{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Aadarana"],"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":"Aadarana","index":0,"n_rows":21,"n_cols":7,"rows_kept":21,"cut":false,"hidden":false,"merged":[[1,0,2,4],[12,0,12,3],[13,0,13,2],[14,6,16,6],[17,0,17,3],[18,0,18,2],[20,0,20,3]]}
[]
["AADARANA HOME FOR ORPHAN GIRLS\n Flat No- T1, vijay Laxmi Apts, Srinivas Colony Saroornagar, Hyderabad"]
[]
["Sl No.","Description","Monthly Expenditure","PER YEAR","Yearly Expenditure","Comments from Aditya (also added the $ column)","$ (approx.)"]
[1,"Rent",7000,12,{"$f":"D5*C5","v":84000},"Aadarana is asked to vacate the place next summer. So they are trying hard for building fund to get their own building ready before next summer"]
[2,"Rice",5000,12,{"$f":"D6*C6","v":60000}]
[3,"General Provisions",5000,12,{"$f":"D7*C7","v":60000}]
[4,"Vegetables",3200,12,{"$f":"D8*C8","v":38400}]
[5,"Gas",700,12,{"$f":"D9*C9","v":8400}]
[6,"Electricity",2000,12,{"$f":"D10*C10","v":24000}]
[7,"Water",3000,12,{"$f":"D11*C11","v":36000},"Orphanage is being run from an apartment. Apartment management is charging more for water"]
[8,"Medicine",1500,12,{"$f":"D12*C12","v":18000}]
["Total",null,null,null,316800,null,5280]
["Salary Expenditure Details"]
[1,"Cook",2000,12,{"$f":"D15*C15","v":24000},"Employed an orphan 40 year lady as cook for first 1 year but discontinued her now as no funds to empoy her. Will start if funds are available. Senior girls, Mother of founder and tutor help with cooking now",650]
[2,"Tutor",3000,12,{"$f":"D16*C16","v":36000},"Employing an orphan women Saranya doing PG. Lives at the orphan home."]
[3,"Care Taker",1500,12,{"$f":"D17*C17","v":18000},"Will fill this position if funds are available"]
["Total",null,null,null,78000]
["Education Expenditure"]
[1,"Each Student 5000 per Annum For 35 Students \n(Including School Fee, Uniform 2 Pairs, Text Books, Note Books, Stationary)",35,5000,{"$f":"D20*C20","v":175000},null,2920]
["Total Expenditure per annum",null,null,null,{"$f":"SUM(E20,E18,E13)","v":569800},null,9500]