{"text_format":"2","workbook":"xlsx","n_sheets":6,"sheets":["Sheet1","Sheet3","Sheet4","Sheet2","Sheet5","all"],"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":15,"n_cols":5,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["Sl. No.","Particular","Detail","Amount","Amount (NEW)"]
[1,"Project coordinator 1","10000X12",120000,120000]
[2,"Accountant 1","6000X12",72000,72000]
[3,"Office incharge 1","4000X12",48000]
[4,"Stationary",null,80000,80000]
[5,"Electricity, Telephone, Internet postage",null,120000,120000]
[6,"Newspaper & magazine",null,25000]
[7,"Travelling",null,50000]
[8,"House rent",null,66000,66000]
[9,"Refreshment",null,36000,36000]
[10,"Health care",null,40000,40000]
[11,"Repairing & maintenance",null,300000]
[12,"Miscellaneous",null,80000]
[null,"Total-",null,1037000,1037000]
[null,null,null,{"$f":"SUM(D2:D14)","v":2074000},{"$f":"SUM(E2:E14)","v":1571000}]

{"sheet":"Sheet3","index":1,"n_rows":33,"n_cols":6,"rows_kept":33,"cut":false,"hidden":false,"merged":[[32,0,32,3],[1,5,7,5],[8,5,12,5],[13,5,16,5],[18,5,21,5],[22,5,26,5],[27,5,31,5],[18,0,21,0],[18,1,21,1],[18,4,21,4],[22,0,26,0],[22,4,26,4],[27,0,31,0],[27,1,31,1],[27,4,31,4],[1,0,7,0],[1,4,7,4],[8,0,12,0],[8,3,12,3],[8,4,12,4],[13,0,16,0],[13,2,16,2],[13,3,16,3],[13,4,16,4]]}
["Sl. No.","Particular","Detail","Amount","Total ","NEW "]
[1,"RTI awareness and practical ","Stationary","150X180= 27000",178000,178000]
[null," 3 time in a year, total 9 days","Food","150X180X3= 81000"]
[null,"1st month 60 people, 3 days","Travel","200X180=36000"]
[null,"2nd month 60 people, 3 days","RP fee @Rs.1000/- per day per person ","1000X6X3=18000"]
[null,"3rd month 60 people, 3 days","Reading material","                  "]
[null,null,"RP travel "," = 4000"]
[null,null,null,{"$f":" 12000","v":12000}]
[2,"RTE awareness and practical        3 time in a year total 9 days","Stationary",null,178000]
[null,"1st time 60 people ","Food"]
[null,"2nd time 60 people","Travel"]
[null,"3rd time 60people ","RP fee"]
[null,null,"Reading material"]
[3,"Self defence training for girls 3 time in a year","Food, lodge, RP fee, Stationary, Travel cost for RP & Participant",null,250000,150000]
[null,"1st month 50 girls,"]
[null,"2nd month 50 and"]
[null,"3rd month 50 girls"]
[4,"Skill Development training for Children -  8 days","Food, Lodge, RP fee, Stationary & travel cost.",null,187000]
[5,"Tailoring training 3 month 20 persons ","Materials","6000/-",71000,66000]
[null,null,"Food ","80X30X20= 48000/-"]
[null,null,"Stipend ","200X20X3= 12000/-"]
[null,null,"Misc.","5000/-"]
[6,"Computer training: ","Refreshment ","50000/-",220000,120000]
[null,"1st based 3 month-   20","Teachers honorarium  ","10000 X12= 120000/-"]
[null,"2nd based 3 month-  20","Travel cost ","15000/-"]
[null,"3rd based 3 month - 20","Stationary","25000/-"]
[null,"4th based 3 month-  20","Misc. ","10000/-"]
[7,"Gender based training: 3 days, 100 participants ","Stationary & reading materials","350X 100=       35000/-",93000,93000]
[null,null,"Food "]
[null,null,"RP fee","150X100X3= 45000/-"]
[null,null,"Travel ","1000X2X3   =   6000/-"]
[null,null,null,"                     =  7000/-"]
[{"$nulls":4},{"$f":"SUM(E2:E32)","v":1177000},{"$f":"SUM(F2:F32)","v":607000}]

{"sheet":"Sheet4","index":2,"n_rows":25,"n_cols":5,"rows_kept":25,"cut":false,"hidden":false,"merged":[[0,0,1,0],[0,1,1,1],[0,2,1,2],[12,0,19,0],[12,3,19,3],[12,4,19,4]]}
["Sl No","Particular","Details ","Amount","NEW"]
[null,null,null,"Rs.","Rs."]
[1,"Mid- Day Meal Programme","Mid –day meal1050 students 132 days  in a year & honorarium for cook",550000,550000]
[3,"Stationary items for School",null,50000,50000]
[4,"Play material",null,30000,30000]
[5,"Reading materials",null,30000,30000]
[6,"Teachers monthly meeting",null,25000,25000]
[7,"Travelling (School visit)",null,60000,60000]
[8,"Refreshment",null,36000,36000]
[10,"Repairing & Maintenance",null,350000,350000]
[11,"Health care",null,30000,30000]
[12,"Children Summer camp 15 days ","Food, Lodge, RP fee, Stationary & travel cost.",150000]
[13,"Students Exposure tour 100 student 20 teachers and 5 office worker.4 no. Bus. Guwahati @Rs. 12000 /- Bus fare.","12000 X 4 = 48000/-",89250]
[null,"Food per parsons @Rs.250/- X125"]
[null,"Entry tickets approximately, parking charge "]
[]
[]
[null,null,"250 X 125 = 31250/-"]
[]
[null,null,"10000/-"]
[14,"Uniform","1050 students X2seat @Rs. 450/-per seat",945000]
[15,"School bag","1050 X 550",577500]
[16,"Umbrella ","1050X275",288750]
[17,"Children’s day celebration , Games & sports, cultural competition",null,180000,180000]
[null,null,null,{"$f":"SUM(D3:D24)","v":3391500},{"$f":"SUM(E3:E24)","v":1341000}]

{"sheet":"Sheet2","index":3,"n_rows":8,"n_cols":5,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
["Sl. No.","Particular","Detail","Amount","NEW"]
[1,"SHG Coordinator -1","5500X12",66000,66000]
[2,"Field Worker  - 2","5500X12X2",132000,132000]
[3,"Branch Coordinator (Dhemaji Dist-)- 1","5500X12",66000,66000]
[4,"Field Worker (Dhemaji Dist.)  - 1","4000X12",48000,48000]
[5,"Tailoring Instructor – 2","4500X12X2",108000,108000]
[null,"Total amount -",null,420000,420000]
[null,null,null,{"$f":"SUM(D2:D7)","v":840000},{"$f":"SUM(E2:E7)","v":840000}]

{"sheet":"Sheet5","index":4,"n_rows":9,"n_cols":5,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
["Sl. No.","Particular","Detail","Amount","NEW"]
[1,"Honorarium  ME Head Teachers- 4","4500X4X12",216000,216000]
[2,"Honorarium  Asst. Teachers- 14","4000X14X12",672000,672000]
[3,"Honorarium  LP Teachers- 5","4000X5X12",240000,240000]
[4,"Honorarium Asst.  Teachers- 11","3500X11X12",462000,462000]
[6,"Honorarium Education Co-ordinator-1","5500X1X12",66000,66000]
[7,"Honorarium Field Worker-2","5500X2X12",132000,132000]
[8,"Honorarium  Health Worker-1","5500X1X12",66000,66000]
[null,null,null,{"$f":"SUM(D2:D8)","v":1854000},{"$f":"SUM(E2:E8)","v":1854000}]

{"sheet":"all","index":5,"n_rows":6,"n_cols":2,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
["Admin",1571000]
["Training",607000]
["Schools",1341000]
["programs",840000]
["teachers",1854000]
["TOTAL:",{"$f":"SUM(B1:B5)","v":6213000}]