{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Goal Seek","Sheet1"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":1,"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":"Goal Seek","index":0,"n_rows":15,"n_cols":9,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["CTC","Basic","HRA","TA","CCA","Gross Salary","Gratuaty","ESI","CTC"]
[15000,{"$f":"A2*35%","v":5250},{"$f":"B2*50%","v":2625},800,null,{"$f":"SUM(B2:E2)","v":8675},{"$f":"B2*4.84%","v":254.1},{"$f":"IF(F2<15000,F2*1.75%,\"\")","v":151.81250000000003},{"$f":"SUM(F2:H2)","v":9080.9125000000004}]
[32000,{"$f":"A3*35%","v":11200},{"$f":"B3*50%","v":5600},800,null,{"$f":"SUM(B3:E3)","v":17600},{"$f":"B3*4.84%","v":542.07999999999993},{"$f":"IF(F3<15000,F3*1.75%,\"\")","v":""},{"$f":"SUM(F3:H3)","v":18142.080000000002}]
[72928,{"$f":"A4*35%","v":25524.799999999999},{"$f":"B4*50%","v":12762.4},800,null,{"$f":"SUM(B4:E4)","v":39087.199999999997},{"$f":"B4*4.84%","v":1235.40032},"",{"$f":"SUM(F4:H4)","v":40322.600319999998}]
[65714,22999.899999999998,11499.949999999999,800,null,35299.85,1113.1951599999998,"",36413.045160000001]
[57209,20023.149999999998,10011.574999999999,800,null,30834.724999999999,969.12045999999987,"",31803.845459999997]
[35740,12509,6254.5,800,null,19563.5,605.43560000000002,"",20168.935600000001]
[35313,12359.55,6179.7749999999996,800,null,19339.324999999997,598.2022199999999,"",19937.527219999996]
[50761,17766.349999999999,8883.1749999999993,800,null,27449.524999999998,859.8913399999999,"",28309.416339999996]
[48745,17060.75,8530.375,800,null,26391.125,825.74029999999993,"",27216.865300000001]
[44838,15693.3,7846.65,800,null,24339.949999999997,759.55571999999995,"",25099.505719999997]
[59021,20657.349999999999,10328.674999999999,800,null,31786.024999999998,999.81573999999989,"",32785.84074]
[55363,19377.05,9688.5249999999996,800,null,29865.574999999997,937.84921999999995,"",30803.424219999997]
[32428,11349.8,5674.9,800,null,17824.699999999997,549.33031999999992,"",18374.030319999998]
[53463,18712.05,9356.0249999999996,800,null,28868.074999999997,905.66321999999991,"",29773.738219999996]

{"sheet":"Sheet1","index":1,"n_rows":5,"n_cols":7,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,25,30,52,60,null,{"$f":"AVERAGE(B5:F5)","v":41.75}]