{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["वित्तीय रिपोर्ट","वित्तीय डेटा इनपुट","मुख्य मैट्रिक सेटिंग्स","परिकलन"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"वित्तीय रिपोर्ट","index":0,"n_rows":40,"n_cols":14,"rows_kept":40,"merged":[[1,10,1,11],[6,9,6,11],[7,9,7,11],[8,9,8,11],[9,9,9,11],[12,3,12,7],[14,8,14,11],[15,8,15,11],[16,8,16,11],[17,8,17,11],[18,8,18,11],[19,8,19,11],[20,8,20,11],[21,8,21,11],[22,8,22,11],[23,8,23,11],[24,8,24,11],[25,8,25,11],[26,8,26,11],[27,8,27,11],[28,8,28,11],[29,8,29,11],[30,8,30,11],[31,8,31,11],[32,8,32,11],[33,8,33,11],[34,8,34,11],[35,8,35,11],[36,8,36,11],[37,8,37,11],[38,8,38,11],[39,8,39,11]]}
[]
[null,"वार्षिक वित्तीय रिपोर्ट",{"$nulls":8},2016,null,null,"कक्ष L2 में रिपोर्ट वर्ष चुनें"]
[null,"आपकी कंपनी का नाम",{"$nulls":11},"डेटा संपादित करने के लिए, वित्तीय डेटा इनपुट पत्रक चुनें"]
[]
[null,"मुख्य मैट्रिक्स",null,"रिपोर्ट कुंजी मैट्रिक्स बदलने के लिए क्लिक करें"]
[]
[null,{"$f":"परिकलन!B8","v":"आय"},null,{"$f":"परिकलन!B9","v":"शुद्ध लाभ"},null,{"$f":"परिकलन!B10","v":"ब्याज"},null,{"$f":"परिकलन!B11","v":"मूल्यह्रास"},null,{"$f":"परिकलन!B12","v":"परिचालन लाभ"}]
[null,{"$f":"IFERROR(परिकलन!G8,\"\")","v":{"v":18058388,"d":"₹ 18,058,388"}},null,{"$f":"IFERROR(परिकलन!G9,\"\")","v":{"v":6747485.000000001,"d":"₹ 6,747,485"}},null,{"$f":"IFERROR(परिकलन!G10,\"\")","v":{"v":378947,"d":"₹ 378,947"}},null,{"$f":"IFERROR(परिकलन!G11,\"\")","v":{"v":554688,"d":"₹ 554,688"}},null,{"$f":"IFERROR(परिकलन!G12,\"\")","v":{"v":7342599.000000001,"d":"₹ 7,342,599"}}]
[null,{"$f":"परिकलन!H8","v":{"v":3.0953753897409175E-3,"d":"0%"}},null,{"$f":"परिकलन!H9","v":{"v":0.018148662861143583,"d":"2%"}},null,{"$f":"परिकलन!H10","v":{"v":0.13514962705568712,"d":"14%"}},null,{"$f":"परिकलन!H11","v":{"v":0.09440022728976682,"d":"9%"}},null,{"$f":"परिकलन!H12","v":{"v":-0.05033560822904615,"d":"-5%"}}]
[]
[]
[]
[null,"सभी मैट्रिक्स",null,"नीचे दी गई जानकारी संशोधित न करें. वित्तीय डेटा दर्ज करने के लिए क्लिक करें"]
[]
[null,"मैट्रिक",null,{"$f":"\"रिपोर्ट वर्ष (\"&SelectedYear&\")\"","v":"रिपोर्ट वर्ष (2016)"},null,{"$f":"\"पिछला वर्ष (\"&SelectedYear-1&\")\"","v":"पिछला वर्ष (2015)"},null,"% परिवर्तन",{"$f":"CONCATENATE(वर्ष,\" वर्ष के रुझान\")","v":"5 वर्ष के रुझान"}]
[null,{"$f":"परिकलन!B15","v":"आय"},null,{"$f":"IF($B16=\"\",\"\",परिकलन!G15)","v":{"v":18058388,"d":"₹ 18,058,388.00"}},null,{"$f":"IF($B16=\"\",\"\",परिकलन!F15)","v":{"v":18002663,"d":"₹ 18,002,663.00"}},null,{"$f":"IFERROR(D16/F16-1,\"\")","v":{"v":3.0953753897409175E-3,"d":"0%"}}]
[null,{"$f":"परिकलन!B16","v":"परिचालन व्यय"},null,{"$f":"IF($B17=\"\",\"\",परिकलन!G16)","v":{"v":9441945,"d":"₹ 9,441,945.00"}},null,{"$f":"IF($B17=\"\",\"\",परिकलन!F16)","v":{"v":8088333,"d":"₹ 8,088,333.00"}},null,{"v":0.16735364382252804,"d":"17%"}]
[null,{"$f":"परिकलन!B17","v":"परिचालन लाभ"},null,{"$f":"IF($B18=\"\",\"\",परिकलन!G17)","v":{"v":7342599.000000001,"d":"₹ 7,342,599.00"}},null,{"$f":"IF($B18=\"\",\"\",परिकलन!F17)","v":{"v":7731783,"d":"₹ 7,731,783.00"}},null,{"v":-0.05033560822904615,"d":"-5%"}]
[null,{"$f":"परिकलन!B18","v":"मूल्यह्रास"},null,{"$f":"IF($B19=\"\",\"\",परिकलन!G18)","v":{"v":554688,"d":"₹ 554,688.00"}},null,{"$f":"IF($B19=\"\",\"\",परिकलन!F18)","v":{"v":506842,"d":"₹ 506,842.00"}},null,{"v":0.09440022728976682,"d":"9%"}]
[null,{"$f":"परिकलन!B19","v":"ब्याज"},null,{"$f":"IF($B20=\"\",\"\",परिकलन!G19)","v":{"v":378947,"d":"₹ 378,947.00"}},null,{"$f":"IF($B20=\"\",\"\",परिकलन!F19)","v":{"v":333830,"d":"₹ 333,830.00"}},null,{"v":0.13514962705568712,"d":"14%"}]
[null,{"$f":"परिकलन!B20","v":"शुद्ध लाभ"},null,{"$f":"IF($B21=\"\",\"\",परिकलन!G20)","v":{"v":6747485.000000001,"d":"₹ 6,747,485.00"}},null,{"$f":"IF($B21=\"\",\"\",परिकलन!F20)","v":{"v":6627210.000000001,"d":"₹ 6,627,210.00"}},null,{"v":0.018148662861143583,"d":"2%"}]
[null,{"$f":"परिकलन!B21","v":"कर"},null,{"$f":"IF($B22=\"\",\"\",परिकलन!G21)","v":{"v":3140825,"d":"₹ 3,140,825.00"}},null,{"$f":"IF($B22=\"\",\"\",परिकलन!F21)","v":{"v":2942453,"d":"₹ 2,942,453.00"}},null,{"v":0.06741721957835867,"d":"7%"}]
[null,{"$f":"परिकलन!B22","v":"कर के बाद लाभ"},null,{"$f":"IF($B23=\"\",\"\",परिकलन!G22)","v":{"v":5024768,"d":"₹ 5,024,768.00"}},null,{"$f":"IF($B23=\"\",\"\",परिकलन!F22)","v":{"v":4243820,"d":"₹ 4,243,820.00"}},null,{"v":0.18402005740111504,"d":"18%"}]
[null,{"$f":"परिकलन!B23","v":"मैट्रिक 1"},null,{"$f":"IF($B24=\"\",\"\",परिकलन!G23)","v":{"v":1996,"d":"₹ 1,996.00"}},null,{"$f":"IF($B24=\"\",\"\",परिकलन!F23)","v":{"v":1678,"d":"₹ 1,678.00"}},null,{"v":0.18951132300357565,"d":"19%"}]
[null,{"$f":"परिकलन!B24","v":"मैट्रिक 2"},null,{"$f":"IF($B25=\"\",\"\",परिकलन!G24)","v":{"v":2601,"d":"₹ 2,601.00"}},null,{"$f":"IF($B25=\"\",\"\",परिकलन!F24)","v":{"v":2184,"d":"₹ 2,184.00"}},null,{"v":0.19093406593406592,"d":"19%"}]
[null,{"$f":"परिकलन!B25","v":"मैट्रिक 3"},null,{"$f":"IF($B26=\"\",\"\",परिकलन!G25)","v":{"v":3108,"d":"₹ 3,108.00"}},null,{"$f":"IF($B26=\"\",\"\",परिकलन!F25)","v":{"v":2639,"d":"₹ 2,639.00"}},null,{"v":0.17771883289124668,"d":"18%"}]
[null,{"$f":"परिकलन!B26","v":"मैट्रिक 4"},null,{"$f":"IF($B27=\"\",\"\",परिकलन!G26)","v":{"v":1492,"d":"₹ 1,492.00"}},null,{"$f":"IF($B27=\"\",\"\",परिकलन!F26)","v":{"v":1459,"d":"₹ 1,459.00"}},null,{"v":0.022618231665524346,"d":"2%"}]
[null,{"$f":"परिकलन!B27","v":"मैट्रिक 5"},null,{"$f":"IF($B28=\"\",\"\",परिकलन!G27)","v":{"v":103,"d":"₹ 103.00"}},null,{"$f":"IF($B28=\"\",\"\",परिकलन!F27)","v":{"v":100,"d":"₹ 100.00"}},null,{"v":0.030000000000000027,"d":"3%"}]
[null,{"$f":"परिकलन!B28","v":"मैट्रिक 6"},null,{"$f":"IF($B29=\"\",\"\",परिकलन!G28)","v":{"v":34,"d":"₹ 34.00"}},null,{"$f":"IF($B29=\"\",\"\",परिकलन!F28)","v":{"v":30,"d":"₹ 30.00"}},null,{"v":0.1333333333333333,"d":"13%"}]
[null,{"$f":"परिकलन!B29","v":""},null,{"$f":"IF($B30=\"\",\"\",परिकलन!G29)","v":""},null,{"$f":"IF($B30=\"\",\"\",परिकलन!F29)","v":""},null,""]
[null,{"$f":"परिकलन!B30","v":""},null,{"$f":"IF($B31=\"\",\"\",परिकलन!G30)","v":""},null,{"$f":"IF($B31=\"\",\"\",परिकलन!F30)","v":""},null,""]
[null,{"$f":"परिकलन!B31","v":""},null,{"$f":"IF($B32=\"\",\"\",परिकलन!G31)","v":""},null,{"$f":"IF($B32=\"\",\"\",परिकलन!F31)","v":""},null,""]
[null,{"$f":"परिकलन!B32","v":""},null,{"$f":"IF($B33=\"\",\"\",परिकलन!G32)","v":""},null,{"$f":"IF($B33=\"\",\"\",परिकलन!F32)","v":""},null,""]
[null,{"$f":"परिकलन!B33","v":""},null,{"$f":"IF($B34=\"\",\"\",परिकलन!G33)","v":""},null,{"$f":"IF($B34=\"\",\"\",परिकलन!F33)","v":""},null,""]
[null,{"$f":"परिकलन!B34","v":""},null,{"$f":"IF($B35=\"\",\"\",परिकलन!G34)","v":""},null,{"$f":"IF($B35=\"\",\"\",परिकलन!F34)","v":""},null,""]
[null,{"$f":"परिकलन!B35","v":""},null,{"$f":"IF($B36=\"\",\"\",परिकलन!G35)","v":""},null,{"$f":"IF($B36=\"\",\"\",परिकलन!F35)","v":""},null,""]
[null,{"$f":"परिकलन!B36","v":""},null,{"$f":"IF($B37=\"\",\"\",परिकलन!G36)","v":""},null,{"$f":"IF($B37=\"\",\"\",परिकलन!F36)","v":""},null,""]
[null,{"$f":"परिकलन!B37","v":""},null,{"$f":"IF($B38=\"\",\"\",परिकलन!G37)","v":""},null,{"$f":"IF($B38=\"\",\"\",परिकलन!F37)","v":""},null,""]
[null,{"$f":"परिकलन!B38","v":""},null,{"$f":"IF($B39=\"\",\"\",परिकलन!G38)","v":""},null,{"$f":"IF($B39=\"\",\"\",परिकलन!F38)","v":""},null,""]
[null,{"$f":"परिकलन!B39","v":""},null,{"$f":"IF($B40=\"\",\"\",परिकलन!G39)","v":""},null,{"$f":"IF($B40=\"\",\"\",परिकलन!F39)","v":""},null,""]

{"sheet":"वित्तीय डेटा इनपुट","index":1,"n_rows":19,"n_cols":9,"rows_kept":19}
[]
[null,"अपना वित्तीय डेटा इनपुट करें"]
[null," आप 7 वर्षों के लिए 25 मुख्य मैट्रिक्स परिभाषित कर सकते हैं"]
[null," वित्तीय रिपोर्ट देखने के लिए क्लिक करें"]
[null,"मैट्रिक नाम",2010,2011,2012,2013,2014,2015,2016]
[null,"आय",{"v":12500000,"d":"₹ 12,500,000.00"},{"v":13413745.000000002,"d":"₹ 13,413,745.00"},{"v":14272838,"d":"₹ 14,272,838.00"},{"v":15068746,"d":"₹ 15,068,746.00"},{"v":16504456,"d":"₹ 16,504,456.00"},{"v":18002663,"d":"₹ 18,002,663.00"},{"v":18058388,"d":"₹ 18,058,388.00"}]
[null,"परिचालन व्यय",{"v":6500000,"d":"₹ 6,500,000.00"},{"v":7096231,"d":"₹ 7,096,231.00"},{"v":7592486,"d":"₹ 7,592,486.00"},{"v":7890127,"d":"₹ 7,890,127.00"},{"v":8167437,"d":"₹ 8,167,437.00"},{"v":8088333,"d":"₹ 8,088,333.00"},{"v":9441945,"d":"₹ 9,441,945.00"}]
[null,"परिचालन लाभ",{"v":6000000,"d":"₹ 6,000,000.00"},{"v":6420730,"d":"₹ 6,420,730.00"},{"v":6885769,"d":"₹ 6,885,769.00"},{"v":7564325,"d":"₹ 7,564,325.00"},{"v":7675525.999999999,"d":"₹ 7,675,526.00"},{"v":7731783,"d":"₹ 7,731,783.00"},{"v":7342599.000000001,"d":"₹ 7,342,599.00"}]
[null,"मूल्यह्रास",{"v":450000,"d":"₹ 450,000.00"},{"v":451777.00000000006,"d":"₹ 451,777.00"},{"v":465692,"d":"₹ 465,692.00"},{"v":497421,"d":"₹ 497,421.00"},{"v":502410.99999999994,"d":"₹ 502,411.00"},{"v":506842,"d":"₹ 506,842.00"},{"v":554688,"d":"₹ 554,688.00"}]
[null,"ब्याज",{"v":250000,"d":"₹ 250,000.00"},{"v":274582,"d":"₹ 274,582.00"},{"v":289311,"d":"₹ 289,311.00"},{"v":313612,"d":"₹ 313,612.00"},{"v":314853,"d":"₹ 314,853.00"},{"v":333830,"d":"₹ 333,830.00"},{"v":378947,"d":"₹ 378,947.00"}]
[null,"शुद्ध लाभ",{"v":5400000,"d":"₹ 5,400,000.00"},{"v":5476107.5,"d":"₹ 5,476,107.50"},{"v":5586081,"d":"₹ 5,586,081.00"},{"v":5974795,"d":"₹ 5,974,795.00"},{"v":6148359,"d":"₹ 6,148,359.00"},{"v":6627210.000000001,"d":"₹ 6,627,210.00"},{"v":6747485.000000001,"d":"₹ 6,747,485.00"}]
[null,"कर",{"v":2200000,"d":"₹ 2,200,000.00"},{"v":2392054,"d":"₹ 2,392,054.00"},{"v":2557674,"d":"₹ 2,557,674.00"},{"v":2749886,"d":"₹ 2,749,886.00"},{"v":2833567,"d":"₹ 2,833,567.00"},{"v":2942453,"d":"₹ 2,942,453.00"},{"v":3140825,"d":"₹ 3,140,825.00"}]
[null,"कर के बाद लाभ",{"v":3200000,"d":"₹ 3,200,000.00"},{"v":3494349,"d":"₹ 3,494,349.00"},{"v":3841853,"d":"₹ 3,841,853.00"},{"v":3989505.0000000005,"d":"₹ 3,989,505.00"},{"v":4060773.0000000005,"d":"₹ 4,060,773.00"},{"v":4243820,"d":"₹ 4,243,820.00"},{"v":5024768,"d":"₹ 5,024,768.00"}]
[null,"मैट्रिक 1",{"v":1280,"d":"₹ 1,280.00"},{"v":1281,"d":"₹ 1,281.00"},{"v":1378,"d":"₹ 1,378.00"},{"v":1429,"d":"₹ 1,429.00"},{"v":1557,"d":"₹ 1,557.00"},{"v":1678,"d":"₹ 1,678.00"},{"v":1996,"d":"₹ 1,996.00"}]
[null,"मैट्रिक 2",{"v":1820,"d":"₹ 1,820.00"},{"v":1859,"d":"₹ 1,859.00"},{"v":1922,"d":"₹ 1,922.00"},{"v":2017.0000000000002,"d":"₹ 2,017.00"},{"v":2048,"d":"₹ 2,048.00"},{"v":2184,"d":"₹ 2,184.00"},{"v":2601,"d":"₹ 2,601.00"}]
[null,"मैट्रिक 3",{"v":1910.0000000000002,"d":"₹ 1,910.00"},{"v":2055,"d":"₹ 2,055.00"},{"v":2187,"d":"₹ 2,187.00"},{"v":2319,"d":"₹ 2,319.00"},{"v":2467,"d":"₹ 2,467.00"},{"v":2639,"d":"₹ 2,639.00"},{"v":3108,"d":"₹ 3,108.00"}]
[null,"मैट्रिक 4",{"v":1210,"d":"₹ 1,210.00"},{"v":1221,"d":"₹ 1,221.00"},{"v":1259,"d":"₹ 1,259.00"},{"v":1370,"d":"₹ 1,370.00"},{"v":1376,"d":"₹ 1,376.00"},{"v":1459,"d":"₹ 1,459.00"},{"v":1492,"d":"₹ 1,492.00"}]
[null,"मैट्रिक 5",{"v":75,"d":"₹ 75.00"},{"v":79,"d":"₹ 79.00"},{"v":85,"d":"₹ 85.00"},{"v":89,"d":"₹ 89.00"},{"v":91,"d":"₹ 91.00"},{"v":100,"d":"₹ 100.00"},{"v":103,"d":"₹ 103.00"}]
[null,"मैट्रिक 6",{"v":23,"d":"₹ 23.00"},{"v":25,"d":"₹ 25.00"},{"v":27,"d":"₹ 27.00"},{"v":28.000000000000004,"d":"₹ 28.00"},{"v":28.999999999999996,"d":"₹ 29.00"},{"v":30,"d":"₹ 30.00"},{"v":34,"d":"₹ 34.00"}]

{"sheet":"मुख्य मैट्रिक सेटिंग्स","index":2,"n_rows":9,"n_cols":5,"rows_kept":9,"merged":[[3,1,3,3]]}
[]
[null,"यहाँ मुख्य मैट्रिक्स परिभाषित करें"]
[null," रिपोर्ट के शीर्ष पर दिखाने के लिए अधिकतम 5 मुख्य मैट्रिक्स चुनें"]
[null,"  वित्तीय रिपोर्ट देखने के लिए क्लिक करें"]
[null,1,"आय",null,{"$f":"IF(ISBLANK(C5),\"← कृपया ड्रॉप-डाउन से कोई मान चुनें\",IF(COUNTIF($C$5:C5,C5)>1,\"आपने \"&C5&\" को एक से अधिक बार चुना है.\",\"\"))","v":""}]
[null,2,"शुद्ध लाभ",null,{"$f":"IF(ISBLANK(C6),\"← कृपया ड्रॉप-डाउन से कोई मान चुनें\",IF(COUNTIF($C$5:C6,C6)>1,\"आपने \"&C6&\" को एक से अधिक बार चुना है.\",\"\"))","v":""}]
[null,3,"ब्याज",null,{"$f":"IF(ISBLANK(C7),\"← कृपया ड्रॉप-डाउन से कोई मान चुनें\",IF(COUNTIF($C$5:C7,C7)>1,\"आपने \"&C7&\" को एक से अधिक बार चुना है.\",\"\"))","v":""}]
[null,4,"मूल्यह्रास",null,{"$f":"IF(ISBLANK(C8),\"← कृपया ड्रॉप-डाउन से कोई मान चुनें\",IF(COUNTIF($C$5:C8,C8)>1,\"आपने \"&C8&\" को एक से अधिक बार चुना है.\",\"\"))","v":""}]
[null,5,"परिचालन लाभ",null,{"$f":"IF(ISBLANK(C9),\"← कृपया ड्रॉप-डाउन से कोई मान चुनें\",IF(COUNTIF($C$5:C9,C9)>1,\"आपने \"&C9&\" को एक से अधिक बार चुना है.\",\"\"))","v":""}]

{"sheet":"परिकलन","index":3,"n_rows":39,"n_cols":9,"rows_kept":39,"hidden":true}
["यह कार्यपत्रक वित्तीय रिपोर्ट परिकलनों के लिए उपयोग किया जाता है और छुपा हुआ रहना चाहिए."]
[{"$nulls":3},"स्थिति"]
[null,"इस वर्ष",{"$f":"SelectedYear","v":2016},{"$f":"MATCH(C3,lstYears,0)+1","v":8}]
[null,"पिछला वर्ष",{"$f":"C3-1","v":2015},{"$f":"MATCH(C4,lstYears,0)+1","v":7}]
[]
[null,"स्थिति",{"$f":"MATCH(C7,lstYears,0)+1","v":4},{"$f":"MATCH(D7,lstYears,0)+1","v":5},{"$f":"MATCH(E7,lstYears,0)+1","v":6},{"$f":"MATCH(F7,lstYears,0)+1","v":7},{"$f":"MATCH(G7,lstYears,0)+1","v":8},null,{"$f":"COUNT(C6:G6)","v":5}]
[null,"मुख्य मैट्रिक्स",{"$f":"D7-1","v":2012},{"$f":"E7-1","v":2013},{"$f":"F7-1","v":2014},{"$f":"G7-1","v":2015},{"$f":"C3","v":2016}]
[{"$f":"MATCH(B8,'वित्तीय डेटा इनपुट'!$B$6:$B$30,0)","v":1},{"$f":"IF('मुख्य मैट्रिक सेटिंग्स'!C5=\"\",\"\",'मुख्य मैट्रिक सेटिंग्स'!C5)","v":"आय"},{"$f":"IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A8,C$6),NA())","v":14272838},{"$f":"IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A8,D$6),NA())","v":15068746},{"$f":"IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A8,E$6),NA())","v":16504456},{"$f":"IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A8,F$6),NA())","v":18002663},{"$f":"IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A8,G$6),NA())","v":18058388},{"$f":"IFERROR(G8/F8-1,\"\")","v":{"v":3.0953753897409175E-3,"d":"0%"}}]
[{"$f":"MATCH(B9,'वित्तीय डेटा इनपुट'!$B$6:$B$30,0)","v":6},{"$f":"IF('मुख्य मैट्रिक सेटिंग्स'!C6=\"\",\"\",'मुख्य मैट्रिक सेटिंग्स'!C6)","v":"शुद्ध लाभ"},{"$f":"IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A9,C$6),NA())","v":5586081},{"$f":"IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A9,D$6),NA())","v":5974795},{"$f":"IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A9,E$6),NA())","v":6148359},{"$f":"IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A9,F$6),NA())","v":6627210.000000001},{"$f":"IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A9,G$6),NA())","v":6747485.000000001},{"$f":"IFERROR(G9/F9-1,\"\")","v":{"v":0.018148662861143583,"d":"2%"}}]
[{"$f":"MATCH(B10,'वित्तीय डेटा इनपुट'!$B$6:$B$30,0)","v":5},{"$f":"IF('मुख्य मैट्रिक सेटिंग्स'!C7=\"\",\"\",'मुख्य मैट्रिक सेटिंग्स'!C7)","v":"ब्याज"},{"$f":"IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A10,C$6),NA())","v":289311},{"$f":"IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A10,D$6),NA())","v":313612},{"$f":"IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A10,E$6),NA())","v":314853},{"$f":"IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A10,F$6),NA())","v":333830},{"$f":"IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A10,G$6),NA())","v":378947},{"v":0.13514962705568712,"d":"14%"}]
[{"$f":"MATCH(B11,'वित्तीय डेटा इनपुट'!$B$6:$B$30,0)","v":4},{"$f":"IF('मुख्य मैट्रिक सेटिंग्स'!C8=\"\",\"\",'मुख्य मैट्रिक सेटिंग्स'!C8)","v":"मूल्यह्रास"},{"$f":"IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A11,C$6),NA())","v":465692},{"$f":"IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A11,D$6),NA())","v":497421},{"$f":"IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A11,E$6),NA())","v":502410.99999999994},{"$f":"IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A11,F$6),NA())","v":506842},{"$f":"IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A11,G$6),NA())","v":554688},{"v":0.09440022728976682,"d":"9%"}]
[{"$f":"MATCH(B12,'वित्तीय डेटा इनपुट'!$B$6:$B$30,0)","v":3},{"$f":"IF('मुख्य मैट्रिक सेटिंग्स'!C9=\"\",\"\",'मुख्य मैट्रिक सेटिंग्स'!C9)","v":"परिचालन लाभ"},{"$f":"IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A12,C$6),NA())","v":6885769},{"$f":"IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A12,D$6),NA())","v":7564325},{"$f":"IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A12,E$6),NA())","v":7675525.999999999},{"$f":"IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A12,F$6),NA())","v":7731783},{"$f":"IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A12,G$6),NA())","v":7342599.000000001},{"v":-0.05033560822904615,"d":"-5%"}]
[]
[null,"सभी मैट्रिक्स (25 मैट्रिक्स तक कार्य करता है)"]
[{"$f":"ROWS($B$15:B15)","v":1},{"$f":"IF('वित्तीय डेटा इनपुट'!B6=0,\"\",'वित्तीय डेटा इनपुट'!B6)","v":"आय"},{"$f":"IF($B15=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A15,C$6),NA()))","v":14272838},{"$f":"IF($B15=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A15,D$6),NA()))","v":15068746},{"$f":"IF($B15=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A15,E$6),NA()))","v":16504456},{"$f":"IF($B15=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A15,F$6),NA()))","v":18002663},{"$f":"IF($B15=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A15,G$6),NA()))","v":18058388}]
[{"$f":"ROWS($B$15:B16)","v":2},{"$f":"IF('वित्तीय डेटा इनपुट'!B7=0,\"\",'वित्तीय डेटा इनपुट'!B7)","v":"परिचालन व्यय"},{"$f":"IF($B16=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A16,C$6),NA()))","v":7592486},{"$f":"IF($B16=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A16,D$6),NA()))","v":7890127},{"$f":"IF($B16=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A16,E$6),NA()))","v":8167437},{"$f":"IF($B16=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A16,F$6),NA()))","v":8088333},{"$f":"IF($B16=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A16,G$6),NA()))","v":9441945}]
[{"$f":"ROWS($B$15:B17)","v":3},{"$f":"IF('वित्तीय डेटा इनपुट'!B8=0,\"\",'वित्तीय डेटा इनपुट'!B8)","v":"परिचालन लाभ"},{"$f":"IF($B17=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A17,C$6),NA()))","v":6885769},{"$f":"IF($B17=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A17,D$6),NA()))","v":7564325},{"$f":"IF($B17=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A17,E$6),NA()))","v":7675525.999999999},{"$f":"IF($B17=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A17,F$6),NA()))","v":7731783},{"$f":"IF($B17=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A17,G$6),NA()))","v":7342599.000000001}]
[{"$f":"ROWS($B$15:B18)","v":4},{"$f":"IF('वित्तीय डेटा इनपुट'!B9=0,\"\",'वित्तीय डेटा इनपुट'!B9)","v":"मूल्यह्रास"},{"$f":"IF($B18=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A18,C$6),NA()))","v":465692},{"$f":"IF($B18=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A18,D$6),NA()))","v":497421},{"$f":"IF($B18=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A18,E$6),NA()))","v":502410.99999999994},{"$f":"IF($B18=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A18,F$6),NA()))","v":506842},{"$f":"IF($B18=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A18,G$6),NA()))","v":554688}]
[{"$f":"ROWS($B$15:B19)","v":5},{"$f":"IF('वित्तीय डेटा इनपुट'!B10=0,\"\",'वित्तीय डेटा इनपुट'!B10)","v":"ब्याज"},{"$f":"IF($B19=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A19,C$6),NA()))","v":289311},{"$f":"IF($B19=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A19,D$6),NA()))","v":313612},{"$f":"IF($B19=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A19,E$6),NA()))","v":314853},{"$f":"IF($B19=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A19,F$6),NA()))","v":333830},{"$f":"IF($B19=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A19,G$6),NA()))","v":378947}]
[{"$f":"ROWS($B$15:B20)","v":6},{"$f":"IF('वित्तीय डेटा इनपुट'!B11=0,\"\",'वित्तीय डेटा इनपुट'!B11)","v":"शुद्ध लाभ"},{"$f":"IF($B20=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A20,C$6),NA()))","v":5586081},{"$f":"IF($B20=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A20,D$6),NA()))","v":5974795},{"$f":"IF($B20=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A20,E$6),NA()))","v":6148359},{"$f":"IF($B20=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A20,F$6),NA()))","v":6627210.000000001},{"$f":"IF($B20=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A20,G$6),NA()))","v":6747485.000000001}]
[{"$f":"ROWS($B$15:B21)","v":7},{"$f":"IF('वित्तीय डेटा इनपुट'!B12=0,\"\",'वित्तीय डेटा इनपुट'!B12)","v":"कर"},{"$f":"IF($B21=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A21,C$6),NA()))","v":2557674},{"$f":"IF($B21=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A21,D$6),NA()))","v":2749886},{"$f":"IF($B21=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A21,E$6),NA()))","v":2833567},{"$f":"IF($B21=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A21,F$6),NA()))","v":2942453},{"$f":"IF($B21=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A21,G$6),NA()))","v":3140825}]
[{"$f":"ROWS($B$15:B22)","v":8},{"$f":"IF('वित्तीय डेटा इनपुट'!B13=0,\"\",'वित्तीय डेटा इनपुट'!B13)","v":"कर के बाद लाभ"},{"$f":"IF($B22=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A22,C$6),NA()))","v":3841853},{"$f":"IF($B22=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A22,D$6),NA()))","v":3989505.0000000005},{"$f":"IF($B22=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A22,E$6),NA()))","v":4060773.0000000005},{"$f":"IF($B22=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A22,F$6),NA()))","v":4243820},{"$f":"IF($B22=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A22,G$6),NA()))","v":5024768}]
[{"$f":"ROWS($B$15:B23)","v":9},{"$f":"IF('वित्तीय डेटा इनपुट'!B14=0,\"\",'वित्तीय डेटा इनपुट'!B14)","v":"मैट्रिक 1"},{"$f":"IF($B23=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A23,C$6),NA()))","v":1378},{"$f":"IF($B23=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A23,D$6),NA()))","v":1429},{"$f":"IF($B23=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A23,E$6),NA()))","v":1557},{"$f":"IF($B23=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A23,F$6),NA()))","v":1678},{"$f":"IF($B23=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A23,G$6),NA()))","v":1996}]
[{"$f":"ROWS($B$15:B24)","v":10},{"$f":"IF('वित्तीय डेटा इनपुट'!B15=0,\"\",'वित्तीय डेटा इनपुट'!B15)","v":"मैट्रिक 2"},{"$f":"IF($B24=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A24,C$6),NA()))","v":1922},{"$f":"IF($B24=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A24,D$6),NA()))","v":2017.0000000000002},{"$f":"IF($B24=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A24,E$6),NA()))","v":2048},{"$f":"IF($B24=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A24,F$6),NA()))","v":2184},{"$f":"IF($B24=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A24,G$6),NA()))","v":2601}]
[{"$f":"ROWS($B$15:B25)","v":11},{"$f":"IF('वित्तीय डेटा इनपुट'!B16=0,\"\",'वित्तीय डेटा इनपुट'!B16)","v":"मैट्रिक 3"},{"$f":"IF($B25=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A25,C$6),NA()))","v":2187},{"$f":"IF($B25=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A25,D$6),NA()))","v":2319},{"$f":"IF($B25=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A25,E$6),NA()))","v":2467},{"$f":"IF($B25=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A25,F$6),NA()))","v":2639},{"$f":"IF($B25=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A25,G$6),NA()))","v":3108}]
[{"$f":"ROWS($B$15:B26)","v":12},{"$f":"IF('वित्तीय डेटा इनपुट'!B17=0,\"\",'वित्तीय डेटा इनपुट'!B17)","v":"मैट्रिक 4"},{"$f":"IF($B26=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A26,C$6),NA()))","v":1259},{"$f":"IF($B26=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A26,D$6),NA()))","v":1370},{"$f":"IF($B26=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A26,E$6),NA()))","v":1376},{"$f":"IF($B26=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A26,F$6),NA()))","v":1459},{"$f":"IF($B26=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A26,G$6),NA()))","v":1492}]
[{"$f":"ROWS($B$15:B27)","v":13},{"$f":"IF('वित्तीय डेटा इनपुट'!B18=0,\"\",'वित्तीय डेटा इनपुट'!B18)","v":"मैट्रिक 5"},{"$f":"IF($B27=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A27,C$6),NA()))","v":85},{"$f":"IF($B27=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A27,D$6),NA()))","v":89},{"$f":"IF($B27=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A27,E$6),NA()))","v":91},{"$f":"IF($B27=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A27,F$6),NA()))","v":100},{"$f":"IF($B27=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A27,G$6),NA()))","v":103}]
[{"$f":"ROWS($B$15:B28)","v":14},{"$f":"IF('वित्तीय डेटा इनपुट'!B19=0,\"\",'वित्तीय डेटा इनपुट'!B19)","v":"मैट्रिक 6"},{"$f":"IF($B28=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A28,C$6),NA()))","v":27},{"$f":"IF($B28=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A28,D$6),NA()))","v":28.000000000000004},{"$f":"IF($B28=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A28,E$6),NA()))","v":28.999999999999996},{"$f":"IF($B28=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A28,F$6),NA()))","v":30},{"$f":"IF($B28=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A28,G$6),NA()))","v":34}]
[{"$f":"ROWS($B$15:B29)","v":15},{"$f":"IF('वित्तीय डेटा इनपुट'!B20=0,\"\",'वित्तीय डेटा इनपुट'!B20)","v":""},{"$f":"IF(B29=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A29,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B29=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A29,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B29=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A29,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B29=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A29,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B29=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A29,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B30)","v":16},{"$f":"IF('वित्तीय डेटा इनपुट'!B21=0,\"\",'वित्तीय डेटा इनपुट'!B21)","v":""},{"$f":"IF(B30=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A30,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B30=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A30,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B30=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A30,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B30=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A30,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B30=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A30,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B31)","v":17},{"$f":"IF('वित्तीय डेटा इनपुट'!B22=0,\"\",'वित्तीय डेटा इनपुट'!B22)","v":""},{"$f":"IF(B31=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A31,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B31=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A31,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B31=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A31,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B31=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A31,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B31=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A31,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B32)","v":18},{"$f":"IF('वित्तीय डेटा इनपुट'!B23=0,\"\",'वित्तीय डेटा इनपुट'!B23)","v":""},{"$f":"IF(B32=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A32,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B32=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A32,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B32=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A32,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B32=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A32,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B32=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A32,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B33)","v":19},{"$f":"IF('वित्तीय डेटा इनपुट'!B24=0,\"\",'वित्तीय डेटा इनपुट'!B24)","v":""},{"$f":"IF(B33=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A33,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B33=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A33,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B33=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A33,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B33=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A33,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B33=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A33,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B34)","v":20},{"$f":"IF('वित्तीय डेटा इनपुट'!B25=0,\"\",'वित्तीय डेटा इनपुट'!B25)","v":""},{"$f":"IF(B34=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A34,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B34=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A34,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B34=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A34,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B34=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A34,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B34=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A34,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B35)","v":21},{"$f":"IF('वित्तीय डेटा इनपुट'!B26=0,\"\",'वित्तीय डेटा इनपुट'!B26)","v":""},{"$f":"IF(B35=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A35,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B35=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A35,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B35=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A35,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B35=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A35,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B35=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A35,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B36)","v":22},{"$f":"IF('वित्तीय डेटा इनपुट'!B27=0,\"\",'वित्तीय डेटा इनपुट'!B27)","v":""},{"$f":"IF(B36=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A36,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B36=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A36,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B36=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A36,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B36=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A36,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B36=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A36,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B37)","v":23},{"$f":"IF('वित्तीय डेटा इनपुट'!B28=0,\"\",'वित्तीय डेटा इनपुट'!B28)","v":""},{"$f":"IF(B37=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A37,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B37=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A37,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B37=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A37,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B37=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A37,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B37=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A37,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B38)","v":24},{"$f":"IF('वित्तीय डेटा इनपुट'!B29=0,\"\",'वित्तीय डेटा इनपुट'!B29)","v":""},{"$f":"IF(B38=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A38,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B38=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A38,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B38=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A38,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B38=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A38,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B38=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A38,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B39)","v":25},{"$f":"IF('वित्तीय डेटा इनपुट'!B30=0,\"\",'वित्तीय डेटा इनपुट'!B30)","v":""},{"$f":"IF(B39=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A39,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B39=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A39,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B39=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A39,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B39=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A39,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B39=\"\",NA(),IFERROR(INDEX('वित्तीय डेटा इनपुट'!$B$6:$I$30,$A39,G$6),NA()))","v":{"$error":"#N/A"}}]