{"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":33,"n_cols":3,"rows_kept":33,"cut":false,"hidden":false,"merged":[[9,0,13,0],[8,0,8,1],[20,0,20,1],[0,0,0,2],[1,0,1,2]]}
["Jeevan Vidya Girls Boarding, Nandurbar (M.S.) India"]
["Budget 2014 - 15"]
["Sr. No.","Particulars – Daily Diet for 70 GIRLS","Amount"]
[1,"Tea: -   Tea Powder Rs. 40.00,  Milk Rs.  90.00,                           Sugar Rs.  40.00",{"$f":"40+90+40","v":170}]
[2,"Breakfast: - Bitten rice Rs. 200, Groundnuts Rs. 70,                            Oil Rs. 70, Wheat Rava Rs. 40, Gageri Rs. 80",{"$f":"200+70+70+40+80","v":460}]
[3,"Lunch :- Chapattis :Wheat Rs. 100.00, Vegetables Rs. 200.00, Masala Rs. 150, Cooking Oil Rs. 120.00,                                             Onion & Garlic:  Rs. 90.00",{"$f":"100+200+150+120+90","v":660}]
[4,"Evening snack: Murmure Rs. 300, Gramdal Rs. 50,        Groundnuts Rs.50, Masala Rs.20                                                                        (2 Days Mumrmura mixture and 2 days Biscuits, 3Day boil pulses i.e. chana, green pice, mung)",{"$f":"300+50+50+20","v":420}]
[5,"Supper: Rice Rs. 100.00,  Pulses Rs. 180.00,                            Cooking Oil Rs. 80.00,  Masala Rs. 80.00,                                          Onion, Garlic, Tomatoes & Chilies Rs.   90.00",{"$f":"100+180+120+100+100","v":600}]
["Total Daily Diet Expenses",null,{"$f":"SUM(C4:C8)","v":2310}]
[6,"Additional Food Items:"]
[null,"Eggs (Twice a weekly) x 70 = Rs.  5.00 x 140 = Rs. 700.00"]
[null,"Banana (Twice a week) x70 = Rs. 30.00 x 14Duz = Rs. 420.00"]
[null,"Chicken (Twice a month ) @150kg. Rs. 1800 = Weekly Rs 900/-"]
[null,"Weekly Total of  Additional Food Items         =  Rs 2920/-                                                 Daily cost of additional food items",{"$f":"2920/9+0.56","v":325.00444444444446}]
[7,"Fuel : Cost per day (Firewood and Gas)",400]
[8,"Water",1100]
[9,"Electricity : Cost per day",350]
[10,"Salary for 2 Cooks:  Cost per day Rs. 150/-",300]
[11,"Superintendent",200]
[12,"Repairs, Maintenance of Infrastructure",200]
["Total Cost per Day for 70 Boarders",null,{"$f":"C9+C14+(SUM(C15:C20))","v":5185.0044444444447}]
[]
["Total cost per Boarders per day = Rs. 5185/70 = Rs 74.00 (approx.)"]
["Monthly Cost for 70 Boarders Rs. 74.00 x 30 days  x 70 Boarders = Rs. 1,55,400"]
["Annual Cost for 70 Boarders Rs. 1,55,400/- x 10 Months Rs. 15,54,000.00"]
["Contribution from Boarders = 70 x Rs 3000/- = Rs. 2,10,000"]
["Funds required = Rs. 13,44,000"]
["Date:- June 18, 2014"]
[]
["Submitted by:-"]
[null,"Ms. Martina Fargose"]
[null,"Director "]
[null,"Boarding Superintendent"]