{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"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":30,"n_cols":3,"rows_kept":30,"cut":false,"hidden":false,"merged":[[7,0,11,0],[6,0,6,1]]}
["Sr. No.","Particulars – Daily Diet for 70 GIRLS","Amount"]
[1,"Tea: -   Tea Powder Rs. 30.00,  Milk Rs.  70.00,                           Sugar Rs.  35.00",{"$f":"30+70+35","v":135}]
[2,"Breakfast: - Bitten rice Rs. 180, Groundnuts Rs. 45,                            Oil Rs. 55, Wheat Rava Rs. 30, Gageri Rs. 80",{"$f":"180+45+55+30+80","v":390}]
[3,"Lunch :- Chapattis :Wheat Rs. 100.00, Vegetables Rs. 200.00, Masala Rs. 140, Cooking Oil Rs. 110.00,                                             Onion & Garlic:  Rs. 80.00",{"$f":"100+200+140+110+80","v":630}]
[4,"Evening snack: Murmure Rs. 300, Gramdal Rs. 45,        Groundnuts Rs.45, Masala Rs.10                                                                        (4 Days Mumrmura mixture and 3 days Biscuits)",{"$f":"300+45+45+10","v":400}]
[5,"Supper: Rice Rs. 84.00,  Pulses Rs. 160.00,                            Cooking Oil Rs. 55.00,  Masala Rs. 70.00,                                           Onion, Garlic, Tomatoes & Chilies Rs.   80.00",{"$f":"84+160+55+70+80","v":449}]
["Total Daily Diet Expenses",null,{"$f":"SUM(C2:C6)","v":2004}]
[6,"Additional Food Items:"]
[null,"Eggs (Twice a weekly) x 70 = Rs.  4.00 x 140 = Rs. 560.00"]
[null,"Banana (Twice a week) x70 = Rs. 3.00 x 140 = Rs. 420.00"]
[null,"Chicken (Twice a month ) @100kg. Rs. 1200 = Weekly Rs 600/-"]
[null,"Weekly Total of  Additional Food Items         =  Rs 1670/-                                                 Daily cost of additional food items",185]
[7,"Fuel : Cost per day (Firewood and Gas)",300]
[8,"Water",100]
[9,"Electricity : Cost per day",300]
[10,"Salary for 2 Cooks:  Cost per day Rs. 150/-",300]
[11,"Superintendent",200]
[12,"Repairs, Maintenance of Infrastructure",200]
[null,"Total Cost per Day for 70 Boarders",{"$f":"C7+C12+(SUM(C13:C18))","v":3589}]
[]
["Total cost per Boarders per day = Rs. 4489/70 = Rs 64.00 (approx.)"]
["Monthly Cost for 70 Boarders Rs. 64 x 30 days  x 70 Boarders = Rs. 1,34,400/-"]
["Annual Cost for 70 Boarders Rs. 1,34,400/- x 10 Months Rs. 13,44,000.00"]
["Contribution from Boarders = 70 x Rs 1500/- = Rs. 1,05,000/-"]
[]
["Date:- January 03, 2013"]
[]
["Submitted by:-"]
[null,"Ms. Margaret D'britto","Ms. Martina Fargose"]
[null,"Director ","Boarding Superintendent"]