{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["CONTROL","Contents","Legislation","INSTRUCTIONS","Auditor Rpt","Management Letter","Enrolment Report","Statement of Financial Position","Surplus","Statement of Operations","Expenditures","Special Ed","Allowable","Personnel","Notes","Notes (2)","Code"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":2,"defined_names":541,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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":"CONTROL","index":0,"n_rows":66,"n_cols":31,"rows_kept":66,"cut":false,"hidden":false,"merged":[[30,2,34,5],[9,1,9,2],[36,2,39,5],[3,1,3,5],[1,1,1,5],[9,3,9,5],[12,3,12,5]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(Code!G3,Y2:Y65,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,6]
[null,"INDEPENDENT SCHOOL FRAME FINANCIAL STATEMENT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2221"]
[null,"CONTROL WORKSHEET AND PRINTING ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2114"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1733"]
[null,null,"Choose school here > ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1536"]
[]
[null,null,"School #",{"$f":"+Code!H3","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2102"]
[null,"Correct the name, if you need here >",null,{"$f":"IF(D8=\"\",\"\",+Code!I79)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1077"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2055"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1482"]
[null,null,"Name of person inputting this file > ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1148"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1239"]
[null,null,"Phone number > ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1157"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2284"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1315"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2230"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2151"]
[null,null,"      Set pages to print on Legal size paper (default setting - use for submission to SFB)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2117"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1549"]
[null,null,"      Set pages to print on Letter size paper.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1653"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1523"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2291"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1274"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1961"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1962"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2197"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1998"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1980"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1981"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1101"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1345"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2042"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1670"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2293"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2243"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2105"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1997"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1241"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1407"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1362"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1304"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2219"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1942"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2109"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1087"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1257"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1244"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1430"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1791"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1562"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1829"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1729"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1155"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1756"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1478"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1232"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1832"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1453"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1690"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1285"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1983"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1988"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1242"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOT"]

{"sheet":"Contents","index":1,"n_rows":17,"n_cols":4,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"SCHOOLNAME","v":""}]
[null,"AUDITOR'S REPORT AND FINANCIAL STATEMENTS"]
[null,"TABLE OF CONTENTS"]
[null,null,null,"PAGE"]
[null,null,"LEGISLATIVE AUTHORITY / REQUIREMENTS","i "]
[null,null,"INSTRUCTIONS FOR THE COMPLETION OF THE FINANCIAL STATEMENTS","ii "]
[null,null,"AUDITOR'S REPORT",1]
[null,null,"AUDITOR'S SUPPLEMENTARY REPORT",2]
[null,null,"OPERATING FUND"]
[null,null,"     STATEMENT OF FINANCIAL POSITION",3]
[null,null,"     STATEMENT OF SURPLUS (DEFICIT)",4]
[null,null,"    STATEMENT OF OPERATIONS",5]
[null,null,"     STATEMENT OF EXPENDITURES (by Function and by Object)",6]
[null,null,"     SPECIAL EDUCATION SERVICES EXPENDITURE DETAIL (by Program)",7]
[null,null,"STATEMENT OF ALLOWABLE EXPENDITURES",8]
[null,null,"FULL TIME EQUIVALENT PERSONNEL EMPLOYED ( Unaudited)",9]
[null,null,"NOTES TO THE FINANCIAL STATEMENTS",10]

{"sheet":"Legislation","index":2,"n_rows":61,"n_cols":54,"rows_kept":61,"cut":false,"hidden":false,"merged":[[40,49,42,50]]}
[null,"Independent Schools"]
[]
[null,"Legislative Authority/Requirements"]
[]
[null,"In accordance with The Private Schools Grants Regulation 61/2012"]
[]
[null,"Auditor "]
[null,"Each year, a private school shall appoint an auditor and advise the minister of the auditor’s name and address. "]
[null,"If the auditor is the same as in the previous year, it is not necessary to advise the minister."]
[]
[null,"The auditor must be a professional accountant who is a registered member in good standing of Chartered"]
[null,"Professional Accountants, Manitoba."]
[]
[null,"Annual Audit "]
[null,"Each year, the auditor shall examine the financial affairs, books, accounts, records and transactions of the"]
[null,"private school. "]
[]
[null,"Method of Audit "]
[null,"An examination must be in accordance with Chartered Professional Accountants (CPA) Handbook-Assurance "]
[null,"and must include a general review of the adequacy of the accounting procedures and system of internal control "]
[null,"employed to preserve and protect the assets of the private school. "]
[]
[null,"Auditor’s Report"]
[null,"The Auditor shall, not later than October 31 following the end of the school year, make a report to the private"]
[null,"school on the annual financial statements examined by the auditor as at the close of the school year. "]
[]
[]
[null,"Standards of the CPA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standards of the CICA"]
[null,"The Auditor's report",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"41(11.2)","A report made under subsection (11) shall "]
[null,"(a) ","comply with the standards of the Chartered Professional Accountants (CPA) Handbook-Assurance  for an auditor's",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(a) ","comply with the standards of the Canadian Institute of Chartered Accountants for an auditor's"]
[null,null,"standard report; and ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"standard report; and ",null,null,"Auditor’s Supplementary Report "]
[null,"(b) ","include the auditor's opinion as to whether the financial statements present fairly the financial ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(b) ","include the auditor's opinion as to whether the financial statements present fairly the financial "]
[null,null,"position of the school division as at the end of  the preceding fiscal year and the results of its ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"position of the school division as at the end of  the preceding fiscal year and the results of its ",null,null,"The auditor shall, not later than October 31 following the end of the school year, submit to the private school:"]
[null,null,"operations for the preceding fiscal year, in accordance with accepted accounting principles for ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"operations for the preceding fiscal year, in accordance with accepted accounting principles for "]
[null,null,"independent schools.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"school divisions.",null,null,"(a)","an Auditor's Report on Enrolment which shall state, whether, in the auditor’s opinion, the EIS Certification"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"and Enrolment Verification Report presents fairly in all material aspects the enrolment of the school "]
[null,"Auditor's Supplementary Report",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Auditor's Supplementary Report",null,null,null,null,"as at September 30 in accordance with Part 1, Section 1.1 of the Independent Schools Funding Reporting"]
[null,null,"The auditor shall submit to the school board a supplementary report on his or her examination of",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"41(12)","The auditor shall submit to the school board a supplementary report on his or her examination of",null,null,null,"Requirements."]
[null,null,"the annual financial statements and the report shall contain any information required by the regulations.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"the annual financial statements and the report shall contain any information required by the regulations."]
[null,"Note",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(b)","whether, in the course of their review there are any other issues to be included in the management letter."]
[null,null,"The report is to be comprised of the Auditor's Report on Enrolment as included in the financial statement file ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note:","The report is to be comprised of the Auditor's Report on Enrolment as included in the financial statement file provided by Schools' Finance Branch and the auditor's management letter. See Regulation 197/2009."]
[null,null,"provided by Education Finance Branch and the auditor's management letter.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delivery of Copies "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The auditor shall provide the minister with a copy of the Auditor's Report on Enrolment and the Management Letter."]
[]
[null,"Note: The report of the auditor, The Auditor's Report on Enrolment and the Management Letter"]
[null,"shall be signed by the Chairperson of the Private School, duly certifying that these reports have been"]
[null,"presented to the Board, and the reports shall be submitted to the Minister in care of the Education Finance Branch."]
[]
[null,"Financial Statement to the Minister "]
[null,"Not later than October 31 following the end of the school year, a private school shall provide the minister with"]
[null,"the duly audited financial statements in a form approved by the minister showing the revenues, expenditures"]
[null,"and other financial information relating to the private school for the school year, and the financial position of"]
[null,"the school at the end of the school year. "]
[]
[null,"The Public Sector Compensation Disclosure Act"]
[null,"This Act requires public sector bodies, as defined in Section 1, to disclose to the public within six months"]
[null,"after the end of each fiscal year ending on or after March 31, 1996, the name, position or classification, and"]
[null,"compensation of individuals whose compensation, as defined in the Act, is $75,000 or more.  A copy of the"]
[null,"legislation (formerly Bill 57) was sent to the Chair of each funded independent school on November 13, 1996."]
[]
["*","A copy of the disclosure schedule is to be sent to this office together with the audited financial statements."]

{"sheet":"INSTRUCTIONS","index":3,"n_rows":99,"n_cols":2,"rows_kept":99,"cut":false,"hidden":false,"merged":[[18,3,18,4],[11,1,11,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[12,1,12,2],[26,1,30,1],[20,1,22,1],[13,1,13,2],[15,1,15,2],[17,1,17,2],[18,1,18,2]]}
[]
[null,"TO PRINT, CLICK THE PRINTER ICON ON YOUR TOOLBAR (PRINTS 2 LETTER SIZE PAGES)"]
[]
[null,"INSTRUCTIONS FOR THE COMPLETION AND SUBMISSION OF FINANCIAL STATEMENTS"]
[]
["1)","MACROS: For full functionality, set Excel to allow macros. To do this in Excel 2007 or later versions:"]
[null,"Excel 2007: Click the Microsoft Office Button (upper left corner of your screen)"]
[null,"At the bottom of the pop-up box, click the Excel Options button"]
[null,"Excel 2010: Click the File tab (upper left corner of your screen)"]
[null,"On the bottom of the side menu, click Options"]
[null,"Then (same for both versions):"]
[null,"Click TRUST CENTER on the side menu."]
[null,"Click the Trust Center Settings button on the right hand side and click Macro Settings on the next side menu."]
[null,"On the list of options under Macro Settings click Disable all macros with notification. Click OK."]
[]
[null,"Before entering any data, save the file as (Save As) Excel 97-2003 Workbook (*.xls) or Excel Macro-Enabled Workbook (*.xlsm)."]
[]
["2)","Round all reported amounts to the nearest dollar prior to data entry. If cents are entered, these will not be shown "]
[null,"and may cause rounding errors in totals as well as \"out of balance\" or other error messages."]
[]
["3)","The Auditor's Report on Enrolment is included in a standard format and requires signoff on a hardcopy. \nEdits to the text are not allowed."]
[]
[]
["4)","The management letter, Auditor's Supplementary Report and the Auditor's Report on Enrolment, must be signed "]
[null,"and included in the submission to Education Funding Branch."]
[]
["5)","Once the Financial Statements have been completed, audited and approved by the school board, signed original documents should be forwarded directly to the Education Funding Branch by October 31, 2023. The completed file can be emailed to Education Funding Branch. Signed Reports and Notes do not need to be submitted electronically. Confirmation of receipt of the e-files will be sent via email."]
[]
[]
[]
[]
[null,"CONTACTS (to email, click links):"]
[null,"Questions regarding the use of this file can be directed to:"]
[null,"                          ( (204) 945-6910          +"]
[null,"The completed file can be emailed to:  +"]
[]
[]
[]
[null,"INTERNET DOWNLOADS:"]
[]
[null,"This file and other forms for reporting to Education Funding Branch are available on the Internet at the following address:"]
[null,"http://www.edu.gov.mb.ca/k12/finance/forms/independent/index.html"]
[]
[]
[null,"Independent Schools"]
[]
[null,{"$f":"\"Instructions for the Completion of \"&LASTYR&\"/\"&REPLACE(THISYR,1,2,\"\")&\" Financial Statements\"","v":"Instructions for the Completion of 2022/23 Financial Statements"}]
[]
[null,"The Audited Financial Statements are required for the operating fund only, and are to include only financial"]
[null,"information related directly to the independent school being funded. "]
[]
[null,"Operating Fund – Statement of Financial Position"]
[null,"Department of Education"]
[null,"Instruction and Services Grant "]
[null,"This is the total Instruction and Services Grant for the current fiscal year. "]
[null,"If the grant for the year is greater than the allowable expenditures for Instruction and Services as calculated"]
[null,"on page 8, then the revenue recorded on page 5 and the receivable from the Province of Manitoba shown"]
[null,"on the balance sheet must be shown reduced by the amount that the grant exceeds the allowable expenditures."]
[]
[null,"Special Education Services Grant "]
[null,"This includes the total of Level 2 and Level 3 Grants for the current fiscal year. If the total grant for the"]
[null,"year is greater than the allowable expenditures for Special Education Services as calculated on page 8,"]
[null,"then the revenue recorded on page 5 and the receivable from the Province of Manitoba shown on the"]
[null,"balance sheet must be shown reduced by the amount that the grant exceeds the allowable expenditures."]
[]
[null,"Curricular Materials Grant"]
[null,"This includes the current year earned grant (i.e. the $60 per pupil grant paid directly to the school)."]
[]
[null,"Provincial Government - Other Support"]
[null,"This includes any other support received from the Province of Manitoba. An appropriate description should be provided."]
[]
[null,"Federal Government - French Language Grant "]
[null,"This includes any support received for the grant."]
[]
[null,"School Fees - Parental"]
[null,"All school fees paid for by parents or legal guardians are to be recorded here."]
[]
[null,"Expenditure Reporting"]
[]
[null,"With the implementation of Independent Schools FRAME Report, it is imperative that reporting of expenditures be"]
[null,"prepared on the basis of generally accepted accounting principles and in accordance with the FRAME system "]
[null,"established by the department for use by funded independent schools. "]
[]
[null,"Please refer to the Independent Schools FRAME Manual for expenditure reporting standards. The FRAME system"]
[null,"provides a consistent structure for classifying school expenditures. However, certain aspects of the FRAME system "]
[null,"may be subject to some interpretation. Please consult with the Independent Schools & Branch Accountant at the "]
[null,"Education Funding Branch for futher assistance."]
[]
[null,"Statement of Allowable Expenditures"]
[]
[null,"The calculation of allowable expenditures must be completed by the school in accordance with the instructions, and any "]
[null,"resulting reduction in grants is to be reflected in the current year financial statements through a decrease in appropriate "]
[null,"revenues and a corresponding decrease in the receivable from the Province of Manitoba."]
[]
[null,"Full Time Equivalent Personnel Employed"]
[]
[null,"In order to complete this form correctly, employee actual time worked is to be converted into full year equivalents, rounded"]
[null,"to two decimal places. For example, an administrative assistant working three-quarter time all year is to be reported"]
[null,"as 0.75 FTE."]

{"sheet":"Auditor Rpt","index":4,"n_rows":44,"n_cols":6,"rows_kept":44,"cut":false,"hidden":false,"merged":[[3,3,4,5],[41,3,41,4],[36,3,36,5],[42,3,42,5],[6,4,6,5],[7,1,7,5],[37,3,37,5],[8,1,35,5]]}
[]
[]
[null,"AUDITOR'S REPORT"]
[null,null,null,{"$f":"IF(ISBLANK(SCHOOLNAME),\"\",SCHOOLNAME)","v":""}]
[null,"TO THE BOARD OF DIRECTORS OF "]
[]
[null,"We have audited the Operating Fund Balance Sheet of "]
[null,{"$f":"D4","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Date",null,"Auditor"]
[]
[null,"I hereby certify that this report and the statements referenced herein have been presented"]
[null,"to the Board of Directors of the above referenced school and have been duly accepted"]
[null,"and approved under minute number                                    ",null,null,null," ."]
[]
[null,"Date",null,"Chairperson"]

{"sheet":"Management Letter","index":5,"n_rows":4,"n_cols":3,"rows_kept":4,"cut":false,"hidden":false,"merged":[[1,1,1,5],[3,2,3,4],[5,1,38,4]]}
[]
[null,"AUDITOR'S SUPPLEMENTARY REPORT"]
[null,"MANAGEMENT LETTER"]
[null,"To The Board of ",{"$f":"IF(ISBLANK(SCHOOLNAME),\"\",SCHOOLNAME)","v":""}]

{"sheet":"Enrolment Report","index":6,"n_rows":39,"n_cols":4,"rows_kept":39,"cut":false,"hidden":false,"merged":[[2,1,2,3],[19,1,19,3],[32,1,32,3],[5,2,5,3],[9,2,9,3]]}
[null,{"$f":"SCHOOLNAME","v":""}]
[null,"AUDITOR'S SUPPLEMENTARY REPORT"]
[null,"AUDITOR'S  REPORT ON ENROLMENT"]
[null,null,null,{"$f":"\"at \"&Enryr","v":"at September 29, 2022"}]
[]
[null,"To the Board of ",{"$f":"IF(ISBLANK(SCHOOLNAME),\"\",SCHOOLNAME)","v":""}]
[]
[null,"We have audited the EIS Certification and Enrolment Report (IS EIS CERT-PART 2 OF 2) prepared in "]
[null,"accordance  with Part1, Section 1.1 of the Independent Schools Funding Reporting Requirements for the "]
[null,{"$f":"\"school year \"&SCHYR&\" \"&\"of  the\"","v":"school year 2022/2023 of  the"},{"$f":"IF(ISBLANK(SCHOOLNAME),\"\",SCHOOLNAME)","v":""}]
[null,"at September 29.  The enrolment information is the responsibility of the School's management."]
[null,"Our responsibility is to express an opinion on this enrolment information based on our audit."]
[]
[null,"We conducted our audit in accordance with the standards for assurance engagements set out in the CPA"]
[null,"Canada Handbook - Assurance. Those standards require that we plan and perform an audit to obtain reasonable "]
[null,"assurance whether the enrolment information is free of material misstatement. An audit includes examining, "]
[null,"on a test basis, evidence supporting the amounts and disclosures in the enrolment information."]
[]
[null,"In our opinion, this report presents fairly, in all material aspects, the enrolment of the "]
[null,{"$f":"IF(ISBLANK(SCHOOLNAME),\"\",SCHOOLNAME)","v":""}]
[null,{"$f":"\"at \"&Enryr& \" in accordance with the Independent Schools Funding Reporting Requirements\"","v":"at September 29, 2022 in accordance with the Independent Schools Funding Reporting Requirements"}]
[null,{"$f":"\" for the \"&SCHYR&\" school year referred to above.\"","v":" for the 2022/2023 school year referred to above."}]
[]
[]
[]
[]
[]
[null,"Date",null,"Auditor"]
[]
[]
[]
[null,"I herby certify that the preceding report has been presented to the members of the Board of the"]
[null,{"$f":"IF(ISBLANK(SCHOOLNAME),\"\",SCHOOLNAME)","v":""}]
[]
[]
[]
[]
[]
[null,"Date",null,"Chairperson of the Board"]

{"sheet":"Statement of Financial Position","index":7,"n_rows":38,"n_cols":8,"rows_kept":38,"cut":false,"hidden":false,"merged":[[32,2,32,3],[33,2,33,3],[34,2,34,3],[12,2,12,3],[13,2,13,3],[14,2,14,3],[20,2,20,3]]}
[null,{"$f":"IF(ISBLANK(SCHOOLNAME),\"\",SCHOOLNAME)","v":""},null,null,null,null,null,{"$f":"IF(DATE=0,\"\",DATE)","v":"2023-08-17T14:01:08.790"}]
[]
[null,"OPERATING FUND - STATEMENT OF FINANCIAL POSITION"]
[null,{"$f":"\"As at \"&YrEnded&\" \"&THISYR","v":"As at June 30, 2023"}]
[null," ASSETS"]
[null," Cash",null,null,null,null,null,0]
[null," Investments",null,null,null,null,null,0]
[null," Accounts Receivable"]
[null,null,"Provincial Government",null,null,0]
[null,null,"Federal Government",null,null,0]
[null,null,"School Fees",null,null,0]
[null,null,"Other (please specify)"]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0,null,{"$f":"SUM(F9:F11,F13:F15)","v":0}]
[null,null," "]
[null," Less Allowance for Doubtful Accounts",null,null,null,null,null,0]
[null," Inventory",null,null,null,null,null,0]
[null," Prepaid Expenses",null,null,null,null,null,0]
[null," Other (please specify)"]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H6,H7,H15,H17:H19,H21)","v":0}]
[]
[null," LIABILITIES AND FUND BALANCES"]
[null,"Bank Indebtedness",null,null,null,null,null,0]
[null," Accounts Payable "]
[null,null,"Province of Manitoba",null,null,0]
[null,null,"Other",null,null,0,null,{"$f":"SUM(F27:F28)","v":0}]
[null," Accrued Liabilities",null,null,null,null,null,0]
[null," Unearned Revenue",null,null,null,null,null,0]
[null," Loans",null,null,null,null,null,0]
[null," Other (please specify)"]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H25,H28:H31,H33:H35)","v":0}]
[null,"Accumulated Surplus (Deficit)",null,null,null,null,null,{"$f":"ACCSURPLUS","v":0}]
[null,null,null,null,null,null,null,{"$f":"H36+H37","v":0}]

{"sheet":"Surplus","index":8,"n_rows":13,"n_cols":8,"rows_kept":13,"cut":false,"hidden":false,"merged":[[8,2,8,3],[9,2,9,3],[10,2,10,3],[11,2,11,3]]}
[null,{"$f":"IF(ISBLANK(SCHOOLNAME),\"\",SCHOOLNAME)","v":""},null,null,null,null,null,{"$f":"IF(DATE=0,\"\",DATE)","v":"2023-08-17T14:01:08.790"}]
[null,"OPERATING FUND"]
[null,"STATEMENT OF SURPLUS (DEFICIT)"]
[null,{"$f":"ForYr","v":"For the Year Ended June 30, 2023"}]
[]
[null,{"$f":"\" Accumulated Surplus (Deficit), June 30, \"&LASTYR","v":" Accumulated Surplus (Deficit), June 30, 2022"},null,null,null,null,null,0]
[null," Add: Net Current Year Surplus (Deficit)",null,null,null,null,null,{"$f":"NETSURPLUS","v":0}]
[null," Adjustments Affecting Prior Year(s)"]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0,null,{"$f":"SUM(F9:F12)","v":0}]
[null,{"$f":"\" Accumulated Surplus (Deficit), June 30, \"&THISYR","v":" Accumulated Surplus (Deficit), June 30, 2023"},null,null,null,null,null,{"$f":"SUM(H6,H7,H12)","v":0}]

{"sheet":"Statement of Operations","index":9,"n_rows":41,"n_cols":8,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"IF(ISBLANK(SCHOOLNAME),\"\",SCHOOLNAME)","v":""},null,null,null,null,null,{"$f":"IF(DATE=0,\"\",DATE)","v":"2023-08-17T14:01:08.790"}]
[]
[null,"OPERATING FUND"]
[null,"STATEMENT OF OPERATIONS"]
[null,{"$f":"ForYr","v":"For the Year Ended June 30, 2023"}]
[]
[null," REVENUES"]
[null,null,"Provincial Government"]
[null,null,"  Department of Education"]
[null,null,null,"Instruction and Services",null,{"$f":"IF(OR(+Allowable!H26=0,+Allowable!H26=\"\"),0,+Allowable!H26)","v":0}]
[null,null,null,"Student Support Services",null,{"$f":"+Allowable!F26","v":0}]
[null,null,null,"Curricular Materials",null,0,null,{"$f":"SUM(F10:F12)","v":0}]
[null,null,null,"Other (please specify)"]
[null,null,null,null,null,null,null,0]
[null,null,"Federal Government"]
[null,null,null,"French Language Grant",null,null,null,0]
[null,null,null,"Other",null,null,null,0]
[null,null,"School Fees"]
[null,null,null,"Parental and Other Sources",null,null,null,0]
[null,null,"Other (please specify)"]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H12,H14,H16:H26)","v":0}]
[null," EXPENDITURES"]
[null,null,"Regular Instruction",null,null,null,null,{"$f":"OE1TOT","v":0}]
[null,null,"Student Support Services",null,null,null,null,{"$f":"OE2TOT","v":0}]
[null,null,"Pre-Kindergarten Education",null,null,null,null,{"$f":"OE4TOT","v":0}]
[null,null,"Administration",null,null,null,null,{"$f":"OE51TOT+OE52TOT","v":0}]
[null,null,"Instructional and Pupil Support Services",null,null,null,null,{"$f":"OE6TOT","v":0}]
[null,null,"Transportation/Boarding of Pupils",null,null,null,null,{"$f":"OE7TOT","v":0}]
[null,null,"Operations and Maintenance",null,null,null,null,{"$f":"OE8TOT","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H29:H35)","v":0}]
[]
[null,null,"CURRENT YEAR OPERATING SURPLUS (DEFICIT)",null,null,null,null,{"$f":"H27-H36","v":0}]
[null,null,"CORPORATE TAX",null,null,null,null,0]
[null,null,"TRANSFERS (TO) FROM CAPITAL FUND",null,null,null,null,0]
[null,null,"NET CURRENT YEAR SURPLUS (DEFICIT)",null,null,null,null,{"$f":"H38-H39+H40","v":0}]

{"sheet":"Expenditures","index":10,"n_rows":46,"n_cols":11,"rows_kept":46,"cut":false,"hidden":false,"merged":[[2,4,3,5],[22,10,23,10]]}
[{"$f":"IF(ISBLANK(SCHOOLNAME),\"\",SCHOOLNAME)","v":""},"OPERATING FUND STATEMENT OF EXPENDITURE",null,null,null,null,null,null,null,{"$f":"IF(DATE=0,\"\",DATE)","v":"2023-08-17T14:01:08.790"}]
[null,{"$f":"ForYr","v":"For the Year Ended June 30, 2023"}]
[null,null,"STUDENT",null,"ADMINISTRATION",null,"INSTRUCTIONAL","TRANSPORTATION"]
[null,null,"SUPPORT","PRE-KINDERGARTEN",null,null,"AND PUPIL","/ BOARDING","OPERATIONS"]
[null,"REGULAR","SERVICES","EDUCATION","BOARD OF","SCHOOL","SUPPORT","OF","AND"]
["CODE         OBJECT \\ FUNCTION","INSTRUCTION","(see note)",null,"DIRECTORS","ADMINISTRATION","SERVICES","PUPILS","MAINTENANCE","TOTALS"]
[" 300 SALARIES"]
[" 310   Directors Remuneration",null,null,null,null,null,null,null,null,{"$f":"E8","v":0}]
[" 320   Executive, Managerial and Supervisory",null,{"$f":"IF(_OE2320=0,0,_OE2320)","v":0},null,null,null,null,null,null,{"$f":"SUM(B9:I9)","v":0}]
[" 330   Instructional - Teaching",null,{"$f":"IF(_OE2330=0,0,_OE2330)","v":0},null,null,null,null,null,null,{"$f":"SUM(B10:D10,G10)","v":0}]
[" 350   Instructional - Other",null,{"$f":"IF(_OE2350=0,0,_OE2350)","v":0},null,null,null,null,null,null,{"$f":"SUM(B11:D11,G11,H11)","v":0}]
[" 360   Technical, Specialized and Service",null,{"$f":"IF(_OE2360=0,0,_OE2360)","v":0},null,null,null,null,null,null,{"$f":"SUM(B12:I12)","v":0}]
[" 370   Secretarial, Clerical and Other",null,{"$f":"IF(_OE2370=0,0,_OE2370)","v":0},null,null,null,null,null,null,{"$f":"SUM(B13:I13)","v":0}]
[" 380   Clinicians",null,{"$f":"IF(_OE2380=0,0,_OE2380)","v":0},null,null,null,null,null,null,{"$f":"_OE238","v":0}]
["       Total Salaries",{"$f":"SUM(B9:B13)","v":0},{"$f":"SUM(C9:C14)","v":0},{"$f":"SUM(D9:D13)","v":0},{"$f":"SUM(E8,E9,E12,E13)","v":0},{"$f":"SUM(F9,F12,F13)","v":0},{"$f":"SUM(G9:G13)","v":0},{"$f":"SUM(H9,H11:H13)","v":0},{"$f":"SUM(I9,I12,I13)","v":0},{"$f":"SUM(B15:I15)","v":0}]
[" 400 EMPLOYEES BENEFITS AND ALLOWANCES",null,{"$f":"IF(_OE2410=0,0,_OE2410)","v":0},null,null,null,null,null,null,{"$f":"SUM(B16:I16)","v":0}]
["500-600 SERVICES"]
[" 510   Professional, Technical and Specialized",null,{"$f":"IF(_OE2510=0,0,_OE2510)","v":0},null,null,null,null,null,null,{"$f":"SUM(B18:I18)","v":0}]
[" 520   Communications",null,{"$f":"IF(_OE2520=0,0,_OE2520)","v":0},null,null,null,null,null,null,{"$f":"SUM(B19:I19)","v":0}]
[" 530   Utility Services",null,null,null,null,null,null,null,null,{"$f":"_OE853","v":0}]
[" 540   Travel and Meetings",null,{"$f":"IF(_OE2540=0,0,_OE2540)","v":0},null,null,null,null,null,null,{"$f":"SUM(B21:I21)","v":0}]
[" 550   Transportation of Pupils",null,null,null,null,null,null,null,null,{"$f":"H22","v":0}]
[" 560   Tuition",null,{"$f":"IF(_OE2560=0,0,_OE2560)","v":0},null,null,null,null,null,null,{"$f":"SUM(B23,C23,G23)","v":0},6]
[" 570   Printing ",null,{"$f":"IF(_OE2570=0,0,_OE2570)","v":0},null,null,null,null,null,null,{"$f":"SUM(B24:G24)","v":0}]
[" 580   Insurance and Bond Premiums",null,null,null,null,null,null,null,null,{"$f":"SUM(E25:F25,H25,I25)","v":0}]
[" 590   Maintenance and Repair Services",null,{"$f":"IF(_OE2590=0,0,_OE2590)","v":0},null,null,null,null,null,null,{"$f":"SUM(B26:I26)","v":0}]
[" 610   Rentals",null,{"$f":"IF(_OE2610=0,0,_OE2610)","v":0},null,null,null,null,null,null,{"$f":"SUM(B27:I27)","v":0}]
[" 620   Taxes",null,{"$f":"IF(_OE2620=0,0,_OE2620)","v":0},null,null,null,null,null,null,{"$f":"SUM(B28:I28)","v":0}]
[" 630   Advertising and Promotion",null,{"$f":"IF(_OE2630=0,0,_OE2630)","v":0},null,null,null,null,null,null,{"$f":"SUM(C29:I29)","v":0}]
[" 640   Dues and Fees",null,{"$f":"IF(_OE2640=0,0,_OE2640)","v":0},null,null,null,null,null,null,{"$f":"SUM(B30:I30)","v":0}]
[" 650   Professional Development",null,{"$f":"IF(_OE2650=0,0,_OE2650)","v":0},null,null,null,null,null,null,{"$f":"SUM(B31:I31)","v":0}]
["       Total Services",{"$f":"SUM(B17:B31)","v":0},{"$f":"SUM(C17:C31)","v":0},0,0,0,0,0,0,{"$f":"SUM(B32:I32)","v":0}]
[" 700 SUPPLIES, MATERIALS AND MINOR EQUIPMENT"]
[" 710   Supplies",null,{"$f":"IF(_OE2710=0,0,_OE2710)","v":0},null,null,null,null,null,null,{"$f":"SUM(B34:I34)","v":0}]
[" 740   Curricular and Media Materials",null,{"$f":"IF(_OE2740=0,0,_OE2740)","v":0},null,null,null,null,null,null,{"$f":"SUM(B35:D35)+_OE674","v":0}]
[" 760   Minor Equipment",null,{"$f":"IF(_OE2760=0,0,_OE2760)","v":0},null,null,null,null,null,null,{"$f":"SUM(B36:I36)","v":0}]
["       Total Supplies, Materials and Minor Equipment",{"$f":"SUM(B34:B36)","v":0},{"$f":"SUM(C34:C36)","v":0},{"$f":"SUM(D34:D36)","v":0},{"$f":"SUM(E34,E36)","v":0},{"$f":"SUM(F34,F36)","v":0},{"$f":"SUM(G34:G36)","v":0},{"$f":"SUM(H34,H36)","v":0},{"$f":"SUM(I34,I36)","v":0},{"$f":"SUM(B37:I37)","v":0}]
[" 900 TRANSFERS AND OTHER"]
[" 950   Bad Debts",null,null,null,null,null,null,null,null,{"$f":"_OE5296","v":0}]
[" 970   Interest and Bank Charges",null,null,null,null,null,null,null,null,{"$f":"F40","v":0}]
[" 980   Organizations and Individuals and Other",null,{"$f":"IF(_OE2980=0,0,_OE2980)","v":0},null,null,null,null,null,null,{"$f":"SUM(B41,C41,F41,G41)","v":0}]
["       Total Transfers and Other",{"$f":"_OE198","v":0},{"$f":"_OE298","v":0},null,null,{"$f":"SUM(F39:F41)","v":0},{"$f":"_OE698","v":0},null,null,{"$f":"SUM(B42:C42,F42:G42)","v":0}]
[]
["       TOTALS",{"$f":"SUM(B15:B16,B32,B37,B42)","v":0},{"$f":"IF(AND(SUM(C15:C16,C32,C37,C42)>25000,SUM(C15:C16,C32,C37,C42)<>_TOT200),\"Error *\",SUM(C15:C16,C32,C37,C42))","v":0},{"$f":"SUM(D15:D16,OE4SERV,OE4SUP)","v":0},{"$f":"SUM(E15:E16,E32,E37)","v":0},{"$f":"SUM(F15:F16,F32,F37,F42)","v":0},{"$f":"SUM(G15:G16,G32,G37,G42)","v":0},{"$f":"SUM(H15:H16,H32,H37)","v":0},{"$f":"SUM(I15:I16,I32,I37)","v":0},{"$f":"SUM(B44:I44)","v":0}]
["Note:  An Independent School with total Special Education Services expenditures greater than $25,000 MUST complete Appendix A \"Special Ed tab\"."]
[{"$f":"IF(AND(SUM(C15:C16,C32,C37,C42)>25000,_TOT200=0),\"Error: You must complete Appendix A on Special Ed worksheet\",\"\")","v":""}]

{"sheet":"Special Ed","index":11,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":false,"merged":[[16,8,18,8]]}
[{"$f":"IF(ISBLANK(SCHOOLNAME),\"\",SCHOOLNAME)","v":""},"SPECIAL EDUCATION SERVICES EXPENDITURES DETAIL",null,null,null,null,null,{"$f":"IF(DATE=0,\"\",DATE)","v":"2023-08-17T14:01:08.790"}]
[null,{"$f":"ForYr","v":"For the Year Ended June 30, 2023"}]
[{"$f":"IF(AND(OE2TOT>25000,_TOT200=0),\"Error: You Need to complete this worksheet\",\"\")","v":""},"* TO BE COMPLETED BY SCHOOLS WITH TOTAL SPECIAL EDUCATION SERVICES EXPENDITURES GREATER THAN $25,000"]
[null,null,null,"CLINICAL AND",null,null,"OTHER"]
[null,"ADMINISTRATION","GIFTED","RELATED","SPECIAL ","REGULAR","RESOURCE"]
["CODE         OBJECT \\ PROGRAM","/CO-ORDINATION","EDUCATION","SERVICES","PLACEMENT","PLACEMENT","SERVICES","TOTALS"]
[" 300 SALARIES"]
[" 320   Executive, Managerial and Supervisory",null,null,null,null,null,null,{"$f":"SUM(B8,C8,E8)","v":0}]
[" 330   Instructional - Teaching",null,null,null,null,null,null,{"$f":"SUM(C9,E9:G9)","v":0}]
[" 350   Instructional - Other",null,null,null,null,null,null,{"$f":"SUM(C10,E10:G10)","v":0}]
[" 360   Technical, Specialized and Service",null,null,null,null,null,null,{"$f":"SUM(C11,E11:G11)","v":0}]
[" 370   Secretarial, Clerical and Other",null,null,null,null,null,null,{"$f":"SUM(B12:G12)","v":0}]
[" 380   Clinicians",null,null,null,null,null,null,{"$f":"_OE2338","v":0}]
["       Total Salaries",{"$f":"SUM(B8,B12)","v":0},{"$f":"SUM(C8:C12)","v":0},{"$f":"SUM(D12,D13)","v":0},{"$f":"SUM(E8:E12)","v":0},{"$f":"SUM(F9:F12)","v":0},{"$f":"SUM(G9:G12)","v":0},{"$f":"SUM(B14:G14)","v":0}]
[" 400 EMPLOYEES BENEFITS AND ALLOWANCES",null,null,null,null,null,null,{"$f":"SUM(B15:G15)","v":0}]
[" 500-600 SERVICES"]
[" 510   Professional, Technical and Specialized",null,null,null,null,null,null,{"$f":"SUM(C17:G17)","v":0},7]
[" 520   Communications",null,null,null,null,null,null,{"$f":"SUM(B18:G18)","v":0}]
[" 540   Travel and Meetings",null,null,null,null,null,null,{"$f":"SUM(B19:G19)","v":0}]
[" 560   Tuition",null,null,null,null,null,null,{"$f":"SUM(C20:G20)","v":0}]
[" 570   Printing ",null,null,null,null,null,null,{"$f":"SUM(B21:G21)","v":0}]
[" 590   Maintenance and Repair Services",null,null,null,null,null,null,0]
[" 610   Rentals",null,null,null,null,null,null,0]
[" 620   Taxes",null,null,null,null,null,null,0]
[" 630   Advertising and Promotion",null,null,null,null,null,null,0]
[" 640   Dues and Fees",null,null,null,null,null,null,0]
[" 650   Professional Development",null,null,null,null,null,null,0]
["       Total Services",{"$f":"SUM(B18,B19,B21:B27)","v":0},{"$f":"SUM(C17:C27)","v":0},{"$f":"SUM(D17:D27)","v":0},{"$f":"SUM(E17:E27)","v":0},{"$f":"SUM(F17:F27)","v":0},{"$f":"SUM(G17:G27)","v":0},0]
[" 700 SUPPLIES, MATERIALS AND MINOR EQUIPMENT"]
[" 710   Supplies",null,null,null,null,null,null,{"$f":"SUM(B30:G30)","v":0}]
[" 740   Curricular and Media Materials",null,null,null,null,null,null,{"$f":"SUM(B31:G31)","v":0}]
[" 760   Minor Equipment",null,null,null,null,null,null,{"$f":"SUM(B32:G32)","v":0}]
["       Total Supplies, Materials and Minor Equipment",{"$f":"SUM(B30:B32)","v":0},0,0,0,0,0,{"$f":"SUM(B33:G33)","v":0}]
[" 980   Organizations and Individuals",null,null,null,null,null,null,{"$f":"SUM(B34:G34)","v":0}]
[]
["       TOTALS",{"$f":"SUM(B14:B15,B28,B33,B34)","v":0},0,0,0,0,0,{"$f":"SUM(B36:G36)","v":0}]

{"sheet":"Allowable","index":12,"n_rows":58,"n_cols":11,"rows_kept":58,"cut":false,"hidden":false,"merged":[[49,6,49,7],[48,6,48,7],[45,6,45,7],[46,6,46,7],[28,7,28,8],[41,5,41,7],[47,6,47,7],[44,6,44,7],[42,6,42,7],[43,6,43,7],[0,7,0,9],[9,7,9,8],[6,7,6,8],[7,7,7,8],[8,7,8,8]]}
[{"$f":"IF(ISBLANK(SCHOOLNAME),\"\",SCHOOLNAME)","v":""},null,null,null,null,null,null,{"$f":"IF(DATE=0,\"\",DATE)","v":"2023-08-17T14:01:08.790"}]
[]
["STATEMENT OF ALLOWABLE EXPENDITURES"]
[{"$f":"ForYr","v":"For the Year Ended June 30, 2023"}]
["To be completed by all Independent Schools"]
[]
[null,null,null,null,null,"STUDENT",null,"INSTRUCTION"]
[null,null,null,null,null,"SUPPORT",null,"AND"]
[null,null,null,null,null,"SERVICES",null,"SERVICES"]
[]
["TOTAL EXPENDITURES",null,null,null,null,{"$f":"OE2TOT","v":0}," (1)",{"$f":"TOTEXP","v":0},null," (2)"]
[]
["LESS:","Student Support Services Grants",null,null,null,null,null,{"$f":"F26","v":0},null," (3)",{"$f":"IF(AND(Code!O79>25000,_TOT200=0),\"<= Special Ed tab needs to be completed\",\"\")","v":""}]
[null,"Curricular Materials Grant",null,null,null,{"$f":"ROUND(IF(_OE274=0,0,CURRMAT*(_OE274)/(_OE740)),0)","v":0}," (4)",{"$f":"ROUND(CURRMAT-CURRMATSPEC,0)","v":0},null," (4)"]
[null,"Cost of non-certified teachers teaching courses other than non-credit religion",null,null,null,0," (5)",0,null," (5)"]
[null,"Cost of non-credit religious instruction in excess of 1/2 hour per day",null,null,null,0," (6)",0,null," (6)"]
["SUB TOTAL",null,null,null,null,{"$f":"F11-SUM(F14:F16)","v":0},null,{"$f":"H11-SUM(H13:H16)","v":0}]
[]
["LESS: Pre-Kindergarten Expenditures",null,null,null,null,null,null,{"$f":"OE4TOT","v":0},null,"(7)"]
["LESS:","Expenditures related to teaching non-funded pupils (see below)",null,null,null,{"$f":"E50","v":0},null,{"$f":"G50","v":0},null,"(8)",{"$f":"IF(NONFUNDINSTR+H19>H11,\"<= (7) + (8) more than Total Exp\",\"\")","v":""}]
[]
["ALLOWABLE EXPENDITURES",null,null,null,null,{"$f":"IF(F19+NONFUNDSPECED>F17,\"Error\",F17-F19-F20)","v":0},null,{"$f":"IF(NONFUNDINSTR+H19>H11,\"Error\",H17-H19-H20)","v":0}]
[]
["GRANTS  RECEIVED",null,null,null,null,{"$f":"+Code!O79","v":0}," (9)",{"$f":"+Code!N79","v":0},null," (9)"]
[]
["GRANTS  EARNED CALCULATION",null,null,null,null,{"$f":"IF(AND(OE2TOT>25000,_TOT200=0),\"Error\",IF(GRANTSPECED>ALLOWSPECED,ALLOWSPECED,GRANTSPECED))","v":0},null,{"$f":"IF(GRANTINST>ALLOWINST,ALLOWINST,GRANTINST)","v":0},null," (10)"]
[]
["PORTION OF THE GRANT RECOVERABLE (IN EXCESS OF ALLOWABLE EXPENDITURES)",null,null,null,null,{"$f":"IF(GRANTSPECED>ALLOWSPECED,GRANTSPECED-ALLOWSPECED,0)","v":0}," (11)",{"$f":"IF(GRANTINST>ALLOWINST,GRANTINST-ALLOWINST,0)","v":0},null," (11)"]
[" NOTES:",null,{"$f":"IF(AND(GRANTINST<>0,PERSTOT=0),\"Personnel is Zero, Please complete.\",\"\")","v":""}]
["(1) ","Total Student Support Services expenditures from page 6."]
["(2) ","Total operating fund expenditures from page 6."]
["(3) ","Student Support Services grant less the portion of the grant in excess of the allowable expenditures."]
["(4) ","Curricular Materials grant is the Curricular Materials grant, prorated between Special Education Services and Instruction"]
[null,"and Services by multiplying the grant by the percentage of Curricular Materials expenditures in each category."]
["(5) ","The cost of non-certified teachers teaching courses other than religion is to be deducted from the column to which the"]
[null,"expenditures have been charged."]
["(6) ","The cost of religious instruction in excess of 1/2 hour per day or 2 1/2 hours per week, is to be deducted from the column"]
[null,"to which the expenditures have been charged."]
["(7) ","The cost of Pre-Kindergarten expenditures"]
["(8) ","The percentage of the cost related to teaching non-funded pupils is determined as follows:"]
[]
[null,null,null,"Student Support Services",null,"Instruction and Services"]
[null,"Enrolment at",null,"Number","%","Number","%"]
[null,{"$f":"\"Sept. 29, \"&LASTYR","v":"Sept. 29, 2022"},null,"of Pupils","of Total","of Pupils","of Total"]
[null," Eligible Pupils (i)",null,{"$f":"+Code!L79+Code!M79","v":0},{"$f":"IF(D47=0,0,D45/D47)","v":0},{"$f":"+Code!K79","v":0},{"$f":"IF(TOTPUPIS=\"Error\",0,IF(F47=0,0,F45/F47))","v":0}]
[null," Non-Funded Pupils (ii)",null,null,{"$f":"IF(D47=0,0,D46/D47)","v":0},null,{"$f":"IF(TOTPUPIS=\"Error\",0,IF(F47=0,0,F46/F47))","v":0}]
[null," Totals (iii)",null,{"$f":"D45+D46","v":0},{"$f":"E45+E46","v":0},{"$f":"F45+F46","v":0},{"$f":"IF(TOTPUPIS=\"Error\",0,G45+G46)","v":0}]
[null," Total Expenditures",null,null,{"$f":"F17","v":0},null,{"$f":"H17","v":0}]
[null," Expenditures pertaining to"]
[null," non-funded pupils",null,null,{"$f":"ROUND(E46*E48,0)","v":0},null,{"$f":"IF(TOTPUPIS=\"Error\",0,ROUND(G46*G48,0))","v":0}]
[]
[null,"(i) ","Eligible enrolment as defined in the Private Schools Grants Regulation as calculated on the Support Calculation."]
[null,"(ii) ","Total of all non-funded pupils enrolled in the school.  This is Foreign Exchange and Others on the Support"]
[null,null,"Calculation.  This does not include Pre-Kindergarten or Kindergarten pupils."]
[null,"(iii) ","This total does NOT reconcile to total enrolment. "]
["(9) ","Total of Level 2, Level 3  and Instruction and Services Grants."]
["(10) ","Lesser of grants received and allowable expenditures"]
["(11) ","This amount will be recovered from a future grant payment."]

{"sheet":"Personnel","index":13,"n_rows":18,"n_cols":10,"rows_kept":18,"cut":false,"hidden":false,"merged":[[5,3,6,4],[12,9,13,9]]}
[{"$f":"IF(ISBLANK(SCHOOLNAME),\"\",SCHOOLNAME)","v":""},null,null,null,null,null,null,null,{"$f":"IF(DATE=0,\"\",DATE)","v":"2023-08-17T14:01:08.790"}]
[]
["FULL TIME EQUIVALENT PERSONNEL EMPLOYED (UNAUDITED)"]
[{"$f":"Enryr","v":"September 29, 2022"}]
[]
[null,null,null,"ADMINISTRATION",null,"INSTRUCTION","TRANSPORTATION"]
[null,null,"STUDENT",null,null,"AND PUPIL","/ BOARDING","OPERATIONS"]
[null,"REGULAR","SUPPORT","BOARD OF","SCHOOL","SUPPORT","OF","AND"]
["CODE         OBJECT \\ FUNCTION","INSTRUCTION","SERVICES","DIRECTORS","ADMINISTRATION","SERVICES","PUPILS","MAINTENANCE","TOTALS"]
[" 310   Directors (headcount)",null,null,null,null,null,null,null,{"$f":"D10","v":0}]
[" 320   Executive, Managerial and Supervisory",null,null,null,null,null,null,null,{"$f":"SUM(B11:H11)","v":0}]
[" 330   Instructional - Teaching",null,null,null,null,null,null,null,{"$f":"SUM(B12,C12,F12)","v":0}]
[" 350   Instructional - Teacher Aides and Other",null,null,null,null,null,null,null,{"$f":"SUM(B13,C13,F13,G13)","v":0},9]
[" 360   Technical, Specialized and Service",null,null,null,null,null,null,null,{"$f":"SUM(B14:H14)","v":0}]
[" 370   Secretarial, Clerical and Other",null,null,null,null,null,null,null,{"$f":"SUM(B15:H15)","v":0}]
[" 380   Clinician",null,null,null,null,null,null,null,{"$f":"C16","v":0}]
[]
["    TOTALS",{"$f":"SUM(B11:B15)","v":0},{"$f":"SUM(C11:C16)","v":0},{"$f":"SUM(D10,D11,D14,D15)","v":0},{"$f":"SUM(E11,E14,E15)","v":0},{"$f":"SUM(F11:F15)","v":0},{"$f":"SUM(G11,G13:G15)","v":0},{"$f":"SUM(H11,H14,H15)","v":0},{"$f":"SUM(I10:I16)","v":0}]

{"sheet":"Notes","index":14,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":false,"merged":[[3,1,58,3]]}
[null,{"$f":"SCHOOLNAME","v":""}]
[null,"NOTES TO THE FINANCIAL STATEMENTS"]
[null,{"$f":"ForYr","v":"For the Year Ended June 30, 2023"}]

{"sheet":"Notes (2)","index":15,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":false,"merged":[[3,1,58,3]]}
[null,{"$f":"SCHOOLNAME","v":""}]
[null,"NOTES TO THE FINANCIAL STATEMENTS"]
[null,{"$f":"ForYr","v":"For the Year Ended June 30, 2023"}]

{"sheet":"Code","index":16,"n_rows":81,"n_cols":37,"rows_kept":81,"cut":false,"hidden":true,"merged":[[80,9,80,12],[80,13,80,17],[0,25,0,28]]}
[null,{"$f":"NOW()","v":"2023-08-17T14:01:08.790"},null,null,null,null,null,null,{"$f":"+Enryr","v":"September 29, 2022"},"Kdg","total Eligible Enrolment","Level 2","Level3","Preliminar I & S Grant","Total Special needs Col S","Total Curricular materials","Total adjustments","TOTAL GRANT PAID",null,null,null,null,null,null,null,"Enrolment Tab",null,null,null,"Funding Tab"]
[null," DATE:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source File: PY July support file and last school year payment","Col H","Col S","Col T","Col U",null,"Preliminar I & S Grant","Total Special needs ","Total Curricular materials","Total adjustments","TOTAL GRANT PAID","July 2022 Support File","Check"]
[null,null,null,null,null,"Formulas =>",1,{"$f":"IF(G3=1,\"\",VLOOKUP(G3,G4:I74,2,FALSE))","v":""},{"$f":"VLOOKUP(G3,G4:I74,3,FALSE)","v":"Press down arrow for school name =>"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"School Name",null,"K",{"$f":"+K1","v":"total Eligible Enrolment"},{"$f":"+L1","v":"Level 2"},{"$f":"+M1","v":"Level3"},null,"Column N","Col S","Col O","Col AE","Col AF","Total Grant Paid"]
["ForYr",{"$f":"\"For the Year Ended June 30, \"&FIXED(B7,0,1)","v":"For the Year Ended June 30, 2023"},null,null,null,null,1,null,"Press down arrow for school name =>"]
["ATSEP",{"$f":"\"September 29, \"&FIXED(B6,0,1)","v":"September 29, 2022"},null,null,null,null,{"$f":"+G4+1","v":2},2221,"Academie Islamique",{"$f":"SUMIF($V$5:$V$74,$H5,$Z$5:$Z$74)","v":9},{"$f":"SUMIF($V$5:$V$74,$H5,$AA$5:$AA$74)","v":36},{"$f":"SUMIF($V$5:$V$74,$H5,$AB$5:$AB$74)","v":0},{"$f":"SUMIF($V$5:$V$74,$H5,$AC$5:$AC$74)","v":0},{"$f":"SUMIF($AD$5:$AD$74,$H5,$AE$5:$AE$78)","v":222588},{"$f":"SUMIF($AD$5:$AD$74,$H5,$AF$5:$AF$78)","v":0},{"$f":"SUMIF($AD$5:$AD$74,$H5,$AG$5:$AG$78)","v":2160},{"$f":"SUMIF($AD$5:$AD$74,$H5,$AH$5:$AH$74)","v":0},{"$f":"SUMIF($AD$5:$AD$74,$H5,$AI$5:$AI$74)","v":224748},{"$f":"+N5+O5+P5+Q5-R5","v":0},null,null,2221,"LR ","Academie Islamique ","Academie Islamique ",9,36,0,0,2221,{"$f":"VLOOKUP(AD5,[1]Funding!$B$10:$N$77,13,FALSE)","v":222588},{"$f":"VLOOKUP(AD5,[1]Funding!$B$10:$S$77,18,FALSE)","v":0},{"$f":"VLOOKUP(AD5,[1]Funding!$B$10:$S$77,14,FALSE)","v":2160},{"$f":"VLOOKUP(AD5,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},{"$f":"SUM(AE5:AH5)","v":224748},{"$f":"VLOOKUP(AD5,[1]Funding!$B$10:$AF$77,31,FALSE)","v":224748},{"$f":"AI5-AJ5","v":0}]
["LASTYR",{"$f":"+THISYR-1","v":2022},null,null,null,null,3,2114,"Alhijra Islamic School",26,245,0,0,1514835,0,14700,0,1529535,{"$f":"+N6+O6+P6+Q6-R6","v":0},null,null,2114,"LR","Alhijra Islamic School","Alhijra Islamic School",26,245,0,0,2114,{"$f":"VLOOKUP(AD6,[1]Funding!$B$10:$N$77,13,FALSE)","v":1514835},{"$f":"VLOOKUP(AD6,[1]Funding!$B$10:$S$77,18,FALSE)","v":0},{"$f":"VLOOKUP(AD6,[1]Funding!$B$10:$S$77,14,FALSE)","v":14700},{"$f":"VLOOKUP(AD6,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},{"$f":"SUM(AE6:AH6)","v":1529535},{"$f":"VLOOKUP(AD6,[1]Funding!$B$10:$AF$77,31,FALSE)","v":1529535},{"$f":"AI6-AJ6","v":0}]
["THISYR",{"$f":"+YEARINPUT","v":2023},null,null,null,null,4,1733,"Austin Christian Academy",5,57.5,0,1,354597,21076,3450,0,379123,0,null,null,1733,"BE","Austin Christian Academy","Austin Christian Academy Inc",5,57.5,0,1,1733,{"$f":"VLOOKUP(AD7,[1]Funding!$B$10:$N$77,13,FALSE)","v":354597},{"$f":"VLOOKUP(AD7,[1]Funding!$B$10:$S$77,18,FALSE)","v":21076},{"$f":"VLOOKUP(AD7,[1]Funding!$B$10:$S$77,14,FALSE)","v":3450},{"$f":"VLOOKUP(AD7,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},379123,{"$f":"VLOOKUP(AD7,[1]Funding!$B$10:$AF$77,31,FALSE)","v":379123},0]
["Enryr",{"$f":"\"September 29, \"&FIXED(B6,0,1)","v":"September 29, 2022"},null,null,null,null,5,2336,"Avicenna Academy",0,0,0,0,0,0,0,0,0,0,null,null,2336,"PE","Avicenna Academy","Avicenna Academy",null,null,null,null,2336,null,null,null,null,0,null,{"$f":"AI8-AJ8","v":0}]
["Schyr",{"$f":"+LASTYR&\"/\"&THISYR","v":"2022/2023"},null,null,null,null,6,1536,"Balmoral Hall School",34,415,6,0,2392209,53200,24900,0,2470309,0,null,null,1536,"WI","Balmoral Hall School","Balmoral Hall School For Girls",34,415,6,0,1536,{"$f":"VLOOKUP(AD9,[1]Funding!$B$10:$N$77,13,FALSE)","v":2392209},{"$f":"VLOOKUP(AD9,[1]Funding!$B$10:$S$77,18,FALSE)","v":53200},{"$f":"VLOOKUP(AD9,[1]Funding!$B$10:$S$77,14,FALSE)","v":24900},{"$f":"VLOOKUP(AD9,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},2470309,{"$f":"VLOOKUP(AD9,[1]Funding!$B$10:$AF$77,31,FALSE)","v":2470309},{"$f":"AI9-AJ9","v":0}]
[null,null,null,null,null,null,7,2102,"Beautiful Savior Lutheran School",14,86,2,0,531738,19000,5160,0,555898,0,null,null,2102,"LR","Beautiful Savior Lutheran School","Beautiful Savior Lutheran School Inc",14,86,2,0,2102,{"$f":"VLOOKUP(AD10,[1]Funding!$B$10:$N$77,13,FALSE)","v":531738},{"$f":"VLOOKUP(AD10,[1]Funding!$B$10:$S$77,18,FALSE)","v":19000},{"$f":"VLOOKUP(AD10,[1]Funding!$B$10:$S$77,14,FALSE)","v":5160},{"$f":"VLOOKUP(AD10,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},555898,{"$f":"VLOOKUP(AD10,[1]Funding!$B$10:$AF$77,31,FALSE)","v":555898},0]
["June 30,",2023,null,null,null,null,8,1077,"Calvin Christian School",29,423.5,10.5,4,2618501,184270,25410,0,2828181,0,null,null,1077,"RI","Calvin Christian School","Greater Winnipeg Society For Christian Education Inc",29,423.5,10.5,4,1077,{"$f":"VLOOKUP(AD11,[1]Funding!$B$10:$N$77,13,FALSE)","v":2618501},{"$f":"VLOOKUP(AD11,[1]Funding!$B$10:$S$77,18,FALSE)","v":184270},{"$f":"VLOOKUP(AD11,[1]Funding!$B$10:$S$77,14,FALSE)","v":25410},{"$f":"VLOOKUP(AD11,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},2828181,{"$f":"VLOOKUP(AD11,[1]Funding!$B$10:$AF$77,31,FALSE)","v":2828181},0]
[null,null,null,null,null,null,9,2337,"CanAsia School",0,0,0,0,0,0,0,0,0,0,null,null,2337,"ST","CanAsia School","CanAsia School",null,null,null,null,2337,null,null,null,null,0,null,0]
[null,null,null,null,null,null,10,2055,"Cartwright Community Independent School",0,5,0,0,30915,0,300,0,31215,0,null,null,2055,"PS","Cartwright Community Independent School","Cartwright Community Independent School",0,5,0,0,2055,{"$f":"VLOOKUP(AD13,[1]Funding!$B$10:$N$77,13,FALSE)","v":30915},{"$f":"VLOOKUP(AD13,[1]Funding!$B$10:$S$77,18,FALSE)","v":0},{"$f":"VLOOKUP(AD13,[1]Funding!$B$10:$S$77,14,FALSE)","v":300},{"$f":"VLOOKUP(AD13,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},31215,{"$f":"VLOOKUP(AD13,[1]Funding!$B$10:$AF$77,31,FALSE)","v":31215},0]
[null,null,null,null,null,null,11,1861,"Children's House",10,5,0,0,29305,0,300,0,29605,0,null,null,1861,"WI","Children's House","St Mary's Montessori School Inc",10,5,0,0,1861,{"$f":"VLOOKUP(AD14,[1]Funding!$B$10:$N$77,13,FALSE)","v":29305},{"$f":"VLOOKUP(AD14,[1]Funding!$B$10:$S$77,18,FALSE)","v":0},{"$f":"VLOOKUP(AD14,[1]Funding!$B$10:$S$77,14,FALSE)","v":300},{"$f":"VLOOKUP(AD14,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},29605,{"$f":"VLOOKUP(AD14,[1]Funding!$B$10:$AF$77,31,FALSE)","v":29605},0]
[null,null,null,null,null,null,12,1482,"Christ The King School",26,220,3,0,1360260,28500,13200,0,1401960,0,null,null,1482,"LR","Christ The King School","Christ The King School Inc",26,220,3,0,1482,{"$f":"VLOOKUP(AD15,[1]Funding!$B$10:$N$77,13,FALSE)","v":1360260},{"$f":"VLOOKUP(AD15,[1]Funding!$B$10:$S$77,18,FALSE)","v":28500},{"$f":"VLOOKUP(AD15,[1]Funding!$B$10:$S$77,14,FALSE)","v":13200},{"$f":"VLOOKUP(AD15,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},1401960,{"$f":"VLOOKUP(AD15,[1]Funding!$B$10:$AF$77,31,FALSE)","v":1401960},0]
[null,null,null,null,null,null,13,1148,"Christian Heritage School",19,147.5,0,0,911993,0,8850,0,920843,0,null,null,1148,"BR","Christian Heritage School","Christian Heritage School Society of Brandon Inc",19,147.5,0,0,1148,{"$f":"VLOOKUP(AD16,[1]Funding!$B$10:$N$77,13,FALSE)","v":911993},{"$f":"VLOOKUP(AD16,[1]Funding!$B$10:$S$77,18,FALSE)","v":0},{"$f":"VLOOKUP(AD16,[1]Funding!$B$10:$S$77,14,FALSE)","v":8850},{"$f":"VLOOKUP(AD16,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},920843,{"$f":"VLOOKUP(AD16,[1]Funding!$B$10:$AF$77,31,FALSE)","v":920843},0]
[null,null,null,null,null,null,14,1239,"Community Bible Fellowship Christian School",2,49,4,2,302967,80260,2940,0,386167,0,null,null,1239,"SW","Community Bible Fellowship Christian School","Community Bible Fellowship Christian School",2,49,4,2,1239,{"$f":"VLOOKUP(AD17,[1]Funding!$B$10:$N$77,13,FALSE)","v":302967},{"$f":"VLOOKUP(AD17,[1]Funding!$B$10:$S$77,18,FALSE)","v":80260},{"$f":"VLOOKUP(AD17,[1]Funding!$B$10:$S$77,14,FALSE)","v":2940},{"$f":"VLOOKUP(AD17,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},386167,{"$f":"VLOOKUP(AD17,[1]Funding!$B$10:$AF$77,31,FALSE)","v":386167},0]
[null,null,null,null,null,null,15,2284,"Dasmesh School",63,376.5,0,0,2327900,0,22590,0,2350490,0,null,null,2284,"ST","Dasmesh School","Dasmesh School",63,376.5,0,0,2284,{"$f":"VLOOKUP(AD18,[1]Funding!$B$10:$N$77,13,FALSE)","v":2327900},{"$f":"VLOOKUP(AD18,[1]Funding!$B$10:$S$77,18,FALSE)","v":0},{"$f":"VLOOKUP(AD18,[1]Funding!$B$10:$S$77,14,FALSE)","v":22590},{"$f":"VLOOKUP(AD18,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},2350490,{"$f":"VLOOKUP(AD18,[1]Funding!$B$10:$AF$77,31,FALSE)","v":2350490},0]
[null,null,null,null,null,null,16,1157,"Dufferin Christian School",25,275.5,4,0,1703417,38000,16530,0,1757947,0,null,null,1157,"PR","Dufferin Christian School","Canadian Reformed School Society of Carman Inc",25,275.5,4,0,1157,{"$f":"VLOOKUP(AD19,[1]Funding!$B$10:$N$77,13,FALSE)","v":1703417},{"$f":"VLOOKUP(AD19,[1]Funding!$B$10:$S$77,18,FALSE)","v":38000},{"$f":"VLOOKUP(AD19,[1]Funding!$B$10:$S$77,14,FALSE)","v":16530},{"$f":"VLOOKUP(AD19,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},1757947,{"$f":"VLOOKUP(AD19,[1]Funding!$B$10:$AF$77,31,FALSE)","v":1757947},0]
[null,null,null,null,null,null,17,1315,"Faith Academy",49,549.5,2,1,3397559,40130,32970,0,3470659,0,null,null,1315,"WI","Faith Academy","Faith Academy Inc",49,549.5,2,1,1315,{"$f":"VLOOKUP(AD20,[1]Funding!$B$10:$N$77,13,FALSE)","v":3397559},{"$f":"VLOOKUP(AD20,[1]Funding!$B$10:$S$77,18,FALSE)","v":40130},{"$f":"VLOOKUP(AD20,[1]Funding!$B$10:$S$77,14,FALSE)","v":32970},{"$f":"VLOOKUP(AD20,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},3470659,{"$f":"VLOOKUP(AD20,[1]Funding!$B$10:$AF$77,31,FALSE)","v":3470659},0]
[null,null,null,null,null,null,18,2317,"Freedom International School",0,40.1,3,0,247938,28500,2406,0,278844,0,null,null,2317,"WI","Freedom International School","Freedom International School",0,40.1,3,0,2317,{"$f":"VLOOKUP(AD21,[1]Funding!$B$10:$N$77,13,FALSE)","v":247938},{"$f":"VLOOKUP(AD21,[1]Funding!$B$10:$S$77,18,FALSE)","v":28500},{"$f":"VLOOKUP(AD21,[1]Funding!$B$10:$S$77,14,FALSE)","v":2406},{"$f":"VLOOKUP(AD21,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},278844,{"$f":"VLOOKUP(AD21,[1]Funding!$B$10:$AF$77,31,FALSE)","v":278844},0]
[null,null,null,null,null,null,19,2311,"Gonzaga Middle School",0,47,0,0,290601,0,2820,0,293421,0,null,null,2311,"WI","Gonzaga Middle School","Gonzaga Middle School",0,47,0,0,2311,{"$f":"VLOOKUP(AD22,[1]Funding!$B$10:$N$77,13,FALSE)","v":290601},{"$f":"VLOOKUP(AD22,[1]Funding!$B$10:$S$77,18,FALSE)","v":0},{"$f":"VLOOKUP(AD22,[1]Funding!$B$10:$S$77,14,FALSE)","v":2820},{"$f":"VLOOKUP(AD22,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},293421,{"$f":"VLOOKUP(AD22,[1]Funding!$B$10:$AF$77,31,FALSE)","v":293421},0]
[null,null,null,null,null,null,20,2230,"Gray Academy",26,430,3,5.5,2658690,144715,25800,0,2829205,0,null,null,2230,"WI","Gray Academy","Gray Academy",26,430,3,5.5,2230,{"$f":"VLOOKUP(AD23,[1]Funding!$B$10:$N$77,13,FALSE)","v":2658690},{"$f":"VLOOKUP(AD23,[1]Funding!$B$10:$S$77,18,FALSE)","v":144715},{"$f":"VLOOKUP(AD23,[1]Funding!$B$10:$S$77,14,FALSE)","v":25800},{"$f":"VLOOKUP(AD23,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},2829205,{"$f":"VLOOKUP(AD23,[1]Funding!$B$10:$AF$77,31,FALSE)","v":2829205},0]
[null,null,null,null,null,null,21,2151,"Green Acres Colony High School",0,6,0,0,37098,0,360,0,37458,0,null,null,2151,"SR","Green Acres Colony High School","Green Acres Colony High School",0,6,0,0,2151,{"$f":"VLOOKUP(AD24,[1]Funding!$B$10:$N$77,13,FALSE)","v":37098},{"$f":"VLOOKUP(AD24,[1]Funding!$B$10:$S$77,18,FALSE)","v":0},{"$f":"VLOOKUP(AD24,[1]Funding!$B$10:$S$77,14,FALSE)","v":360},{"$f":"VLOOKUP(AD24,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},37458,{"$f":"VLOOKUP(AD24,[1]Funding!$B$10:$AF$77,31,FALSE)","v":37458},0]
[null,null,null,null,null,null,22,2117,"H B Community School",4,36,0,0,222588,0,2160,0,224748,0,null,null,2117,"PI","H B Community School","H B Community School",4,36,0,0,2117,{"$f":"VLOOKUP(AD25,[1]Funding!$B$10:$N$77,13,FALSE)","v":222588},{"$f":"VLOOKUP(AD25,[1]Funding!$B$10:$S$77,18,FALSE)","v":0},{"$f":"VLOOKUP(AD25,[1]Funding!$B$10:$S$77,14,FALSE)","v":2160},{"$f":"VLOOKUP(AD25,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},224748,{"$f":"VLOOKUP(AD25,[1]Funding!$B$10:$AF$77,31,FALSE)","v":224748},0]
[null,null,null,null,null,null,23,1549,"Holy Cross School",41,341.5,1,1,2111495,30630,20490,0,2162615,0,null,null,1549,"LR","Holy Cross School","Holy Cross School Inc",41,341.5,1,1,1549,{"$f":"VLOOKUP(AD26,[1]Funding!$B$10:$N$77,13,FALSE)","v":2111495},{"$f":"VLOOKUP(AD26,[1]Funding!$B$10:$S$77,18,FALSE)","v":30630},{"$f":"VLOOKUP(AD26,[1]Funding!$B$10:$S$77,14,FALSE)","v":20490},{"$f":"VLOOKUP(AD26,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},2162615,{"$f":"VLOOKUP(AD26,[1]Funding!$B$10:$AF$77,31,FALSE)","v":2162615},0]
[null,null,null,null,null,null,24,1653,"Holy Ghost School",28,232,2,0,1434456,19000,13920,0,1467376,0,null,null,1653,"WI","Holy Ghost School","Holy Ghost School Inc",28,232,2,0,1653,{"$f":"VLOOKUP(AD27,[1]Funding!$B$10:$N$77,13,FALSE)","v":1434456},{"$f":"VLOOKUP(AD27,[1]Funding!$B$10:$S$77,18,FALSE)","v":19000},{"$f":"VLOOKUP(AD27,[1]Funding!$B$10:$S$77,14,FALSE)","v":13920},{"$f":"VLOOKUP(AD27,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},1467376,{"$f":"VLOOKUP(AD27,[1]Funding!$B$10:$AF$77,31,FALSE)","v":1467376},0]
[null,null,null,null,null,null,25,1523,"Immaculate Heart of Mary School",20,200,0,0,1236600,0,12000,0,1248600,0,null,null,1523,"WI","Immaculate Heart of Mary School","Immaculate Heart of Mary School Inc",20,200,0,0,1523,{"$f":"VLOOKUP(AD28,[1]Funding!$B$10:$N$77,13,FALSE)","v":1236600},{"$f":"VLOOKUP(AD28,[1]Funding!$B$10:$S$77,18,FALSE)","v":0},{"$f":"VLOOKUP(AD28,[1]Funding!$B$10:$S$77,14,FALSE)","v":12000},{"$f":"VLOOKUP(AD28,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},1248600,{"$f":"VLOOKUP(AD28,[1]Funding!$B$10:$AF$77,31,FALSE)","v":1248600},0]
[null,null,null,null,null,null,26,1274,"Immanuel Christian School",8,241,3,2,1490103,70760,14460,0,1575323,0,null,null,1274,"RI","Immanuel Christian School","Canadian Reformed School Society of Winnipeg Inc",8,241,3,2,1274,{"$f":"VLOOKUP(AD29,[1]Funding!$B$10:$N$77,13,FALSE)","v":1490103},{"$f":"VLOOKUP(AD29,[1]Funding!$B$10:$S$77,18,FALSE)","v":70760},{"$f":"VLOOKUP(AD29,[1]Funding!$B$10:$S$77,14,FALSE)","v":14460},{"$f":"VLOOKUP(AD29,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},1575323,{"$f":"VLOOKUP(AD29,[1]Funding!$B$10:$AF$77,31,FALSE)","v":1575323},0]
[null,null,null,null,null,null,27,2308,"Inspired Explorations Learning Community",4,24,0,1,148392,21130,1440,0,170962,0,null,null,2308,"WI","Inspired Explorations Learning Community","Inspired Explorations Learning Community",4,24,0,1,2308,{"$f":"VLOOKUP(AD30,[1]Funding!$B$10:$N$77,13,FALSE)","v":148392},{"$f":"VLOOKUP(AD30,[1]Funding!$B$10:$S$77,18,FALSE)","v":21130},{"$f":"VLOOKUP(AD30,[1]Funding!$B$10:$S$77,14,FALSE)","v":1440},{"$f":"VLOOKUP(AD30,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},170962,{"$f":"VLOOKUP(AD30,[1]Funding!$B$10:$AF$77,31,FALSE)","v":170962},0]
[null,null,null,null,null,null,28,2291,"Iqra Islamic School",34,324,0,0,2003292,0,19440,0,2022732,0,null,null,2291,"WI","Iqra Islamic School","Iqra Islamic School",34,324,0,0,2291,{"$f":"VLOOKUP(AD31,[1]Funding!$B$10:$N$77,13,FALSE)","v":2003292},{"$f":"VLOOKUP(AD31,[1]Funding!$B$10:$S$77,18,FALSE)","v":0},{"$f":"VLOOKUP(AD31,[1]Funding!$B$10:$S$77,14,FALSE)","v":19440},{"$f":"VLOOKUP(AD31,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},2022732,{"$f":"VLOOKUP(AD31,[1]Funding!$B$10:$AF$77,31,FALSE)","v":2022732},0]
[null,null,null,null,null,null,29,2197,"Kola Community School",4,2,0.5,0,12366,4750,120,0,17236,0,null,null,2197,"FO","Kola Community School","Kola Community School",4,2,0.5,0,2197,{"$f":"VLOOKUP(AD32,[1]Funding!$B$10:$N$77,13,FALSE)","v":12366},{"$f":"VLOOKUP(AD32,[1]Funding!$B$10:$S$77,18,FALSE)","v":4750},{"$f":"VLOOKUP(AD32,[1]Funding!$B$10:$S$77,14,FALSE)","v":120},{"$f":"VLOOKUP(AD32,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},17236,{"$f":"VLOOKUP(AD32,[1]Funding!$B$10:$AF$77,31,FALSE)","v":17236},0]
[null,null,null,null,null,null,30,1998,"Lakeside Christian School",6,61,0,0,377163,0,3660,0,380823,0,null,null,1998,"TM","Lakeside Christian School","Lakeside Christian School Inc",6,61,0,0,1998,{"$f":"VLOOKUP(AD33,[1]Funding!$B$10:$N$77,13,FALSE)","v":377163},{"$f":"VLOOKUP(AD33,[1]Funding!$B$10:$S$77,18,FALSE)","v":0},{"$f":"VLOOKUP(AD33,[1]Funding!$B$10:$S$77,14,FALSE)","v":3660},{"$f":"VLOOKUP(AD33,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},380823,{"$f":"VLOOKUP(AD33,[1]Funding!$B$10:$AF$77,31,FALSE)","v":380823},0]
[null,null,null,null,null,null,31,1981,"Linden Christian School",59,975.5,6.5,0,6031517,61750,58530,0,6151797,0,null,null,1981,"WI","Linden Christian School","Linden Christian School Inc",59,975.5,6.5,0,1981,{"$f":"VLOOKUP(AD34,[1]Funding!$B$10:$N$77,13,FALSE)","v":6031517},{"$f":"VLOOKUP(AD34,[1]Funding!$B$10:$S$77,18,FALSE)","v":61750},{"$f":"VLOOKUP(AD34,[1]Funding!$B$10:$S$77,14,FALSE)","v":58530},{"$f":"VLOOKUP(AD34,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},6151797,{"$f":"VLOOKUP(AD34,[1]Funding!$B$10:$AF$77,31,FALSE)","v":6151797},0]
[null,null,null,null,null,null,32,1101,"Mennonite Bretheren Collegiate Inst",0,424,1,0,2621592,9500,25440,0,2656532,0,null,null,1101,"WI","Mennonite Bretheren Collegiate Inst","Mennonite Brethren Church of Manitoba",0,424,1,0,1101,{"$f":"VLOOKUP(AD35,[1]Funding!$B$10:$N$77,13,FALSE)","v":2621592},{"$f":"VLOOKUP(AD35,[1]Funding!$B$10:$S$77,18,FALSE)","v":9500},{"$f":"VLOOKUP(AD35,[1]Funding!$B$10:$S$77,14,FALSE)","v":25440},{"$f":"VLOOKUP(AD35,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},2656532,{"$f":"VLOOKUP(AD35,[1]Funding!$B$10:$AF$77,31,FALSE)","v":2656532},0]
[null,null,null,null,null,null,33,1345,"Mennonite Collegiate Institute",0,51,0,0,315333,0,3060,0,318393,0,null,null,1345,"BO","Mennonite Collegiate Institute","Mennonite Collegiate Institute",0,51,0,0,1345,{"$f":"VLOOKUP(AD36,[1]Funding!$B$10:$N$77,13,FALSE)","v":315333},{"$f":"VLOOKUP(AD36,[1]Funding!$B$10:$S$77,18,FALSE)","v":0},{"$f":"VLOOKUP(AD36,[1]Funding!$B$10:$S$77,14,FALSE)","v":3060},{"$f":"VLOOKUP(AD36,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},318393,{"$f":"VLOOKUP(AD36,[1]Funding!$B$10:$AF$77,31,FALSE)","v":318393},0]
[null,null,null,null,null,null,34,2042,"Montessori Learning Centre Inc.",{"$f":"SUMIF($V$5:$V$74,$H37,$Z$5:$Z$74)","v":3},{"$f":"SUMIF($V$5:$V$74,$H37,$AA$5:$AA$74)","v":0},{"$f":"SUMIF($V$5:$V$74,$H37,$AB$5:$AB$74)","v":0},{"$f":"SUMIF($V$5:$V$74,$H37,$AC$5:$AC$74)","v":0},{"$f":"SUMIF($AD$5:$AD$74,$H37,$AE$5:$AE$78)","v":0},{"$f":"SUMIF($AD$5:$AD$74,$H37,$AF$5:$AF$78)","v":0},{"$f":"SUMIF($AD$5:$AD$74,$H37,$AG$5:$AG$78)","v":0},{"$f":"SUMIF($AD$5:$AD$74,$H37,$AH$5:$AH$74)","v":0},{"$f":"SUMIF($AD$5:$AD$74,$H37,$AI$5:$AI$74)","v":0},0,null,null,2042,"WI","Montessori Learning Centre Inc.","Montessori Learning Centre",3,0,0,0,2042,{"$f":"VLOOKUP(AD37,[1]Funding!$B$10:$N$77,13,FALSE)","v":0},{"$f":"VLOOKUP(AD37,[1]Funding!$B$10:$S$77,18,FALSE)","v":0},{"$f":"VLOOKUP(AD37,[1]Funding!$B$10:$S$77,14,FALSE)","v":0},{"$f":"VLOOKUP(AD37,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},0,{"$f":"VLOOKUP(AD37,[1]Funding!$B$10:$AF$77,31,FALSE)","v":0},0]
[null,null,null,null,null,null,35,1670,"Morweena",10,175,3,2,1082025,70760,10500,0,1163285,0,null,null,1670,"EV","Morweena (grades 1 - 12)","Morweena Christian School",10,175,3,2,1670,{"$f":"VLOOKUP(AD38,[1]Funding!$B$10:$N$77,13,FALSE)","v":1082025},{"$f":"VLOOKUP(AD38,[1]Funding!$B$10:$S$77,18,FALSE)","v":70760},{"$f":"VLOOKUP(AD38,[1]Funding!$B$10:$S$77,14,FALSE)","v":10500},{"$f":"VLOOKUP(AD38,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},1163285,{"$f":"VLOOKUP(AD38,[1]Funding!$B$10:$AF$77,31,FALSE)","v":1163285},0]
[null,null,null,null,null,null,36,2243,"Northern Shield",0,61,1,0,377163,9500,3660,0,390323,0,null,null,2243,"IN","Northern Shield","Northern Shield Academy",0,61,1,0,2243,{"$f":"VLOOKUP(AD39,[1]Funding!$B$10:$N$77,13,FALSE)","v":377163},{"$f":"VLOOKUP(AD39,[1]Funding!$B$10:$S$77,18,FALSE)","v":9500},{"$f":"VLOOKUP(AD39,[1]Funding!$B$10:$S$77,14,FALSE)","v":3660},{"$f":"VLOOKUP(AD39,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},390323,{"$f":"VLOOKUP(AD39,[1]Funding!$B$10:$AF$77,31,FALSE)","v":390323},0]
[null,null,null,null,null,null,37,2293,"Nova Montessori",9,4.5,0,0,27824,0,270,0,28094,0,null,null,2293,"PE","Nova Montessori","Nova Montessori Preschool Inc.",9,4.5,0,0,2293,{"$f":"VLOOKUP(AD40,[1]Funding!$B$10:$N$77,13,FALSE)","v":27824},{"$f":"VLOOKUP(AD40,[1]Funding!$B$10:$S$77,18,FALSE)","v":0},{"$f":"VLOOKUP(AD40,[1]Funding!$B$10:$S$77,14,FALSE)","v":270},{"$f":"VLOOKUP(AD40,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},28094,{"$f":"VLOOKUP(AD40,[1]Funding!$B$10:$AF$77,31,FALSE)","v":28094},0]
[null,null,null,null,null,null,38,2105,"Odanah",0,33,0,1,204039,21130,1980,0,227149,0,null,null,2105,"RO","Odanah","Odanah Colony School",0,33,0,1,2105,{"$f":"VLOOKUP(AD41,[1]Funding!$B$10:$N$77,13,FALSE)","v":204039},{"$f":"VLOOKUP(AD41,[1]Funding!$B$10:$S$77,18,FALSE)","v":21130},{"$f":"VLOOKUP(AD41,[1]Funding!$B$10:$S$77,14,FALSE)","v":1980},{"$f":"VLOOKUP(AD41,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},227149,{"$f":"VLOOKUP(AD41,[1]Funding!$B$10:$AF$77,31,FALSE)","v":227149},0]
[null,null,null,null,null,null,39,1997,"Oholei Torah School",0,11,0,0,68013,0,660,0,68673,0,null,null,1997,"SO","Oholei Torah School","Oholei Torah School",0,11,0,0,1997,{"$f":"VLOOKUP(AD42,[1]Funding!$B$10:$N$77,13,FALSE)","v":68013},{"$f":"VLOOKUP(AD42,[1]Funding!$B$10:$S$77,18,FALSE)","v":0},{"$f":"VLOOKUP(AD42,[1]Funding!$B$10:$S$77,14,FALSE)","v":660},{"$f":"VLOOKUP(AD42,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},68673,{"$f":"VLOOKUP(AD42,[1]Funding!$B$10:$AF$77,31,FALSE)","v":68673},0]
[null,null,null,null,null,null,40,1241,"Our Lady of Victory School",19,190.5,4,0,1177862,38000,11430,0,1227292,0,null,null,1241,"WI","Our Lady of Victory School","Our Lady of Victory School Inc.",19,190.5,4,0,1241,{"$f":"VLOOKUP(AD43,[1]Funding!$B$10:$N$77,13,FALSE)","v":1177862},{"$f":"VLOOKUP(AD43,[1]Funding!$B$10:$S$77,18,FALSE)","v":38000},{"$f":"VLOOKUP(AD43,[1]Funding!$B$10:$S$77,14,FALSE)","v":11430},{"$f":"VLOOKUP(AD43,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},1227292,{"$f":"VLOOKUP(AD43,[1]Funding!$B$10:$AF$77,31,FALSE)","v":1227292},0]
[null,null,null,null,null,null,41,1407,"Pine Creek Colony School",0,17,1,0,105111,9500,1020,0,115631,0,null,null,1407,"BE","Pine Creek Colony School","Pine Creek Colony School",0,17,1,0,1407,{"$f":"VLOOKUP(AD44,[1]Funding!$B$10:$N$77,13,FALSE)","v":105111},{"$f":"VLOOKUP(AD44,[1]Funding!$B$10:$S$77,18,FALSE)","v":9500},{"$f":"VLOOKUP(AD44,[1]Funding!$B$10:$S$77,14,FALSE)","v":1020},{"$f":"VLOOKUP(AD44,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},115631,{"$f":"VLOOKUP(AD44,[1]Funding!$B$10:$AF$77,31,FALSE)","v":115631},0]
[null,null,null,null,null,null,42,1362,"Poplar Point Colony School",3,27.5,0,0,170033,0,1650,0,171683,0,null,null,1362,"PR","Poplar Point Colony School","Poplar Point Colony School",3,27.5,0,0,1362,{"$f":"VLOOKUP(AD45,[1]Funding!$B$10:$N$77,13,FALSE)","v":170033},{"$f":"VLOOKUP(AD45,[1]Funding!$B$10:$S$77,18,FALSE)","v":0},{"$f":"VLOOKUP(AD45,[1]Funding!$B$10:$S$77,14,FALSE)","v":1650},{"$f":"VLOOKUP(AD45,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},171683,{"$f":"VLOOKUP(AD45,[1]Funding!$B$10:$AF$77,31,FALSE)","v":171683},0]
[null,null,null,null,null,null,43,1304,"Prairie Central Adventist Academy",10,166,1,0,1026378,9500,9960,0,1045838,0,null,null,1304,"WI","Prairie Central Adventist Academy","Manitoba Conference Corp of The Seventh Day Adventist Church",10,166,1,0,1304,{"$f":"VLOOKUP(AD46,[1]Funding!$B$10:$N$77,13,FALSE)","v":1026378},{"$f":"VLOOKUP(AD46,[1]Funding!$B$10:$S$77,18,FALSE)","v":9500},{"$f":"VLOOKUP(AD46,[1]Funding!$B$10:$S$77,14,FALSE)","v":9960},{"$f":"VLOOKUP(AD46,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},1045838,{"$f":"VLOOKUP(AD46,[1]Funding!$B$10:$AF$77,31,FALSE)","v":1045838},0]
[null,null,null,null,null,null,44,2331,"Prairie Crossroads School",14,62,1,0,383346,9500,3720,0,396566,0,null,null,2331,"WE","Prairie Crossroads School","Prairie Crossroads School",14,62,1,0,2331,{"$f":"VLOOKUP(AD47,[1]Funding!$B$10:$N$77,13,FALSE)","v":383346},{"$f":"VLOOKUP(AD47,[1]Funding!$B$10:$S$77,18,FALSE)","v":9500},{"$f":"VLOOKUP(AD47,[1]Funding!$B$10:$S$77,14,FALSE)","v":3720},{"$f":"VLOOKUP(AD47,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},396566,{"$f":"VLOOKUP(AD47,[1]Funding!$B$10:$AF$77,31,FALSE)","v":396566},0]
[null,null,null,null,null,null,45,2326,"Shawenim Abinoojii School",0,24,0,0,148392,0,1440,0,149832,0,null,null,2326,"WI","Shawenim Abinoojii School","Shawenim Abinoojii School",0,24,0,0,2326,{"$f":"VLOOKUP(AD48,[1]Funding!$B$10:$N$77,13,FALSE)","v":148392},{"$f":"VLOOKUP(AD48,[1]Funding!$B$10:$S$77,18,FALSE)","v":0},{"$f":"VLOOKUP(AD48,[1]Funding!$B$10:$S$77,14,FALSE)","v":1440},{"$f":"VLOOKUP(AD48,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},149832,{"$f":"VLOOKUP(AD48,[1]Funding!$B$10:$AF$77,31,FALSE)","v":149832},0]
[null,null,null,null,null,null,46,2219,"Silverwinds Colony School",2,42,0,1,259686,21130,2520,0,283336,0,null,null,2219,"PR","Silverwinds Colony School","Silverwinds Colony School",2,42,0,1,2219,{"$f":"VLOOKUP(AD49,[1]Funding!$B$10:$N$77,13,FALSE)","v":259686},{"$f":"VLOOKUP(AD49,[1]Funding!$B$10:$S$77,18,FALSE)","v":21130},{"$f":"VLOOKUP(AD49,[1]Funding!$B$10:$S$77,14,FALSE)","v":2520},{"$f":"VLOOKUP(AD49,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},283336,{"$f":"VLOOKUP(AD49,[1]Funding!$B$10:$AF$77,31,FALSE)","v":283336},0]
[null,null,null,null,null,null,47,1942,"Springs Christian Academy",68,555,8,4,3431565,160520,33300,0,3625385,0,null,null,1942,"LR","Springs Christian Academy","Springs of Living Water Christian Academy Inc",68,555,8,4,1942,{"$f":"VLOOKUP(AD50,[1]Funding!$B$10:$N$77,13,FALSE)","v":3431565},{"$f":"VLOOKUP(AD50,[1]Funding!$B$10:$S$77,18,FALSE)","v":160520},{"$f":"VLOOKUP(AD50,[1]Funding!$B$10:$S$77,14,FALSE)","v":33300},{"$f":"VLOOKUP(AD50,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},3625385,{"$f":"VLOOKUP(AD50,[1]Funding!$B$10:$AF$77,31,FALSE)","v":3625385},0]
[null,null,null,null,null,null,48,2109,"St Aidan's Christian School",10,180,5.5,0,1112940,52250,10800,0,1175990,0,null,null,2109,"WI","St Aidan's Christian School","St Aidan's Christian School",10,180,5.5,0,2109,{"$f":"VLOOKUP(AD51,[1]Funding!$B$10:$N$77,13,FALSE)","v":1112940},{"$f":"VLOOKUP(AD51,[1]Funding!$B$10:$S$77,18,FALSE)","v":52250},{"$f":"VLOOKUP(AD51,[1]Funding!$B$10:$S$77,14,FALSE)","v":10800},{"$f":"VLOOKUP(AD51,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},1175990,{"$f":"VLOOKUP(AD51,[1]Funding!$B$10:$AF$77,31,FALSE)","v":1175990},0]
[null,null,null,null,null,null,49,1087,"St Alphonsus School",26,220,3,1,1360260,49630,13200,0,1423090,0,null,null,1087,"RI","St Alphonsus School","St Alphonsus School Inc",26,220,3,1,1087,{"$f":"VLOOKUP(AD52,[1]Funding!$B$10:$N$77,13,FALSE)","v":1360260},{"$f":"VLOOKUP(AD52,[1]Funding!$B$10:$S$77,18,FALSE)","v":49630},{"$f":"VLOOKUP(AD52,[1]Funding!$B$10:$S$77,14,FALSE)","v":13200},{"$f":"VLOOKUP(AD52,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},1423090,{"$f":"VLOOKUP(AD52,[1]Funding!$B$10:$AF$77,31,FALSE)","v":1423090},0]
[null,null,null,null,null,null,50,1257,"St Boniface Diocesan High School",0,177,2,1,1094391,40130,10620,0,1145141,0,null,null,1257,"LR","St Boniface Diocesan High School","St Boniface Diocesan High School Inc",0,177,2,1,1257,{"$f":"VLOOKUP(AD53,[1]Funding!$B$10:$N$77,13,FALSE)","v":1094391},{"$f":"VLOOKUP(AD53,[1]Funding!$B$10:$S$77,18,FALSE)","v":40130},{"$f":"VLOOKUP(AD53,[1]Funding!$B$10:$S$77,14,FALSE)","v":10620},{"$f":"VLOOKUP(AD53,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},1145141,{"$f":"VLOOKUP(AD53,[1]Funding!$B$10:$AF$77,31,FALSE)","v":1145141},0]
[null,null,null,null,null,null,51,1244,"St Charles Interparochial School",31,268.5,1,1,1660136,30630,16110,0,1706876,0,null,null,1244,"ST","St Charles Interparochial School","St Charles Interparochial School Inc.",31,268.5,1,1,1244,{"$f":"VLOOKUP(AD54,[1]Funding!$B$10:$N$77,13,FALSE)","v":1660136},{"$f":"VLOOKUP(AD54,[1]Funding!$B$10:$S$77,18,FALSE)","v":30630},{"$f":"VLOOKUP(AD54,[1]Funding!$B$10:$S$77,14,FALSE)","v":16110},{"$f":"VLOOKUP(AD54,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},1706876,{"$f":"VLOOKUP(AD54,[1]Funding!$B$10:$AF$77,31,FALSE)","v":1706876},0]
[null,null,null,null,null,null,52,1430,"St Edward's School",20,175,1,0,1082025,9500,10500,0,1102025,0,null,null,1430,"WI","St Edward's School","St Edward's School Inc",20,175,1,0,1430,{"$f":"VLOOKUP(AD55,[1]Funding!$B$10:$N$77,13,FALSE)","v":1082025},{"$f":"VLOOKUP(AD55,[1]Funding!$B$10:$S$77,18,FALSE)","v":9500},{"$f":"VLOOKUP(AD55,[1]Funding!$B$10:$S$77,14,FALSE)","v":10500},{"$f":"VLOOKUP(AD55,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},1102025,{"$f":"VLOOKUP(AD55,[1]Funding!$B$10:$AF$77,31,FALSE)","v":1102025},0]
[null,null,null,null,null,null,53,1791,"St Emile School",43,352.5,8,2,2179508,118260,21150,0,2318918,0,null,null,1791,"LR","St Emile School","St Emile School Inc",43,352.5,8,2,1791,{"$f":"VLOOKUP(AD56,[1]Funding!$B$10:$N$77,13,FALSE)","v":2179508},{"$f":"VLOOKUP(AD56,[1]Funding!$B$10:$S$77,18,FALSE)","v":118260},{"$f":"VLOOKUP(AD56,[1]Funding!$B$10:$S$77,14,FALSE)","v":21150},{"$f":"VLOOKUP(AD56,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},2318918,{"$f":"VLOOKUP(AD56,[1]Funding!$B$10:$AF$77,31,FALSE)","v":2318918},0]
[null,null,null,null,null,null,54,1562,"St Gerard School",18,184,2,1,1137672,40130,11040,0,1188842,0,null,null,1562,"WI","St Gerard School","St Gerard School Inc",18,184,2,1,1562,{"$f":"VLOOKUP(AD57,[1]Funding!$B$10:$N$77,13,FALSE)","v":1137672},{"$f":"VLOOKUP(AD57,[1]Funding!$B$10:$S$77,18,FALSE)","v":40130},{"$f":"VLOOKUP(AD57,[1]Funding!$B$10:$S$77,14,FALSE)","v":11040},{"$f":"VLOOKUP(AD57,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},1188842,{"$f":"VLOOKUP(AD57,[1]Funding!$B$10:$AF$77,31,FALSE)","v":1188842},0]
[null,null,null,null,null,null,55,1829,"St Ignatius School",24,217,2,0,1341711,19000,13020,0,1373731,0,null,null,1829,"WI","St Ignatius School","St Ignatius School Inc",24,217,2,0,1829,{"$f":"VLOOKUP(AD58,[1]Funding!$B$10:$N$77,13,FALSE)","v":1341711},{"$f":"VLOOKUP(AD58,[1]Funding!$B$10:$S$77,18,FALSE)","v":19000},{"$f":"VLOOKUP(AD58,[1]Funding!$B$10:$S$77,14,FALSE)","v":13020},{"$f":"VLOOKUP(AD58,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},1373731,{"$f":"VLOOKUP(AD58,[1]Funding!$B$10:$AF$77,31,FALSE)","v":1373731},0]
[null,null,null,null,null,null,56,1729,"St John Brebeuf School",22,252,2,0,1558116,19000,15120,0,1592236,0,null,null,1729,"WI","St John Brebeuf School","St John Brebeuf School Inc",22,252,2,0,1729,{"$f":"VLOOKUP(AD59,[1]Funding!$B$10:$N$77,13,FALSE)","v":1558116},{"$f":"VLOOKUP(AD59,[1]Funding!$B$10:$S$77,18,FALSE)","v":19000},{"$f":"VLOOKUP(AD59,[1]Funding!$B$10:$S$77,14,FALSE)","v":15120},{"$f":"VLOOKUP(AD59,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},1592236,{"$f":"VLOOKUP(AD59,[1]Funding!$B$10:$AF$77,31,FALSE)","v":1592236},0]
[null,null,null,null,null,null,57,1155,"St John's-Ravenscourt School",55,855.5,0,0,4942705,0,51330,0,4994035,0,null,null,1155,"PE","St John's-Ravenscourt School","St John's-Ravenscourt School",55,855.5,0,0,1155,{"$f":"VLOOKUP(AD60,[1]Funding!$B$10:$N$77,13,FALSE)","v":4942705},{"$f":"VLOOKUP(AD60,[1]Funding!$B$10:$S$77,18,FALSE)","v":0},{"$f":"VLOOKUP(AD60,[1]Funding!$B$10:$S$77,14,FALSE)","v":51330},{"$f":"VLOOKUP(AD60,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},4994035,{"$f":"VLOOKUP(AD60,[1]Funding!$B$10:$AF$77,31,FALSE)","v":4994035},0]
[null,null,null,null,null,null,58,1756,"St Joseph the Worker School",18,133,0,0,822339,0,7980,0,830319,0,null,null,1756,"RI","St Joseph the Worker School","St Joseph The Worker School Inc",18,133,0,0,1756,{"$f":"VLOOKUP(AD61,[1]Funding!$B$10:$N$77,13,FALSE)","v":822339},{"$f":"VLOOKUP(AD61,[1]Funding!$B$10:$S$77,18,FALSE)","v":0},{"$f":"VLOOKUP(AD61,[1]Funding!$B$10:$S$77,14,FALSE)","v":7980},{"$f":"VLOOKUP(AD61,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},830319,{"$f":"VLOOKUP(AD61,[1]Funding!$B$10:$AF$77,31,FALSE)","v":830319},0]
[null,null,null,null,null,null,59,1478,"St Mary's Academy",0,567,0,0,3487502,0,34020,0,3521522,0,null,null,1478,"WI","St Mary's Academy","St Mary's Academy Inc",0,567,0,0,1478,{"$f":"VLOOKUP(AD62,[1]Funding!$B$10:$N$77,13,FALSE)","v":3487502},{"$f":"VLOOKUP(AD62,[1]Funding!$B$10:$S$77,18,FALSE)","v":0},{"$f":"VLOOKUP(AD62,[1]Funding!$B$10:$S$77,14,FALSE)","v":34020},{"$f":"VLOOKUP(AD62,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},3521522,{"$f":"VLOOKUP(AD62,[1]Funding!$B$10:$AF$77,31,FALSE)","v":3521522},0]
[null,null,null,null,null,null,60,1232,"St Maurice School",58,635,6.5,1,3926205,82880,38100,0,4047185,0,null,null,1232,"PE","St Maurice School","St Maurice School Inc",58,635,6.5,1,1232,{"$f":"VLOOKUP(AD63,[1]Funding!$B$10:$N$77,13,FALSE)","v":3926205},{"$f":"VLOOKUP(AD63,[1]Funding!$B$10:$S$77,18,FALSE)","v":82880},{"$f":"VLOOKUP(AD63,[1]Funding!$B$10:$S$77,14,FALSE)","v":38100},{"$f":"VLOOKUP(AD63,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},4047185,{"$f":"VLOOKUP(AD63,[1]Funding!$B$10:$AF$77,31,FALSE)","v":4047185},0]
[null,null,null,null,null,null,61,1832,"St Paul's High School",0,618,0,0,3821094,0,37080,0,3858174,0,null,null,1832,"PE","St Paul's High School","St Paul's High School Inc",0,618,0,0,1832,{"$f":"VLOOKUP(AD64,[1]Funding!$B$10:$N$77,13,FALSE)","v":3821094},{"$f":"VLOOKUP(AD64,[1]Funding!$B$10:$S$77,18,FALSE)","v":0},{"$f":"VLOOKUP(AD64,[1]Funding!$B$10:$S$77,14,FALSE)","v":37080},{"$f":"VLOOKUP(AD64,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},3858174,{"$f":"VLOOKUP(AD64,[1]Funding!$B$10:$AF$77,31,FALSE)","v":3858174},0]
[null,null,null,null,null,null,62,1453,"Steinbach Christian School",14,300,0,0,1854900,0,18000,0,1872900,0,null,null,1453,"HA","Steinbach Christian School","Steinbach Christain High School ",14,300,0,0,1453,{"$f":"VLOOKUP(AD65,[1]Funding!$B$10:$N$77,13,FALSE)","v":1854900},{"$f":"VLOOKUP(AD65,[1]Funding!$B$10:$S$77,18,FALSE)","v":0},{"$f":"VLOOKUP(AD65,[1]Funding!$B$10:$S$77,14,FALSE)","v":18000},{"$f":"VLOOKUP(AD65,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},1872900,{"$f":"VLOOKUP(AD65,[1]Funding!$B$10:$AF$77,31,FALSE)","v":1872900},0]
[null,null,null,null,null,null,63,1962,"The King's School",33,251.5,0,0,1555025,0,15090,0,1570115,0,null,null,1962,"RI","The King's School","King's School Inc",33,251.5,0,0,1962,{"$f":"VLOOKUP(AD66,[1]Funding!$B$10:$N$77,13,FALSE)","v":1555025},{"$f":"VLOOKUP(AD66,[1]Funding!$B$10:$S$77,18,FALSE)","v":0},{"$f":"VLOOKUP(AD66,[1]Funding!$B$10:$S$77,14,FALSE)","v":15090},{"$f":"VLOOKUP(AD66,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},1570115,{"$f":"VLOOKUP(AD66,[1]Funding!$B$10:$AF$77,31,FALSE)","v":1570115},0]
[null,null,null,null,null,null,64,1980,"The Laureate Academy",0,94,3,0,581202,28500,5640,0,615342,0,null,null,1980,"ST","The Laureate Academy","The Laureate Academy",0,94,3,0,1980,{"$f":"VLOOKUP(AD67,[1]Funding!$B$10:$N$77,13,FALSE)","v":581202},{"$f":"VLOOKUP(AD67,[1]Funding!$B$10:$S$77,18,FALSE)","v":28500},{"$f":"VLOOKUP(AD67,[1]Funding!$B$10:$S$77,14,FALSE)","v":5640},{"$f":"VLOOKUP(AD67,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},615342,{"$f":"VLOOKUP(AD67,[1]Funding!$B$10:$AF$77,31,FALSE)","v":615342},0]
[null,null,null,null,null,null,65,1690,"University of Winnipeg Collegiate",0,317.60000000000002,0,0,1963721,0,19056,0,1982777,0,null,null,1690,"WI","University of Winnipeg Collegiate","University of Winnipeg Collegiate",0,317.60000000000002,0,0,1690,{"$f":"VLOOKUP(AD68,[1]Funding!$B$10:$N$77,13,FALSE)","v":1963721},{"$f":"VLOOKUP(AD68,[1]Funding!$B$10:$S$77,18,FALSE)","v":0},{"$f":"VLOOKUP(AD68,[1]Funding!$B$10:$S$77,14,FALSE)","v":19056},{"$f":"VLOOKUP(AD68,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},1982777,{"$f":"VLOOKUP(AD68,[1]Funding!$B$10:$AF$77,31,FALSE)","v":1982777},0]
[null,null,null,null,null,null,66,2338,"Western Canada Hockey Academy",{"$f":"SUMIF($V$5:$V$74,$H69,$Z$5:$Z$74)","v":0},{"$f":"SUMIF($V$5:$V$74,$H69,$AA$5:$AA$74)","v":0},{"$f":"SUMIF($V$5:$V$74,$H69,$AB$5:$AB$74)","v":0},{"$f":"SUMIF($V$5:$V$74,$H69,$AC$5:$AC$74)","v":0},{"$f":"SUMIF($AD$5:$AD$74,$H69,$AE$5:$AE$78)","v":0},{"$f":"SUMIF($AD$5:$AD$74,$H69,$AF$5:$AF$78)","v":0},{"$f":"SUMIF($AD$5:$AD$74,$H69,$AG$5:$AG$78)","v":0},{"$f":"SUMIF($AD$5:$AD$74,$H69,$AH$5:$AH$74)","v":0},{"$f":"SUMIF($AD$5:$AD$74,$H69,$AI$5:$AI$74)","v":0},0,null,null,2338,"BR","Western Canada Hockey Academy","Western Canada Hockey Academy",null,null,null,null,2338,null,null,null,null,0,null,0]
[null,null,null,null,null,null,67,1285,"Westgate Mennonite Collegiate",0,313,0,0,1935279,0,18780,0,1954059,{"$f":"+N70+O70+P70+Q70-R70","v":0},null,null,1285,"WI","Westgate Mennonite Collegiate","Mennonite Educational Society of Manitoba",0,313,0,0,1285,{"$f":"VLOOKUP(AD70,[1]Funding!$B$10:$N$77,13,FALSE)","v":1935279},{"$f":"VLOOKUP(AD70,[1]Funding!$B$10:$S$77,18,FALSE)","v":0},{"$f":"VLOOKUP(AD70,[1]Funding!$B$10:$S$77,14,FALSE)","v":18780},{"$f":"VLOOKUP(AD70,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},{"$f":"SUM(AE70:AH70)","v":1954059},{"$f":"VLOOKUP(AD70,[1]Funding!$B$10:$AF$77,31,FALSE)","v":1954059},0]
[null,null,null,null,null,null,68,1983,"Westpark School",8,166.5,2,1,1029470,40130,9990,0,1079590,0,null,null,1983,"PO","Westpark School","Westpark School Inc",8,166.5,2,1,1983,{"$f":"VLOOKUP(AD71,[1]Funding!$B$10:$N$77,13,FALSE)","v":1029470},{"$f":"VLOOKUP(AD71,[1]Funding!$B$10:$S$77,18,FALSE)","v":40130},{"$f":"VLOOKUP(AD71,[1]Funding!$B$10:$S$77,14,FALSE)","v":9990},{"$f":"VLOOKUP(AD71,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},1079590,{"$f":"VLOOKUP(AD71,[1]Funding!$B$10:$AF$77,31,FALSE)","v":1079590},0]
[null,null,null,null,null,null,69,1988,"Wingham School",1,13.5,0,0,83471,0,810,0,84281,0,null,null,1988,"PR","Wingham School","Wingham H.B. School",1,13.5,0,0,1988,{"$f":"VLOOKUP(AD72,[1]Funding!$B$10:$N$77,13,FALSE)","v":83471},{"$f":"VLOOKUP(AD72,[1]Funding!$B$10:$S$77,18,FALSE)","v":0},{"$f":"VLOOKUP(AD72,[1]Funding!$B$10:$S$77,14,FALSE)","v":810},{"$f":"VLOOKUP(AD72,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},84281,{"$f":"VLOOKUP(AD72,[1]Funding!$B$10:$AF$77,31,FALSE)","v":84281},0]
[null,null,null,null,null,null,70,1242,"Winnipeg Mennonite Elementary Schools",34,326.3,1,0,2017513,9500,19578,0,2046591,0,null,null,1242,"ST","Winnipeg Mennonite Elementary Schools","Winnipeg Mennonite Elementary Schools Inc",34,326.3,1,0,1242,{"$f":"VLOOKUP(AD73,[1]Funding!$B$10:$N$77,13,FALSE)","v":2017513},{"$f":"VLOOKUP(AD73,[1]Funding!$B$10:$S$77,18,FALSE)","v":9500},{"$f":"VLOOKUP(AD73,[1]Funding!$B$10:$S$77,14,FALSE)","v":19578},{"$f":"VLOOKUP(AD73,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},2046591,{"$f":"VLOOKUP(AD73,[1]Funding!$B$10:$AF$77,31,FALSE)","v":2046591},{"$f":"AI73-AJ73","v":0}]
[null,null,null,null,null,null,{"$f":"+G73+1","v":71},1961,"Winnipeg South Academy",21,26.5,0,0,163850,0,1590,0,165440,0,null,null,1961,"PE","Winnipeg South Academy","Kiddie Kampus Inc",21,26.5,0,0,1961,{"$f":"VLOOKUP(AD74,[1]Funding!$B$10:$N$77,13,FALSE)","v":163850},{"$f":"VLOOKUP(AD74,[1]Funding!$B$10:$S$77,18,FALSE)","v":0},{"$f":"VLOOKUP(AD74,[1]Funding!$B$10:$S$77,14,FALSE)","v":1590},{"$f":"VLOOKUP(AD74,[1]Funding!$B$10:$AE$77,30,FALSE)","v":0},165440,{"$f":"VLOOKUP(AD74,[1]Funding!$B$10:$AF$77,31,FALSE)","v":165440},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[2]Funding!$O76","v":0}]
[null,null,null,null,null,null,null,null,"TOTAL ALL INDEPENDENT SCHOOLS",{"$f":"SUM(J5:J74)","v":1119},14338,109.5,33.5,88110480,1744251,860280,0,90715011,0,null,null,null,null,null,null,{"$f":"SUM(Z5:Z74)","v":1119},{"$f":"SUM(AA5:AA74)","v":14338},{"$f":"SUM(AB5:AB74)","v":109.5},{"$f":"SUM(AC5:AC74)","v":33.5},null,{"$f":"SUM(AE5:AE74)","v":88110480},{"$f":"SUM(AF3:AF74)","v":1744251},{"$f":"[2]Funding!$O77","v":827388},{"$f":"SUM(AH5:AH74)","v":0},90715011,{"$f":"SUM(AJ5:AJ74)","v":90715011},{"$f":"AJ76-AI76","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[2]Funding!$O78","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"+J1","v":"Kdg"},"total Eligible Enrolment","Level 2","Level3","Preliminar I & S Grant","Total Special needs Col S","Total Curricular materials","Total adjustments","TOTAL GRANT PAID"]
[null,null,null,null,null,{"$f":"+F3","v":"Formulas =>"},{"$f":"+G3","v":1},{"$f":"+H3","v":""},{"$f":"+I3","v":"Press down arrow for school name =>"},{"$f":"IF($G$79=1,0,SUMIF($G$4:$G$74,$G$79,J4:J74))","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,"W:\\Edusfb\\Independent\\Funding\\IS PAYMENTS\\YYYY-YYYY","enrolment tab",null,null,null,"Funding Tab"]