{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["बजट नियोजक"],"not_rendered":{"charts":1,"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"बजट नियोजक","index":0,"n_rows":136,"n_cols":7,"rows_kept":136,"merged":[[15,1,15,5],[22,1,22,5],[36,2,36,5],[47,2,47,5],[54,2,54,5],[60,2,60,5],[72,2,72,5],[80,2,80,5],[90,2,90,5],[100,2,100,5],[109,2,109,5],[116,2,116,5],[123,2,123,5],[129,2,129,5],[136,2,136,5]]}
[{"$nulls":6}," "]
[{"$nulls":6}," "]
[]
[]
[]
[{"$nulls":6}," "]
[]
[]
[{"$nulls":6}," "]
[]
[]
[null,"  ","नकद प्रवाह","प्रस्तावित","वास्तविक","भिन्नता"]
[null,null,"कुल आय",{"$f":"SUM(आय[प्रस्तावित])","v":{"v":5600,"d":"5,600"}},{"$f":"SUM(आय[वास्तविक])","v":{"v":4700,"d":"4,700"}},{"$f":"SUM(आय[भिन्नता])","v":-900}]
[null,null,"कुल व्यय",{"$f":"totalExpenseProjected","v":{"v":1195,"d":"1,195"}},{"$f":"totalExpenseActual","v":736},{"$f":"नकदप्रवाह[[#This Row],[प्रस्तावित]]-नकदप्रवाह[[#This Row],[वास्तविक]]","v":459}]
[null,null,"कुल नकद प्रवाह",{"$f":"D13-D14","v":{"v":4405,"d":"4,405"}},{"$f":"E13-E14","v":{"v":3964,"d":"3,964"}},{"$f":"नकदप्रवाह[[#This Row],[वास्तविक]]-नकदप्रवाह[[#This Row],[प्रस्तावित]]","v":-441}]
[]
[null," ","मासिक आय","प्रस्तावित","वास्तविक","भिन्नता"]
[null,null,"आय 1",{"v":4000,"d":"4,000"},{"v":3000,"d":"3,000"},{"$f":"आय[[#This Row],[वास्तविक]]-आय[[#This Row],[प्रस्तावित]]","v":{"v":-1000,"d":"-1,000"}}]
[null,null,"आय 2",{"v":1300,"d":"1,300"},{"v":1400,"d":"1,400"},{"$f":"आय[[#This Row],[वास्तविक]]-आय[[#This Row],[प्रस्तावित]]","v":100}]
[null,null,"अतिरिक्त आय",300,300,{"$f":"आय[[#This Row],[वास्तविक]]-आय[[#This Row],[प्रस्तावित]]","v":0}]
[null,null,"अन्य",null,null,{"$f":"आय[[#This Row],[वास्तविक]]-आय[[#This Row],[प्रस्तावित]]","v":0}]
[null,null,"कुल आय",{"$f":"SUBTOTAL(109,आय[प्रस्तावित])","v":{"v":5600,"d":"5,600"}},{"$f":"SUBTOTAL(109,आय[वास्तविक])","v":{"v":4700,"d":"4,700"}},{"$f":"SUBTOTAL(109,आय[भिन्नता])","v":-900}]
[]
[null,null,"घरेलू व्यय","प्रस्तावित","वास्तविक","भिन्नता"]
[null,null,"ऋण या किराया",{"v":1000,"d":"1,000"},500,{"$f":"घरेलू[[#This Row],[प्रस्तावित]]-घरेलू[[#This Row],[वास्तविक]]","v":500}]
[null,null,"दूसरा ऋण या किराया",0,0,{"$f":"घरेलू[[#This Row],[प्रस्तावित]]-घरेलू[[#This Row],[वास्तविक]]","v":0}]
[null,null,"फ़ोन",54,100,{"$f":"घरेलू[[#This Row],[प्रस्तावित]]-घरेलू[[#This Row],[वास्तविक]]","v":-46}]
[null,null,"बिजली",44,56,{"$f":"घरेलू[[#This Row],[प्रस्तावित]]-घरेलू[[#This Row],[वास्तविक]]","v":-12}]
[null,null,"गैस",22,28,{"$f":"घरेलू[[#This Row],[प्रस्तावित]]-घरेलू[[#This Row],[वास्तविक]]","v":-6}]
[null,null,"पानी और नाली",8,8,{"$f":"घरेलू[[#This Row],[प्रस्तावित]]-घरेलू[[#This Row],[वास्तविक]]","v":0}]
[null,null,"केबल",34,34,{"$f":"घरेलू[[#This Row],[प्रस्तावित]]-घरेलू[[#This Row],[वास्तविक]]","v":0}]
[null,null,"अपशिष्ट निकासी",10,10,{"$f":"घरेलू[[#This Row],[प्रस्तावित]]-घरेलू[[#This Row],[वास्तविक]]","v":0}]
[null,null,"रखरखाव या सुधार",23,0,{"$f":"घरेलू[[#This Row],[प्रस्तावित]]-घरेलू[[#This Row],[वास्तविक]]","v":23}]
[null,null,"आपूर्ति",0,0,{"$f":"घरेलू[[#This Row],[प्रस्तावित]]-घरेलू[[#This Row],[वास्तविक]]","v":0}]
[null,null,"अन्य",0,0,{"$f":"घरेलू[[#This Row],[प्रस्तावित]]-घरेलू[[#This Row],[वास्तविक]]","v":0}]
[null,null,"उप-योग",{"$f":"SUBTOTAL(109,घरेलू[प्रस्तावित])","v":{"v":1195,"d":"1,195"}},{"$f":"SUBTOTAL(109,घरेलू[वास्तविक])","v":736},{"$f":"SUBTOTAL(109,घरेलू[भिन्नता])","v":459}]
[]
[null,null,"परिवहन","प्रस्तावित","वास्तविक","भिन्नता"]
[null,null,"वाहन 1 भुगतान",null,null,{"$f":"परिवहन[[#This Row],[प्रस्तावित]]-परिवहन[[#This Row],[वास्तविक]]","v":0}]
[null,null,"वाहन 2 भुगतान",null,null,{"$f":"परिवहन[[#This Row],[प्रस्तावित]]-परिवहन[[#This Row],[वास्तविक]]","v":0}]
[null,null,"बस/टैक्सी किराया",null,null,{"$f":"परिवहन[[#This Row],[प्रस्तावित]]-परिवहन[[#This Row],[वास्तविक]]","v":0}]
[null,null,"बीमा",null,null,{"$f":"परिवहन[[#This Row],[प्रस्तावित]]-परिवहन[[#This Row],[वास्तविक]]","v":0}]
[null,null,"लायसेंसिंग",null,null,{"$f":"परिवहन[[#This Row],[प्रस्तावित]]-परिवहन[[#This Row],[वास्तविक]]","v":0}]
[null,null,"ईंधन",null,null,{"$f":"परिवहन[[#This Row],[प्रस्तावित]]-परिवहन[[#This Row],[वास्तविक]]","v":0}]
[null,null,"रखरखाव",null,null,{"$f":"परिवहन[[#This Row],[प्रस्तावित]]-परिवहन[[#This Row],[वास्तविक]]","v":0}]
[null,null,"अन्य",null,null,{"$f":"परिवहन[[#This Row],[प्रस्तावित]]-परिवहन[[#This Row],[वास्तविक]]","v":0}]
[null,null,"उप-योग",{"$f":"SUBTOTAL(109,परिवहन[प्रस्तावित])","v":0},{"$f":"SUBTOTAL(109,परिवहन[वास्तविक])","v":0},{"$f":"SUBTOTAL(109,परिवहन[भिन्नता])","v":0}]
[]
[null,null,"बीमा","प्रस्तावित","वास्तविक","भिन्नता"]
[null,null,"घर",null,null,{"$f":"बीमा[[#This Row],[प्रस्तावित]]-बीमा[[#This Row],[वास्तविक]]","v":0}]
[null,null,"स्वास्थ्य",null,null,{"$f":"बीमा[[#This Row],[प्रस्तावित]]-बीमा[[#This Row],[वास्तविक]]","v":0}]
[null,null,"जीवन",null,null,{"$f":"बीमा[[#This Row],[प्रस्तावित]]-बीमा[[#This Row],[वास्तविक]]","v":0}]
[null,null,"अन्य",null,null,{"$f":"बीमा[[#This Row],[प्रस्तावित]]-बीमा[[#This Row],[वास्तविक]]","v":0}]
[null,null,"उप-योग",{"$f":"SUBTOTAL(109,बीमा[प्रस्तावित])","v":0},{"$f":"SUBTOTAL(109,बीमा[वास्तविक])","v":0},{"$f":"SUBTOTAL(109,बीमा[भिन्नता])","v":0}]
[]
[null,null,"भोजन","प्रस्तावित","वास्तविक","भिन्नता"]
[null,null,"किराना",null,null,{"$f":"भोजन[[#This Row],[प्रस्तावित]]-भोजन[[#This Row],[वास्तविक]]","v":0}]
[null,null,"बाहर भोजन करना",null,null,{"$f":"भोजन[[#This Row],[प्रस्तावित]]-भोजन[[#This Row],[वास्तविक]]","v":0}]
[null,null,"अन्य",null,null,{"$f":"भोजन[[#This Row],[प्रस्तावित]]-भोजन[[#This Row],[वास्तविक]]","v":0}]
[null,null,"उप-योग",{"$f":"SUBTOTAL(109,भोजन[प्रस्तावित])","v":0},{"$f":"SUBTOTAL(109,भोजन[वास्तविक])","v":0},{"$f":"SUBTOTAL(109,भोजन[भिन्नता])","v":0}]
[]
[null,null,"बच्चे","प्रस्तावित","वास्तविक","भिन्नता"]
[null,null,"मेडिकल",null,null,{"$f":"बच्चे[[#This Row],[प्रस्तावित]]-बच्चे[[#This Row],[वास्तविक]]","v":0}]
[null,null,"कपड़े",null,null,{"$f":"बच्चे[[#This Row],[प्रस्तावित]]-बच्चे[[#This Row],[वास्तविक]]","v":0}]
[null,null,"विद्यालय की ट्यूशन",null,null,{"$f":"बच्चे[[#This Row],[प्रस्तावित]]-बच्चे[[#This Row],[वास्तविक]]","v":0}]
[null,null,"विद्यालय की आपूर्ति",null,null,{"$f":"बच्चे[[#This Row],[प्रस्तावित]]-बच्चे[[#This Row],[वास्तविक]]","v":0}]
[null,null,"संगठन शेष या शुल्क",null,null,{"$f":"बच्चे[[#This Row],[प्रस्तावित]]-बच्चे[[#This Row],[वास्तविक]]","v":0}]
[null,null,"भोजना का धन",null,null,{"$f":"बच्चे[[#This Row],[प्रस्तावित]]-बच्चे[[#This Row],[वास्तविक]]","v":0}]
[null,null,"बच्चे की देखभाल",null,null,{"$f":"बच्चे[[#This Row],[प्रस्तावित]]-बच्चे[[#This Row],[वास्तविक]]","v":0}]
[null,null,"खिलौने/खेल",null,null,{"$f":"बच्चे[[#This Row],[प्रस्तावित]]-बच्चे[[#This Row],[वास्तविक]]","v":0}]
[null,null,"अन्य",null,null,{"$f":"बच्चे[[#This Row],[प्रस्तावित]]-बच्चे[[#This Row],[वास्तविक]]","v":0}]
[null,null,"उप-योग",{"$f":"SUBTOTAL(109,बच्चे[प्रस्तावित])","v":0},{"$f":"SUBTOTAL(109,बच्चे[वास्तविक])","v":0},{"$f":"SUBTOTAL(109,बच्चे[भिन्नता])","v":0}]
[]
[null,null,"पालतू","प्रस्तावित","वास्तविक","भिन्नता"]
[null,null,"भोजन",null,null,{"$f":"पालतू[[#This Row],[प्रस्तावित]]-पालतू[[#This Row],[वास्तविक]]","v":0}]
[null,null,"मेडिकल",null,null,{"$f":"पालतू[[#This Row],[प्रस्तावित]]-पालतू[[#This Row],[वास्तविक]]","v":0}]
[null,null,"तैयार करना",null,null,{"$f":"पालतू[[#This Row],[प्रस्तावित]]-पालतू[[#This Row],[वास्तविक]]","v":0}]
[null,null,"खिलौने",null,null,{"$f":"पालतू[[#This Row],[प्रस्तावित]]-पालतू[[#This Row],[वास्तविक]]","v":0}]
[null,null,"अन्य",null,null,{"$f":"पालतू[[#This Row],[प्रस्तावित]]-पालतू[[#This Row],[वास्तविक]]","v":0}]
[null,null,"उप-योग",{"$f":"SUBTOTAL(109,पालतू[प्रस्तावित])","v":0},{"$f":"SUBTOTAL(109,पालतू[वास्तविक])","v":0},{"$f":"SUBTOTAL(109,पालतू[भिन्नता])","v":0}]
[]
[null,null,"व्यक्तिगत देखभाल","प्रस्तावित","वास्तविक","भिन्नता"]
[null,null,"मेडिकल",null,null,{"$f":"PersonalCare[[#This Row],[प्रस्तावित]]-PersonalCare[[#This Row],[वास्तविक]]","v":0}]
[null,null,"बाल/नाखून",null,null,{"$f":"PersonalCare[[#This Row],[प्रस्तावित]]-PersonalCare[[#This Row],[वास्तविक]]","v":0}]
[null,null,"कपड़े",null,null,{"$f":"PersonalCare[[#This Row],[प्रस्तावित]]-PersonalCare[[#This Row],[वास्तविक]]","v":0}]
[null,null,"ड्राय क्लीनिंग",null,null,{"$f":"PersonalCare[[#This Row],[प्रस्तावित]]-PersonalCare[[#This Row],[वास्तविक]]","v":0}]
[null,null,"स्वास्थ्य क्लब",null,null,{"$f":"PersonalCare[[#This Row],[प्रस्तावित]]-PersonalCare[[#This Row],[वास्तविक]]","v":0}]
[null,null,"संगठन शेष या शुल्क",null,null,{"$f":"PersonalCare[[#This Row],[प्रस्तावित]]-PersonalCare[[#This Row],[वास्तविक]]","v":0}]
[null,null,"अन्य",null,null,{"$f":"PersonalCare[[#This Row],[प्रस्तावित]]-PersonalCare[[#This Row],[वास्तविक]]","v":0}]
[null,null,"उप-योग",{"$f":"SUBTOTAL(109,PersonalCare[प्रस्तावित])","v":0},{"$f":"SUBTOTAL(109,PersonalCare[वास्तविक])","v":0},{"$f":"SUBTOTAL(109,PersonalCare[भिन्नता])","v":0}]
[]
[null,null,"मोनरंजन","प्रस्तावित","वास्तविक","भिन्नता"]
[null,null,"वीडियो/DVD",null,null,{"$f":"मोनरंजन[[#This Row],[प्रस्तावित]]-मोनरंजन[[#This Row],[वास्तविक]]","v":0}]
[null,null,"CD",null,null,{"$f":"मोनरंजन[[#This Row],[प्रस्तावित]]-मोनरंजन[[#This Row],[वास्तविक]]","v":0}]
[null,null,"मूवीज़",null,null,{"$f":"मोनरंजन[[#This Row],[प्रस्तावित]]-मोनरंजन[[#This Row],[वास्तविक]]","v":0}]
[null,null,"कॉन्सर्ट",null,null,{"$f":"मोनरंजन[[#This Row],[प्रस्तावित]]-मोनरंजन[[#This Row],[वास्तविक]]","v":0}]
[null,null,"खेल के ईवेंट्स",null,null,{"$f":"मोनरंजन[[#This Row],[प्रस्तावित]]-मोनरंजन[[#This Row],[वास्तविक]]","v":0}]
[null,null,"लाइव थिएटर",null,null,{"$f":"मोनरंजन[[#This Row],[प्रस्तावित]]-मोनरंजन[[#This Row],[वास्तविक]]","v":0}]
[null,null,"अन्य",null,null,{"$f":"मोनरंजन[[#This Row],[प्रस्तावित]]-मोनरंजन[[#This Row],[वास्तविक]]","v":0}]
[null,null,"उप-योग",{"$f":"SUBTOTAL(109,मोनरंजन[प्रस्तावित])","v":0},{"$f":"SUBTOTAL(109,मोनरंजन[वास्तविक])","v":0},{"$f":"SUBTOTAL(109,मोनरंजन[भिन्नता])","v":0}]
[]
[null,null,"ऋण","प्रस्तावित","वास्तविक","भिन्नता"]
[null,null,"व्यक्तिगत",null,null,{"$f":"ऋण[[#This Row],[प्रस्तावित]]-ऋण[[#This Row],[वास्तविक]]","v":0}]
[null,null,"विद्यार्थी",null,null,{"$f":"ऋण[[#This Row],[प्रस्तावित]]-ऋण[[#This Row],[वास्तविक]]","v":0}]
[null,null,"क्रेडिट कार्ड",null,null,{"$f":"ऋण[[#This Row],[प्रस्तावित]]-ऋण[[#This Row],[वास्तविक]]","v":0}]
[null,null,"क्रेडिट कार्ड",null,null,{"$f":"ऋण[[#This Row],[प्रस्तावित]]-ऋण[[#This Row],[वास्तविक]]","v":0}]
[null,null,"क्रेडिट कार्ड",null,null,{"$f":"ऋण[[#This Row],[प्रस्तावित]]-ऋण[[#This Row],[वास्तविक]]","v":0}]
[null,null,"अन्य",null,null,{"$f":"ऋण[[#This Row],[प्रस्तावित]]-ऋण[[#This Row],[वास्तविक]]","v":0}]
[null,null,"उप-योग",{"$f":"SUBTOTAL(109,ऋण[प्रस्तावित])","v":0},{"$f":"SUBTOTAL(109,ऋण[वास्तविक])","v":0},{"$f":"SUBTOTAL(109,ऋण[भिन्नता])","v":0}]
[]
[null,null,"कर","प्रस्तावित","वास्तविक","भिन्नता"]
[null,null,"संघीय",null,null,{"$f":"कर[[#This Row],[प्रस्तावित]]-कर[[#This Row],[वास्तविक]]","v":0}]
[null,null,"राज्य",null,null,{"$f":"कर[[#This Row],[प्रस्तावित]]-कर[[#This Row],[वास्तविक]]","v":0}]
[null,null,"स्थानीय",null,null,{"$f":"कर[[#This Row],[प्रस्तावित]]-कर[[#This Row],[वास्तविक]]","v":0}]
[null,null,"अन्य",null,null,{"$f":"कर[[#This Row],[प्रस्तावित]]-कर[[#This Row],[वास्तविक]]","v":0}]
[null,null,"उप-योग",{"$f":"SUBTOTAL(109,कर[प्रस्तावित])","v":0},{"$f":"SUBTOTAL(109,कर[वास्तविक])","v":0},{"$f":"SUBTOTAL(109,कर[भिन्नता])","v":0}]
[]
[null,null,"बचत या निवेश","प्रस्तावित","वास्तविक","भिन्नता"]
[null,null,"सेवानिवृत्ति खाता",null,null,{"$f":"बचत[[#This Row],[प्रस्तावित]]-बचत[[#This Row],[वास्तविक]]","v":0}]
[null,null,"निवेश खाता",null,null,{"$f":"बचत[[#This Row],[प्रस्तावित]]-बचत[[#This Row],[वास्तविक]]","v":0}]
[null,null,"कॉलेज",null,null,{"$f":"बचत[[#This Row],[प्रस्तावित]]-बचत[[#This Row],[वास्तविक]]","v":0}]
[null,null,"अन्य",null,null,{"$f":"बचत[[#This Row],[प्रस्तावित]]-बचत[[#This Row],[वास्तविक]]","v":0}]
[null,null,"उप-योग",{"$f":"SUBTOTAL(109,बचत[प्रस्तावित])","v":0},{"$f":"SUBTOTAL(109,बचत[वास्तविक])","v":0},{"$f":"SUBTOTAL(109,बचत[भिन्नता])","v":0}]
[]
[null,null,"उपहार और अनुदान","प्रस्तावित","वास्तविक","भिन्नता"]
[null,null,"धर्मार्थ 1",null,null,{"$f":"उपहार[[#This Row],[प्रस्तावित]]-उपहार[[#This Row],[वास्तविक]]","v":0}]
[null,null,"धर्मार्थ 2",null,null,{"$f":"उपहार[[#This Row],[प्रस्तावित]]-उपहार[[#This Row],[वास्तविक]]","v":0}]
[null,null,"धर्मार्थ 3",null,null,{"$f":"उपहार[[#This Row],[प्रस्तावित]]-उपहार[[#This Row],[वास्तविक]]","v":0}]
[null,null,"उप-योग",{"$f":"SUBTOTAL(109,उपहार[प्रस्तावित])","v":0},{"$f":"SUBTOTAL(109,उपहार[वास्तविक])","v":0},{"$f":"SUBTOTAL(109,उपहार[भिन्नता])","v":0}]
[]
[null,null,"कानूनी","प्रस्तावित","वास्तविक","भिन्नता"]
[null,null,"अधिवक्ता",null,null,{"$f":"लीगल[[#This Row],[प्रस्तावित]]-लीगल[[#This Row],[वास्तविक]]","v":0}]
[null,null,"संभरण",null,null,{"$f":"लीगल[[#This Row],[प्रस्तावित]]-लीगल[[#This Row],[वास्तविक]]","v":0}]
[null,null,"दावे या मत पर भुगतान",null,null,{"$f":"लीगल[[#This Row],[प्रस्तावित]]-लीगल[[#This Row],[वास्तविक]]","v":0}]
[null,null,"अन्य",null,null,{"$f":"लीगल[[#This Row],[प्रस्तावित]]-लीगल[[#This Row],[वास्तविक]]","v":0}]
[null,null,"उप-योग",{"$f":"SUBTOTAL(109,लीगल[प्रस्तावित])","v":0},{"$f":"SUBTOTAL(109,लीगल[वास्तविक])","v":0},{"$f":"SUBTOTAL(109,लीगल[भिन्नता])","v":0}]