{"text_format":"2","workbook":"xlsx","n_sheets":4,"sheets":["RoofConstruction","Budget12-13","Budget 13-14","Budget 11-12"],"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":"RoofConstruction","index":0,"n_rows":16,"n_cols":4,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
["Senjiagaram school construction estimate"]
[]
[1,"Cement","200 bags",70000]
[2,"Jully","4 unit",12400]
[3,"Brick",5000,22500]
[4,"Sand","8 Unit",26000]
[5,"Steel","1500 kg",75000]
[6,"Door & Window",null,25000]
[7,"Labour",null,50000]
[8,"Painting ",null,25000]
[9,"Transportation",null,10000]
[null,"Total",null,{"$f":"SUM(D4:D12)","v":315900}]
[]
[null,"Measurement of Area"]
[null,"40 length  x 20 breath"]

{"sheet":"Budget12-13","index":1,"n_rows":19,"n_cols":5,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["                         BHARATHI TRUST"]
["                   ASHA MODEL SCHOOL"]
["         BUDGET FROM APRIL'2012 TO MARCH'2013"]
[]
["Particulars","numbers","Per month","Total amount"]
[]
["Teachers salary",1,"1*2500*12",48000]
["Maid salary",1,"1*1000*12",12000]
["Food & related Expenses",40,"40*40*312",499200,"40 CHILDRENS "]
["Study materials",null,"approximate",5000,"Rs125 Per day"]
["Playing material",null,"approximate",15000,"312 days for 1 year"]
["Travel",null,"approximate",20000]
["Children Tour",null,"approximate",20000]
["Uniform",25,"25*700",17500]
["Misc., Expenses",null,"approximate",20000]
["(audit fee, Admin.,cost etc)"]
["Concrete roof",null,"approximate",250000]
[]
["Total",null,null,{"$f":"SUM(D7:D17)","v":906700}]

{"sheet":"Budget 13-14","index":2,"n_rows":19,"n_cols":5,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["                         BHARATHI TRUST"]
["                   ASHA MODEL SCHOOL"]
["         BUDGET FROM APRIL'2013 TO MARCH'2014"]
[]
["Particulars","numbers","Per month","Total amount"]
[]
["Teachers salary",1,"1*2500*12",48000]
["Maid salary",1,"1*1000*12",12000]
["Food & related Expenses",40,"40*40*312",499200,"40 CHILDRENS "]
["Study materials",null,"approximate",5000,"Rs125 Per day"]
["Playing material",null,"approximate",15000,"312 days for 1 year"]
["Travel",null,"approximate",20000]
["Children Tour",null,"approximate",20000]
["Uniform",25,"25*700",17500]
["Misc., Expenses",null,"approximate",20000]
["(audit fee, Admin.,cost etc)"]
[]
[]
["Total",null,null,{"$f":"SUM(D7:D16)","v":656700}]

{"sheet":"Budget 11-12","index":3,"n_rows":2,"n_cols":1,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
["$4082 is allotted"]