+(AB575-AB574)*AC575","v":19000},0.1,0.02,{"$f":"IF(AI573=AC577,AE576+ROUND((AH573-AJ573),0)*AI573,IF(AI573=AC576,AE575+ROUND((AH573-AJ573)*AI573,0),IF(AI573=AC575,AE574+ROUND((AH573-AJ573)*AI573,0),IF(AI573=AC574,AE573+ROUND((AH573-AJ573)*AI573,0),AE572+ROUND((AH573-AJ573)*AI573,0)))))","v":0},{"$f":"MIN(AK577:AL577)","v":0},{"$f":"ROUND(SUM(AH575+AI575)*AM573,0)","v":0},{"$f":"SUM(AH575:AJ575)","v":0},null,null,"Calculated amt",null,{"$f":"IF(AP573<100000,AP574,AP574-(AP573-100000))","v":0}]
[{"$f":"B575+1","v":150001},null,0.3,{"$f":"B575","v":150000},{"$f":"IF(J573=0,0,E575)","v":0},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Rebate u/s 80D",null,{"$f":"IF(P575>0,P575,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AB575+1","v":150001},null,0.3,{"$f":"AB575","v":150000},{"$f":"IF(AJ573=0,0,AE575)","v":0},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Rebate u/s 80D",null,{"$f":"IF(AP575>0,AP575,0)","v":0}]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H570","v":850000},{"$f":"IF(H573>H577,H573-H577,0)","v":0},{"$f":"IF(I577>0,ROUND(I577*I573,0),0)","v":0},{"$f":"I577-J577","v":0},{"$f":"IF(H575>0,ROUND(H575*L573,0),0)","v":0},{"$f":"IF(K577>L577,0,L577-K577)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AH570","v":850000},{"$f":"IF(AH573>AH577,AH573-AH577,0)","v":0},{"$f":"IF(AI577>0,ROUND(AI577*AI573,0),0)","v":0},{"$f":"AI577-AJ577","v":0},{"$f":"IF(AH575>0,ROUND(AH575*AL573,0),0)","v":0},{"$f":"IF(AK577>AL577,0,AL577-AK577)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,null,null,null,null,null,null,null,null,null,"Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not defined"]
[0,50000,0,0,0,0,0,{"$f":"H559","v":0},{"$f":"VLOOKUP(H580,A580:C584,3)","v":0},{"$f":"INDEX(D580:D584,MATCH(I580,C580:C584,0))","v":0},{"$f":"INDEX(E580:E584,MATCH(I580,C580:C584,0))","v":0},{"$f":"IF(H580>H584,VLOOKUP(H580,A580:F584,6),0)","v":0},{"$f":"VLOOKUP(H580,A580:G584,7)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,50000,0,0,0,0,0,{"$f":"AH559","v":0},{"$f":"VLOOKUP(AH580,AA580:AC584,3)","v":0},{"$f":"INDEX(AD580:AD584,MATCH(AI580,AC580:AC584,0))","v":0},{"$f":"INDEX(AE580:AE584,MATCH(AI580,AC580:AC584,0))","v":0},{"$f":"IF(AH580>AH584,VLOOKUP(AH580,AA580:AF584,6),0)","v":0},{"$f":"VLOOKUP(AH580,AA580:AG584,7)","v":0}]
[{"$f":"B580+1","v":50001},60000,0.1,{"$f":"B580","v":50000},{"$f":"(B581-B580)*C581","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB580+1","v":50001},60000,0.1,{"$f":"AB580","v":50000},{"$f":"(AB581-AB580)*AC581","v":1000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B581+1","v":60001},150000,0.2,{"$f":"B581","v":60000},{"$f":"E581+(B582-B581)*C582","v":19000},0.1,0.02,{"$f":"IF(I580=C584,E583+ROUND((H580-J580),0)*I580,IF(I580=C583,E582+ROUND((H580-J580)*I580,0),IF(I580=C582,E581+ROUND((H580-J580)*I580,0),IF(I580=C581,E580+ROUND((H580-J580)*I580,0),E579+ROUND((H580-J580)*I580,0)))))-$AP$576","v":0},{"$f":"MIN(K584:L584)","v":0},{"$f":"ROUND(SUM(H582+I582)*M580,0)","v":0},{"$f":"SUM(H582:J582)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB581+1","v":60001},150000,0.2,{"$f":"AB581","v":60000},{"$f":"AE581+(AB582-AB581)*AC582","v":19000},0.1,0.02,{"$f":"IF(AI580=AC584,AE583+ROUND((AH580-AJ580),0)*AI580,IF(AI580=AC583,AE582+ROUND((AH580-AJ580)*AI580,0),IF(AI580=AC582,AE581+ROUND((AH580-AJ580)*AI580,0),IF(AI580=AC581,AE580+ROUND((AH580-AJ580)*AI580,0),AE579+ROUND((AH580-AJ580)*AI580,0)))))","v":0},{"$f":"MIN(AK584:AL584)","v":0},{"$f":"ROUND(SUM(AH582+AI582)*AM580,0)","v":0},{"$f":"SUM(AH582:AJ582)","v":0}]
[{"$f":"B582+1","v":150001},null,0.3,{"$f":"B582","v":150000},{"$f":"IF(J580=0,0,E582)","v":0},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB582+1","v":150001},null,0.3,{"$f":"AB582","v":150000},{"$f":"IF(AJ580=0,0,AE582)","v":0},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,850000,null,null,null,{"$f":"H577","v":850000},{"$f":"IF(H580>H584,H580-H584,0)","v":0},{"$f":"IF(I584>0,ROUND(I584*I580,0),0)","v":0},{"$f":"I584-J584","v":0},{"$f":"IF(H582>0,ROUND(H582*L580,0),0)","v":0},{"$f":"IF(K584>L584,0,L584-K584)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Surcharge Limit",null,null,850000,null,null,null,{"$f":"AH577","v":850000},{"$f":"IF(AH580>AH584,AH580-AH584,0)","v":0},{"$f":"IF(AI584>0,ROUND(AI584*AI580,0),0)","v":0},{"$f":"AI584-AJ584","v":0},{"$f":"IF(AH582>0,ROUND(AH582*AL580,0),0)","v":0},{"$f":"IF(AK584>AL584,0,AL584-AK584)","v":0}]
[null,null,2005,{"$f":"C585+1","v":2006},null,"2005-06"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C585","v":2005},{"$f":"D585","v":2006}]
[0,100000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!F585,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H588,A588:C592,3)","v":0},{"$f":"INDEX(D588:D592,MATCH(I588,C588:C592,0))","v":0},{"$f":"INDEX(E588:E592,MATCH(I588,C588:C592,0))","v":0},{"$f":"IF(H588>H592,VLOOKUP(H588,A588:F592,6),0)","v":0},{"$f":"VLOOKUP(H588,A588:G592,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B588,IF($E$3=\"Female\",B595,IF($E$3=\"Senior Citizen\",B602,B609)))","v":100000},0]
[{"$f":"B588+1","v":100001},150000,0.1,{"$f":"B588","v":100000},{"$f":"(B589-B588)*C589","v":5000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O588+1","v":100001},150000,0.1]
[{"$f":"B589+1","v":150001},250000,0.2,{"$f":"B589","v":150000},{"$f":"E589+(B590-B589)*C590","v":25000},0.1,0.02,{"$f":"IF(I588=C592,E591+ROUND((H588-J588),0)*I588,IF(I588=C591,E590+ROUND((H588-J588)*I588,0),IF(I588=C590,E589+ROUND((H588-J588)*I588,0),IF(I588=C589,E588+ROUND((H588-J588)*I588,0),E587+ROUND((H588-J588)*I588,0)))))","v":0},{"$f":"MIN(K592:L592)","v":0},{"$f":"ROUND(SUM(H590+I590)*M588,0)","v":0},{"$f":"SUM(H590:J590)","v":0},null,null,{"$f":"O589+1","v":150001},250000,0.2]
[{"$f":"B590+1","v":250001},null,0.3,{"$f":"B590","v":250000},{"$f":"IF(J588=0,0,E590)","v":0},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O590+1","v":250001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H588>H592,H588-H592,0)","v":0},{"$f":"IF(I592>0,ROUND(I592*I588,0),0)","v":0},{"$f":"I592-J592","v":0},{"$f":"IF(H590>0,ROUND(H590*L588,0),0)","v":0},{"$f":"IF(K592>L592,0,L592-K592)","v":0},{"$f":"O591+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H590,IF($E$3=\"Female\",H597,IF($E$3=\"Senior Citizen\",H604,H611)))","v":0}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I590,IF($E$3=\"Female\",I597,IF($E$3=\"Senior Citizen\",I604,I611)))","v":0}]
[0,135000,0,0,0,0,0,{"$f":"H588","v":0},{"$f":"VLOOKUP(H595,A595:C599,3)","v":0},{"$f":"INDEX(D595:D599,MATCH(I595,C595:C599,0))","v":0},{"$f":"INDEX(E595:E599,MATCH(I595,C595:C599,0))","v":0},{"$f":"IF(H595>H599,VLOOKUP(H595,A595:F599,6),0)","v":0},{"$f":"VLOOKUP(H595,A595:G599,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J590,IF($E$3=\"Female\",J597,IF($E$3=\"Senior Citizen\",J604,J611)))","v":0}]
[{"$f":"B595+1","v":135001},150000,0.1,{"$f":"B595","v":135000},{"$f":"(B596-B595)*C596","v":1500},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K590,IF($E$3=\"Female\",K597,IF($E$3=\"Senior Citizen\",K604,K611)))","v":0}]
[{"$f":"B596+1","v":150001},250000,0.2,{"$f":"B596","v":150000},{"$f":"E596+(B597-B596)*C597","v":21500},0.1,0.02,{"$f":"IF(I595=C599,E598+ROUND((H595-J595),0)*I595,IF(I595=C598,E597+ROUND((H595-J595)*I595,0),IF(I595=C597,E596+ROUND((H595-J595)*I595,0),IF(I595=C596,E595+ROUND((H595-J595)*I595,0),E594+ROUND((H595-J595)*I595,0)))))","v":0},{"$f":"MIN(K599:L599)","v":0},{"$f":"ROUND(SUM(H597+I597)*M595,0)","v":0},{"$f":"SUM(H597:J597)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A587,IF($E$3=\"Female\",A594,IF($E$3=\"Senior Citizen\",A601,A608)))","v":"(below 65 years)"}]
[{"$f":"B597+1","v":250001},null,0.3,{"$f":"B597","v":250000},{"$f":"IF(J595=0,0,E597)","v":0},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M592,IF($E$3=\"Female\",M599,IF($E$3=\"Senior Citizen\",M606,M613)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H592","v":1000000},{"$f":"IF(H595>H599,H595-H599,0)","v":0},{"$f":"IF(I599>0,ROUND(I599*I595,0),0)","v":0},{"$f":"I599-J599","v":0},{"$f":"IF(H597>0,ROUND(H597*L595,0),0)","v":0},{"$f":"IF(K599>L599,0,L599-K599)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K590,IF($E$3=\"Female\",K597,IF($E$3=\"Senior Citizen\",K604,K611)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,185000,0,0,0,0,0,{"$f":"H588","v":0},{"$f":"VLOOKUP(H602,A602:C606,3)","v":0},{"$f":"INDEX(D602:D606,MATCH(I602,C602:C606,0))","v":0},{"$f":"INDEX(E602:E606,MATCH(I602,C602:C606,0))","v":0},{"$f":"IF(H602>H606,VLOOKUP(H602,A602:F606,6),0)","v":0},{"$f":"VLOOKUP(H602,A602:G606,7)","v":0}]
[{"$f":"B602+1","v":185001},250000,0.2,{"$f":"B602","v":185000},{"$f":"(B603-B602)*C603","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B603+1","v":250001},null,0.3,{"$f":"B603","v":250000},{"$f":"IF(J602=0,0,E603)","v":0},0.1,0.02,{"$f":"IF(I602=C606,E605+ROUND((H602-J602),0)*I602,IF(I602=C605,E604+ROUND((H602-J602)*I602,0),IF(I602=C604,E603+ROUND((H602-J602)*I602,0),IF(I602=C603,E602+ROUND((H602-J602)*I602,0),E601+ROUND((H602-J602)*I602,0)))))","v":0},{"$f":"MIN(K606:L606)","v":0},{"$f":"ROUND(SUM(H604+I604)*M602,0)","v":0},{"$f":"SUM(H604:J604)","v":0}]
[null,null,null,{"$f":"B604","v":0},{"$f":"IF(J602=0,0,E604)","v":0},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H599","v":1000000},{"$f":"IF(H602>H606,H602-H606,0)","v":0},{"$f":"IF(I606>0,ROUND(I606*I602,0),0)","v":0},{"$f":"I606-J606","v":0},{"$f":"IF(H604>0,ROUND(H604*L602,0),0)","v":0},{"$f":"IF(K606>L606,0,L606-K606)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,185000,0,0,0,0,0,{"$f":"H588","v":0},{"$f":"VLOOKUP(H609,A609:C613,3)","v":0},{"$f":"INDEX(D609:D613,MATCH(I609,C609:C613,0))","v":0},{"$f":"INDEX(E609:E613,MATCH(I609,C609:C613,0))","v":0},{"$f":"IF(H609>H613,VLOOKUP(H609,A609:F613,6),0)","v":0},{"$f":"VLOOKUP(H609,A609:G613,7)","v":0}]
[{"$f":"B609+1","v":185001},250000,0.2,{"$f":"B609","v":185000},{"$f":"(B610-B609)*C610","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B610+1","v":250001},null,0.3,{"$f":"B610","v":250000},{"$f":"IF(J609=0,0,E610)","v":0},0.1,0.02,{"$f":"IF(I609=C613,E612+ROUND((H609-J609),0)*I609,IF(I609=C612,E611+ROUND((H609-J609)*I609,0),IF(I609=C611,E610+ROUND((H609-J609)*I609,0),IF(I609=C610,E609+ROUND((H609-J609)*I609,0),E608+ROUND((H609-J609)*I609,0)))))","v":0},{"$f":"MIN(K613:L613)","v":0},{"$f":"ROUND(SUM(H611+I611)*M609,0)","v":0},{"$f":"SUM(H611:J611)","v":0}]
[null,null,null,{"$f":"B611","v":0},{"$f":"IF(J609=0,0,E611)","v":0},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H606","v":1000000},{"$f":"IF(H609>H613,H609-H613,0)","v":0},{"$f":"IF(I613>0,ROUND(I613*I609,0),0)","v":0},{"$f":"I613-J613","v":0},{"$f":"IF(H611>0,ROUND(H611*L609,0),0)","v":0},{"$f":"IF(K613>L613,0,L613-K613)","v":0}]
[null,null,2006,{"$f":"C614+1","v":2007},null,"2006-07"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C614","v":2006},{"$f":"D614","v":2007}]
[0,100000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!F614,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H617,A617:C621,3)","v":0},{"$f":"INDEX(D617:D621,MATCH(I617,C617:C621,0))","v":0},{"$f":"INDEX(E617:E621,MATCH(I617,C617:C621,0))","v":0},{"$f":"IF(H617>H621,VLOOKUP(H617,A617:F621,6),0)","v":0},{"$f":"VLOOKUP(H617,A617:G621,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B617,IF($E$3=\"Female\",B624,IF($E$3=\"Senior Citizen\",B631,B638)))","v":100000},0]
[{"$f":"B617+1","v":100001},150000,0.1,{"$f":"B617","v":100000},{"$f":"(B618-B617)*C618","v":5000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O617+1","v":100001},150000,0.1]
[{"$f":"B618+1","v":150001},250000,0.2,{"$f":"B618","v":150000},{"$f":"E618+(B619-B618)*C619","v":25000},0.1,0.02,{"$f":"IF(I617=C621,E620+ROUND((H617-J617),0)*I617,IF(I617=C620,E619+ROUND((H617-J617)*I617,0),IF(I617=C619,E618+ROUND((H617-J617)*I617,0),IF(I617=C618,E617+ROUND((H617-J617)*I617,0),E616+ROUND((H617-J617)*I617,0)))))","v":0},{"$f":"MIN(K621:L621)","v":0},{"$f":"ROUND(SUM(H619+I619)*M617,0)","v":0},{"$f":"SUM(H619:J619)","v":0},null,null,{"$f":"O618+1","v":150001},250000,0.2]
[{"$f":"B619+1","v":250001},null,0.3,{"$f":"B619","v":250000},{"$f":"IF(J617=0,0,E619)","v":0},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O619+1","v":250001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H617>H621,H617-H621,0)","v":0},{"$f":"IF(I621>0,ROUND(I621*I617,0),0)","v":0},{"$f":"I621-J621","v":0},{"$f":"IF(H619>0,ROUND(H619*L617,0),0)","v":0},{"$f":"IF(K621>L621,0,L621-K621)","v":0},{"$f":"O620+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H619,IF($E$3=\"Female\",H626,IF($E$3=\"Senior Citizen\",H633,H640)))","v":0}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I619,IF($E$3=\"Female\",I626,IF($E$3=\"Senior Citizen\",I633,I640)))","v":0}]
[0,135000,0,0,0,0,0,{"$f":"H617","v":0},{"$f":"VLOOKUP(H624,A624:C628,3)","v":0},{"$f":"INDEX(D624:D628,MATCH(I624,C624:C628,0))","v":0},{"$f":"INDEX(E624:E628,MATCH(I624,C624:C628,0))","v":0},{"$f":"IF(H624>H628,VLOOKUP(H624,A624:F628,6),0)","v":0},{"$f":"VLOOKUP(H624,A624:G628,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J619,IF($E$3=\"Female\",J626,IF($E$3=\"Senior Citizen\",J633,J640)))","v":0}]
[{"$f":"B624+1","v":135001},150000,0.1,{"$f":"B624","v":135000},{"$f":"(B625-B624)*C625","v":1500},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K619,IF($E$3=\"Female\",K626,IF($E$3=\"Senior Citizen\",K633,K640)))","v":0}]
[{"$f":"B625+1","v":150001},250000,0.2,{"$f":"B625","v":150000},{"$f":"E625+(B626-B625)*C626","v":21500},0.1,0.02,{"$f":"IF(I624=C628,E627+ROUND((H624-J624),0)*I624,IF(I624=C627,E626+ROUND((H624-J624)*I624,0),IF(I624=C626,E625+ROUND((H624-J624)*I624,0),IF(I624=C625,E624+ROUND((H624-J624)*I624,0),E623+ROUND((H624-J624)*I624,0)))))","v":0},{"$f":"MIN(K628:L628)","v":0},{"$f":"ROUND(SUM(H626+I626)*M624,0)","v":0},{"$f":"SUM(H626:J626)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A616,IF($E$3=\"Female\",A623,IF($E$3=\"Senior Citizen\",A630,A637)))","v":"(below 65 years)"}]
[{"$f":"B626+1","v":250001},null,0.3,{"$f":"B626","v":250000},{"$f":"IF(J624=0,0,E626)","v":0},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M621,IF($E$3=\"Female\",M628,IF($E$3=\"Senior Citizen\",M635,M642)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H621","v":1000000},{"$f":"IF(H624>H628,H624-H628,0)","v":0},{"$f":"IF(I628>0,ROUND(I628*I624,0),0)","v":0},{"$f":"I628-J628","v":0},{"$f":"IF(H626>0,ROUND(H626*L624,0),0)","v":0},{"$f":"IF(K628>L628,0,L628-K628)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K619,IF($E$3=\"Female\",K626,IF($E$3=\"Senior Citizen\",K633,K640)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,185000,0,0,0,0,0,{"$f":"H617","v":0},{"$f":"VLOOKUP(H631,A631:C635,3)","v":0},{"$f":"INDEX(D631:D635,MATCH(I631,C631:C635,0))","v":0},{"$f":"INDEX(E631:E635,MATCH(I631,C631:C635,0))","v":0},{"$f":"IF(H631>H635,VLOOKUP(H631,A631:F635,6),0)","v":0},{"$f":"VLOOKUP(H631,A631:G635,7)","v":0}]
[{"$f":"B631+1","v":185001},250000,0.2,{"$f":"B631","v":185000},{"$f":"(B632-B631)*C632","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B632+1","v":250001},null,0.3,{"$f":"B632","v":250000},{"$f":"IF(J631=0,0,E632)","v":0},0.1,0.02,{"$f":"IF(I631=C635,E634+ROUND((H631-J631),0)*I631,IF(I631=C634,E633+ROUND((H631-J631)*I631,0),IF(I631=C633,E632+ROUND((H631-J631)*I631,0),IF(I631=C632,E631+ROUND((H631-J631)*I631,0),E630+ROUND((H631-J631)*I631,0)))))","v":0},{"$f":"MIN(K635:L635)","v":0},{"$f":"ROUND(SUM(H633+I633)*M631,0)","v":0},{"$f":"SUM(H633:J633)","v":0}]
[null,null,null,{"$f":"B633","v":0},{"$f":"IF(J631=0,0,E633)","v":0},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H628","v":1000000},{"$f":"IF(H631>H635,H631-H635,0)","v":0},{"$f":"IF(I635>0,ROUND(I635*I631,0),0)","v":0},{"$f":"I635-J635","v":0},{"$f":"IF(H633>0,ROUND(H633*L631,0),0)","v":0},{"$f":"IF(K635>L635,0,L635-K635)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,185000,0,0,0,0,0,{"$f":"H617","v":0},{"$f":"VLOOKUP(H638,A638:C642,3)","v":0},{"$f":"INDEX(D638:D642,MATCH(I638,C638:C642,0))","v":0},{"$f":"INDEX(E638:E642,MATCH(I638,C638:C642,0))","v":0},{"$f":"IF(H638>H642,VLOOKUP(H638,A638:F642,6),0)","v":0},{"$f":"VLOOKUP(H638,A638:G642,7)","v":0}]
[{"$f":"B638+1","v":185001},250000,0.2,{"$f":"B638","v":185000},{"$f":"(B639-B638)*C639","v":13000},0,0.02,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B639+1","v":250001},null,0.3,{"$f":"B639","v":250000},{"$f":"IF(J638=0,0,E639)","v":0},0.1,0.02,{"$f":"IF(I638=C642,E641+ROUND((H638-J638),0)*I638,IF(I638=C641,E640+ROUND((H638-J638)*I638,0),IF(I638=C640,E639+ROUND((H638-J638)*I638,0),IF(I638=C639,E638+ROUND((H638-J638)*I638,0),E637+ROUND((H638-J638)*I638,0)))))","v":0},{"$f":"MIN(K642:L642)","v":0},{"$f":"ROUND(SUM(H640+I640)*M638,0)","v":0},{"$f":"SUM(H640:J640)","v":0}]
[null,null,null,{"$f":"B640","v":0},{"$f":"IF(J638=0,0,E640)","v":0},0.1,0.02,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H635","v":1000000},{"$f":"IF(H638>H642,H638-H642,0)","v":0},{"$f":"IF(I642>0,ROUND(I642*I638,0),0)","v":0},{"$f":"I642-J642","v":0},{"$f":"IF(H640>0,ROUND(H640*L638,0),0)","v":0},{"$f":"IF(K642>L642,0,L642-K642)","v":0}]
[null,null,2007,{"$f":"C643+1","v":2008},null,"2007-08"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C643","v":2007},{"$f":"D643","v":2008}]
[0,110000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!F643,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H646,A646:C650,3)","v":0},{"$f":"INDEX(D646:D650,MATCH(I646,C646:C650,0))","v":0},{"$f":"INDEX(E646:E650,MATCH(I646,C646:C650,0))","v":0},{"$f":"IF(H646>H650,VLOOKUP(H646,A646:F650,6),0)","v":0},{"$f":"VLOOKUP(H646,A646:G650,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B646,IF($E$3=\"Female\",B653,IF($E$3=\"Senior Citizen\",B660,B667)))","v":110000},0]
[{"$f":"B646+1","v":110001},150000,0.1,{"$f":"B646","v":110000},{"$f":"(B647-B646)*C647","v":4000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O646+1","v":110001},150000,0.1]
[{"$f":"B647+1","v":150001},250000,0.2,{"$f":"B647","v":150000},{"$f":"E647+(B648-B647)*C648","v":24000},0,0.03,{"$f":"IF(I646=C650,E649+ROUND((H646-J646),0)*I646,IF(I646=C649,E648+ROUND((H646-J646)*I646,0),IF(I646=C648,E647+ROUND((H646-J646)*I646,0),IF(I646=C647,E646+ROUND((H646-J646)*I646,0),E645+ROUND((H646-J646)*I646,0)))))","v":0},{"$f":"MIN(K650:L650)","v":0},{"$f":"ROUND(SUM(H648+I648)*M646,0)","v":0},{"$f":"SUM(H648:J648)","v":0},null,null,{"$f":"O647+1","v":150001},250000,0.2]
[{"$f":"B648+1","v":250001},null,0.3,{"$f":"B648","v":250000},{"$f":"IF(J646=0,0,E648)","v":0},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O648+1","v":250001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H646>H650,H646-H650,0)","v":0},{"$f":"IF(I650>0,ROUND(I650*I646,0),0)","v":0},{"$f":"I650-J650","v":0},{"$f":"IF(H648>0,ROUND(H648*L646,0),0)","v":0},{"$f":"IF(K650>L650,0,L650-K650)","v":0},{"$f":"O649+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H648,IF($E$3=\"Female\",H655,IF($E$3=\"Senior Citizen\",H662,H669)))","v":0}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I648,IF($E$3=\"Female\",I655,IF($E$3=\"Senior Citizen\",I662,I669)))","v":0}]
[0,145000,0,0,0,0,0,{"$f":"H646","v":0},{"$f":"VLOOKUP(H653,A653:C657,3)","v":0},{"$f":"INDEX(D653:D657,MATCH(I653,C653:C657,0))","v":0},{"$f":"INDEX(E653:E657,MATCH(I653,C653:C657,0))","v":0},{"$f":"IF(H653>H657,VLOOKUP(H653,A653:F657,6),0)","v":0},{"$f":"VLOOKUP(H653,A653:G657,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J648,IF($E$3=\"Female\",J655,IF($E$3=\"Senior Citizen\",J662,J669)))","v":0}]
[{"$f":"B653+1","v":145001},150000,0.1,{"$f":"B653","v":145000},{"$f":"(B654-B653)*C654","v":500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K648,IF($E$3=\"Female\",K655,IF($E$3=\"Senior Citizen\",K662,K669)))","v":0}]
[{"$f":"B654+1","v":150001},250000,0.2,{"$f":"B654","v":150000},{"$f":"E654+(B655-B654)*C655","v":20500},0,0.03,{"$f":"IF(I653=C657,E656+ROUND((H653-J653),0)*I653,IF(I653=C656,E655+ROUND((H653-J653)*I653,0),IF(I653=C655,E654+ROUND((H653-J653)*I653,0),IF(I653=C654,E653+ROUND((H653-J653)*I653,0),E652+ROUND((H653-J653)*I653,0)))))","v":0},{"$f":"MIN(K657:L657)","v":0},{"$f":"ROUND(SUM(H655+I655)*M653,0)","v":0},{"$f":"SUM(H655:J655)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A645,IF($E$3=\"Female\",A652,IF($E$3=\"Senior Citizen\",A659,A666)))","v":"(below 65 years)"}]
[{"$f":"B655+1","v":250001},null,0.3,{"$f":"B655","v":250000},{"$f":"IF(J653=0,0,E655)","v":0},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M650,IF($E$3=\"Female\",M657,IF($E$3=\"Senior Citizen\",M664,M671)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H650","v":1000000},{"$f":"IF(H653>H657,H653-H657,0)","v":0},{"$f":"IF(I657>0,ROUND(I657*I653,0),0)","v":0},{"$f":"I657-J657","v":0},{"$f":"IF(H655>0,ROUND(H655*L653,0),0)","v":0},{"$f":"IF(K657>L657,0,L657-K657)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K648,IF($E$3=\"Female\",K655,IF($E$3=\"Senior Citizen\",K662,K669)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,195000,0,0,0,0,0,{"$f":"H646","v":0},{"$f":"VLOOKUP(H660,A660:C664,3)","v":0},{"$f":"INDEX(D660:D664,MATCH(I660,C660:C664,0))","v":0},{"$f":"INDEX(E660:E664,MATCH(I660,C660:C664,0))","v":0},{"$f":"IF(H660>H664,VLOOKUP(H660,A660:F664,6),0)","v":0},{"$f":"VLOOKUP(H660,A660:G664,7)","v":0}]
[{"$f":"B660+1","v":195001},250000,0.2,{"$f":"B660","v":195000},{"$f":"(B661-B660)*C661","v":11000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B661+1","v":250001},null,0.3,{"$f":"B661","v":250000},{"$f":"IF(J660=0,0,E661)","v":0},0.1,0.03,{"$f":"IF(I660=C664,E663+ROUND((H660-J660),0)*I660,IF(I660=C663,E662+ROUND((H660-J660)*I660,0),IF(I660=C662,E661+ROUND((H660-J660)*I660,0),IF(I660=C661,E660+ROUND((H660-J660)*I660,0),E659+ROUND((H660-J660)*I660,0)))))","v":0},{"$f":"MIN(K664:L664)","v":0},{"$f":"ROUND(SUM(H662+I662)*M660,0)","v":0},{"$f":"SUM(H662:J662)","v":0}]
[null,null,null,{"$f":"B662","v":0},{"$f":"IF(J660=0,0,E662)","v":0},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H657","v":1000000},{"$f":"IF(H660>H664,H660-H664,0)","v":0},{"$f":"IF(I664>0,ROUND(I664*I660,0),0)","v":0},{"$f":"I664-J664","v":0},{"$f":"IF(H662>0,ROUND(H662*L660,0),0)","v":0},{"$f":"IF(K664>L664,0,L664-K664)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,195000,0,0,0,0,0,{"$f":"H646","v":0},{"$f":"VLOOKUP(H667,A667:C671,3)","v":0},{"$f":"INDEX(D667:D671,MATCH(I667,C667:C671,0))","v":0},{"$f":"INDEX(E667:E671,MATCH(I667,C667:C671,0))","v":0},{"$f":"IF(H667>H671,VLOOKUP(H667,A667:F671,6),0)","v":0},{"$f":"VLOOKUP(H667,A667:G671,7)","v":0}]
[{"$f":"B667+1","v":195001},250000,0.2,{"$f":"B667","v":195000},{"$f":"(B668-B667)*C668","v":11000},0.1,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B668+1","v":250001},null,0.3,{"$f":"B668","v":250000},{"$f":"IF(J667=0,0,E668)","v":0},0.1,0.03,{"$f":"IF(I667=C671,E670+ROUND((H667-J667),0)*I667,IF(I667=C670,E669+ROUND((H667-J667)*I667,0),IF(I667=C669,E668+ROUND((H667-J667)*I667,0),IF(I667=C668,E667+ROUND((H667-J667)*I667,0),E666+ROUND((H667-J667)*I667,0)))))","v":0},{"$f":"MIN(K671:L671)","v":0},{"$f":"ROUND(SUM(H669+I669)*M667,0)","v":0},{"$f":"SUM(H669:J669)","v":0}]
[null,null,null,{"$f":"B669","v":0},{"$f":"IF(J667=0,0,E669)","v":0},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H664","v":1000000},{"$f":"IF(H667>H671,H667-H671,0)","v":0},{"$f":"IF(I671>0,ROUND(I671*I667,0),0)","v":0},{"$f":"I671-J671","v":0},{"$f":"IF(H669>0,ROUND(H669*L667,0),0)","v":0},{"$f":"IF(K671>L671,0,L671-K671)","v":0}]
[null,null,2008,{"$f":"C672+1","v":2009},null,"2008-09"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C672","v":2008},{"$f":"D672","v":2009}]
[0,150000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!F672,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H675,A675:C679,3)","v":0},{"$f":"INDEX(D675:D679,MATCH(I675,C675:C679,0))","v":0},{"$f":"INDEX(E675:E679,MATCH(I675,C675:C679,0))","v":0},{"$f":"IF(H675>H679,VLOOKUP(H675,A675:F679,6),0)","v":0},{"$f":"VLOOKUP(H675,A675:G679,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B675,IF($E$3=\"Female\",B682,IF($E$3=\"Senior Citizen\",B689,B696)))","v":150000},0]
[{"$f":"B675+1","v":150001},300000,0.1,{"$f":"B675","v":150000},{"$f":"(B676-B675)*C676","v":15000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O675+1","v":150001},300000,0.1]
[{"$f":"B676+1","v":300001},500000,0.2,{"$f":"B676","v":300000},{"$f":"E676+(B677-B676)*C677","v":55000},0,0.03,{"$f":"IF(I675=C679,E678+ROUND((H675-J675),0)*I675,IF(I675=C678,E677+ROUND((H675-J675)*I675,0),IF(I675=C677,E676+ROUND((H675-J675)*I675,0),IF(I675=C676,E675+ROUND((H675-J675)*I675,0),E674+ROUND((H675-J675)*I675,0)))))","v":0},{"$f":"MIN(K679:L679)","v":0},{"$f":"ROUND(SUM(H677+I677)*M675,0)","v":0},{"$f":"SUM(H677:J677)","v":0},null,null,{"$f":"O676+1","v":300001},500000,0.2]
[{"$f":"B677+1","v":500001},null,0.3,{"$f":"B677","v":500000},{"$f":"IF(J675=0,0,E677)","v":0},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O677+1","v":500001},0,0.3]
["Surcharge Limit",null,null,1000000,null,null,null,1000000,{"$f":"IF(H675>H679,H675-H679,0)","v":0},{"$f":"IF(I679>0,ROUND(I679*I675,0),0)","v":0},{"$f":"I679-J679","v":0},{"$f":"IF(H677>0,ROUND(H677*L675,0),0)","v":0},{"$f":"IF(K679>L679,0,L679-K679)","v":0},{"$f":"O678+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H677,IF($E$3=\"Female\",H684,IF($E$3=\"Senior Citizen\",H691,H698)))","v":0}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I677,IF($E$3=\"Female\",I684,IF($E$3=\"Senior Citizen\",I691,I698)))","v":0}]
[0,180000,0,0,0,0,0,{"$f":"H675","v":0},{"$f":"VLOOKUP(H682,A682:C686,3)","v":0},{"$f":"INDEX(D682:D686,MATCH(I682,C682:C686,0))","v":0},{"$f":"INDEX(E682:E686,MATCH(I682,C682:C686,0))","v":0},{"$f":"IF(H682>H686,VLOOKUP(H682,A682:F686,6),0)","v":0},{"$f":"VLOOKUP(H682,A682:G686,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J677,IF($E$3=\"Female\",J684,IF($E$3=\"Senior Citizen\",J691,J698)))","v":0}]
[{"$f":"B682+1","v":180001},300000,0.1,{"$f":"B682","v":180000},{"$f":"(B683-B682)*C683","v":12000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K677,IF($E$3=\"Female\",K684,IF($E$3=\"Senior Citizen\",K691,K698)))","v":0}]
[{"$f":"B683+1","v":300001},500000,0.2,{"$f":"B683","v":300000},{"$f":"E683+(B684-B683)*C684","v":52000},0,0.03,{"$f":"IF(I682=C686,E685+ROUND((H682-J682),0)*I682,IF(I682=C685,E684+ROUND((H682-J682)*I682,0),IF(I682=C684,E683+ROUND((H682-J682)*I682,0),IF(I682=C683,E682+ROUND((H682-J682)*I682,0),E681+ROUND((H682-J682)*I682,0)))))","v":0},{"$f":"MIN(K686:L686)","v":0},{"$f":"ROUND(SUM(H684+I684)*M682,0)","v":0},{"$f":"SUM(H684:J684)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A674,IF($E$3=\"Female\",A681,IF($E$3=\"Senior Citizen\",A688,A695)))","v":"(below 65 years)"}]
[{"$f":"B684+1","v":500001},null,0.3,{"$f":"B684","v":500000},{"$f":"IF(J682=0,0,E684)","v":0},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M679,IF($E$3=\"Female\",M686,IF($E$3=\"Senior Citizen\",M693,M700)))","v":0}]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H679","v":1000000},{"$f":"IF(H682>H686,H682-H686,0)","v":0},{"$f":"IF(I686>0,ROUND(I686*I682,0),0)","v":0},{"$f":"I686-J686","v":0},{"$f":"IF(H684>0,ROUND(H684*L682,0),0)","v":0},{"$f":"IF(K686>L686,0,L686-K686)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K677,IF($E$3=\"Female\",K684,IF($E$3=\"Senior Citizen\",K691,K698)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,225000,0,0,0,0,0,{"$f":"H675","v":0},{"$f":"VLOOKUP(H689,A689:C693,3)","v":0},{"$f":"INDEX(D689:D693,MATCH(I689,C689:C693,0))","v":0},{"$f":"INDEX(E689:E693,MATCH(I689,C689:C693,0))","v":0},{"$f":"IF(H689>H693,VLOOKUP(H689,A689:F693,6),0)","v":0},{"$f":"VLOOKUP(H689,A689:G693,7)","v":0}]
[{"$f":"B689+1","v":225001},300000,0.1,{"$f":"B689","v":225000},{"$f":"(B690-B689)*C690","v":7500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B690+1","v":300001},500000,0.2,{"$f":"B690","v":300000},{"$f":"E690+(B691-B690)*C691","v":47500},0,0.03,{"$f":"IF(I689=C693,E692+ROUND((H689-J689),0)*I689,IF(I689=C692,E691+ROUND((H689-J689)*I689,0),IF(I689=C691,E690+ROUND((H689-J689)*I689,0),IF(I689=C690,E689+ROUND((H689-J689)*I689,0),E688+ROUND((H689-J689)*I689,0)))))","v":0},{"$f":"MIN(K693:L693)","v":0},{"$f":"ROUND(SUM(H691+I691)*M689,0)","v":0},{"$f":"SUM(H691:J691)","v":0}]
[{"$f":"B691+1","v":500001},null,0.3,{"$f":"B691","v":500000},{"$f":"IF(J689=0,0,E691)","v":0},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H686","v":1000000},{"$f":"IF(H689>H693,H689-H693,0)","v":0},{"$f":"IF(I693>0,ROUND(I693*I689,0),0)","v":0},{"$f":"I693-J693","v":0},{"$f":"IF(H691>0,ROUND(H691*L689,0),0)","v":0},{"$f":"IF(K693>L693,0,L693-K693)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,225000,0,0,0,0,0,{"$f":"H675","v":0},{"$f":"VLOOKUP(H696,A696:C700,3)","v":0},{"$f":"INDEX(D696:D700,MATCH(I696,C696:C700,0))","v":0},{"$f":"INDEX(E696:E700,MATCH(I696,C696:C700,0))","v":0},{"$f":"IF(H696>H700,VLOOKUP(H696,A696:F700,6),0)","v":0},{"$f":"VLOOKUP(H696,A696:G700,7)","v":0}]
[{"$f":"B696+1","v":225001},300000,0.1,{"$f":"B696","v":225000},{"$f":"(B697-B696)*C697","v":7500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B697+1","v":300001},500000,0.2,{"$f":"B697","v":300000},{"$f":"E697+(B698-B697)*C698","v":47500},0,0.03,{"$f":"IF(I696=C700,E699+ROUND((H696-J696),0)*I696,IF(I696=C699,E698+ROUND((H696-J696)*I696,0),IF(I696=C698,E697+ROUND((H696-J696)*I696,0),IF(I696=C697,E696+ROUND((H696-J696)*I696,0),E695+ROUND((H696-J696)*I696,0)))))","v":0},{"$f":"MIN(K700:L700)","v":0},{"$f":"ROUND(SUM(H698+I698)*M696,0)","v":0},{"$f":"SUM(H698:J698)","v":0}]
[{"$f":"B698+1","v":500001},null,0.3,{"$f":"B698","v":500000},{"$f":"IF(J696=0,0,E698)","v":0},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,1000000,null,null,null,{"$f":"H693","v":1000000},{"$f":"IF(H696>H700,H696-H700,0)","v":0},{"$f":"IF(I700>0,ROUND(I700*I696,0),0)","v":0},{"$f":"I700-J700","v":0},{"$f":"IF(H698>0,ROUND(H698*L696,0),0)","v":0},{"$f":"IF(K700>L700,0,L700-K700)","v":0}]
[null,null,2009,{"$f":"C701+1","v":2010},null,"2009-10"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C701","v":2009},{"$f":"D701","v":2010}]
[0,160000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!F701,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H704,A704:C708,3)","v":0},{"$f":"INDEX(D704:D708,MATCH(I704,C704:C708,0))","v":0},{"$f":"INDEX(E704:E708,MATCH(I704,C704:C708,0))","v":0},{"$f":"IF(H704>H708,VLOOKUP(H704,A704:F708,6),0)","v":0},{"$f":"VLOOKUP(H704,A704:G708,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B704,IF($E$3=\"Female\",B711,IF($E$3=\"Senior Citizen\",B718,B725)))","v":160000},0]
[{"$f":"B704+1","v":160001},300000,0.1,{"$f":"B704","v":160000},{"$f":"(B705-B704)*C705","v":14000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O704+1","v":160001},300000,0.1]
[{"$f":"B705+1","v":300001},500000,0.2,{"$f":"B705","v":300000},{"$f":"E705+(B706-B705)*C706","v":54000},0,0.03,{"$f":"IF(I704=C708,E707+ROUND((H704-J704),0)*I704,IF(I704=C707,E706+ROUND((H704-J704)*I704,0),IF(I704=C706,E705+ROUND((H704-J704)*I704,0),IF(I704=C705,E704+ROUND((H704-J704)*I704,0),E703+ROUND((H704-J704)*I704,0)))))","v":0},{"$f":"MIN(K708:L708)","v":0},{"$f":"ROUND(SUM(H706+I706)*M704,0)","v":0},{"$f":"SUM(H706:J706)","v":0},null,null,{"$f":"O705+1","v":300001},500000,0.2]
[{"$f":"B706+1","v":500001},null,0.3,{"$f":"B706","v":500000},{"$f":"IF(J704=0,0,E706)","v":0},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O706+1","v":500001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H704>H708,H704-H708,0)","v":0},{"$f":"IF(I708>0,ROUND(I708*I704,0),0)","v":0},{"$f":"I708-J708","v":0},{"$f":"IF(H706>0,ROUND(H706*L704,0),0)","v":0},{"$f":"IF(K708>L708,0,L708-K708)","v":0},{"$f":"O707+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H706,IF($E$3=\"Female\",H713,IF($E$3=\"Senior Citizen\",H720,H727)))","v":0}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I706,IF($E$3=\"Female\",I713,IF($E$3=\"Senior Citizen\",I720,I727)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H704","v":0},{"$f":"VLOOKUP(H711,A711:C715,3)","v":0},{"$f":"INDEX(D711:D715,MATCH(I711,C711:C715,0))","v":0},{"$f":"INDEX(E711:E715,MATCH(I711,C711:C715,0))","v":0},{"$f":"IF(H711>H715,VLOOKUP(H711,A711:F715,6),0)","v":0},{"$f":"VLOOKUP(H711,A711:G715,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J706,IF($E$3=\"Female\",J713,IF($E$3=\"Senior Citizen\",J720,J727)))","v":0}]
[{"$f":"B711+1","v":190001},300000,0.1,{"$f":"B711","v":190000},{"$f":"(B712-B711)*C712","v":11000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K706,IF($E$3=\"Female\",K713,IF($E$3=\"Senior Citizen\",K720,K727)))","v":0}]
[{"$f":"B712+1","v":300001},500000,0.2,{"$f":"B712","v":300000},{"$f":"E712+(B713-B712)*C713","v":51000},0,0.03,{"$f":"IF(I711=C715,E714+ROUND((H711-J711),0)*I711,IF(I711=C714,E713+ROUND((H711-J711)*I711,0),IF(I711=C713,E712+ROUND((H711-J711)*I711,0),IF(I711=C712,E711+ROUND((H711-J711)*I711,0),E710+ROUND((H711-J711)*I711,0)))))","v":0},{"$f":"MIN(K715:L715)","v":0},{"$f":"ROUND(SUM(H713+I713)*M711,0)","v":0},{"$f":"SUM(H713:J713)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A703,IF($E$3=\"Female\",A710,IF($E$3=\"Senior Citizen\",A717,A724)))","v":"(below 65 years)"}]
[{"$f":"B713+1","v":500001},null,0.3,{"$f":"B713","v":500000},{"$f":"IF(J711=0,0,E713)","v":0},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M708,IF($E$3=\"Female\",M715,IF($E$3=\"Senior Citizen\",M722,M729)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H708","v":0},{"$f":"IF(H711>H715,H711-H715,0)","v":0},{"$f":"IF(I715>0,ROUND(I715*I711,0),0)","v":0},{"$f":"I715-J715","v":0},{"$f":"IF(H713>0,ROUND(H713*L711,0),0)","v":0},{"$f":"IF(K715>L715,0,L715-K715)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K706,IF($E$3=\"Female\",K713,IF($E$3=\"Senior Citizen\",K720,K727)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,240000,0,0,0,0,0,{"$f":"H704","v":0},{"$f":"VLOOKUP(H718,A718:C722,3)","v":0},{"$f":"INDEX(D718:D722,MATCH(I718,C718:C722,0))","v":0},{"$f":"INDEX(E718:E722,MATCH(I718,C718:C722,0))","v":0},{"$f":"IF(H718>H722,VLOOKUP(H718,A718:F722,6),0)","v":0},{"$f":"VLOOKUP(H718,A718:G722,7)","v":0}]
[{"$f":"B718+1","v":240001},300000,0.1,{"$f":"B718","v":240000},{"$f":"(B719-B718)*C719","v":6000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B719+1","v":300001},500000,0.2,{"$f":"B719","v":300000},{"$f":"E719+(B720-B719)*C720","v":46000},0,0.03,{"$f":"IF(I718=C722,E721+ROUND((H718-J718),0)*I718,IF(I718=C721,E720+ROUND((H718-J718)*I718,0),IF(I718=C720,E719+ROUND((H718-J718)*I718,0),IF(I718=C719,E718+ROUND((H718-J718)*I718,0),E717+ROUND((H718-J718)*I718,0)))))","v":0},{"$f":"MIN(K722:L722)","v":0},{"$f":"ROUND(SUM(H720+I720)*M718,0)","v":0},{"$f":"SUM(H720:J720)","v":0}]
[{"$f":"B720+1","v":500001},null,0.3,{"$f":"B720","v":500000},{"$f":"IF(J718=0,0,E720)","v":0},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H715","v":0},{"$f":"IF(H718>H722,H718-H722,0)","v":0},{"$f":"IF(I722>0,ROUND(I722*I718,0),0)","v":0},{"$f":"I722-J722","v":0},{"$f":"IF(H720>0,ROUND(H720*L718,0),0)","v":0},{"$f":"IF(K722>L722,0,L722-K722)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,240000,0,0,0,0,0,{"$f":"H704","v":0},{"$f":"VLOOKUP(H725,A725:C729,3)","v":0},{"$f":"INDEX(D725:D729,MATCH(I725,C725:C729,0))","v":0},{"$f":"INDEX(E725:E729,MATCH(I725,C725:C729,0))","v":0},{"$f":"IF(H725>H729,VLOOKUP(H725,A725:F729,6),0)","v":0},{"$f":"VLOOKUP(H725,A725:G729,7)","v":0}]
[{"$f":"B725+1","v":240001},300000,0.1,{"$f":"B725","v":240000},{"$f":"(B726-B725)*C726","v":6000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B726+1","v":300001},500000,0.2,{"$f":"B726","v":300000},{"$f":"E726+(B727-B726)*C727","v":46000},0,0.03,{"$f":"IF(I725=C729,E728+ROUND((H725-J725),0)*I725,IF(I725=C728,E727+ROUND((H725-J725)*I725,0),IF(I725=C727,E726+ROUND((H725-J725)*I725,0),IF(I725=C726,E725+ROUND((H725-J725)*I725,0),E724+ROUND((H725-J725)*I725,0)))))","v":0},{"$f":"MIN(K729:L729)","v":0},{"$f":"ROUND(SUM(H727+I727)*M725,0)","v":0},{"$f":"SUM(H727:J727)","v":0}]
[{"$f":"B727+1","v":500001},null,0.3,{"$f":"B727","v":500000},{"$f":"IF(J725=0,0,E727)","v":0},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H722","v":0},{"$f":"IF(H725>H729,H725-H729,0)","v":0},{"$f":"IF(I729>0,ROUND(I729*I725,0),0)","v":0},{"$f":"I729-J729","v":0},{"$f":"IF(H727>0,ROUND(H727*L725,0),0)","v":0},{"$f":"IF(K729>L729,0,L729-K729)","v":0}]
[null,null,2010,{"$f":"C730+1","v":2011},null,"2010-11"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C730","v":2010},{"$f":"D730","v":2011}]
[0,160000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!F730,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H733,A733:C737,3)","v":0},{"$f":"INDEX(D733:D737,MATCH(I733,C733:C737,0))","v":0},{"$f":"INDEX(E733:E737,MATCH(I733,C733:C737,0))","v":0},{"$f":"IF(H733>H737,VLOOKUP(H733,A733:F737,6),0)","v":0},{"$f":"VLOOKUP(H733,A733:G737,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B733,IF($E$3=\"Female\",B740,IF($E$3=\"Senior Citizen\",B747,B754)))","v":160000},0]
[{"$f":"B733+1","v":160001},500000,0.1,{"$f":"B733","v":160000},{"$f":"(B734-B733)*C734","v":34000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O733+1","v":160001},500000,0.1]
[{"$f":"B734+1","v":500001},800000,0.2,{"$f":"B734","v":500000},{"$f":"E734+(B735-B734)*C735","v":94000},0,0.03,{"$f":"IF(I733=C737,E736+ROUND((H733-J733),0)*I733,IF(I733=C736,E735+ROUND((H733-J733)*I733,0),IF(I733=C735,E734+ROUND((H733-J733)*I733,0),IF(I733=C734,E733+ROUND((H733-J733)*I733,0),E732+ROUND((H733-J733)*I733,0)))))","v":0},{"$f":"MIN(K737:L737)","v":0},{"$f":"ROUND(SUM(H735+I735)*M733,0)","v":0},{"$f":"SUM(H735:J735)","v":0},null,null,{"$f":"O734+1","v":500001},800000,0.2]
[{"$f":"B735+1","v":800001},null,0.3,{"$f":"B735","v":800000},{"$f":"IF(J733=0,0,E735)","v":0},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O735+1","v":800001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H733>H737,H733-H737,0)","v":0},{"$f":"IF(I737>0,ROUND(I737*I733,0),0)","v":0},{"$f":"I737-J737","v":0},{"$f":"IF(H735>0,ROUND(H735*L733,0),0)","v":0},{"$f":"IF(K737>L737,0,L737-K737)","v":0},{"$f":"O736+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H735,IF($E$3=\"Female\",H742,IF($E$3=\"Senior Citizen\",H749,H756)))","v":0}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I735,IF($E$3=\"Female\",I742,IF($E$3=\"Senior Citizen\",I749,I756)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H733","v":0},{"$f":"VLOOKUP(H740,A740:C744,3)","v":0},{"$f":"INDEX(D740:D744,MATCH(I740,C740:C744,0))","v":0},{"$f":"INDEX(E740:E744,MATCH(I740,C740:C744,0))","v":0},{"$f":"IF(H740>H744,VLOOKUP(H740,A740:F744,6),0)","v":0},{"$f":"VLOOKUP(H740,A740:G744,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J735,IF($E$3=\"Female\",J742,IF($E$3=\"Senior Citizen\",J749,J756)))","v":0}]
[{"$f":"B740+1","v":190001},500000,0.1,{"$f":"B740","v":190000},{"$f":"(B741-B740)*C741","v":31000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K735,IF($E$3=\"Female\",K742,IF($E$3=\"Senior Citizen\",K749,K756)))","v":0}]
[{"$f":"B741+1","v":500001},800000,0.2,{"$f":"B741","v":500000},{"$f":"E741+(B742-B741)*C742","v":91000},0,0.03,{"$f":"IF(I740=C744,E743+ROUND((H740-J740),0)*I740,IF(I740=C743,E742+ROUND((H740-J740)*I740,0),IF(I740=C742,E741+ROUND((H740-J740)*I740,0),IF(I740=C741,E740+ROUND((H740-J740)*I740,0),E739+ROUND((H740-J740)*I740,0)))))","v":0},{"$f":"MIN(K744:L744)","v":0},{"$f":"ROUND(SUM(H742+I742)*M740,0)","v":0},{"$f":"SUM(H742:J742)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A732,IF($E$3=\"Female\",A739,IF($E$3=\"Senior Citizen\",A746,A753)))","v":"(below 65 years)"}]
[{"$f":"B742+1","v":800001},null,0.3,{"$f":"B742","v":800000},{"$f":"IF(J740=0,0,E742)","v":0},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M737,IF($E$3=\"Female\",M744,IF($E$3=\"Senior Citizen\",M751,M758)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H737","v":0},{"$f":"IF(H740>H744,H740-H744,0)","v":0},{"$f":"IF(I744>0,ROUND(I744*I740,0),0)","v":0},{"$f":"I744-J744","v":0},{"$f":"IF(H742>0,ROUND(H742*L740,0),0)","v":0},{"$f":"IF(K744>L744,0,L744-K744)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K735,IF($E$3=\"Female\",K742,IF($E$3=\"Senior Citizen\",K749,K756)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,240000,0,0,0,0,0,{"$f":"H733","v":0},{"$f":"VLOOKUP(H747,A747:C751,3)","v":0},{"$f":"INDEX(D747:D751,MATCH(I747,C747:C751,0))","v":0},{"$f":"INDEX(E747:E751,MATCH(I747,C747:C751,0))","v":0},{"$f":"IF(H747>H751,VLOOKUP(H747,A747:F751,6),0)","v":0},{"$f":"VLOOKUP(H747,A747:G751,7)","v":0}]
[{"$f":"B747+1","v":240001},500000,0.1,{"$f":"B747","v":240000},{"$f":"(B748-B747)*C748","v":26000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B748+1","v":500001},800000,0.2,{"$f":"B748","v":500000},{"$f":"E748+(B749-B748)*C749","v":86000},0,0.03,{"$f":"IF(I747=C751,E750+ROUND((H747-J747),0)*I747,IF(I747=C750,E749+ROUND((H747-J747)*I747,0),IF(I747=C749,E748+ROUND((H747-J747)*I747,0),IF(I747=C748,E747+ROUND((H747-J747)*I747,0),E746+ROUND((H747-J747)*I747,0)))))","v":0},{"$f":"MIN(K751:L751)","v":0},{"$f":"ROUND(SUM(H749+I749)*M747,0)","v":0},{"$f":"SUM(H749:J749)","v":0}]
[{"$f":"B749+1","v":800001},null,0.3,{"$f":"B749","v":800000},{"$f":"IF(J747=0,0,E749)","v":0},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H744","v":0},{"$f":"IF(H747>H751,H747-H751,0)","v":0},{"$f":"IF(I751>0,ROUND(I751*I747,0),0)","v":0},{"$f":"I751-J751","v":0},{"$f":"IF(H749>0,ROUND(H749*L747,0),0)","v":0},{"$f":"IF(K751>L751,0,L751-K751)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["Not defined"]
[0,240000,0,0,0,0,0,{"$f":"H733","v":0},{"$f":"VLOOKUP(H754,A754:C758,3)","v":0},{"$f":"INDEX(D754:D758,MATCH(I754,C754:C758,0))","v":0},{"$f":"INDEX(E754:E758,MATCH(I754,C754:C758,0))","v":0},{"$f":"IF(H754>H758,VLOOKUP(H754,A754:F758,6),0)","v":0},{"$f":"VLOOKUP(H754,A754:G758,7)","v":0}]
[{"$f":"B754+1","v":240001},500000,0.1,{"$f":"B754","v":240000},{"$f":"(B755-B754)*C755","v":26000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B755+1","v":500001},800000,0.2,{"$f":"B755","v":500000},{"$f":"E755+(B756-B755)*C756","v":86000},0,0.03,{"$f":"IF(I754=C758,E757+ROUND((H754-J754),0)*I754,IF(I754=C757,E756+ROUND((H754-J754)*I754,0),IF(I754=C756,E755+ROUND((H754-J754)*I754,0),IF(I754=C755,E754+ROUND((H754-J754)*I754,0),E753+ROUND((H754-J754)*I754,0)))))","v":0},{"$f":"MIN(K758:L758)","v":0},{"$f":"ROUND(SUM(H756+I756)*M754,0)","v":0},{"$f":"SUM(H756:J756)","v":0}]
[{"$f":"B756+1","v":800001},null,0.3,{"$f":"B756","v":800000},{"$f":"IF(J754=0,0,E756)","v":0},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H751","v":0},{"$f":"IF(H754>H758,H754-H758,0)","v":0},{"$f":"IF(I758>0,ROUND(I758*I754,0),0)","v":0},{"$f":"I758-J758","v":0},{"$f":"IF(H756>0,ROUND(H756*L754,0),0)","v":0},{"$f":"IF(K758>L758,0,L758-K758)","v":0}]
[null,null,2011,{"$f":"C759+1","v":2012},null,"2011-12"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C759","v":2011},{"$f":"D759","v":2012}]
[0,180000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!F759,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H762,A762:C766,3)","v":0},{"$f":"INDEX(D762:D766,MATCH(I762,C762:C766,0))","v":0},{"$f":"INDEX(E762:E766,MATCH(I762,C762:C766,0))","v":0},{"$f":"IF(H762>H766,VLOOKUP(H762,A762:F766,6),0)","v":0},{"$f":"VLOOKUP(H762,A762:G766,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B762,IF($E$3=\"Female\",B769,IF($E$3=\"Senior Citizen\",B776,B783)))","v":180000},0]
[{"$f":"B762+1","v":180001},500000,0.1,{"$f":"B762","v":180000},{"$f":"(B763-B762)*C763","v":32000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O762+1","v":180001},500000,0.1]
[{"$f":"B763+1","v":500001},800000,0.2,{"$f":"B763","v":500000},{"$f":"E763+(B764-B763)*C764","v":92000},0,0.03,{"$f":"IF(I762=C766,E765+ROUND((H762-J762),0)*I762,IF(I762=C765,E764+ROUND((H762-J762)*I762,0),IF(I762=C764,E763+ROUND((H762-J762)*I762,0),IF(I762=C763,E762+ROUND((H762-J762)*I762,0),E761+ROUND((H762-J762)*I762,0)))))","v":0},{"$f":"MIN(K766:L766)","v":0},{"$f":"ROUND(SUM(H764+I764)*M762,0)","v":0},{"$f":"SUM(H764:J764)","v":0},null,null,{"$f":"O763+1","v":500001},800000,0.2]
[{"$f":"B764+1","v":800001},null,0.3,{"$f":"B764","v":800000},{"$f":"IF(J762=0,0,E764)","v":0},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O764+1","v":800001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H762>H766,H762-H766,0)","v":0},{"$f":"IF(I766>0,ROUND(I766*I762,0),0)","v":0},{"$f":"I766-J766","v":0},{"$f":"IF(H764>0,ROUND(H764*L762,0),0)","v":0},{"$f":"IF(K766>L766,0,L766-K766)","v":0},{"$f":"O765+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H764,IF($E$3=\"Female\",H771,IF($E$3=\"Senior Citizen\",H778,H785)))","v":0}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I764,IF($E$3=\"Female\",I771,IF($E$3=\"Senior Citizen\",I778,I785)))","v":0}]
[0,190000,0,0,0,0,0,{"$f":"H762","v":0},{"$f":"VLOOKUP(H769,A769:C773,3)","v":0},{"$f":"INDEX(D769:D773,MATCH(I769,C769:C773,0))","v":0},{"$f":"INDEX(E769:E773,MATCH(I769,C769:C773,0))","v":0},{"$f":"IF(H769>H773,VLOOKUP(H769,A769:F773,6),0)","v":0},{"$f":"VLOOKUP(H769,A769:G773,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J764,IF($E$3=\"Female\",J771,IF($E$3=\"Senior Citizen\",J778,J785)))","v":0}]
[{"$f":"B769+1","v":190001},500000,0.1,{"$f":"B769","v":190000},{"$f":"(B770-B769)*C770","v":31000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K764,IF($E$3=\"Female\",K771,IF($E$3=\"Senior Citizen\",K778,K785)))","v":0}]
[{"$f":"B770+1","v":500001},800000,0.2,{"$f":"B770","v":500000},{"$f":"E770+(B771-B770)*C771","v":91000},0,0.03,{"$f":"IF(I769=C773,E772+ROUND((H769-J769),0)*I769,IF(I769=C772,E771+ROUND((H769-J769)*I769,0),IF(I769=C771,E770+ROUND((H769-J769)*I769,0),IF(I769=C770,E769+ROUND((H769-J769)*I769,0),E768+ROUND((H769-J769)*I769,0)))))","v":0},{"$f":"MIN(K773:L773)","v":0},{"$f":"ROUND(SUM(H771+I771)*M769,0)","v":0},{"$f":"SUM(H771:J771)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A761,IF($E$3=\"Female\",A768,IF($E$3=\"Senior Citizen\",A775,A782)))","v":"(below 60 years)"}]
[{"$f":"B771+1","v":800001},null,0.3,{"$f":"B771","v":800000},{"$f":"IF(J769=0,0,E771)","v":0},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M766,IF($E$3=\"Female\",M773,IF($E$3=\"Senior Citizen\",M780,M787)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H766","v":0},{"$f":"IF(H769>H773,H769-H773,0)","v":0},{"$f":"IF(I773>0,ROUND(I773*I769,0),0)","v":0},{"$f":"I773-J773","v":0},{"$f":"IF(H771>0,ROUND(H771*L769,0),0)","v":0},{"$f":"IF(K773>L773,0,L773-K773)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K764,IF($E$3=\"Female\",K771,IF($E$3=\"Senior Citizen\",K778,K785)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(>60,<80))"]
[0,250000,0,0,0,0,0,{"$f":"H762","v":0},{"$f":"VLOOKUP(H776,A776:C780,3)","v":0},{"$f":"INDEX(D776:D780,MATCH(I776,C776:C780,0))","v":0},{"$f":"INDEX(E776:E780,MATCH(I776,C776:C780,0))","v":0},{"$f":"IF(H776>H780,VLOOKUP(H776,A776:F780,6),0)","v":0},{"$f":"VLOOKUP(H776,A776:G780,7)","v":0}]
[{"$f":"B776+1","v":250001},500000,0.1,{"$f":"B776","v":250000},{"$f":"(B777-B776)*C777","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B777+1","v":500001},800000,0.2,{"$f":"B777","v":500000},{"$f":"E777+(B778-B777)*C778","v":85000},0,0.03,{"$f":"IF(I776=C780,E779+ROUND((H776-J776),0)*I776,IF(I776=C779,E778+ROUND((H776-J776)*I776,0),IF(I776=C778,E777+ROUND((H776-J776)*I776,0),IF(I776=C777,E776+ROUND((H776-J776)*I776,0),E775+ROUND((H776-J776)*I776,0)))))","v":0},{"$f":"MIN(K780:L780)","v":0},{"$f":"ROUND(SUM(H778+I778)*M776,0)","v":0},{"$f":"SUM(H778:J778)","v":0}]
[{"$f":"B778+1","v":800001},null,0.3,{"$f":"B778","v":800000},{"$f":"IF(J776=0,0,E778)","v":0},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H773","v":0},{"$f":"IF(H776>H780,H776-H780,0)","v":0},{"$f":"IF(I780>0,ROUND(I780*I776,0),0)","v":0},{"$f":"I780-J780","v":0},{"$f":"IF(H778>0,ROUND(H778*L776,0),0)","v":0},{"$f":"IF(K780>L780,0,L780-K780)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H762","v":0},{"$f":"VLOOKUP(H783,A783:C787,3)","v":0},{"$f":"INDEX(D783:D787,MATCH(I783,C783:C787,0))","v":0},{"$f":"INDEX(E783:E787,MATCH(I783,C783:C787,0))","v":0},{"$f":"IF(H783>H787,VLOOKUP(H783,A783:F787,6),0)","v":0},{"$f":"VLOOKUP(H783,A783:G787,7)","v":0}]
[{"$f":"B783+1","v":500001},800000,0.2,{"$f":"B783","v":500000},{"$f":"(B784-B783)*C784","v":60000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B784+1","v":800001},null,0.3,{"$f":"B784","v":800000},{"$f":"IF(J783=0,0,E784)","v":0},0,0.03,{"$f":"IF(I783=C787,E786+ROUND((H783-J783),0)*I783,IF(I783=C786,E785+ROUND((H783-J783)*I783,0),IF(I783=C785,E784+ROUND((H783-J783)*I783,0),IF(I783=C784,E783+ROUND((H783-J783)*I783,0),E782+ROUND((H783-J783)*I783,0)))))","v":0},{"$f":"MIN(K787:L787)","v":0},{"$f":"ROUND(SUM(H785+I785)*M783,0)","v":0},{"$f":"SUM(H785:J785)","v":0}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H780","v":0},{"$f":"IF(H783>H787,H783-H787,0)","v":0},{"$f":"IF(I787>0,ROUND(I787*I783,0),0)","v":0},{"$f":"I787-J787","v":0},{"$f":"IF(H785>0,ROUND(H785*L783,0),0)","v":0},{"$f":"IF(K787>L787,0,L787-K787)","v":0}]
[null,null,2012,{"$f":"C788+1","v":2013},null,"2012-13"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C788","v":2012},{"$f":"D788","v":2013}]
[0,200000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!F788,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H791,A791:C795,3)","v":0},{"$f":"INDEX(D791:D795,MATCH(I791,C791:C795,0))","v":0},{"$f":"INDEX(E791:E795,MATCH(I791,C791:C795,0))","v":0},{"$f":"IF(H791>H795,VLOOKUP(H791,A791:F795,6),0)","v":0},{"$f":"VLOOKUP(H791,A791:G795,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B791,IF($E$3=\"Female\",B798,IF($E$3=\"Senior Citizen\",B805,B812)))","v":200000},0]
[{"$f":"B791+1","v":200001},500000,0.1,{"$f":"B791","v":200000},{"$f":"(B792-B791)*C792","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O791+1","v":200001},500000,0.1]
[{"$f":"B792+1","v":500001},1000000,0.2,{"$f":"B792","v":500000},{"$f":"E792+(B793-B792)*C793","v":130000},0,0.03,{"$f":"IF(I791=C795,E794+ROUND((H791-J791),0)*I791,IF(I791=C794,E793+ROUND((H791-J791)*I791,0),IF(I791=C793,E792+ROUND((H791-J791)*I791,0),IF(I791=C792,E791+ROUND((H791-J791)*I791,0),E790+ROUND((H791-J791)*I791,0)))))","v":0},{"$f":"MIN(K795:L795)","v":0},{"$f":"ROUND(SUM(H793+I793)*M791,0)","v":0},{"$f":"SUM(H793:J793)","v":0},null,null,{"$f":"O792+1","v":500001},1000000,0.2]
[{"$f":"B793+1","v":1000001},null,0.3,{"$f":"B793","v":1000000},{"$f":"IF(J791=0,0,E793)","v":0},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O793+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,0,null,null,null,0,{"$f":"IF(H791>H795,H791-H795,0)","v":0},{"$f":"IF(I795>0,ROUND(I795*I791,0),0)","v":0},{"$f":"I795-J795","v":0},{"$f":"IF(H793>0,ROUND(H793*L791,0),0)","v":0},{"$f":"IF(K795>L795,0,L795-K795)","v":0},{"$f":"O794+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H793,IF($E$3=\"Female\",H800,IF($E$3=\"Senior Citizen\",H807,H814)))","v":0}]
["(below 65 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I793,IF($E$3=\"Female\",I800,IF($E$3=\"Senior Citizen\",I807,I814)))","v":0}]
[0,200000,0,0,0,0,0,{"$f":"H791","v":0},{"$f":"VLOOKUP(H798,A798:C802,3)","v":0},{"$f":"INDEX(D798:D802,MATCH(I798,C798:C802,0))","v":0},{"$f":"INDEX(E798:E802,MATCH(I798,C798:C802,0))","v":0},{"$f":"IF(H798>H802,VLOOKUP(H798,A798:F802,6),0)","v":0},{"$f":"VLOOKUP(H798,A798:G802,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J793,IF($E$3=\"Female\",J800,IF($E$3=\"Senior Citizen\",J807,J814)))","v":0}]
[{"$f":"B798+1","v":200001},500000,0.1,{"$f":"B798","v":200000},{"$f":"(B799-B798)*C799","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K793,IF($E$3=\"Female\",K800,IF($E$3=\"Senior Citizen\",K807,K814)))","v":0}]
[{"$f":"B799+1","v":500001},1000000,0.2,{"$f":"B799","v":500000},{"$f":"E799+(B800-B799)*C800","v":130000},0,0.03,{"$f":"IF(I798=C802,E801+ROUND((H798-J798),0)*I798,IF(I798=C801,E800+ROUND((H798-J798)*I798,0),IF(I798=C800,E799+ROUND((H798-J798)*I798,0),IF(I798=C799,E798+ROUND((H798-J798)*I798,0),E797+ROUND((H798-J798)*I798,0)))))","v":0},{"$f":"MIN(K802:L802)","v":0},{"$f":"ROUND(SUM(H800+I800)*M798,0)","v":0},{"$f":"SUM(H800:J800)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A790,IF($E$3=\"Female\",A797,IF($E$3=\"Senior Citizen\",A804,A811)))","v":"(below 65 years)"}]
[{"$f":"B800+1","v":1000001},null,0.3,{"$f":"B800","v":1000000},{"$f":"IF(J798=0,0,E800)","v":0},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M795,IF($E$3=\"Female\",M802,IF($E$3=\"Senior Citizen\",M809,M816)))","v":0}]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H795","v":0},{"$f":"IF(H798>H802,H798-H802,0)","v":0},{"$f":"IF(I802>0,ROUND(I802*I798,0),0)","v":0},{"$f":"I802-J802","v":0},{"$f":"IF(H800>0,ROUND(H800*L798,0),0)","v":0},{"$f":"IF(K802>L802,0,L802-K802)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K793,IF($E$3=\"Female\",K800,IF($E$3=\"Senior Citizen\",K807,K814)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 65 years)"]
[0,250000,0,0,0,0,0,{"$f":"H791","v":0},{"$f":"VLOOKUP(H805,A805:C809,3)","v":0},{"$f":"INDEX(D805:D809,MATCH(I805,C805:C809,0))","v":0},{"$f":"INDEX(E805:E809,MATCH(I805,C805:C809,0))","v":0},{"$f":"IF(H805>H809,VLOOKUP(H805,A805:F809,6),0)","v":0},{"$f":"VLOOKUP(H805,A805:G809,7)","v":0}]
[{"$f":"B805+1","v":250001},500000,0.1,{"$f":"B805","v":250000},{"$f":"(B806-B805)*C806","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B806+1","v":500001},1000000,0.2,{"$f":"B806","v":500000},{"$f":"E806+(B807-B806)*C807","v":125000},0,0.03,{"$f":"IF(I805=C809,E808+ROUND((H805-J805),0)*I805,IF(I805=C808,E807+ROUND((H805-J805)*I805,0),IF(I805=C807,E806+ROUND((H805-J805)*I805,0),IF(I805=C806,E805+ROUND((H805-J805)*I805,0),E804+ROUND((H805-J805)*I805,0)))))","v":0},{"$f":"MIN(K809:L809)","v":0},{"$f":"ROUND(SUM(H807+I807)*M805,0)","v":0},{"$f":"SUM(H807:J807)","v":0}]
[{"$f":"B807+1","v":1000001},null,0.3,{"$f":"B807","v":1000000},{"$f":"IF(J805=0,0,E807)","v":0},0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H802","v":0},{"$f":"IF(H805>H809,H805-H809,0)","v":0},{"$f":"IF(I809>0,ROUND(I809*I805,0),0)","v":0},{"$f":"I809-J809","v":0},{"$f":"IF(H807>0,ROUND(H807*L805,0),0)","v":0},{"$f":"IF(K809>L809,0,L809-K809)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H791","v":0},{"$f":"VLOOKUP(H812,A812:C816,3)","v":0},{"$f":"INDEX(D812:D816,MATCH(I812,C812:C816,0))","v":0},{"$f":"INDEX(E812:E816,MATCH(I812,C812:C816,0))","v":0},{"$f":"IF(H812>H816,VLOOKUP(H812,A812:F816,6),0)","v":0},{"$f":"VLOOKUP(H812,A812:G816,7)","v":0}]
[{"$f":"B812+1","v":500001},1000000,0.2,{"$f":"B812","v":500000},{"$f":"(B813-B812)*C813","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B813+1","v":1000001},null,0.3,{"$f":"B813","v":1000000},{"$f":"IF(J812=0,0,E813)","v":0},0,0.03,{"$f":"IF(I812=C816,E815+ROUND((H812-J812),0)*I812,IF(I812=C815,E814+ROUND((H812-J812)*I812,0),IF(I812=C814,E813+ROUND((H812-J812)*I812,0),IF(I812=C813,E812+ROUND((H812-J812)*I812,0),E811+ROUND((H812-J812)*I812,0)))))","v":0},{"$f":"MIN(K816:L816)","v":0},{"$f":"ROUND(SUM(H814+I814)*M812,0)","v":0},{"$f":"SUM(H814:J814)","v":0}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,0,null,null,null,{"$f":"H809","v":0},{"$f":"IF(H812>H816,H812-H816,0)","v":0},{"$f":"IF(I816>0,ROUND(I816*I812,0),0)","v":0},{"$f":"I816-J816","v":0},{"$f":"IF(H814>0,ROUND(H814*L812,0),0)","v":0},{"$f":"IF(K816>L816,0,L816-K816)","v":0}]
[null,null,2013,{"$f":"C817+1","v":2014},null,"2013-14"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,null,"SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C817","v":2013},{"$f":"D817","v":2014}]
[0,200000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!F817,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H820,A820:C824,3)","v":0},{"$f":"INDEX(D820:D824,MATCH(I820,C820:C824,0))","v":0},{"$f":"INDEX(E820:E824,MATCH(I820,C820:C824,0))","v":0},{"$f":"IF(H820>H824,VLOOKUP(H820,A820:F824,6),0)","v":0},{"$f":"VLOOKUP(H820,A820:G824,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B820,IF($E$3=\"Female\",B827,IF($E$3=\"Senior Citizen\",B834,B841)))","v":200000},0]
[{"$f":"B820+1","v":200001},500000,0.1,{"$f":"B820","v":200000},{"$f":"(B821-B820)*C821","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O820+1","v":200001},500000,0.1]
[{"$f":"B821+1","v":500001},1000000,0.2,{"$f":"B821","v":500000},{"$f":"E821+(B822-B821)*C822","v":130000},0,0.03,{"$f":"IF(I820=C824,E823+ROUND((H820-J820),0)*I820,IF(I820=C823,E822+ROUND((H820-J820)*I820,0),IF(I820=C822,E821+ROUND((H820-J820)*I820,0),IF(I820=C821,E820+ROUND((H820-J820)*I820,0),E819+ROUND((H820-J820)*I820,0)))))","v":0},{"$f":"MIN(K824:L824)","v":0},{"$f":"ROUND(SUM(H822+I822)*M820,0)","v":0},{"$f":"SUM(H822:J822)","v":0},null,null,{"$f":"O821+1","v":500001},1000000,0.2]
[{"$f":"B822+1","v":1000001},null,0.3,{"$f":"B822","v":1000000},{"$f":"IF(J820=0,0,E822)","v":0},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O822+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D824","v":10000000},{"$f":"IF(H820>H824,H820-H824,0)","v":0},{"$f":"IF(I824>0,ROUND(I824*I820,0),0)","v":0},{"$f":"I824-J824","v":0},{"$f":"IF(H822>0,ROUND(H822*L820,0),0)","v":0},{"$f":"IF(K824>L824,0,L824-K824)","v":0},{"$f":"O823+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H822,IF($E$3=\"Female\",H829,IF($E$3=\"Senior Citizen\",H836,H843)))","v":0}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I822,IF($E$3=\"Female\",I829,IF($E$3=\"Senior Citizen\",I836,I843)))","v":0}]
[0,200000,0,0,0,0,0,{"$f":"H820","v":0},{"$f":"VLOOKUP(H827,A827:C831,3)","v":0},{"$f":"INDEX(D827:D831,MATCH(I827,C827:C831,0))","v":0},{"$f":"INDEX(E827:E831,MATCH(I827,C827:C831,0))","v":0},{"$f":"IF(H827>H831,VLOOKUP(H827,A827:F831,6),0)","v":0},{"$f":"VLOOKUP(H827,A827:G831,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J822,IF($E$3=\"Female\",J829,IF($E$3=\"Senior Citizen\",J836,J843)))","v":0}]
[{"$f":"B827+1","v":200001},500000,0.1,{"$f":"B827","v":200000},{"$f":"(B828-B827)*C828","v":30000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K822,IF($E$3=\"Female\",K829,IF($E$3=\"Senior Citizen\",K836,K843)))","v":0}]
[{"$f":"B828+1","v":500001},1000000,0.2,{"$f":"B828","v":500000},{"$f":"E828+(B829-B828)*C829","v":130000},0,0.03,{"$f":"IF(I827=C831,E830+ROUND((H827-J827),0)*I827,IF(I827=C830,E829+ROUND((H827-J827)*I827,0),IF(I827=C829,E828+ROUND((H827-J827)*I827,0),IF(I827=C828,E827+ROUND((H827-J827)*I827,0),E826+ROUND((H827-J827)*I827,0)))))","v":0},{"$f":"MIN(K831:L831)","v":0},{"$f":"ROUND(SUM(H829+I829)*M827,0)","v":0},{"$f":"SUM(H829:J829)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A819,IF($E$3=\"Female\",A826,IF($E$3=\"Senior Citizen\",A833,A840)))","v":"(below 60 years)"}]
[{"$f":"B829+1","v":1000001},null,0.3,{"$f":"B829","v":1000000},{"$f":"IF(J827=0,0,E829)","v":0},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M824,IF($E$3=\"Female\",M831,IF($E$3=\"Senior Citizen\",M838,M845)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H824","v":10000000},{"$f":"IF(H827>H831,H827-H831,0)","v":0},{"$f":"IF(I831>0,ROUND(I831*I827,0),0)","v":0},{"$f":"I831-J831","v":0},{"$f":"IF(H829>0,ROUND(H829*L827,0),0)","v":0},{"$f":"IF(K831>L831,0,L831-K831)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K822,IF($E$3=\"Female\",K829,IF($E$3=\"Senior Citizen\",K836,K843)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(>60,<80))"]
[0,250000,0,0,0,0,0,{"$f":"H820","v":0},{"$f":"VLOOKUP(H834,A834:C838,3)","v":0},{"$f":"INDEX(D834:D838,MATCH(I834,C834:C838,0))","v":0},{"$f":"INDEX(E834:E838,MATCH(I834,C834:C838,0))","v":0},{"$f":"IF(H834>H838,VLOOKUP(H834,A834:F838,6),0)","v":0},{"$f":"VLOOKUP(H834,A834:G838,7)","v":0}]
[{"$f":"B834+1","v":250001},500000,0.1,{"$f":"B834","v":250000},{"$f":"(B835-B834)*C835","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B835+1","v":500001},1000000,0.2,{"$f":"B835","v":500000},{"$f":"E835+(B836-B835)*C836","v":125000},0,0.03,{"$f":"IF(I834=C838,E837+ROUND((H834-J834),0)*I834,IF(I834=C837,E836+ROUND((H834-J834)*I834,0),IF(I834=C836,E835+ROUND((H834-J834)*I834,0),IF(I834=C835,E834+ROUND((H834-J834)*I834,0),E833+ROUND((H834-J834)*I834,0)))))","v":0},{"$f":"MIN(K838:L838)","v":0},{"$f":"ROUND(SUM(H836+I836)*M834,0)","v":0},{"$f":"SUM(H836:J836)","v":0}]
[{"$f":"B836+1","v":1000001},null,0.3,{"$f":"B836","v":1000000},{"$f":"IF(J834=0,0,E836)","v":0},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H831","v":10000000},{"$f":"IF(H834>H838,H834-H838,0)","v":0},{"$f":"IF(I838>0,ROUND(I838*I834,0),0)","v":0},{"$f":"I838-J838","v":0},{"$f":"IF(H836>0,ROUND(H836*L834,0),0)","v":0},{"$f":"IF(K838>L838,0,L838-K838)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H820","v":0},{"$f":"VLOOKUP(H841,A841:C845,3)","v":0},{"$f":"INDEX(D841:D845,MATCH(I841,C841:C845,0))","v":0},{"$f":"INDEX(E841:E845,MATCH(I841,C841:C845,0))","v":0},{"$f":"IF(H841>H845,VLOOKUP(H841,A841:F845,6),0)","v":0},{"$f":"VLOOKUP(H841,A841:G845,7)","v":0}]
[{"$f":"B841+1","v":500001},1000000,0.2,{"$f":"B841","v":500000},{"$f":"(B842-B841)*C842","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B842+1","v":1000001},null,0.3,{"$f":"B842","v":1000000},{"$f":"IF(J841=0,0,E842)","v":0},0.1,0.03,{"$f":"IF(I841=C845,E844+ROUND((H841-J841),0)*I841,IF(I841=C844,E843+ROUND((H841-J841)*I841,0),IF(I841=C843,E842+ROUND((H841-J841)*I841,0),IF(I841=C842,E841+ROUND((H841-J841)*I841,0),E840+ROUND((H841-J841)*I841,0)))))","v":0},{"$f":"MIN(K845:L845)","v":0},{"$f":"ROUND(SUM(H843+I843)*M841,0)","v":0},{"$f":"SUM(H843:J843)","v":0}]
[null,null,null,null,null,0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H838","v":10000000},{"$f":"IF(H841>H845,H841-H845,0)","v":0},{"$f":"IF(I845>0,ROUND(I845*I841,0),0)","v":0},{"$f":"I845-J845","v":0},{"$f":"IF(H843>0,ROUND(H843*L841,0),0)","v":0},{"$f":"IF(K845>L845,0,L845-K845)","v":0}]
[null,null,2014,{"$f":"C846+1","v":2015},null,"2014-15"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"Basic exemption","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C846","v":2014},{"$f":"D846","v":2015}]
[0,250000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!F846,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H849,A849:C853,3)","v":0},{"$f":"INDEX(D849:D853,MATCH(I849,C849:C853,0))","v":0},{"$f":"INDEX(E849:E853,MATCH(I849,C849:C853,0))","v":0},{"$f":"IF(H849>H853,VLOOKUP(H849,A849:F853,6),0)","v":0},{"$f":"VLOOKUP(H849,A849:G853,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B849,IF($E$3=\"Female\",B856,IF($E$3=\"Senior Citizen\",B863,B870)))","v":250000},0]
[{"$f":"B849+1","v":250001},500000,0.1,{"$f":"B849","v":250000},{"$f":"(B850-B849)*C850","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O849+1","v":250001},500000,0.1]
[{"$f":"B850+1","v":500001},1000000,0.2,{"$f":"B850","v":500000},{"$f":"E850+(B851-B850)*C851","v":125000},0,0.03,{"$f":"IF(I849=C853,E852+ROUND((H849-J849),0)*I849,IF(I849=C852,E851+ROUND((H849-J849)*I849,0),IF(I849=C851,E850+ROUND((H849-J849)*I849,0),IF(I849=C850,E849+ROUND((H849-J849)*I849,0),E848+ROUND((H849-J849)*I849,0)))))","v":0},{"$f":"MIN(K853:L853)","v":0},{"$f":"ROUND(SUM(H851+I851)*M849,0)","v":0},{"$f":"SUM(H851:J851)","v":0},null,null,{"$f":"O850+1","v":500001},1000000,0.2]
[{"$f":"B851+1","v":1000001},null,0.3,{"$f":"B851","v":1000000},{"$f":"IF(J849=0,0,E851)","v":0},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O851+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D853","v":10000000},{"$f":"IF(H849>H853,H849-H853,0)","v":0},{"$f":"IF(I853>0,ROUND(I853*I849,0),0)","v":0},{"$f":"I853-J853","v":0},{"$f":"IF(H851>0,ROUND(H851*L849,0),0)","v":0},{"$f":"IF(K853>L853,0,L853-K853)","v":0},{"$f":"O852+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H851,IF($E$3=\"Female\",H858,IF($E$3=\"Senior Citizen\",H865,H872)))","v":0}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I851,IF($E$3=\"Female\",I858,IF($E$3=\"Senior Citizen\",I865,I872)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H849","v":0},{"$f":"VLOOKUP(H856,A856:C860,3)","v":0},{"$f":"INDEX(D856:D860,MATCH(I856,C856:C860,0))","v":0},{"$f":"INDEX(E856:E860,MATCH(I856,C856:C860,0))","v":0},{"$f":"IF(H856>H860,VLOOKUP(H856,A856:F860,6),0)","v":0},{"$f":"VLOOKUP(H856,A856:G860,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J851,IF($E$3=\"Female\",J858,IF($E$3=\"Senior Citizen\",J865,J872)))","v":0}]
[{"$f":"B856+1","v":250001},500000,0.1,{"$f":"B856","v":250000},{"$f":"(B857-B856)*C857","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K851,IF($E$3=\"Female\",K858,IF($E$3=\"Senior Citizen\",K865,K872)))","v":0}]
[{"$f":"B857+1","v":500001},1000000,0.2,{"$f":"B857","v":500000},{"$f":"E857+(B858-B857)*C858","v":125000},0,0.03,{"$f":"IF(I856=C860,E859+ROUND((H856-J856),0)*I856,IF(I856=C859,E858+ROUND((H856-J856)*I856,0),IF(I856=C858,E857+ROUND((H856-J856)*I856,0),IF(I856=C857,E856+ROUND((H856-J856)*I856,0),E855+ROUND((H856-J856)*I856,0)))))","v":0},{"$f":"MIN(K860:L860)","v":0},{"$f":"ROUND(SUM(H858+I858)*M856,0)","v":0},{"$f":"SUM(H858:J858)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A848,IF($E$3=\"Female\",A855,IF($E$3=\"Senior Citizen\",A862,A869)))","v":"(below 60 years)"}]
[{"$f":"B858+1","v":1000001},null,0.3,{"$f":"B858","v":1000000},{"$f":"IF(J856=0,0,E858)","v":0},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M853,IF($E$3=\"Female\",M860,IF($E$3=\"Senior Citizen\",M867,M874)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H853","v":10000000},{"$f":"IF(H856>H860,H856-H860,0)","v":0},{"$f":"IF(I860>0,ROUND(I860*I856,0),0)","v":0},{"$f":"I860-J860","v":0},{"$f":"IF(H858>0,ROUND(H858*L856,0),0)","v":0},{"$f":"IF(K860>L860,0,L860-K860)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K851,IF($E$3=\"Female\",K858,IF($E$3=\"Senior Citizen\",K865,K872)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(>60,<80))"]
[0,300000,0,0,0,0,0,{"$f":"H849","v":0},{"$f":"VLOOKUP(H863,A863:C867,3)","v":0},{"$f":"INDEX(D863:D867,MATCH(I863,C863:C867,0))","v":0},{"$f":"INDEX(E863:E867,MATCH(I863,C863:C867,0))","v":0},{"$f":"IF(H863>H867,VLOOKUP(H863,A863:F867,6),0)","v":0},{"$f":"VLOOKUP(H863,A863:G867,7)","v":0}]
[{"$f":"B863+1","v":300001},500000,0.1,{"$f":"B863","v":300000},{"$f":"(B864-B863)*C864","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B864+1","v":500001},1000000,0.2,{"$f":"B864","v":500000},{"$f":"E864+(B865-B864)*C865","v":120000},0,0.03,{"$f":"IF(I863=C867,E866+ROUND((H863-J863),0)*I863,IF(I863=C866,E865+ROUND((H863-J863)*I863,0),IF(I863=C865,E864+ROUND((H863-J863)*I863,0),IF(I863=C864,E863+ROUND((H863-J863)*I863,0),E862+ROUND((H863-J863)*I863,0)))))","v":0},{"$f":"MIN(K867:L867)","v":0},{"$f":"ROUND(SUM(H865+I865)*M863,0)","v":0},{"$f":"SUM(H865:J865)","v":0}]
[{"$f":"B865+1","v":1000001},null,0.3,{"$f":"B865","v":1000000},{"$f":"IF(J863=0,0,E865)","v":0},0.1,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H860","v":10000000},{"$f":"IF(H863>H867,H863-H867,0)","v":0},{"$f":"IF(I867>0,ROUND(I867*I863,0),0)","v":0},{"$f":"I867-J867","v":0},{"$f":"IF(H865>0,ROUND(H865*L863,0),0)","v":0},{"$f":"IF(K867>L867,0,L867-K867)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H849","v":0},{"$f":"VLOOKUP(H870,A870:C874,3)","v":0},{"$f":"INDEX(D870:D874,MATCH(I870,C870:C874,0))","v":0},{"$f":"INDEX(E870:E874,MATCH(I870,C870:C874,0))","v":0},{"$f":"IF(H870>H874,VLOOKUP(H870,A870:F874,6),0)","v":0},{"$f":"VLOOKUP(H870,A870:G874,7)","v":0}]
[{"$f":"B870+1","v":500001},1000000,0.2,{"$f":"B870","v":500000},{"$f":"(B871-B870)*C871","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B871+1","v":1000001},null,0.3,{"$f":"B871","v":1000000},{"$f":"IF(J870=0,0,E871)","v":0},0.1,0.03,{"$f":"IF(I870=C874,E873+ROUND((H870-J870),0)*I870,IF(I870=C873,E872+ROUND((H870-J870)*I870,0),IF(I870=C872,E871+ROUND((H870-J870)*I870,0),IF(I870=C871,E870+ROUND((H870-J870)*I870,0),E869+ROUND((H870-J870)*I870,0)))))","v":0},{"$f":"MIN(K874:L874)","v":0},{"$f":"ROUND(SUM(H872+I872)*M870,0)","v":0},{"$f":"SUM(H872:J872)","v":0}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H867","v":10000000},{"$f":"IF(H870>H874,H870-H874,0)","v":0},{"$f":"IF(I874>0,ROUND(I874*I870,0),0)","v":0},{"$f":"I874-J874","v":0},{"$f":"IF(H872>0,ROUND(H872*L870,0),0)","v":0},{"$f":"IF(K874>L874,0,L874-K874)","v":0}]
[null,null,2015,{"$f":"C875+1","v":2016},null,"2015-16"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"Basic exemption","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C875","v":2015},{"$f":"D875","v":2016}]
[0,250000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$36,MATCH('Tax Table (With Arr)'!F875,'Tax Cal(89 Rebate)'!$B$6:$B$36,0))","v":0},{"$f":"VLOOKUP(H878,A878:C882,3)","v":0},{"$f":"INDEX(D878:D882,MATCH(I878,C878:C882,0))","v":0},{"$f":"INDEX(E878:E882,MATCH(I878,C878:C882,0))","v":0},{"$f":"IF(H878>H882,VLOOKUP(H878,A878:F882,6),0)","v":0},{"$f":"VLOOKUP(H878,A878:G882,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B878,IF($E$3=\"Female\",B885,IF($E$3=\"Senior Citizen\",B892,B899)))","v":250000},0]
[{"$f":"B878+1","v":250001},500000,0.1,{"$f":"B878","v":250000},{"$f":"(B879-B878)*C879","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O878+1","v":250001},500000,0.1]
[{"$f":"B879+1","v":500001},1000000,0.2,{"$f":"B879","v":500000},{"$f":"E879+(B880-B879)*C880","v":125000},0,0.03,{"$f":"IF(I878=C882,E881+ROUND((H878-J878),0)*I878,IF(I878=C881,E880+ROUND((H878-J878)*I878,0),IF(I878=C880,E879+ROUND((H878-J878)*I878,0),IF(I878=C879,E878+ROUND((H878-J878)*I878,0),E877+ROUND((H878-J878)*I878,0)))))","v":0},{"$f":"MIN(K882:L882)","v":0},{"$f":"ROUND(SUM(H880+I880)*M878,0)","v":0},{"$f":"SUM(H880:J880)","v":0},null,null,{"$f":"O879+1","v":500001},1000000,0.2]
[{"$f":"B880+1","v":1000001},null,0.3,{"$f":"B880","v":1000000},{"$f":"IF(J878=0,0,E880)","v":0},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O880+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D882","v":10000000},{"$f":"IF(H878>H882,H878-H882,0)","v":0},{"$f":"IF(I882>0,ROUND(I882*I878,0),0)","v":0},{"$f":"I882-J882","v":0},{"$f":"IF(H880>0,ROUND(H880*L878,0),0)","v":0},{"$f":"IF(K882>L882,0,L882-K882)","v":0},{"$f":"O881+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H880,IF($E$3=\"Female\",H887,IF($E$3=\"Senior Citizen\",H894,H901)))","v":0}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I880,IF($E$3=\"Female\",I887,IF($E$3=\"Senior Citizen\",I894,I901)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H878","v":0},{"$f":"VLOOKUP(H885,A885:C889,3)","v":0},{"$f":"INDEX(D885:D889,MATCH(I885,C885:C889,0))","v":0},{"$f":"INDEX(E885:E889,MATCH(I885,C885:C889,0))","v":0},{"$f":"IF(H885>H889,VLOOKUP(H885,A885:F889,6),0)","v":0},{"$f":"VLOOKUP(H885,A885:G889,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J880,IF($E$3=\"Female\",J887,IF($E$3=\"Senior Citizen\",J894,J901)))","v":0}]
[{"$f":"B885+1","v":250001},500000,0.1,{"$f":"B885","v":250000},{"$f":"(B886-B885)*C886","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K880,IF($E$3=\"Female\",K887,IF($E$3=\"Senior Citizen\",K894,K901)))","v":0}]
[{"$f":"B886+1","v":500001},1000000,0.2,{"$f":"B886","v":500000},{"$f":"E886+(B887-B886)*C887","v":125000},0,0.03,{"$f":"IF(I885=C889,E888+ROUND((H885-J885),0)*I885,IF(I885=C888,E887+ROUND((H885-J885)*I885,0),IF(I885=C887,E886+ROUND((H885-J885)*I885,0),IF(I885=C886,E885+ROUND((H885-J885)*I885,0),E884+ROUND((H885-J885)*I885,0)))))","v":0},{"$f":"MIN(K889:L889)","v":0},{"$f":"ROUND(SUM(H887+I887)*M885,0)","v":0},{"$f":"SUM(H887:J887)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A877,IF($E$3=\"Female\",A884,IF($E$3=\"Senior Citizen\",A891,A898)))","v":"(below 60 years)"}]
[{"$f":"B887+1","v":1000001},null,0.3,{"$f":"B887","v":1000000},{"$f":"IF(J885=0,0,E887)","v":0},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M882,IF($E$3=\"Female\",M889,IF($E$3=\"Senior Citizen\",M896,M903)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H882","v":10000000},{"$f":"IF(H885>H889,H885-H889,0)","v":0},{"$f":"IF(I889>0,ROUND(I889*I885,0),0)","v":0},{"$f":"I889-J889","v":0},{"$f":"IF(H887>0,ROUND(H887*L885,0),0)","v":0},{"$f":"IF(K889>L889,0,L889-K889)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K880,IF($E$3=\"Female\",K887,IF($E$3=\"Senior Citizen\",K894,K901)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(>60,<80))"]
[0,300000,0,0,0,0,0,{"$f":"H878","v":0},{"$f":"VLOOKUP(H892,A892:C896,3)","v":0},{"$f":"INDEX(D892:D896,MATCH(I892,C892:C896,0))","v":0},{"$f":"INDEX(E892:E896,MATCH(I892,C892:C896,0))","v":0},{"$f":"IF(H892>H896,VLOOKUP(H892,A892:F896,6),0)","v":0},{"$f":"VLOOKUP(H892,A892:G896,7)","v":0}]
[{"$f":"B892+1","v":300001},500000,0.1,{"$f":"B892","v":300000},{"$f":"(B893-B892)*C893","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B893+1","v":500001},1000000,0.2,{"$f":"B893","v":500000},{"$f":"E893+(B894-B893)*C894","v":120000},0,0.03,{"$f":"IF(I892=C896,E895+ROUND((H892-J892),0)*I892,IF(I892=C895,E894+ROUND((H892-J892)*I892,0),IF(I892=C894,E893+ROUND((H892-J892)*I892,0),IF(I892=C893,E892+ROUND((H892-J892)*I892,0),E891+ROUND((H892-J892)*I892,0)))))","v":0},{"$f":"MIN(K896:L896)","v":0},{"$f":"ROUND(SUM(H894+I894)*M892,0)","v":0},{"$f":"SUM(H894:J894)","v":0}]
[{"$f":"B894+1","v":1000001},null,0.3,{"$f":"B894","v":1000000},{"$f":"IF(J892=0,0,E894)","v":0},0.12,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H889","v":10000000},{"$f":"IF(H892>H896,H892-H896,0)","v":0},{"$f":"IF(I896>0,ROUND(I896*I892,0),0)","v":0},{"$f":"I896-J896","v":0},{"$f":"IF(H894>0,ROUND(H894*L892,0),0)","v":0},{"$f":"IF(K896>L896,0,L896-K896)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H878","v":0},{"$f":"VLOOKUP(H899,A899:C903,3)","v":0},{"$f":"INDEX(D899:D903,MATCH(I899,C899:C903,0))","v":0},{"$f":"INDEX(E899:E903,MATCH(I899,C899:C903,0))","v":0},{"$f":"IF(H899>H903,VLOOKUP(H899,A899:F903,6),0)","v":0},{"$f":"VLOOKUP(H899,A899:G903,7)","v":0}]
[{"$f":"B899+1","v":500001},1000000,0.2,{"$f":"B899","v":500000},{"$f":"(B900-B899)*C900","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B900+1","v":1000001},null,0.3,{"$f":"B900","v":1000000},{"$f":"IF(J899=0,0,E900)","v":0},0.12,0.03,{"$f":"IF(I899=C903,E902+ROUND((H899-J899),0)*I899,IF(I899=C902,E901+ROUND((H899-J899)*I899,0),IF(I899=C901,E900+ROUND((H899-J899)*I899,0),IF(I899=C900,E899+ROUND((H899-J899)*I899,0),E898+ROUND((H899-J899)*I899,0)))))","v":0},{"$f":"MIN(K903:L903)","v":0},{"$f":"ROUND(SUM(H901+I901)*M899,0)","v":0},{"$f":"SUM(H901:J901)","v":0}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H896","v":10000000},{"$f":"IF(H899>H903,H899-H903,0)","v":0},{"$f":"IF(I903>0,ROUND(I903*I899,0),0)","v":0},{"$f":"I903-J903","v":0},{"$f":"IF(H901>0,ROUND(H901*L899,0),0)","v":0},{"$f":"IF(K903>L903,0,L903-K903)","v":0}]
[null,null,2016,{"$f":"C904+1","v":2017},null,"2016-17"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,null,"Basic exemption","SURCHARGE","E. CESS","TOTAL TAX DUE","Age Defined","Marginal Releif","Tax Due"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C904","v":2016},{"$f":"D904","v":2017}]
[0,250000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$37,MATCH('Tax Table (With Arr)'!F904,'Tax Cal(89 Rebate)'!$B$6:$B$37,0))","v":0},{"$f":"VLOOKUP(H907,A907:C911,3)","v":0},{"$f":"INDEX(D907:D911,MATCH(I907,C907:C911,0))","v":0},{"$f":"INDEX(E907:E911,MATCH(I907,C907:C911,0))","v":0},{"$f":"IF(H907>H911,VLOOKUP(H907,A907:F911,6),0)","v":0},{"$f":"VLOOKUP(H907,A907:G911,7)","v":0},0,{"$f":"IF($E$3=\"Male\",B907,IF($E$3=\"Female\",B914,IF($E$3=\"Senior Citizen\",B921,B928)))","v":250000},0]
[{"$f":"B907+1","v":250001},500000,0.1,{"$f":"B907","v":250000},{"$f":"(B908-B907)*C908","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O907+1","v":250001},500000,0.1]
[{"$f":"B908+1","v":500001},1000000,0.2,{"$f":"B908","v":500000},{"$f":"E908+(B909-B908)*C909","v":125000},0,0.03,{"$f":"IF(I907=C911,E910+ROUND((H907-J907),0)*I907,IF(I907=C910,E909+ROUND((H907-J907)*I907,0),IF(I907=C909,E908+ROUND((H907-J907)*I907,0),IF(I907=C908,E907+ROUND((H907-J907)*I907,0),E906+ROUND((H907-J907)*I907,0)))))","v":0},{"$f":"MIN(K911:L911)","v":0},{"$f":"ROUND(SUM(H909+I909)*M907,0)","v":0},{"$f":"SUM(H909:J909)","v":0},null,null,{"$f":"O908+1","v":500001},1000000,0.2]
[{"$f":"B909+1","v":1000001},null,0.3,{"$f":"B909","v":1000000},{"$f":"IF(J907=0,0,E909)","v":0},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O909+1","v":1000001},0,0.3]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"D911","v":10000000},{"$f":"IF(H907>H911,H907-H911,0)","v":0},{"$f":"IF(I911>0,ROUND(I911*I907,0),0)","v":0},{"$f":"I911-J911","v":0},{"$f":"IF(H909>0,ROUND(H909*L907,0),0)","v":0},{"$f":"IF(K911>L911,0,L911-K911)","v":0},{"$f":"O910+1","v":1},0,0]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H909,IF($E$3=\"Female\",H916,IF($E$3=\"Senior Citizen\",H923,H930)))","v":0}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I909,IF($E$3=\"Female\",I916,IF($E$3=\"Senior Citizen\",I923,I930)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H907","v":0},{"$f":"VLOOKUP(H914,A914:C918,3)","v":0},{"$f":"INDEX(D914:D918,MATCH(I914,C914:C918,0))","v":0},{"$f":"INDEX(E914:E918,MATCH(I914,C914:C918,0))","v":0},{"$f":"IF(H914>H918,VLOOKUP(H914,A914:F918,6),0)","v":0},{"$f":"VLOOKUP(H914,A914:G918,7)","v":0},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J909,IF($E$3=\"Female\",J916,IF($E$3=\"Senior Citizen\",J923,J930)))","v":0}]
[{"$f":"B914+1","v":250001},500000,0.1,{"$f":"B914","v":250000},{"$f":"(B915-B914)*C915","v":25000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K909,IF($E$3=\"Female\",K916,IF($E$3=\"Senior Citizen\",K923,K930)))","v":0}]
[{"$f":"B915+1","v":500001},1000000,0.2,{"$f":"B915","v":500000},{"$f":"E915+(B916-B915)*C916","v":125000},0,0.03,{"$f":"IF(I914=C918,E917+ROUND((H914-J914),0)*I914,IF(I914=C917,E916+ROUND((H914-J914)*I914,0),IF(I914=C916,E915+ROUND((H914-J914)*I914,0),IF(I914=C915,E914+ROUND((H914-J914)*I914,0),E913+ROUND((H914-J914)*I914,0)))))","v":0},{"$f":"MIN(K918:L918)","v":0},{"$f":"ROUND(SUM(H916+I916)*M914,0)","v":0},{"$f":"SUM(H916:J916)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A906,IF($E$3=\"Female\",A913,IF($E$3=\"Senior Citizen\",A920,A927)))","v":"(below 60 years)"}]
[{"$f":"B916+1","v":1000001},null,0.3,{"$f":"B916","v":1000000},{"$f":"IF(J914=0,0,E916)","v":0},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M911,IF($E$3=\"Female\",M918,IF($E$3=\"Senior Citizen\",M925,M932)))","v":0}]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H911","v":10000000},{"$f":"IF(H914>H918,H914-H918,0)","v":0},{"$f":"IF(I918>0,ROUND(I918*I914,0),0)","v":0},{"$f":"I918-J918","v":0},{"$f":"IF(H916>0,ROUND(H916*L914,0),0)","v":0},{"$f":"IF(K918>L918,0,L918-K918)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K909,IF($E$3=\"Female\",K916,IF($E$3=\"Senior Citizen\",K923,K930)))","v":0}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(>60,<80))"]
[0,300000,0,0,0,0,0,{"$f":"H907","v":0},{"$f":"VLOOKUP(H921,A921:C925,3)","v":0},{"$f":"INDEX(D921:D925,MATCH(I921,C921:C925,0))","v":0},{"$f":"INDEX(E921:E925,MATCH(I921,C921:C925,0))","v":0},{"$f":"IF(H921>H925,VLOOKUP(H921,A921:F925,6),0)","v":0},{"$f":"VLOOKUP(H921,A921:G925,7)","v":0}]
[{"$f":"B921+1","v":300001},500000,0.1,{"$f":"B921","v":300000},{"$f":"(B922-B921)*C922","v":20000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B922+1","v":500001},1000000,0.2,{"$f":"B922","v":500000},{"$f":"E922+(B923-B922)*C923","v":120000},0,0.03,{"$f":"IF(I921=C925,E924+ROUND((H921-J921),0)*I921,IF(I921=C924,E923+ROUND((H921-J921)*I921,0),IF(I921=C923,E922+ROUND((H921-J921)*I921,0),IF(I921=C922,E921+ROUND((H921-J921)*I921,0),E920+ROUND((H921-J921)*I921,0)))))","v":0},{"$f":"MIN(K925:L925)","v":0},{"$f":"ROUND(SUM(H923+I923)*M921,0)","v":0},{"$f":"SUM(H923:J923)","v":0}]
[{"$f":"B923+1","v":1000001},null,0.3,{"$f":"B923","v":1000000},{"$f":"IF(J921=0,0,E923)","v":0},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H918","v":10000000},{"$f":"IF(H921>H925,H921-H925,0)","v":0},{"$f":"IF(I925>0,ROUND(I925*I921,0),0)","v":0},{"$f":"I925-J925","v":0},{"$f":"IF(H923>0,ROUND(H923*L921,0),0)","v":0},{"$f":"IF(K925>L925,0,L925-K925)","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H907","v":0},{"$f":"VLOOKUP(H928,A928:C932,3)","v":0},{"$f":"INDEX(D928:D932,MATCH(I928,C928:C932,0))","v":0},{"$f":"INDEX(E928:E932,MATCH(I928,C928:C932,0))","v":0},{"$f":"IF(H928>H932,VLOOKUP(H928,A928:F932,6),0)","v":0},{"$f":"VLOOKUP(H928,A928:G932,7)","v":0}]
[{"$f":"B928+1","v":500001},1000000,0.2,{"$f":"B928","v":500000},{"$f":"(B929-B928)*C929","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B929+1","v":1000001},null,0.3,{"$f":"B929","v":1000000},{"$f":"IF(J928=0,0,E929)","v":0},0.15,0.03,{"$f":"IF(I928=C932,E931+ROUND((H928-J928),0)*I928,IF(I928=C931,E930+ROUND((H928-J928)*I928,0),IF(I928=C930,E929+ROUND((H928-J928)*I928,0),IF(I928=C929,E928+ROUND((H928-J928)*I928,0),E927+ROUND((H928-J928)*I928,0)))))","v":0},{"$f":"MIN(K932:L932)","v":0},{"$f":"ROUND(SUM(H930+I930)*M928,0)","v":0},{"$f":"SUM(H930:J930)","v":0}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,10000000,null,null,null,{"$f":"H925","v":10000000},{"$f":"IF(H928>H932,H928-H932,0)","v":0},{"$f":"IF(I932>0,ROUND(I932*I928,0),0)","v":0},{"$f":"I932-J932","v":0},{"$f":"IF(H930>0,ROUND(H930*L928,0),0)","v":0},{"$f":"IF(K932>L932,0,L932-K932)","v":0}]
[null,null,2017,{"$f":"C933+1","v":2018},null,"2017-18"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C933","v":2017},{"$f":"D933","v":2018}]
[0,250000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$38,MATCH('Tax Table (With Arr)'!F933,'Tax Cal(89 Rebate)'!$B$6:$B$38,0))","v":310000},{"$f":"VLOOKUP(H936,A936:C940,3)","v":0.05},{"$f":"INDEX(D936:D940,MATCH(I936,C936:C940,0))","v":250000},{"$f":"INDEX(E936:E940,MATCH(I936,C936:C940,0))","v":12500},{"$f":"IF(H936>10000000,15%,IF(H936>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H936,A936:G940,7)","v":0.03},0,{"$f":"IF($E$3=\"Male\",B936,IF($E$3=\"Female\",B943,IF($E$3=\"Senior Citizen\",B950,B957)))","v":250000},0,{"$f":"O936","v":250000}]
[{"$f":"B936+1","v":250001},500000,0.05,{"$f":"B936","v":250000},{"$f":"(B937-B936)*C937","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O936+1","v":250001},500000,0.05,null,{"$f":"H936","v":310000},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$938,$R$938:$R$941,0))","v":3000}]
[{"$f":"B937+1","v":500001},1000000,0.2,{"$f":"B937","v":500000},{"$f":"E937+(B938-B937)*C938","v":112500},0,0.03,{"$f":"IF(I936=C940,E939+ROUND((H936-J936),0)*I936,IF(I936=C939,E938+ROUND((H936-J936)*I936,0),IF(I936=C938,E937+ROUND((H936-J936)*I936,0),IF(I936=C937,E936+ROUND((H936-J936)*I936,0),E935+ROUND((H936-J936)*I936,0)))))","v":3000},{"$f":"MIN(K940:L940)","v":0},{"$f":"ROUND(SUM(H938+I938)*M936,0)","v":90},{"$f":"SUM(H938:J938)","v":3090},null,null,{"$f":"O937+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":3000},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(112500),IF($U$943>500000,($U$943-500000)*20%+(12500),IF($U$943>250000,($U$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L940","v":0},{"$f":"ROUND(U938*10%,0)","v":281250}]
[{"$f":"B938+1","v":1000001},null,0.3,{"$f":"B938","v":1000000},{"$f":"IF(J936=0,0,E938)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O938+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":3000},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(112500),IF($U$943>500000,($U$943-500000)*20%+(12500),IF($U$943>250000,($U$943-250000)*5%,\"0\")))","v":2812500},{"$f":"L947","v":0},{"$f":"ROUND(U939*10%,0)","v":281250}]
["Surcharge Limit",null,null,{"$f":"IF(L936=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"D940","v":10000000},{"$f":"IF(H936>H940,H936-H940,0)","v":0},{"$f":"IF(I940>0,ROUND(I940*I936,0),0)","v":0},{"$f":"IF(H940>=10000000,Q940+(I940-J940),(I940-J940))","v":281250},{"$f":"IF(H938>0,ROUND(H938*L936,0),0)","v":0},{"$f":"IF(K940>L940,0,L940-K940)","v":0},{"$f":"O939+1","v":1},0,0,{"$f":"W938","v":281250},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":1000},{"$f":"IF($U$943>1000000,($U$943-1000000)*30%+(110000),IF($U$943>500000,($U$943-500000)*20%+(10000),IF($U$943>300000,($U$943-300000)*5%,\"0\")))","v":2810000},{"$f":"L954","v":0},{"$f":"ROUND(U940*10%,0)","v":281000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H938,IF($E$3=\"Female\",H945,IF($E$3=\"Senior Citizen\",H952,H959)))","v":3000},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":"0"},{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":"0"},{"$f":"L961","v":0},{"$f":"ROUND(U941*10%,0)","v":0}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I938,IF($E$3=\"Female\",I945,IF($E$3=\"Senior Citizen\",I952,I959)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H936","v":310000},{"$f":"VLOOKUP(H943,A943:C947,3)","v":0.05},{"$f":"INDEX(D943:D947,MATCH(I943,C943:C947,0))","v":250000},{"$f":"INDEX(E943:E947,MATCH(I943,C943:C947,0))","v":12500},{"$f":"IF(H943>10000000,15%,IF(H943>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H943,A943:G947,7)","v":0.03},"E. CESS",null,{"$f":"IF($E$3=\"Male\",J938,IF($E$3=\"Female\",J945,IF($E$3=\"Senior Citizen\",J952,J959)))","v":90},null,"Tax Income",null,{"$f":"H936","v":310000},{"$f":"S944","v":10000000}]
[{"$f":"B943+1","v":250001},500000,0.05,{"$f":"B943","v":250000},{"$f":"(B944-B943)*C944","v":12500},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K938,IF($E$3=\"Female\",K945,IF($E$3=\"Senior Citizen\",K952,K959)))","v":3090},null,5000001,10000000,0.1,{"$f":"IF($T$944<=5000000,0,IF($T$944>5000000,ROUND((S944-5000000)*10%,0),IF($T$944>10000000,ROUND((T943-S944)*15%,0))))","v":0}]
[{"$f":"B944+1","v":500001},1000000,0.2,{"$f":"B944","v":500000},{"$f":"E944+(B945-B944)*C945","v":112500},0,0.03,{"$f":"IF(I943=C947,E946+ROUND((H943-J943),0)*I943,IF(I943=C946,E945+ROUND((H943-J943)*I943,0),IF(I943=C945,E944+ROUND((H943-J943)*I943,0),IF(I943=C944,E943+ROUND((H943-J943)*I943,0),E942+ROUND((H943-J943)*I943,0)))))","v":3000},{"$f":"MIN(K947:L947)","v":0},{"$f":"ROUND(SUM(H945+I945)*M943,0)","v":90},{"$f":"SUM(H945:J945)","v":3090},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A935,IF($E$3=\"Female\",A942,IF($E$3=\"Senior Citizen\",A949,A956)))","v":"(below 60 years)"},null,{"$f":"S944+1","v":10000001},null,0.15,{"$f":"$T$944-R945+1","v":-9999999.9000000004}]
[{"$f":"B945+1","v":1000001},null,0.3,{"$f":"B945","v":1000000},{"$f":"IF(J943=0,0,E945)","v":112500},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M940,IF($E$3=\"Female\",M947,IF($E$3=\"Senior Citizen\",M954,M961)))","v":0}]
["Surcharge Limit",null,null,{"$f":"IF(L943=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H940","v":10000000},{"$f":"IF(H943>H947,H943-H947,0)","v":0},{"$f":"IF(I947>0,ROUND(I947*I943,0),0)","v":0},{"$f":"IF(H947>=10000000,Q947+(I947-J947),(I947-J947))","v":281250},{"$f":"IF(H945>0,ROUND(H945*L943,0),0)","v":0},{"$f":"IF(K947>L947,0,L947-K947)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K938,IF($E$3=\"Female\",K945,IF($E$3=\"Senior Citizen\",K952,K959)))","v":3090},{"$f":"W939","v":281250}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(>60,<80))"]
[0,300000,0,0,0,0,0,{"$f":"H936","v":310000},{"$f":"VLOOKUP(H950,A950:C954,3)","v":0.05},{"$f":"INDEX(D950:D954,MATCH(I950,C950:C954,0))","v":300000},{"$f":"INDEX(E950:E954,MATCH(I950,C950:C954,0))","v":10000},{"$f":"IF(H950>10000000,15%,IF(H950>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H950,A950:G954,7)","v":0.03}]
[{"$f":"B950+1","v":300001},500000,0.05,{"$f":"B950","v":300000},{"$f":"(B951-B950)*C951","v":10000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B951+1","v":500001},1000000,0.2,{"$f":"B951","v":500000},{"$f":"E951+(B952-B951)*C952","v":110000},0,0.03,{"$f":"IF(I950=C954,E953+ROUND((H950-J950),0)*I950,IF(I950=C953,E952+ROUND((H950-J950)*I950,0),IF(I950=C952,E951+ROUND((H950-J950)*I950,0),IF(I950=C951,E950+ROUND((H950-J950)*I950,0),E949+ROUND((H950-J950)*I950,0)))))","v":500},{"$f":"MIN(K954:L954)","v":0},{"$f":"ROUND(SUM(H952+I952)*M950,0)","v":15},{"$f":"SUM(H952:J952)","v":515}]
[{"$f":"B952+1","v":1000001},null,0.3,{"$f":"B952","v":1000000},{"$f":"IF(J950=0,0,E952)","v":110000},0.15,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L950=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H947","v":10000000},{"$f":"IF(H950>H954,H950-H954,0)","v":0},{"$f":"IF(I954>0,ROUND(I954*I950,0),0)","v":0},{"$f":"IF(H954>=10000000,Q954+(I954-J954),(I954-J954))","v":281000},{"$f":"IF(H952>0,ROUND(H952*L950,0),0)","v":0},{"$f":"IF(K954>L954,0,L954-K954)","v":0},null,null,null,{"$f":"W940","v":281000}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H936","v":310000},{"$f":"VLOOKUP(H957,A957:C961,3)","v":0},{"$f":"INDEX(D957:D961,MATCH(I957,C957:C961,0))","v":0},{"$f":"INDEX(E957:E961,MATCH(I957,C957:C961,0))","v":0},{"$f":"IF(H957>10000000,15%,IF(H957>5000000,10%,0%))","v":0},{"$f":"VLOOKUP(H957,A957:G961,7)","v":0}]
[{"$f":"B957+1","v":500001},1000000,0.2,{"$f":"B957","v":500000},{"$f":"(B958-B957)*C958","v":100000},0,0.03,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B958+1","v":1000001},null,0.3,{"$f":"B958","v":1000000},{"$f":"IF(J957=0,0,E958)","v":0},0.15,0.03,{"$f":"IF(I957=C961,E960+ROUND((H957-J957),0)*I957,IF(I957=C960,E959+ROUND((H957-J957)*I957,0),IF(I957=C959,E958+ROUND((H957-J957)*I957,0),IF(I957=C958,E957+ROUND((H957-J957)*I957,0),E956+ROUND((H957-J957)*I957,0)))))","v":0},{"$f":"MIN(K961:L961)","v":0},{"$f":"ROUND(SUM(H959+I959)*M957,0)","v":0},{"$f":"SUM(H959:J959)","v":0}]
[null,null,null,null,null,0,0.03,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L957=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H954","v":10000000},{"$f":"IF(H957>H961,H957-H961,0)","v":0},{"$f":"IF(I961>0,ROUND(I961*I957,0),0)","v":0},{"$f":"IF(H961>=10000000,Q961+(I961-J961),(I961-J961))","v":0},{"$f":"IF(H959>0,ROUND(H959*L957,0),0)","v":0},{"$f":"IF(K961>L961,0,L961-K961)","v":0},null,null,null,{"$f":"W941","v":0}]
[null,null,2018,{"$f":"C962+1","v":2019},null,"2018-19"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C962","v":2018},{"$f":"D962","v":2019}]
[0,250000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$39,MATCH('Tax Table (With Arr)'!F962,'Tax Cal(89 Rebate)'!$B$6:$B$39,0))","v":335000},{"$f":"VLOOKUP(H965,A965:C969,3)","v":0.05},{"$f":"INDEX(D965:D969,MATCH(I965,C965:C969,0))","v":250000},{"$f":"INDEX(E965:E969,MATCH(I965,C965:C969,0))","v":12500},{"$f":"IF(H965>10000000,15%,IF(H965>5000000,10%,0%))","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B965,IF($E$3=\"Female\",B972,IF($E$3=\"Senior Citizen\",B979,B986)))","v":250000},0,{"$f":"O965","v":250000}]
[{"$f":"B965+1","v":250001},500000,0.05,{"$f":"B965","v":250000},{"$f":"(B966-B965)*C966","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O965+1","v":250001},500000,0.05,null,{"$f":"$E$4","v":1100000},null,{"$f":"INDEX($T$967:$T$970,MATCH($R$967,$R$967:$R$970,0))","v":142500}]
[{"$f":"B966+1","v":500001},1000000,0.2,{"$f":"B966","v":500000},{"$f":"E966+(B967-B966)*C967","v":112500},0,0.04,{"$f":"IF(I965=C969,E968+ROUND((H965-J965),0)*I965,IF(I965=C968,E967+ROUND((H965-J965)*I965,0),IF(I965=C967,E966+ROUND((H965-J965)*I965,0),IF(I965=C966,E965+ROUND((H965-J965)*I965,0),E964+ROUND((H965-J965)*I965,0)))))","v":4250},{"$f":"MIN(K969:L969)","v":0},{"$f":"ROUND(SUM(H967+I967)*M965,0)","v":170},{"$f":"SUM(H967:J967)","v":4420},null,null,{"$f":"O966+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$972>1000000,($T$972-1000000)*30%+(112500),IF($T$972>500000,($T$972-500000)*20%+(12500),IF($T$972>250000,($T$972-250000)*5%,\"0\")))","v":142500},{"$f":"IF($U$972>1000000,($U$972-1000000)*30%+(112500),IF($U$972>500000,($U$972-500000)*20%+(12500),IF($U$972>250000,($U$972-250000)*5%,\"0\")))","v":2812500},{"$f":"L969","v":0},{"$f":"ROUND(U967*10%,0)","v":281250}]
[{"$f":"B967+1","v":1000001},null,0.3,{"$f":"B967","v":1000000},{"$f":"IF(J965=0,0,E967)","v":112500},0.15,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O967+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$972>1000000,($T$972-1000000)*30%+(112500),IF($T$972>500000,($T$972-500000)*20%+(12500),IF($T$972>250000,($T$972-250000)*5%,\"0\")))","v":142500},{"$f":"IF($U$972>1000000,($U$972-1000000)*30%+(112500),IF($U$972>500000,($U$972-500000)*20%+(12500),IF($U$972>250000,($U$972-250000)*5%,\"0\")))","v":2812500},{"$f":"L976","v":0},{"$f":"ROUND(U968*10%,0)","v":281250}]
["Surcharge Limit",null,null,{"$f":"IF(L965=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"D969","v":10000000},{"$f":"IF(H965>H969,H965-H969,0)","v":0},{"$f":"IF(I969>0,ROUND(I969*I965,0),0)","v":0},{"$f":"IF(H969>=10000000,Q969+(I969-J969),(I969-J969))","v":281250},{"$f":"IF(H967>0,ROUND(H967*L965,0),0)","v":0},{"$f":"IF(K969>L969,0,L969-K969)","v":0},{"$f":"O968+1","v":1},{"$f":"IF($E$3=\"Male\",B969,IF($E$3=\"Female\",B976,IF($E24=\"Senior Citizen\",B983,B990)))","v":0},{"$f":"IF($E$3=\"Male\",C969,IF($E$3=\"Female\",C976,IF($E$3=\"Senior Citizen\",C983,C990)))","v":0},{"$f":"W967","v":281250},"Senior Citizen",null,{"$f":"IF($T$972>1000000,($T$972-1000000)*30%+(120000),IF($T$972>500000,($T$972-500000)*20%+(20000),IF($T$972>300000,($T$972-300000)*10%,\"0\")))","v":150000},{"$f":"IF($U$972>1000000,($U$972-1000000)*30%+(110000),IF($U$972>500000,($U$972-500000)*20%+(10000),IF($U$972>300000,($U$972-300000)*5%,\"0\")))","v":2810000},{"$f":"L983","v":0},{"$f":"ROUND(U969*10%,0)","v":281000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H967,IF($E$3=\"Female\",H974,IF($E$3=\"Senior Citizen\",H981,H988)))","v":4250},null,"Very Senior Citizen",null,{"$f":"IF($T$972>1000000,($T$972-1000000)*30%+(100000),IF($T$972>500000,($T$972-500000)*20%,\"0\"))","v":130000},{"$f":"IF($T$972>1000000,($T$972-1000000)*30%+(100000),IF($T$972>500000,($T$972-500000)*20%,\"0\"))","v":130000},{"$f":"L990","v":0},{"$f":"ROUND(U970*10%,0)","v":13000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I967,IF($E$3=\"Female\",I974,IF($E$3=\"Senior Citizen\",I981,I988)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H965","v":335000},{"$f":"VLOOKUP(H972,A972:C976,3)","v":0.05},{"$f":"INDEX(D972:D976,MATCH(I972,C972:C976,0))","v":250000},{"$f":"INDEX(E972:E976,MATCH(I972,C972:C976,0))","v":12500},{"$f":"IF(H972>10000000,15%,IF(H972>5000000,10%,0%))","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J967,IF($E$3=\"Female\",J974,IF($E$3=\"Senior Citizen\",J981,J988)))","v":170},null,"Tax Income",null,{"$f":"$E$4","v":1100000},{"$f":"S973","v":10000000}]
[{"$f":"B972+1","v":250001},500000,0.05,{"$f":"B972","v":250000},{"$f":"(B973-B972)*C973","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K967,IF($E$3=\"Female\",K974,IF($E$3=\"Senior Citizen\",K981,K988)))","v":4420},null,5000001,10000000,0.1,{"$f":"IF($T$973<=5000000,0,IF($T$944>5000000,ROUND((S973-5000000)*10%,0),IF($T$944>10000000,ROUND((T972-S973)*15%,0))))","v":0}]
[{"$f":"B973+1","v":500001},1000000,0.2,{"$f":"B973","v":500000},{"$f":"E973+(B974-B973)*C974","v":112500},0,0.04,{"$f":"IF(I972=C976,E975+ROUND((H972-J972),0)*I972,IF(I972=C975,E974+ROUND((H972-J972)*I972,0),IF(I972=C974,E973+ROUND((H972-J972)*I972,0),IF(I972=C973,E972+ROUND((H972-J972)*I972,0),E971+ROUND((H972-J972)*I972,0)))))","v":4250},{"$f":"MIN(K976:L976)","v":0},{"$f":"ROUND(SUM(H974+I974)*M972,0)","v":170},{"$f":"SUM(H974:J974)","v":4420},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A964,IF($E$3=\"Female\",A971,IF($E$3=\"Senior Citizen\",A978,A985)))","v":"(below 60 years)"},null,{"$f":"S973+1","v":10000001},null,0.15,{"$f":"$T$944-R974+1","v":-9999999.9000000004}]
[{"$f":"B974+1","v":1000001},null,0.3,{"$f":"B974","v":1000000},{"$f":"IF(J972=0,0,E974)","v":112500},0.15,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M969,IF($E$3=\"Female\",M976,IF($E$3=\"Senior Citizen\",M983,M990)))","v":0}]
["Surcharge Limit",null,null,{"$f":"IF(L972=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H969","v":10000000},{"$f":"IF(H972>H976,H972-H976,0)","v":0},{"$f":"IF(I976>0,ROUND(I976*I972,0),0)","v":0},{"$f":"IF(H976>=10000000,Q976+(I976-J976),(I976-J976))","v":281250},{"$f":"IF(H974>0,ROUND(H974*L972,0),0)","v":0},{"$f":"IF(K976>L976,0,L976-K976)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K967,IF($E$3=\"Female\",K974,IF($E$3=\"Senior Citizen\",K981,K988)))","v":4420},{"$f":"W968","v":281250}]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H965","v":335000},{"$f":"VLOOKUP(H979,A979:C983,3)","v":0.05},{"$f":"INDEX(D979:D983,MATCH(I979,C979:C983,0))","v":300000},{"$f":"INDEX(E979:E983,MATCH(I979,C979:C983,0))","v":10000},{"$f":"IF(H979>10000000,15%,IF(H979>5000000,10%,0%))","v":0},0.04]
[{"$f":"B979+1","v":300001},500000,0.05,{"$f":"B979","v":300000},{"$f":"(B980-B979)*C980","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B980+1","v":500001},1000000,0.2,{"$f":"B980","v":500000},{"$f":"E980+(B981-B980)*C981","v":110000},0,0.04,{"$f":"IF(I979=C983,E982+ROUND((H979-J979),0)*I979,IF(I979=C982,E981+ROUND((H979-J979)*I979,0),IF(I979=C981,E980+ROUND((H979-J979)*I979,0),IF(I979=C980,E979+ROUND((H979-J979)*I979,0),E978+ROUND((H979-J979)*I979,0)))))","v":1750},{"$f":"MIN(K983:L983)","v":0},{"$f":"ROUND(SUM(H981+I981)*M979,0)","v":70},{"$f":"SUM(H981:J981)","v":1820}]
[{"$f":"B981+1","v":1000001},null,0.3,{"$f":"B981","v":1000000},{"$f":"IF(J979=0,0,E981)","v":110000},0.15,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L979=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H976","v":10000000},{"$f":"IF(H979>H983,H979-H983,0)","v":0},{"$f":"IF(I983>0,ROUND(I983*I979,0),0)","v":0},{"$f":"IF(H983>=10000000,Q983+(I983-J983),(I983-J983))","v":281000},{"$f":"IF(H981>0,ROUND(H981*L979,0),0)","v":0},{"$f":"IF(K983>L983,0,L983-K983)","v":0},null,null,null,{"$f":"W969","v":281000}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H965","v":335000},{"$f":"VLOOKUP(H986,A986:C990,3)","v":0},{"$f":"INDEX(D986:D990,MATCH(I986,C986:C990,0))","v":0},{"$f":"INDEX(E986:E990,MATCH(I986,C986:C990,0))","v":0},{"$f":"IF(H986>10000000,15%,IF(H986>5000000,10%,0%))","v":0},0.04]
[{"$f":"B986+1","v":500001},1000000,0.2,{"$f":"B986","v":500000},{"$f":"(B987-B986)*C987","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B987+1","v":1000001},null,0.3,{"$f":"B987","v":1000000},{"$f":"IF(J986=0,0,E987)","v":0},0.15,0.04,{"$f":"IF(I986=C990,E989+ROUND((H986-J986),0)*I986,IF(I986=C989,E988+ROUND((H986-J986)*I986,0),IF(I986=C988,E987+ROUND((H986-J986)*I986,0),IF(I986=C987,E986+ROUND((H986-J986)*I986,0),E985+ROUND((H986-J986)*I986,0)))))","v":0},{"$f":"MIN(K990:L990)","v":0},{"$f":"ROUND(SUM(H988+I988)*M986,0)","v":0},{"$f":"SUM(H988:J988)","v":0}]
[null,null,null,null,null,0,0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L986=10%,5000000,10000000)","v":10000000},null,null,null,{"$f":"H983","v":10000000},{"$f":"IF(H986>H990,H986-H990,0)","v":0},{"$f":"IF(I990>0,ROUND(I990*I986,0),0)","v":0},{"$f":"IF(H990>=10000000,Q990+(I990-J990),(I990-J990))","v":13000},{"$f":"IF(H988>0,ROUND(H988*L986,0),0)","v":0},{"$f":"IF(K990>L990,0,L990-K990)","v":0},null,null,null,{"$f":"W970","v":13000}]
[null,null,2019,{"$f":"C991+1","v":2020},null,"2019-20"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C991","v":2019},{"$f":"D991","v":2020},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$40,MATCH('Tax Table (With Arr)'!F991,'Tax Cal(89 Rebate)'!$B$6:$B$40,0))","v":360000},{"$f":"VLOOKUP(H994,A994:C998,3)","v":0.05},{"$f":"INDEX(D994:D998,MATCH(I994,C994:C998,0))","v":250000},{"$f":"INDEX(E994:E998,MATCH(I994,C994:C998,0))","v":12500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B994,IF($E$3=\"Female\",B1001,IF($E$3=\"Senior Citizen\",B1008,B1015)))","v":250000},0,{"$f":"O994","v":250000},null,null,null,null,null,null,null,{"$f":"Z993+1","v":5000001},10000000,0.1]
[{"$f":"B994+1","v":250001},500000,0.05,{"$f":"B994","v":250000},{"$f":"(B995-B994)*C995","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O994+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z994+1","v":10000001},20000000,0.15]
[{"$f":"B995+1","v":500001},1000000,0.2,{"$f":"B995","v":500000},{"$f":"E995+(B996-B995)*C996","v":112500},0,0.04,{"$f":"IF(I994=C998,E997+ROUND((H994-J994),0)*I994,IF(I994=C997,E996+ROUND((H994-J994)*I994,0),IF(I994=C996,E995+ROUND((H994-J994)*I994,0),IF(I994=C995,E994+ROUND((H994-J994)*I994,0),E993+ROUND((H994-J994)*I994,0)))))","v":5500},{"$f":"MIN(K998:L998)","v":0},{"$f":"ROUND(SUM(H996+I996)*M994,0)","v":220},{"$f":"SUM(H996:J996)","v":5720},null,null,{"$f":"O995+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":3000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T996*$S$1001,0)","v":0},{"$f":"ROUND(U996*$W$995,0)","v":0},{"$f":"T996+V996-U996-W996","v":-1309500},{"$f":"Z995+1","v":20000001},50000000,0.25]
[{"$f":"B996+1","v":1000001},null,0.3,{"$f":"B996","v":1000000},{"$f":"IF(J994=0,0,E996)","v":112500},{"$f":"L994","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O996+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":3000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T997*$S$1001,0)","v":0},{"$f":"ROUND(U997*$W$995,0)","v":0},{"$f":"T997+V997-U997-W997","v":-1309500},{"$f":"Z996+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L994=10%,5000000,IF(L994=15%,10000000,IF(L994=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D998","v":50000000},{"$f":"IF(H994>H998,H994-H998,0)","v":0},{"$f":"IF(I998>0,ROUND(I998*I994,0),0)","v":0},{"$f":"IF(H998>=D998,Q998+(I998-J998),(I998-J998))","v":0},{"$f":"IF(H996>0,ROUND(H996*L994,0),0)","v":0},{"$f":"IF(K998>L998,0,L998-K998)","v":0},{"$f":"O997+1","v":1},0,0,{"$f":"W996","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":1000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T998*$S$1001,0)","v":0},{"$f":"ROUND(U998*$W$995,0)","v":0},{"$f":"T998+V998-U998-W998","v":-1309000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H996,IF($E$3=\"Female\",H1003,IF($E$3=\"Senior Citizen\",H1010,H1017)))","v":5500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":"0"},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T999*$S$1001,0)","v":0},{"$f":"ROUND(U999*$W$995,0)","v":0},{"$f":"T999+V999-U999-W999","v":-1300000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I996,IF($E$3=\"Female\",I1003,IF($E$3=\"Senior Citizen\",I1010,I1017)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H994","v":360000},{"$f":"VLOOKUP(H1001,A1001:C1005,3)","v":0.05},{"$f":"INDEX(D1001:D1005,MATCH(I1001,C1001:C1005,0))","v":250000},{"$f":"INDEX(E1001:E1005,MATCH(I1001,C1001:C1005,0))","v":12500},{"$f":"L994","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J996,IF($E$3=\"Female\",J1003,IF($E$3=\"Senior Citizen\",J1010,J1017)))","v":220},null,"Tax Income",{"$f":"L994","v":0},{"$f":"$E$4","v":1100000},{"$f":"IF($S$1001=T1006,S1005,IF(S1001=T1005,S1004,IF(S1001=T1004,S1003,S1002)))","v":5000000}]
[{"$f":"B1001+1","v":250001},500000,0.05,{"$f":"B1001","v":250000},{"$f":"(B1002-B1001)*C1002","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K996,IF($E$3=\"Female\",K1003,IF($E$3=\"Senior Citizen\",K1010,K1017)))","v":5720},null,0,5000000,0,{"$f":"S1004","v":20000000}]
[{"$f":"B1002+1","v":500001},1000000,0.2,{"$f":"B1002","v":500000},{"$f":"E1002+(B1003-B1002)*C1003","v":112500},0,0.04,{"$f":"IF(I1001=C1005,E1004+ROUND((H1001-J1001),0)*I1001,IF(I1001=C1004,E1003+ROUND((H1001-J1001)*I1001,0),IF(I1001=C1003,E1002+ROUND((H1001-J1001)*I1001,0),IF(I1001=C1002,E1001+ROUND((H1001-J1001)*I1001,0),E1000+ROUND((H1001-J1001)*I1001,0)))))","v":5500},{"$f":"MIN(K1005:L1005)","v":0},{"$f":"ROUND(SUM(H1003+I1003)*M1001,0)","v":220},{"$f":"SUM(H1003:J1003)","v":5720},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A993,IF($E$3=\"Female\",A1000,IF($E$3=\"Senior Citizen\",A1007,A1014)))","v":"(below 60 years)"},null,{"$f":"S1002+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1003+1","v":-4690000}]
[{"$f":"B1003+1","v":1000001},null,0.3,{"$f":"B1003","v":1000000},{"$f":"IF(J1001=0,0,E1003)","v":112500},{"$f":"L1001","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M998,IF($E$3=\"Female\",M1005,IF($E$3=\"Senior Citizen\",M1012,M1019)))","v":0},null,{"$f":"S1003+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1001=10%,5000000,IF(L1001=15%,10000000,IF(L1001=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H998","v":50000000},{"$f":"IF(H1001>H1005,H1001-H1005,0)","v":0},{"$f":"IF(I1005>0,ROUND(I1005*I1001,0),0)","v":0},{"$f":"IF(H1005>=D1005,Q1005+(I1005-J1005),(I1005-J1005))","v":0},{"$f":"IF(H1003>0,ROUND(H1003*L1001,0),0)","v":0},{"$f":"IF(K1005>L1005,0,L1005-K1005)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K996,IF($E$3=\"Female\",K1003,IF($E$3=\"Senior Citizen\",K1010,K1017)))","v":5720},{"$f":"W997","v":0},{"$f":"S1004+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1005+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H994","v":360000},{"$f":"VLOOKUP(H1008,A1008:C1012,3)","v":0.05},{"$f":"INDEX(D1008:D1012,MATCH(I1008,C1008:C1012,0))","v":300000},{"$f":"INDEX(E1008:E1012,MATCH(I1008,C1008:C1012,0))","v":10000},{"$f":"L994","v":0},0.04]
[{"$f":"B1008+1","v":300001},500000,0.05,{"$f":"B1008","v":300000},{"$f":"(B1009-B1008)*C1009","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1009+1","v":500001},1000000,0.2,{"$f":"B1009","v":500000},{"$f":"E1009+(B1010-B1009)*C1010","v":110000},0,0.04,{"$f":"IF(I1008=C1012,E1011+ROUND((H1008-J1008),0)*I1008,IF(I1008=C1011,E1010+ROUND((H1008-J1008)*I1008,0),IF(I1008=C1010,E1009+ROUND((H1008-J1008)*I1008,0),IF(I1008=C1009,E1008+ROUND((H1008-J1008)*I1008,0),E1007+ROUND((H1008-J1008)*I1008,0)))))","v":3000},{"$f":"MIN(K1012:L1012)","v":0},{"$f":"ROUND(SUM(H1010+I1010)*M1008,0)","v":120},{"$f":"SUM(H1010:J1010)","v":3120}]
[{"$f":"B1010+1","v":1000001},null,0.3,{"$f":"B1010","v":1000000},{"$f":"IF(J1008=0,0,E1010)","v":110000},{"$f":"L1008","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1008=10%,5000000,IF(L1008=15%,10000000,IF(L1008=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1005","v":50000000},{"$f":"IF(H1008>H1012,H1008-H1012,0)","v":0},{"$f":"IF(I1012>0,ROUND(I1012*I1008,0),0)","v":0},{"$f":"IF(H1012>=D1012,Q1012+(I1012-J1012),(I1012-J1012))","v":0},{"$f":"IF(H1010>0,ROUND(H1010*L1008,0),0)","v":0},{"$f":"IF(K1012>L1012,0,L1012-K1012)","v":0},null,null,null,{"$f":"W998","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H994","v":360000},{"$f":"VLOOKUP(H1015,A1015:C1019,3)","v":0},{"$f":"INDEX(D1015:D1019,MATCH(I1015,C1015:C1019,0))","v":0},{"$f":"INDEX(E1015:E1019,MATCH(I1015,C1015:C1019,0))","v":0},{"$f":"L994","v":0},0.04]
[{"$f":"B1015+1","v":500001},1000000,0.2,{"$f":"B1015","v":500000},{"$f":"(B1016-B1015)*C1016","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1016+1","v":1000001},null,0.3,{"$f":"B1016","v":1000000},{"$f":"IF(J1015=0,0,E1016)","v":0},0,0.04,{"$f":"IF(I1015=C1019,E1018+ROUND((H1015-J1015),0)*I1015,IF(I1015=C1018,E1017+ROUND((H1015-J1015)*I1015,0),IF(I1015=C1017,E1016+ROUND((H1015-J1015)*I1015,0),IF(I1015=C1016,E1015+ROUND((H1015-J1015)*I1015,0),E1014+ROUND((H1015-J1015)*I1015,0)))))","v":0},{"$f":"MIN(K1019:L1019)","v":0},{"$f":"ROUND(SUM(H1017+I1017)*M1015,0)","v":0},{"$f":"SUM(H1017:J1017)","v":0}]
[null,null,null,null,null,{"$f":"L1015","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1015=10%,5000000,IF(L1015=15%,10000000,IF(L1015=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1012","v":50000000},{"$f":"IF(H1015>H1019,H1015-H1019,0)","v":0},{"$f":"IF(I1019>0,ROUND(I1019*I1015,0),0)","v":0},{"$f":"IF(H1019>=D1019,Q1019+(I1019-J1019),(I1019-J1019))","v":0},{"$f":"IF(H1017>0,ROUND(H1017*L1015,0),0)","v":0},{"$f":"IF(K1019>L1019,0,L1019-K1019)","v":0},null,null,null,{"$f":"W999","v":0}]
[null,null,2020,{"$f":"C1020+1","v":2021},null,"2020-21"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1020","v":2020},{"$f":"D1020","v":2021},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$44,MATCH('Tax Table (With Arr)'!F1020,'Tax Cal(89 Rebate)'!$B$6:$B$44,0))","v":395000},{"$f":"VLOOKUP(H1023,A1023:C1027,3)","v":0.05},{"$f":"INDEX(D1023:D1027,MATCH(I1023,C1023:C1027,0))","v":250000},{"$f":"INDEX(E1023:E1027,MATCH(I1023,C1023:C1027,0))","v":12500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1023,IF($E$3=\"Female\",B1030,IF($E$3=\"Senior Citizen\",B1037,B1044)))","v":250000},0,{"$f":"O1023","v":250000},null,null,null,null,null,null,null,{"$f":"Z1022+1","v":5000001},10000000,0.1]
[{"$f":"B1023+1","v":250001},500000,0.05,{"$f":"B1023","v":250000},{"$f":"(B1024-B1023)*C1024","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1023+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1023+1","v":10000001},20000000,0.15]
[{"$f":"B1024+1","v":500001},1000000,0.2,{"$f":"B1024","v":500000},{"$f":"E1024+(B1025-B1024)*C1025","v":112500},0,0.04,{"$f":"IF(I1023=C1027,E1026+ROUND((H1023-J1023),0)*I1023,IF(I1023=C1026,E1025+ROUND((H1023-J1023)*I1023,0),IF(I1023=C1025,E1024+ROUND((H1023-J1023)*I1023,0),IF(I1023=C1024,E1023+ROUND((H1023-J1023)*I1023,0),E1022+ROUND((H1023-J1023)*I1023,0)))))","v":7250},{"$f":"MIN(K1027:L1027)","v":0},{"$f":"ROUND(SUM(H1025+I1025)*M1023,0)","v":290},{"$f":"SUM(H1025:J1025)","v":7540},null,null,{"$f":"O1024+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":3000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1025*$S$1001,0)","v":0},{"$f":"ROUND(U1025*$W$995,0)","v":0},{"$f":"T1025+V1025-U1025-W1025","v":-1309500},{"$f":"Z1024+1","v":20000001},50000000,0.25]
[{"$f":"B1025+1","v":1000001},null,0.3,{"$f":"B1025","v":1000000},{"$f":"IF(J1023=0,0,E1025)","v":112500},{"$f":"L1023","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1025+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":3000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1026*$S$1001,0)","v":0},{"$f":"ROUND(U1026*$W$995,0)","v":0},{"$f":"T1026+V1026-U1026-W1026","v":-1309500},{"$f":"Z1025+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1023=10%,5000000,IF(L1023=15%,10000000,IF(L1023=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1027","v":50000000},{"$f":"IF(H1023>H1027,H1023-H1027,0)","v":0},{"$f":"IF(I1027>0,ROUND(I1027*I1023,0),0)","v":0},{"$f":"IF(H1027>=D1027,Q1027+(I1027-J1027),(I1027-J1027))","v":0},{"$f":"IF(H1025>0,ROUND(H1025*L1023,0),0)","v":0},{"$f":"IF(K1027>L1027,0,L1027-K1027)","v":0},{"$f":"O1026+1","v":1},0,0,{"$f":"W1025","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":1000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1027*$S$1001,0)","v":0},{"$f":"ROUND(U1027*$W$995,0)","v":0},{"$f":"T1027+V1027-U1027-W1027","v":-1309000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1025,IF($E$3=\"Female\",H1032,IF($E$3=\"Senior Citizen\",H1039,H1046)))","v":7250},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":"0"},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1028*$S$1001,0)","v":0},{"$f":"ROUND(U1028*$W$995,0)","v":0},{"$f":"T1028+V1028-U1028-W1028","v":-1300000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1025,IF($E$3=\"Female\",I1032,IF($E$3=\"Senior Citizen\",I1039,I1046)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1023","v":395000},{"$f":"VLOOKUP(H1030,A1030:C1034,3)","v":0.05},{"$f":"INDEX(D1030:D1034,MATCH(I1030,C1030:C1034,0))","v":250000},{"$f":"INDEX(E1030:E1034,MATCH(I1030,C1030:C1034,0))","v":12500},{"$f":"L1023","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1025,IF($E$3=\"Female\",J1032,IF($E$3=\"Senior Citizen\",J1039,J1046)))","v":290},null,"Tax Income",{"$f":"L1023","v":0},{"$f":"$E$4","v":1100000},{"$f":"IF($S$1001=T1035,S1034,IF(S1030=T1034,S1033,IF(S1030=T1033,S1032,S1031)))","v":5000000}]
[{"$f":"B1030+1","v":250001},500000,0.05,{"$f":"B1030","v":250000},{"$f":"(B1031-B1030)*C1031","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1025,IF($E$3=\"Female\",K1032,IF($E$3=\"Senior Citizen\",K1039,K1046)))","v":7540},null,0,5000000,0,{"$f":"S1033","v":20000000}]
[{"$f":"B1031+1","v":500001},1000000,0.2,{"$f":"B1031","v":500000},{"$f":"E1031+(B1032-B1031)*C1032","v":112500},0,0.04,{"$f":"IF(I1030=C1034,E1033+ROUND((H1030-J1030),0)*I1030,IF(I1030=C1033,E1032+ROUND((H1030-J1030)*I1030,0),IF(I1030=C1032,E1031+ROUND((H1030-J1030)*I1030,0),IF(I1030=C1031,E1030+ROUND((H1030-J1030)*I1030,0),E1029+ROUND((H1030-J1030)*I1030,0)))))","v":7250},{"$f":"MIN(K1034:L1034)","v":0},{"$f":"ROUND(SUM(H1032+I1032)*M1030,0)","v":290},{"$f":"SUM(H1032:J1032)","v":7540},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1022,IF($E$3=\"Female\",A1029,IF($E$3=\"Senior Citizen\",A1036,A1043)))","v":"(below 60 years)"},null,{"$f":"S1031+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1032+1","v":-4690000}]
[{"$f":"B1032+1","v":1000001},null,0.3,{"$f":"B1032","v":1000000},{"$f":"IF(J1030=0,0,E1032)","v":112500},{"$f":"L1030","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1027,IF($E$3=\"Female\",M1034,IF($E$3=\"Senior Citizen\",M1041,M1048)))","v":0},null,{"$f":"S1032+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1030=10%,5000000,IF(L1030=15%,10000000,IF(L1030=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1027","v":50000000},{"$f":"IF(H1030>H1034,H1030-H1034,0)","v":0},{"$f":"IF(I1034>0,ROUND(I1034*I1030,0),0)","v":0},{"$f":"IF(H1034>=D1034,Q1034+(I1034-J1034),(I1034-J1034))","v":0},{"$f":"IF(H1032>0,ROUND(H1032*L1030,0),0)","v":0},{"$f":"IF(K1034>L1034,0,L1034-K1034)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1025,IF($E$3=\"Female\",K1032,IF($E$3=\"Senior Citizen\",K1039,K1046)))","v":7540},{"$f":"W1026","v":0},{"$f":"S1033+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1034+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1023","v":395000},{"$f":"VLOOKUP(H1037,A1037:C1041,3)","v":0.05},{"$f":"INDEX(D1037:D1041,MATCH(I1037,C1037:C1041,0))","v":300000},{"$f":"INDEX(E1037:E1041,MATCH(I1037,C1037:C1041,0))","v":10000},{"$f":"L1023","v":0},0.04]
[{"$f":"B1037+1","v":300001},500000,0.05,{"$f":"B1037","v":300000},{"$f":"(B1038-B1037)*C1038","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1038+1","v":500001},1000000,0.2,{"$f":"B1038","v":500000},{"$f":"E1038+(B1039-B1038)*C1039","v":110000},0,0.04,{"$f":"IF(I1037=C1041,E1040+ROUND((H1037-J1037),0)*I1037,IF(I1037=C1040,E1039+ROUND((H1037-J1037)*I1037,0),IF(I1037=C1039,E1038+ROUND((H1037-J1037)*I1037,0),IF(I1037=C1038,E1037+ROUND((H1037-J1037)*I1037,0),E1036+ROUND((H1037-J1037)*I1037,0)))))","v":4750},{"$f":"MIN(K1041:L1041)","v":0},{"$f":"ROUND(SUM(H1039+I1039)*M1037,0)","v":190},{"$f":"SUM(H1039:J1039)","v":4940}]
[{"$f":"B1039+1","v":1000001},null,0.3,{"$f":"B1039","v":1000000},{"$f":"IF(J1037=0,0,E1039)","v":110000},{"$f":"L1037","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1037=10%,5000000,IF(L1037=15%,10000000,IF(L1037=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1034","v":50000000},{"$f":"IF(H1037>H1041,H1037-H1041,0)","v":0},{"$f":"IF(I1041>0,ROUND(I1041*I1037,0),0)","v":0},{"$f":"IF(H1041>=D1041,Q1041+(I1041-J1041),(I1041-J1041))","v":0},{"$f":"IF(H1039>0,ROUND(H1039*L1037,0),0)","v":0},{"$f":"IF(K1041>L1041,0,L1041-K1041)","v":0},null,null,null,{"$f":"W1027","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1023","v":395000},{"$f":"VLOOKUP(H1044,A1044:C1048,3)","v":0},{"$f":"INDEX(D1044:D1048,MATCH(I1044,C1044:C1048,0))","v":0},{"$f":"INDEX(E1044:E1048,MATCH(I1044,C1044:C1048,0))","v":0},{"$f":"L1023","v":0},0.04]
[{"$f":"B1044+1","v":500001},1000000,0.2,{"$f":"B1044","v":500000},{"$f":"(B1045-B1044)*C1045","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1045+1","v":1000001},null,0.3,{"$f":"B1045","v":1000000},{"$f":"IF(J1044=0,0,E1045)","v":0},0,0.04,{"$f":"IF(I1044=C1048,E1047+ROUND((H1044-J1044),0)*I1044,IF(I1044=C1047,E1046+ROUND((H1044-J1044)*I1044,0),IF(I1044=C1046,E1045+ROUND((H1044-J1044)*I1044,0),IF(I1044=C1045,E1044+ROUND((H1044-J1044)*I1044,0),E1043+ROUND((H1044-J1044)*I1044,0)))))","v":0},{"$f":"MIN(K1048:L1048)","v":0},{"$f":"ROUND(SUM(H1046+I1046)*M1044,0)","v":0},{"$f":"SUM(H1046:J1046)","v":0}]
[null,null,null,null,null,{"$f":"L1044","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1044=10%,5000000,IF(L1044=15%,10000000,IF(L1044=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1041","v":50000000},{"$f":"IF(H1044>H1048,H1044-H1048,0)","v":0},{"$f":"IF(I1048>0,ROUND(I1048*I1044,0),0)","v":0},{"$f":"IF(H1048>=D1048,Q1048+(I1048-J1048),(I1048-J1048))","v":0},{"$f":"IF(H1046>0,ROUND(H1046*L1044,0),0)","v":0},{"$f":"IF(K1048>L1048,0,L1048-K1048)","v":0},null,null,null,{"$f":"W1028","v":0}]
[null,null,2021,{"$f":"C1049+1","v":2022},null,"2021-22"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1049","v":2021},{"$f":"D1049","v":2022},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$42,MATCH('Tax Table (With Arr)'!F1049,'Tax Cal(89 Rebate)'!$B$6:$B$42,0))","v":460000},{"$f":"VLOOKUP(H1052,A1052:C1056,3)","v":0.05},{"$f":"INDEX(D1052:D1056,MATCH(I1052,C1052:C1056,0))","v":250000},{"$f":"INDEX(E1052:E1056,MATCH(I1052,C1052:C1056,0))","v":12500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1052,IF($E$3=\"Female\",B1059,IF($E$3=\"Senior Citizen\",B1066,B1073)))","v":250000},0,{"$f":"O1052","v":250000},null,null,null,null,null,null,null,{"$f":"Z1051+1","v":5000001},10000000,0.1]
[{"$f":"B1052+1","v":250001},500000,0.05,{"$f":"B1052","v":250000},{"$f":"(B1053-B1052)*C1053","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1052+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1052+1","v":10000001},20000000,0.15]
[{"$f":"B1053+1","v":500001},1000000,0.2,{"$f":"B1053","v":500000},{"$f":"E1053+(B1054-B1053)*C1054","v":112500},0,0.04,{"$f":"IF(I1052=C1056,E1055+ROUND((H1052-J1052),0)*I1052,IF(I1052=C1055,E1054+ROUND((H1052-J1052)*I1052,0),IF(I1052=C1054,E1053+ROUND((H1052-J1052)*I1052,0),IF(I1052=C1053,E1052+ROUND((H1052-J1052)*I1052,0),E1051+ROUND((H1052-J1052)*I1052,0)))))","v":10500},{"$f":"MIN(K1056:L1056)","v":0},{"$f":"ROUND(SUM(H1054+I1054)*M1052,0)","v":420},{"$f":"SUM(H1054:J1054)","v":10920},null,null,{"$f":"O1053+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":3000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1054*$S$1001,0)","v":0},{"$f":"ROUND(U1054*$W$995,0)","v":0},{"$f":"T1054+V1054-U1054-W1054","v":-1309500},{"$f":"Z1053+1","v":20000001},50000000,0.25]
[{"$f":"B1054+1","v":1000001},null,0.3,{"$f":"B1054","v":1000000},{"$f":"IF(J1052=0,0,E1054)","v":112500},{"$f":"L1052","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1054+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":3000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1055*$S$1001,0)","v":0},{"$f":"ROUND(U1055*$W$995,0)","v":0},{"$f":"T1055+V1055-U1055-W1055","v":-1309500},{"$f":"Z1054+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1052=10%,5000000,IF(L1052=15%,10000000,IF(L1052=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1056","v":50000000},{"$f":"IF(H1052>H1056,H1052-H1056,0)","v":0},{"$f":"IF(I1056>0,ROUND(I1056*I1052,0),0)","v":0},{"$f":"IF(H1056>=D1056,Q1056+(I1056-J1056),(I1056-J1056))","v":0},{"$f":"IF(H1054>0,ROUND(H1054*L1052,0),0)","v":0},{"$f":"IF(K1056>L1056,0,L1056-K1056)","v":0},{"$f":"O1055+1","v":1},0,0,{"$f":"W1054","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":1000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1056*$S$1001,0)","v":0},{"$f":"ROUND(U1056*$W$995,0)","v":0},{"$f":"T1056+V1056-U1056-W1056","v":-1309000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1054,IF($E$3=\"Female\",H1061,IF($E$3=\"Senior Citizen\",H1068,H1075)))","v":10500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":"0"},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1057*$S$1001,0)","v":0},{"$f":"ROUND(U1057*$W$995,0)","v":0},{"$f":"T1057+V1057-U1057-W1057","v":-1300000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1054,IF($E$3=\"Female\",I1061,IF($E$3=\"Senior Citizen\",I1068,I1075)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1052","v":460000},{"$f":"VLOOKUP(H1059,A1059:C1063,3)","v":0.05},{"$f":"INDEX(D1059:D1063,MATCH(I1059,C1059:C1063,0))","v":250000},{"$f":"INDEX(E1059:E1063,MATCH(I1059,C1059:C1063,0))","v":12500},{"$f":"L1052","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1054,IF($E$3=\"Female\",J1061,IF($E$3=\"Senior Citizen\",J1068,J1075)))","v":420},null,"Tax Income",{"$f":"L1052","v":0},{"$f":"$E$4","v":1100000},{"$f":"IF($S$1001=T1064,S1063,IF(S1059=T1063,S1062,IF(S1059=T1062,S1061,S1060)))","v":5000000}]
[{"$f":"B1059+1","v":250001},500000,0.05,{"$f":"B1059","v":250000},{"$f":"(B1060-B1059)*C1060","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1054,IF($E$3=\"Female\",K1061,IF($E$3=\"Senior Citizen\",K1068,K1075)))","v":10920},null,0,5000000,0,{"$f":"S1062","v":20000000}]
[{"$f":"B1060+1","v":500001},1000000,0.2,{"$f":"B1060","v":500000},{"$f":"E1060+(B1061-B1060)*C1061","v":112500},0,0.04,{"$f":"IF(I1059=C1063,E1062+ROUND((H1059-J1059),0)*I1059,IF(I1059=C1062,E1061+ROUND((H1059-J1059)*I1059,0),IF(I1059=C1061,E1060+ROUND((H1059-J1059)*I1059,0),IF(I1059=C1060,E1059+ROUND((H1059-J1059)*I1059,0),E1058+ROUND((H1059-J1059)*I1059,0)))))","v":10500},{"$f":"MIN(K1063:L1063)","v":0},{"$f":"ROUND(SUM(H1061+I1061)*M1059,0)","v":420},{"$f":"SUM(H1061:J1061)","v":10920},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1051,IF($E$3=\"Female\",A1058,IF($E$3=\"Senior Citizen\",A1065,A1072)))","v":"(below 60 years)"},null,{"$f":"S1060+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1061+1","v":-4690000}]
[{"$f":"B1061+1","v":1000001},null,0.3,{"$f":"B1061","v":1000000},{"$f":"IF(J1059=0,0,E1061)","v":112500},{"$f":"L1059","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1056,IF($E$3=\"Female\",M1063,IF($E$3=\"Senior Citizen\",M1070,M1077)))","v":0},null,{"$f":"S1061+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1059=10%,5000000,IF(L1059=15%,10000000,IF(L1059=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1056","v":50000000},{"$f":"IF(H1059>H1063,H1059-H1063,0)","v":0},{"$f":"IF(I1063>0,ROUND(I1063*I1059,0),0)","v":0},{"$f":"IF(H1063>=D1063,Q1063+(I1063-J1063),(I1063-J1063))","v":0},{"$f":"IF(H1061>0,ROUND(H1061*L1059,0),0)","v":0},{"$f":"IF(K1063>L1063,0,L1063-K1063)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1054,IF($E$3=\"Female\",K1061,IF($E$3=\"Senior Citizen\",K1068,K1075)))","v":10920},{"$f":"W1055","v":0},{"$f":"S1062+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1063+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1052","v":460000},{"$f":"VLOOKUP(H1066,A1066:C1070,3)","v":0.05},{"$f":"INDEX(D1066:D1070,MATCH(I1066,C1066:C1070,0))","v":300000},{"$f":"INDEX(E1066:E1070,MATCH(I1066,C1066:C1070,0))","v":10000},{"$f":"L1052","v":0},0.04]
[{"$f":"B1066+1","v":300001},500000,0.05,{"$f":"B1066","v":300000},{"$f":"(B1067-B1066)*C1067","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1067+1","v":500001},1000000,0.2,{"$f":"B1067","v":500000},{"$f":"E1067+(B1068-B1067)*C1068","v":110000},0,0.04,{"$f":"IF(I1066=C1070,E1069+ROUND((H1066-J1066),0)*I1066,IF(I1066=C1069,E1068+ROUND((H1066-J1066)*I1066,0),IF(I1066=C1068,E1067+ROUND((H1066-J1066)*I1066,0),IF(I1066=C1067,E1066+ROUND((H1066-J1066)*I1066,0),E1065+ROUND((H1066-J1066)*I1066,0)))))","v":8000},{"$f":"MIN(K1070:L1070)","v":0},{"$f":"ROUND(SUM(H1068+I1068)*M1066,0)","v":320},{"$f":"SUM(H1068:J1068)","v":8320}]
[{"$f":"B1068+1","v":1000001},null,0.3,{"$f":"B1068","v":1000000},{"$f":"IF(J1066=0,0,E1068)","v":110000},{"$f":"L1066","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1066=10%,5000000,IF(L1066=15%,10000000,IF(L1066=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1063","v":50000000},{"$f":"IF(H1066>H1070,H1066-H1070,0)","v":0},{"$f":"IF(I1070>0,ROUND(I1070*I1066,0),0)","v":0},{"$f":"IF(H1070>=D1070,Q1070+(I1070-J1070),(I1070-J1070))","v":0},{"$f":"IF(H1068>0,ROUND(H1068*L1066,0),0)","v":0},{"$f":"IF(K1070>L1070,0,L1070-K1070)","v":0},null,null,null,{"$f":"W1056","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1052","v":460000},{"$f":"VLOOKUP(H1073,A1073:C1077,3)","v":0},{"$f":"INDEX(D1073:D1077,MATCH(I1073,C1073:C1077,0))","v":0},{"$f":"INDEX(E1073:E1077,MATCH(I1073,C1073:C1077,0))","v":0},{"$f":"L1052","v":0},0.04]
[{"$f":"B1073+1","v":500001},1000000,0.2,{"$f":"B1073","v":500000},{"$f":"(B1074-B1073)*C1074","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1074+1","v":1000001},null,0.3,{"$f":"B1074","v":1000000},{"$f":"IF(J1073=0,0,E1074)","v":0},0,0.04,{"$f":"IF(I1073=C1077,E1076+ROUND((H1073-J1073),0)*I1073,IF(I1073=C1076,E1075+ROUND((H1073-J1073)*I1073,0),IF(I1073=C1075,E1074+ROUND((H1073-J1073)*I1073,0),IF(I1073=C1074,E1073+ROUND((H1073-J1073)*I1073,0),E1072+ROUND((H1073-J1073)*I1073,0)))))","v":0},{"$f":"MIN(K1077:L1077)","v":0},{"$f":"ROUND(SUM(H1075+I1075)*M1073,0)","v":0},{"$f":"SUM(H1075:J1075)","v":0}]
[null,null,null,null,null,{"$f":"L1073","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1073=10%,5000000,IF(L1073=15%,10000000,IF(L1073=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1070","v":50000000},{"$f":"IF(H1073>H1077,H1073-H1077,0)","v":0},{"$f":"IF(I1077>0,ROUND(I1077*I1073,0),0)","v":0},{"$f":"IF(H1077>=D1077,Q1077+(I1077-J1077),(I1077-J1077))","v":0},{"$f":"IF(H1075>0,ROUND(H1075*L1073,0),0)","v":0},{"$f":"IF(K1077>L1077,0,L1077-K1077)","v":0},null,null,null,{"$f":"W1057","v":0}]
[null,null,2022,{"$f":"C1078+1","v":2023},null,"2022-23"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1078","v":2022},{"$f":"D1078","v":2023},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$43,MATCH('Tax Table (With Arr)'!F1078,'Tax Cal(89 Rebate)'!$B$6:$B$43,0))","v":445000},{"$f":"VLOOKUP(H1081,A1081:C1085,3)","v":0.05},{"$f":"INDEX(D1081:D1085,MATCH(I1081,C1081:C1085,0))","v":250000},{"$f":"INDEX(E1081:E1085,MATCH(I1081,C1081:C1085,0))","v":12500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1081,IF($E$3=\"Female\",B1088,IF($E$3=\"Senior Citizen\",B1095,B1102)))","v":250000},0,{"$f":"O1081","v":250000},null,null,null,null,null,null,null,{"$f":"Z1080+1","v":5000001},10000000,0.1]
[{"$f":"B1081+1","v":250001},500000,0.05,{"$f":"B1081","v":250000},{"$f":"(B1082-B1081)*C1082","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1081+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1081+1","v":10000001},20000000,0.15]
[{"$f":"B1082+1","v":500001},1000000,0.2,{"$f":"B1082","v":500000},{"$f":"E1082+(B1083-B1082)*C1083","v":112500},0,0.04,{"$f":"IF(I1081=C1085,E1084+ROUND((H1081-J1081),0)*I1081,IF(I1081=C1084,E1083+ROUND((H1081-J1081)*I1081,0),IF(I1081=C1083,E1082+ROUND((H1081-J1081)*I1081,0),IF(I1081=C1082,E1081+ROUND((H1081-J1081)*I1081,0),E1080+ROUND((H1081-J1081)*I1081,0)))))","v":9750},{"$f":"MIN(K1085:L1085)","v":0},{"$f":"ROUND(SUM(H1083+I1083)*M1081,0)","v":390},{"$f":"SUM(H1083:J1083)","v":10140},null,null,{"$f":"O1082+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":3000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1083*$S$1001,0)","v":0},{"$f":"ROUND(U1083*$W$995,0)","v":0},{"$f":"T1083+V1083-U1083-W1083","v":-1309500},{"$f":"Z1082+1","v":20000001},50000000,0.25]
[{"$f":"B1083+1","v":1000001},null,0.3,{"$f":"B1083","v":1000000},{"$f":"IF(J1081=0,0,E1083)","v":112500},{"$f":"L1081","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1083+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":3000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1084*$S$1001,0)","v":0},{"$f":"ROUND(U1084*$W$995,0)","v":0},{"$f":"T1084+V1084-U1084-W1084","v":-1309500},{"$f":"Z1083+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1081=10%,5000000,IF(L1081=15%,10000000,IF(L1081=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1085","v":50000000},{"$f":"IF(H1081>H1085,H1081-H1085,0)","v":0},{"$f":"IF(I1085>0,ROUND(I1085*I1081,0),0)","v":0},{"$f":"IF(H1085>=D1085,Q1085+(I1085-J1085),(I1085-J1085))","v":0},{"$f":"IF(H1083>0,ROUND(H1083*L1081,0),0)","v":0},{"$f":"IF(K1085>L1085,0,L1085-K1085)","v":0},{"$f":"O1084+1","v":1},0,0,{"$f":"W1083","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":1000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1085*$S$1001,0)","v":0},{"$f":"ROUND(U1085*$W$995,0)","v":0},{"$f":"T1085+V1085-U1085-W1085","v":-1309000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1083,IF($E$3=\"Female\",H1090,IF($E$3=\"Senior Citizen\",H1097,H1104)))","v":9750},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":"0"},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1086*$S$1001,0)","v":0},{"$f":"ROUND(U1086*$W$995,0)","v":0},{"$f":"T1086+V1086-U1086-W1086","v":-1300000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1083,IF($E$3=\"Female\",I1090,IF($E$3=\"Senior Citizen\",I1097,I1104)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1081","v":445000},{"$f":"VLOOKUP(H1088,A1088:C1092,3)","v":0.05},{"$f":"INDEX(D1088:D1092,MATCH(I1088,C1088:C1092,0))","v":250000},{"$f":"INDEX(E1088:E1092,MATCH(I1088,C1088:C1092,0))","v":12500},{"$f":"L1081","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1083,IF($E$3=\"Female\",J1090,IF($E$3=\"Senior Citizen\",J1097,J1104)))","v":390},null,"Tax Income",{"$f":"L1081","v":0},{"$f":"$E$4","v":1100000},{"$f":"IF($S$1001=T1093,S1092,IF(S1088=T1092,S1091,IF(S1088=T1091,S1090,S1089)))","v":5000000}]
[{"$f":"B1088+1","v":250001},500000,0.05,{"$f":"B1088","v":250000},{"$f":"(B1089-B1088)*C1089","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1083,IF($E$3=\"Female\",K1090,IF($E$3=\"Senior Citizen\",K1097,K1104)))","v":10140},null,0,5000000,0,{"$f":"S1091","v":20000000}]
[{"$f":"B1089+1","v":500001},1000000,0.2,{"$f":"B1089","v":500000},{"$f":"E1089+(B1090-B1089)*C1090","v":112500},0,0.04,{"$f":"IF(I1088=C1092,E1091+ROUND((H1088-J1088),0)*I1088,IF(I1088=C1091,E1090+ROUND((H1088-J1088)*I1088,0),IF(I1088=C1090,E1089+ROUND((H1088-J1088)*I1088,0),IF(I1088=C1089,E1088+ROUND((H1088-J1088)*I1088,0),E1087+ROUND((H1088-J1088)*I1088,0)))))","v":9750},{"$f":"MIN(K1092:L1092)","v":0},{"$f":"ROUND(SUM(H1090+I1090)*M1088,0)","v":390},{"$f":"SUM(H1090:J1090)","v":10140},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1080,IF($E$3=\"Female\",A1087,IF($E$3=\"Senior Citizen\",A1094,A1101)))","v":"(below 60 years)"},null,{"$f":"S1089+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1090+1","v":-4690000}]
[{"$f":"B1090+1","v":1000001},null,0.3,{"$f":"B1090","v":1000000},{"$f":"IF(J1088=0,0,E1090)","v":112500},{"$f":"L1088","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1085,IF($E$3=\"Female\",M1092,IF($E$3=\"Senior Citizen\",M1099,M1106)))","v":0},null,{"$f":"S1090+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1088=10%,5000000,IF(L1088=15%,10000000,IF(L1088=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1085","v":50000000},{"$f":"IF(H1088>H1092,H1088-H1092,0)","v":0},{"$f":"IF(I1092>0,ROUND(I1092*I1088,0),0)","v":0},{"$f":"IF(H1092>=D1092,Q1092+(I1092-J1092),(I1092-J1092))","v":0},{"$f":"IF(H1090>0,ROUND(H1090*L1088,0),0)","v":0},{"$f":"IF(K1092>L1092,0,L1092-K1092)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1083,IF($E$3=\"Female\",K1090,IF($E$3=\"Senior Citizen\",K1097,K1104)))","v":10140},{"$f":"W1084","v":0},{"$f":"S1091+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1092+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1081","v":445000},{"$f":"VLOOKUP(H1095,A1095:C1099,3)","v":0.05},{"$f":"INDEX(D1095:D1099,MATCH(I1095,C1095:C1099,0))","v":300000},{"$f":"INDEX(E1095:E1099,MATCH(I1095,C1095:C1099,0))","v":10000},{"$f":"L1081","v":0},0.04]
[{"$f":"B1095+1","v":300001},500000,0.05,{"$f":"B1095","v":300000},{"$f":"(B1096-B1095)*C1096","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1096+1","v":500001},1000000,0.2,{"$f":"B1096","v":500000},{"$f":"E1096+(B1097-B1096)*C1097","v":110000},0,0.04,{"$f":"IF(I1095=C1099,E1098+ROUND((H1095-J1095),0)*I1095,IF(I1095=C1098,E1097+ROUND((H1095-J1095)*I1095,0),IF(I1095=C1097,E1096+ROUND((H1095-J1095)*I1095,0),IF(I1095=C1096,E1095+ROUND((H1095-J1095)*I1095,0),E1094+ROUND((H1095-J1095)*I1095,0)))))","v":7250},{"$f":"MIN(K1099:L1099)","v":0},{"$f":"ROUND(SUM(H1097+I1097)*M1095,0)","v":290},{"$f":"SUM(H1097:J1097)","v":7540}]
[{"$f":"B1097+1","v":1000001},null,0.3,{"$f":"B1097","v":1000000},{"$f":"IF(J1095=0,0,E1097)","v":110000},{"$f":"L1095","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1095=10%,5000000,IF(L1095=15%,10000000,IF(L1095=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1092","v":50000000},{"$f":"IF(H1095>H1099,H1095-H1099,0)","v":0},{"$f":"IF(I1099>0,ROUND(I1099*I1095,0),0)","v":0},{"$f":"IF(H1099>=D1099,Q1099+(I1099-J1099),(I1099-J1099))","v":0},{"$f":"IF(H1097>0,ROUND(H1097*L1095,0),0)","v":0},{"$f":"IF(K1099>L1099,0,L1099-K1099)","v":0},null,null,null,{"$f":"W1085","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1081","v":445000},{"$f":"VLOOKUP(H1102,A1102:C1106,3)","v":0},{"$f":"INDEX(D1102:D1106,MATCH(I1102,C1102:C1106,0))","v":0},{"$f":"INDEX(E1102:E1106,MATCH(I1102,C1102:C1106,0))","v":0},{"$f":"L1081","v":0},0.04]
[{"$f":"B1102+1","v":500001},1000000,0.2,{"$f":"B1102","v":500000},{"$f":"(B1103-B1102)*C1103","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1103+1","v":1000001},null,0.3,{"$f":"B1103","v":1000000},{"$f":"IF(J1102=0,0,E1103)","v":0},0,0.04,{"$f":"IF(I1102=C1106,E1105+ROUND((H1102-J1102),0)*I1102,IF(I1102=C1105,E1104+ROUND((H1102-J1102)*I1102,0),IF(I1102=C1104,E1103+ROUND((H1102-J1102)*I1102,0),IF(I1102=C1103,E1102+ROUND((H1102-J1102)*I1102,0),E1101+ROUND((H1102-J1102)*I1102,0)))))","v":0},{"$f":"MIN(K1106:L1106)","v":0},{"$f":"ROUND(SUM(H1104+I1104)*M1102,0)","v":0},{"$f":"SUM(H1104:J1104)","v":0}]
[null,null,null,null,null,{"$f":"L1102","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1102=10%,5000000,IF(L1102=15%,10000000,IF(L1102=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1099","v":50000000},{"$f":"IF(H1102>H1106,H1102-H1106,0)","v":0},{"$f":"IF(I1106>0,ROUND(I1106*I1102,0),0)","v":0},{"$f":"IF(H1106>=D1106,Q1106+(I1106-J1106),(I1106-J1106))","v":0},{"$f":"IF(H1104>0,ROUND(H1104*L1102,0),0)","v":0},{"$f":"IF(K1106>L1106,0,L1106-K1106)","v":0},null,null,null,{"$f":"W1086","v":0}]
[null,null,2023,{"$f":"C1107+1","v":2024},null,"2023-24"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1107","v":2023},{"$f":"D1107","v":2024},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$45,MATCH('Tax Table (With Arr)'!F1107,'Tax Cal(89 Rebate)'!$B$6:$B$45,0))","v":825000},{"$f":"VLOOKUP(H1110,A1110:C1114,3)","v":0.2},{"$f":"INDEX(D1110:D1114,MATCH(I1110,C1110:C1114,0))","v":500000},{"$f":"INDEX(E1110:E1114,MATCH(I1110,C1110:C1114,0))","v":112500},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1110,IF($E$3=\"Female\",B1117,IF($E$3=\"Senior Citizen\",B1124,B1131)))","v":250000},0,{"$f":"O1110","v":250000},null,null,null,null,null,null,null,{"$f":"Z1109+1","v":5000001},10000000,0.1]
[{"$f":"B1110+1","v":250001},500000,0.05,{"$f":"B1110","v":250000},{"$f":"(B1111-B1110)*C1111","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1110+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1110+1","v":10000001},20000000,0.15]
[{"$f":"B1111+1","v":500001},1000000,0.2,{"$f":"B1111","v":500000},{"$f":"E1111+(B1112-B1111)*C1112","v":112500},0,0.04,{"$f":"IF(I1110=C1114,E1113+ROUND((H1110-J1110),0)*I1110,IF(I1110=C1113,E1112+ROUND((H1110-J1110)*I1110,0),IF(I1110=C1112,E1111+ROUND((H1110-J1110)*I1110,0),IF(I1110=C1111,E1110+ROUND((H1110-J1110)*I1110,0),E1109+ROUND((H1110-J1110)*I1110,0)))))","v":77500},{"$f":"MIN(K1114:L1114)","v":0},{"$f":"ROUND(SUM(H1112+I1112)*M1110,0)","v":3100},{"$f":"SUM(H1112:J1112)","v":80600},null,null,{"$f":"O1111+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":3000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1112*$S$1001,0)","v":0},{"$f":"ROUND(U1112*$W$995,0)","v":0},{"$f":"T1112+V1112-U1112-W1112","v":-1309500},{"$f":"Z1111+1","v":20000001},50000000,0.25]
[{"$f":"B1112+1","v":1000001},null,0.3,{"$f":"B1112","v":1000000},{"$f":"IF(J1110=0,0,E1112)","v":112500},{"$f":"L1110","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1112+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":3000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1113*$S$1001,0)","v":0},{"$f":"ROUND(U1113*$W$995,0)","v":0},{"$f":"T1113+V1113-U1113-W1113","v":-1309500},{"$f":"Z1112+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1110=10%,5000000,IF(L1110=15%,10000000,IF(L1110=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1114","v":50000000},{"$f":"IF(H1110>H1114,H1110-H1114,0)","v":0},{"$f":"IF(I1114>0,ROUND(I1114*I1110,0),0)","v":0},{"$f":"IF(H1114>=D1114,Q1114+(I1114-J1114),(I1114-J1114))","v":0},{"$f":"IF(H1112>0,ROUND(H1112*L1110,0),0)","v":0},{"$f":"IF(K1114>L1114,0,L1114-K1114)","v":0},{"$f":"O1113+1","v":1},0,0,{"$f":"W1112","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":1000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1114*$S$1001,0)","v":0},{"$f":"ROUND(U1114*$W$995,0)","v":0},{"$f":"T1114+V1114-U1114-W1114","v":-1309000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1112,IF($E$3=\"Female\",H1119,IF($E$3=\"Senior Citizen\",H1126,H1133)))","v":77500},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":"0"},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1115*$S$1001,0)","v":0},{"$f":"ROUND(U1115*$W$995,0)","v":0},{"$f":"T1115+V1115-U1115-W1115","v":-1300000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1112,IF($E$3=\"Female\",I1119,IF($E$3=\"Senior Citizen\",I1126,I1133)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1110","v":825000},{"$f":"VLOOKUP(H1117,A1117:C1121,3)","v":0.2},{"$f":"INDEX(D1117:D1121,MATCH(I1117,C1117:C1121,0))","v":500000},{"$f":"INDEX(E1117:E1121,MATCH(I1117,C1117:C1121,0))","v":112500},{"$f":"L1110","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1112,IF($E$3=\"Female\",J1119,IF($E$3=\"Senior Citizen\",J1126,J1133)))","v":3100},null,"Tax Income",{"$f":"L1110","v":0},{"$f":"$E$4","v":1100000},{"$f":"IF($S$1001=T1122,S1121,IF(S1117=T1121,S1120,IF(S1117=T1120,S1119,S1118)))","v":5000000}]
[{"$f":"B1117+1","v":250001},500000,0.05,{"$f":"B1117","v":250000},{"$f":"(B1118-B1117)*C1118","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1112,IF($E$3=\"Female\",K1119,IF($E$3=\"Senior Citizen\",K1126,K1133)))","v":80600},null,0,5000000,0,{"$f":"S1120","v":20000000}]
[{"$f":"B1118+1","v":500001},1000000,0.2,{"$f":"B1118","v":500000},{"$f":"E1118+(B1119-B1118)*C1119","v":112500},0,0.04,{"$f":"IF(I1117=C1121,E1120+ROUND((H1117-J1117),0)*I1117,IF(I1117=C1120,E1119+ROUND((H1117-J1117)*I1117,0),IF(I1117=C1119,E1118+ROUND((H1117-J1117)*I1117,0),IF(I1117=C1118,E1117+ROUND((H1117-J1117)*I1117,0),E1116+ROUND((H1117-J1117)*I1117,0)))))","v":77500},{"$f":"MIN(K1121:L1121)","v":0},{"$f":"ROUND(SUM(H1119+I1119)*M1117,0)","v":3100},{"$f":"SUM(H1119:J1119)","v":80600},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1109,IF($E$3=\"Female\",A1116,IF($E$3=\"Senior Citizen\",A1123,A1130)))","v":"(below 60 years)"},null,{"$f":"S1118+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1119+1","v":-4690000}]
[{"$f":"B1119+1","v":1000001},null,0.3,{"$f":"B1119","v":1000000},{"$f":"IF(J1117=0,0,E1119)","v":112500},{"$f":"L1117","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1114,IF($E$3=\"Female\",M1121,IF($E$3=\"Senior Citizen\",M1128,M1135)))","v":0},null,{"$f":"S1119+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1117=10%,5000000,IF(L1117=15%,10000000,IF(L1117=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1114","v":50000000},{"$f":"IF(H1117>H1121,H1117-H1121,0)","v":0},{"$f":"IF(I1121>0,ROUND(I1121*I1117,0),0)","v":0},{"$f":"IF(H1121>=D1121,Q1121+(I1121-J1121),(I1121-J1121))","v":0},{"$f":"IF(H1119>0,ROUND(H1119*L1117,0),0)","v":0},{"$f":"IF(K1121>L1121,0,L1121-K1121)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1112,IF($E$3=\"Female\",K1119,IF($E$3=\"Senior Citizen\",K1126,K1133)))","v":80600},{"$f":"W1113","v":0},{"$f":"S1120+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1121+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1110","v":825000},{"$f":"VLOOKUP(H1124,A1124:C1128,3)","v":0.2},{"$f":"INDEX(D1124:D1128,MATCH(I1124,C1124:C1128,0))","v":500000},{"$f":"INDEX(E1124:E1128,MATCH(I1124,C1124:C1128,0))","v":110000},{"$f":"L1110","v":0},0.04]
[{"$f":"B1124+1","v":300001},500000,0.05,{"$f":"B1124","v":300000},{"$f":"(B1125-B1124)*C1125","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1125+1","v":500001},1000000,0.2,{"$f":"B1125","v":500000},{"$f":"E1125+(B1126-B1125)*C1126","v":110000},0,0.04,{"$f":"IF(I1124=C1128,E1127+ROUND((H1124-J1124),0)*I1124,IF(I1124=C1127,E1126+ROUND((H1124-J1124)*I1124,0),IF(I1124=C1126,E1125+ROUND((H1124-J1124)*I1124,0),IF(I1124=C1125,E1124+ROUND((H1124-J1124)*I1124,0),E1123+ROUND((H1124-J1124)*I1124,0)))))","v":75000},{"$f":"MIN(K1128:L1128)","v":0},{"$f":"ROUND(SUM(H1126+I1126)*M1124,0)","v":3000},{"$f":"SUM(H1126:J1126)","v":78000}]
[{"$f":"B1126+1","v":1000001},null,0.3,{"$f":"B1126","v":1000000},{"$f":"IF(J1124=0,0,E1126)","v":110000},{"$f":"L1124","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1124=10%,5000000,IF(L1124=15%,10000000,IF(L1124=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1121","v":50000000},{"$f":"IF(H1124>H1128,H1124-H1128,0)","v":0},{"$f":"IF(I1128>0,ROUND(I1128*I1124,0),0)","v":0},{"$f":"IF(H1128>=D1128,Q1128+(I1128-J1128),(I1128-J1128))","v":0},{"$f":"IF(H1126>0,ROUND(H1126*L1124,0),0)","v":0},{"$f":"IF(K1128>L1128,0,L1128-K1128)","v":0},null,null,null,{"$f":"W1114","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1110","v":825000},{"$f":"VLOOKUP(H1131,A1131:C1135,3)","v":0.2},{"$f":"INDEX(D1131:D1135,MATCH(I1131,C1131:C1135,0))","v":500000},{"$f":"INDEX(E1131:E1135,MATCH(I1131,C1131:C1135,0))","v":100000},{"$f":"L1110","v":0},0.04]
[{"$f":"B1131+1","v":500001},1000000,0.2,{"$f":"B1131","v":500000},{"$f":"(B1132-B1131)*C1132","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1132+1","v":1000001},null,0.3,{"$f":"B1132","v":1000000},{"$f":"IF(J1131=0,0,E1132)","v":100000},0,0.04,{"$f":"IF(I1131=C1135,E1134+ROUND((H1131-J1131),0)*I1131,IF(I1131=C1134,E1133+ROUND((H1131-J1131)*I1131,0),IF(I1131=C1133,E1132+ROUND((H1131-J1131)*I1131,0),IF(I1131=C1132,E1131+ROUND((H1131-J1131)*I1131,0),E1130+ROUND((H1131-J1131)*I1131,0)))))","v":65000},{"$f":"MIN(K1135:L1135)","v":0},{"$f":"ROUND(SUM(H1133+I1133)*M1131,0)","v":2600},{"$f":"SUM(H1133:J1133)","v":67600}]
[null,null,null,null,null,{"$f":"L1131","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1131=10%,5000000,IF(L1131=15%,10000000,IF(L1131=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1128","v":50000000},{"$f":"IF(H1131>H1135,H1131-H1135,0)","v":0},{"$f":"IF(I1135>0,ROUND(I1135*I1131,0),0)","v":0},{"$f":"IF(H1135>=D1135,Q1135+(I1135-J1135),(I1135-J1135))","v":0},{"$f":"IF(H1133>0,ROUND(H1133*L1131,0),0)","v":0},{"$f":"IF(K1135>L1135,0,L1135-K1135)","v":0},null,null,null,{"$f":"W1115","v":0}]
[null,null,2024,{"$f":"C1136+1","v":2025},null,"2024-25"]
["Male",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","Tax Range",null,null,"Basic Exemtion limit","Tax Category",null,"Tax (inluding addition income)","Tax (excluding addition income)","Surchange on whole amt","Relief (if amt > one crore",null,"Surcharge Table (2019-20)"]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"F.Year",{"$f":"C1136","v":2024},{"$f":"D1136","v":2025},null,null,null,null,null,null,null,null,0,5000000,0]
[0,250000,0,0,0,0,0,{"$f":"INDEX('Tax Cal(89 Rebate)'!$G$6:$G$45,MATCH('Tax Table (With Arr)'!F1136,'Tax Cal(89 Rebate)'!$B$6:$B$45,0))","v":0},{"$f":"VLOOKUP(H1139,A1139:C1143,3)","v":0},{"$f":"INDEX(D1139:D1143,MATCH(I1139,C1139:C1143,0))","v":0},{"$f":"INDEX(E1139:E1143,MATCH(I1139,C1139:C1143,0))","v":0},{"$f":"VLOOKUP($H$994,$Y$993:$AA$997,3)","v":0},0.04,0,{"$f":"IF($E$3=\"Male\",B1139,IF($E$3=\"Female\",B1146,IF($E$3=\"Senior Citizen\",B1153,B1160)))","v":250000},0,{"$f":"O1139","v":250000},null,null,null,null,null,null,null,{"$f":"Z1138+1","v":5000001},10000000,0.1]
[{"$f":"B1139+1","v":250001},500000,0.05,{"$f":"B1139","v":250000},{"$f":"(B1140-B1139)*C1140","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,{"$f":"O1139+1","v":250001},500000,0.05,null,{"$f":"$E$3","v":"Male"},null,{"$f":"INDEX($T$938:$T$941,MATCH($R$937,$R$938:$R$941,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($S$1001=37%,25%,IF($S$1001=25%,15%,IF($S$1001=15%,10%,0)))","v":0},null,{"$f":"Z1139+1","v":10000001},20000000,0.15]
[{"$f":"B1140+1","v":500001},1000000,0.2,{"$f":"B1140","v":500000},{"$f":"E1140+(B1141-B1140)*C1141","v":112500},0,0.04,{"$f":"IF(I1139=C1143,E1142+ROUND((H1139-J1139),0)*I1139,IF(I1139=C1142,E1141+ROUND((H1139-J1139)*I1139,0),IF(I1139=C1141,E1140+ROUND((H1139-J1139)*I1139,0),IF(I1139=C1140,E1139+ROUND((H1139-J1139)*I1139,0),E1138+ROUND((H1139-J1139)*I1139,0)))))","v":0},{"$f":"MIN(K1143:L1143)","v":0},{"$f":"ROUND(SUM(H1141+I1141)*M1139,0)","v":0},{"$f":"SUM(H1141:J1141)","v":0},null,null,{"$f":"O1140+1","v":500001},1000000,0.2,null,"Male",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":3000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1141*$S$1001,0)","v":0},{"$f":"ROUND(U1141*$W$995,0)","v":0},{"$f":"T1141+V1141-U1141-W1141","v":-1309500},{"$f":"Z1140+1","v":20000001},50000000,0.25]
[{"$f":"B1141+1","v":1000001},null,0.3,{"$f":"B1141","v":1000000},{"$f":"IF(J1139=0,0,E1141)","v":0},{"$f":"L1139","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.",{"$f":"O1141+1","v":1000001},0,0.3,null,"Female",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(112500),IF($T$943>500000,($T$943-500000)*20%+(12500),IF($T$943>250000,($T$943-250000)*5%,\"0\")))","v":3000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(112500),IF($U$1001>500000,($U$1001-500000)*20%+(12500),IF($U$1001>250000,($U$1001-250000)*5%,\"0\")))","v":1312500},{"$f":"ROUND(T1142*$S$1001,0)","v":0},{"$f":"ROUND(U1142*$W$995,0)","v":0},{"$f":"T1142+V1142-U1142-W1142","v":-1309500},{"$f":"Z1141+1","v":50000001},null,0.37]
["Surcharge Limit",null,null,{"$f":"IF(L1139=10%,5000000,IF(L1139=15%,10000000,IF(L1139=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"D1143","v":50000000},{"$f":"IF(H1139>H1143,H1139-H1143,0)","v":0},{"$f":"IF(I1143>0,ROUND(I1143*I1139,0),0)","v":0},{"$f":"IF(H1143>=D1143,Q1143+(I1143-J1143),(I1143-J1143))","v":0},{"$f":"IF(H1141>0,ROUND(H1141*L1139,0),0)","v":0},{"$f":"IF(K1143>L1143,0,L1143-K1143)","v":0},{"$f":"O1142+1","v":1},0,0,{"$f":"W1141","v":0},"Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(120000),IF($T$943>500000,($T$943-500000)*20%+(20000),IF($T$943>300000,($T$943-300000)*10%,\"0\")))","v":1000},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(110000),IF($U$1001>500000,($U$1001-500000)*20%+(10000),IF($U$1001>300000,($U$1001-300000)*5%,\"0\")))","v":1310000},{"$f":"ROUND(T1143*$S$1001,0)","v":0},{"$f":"ROUND(U1143*$W$995,0)","v":0},{"$f":"T1143+V1143-U1143-W1143","v":-1309000}]
["Female",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess","TAX CALCULALTION",null,{"$f":"IF($E$3=\"Male\",H1141,IF($E$3=\"Female\",H1148,IF($E$3=\"Senior Citizen\",H1155,H1162)))","v":0},null,"Very Senior Citizen",null,{"$f":"IF($T$943>1000000,($T$943-1000000)*30%+(100000),IF($T$943>500000,($T$943-500000)*20%,\"0\"))","v":"0"},{"$f":"IF($U$1001>1000000,($U$1001-1000000)*30%+(100000),IF($U$1001>500000,($U$1001-500000)*20%,\"0\"))","v":1300000},{"$f":"ROUND(T1144*$S$1001,0)","v":0},{"$f":"ROUND(U1144*$W$995,0)","v":0},{"$f":"T1144+V1144-U1144-W1144","v":-1300000}]
["(below 60 years)",null,null,null,null,null,null,null,null,null,null,null,null,"SURCHARGE",null,{"$f":"IF($E$3=\"Male\",I1141,IF($E$3=\"Female\",I1148,IF($E$3=\"Senior Citizen\",I1155,I1162)))","v":0}]
[0,250000,0,0,0,0,0,{"$f":"H1139","v":0},{"$f":"VLOOKUP(H1146,A1146:C1150,3)","v":0},{"$f":"INDEX(D1146:D1150,MATCH(I1146,C1146:C1150,0))","v":0},{"$f":"INDEX(E1146:E1150,MATCH(I1146,C1146:C1150,0))","v":0},{"$f":"L1139","v":0},0.04,"E. CESS",null,{"$f":"IF($E$3=\"Male\",J1141,IF($E$3=\"Female\",J1148,IF($E$3=\"Senior Citizen\",J1155,J1162)))","v":0},null,"Tax Income",{"$f":"L1139","v":0},{"$f":"$E$4","v":1100000},{"$f":"IF($S$1001=T1151,S1150,IF(S1146=T1150,S1149,IF(S1146=T1149,S1148,S1147)))","v":5000000}]
[{"$f":"B1146+1","v":250001},500000,0.05,{"$f":"B1146","v":250000},{"$f":"(B1147-B1146)*C1147","v":12500},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE",null,null,"TOTAL TAX DUE",null,{"$f":"IF($E$3=\"Male\",K1141,IF($E$3=\"Female\",K1148,IF($E$3=\"Senior Citizen\",K1155,K1162)))","v":0},null,0,5000000,0,{"$f":"S1149","v":20000000}]
[{"$f":"B1147+1","v":500001},1000000,0.2,{"$f":"B1147","v":500000},{"$f":"E1147+(B1148-B1147)*C1148","v":112500},0,0.04,{"$f":"IF(I1146=C1150,E1149+ROUND((H1146-J1146),0)*I1146,IF(I1146=C1149,E1148+ROUND((H1146-J1146)*I1146,0),IF(I1146=C1148,E1147+ROUND((H1146-J1146)*I1146,0),IF(I1146=C1147,E1146+ROUND((H1146-J1146)*I1146,0),E1145+ROUND((H1146-J1146)*I1146,0)))))","v":0},{"$f":"MIN(K1150:L1150)","v":0},{"$f":"ROUND(SUM(H1148+I1148)*M1146,0)","v":0},{"$f":"SUM(H1148:J1148)","v":0},null,null,"Age Defined",null,{"$f":"IF($E$3=\"Male\",A1138,IF($E$3=\"Female\",A1145,IF($E$3=\"Senior Citizen\",A1152,A1159)))","v":"(below 60 years)"},null,{"$f":"S1147+1","v":5000001},10000000,0.1,{"$f":"$T$943-R1148+1","v":-4690000}]
[{"$f":"B1148+1","v":1000001},null,0.3,{"$f":"B1148","v":1000000},{"$f":"IF(J1146=0,0,E1148)","v":0},{"$f":"L1146","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R.","Marginal Releif",null,{"$f":"IF($E$3=\"Male\",M1143,IF($E$3=\"Female\",M1150,IF($E$3=\"Senior Citizen\",M1157,M1164)))","v":0},null,{"$f":"S1148+1","v":10000001},20000000,0.15]
["Surcharge Limit",null,null,{"$f":"IF(L1146=10%,5000000,IF(L1146=15%,10000000,IF(L1146=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1143","v":50000000},{"$f":"IF(H1146>H1150,H1146-H1150,0)","v":0},{"$f":"IF(I1150>0,ROUND(I1150*I1146,0),0)","v":0},{"$f":"IF(H1150>=D1150,Q1150+(I1150-J1150),(I1150-J1150))","v":0},{"$f":"IF(H1148>0,ROUND(H1148*L1146,0),0)","v":0},{"$f":"IF(K1150>L1150,0,L1150-K1150)","v":0},"Tax Due",null,{"$f":"IF($E$3=\"Male\",K1141,IF($E$3=\"Female\",K1148,IF($E$3=\"Senior Citizen\",K1155,K1162)))","v":0},{"$f":"W1142","v":0},{"$f":"S1149+1","v":20000001},50000000,0.25]
["Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess",null,null,null,null,{"$f":"S1150+1","v":50000001},null,0.37]
["(Above 60 year but less than 80)"]
[0,300000,0,0,0,0,0,{"$f":"H1139","v":0},{"$f":"VLOOKUP(H1153,A1153:C1157,3)","v":0},{"$f":"INDEX(D1153:D1157,MATCH(I1153,C1153:C1157,0))","v":0},{"$f":"INDEX(E1153:E1157,MATCH(I1153,C1153:C1157,0))","v":0},{"$f":"L1139","v":0},0.04]
[{"$f":"B1153+1","v":300001},500000,0.05,{"$f":"B1153","v":300000},{"$f":"(B1154-B1153)*C1154","v":10000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1154+1","v":500001},1000000,0.2,{"$f":"B1154","v":500000},{"$f":"E1154+(B1155-B1154)*C1155","v":110000},0,0.04,{"$f":"IF(I1153=C1157,E1156+ROUND((H1153-J1153),0)*I1153,IF(I1153=C1156,E1155+ROUND((H1153-J1153)*I1153,0),IF(I1153=C1155,E1154+ROUND((H1153-J1153)*I1153,0),IF(I1153=C1154,E1153+ROUND((H1153-J1153)*I1153,0),E1152+ROUND((H1153-J1153)*I1153,0)))))","v":0},{"$f":"MIN(K1157:L1157)","v":0},{"$f":"ROUND(SUM(H1155+I1155)*M1153,0)","v":0},{"$f":"SUM(H1155:J1155)","v":0}]
[{"$f":"B1155+1","v":1000001},null,0.3,{"$f":"B1155","v":1000000},{"$f":"IF(J1153=0,0,E1155)","v":0},{"$f":"L1153","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1153=10%,5000000,IF(L1153=15%,10000000,IF(L1153=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1150","v":50000000},{"$f":"IF(H1153>H1157,H1153-H1157,0)","v":0},{"$f":"IF(I1157>0,ROUND(I1157*I1153,0),0)","v":0},{"$f":"IF(H1157>=D1157,Q1157+(I1157-J1157),(I1157-J1157))","v":0},{"$f":"IF(H1155>0,ROUND(H1155*L1153,0),0)","v":0},{"$f":"IF(K1157>L1157,0,L1157-K1157)","v":0},null,null,null,{"$f":"W1143","v":0}]
["Very Senior Citizen",null,null,"TAX MARGIN","TAX AT MARGIN","SUR RATE","E.Cess","TAXABLE INCOME ","TAX RATE APPLY","TAX MARGIN SLAB","TAX SLAB","Surch.Rate","E.Cess"]
["(above 80 years)"]
[0,500000,0,0,0,0,0,{"$f":"H1139","v":0},{"$f":"VLOOKUP(H1160,A1160:C1164,3)","v":0},{"$f":"INDEX(D1160:D1164,MATCH(I1160,C1160:C1164,0))","v":0},{"$f":"INDEX(E1160:E1164,MATCH(I1160,C1160:C1164,0))","v":0},{"$f":"L1139","v":0},0.04]
[{"$f":"B1160+1","v":500001},1000000,0.2,{"$f":"B1160","v":500000},{"$f":"(B1161-B1160)*C1161","v":100000},0,0.04,"TAX CALCULALTION","SURCHARGE","E. CESS","TOTAL TAX DUE"]
[{"$f":"B1161+1","v":1000001},null,0.3,{"$f":"B1161","v":1000000},{"$f":"IF(J1160=0,0,E1161)","v":0},0,0.04,{"$f":"IF(I1160=C1164,E1163+ROUND((H1160-J1160),0)*I1160,IF(I1160=C1163,E1162+ROUND((H1160-J1160)*I1160,0),IF(I1160=C1162,E1161+ROUND((H1160-J1160)*I1160,0),IF(I1160=C1161,E1160+ROUND((H1160-J1160)*I1160,0),E1159+ROUND((H1160-J1160)*I1160,0)))))","v":0},{"$f":"MIN(K1164:L1164)","v":0},{"$f":"ROUND(SUM(H1162+I1162)*M1160,0)","v":0},{"$f":"SUM(H1162:J1162)","v":0}]
[null,null,null,null,null,{"$f":"L1160","v":0},0.04,"Surcharge limit","Add.Tax Income","Add. Tax","Diff","Sur. Amt","M.R."]
["Surcharge Limit",null,null,{"$f":"IF(L1160=10%,5000000,IF(L1160=15%,10000000,IF(L1160=25%,20000000,50000000)))","v":50000000},null,null,null,{"$f":"H1157","v":50000000},{"$f":"IF(H1160>H1164,H1160-H1164,0)","v":0},{"$f":"IF(I1164>0,ROUND(I1164*I1160,0),0)","v":0},{"$f":"IF(H1164>=D1164,Q1164+(I1164-J1164),(I1164-J1164))","v":0},{"$f":"IF(H1162>0,ROUND(H1162*L1160,0),0)","v":0},{"$f":"IF(K1164>L1164,0,L1164-K1164)","v":0},null,null,null,{"$f":"W1144","v":0}]