{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["Budget","Workplan","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":"Budget","index":0,"n_rows":27,"n_cols":10,"rows_kept":27,"cut":false,"hidden":false,"merged":[[14,2,14,5],[4,2,4,8],[5,2,5,8],[10,2,10,5],[11,2,11,3],[13,2,13,3],[23,2,23,3],[15,2,15,4],[16,2,16,3],[17,2,17,4],[18,2,18,4],[20,2,20,3],[21,2,21,4]]}
[]
[]
[]
[]
[null,null,"ASHA FOR EDUCATION 2014-15"]
[null,null,"Oct 2014 to Sept 2015"]
[]
[]
[null,null,"Head",null,null,null,"Unit","Unit Cost","Budget"]
[]
[null,null,"Salary of Project Coordinator ",null,null,null,12,10000,{"$f":"+G11*H11","v":120000}]
[null,null,"Salary Field Worker (2)",null,null,null,24,7000,{"$f":"+G12*H12","v":168000}]
[null,null,"Travel",null,null,null,12,6000,72000]
[null,null,"Construction of taanka",null,null,null,60,20000,1200000]
[null,null,"ANC, Immunization and Medical camps",null,null,null,24,6000,144000]
[null,null,"Taanka Maintenance Training",null,null,null,2,10000,20000]
[null,null,"Khadin construction",null,null,null,10,30000,300000]
[null,null,"Vocational trainings of SHGs",null,null,null,2,10000,20000]
[null,null,"International Women Day 8 March Celebration",null,null,null,1,25000,25000]
[null,null,"Teachers' Salary (4)",null,null,null,12,12000,144000]
[null,null,"Support to schools (2)",null,null,null,12,2000,24000]
[null,null,"Educational tour of children",null,null,null,2,15000,30000]
[null,null,"Organization of Baal Mela on Republic Day ",null,null,null,1,20000,20000]
[null,null,"GRAVIS administration",null,null,null,12,5000,60000]
[null,null,"Evaluation of Project",null,null,null,1,40000,40000]
[]
[{"$nulls":6},"Sub Total",null,{"$f":"SUM(I11:I26)","v":2387000},{"$f":"I27/60","v":39783.333333333336}]

{"sheet":"Workplan","index":1,"n_rows":21,"n_cols":15,"rows_kept":21,"cut":false,"hidden":false,"merged":[[3,2,3,14],[8,6,8,8],[8,9,8,11],[8,12,8,14],[4,2,4,14],[8,3,8,5]]}
[]
[]
[]
[null,null,"ASHA FOR EDUCATION 2014-15"]
[null,null,"Oct 2014 to Sept 2015"]
[]
[]
[]
[null,null,"Activities ","Q1",null,null,"Q2",null,null,"Q3",null,null,"Q4"]
[null,null,null,"Oct","Nov","Dec","Jan","Feb","March","Apr","May","June","July","Aug","Sept"]
[null,null,"Construction of taanka"]
[null,null,"ANC, Immunization and Medical camps"]
[null,null,"Taanka Maintenance Training"]
[null,null,"Khadin construction"]
[null,null,"Vocational trainings of SHGs"]
[null,null,"International Women Day 8 March Celebration"]
[null,null,"Teachers' Salary (3)"]
[null,null,"Support to schools (2)"]
[null,null,"Educational tour of children"]
[null,null,"Organization of Baal Mela on Republic Day "]
[null,null,"Evaluation of Project"]

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}