{"text_format":"2","workbook":"xlsx","n_sheets":5,"sheets":["Summary of budget","budget for child welfare","Women education","girl child education","OnePager"],"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":"Summary of budget","index":0,"n_rows":13,"n_cols":10,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[]
[null,"SUMMARY OF BUDGET OF SARADA KALYAN BHANDAR BY ASHA FOR EDUCATION - NYC/NJ FOR THE YEAR - 2012"]
[{"$nulls":9},"1USD = 53INR"]
[null,"BREAKDOWN",null,null,"unit",null,"US$",null,"INR"]
[null,null,"child welfare",null,573,null,12215,null,647300]
[null,null,"women education",null,25,null,5660,null,300000]
[null,null,"girl child education",null,5,null,1000,null,53000]
[{"$nulls":5},"Total ",18875,null,"10,00,300.00"]
[null,"USD / INR Exchange Rate",{"$nulls":5},53]
[]
[{"$nulls":6},"Rekha Sarkar"]
[{"$nulls":6},"General Secretary"]
[{"$nulls":6},"Sarada Kalyan Bhandar"]

{"sheet":"budget for child welfare","index":1,"n_rows":46,"n_cols":9,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
["SARADA KALYAN BHANDAR (SKB)'S BUDGET PROPOSAL FOR THE YEAR 2012 FOR GRANT OF FUNDS FROM ASHA FOR EDUCATION-NYC/NJ"]
[]
[null,null,"BUDGET FOR CHILD WELFARE"]
[null,"EDUCATION:",null,"US$7190"]
[]
[null,"teaching allowance",null,"20 tutors X Rs.700 per month",null,"Rs.14,000 per month",null,168000,"per year"]
[null,"staff allowance"]
[null,null,"clerk (one - part time)",null,"Rs.3000 per month",null,"36000 per year"]
[null,null,"accountant (One - part time)",null,"Rs.2500 per month",null,"30000 per year"]
[null,null,"childrens library assistant",null,"Rs.1700 per month",null,"20400 per year",86400,"per year"]
[]
[null,"nutritonal tiffin",{"$nulls":5},55000,"per year"]
[null,"study materials",{"$nulls":5},24500,"per year"]
[null,"uniform & winter garments",{"$nulls":5},47000,"per year"]
[{"$nulls":6},"TOTAL",380900]
[]
[null,"HEALTH CARE:",null,"US$1950"]
[]
[null,"three camp expenses",null,null,"Rs.6000 per camp",null,null,18000,"per year"]
[null,"medicine",{"$nulls":5},35000,"per year"]
[null,"pharmacist honorarium",null,null,"Rs.1200 per month",null,null,14400,"per year"]
[null,"conveyance for doctors ",null,null,"Rs.3000 per month",null,null,36000,"per year"]
[null,"(fuel for car)"]
[{"$nulls":6},"TOTAL",103400]
[]
[null,"MAINTENANCE:",null,"US$925"]
[]
[null,"maintenance",{"$nulls":5},49000,"per year"]
[null,"(covers major repairs, renovation of water point, electricity, telephone, benches maintenance and  petty repairing etc.)"]
[]
[null,"ADMINISTRATION:",null,"US$2150"]
[]
[null,"shift in charge (part time)",null,null,"Rs.2500 per month",null,null,30000,"per year"]
[null,"care taker",null,null,"Rs.2500 per month",null,null,30000,"per year"]
[null,"sweeper",null,null,"Rs.1500 per month",null,null,18000,"per year"]
[null,"security staff",null,null,"Rs.3000 per month",null,null,36000,"per year"]
[{"$nulls":6},"TOTAL",114000]
[]
[null,"Total (ALL Above)",{"$nulls":5},{"$f":"SUM(H38,H29,H25,H16)","v":647300}]
[]
[null,"USD / INR Exchange Rate",{"$nulls":5},53]
[]
[{"$nulls":6},"Rekha Sarkar"]
[{"$nulls":6},"General Secretary"]
[{"$nulls":6},"Sarada Kalyan Bhandar"]

{"sheet":"Women education","index":2,"n_rows":13,"n_cols":9,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[]
["SARADA KALYAN BHANDAR (SKB)'S BUDGET PROPOSAL FOR THE YEAR 2012 FOR GRANT OF FUNDS FROM ASHA FOR EDUCATION-NYC/NJ"]
[]
[null,null,"BUDGET FOR WOMEN EDUCATION"]
[null,"WOMEN EDUCATION:",null,"US$5660"]
[]
[null,"stipend/scholarship to girl students",null,null,"25 girl students X Rs.1000 per month",null,null,300000,"per year"]
[null,"(covers food & lodging and fees)"]
[]
[null,"USD / INR Exchange Rate",{"$nulls":5},53]
[{"$nulls":6},"Rekha Sarkar"]
[{"$nulls":6},"General Secretary"]
[{"$nulls":6},"Sarada Kalyan Bhandar"]

{"sheet":"girl child education","index":3,"n_rows":16,"n_cols":10,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
["SARADA KALYAN BHANDAR (SKB)'S BUDGET PROPOSAL FOR THE YEAR 2012 FOR GRANT OF FUNDS FROM ASHA FOR EDUCATION-NYC/NJ"]
[]
[null,null,"BUDGET FOR GIRL CHILD EDUCATION",null,null,null,"US$1000"]
[null,"turtor's honorarium",null,"5 girl children",null,"1000 per tutor per month",null,null,"02 TUTORS","24000 per year"]
[null,"tiffin",null,"5 girl children",null,"60 per day",null,"1800 per month",null,"21600 per year"]
[null,"study materials",null,"5 girl children",null,"350 per month",null,null,null,"4200 per year"]
[null,"books",null,"5 girl children",null,null,null,"500 at a time",null,"2500 per year"]
[null,"school fees",null,"5 girl children",null,"140 per girl children",null,null,null,"700 per year"]
[]
[{"$nulls":7},"Total",null,"53,000 per year"]
[]
[null,null,"USD / INR Exchange Rate",{"$nulls":5},53]
[{"$nulls":7},"Rekha Sarkar"]
[{"$nulls":7},"General Secretary"]
[{"$nulls":7},"Sarada Kalyan Bhandar"]

{"sheet":"OnePager","index":4,"n_rows":77,"n_cols":11,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
[]
[null,"SUMMARY OF BUDGET OF SARADA KALYAN BHANDAR BY ASHA FOR EDUCATION - NYC/NJ FOR THE YEAR - 2012"]
[{"$nulls":9},"1USD = 53INR"]
[null,"BREAKDOWN",null,null,"unit",null,"US$",null,"INR"]
[null,null,"child welfare",null,573,null,12215,null,647300]
[null,null,"women education",null,25,null,5660,null,300000]
[null,null,"girl child education",null,5,null,1000,null,53000]
[{"$nulls":5},"Total ",18875,null,"10,00,300.00"]
[null,"USD / INR Exchange Rate",{"$nulls":5},53]
[]
[null,"SARADA KALYAN BHANDAR (SKB)'S BUDGET PROPOSAL FOR THE YEAR 2012 FOR GRANT OF FUNDS FROM ASHA FOR EDUCATION-NYC/NJ"]
[]
[null,null,null,"BUDGET FOR CHILD WELFARE"]
[null,null,"EDUCATION:",null,"US$7190"]
[]
[null,null,"teaching allowance",null,"20 tutors X Rs.700 per month",null,"Rs.14,000 per month",null,168000,"per year"]
[null,null,"staff allowance"]
[null,null,null,"clerk (one - part time)",null,"Rs.3000 per month",null,"36000 per year"]
[null,null,null,"accountant (One - part time)",null,"Rs.2500 per month",null,"30000 per year"]
[null,null,null,"childrens library assistant",null,"Rs.1700 per month",null,"20400 per year",86400,"per year"]
[]
[null,null,"nutritonal tiffin",{"$nulls":5},55000,"per year"]
[null,null,"study materials",{"$nulls":5},24500,"per year"]
[null,null,"uniform & winter garments",{"$nulls":5},47000,"per year"]
[{"$nulls":7},"TOTAL",380900]
[]
[null,null,"HEALTH CARE:",null,"US$1950"]
[]
[null,null,"three camp expenses",null,null,"Rs.6000 per camp",null,null,18000,"per year"]
[null,null,"medicine",{"$nulls":5},35000,"per year"]
[null,null,"pharmacist honorarium",null,null,"Rs.1200 per month",null,null,14400,"per year"]
[null,null,"conveyance for doctors ",null,null,"Rs.3000 per month",null,null,36000,"per year"]
[null,null,"(fuel for car)"]
[{"$nulls":7},"TOTAL",103400]
[]
[null,null,"MAINTENANCE:",null,"US$925"]
[]
[null,null,"maintenance",{"$nulls":5},49000,"per year"]
[null,null,"(covers major repairs, renovation of water point, electricity, telephone, benches maintenance and  petty repairing etc.)"]
[]
[null,null,"ADMINISTRATION:",null,"US$2150"]
[]
[null,null,"shift in charge (part time)",null,null,"Rs.2500 per month",null,null,30000,"per year"]
[null,null,"care taker",null,null,"Rs.2500 per month",null,null,30000,"per year"]
[null,null,"sweeper",null,null,"Rs.1500 per month",null,null,18000,"per year"]
[null,null,"security staff",null,null,"Rs.3000 per month",null,null,36000,"per year"]
[{"$nulls":7},"TOTAL",114000]
[]
[null,null,"Total (ALL Above)",{"$nulls":5},{"$f":"SUM(I47,I38,I34,I25)","v":647300}]
[]
[null,null,"USD / INR Exchange Rate",{"$nulls":5},53]
[]
[null,"SARADA KALYAN BHANDAR (SKB)'S BUDGET PROPOSAL FOR THE YEAR 2012 FOR GRANT OF FUNDS FROM ASHA FOR EDUCATION-NYC/NJ"]
[]
[null,null,null,"BUDGET FOR WOMEN EDUCATION"]
[null,null,"WOMEN EDUCATION:",null,"US$5660"]
[]
[null,null,"stipend/scholarship to girl students",null,null,"25 girl students X Rs.1000 per month",null,null,300000,"per year"]
[null,null,"(covers food & lodging and fees)"]
[]
[null,null,"USD / INR Exchange Rate",{"$nulls":5},53]
[]
[null,"SARADA KALYAN BHANDAR (SKB)'S BUDGET PROPOSAL FOR THE YEAR 2012 FOR GRANT OF FUNDS FROM ASHA FOR EDUCATION-NYC/NJ"]
[]
[null,null,null,"BUDGET FOR GIRL CHILD EDUCATION",null,null,null,"US$1000"]
[null,null,"turtor's honorarium",null,"5 girl children",null,"1000 per tutor per month",null,null,"02 TUTORS","24000 per year"]
[null,null,"tiffin",null,"5 girl children",null,"60 per day",null,"1800 per month",null,"21600 per year"]
[null,null,"study materials",null,"5 girl children",null,"350 per month",null,null,null,"4200 per year"]
[null,null,"books",null,"5 girl children",null,null,null,"500 at a time",null,"2500 per year"]
[null,null,"school fees",null,"5 girl children",null,"140 per girl children",null,null,null,"700 per year"]
[]
[{"$nulls":8},"Total",null,"53,000 per year"]
[]
[null,null,null,"USD / INR Exchange Rate",{"$nulls":5},53]
[{"$nulls":8},"Rekha Sarkar"]
[{"$nulls":8},"General Secretary"]
[{"$nulls":8},"Sarada Kalyan Bhandar"]