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

{"sheet":"पारिवारिक बजट","index":0,"n_rows":28,"n_cols":16,"rows_kept":28,"merged":[[11,1,11,15]]}
[null,"स्मिथ परिवार का बजट"]
[null,"वर्ष:",2013]
[]
[null,"नकद उपलब्ध","जन","फ़र","मार्च","अप्रैल","मई","जून","जुलाई","अग","सितं","अक्टू","नवं","दिसं","YTD कुल","रूझान"]
[null,"मासिक नकद",{"$f":"tblIncome[[#Totals],[जन]]-tblExpenses[[#Totals],[जन]]","v":{"v":1220,"d":"रु 1,220.00"}},{"$f":"tblIncome[[#Totals],[फ़र]]-tblExpenses[[#Totals],[फ़र]]","v":{"v":1587,"d":"रु 1,587.00"}},{"$f":"tblIncome[[#Totals],[मार्च]]-tblExpenses[[#Totals],[मार्च]]","v":{"v":1174,"d":"रु 1,174.00"}},{"$f":"tblIncome[[#Totals],[अप्रैल]]-tblExpenses[[#Totals],[अप्रैल]]","v":{"v":1445,"d":"रु 1,445.00"}},{"$f":"tblIncome[[#Totals],[मई]]-tblExpenses[[#Totals],[मई]]","v":{"v":1391,"d":"रु 1,391.00"}},{"$f":"tblIncome[[#Totals],[जून]]-tblExpenses[[#Totals],[जून]]","v":{"v":1434,"d":"रु 1,434.00"}},{"$f":"tblIncome[[#Totals],[जुलाई]]-tblExpenses[[#Totals],[जुलाई]]","v":{"v":1085,"d":"रु 1,085.00"}},{"$f":"tblIncome[[#Totals],[अग]]-tblExpenses[[#Totals],[अग]]","v":{"v":1181,"d":"रु 1,181.00"}},{"$f":"tblIncome[[#Totals],[सितं]]-tblExpenses[[#Totals],[सितं]]","v":{"v":1445,"d":"रु 1,445.00"}},{"$f":"tblIncome[[#Totals],[अक्टू]]-tblExpenses[[#Totals],[अक्टू]]","v":{"v":1466,"d":"रु 1,466.00"}},{"$f":"tblIncome[[#Totals],[नवं]]-tblExpenses[[#Totals],[नवं]]","v":{"v":0,"d":"रु 0.00"}},{"$f":"tblIncome[[#Totals],[दिसं]]-tblExpenses[[#Totals],[दिसं]]","v":{"v":0,"d":"रु 0.00"}},{"$f":"tblIncome[[#Totals],[YTD कुल]]-tblExpenses[[#Totals],[YTD कुल]]","v":{"v":13428,"d":"रु 13,428.00"}}]
[]
[null,"आय प्रकार","जन","फ़र","मार्च","अप्रैल","मई","जून","जुलाई","अग","सितं","अक्टू","नवं","दिसं","YTD कुल","रूझान"]
[null,"आय 1",{"v":4000,"d":"रु 4,000.00"},{"v":4410,"d":"रु 4,410.00"},{"v":4019,"d":"रु 4,019.00"},{"v":4263,"d":"रु 4,263.00"},{"v":4123,"d":"रु 4,123.00"},{"v":4308,"d":"रु 4,308.00"},{"v":4162,"d":"रु 4,162.00"},{"v":4165,"d":"रु 4,165.00"},{"v":4248,"d":"रु 4,248.00"},{"v":4324,"d":"रु 4,324.00"},null,null,{"$f":"SUM(tblIncome[[#This Row],[जन]:[दिसं]])","v":{"v":42022,"d":"रु 42,022.00"}}]
[null,"आय 2",{"v":275,"d":"रु275.00"},{"v":296,"d":"रु296.00"},{"v":251,"d":"रु251.00"},{"v":269,"d":"रु269.00"},{"v":252,"d":"रु252.00"},{"v":252,"d":"रु252.00"},{"v":262,"d":"रु262.00"},{"v":258,"d":"रु258.00"},{"v":296,"d":"रु296.00"},{"v":270,"d":"रु270.00"},null,null,{"$f":"SUM(tblIncome[[#This Row],[जन]:[दिसं]])","v":{"v":2681,"d":"$2,681.00"}}]
[null,"अन्य आय",{"v":500,"d":"रु500.00"},{"v":507,"d":"रु507.00"},{"v":551,"d":"रु551.00"},{"v":556,"d":"रु556.00"},{"v":588,"d":"रु588.00"},{"v":534,"d":"रु534.00"},{"v":533,"d":"रु533.00"},{"v":585,"d":"रु585.00"},{"v":560,"d":"रु560.00"},{"v":520,"d":"रु520.00"},null,null,{"$f":"SUM(tblIncome[[#This Row],[जन]:[दिसं]])","v":{"v":5434,"d":"$5,434.00"}}]
[null,"कुल आय",{"$f":"SUBTOTAL(109,tblIncome[जन])","v":{"v":4775,"d":"रु 4,775.00"}},{"$f":"SUBTOTAL(109,tblIncome[फ़र])","v":{"v":5213,"d":"रु 5,213.00"}},{"$f":"SUBTOTAL(109,tblIncome[मार्च])","v":{"v":4821,"d":"रु 4,821.00"}},{"$f":"SUBTOTAL(109,tblIncome[अप्रैल])","v":{"v":5088,"d":"रु 5,088.00"}},{"$f":"SUBTOTAL(109,tblIncome[मई])","v":{"v":4963,"d":"रु 4,963.00"}},{"$f":"SUBTOTAL(109,tblIncome[जून])","v":{"v":5094,"d":"रु 5,094.00"}},{"$f":"SUBTOTAL(109,tblIncome[जुलाई])","v":{"v":4957,"d":"रु 4,957.00"}},{"$f":"SUBTOTAL(109,tblIncome[अग])","v":{"v":5008,"d":"रु 5,008.00"}},{"$f":"SUBTOTAL(109,tblIncome[सितं])","v":{"v":5104,"d":"रु 5,104.00"}},{"$f":"SUBTOTAL(109,tblIncome[अक्टू])","v":{"v":5114,"d":"रु 5,114.00"}},{"$f":"SUBTOTAL(109,tblIncome[नवं])","v":{"v":0,"d":"रु 0.00"}},{"$f":"SUBTOTAL(109,tblIncome[दिसं])","v":{"v":0,"d":"रु 0.00"}},{"$f":"SUBTOTAL(109,tblIncome[YTD कुल])","v":{"v":50137,"d":"रु 50,137.00"}}]
[]
[null,"व्यय","जन","फ़र","मार्च","अप्रैल","मई","जून","जुलाई","अग","सितं","अक्टू","नवं","दिसं","YTD कुल","रूझान"]
[null,"घरेलू",{"v":1500,"d":"रु 1,500.00"},{"v":1500,"d":"रु 1,500.00"},{"v":1500,"d":"रु 1,500.00"},{"v":1500,"d":"रु 1,500.00"},{"v":1500,"d":"रु 1,500.00"},{"v":1500,"d":"रु 1,500.00"},{"v":1500,"d":"रु 1,500.00"},{"v":1500,"d":"रु 1,500.00"},{"v":1500,"d":"रु 1,500.00"},{"v":1500,"d":"रु 1,500.00"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[जन]:[दिसं]])","v":{"v":15000,"d":"रु 15,000.00"}}]
[null,"किराना",{"v":250,"d":"रु 250.00"},{"v":331,"d":"रु 331.00"},{"v":299,"d":"रु 299.00"},{"v":333,"d":"रु 333.00"},{"v":324,"d":"रु 324.00"},{"v":313,"d":"रु 313.00"},{"v":338,"d":"रु 338.00"},{"v":225,"d":"रु 225.00"},{"v":258,"d":"रु 258.00"},{"v":322,"d":"रु 322.00"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[जन]:[दिसं]])","v":{"v":2993,"d":"रु 2,993.00"}}]
[null,"कार का भुगतान",{"v":345,"d":"रु 345.00"},{"v":345,"d":"रु 345.00"},{"v":345,"d":"रु 345.00"},{"v":345,"d":"रु 345.00"},{"v":345,"d":"रु 345.00"},{"v":345,"d":"रु 345.00"},{"v":345,"d":"रु 345.00"},{"v":345,"d":"रु 345.00"},{"v":345,"d":"रु 345.00"},{"v":345,"d":"रु 345.00"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[जन]:[दिसं]])","v":{"v":3450,"d":"रु 3,450.00"}}]
[null,"बीमा",{"v":120,"d":"रु 120.00"},{"v":120,"d":"रु 120.00"},{"v":120,"d":"रु 120.00"},{"v":120,"d":"रु 120.00"},{"v":120,"d":"रु 120.00"},{"v":120,"d":"रु 120.00"},{"v":120,"d":"रु 120.00"},{"v":120,"d":"रु 120.00"},{"v":120,"d":"रु 120.00"},{"v":120,"d":"रु 120.00"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[जन]:[दिसं]])","v":{"v":1200,"d":"रु 1,200.00"}}]
[null,"घर का फ़ोन",{"v":50,"d":"रु 50.00"},{"v":50,"d":"रु 50.00"},{"v":50,"d":"रु 50.00"},{"v":50,"d":"रु 50.00"},{"v":50,"d":"रु 50.00"},{"v":50,"d":"रु 50.00"},{"v":50,"d":"रु 50.00"},{"v":50,"d":"रु 50.00"},{"v":50,"d":"रु 50.00"},{"v":50,"d":"रु 50.00"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[जन]:[दिसं]])","v":{"v":500,"d":"रु 500.00"}}]
[null,"सेल फ़ोन",{"v":72,"d":"रु 72.00"},{"v":70,"d":"रु 70.00"},{"v":80,"d":"रु 80.00"},{"v":70,"d":"रु 70.00"},{"v":75,"d":"रु 75.00"},{"v":80,"d":"रु 80.00"},{"v":90,"d":"रु 90.00"},{"v":73,"d":"रु 73.00"},{"v":75,"d":"रु 75.00"},{"v":70,"d":"रु 70.00"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[जन]:[दिसं]])","v":{"v":755,"d":"रु 755.00"}}]
[null,"केबल टीवी",{"v":60,"d":"रु 60.00"},{"v":63,"d":"रु 63.00"},{"v":65,"d":"रु 65.00"},{"v":60,"d":"रु 60.00"},{"v":65,"d":"रु 65.00"},{"v":60,"d":"रु 60.00"},{"v":63,"d":"रु 63.00"},{"v":60,"d":"रु 60.00"},{"v":63,"d":"रु 63.00"},{"v":60,"d":"रु 60.00"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[जन]:[दिसं]])","v":{"v":619,"d":"रु 619.00"}}]
[null,"इंटरनेट",{"v":45,"d":"रु 45.00"},{"v":45,"d":"रु 45.00"},{"v":45,"d":"रु 45.00"},{"v":45,"d":"रु 45.00"},{"v":45,"d":"रु 45.00"},{"v":45,"d":"रु 45.00"},{"v":45,"d":"रु 45.00"},{"v":45,"d":"रु 45.00"},{"v":45,"d":"रु 45.00"},{"v":45,"d":"रु 45.00"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[जन]:[दिसं]])","v":{"v":450,"d":"रु 450.00"}}]
[null,"बिजली",{"v":155,"d":"रु 155.00"},{"v":155,"d":"रु 155.00"},{"v":158,"d":"रु 158.00"},{"v":160,"d":"रु 160.00"},{"v":165,"d":"रु 165.00"},{"v":200,"d":"रु 200.00"},{"v":340,"d":"रु 340.00"},{"v":350,"d":"रु 350.00"},{"v":240,"d":"रु 240.00"},{"v":180,"d":"रु 180.00"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[जन]:[दिसं]])","v":{"v":2103,"d":"रु 2,103.00"}}]
[null,"पानी",{"v":35,"d":"रु 35.00"},{"v":35,"d":"रु 35.00"},{"v":37,"d":"रु 37.00"},{"v":39,"d":"रु 39.00"},{"v":45,"d":"रु 45.00"},{"v":42,"d":"रु 42.00"},{"v":42,"d":"रु 42.00"},{"v":36,"d":"रु 36.00"},{"v":38,"d":"रु 38.00"},{"v":40,"d":"रु 40.00"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[जन]:[दिसं]])","v":{"v":389,"d":"रु 389.00"}}]
[null,"गैस",{"v":50,"d":"रु 50.00"},{"v":45,"d":"रु 45.00"},{"v":40,"d":"रु 40.00"},{"v":40,"d":"रु 40.00"},{"v":42,"d":"रु 42.00"},{"v":50,"d":"रु 50.00"},{"v":55,"d":"रु 55.00"},{"v":40,"d":"रु 40.00"},{"v":43,"d":"रु 43.00"},{"v":30,"d":"रु 30.00"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[जन]:[दिसं]])","v":{"v":435,"d":"रु 435.00"}}]
[null,"मोनरंजन",{"v":123,"d":"रु 123.00"},{"v":92,"d":"रु 92.00"},{"v":58,"d":"रु 58.00"},{"v":131,"d":"रु 131.00"},{"v":46,"d":"रु 46.00"},{"v":105,"d":"रु 105.00"},{"v":84,"d":"रु 84.00"},{"v":108,"d":"रु 108.00"},{"v":132,"d":"रु 132.00"},{"v":136,"d":"रु 136.00"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[जन]:[दिसं]])","v":{"v":1015,"d":"रु 1,015.00"}}]
[null,"ट्यूशन",{"v":550,"d":"रु 550.00"},{"v":550,"d":"रु 550.00"},{"v":550,"d":"रु 550.00"},{"v":550,"d":"रु 550.00"},{"v":550,"d":"रु 550.00"},{"v":550,"d":"रु 550.00"},{"v":550,"d":"रु 550.00"},{"v":550,"d":"रु 550.00"},{"v":550,"d":"रु 550.00"},{"v":550,"d":"रु 550.00"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[जन]:[दिसं]])","v":{"v":5500,"d":"रु 5,500.00"}}]
[null,"बचत",{"v":200,"d":"रु 200.00"},{"v":225,"d":"रु 225.00"},{"v":300,"d":"रु 300.00"},{"v":200,"d":"रु 200.00"},{"v":200,"d":"रु 200.00"},{"v":200,"d":"रु 200.00"},{"v":250,"d":"रु 250.00"},{"v":325,"d":"रु 325.00"},{"v":200,"d":"रु 200.00"},{"v":200,"d":"रु 200.00"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[जन]:[दिसं]])","v":{"v":2300,"d":"रु 2,300.00"}}]
[null,"कुल व्यय",{"$f":"SUBTOTAL(109,tblExpenses[जन])","v":{"v":3555,"d":"रु 3,555.00"}},{"$f":"SUBTOTAL(109,tblExpenses[फ़र])","v":{"v":3626,"d":"रु 3,626.00"}},{"$f":"SUBTOTAL(109,tblExpenses[मार्च])","v":{"v":3647,"d":"रु 3,647.00"}},{"$f":"SUBTOTAL(109,tblExpenses[अप्रैल])","v":{"v":3643,"d":"रु 3,643.00"}},{"$f":"SUBTOTAL(109,tblExpenses[मई])","v":{"v":3572,"d":"रु 3,572.00"}},{"$f":"SUBTOTAL(109,tblExpenses[जून])","v":{"v":3660,"d":"रु 3,660.00"}},{"$f":"SUBTOTAL(109,tblExpenses[जुलाई])","v":{"v":3872,"d":"रु 3,872.00"}},{"$f":"SUBTOTAL(109,tblExpenses[अग])","v":{"v":3827,"d":"रु 3,827.00"}},{"$f":"SUBTOTAL(109,tblExpenses[सितं])","v":{"v":3659,"d":"रु 3,659.00"}},{"$f":"SUBTOTAL(109,tblExpenses[अक्टू])","v":{"v":3648,"d":"रु 3,648.00"}},{"$f":"SUBTOTAL(109,tblExpenses[नवं])","v":{"v":0,"d":"रु 0.00"}},{"$f":"SUBTOTAL(109,tblExpenses[दिसं])","v":{"v":0,"d":"रु 0.00"}},{"$f":"SUBTOTAL(109,tblExpenses[YTD कुल])","v":{"v":36709,"d":"रु 36,709.00"}}]