{"text_format":"2","workbook":"xlsx","n_sheets":6,"sheets":["Analysis and Reporting","2014 Summary","Summary 2013","Details 2014","Details 2013","Sheet1"],"not_rendered":{"charts":2,"images":0,"macros":0,"external_links":2,"defined_names":10,"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":"Analysis and Reporting","index":0,"n_rows":26,"n_cols":16,"rows_kept":26,"cut":false,"hidden":false,"merged":[[3,1,3,5]]}
[]
[]
[]
[null,"Statement of Activities"]
[null,null,null,2014,null,2013]
[null,null,null,"Jan 1-June31"]
[]
[null,"Revenue"]
[null,null,"Revenue from Donations","-",null,{"$f":"50784*60","v":3047040}]
[null,null,"Total Revenue","-",null,{"$f":"SUM(F9)","v":3047040}]
[{"$nulls":11},2014,2013]
[null,"Expenses",{"$nulls":8},"Project Expenses",{"$f":"D13/$D$22","v":0.69552210900252409},{"$f":"F13/F$22","v":0.77912529086647919}]
[null,null,"Project Expenses",{"$f":"'2014 Summary'!J5","v":372000},null,{"$f":"'Summary 2013'!O11","v":186500},{"$nulls":4},"Living Stipends",6.8570627278676258E-2,"-",null,null,890]
[null,null,"Living Stipends",{"$f":"'2014 Summary'!J6","v":36675},null,"-",{"$nulls":4},"Rent",4.2067869496120409E-2,{"$f":"F15/F$22","v":2.0470315953060311E-2}]
[null,null,"Rent",{"$f":"'2014 Summary'!J7","v":22500},null,{"$f":"'Summary 2013'!O12","v":4900},{"$nulls":4},"Facility Development",6.5218285500607653E-2,5.1050461417632045E-2]
[null,null,"Facility Development",{"$f":"'2014 Summary'!J8","v":34882},null,{"$f":"'Summary 2013'!O13","v":12220},{"$nulls":4},"Office Supplies",8.701131158268674E-2,8.6393088552915762E-2]
[null,null,"Office Supplies",{"$f":"'2014 Summary'!J9","v":46538},null,{"$f":"'Summary 2013'!O14","v":20680},{"$nulls":4},"Internet/Telephone",1.899598018135926E-2,1.4985106800740274E-2]
[null,null,"Internet/Telephone",{"$f":"'2014 Summary'!J10","v":10160},null,{"$f":"'Summary 2013'!O15","v":3587},{"$nulls":4},"Community Mobilization",7.7030943255118256E-3,2.976133282644932E-2]
[null,null,"Community Mobilization",{"$f":"'2014 Summary'!J11","v":4120},null,{"$f":"'Summary 2013'!O16","v":7124},{"$nulls":4},"Travel",1.4910722632513789E-2,1.8214403582723054E-2]
[null,null,"Travel",{"$f":"'2014 Summary'!J12","v":7975},null,{"$f":"'Summary 2013'!O17","v":4360}]
[]
[null,null,"Total Expenses",{"$f":"SUM(D6:D20)","v":534850},null,{"$f":"SUM(F13:F20)","v":239371}]
[]
[null,"Revenue over expenses",null,{"$f":"-D22","v":-534850},null,{"$f":"F10-F22","v":2807669}]
[null,null,"In U.S. Dollars",{"$f":"D24/60","v":-8914.1666666666661},null,{"$f":"F24/60","v":46794.48333333333}]
[null,null,"Conversion Rate: 60Rs/Dollar"]

{"sheet":"2014 Summary","index":1,"n_rows":24,"n_cols":11,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"January","February","March","April","May","June"]
[null,null,null,"2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","Total"]
[]
["Cultural Events",null,"Salaries",{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C5,'Details 2014'!$A:$A,D$2)","v":35000},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C5,'Details 2014'!$A:$A,E$2)","v":66000},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C5,'Details 2014'!$A:$A,F$2)","v":66000},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C5,'Details 2014'!$A:$A,G$2)","v":66000},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C5,'Details 2014'!$A:$A,H$2)","v":68000},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C5,'Details 2014'!$A:$A,I$2)","v":71000},{"$f":"SUM(D5:I5)","v":372000},{"$f":"J5/$J$13","v":0.69552210900252409}]
["House supplies ",null,"Living Stipends",{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,\"Misc\",'Details 2014'!$A:$A,D$2)","v":10000},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,\"Misc\",'Details 2014'!$A:$A,E$2)","v":7500},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,\"Misc\",'Details 2014'!$A:$A,F$2)","v":3325},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,\"Misc\",'Details 2014'!$A:$A,G$2)","v":2250},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,\"Misc\",'Details 2014'!$A:$A,H$2)","v":6355},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,\"Misc\",'Details 2014'!$A:$A,I$2)","v":7245},{"$f":"SUM(D6:I6)","v":36675},6.8570627278676258E-2]
["Salaries ",null,"Rent",{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C7,'Details 2014'!$A:$A,D$2)","v":3600},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C7,'Details 2014'!$A:$A,E$2)","v":3600},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C7,'Details 2014'!$A:$A,F$2)","v":3600},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C7,'Details 2014'!$A:$A,G$2)","v":3600},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C7,'Details 2014'!$A:$A,H$2)","v":3600},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C7,'Details 2014'!$A:$A,I$2)","v":4500},22500,4.2067869496120409E-2]
["Miscellaneous ",null,"Facility Development",{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,\"Maintenance and Repairs\",'Details 2014'!$A:$A,D$2)+SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,\"House supplies\",'Details 2014'!$A:$A,D$2)","v":10135},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,\"Maintenance and Repairs\",'Details 2014'!$A:$A,E$2)+SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,\"House supplies\",'Details 2014'!$A:$A,E$2)","v":600},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,\"Maintenance and Repairs\",'Details 2014'!$A:$A,F$2)+SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,\"House supplies\",'Details 2014'!$A:$A,F$2)","v":8960},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,\"Maintenance and Repairs\",'Details 2014'!$A:$A,G$2)+SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,\"House supplies\",'Details 2014'!$A:$A,G$2)","v":300},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,\"Maintenance and Repairs\",'Details 2014'!$A:$A,H$2)+SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,\"House supplies\",'Details 2014'!$A:$A,H$2)","v":1025},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,\"Maintenance and Repairs\",'Details 2014'!$A:$A,I$2)+SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,\"House supplies\",'Details 2014'!$A:$A,I$2)","v":13862},34882,6.5218285500607653E-2]
["Advertising/ Marketing ",null,"Office Supplies",{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C9,'Details 2014'!$A:$A,D$2)","v":30635},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C9,'Details 2014'!$A:$A,E$2)","v":4938},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C9,'Details 2014'!$A:$A,F$2)","v":2890},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C9,'Details 2014'!$A:$A,G$2)","v":1410},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C9,'Details 2014'!$A:$A,H$2)","v":4690},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C9,'Details 2014'!$A:$A,I$2)","v":1975},46538,8.701131158268674E-2]
["Shipping and storage",null,"Internet/Telephone",{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C10,'Details 2014'!$A:$A,D$2)","v":1450},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C10,'Details 2014'!$A:$A,E$2)","v":1200},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C10,'Details 2014'!$A:$A,F$2)","v":3100},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C10,'Details 2014'!$A:$A,G$2)","v":1100},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C10,'Details 2014'!$A:$A,H$2)","v":1360},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C10,'Details 2014'!$A:$A,I$2)","v":1950},10160,1.899598018135926E-2]
["Rent ",null,"Community Mobilization",{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C11,'Details 2014'!$A:$A,D$2)","v":2850},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C11,'Details 2014'!$A:$A,E$2)","v":0},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C11,'Details 2014'!$A:$A,F$2)","v":0},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C11,'Details 2014'!$A:$A,G$2)","v":0},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C11,'Details 2014'!$A:$A,H$2)","v":500},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C11,'Details 2014'!$A:$A,I$2)","v":770},4120,7.7030943255118256E-3]
["Delivery Costs",null,"Travel",{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C12,'Details 2014'!$A:$A,D$2)","v":775},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C12,'Details 2014'!$A:$A,E$2)","v":0},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C12,'Details 2014'!$A:$A,F$2)","v":0},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C12,'Details 2014'!$A:$A,G$2)","v":0},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C12,'Details 2014'!$A:$A,H$2)","v":4600},{"$f":"SUMIFS('Details 2014'!$E:$E,'Details 2014'!$C:$C,$C12,'Details 2014'!$A:$A,I$2)","v":2600},7975,1.4910722632513789E-2]
["Utilities",{"$nulls":8},{"$f":"SUM(J5:J12)","v":534850}]
["Dues and Subscriptions",{"$nulls":9},{"$f":"SUM(K5:K12)","v":1}]
["Fundraising Costs "]
["Internet/ Telephone"]
["Computers/ Technology "]
["Professional Services"]
["Maintenance and Repairs"]
["Office supplies"]
["Travel "]
["Training & Design "]
["Partnerships"]
["Fellowship"]

{"sheet":"Summary 2013","index":2,"n_rows":31,"n_cols":19,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[{"$nulls":13},"÷"]
[]
[]
[]
[]
[]
[]
[null,null,"January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,"2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01",2013]
[{"$nulls":14},"Rs","Dollars","Dollars","Dollars"]
["Salaries","Salaries",{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,'Summary 2013'!$B11,'Details 2013'!$A:$A,'Summary 2013'!C$8)","v":10000},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,'Summary 2013'!$B11,'Details 2013'!$A:$A,'Summary 2013'!D$8)","v":10000},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,'Summary 2013'!$B11,'Details 2013'!$A:$A,'Summary 2013'!E$8)","v":10000},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,'Summary 2013'!$B11,'Details 2013'!$A:$A,'Summary 2013'!F$8)","v":10000},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,'Summary 2013'!$B11,'Details 2013'!$A:$A,'Summary 2013'!G$8)","v":10000},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,'Summary 2013'!$B11,'Details 2013'!$A:$A,'Summary 2013'!H$8)","v":10000},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,'Summary 2013'!$B11,'Details 2013'!$A:$A,'Summary 2013'!I$8)","v":10000},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,'Summary 2013'!$B11,'Details 2013'!$A:$A,'Summary 2013'!J$8)","v":13000},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,'Summary 2013'!$B11,'Details 2013'!$A:$A,'Summary 2013'!K$8)","v":13000},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,'Summary 2013'!$B11,'Details 2013'!$A:$A,'Summary 2013'!L$8)","v":15000},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,'Summary 2013'!$B11,'Details 2013'!$A:$A,'Summary 2013'!M$8)","v":33000},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,'Summary 2013'!$B11,'Details 2013'!$A:$A,'Summary 2013'!N$8)","v":42500},{"$f":"SUM(C11:N11)","v":186500},{"$f":"O11*0.016","v":2984},{"$f":"O11/60","v":3108.3333333333335},{"$f":"O11/55","v":3390.909090909091},{"$f":"O11*0.017","v":3170.5000000000005}]
["Living Stipends","Rent",{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,'Summary 2013'!$B12,'Details 2013'!$A:$A,'Summary 2013'!C$8)+SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,\"Utilities\",'Details 2013'!$A:$A,'Summary 2013'!C$8)","v":100},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,'Summary 2013'!$B12,'Details 2013'!$A:$A,'Summary 2013'!D$8)+SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,\"Utilities\",'Details 2013'!$A:$A,'Summary 2013'!D$8)","v":100},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,'Summary 2013'!$B12,'Details 2013'!$A:$A,'Summary 2013'!E$8)+SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,\"Utilities\",'Details 2013'!$A:$A,'Summary 2013'!E$8)","v":100},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,'Summary 2013'!$B12,'Details 2013'!$A:$A,'Summary 2013'!F$8)+SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,\"Utilities\",'Details 2013'!$A:$A,'Summary 2013'!F$8)","v":200},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,'Summary 2013'!$B12,'Details 2013'!$A:$A,'Summary 2013'!G$8)+SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,\"Utilities\",'Details 2013'!$A:$A,'Summary 2013'!G$8)","v":100},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,'Summary 2013'!$B12,'Details 2013'!$A:$A,'Summary 2013'!H$8)+SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,\"Utilities\",'Details 2013'!$A:$A,'Summary 2013'!H$8)","v":100},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,'Summary 2013'!$B12,'Details 2013'!$A:$A,'Summary 2013'!I$8)+SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,\"Utilities\",'Details 2013'!$A:$A,'Summary 2013'!I$8)","v":100},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,'Summary 2013'!$B12,'Details 2013'!$A:$A,'Summary 2013'!J$8)+SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,\"Utilities\",'Details 2013'!$A:$A,'Summary 2013'!J$8)","v":100},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,'Summary 2013'!$B12,'Details 2013'!$A:$A,'Summary 2013'!K$8)+SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,\"Utilities\",'Details 2013'!$A:$A,'Summary 2013'!K$8)","v":100},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,'Summary 2013'!$B12,'Details 2013'!$A:$A,'Summary 2013'!L$8)+SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,\"Utilities\",'Details 2013'!$A:$A,'Summary 2013'!L$8)","v":100},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,'Summary 2013'!$B12,'Details 2013'!$A:$A,'Summary 2013'!M$8)+SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,\"Utilities\",'Details 2013'!$A:$A,'Summary 2013'!M$8)","v":100},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,'Summary 2013'!$B12,'Details 2013'!$A:$A,'Summary 2013'!N$8)+SUMIFS('Details 2013'!$C:$C,'Details 2013'!$B:$B,\"Utilities\",'Details 2013'!$A:$A,'Summary 2013'!N$8)","v":3700},{"$f":"SUM(C12:N12)","v":4900},{"$f":"O12*0.016","v":78.400000000000006},{"$f":"O12/60","v":81.666666666666671},{"$f":"O12/55","v":89.090909090909093},{"$f":"O12*0.017","v":83.300000000000011}]
["Rent","Facility Development",{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,C8,'Details 2013'!$B:$B,\"Maintenance and Repairs\")+SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,C8,'Details 2013'!$B:$B,\"House Supplies\")","v":0},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,D8,'Details 2013'!$B:$B,\"Maintenance and Repairs\")+SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,D8,'Details 2013'!$B:$B,\"House Supplies\")","v":0},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,E8,'Details 2013'!$B:$B,\"Maintenance and Repairs\")+SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,E8,'Details 2013'!$B:$B,\"House Supplies\")","v":0},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,F8,'Details 2013'!$B:$B,\"Maintenance and Repairs\")+SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,F8,'Details 2013'!$B:$B,\"House Supplies\")","v":1030},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,G8,'Details 2013'!$B:$B,\"Maintenance and Repairs\")+SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,G8,'Details 2013'!$B:$B,\"House Supplies\")","v":75},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,H8,'Details 2013'!$B:$B,\"Maintenance and Repairs\")+SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,H8,'Details 2013'!$B:$B,\"House Supplies\")","v":200},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,I8,'Details 2013'!$B:$B,\"Maintenance and Repairs\")+SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,I8,'Details 2013'!$B:$B,\"House Supplies\")","v":1000},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,J8,'Details 2013'!$B:$B,\"Maintenance and Repairs\")+SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,J8,'Details 2013'!$B:$B,\"House Supplies\")","v":4400},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,K8,'Details 2013'!$B:$B,\"Maintenance and Repairs\")+SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,K8,'Details 2013'!$B:$B,\"House Supplies\")","v":2472},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,L8,'Details 2013'!$B:$B,\"Maintenance and Repairs\")+SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,L8,'Details 2013'!$B:$B,\"House Supplies\")","v":1174},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,M8,'Details 2013'!$B:$B,\"Maintenance and Repairs\")+SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,M8,'Details 2013'!$B:$B,\"House Supplies\")","v":515},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,N8,'Details 2013'!$B:$B,\"Maintenance and Repairs\")+SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,N8,'Details 2013'!$B:$B,\"House Supplies\")","v":1354},12220,195.52,203.66666666666666,222.18181818181819,207.74]
["Facility Development","Office Supplies",{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!C$8,'Details 2013'!$B:$B,'Summary 2013'!$B14)","v":0},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!D$8,'Details 2013'!$B:$B,'Summary 2013'!$B14)","v":0},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!E$8,'Details 2013'!$B:$B,'Summary 2013'!$B14)","v":872},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!F$8,'Details 2013'!$B:$B,'Summary 2013'!$B14)","v":85},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!G$8,'Details 2013'!$B:$B,'Summary 2013'!$B14)","v":4032},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!H$8,'Details 2013'!$B:$B,'Summary 2013'!$B14)","v":0},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!I$8,'Details 2013'!$B:$B,'Summary 2013'!$B14)","v":6910},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!J$8,'Details 2013'!$B:$B,'Summary 2013'!$B14)","v":563},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!K$8,'Details 2013'!$B:$B,'Summary 2013'!$B14)","v":950},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!L$8,'Details 2013'!$B:$B,'Summary 2013'!$B14)","v":5497},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!M$8,'Details 2013'!$B:$B,'Summary 2013'!$B14)","v":55},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!N$8,'Details 2013'!$B:$B,'Summary 2013'!$B14)","v":1716},20680,330.88,344.66666666666669,376,351.56]
["Office Supplies","Internet/Telephone",{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!C$8,'Details 2013'!$B:$B,'Summary 2013'!$B15)","v":0},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!D$8,'Details 2013'!$B:$B,'Summary 2013'!$B15)","v":0},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!E$8,'Details 2013'!$B:$B,'Summary 2013'!$B15)","v":197},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!F$8,'Details 2013'!$B:$B,'Summary 2013'!$B15)","v":197},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!G$8,'Details 2013'!$B:$B,'Summary 2013'!$B15)","v":197},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!H$8,'Details 2013'!$B:$B,'Summary 2013'!$B15)","v":197},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!I$8,'Details 2013'!$B:$B,'Summary 2013'!$B15)","v":0},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!J$8,'Details 2013'!$B:$B,'Summary 2013'!$B15)","v":197},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!K$8,'Details 2013'!$B:$B,'Summary 2013'!$B15)","v":2000},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!L$8,'Details 2013'!$B:$B,'Summary 2013'!$B15)","v":250},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!M$8,'Details 2013'!$B:$B,'Summary 2013'!$B15)","v":352},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!N$8,'Details 2013'!$B:$B,'Summary 2013'!$B15)","v":0},3587,57.392000000000003,59.783333333333331,65.218181818181819,60.979000000000006]
["Internet/Telephone","Community Mobilization",{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!C$8,'Details 2013'!$B:$B,'Summary 2013'!$B16)","v":0},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!D$8,'Details 2013'!$B:$B,'Summary 2013'!$B16)","v":0},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!E$8,'Details 2013'!$B:$B,'Summary 2013'!$B16)","v":0},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!F$8,'Details 2013'!$B:$B,'Summary 2013'!$B16)","v":0},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!G$8,'Details 2013'!$B:$B,'Summary 2013'!$B16)","v":0},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!H$8,'Details 2013'!$B:$B,'Summary 2013'!$B16)","v":0},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!I$8,'Details 2013'!$B:$B,'Summary 2013'!$B16)","v":0},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!J$8,'Details 2013'!$B:$B,'Summary 2013'!$B16)","v":800},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!K$8,'Details 2013'!$B:$B,'Summary 2013'!$B16)","v":0},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!L$8,'Details 2013'!$B:$B,'Summary 2013'!$B16)","v":0},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!M$8,'Details 2013'!$B:$B,'Summary 2013'!$B16)","v":1675},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!N$8,'Details 2013'!$B:$B,'Summary 2013'!$B16)","v":4649},7124,113.98400000000001,118.73333333333333,129.52727272727273,121.108]
["Community Mobilization","Travel",{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!C$8,'Details 2013'!$B:$B,'Summary 2013'!$B17)","v":0},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!D$8,'Details 2013'!$B:$B,'Summary 2013'!$B17)","v":0},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!E$8,'Details 2013'!$B:$B,'Summary 2013'!$B17)","v":0},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!F$8,'Details 2013'!$B:$B,'Summary 2013'!$B17)","v":0},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!G$8,'Details 2013'!$B:$B,'Summary 2013'!$B17)","v":0},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!H$8,'Details 2013'!$B:$B,'Summary 2013'!$B17)","v":0},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!I$8,'Details 2013'!$B:$B,'Summary 2013'!$B17)","v":250},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!J$8,'Details 2013'!$B:$B,'Summary 2013'!$B17)","v":3300},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!K$8,'Details 2013'!$B:$B,'Summary 2013'!$B17)","v":500},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!L$8,'Details 2013'!$B:$B,'Summary 2013'!$B17)","v":60},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!M$8,'Details 2013'!$B:$B,'Summary 2013'!$B17)","v":0},{"$f":"SUMIFS('Details 2013'!$C:$C,'Details 2013'!$A:$A,'Summary 2013'!N$8,'Details 2013'!$B:$B,'Summary 2013'!$B17)","v":250},4360,69.760000000000005,72.666666666666671,79.272727272727266,74.12]
["Travel",{"$nulls":12},"Total",{"$f":"SUM(O11:O17)","v":239371},3829.9360000000001,3989.5166666666669,4352.2,4069.3070000000002]
[]
[]
[]
[]
[]
[null,"Income"]
[null,"2012 Crowdfunding",10000]
[null,"Private Donations",5000]
[null,"2013 Crowdfunding Campaign",50784]
[]
[null,null,2012,null,null,1796704]
[null,"Building",8000,null,null,15628]
[{"$nulls":5},{"$f":"F30+F29","v":1812332}]

{"sheet":"Details 2014","index":3,"n_rows":228,"n_cols":13,"rows_kept":228,"cut":false,"hidden":false,"merged":[]}
["Month","Qtr","Category","Line Item","Cost","Date"]
["January",null,"Salaries",null,35000]
["January",null,"Rent",null,3600]
["January",null,"Maintenance and Repairs",null,6040]
["January",null,"House Supplies",null,4095]
["January",null,"Office supplies",null,30635]
["January",null,"Travel",null,775]
["January",null,"Internet/Telephone",null,1450]
["January",null,"Dues and Subscriptions",null,300]
["January",null,"Community Mobilization",null,2850]
["January",null,"Computers/ Technology",null,1000]
["January",null,"Professional Services",null,1800]
["January",null,"Misc",null,10000]
["February",null,"Misc",null,7500]
["February",null,"Salaries",null,66000]
["February",null,"Rent",null,3600]
["February",null,"Internet/Telephone",null,1200]
["February",null,"Dues and Subscriptions",null,300]
["February",null,"House supplies ",null,3780]
["February",null,"Office supplies",null,4938]
["February",null,"Maintenance and Repairs",null,600]
["March",1,"Office Supplies","Pencils",90]
["March",1,"Internet/Telephone","sam cell phone",100]
["March",1,"Office Supplies","Pencils ",100]
["March",1,"House Supplies","gas",300]
["March",1,"Maintenance & Repairs","basti gate",800]
["March",1,"Maintenance & Repairs","drain making",1017]
["March",1,"Maintenance & Repairs","hand pump",170]
["March",1,"House Supplies","cabinet ",5150]
["March",1,"Misc","Vegetables ",1100]
["March",1,"Misc","Emily Food",150]
["March",1,"Misc","Sam Food",150]
["March",1,"Internet/Telephone","Zubin Mobile Recharge",200]
["March",1,"House Supplies","Flour",140]
["March",1,"Misc","Sam Food",50]
["March",1,"Misc","Emily Food",50]
["March",1,"House Supplies","Milk Basti",160]
["March",1,"House Supplies","Milk",160]
["March",1,"Maintenance & Repairs","Gate & Materials",1877]
["March",1,"Misc","Nishat Misc",50]
["March",1,"Misc","Ganesh $ owed for January",400]
["March",1,"Office Supplies","2 ceiling fans",2600]
["March",1,"House Supplies","Standing fan",1200]
["March",1,"Maintenance & Repairs","Gate ",800]
["March",1,"Rent","Rent",3600]
["March",1,"Internet/Telephone","2 Months + Reactivation",2800]
["March",1,"Dues & Subscriptions","Newspaper",300]
["March",1,"Misc","Oats & Peanut Butter",500,"2014-03-23"]
["March",1,"Misc","Sam Lunch",25,"2014-03-25"]
["March",1,"House Supplies","Basketball & Rim",1750,"2014-03-23"]
["March",1,"House Supplies","Squeegy",100,"2014-03-25"]
["March",1,"Misc","Vegetables ",375,"2014-03-26"]
["March",1,"Transportation","Cultelbari Trip",150,"2014-03-26"]
["March",null,"Misc","Chai",30,"2014-03-26"]
["March",null,"Misc","sam food",50,"2014-03-27"]
["March",null,"Office Supplies","Outing Mobilization",50,"2014-03-27"]
["March",null,"Misc","Food",40,"2014-03-28"]
["March",null,"Misc","Water",45,"2014-03-28"]
["March",null,"Misc","Eggs",40,"2014-03-28"]
["March",null,"Office Supplies","Print",50,"2014-03-28"]
["March",null,"Misc","Dinner",200,"2014-03-30"]
["March",null,"Transportation","Baisa ",112,"2014-03-31"]
["March",null,"Misc","Sam Food",70,"2014-03-31"]
["March",null,"Salaries","Salaries",66000]
["April",null,"Misc",null,2250]
["April",null,"Rent",null,3600]
["April",null,"Internet/Telephone",null,1100]
["April",null,"Maintenance & Repairs","Cement",935]
["April",null,"Maintenance & Repairs","cement transport",110]
["April",null,"Maintenance & Repairs","fridge transport",40]
["April",null,"Maintenance & Repairs","bamboo",1200]
["April",null,"Office Supplies","photo copy",170]
["April",null,"Office Supplies","photo copy",40]
["April",null,"House Supplies","propane",300]
["April",null,"Subscription","Newspaper",90]
["April",null,"Training","reading camp",1480]
["April",null,"Training","Angenwadi",525]
["April",null,"Salaries","Salaries",66000]
["April",null,"Office Supplies","fan",1200]
["May",null,"Office Supplies","Printer",1000,null,null,null,"May",null,"Office Supplies","Printer",1000]
["May",null,"Misc","Subzi",100,null,null,null,"May",null,"Misc","Subzi",100]
["May",null,"Office Supplies","Tape",40,null,null,null,"May",null,"Office Supplies","Tape",40]
["May",null,"Office Supplies","photo copy",20,null,null,null,"May",null,"Office Supplies","photo copy",20]
["May",null,"Maintenance & Repairs","Wall",510,null,null,null,"May",null,"Maintenance & Repairs","Wall",510]
["May",null,"Office Supplies","Cardboard",200,null,null,null,"May",null,"Office Supplies","Cardboard",200]
["May",null,"Office Supplies","Teaching Materials",30,null,null,null,"May",null,"Office Supplies","Teaching Materials",30]
["May",null,"Maintenance & Repairs","Fan",2876,null,null,null,"May",null,"Maintenance & Repairs","Fan",2876]
["May",null,"Misc","Food (Sam)",2000,null,null,null,"May",null,"Misc","Food (Sam)",2000]
["May",null,"Misc","Food (Jason)",1000,null,null,null,"May",null,"Misc","Food (Jason)",1000]
["May",null,"Misc","Food (Carolina)",1000,null,null,null,"May",null,"Misc","Food (Carolina)",1000]
["May",null,"Office Supplies","Business Card & Angewadi Booklet",3300,null,null,null,"May",null,"Office Supplies","Business Card & Angewadi Booklet",3300]
["May",null,"Misc","Vegetables ",50,null,null,null,"May",null,"Misc","Vegetables ",50]
["May",null,"Maintenance & Repairs","Wall",680,null,null,null,"May",null,"Maintenance & Repairs","Wall",680]
["May",null,"Maintenance & Repairs","Cement & Sand",500,null,null,null,"May",null,"Maintenance & Repairs","Cement & Sand",500]
["May",null,"House Supplies","Broom",60,null,null,null,"May",null,"House Supplies","Broom",60]
["May",null,"House Supplies","kersone",20,null,null,null,"May",null,"House Supplies","kersone",20]
["May",null,"House Supplies","paint",120,null,null,null,"May",null,"House Supplies","paint",120]
["May",null,"Maintenance & Repairs","Transport of wall",180,null,null,null,"May",null,"Maintenance & Repairs","Transport of wall",180]
["May",null,"Maintenance & Repairs","labor ",1000,null,null,"Cultural Events","May",null,"Maintenance & Repairs","labor ",1000]
["May",null,"House Supplies","mat",445,null,null,"House supplies ","May",null,"House Supplies","mat",445]
["May",null,"Misc","cook",500,null,null,"Salaries ","May",null,"Misc","cook",500]
["May",null,"Misc","tea",100,null,null,"Miscellaneous ","May",null,"Misc","tea",100]
["May",null,"Travel","Ben taxi",2400,null,null,"Advertising/ Marketing ","May",null,"Travel","Ben taxi",2400]
["May",null,"Maintenance & Repairs","labor ",50,null,null,"Shipping and storage","May",null,"Maintenance & Repairs","labor ",50]
["May",null,"Misc","Food (Sam)",500,null,null,"Rent ","May",null,"Misc","Food (Sam)",500]
["May",null,"House Supplies","Cleaning materials",200,null,null,"Delivery Costs","May",null,"House Supplies","Cleaning materials",200]
["May",null,"Office Supplies","Rope",100,null,null,"Utilities","May",null,"Office Supplies","Rope",100]
["May",null,"Misc","Breakfast",175,null,null,"Dues and Subscriptions","May",null,"Misc","Breakfast",175]
["May",null,"Misc","Vegetables ",100,null,null,"Fundraising Costs ","May",null,"Misc","Vegetables ",100]
["May",null,"Misc","Flour",140,null,null,"Internet/ Telephone","May",null,"Misc","Flour",140]
["May",null,"House Supplies","Net",180,null,null,"Computers/ Technology ","May",null,"House Supplies","Net",180]
["May",null,"Travel","Taxi",2200,null,null,"Professional Services","May",null,"Travel","Taxi",2200]
["May",null,"Misc","Food (Sam)",100,null,null,"Maintenance and Repairs","May",null,"Misc","Food (Sam)",100]
["May",null,"Misc","Vegatables ",100,null,null,"Office supplies","May",null,"Misc","Vegatables ",100]
["May",null,"Misc","food",180,null,null,"Travel ","May",null,"Misc","food",180]
["May",null,"Misc","Vegatables ",100,null,null,"Training & Design ","May",null,"Misc","Vegatables ",100]
["May",null,"Internet/Telephone","Data",260,null,null,"Partnerships","May",null,"Internet/Telephone","Data",260]
["May",null,"Community Mobilization","Wedding gift",500,null,null,"Fellowship","May",null,"Cultural Event","Wedding gift",500]
["May",null,"Misc","Dinner",160,null,null,null,"May",null,"Misc","Dinner",160]
["May",null,"Maintenance & Repairs","Learning center room",1000,null,null,null,"May",null,"Maintenance & Repairs","Learning center room",1000]
["May",null,"Misc","Tea",50,null,null,null,"May",null,"Misc","Tea",50]
["May",null,"Salaries","Salaries",14500,null,null,null,"May",null,"Salaries","Salaries",14500]
["May",null,"Salaries","sweety, anmol, neha, munni",10000,null,null,null,"May",null,"Salaries","sweety, anmol, neha, munni",10000]
["May",null,"Salaries","abdoh, ganesh, razia, zubin, nishat",43500,null,null,null,"May",null,"Salaries","abdoh, ganesh, razia, zubin, nishat",43500]
["May",null,"Rent","Rent",3600,null,null,null,"May",null,"Rent","Rent",3600]
["May",null,"Internet/Telephone","Internet",1100,null,null,null,"May",null,"Internet/Telephone","Internet",1100]
["June",null,"Misc","Flour",160]
["June",null,"Misc","Bananas",75]
["June",null,"Internet/Telephone","Sim Cards (2gb data)",500]
["June",null,"Misc","Medicine",175]
["June",null,"Misc","Water",115]
["June",null,"House Supplies","2 Mattresses ",1500]
["June",null,"House Supplies","3 Nets",350]
["June",null,"House Supplies","Boots",7700]
["June",null,"Office Supplies","Printing",700]
["June",null,"Misc","Chai & Water",140]
["June",null,"Office Supplies","String",45]
["June",null,"Misc","Water",75]
["June",null,"Misc","Water",60]
["June",null,"House Supplies","Silverware",85]
["June",null,"House Supplies","Buckets",570]
["June",null,"Misc","2 Sandals",170]
["June",null,"House Supplies","Soap",50,null,null,null,30000]
["June",null,"Misc","Fruit",180]
["June",null,"Office Supplies","Printing",230]
["June",null,"Misc","Vegatables ",175]
["June",null,"Misc","Chai",80]
["June",null,"Travel","Taxi",2500]
["June",null,"Misc","Water",63]
["June",null,"Misc","Apples",100]
["June",null,"Misc","Chai",75]
["June",null,"Misc","Rice",100]
["June",null,"House Supplies","Net",270]
["June",null,"House Supplies","Generater",1000]
["June",null,"House Supplies","Pillows",150]
["June",null,"Misc","Water",45]
["June",null,"Misc","Rice",50]
["June",null,"Misc","Subzi",370]
["June",null,"Office Supplies","Copy",250]
["June",null,"Misc","Dinner",300]
["June",null,"Misc","Subzi",150]
["June",null,"Misc","Water",113]
["June",null,"Misc","Flour",150]
["June",null,"Misc","Chai & Somosa",120]
["June",null,"House Supplies","Sheet",230]
["June",null,"Community Mobilization","Razia (Party)",770]
["June",null,"House Supplies","Gas",480]
["June",null,"Misc","Roti",250]
["June"]
["June",null,"Misc","Subzi",100]
["June",null,"Maintenance & Repairs","Drain",100]
["June"]
["June",null,"Misc","Subzi",170,null,0]
["June",null,"Misc","Meal",30]
["June",null,"Misc","Chai & Somosa",50]
["June",null,"Misc","Dinner",375]
["June",null,"Misc","Jamie Dinner",40]
["June",null,"Misc","Breakfast",20]
["June",null,"House Supplies","Flashlight",90]
["June",null,"House Supplies","Bucket",100]
["June",null,"Misc","Bananas",50]
["June",null,"Office Supplies","Tape",25]
["June",null,"Misc","Fruit",130]
["June",null,"Misc","Subji",60]
["June",null,"Misc","Bread",24]
["June",null,"Office Supplies","Design Thinking",500]
["June",null,"Misc","Akshay",100]
["June",null,"Misc","Abodh",240]
["June",null,"Office Supplies","Printing",30]
["June",null,"Misc","Breakfast",30]
["June",null,"Misc","Chai",50]
["June",null,"Misc","Dinner",120]
["June",null,"Misc","Chocolate ",80]
["June",null,"Misc","Dinner",200]
["June",null,"Misc","Jason ",220]
["June",null,"House Supplies","Toiletries",307]
["June",null,"Office Supplies","Pen",65]
["June",null,"House Supplies","Cooking tools",190]
["June",null,"Misc","Bananas",30]
["June",null,"Misc","Food",300,null,null,"2014-06-12","Jason 17000","Sam 17,000"]
["June",null,"Misc","Subzi",200]
["June",null,"Misc","Chai",85]
["June",null,"Misc","Subzi",190]
["June",null,"Misc","Dinner",100]
["June",null,"Misc","Zubin Clothing",50]
["June",null,"Misc","Akshay",50]
["June",null,"Misc","Zubin Chai",50]
["June"]
["June"]
["June",null,"Internet/Telephone","1.5 MB data",350]
["June",40000,"Misc","Dinner",100]
["June",null,"House Supplies","Cleaning Material ",50]
["June",null,"Office Supplies","Newspaper",130]
["June",null,"Misc","Mango",120]
["June",null,"Misc","Vegatable",100]
["June",null,"Misc","Chai",50]
["June",null,"Misc","Water",30]
["June",null,"Misc","Snacks",70]
["June",null,"House Supplies","Fan",600]
["June",null,"Misc","Apples",160]
["June",null,"Travel","Travel",100]
["June",null,"Internet/Telephone","broadband",1100]
["June",null,"House Supplies","envelope",140]
["June",null,"Misc","food",30]
["June",null,"Misc","maja",140]
["June",null,"Misc","Chai",10]
["June",null,"Rent","Rent",4500]
["June",null,"Salaries","Salaries",71000]

{"sheet":"Details 2013","index":4,"n_rows":82,"n_cols":3,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
["Month","Line Item","Actual"]
["January","Office",0]
["January","Salaries",10000]
["January","Utilities",100]
["January","Delivery Costs",0]
["January","Legal and Auditing",0]
["January","Office supplies",0]
["February","Office",0]
["February","Salaries",10000]
["February","Utilities",100]
["February","Delivery Costs",0]
["February","Legal and Auditing",0]
["February","Office supplies",0]
["March","Office supplies",872]
["March","Internet/Telephone",197]
["March","Salaries",10000]
["March","Utilities",100]
["March","Legal and Auditing",0]
["March","Office supplies",0]
["April","Utilities",200]
["April","Salaries",10000]
["April","Internet/Telephone",197]
["April","Maintenance and Repairs",1030]
["April","Office Supplies",85]
["April","Miscellaneous ",0]
["May","Internet/Telephone",197]
["May","Office supplies",4032]
["May","Maintenance and Repairs",50]
["May","Utilities",100]
["May","House supplies ",1700]
["May","Maintenance and Repairs",25]
["May","Salaries",10000]
["June","Utilities",100]
["June","Maintenance and Repairs",200]
["June","Internet/Telephone",197]
["June","Salaries",10000]
["June","Office Supplies",0]
["June","Miscellaneous ",0]
["July","Travel",250]
["July","House supplies ",11700]
["July","Office supplies",6910]
["July","Utilities",100]
["July","Maintenance and Repairs",1000]
["July","Salaries",10000]
["August","Travel",3300]
["August","Salaries",13000]
["August","Maintenance and Repairs",1000]
["August","Office supplies",563]
["August","Community Mobilization",800]
["August","House Supplies",2350]
["August","Internet/Telephone",197]
["August","Utilities",100]
["August","Maintenance and Repairs",1050]
["September","Utilities",100]
["September","Travel",500]
["September","Professional Services",3465]
["September","Maintenance and Repairs",2182]
["September","Internet/Telephone",2000]
["September","House Supplies",290]
["September","Office supplies",950]
["September","Salaries",13000]
["October","Office supplies",5497]
["October","House Supplies",1174]
["October","Internet/Telephone",250]
["October","Travel",60]
["October","Salaries",15000]
["October","Professional Services",60]
["October","Utilities",100]
["November","Utilities",100]
["November","House Supplies",515]
["November","Community Mobilization",1675]
["November","Office supplies",55]
["November","Internet/Telephone",352]
["November","Salaries",33000]
["December","Utilities",100]
["December","Office supplies",1716]
["December","House Supplies",874]
["December","Maintenance and Repairs",480]
["December","Community Mobilization",4649]
["December","Travel",250]
["December","Salaries",42500]
["December","Rent",3600]

{"sheet":"Sheet1","index":5,"n_rows":9,"n_cols":4,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[null,null,2014,2013]
[null,"Project Expenses",0.69552210900252409,0.77912529086647919]
[null,"Office Supplies",8.701131158268674E-2,8.6393088552915762E-2]
[null,"Living Stipends",6.8570627278676258E-2,"-"]
[null,"Facility Development",6.5218285500607653E-2,5.1050461417632045E-2]
[null,"Rent",4.2067869496120409E-2,2.0470315953060311E-2]
[null,"Internet/Telephone",1.899598018135926E-2,1.4985106800740274E-2]
[null,"Travel",1.4910722632513789E-2,1.8214403582723054E-2]
[null,"Community Mobilization",7.7030943255118256E-3,2.976133282644932E-2]