{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Sheet1","Sheet3","Sheet2","Sheet4"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"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":17,"n_cols":4,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
["Account","POS Acquired","SR O/s as of Oct 31-2021","Total Future CF"]
["Lavasa Corporation Limited",250,320.76,{"$f":"531.83-2.5","v":529.33000000000004}]
["Shalivahana Green Energy Ltd",202.7,75.010000000000005,{"$f":"144.98-76.07","v":68.91}]
["Unijules Life Sciences Ltd. ",59.15,15.86,12.5]
["ARCVAC Forgecast Pvt. Ltd.",121.32,18.739999999999998,{"$f":"128.19-45.71","v":82.47999999999999}]
["Ind Barath Thermal Power Ltd.",70.23,23.16,22.75]
["Jaiprakash Associates Ltd.",137.72999999999999,108.68,134]
["Easun Products of India Privat ",61.94,0,0]
["K K Welding Limited ",26.4,1.06,{"$f":"5.92-2.19","v":3.73}]
["Unimark Remedies Limited",37.04,2.85,3.34]
["Sakthi Sugars Limited / SACL",407.75,{"$f":"107.84+92.61+56.25+6.3+11.51+0.03","v":274.53999999999996},{"$f":"496.81-187.6","v":309.21000000000004}]
["Sakthi Auto Component Limited",27.53,-9.06,45]
["ABT Limited",325.35000000000002,276.60000000000002,{"$f":"326.81-5.61","v":321.2}]
["Rajesh Estates",230,230,230]
["Jain Irrigration",15.25]
["Nayati Healthcare"]
["Nayati Medical"]

{"sheet":"Sheet3","index":1,"n_rows":13,"n_cols":4,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Development Cost",1300000]
[null,"Linking to Oracle",350000]
[null,"Data Entry Cost",250000]
[null,"Total Bill",{"$f":"SUM(C2:C4)","v":1900000}]
[null,"Bifurcation",0.5,{"$f":"1-C6","v":0.5}]
[null,"Account Name","Mom Account","Dad Account"]
[null,"Bill amount",{"$f":"C5*C6","v":950000},{"$f":"D6*C5","v":950000}]
[null,"Less TDS (10%)",{"$f":"C8*10%","v":95000},{"$f":"D8*10%","v":95000}]
[null,"Net Amount",{"$f":"C8-C9","v":855000},{"$f":"D8-D9","v":855000}]
[null,"Less Expenses",106000,{"$f":"C11","v":106000}]
[null,"Less Exempt",250000,{"$f":"C12","v":250000}]
[null,"Net Taxable",{"$f":"C10-C11-C12","v":499000},{"$f":"D10-D11-D12","v":499000}]

{"sheet":"Sheet2","index":2,"n_rows":18,"n_cols":9,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
["Sr. NO","Account","2021-12-01","2022-01-01","2022-02-01","2022-03-01","Total","Remark","in Crore"]
[1,"Lavasa Corporation Limited",0,0,0,0,{"$f":"SUM(C2:F2)","v":0}]
[2,"Shalivahana Green Energy Ltd",0.75,0.75,0.75,0.75,3]
[3,"Unijules Life Sciences Ltd. ",0,0,0,0,0]
[4,"ARCVAC Forgecast Pvt. Ltd.",2.2000000000000002,0.9,0.9,2.2000000000000002,6.2]
[5,"Ind Barath Thermal Power Ltd.",0,0,0,0,0]
[6,"Jaiprakash Associates Ltd.",0,0,0,0,0]
[7,"Easun Products of India Privat ",0,0,0,0,0]
[8,"K K Welding Limited ",0,0,0,0,0]
[9,"Unimark Remedies Limited",0,0,0,0,0]
[10,"Sakthi Sugars Limited / SACL",0,292,0,18,310]
[11,"Sakthi Auto Component Limited",0,0,0,0,0,"Case Exited"]
[12,"ABT Limited",0,0,0,0,0,"Case Exited"]
[13,"Rajesh Estates",0,230,0,0,230,0]
[14,"Jain Irrigration",0,5.5,0.56999999999999995,0.56999999999999995,6.6400000000000006]
[15,"Nayati Healthcare",0,0,0,0,0]
[16,"Nayati Medical",0,0,0,0,0]
[null,"Total",{"$f":"SUM(C2:C17)","v":2.95},{"$f":"SUM(D2:D17)","v":529.15},2.2199999999999998,21.52,{"$f":"SUM(C18:F18)","v":555.84}]

{"sheet":"Sheet4","index":3,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
[1280000,{"$f":"RupeeFormat(A2)","v":{"$error":"#NAME?"}}]