{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":2,"images":0,"macros":1,"external_links":0,"defined_names":10,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":53,"n_cols":25,"rows_kept":53,"cut":false,"hidden":false,"merged":[[19,0,19,3],[20,0,20,3],[0,13,0,21],[0,9,0,10],[0,11,0,12],[13,4,13,5],[0,0,0,6],[12,0,12,5]]}
["Comparison between a lumpsum investment in a Fixed deposit & a debt mutual fund",null,null,null,null,null,null,null,null,"Fixed Deposit",null,"Debt Fund",null,"Post-tax Returns",null,null,null,null,null,null,null,null,null,0,{"$f":"ROUND(MAX(F15:F23),2)","v":7.0000000000000007E-2}]
["fill only cells in green",null,null,null,null,null,null,null,"Year","Sum at","Sum at","Sum at","Sum at",null,null,"Debt fund","Debt fund","Year","FD","Sum at","Sum at",null,null,0.1,{"$f":"ROUND(MIN(F15:F23),2)-1%","v":4.9999999999999996E-2}]
["Lump sum investment",null,null,null,null,1000000,null,null,null,"year start","year end","year start","year end",null,"FD","without indexation","with indexation",null,"Tax deffered","year start","year end",null,null,0.2]
["Duration of investment (years)",null,null,null,null,30,null,null,1,{"$f":"F3","v":1000000},{"$f":"J4*((1+rate*(1-IF(tax=10%,10.3%,IF(tax=20%,20.6%,IF(tax=30%,30.9%))))))","v":1055280},{"$f":"F3","v":1000000},{"$f":"L4*((1+rated))","v":1070000},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},5.5279999999999996E-2,6.2789999999999901E-2,6.5879999999999939E-2,1,5.6977440000000046E-2,{"$f":"F3","v":1000000},{"$f":"T4*((1+rate*(1-10.3%)))","v":1071760},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}},null,0.3]
["Interest rate of fixed deposit",null,null,null,null,0.08,null,null,{"$f":"IF(I4<tenure,I4+1,\"\")","v":2},{"$f":"IF(I5<=tenure,K4,\"\")","v":1055280},{"$f":"IF(I5<=tenure,J5*((1+rate*(1-IF(tax=10%,10.3%,IF(tax=20%,20.6%,IF(tax=30%,30.9%)))))),NA())","v":1113615.8784},{"$f":"IF(I5<=tenure,M4,\"\")","v":1070000},{"$f":"IF(I5<=tenure,L5*((1+rated)),NA())","v":1144900},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},5.5279999999999996E-2,6.3002963307252635E-2,6.5910690442684272E-2,2,5.7375799370498193E-2,{"$f":"IF(I5<=tenure,U4,\"\")","v":1071760},{"$f":"IF(I5<=tenure,T5*((1+rate*(1-10.3%))),NA())","v":1148669.4976000001},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
["approximate Interest rate (CAGR) of debt fund (eg. Income fund)",null,null,null,null,7.0000000000000007E-2,null,null,3,1113615.8784,1175176.5641579521,1144900,1225043,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},5.5279999999999996E-2,6.3208379025965211E-2,6.5941152516008961E-2,3,5.7763120959328562E-2,1148669.4976000001,1231098.0207477761,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
["Fixed Deposit: Interest income is taxed as per slab each year.",null,null,null,null,null,null,null,4,1175176.5641579521,1240140.3246246036,1225043,1310796.01,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},5.5279999999999996E-2,6.3406474647988098E-2,6.597138641822764E-2,4,5.8139481994261999E-2,1231098.0207477761,1319441.6147166367,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
["Choose applicable tax slab ",null,null,null,null,0.3,null,null,5,1240140.3246246036,1308695.2817698517,1310796.01,1402551.7307000002,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},5.5279999999999996E-2,6.359747735896315E-2,6.600139239219649E-2,5,5.8504984579643038E-2,1319441.6147166367,1414124.7449887027,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
["Debt Fund: Taxation is deferred until redemption and is either ",null,null,null,null,null,null,null,6,1308695.2817698517,1381039.9569460892,1402551.7307000002,1500730.3518490002,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},5.5279999999999996E-2,6.3781613202581022E-2,6.6031170724436983E-2,6,5.8859753396917291E-2,1414124.7449887027,1515602.336689092,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
["10% or 20% with indexation (based on cost inflation index)",null,null,null,null,null,null,null,7,1381039.9569460892,1457383.8457660689,1500730.3518490002,1605781.4764784302,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},5.5279999999999996E-2,6.3959106337224236E-2,6.6060721744194195E-2,7,5.9203933430405975E-2,1515602.336689092,1624361.9603699013,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
["Rate of annual increase in cost inflation index (5% is good no)",null,null,null,null,0.05,null,null,8,1457383.8457660689,1537948.0247600172,1605781.4764784302,1718186.1798319204,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},5.5279999999999996E-2,6.4130178380225944E-2,6.6090045822489119E-2,8,5.9537687741514356E-2,1624361.9603699013,1740926.1746460455,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,9,1537948.0247600172,1622965.791568751,1718186.1798319204,1838459.2124201551,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},5.5279999999999996E-2,6.4295047834629138E-2,6.6119143371167644E-2,9,5.9861195310990656E-2,1740926.1746460455,1865855.0369386459,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
["FD Taxation method: Mercantile basis. Tax paid each FY",null,null,null,null,null,null,null,10,1622965.791568751,1712683.3405266716,1838459.2124201551,1967151.357289566,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},5.5279999999999996E-2,6.4453929593102588E-2,6.6148014841945768E-2,10,6.0174648965376498E-2,1865855.0369386459,1999748.7943893631,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,"Post-tax Returns",null,null,null,11,1712683.3405266716,1807360.475590986,1967151.357289566,2104851.9522998356,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},5.5279999999999996E-2,6.4607034513568751E-2,6.6176660725452585E-2,11,6.0478253400499504E-2,1999748.7943893631,2143250.7678747438,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
["Corpus from fixed deposit (post-tax)",null,null,{"$f":"sum*((1+rate*(1-IF(tax=10%,10.3%,IF(tax=20%,20.6%,IF(tax=30%,30.9%))))))^tenure","v":5023787.0250460701},null,{"$f":"(D15/F3)^(1/tenure)-1","v":5.5279999999999996E-2},null,null,12,1807360.475590986,1907271.3626816557,2104851.9522998356,2252191.5889608241,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},5.5279999999999996E-2,6.4754569061087341E-2,6.6205081550273936E-2,12,6.0772223311796658E-2,2143250.7678747438,2297050.4429774354,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
["Corpus from debt fund (pre-tax)",null,null,{"$f":"sumd*((1+rated))^tenure","v":7612255.042662031},null,null,null,null,13,1907271.3626816557,2012705.3236106976,2252191.5889608241,2409845.000188082,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},5.5279999999999996E-2,6.4896735010598006E-2,6.6233277881992958E-2,13,6.1056781638452184E-2,2297050.4429774354,2461886.7827654965,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
["Post-tax debt fund corpus without indexation",null,null,{"$f":"D16-(D16-F3)*10.3%","v":6931192.7732678419},{"$f":"sum*((1+rate*(1-10.3%)))^tenure","v":7996985.9112820532},{"$f":"(corpnoindex/F3)^(1/tenure)-1","v":6.6662267799962871E-2},null,null,14,2012705.3236106976,2123967.6738998969,2409845.000188082,2578534.150201248,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},5.5279999999999996E-2,6.5033729205261626E-2,6.6261250322233956E-2,14,6.1332157925827246E-2,2461886.7827654965,2638551.7782967486,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
["Post-tax debt fund corpus with indexation",null,null,{"$f":"IF(D16-F3*(1+F11)^tenure>0,D16-(D16-F3*(1+F11)^tenure)*20.6%,D16)","v":6934450.6331546893},null,{"$f":"(corpindex/F3)^(1/tenure)-1","v":6.6678976068949236E-2},null,null,15,2123967.6738998969,2241380.6069130832,2578534.150201248,2759031.5407153354,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},5.5279999999999996E-2,6.5165743365313666E-2,6.6288999507705393E-2,15,6.1598586808438771E-2,2638551.7782967486,2827894.2539073233,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,16,2241380.6069130832,2365284.1268632384,2759031.5407153354,2952163.7485654089,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},5.5279999999999996E-2,6.5292963942565896E-2,6.631652610924732E-2,16,6.1856306613832901E-2,2827894.2539073233,3030823.9455677131,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
["FD Taxation method: Cash basis. Tds paid each FY ",null,null,null,null,null,null,null,17,2365284.1268632384,2496037.033396238,2952163.7485654089,3158815.2109649875,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},5.5279999999999996E-2,6.5415572015931289E-2,6.6343830830880357E-2,17,6.2105558086069435E-2,3030823.9455677131,3248315.8719016523,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
["but rest of the tax paid on maturity",null,null,null,"Post-tax Returns",null,null,null,18,2496037.033396238,2634017.9606023822,3158815.2109649875,3379932.2757325368,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},5.5279999999999996E-2,6.553374322361849E-2,6.6370914408859338E-2,18,6.2346583226174479E-2,3248315.8719016523,3481415.0188693148,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
["Corpus from fixed deposit (post-tds)",null,null,{"$f":"sum*((1+rate*(1-10.3%)))^tenure","v":7996985.9112820532},null,null,null,null,19,2634017.9606023822,2779626.473464482,3379932.2757325368,3616527.5350338146,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},5.5279999999999996E-2,6.564764772791043E-2,6.6397777610730069E-2,19,6.2579624245830745E-2,3481415.0188693148,3731241.3606233769,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
["Corpus from fixed deposit (post-tax)",null,null,{"$f":"D22-((D22-F3)*(IF((IF(tax=10%,10.3%,IF(tax=20%,20.6%,IF(tax=30%,30.9%)))-10.3%)<0,0,(IF(tax=10%,10.3%,IF(tax=20%,20.6%,IF(tax=30%,30.9%)))-10.3%))))","v":6555606.8135579508},null,{"$f":"(D23/F3)^(1/tenure)-1","v":6.4683270337209997E-2},null,null,20,2779626.473464482,2933284.2249175985,3616527.5350338146,3869684.4624861819,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},5.5279999999999996E-2,6.5757450208730583E-2,6.6424421234393849E-2,20,6.2804922629700943E-2,3731241.3606233769,3998995.2406617105,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,21,2933284.2249175985,3095436.1768710432,3869684.4624861819,4140562.374860215,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},5.5279999999999996E-2,6.5863309882471466E-2,6.6450846107174888E-2,21,6.3022718301133374E-2,3998995.2406617105,4285963.1391315954,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,22,3095436.1768710432,3266551.8887284743,4140562.374860215,4430401.7411004305,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},5.5279999999999996E-2,6.5965380542848839E-2,6.6477053084897042E-2,22,6.3233248885524729E-2,4285963.1391315954,4593523.8539956789,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,23,3266551.8887284743,3447126.8771373844,4430401.7411004305,4740529.862977461,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},5.5279999999999996E-2,6.6063810620800245E-2,6.650304305096566E-2,23,6.3436749065312492E-2,4593523.8539956789,4923155.1257584095,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,24,3447126.8771373844,3637684.0509055392,4740529.862977461,5072366.9533858839,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},5.5279999999999996E-2,6.6158743260720687E-2,6.6528816915457423E-2,24,6.3633450020401439E-2,4923155.1257584095,5276440.7375828335,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,25,3637684.0509055392,3838775.2252395973,5072366.9533858839,5427432.6401228961,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},5.5279999999999996E-2,6.6250316410563448E-2,6.655437561421973E-2,25,6.3823578947775461E-2,5276440.7375828335,5655078.1249117777,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,26,3838775.2252395973,4050982.7196908421,5427432.6401228961,5807352.9249314992,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},5.5279999999999996E-2,6.6338662923575153E-2,6.6579720107977192E-2,26,6.4007358654097013E-2,5655078.1249117777,6060886.5311554475,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,27,4050982.7196908421,4274921.0444353521,5807352.9249314992,6213867.6296767043,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},5.5279999999999996E-2,6.642391066965847E-2,6.6604851381447894E-2,27,6.4185007215218359E-2,6060886.5311554475,6495815.7486311626,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,28,4274921.0444353521,4511238.6797717381,6213867.6296767043,6648838.3637540741,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},5.5279999999999996E-2,6.6506182654549217E-2,6.6629770442470315E-2,28,6.4356737696716459E-2,6495815.7486311626,6961955.4867529348,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,29,4511238.6797717381,4760619.9539895197,6648838.3637540741,7114257.04921686,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},5.5279999999999996E-2,6.6585597145204956E-2,6.6654478321138466E-2,29,6.4522757929800667E-2,6961955.4867529348,7461545.4124823259,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,30,4760619.9539895197,5023787.0250460608,7114257.04921686,7612255.0426620403,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":6931192.7732678419},5.5279999999999996E-2,6.6662267799962871E-2,6.6678976068949236E-2,30,6.4683270337209997E-2,7461545.4124823259,7996985.9112820579,{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":6555606.8135579508}]
[null,null,null,null,null,null,null,null,"","",{"$error":"#N/A"},"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"","",{"$error":"#N/A"},"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"","",{"$error":"#N/A"},"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"IF(I36<tenure,I36+1,\"\")","v":""},{"$f":"IF(I37<=tenure,K36,\"\")","v":""},{"$f":"IF(I37<=tenure,J37*((1+rate*(1-IF(tax=10%,10.3%,IF(tax=20%,20.6%,IF(tax=30%,30.9%)))))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(I37<=tenure,M36,\"\")","v":""},{"$f":"IF(I37<=tenure,L37*((1+rated)),NA())","v":{"$error":"#N/A"}},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(I37<=tenure,U36,\"\")","v":""},{"$f":"IF(I37<=tenure,T37*((1+rate*(1-10.3%))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"","",{"$error":"#N/A"},"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"","",{"$error":"#N/A"},"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"","",{"$error":"#N/A"},"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"","",{"$error":"#N/A"},"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"","",{"$error":"#N/A"},"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"","",{"$error":"#N/A"},"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"","",{"$error":"#N/A"},"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"","",{"$error":"#N/A"},"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"","",{"$error":"#N/A"},"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"","",{"$error":"#N/A"},"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"","",{"$error":"#N/A"},"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"","",{"$error":"#N/A"},"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"","",{"$error":"#N/A"},"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"","",{"$error":"#N/A"},"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"","",{"$error":"#N/A"},"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"","",{"$error":"#N/A"},"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,IF(corpnoindex<corpindex,corpnoindex,corpindex),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,"",{"$error":"#N/A"},{"$f":"IF(Table1[[#This Row],[Column1]]=tenure,fdcashposttax,NA())","v":{"$error":"#N/A"}}]