{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Aadarana"],"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":"Aadarana","index":0,"n_rows":20,"n_cols":7,"rows_kept":20,"cut":false,"hidden":false,"merged":[[17,0,17,2],[19,0,19,3],[1,0,2,4],[11,0,11,3],[12,0,12,2],[13,6,15,6],[16,0,16,3]]}
[]
["AADARANA THE HOME FOR ORPHANED AND NEEDY STUDENTS Plot No-74, Krishnanagar Colony, Saroornagar, Hyderabad"]
[]
["Sl No.","Description","Monthly Expenditure","PER YEAR","Yearly Expenditure","Comments from Aditya (also added the $ column)","$ (approx.)"]
[1,"Rice",12000,12,{"$f":"D5*C5","v":144000}]
[2,"General Provisions",10000,12,120000]
[3,"Vegetables",5200,12,62400]
[4,"Gas",{"$f":"700 * 6","v":4200},12,50400]
[5,"Electricity",6300,12,75600]
[6,"Water",3200,12,38400]
[7,"Medicine",3000,12,36000]
["Total",null,null,null,{"$f":"SUM(E5:E11)","v":526800},null,8104]
["Salary Expenditure Details"]
[1,"Cook",3000,12,{"$f":"D14*C14","v":36000},null,1660]
[2,"Tutor",3000,12,{"$f":"D15*C15","v":36000}]
[3,"Care Taker",3000,12,{"$f":"D16*C16","v":36000}]
["Total",null,null,null,{"$f":"SUM(E14:E16)","v":108000}]
["Education Expenditure"]
[1,"Each Student 6000 per Annum For 55 Students \n(Including School Fee, Uniform 2 Pairs, Text Books, Note Books, Stationary)",55,6000,{"$f":"D19*C19","v":330000},null,5076]
["Total Expenditure per annum",null,null,null,{"$f":"SUM(E19,E17,E12)","v":964800},null,{"$f":"SUM(G12,G14,G19)","v":14840}]