{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"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":"Sheet1","index":0,"n_rows":30,"n_cols":5,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
["English Lab","Qty","Cost","Sum"]
["600 students Activity Book for 1 book per 6 students",100,450,{"$f":"B2*C2","v":45000}]
["8 Teachers for 1 book per teacher ",8,4500,{"$f":"B3*C3","v":36000}]
["Audio Boom Box Player for CD ",4,3450,{"$f":"B4*C4","v":13800}]
["(supports CD-R/CD-RW,USB Flash Drive)"]
["Battery Powered 6 per Player",24,250,{"$f":"B6*C6","v":6000}]
[]
[null,null,null,"Total",{"$f":"SUM(D2:D4)","v":94800}]
[]
["Maths Lab"]
["2 Sections Ist Phase",2,10000,{"$f":"B11*C11","v":20000}]
["Maths Kit for Pre-Primary"]
["Maths Kit for Primary"]
["Maths Kit for Middle"]
["Maths Kit for Junior & High Phase 2"]
[null,null,null,"Total",{"$f":"SUM(D11:D15)","v":20000}]
[]
["Maths Teacher Training/Workshop"]
["4 batches",4,15000,{"$f":"B19*C19","v":60000}]
["Workshop"]
["Travel"]
["Food"]
["Accommadation"]
[null,null,null,"Total",{"$f":"SUM(D19:D20)","v":60000}]
["Total Cost (Estimate only)",null,null,null,{"$f":"SUM(E8,E16,E24)","v":174800}]
[]
[]
["Salary Range of Primary Teacher"]
["2000-3421 per month"]
["Currently 8 teachers in Primary"]