{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["ग़ैर-लाभ बजट"],"not_rendered":{"charts":2,"images":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"ग़ैर-लाभ बजट","index":0,"n_rows":40,"n_cols":7,"rows_kept":40,"merged":[[16,1,16,6],[21,1,21,5]]}
[null,"ग़ैर-लाभ बजट",{"$nulls":3},"वित्तीय वर्ष",2012]
{"$rows_empty":7}
[null,null,{"$f":"CONCATENATE(\"वित्त वर्ष \",FY-1)","v":"वित्त वर्ष 2011"},{"$f":"CONCATENATE(\"वित्त वर्ष \",FY)","v":"वित्त वर्ष 2012"},{"$f":"CONCATENATE(\"वित्त वर्ष \",FY)","v":"वित्त वर्ष 2012"},{"$f":"CONCATENATE(\"वित्त वर्ष \",FY)","v":"वित्त वर्ष 2012"},{"$f":"CONCATENATE(\"वित्त वर्ष \",FY)","v":"वित्त वर्ष 2012"}]
[null,"आय","पूर्व वर्ष","प्रस्तावित","वास्तविक","भिन्नता","+/- पूर्व वर्ष"]
[null,"अनुदान संचय समारोह और ईवेंट्स",{"v":150000,"d":"150000.00"},{"v":200000,"d":"200000.00"},{"v":180000,"d":"180000.00"},{"$f":"आय_तालिका[[#This Row],[वास्तविक]]-आय_तालिका[[#This Row],[प्रस्तावित]]","v":{"v":-20000,"d":"(20000.00)"}},{"$f":"आय_तालिका[[#This Row],[वास्तविक]]-आय_तालिका[[#This Row],[पूर्व वर्ष]]","v":{"v":30000,"d":"30000.00"}}]
[null,"संस्थापना",{"v":50000,"d":"50000.00"},{"v":50000,"d":"50000.00"},{"v":50000,"d":"50000.00"},{"$f":"आय_तालिका[[#This Row],[वास्तविक]]-आय_तालिका[[#This Row],[प्रस्तावित]]","v":{"v":0,"d":"0.00"}},{"$f":"आय_तालिका[[#This Row],[वास्तविक]]-आय_तालिका[[#This Row],[पूर्व वर्ष]]","v":{"v":0,"d":"0.00"}}]
[null,"अनुदान",{"v":30000,"d":"30000.00"},{"v":40000,"d":"40000.00"},{"v":20000,"d":"20000.00"},{"$f":"आय_तालिका[[#This Row],[वास्तविक]]-आय_तालिका[[#This Row],[प्रस्तावित]]","v":{"v":-20000,"d":"(20000.00)"}},{"$f":"आय_तालिका[[#This Row],[वास्तविक]]-आय_तालिका[[#This Row],[पूर्व वर्ष]]","v":{"v":-10000,"d":"(10000.00)"}}]
[null,"ब्याज आय",{"$nulls":3},{"$f":"आय_तालिका[[#This Row],[वास्तविक]]-आय_तालिका[[#This Row],[प्रस्तावित]]","v":{"v":0,"d":"0.00"}},{"$f":"आय_तालिका[[#This Row],[वास्तविक]]-आय_तालिका[[#This Row],[पूर्व वर्ष]]","v":{"v":0,"d":"0.00"}}]
[null,"मिश्रित",{"$nulls":3},{"$f":"आय_तालिका[[#This Row],[वास्तविक]]-आय_तालिका[[#This Row],[प्रस्तावित]]","v":{"v":0,"d":"0.00"}},{"$f":"आय_तालिका[[#This Row],[वास्तविक]]-आय_तालिका[[#This Row],[पूर्व वर्ष]]","v":{"v":0,"d":"0.00"}}]
[null,"कुल",{"$f":"SUBTOTAL(109,आय_तालिका[पूर्व वर्ष])","v":{"v":230000,"d":"रु 230,000.00"}},{"$f":"SUBTOTAL(109,आय_तालिका[प्रस्तावित])","v":{"v":290000,"d":"रु 290,000.00"}},{"$f":"SUBTOTAL(109,आय_तालिका[वास्तविक])","v":{"v":250000,"d":"रु 250,000.00"}},{"$f":"SUBTOTAL(109,आय_तालिका[भिन्नता])","v":{"v":-40000,"d":"रु 40,000.00"}},{"$f":"SUBTOTAL(105,आय_तालिका[+/- पूर्व वर्ष])","v":{"v":-10000,"d":"रु 10,000.00"}}]
{"$rows_empty":8}
[null,null,{"$f":"CONCATENATE(\"वित्त वर्ष \",FY-1)","v":"वित्त वर्ष 2011"},{"$f":"CONCATENATE(\"वित्त वर्ष \",FY)","v":"वित्त वर्ष 2012"},{"$f":"CONCATENATE(\"वित्त वर्ष \",FY)","v":"वित्त वर्ष 2012"},{"$f":"CONCATENATE(\"वित्त वर्ष \",FY)","v":"वित्त वर्ष 2012"},{"$f":"CONCATENATE(\"वित्त वर्ष \",FY)","v":"वित्त वर्ष 2012"}]
[null,"व्यय","पूर्व वर्ष","प्रस्तावित","वास्तविक","भिन्नता","+/- पूर्व वर्ष"]
[null,"वेतन",{"v":15000,"d":"15,000.00"},{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"$f":"व्यय_तालिका[[#This Row],[वास्तविक]]-व्यय_तालिका[[#This Row],[प्रस्तावित]]","v":{"v":0,"d":"0.00"}},{"$f":"व्यय_तालिका[[#This Row],[वास्तविक]]-व्यय_तालिका[[#This Row],[पूर्व वर्ष]]","v":{"v":15000,"d":"15,000.00"}}]
[null,"लाभ",{"v":5000,"d":"5,000.00"},{"v":7500,"d":"7,500.00"},{"v":7800,"d":"7,800.00"},{"$f":"व्यय_तालिका[[#This Row],[वास्तविक]]-व्यय_तालिका[[#This Row],[प्रस्तावित]]","v":{"v":300,"d":"300.00"}},{"$f":"व्यय_तालिका[[#This Row],[वास्तविक]]-व्यय_तालिका[[#This Row],[पूर्व वर्ष]]","v":{"v":2800,"d":"2,800.00"}}]
[null,"किराया",{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"$f":"व्यय_तालिका[[#This Row],[वास्तविक]]-व्यय_तालिका[[#This Row],[प्रस्तावित]]","v":{"v":0,"d":"0.00"}},{"$f":"व्यय_तालिका[[#This Row],[वास्तविक]]-व्यय_तालिका[[#This Row],[पूर्व वर्ष]]","v":{"v":0,"d":"0.00"}}]
[null,"उपयोगिताएँ",{"v":1000,"d":"1,000.00"},{"v":1200,"d":"1,200.00"},{"v":1150,"d":"1,150.00"},{"$f":"व्यय_तालिका[[#This Row],[वास्तविक]]-व्यय_तालिका[[#This Row],[प्रस्तावित]]","v":{"v":-50,"d":"(50.00)"}},{"$f":"व्यय_तालिका[[#This Row],[वास्तविक]]-व्यय_तालिका[[#This Row],[पूर्व वर्ष]]","v":{"v":150,"d":"150.00"}}]
[null,"यात्रा और मीटिंग्स",{"v":2500,"d":"2,500.00"},{"v":2000,"d":"2,000.00"},{"v":2800,"d":"2,800.00"},{"$f":"व्यय_तालिका[[#This Row],[वास्तविक]]-व्यय_तालिका[[#This Row],[प्रस्तावित]]","v":{"v":800,"d":"800.00"}},{"$f":"व्यय_तालिका[[#This Row],[वास्तविक]]-व्यय_तालिका[[#This Row],[पूर्व वर्ष]]","v":{"v":300,"d":"300.00"}}]
[null,"पेशेवर शुल्क",{"$nulls":3},{"$f":"व्यय_तालिका[[#This Row],[वास्तविक]]-व्यय_तालिका[[#This Row],[प्रस्तावित]]","v":{"v":0,"d":"0.00"}},{"$f":"व्यय_तालिका[[#This Row],[वास्तविक]]-व्यय_तालिका[[#This Row],[पूर्व वर्ष]]","v":{"v":0,"d":"0.00"}}]
[null,"विपणन/विज्ञापन",{"$nulls":3},{"$f":"व्यय_तालिका[[#This Row],[वास्तविक]]-व्यय_तालिका[[#This Row],[प्रस्तावित]]","v":{"v":0,"d":"0.00"}},{"$f":"व्यय_तालिका[[#This Row],[वास्तविक]]-व्यय_तालिका[[#This Row],[पूर्व वर्ष]]","v":{"v":0,"d":"0.00"}}]
[null,"बीमा",{"$nulls":3},{"$f":"व्यय_तालिका[[#This Row],[वास्तविक]]-व्यय_तालिका[[#This Row],[प्रस्तावित]]","v":{"v":0,"d":"0.00"}},{"$f":"व्यय_तालिका[[#This Row],[वास्तविक]]-व्यय_तालिका[[#This Row],[पूर्व वर्ष]]","v":{"v":0,"d":"0.00"}}]
[null,"टेलीफ़ोन",{"$nulls":3},{"$f":"व्यय_तालिका[[#This Row],[वास्तविक]]-व्यय_तालिका[[#This Row],[प्रस्तावित]]","v":{"v":0,"d":"0.00"}},{"$f":"व्यय_तालिका[[#This Row],[वास्तविक]]-व्यय_तालिका[[#This Row],[पूर्व वर्ष]]","v":{"v":0,"d":"0.00"}}]
[null,"वेब शुल्क (वेबसाइट, मीटिंग स्थान आदि)",{"$nulls":3},{"$f":"व्यय_तालिका[[#This Row],[वास्तविक]]-व्यय_तालिका[[#This Row],[प्रस्तावित]]","v":{"v":0,"d":"0.00"}},{"$f":"व्यय_तालिका[[#This Row],[वास्तविक]]-व्यय_तालिका[[#This Row],[पूर्व वर्ष]]","v":{"v":0,"d":"0.00"}}]
[null,"उपकरण",{"$nulls":3},{"$f":"व्यय_तालिका[[#This Row],[वास्तविक]]-व्यय_तालिका[[#This Row],[प्रस्तावित]]","v":{"v":0,"d":"0.00"}},{"$f":"व्यय_तालिका[[#This Row],[वास्तविक]]-व्यय_तालिका[[#This Row],[पूर्व वर्ष]]","v":{"v":0,"d":"0.00"}}]
[null,"आपूर्ति",{"$nulls":3},{"$f":"व्यय_तालिका[[#This Row],[वास्तविक]]-व्यय_तालिका[[#This Row],[प्रस्तावित]]","v":{"v":0,"d":"0.00"}},{"$f":"व्यय_तालिका[[#This Row],[वास्तविक]]-व्यय_तालिका[[#This Row],[पूर्व वर्ष]]","v":{"v":0,"d":"0.00"}}]
[null,"पोस्टेज",{"$nulls":3},{"$f":"व्यय_तालिका[[#This Row],[वास्तविक]]-व्यय_तालिका[[#This Row],[प्रस्तावित]]","v":{"v":0,"d":"0.00"}},{"$f":"व्यय_तालिका[[#This Row],[वास्तविक]]-व्यय_तालिका[[#This Row],[पूर्व वर्ष]]","v":{"v":0,"d":"0.00"}}]
[null,"कुल",{"$f":"SUBTOTAL(109,व्यय_तालिका[पूर्व वर्ष])","v":{"v":29500,"d":"रु 29,500.00"}},{"$f":"SUBTOTAL(109,व्यय_तालिका[प्रस्तावित])","v":{"v":46700,"d":"रु 46,700.00"}},{"$f":"SUBTOTAL(109,व्यय_तालिका[वास्तविक])","v":{"v":47750,"d":"रु 47,750.00"}},{"$f":"SUBTOTAL(109,व्यय_तालिका[भिन्नता])","v":{"v":1050,"d":"रु 1,050.00"}},{"$f":"SUBTOTAL(109,व्यय_तालिका[+/- पूर्व वर्ष])","v":{"v":18250,"d":"रु 18,250.00"}}]