{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["2011-2012","Previous funding 2009-2010","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"2011-2012","index":0,"n_rows":21,"n_cols":7,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[null,"Abhinav Proposal 2011-2012"]
[]
[null,"A. Expenses","Per month (Rs.)","Per Year (Rs.)","Notes"]
[null,"i) Staff salaries ","Rs. 18500",{"$f":"18500*12","v":222000}]
[null,"Three teachers (Rs. 4250 per person per month) One Co-ordinator (Rs. 4250 per month)               One helper Rs. 1500  "]
[null,"ii) Miscellaneous","Rs. 500",6000]
[null,"Rs. 500 per month"]
[]
[null,"Total Expenses (A)",null,{"$f":"D4+D6","v":228000}]
[]
[]
[null,"B. Fundraising through Fees ",4800,48000,"(for 10 months)"]
[null,"(for around 45 kids, the fees varies from Rs. 50 to Rs. 150 based on the capacity of the parents to pay.)"]
[]
[]
[]
[]
[null,"C. Fundrasing from individual donors",500,6000,null,"Rs Conv.",45]
[]
[null,"D. Request from Asha (A-B-C)",null,{"$f":"D9-D12-D18","v":174000}]
[null,"(for year 2011-2012)","Equivalent to",{"$f":"D20/G18","v":3866.6666666666665},"USD"]

{"sheet":"Previous funding 2009-2010","index":1,"n_rows":7,"n_cols":2,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[]
["Funds from Asha"]
[]
["Constrution budget ","Rs. 2,60,000"]
["Recurring expenses","Rs. 76,000"]
[]
["Total","Rs. 3,36,000"]

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}