{"text_format":"3","workbook":"xlsb","n_sheets":10,"sheets":["Budget Actual Projection","2018-19 Quarterly","2018-19 Monthly","MAG Expenses","OTF","United Way","DOJ","VIVACitizenship and Immigration","Grant Workshop Fundraiser","Trivia Night Fundraiser"],"not_rendered":{"defined_names":1},"read":"bin_skipped_in_rows","date_system":"1900","formulas":"cached_only","passed_over":{"ids":[37,38,1024],"n":2040}}

{"sheet":"Budget Actual Projection","index":0,"n_rows":49,"n_cols":10,"rows_kept":49,"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":1}
["Funder/Revenue Source","Actual @ Dec 31,2018",null,"Projected JAN2018","Projected FEB2018","Projected MAR2018",null,"Total ","Budget ","Variance"]
[]
["Ministry of the Attorney General",{"v":36600,"d":"$36,600"},null,{"v":12200,"d":"$12,200"},{"$nulls":3},{"v":48800,"d":"$48,800"},{"v":48800,"d":"$48,800"}]
["Ontario Trillium Foundation",{"v":72400,"d":"$72,400"},{"$nulls":3},{"v":10000,"d":"$10,000"},"HOLDBACK",{"v":82400,"d":"$82,400"},{"v":83000,"d":"$83,000"}]
["Ministry of Citizenship and Immigration",{"v":44082,"d":"$44,082"},{"$nulls":5},{"v":44082,"d":"$44,082"},{"v":44081,"d":"$44,081"}]
["Department of Justice",{"v":0,"d":"$0"},"HOLDBACK",null,{"v":19474,"d":"$19,474"},null,null,{"v":19474,"d":"$19,474"},{"v":19474,"d":"$19,474"}]
["United Way Lanark County",{"v":2029,"d":"$2,029"},null,null,{"v":5000,"d":"$5,000"},null,null,{"v":7029,"d":"$7,029"},{"v":2000,"d":"$2,000"}]
["Other Grants and Foundations*",{"v":5000,"d":"$5,000"},"Victims Week",{"$nulls":4},{"v":5000,"d":"$5,000"},{"v":18000,"d":"$18,000"}]
["Perth & District Community Foundation",{"v":0,"d":"$0"},{"$nulls":5},{"v":0,"d":"$0"},{"v":3000,"d":"$3,000"}]
["Municipal Funding**",null,null,{"v":5000,"d":"$5,000"},{"$nulls":3},{"v":5000,"d":"$5,000"},{"v":3500,"d":"$3,500"}]
["Civic Clubs/Groups***",{"$nulls":6},{"v":0,"d":"$0"},{"v":3500,"d":"$3,500"}]
["Donations",{"v":3735,"d":"$3,735"},null,null,{"v":2000,"d":"$2,000"},null,null,{"v":5735,"d":"$5,735"},{"v":3600,"d":"$3,600"}]
["Fundraising Events****",{"v":658,"d":"$658"},null,null,{"v":3000,"d":"$3,000"},null,null,{"v":3658,"d":"$3,658"},{"v":4000,"d":"$4,000"}]
[]
["Total",{"v":164504,"d":"$164,504"}," ",{"v":17200,"d":"$17,200"},{"v":29474,"d":"$29,474"},{"v":10000,"d":"$10,000"}," ",{"v":221178,"d":"$221,178"},{"v":232955,"d":"$232,955"}]
[{"v":221178,"d":"$221,178"}]
["*Commonwell, DOJ Victim's Week, "]
[]
["**Lanark County, Towns, Townships"]
[]
["*** Rotary, Civitan, Lions, Legion, Faith Groups"]
[]
["****Grant Workshop, Trivia Night"]
[]
["Expenses"]
[]
[]
["Wages & Salaries 5410",{"v":174245.79,"d":"$174,246"},null,{"v":10300,"d":"$10,300"},{"v":9500,"d":"$9,500"},{"v":6000,"d":"$6,000"},null,{"v":200045.79,"d":"$200,046"},{"v":48000,"d":"$48,000"},"*Sheri at 4/week and Theresa, no ED"]
[]
["General Expenses"]
["Accounting & Legal 5605 (5980)",{"v":2442.59,"d":"$2,443"},null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":2442.59,"d":"$2,443"},{"v":2500,"d":"$2,500"}]
["Fundraising Expenses 5660",{"v":20,"d":"$20"},null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":20,"d":"$20"},{"v":0,"d":"$0"}]
["Insurance 5740",{"v":2901.96,"d":"$2,902"},null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":2901.96,"d":"$2,902"},{"v":3000,"d":"$3,000"}]
["Staff Expenses 5807",{"v":1140.24,"d":"$1,140"},null,{"v":180,"d":"$180"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},null,{"v":1520.24,"d":"$1,520"},{"v":1500,"d":"$1,500"}]
["Office Supplies 5845",{"v":3984.48,"d":"$3,984"},null,{"v":200,"d":"$200"},{"v":200,"d":"$200"},{"v":200,"d":"$200"},null,{"v":4584.48,"d":"$4,584"},{"v":2400,"d":"$2,400"}]
["Professional Development 5870",{"v":1506.66,"d":"$1,507"},null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":1506.66,"d":"$1,507"},{"v":0,"d":"$0"}]
["Rent 5905  (Rent, shredding, rugs)",{"v":5900.52,"d":"$5,901"},null,{"v":942,"d":"$942"},{"v":792,"d":"$792"},{"v":792,"d":"$792"},null,{"v":8426.52,"d":"$8,427"},{"v":10104,"d":"$10,104"}]
["Admin and Management 5930",{"v":1150.4,"d":"$1,150"},null,{"v":225,"d":"$225"},{"v":25,"d":"$25"},{"v":25,"d":"$25"},null,{"v":1425.4,"d":"$1,425"},{"v":1000,"d":"$1,000"}]
["Telephone and website 5925",{"v":1135,"d":"$1,135"},null,{"v":187,"d":"$187"},{"v":187,"d":"$187"},{"v":187,"d":"$187"},null,{"v":1696,"d":"$1,696"},{"v":2300,"d":"$2,300"}]
["Office/Program Equipment 5970",{"v":1533.71,"d":"$1,534"},null,{"v":53,"d":"$53"},{"v":53,"d":"$53"},{"v":53,"d":"$53"},null,{"v":1692.71,"d":"$1,693"},{"v":650,"d":"$650"}]
["Public Education 5972",{"v":1421.18,"d":"$1,421"},null,{"v":85,"d":"$85"},{"v":85,"d":"$85"},{"v":85,"d":"$85"},null,{"v":1676.18,"d":"$1,676"},{"v":750,"d":"$750"}]
["Volunteer and Forum Expenses 5976 & 5978 5690, 5692, 5693",{"v":2601.16,"d":"$2,601"},null,{"v":450,"d":"$450"},{"v":400,"d":"$400"},{"v":400,"d":"$400"},null,{"v":3851.16,"d":"$3,851"},{"v":4800,"d":"$4,800"}]
["School Program Direct Costs 5985",{"v":3426.23,"d":"$3,426"},null,{"v":335,"d":"$335"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":3761.23,"d":"$3,761"},{"v":0,"d":"$0"}]
[]
["Total General Expenses",{"v":29164.13,"d":"$29,164"},null,{"v":2657,"d":"$2,657"},{"v":1842,"d":"$1,842"},{"v":1842,"d":"$1,842"},null,{"v":35505.130000000005,"d":"$35,505"},{"v":29004,"d":"$29,004"}]
[]
["TOTAL EXPENSE",{"v":203409.92,"d":"$203,410"},null,{"v":12957,"d":"$12,957"},{"v":11342,"d":"$11,342"},{"v":7842,"d":"$7,842"},null,{"v":235550.92,"d":"$235,551"},{"v":77004,"d":"$77,004"}]
[]
["NET Income <Loss>",{"v":-38905.92000000001,"d":"-$38,906"},null,{"v":4243,"d":"$4,243"},{"v":18132,"d":"$18,132"},{"v":2158,"d":"$2,158"},null,{"v":-14372.920000000013,"d":"-$14,373"}]

{"sheet":"2018-19 Quarterly","index":1,"n_rows":50,"n_cols":27,"rows_kept":50,"merged":[[0,6,0,7],[0,8,0,9],[0,11,0,12],[0,13,0,14],[0,16,0,17],[0,18,0,19],[0,21,0,22],[0,23,0,24]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":2}
["Funder/Revenue Source","2018-19 Projections","Adjustment to Budget","Revised 2018-19 projection","2018-19 YTD Actual","2018-19 YTD Variance","Q1 Projection",null,"Q1 Actual",null,"Q1 Variance","Q2 Projections",null,"Q2 Actual",null,"Q2 Variance","Q3 Projections",null,"Q3 Actual",null,"Q3 Variance","Q4 Projections",null,"Q4 Actual",null,"Q4 Variance","2018-19 YTD Variance"]
[]
[{"$nulls":6},"Revenue","Expenses","Revenue","Expenses",null,"Revenue","Expenses","Revenue ","Expenses",null,"Revenue","Expenses","Revenue","Expenses",null,"Revenue","Expenses","Revenue","Expenses"]
["Ministry of the Attorney General",{"v":48800,"d":"$48,800"},null,{"v":48800,"d":"$48,800"},{"v":36600,"d":"$36,600"},{"v":-12200,"d":"-$12,200"},{"v":12200,"d":"$12,200"},{"v":12200,"d":"$12,200"},{"v":12200,"d":"$12,200"},{"v":12200,"d":"$12,200"},{"v":0,"d":"$0"},null,null,{"v":12200,"d":"$12,200"},{"v":21118.89,"d":"$21,119"},{"v":-8918.89,"d":"-$8,919"},{"v":12200,"d":"$12,200"},{"v":12200,"d":"$12,200"},{"v":12200,"d":"$12,200"},{"v":23104,"d":"$23,104"},{"v":-10904,"d":"-$10,904"},{"v":12200,"d":"$12,200"},{"v":12200,"d":"$12,200"},null,null,{"v":0,"d":"$0"},{"v":-19822.89,"d":"-$19,823"}]
["Ontario Trillium Foundation",{"v":83000,"d":"$83,000"},null,{"v":83000,"d":"$83,000"},{"v":72400,"d":"$72,400"},{"v":-10600,"d":"-$10,600"},null,null,{"v":30000,"d":"$30,000"},null,{"v":30000,"d":"$30,000"},null,null,{"v":42400,"d":"$42,400"},{"v":24899.44,"d":"$24,899"},{"v":17500.56,"d":"$17,501"},{"v":0,"d":"$0"},null,null,{"v":26622,"d":"$26,622"},{"v":-26622,"d":"-$26,622"},{"v":10600,"d":"$10,600"},{"$nulls":3},{"v":0,"d":"$0"},{"v":20878.559999999998,"d":"$20,879"}]
["Ministry of Citizenship and Immigration",{"v":46500,"d":"$46,500"},"-2418",{"v":44081,"d":"$44,081"},{"v":44081.73,"d":"$44,082"},{"v":-2418.269999999997,"d":"-$2,418"},null,null,{"v":20831.73,"d":"$20,832"},{"v":6243.82,"d":"$6,244"},{"v":14587.91,"d":"$14,588"},null,null,{"v":0,"d":"$0"},{"v":5619.3,"d":"$5,619"},{"v":-5619.3,"d":"-$5,619"},{"v":23250,"d":"$23,250"},null,{"v":23250,"d":"$23,250"},{"v":7476,"d":"$7,476"},{"v":15774,"d":"$15,774"},{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"v":24742.61,"d":"$24,743"}]
["Department of Justice",{"v":29474,"d":"$29,474"},"-10000",{"v":19474,"d":"$19,474"},{"v":0,"d":"$0"},{"v":-29474,"d":"-$29,474"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":3},{"v":4291,"d":"$4,291"},{"v":-4291,"d":"-$4,291"},{"v":19474,"d":"$19,474"},null,null,{"v":554,"d":"$554"},{"v":-554,"d":"-$554"},{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"v":-4845,"d":"-$4,845"}]
["United Way Lanark County",{"v":7000,"d":"$7,000"},"-5000",{"v":2000,"d":"$2,000"},{"v":2028,"d":"$2,028"},{"v":-4972,"d":"-$4,972"},null,null,{"v":0,"d":"$0"},{"v":997.98,"d":"$998"},{"v":-997.98,"d":"-$998"},null,null,{"v":2028,"d":"$2,028"},{"v":899.45,"d":"$899"},{"v":1128.55,"d":"$1,129"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":818,"d":"$818"},{"v":-818,"d":"-$818"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"v":-687.4300000000001,"d":"-$687"}]
["Other Grants and Foundations*",{"v":18000,"d":"$18,000"},null,{"v":18000,"d":"$18,000"},{"v":5000,"d":"$5,000"},{"v":-13000,"d":"-$13,000"},null,null,{"v":25832,"d":"$25,832"},null,{"v":25832,"d":"$25,832"},{"$nulls":3},{"v":2082,"d":"$2,082"},{"v":-2082,"d":"-$2,082"},{"v":6500,"d":"$6,500"},null,null,{"v":2519,"d":"$2,519"},{"v":-2519,"d":"-$2,519"},{"v":6500,"d":"$6,500"},{"$nulls":3},{"v":0,"d":"$0"},{"v":21231,"d":"$21,231"}]
["Perth & District Community Foundation",{"v":3000,"d":"$3,000"},null,{"v":3000,"d":"$3,000"},{"v":0,"d":"$0"},{"v":-3000,"d":"-$3,000"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":3},{"v":159,"d":"$159"},{"v":-159,"d":"-$159"},{"v":0,"d":"$0"},null,null,{"v":160,"d":"$160"},{"v":-160,"d":"-$160"},{"v":3000,"d":"$3,000"},{"$nulls":3},{"v":0,"d":"$0"},{"v":-319,"d":"-$319"}]
["Municipal Funding**",{"v":3500,"d":"$3,500"},null,{"v":3500,"d":"$3,500"},{"v":0,"d":"$0"},{"v":-3500,"d":"-$3,500"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":3},{"v":1488,"d":"$1,488"},{"v":-1488,"d":"-$1,488"},{"v":1000,"d":"$1,000"},null,null,{"v":2190,"d":"$2,190"},{"v":-2190,"d":"-$2,190"},{"v":2500,"d":"$2,500"},{"$nulls":3},{"v":0,"d":"$0"},{"v":-3678,"d":"-$3,678"}]
["Civic Clubs/Groups***",{"v":3500,"d":"$3,500"},null,{"v":3500,"d":"$3,500"},{"v":0,"d":"$0"},{"v":-3500,"d":"-$3,500"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"v":1500,"d":"$1,500"},{"$nulls":3},{"v":0,"d":"$0"},{"v":2000,"d":"$2,000"},{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["Donations",{"v":3600,"d":"$3,600"},null,{"v":3600,"d":"$3,600"},{"v":3734.75,"d":"$3,735"},{"v":134.75,"d":"$135"},null,null,{"v":160,"d":"$160"},null,{"v":160,"d":"$160"},null,null,{"v":299,"d":"$299"},{"v":335,"d":"$335"},{"v":-36,"d":"-$36"},{"v":1571,"d":"$1,571"},null,{"v":3276,"d":"$3,276"},{"v":792,"d":"$792"},{"v":2484,"d":"$2,484"},{"v":1570,"d":"$1,570"},{"$nulls":3},{"v":0,"d":"$0"},{"v":2608,"d":"$2,608"}]
["Fundraising Events****",{"v":4000,"d":"$4,000"},null,{"v":4000,"d":"$4,000"},{"v":658.21,"d":"$658"},{"v":-3341.79,"d":"-$3,342"},{"$nulls":4},{"v":0,"d":"$0"},null,null,{"v":71,"d":"$71"},null,{"v":71,"d":"$71"},{"v":2000,"d":"$2,000"},null,{"v":585,"d":"$585"},{"v":0,"d":"$0"},{"v":585,"d":"$585"},{"v":2000,"d":"$2,000"},{"$nulls":3},{"v":0,"d":"$0"},{"v":656,"d":"$656"}]
[]
["Total",{"v":250374,"d":"$250,374"},null,{"v":232955,"d":"$232,955"},{"v":164502.69,"d":"$164,503"},{"v":-85871.30999999998,"d":"-$85,871"},{"v":12200,"d":"$12,200"},{"v":12200,"d":"$12,200"},{"v":89023.73,"d":"$89,024"},{"v":19441.8,"d":"$19,442"},{"v":69581.93,"d":"$69,582"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":56998,"d":"$56,998"},{"v":60892.08,"d":"$60,892"},{"v":-3894.079999999998,"d":"-$3,894"},{"v":67495,"d":"$67,495"},{"v":12200,"d":"$12,200"},{"v":39311,"d":"$39,311"},{"v":64235,"d":"$64,235"},{"v":-24924,"d":"-$24,924"},{"v":40370,"d":"$40,370"},{"v":12200,"d":"$12,200"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":40763.85,"d":"$40,764"}]
[]
["*Commonwell, DOJ Victim's Week, "]
[]
["**Lanark County, Towns, Townships"]
[]
["*** Rotary, Civitan, Lions, Legion, Faith Groups"]
[]
["****Grant Workshop, Trivia Night"]
[]
[]
[]
["Expenses"]
["Payroll Expenses"]
["Wages & Salaries 5410",{"v":202000,"d":"$202,000"},null,null,{"v":174246,"d":"$174,246"},{"$nulls":4},{"v":61859,"d":"$61,859"},{"$nulls":4},{"v":52602,"d":"$52,602"},{"$nulls":4},{"v":55621.35,"d":"$55,621"}]
["Total Payroll Expense",{"v":202000,"d":"$202,000"}]
[]
["General Expenses"]
["Accounting & Legal 5605 (5980)",{"v":2500,"d":"$2,500"},null,{"v":2656,"d":"$2,656"},{"v":2442.59,"d":"$2,443"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":2442.59,"d":"$2,443"}]
["Fundraising Expenses 5660",{"v":0,"d":"$0"},null,null,{"v":20,"d":"$20"},{"$nulls":9},{"v":20,"d":"$20"}]
["Insurance 5740",{"v":3800,"d":"$3,800"},null,{"v":2902,"d":"$2,902"},{"v":2901.96,"d":"$2,902"},{"v":-898,"d":"-$898"},{"$nulls":3},{"v":2902,"d":"$2,902"},{"$nulls":4},{"v":0,"d":"$0"}]
["Staff Expenses 5807",{"v":4000,"d":"$4,000"},null,null,{"v":1140.24,"d":"$1,140"},{"$nulls":4},{"v":165,"d":"$165"},{"$nulls":4},{"v":534,"d":"$534"},{"$nulls":4},{"v":310,"d":"$310"}]
["Office Supplies 5845",{"v":4000,"d":"$4,000"},null,null,{"v":3984.48,"d":"$3,984"},{"$nulls":4},{"v":1492,"d":"$1,492"},{"$nulls":4},{"v":1172,"d":"$1,172"},{"$nulls":4},{"v":1324,"d":"$1,324"}]
["Professional Development 5870",{"v":1500,"d":"$1,500"},null,null,{"v":1506.66,"d":"$1,507"},{"$nulls":4},{"v":989,"d":"$989"},{"$nulls":4},{"v":338,"d":"$338"},{"$nulls":4},{"v":180,"d":"$180"}]
["Rent 5905",{"v":10000,"d":"$10,000"},null,null,{"v":5900.52,"d":"$5,901"},{"$nulls":4},{"v":2535,"d":"$2,535"},{"$nulls":4},{"v":2487,"d":"$2,487"},{"$nulls":4},{"v":878,"d":"$878"}]
["Admin and Management 5930",{"v":2000,"d":"$2,000"},null,null,{"v":1150.4,"d":"$1,150"},{"$nulls":4},{"v":229,"d":"$229"},{"$nulls":4},{"v":361,"d":"$361"},{"$nulls":4},{"v":560,"d":"$560"}]
["Telephone and website 5925",{"v":2500,"d":"$2,500"},null,null,{"v":1134.79,"d":"$1,135"},{"$nulls":4},{"v":323,"d":"$323"},{"$nulls":4},{"v":479,"d":"$479"},{"$nulls":4},{"v":332,"d":"$332"}]
["Office/Program Equipment 5970",{"v":1000,"d":"$1,000"},null,null,{"v":1533.71,"d":"$1,534"},{"$nulls":4},{"v":1023,"d":"$1,023"},{"$nulls":4},{"v":207,"d":"$207"},{"$nulls":4},{"v":304,"d":"$304"}]
["Public Education 5972",{"v":3500,"d":"$3,500"},null,null,{"v":1421.18,"d":"$1,421"},{"$nulls":4},{"v":339,"d":"$339"},{"$nulls":4},{"v":251,"d":"$251"},{"$nulls":4},{"v":767,"d":"$767"}]
["Volunteer and Forum Expenses 5976 & 5978 5690, 5692, 5693",{"v":5000,"d":"$5,000"},null,null,{"v":2601.66,"d":"$2,602"},{"$nulls":4},{"v":871,"d":"$871"},{"$nulls":4},{"v":1482,"d":"$1,482"},{"$nulls":4},{"v":50,"d":"$50"}]
["School Program Direct Costs 5985",{"v":6000,"d":"$6,000"},null,null,{"v":3426.23,"d":"$3,426"},{"$nulls":4},{"v":1289,"d":"$1,289"},{"$nulls":4},{"v":1067,"d":"$1,067"},{"$nulls":4},{"v":1202,"d":"$1,202"}]
[]
["Total General Expenses",{"v":45800,"d":"$45,800"},{"$nulls":7},{"v":12157,"d":"$12,157"},{"$nulls":4},{"v":8398,"d":"$8,398"},{"$nulls":4},{"v":8349.59,"d":"$8,350"}]
[]
["TOTAL EXPENSE",{"v":247800,"d":"$247,800"},null,null,{"v":203410.41999999998,"d":"$203,410"},{"$nulls":4},{"v":74016,"d":"$74,016"},{"$nulls":4},{"v":61000,"d":"$61,000"},{"$nulls":4},{"v":63970.94,"d":"$63,971"}]

{"sheet":"2018-19 Monthly","index":2,"n_rows":19,"n_cols":62,"rows_kept":19,"merged":[[0,1,0,5],[0,6,0,10],[0,11,0,15],[0,16,0,20],[0,21,0,25],[0,26,0,30],[0,31,0,35],[0,36,0,40],[0,41,0,45],[0,46,0,50],[0,51,0,55],[0,56,0,60]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":1}
[null,"2018-04-01",{"$nulls":4},"2018-05-01",{"$nulls":4},"2018-06-01",{"$nulls":4},"2018-07-01",{"$nulls":4},"2018-08-01",{"$nulls":4},"2018-09-01",{"$nulls":4},"2018-10-01",{"$nulls":4},"2018-11-01",{"$nulls":4},"2018-12-01",{"$nulls":4},"2019-01-01",{"$nulls":4},"2019-02-01",{"$nulls":4},"2019-03-01",{"$nulls":4},"YTD 2018-19"]
[null,"Projected Revenue","Projected Expenses","Actual Revenue","Actual Expenses","Actual Variance","Projected Revenue","Projected Expenses","Actual Revenue","Actual Expenses","Actual Variance","Projected Revenue","Projected Expenses","Actual Revenue","Actual Expenses","Actual Variance","Projected Revenue","Projected Expenses","Actual Revenue","Actual Expenses","Actual Variance","Projected Revenue","Projected Expenses","Actual Revenue","Actual Expenses","Actual Variance","Projected Revenue","Projected Expenses","Actual Revenue","Actual Expenses","Actual Variance","Projected Revenue","Projected Expenses","Actual Revenue","Actual Expenses","Actual Variance","Projected Revenue","Projected Expenses","Actual Revenue","Actual Expenses","Actual Variance","Projected Revenue","Projected Expenses","Actual Revenue","Actual Expenses","Actual Variance","Projected Revenue","Projected Expenses","Actual Revenue","Actual Expenses","Actual Variance","Projected Revenue","Projected Expenses","Actual Revenue","Actual Expenses","Actual Variance","Projected Revenue","Projected Expenses","Actual Revenue","Actual Expenses","Actual Variance"]
["MAG",null,null,{"v":12200,"d":"$12,200"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":12200,"d":"$12,200"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},null,null,{"v":12200,"d":"$12,200"},null,{"v":12200,"d":"$12,200"},null,null,{"v":0,"d":"$0"},null,null,{"v":5632.16,"d":"$5,632"},null,{"v":0,"d":"$0"},null,null,{"v":5309.04,"d":"$5,309"},null,{"v":12200,"d":"$12,200"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"}]
["OTF",null,null,{"v":30000,"d":"$30,000"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":42400,"d":"$42,400"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},null,null,{"v":7656.25,"d":"$7,656"},null,{"v":0,"d":"$0"},null,null,{"v":6530.65,"d":"$6,531"},null,{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":10600,"d":"$10,600"}]
["DOJ"]
["CITIZENSHIP & IMMIGRATION",{"v":20831.73,"d":"$20,832"},null,{"v":20832,"d":"$20,832"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},null,null,{"v":23102,"d":"$23,102"},null,{"v":23250,"d":"$23,250"},{"$nulls":5},{"v":2111.82,"d":"$2,112"},{"$nulls":4},{"v":2199.47,"d":"$2,199"},{"$nulls":11},{"v":2567,"d":"$2,567"}]
["UNITED WAY LC",{"$nulls":3},{"v":270.69,"d":"$271"},{"$nulls":4},{"v":292.35,"d":"$292"},{"$nulls":4},{"v":434.94,"d":"$435"},{"$nulls":4},{"v":300.19,"d":"$300"},{"$nulls":3},{"v":528.58,"d":"$529"},{"v":517.51,"d":"$518"},{"$nulls":3},{"v":1500,"d":"$1,500"},{"v":81.75,"d":"$82"},null,{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},null,null,{"v":82,"d":"$82"},null,{"v":0,"d":"$0"},null,null,{"v":439.53,"d":"$440"},null,{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"}]
["OTHER GRANTS/FOUNDATIONS",{"$nulls":38},{"v":903,"d":"$903"},{"$nulls":4},{"v":557.86,"d":"$558"}]
["PDCF",{"$nulls":38},{"v":53,"d":"$53"},{"$nulls":4},{"v":53.88,"d":"$54"}]
["MUNICIPAL FUNDING",{"$nulls":38},{"v":691,"d":"$691"},{"$nulls":4},{"v":596.39,"d":"$596"}]
["CIVIC CLUBS AND GROUPS"]
["DONATIONS",{"$nulls":37},{"v":500,"d":"$500"},{"v":262,"d":"$262"},{"$nulls":3},{"v":2776,"d":"$2,776"},{"v":169.05,"d":"$169"}]
["FUNDRAISING",{"$nulls":32},{"v":50,"d":"$50"},{"$nulls":4},{"v":240,"d":"$240"}]
[]
["HST refund",{"$nulls":32},{"v":2399.89,"d":"$2,400"},{"$nulls":4},{"v":2524.74,"d":"$2,525"}]
[]
[]
["TOTAL",{"v":20831.73,"d":"$20,832"},{"v":0,"d":"$0"},{"v":63032,"d":"$63,032"},{"v":270.69,"d":"$271"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":292.35,"d":"$292"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":43},{"v":2776,"d":"$2,776"},{"v":15855.869999999997,"d":"$15,856"}]

{"sheet":"MAG Expenses","index":3,"n_rows":20,"n_cols":27,"rows_kept":20,"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":1}
["Ministry of the Attorney General","Projected April 2018","Actual April 2018","Projected May 2018","Actual May 2018","Projected June 2018","Actual June 2018","Projected July 2018","Actual July 2018","Projected August 2018","Actual August 2018","Projected Sept 2018","Actual Sept 2018","Projected Oct 2018","Actual Oct 2018","Projected Nov 2018","Actual Nov 2018","Projected Dec 2018","Actual Dec 2018","Projected Jan 2019","Actual Jan 2019","Projected Feb 2019","Actual Feb 2019","Projected March 2019","Actual March 2019","Projected Total 2018-19","Actual Total YTD"]
[]
["Wages & Salaries 5410",{"v":2897.5,"d":"$2,898"},{"v":4679,"d":"$4,679"},{"v":2897.5,"d":"$2,898"},{"v":6535,"d":"$6,535"},{"v":2897.5,"d":"$2,898"},{"v":5457,"d":"$5,457"},{"v":2897.5,"d":"$2,898"},{"v":5383,"d":"$5,383"},{"v":2897.5,"d":"$2,898"},{"v":8127,"d":"$8,127"},{"v":2897.5,"d":"$2,898"},{"v":2598,"d":"$2,598"},{"v":2897.5,"d":"$2,898"},{"v":6432.2,"d":"$6,432"},{"v":2897.5,"d":"$2,898"},{"v":3520,"d":"$3,520"},{"v":2897.5,"d":"$2,898"},null,{"v":2897.5,"d":"$2,898"},null,{"v":2897.5,"d":"$2,898"},null,{"v":2898,"d":"$2,898"}]
[]
["General Expenses"]
["Accounting & Legal 5605 (5980)",{"v":1000,"d":"$1,000"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},{"v":2443,"d":"$2,443"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
["Fundraising Expenses 5660",{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
["Insurance 5740",{"v":1300,"d":"$1,300"},null,{"v":0,"d":"$0"},{"v":2902,"d":"$2,902"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
["Staff Expenses 5807",null,{"v":24,"d":"$24"},{"$nulls":7},{"v":226,"d":"$226"},null,{"v":144,"d":"$144"},null,{"v":93,"d":"$93"}]
["Office Supplies 5845",{"v":83.33,"d":"$83"},null,{"v":83,"d":"$83"},null,{"v":83,"d":"$83"},null,{"v":83,"d":"$83"},{"v":19,"d":"$19"},{"v":83,"d":"$83"},{"v":10,"d":"$10"},{"v":83,"d":"$83"},{"v":621,"d":"$621"},{"v":83,"d":"$83"},{"v":516,"d":"$516"},{"v":83,"d":"$83"},{"v":47,"d":"$47"},{"v":83,"d":"$83"},null,{"v":83,"d":"$83"},null,{"v":83,"d":"$83"},null,{"v":83,"d":"$83"}]
["Professional Development 5870",{"v":83,"d":"$83"},null,{"v":83,"d":"$83"},{"v":989,"d":"$989"},{"v":83,"d":"$83"},null,{"v":83,"d":"$83"},null,{"v":83,"d":"$83"},{"v":338,"d":"$338"},{"v":83,"d":"$83"},null,{"v":83,"d":"$83"},{"v":120,"d":"$120"},{"v":83,"d":"$83"},null,{"v":83,"d":"$83"},null,{"v":83,"d":"$83"},null,{"v":83,"d":"$83"},null,{"v":83,"d":"$83"}]
["Rent 5905",{"v":416.67,"d":"$417"},{"v":753,"d":"$753"},{"v":417,"d":"$417"},{"v":594,"d":"$594"},{"v":417,"d":"$417"},{"v":594,"d":"$594"},{"v":417,"d":"$417"},{"v":594,"d":"$594"},{"v":417,"d":"$417"},{"v":705,"d":"$705"},{"v":417,"d":"$417"},{"v":594,"d":"$594"},{"v":417,"d":"$417"},{"v":11.14,"d":"$11"},{"v":417,"d":"$417"},{"v":86,"d":"$86"},{"v":417,"d":"$417"},null,{"v":417,"d":"$417"},null,{"v":417,"d":"$417"},null,{"v":417,"d":"$417"}]
["Admin and Management 5930",{"v":85.83,"d":"$86"},{"v":11,"d":"$11"},{"v":86,"d":"$86"},{"v":13,"d":"$13"},{"v":86,"d":"$86"},{"v":21,"d":"$21"},{"v":86,"d":"$86"},{"v":14,"d":"$14"},{"v":86,"d":"$86"},{"v":236,"d":"$236"},{"v":86,"d":"$86"},{"v":27,"d":"$27"},{"v":86,"d":"$86"},null,{"v":86,"d":"$86"},{"v":32,"d":"$32"},{"v":86,"d":"$86"},null,{"v":86,"d":"$86"},null,{"v":86,"d":"$86"},null,{"v":86,"d":"$86"}]
["Telephone and website 5925"]
["Office/Program Equipment 5970",{"v":66.67,"d":"$67"},null,{"v":67,"d":"$67"},{"v":53,"d":"$53"},{"v":67,"d":"$67"},null,{"v":67,"d":"$67"},null,{"v":67,"d":"$67"},null,{"v":67,"d":"$67"},{"v":48,"d":"$48"},{"v":67,"d":"$67"},{"v":48,"d":"$48"},{"v":67,"d":"$67"},{"v":48,"d":"$48"},{"v":67,"d":"$67"},null,{"v":67,"d":"$67"},null,{"v":67,"d":"$67"},null,{"v":67,"d":"$67"}]
["Public Education 5972",{"v":500,"d":"$500"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},{"v":352,"d":"$352"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
["Volunteer and Forum Expenses 5976 & 5978 5690, 5692, 5693",{"v":133.33,"d":"$133"},{"v":104,"d":"$104"},{"v":133,"d":"$133"},{"v":206,"d":"$206"},{"v":133,"d":"$133"},{"v":280,"d":"$280"},{"v":133,"d":"$133"},{"v":372,"d":"$372"},{"v":133,"d":"$133"},{"v":629,"d":"$629"},{"v":133,"d":"$133"},{"v":434,"d":"$434"},{"v":133,"d":"$133"},{"v":262,"d":"$262"},{"v":133,"d":"$133"},null,{"v":133,"d":"$133"},null,{"v":133,"d":"$133"},null,{"v":133,"d":"$133"},null,{"v":133,"d":"$133"}]
["School Program Direct Costs 5985","N/A"]
[]
["TOTAL EXPENSE",{"v":6566.33,"d":"$6,566"},{"v":5571,"d":"$5,571"},{"v":3766.5,"d":"$3,767"},{"v":11292,"d":"$11,292"},{"v":3766.5,"d":"$3,767"},{"v":6352,"d":"$6,352"},{"v":3766.5,"d":"$3,767"},{"v":6382,"d":"$6,382"},{"v":3766.5,"d":"$3,767"},{"v":10271,"d":"$10,271"},{"v":3766.5,"d":"$3,767"},{"v":4466,"d":"$4,466"},{"v":3766.5,"d":"$3,767"},{"v":10277.34,"d":"$10,277"},{"v":3766.5,"d":"$3,767"},{"v":3733,"d":"$3,733"},{"v":3766.5,"d":"$3,767"},{"v":0,"d":"$0"},{"v":3766.5,"d":"$3,767"},{"v":0,"d":"$0"},{"v":3766.5,"d":"$3,767"},{"v":0,"d":"$0"},{"v":3767,"d":"$3,767"},{"v":0,"d":"$0"}]

{"sheet":"OTF","index":4,"n_rows":32,"n_cols":18,"rows_kept":32,"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":2}
["Ontario Trillium Foundation","Q1 Apr-June 2018","Q2 July-Sept 2018","Q3 Oct-Dec 2018","Q4 Jan-Mar 2019","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","Actual OCT 2018","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01"]
[]
["Wages & Salaries 5410",{"v":27756.21,"d":"$27,756"},{"v":22573.41,"d":"$22,573"},{"v":18163,"d":"$18,163"},{"v":5357.88,"d":"$5,358"},{"v":7581.99,"d":"$7,582"},{"v":12059.83,"d":"$12,060"},{"v":8114.39,"d":"$8,114"},{"v":8604.8,"d":"$8,605"},{"v":9117.93,"d":"$9,118"},{"v":4850.68,"d":"$4,851"},{"v":6107.88,"d":"$6,108"},{"v":8463,"d":"$8,463"},{"v":8036.82,"d":"$8,037"},{"v":5357.88,"d":"$5,358"},{"v":6108,"d":"$6,108"}]
[]
["Total Payroll Expense",{"v":27756,"d":"$27,756"},{"v":22573,"d":"$22,573"},{"v":18163.11,"d":"$18,163"},{"v":5358,"d":"$5,358"},{"v":7582,"d":"$7,582"},{"v":12059.83,"d":"$12,060"},{"v":8114.39,"d":"$8,114"},{"v":8604.8,"d":"$8,605"},{"v":9117.93,"d":"$9,118"},{"v":4850.68,"d":"$4,851"},{"v":6107.88,"d":"$6,108"},null,{"v":6700,"d":"$6,700"},{"v":5358,"d":"$5,358"},{"v":5358,"d":"$5,358"}]
[]
["General Expenses"]
["Accounting & Legal 5605 (5980)",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["Fundraising Expenses 5660",null,{"v":20,"d":"$20"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":4},{"v":20,"d":"$20"}]
["Insurance 5740",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["Staff Expenses 5807",{"v":112.7,"d":"$113"},{"v":164.7,"d":"$165"},{"v":150,"d":"$150"},{"v":50,"d":"$50"},null,null,{"v":71,"d":"$71"},{"v":123,"d":"$123"},{"v":21,"d":"$21"},{"v":21,"d":"$21"},{"v":50,"d":"$50"},{"v":165,"d":"$165"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"}]
["Office Supplies 5845",{"v":299.07,"d":"$299"},{"v":257.95,"d":"$258"},{"v":200,"d":"$200"},{"v":0,"d":"$0"},{"$nulls":6},{"v":50,"d":"$50"},{"v":394,"d":"$394"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"}]
["Professional Development 5870",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["Rent 5905",{"v":594,"d":"$594"},{"v":594,"d":"$594"},{"v":594,"d":"$594"},{"v":198,"d":"$198"},{"v":198,"d":"$198"},{"v":198,"d":"$198"},{"v":198,"d":"$198"},{"v":198,"d":"$198"},{"v":198,"d":"$198"},{"v":198,"d":"$198"},{"v":198,"d":"$198"},{"v":198,"d":"$198"},{"v":198,"d":"$198"},{"v":198,"d":"$198"},{"v":198,"d":"$198"}]
["Admin and Management 5930",{"v":104.9,"d":"$105"},{"v":79.74,"d":"$80"},{"v":100,"d":"$100"},{"v":35,"d":"$35"},{"v":52,"d":"$52"},{"v":27,"d":"$27"},{"v":26,"d":"$26"},{"v":27,"d":"$27"},{"v":25,"d":"$25"},{"v":13,"d":"$13"},{"v":30,"d":"$30"},{"v":30,"d":"$30"},{"v":30,"d":"$30"},{"v":30,"d":"$30"},{"v":30,"d":"$30"}]
["Telephone and website 5925",{"v":323.21,"d":"$323"},{"v":479.34,"d":"$479"},{"v":479,"d":"$479"},{"v":160,"d":"$160"},{"v":160,"d":"$160"},null,{"v":163,"d":"$163"},null,{"v":320,"d":"$320"},{"v":160,"d":"$160"},{"v":160,"d":"$160"},null,{"v":160,"d":"$160"},{"v":160,"d":"$160"},{"v":160,"d":"$160"}]
["Office/Program Equipment 5970",{"v":695.34,"d":"$695"},null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":654.09,"d":"$654"},null,{"v":41,"d":"$41"},{"$nulls":4},{"v":52,"d":"$52"}]
["Public Education 5972",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["Volunteer and Forum Expenses 5976 & 5978 5690, 5692, 5693",{"v":57.38,"d":"$57"},null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":57,"d":"$57"}]
["School Program Direct Costs 5985",{"v":1315.82,"d":"$1,316"},{"v":1067.43,"d":"$1,067"},{"v":500,"d":"$500"},{"v":150,"d":"$150"},{"v":155,"d":"$155"},{"v":333,"d":"$333"},{"v":559,"d":"$559"},{"v":924,"d":"$924"},{"v":79,"d":"$79"},null,{"v":150,"d":"$150"},{"v":453,"d":"$453"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"}]
[]
["Total General Expenses",{"v":3502.42,"d":"$3,502"},{"v":2663.16,"d":"$2,663"},{"v":2023,"d":"$2,023"},{"v":593,"d":"$593"},{"v":1276.0900000000001,"d":"$1,276"},{"v":558,"d":"$558"},{"v":1058,"d":"$1,058"},{"v":1272,"d":"$1,272"},{"v":663,"d":"$663"},{"v":392,"d":"$392"},{"v":638,"d":"$638"},{"v":1292,"d":"$1,292"},{"v":638,"d":"$638"},{"v":638,"d":"$638"},{"v":638,"d":"$638"}]
[]
["TOTAL EXPENSE Per Period",{"v":31258.42,"d":"$31,258"},{"v":25236.16,"d":"$25,236"},{"v":20186.11,"d":"$20,186"},{"v":5951,"d":"$5,951"},{"v":8858.09,"d":"$8,858"},{"v":12617.83,"d":"$12,618"},{"v":9172.39,"d":"$9,172"},{"v":9876.8,"d":"$9,877"},{"v":9780.93,"d":"$9,781"},{"v":5242.68,"d":"$5,243"},{"v":6745.88,"d":"$6,746"},{"v":9755,"d":"$9,755"},{"v":7338,"d":"$7,338"},{"v":5996,"d":"$5,996"},{"v":5996,"d":"$5,996"}]
[]
[]
["2018-19 Total OTF Revenue",{"v":83000,"d":"$83,000"}]
["2018-19 Projected Total Expenses",{"v":82631.69,"d":"$82,632"},null,"Elle 100% 2 days"]
["Variance",{"v":368.3099999999977,"d":"$368"},null,"Andrew 100% 3 days"]
[{"$nulls":3},"Sheri 20%"]
[{"$nulls":3},"Sarah 25%"]
[{"$nulls":3},"1 Team Lead"]

{"sheet":"United Way","index":5,"n_rows":24,"n_cols":14,"rows_kept":24,"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":1}
["United Way","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","Actual OCT2018","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01"]
[]
["Wages & Salaries 5410",{"v":203.35,"d":"$203"},{"v":209.31,"d":"$209"},{"v":322.91,"d":"$323"},{"v":215.27,"d":"$215"},{"v":432.98,"d":"$433"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
["Total Payroll Expense",{"v":203.35,"d":"$203"},{"v":209.31,"d":"$209"},{"v":322.91,"d":"$323"},{"v":215.27,"d":"$215"},{"v":432.98,"d":"$433"},{"v":0,"d":"$0"}]
[]
["General Expenses"]
["Accounting & Legal 5605 (5980)"]
["Fundraising Expenses 5660"]
["Insurance 5740"]
["Staff Expenses 5807",null,null,{"v":28,"d":"$28"}]
["Office Supplies 5845"]
["Professional Development 5870"]
["Rent 5905"]
["Admin and Management 5930"]
["Telephone and website 5925"]
["Office/Program Equipment 5970"]
["Public Education 5972",{"v":67.34,"d":"$67"},{"v":83.04,"d":"$83"},{"v":84.03,"d":"$84"},{"v":84.92,"d":"$85"},{"v":84.53,"d":"$85"},{"v":81.75,"d":"$82"},null,{"v":81,"d":"$81"}]
["Volunteer and Forum Expenses 5976 & 5978 5690, 5692, 5693"]
["School Program Direct Costs 5985"]
[]
["Total General Expenses",{"v":67.34,"d":"$67"},{"v":83.04,"d":"$83"},{"v":112.03,"d":"$112"},{"v":84.92,"d":"$85"},{"v":84.53,"d":"$85"},{"v":81.75,"d":"$82"},{"v":0,"d":"$0"},{"v":81,"d":"$81"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
["TOTAL EXPENSE",{"v":270.69,"d":"$271"},{"v":292.35,"d":"$292"},{"v":434.94000000000005,"d":"$435"},{"v":300.19,"d":"$300"},{"v":517.51,"d":"$518"},{"v":81.75,"d":"$82"},{"v":0,"d":"$0"},{"v":81,"d":"$81"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]

{"sheet":"DOJ","index":6,"n_rows":24,"n_cols":13,"rows_kept":24,"flags":["formulas_cached_only"]}
["Department of Justice","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01"]
[]
["Wages & Salaries 5410"]
[]
["Total Payroll Expense"]
[]
["General Expenses"]
["Accounting & Legal 5605 (5980)"]
["Fundraising Expenses 5660"]
["Insurance 5740"]
["Staff Expenses 5807"]
["Office Supplies 5845"]
["Professional Development 5870"]
["Rent 5905"]
["Admin and Management 5930"]
["Telephone and website 5925"]
["Office/Program Equipment 5970"]
["Public Education 5972"]
["Volunteer and Forum Expenses 5976 & 5978 5690, 5692, 5693"]
["School Program Direct Costs 5985"]
[]
["Total General Expenses"]
[]
["TOTAL EXPENSE"]

{"sheet":"VIVACitizenship and Immigration","index":7,"n_rows":24,"n_cols":15,"rows_kept":24,"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":2}
["VIVA Citizenship and Immigration","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","Actual OCT2018","2018-11-01","Actual NOV 2018","2018-12-01","2019-01-01","2019-02-01","2019-03-01"]
[]
["Wages & Salaries 5410",{"v":1429.88,"d":"$1,430"},{"v":2728.92,"d":"$2,729"},{"v":2035.1,"d":"$2,035"},{"v":1789.24,"d":"$1,789"},{"v":2306.28,"d":"$2,306"},{"v":1523.78,"d":"$1,524"},{"v":2751.62,"d":"$2,752"},{"v":2349,"d":"$2,349"},{"v":4127,"d":"$4,127"},null,{"v":2752,"d":"$2,752"},{"v":2752,"d":"$2,752"},{"v":2752,"d":"$2,752"},{"v":2752,"d":"$2,752"}]
[]
["Total Payroll Expense",{"v":1429.88,"d":"$1,430"},{"v":2728.92,"d":"$2,729"},{"v":2035,"d":"$2,035"},{"v":1789.24,"d":"$1,789"},{"v":2306.28,"d":"$2,306"},{"v":1523.78,"d":"$1,524"},{"v":2751.62,"d":"$2,752"},{"v":2349,"d":"$2,349"},{"v":4127.43,"d":"$4,127"},null,{"v":2752,"d":"$2,752"},{"v":2752,"d":"$2,752"},{"v":2752,"d":"$2,752"},{"v":2752,"d":"$2,752"}]
[]
["General Expenses"]
["Accounting & Legal 5605 (5980)"]
["Fundraising Expenses 5660"]
["Insurance 5740"]
["Staff Expenses 5807"]
["Office Supplies 5845",{"$nulls":7},{"v":368,"d":"$368"}]
["Professional Development 5870",{"$nulls":7},{"v":60,"d":"$60"}]
["Rent 5905"]
["Admin and Management 5930"]
["Telephone and website 5925"]
["Office/Program Equipment 5970",{"v":49.92,"d":"$50"}]
["Public Education 5972"]
["Volunteer and Forum Expenses 5976 & 5978 5690, 5692, 5693"]
["School Program Direct Costs 5985"]
[]
["Total General Expenses",{"v":49.92,"d":"$50"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":428,"d":"$428"}]
[]
["TOTAL EXPENSE",{"v":1479.8000000000002,"d":"$1,480"},{"v":2728.92,"d":"$2,729"},{"v":2035,"d":"$2,035"},{"v":1789.24,"d":"$1,789"},{"v":2306.28,"d":"$2,306"},{"v":1523.78,"d":"$1,524"},null,{"v":2777,"d":"$2,777"}]

{"sheet":"Grant Workshop Fundraiser","index":8,"n_rows":6,"n_cols":4,"rows_kept":6,"flags":["formulas_cached_only"]}
["Session","# Participants","Fee/person","Total"]
["Oct 20th 2018",10,{"v":30,"d":"$30"},{"v":300,"d":"$300"}]
[]
["Nov 10th 2018",10,{"v":25,"d":"$25"},{"v":250,"d":"$250"}]
[]
[null,null,"Total",{"v":550,"d":"$550"}]

{"sheet":"Trivia Night Fundraiser","index":9,"n_rows":3,"n_cols":2,"rows_kept":3,"flags":["formulas_cached_only"]}
["2018-09-01",{"v":95,"d":"$95"}]
["2018-10-01",{"v":135,"d":"$135"}]
["2018-11-01"]