{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["Budget","Teacher details","Center details"],"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":"1904"}

{"sheet":"Budget","index":0,"n_rows":31,"n_cols":9,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
["MUKTI Coaching budget for 2013-14"]
[]
[null,"Particulars","No of Centers","Total No. Teachers","Monthly Cost ","No. of Months","Calculated","Total expenses (INR)","Remarks"]
[]
[null,"Teacher Salaries",{"$nulls":5},{"$f":"G8+G7+G6+G9","v":786780}]
[null,"Assistance Teacher Salary",8,24,55165,12,{"$f":"E6*F6","v":661980}]
[null,"Center assistant",null,2,3500,12,42000]
[null,"project Coordinator",null,1,3400,12,40800]
[null,"Project Advisor/ chief coordinator",null,1,3500,12,42000]
[{"$nulls":6},0]
[null,"Other Expenses",{"$nulls":4},0]
[null,"Material Purchase and Recuring Expenses",8,null,1000,12,{"$f":"C12*E12*F12","v":96000},{"$f":"G12","v":96000}]
[null,"Special coaching program for MP and HS student",2,null,30000,1,{"$f":"E13*F13*C13","v":60000},{"$f":"G13","v":60000}]
[null,"Accounting and communication expenses (Including Travel, and Administrative)",0.06,{"$nulls":4},60000]
[]
[null,"Furniture help to existing coahing centre",6,null,4000,1,{"$f":"E16*F16*C16","v":24000},{"$f":"G16","v":24000}]
[null,"(In stead of rent we are providing it)"]
[]
[null,"continues student awarding",8,null,3000,null,{"$f":"E19*C19","v":24000},{"$f":"G19","v":24000}]
[null,"Gurdian/ parent awarness programme",8,null,2500,null,{"$f":"E20*C20","v":20000},{"$f":"G20","v":20000}]
[null,"Total Budet",{"$nulls":5},{"$f":"SUM(H5:H20)","v":1070780}]
[]
[null,null,"No of center","Total student","Per month","No of Month",null,"Total Recovery"]
[null,"MUKTI Recovery from Student Fees",8,800,15,10,{"$f":"-D24*E24*F24","v":-120000},120000]
[]
[]
[null,"Total Funding Requested",{"$nulls":5},{"$f":"H21-H24","v":950780}]
[]
[]
[{"$nulls":5},"USD/Rs ",55]
[{"$nulls":5},"Total USD $",{"$f":"H27/G30","v":17286.909090909092}]

{"sheet":"Teacher details","index":1,"n_rows":31,"n_cols":3,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
["Mukti Coaching programme Associates for 2013-14"]
["Srl No","Name of the Employee","Designation"]
[1,"Animesh Bera","Teacher"]
[2,"Bipradas Jatua","Teacher"]
[3,"Rabin Halder","Teacher"]
[4,"Mangal Biswas","Teacher"]
[5,"Dipak Halder","Teacher"]
[6,"Ashoke Das","Teacher"]
[7,"Ramprasad Gayen","Teacher"]
[8,"Harisadhan Mandal","Teacher"]
[9,"Ratikanta Manna","Teacher"]
[10,"Ratan Kr Gayen","Teacher"]
[11,"Bijoy Mandal","Teacher"]
[12,"Mantu Mistri","Teacher"]
[13,"Nimai Midye","Teacher"]
[14,"Susanta Purkait","Teacher"]
[15,"Sarna Naskar","Teacher"]
[16,"Suman Jana","Teacher"]
[17,"Pintu Halder","Teacher"]
[18,"Sima Purkait","Teacher"]
[19,"Madan Halder","Teacher"]
[20,"Rajeswar Halder","Teacher"]
[21,"Diptendu Mandal","Teacher"]
[22,"Subash Purkait","Teacher"]
[23,"Jayadrata Halder","Teacher"]
[24,"MAMATA BANERJEE","Teacher"]
[25,"RINA SANTRA","Teacher"]
[26,"Sridam Mandal","Teacher Assistance"]
[27,"Balaram Halder","Teacher Assistance"]
[28,"BIMAL KHAN","Project Coordinator"]
[29,"Subimal Guria","Project Advisor"]

{"sheet":"Center details","index":2,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[[4,1,6,1],[7,1,10,1],[0,0,1,6],[26,4,26,9]]}
["Mukti Coaching Center Report 2013-14"]
[]
["Sl. No.","GP Name","Name of center","No .teach","No. Students ","No.  Girls","No. Boys"]
[]
[1,"Kankandighi","South Kankandighi Free Primary School (Daktargheri)",3,107,57,50]
[2,null,"Jogendrapur Mukti Coaching Center",3,143,70,73]
["3&4",null,"Kankandighi Babujan Sipar H.S. Coaching Center",6,341,168,173]
[5,"Nagendrapur","Purba Sridharpur Coaching Center",3,97,57,40]
[6,null,"Baradanagar",3,100,57,43]
[7,null,"Nagendrapur",3,85,50,35]
[8,null,"Damkal",3,148,78,70]
[null,null,"Total",{"$f":"SUM(D5:D11)","v":24},{"$f":"SUM(E5:E11)","v":1021},{"$f":"SUM(F5:F11)","v":537},{"$f":"SUM(G5:G11)","v":484}]
[]
[{"$nulls":4},"%",{"$f":"(F12/E12)*100","v":52.59549461312438},{"$f":"(G12/E12)*100","v":47.404505386875613}]
[]
[]
[]
[]
["Sl. No.","GP Name","Name of center",null,"v","vi","vii","vii","ix","x","Total"]
[1,null,"Baradanagar",null,21,13,12,13,20,21,100]
[2,null,"Nagendrapur",null,19,17,14,8,14,13,85]
[3,null,"Purbasridharpur",null,13,23,13,17,16,15,97]
[4,null,"Damkal",null,26,23,29,28,26,16,148]
[5,null,"Dr Ghari",null,22,13,28,13,22,9,107]
["6&7",null,"Babujan Sepai",null,55,54,54,56,64,58,341]
[8,null,"Jagandra pur",null,28,23,23,25,18,26,143]
[{"$nulls":4},"Total",{"$nulls":5},1021]