{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["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":"Sheet3","index":0,"n_rows":32,"n_cols":6,"rows_kept":32,"cut":false,"hidden":false,"merged":[[0,0,0,5],[4,1,4,5],[2,1,2,5],[25,1,25,5]]}
["SAC Education Programme Budget "]
["Sr. No","Name","Village","Standard","Proposed  exp in year in Rs. ","Break up Cost"]
["A","Primary Education"]
[1,"S.R.","Junej","8th",7500,"Uniform: 1000                                         tution fees: 4000                                  guides books: 1500                  Stationaries: 1000             "]
["B","Higher secondary Education"]
[1,"A. P.","Luwara","11th ",11500,"2 Pair Uniform: 1000                                         tution fees: 5500                                  School text books: 2000   Stationaries: 1500                    Travelling: 1500"]
[2,"A.B.P.","Luwara","11th ",11500,"2 Pair Uniform: 1000                                         tution fees: 5500                                  School text books: 2000   Stationaries: 1500                    Travelling: 1500"]
[3,"B.C.P.","Jageshwar","10th",13200,"2 pair Uniform: 1000                                         tution fees: 6000                                  Guides and Reference books: 2500   Stationaries: 1500                   Travelling: 1200                       Computer coaching: 1000"]
[4,"D.P.G.","Suva","11th ",13500,"2 pair Uniform: 1000                                         tution fees: 6000                                  Guides and Reference books: 2500   Stationaries: 1500                   Travelling: 1500                       Computer coaching: 1000"]
[5,"G.B.P.","Jageshwar","10th",13200,"2 pair Uniform: 1000                                         tution fees: 6000                                  Guides and Reference books: 2500   Stationaries: 1500                   Travelling: 1200                       Computer coaching: 1000"]
[6,"K.M.P.","Paniadara","10th",13500,"2 pair Uniform: 1000                                         tution fees: 6000                                  Guides and Reference books: 2500   Stationaries: 1500                   Travelling: 1500                       Computer coaching: 1000"]
[7,"M.K.W.","Dahej","11th ",14000,"2 pair Uniform: 1000                                         tution fees: 6000                                  Guides and Reference books: 2500   Stationaries: 1500                   Travelling: 1500                       Computer coaching: 1500"]
[8,"M.J.P.","Narnavi","10th",14000,"2 pair Uniform: 1000                                         tution fees: 6000                                  Guides and Reference books: 2500   Stationaries: 1500                   Travelling: 1500                       Computer coaching: 1500"]
[9,"M.J.S.","Dahej","11th ",14000,"2 pair Uniform: 1000                                         tution fees: 6000                                  Guides and Reference books: 2500   Stationaries: 1500                   Travelling: 1500                       Computer coaching: 1500"]
[10,"N.D.P.","Dahej ","11th ",14000,"2 pair Uniform: 1000                                         tution fees: 6000                                  Guides and Reference books: 2500   Stationaries: 1500                   Travelling: 1500                       Computer coaching: 1500"]
[11,"P.P.G","Suva","10th",14000,"2 pair Uniform: 1000                                         tution fees: 6000                                  Guides and Reference books: 2500   Stationaries: 1500                   Travelling: 1500                       Computer coaching: 1500"]
[12,"R.I.R.","Luwara","11th ",14000,"2 pair Uniform: 1000                                         tution fees: 6000                                  Guides and Reference books: 2500   Stationaries: 1500                   Travelling: 1500                       Computer coaching: 1500"]
[13,"S.C.R.","Jageshwar","10th",11700,"Uniform: 1000                                         tution fees: 6000                                 guides: 2000                               Stationaries: 1500                    Travelling: 1200"]
[14,"S.I.R.","Saran","12th",16000,"2 pair Uniform: 1000                                         tution fees: 6500                                  Guides and Reference books: 2500   Stationaries: 1500                   Travelling: 2000                     Computer coaching: 1500                  Exam Fees: 1000"]
[15,"V.R.G.","Paniadara","10th",13200,"2 pair Uniform: 1000                                         tution fees: 6000                                  Guides and Reference books: 2500   Stationaries: 1500                   Travelling: 1200                       Computer coaching: 1000"]
[16,"P.D.A.","Atali","12th",16000,"2 pair Uniform: 1000                                         tution fees: 6500                                  Guides and Reference books: 2500   Stationaries: 1500                   Travelling: 2000                     Computer coaching: 1500                  Exam Fees: 1000"]
[17,"D.J.N.","Vagra","12th",16000,"2 pair Uniform: 1000                                         tution fees: 6500                                  Guides and Reference books: 2500   Stationaries: 1500                   Travelling: 2000                     Computer coaching: 1500                  Exam Fees: 1000"]
[18,"P.H.R.","Vahiyal","12th",16000,"2 Pair Uniform: 1000                                         tution fees: 6500                                  Guides and Reference books: 2500   Stationaries: 1500                   Travelling: 2000                     Computer coaching: 1500                  Exam Fees: 1000"]
[19,"M.M.S.A.","Pahaj","11th ",14000,"2 Pair Uniform: 1000                                         tution fees: 6500                                  Guides and Reference books: 2500   Stationaries: 1500                   Travelling: 2000                     Computer coaching: 1500                  Exam Fees: 1000"]
[20,"R.S.I.","Pahaj","11th ",14000,"2 pair Uniform: 1000                                         tution fees: 6000                                  Guides and Reference books: 2500   Stationaries: 1500                   Travelling: 1500                       Computer coaching: 1500"]
["C","Graduation Course/degree course"]
[1,"D.R.R.","Junej","Degree course",16000,"Coaching fees: 8000                                  Guides and Reference books: 2500                                                                                             Stationaries: 1500                                                Travelling cost: 1500                       Computer coaching: 2500"]
[2,"P.L.K.","Kalam","Second year B.com",13500,"Tution fees: 5500                                  Guides and books: 2500                                                Stationaries: 1500                                  Travelling: 1500                                          Computer coaching: 2500"]
[3,"G.R.J.","Ankot","Diploma Chemical enginnering (Valia College)",35200,"College fees: 17,000                                        Tution fees: 5000                                  Practicle books: 200                                       Stationaries: 1000                 Travelling: 13800                                        "]
[4,"P.M.K.","Kalam","Dimploma enginnering Valia college",34600,"College fees: 17,000                                        Tution fees: 5000                                  Practicle books: 200                                                  Stationaries: 1000                 Travelling: 11400                                        "]
[]
[null,null,null,"Total budget",{"$f":"SUM(E4:E30)","v":384100}]