ࡱ> ;: H\pJennifer Ba==hYI8X@"1Calibri1Calibri1Calibri1Calibri1Calibri1 Calibri1Calibri14Calibri1 Calibri1Calibri1Calibri1,8Calibri18Calibri18Calibri1>Calibri14Calibri1<Calibri1?Calibri1h8Cambria1Calibri1 Calibri1Calibri1Calibri1!Calibri1!Calibri1Calibri""#,##0;\-""#,##0""#,##0;[Red]\-""#,##0""#,##0.00;\-""#,##0.00#""#,##0.00;[Red]\-""#,##0.005*0_-""* #,##0_-;\-""* #,##0_-;_-""* "-"_-;_-@_-,)'_-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_-=,8_-""* #,##0.00_-;\-""* #,##0.00_-;_-""* "-"??_-;_-@_-4+/_-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_-"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)72_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).)_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)61_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)0+_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)$[$-409]dddd\,\ mmmm\ dd\,\ yyyy[$-409]h:mm:ss\ AM/PMFA_([$KES]\ * #,##0_);_([$KES]\ * \(#,##0\);_([$KES]\ * "-"_);_(@_)                                                                       ff         P  P        `            a>    "   " "     "       " " ||Lb_}-} ]\ * \(#}-} ]\ * \(#}-} ]\ * \(#}-} ]\ * \(#}-} ]\ * \(#}-} ]\ * \(#}-} ]\ * \(#}-} ]\ * \(#}-} ]\ * \(#}-}  ]\ * \(#}-}  ]\ * \(#}-}  ]\ * \(#}-}  ]\ * \(#}-}  ]\ * \(#}-} ]\ * \(#}-} ]\ * \(#}A} ]\ * \(#ef* "-"_);}A} ]\ * \(#ef* "-"_);}A} ]\ * \(#ef* "-"_);}A} ]\ * \(#ef* "-"_);}A} ]\ * \(#ef* "-"_);}A} ]\ * \(#ef * "-"_);}A} ]\ * \(#L* "-"_);}A} ]\ * \(#L* "-"_);}A} ]\ * \(#L* "-"_);}A} ]\ * \(#L* "-"_);}A} ]\ * \(#L* "-"_);}A} ]\ * \(#L * "-"_);}A} ]\ * \(#23* "-"_);}A} ]\ * \(#23* "-"_);}A} ]\ * \(#23* "-"_);}A} ]\ * \(#23* "-"_);}A}  ]\ * \(#23* "-"_);}A}! ]\ * \(#23 * "-"_);}A}" ]\ * \(#* "-"_);}A}# ]\ * \(#* "-"_);}A}$ ]\ * \(#* "-"_);}A}% ]\ * \(#* "-"_);}A}& ]\ * \(#* "-"_);}A}' ]\ * \(# * "-"_);}A}( ]\ * \(#* "-"_);}}) }]\ * \(#* "-"_);   }}* ]\ * \(#* "-"_);??? ??? ??? ???}-}+ ]\ * \(#}-}, ]\ * \(#}-}- ]\ * \(#}-}. ]\ * \(#}-}/ ]\ * \(#}A}0 a]\ * \(#* "-"_);}A}1 ]\ * \(#* "-"_);}A}2 ]\ * \(#?* "-"_);}A}3 ]\ * \(#23* "-"_);}-}4 ]\ * \(#}}5 ??v]\ * \(#̙* "-"_);   }A}6 }]\ * \(#* "-"_);}A}7 e]\ * \(#* "-"_);}}8 ]\ * \(#* "-"_);   }}9 ???]\ * \(#* "-"_);??? ??? ??? ???}-}: ]\ * \(#}-}; ]\ * \(#}U}< ]\ * \(#* "-"_); }-}= ]\ * \(#}-}> ]\ * \(#}-}? ]\ * \(#}-}@ ]\ * \(#}-}A ]\ * \(#}-}B ]\ * \(#}-}C ]\ * \(#}-}D ]\ * \(#}-}E ]\ * \(#}-}F ]\ * \(#}-}G ]\ * \(#}-}H ]\ * \(#}-}I ]\ * \(#}-}J ]\ * \(#}-}K ]\ * \(# 20% - Accent1M 20% - Accent1 ef % 20% - Accent2M" 20% - Accent2 ef % 20% - Accent3M& 20% - Accent3 ef % 20% - Accent4M* 20% - Accent4 ef % 20% - Accent5M. 20% - Accent5 ef % 20% - Accent6M2 20% - Accent6  ef % 40% - Accent1M 40% - Accent1 L % 40% - Accent2M# 40% - Accent2 L渷 % 40% - Accent3M' 40% - Accent3 L % 40% - Accent4M+ 40% - Accent4 L % 40% - Accent5M/ 40% - Accent5 L % 40% - Accent6M3 40% - Accent6  Lմ % 60% - Accent1M 60% - Accent1 23 % 60% - Accent2M$ 60% - Accent2 23ږ % 60% - Accent3M( 60% - Accent3 23כ % 60% - Accent4M, 60% - Accent4 23 % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6M4 60% - Accent6  23 % "Accent1AAccent1 O % #Accent2A!Accent2 PM % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextG5Explanatory Text % 0Good;Good  a%1 Heading 1G Heading 1 I}%O2 Heading 2G Heading 2 I}%?3 Heading 3G Heading 3 I}%234 Heading 49 Heading 4 I}% 5InputuInput ̙ ??v% 6 Linked CellK Linked Cell }% 7NeutralANeutral  e%3Normal % 8Noteb Note   9OutputwOutput  ???%????????? ???:$Percent ;Title1Title I}% <TotalMTotal %OO= Warning Text? Warning Text %XTableStyleMedium9PivotStyleLight16`(;Sheet1%OSheet2PSheet3,a|NKRent Monthly rent Water bill Electricity bill Sewerage collection EmployeesManager Teacher Feeding programme Fruits - oranges Vegetables Onions - 5 kgs @ 80CabbagesSweetpotatoes Rice - 50 kgs Beans - 45 kgs (half bag)Maize - 30 kgs (1/3 bag)Cooking oil - 10 litres Ugali flour - 40Kgs @ 45 kes!Porridge flour - 30 kgs @ kes 90 Ndengu - 15 Kgs SaltFuelGas Charcoal Firewood Health Insurance Transport Boda Boda, tuk tuk and Matatu Office Suppliers Printing cost Communication Internet Voice calls Sanitation Floor soap School fees Fees - 2 pupils @ 500$Lunch programme - 3 pupils @ kes 500 Training Fashion and design Materials Bead work Repairs General repairs Total Budget per month. (KIJIJI MISSION COMMUNITY BASED COMMUNITYMONTHLY BUDGET. Population Mothers Number of children Total population Vote head Item Sub - item Sub Total Grand Total KesNotes *Amount include kes 200 NSSF from employer 113 Kgs of gas goes for 2 months and cost Kes 2100 Bar soap - half cartoon of soap EFor Rita and Shadrack. From next year Rita will just pay lunch only. 2Lunch programme for - Rita, Shadrack and Josphate Stationary .Cost per month per person being accommondated Servicing of machines Kale Tissue paperSponsored - 9 children 12 mothers @ Kes 500Milk, eggs, meatProteinMeat, eggs, milk Tomatoes R4 55H66Dg7 8z~89 O:ccB H SF<C6JN  dMbP?_*+%;&ffffff?'ffffff?(?)?";B333333?333333? &<3U} @} I#} $}  E}  E} $=S;;;?;;;;;h ; ; ; h ;;;;;;;;;;;;;;;;;h; K.K K/K A4 B5 B6 F7 F8 ?: @ F9 F9 ~ Ej@ ~ E@ ~ Ep@ ~ E@o@#G@w@ %eH@w@KD @ ~ E@ ; ~ E@ ;# G@  %  H@D  @  ~ E@   ~ Ey@ C~ E@  ~ E@ JEp@ H I~ EX@  ~ E@ ~ Ex@ ~ Ep@ ~ E@ ~ Ep@ E @-( E@Z ~ E@ ~ Eb@ G#G3@ %E3@ D @DlT*F**F/*//T ;!;";#h$;%;&;'h)h+;,;-;/h1;2;3;4h5;6;7;8;:h;h<;=;>;?h ~ E@ < !~ !E@ "~ "Ep@##Gܮ@ % "n#Hܮ@#D# $@ %F~ %Ep@ &E~ &E@#'G@' %%&e'H@#D' )@ )~ )I@)E@'D) +@ ,@~ ,E@@ -~ -E@@#/Gp@/ %,./Hp@)D/ 1@ 2 ~ 2E@@ 3!~ 3E@@#4G@@4 %23a4E@@/D4 5@" 6D~ 6E@ 7=~ 7E@@ 8#~ 8E@#:G8@: %69o:E8@4D: ;@$;G <>%<>~ <E@@ <> =>&=>~ =Ep@ =? >>> ?>>#?G@? %<>r?E@:D?:;*FFIFFF44@;A;B;C;DhE;FhG;HhI;J;KhL;M;N;O;P;R; @@' @>> A(A>B> B)~ BE@@C> CB~ CE@D>#DG@D %BClDE@?DD E*E>F> F)~ FGp@FEp@DDF G>> H@+ H,H>~ HG@@HE@@FDH I>> J>> KJ- KJJ#KG\AR %J L@0 M1~ MC(@ N2~ NC"@OC P3!PD5@H DNDM RA!REy@ DKDP( T&&PESC 3>@KKggD H 7P  dMbP?_*+%,&ffffff?'ffffff?(?)?",333333?333333?P&<3U>@ggD H Q  dMbP?_*+%,&ffffff?'ffffff?(?)?",333333?333333?&<3U>@ggD Oh+'0@HXl USER JenniferMicrosoft Excel@n)O@L%k՜.+,0HP X`hp x  Sheet1Sheet2Sheet3  Worksheets  !"#$%&'()+,-./013456789Root Entry FWorkbook1RSummaryInformation(*DocumentSummaryInformation82