{"text_format":"1","workbook":"xlsx","n_sheets":71,"sheets":["README","VersionNotes","2022 2023","viii","- 1 -","- 2 -","- 3 -","- 4 -","- 5 -","- 6 -","- 7 -","- 8 -","- 9 -","- 10 -","- 11 -","- 12 -","- 13 -","- 14 -","- 15 -","- 16 -","- 17 -","- 18 -","- 19 -","- 20 -","- 21 -","- 22 -","- 23 -","- 24 -","- 25 -","- 26 -","- 27 -","- 28 -","- 29 -","- 30 -","- 31 -","- 32 -","- 33 -","- 34 -","- 35 -","- 36 -","- 37 -","- 38 -","- 39 -","- 40 -","- 41 -","- 42 -","- 43 -","- 44 -","- 45 -","- 46 -","- 47 -","- 48 -","- 49 -","- 50 -","- 51 -","- 52 -","- 53 -","- 54 - ","- 55 -","- 56 -","- 57 -","- 58 -","- 59 -","- 60 -","- 61 -","- 62 -","- 63 -","- 64 -","- 65 -","- 66 -","Data"],"not_rendered":{"charts":0,"images":8,"macros":1,"external_links":0,"defined_names":204,"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":"README","index":0,"n_rows":20,"n_cols":2,"rows_kept":20,"cut":false,"hidden":false,"merged":[[6,1,7,1],[9,1,10,1],[12,1,14,1],[16,1,17,1]]}
[]
[]
[null,"FRAME Report: 2022/23 ACTUAL"]
[]
[null,"All pages of the FRAME report containing the tables of financial and statistical data are included in this file."]
[]
[null,"In most cases, formulas have been left intact to show how statistics such as percentages and average costs per pupil are derived."]
[]
[]
[null,"Each worksheet tab is numbered to match the corresponding page found in the published document so for example to see page 15, click the worksheet tab  - 15 - ."]
[]
[]
[null,"This file is unprotected for data analysis by the user.  Data can also be copied to other files or additional data copied to this one.  In cases of dispute however, the published FRAME reports and the corresponding files located on the Manitoba Govenment web site remain the final authority."]
[]
[]
[]
[null,"This report uses Evergreen School Division's 2021/22 Financial Statements, as they have not submitted 2022/23 statements in time for consolidation."]
[]
[]
[null,"http://www.edu.gov.mb.ca/k12/finance/frame_report/index.html"]

{"sheet":"VersionNotes","index":1,"n_rows":30,"n_cols":4,"rows_kept":30,"cut":false,"hidden":true,"merged":[]}
["FILE WORKFLOW, NOTES, and VERSION DETAILS"]
["Hide this worksheet for publication"]
[]
[]
["File Preparation workflow and notes"]
["Date","Notes"]
["2024-05-31","primary file work completed "]
[null,"need Evergreen SD 2022/23 school fiscal year financial report for updates and final completion"]
[]
["2024-08-02","Semifinal version created"]
[null,null,"Key changes"]
[null,null,null,"EPTC on page 41 moved from under Education to as Other Provincial Govt"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Final Report Version Control"]

{"sheet":"2022 2023","index":2,"n_rows":67,"n_cols":14,"rows_kept":67,"cut":false,"hidden":true,"merged":[[11,6,11,7],[12,6,12,7],[32,7,32,10]]}
[null,"DRAFT - SUBJECT TO FINAL RECONCILIATION WITH FRAME REPORT",null,null,null,null,null,"Internal links"]
[null,null,null,null,null,null,null,"External source links"]
["PROVINCIAL CONTRIBUTION TO PUBLIC EDUCATION",null,null,null,null,null,null,"Input cells"]
[]
[]
[null,null,null,null,null,null,"Tot Exp ","Prov Govt "]
[null,null,null,null,null,null,{"$f":"C31","v":2750380598},{"$f":"D31","v":1549296860.9574039}]
[null,null,null,null,null,null,"Net Trans to Cap ","TIG"]
[null,null,null,null,null,null,{"$f":"'- 46 -'!$F$48","v":32531199},36894532]
[null,null,null,null,null,null,true]
[]
[null,null,"2022/2023 ($ millions)"]
[]
[null,null,"Total Expenditure","Provincial ","Provincial "]
[null,null,"on Public Education","Contribution","Contribution as %",null,"Principal",93848.205611336321,{"$f":"CurrY&\" School year\"","v":"2022/23 School year"},"Prior Year","Change"]
[null,null,null,null,null,null,"Interest",53950.367768663702,{"$f":"CurrY&\" School year\"","v":"2022/23 School year"}]
[1,"FRAME Operating Fund",{"$f":"G7/1000000","v":2750.3805980000002},{"$f":"H7/1000000","v":1549.2968609574039},{"$f":"D17/C17","v":0.56330271602555992},null,null,null,null,1562.527278,{"$f":"D17-J17","v":-13.230417042596173},null,{"$f":"K17","v":-13.230417042596173},"Ops Funding"]
[2,"School division capital (net transfers to capital fund)",{"$f":"G9/1000000","v":32.531199000000001},0,0,null,null,null,null,0,{"$f":"D18-J18","v":0},null,{"$f":"K19","v":13.12767808000001},"Cap Funding"]
[3,"Provincial Capital Grant Funding and Other",{"$f":"H19/1000","v":147.79857338000002},{"$f":"C19","v":147.79857338000002},{"$f":"D19/C19","v":1},null,null,{"$f":"SUM(H15:H18)","v":147798.57338000002},null,134.67089530000001,13.12767808000001,null,{"$f":"SUM(M17:M18)","v":-0.10273896259616322},"Net grants funding"]
[4,"Manitoba Education Property Tax Credit and School Tax Rebate (1)","n/a",{"$f":"(G20-H20)/1000000","v":25.092068999999999},1,null,{"$f":"C63*1000","v":139913000},{"$f":"'- 41 -'!$G$48+'- 41 -'!$G$50*0","v":114820931},null,79.102553,-54.010484000000005]
[5,"Farmland School Tax Rebate","n/a",{"$f":"G27/1000","v":26.398},1,null,"(Total EPTC","(EPTC from",null,31.395,-4.9969999999999999,null,{"$f":"K20+K21+K22+K24","v":33.972516000000013},"Tax Cr & Rebates"]
[6,"Pensioners' School Tax Assistance","n/a",{"$f":"G28/1000","v":0.14799999999999999},1,null,"from Annual Rpt)","FRAME)",null,0.21299999999999999,-6.5000000000000002E-2,null,{"$f":"K23","v":-89.079000000000008},"TRAF"]
[7,"Teachers' Retirement Allowances Fund",{"$f":"D23","v":233.62700000000001},{"$f":"G29/1000","v":233.62700000000001},{"$f":"D23/C23","v":1},null,null,null,null,322.70600000000002,-89.079000000000008,{"$f":"SUM(K17:K23)","v":-148.25422296259617}]
[8,"Education Property Tax Rebate","n/a",{"$f":"D44","v":403.54500000000002},1,null,null,null,null,310.5,93.045000000000016]
[null,"Adjusted Total",{"$f":"SUM(C17:C24)","v":3164.3373703800003},{"$f":"SUM(D17:D24)","v":2385.9055033374038},{"$f":"ROUND(D25/C25,3)","v":0.754},null,null,null,null,2441.1147262999998,-55.209222962595959]
[null,null,null,null,null,null,{"$f":"G20","v":139913000},"EPTC",null,0.77733644276823266]
[null,null,null,null,null,null,{"$f":"D33","v":26398},"Farmland",null,{"$f":"ROUND(E25-J26,3)","v":-2.3E-2}]
[null,null,null,null,null,null,{"$f":"D38","v":148},"School Tax Assistance for Tenants and Homeowners"]
[null,null,null,null,null,null,{"$f":"D40","v":233627},"Teachers’ Retirement Allowances Fund"]
[]
[1,"FRAME Operating Fund",{"$f":"'- 3 -'!$B$48+('- 3 -'!$B$50)*0","v":2750380598},{"$f":"'- 41 -'!$I$48+('- 41 -'!$I$50)*0","v":1549296860.9574039}]
[]
[5,"Farmland School Tax Rebate",null,26398,null,null,null,"MB FINANCE EDUCATION CREDITS & REBATES"]
[null,"MASC - Publications",null,"MASC Annual Report 2022 to 2023 - page 61",null,null,null,"Email contacts: Wang.Cheng@gov.mb.ca ; Gladys.Genetiano-Si@gov.mb.ca; Babatunde.Busari@gov.mb.ca "]
[null,null,null,null,null,null,null,"MB Finance/publications/Annual Reports - Enabling Appropriations Part A : Expenditure Summary by Appropriation table"]
[4,"Manitoba Education Property Tax Credit  and School Tax Rebate (1)",null,{"$f":"EPTC","v":18734},null,null,null,"Amount","Description","Section","Cell Name","Prior Year"]
[null,null,null,null,null,null,null,18734,"Education Property Tax Credit","33-1 c","EPTC",75623]
[6,"School Tax Assistance (Pensioners)",null,{"$f":"STA","v":148},null,null,null,148,"School Tax Assisitance (pensioners)","33-1 c","STA",213]
[null,null,null,null,null,null,null,121031,"Homeowners Education Property tax Rebate","33-2 a","HEPTR",148480]
[7,"Teachers' Retirement Allowances Fund",null,233627,null,null,null,403545,"School tax rebate","33-3","STR",310515]
[null," W:\\Edusfb\\Frame\\REPORTS\\Provincial Contribution\\TRAF Pension Projections xxx",null,"W:\\Edusfb\\Frame\\REPORTS\\Provincial Contribution\\TRAF Pension Projections 23-24.xlsx"]
[null,"Updates from Michel.St.Amant@gov.mb.ca",null,null,null,null,null,{"$f":"EPTC+STA","v":18882},"School Tax Assistance for Tennants & Homeowners",null,"STATH"]
[]
[8,"Education Property Tax Rebate",null,{"$f":"STR/1000","v":403.54500000000002}]
[]
[null,null,null,null,null,null,null,"Other Tax Details & sources"]
[null,null,null,null,null,null,null,null,"2021-22 Education Annual Report","Page",null,"Prior Year"]
[null,null,null,null,null,null,null,23.9,"PTOG",60,null,22.8]
["1) ","4. Manitoba Education Property Tax Credit  and School Tax Rebate- DETAILS",null," ",null,null,null,180344,"Education Support Levy",52,null,179784]
[null,null,null,null,null,null,null,36.5,"GSG","16-4d - 47",null,36.700000000000003]
[null,null,"Actual","Actual",null,null,null,250,"Education Property tax rebate","pg 16",null,250]
[null,null,{"$f":"CurrY","v":"2022/23"},{"$f":"PrevY","v":"2021/22"},null,null,null,null,"Agrees to calculated total EPTC"]
[]
[null,"School Tax Assistance (Pensioners / Seniors)",{"$f":"H38","v":148},{"$f":"L38","v":213}]
[null,"Education Property Tax Credit",{"$f":"H37","v":18734},{"$f":"L37","v":75623}]
[null,"Homeowners Education Property Tax Rebaate",{"$f":"H39","v":121031},{"$f":"L39","v":148480}]
[null,null,{"$f":"SUM(C54:C56)","v":139913},{"$f":"SUM(D54:D56)","v":224316}]
[]
[]
[]
[null,"Income tax",{"$f":"C54+C56+C55-C62","v":25092.069000000003},{"$f":"D54+D56+D55-D62","v":79102.553000000014}]
[null,"EPTCA (w/o XW)",{"$f":"('- 41 -'!G48/1000)","v":114820.931},145213.44699999999]
[null,"Total per estimate",{"$f":"SUM(C60:C62)","v":139913},{"$f":"SUM(D60:D62)","v":224316}]
[null,null,{"$f":"ROUND(C63/1000,1)","v":139.9},{"$f":"ROUND(D63/1000,1)","v":224.3}]
[null,null,{"$f":"+E25","v":0.754},{"$f":"J26","v":0.77733644276823266}]
[null,null,{"$f":"C65-D65","v":-2.3336442768232657E-2}]
[null,null,{"$f":"IF(C66>0,\"more\", \"less\")","v":"less"}]

{"sheet":"viii","index":3,"n_rows":44,"n_cols":6,"rows_kept":44,"cut":false,"hidden":false,"merged":[[2,0,7,4],[30,1,32,4],[30,5,32,8],[12,2,13,2],[12,3,13,3],[12,4,13,4],[26,1,27,4],[28,1,29,4],[26,7,27,10]]}
["PROVINCIAL CONTRIBUTION TO PUBLIC EDUCATION"]
[]
[{"$f":"\"The total cost of public education in Manitoba includes direct expenditures for the operation of schools (e.g. educator and administrator salaries, teaching supplies, pupil transportation, utilities, building maintenance)\"&\" and capital expenditures for school building construction and major building repairs and renovations. \"&\"Also included are provincial expenditures for pensions for retired teachers and the provincial education tax credit programs for homeowners, tenants and farmers which results in reduced property tax bills. \"&\"The total provincial contribution to public education accounts for \"&E25*100&\"% of the total of these expenditures.\"","v":"The total cost of public education in Manitoba includes direct expenditures for the operation of schools (e.g. educator and administrator salaries, teaching supplies, pupil transportation, utilities, building maintenance) and capital expenditures for school building construction and major building repairs and renovations. Also included are provincial expenditures for pensions for retired teachers and the provincial education tax credit programs for homeowners, tenants and farmers which results in reduced property tax bills. The total provincial contribution to public education accounts for 75.4% of the total of these expenditures."}]
[]
[]
[]
[]
[]
[]
[]
[null,null,"2022/2023 ($ millions)"]
[]
[null,null,"Total Expense on\nPublic Education","Provincial \nContribution","Provincial \nContribution as %"]
[]
[]
[1,"FRAME Operating Fund",{"$f":"'2022 2023'!C17","v":2750.3805980000002},{"$f":"'2022 2023'!D17","v":1549.2968609574039},{"$f":"D16/C16","v":0.56330271602555992},"(2)"]
[2,"School Division Capital (transfers to capital fund)",{"$f":"'2022 2023'!C18","v":32.531199000000001},{"$f":"'2022 2023'!D18","v":0},0]
[3,"Provincial Capital Grant Funding and Other",{"$f":"'2022 2023'!C19","v":147.79857338000002},{"$f":"'2022 2023'!D19","v":147.79857338000002},{"$f":"D18/C18","v":1}]
[4,"Manitoba Education Property Tax Credit (1)",{"$f":"'2022 2023'!C20","v":"n/a"},{"$f":"'2022 2023'!D20","v":25.092068999999999},1]
[5,"Farmland School Tax Rebate",{"$f":"'2022 2023'!C21","v":"n/a"},{"$f":"'2022 2023'!D21","v":26.398},1]
[6,"School Tax Assistance for Tenants and Homeowners (55+)",{"$f":"'2022 2023'!C22","v":"n/a"},{"$f":"'2022 2023'!D22","v":0.14799999999999999},1]
[7,"Teachers' Retirement Allowances Fund",{"$f":"'2022 2023'!C23","v":233.62700000000001},{"$f":"'2022 2023'!D23","v":233.62700000000001},{"$f":"D22/C22","v":1}]
[8,"Education Property Tax Rebate",{"$f":"'2022 2023'!C24","v":"n/a"},{"$f":"'2022 2023'!D24","v":403.54500000000002},1]
[]
[null,"Adjusted Total",{"$f":"SUM(C16:C23)","v":3164.3373703800003},{"$f":"SUM(D16:D23)","v":2385.9055033374038},{"$f":"ROUND(D25/C25,3)","v":0.754},"(3)"]
[]
["(1)",{"$f":"\"The portion of the Education Property Tax Credit (EPTC) delivered through the income tax system directly to homeowners and renters. \"&\"Starting in the 2022 taxation year, the renters component of the EPTC has been replaced with a new Residential Renters Tax Credit. EPTC reported by school divisions of $\"&ROUND('- 41 -'!G48/1000000,1)&\" million is adjusted by $\"&ROUND(D19,1)&\" million to equal total education tax-related credits of $\"&'2022 2023'!C64&\" million as per Manitoba Finance's Enabling Appropriations, Tax Credits and Public Debt 2023 Annual Report. See page 41 for more information.\"","v":"The portion of the Education Property Tax Credit (EPTC) delivered through the income tax system directly to homeowners and renters. Starting in the 2022 taxation year, the renters component of the EPTC has been replaced with a new Residential Renters Tax Credit. EPTC reported by school divisions of $114.8 million is adjusted by $25.1 million to equal total education tax-related credits of $139.9 million as per Manitoba Finance's Enabling Appropriations, Tax Credits and Public Debt 2023 Annual Report. See page 41 for more information."}]
[]
["(2)",{"$f":"\"Total expense on public education is based on school divisions' education expenses as reported in their \"&CurrY&\" financial statements. The total provincial contribution towards these expenses is \"&ROUND(CYOpRevprcnt,1)&\"%. The \"&ChngOpRvPrcnt&\"% \"&OpRvChng&\" from 2021/22 is due to the net reduction in revenue related to tax credits and grants received by divisions and increases in non-provincial funding.\"","v":"Total expense on public education is based on school divisions' education expenses as reported in their 2022/23 financial statements. The total provincial contribution towards these expenses is 56.1%. The -1.7% decrease from 2021/22 is due to the net reduction in revenue related to tax credits and grants received by divisions and increases in non-provincial funding."}]
[]
["(3)",{"$f":"\"The provincial contribution to public education which, in addition to operating grants, accounts for government funding for capital, teachers' pensions and relevant tax credit programs is at \"&ROUND(E25*100,1)&\"%, \"&ROUND('2022 2023'!C66*100,1)&\"% \"&'2022 2023'!$C$67&\" compared to \"&PrevY&\" due to a decrease in Teachers Retirement Allowance Fund contributions not being fully offset by an increase to the Education Property Tax Credit. \"","v":"The provincial contribution to public education which, in addition to operating grants, accounts for government funding for capital, teachers' pensions and relevant tax credit programs is at 75.4%, -2.3% less compared to 2021/22 due to a decrease in Teachers Retirement Allowance Fund contributions not being fully offset by an increase to the Education Property Tax Credit. "}]
[]
[]
[]
[" Sources:"]
[]
[1,{"$f":"\"FRAME \"&Data!B$5&\" Actual page 3, page 41\"","v":"FRAME 2022/23 Actual page 3, page 41"}]
[2,{"$f":"\"FRAME \"&Data!B$5&\" Actual page 46\"","v":"FRAME 2022/23 Actual page 46"}]
[3,"Manitoba Education and Early Childhood Learning"]
[4,"Manitoba Finance Enabling Appropriations, Tax Credits and Public Debt 2023 Annual Report"]
[5,"Manitoba Finance Enabling Appropriations, Tax Credits and Public Debt 2023 Annual Report"]
[6,"Manitoba Finance Enabling Appropriations, Tax Credits and Public Debt 2023 Annual Report"]
[7,{"$f":"\"Manitoba Finance \"","v":"Manitoba Finance "}]
[8,"Manitoba Finance Enabling Appropriations, Tax Credits and Public Debt 2023 Annual Report"]

{"sheet":"- 1 -","index":4,"n_rows":7,"n_cols":65,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"MANITOBA PUBLIC SCHOOLS ENROLMENT \"&$Z$3&\" - \"&AN3","v":"MANITOBA PUBLIC SCHOOLS ENROLMENT 2008 - 2022"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"YEAR",null,2008,{"$f":"+Z3+1","v":2009},2010,2011,{"$f":"+AC3+1","v":2012},2013,2014,2015,2016,2017,2018,2019,{"$f":"+AK3+1","v":2020},{"$f":"+AL3+1","v":2021},{"$f":"+AM3+1","v":2022}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENROLMENT",null,179.892,179.59299999999999,179.78399999999999,181.14699999999999,181.56100000000001,181.27799999999999,181.90100000000001,183.13,185.22499999999999,186.87200000000001,188.54,189.9,180.9,184.1,189.7]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PY",null,1968,1969,1970,1971,1972,1973,1974,1975,1976,1977,1978,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enrol",null,232.2,245.5,247.5,245.6,239.7,231.4,227.5,225.6,223.2,219.2,213.4,206.7,202.4,199.1,199,198.2,198,197.6,197.7,198.3,197.7,196.7,196.4,195.9,195.6,195.2,194.2,194.7,194.7,194.3,194.7,191.8,191.9,190.7,188.8,188.1,186.3,184.3,181.9,181.227]

{"sheet":"- 2 -","index":5,"n_rows":77,"n_cols":25,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"OPERATING FUND EXPENSES 20\"&$B$64&\" - 20\"&$B$77&\"   CURRENT AND CONSTANT   DOLLARS\"","v":"OPERATING FUND EXPENSES 2009/10 - 2022/23   CURRENT AND CONSTANT   DOLLARS"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- 2 -"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"TOTAL","CPI",null,"Actual","Adjusted"]
[null,null,"EXPENSES"," 2002 = 100","CPI ADJUSTED","$millions","$millions"]
[]
["*","09/10",1818421619.1700001,114.63333333333334,{"$f":"C64*(100/D64)","v":1586293939.3748181},{"$f":"C64/1000000","v":1818.42161917},{"$f":"E64/1000000","v":1586.2939393748181},null,{"$f":"\"20\"&B64","v":"2009/10"}]
["*","10/11",1875139076,116.65833333333335,1607376877.7769837,1875.1390759999999,1607.3768777769837]
["*","11/12",1945942424,119.41666666666667,1629540061.9678993,1945.9424240000001,1629.5400619678994]
["*","12/13",2017420276,121.48333333333333,1660656009.8778982,2017.4202760000001,1660.6560098778982]
["*","13/14",2086402489,124.40000000000002,1677172418.8102891,2086.4024890000001,1677.1724188102892]
["*","14/15",2156918416,125.78333333333332,1714788723.4662783,2156.918416,1714.7887234662783]
["*","15/16",2235012397,127.72500000000001,1749862906.2438831,{"$f":"C70/1000000","v":2235.012397},{"$f":"E70/1000000","v":1749.8629062438831}]
["*","16/17",2313048845.5100002,129.32500000000002,1788555070.9530251,2313.0488455100003,1788.5550709530251]
["*","17/18",2377682744,132.13333333333333,1799457172.5529768,2313.0488455100003,1788.5550709530251]
["*","18/19",2418150519,135.29166666666666,1787361024.2069604,2377.6827440000002,1799.4571725529768]
["*","19/20",2431876352,137.4,1769924564.7743814,2418.1505189999998,1846.2687680855126]
["*","20/21",2590841680,138.9,1865256789.0568755,2431.8763520000002,1769.9245647743815]
["*","21/22",2625995962,147.20833333333334,1783863659.4395697,2625.995962,{"$f":"E76/1000000","v":1783.8636594395698},"File CPI       sheet ANNUAL AVGS 2002 BASE "]
[null,"22/23",{"$f":"'- 3 -'!B48","v":2750380598},156.05833333333331,1762405466.7592249,{"$f":"C77/1000000","v":2750.3805980000002},{"$f":"E77/1000000","v":1762.405466759225},"'W:\\Edusfb\\CPI\\[CPI.xlsx]ANNUAL AVGS 2002 BASE"]

{"sheet":"- 3 -","index":6,"n_rows":57,"n_cols":6,"rows_kept":57,"cut":false,"hidden":false,"merged":[[52,0,53,5],[7,1,8,1],[5,2,8,2],[5,3,8,3],[5,4,8,4],[5,5,8,5]]}
[]
["RECONCILIATION  OF  EXPENSES"]
[{"$f":"\"OPERATING FUND \"&FALLYR&\"/\"&SPRINGYR&\" ACTUAL\"","v":"OPERATING FUND 2022/2023 ACTUAL"}]
[]
[]
[null,null,"LESS\nOPERATING \nFUND \nTRANSFERS (2)","EXPENSES NET \nOF TRANFERS (3)","LESS\n NON K-12 \nEDUCATION & \nSERVICES (4)","TOTAL\n EXPENSES \nFOR PER PUPIL COSTS (5)"]
[]
[null,"TOTAL\nEXPENSES (1)"]
[" DIVISION / DISTRICT"]
[]
[" BEAUTIFUL PLAINS",25237195,{"$f":"-Data!K11","v":-90317},{"$f":"B11+C11","v":25146878},{"$f":"-'- 15 -'!H11-'- 16 -'!B11","v":-16882},{"$f":"D11+E11","v":25129996}]
[" BORDER LAND",37822876,{"$f":"-Data!K12","v":-546437},{"$f":"B12+C12","v":37276439},{"$f":"-'- 15 -'!H12-'- 16 -'!B12","v":-422545},{"$f":"D12+E12","v":36853894}]
[" BRANDON",114964087,{"$f":"-Data!K13","v":-78000},114886087,{"$f":"-'- 15 -'!H13-'- 16 -'!B13","v":-324626},114561461]
[" DSFM",106356027,{"$f":"-Data!K14","v":-866357},105489670,{"$f":"-'- 15 -'!H14-'- 16 -'!B14","v":-976808},104512862]
[" EVERGREEN",32683927,{"$f":"-Data!K15","v":-111635},32572292,{"$f":"-'- 15 -'!H15-'- 16 -'!B15","v":-223868},32348424]
[" FLIN FLON",16660041,{"$f":"-Data!K16","v":-2600},16657441,{"$f":"-'- 15 -'!H16-'- 16 -'!B16","v":-111866},16545575]
[" FORT LA BOSSE",20782067,{"$f":"-Data!K17","v":-59733},20722334,{"$f":"-'- 15 -'!H17-'- 16 -'!B17","v":-209188},20513146]
[" FRONTIER",163766232,{"$f":"-Data!K18","v":-2318018},161448214,{"$f":"-'- 15 -'!H18-'- 16 -'!B18","v":-5168638},156279576]
[" GARDEN VALLEY",54916345,{"$f":"-Data!K19","v":-542712},54373633,{"$f":"-'- 15 -'!H19-'- 16 -'!B19","v":-76448},54297185]
[" HANOVER",104828811,{"$f":"-Data!K20","v":-2780511},102048300,{"$f":"-'- 15 -'!H20-'- 16 -'!B20","v":-153256},101895044]
[" INTERLAKE",40964660,{"$f":"-Data!K21","v":-247440},40717220,{"$f":"-'- 15 -'!H21-'- 16 -'!B21","v":0},40717220]
[" KELSEY",22075594,{"$f":"-Data!K22","v":-4246},22071348,{"$f":"-'- 15 -'!H22-'- 16 -'!B22","v":-707513},21363835]
[" LAKESHORE",16570811,{"$f":"-Data!K23","v":-84830},16485981,{"$f":"-'- 15 -'!H23-'- 16 -'!B23","v":-409491},16076490]
[" LORD SELKIRK",64120001,{"$f":"-Data!K24","v":-175830},63944171,{"$f":"-'- 15 -'!H24-'- 16 -'!B24","v":-819286},63124885]
[" LOUIS RIEL",220165583,{"$f":"-Data!K25","v":-877416},219288167,{"$f":"-'- 15 -'!H25-'- 16 -'!B25","v":-4163700},215124467]
[" MOUNTAIN VIEW",45847675,{"$f":"-Data!K26","v":-4655},45843020,{"$f":"-'- 15 -'!H26-'- 16 -'!B26","v":-126762},45716258]
[" MYSTERY LAKE",46100869,{"$f":"-Data!K27","v":-17000},46083869,{"$f":"-'- 15 -'!H27-'- 16 -'!B27","v":-60491},46023378]
[" PARK WEST",32683927,{"$f":"-Data!K28","v":-111635},32572292,{"$f":"-'- 15 -'!H28-'- 16 -'!B28","v":-223868},32348424]
[" PEMBINA TRAILS",197889680,{"$f":"-Data!K29","v":-2334049},195555631,{"$f":"-'- 15 -'!H29-'- 16 -'!B29","v":-243018},195312613]
[" PINE CREEK",17333643,{"$f":"-Data!K30","v":-36009},17297634,{"$f":"-'- 15 -'!H30-'- 16 -'!B30","v":-12333},17285301]
[" PORTAGE LA PRAIRIE",46085808,{"$f":"-Data!K31","v":-39650},46046158,{"$f":"-'- 15 -'!H31-'- 16 -'!B31","v":-59379},45986779]
[" PRAIRIE ROSE",33649577,{"$f":"-Data!K32","v":-166293},33483284,{"$f":"-'- 15 -'!H32-'- 16 -'!B32","v":-334377},33148907]
[" PRAIRIE SPIRIT",30687837,{"$f":"-Data!K33","v":-85528},30602309,{"$f":"-'- 15 -'!H33-'- 16 -'!B33","v":-41693},30560616]
[" RED RIVER VALLEY",35770870,{"$f":"-Data!K34","v":-392359},35378511,{"$f":"-'- 15 -'!H34-'- 16 -'!B34","v":-41842},35336669]
[" RIVER EAST TRANSCONA",222244729,{"$f":"-Data!K35","v":-542384},221702345,{"$f":"-'- 15 -'!H35-'- 16 -'!B35","v":-2952407},218749938]
[" ROLLING RIVER",27182890,{"$f":"-Data!K36","v":-353456},26829434,{"$f":"-'- 15 -'!H36-'- 16 -'!B36","v":-144680},26684754]
[" SEINE RIVER",64348453,{"$f":"-Data!K37","v":-634505},63713948,{"$f":"-'- 15 -'!H37-'- 16 -'!B37","v":-1124602},62589346]
[" SEVEN OAKS",167174761,{"$f":"-Data!K38","v":-929288},166245473,{"$f":"-'- 15 -'!H38-'- 16 -'!B38","v":-5909642},160335831]
[" SOUTHWEST HORIZON",24257704,{"$f":"-Data!K39","v":-292270},23965434,{"$f":"-'- 15 -'!H39-'- 16 -'!B39","v":-193328},23772106]
[" ST. JAMES-ASSINIBOIA",120394469,{"$f":"-Data!K40","v":-352384},120042085,{"$f":"-'- 15 -'!H40-'- 16 -'!B40","v":-915139},119126946]
[" SUNRISE",73817347,{"$f":"-Data!K41","v":-471589},73345758,{"$f":"-'- 15 -'!H41-'- 16 -'!B41","v":-1048443},72297315]
[" SWAN VALLEY",24321250,{"$f":"-Data!K42","v":-60000},24261250,{"$f":"-'- 15 -'!H42-'- 16 -'!B42","v":-88912},24172338]
[" TURTLE MOUNTAIN",14914465,{"$f":"-Data!K43","v":-18200},14896265,{"$f":"-'- 15 -'!H43-'- 16 -'!B43","v":-217378},14678887]
[" TURTLE RIVER",12181380,{"$f":"-Data!K44","v":-133280},12048100,{"$f":"-'- 15 -'!H44-'- 16 -'!B44","v":-28131},12019969]
[" WESTERN",25407961,{"$f":"-Data!K45","v":-49374},25358587,{"$f":"-'- 15 -'!H45-'- 16 -'!B45","v":-448450},24910137]
[" WINNIPEG",446171046,{"$f":"-Data!K46","v":-2040494},444130552,{"$f":"-'- 15 -'!H46-'- 16 -'!B46","v":-8580606},435549946]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":2750380598},{"$f":"SUM(C11:C46)","v":-17850484},{"$f":"SUM(D11:D46)","v":2732530114},{"$f":"SUM(E11:E46)","v":-36579596},{"$f":"SUM(F11:F46)","v":2695950518}]
[" "]
[" WHITESHELL",3808523,{"$f":"-Data!K50","v":-10400},{"$f":"B50+C50","v":3798123},{"$f":"-'- 15 -'!H50-'- 16 -'!B50","v":-113115},{"$f":"D50+E50","v":3685008}]
[]
["(1)  Total operating expenses as reported on the Schedule of Revenue, Expenses and Accumulated Surplus by each school division."]
["(2)  Operating fund transfers are payments to other school divisions, organizations and individuals. These are removed to provide more accurate\n       per-pupil costs."]
[]
["(3)  As reported on pages 10 and 13 (on a provincial basis)."]
["(4)  Expenses for Adult Learning Centres and Community Education and Services (Functions 300 and 400)."]
["(5)  As reported on page 4."]

{"sheet":"- 4 -","index":7,"n_rows":52,"n_cols":5,"rows_kept":52,"cut":false,"hidden":false,"merged":[[51,0,52,4],[1,0,1,4],[2,0,2,4]]}
[]
["OPERATING FUND COST PER PUPIL"]
["2021/22 and 2022/23 ACTUAL"]
[]
[]
[]
[null,{"$f":"PrevY&\" ACTUAL\"","v":"2021/22 ACTUAL"},null,{"$f":"CurrY&\" ACTUAL\"","v":"2022/23 ACTUAL"}]
[]
[" DIVISION / DISTRICT","EXPENSES (1)X","PER PUPIL ","EXPENSES (1)X","PER PUPIL "]
[]
[" BEAUTIFUL PLAINS",24052044,12679,{"$f":"'- 3 -'!F11","v":25129996},{"$f":"ROUND(D11/'- 7 -'!E11,0)","v":12540}]
[" BORDER LAND",35014472,18101,{"$f":"'- 3 -'!F12","v":36853894},{"$f":"ROUND(D12/'- 7 -'!E12,0)","v":18064}]
[" BRANDON",112312679,12939,{"$f":"'- 3 -'!F13","v":114561461},{"$f":"ROUND(D13/'- 7 -'!E13,0)","v":12629}]
[" DSFM",98259415,16926,{"$f":"'- 3 -'!F14","v":104512862},{"$f":"ROUND(D14/'- 7 -'!E14,0)","v":17905}]
[" EVERGREEN",21750468,15125,{"$f":"'- 3 -'!F15","v":32348424},{"$f":"ROUND(D15/'- 7 -'!E15,0)","v":15650}]
[" FLIN FLON",15968013,16888,{"$f":"'- 3 -'!F16","v":16545575},{"$f":"ROUND(D16/'- 7 -'!E16,0)","v":17675}]
[" FORT LA BOSSE",20202709,14148,{"$f":"'- 3 -'!F17","v":20513146},{"$f":"ROUND(D17/'- 7 -'!E17,0)","v":13635}]
[" FRONTIER",141363196,22908,{"$f":"'- 3 -'!F18","v":156279576},{"$f":"ROUND(D18/'- 7 -'!E18,0)","v":24644}]
[" GARDEN VALLEY",53097351,14103,{"$f":"'- 3 -'!F19","v":54297185},{"$f":"ROUND(D19/'- 7 -'!E19,0)","v":13298}]
[" HANOVER",99052617,12774,{"$f":"'- 3 -'!F20","v":101895044},{"$f":"ROUND(D20/'- 7 -'!E20,0)","v":12622}]
[" INTERLAKE",40952329,14027,{"$f":"'- 3 -'!F21","v":40717220},{"$f":"ROUND(D21/'- 7 -'!E21,0)","v":13916}]
[" KELSEY",20480871,14134,{"$f":"'- 3 -'!F22","v":21363835},{"$f":"ROUND(D22/'- 7 -'!E22,0)","v":14464}]
[" LAKESHORE",15944112,17284,{"$f":"'- 3 -'!F23","v":16076490},{"$f":"ROUND(D23/'- 7 -'!E23,0)","v":17637}]
[" LORD SELKIRK",61747669,16816,{"$f":"'- 3 -'!F24","v":63124885},{"$f":"ROUND(D24/'- 7 -'!E24,0)","v":16726}]
[" LOUIS RIEL",205177311,13732,{"$f":"'- 3 -'!F25","v":215124467},{"$f":"ROUND(D25/'- 7 -'!E25,0)","v":13203}]
[" MOUNTAIN VIEW",44335246,14778,{"$f":"'- 3 -'!F26","v":45716258},{"$f":"ROUND(D26/'- 7 -'!E26,0)","v":14962}]
[" MYSTERY LAKE",44353195,16067,{"$f":"'- 3 -'!F27","v":46023378},{"$f":"ROUND(D27/'- 7 -'!E27,0)","v":16855}]
[" PARK WEST",30402808,15092,{"$f":"'- 3 -'!F28","v":32348424},{"$f":"ROUND(D28/'- 7 -'!E28,0)","v":15650}]
[" PEMBINA TRAILS",184872518,12577,{"$f":"'- 3 -'!F29","v":195312613},{"$f":"ROUND(D29/'- 7 -'!E29,0)","v":12894}]
[" PINE CREEK",16787857,15193,{"$f":"'- 3 -'!F30","v":17285301},{"$f":"ROUND(D30/'- 7 -'!E30,0)","v":15829}]
[" PORTAGE LA PRAIRIE",43366208,13254,{"$f":"'- 3 -'!F31","v":45986779},{"$f":"ROUND(D31/'- 7 -'!E31,0)","v":13697}]
[" PRAIRIE ROSE",33269189,14803,{"$f":"'- 3 -'!F32","v":33148907},{"$f":"ROUND(D32/'- 7 -'!E32,0)","v":14558}]
[" PRAIRIE SPIRIT",29875153,14659,{"$f":"'- 3 -'!F33","v":30560616},{"$f":"ROUND(D33/'- 7 -'!E33,0)","v":14675}]
[" RED RIVER VALLEY",33825259,15431,{"$f":"'- 3 -'!F34","v":35336669},{"$f":"ROUND(D34/'- 7 -'!E34,0)","v":15605}]
[" RIVER EAST TRANSCONA",211010098,12874,{"$f":"'- 3 -'!F35","v":218749938},{"$f":"ROUND(D35/'- 7 -'!E35,0)","v":12953}]
[" ROLLING RIVER",25832010,14753,{"$f":"'- 3 -'!F36","v":26684754},{"$f":"ROUND(D36/'- 7 -'!E36,0)","v":15149}]
[" SEINE RIVER",57425994,12957,{"$f":"'- 3 -'!F37","v":62589346},{"$f":"ROUND(D37/'- 7 -'!E37,0)","v":14027}]
[" SEVEN OAKS",156990343,13829,{"$f":"'- 3 -'!F38","v":160335831},{"$f":"ROUND(D38/'- 7 -'!E38,0)","v":13930}]
[" SOUTHWEST HORIZON",23933403,16342,{"$f":"'- 3 -'!F39","v":23772106},{"$f":"ROUND(D39/'- 7 -'!E39,0)","v":16266}]
[" ST. JAMES-ASSINIBOIA",115725664,14517,{"$f":"'- 3 -'!F40","v":119126946},{"$f":"ROUND(D40/'- 7 -'!E40,0)","v":14789}]
[" SUNRISE",71176025,15826,{"$f":"'- 3 -'!F41","v":72297315},{"$f":"ROUND(D41/'- 7 -'!E41,0)","v":15744}]
[" SWAN VALLEY",21810004,16483,{"$f":"'- 3 -'!F42","v":24172338},{"$f":"ROUND(D42/'- 7 -'!E42,0)","v":17866}]
[" TURTLE MOUNTAIN",14191950,13826,{"$f":"'- 3 -'!F43","v":14678887},{"$f":"ROUND(D43/'- 7 -'!E43,0)","v":14258}]
[" TURTLE RIVER",11964815,18550,{"$f":"'- 3 -'!F44","v":12019969},{"$f":"ROUND(D44/'- 7 -'!E44,0)","v":20202}]
[" WESTERN",23590930,13124,{"$f":"'- 3 -'!F45","v":24910137},{"$f":"ROUND(D45/'- 7 -'!E45,0)","v":12559}]
[" WINNIPEG",413598042,15127,{"$f":"'- 3 -'!F46","v":435549946},{"$f":"ROUND(D46/'- 7 -'!E46,0)","v":15656}]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":2573711967},14537,{"$f":"SUM(D11:D46)","v":2695950518},{"$f":"ROUND(D48/'- 7 -'!E48,0)","v":14738}]
[" "]
[" WHITESHELL",3430835,17415,{"$f":"'- 3 -'!F50","v":3685008},{"$f":"ROUND(D50/'- 7 -'!E50,0)","v":18333}]
[]
["(1)  As calculated on page 3. Operating fund transfers (i.e. payments to other school divisions, organizations and individuals) are excluded to provide more accurate per pupil costs. Also excluded are expenditures on educational services not provided to K-12 pupils: Function 300 (Adult Learning Centres) and Function 400 (Community Education and Services)."]

{"sheet":"- 5 -","index":8,"n_rows":25,"n_cols":24,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CurrY&\" OPERATING FUND COST PER PUPIL\"","v":"2022/23 OPERATING FUND COST PER PUPIL"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- 5 -"]

{"sheet":"- 6 -","index":9,"n_rows":53,"n_cols":8,"rows_kept":53,"cut":false,"hidden":false,"merged":[[7,1,8,1],[7,3,8,3],[7,4,8,4],[7,6,8,6],[7,7,8,7]]}
[]
[null,"FRAME STUDENT STATISTICS",null,null,null,null,null,"PAGE 1 OF 2 "]
[null,{"$f":"\"ACTUAL SEPTEMBER 30, \"&FALLYR","v":"ACTUAL SEPTEMBER 30, 2022"}]
[]
[]
[null,"REGULAR INSTRUCTION"]
[null,"SINGLE TRACK (1)",null,null,"DUAL TRACK (2)"]
[null,"ENGLISH LANGUAGE"," ","FRENCH IMMERSION","ENGLISH LANGUAGE"," ","FRENCH IMMERSION","OTHER BILINGUAL"]
[" DIVISION / DISTRICT",null,"FRANÇAIS",null,null,"FRANÇAIS"]
[]
[" BEAUTIFUL PLAINS",2004,0,0,0,0,0,0]
[" BORDER LAND",1308.2,0,0,487.5,0,128.5,0]
[" BRANDON",7095.5,0,317,647,0,514,0]
[" DSFM",0,5808,0,0,0,0,0]
[" EVERGREEN",2067,0,0,0,0,0,0]
[" FLIN FLON",578.6,0,0,258.5,0,99,0]
[" FORT LA BOSSE",1476.5,0,0,0,0,0,0]
[" FRONTIER",6224.5,0,0,0,0,0,0]
[" GARDEN VALLEY",4083,0,0,0,0,0,0]
[" HANOVER",7518,0,0,0,0,0,0]
[" INTERLAKE",1603,0,0,933.5,0,389.5,0]
[" KELSEY",837.6,0,0,459,0,166,0]
[" LAKESHORE",899.5,0,0,0,0,0,0]
[" LORD SELKIRK",2667.5,0,222.5,523,0,72,81]
[" LOUIS RIEL",11819,0,3679,306,0,441,0]
[" MOUNTAIN VIEW",2307.8000000000002,0,128.5,330,0,69,65.5]
[" MYSTERY LAKE",2293,0,0,155,0,195,0]
[" PARK WEST",2067,0,0,0,0,0,0]
[" PEMBINA TRAILS",9045,0,1413,2704,0,1985,0]
[" PINE CREEK",1020,0,0,0,0,0,0]
[" PORTAGE LA PRAIRIE",2369.5,0,0,519,365,0,0]
[" PRAIRIE ROSE",1675.5,0,115.5,330.5,0,155.5,0]
[" PRAIRIE SPIRIT",1636,0,0,242.5,112,92,0]
[" RED RIVER VALLEY",1682.5,0,326.5,96,131,0,0]
[" RIVER EAST TRANSCONA",8217,0,1516.5,3808,0,1942,551]
[" ROLLING RIVER",1751.5,0,0,0,0,0,0]
[" SEINE RIVER",2250,0,810.5,737,0,664.5,0]
[" SEVEN OAKS",6862.7,0,1080.5,1782.8,0,1238,349.5]
[" SOUTHWEST HORIZON",1461.5,0,0,0,0,0,0]
[" ST. JAMES-ASSINIBOIA",5440.2,0,1364.5,590.20000000000005,0,439,0]
[" SUNRISE",2056.5,0,0,1680.5,0,788,67]
[" SWAN VALLEY",943.9,0,0,163.5,0,56,0]
[" TURTLE MOUNTAIN",1018,0,0,0,0,0,0]
[" TURTLE RIVER",567,0,28,0,0,0,0]
[" WESTERN",847,0,0,811,0,293.5,0]
[" WINNIPEG",17307,0,1376,4982,0,2858.5,599.5]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":123000.5},5808,12378,22546.5,608,12586,1713.5]
[" "]
[" WHITESHELL",201,0,0,0,0,0,0]
[]
["(1)  90% or more of Regular Instruction enrolment is in one language program."]
["(2)  No one language program comprises 90% or more of Regular Instruction enrolment."]

{"sheet":"- 7 -","index":10,"n_rows":52,"n_cols":7,"rows_kept":52,"cut":false,"hidden":false,"merged":[[7,4,8,4],[7,1,8,1],[51,0,52,6]]}
[]
[null," FRAME STUDENT STATISTICS",null,null,null,null,"PAGE 2 OF 2 "]
[null,{"$f":"STATDATE","v":"ACTUAL SEPTEMBER 30, 2022"}]
[]
[]
[]
[null,"REGULAR INSTRUCTION (1)",null,null,"TOTAL"]
[null,"SENIOR YEARS TECHNOLOGY",null,null,"K-12  F.T.E. ENROLMENT"]
[" DIVISION / DISTRICT",null,"TOTAL"]
[]
[" BEAUTIFUL PLAINS",0,{"$f":"SUM('- 6 -'!B11:H11,B11)","v":2004},null,{"$f":"C11","v":2004}]
[" BORDER LAND",116.02,{"$f":"SUM('- 6 -'!B12:H12,B12)","v":2040.22},null,{"$f":"C12","v":2040.22}]
[" BRANDON",497.9,{"$f":"SUM('- 6 -'!B13:H13,B13)","v":9071.4},null,9071.4]
[" DSFM",29.19,{"$f":"SUM('- 6 -'!B14:H14,B14)","v":5837.19},null,5837.19]
[" EVERGREEN",0,{"$f":"SUM('- 6 -'!B15:H15,B15)","v":2067},null,2067]
[" FLIN FLON",0,{"$f":"SUM('- 6 -'!B16:H16,B16)","v":936.1},null,936.1]
[" FORT LA BOSSE",28,{"$f":"SUM('- 6 -'!B17:H17,B17)","v":1504.5},null,1504.5]
[" FRONTIER",117,{"$f":"SUM('- 6 -'!B18:H18,B18)","v":6341.5},null,6341.5]
[" GARDEN VALLEY",0,{"$f":"SUM('- 6 -'!B19:H19,B19)","v":4083},null,4083]
[" HANOVER",555,{"$f":"SUM('- 6 -'!B20:H20,B20)","v":8073},null,8073]
[" INTERLAKE",0,{"$f":"SUM('- 6 -'!B21:H21,B21)","v":2926},null,2926]
[" KELSEY",14.4,{"$f":"SUM('- 6 -'!B22:H22,B22)","v":1477},null,1477]
[" LAKESHORE",12,{"$f":"SUM('- 6 -'!B23:H23,B23)","v":911.5},null,911.5]
[" LORD SELKIRK",208,{"$f":"SUM('- 6 -'!B24:H24,B24)","v":3774},null,3774]
[" LOUIS RIEL",48,{"$f":"SUM('- 6 -'!B25:H25,B25)","v":16293},null,16293]
[" MOUNTAIN VIEW",154.69999999999999,{"$f":"SUM('- 6 -'!B26:H26,B26)","v":3055.5},null,3055.5]
[" MYSTERY LAKE",87.5,{"$f":"SUM('- 6 -'!B27:H27,B27)","v":2730.5},null,2730.5]
[" PARK WEST",0,{"$f":"SUM('- 6 -'!B28:H28,B28)","v":2067},null,2067]
[" PEMBINA TRAILS",0,{"$f":"SUM('- 6 -'!B29:H29,B29)","v":15147},null,15147]
[" PINE CREEK",72,{"$f":"SUM('- 6 -'!B30:H30,B30)","v":1092},null,1092]
[" PORTAGE LA PRAIRIE",104,{"$f":"SUM('- 6 -'!B31:H31,B31)","v":3357.5},null,3357.5]
[" PRAIRIE ROSE",0,{"$f":"SUM('- 6 -'!B32:H32,B32)","v":2277},null,2277]
[" PRAIRIE SPIRIT",0,{"$f":"SUM('- 6 -'!B33:H33,B33)","v":2082.5},null,2082.5]
[" RED RIVER VALLEY",28.5,{"$f":"SUM('- 6 -'!B34:H34,B34)","v":2264.5},null,2264.5]
[" RIVER EAST TRANSCONA",854,{"$f":"SUM('- 6 -'!B35:H35,B35)","v":16888.5},null,16888.5]
[" ROLLING RIVER",10,{"$f":"SUM('- 6 -'!B36:H36,B36)","v":1761.5},null,1761.5]
[" SEINE RIVER",0,{"$f":"SUM('- 6 -'!B37:H37,B37)","v":4462},null,4462]
[" SEVEN OAKS",197,{"$f":"SUM('- 6 -'!B38:H38,B38)","v":11510.5},null,11510.5]
[" SOUTHWEST HORIZON",0,{"$f":"SUM('- 6 -'!B39:H39,B39)","v":1461.5},null,1461.5]
[" ST. JAMES-ASSINIBOIA",221,{"$f":"SUM('- 6 -'!B40:H40,B40)","v":8054.9},null,8054.9]
[" SUNRISE",0,{"$f":"SUM('- 6 -'!B41:H41,B41)","v":4592},null,4592]
[" SWAN VALLEY",189.6,{"$f":"SUM('- 6 -'!B42:H42,B42)","v":1353},null,1353]
[" TURTLE MOUNTAIN",11.5,{"$f":"SUM('- 6 -'!B43:H43,B43)","v":1029.5},null,1029.5]
[" TURTLE RIVER",0,{"$f":"SUM('- 6 -'!B44:H44,B44)","v":595},null,595]
[" WESTERN",32,{"$f":"SUM('- 6 -'!B45:H45,B45)","v":1983.5},null,1983.5]
[" WINNIPEG",697.56,{"$f":"SUM('- 6 -'!B46:H46,B46)","v":27820.560000000001},null,27820.560000000001]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":4284.87},{"$f":"SUM(C11:C46)","v":182925.37},null,{"$f":"SUM(E11:E46)","v":182925.37}]
[" "]
[" WHITESHELL",0,{"$f":"SUM('- 6 -'!B50:H50,B50)","v":201},null,{"$f":"C50","v":201}]
[]
["(1) Special Placement students are no longer reported separately. They are included in Regular Instruction Enrolment. As a result, total enrolment in Regular Instruction is equal to Total K-12 F.T.E. enrolment."]

{"sheet":"- 8 -","index":11,"n_rows":64,"n_cols":7,"rows_kept":64,"cut":false,"hidden":false,"merged":[[7,5,8,5],[7,6,8,6],[53,0,53,6],[6,1,6,3],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[52,0,52,6]]}
[]
[null,"ENROLMENTS - HEADCOUNT, FRAME AND ELIGIBLE"]
[null,"ACTUAL"]
[]
[]
[null,"HEADCOUNT (1)",null,null,"FRAME (2)","ELIGIBLE (3)","ELIGIBLE (3)"]
[null,{"$f":"\"SEPT.30, \"&FALLYR","v":"SEPT.30, 2022"},null,null,{"$f":"B7","v":"SEPT.30, 2022"},{"$f":"\"SEPT.30, \"&FALLYR-1","v":"SEPT.30, 2021"},{"$f":"\"SEPT.30, \"&FALLYR-2","v":"SEPT.30, 2020"}]
[null,"N-12 ENROLMENT","NURSERY ENROLMENT","K-12 ENROLMENT","K-12  F.T.E. ENROLMENT","K-12 ENROLMENT","K-12 ENROLMENT"]
[" DIVISION / DISTRICT"]
[]
[" BEAUTIFUL PLAINS",2092,0,{"$f":"+B11-C11","v":2092},{"$f":"'- 7 -'!E11","v":2004},1911,1900.3]
[" BORDER LAND",2103,0,2103,{"$f":"'- 7 -'!E12","v":2040.22},1845.1,1892]
[" BRANDON",9366,0,9366,{"$f":"'- 7 -'!E13","v":9071.4},8649,8478.9]
[" DSFM",5898,44,5854,{"$f":"'- 7 -'!E14","v":5837.19},5529.0999999999995,5514.5]
[" EVERGREEN",1441,0,1441,{"$f":"'- 7 -'!E15","v":2067},1354.9,1313.3]
[" FLIN FLON",866,0,866,{"$f":"'- 7 -'!E16","v":936.1},869.6,844.1]
[" FORT LA BOSSE",1548,0,1548,{"$f":"'- 7 -'!E17","v":1504.5},1367,1341.9]
[" FRONTIER",6858,431,6427,{"$f":"'- 7 -'!E18","v":6341.5},2027.1999999999998,2034.4]
[" GARDEN VALLEY",4098,0,4098,{"$f":"'- 7 -'!E19","v":4083},3516.3,3952.6]
[" HANOVER",8421,0,8421,{"$f":"'- 7 -'!E20","v":8073},7511.3,7470.9]
[" INTERLAKE",3010,0,3010,{"$f":"'- 7 -'!E21","v":2926},2915,2805.6]
[" KELSEY",1466,0,1466,{"$f":"'- 7 -'!E22","v":1477},1388,1411.6]
[" LAKESHORE",952,0,952,{"$f":"'- 7 -'!E23","v":911.5},906.5,874.5]
[" LORD SELKIRK",3912,0,3912,{"$f":"'- 7 -'!E24","v":3774},3621.1,3578.8]
[" LOUIS RIEL",16293,0,16293,{"$f":"'- 7 -'!E25","v":16293},14783.099999999999,14509.4]
[" MOUNTAIN VIEW",3138,0,3138,{"$f":"'- 7 -'!E26","v":3055.5},2874.3999999999996,2846.7]
[" MYSTERY LAKE",2886,0,2886,{"$f":"'- 7 -'!E27","v":2730.5},2750.1,2803.3]
[" PARK WEST",2178,35,2143,{"$f":"'- 7 -'!E28","v":2067},1522,1440.5]
[" PEMBINA TRAILS",15963,0,15963,{"$f":"'- 7 -'!E29","v":15147},14564.5,14168.3]
[" PINE CREEK",1088,0,1088,{"$f":"'- 7 -'!E30","v":1092},1045.9000000000001,997.5]
[" PORTAGE LA PRAIRIE",3481,0,3481,{"$f":"'- 7 -'!E31","v":3357.5},3002.6,2955.6]
[" PRAIRIE ROSE",2367,0,2367,{"$f":"'- 7 -'!E32","v":2277},2246.1999999999998,2213.8999999999996]
[" PRAIRIE SPIRIT",2247,0,2247,{"$f":"'- 7 -'!E33","v":2082.5},2038,1956.5]
[" RED RIVER VALLEY",2348,0,2348,{"$f":"'- 7 -'!E34","v":2264.5},2192.5,2159.9]
[" RIVER EAST TRANSCONA",17719,0,17719,{"$f":"'- 7 -'!E35","v":16888.5},16259.7,15754.1]
[" ROLLING RIVER",1822,0,1822,{"$f":"'- 7 -'!E36","v":1761.5},1642.5,1600.5]
[" SEINE RIVER",4663,0,4663,{"$f":"'- 7 -'!E37","v":4462},4256.3999999999996,4073.7]
[" SEVEN OAKS",11838,0,11838,{"$f":"'- 7 -'!E38","v":11510.5},11156.1,11007.1]
[" SOUTHWEST HORIZON",1507,0,1507,{"$f":"'- 7 -'!E39","v":1461.5},1464.7,1460.3]
[" ST. JAMES-ASSINIBOIA",8319,0,8319,{"$f":"'- 7 -'!E40","v":8054.9},7917.4,7881.9]
[" SUNRISE",4754,0,4754,{"$f":"'- 7 -'!E41","v":4592},4466.3999999999996,4308.5]
[" SWAN VALLEY",1403,0,1403,{"$f":"'- 7 -'!E42","v":1353},1281.2,1265.2]
[" TURTLE MOUNTAIN",1066,0,1066,{"$f":"'- 7 -'!E43","v":1029.5},1010.5,964.9]
[" TURTLE RIVER",620,7,613,{"$f":"'- 7 -'!E44","v":595},643,648]
[" WESTERN",2093,0,2093,{"$f":"'- 7 -'!E45","v":1983.5},1807.1,1783]
[" WINNIPEG",29902,1261,28641,{"$f":"'- 7 -'!E46","v":27820.560000000001},26737.3,26958.2]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":189726},1778,187948,182925.37,169072.69999999998,167170.40000000002]
[" "]
[" WHITESHELL",200,10,{"$f":"+B50-C50","v":190},{"$f":"'- 7 -'!E50","v":201},173,184]
[]
["(1)  Pupils taught in schools, whether or not they are counted for grant purposes."]
["(2)  The total number of pupils enrolled in schools adjusted for full time equivalence (F.T.E.).  Full time equivalent means pupils are counted on the basis of time attending school - eg. Kindergarten as 1/2.  This total is the same as reported on page 7."]
[{"$f":"\"(3)  'Eligible Enrolment' count is the number of provincially supported pupils (actual September 30, \"&FALLYR-1&\" for \"&CurrY&\" and actual September 30,\"&FALLYR-2&\" for \"&PrevY&\"). These figures are not comparative to FTE enrolment reported for Sept 30, \"&FALLYR&\" in the previous column. The Whiteshell Special Revenue District includes out-of-district pupils.\"","v":"(3)  'Eligible Enrolment' count is the number of provincially supported pupils (actual September 30, 2021 for 2022/23 and actual September 30,2020 for 2021/22). These figures are not comparative to FTE enrolment reported for Sept 30, 2022 in the previous column. The Whiteshell Special Revenue District includes out-of-district pupils."}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"`"]

{"sheet":"- 9 -","index":12,"n_rows":54,"n_cols":3,"rows_kept":54,"cut":false,"hidden":false,"merged":[[7,1,8,1],[51,0,52,3],[53,0,55,3]]}
[]
[null,"PUPIL / TEACHER RATIOS"]
[null,{"$f":"STATDATE","v":"ACTUAL SEPTEMBER 30, 2022"}]
[]
[]
[]
[null,"PUPIL / TEACHER RATIOS"]
[null,"REGULAR \n INSTRUCTION (1)"]
[" DIVISION / DISTRICT",null,"EDUCATOR (2)"]
[]
[" BEAUTIFUL PLAINS",16.226720647773281,13.989528795811518]
[" BORDER LAND",13.255067567567567,10.792245232616573]
[" BRANDON",17.04861959442951,13.186707756715895]
[" DSFM",14.519289605253338,11.575525016360281]
[" EVERGREEN",14.460107034173983,11.858523851868851]
[" FLIN FLON",14.541359223300971,11.849367088607595]
[" FORT LA BOSSE",14.79642014162077,12.885405960945528]
[" FRONTIER",13.652314316469322,10.867292730575453]
[" GARDEN VALLEY",18.475113122171944,14.608228980322004]
[" HANOVER",16.948191814986963,13.78529568460309]
[" INTERLAKE",17.414593500773716,13.131675792119196]
[" KELSEY",16.549019607843139,12.661808829832832]
[" LAKESHORE",14.642570281124499,11.408010012515645]
[" LORD SELKIRK",14.016713091922005,11.376036171816127]
[" LOUIS RIEL",19.478050879877582,14.597631121543891]
[" MOUNTAIN VIEW",16.30034675913577,12.773829431438127]
[" MYSTERY LAKE",14.880108991825614,11.939221687800613]
[" PARK WEST",14.460107034173983,11.858523851868851]
[" PEMBINA TRAILS",19.222081218274113,14.678321203957632]
[" PINE CREEK",12.218865391070828,10.615339749198016]
[" PORTAGE LA PRAIRIE",15.733364573570759,12.754036087369421]
[" PRAIRIE ROSE",14.771326629905936,11.967833491012298]
[" PRAIRIE SPIRIT",15.715356223545188,12.881520322492651]
[" RED RIVER VALLEY",15.939325684521716,12.659324686940966]
[" RIVER EAST TRANSCONA",17.669306661365752,13.887883821521966]
[" ROLLING RIVER",15.89371108905531,13.137678997613364]
[" SEINE RIVER",18.192196355037304,13.994479989963619]
[" SEVEN OAKS",16.481478829880157,13.470608199042706]
[" SOUTHWEST HORIZON",13.889944877399733,11.659353809333865]
[" ST. JAMES-ASSINIBOIA",17.025067636117686,13.122790440038449]
[" SUNRISE",17.0935080405003,13.302433371958285]
[" SWAN VALLEY",14.892680242157404,12.01491874611491]
[" TURTLE MOUNTAIN",15.020426028596439,12.647420147420146]
[" TURTLE RIVER",10.674560459275206,9.4220110847189229]
[" WESTERN",16.220968269545306,13.542946879694115]
[" WINNIPEG",16.739205776173286,12.873928736695975]
[]
[" PROVINCE",16.633037704285545,13.1091852207635]
[" "]
[" WHITESHELL",12.256097560975611,10.203045685279189]
[]
["(1)  Based on object code 330 Instructional-Teaching personnel and FTE students in Function 100. Included are teachers in physical education, music, EAL, etc. in addition to regular classroom teachers. School-based administrative personnel and teachers in Student Support Services (Function 200) are excluded."]
[]
["(2)  Based on total Instructional-Teaching (excluding Community Education and Adult Learning Centres) as well as school-based administrative staff. \neg. department heads, coordinators, principals and vice-principals - and K-12 FTE enrolment. Division administrators (Function 500) are excluded."]

{"sheet":"- 10 -","index":13,"n_rows":28,"n_cols":13,"rows_kept":28,"cut":false,"hidden":false,"merged":[[10,0,10,1],[19,11,20,11],[9,3,10,3],[9,5,10,5],[9,6,10,6],[9,7,10,7]]}
[]
[null,null,{"$f":"OPYEAR","v":"OPERATING FUND 2022/2023 ACTUAL"}]
[]
[]
[null,null,"EXPENSE BY FUNCTION AND OBJECT"]
[]
[]
[null,null,"OBJECT"]
[]
[null,null,null,"EMPLOYEE\nBENEFITS",null,"SUPPLIES AND MATERIALS","DEBT SERVICES","BAD DEBT EXPENSE"]
["FUNCTION",null,"SALARIES",null,"SERVICES",null,null,null,"TRANSFERS",null,"TOTALS"]
[]
[100,"REGULAR INSTRUCTION",{"$f":"'- 12 -'!B21","v":1301526613},{"$f":"'- 12 -'!B22","v":89050064},{"$f":"'- 12 -'!B39","v":36740465},{"$f":"'- 12 -'!B45","v":84362445},null,null,null,null,{"$f":"SUM(C13:F13)","v":1511679587}]
[200,"STUDENT SUPPORT SERVICES",{"$f":"'- 12 -'!D21","v":459767347},{"$f":"'- 12 -'!D22","v":49914433},{"$f":"'- 12 -'!D39","v":13426237},{"$f":"'- 12 -'!D45","v":4923445},null,null,null,null,{"$f":"SUM(C14:F14)","v":528031462}]
[300,"ADULT LEARNING CENTRES",{"$f":"'- 12 -'!F21","v":10754007},{"$f":"'- 12 -'!F22","v":820381},{"$f":"'- 12 -'!F39","v":1140030},{"$f":"'- 12 -'!F45","v":700392},null,null,{"$f":"'- 12 -'!F47","v":66900},"(1)",{"$f":"SUM(C15:F15,I15)","v":13481710}]
[400,"COMMUNITY EDUCATION & SERVICES",{"$f":"'- 12 -'!H21","v":17342045},{"$f":"'- 12 -'!H22","v":1915646},{"$f":"'- 12 -'!H39","v":2001643},{"$f":"'- 12 -'!H45","v":1607123},null,null,{"$f":"'- 12 -'!H47","v":231429},"(1)",{"$f":"SUM(C16:F16,I16)","v":23097886}]
[500,"DIVISIONAL ADMINISTRATION",{"$f":"'- 12 -'!J21","v":54293434},{"$f":"'- 12 -'!J22","v":8770388},{"$f":"'- 12 -'!J39","v":21995810},{"$f":"'- 12 -'!J45","v":2262941},null,null,{"$f":"'- 12 -'!J47","v":-298329},"(1)",{"$f":"SUM(C17:F17,I17)","v":87024244}]
[]
[600,"INSTRUCTIONAL AND OTHER SUPPORT SERVICES",{"$f":"'- 13 -'!B21","v":54856257},{"$f":"'- 13 -'!B22","v":6025091},{"$f":"'- 13 -'!B39","v":16082959},{"$f":"'- 13 -'!B45","v":9296607},null,null,null,null,{"$f":"SUM(C19:F19)","v":86260914}]
[700,"TRANSPORTATION OF PUPILS",{"$f":"'- 13 -'!D21","v":53056009},{"$f":"'- 13 -'!D22","v":8402839},{"$f":"'- 13 -'!D39","v":34087270},{"$f":"'- 13 -'!D45","v":25578514},null,null,null,null,{"$f":"SUM(C20:F20)","v":121124632},"- 10 -"]
[800,"OPERATIONS AND MAINTENANCE",{"$f":"'- 13 -'!F21","v":131916304},{"$f":"'- 13 -'!F22","v":23570837},{"$f":"'- 13 -'!F39","v":131089355},{"$f":"'- 13 -'!F45","v":28099502},null,null,{"$f":"'- 13 -'!F47","v":0},null,{"$f":"SUM(C21:F21,I21)","v":314675998}]
[900,"FISCAL",null,null,null,null,3810587,11110,43331984,"(2)",{"$f":"SUM(G22:I22)","v":47153681}]
[]
[]
[null,"TOTALS",{"$f":"SUM(C13:C22)","v":2083512016},{"$f":"SUM(D13:D22)","v":188469679},{"$f":"SUM(E13:E22)","v":256563769},{"$f":"SUM(F13:F22)","v":156830969},{"$f":"G22","v":3810587},{"$f":"H22","v":11110},{"$f":"SUM(I13:I22)","v":43331984},null,{"$f":"SUM(K13:K22)","v":2732530114},null,{"$f":"K25-'- 3 -'!D48","v":0}]
[]
["(1)","Reallocation of administration costs associated with Adult Learning Centre operations from Function 500 to Function 300."]
["(2)","Health and Post Secondary Education Levy"]

{"sheet":"- 11 -","index":14,"n_rows":29,"n_cols":31,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,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":"CurrY&\" OPERATING FUND \nEXPENSE BY OBJECT\"","v":"2022/23 OPERATING FUND \nEXPENSE BY OBJECT"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- 11 -"]

{"sheet":"- 12 -","index":15,"n_rows":54,"n_cols":12,"rows_kept":54,"cut":false,"hidden":false,"merged":[[26,11,28,11],[7,1,8,2],[7,3,8,4],[7,5,8,6],[7,7,8,8],[7,9,8,10]]}
[]
[null,null,null,{"$f":"OPYEAR","v":"OPERATING FUND 2022/2023 ACTUAL"},null,null,null,null,null,null,"PAGE 1 OF 2"]
[]
[null,"EXPENSE BY 2ND LEVEL OBJECT"]
[null,"AS A PERCENTAGE OF TOTAL OPERATING FUND EXPENSES"]
[]
[null,"FUNCTION"]
[null,"REGULAR \nINSTRUCTION",null,"STUDENT SUPPORT SERVICES",null,"ADULT LEARNING CENTRES",null,"COMMUNITY\n EDUCATION",null,"DIVISIONAL ADMINISTRATION"]
[]
["OBJECT","AMOUNT","%","AMOUNT","%","AMOUNT","%","AMOUNT","%","AMOUNT","%"]
[]
["SALARIES"]
["  TRUSTEES REMUNERATION",null,null,null,null,null,null,null,null,4234653]
["  EXECUTIVE, MANAGERIAL & SUPERVISORY",110258791,{"$f":"B14/'- 13 -'!$J$53*100","v":4.0350439482841871},7701888,{"$f":"D14/'- 13 -'!$J$53*100","v":0.28185921759982474},1223564,{"$f":"F14/'- 13 -'!$J$53*100","v":4.4777694991580248E-2},896013,{"$f":"H14/'- 13 -'!$J$53*100","v":3.2790599284132901E-2},23123089,{"$f":"J14/'- 13 -'!$J$53*100","v":0.84621534019075773}]
["  INSTRUCTIONAL - TEACHING",1102321670,{"$f":"B15/'- 13 -'!$J$53*100","v":40.340696131848745},192247657,{"$f":"D15/'- 13 -'!$J$53*100","v":7.035518328417588},8012712,{"$f":"F15/'- 13 -'!$J$53*100","v":0.29323417000776009},8146841,{"$f":"H15/'- 13 -'!$J$53*100","v":0.29814277098942155},null,{"$f":"J15/'- 13 -'!$J$53*100","v":0}]
["  INSTRUCTIONAL - OTHER",23913081,{"$f":"B16/'- 13 -'!$J$53*100","v":0.87512598223464622},203345693,{"$f":"D16/'- 13 -'!$J$53*100","v":7.4416633858184076},364342,{"$f":"F16/'- 13 -'!$J$53*100","v":1.3333503558965719E-2},5376661,{"$f":"H16/'- 13 -'!$J$53*100","v":0.19676493124276689},null,{"$f":"J16/'- 13 -'!$J$53*100","v":0}]
["  TECHNICAL, SPECIALIZED AND SERVICE",7914312,{"$f":"B17/'- 13 -'!$J$53*100","v":0.28963311179815965},2070851,{"$f":"D17/'- 13 -'!$J$53*100","v":7.5785111731800664E-2},457062,{"$f":"F17/'- 13 -'!$J$53*100","v":1.6726695806873731E-2},1803311,{"$f":"H17/'- 13 -'!$J$53*100","v":6.5994185782649345E-2},8371232,{"$f":"J17/'- 13 -'!$J$53*100","v":0.30635461095599109}]
["  SECRETARIAL, CLERICAL AND OTHER",42297880,{"$f":"B18/'- 13 -'!$J$53*100","v":1.5479382929135397},2425827,{"$f":"D18/'- 13 -'!$J$53*100","v":8.8775856030694045E-2},696327,{"$f":"F18/'- 13 -'!$J$53*100","v":2.548286646256518E-2},551791,{"$f":"H18/'- 13 -'!$J$53*100","v":2.0193409659894419E-2},16380561,{"$f":"J18/'- 13 -'!$J$53*100","v":0.59946497628973616}]
["  CLINICIAN",null,null,51811500,{"$f":"D19/'- 13 -'!$J$53*100","v":1.896099872222671},null,null,567428]
["  INFORMATION TECHNOLOGY",14820879,{"$f":"B20/'- 13 -'!$J$53*100","v":0.54238666663052926},163931,{"$f":"D20/'- 13 -'!$J$53*100","v":5.9992385503862006E-3},0,{"$f":"F20/'- 13 -'!$J$53*100","v":0},0,{"$f":"H20/'- 13 -'!$J$53*100","v":0},2183899,{"$f":"J20/'- 13 -'!$J$53*100","v":7.9922229907399292E-2}]
["  TOTAL SALARIES",{"$f":"SUM(B13:B20)","v":1301526613},{"$f":"B21/'- 13 -'!$J$53*100","v":47.630824133709801},{"$f":"SUM(D13:D20)","v":459767347},{"$f":"D21/'- 13 -'!$J$53*100","v":16.825701010371372},{"$f":"SUM(F13:F20)","v":10754007},{"$f":"F21/'- 13 -'!$J$53*100","v":0.39355493082774495},{"$f":"SUM(H13:H20)","v":17342045},{"$f":"H21/'- 13 -'!$J$53*100","v":0.63465156014745394},{"$f":"SUM(J13:J20)","v":54293434},{"$f":"J21/'- 13 -'!$J$53*100","v":1.9869290267591173}]
["EMPLOYEE BENEFITS AND ALLOWANCES",89050064,{"$f":"B22/'- 13 -'!$J$53*100","v":3.2588868296000051},49914433,{"$f":"D22/'- 13 -'!$J$53*100","v":1.8266745806117768},820381,{"$f":"F22/'- 13 -'!$J$53*100","v":3.0022761535062812E-2},1915646,{"$f":"H22/'- 13 -'!$J$53*100","v":7.0105210924676378E-2},8770388,{"$f":"J22/'- 13 -'!$J$53*100","v":0.32096217183720305}]
["SERVICES"]
["  PROFESSIONAL, TECHNICAL & SPECIALIZED",7165890,{"$f":"B24/'- 13 -'!$J$53*100","v":0.26224377046334724},8409151,{"$f":"D24/'- 13 -'!$J$53*100","v":0.30774229923088781},57085,{"$f":"F24/'- 13 -'!$J$53*100","v":2.0890895111284396E-3},899872,{"$f":"H24/'- 13 -'!$J$53*100","v":3.2931823711275669E-2},7922539,{"$f":"J24/'- 13 -'!$J$53*100","v":0.28993418807753346}]
["  COMMUNICATIONS",3662740,{"$f":"B25/'- 13 -'!$J$53*100","v":0.13404207262837142},298264,{"$f":"D25/'- 13 -'!$J$53*100","v":1.0915305140531014E-2},54467,{"$f":"F25/'- 13 -'!$J$53*100","v":1.9932808689258601E-3},31584,{"$f":"H25/'- 13 -'!$J$53*100","v":1.1558518545936873E-3},876189,{"$f":"J25/'- 13 -'!$J$53*100","v":3.2065117800930479E-2}]
["  UTILITY SERVICES",null,{"$f":"B26/'- 13 -'!$J$53*100","v":0},null,{"$f":"D26/'- 13 -'!$J$53*100","v":0},58661,{"$f":"F26/'- 13 -'!$J$53*100","v":2.1467649962740721E-3},null,{"$f":"H26/'- 13 -'!$J$53*100","v":0},null,{"$f":"J26/'- 13 -'!$J$53*100","v":0}]
["  TRAVEL AND MEETINGS",3149331,{"$f":"B27/'- 13 -'!$J$53*100","v":0.11525329524694124},2595144,{"$f":"D27/'- 13 -'!$J$53*100","v":9.497220128348785E-2},88993,{"$f":"F27/'- 13 -'!$J$53*100","v":3.2567985086073966E-3},117846,{"$f":"H27/'- 13 -'!$J$53*100","v":4.3127063594366665E-3},1952737,{"$f":"J27/'- 13 -'!$J$53*100","v":7.1462597612199641E-2},"- 12 -"]
["  TRANSPORTATION OF PUPILS",null,{"$f":"B28/'- 13 -'!$J$53*100","v":0},null,{"$f":"D28/'- 13 -'!$J$53*100","v":0},null,{"$f":"F28/'- 13 -'!$J$53*100","v":0},null,{"$f":"H28/'- 13 -'!$J$53*100","v":0},null,{"$f":"J28/'- 13 -'!$J$53*100","v":0}]
["  TUITION",925427,{"$f":"B29/'- 13 -'!$J$53*100","v":3.3867037558291298E-2},938865,{"$f":"D29/'- 13 -'!$J$53*100","v":3.435881621906986E-2},0,{"$f":"F29/'- 13 -'!$J$53*100","v":0},null,{"$f":"H29/'- 13 -'!$J$53*100","v":0},null,{"$f":"J29/'- 13 -'!$J$53*100","v":0}]
["  PRINTING AND BINDING",298376,{"$f":"B30/'- 13 -'!$J$53*100","v":1.0919403905972836E-2},19428,{"$f":"D30/'- 13 -'!$J$53*100","v":7.1098941967598025E-4},5119,{"$f":"F30/'- 13 -'!$J$53*100","v":1.8733553836325627E-4},14969,{"$f":"H30/'- 13 -'!$J$53*100","v":5.4780732052345823E-4},87763,{"$f":"J30/'- 13 -'!$J$53*100","v":3.2117852809873918E-3}]
["  INSURANCE AND BOND PREMIUMS",234518,{"$f":"B31/'- 13 -'!$J$53*100","v":8.5824488739742397E-3},145977,{"$f":"D31/'- 13 -'!$J$53*100","v":5.3421918116141939E-3},2331,{"$f":"F31/'- 13 -'!$J$53*100","v":8.5305555757911761E-5},16266,{"$f":"H31/'- 13 -'!$J$53*100","v":5.9527248818455288E-4},2391669,{"$f":"J31/'- 13 -'!$J$53*100","v":8.7525805763178491E-2}]
["  MAINTENANCE AND REPAIR SERVICES",2598814,{"$f":"B32/'- 13 -'!$J$53*100","v":9.5106509043947546E-2},116590,{"$f":"D32/'- 13 -'!$J$53*100","v":4.2667416326962393E-3},41510,{"$f":"F32/'- 13 -'!$J$53*100","v":1.5191049418751255E-3},49136,{"$f":"H32/'- 13 -'!$J$53*100","v":1.7981869531191559E-3},118216,{"$f":"J32/'- 13 -'!$J$53*100","v":4.3262469238426844E-3}]
["  RENTALS",3322091,{"$f":"B33/'- 13 -'!$J$53*100","v":0.12157564094095104},278789,{"$f":"D33/'- 13 -'!$J$53*100","v":1.020259570321427E-2},763375,{"$f":"F33/'- 13 -'!$J$53*100","v":2.7936563117415658E-2},794428,{"$f":"H33/'- 13 -'!$J$53*100","v":2.9072982432280712E-2},331512,{"$f":"J33/'- 13 -'!$J$53*100","v":1.2132052938831767E-2}]
["  PROPERTY TAXES",null,{"$f":"B34/'- 13 -'!$J$53*100","v":0},null,{"$f":"D34/'- 13 -'!$J$53*100","v":0},2137,{"$f":"F34/'- 13 -'!$J$53*100","v":7.8205908474756524E-5},null,{"$f":"H34/'- 13 -'!$J$53*100","v":0},null,{"$f":"J34/'- 13 -'!$J$53*100","v":0}]
["  ADVERTISING",242041,{"$f":"B35/'- 13 -'!$J$53*100","v":8.8577614848565946E-3},24899,{"$f":"D35/'- 13 -'!$J$53*100","v":9.112067922849615E-4},24515,{"$f":"F35/'- 13 -'!$J$53*100","v":8.9715388219871602E-4},24193,{"$f":"H35/'- 13 -'!$J$53*100","v":8.8536993155347889E-4},665095,{"$f":"J35/'- 13 -'!$J$53*100","v":2.4339896442217214E-2}]
["  DUES AND FEES",1026324,{"$f":"B36/'- 13 -'!$J$53*100","v":3.7559476279572304E-2},229558,{"$f":"D36/'- 13 -'!$J$53*100","v":8.4009321186935687E-3},0,{"$f":"F36/'- 13 -'!$J$53*100","v":0},2552,{"$f":"H36/'- 13 -'!$J$53*100","v":9.3393298281506149E-5},3241515,{"$f":"J36/'- 13 -'!$J$53*100","v":0.11862687197452054}]
["  PROFESSIONAL AND STAFF DEVELOPMENT",314662,{"$f":"B37/'- 13 -'!$J$53*100","v":1.1515408316557714E-2},185666,{"$f":"D37/'- 13 -'!$J$53*100","v":6.7946552189397024E-3},24071,{"$f":"F37/'- 13 -'!$J$53*100","v":8.8090520491149464E-4},38111,{"$f":"H37/'- 13 -'!$J$53*100","v":1.3947147299398436E-3},945679,{"$f":"J37/'- 13 -'!$J$53*100","v":3.4608182180860675E-2}]
["  INFORMATION TECHNOLOGY SERVICES",13800251,{"$f":"B38/'- 13 -'!$J$53*100","v":0.50503564185056948},183906,{"$f":"D38/'- 13 -'!$J$53*100","v":6.7302460477110778E-3},17766,{"$f":"F38/'- 13 -'!$J$53*100","v":6.501666682089492E-4},12686,{"$f":"H38/'- 13 -'!$J$53*100","v":4.6425837852632714E-4},3462896,{"$f":"J38/'- 13 -'!$J$53*100","v":0.12672855761984111}]
["  TOTAL SERVICES",{"$f":"SUM(B24:B38)","v":36740465},{"$f":"B39/'- 13 -'!$J$53*100","v":1.344558466593353},{"$f":"SUM(D24:D38)","v":13426237},{"$f":"D39/'- 13 -'!$J$53*100","v":0.49134818061880647},{"$f":"SUM(F24:F38)","v":1140030},{"$f":"F39/'- 13 -'!$J$53*100","v":4.1720674702141636E-2},{"$f":"SUM(H24:H38)","v":2001643},{"$f":"H39/'- 13 -'!$J$53*100","v":7.3252367457715059E-2},{"$f":"SUM(J24:J38)","v":21995810},{"$f":"J39/'- 13 -'!$J$53*100","v":0.80496130261494336}]
["SUPPLIES AND EQUIPMENT"]
["  SUPPLIES",41073613,{"$f":"B41/'- 13 -'!$J$53*100","v":1.503134870849588},3035361,{"$f":"D41/'- 13 -'!$J$53*100","v":0.11108243544868761},338965,{"$f":"F41/'- 13 -'!$J$53*100","v":1.2404803821312982E-2},1309428,{"$f":"H41/'- 13 -'!$J$53*100","v":4.7919984240656757E-2},1203380,{"$f":"J41/'- 13 -'!$J$53*100","v":4.4039038905171968E-2}]
["  CURRICULAR AND MEDIA MATERIALS",8884255,{"$f":"B42/'- 13 -'!$J$53*100","v":0.32512926223509497},728459,{"$f":"D42/'- 13 -'!$J$53*100","v":2.6658772990927775E-2},88596,{"$f":"F42/'- 13 -'!$J$53*100","v":3.2422698489609401E-3},82314,{"$f":"H42/'- 13 -'!$J$53*100","v":3.0123730230187684E-3},66853,{"$f":"J42/'- 13 -'!$J$53*100","v":2.4465604114473085E-3}]
["  MINOR EQUIPMENT",11869930,{"$f":"B43/'- 13 -'!$J$53*100","v":0.43439338286465451},541766,{"$f":"D43/'- 13 -'!$J$53*100","v":1.9826533556731373E-2},89944,{"$f":"F43/'- 13 -'!$J$53*100","v":3.2916014187428636E-3},145106,{"$f":"H43/'- 13 -'!$J$53*100","v":5.3103165910800276E-3},257195,{"$f":"J43/'- 13 -'!$J$53*100","v":9.4123390875830628E-3}]
["  INFORMATION TECHNOLOGY EQUIPMENT",22534647,{"$f":"B44/'- 13 -'!$J$53*100","v":0.82468064613614722},617859,{"$f":"D44/'- 13 -'!$J$53*100","v":2.2611242117128959E-2},182887,{"$f":"F44/'- 13 -'!$J$53*100","v":6.6929546014145042E-3},70275,{"$f":"H44/'- 13 -'!$J$53*100","v":2.5717923341429644E-3},735513,{"$f":"J44/'- 13 -'!$J$53*100","v":2.6916922021522505E-2}]
["  TOTAL SUPPLIES AND EQUIPMENT",{"$f":"SUM(B41:B44)","v":84362445},{"$f":"B45/'- 13 -'!$J$53*100","v":3.0873381620854849},{"$f":"SUM(D41:D44)","v":4923445},{"$f":"D45/'- 13 -'!$J$53*100","v":0.18017898411347572},{"$f":"SUM(F41:F44)","v":700392},{"$f":"F45/'- 13 -'!$J$53*100","v":2.5631629690431292E-2},{"$f":"SUM(H41:H44)","v":1607123},{"$f":"H45/'- 13 -'!$J$53*100","v":5.8814466188898511E-2},{"$f":"SUM(J41:J44)","v":2262941},{"$f":"J45/'- 13 -'!$J$53*100","v":8.2814860425724848E-2}]
["TRANSFERS"]
["  RECHARGE (1)",null,null,null,null,66900,null,231429,null,-298329]
["  TOTAL TRANSFERS",null,null,null,null,{"$f":"F47","v":66900},null,{"$f":"H47","v":231429},null,{"$f":"J47","v":-298329}]
[]
["PROVINCE",{"$f":"SUM(B48,B45,B39,B22,B21)","v":1511679587},{"$f":"B50/'- 13 -'!$J$53*100","v":55.321607591988645},{"$f":"SUM(D48,D45,D39,D22,D21)","v":528031462},{"$f":"D50/'- 13 -'!$J$53*100","v":19.32390275571543},{"$f":"SUM(F48,F45,F39,F22,F21)","v":13481710},{"$f":"F50/'- 13 -'!$J$53*100","v":0.49337827718446875},{"$f":"SUM(H48,H45,H39,H22,H21)","v":23097886},{"$f":"H50/'- 13 -'!$J$53*100","v":0.84529300817798791},{"$f":"SUM(J48,J45,J39,J22,J21)","v":87024244},{"$f":"J50/'- 13 -'!$J$53*100","v":3.1847496777486564}]
["(1)  Reallocation of administration costs associated with Adult Learning Centres and Community Education."]
[null,{"$f":"+B50-'- 15 -'!B48","v":0},null,{"$f":"+D50-'- 15 -'!E48","v":0},null,{"$f":"+F50-'- 15 -'!H48","v":0},null,{"$f":"H50-'- 16 -'!B48","v":0},null,{"$f":"+J50-'- 16 -'!D48","v":0}]
[]
[null,null,null,null,null,{"$f":"+F50-'- 15 -'!H48","v":0},null,null,null,{"$f":"+J50-'- 16 -'!D48","v":0}]

{"sheet":"- 13 -","index":16,"n_rows":54,"n_cols":15,"rows_kept":54,"cut":false,"hidden":false,"merged":[[25,11,27,11],[7,1,8,2],[7,3,8,4],[7,5,8,6],[8,7,8,8],[8,9,8,10]]}
[]
[null,null,{"$f":"OPYEAR","v":"OPERATING FUND 2022/2023 ACTUAL"},null,null,null,null,null,null,null,"PAGE 2 OF 2"]
[]
[null,"EXPENSE BY 2ND LEVEL OBJECT"]
[null,"AS A PERCENTAGE OF TOTAL OPERATING FUND EXPENSES"]
[]
[null,"FUNCTION"]
[null,"INSTRUCTIONAL & OTHER SUPPORT SERVICES",null,"TRANSPORTATION OF PUPILS",null,"OPERATIONS AND MAINTENANCE"]
[null,null,null,null,null,null,null,"FISCAL",null,"TOTAL"]
["OBJECT","AMOUNT","%","AMOUNT","%","AMOUNT","%","AMOUNT","%","AMOUNT","%"]
[]
["SALARIES",null,null,null,null,null,null,null,null,null,null,null,"SALARIES",{"$f":"K21/100","v":0.762484557928645}]
["  TRUSTEES REMUNERATION",null,null,null,null,null,null,null,null,{"$f":"SUM(F13,D13,B13,'- 12 -'!J13,'- 12 -'!H13,'- 12 -'!F13,'- 12 -'!D13,'- 12 -'!B13)","v":4234653},{"$f":"J13/$J$53*100","v":0.15497186941523308},null,"EMPLOYEE BENEFITS",{"$f":"K22/100","v":6.8972589921107816E-2}]
["  EXECUTIVE, MANAGERIAL & SUPERVISORY",4476914,{"$f":"B14/$J$53*100","v":0.16383768204649327},3440641,{"$f":"D14/$J$53*100","v":0.12591411096887917},5640887,{"$f":"F14/$J$53*100","v":0.20643457765018433},null,null,{"$f":"SUM(F14,D14,B14,'- 12 -'!J14,'- 12 -'!H14,'- 12 -'!F14,'- 12 -'!D14,'- 12 -'!B14)","v":156761787},5.7368731710160397,null,"SERVICES",{"$f":"K39/100","v":9.3892384821490746E-2}]
["  INSTRUCTIONAL - TEACHING",25962887,{"$f":"B15/$J$53*100","v":0.95014092862070465},null,{"$f":"D15/$J$53*100","v":0},null,{"$f":"F15/$J$53*100","v":0},null,null,{"$f":"SUM(F15,D15,B15,'- 12 -'!J15,'- 12 -'!H15,'- 12 -'!F15,'- 12 -'!D15,'- 12 -'!B15)","v":1336691767},48.917732329884217,null,"SUPPLIES & MATERIALS",{"$f":"K45/100","v":5.7394049637910047E-2}]
["  INSTRUCTIONAL - OTHER",16067345,{"$f":"B16/$J$53*100","v":0.58800248596272198},595289,{"$f":"D16/$J$53*100","v":2.1785267688361878E-2},null,{"$f":"F16/$J$53*100","v":0},null,null,{"$f":"SUM(F16,D16,B16,'- 12 -'!J16,'- 12 -'!H16,'- 12 -'!F16,'- 12 -'!D16,'- 12 -'!B16)","v":249662411},9.136675556505871,null,"DEBT SERVICES",{"$f":"K48/100","v":1.3945269918441599E-3}]
["  TECHNICAL, SPECIALIZED AND SERVICE",5799971,{"$f":"B17/$J$53*100","v":0.21225643480685166},47010108,{"$f":"D17/$J$53*100","v":1.7203875543455402},124010343,{"$f":"F17/$J$53*100","v":4.5382973956860848},null,null,{"$f":"SUM(F17,D17,B17,'- 12 -'!J17,'- 12 -'!H17,'- 12 -'!F17,'- 12 -'!D17,'- 12 -'!B17)","v":197437190},7.2254351009139501,null,"TRANSFERS",{"$f":"K51/100-N16","v":1.5861890699002193E-2}]
["  SECRETARIAL, CLERICAL AND OTHER",2301922,{"$f":"B18/$J$53*100","v":8.4241413780078836E-2},2009971,{"$f":"D18/$J$53*100","v":7.3557139945210501E-2},2265074,{"$f":"F18/$J$53*100","v":8.2892919949719535E-2},null,null,{"$f":"SUM(F18,D18,B18,'- 12 -'!J18,'- 12 -'!H18,'- 12 -'!F18,'- 12 -'!D18,'- 12 -'!B18)","v":68929353},2.5225468750314386]
["  CLINICIAN",null,null,null,null,null,null,null,null,{"$f":"SUM(F19,D19,B19,'- 12 -'!J19,'- 12 -'!H19,'- 12 -'!F19,'- 12 -'!D19,'- 12 -'!B19)","v":52378928},1.9168655354112596,null,null,{"$f":"SUM(N12:N17)","v":1}]
["  INFORMATION TECHNOLOGY",247218,{"$f":"B20/'- 13 -'!$J$53*100","v":9.0472195981807935E-3},0,{"$f":"D20/'- 13 -'!$J$53*100","v":0},0,{"$f":"F20/'- 13 -'!$J$53*100","v":0},null,null,{"$f":"SUM(F20,D20,B20,'- 12 -'!J20,'- 12 -'!H20,'- 12 -'!F20,'- 12 -'!D20,'- 12 -'!B20)","v":17415927},0.63735535468649551]
["  TOTAL SALARIES",{"$f":"SUM(B13:B20)","v":54856257},{"$f":"B21/$J$53*100","v":2.0075261648150313},{"$f":"SUM(D13:D20)","v":53056009},{"$f":"D21/$J$53*100","v":1.9416440729479918},{"$f":"SUM(F13:F20)","v":131916304},{"$f":"F21/$J$53*100","v":4.8276248932859884},null,null,{"$f":"SUM(F21,D21,B21,'- 12 -'!J21,'- 12 -'!H21,'- 12 -'!F21,'- 12 -'!D21,'- 12 -'!B21)","v":2083512016},76.248455792864505]
["EMPLOYEE BENEFITS AND ALLOWANCES",6025091,{"$f":"B22/$J$53*100","v":0.22049495334491306},8402839,{"$f":"D22/$J$53*100","v":0.30751130452134512},23570837,{"$f":"F22/$J$53*100","v":0.86260117973579997},null,null,{"$f":"SUM(F22,D22,B22,'- 12 -'!J22,'- 12 -'!H22,'- 12 -'!F22,'- 12 -'!D22,'- 12 -'!B22)","v":188469679},6.8972589921107819]
["SERVICES",null,null,null,null,null,null,null,null,null,null,null,"REGULAR INSTRUCTION",{"$f":"'- 12 -'!C50/100","v":0.55321607591988642},"REGULAR INSTRUCTION"]
["  PROFESSIONAL, TECHNICAL & SPECIALIZED",3118171,{"$f":"B24/$J$53*100","v":0.11411296014723445},489198,{"$f":"D24/$J$53*100","v":1.7902748719716397E-2},6718274,{"$f":"F24/$J$53*100","v":0.24586276160614712},null,null,{"$f":"SUM(F24,D24,B24,'- 12 -'!J24,'- 12 -'!H24,'- 12 -'!F24,'- 12 -'!D24,'- 12 -'!B24)","v":34780180},{"$f":"J24/$J$53*100","v":1.2728196414672706},null,"EXCEPTIONAL",{"$f":"'- 12 -'!E50/100","v":0.1932390275571543},"STUDENT SUPPORT SERVICES"]
["  COMMUNICATIONS",117273,4.2917367826673476E-3,405737,1.4848399947038973E-2,592752,2.1692423331880616E-2,null,null,{"$f":"SUM(F25,D25,B25,'- 12 -'!J25,'- 12 -'!H25,'- 12 -'!F25,'- 12 -'!D25,'- 12 -'!B25)","v":6039006},0.2210041883549394,null,"ADULT LEARNING CENTRES",{"$f":"'- 12 -'!G50/100","v":4.9337827718446874E-3},"ADULT LEARNING CENTRES"]
["  UTILITY SERVICES",null,0,null,0,57480882,2.1035772563127186,null,null,{"$f":"SUM(F26,D26,B26,'- 12 -'!J26,'- 12 -'!H26,'- 12 -'!F26,'- 12 -'!D26,'- 12 -'!B26)","v":57539543},2.1057240213089927,"- 13 -","COMMUNITY EDUCATION",{"$f":"'- 12 -'!I50/100","v":8.4529300817798789E-3},"COMMUNITY EDUCATION"]
["  TRAVEL AND MEETINGS",1329271,4.8646161050139483E-2,1772090,6.4851618319621565E-2,959069,3.5098204227878453E-2,null,null,{"$f":"SUM(F27,D27,B27,'- 12 -'!J27,'- 12 -'!H27,'- 12 -'!F27,'- 12 -'!D27,'- 12 -'!B27)","v":11964481},0.43785358260831231,null,"DIVISIONAL ADMINISTRATION",{"$f":"'- 12 -'!K50/100","v":3.1847496777486564E-2},"DIVISIONAL ADMINISTRATION"]
["  TRANSPORTATION OF PUPILS",null,0,23817981,0.87164569122109947,null,0,null,null,{"$f":"SUM(F28,D28,B28,'- 12 -'!J28,'- 12 -'!H28,'- 12 -'!F28,'- 12 -'!D28,'- 12 -'!B28)","v":23817981},0.87164569122109947,null,"INSTRUCTIONAL & PUPIL SUPPORT SERVICES",{"$f":"C53/100","v":3.1568147614566416E-2},"INSTRUCTIONAL & PUPIL SUPPORT SERVICES"]
["  TUITION",13319,4.8742372249662244E-4,null,0,null,0,null,null,{"$f":"SUM(F29,D29,B29,'- 12 -'!J29,'- 12 -'!H29,'- 12 -'!F29,'- 12 -'!D29,'- 12 -'!B29)","v":1877611},6.8713277499857769E-2,null,"TRANSPORTATION OF PUPILS",{"$f":"E53/100","v":4.4326915695978311E-2},"TRANSPORTATION OF PUPILS"]
["  PRINTING AND BINDING",155320,5.6841093609261506E-3,9623,3.5216446291651005E-4,3292,1.2047442709354163E-4,null,null,{"$f":"SUM(F30,D30,B30,'- 12 -'!J30,'- 12 -'!H30,'- 12 -'!F30,'- 12 -'!D30,'- 12 -'!B30)","v":593890},2.1734069716459126E-2,null,"OPERATIONS & MAINTENANCE",{"$f":"G53/100","v":0.11515920589045703},"OPERATIONS & MAINTENANCE"]
["  INSURANCE AND BOND PREMIUMS",192374,7.0401419920088021E-3,1545105,5.654484801772984E-2,14284382,0.52275295803016353,null,null,{"$f":"SUM(F31,D31,B31,'- 12 -'!J31,'- 12 -'!H31,'- 12 -'!F31,'- 12 -'!D31,'- 12 -'!B31)","v":18812622},0.68846897253261163,null,"FISCAL",{"$f":"I53/100","v":1.7256417690846352E-2},"FISCAL"]
["  MAINTENANCE AND REPAIR SERVICES",79933,2.9252376612600435E-3,3985000,0.14583553826481269,40768672,1.4919752134157085,null,null,{"$f":"SUM(F32,D32,B32,'- 12 -'!J32,'- 12 -'!H32,'- 12 -'!F32,'- 12 -'!D32,'- 12 -'!B32)","v":47757871},1.747752778837262]
["  RENTALS",349113,1.2776181247238031E-2,1335590,4.8877411932522256E-2,4295256,0.15718970407657876,null,null,{"$f":"SUM(F33,D33,B33,'- 12 -'!J33,'- 12 -'!H33,'- 12 -'!F33,'- 12 -'!D33,'- 12 -'!B33)","v":11470154},0.41976313238903246,null,null,{"$f":"SUM(N23:N31)","v":0.99999999999999989}]
["  PROPERTY TAXES",null,0,null,0,5137563,0.18801487213911816,null,null,{"$f":"SUM(F34,D34,B34,'- 12 -'!J34,'- 12 -'!H34,'- 12 -'!F34,'- 12 -'!D34,'- 12 -'!B34)","v":5139700},0.18809307804759293]
["  ADVERTISING",15816,{"$f":"B35/J53","v":5.7880423417723404E-6},33662,{"$f":"D35/J53","v":1.2318985919874844E-5},36964,{"$f":"F35/J53","v":1.3527389802811887E-5},null,null,{"$f":"SUM(F35,D35,B35,'- 12 -'!J35,'- 12 -'!H35,'- 12 -'!F35,'- 12 -'!D35,'- 12 -'!B35)","v":1067185},3.9054830339556867E-2]
["  DUES AND FEES",183092,{"$f":"B36/$J$53*100","v":6.7004568060178389E-3},80885,{"$f":"D36/$J$53*100","v":2.9600771675155268E-3},110568,{"$f":"F36/$J$53*100","v":4.046359797958296E-3},null,null,{"$f":"SUM(F36,D36,B36,'- 12 -'!J36,'- 12 -'!H36,'- 12 -'!F36,'- 12 -'!D36,'- 12 -'!B36)","v":4874494},0.17838756744255957]
["  PROFESSIONAL AND STAFF DEVELOPMENT",9888936,{"$f":"B37/'- 13 -'!$J$53*100","v":0.36189668868915525},151912,{"$f":"D37/'- 13 -'!$J$53*100","v":5.5593897839107224E-3},188600,{"$f":"F37/'- 13 -'!$J$53*100","v":6.9020282350674214E-3},null,null,{"$f":"SUM(F37,D37,B37,'- 12 -'!J37,'- 12 -'!H37,'- 12 -'!F37,'- 12 -'!D37,'- 12 -'!B37)","v":11737637},0.42955197235934284]
["  INFORMATION TECHNOLOGY SERVICES",640341,{"$f":"B38/$J$53*100","v":2.343399608733461E-2},460487,{"$f":"D38/$J$53*100","v":1.6852037517929436E-2},513081,{"$f":"F38/$J$53*100","v":1.8776773854064836E-2},null,null,{"$f":"SUM(F38,D38,B38,'- 12 -'!J38,'- 12 -'!H38,'- 12 -'!F38,'- 12 -'!D38,'- 12 -'!B38)","v":19091414},0.69867167802418595]
["  TOTAL SERVICES",{"$f":"SUM(B24:B38)","v":16082959},{"$f":"B39/$J$53*100","v":0.58857389778065583},{"$f":"SUM(D24:D38)","v":34087270},{"$f":"D39/$J$53*100","v":1.2474618239468009},{"$f":"SUM(F24:F38)","v":131089355},{"$f":"F39/$J$53*100","v":4.7973617684346586},null,null,{"$f":"SUM(F39,D39,B39,'- 12 -'!J39,'- 12 -'!H39,'- 12 -'!F39,'- 12 -'!D39,'- 12 -'!B39)","v":256563769},9.3892384821490751]
["SUPPLIES AND EQUIPMENT"]
["  SUPPLIES",5262345,{"$f":"B41/$J$53*100","v":0.19258140918698763},24814096,{"$f":"D41/$J$53*100","v":0.90809963531110049},24430057,{"$f":"F41/$J$53*100","v":0.8940452979761746},null,null,{"$f":"SUM(F41,D41,B41,'- 12 -'!J41,'- 12 -'!H41,'- 12 -'!F41,'- 12 -'!D41,'- 12 -'!B41)","v":101467245},{"$f":"J41/$J$53*100","v":3.71330747573968}]
["  CURRICULAR AND MEDIA MATERIALS",2822519,{"$f":"B42/$J$53*100","v":0.1032932440721859},17186,{"$f":"D42/$J$53*100","v":6.2894091859951593E-4},331000,{"$f":"F42/$J$53*100","v":1.2113315725383439E-2},null,null,{"$f":"SUM(F42,D42,B42,'- 12 -'!J42,'- 12 -'!H42,'- 12 -'!F42,'- 12 -'!D42,'- 12 -'!B42)","v":13021182},{"$f":"J42/$J$53*100","v":0.47652473922561861}]
["  MINOR EQUIPMENT",622980,{"$f":"B43/$J$53*100","v":2.2798650847732249E-2},487493,{"$f":"D43/$J$53*100","v":1.7840352335088665E-2},3187652,{"$f":"F43/$J$53*100","v":0.1166556951620845},null,null,{"$f":"SUM(F43,D43,B43,'- 12 -'!J43,'- 12 -'!H43,'- 12 -'!F43,'- 12 -'!D43,'- 12 -'!B43)","v":17202066},{"$f":"J43/$J$53*100","v":0.62952887186369721}]
["  INFORMATION TECHNOLOGY EQUIPMENT",588763,{"$f":"B44/$J$53*100","v":2.1546441409135739E-2},259739,{"$f":"D44/$J$53*100","v":9.5054396169044382E-3},150793,{"$f":"F44/$J$53*100","v":5.518438725612522E-3},null,null,{"$f":"SUM(F44,D44,B44,'- 12 -'!J44,'- 12 -'!H44,'- 12 -'!F44,'- 12 -'!D44,'- 12 -'!B44)","v":25140476},{"$f":"J44/$J$53*100","v":0.92004387696200884}]
["  TOTAL SUPPLIES AND EQUIPMENT",{"$f":"SUM(B41:B44)","v":9296607},{"$f":"B45/$J$53*100","v":0.34021974551604156},{"$f":"SUM(D41:D44)","v":25578514},{"$f":"D45/$J$53*100","v":0.93607436818169321},{"$f":"SUM(F41:F44)","v":28099502},{"$f":"F45/$J$53*100","v":1.028332747589255},null,null,{"$f":"SUM(F45,D45,B45,'- 12 -'!J45,'- 12 -'!H45,'- 12 -'!F45,'- 12 -'!D45,'- 12 -'!B45)","v":156830969},{"$f":"J45/$J$53*100","v":5.7394049637910047}]
["TRANSFERS"]
["  RECHARGE (1)",null,null,0,null,0,null,{"$f":"'- 10 -'!G21","v":0}]
["  DEBT SERVICES",null,null,null,null,null,null,{"$f":"'- 10 -'!G22","v":3810587},{"$f":"H48/$J$53*100","v":0.139452699184416},{"$f":"H48","v":3810587},{"$f":"J48/$J$53*100","v":0.139452699184416}]
["  BAD DEBT EXPENSE",null,null,null,null,null,null,{"$f":"'- 10 -'!H22","v":11110},{"$f":"H49/$J$53*100","v":4.0658289338069489E-4},{"$f":"H49","v":11110},{"$f":"J49/$J$53*100","v":4.0658289338069489E-4}]
["  OTHER GOVERNMENT AUTHORITIES",null,null,null,null,null,null,{"$f":"'- 10 -'!I22","v":43331984},{"$f":"H50/$J$53*100","v":1.5857824870068384},{"$f":"H50","v":43331984},{"$f":"J50/$J$53*100","v":1.5857824870068384}]
["  TOTAL TRANSFERS",null,null,null,null,{"$f":"SUM(F47:F50)","v":0},null,{"$f":"SUM(H48:H50)","v":47153681},{"$f":"H51/$J$53*100","v":1.7256417690846353},{"$f":"SUM(J47:J50)","v":47153681},{"$f":"J51/$J$53*100","v":1.7256417690846353}]
[]
["PROVINCE",{"$f":"SUM(B51,B45,B39,B22,B21)","v":86260914},{"$f":"B53/$J$53*100","v":3.1568147614566415},{"$f":"SUM(D51,D45,D39,D22,D21)","v":121124632},{"$f":"D53/$J$53*100","v":4.4326915695978313},{"$f":"SUM(F51,F45,F39,F22,F21)","v":314675998},{"$f":"F53/$J$53*100","v":11.515920589045702},{"$f":"SUM(H51,H45,H39,H22,H21)","v":47153681},{"$f":"H53/$J$53*100","v":1.7256417690846353},{"$f":"SUM(J51,J45,J39,J22,J21)","v":2732530114},{"$f":"J53/$J$53*100","v":100}]
[null,{"$f":"+B53-'- 16 -'!G48","v":0},null,{"$f":"+D53-'- 17 -'!B48","v":0},null,{"$f":"+F53-'- 17 -'!E48","v":0},null,{"$f":"+H53-'- 17 -'!H48","v":0},null,{"$f":"+J53-'- 3 -'!D48","v":0}]

{"sheet":"- 14 -","index":17,"n_rows":23,"n_cols":29,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,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":"CurrY&\"  OPERATING FUND\nEXPENSE BY FUNCTION\"","v":"2022/23  OPERATING FUND\nEXPENSE BY FUNCTION"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- 14 -"]

{"sheet":"- 15 -","index":18,"n_rows":50,"n_cols":9,"rows_kept":50,"cut":false,"hidden":false,"merged":[[7,3,8,3],[7,6,8,6],[6,1,6,3],[5,4,6,6],[5,7,6,8]]}
[]
[null,"ANALYSIS OF EXPENSE BY FUNCTION",null,null,null,null,null,null,"PAGE 1 OF 3"]
[null,{"$f":"OPYEAR","v":"OPERATING FUND 2022/2023 ACTUAL"}]
[]
[]
[null,null,null,null,"STUDENT SUPPORT\n SERVICES",null,null,"ADULT LEARNING \nCENTRES"]
[null,"REGULAR INSTRUCTION"]
[null," ",null,"PER PUPIL",null,null,"PER PUPIL"]
[" DIVISION / DISTRICT","AMOUNT","%",null,"AMOUNT","%",null,"AMOUNT","%"]
[]
[" BEAUTIFUL PLAINS",{"$f":"SUM('- 18 -'!B11,'- 18 -'!E11,'- 19 -'!B11,'- 19 -'!E11,'- 19 -'!H11,'- 20 -'!B11)","v":16065835},{"$f":"B11/'- 3 -'!D11*100","v":63.887990389900487},{"$f":"B11/'- 7 -'!C11","v":8016.8837325349305},{"$f":"SUM('- 21 -'!B11,'- 21 -'!E11,'- 21 -'!H11,'- 22 -'!B11,'- 22 -'!E11,'- 22 -'!H11)","v":3287714},{"$f":"E11/'- 3 -'!D11*100","v":13.074044420146311},{"$f":"E11/'- 7 -'!E11","v":1640.5758483033933},{"$f":"SUM('- 23 -'!D11,'- 23 -'!B11)","v":0},{"$f":"H11/'- 3 -'!D11*100","v":0}]
[" BORDER LAND",{"$f":"SUM('- 18 -'!B12,'- 18 -'!E12,'- 19 -'!B12,'- 19 -'!E12,'- 19 -'!H12,'- 20 -'!B12)","v":21442606},{"$f":"B12/'- 3 -'!D12*100","v":57.523214596759097},{"$f":"B12/'- 7 -'!C12","v":10509.947946790053},{"$f":"SUM('- 21 -'!B12,'- 21 -'!E12,'- 21 -'!H12,'- 22 -'!B12,'- 22 -'!E12,'- 22 -'!H12)","v":5707359},{"$f":"E12/'- 3 -'!D12*100","v":15.310901880944153},{"$f":"E12/'- 7 -'!E12","v":2797.4233170932548},{"$f":"SUM('- 23 -'!D12,'- 23 -'!B12)","v":371304},{"$f":"H12/'- 3 -'!D12*100","v":0.99608227062676236}]
[" BRANDON",{"$f":"SUM('- 18 -'!B13,'- 18 -'!E13,'- 19 -'!B13,'- 19 -'!E13,'- 19 -'!H13,'- 20 -'!B13)","v":69818651},{"$f":"B13/'- 3 -'!D13*100","v":60.772068074700812},{"$f":"B13/'- 7 -'!C13","v":7696.5684458848691},{"$f":"SUM('- 21 -'!B13,'- 21 -'!E13,'- 21 -'!H13,'- 22 -'!B13,'- 22 -'!E13,'- 22 -'!H13)","v":24338103},{"$f":"E13/'- 3 -'!D13*100","v":21.184552138154032},{"$f":"E13/'- 7 -'!E13","v":2682.9489384218532},{"$f":"SUM('- 23 -'!D13,'- 23 -'!B13)","v":0},{"$f":"H13/'- 3 -'!D13*100","v":0}]
[" DSFM",{"$f":"SUM('- 18 -'!B14,'- 18 -'!E14,'- 19 -'!B14,'- 19 -'!E14,'- 19 -'!H14,'- 20 -'!B14)","v":56684482},{"$f":"B14/'- 3 -'!D14*100","v":53.734628234214775},{"$f":"B14/'- 7 -'!C14","v":9710.9194663870803},{"$f":"SUM('- 21 -'!B14,'- 21 -'!E14,'- 21 -'!H14,'- 22 -'!B14,'- 22 -'!E14,'- 22 -'!H14)","v":13513424},{"$f":"E14/'- 3 -'!D14*100","v":12.810187006936319},{"$f":"E14/'- 7 -'!E14","v":2315.0563884334761},{"$f":"SUM('- 23 -'!D14,'- 23 -'!B14)","v":286706},{"$f":"H14/'- 3 -'!D14*100","v":0.27178585353428442}]
[" EVERGREEN",{"$f":"SUM('- 18 -'!B15,'- 18 -'!E15,'- 19 -'!B15,'- 19 -'!E15,'- 19 -'!H15,'- 20 -'!B15)","v":19537377},{"$f":"B15/'- 3 -'!D15*100","v":59.981584961844256},{"$f":"B15/'- 7 -'!C15","v":9452.0449927431055},{"$f":"SUM('- 21 -'!B15,'- 21 -'!E15,'- 21 -'!H15,'- 22 -'!B15,'- 22 -'!E15,'- 22 -'!H15)","v":4351325},{"$f":"E15/'- 3 -'!D15*100","v":13.358977010276096},{"$f":"E15/'- 7 -'!E15","v":2105.1402999516208},{"$f":"SUM('- 23 -'!D15,'- 23 -'!B15)","v":110582},{"$f":"H15/'- 3 -'!D15*100","v":0.33949714069860359}]
[" FLIN FLON",{"$f":"SUM('- 18 -'!B16,'- 18 -'!E16,'- 19 -'!B16,'- 19 -'!E16,'- 19 -'!H16,'- 20 -'!B16)","v":9356417},{"$f":"B16/'- 3 -'!D16*100","v":56.169594117127595},{"$f":"B16/'- 7 -'!C16","v":9995.1041555389384},{"$f":"SUM('- 21 -'!B16,'- 21 -'!E16,'- 21 -'!H16,'- 22 -'!B16,'- 22 -'!E16,'- 22 -'!H16)","v":2840137},{"$f":"E16/'- 3 -'!D16*100","v":17.050260000920911},{"$f":"E16/'- 7 -'!E16","v":3034.010255314603},{"$f":"SUM('- 23 -'!D16,'- 23 -'!B16)","v":94000},{"$f":"H16/'- 3 -'!D16*100","v":0.56431236946899588}]
[" FORT LA BOSSE",{"$f":"SUM('- 18 -'!B17,'- 18 -'!E17,'- 19 -'!B17,'- 19 -'!E17,'- 19 -'!H17,'- 20 -'!B17)","v":12579285},{"$f":"B17/'- 3 -'!D17*100","v":60.703996953238956},{"$f":"B17/'- 7 -'!C17","v":8361.1066799601194},{"$f":"SUM('- 21 -'!B17,'- 21 -'!E17,'- 21 -'!H17,'- 22 -'!B17,'- 22 -'!E17,'- 22 -'!H17)","v":2370693},{"$f":"E17/'- 3 -'!D17*100","v":11.440279844924804},{"$f":"E17/'- 7 -'!E17","v":1575.7347956131605},{"$f":"SUM('- 23 -'!D17,'- 23 -'!B17)","v":0},{"$f":"H17/'- 3 -'!D17*100","v":0}]
[" FRONTIER",{"$f":"SUM('- 18 -'!B18,'- 18 -'!E18,'- 19 -'!B18,'- 19 -'!E18,'- 19 -'!H18,'- 20 -'!B18)","v":66293539},{"$f":"B18/'- 3 -'!D18*100","v":41.061797685789202},{"$f":"B18/'- 7 -'!C18","v":10453.920838918237},{"$f":"SUM('- 21 -'!B18,'- 21 -'!E18,'- 21 -'!H18,'- 22 -'!B18,'- 22 -'!E18,'- 22 -'!H18)","v":23574755},{"$f":"E18/'- 3 -'!D18*100","v":14.602053758241018},{"$f":"E18/'- 7 -'!E18","v":3717.5360719072773},{"$f":"SUM('- 23 -'!D18,'- 23 -'!B18)","v":2372270},{"$f":"H18/'- 3 -'!D18*100","v":1.4693689953114006}]
[" GARDEN VALLEY",{"$f":"SUM('- 18 -'!B19,'- 18 -'!E19,'- 19 -'!B19,'- 19 -'!E19,'- 19 -'!H19,'- 20 -'!B19)","v":31757269},{"$f":"B19/'- 3 -'!D19*100","v":58.40564120480969},{"$f":"B19/'- 7 -'!C19","v":7777.9253000244917},{"$f":"SUM('- 21 -'!B19,'- 21 -'!E19,'- 21 -'!H19,'- 22 -'!B19,'- 22 -'!E19,'- 22 -'!H19)","v":9951687},{"$f":"E19/'- 3 -'!D19*100","v":18.302413230324337},{"$f":"E19/'- 7 -'!E19","v":2437.3468038207202},{"$f":"SUM('- 23 -'!D19,'- 23 -'!B19)","v":0},{"$f":"H19/'- 3 -'!D19*100","v":0}]
[" HANOVER",{"$f":"SUM('- 18 -'!B20,'- 18 -'!E20,'- 19 -'!B20,'- 19 -'!E20,'- 19 -'!H20,'- 20 -'!B20)","v":61163526},{"$f":"B20/'- 3 -'!D20*100","v":59.935859784043444},{"$f":"B20/'- 7 -'!C20","v":7576.3069490895577},{"$f":"SUM('- 21 -'!B20,'- 21 -'!E20,'- 21 -'!H20,'- 22 -'!B20,'- 22 -'!E20,'- 22 -'!H20)","v":19935964},{"$f":"E20/'- 3 -'!D20*100","v":19.535811963550593},{"$f":"E20/'- 7 -'!E20","v":2469.4616623312277},{"$f":"SUM('- 23 -'!D20,'- 23 -'!B20)","v":0},{"$f":"H20/'- 3 -'!D20*100","v":0}]
[" INTERLAKE",{"$f":"SUM('- 18 -'!B21,'- 18 -'!E21,'- 19 -'!B21,'- 19 -'!E21,'- 19 -'!H21,'- 20 -'!B21)","v":23270904},{"$f":"B21/'- 3 -'!D21*100","v":57.152487326001136},{"$f":"B21/'- 7 -'!C21","v":7953.1455912508545},{"$f":"SUM('- 21 -'!B21,'- 21 -'!E21,'- 21 -'!H21,'- 22 -'!B21,'- 22 -'!E21,'- 22 -'!H21)","v":7712266},{"$f":"E21/'- 3 -'!D21*100","v":18.941042635032549},{"$f":"E21/'- 7 -'!E21","v":2635.7710184552288},{"$f":"SUM('- 23 -'!D21,'- 23 -'!B21)","v":0},{"$f":"H21/'- 3 -'!D21*100","v":0}]
[" KELSEY",{"$f":"SUM('- 18 -'!B22,'- 18 -'!E22,'- 19 -'!B22,'- 19 -'!E22,'- 19 -'!H22,'- 20 -'!B22)","v":11777113},{"$f":"B22/'- 3 -'!D22*100","v":53.359282813174801},{"$f":"B22/'- 7 -'!C22","v":7973.6716316858501},{"$f":"SUM('- 21 -'!B22,'- 21 -'!E22,'- 21 -'!H22,'- 22 -'!B22,'- 22 -'!E22,'- 22 -'!H22)","v":4700501},{"$f":"E22/'- 3 -'!D22*100","v":21.296846028615924},{"$f":"E22/'- 7 -'!E22","v":3182.4651320243738},{"$f":"SUM('- 23 -'!D22,'- 23 -'!B22)","v":660487},{"$f":"H22/'- 3 -'!D22*100","v":2.9925086587371101}]
[" LAKESHORE",{"$f":"SUM('- 18 -'!B23,'- 18 -'!E23,'- 19 -'!B23,'- 19 -'!E23,'- 19 -'!H23,'- 20 -'!B23)","v":8805015},{"$f":"B23/'- 3 -'!D23*100","v":53.40910559098667},{"$f":"B23/'- 7 -'!C23","v":9659.9177180471743},{"$f":"SUM('- 21 -'!B23,'- 21 -'!E23,'- 21 -'!H23,'- 22 -'!B23,'- 22 -'!E23,'- 22 -'!H23)","v":2747059},{"$f":"E23/'- 3 -'!D23*100","v":16.662999914897391},{"$f":"E23/'- 7 -'!E23","v":3013.7783872737245},{"$f":"SUM('- 23 -'!D23,'- 23 -'!B23)","v":288303},{"$f":"H23/'- 3 -'!D23*100","v":1.7487767333954831}]
[" LORD SELKIRK",{"$f":"SUM('- 18 -'!B24,'- 18 -'!E24,'- 19 -'!B24,'- 19 -'!E24,'- 19 -'!H24,'- 20 -'!B24)","v":38398070},{"$f":"B24/'- 3 -'!D24*100","v":60.049367126833189},{"$f":"B24/'- 7 -'!C24","v":10174.369369369369},{"$f":"SUM('- 21 -'!B24,'- 21 -'!E24,'- 21 -'!H24,'- 22 -'!B24,'- 22 -'!E24,'- 22 -'!H24)","v":11137610},{"$f":"E24/'- 3 -'!D24*100","v":17.41770958294228},{"$f":"E24/'- 7 -'!E24","v":2951.1420243773186},{"$f":"SUM('- 23 -'!D24,'- 23 -'!B24)","v":366563},{"$f":"H24/'- 3 -'!D24*100","v":0.57325475374448132}]
[" LOUIS RIEL",{"$f":"SUM('- 18 -'!B25,'- 18 -'!E25,'- 19 -'!B25,'- 19 -'!E25,'- 19 -'!H25,'- 20 -'!B25)","v":118475682},{"$f":"B25/'- 3 -'!D25*100","v":54.027394008907017},{"$f":"B25/'- 7 -'!C25","v":7271.569508377831},{"$f":"SUM('- 21 -'!B25,'- 21 -'!E25,'- 21 -'!H25,'- 22 -'!B25,'- 22 -'!E25,'- 22 -'!H25)","v":46407505},{"$f":"E25/'- 3 -'!D25*100","v":21.162794889885692},{"$f":"E25/'- 7 -'!E25","v":2848.3093966734182},{"$f":"SUM('- 23 -'!D25,'- 23 -'!B25)","v":1962911},{"$f":"H25/'- 3 -'!D25*100","v":0.89512855474778075}]
[" MOUNTAIN VIEW",{"$f":"SUM('- 18 -'!B26,'- 18 -'!E26,'- 19 -'!B26,'- 19 -'!E26,'- 19 -'!H26,'- 20 -'!B26)","v":26548851},{"$f":"B26/'- 3 -'!D26*100","v":57.912526268993624},{"$f":"B26/'- 7 -'!C26","v":8688.8728522336769},{"$f":"SUM('- 21 -'!B26,'- 21 -'!E26,'- 21 -'!H26,'- 22 -'!B26,'- 22 -'!E26,'- 22 -'!H26)","v":6464075},{"$f":"E26/'- 3 -'!D26*100","v":14.100456296291124},{"$f":"E26/'- 7 -'!E26","v":2115.5539191621665},{"$f":"SUM('- 23 -'!D26,'- 23 -'!B26)","v":0},{"$f":"H26/'- 3 -'!D26*100","v":0}]
[" MYSTERY LAKE",{"$f":"SUM('- 18 -'!B27,'- 18 -'!E27,'- 19 -'!B27,'- 19 -'!E27,'- 19 -'!H27,'- 20 -'!B27)","v":25476791},{"$f":"B27/'- 3 -'!D27*100","v":55.283533159943666},{"$f":"B27/'- 7 -'!C27","v":9330.4490020142839},{"$f":"SUM('- 21 -'!B27,'- 21 -'!E27,'- 21 -'!H27,'- 22 -'!B27,'- 22 -'!E27,'- 22 -'!H27)","v":9575658},{"$f":"E27/'- 3 -'!D27*100","v":20.778763171989748},{"$f":"E27/'- 7 -'!E27","v":3506.9247390587802},{"$f":"SUM('- 23 -'!D27,'- 23 -'!B27)","v":0},{"$f":"H27/'- 3 -'!D27*100","v":0}]
[" PARK WEST",{"$f":"SUM('- 18 -'!B28,'- 18 -'!E28,'- 19 -'!B28,'- 19 -'!E28,'- 19 -'!H28,'- 20 -'!B28)","v":19537377},{"$f":"B28/'- 3 -'!D28*100","v":59.981584961844256},{"$f":"B28/'- 7 -'!C28","v":9452.0449927431055},{"$f":"SUM('- 21 -'!B28,'- 21 -'!E28,'- 21 -'!H28,'- 22 -'!B28,'- 22 -'!E28,'- 22 -'!H28)","v":4351325},{"$f":"E28/'- 3 -'!D28*100","v":13.358977010276096},{"$f":"E28/'- 7 -'!E28","v":2105.1402999516208},{"$f":"SUM('- 23 -'!D28,'- 23 -'!B28)","v":110582},{"$f":"H28/'- 3 -'!D28*100","v":0.33949714069860359}]
[" PEMBINA TRAILS",{"$f":"SUM('- 18 -'!B29,'- 18 -'!E29,'- 19 -'!B29,'- 19 -'!E29,'- 19 -'!H29,'- 20 -'!B29)","v":109228916},{"$f":"B29/'- 3 -'!D29*100","v":55.855674132952991},{"$f":"B29/'- 7 -'!C29","v":7211.257410708391},{"$f":"SUM('- 21 -'!B29,'- 21 -'!E29,'- 21 -'!H29,'- 22 -'!B29,'- 22 -'!E29,'- 22 -'!H29)","v":43613527},{"$f":"E29/'- 3 -'!D29*100","v":22.302363157213303},{"$f":"E29/'- 7 -'!E29","v":2879.350828546907},{"$f":"SUM('- 23 -'!D29,'- 23 -'!B29)","v":0},{"$f":"H29/'- 3 -'!D29*100","v":0}]
[" PINE CREEK",{"$f":"SUM('- 18 -'!B30,'- 18 -'!E30,'- 19 -'!B30,'- 19 -'!E30,'- 19 -'!H30,'- 20 -'!B30)","v":11158700},{"$f":"B30/'- 3 -'!D30*100","v":64.50997864794688},{"$f":"B30/'- 7 -'!C30","v":10218.589743589744},{"$f":"SUM('- 21 -'!B30,'- 21 -'!E30,'- 21 -'!H30,'- 22 -'!B30,'- 22 -'!E30,'- 22 -'!H30)","v":1532412},{"$f":"E30/'- 3 -'!D30*100","v":8.859084427384694},{"$f":"E30/'- 7 -'!E30","v":1403.3076923076924},{"$f":"SUM('- 23 -'!D30,'- 23 -'!B30)","v":0},{"$f":"H30/'- 3 -'!D30*100","v":0}]
[" PORTAGE LA PRAIRIE",{"$f":"SUM('- 18 -'!B31,'- 18 -'!E31,'- 19 -'!B31,'- 19 -'!E31,'- 19 -'!H31,'- 20 -'!B31)","v":27967212},{"$f":"B31/'- 3 -'!D31*100","v":60.73734099596323},{"$f":"B31/'- 7 -'!C31","v":8329.7727475800439},{"$f":"SUM('- 21 -'!B31,'- 21 -'!E31,'- 21 -'!H31,'- 22 -'!B31,'- 22 -'!E31,'- 22 -'!H31)","v":8201474},{"$f":"E31/'- 3 -'!D31*100","v":17.811418707289324},{"$f":"E31/'- 7 -'!E31","v":2442.7323901712584},{"$f":"SUM('- 23 -'!D31,'- 23 -'!B31)","v":0},{"$f":"H31/'- 3 -'!D31*100","v":0}]
[" PRAIRIE ROSE",{"$f":"SUM('- 18 -'!B32,'- 18 -'!E32,'- 19 -'!B32,'- 19 -'!E32,'- 19 -'!H32,'- 20 -'!B32)","v":19943324},{"$f":"B32/'- 3 -'!D32*100","v":59.56203101225077},{"$f":"B32/'- 7 -'!C32","v":8758.5963987703126},{"$f":"SUM('- 21 -'!B32,'- 21 -'!E32,'- 21 -'!H32,'- 22 -'!B32,'- 22 -'!E32,'- 22 -'!H32)","v":4925331},{"$f":"E32/'- 3 -'!D32*100","v":14.709820577933751},{"$f":"E32/'- 7 -'!E32","v":2163.079051383399},{"$f":"SUM('- 23 -'!D32,'- 23 -'!B32)","v":295816},{"$f":"H32/'- 3 -'!D32*100","v":0.88347367599904481}]
[" PRAIRIE SPIRIT",{"$f":"SUM('- 18 -'!B33,'- 18 -'!E33,'- 19 -'!B33,'- 19 -'!E33,'- 19 -'!H33,'- 20 -'!B33)","v":17798896},{"$f":"B33/'- 3 -'!D33*100","v":58.161938041995455},{"$f":"B33/'- 7 -'!C33","v":8546.8888355342133},{"$f":"SUM('- 21 -'!B33,'- 21 -'!E33,'- 21 -'!H33,'- 22 -'!B33,'- 22 -'!E33,'- 22 -'!H33)","v":4345246},{"$f":"E33/'- 3 -'!D33*100","v":14.19907889956931},{"$f":"E33/'- 7 -'!E33","v":2086.5527010804321},{"$f":"SUM('- 23 -'!D33,'- 23 -'!B33)","v":0},{"$f":"H33/'- 3 -'!D33*100","v":0}]
[" RED RIVER VALLEY",{"$f":"SUM('- 18 -'!B34,'- 18 -'!E34,'- 19 -'!B34,'- 19 -'!E34,'- 19 -'!H34,'- 20 -'!B34)","v":19568875},{"$f":"B34/'- 3 -'!D34*100","v":55.312884705633877},{"$f":"B34/'- 7 -'!C34","v":8641.587546919849},{"$f":"SUM('- 21 -'!B34,'- 21 -'!E34,'- 21 -'!H34,'- 22 -'!B34,'- 22 -'!E34,'- 22 -'!H34)","v":6252148},{"$f":"E34/'- 3 -'!D34*100","v":17.672162630021372},{"$f":"E34/'- 7 -'!E34","v":2760.9397217928904},{"$f":"SUM('- 23 -'!D34,'- 23 -'!B34)","v":0},{"$f":"H34/'- 3 -'!D34*100","v":0}]
[" RIVER EAST TRANSCONA",{"$f":"SUM('- 18 -'!B35,'- 18 -'!E35,'- 19 -'!B35,'- 19 -'!E35,'- 19 -'!H35,'- 20 -'!B35)","v":125054368},{"$f":"B35/'- 3 -'!D35*100","v":56.406425471052188},{"$f":"B35/'- 7 -'!C35","v":7404.7054504544512},{"$f":"SUM('- 21 -'!B35,'- 21 -'!E35,'- 21 -'!H35,'- 22 -'!B35,'- 22 -'!E35,'- 22 -'!H35)","v":45487690},{"$f":"E35/'- 3 -'!D35*100","v":20.517460020551429},{"$f":"E35/'- 7 -'!E35","v":2693.4120851466973},{"$f":"SUM('- 23 -'!D35,'- 23 -'!B35)","v":1522647},{"$f":"H35/'- 3 -'!D35*100","v":0.6867978775777045}]
[" ROLLING RIVER",{"$f":"SUM('- 18 -'!B36,'- 18 -'!E36,'- 19 -'!B36,'- 19 -'!E36,'- 19 -'!H36,'- 20 -'!B36)","v":15271911},{"$f":"B36/'- 3 -'!D36*100","v":56.92222579127089},{"$f":"B36/'- 7 -'!C36","v":8669.8330967925067},{"$f":"SUM('- 21 -'!B36,'- 21 -'!E36,'- 21 -'!H36,'- 22 -'!B36,'- 22 -'!E36,'- 22 -'!H36)","v":3524063},{"$f":"E36/'- 3 -'!D36*100","v":13.135062782166779},{"$f":"E36/'- 7 -'!E36","v":2000.6034629577066},{"$f":"SUM('- 23 -'!D36,'- 23 -'!B36)","v":126602},{"$f":"H36/'- 3 -'!D36*100","v":0.47187726733258706}]
[" SEINE RIVER",{"$f":"SUM('- 18 -'!B37,'- 18 -'!E37,'- 19 -'!B37,'- 19 -'!E37,'- 19 -'!H37,'- 20 -'!B37)","v":33903271},{"$f":"B37/'- 3 -'!D37*100","v":53.211693929247637},{"$f":"B37/'- 7 -'!C37","v":7598.2229941730166},{"$f":"SUM('- 21 -'!B37,'- 21 -'!E37,'- 21 -'!H37,'- 22 -'!B37,'- 22 -'!E37,'- 22 -'!H37)","v":12977998},{"$f":"E37/'- 3 -'!D37*100","v":20.369163122649375},{"$f":"E37/'- 7 -'!E37","v":2908.5607350963692},{"$f":"SUM('- 23 -'!D37,'- 23 -'!B37)","v":321869},{"$f":"H37/'- 3 -'!D37*100","v":0.5051782382093164}]
[" SEVEN OAKS",{"$f":"SUM('- 18 -'!B38,'- 18 -'!E38,'- 19 -'!B38,'- 19 -'!E38,'- 19 -'!H38,'- 20 -'!B38)","v":97726496},{"$f":"B38/'- 3 -'!D38*100","v":58.784455441983674},{"$f":"B38/'- 7 -'!C38","v":8490.2042482950346},{"$f":"SUM('- 21 -'!B38,'- 21 -'!E38,'- 21 -'!H38,'- 22 -'!B38,'- 22 -'!E38,'- 22 -'!H38)","v":29698718},{"$f":"E38/'- 3 -'!D38*100","v":17.864376974643996},{"$f":"E38/'- 7 -'!E38","v":2580.1414360801009},{"$f":"SUM('- 23 -'!D38,'- 23 -'!B38)","v":2196605},{"$f":"H38/'- 3 -'!D38*100","v":1.3213021445702764}]
[" SOUTHWEST HORIZON",{"$f":"SUM('- 18 -'!B39,'- 18 -'!E39,'- 19 -'!B39,'- 19 -'!E39,'- 19 -'!H39,'- 20 -'!B39)","v":13598764},{"$f":"B39/'- 3 -'!D39*100","v":56.743241119689301},{"$f":"B39/'- 7 -'!C39","v":9304.6623332192958},{"$f":"SUM('- 21 -'!B39,'- 21 -'!E39,'- 21 -'!H39,'- 22 -'!B39,'- 22 -'!E39,'- 22 -'!H39)","v":3809826},{"$f":"E39/'- 3 -'!D39*100","v":15.897170900389284},{"$f":"E39/'- 7 -'!E39","v":2606.7916524119055},{"$f":"SUM('- 23 -'!D39,'- 23 -'!B39)","v":0},{"$f":"H39/'- 3 -'!D39*100","v":0}]
[" ST. JAMES-ASSINIBOIA",{"$f":"SUM('- 18 -'!B40,'- 18 -'!E40,'- 19 -'!B40,'- 19 -'!E40,'- 19 -'!H40,'- 20 -'!B40)","v":66430056},{"$f":"B40/'- 3 -'!D40*100","v":55.33897216130493},{"$f":"B40/'- 7 -'!C40","v":8247.1608586078037},{"$f":"SUM('- 21 -'!B40,'- 21 -'!E40,'- 21 -'!H40,'- 22 -'!B40,'- 22 -'!E40,'- 22 -'!H40)","v":27817766},{"$f":"E40/'- 3 -'!D40*100","v":23.173344581610692},{"$f":"E40/'- 7 -'!E40","v":3453.5209623955607},{"$f":"SUM('- 23 -'!D40,'- 23 -'!B40)","v":0},{"$f":"H40/'- 3 -'!D40*100","v":0}]
[" SUNRISE",{"$f":"SUM('- 18 -'!B41,'- 18 -'!E41,'- 19 -'!B41,'- 19 -'!E41,'- 19 -'!H41,'- 20 -'!B41)","v":38793634},{"$f":"B41/'- 3 -'!D41*100","v":52.891448746088358},{"$f":"B41/'- 7 -'!C41","v":8448.091027874565},{"$f":"SUM('- 21 -'!B41,'- 21 -'!E41,'- 21 -'!H41,'- 22 -'!B41,'- 22 -'!E41,'- 22 -'!H41)","v":15016895},{"$f":"E41/'- 3 -'!D41*100","v":20.474115217406304},{"$f":"E41/'- 7 -'!E41","v":3270.2297473867598},{"$f":"SUM('- 23 -'!D41,'- 23 -'!B41)","v":971139},{"$f":"H41/'- 3 -'!D41*100","v":1.3240561233275412}]
[" SWAN VALLEY",{"$f":"SUM('- 18 -'!B42,'- 18 -'!E42,'- 19 -'!B42,'- 19 -'!E42,'- 19 -'!H42,'- 20 -'!B42)","v":13066456},{"$f":"B42/'- 3 -'!D42*100","v":53.857307434695244},{"$f":"B42/'- 7 -'!C42","v":9657.3954175905401},{"$f":"SUM('- 21 -'!B42,'- 21 -'!E42,'- 21 -'!H42,'- 22 -'!B42,'- 22 -'!E42,'- 22 -'!H42)","v":5040496},{"$f":"E42/'- 3 -'!D42*100","v":20.775912205677781},{"$f":"E42/'- 7 -'!E42","v":3725.4220251293423},{"$f":"SUM('- 23 -'!D42,'- 23 -'!B42)","v":0},{"$f":"H42/'- 3 -'!D42*100","v":0}]
[" TURTLE MOUNTAIN",{"$f":"SUM('- 18 -'!B43,'- 18 -'!E43,'- 19 -'!B43,'- 19 -'!E43,'- 19 -'!H43,'- 20 -'!B43)","v":8203365},{"$f":"B43/'- 3 -'!D43*100","v":55.069945385638619},{"$f":"B43/'- 7 -'!C43","v":7968.3001457017972},{"$f":"SUM('- 21 -'!B43,'- 21 -'!E43,'- 21 -'!H43,'- 22 -'!B43,'- 22 -'!E43,'- 22 -'!H43)","v":2768310},{"$f":"E43/'- 3 -'!D43*100","v":18.583920197445465},{"$f":"E43/'- 7 -'!E43","v":2688.9849441476445},{"$f":"SUM('- 23 -'!D43,'- 23 -'!B43)","v":202247},{"$f":"H43/'- 3 -'!D43*100","v":1.3577027530055352}]
[" TURTLE RIVER",{"$f":"SUM('- 18 -'!B44,'- 18 -'!E44,'- 19 -'!B44,'- 19 -'!E44,'- 19 -'!H44,'- 20 -'!B44)","v":7212507},{"$f":"B44/'- 3 -'!D44*100","v":59.86426905487172},{"$f":"B44/'- 7 -'!C44","v":12121.860504201681},{"$f":"SUM('- 21 -'!B44,'- 21 -'!E44,'- 21 -'!H44,'- 22 -'!B44,'- 22 -'!E44,'- 22 -'!H44)","v":1466811},{"$f":"E44/'- 3 -'!D44*100","v":12.174625044612844},{"$f":"E44/'- 7 -'!E44","v":2465.2285714285713},{"$f":"SUM('- 23 -'!D44,'- 23 -'!B44)","v":0},{"$f":"H44/'- 3 -'!D44*100","v":0}]
[" WESTERN",{"$f":"SUM('- 18 -'!B45,'- 18 -'!E45,'- 19 -'!B45,'- 19 -'!E45,'- 19 -'!H45,'- 20 -'!B45)","v":15540109},{"$f":"B45/'- 3 -'!D45*100","v":61.281446793545712},{"$f":"B45/'- 7 -'!C45","v":7834.6906982606506},{"$f":"SUM('- 21 -'!B45,'- 21 -'!E45,'- 21 -'!H45,'- 22 -'!B45,'- 22 -'!E45,'- 22 -'!H45)","v":3709507},{"$f":"E45/'- 3 -'!D45*100","v":14.62820858275739},{"$f":"E45/'- 7 -'!E45","v":1870.1825056717923},{"$f":"SUM('- 23 -'!D45,'- 23 -'!B45)","v":395268},{"$f":"H45/'- 3 -'!D45*100","v":1.5587146081916945}]
[" WINNIPEG",{"$f":"SUM('- 18 -'!B46,'- 18 -'!E46,'- 19 -'!B46,'- 19 -'!E46,'- 19 -'!H46,'- 20 -'!B46)","v":234223937},{"$f":"B46/'- 3 -'!D46*100","v":52.737632199642057},{"$f":"B46/'- 7 -'!C46","v":8419.09497867764},{"$f":"SUM('- 21 -'!B46,'- 21 -'!E46,'- 21 -'!H46,'- 22 -'!B46,'- 22 -'!E46,'- 22 -'!H46)","v":104876084},{"$f":"E46/'- 3 -'!D46*100","v":23.613796332570246},{"$f":"E46/'- 7 -'!E46","v":3769.7330319734756},{"$f":"SUM('- 23 -'!D46,'- 23 -'!B46)","v":825809},{"$f":"H46/'- 3 -'!D46*100","v":0.18593834544397658}]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":1511679587},{"$f":"B48/'- 3 -'!D48*100","v":55.321607591988645},{"$f":"B48/'- 7 -'!C48","v":8263.9143329326052},{"$f":"SUM(E11:E46)","v":528031462},{"$f":"E48/'- 3 -'!D48*100","v":19.32390275571543},{"$f":"E48/'- 7 -'!E48","v":2886.5950195973364},{"$f":"SUM(H11:H46)","v":13481710},{"$f":"H48/'- 3 -'!D48*100","v":0.49337827718446875}]
[" "]
[" WHITESHELL",{"$f":"SUM('- 18 -'!B50,'- 18 -'!E50,'- 19 -'!B50,'- 19 -'!E50,'- 19 -'!H50,'- 20 -'!B50)","v":2131859},{"$f":"B50/'- 3 -'!D50*100","v":56.12927754051146},{"$f":"B50/'- 7 -'!C50","v":10606.26368159204},{"$f":"SUM('- 21 -'!B50,'- 21 -'!E50,'- 21 -'!H50,'- 22 -'!B50,'- 22 -'!E50,'- 22 -'!H50)","v":456371},{"$f":"E50/'- 3 -'!D50*100","v":12.015698280440102},{"$f":"E50/'- 7 -'!E50","v":2270.5024875621889},{"$f":"SUM('- 23 -'!D50,'- 23 -'!B50)","v":0},{"$f":"H50/'- 3 -'!D50*100","v":0}]

{"sheet":"- 16 -","index":19,"n_rows":50,"n_cols":9,"rows_kept":50,"cut":false,"hidden":false,"merged":[[7,5,8,5],[7,8,8,8],[5,1,6,2],[5,3,6,5],[5,6,6,8]]}
[]
[null,"ANALYSIS OF EXPENSE BY FUNCTION",null,null,null,null,null,null,"PAGE 2 OF 3"]
[null,{"$f":"OPYEAR","v":"OPERATING FUND 2022/2023 ACTUAL"}]
[]
[]
[null,"COMMUNITY EDUCATION\n AND SERVICES",null,"DIVISIONAL\n ADMINISTRATION",null,null,"INSTRUCTIONAL & OTHER \nSUPPORT SERVICES"]
[]
[null," ",null,null,null,"PER PUPIL",null,null,"PER PUPIL"]
[" DIVISION / DISTRICT","AMOUNT","%","AMOUNT","%",null,"AMOUNT","%"]
[]
[" BEAUTIFUL PLAINS",{"$f":"SUM('- 24 -'!H11,'- 24 -'!F11,'- 24 -'!D11,'- 24 -'!B11)","v":16882},{"$f":"B11/'- 3 -'!D11*100","v":6.7133582148845669E-2},{"$f":"SUM('- 25 -'!B11,'- 25 -'!E11,'- 25 -'!H11,'- 26 -'!B11)","v":834207},{"$f":"D11/'- 3 -'!D11*100","v":3.3173382397608164},{"$f":"D11/'- 7 -'!E11","v":416.27095808383234},{"$f":"SUM('- 27 -'!B11,'- 27 -'!E11,'- 27 -'!H11,'- 28 -'!B11,'- 28 -'!E11)","v":535859},{"$f":"G11/'- 3 -'!D11*100","v":2.1309166092108929},{"$f":"G11/'- 7 -'!E11","v":267.39471057884231}]
[" BORDER LAND",{"$f":"SUM('- 24 -'!H12,'- 24 -'!F12,'- 24 -'!D12,'- 24 -'!B12)","v":51241},{"$f":"B12/'- 3 -'!D12*100","v":0.13746216477384013},{"$f":"SUM('- 25 -'!B12,'- 25 -'!E12,'- 25 -'!H12,'- 26 -'!B12)","v":1142667},{"$f":"D12/'- 3 -'!D12*100","v":3.0653866910409548},{"$f":"D12/'- 7 -'!E12","v":560.07048259501425},{"$f":"SUM('- 27 -'!B12,'- 27 -'!E12,'- 27 -'!H12,'- 28 -'!B12,'- 28 -'!E12)","v":1338331},{"$f":"G12/'- 3 -'!D12*100","v":3.5902866150921766},{"$f":"G12/'- 7 -'!E12","v":655.97386556351762}]
[" BRANDON",{"$f":"SUM('- 24 -'!H13,'- 24 -'!F13,'- 24 -'!D13,'- 24 -'!B13)","v":324626},{"$f":"B13/'- 3 -'!D13*100","v":0.28256337079354094},{"$f":"SUM('- 25 -'!B13,'- 25 -'!E13,'- 25 -'!H13,'- 26 -'!B13)","v":3013431},{"$f":"D13/'- 3 -'!D13*100","v":2.622972962774857},{"$f":"D13/'- 7 -'!E13","v":332.19029036311929},{"$f":"SUM('- 27 -'!B13,'- 27 -'!E13,'- 27 -'!H13,'- 28 -'!B13,'- 28 -'!E13)","v":2718507},{"$f":"G13/'- 3 -'!D13*100","v":2.3662630271322582},{"$f":"G13/'- 7 -'!E13","v":299.67888087836496}]
[" DSFM",{"$f":"SUM('- 24 -'!H14,'- 24 -'!F14,'- 24 -'!D14,'- 24 -'!B14)","v":690102},{"$f":"B14/'- 3 -'!D14*100","v":0.65418917321478021},{"$f":"SUM('- 25 -'!B14,'- 25 -'!E14,'- 25 -'!H14,'- 26 -'!B14)","v":4028960},{"$f":"D14/'- 3 -'!D14*100","v":3.8192933962159517},{"$f":"D14/'- 7 -'!E14","v":690.22252145295943},{"$f":"SUM('- 27 -'!B14,'- 27 -'!E14,'- 27 -'!H14,'- 28 -'!B14,'- 28 -'!E14)","v":3866087},{"$f":"G14/'- 3 -'!D14*100","v":3.6648962879493316},{"$f":"G14/'- 7 -'!E14","v":662.31988336853863}]
[" EVERGREEN",{"$f":"SUM('- 24 -'!H15,'- 24 -'!F15,'- 24 -'!D15,'- 24 -'!B15)","v":113286},{"$f":"B15/'- 3 -'!D15*100","v":0.34779867502108847},{"$f":"SUM('- 25 -'!B15,'- 25 -'!E15,'- 25 -'!H15,'- 26 -'!B15)","v":1091997},{"$f":"D15/'- 3 -'!D15*100","v":3.3525334968751972},{"$f":"D15/'- 7 -'!E15","v":528.30043541364296},{"$f":"SUM('- 27 -'!B15,'- 27 -'!E15,'- 27 -'!H15,'- 28 -'!B15,'- 28 -'!E15)","v":581450},{"$f":"G15/'- 3 -'!D15*100","v":1.7851061877991268},{"$f":"G15/'- 7 -'!E15","v":281.3014029995162}]
[" FLIN FLON",{"$f":"SUM('- 24 -'!H16,'- 24 -'!F16,'- 24 -'!D16,'- 24 -'!B16)","v":17866},{"$f":"B16/'- 3 -'!D16*100","v":0.10725537013758597},{"$f":"SUM('- 25 -'!B16,'- 25 -'!E16,'- 25 -'!H16,'- 26 -'!B16)","v":665122},{"$f":"D16/'- 3 -'!D16*100","v":3.9929422532548662},{"$f":"D16/'- 7 -'!E16","v":710.52451661147313},{"$f":"SUM('- 27 -'!B16,'- 27 -'!E16,'- 27 -'!H16,'- 28 -'!B16,'- 28 -'!E16)","v":242754},{"$f":"G16/'- 3 -'!D16*100","v":1.4573306908306023},{"$f":"G16/'- 7 -'!E16","v":259.32485845529322}]
[" FORT LA BOSSE",{"$f":"SUM('- 24 -'!H17,'- 24 -'!F17,'- 24 -'!D17,'- 24 -'!B17)","v":209188},{"$f":"B17/'- 3 -'!D17*100","v":1.0094808818350289},{"$f":"SUM('- 25 -'!B17,'- 25 -'!E17,'- 25 -'!H17,'- 26 -'!B17)","v":779885},{"$f":"D17/'- 3 -'!D17*100","v":3.7634998065372365},{"$f":"D17/'- 7 -'!E17","v":518.36822864739111},{"$f":"SUM('- 27 -'!B17,'- 27 -'!E17,'- 27 -'!H17,'- 28 -'!B17,'- 28 -'!E17)","v":380865},{"$f":"G17/'- 3 -'!D17*100","v":1.8379445095325651},{"$f":"G17/'- 7 -'!E17","v":253.15054835493518}]
[" FRONTIER",{"$f":"SUM('- 24 -'!H18,'- 24 -'!F18,'- 24 -'!D18,'- 24 -'!B18)","v":2796368},{"$f":"B18/'- 3 -'!D18*100","v":1.7320526072837201},{"$f":"SUM('- 25 -'!B18,'- 25 -'!E18,'- 25 -'!H18,'- 26 -'!B18)","v":8557787},{"$f":"D18/'- 3 -'!D18*100","v":5.3006390024234022},{"$f":"D18/'- 7 -'!E18","v":1349.489395253489},{"$f":"SUM('- 27 -'!B18,'- 27 -'!E18,'- 27 -'!H18,'- 28 -'!B18,'- 28 -'!E18)","v":10826282},{"$f":"G18/'- 3 -'!D18*100","v":6.7057304207775257},{"$f":"G18/'- 7 -'!E18","v":1707.2115430103288}]
[" GARDEN VALLEY",{"$f":"SUM('- 24 -'!H19,'- 24 -'!F19,'- 24 -'!D19,'- 24 -'!B19)","v":76448},{"$f":"B19/'- 3 -'!D19*100","v":0.14059755764342619},{"$f":"SUM('- 25 -'!B19,'- 25 -'!E19,'- 25 -'!H19,'- 26 -'!B19)","v":1516800},{"$f":"D19/'- 3 -'!D19*100","v":2.7895873722471332},{"$f":"D19/'- 7 -'!E19","v":371.49155033063926},{"$f":"SUM('- 27 -'!B19,'- 27 -'!E19,'- 27 -'!H19,'- 28 -'!B19,'- 28 -'!E19)","v":1766530},{"$f":"G19/'- 3 -'!D19*100","v":3.2488724819987658},{"$f":"G19/'- 7 -'!E19","v":432.65491060494736}]
[" HANOVER",{"$f":"SUM('- 24 -'!H20,'- 24 -'!F20,'- 24 -'!D20,'- 24 -'!B20)","v":153256},{"$f":"B20/'- 3 -'!D20*100","v":0.15017986580864159},{"$f":"SUM('- 25 -'!B20,'- 25 -'!E20,'- 25 -'!H20,'- 26 -'!B20)","v":2333040},{"$f":"D20/'- 3 -'!D20*100","v":2.2862115292464451},{"$f":"D20/'- 7 -'!E20","v":288.99293942772204},{"$f":"SUM('- 27 -'!B20,'- 27 -'!E20,'- 27 -'!H20,'- 28 -'!B20,'- 28 -'!E20)","v":2002925},{"$f":"G20/'- 3 -'!D20*100","v":1.962722553927895},{"$f":"G20/'- 7 -'!E20","v":248.10169701474049}]
[" INTERLAKE",{"$f":"SUM('- 24 -'!H21,'- 24 -'!F21,'- 24 -'!D21,'- 24 -'!B21)","v":0},{"$f":"B21/'- 3 -'!D21*100","v":0},{"$f":"SUM('- 25 -'!B21,'- 25 -'!E21,'- 25 -'!H21,'- 26 -'!B21)","v":1437886},{"$f":"D21/'- 3 -'!D21*100","v":3.531395316281416},{"$f":"D21/'- 7 -'!E21","v":491.41695146958307},{"$f":"SUM('- 27 -'!B21,'- 27 -'!E21,'- 27 -'!H21,'- 28 -'!B21,'- 28 -'!E21)","v":990739},{"$f":"G21/'- 3 -'!D21*100","v":2.4332186725911051},{"$f":"G21/'- 7 -'!E21","v":338.59842788790155}]
[" KELSEY",{"$f":"SUM('- 24 -'!H22,'- 24 -'!F22,'- 24 -'!D22,'- 24 -'!B22)","v":47026},{"$f":"B22/'- 3 -'!D22*100","v":0.21306356095694745},{"$f":"SUM('- 25 -'!B22,'- 25 -'!E22,'- 25 -'!H22,'- 26 -'!B22)","v":930498},{"$f":"D22/'- 3 -'!D22*100","v":4.2158639336392145},{"$f":"D22/'- 7 -'!E22","v":629.99187542315508},{"$f":"SUM('- 27 -'!B22,'- 27 -'!E22,'- 27 -'!H22,'- 28 -'!B22,'- 28 -'!E22)","v":371480},{"$f":"G22/'- 3 -'!D22*100","v":1.6830870502336333},{"$f":"G22/'- 7 -'!E22","v":251.50981719702099}]
[" LAKESHORE",{"$f":"SUM('- 24 -'!H23,'- 24 -'!F23,'- 24 -'!D23,'- 24 -'!B23)","v":121188},{"$f":"B23/'- 3 -'!D23*100","v":0.73509729266338475},{"$f":"SUM('- 25 -'!B23,'- 25 -'!E23,'- 25 -'!H23,'- 26 -'!B23)","v":615592},{"$f":"D23/'- 3 -'!D23*100","v":3.7340331764303256},{"$f":"D23/'- 7 -'!E23","v":675.36149204607784},{"$f":"SUM('- 27 -'!B23,'- 27 -'!E23,'- 27 -'!H23,'- 28 -'!B23,'- 28 -'!E23)","v":286680},{"$f":"G23/'- 3 -'!D23*100","v":1.7389320053201565},{"$f":"G23/'- 7 -'!E23","v":314.51453647833245}]
[" LORD SELKIRK",{"$f":"SUM('- 24 -'!H24,'- 24 -'!F24,'- 24 -'!D24,'- 24 -'!B24)","v":452723},{"$f":"B24/'- 3 -'!D24*100","v":0.70799729345150164},{"$f":"SUM('- 25 -'!B24,'- 25 -'!E24,'- 25 -'!H24,'- 26 -'!B24)","v":1847091},{"$f":"D24/'- 3 -'!D24*100","v":2.8885994940805473},{"$f":"D24/'- 7 -'!E24","v":489.42527821939586},{"$f":"SUM('- 27 -'!B24,'- 27 -'!E24,'- 27 -'!H24,'- 28 -'!B24,'- 28 -'!E24)","v":1006050},{"$f":"G24/'- 3 -'!D24*100","v":1.5733255811542228},{"$f":"G24/'- 7 -'!E24","v":266.57392686804451}]
[" LOUIS RIEL",{"$f":"SUM('- 24 -'!H25,'- 24 -'!F25,'- 24 -'!D25,'- 24 -'!B25)","v":2200789},{"$f":"B25/'- 3 -'!D25*100","v":1.0036059082020601},{"$f":"SUM('- 25 -'!B25,'- 25 -'!E25,'- 25 -'!H25,'- 26 -'!B25)","v":7552604},{"$f":"D25/'- 3 -'!D25*100","v":3.4441457117018084},{"$f":"D25/'- 7 -'!E25","v":463.54900877677528},{"$f":"SUM('- 27 -'!B25,'- 27 -'!E25,'- 27 -'!H25,'- 28 -'!B25,'- 28 -'!E25)","v":8675913},{"$f":"G25/'- 3 -'!D25*100","v":3.9563981580456189},{"$f":"G25/'- 7 -'!E25","v":532.4932793224084}]
[" MOUNTAIN VIEW",{"$f":"SUM('- 24 -'!H26,'- 24 -'!F26,'- 24 -'!D26,'- 24 -'!B26)","v":126762},{"$f":"B26/'- 3 -'!D26*100","v":0.27651319655642231},{"$f":"SUM('- 25 -'!B26,'- 25 -'!E26,'- 25 -'!H26,'- 26 -'!B26)","v":1359473},{"$f":"D26/'- 3 -'!D26*100","v":2.9654961649559737},{"$f":"D26/'- 7 -'!E26","v":444.92652593683522},{"$f":"SUM('- 27 -'!B26,'- 27 -'!E26,'- 27 -'!H26,'- 28 -'!B26,'- 28 -'!E26)","v":1505404},{"$f":"G26/'- 3 -'!D26*100","v":3.2838237969488051},{"$f":"G26/'- 7 -'!E26","v":492.68663066601209}]
[" MYSTERY LAKE",{"$f":"SUM('- 24 -'!H27,'- 24 -'!F27,'- 24 -'!D27,'- 24 -'!B27)","v":60491},{"$f":"B27/'- 3 -'!D27*100","v":0.13126285034791677},{"$f":"SUM('- 25 -'!B27,'- 25 -'!E27,'- 25 -'!H27,'- 26 -'!B27)","v":1881436},{"$f":"D27/'- 3 -'!D27*100","v":4.082634641635666},{"$f":"D27/'- 7 -'!E27","v":689.04449734480863},{"$f":"SUM('- 27 -'!B27,'- 27 -'!E27,'- 27 -'!H27,'- 28 -'!B27,'- 28 -'!E27)","v":1779897},{"$f":"G27/'- 3 -'!D27*100","v":3.8622994089320057},{"$f":"G27/'- 7 -'!E27","v":651.85753524995425}]
[" PARK WEST",{"$f":"SUM('- 24 -'!H28,'- 24 -'!F28,'- 24 -'!D28,'- 24 -'!B28)","v":113286},{"$f":"B28/'- 3 -'!D28*100","v":0.34779867502108847},{"$f":"SUM('- 25 -'!B28,'- 25 -'!E28,'- 25 -'!H28,'- 26 -'!B28)","v":1091997},{"$f":"D28/'- 3 -'!D28*100","v":3.3525334968751972},{"$f":"D28/'- 7 -'!E28","v":528.30043541364296},{"$f":"SUM('- 27 -'!B28,'- 27 -'!E28,'- 27 -'!H28,'- 28 -'!B28,'- 28 -'!E28)","v":581450},{"$f":"G28/'- 3 -'!D28*100","v":1.7851061877991268},{"$f":"G28/'- 7 -'!E28","v":281.3014029995162}]
[" PEMBINA TRAILS",{"$f":"SUM('- 24 -'!H29,'- 24 -'!F29,'- 24 -'!D29,'- 24 -'!B29)","v":243018},{"$f":"B29/'- 3 -'!D29*100","v":0.12427052023881635},{"$f":"SUM('- 25 -'!B29,'- 25 -'!E29,'- 25 -'!H29,'- 26 -'!B29)","v":6057693},{"$f":"D29/'- 3 -'!D29*100","v":3.0976827253826302},{"$f":"D29/'- 7 -'!E29","v":399.92691622103388},{"$f":"SUM('- 27 -'!B29,'- 27 -'!E29,'- 27 -'!H29,'- 28 -'!B29,'- 28 -'!E29)","v":7690634},{"$f":"G29/'- 3 -'!D29*100","v":3.9327090509605425},{"$f":"G29/'- 7 -'!E29","v":507.73314847824651}]
[" PINE CREEK",{"$f":"SUM('- 24 -'!H30,'- 24 -'!F30,'- 24 -'!D30,'- 24 -'!B30)","v":12333},{"$f":"B30/'- 3 -'!D30*100","v":7.129876837491185E-2},{"$f":"SUM('- 25 -'!B30,'- 25 -'!E30,'- 25 -'!H30,'- 26 -'!B30)","v":559786},{"$f":"D30/'- 3 -'!D30*100","v":3.2361998178479205},{"$f":"D30/'- 7 -'!E30","v":512.62454212454213},{"$f":"SUM('- 27 -'!B30,'- 27 -'!E30,'- 27 -'!H30,'- 28 -'!B30,'- 28 -'!E30)","v":419227},{"$f":"G30/'- 3 -'!D30*100","v":2.4236089166876811},{"$f":"G30/'- 7 -'!E30","v":383.90750915750914}]
[" PORTAGE LA PRAIRIE",{"$f":"SUM('- 24 -'!H31,'- 24 -'!F31,'- 24 -'!D31,'- 24 -'!B31)","v":59379},{"$f":"B31/'- 3 -'!D31*100","v":0.1289553842906937},{"$f":"SUM('- 25 -'!B31,'- 25 -'!E31,'- 25 -'!H31,'- 26 -'!B31)","v":1153360},{"$f":"D31/'- 3 -'!D31*100","v":2.5047909534602213},{"$f":"D31/'- 7 -'!E31","v":343.51749813849591},{"$f":"SUM('- 27 -'!B31,'- 27 -'!E31,'- 27 -'!H31,'- 28 -'!B31,'- 28 -'!E31)","v":1756396},{"$f":"G31/'- 3 -'!D31*100","v":3.8144246475460561},{"$f":"G31/'- 7 -'!E31","v":523.12613551749814}]
[" PRAIRIE ROSE",{"$f":"SUM('- 24 -'!H32,'- 24 -'!F32,'- 24 -'!D32,'- 24 -'!B32)","v":38561},{"$f":"B32/'- 3 -'!D32*100","v":0.11516492826689283},{"$f":"SUM('- 25 -'!B32,'- 25 -'!E32,'- 25 -'!H32,'- 26 -'!B32)","v":1052538},{"$f":"D32/'- 3 -'!D32*100","v":3.1434730237332751},{"$f":"D32/'- 7 -'!E32","v":462.24769433465087},{"$f":"SUM('- 27 -'!B32,'- 27 -'!E32,'- 27 -'!H32,'- 28 -'!B32,'- 28 -'!E32)","v":817394},{"$f":"G32/'- 3 -'!D32*100","v":2.4412002120222138},{"$f":"G32/'- 7 -'!E32","v":358.97848045674135}]
[" PRAIRIE SPIRIT",{"$f":"SUM('- 24 -'!H33,'- 24 -'!F33,'- 24 -'!D33,'- 24 -'!B33)","v":41693},{"$f":"B33/'- 3 -'!D33*100","v":0.13624135355276623},{"$f":"SUM('- 25 -'!B33,'- 25 -'!E33,'- 25 -'!H33,'- 26 -'!B33)","v":977691},{"$f":"D33/'- 3 -'!D33*100","v":3.1948275536986439},{"$f":"D33/'- 7 -'!E33","v":469.4794717887155},{"$f":"SUM('- 27 -'!B33,'- 27 -'!E33,'- 27 -'!H33,'- 28 -'!B33,'- 28 -'!E33)","v":755158},{"$f":"G33/'- 3 -'!D33*100","v":2.4676503985369207},{"$f":"G33/'- 7 -'!E33","v":362.62088835534212}]
[" RED RIVER VALLEY",{"$f":"SUM('- 24 -'!H34,'- 24 -'!F34,'- 24 -'!D34,'- 24 -'!B34)","v":41842},{"$f":"B34/'- 3 -'!D34*100","v":0.11826953372910465},{"$f":"SUM('- 25 -'!B34,'- 25 -'!E34,'- 25 -'!H34,'- 26 -'!B34)","v":1151569},{"$f":"D34/'- 3 -'!D34*100","v":3.2549956667198341},{"$f":"D34/'- 7 -'!E34","v":508.5312431000221},{"$f":"SUM('- 27 -'!B34,'- 27 -'!E34,'- 27 -'!H34,'- 28 -'!B34,'- 28 -'!E34)","v":724137},{"$f":"G34/'- 3 -'!D34*100","v":2.0468272392809297},{"$f":"G34/'- 7 -'!E34","v":319.77787591079709}]
[" RIVER EAST TRANSCONA",{"$f":"SUM('- 24 -'!H35,'- 24 -'!F35,'- 24 -'!D35,'- 24 -'!B35)","v":1429760},{"$f":"B35/'- 3 -'!D35*100","v":0.64490071135693217},{"$f":"SUM('- 25 -'!B35,'- 25 -'!E35,'- 25 -'!H35,'- 26 -'!B35)","v":6464393},{"$f":"D35/'- 3 -'!D35*100","v":2.9157982068254622},{"$f":"D35/'- 7 -'!E35","v":382.76892560026056},{"$f":"SUM('- 27 -'!B35,'- 27 -'!E35,'- 27 -'!H35,'- 28 -'!B35,'- 28 -'!E35)","v":8826470},{"$f":"G35/'- 3 -'!D35*100","v":3.9812253677334803},{"$f":"G35/'- 7 -'!E35","v":522.63196849927465}]
[" ROLLING RIVER",{"$f":"SUM('- 24 -'!H36,'- 24 -'!F36,'- 24 -'!D36,'- 24 -'!B36)","v":18078},{"$f":"B36/'- 3 -'!D36*100","v":6.7381220192718194E-2},{"$f":"SUM('- 25 -'!B36,'- 25 -'!E36,'- 25 -'!H36,'- 26 -'!B36)","v":935278},{"$f":"D36/'- 3 -'!D36*100","v":3.4860146509240559},{"$f":"D36/'- 7 -'!E36","v":530.95543570820325},{"$f":"SUM('- 27 -'!B36,'- 27 -'!E36,'- 27 -'!H36,'- 28 -'!B36,'- 28 -'!E36)","v":497071},{"$f":"G36/'- 3 -'!D36*100","v":1.8527077388214748},{"$f":"G36/'- 7 -'!E36","v":282.18620493897248}]
[" SEINE RIVER",{"$f":"SUM('- 24 -'!H37,'- 24 -'!F37,'- 24 -'!D37,'- 24 -'!B37)","v":802733},{"$f":"B37/'- 3 -'!D37*100","v":1.2599015210923674},{"$f":"SUM('- 25 -'!B37,'- 25 -'!E37,'- 25 -'!H37,'- 26 -'!B37)","v":2153782},{"$f":"D37/'- 3 -'!D37*100","v":3.3803932539229873},{"$f":"D37/'- 7 -'!E37","v":482.69430748543255},{"$f":"SUM('- 27 -'!B37,'- 27 -'!E37,'- 27 -'!H37,'- 28 -'!B37,'- 28 -'!E37)","v":1759977},{"$f":"G37/'- 3 -'!D37*100","v":2.7623103813940393},{"$f":"G37/'- 7 -'!E37","v":394.43679964141643}]
[" SEVEN OAKS",{"$f":"SUM('- 24 -'!H38,'- 24 -'!F38,'- 24 -'!D38,'- 24 -'!B38)","v":3713037},{"$f":"B38/'- 3 -'!D38*100","v":2.2334665317473039},{"$f":"SUM('- 25 -'!B38,'- 25 -'!E38,'- 25 -'!H38,'- 26 -'!B38)","v":4246287},{"$f":"D38/'- 3 -'!D38*100","v":2.5542271457821895},{"$f":"D38/'- 7 -'!E38","v":368.90552104600147},{"$f":"SUM('- 27 -'!B38,'- 27 -'!E38,'- 27 -'!H38,'- 28 -'!B38,'- 28 -'!E38)","v":5247454},{"$f":"G38/'- 3 -'!D38*100","v":3.1564492586213162},{"$f":"G38/'- 7 -'!E38","v":455.88410581642847}]
[" SOUTHWEST HORIZON",{"$f":"SUM('- 24 -'!H39,'- 24 -'!F39,'- 24 -'!D39,'- 24 -'!B39)","v":193328},{"$f":"B39/'- 3 -'!D39*100","v":0.80669517606065477},{"$f":"SUM('- 25 -'!B39,'- 25 -'!E39,'- 25 -'!H39,'- 26 -'!B39)","v":837638},{"$f":"D39/'- 3 -'!D39*100","v":3.4951922840203937},{"$f":"D39/'- 7 -'!E39","v":573.13581936366745},{"$f":"SUM('- 27 -'!B39,'- 27 -'!E39,'- 27 -'!H39,'- 28 -'!B39,'- 28 -'!E39)","v":363755},{"$f":"G39/'- 3 -'!D39*100","v":1.5178318907139341},{"$f":"G39/'- 7 -'!E39","v":248.89154977762573}]
[" ST. JAMES-ASSINIBOIA",{"$f":"SUM('- 24 -'!H40,'- 24 -'!F40,'- 24 -'!D40,'- 24 -'!B40)","v":915139},{"$f":"B40/'- 3 -'!D40*100","v":0.7623484713715194},{"$f":"SUM('- 25 -'!B40,'- 25 -'!E40,'- 25 -'!H40,'- 26 -'!B40)","v":3367725},{"$f":"D40/'- 3 -'!D40*100","v":2.8054536040422824},{"$f":"D40/'- 7 -'!E40","v":418.09643819290125},{"$f":"SUM('- 27 -'!B40,'- 27 -'!E40,'- 27 -'!H40,'- 28 -'!B40,'- 28 -'!E40)","v":4495783},{"$f":"G40/'- 3 -'!D40*100","v":3.7451723701733433},{"$f":"G40/'- 7 -'!E40","v":558.14262126159235}]
[" SUNRISE",{"$f":"SUM('- 24 -'!H41,'- 24 -'!F41,'- 24 -'!D41,'- 24 -'!B41)","v":77304},{"$f":"B41/'- 3 -'!D41*100","v":0.10539668838107856},{"$f":"SUM('- 25 -'!B41,'- 25 -'!E41,'- 25 -'!H41,'- 26 -'!B41)","v":2234806},{"$f":"D41/'- 3 -'!D41*100","v":3.0469464914385367},{"$f":"D41/'- 7 -'!E41","v":486.67378048780489},{"$f":"SUM('- 27 -'!B41,'- 27 -'!E41,'- 27 -'!H41,'- 28 -'!B41,'- 28 -'!E41)","v":1577447},{"$f":"G41/'- 3 -'!D41*100","v":2.1506997037238338},{"$f":"G41/'- 7 -'!E41","v":343.52068815331012}]
[" SWAN VALLEY",{"$f":"SUM('- 24 -'!H42,'- 24 -'!F42,'- 24 -'!D42,'- 24 -'!B42)","v":88912},{"$f":"B42/'- 3 -'!D42*100","v":0.36647740738832502},{"$f":"SUM('- 25 -'!B42,'- 25 -'!E42,'- 25 -'!H42,'- 26 -'!B42)","v":714442},{"$f":"D42/'- 3 -'!D42*100","v":2.9447864392807461},{"$f":"D42/'- 7 -'!E42","v":528.04286770140425},{"$f":"SUM('- 27 -'!B42,'- 27 -'!E42,'- 27 -'!H42,'- 28 -'!B42,'- 28 -'!E42)","v":380602},{"$f":"G42/'- 3 -'!D42*100","v":1.5687650059250862},{"$f":"G42/'- 7 -'!E42","v":281.30229120473024}]
[" TURTLE MOUNTAIN",{"$f":"SUM('- 24 -'!H43,'- 24 -'!F43,'- 24 -'!D43,'- 24 -'!B43)","v":15131},{"$f":"B43/'- 3 -'!D43*100","v":0.10157579769156901},{"$f":"SUM('- 25 -'!B43,'- 25 -'!E43,'- 25 -'!H43,'- 26 -'!B43)","v":553292},{"$f":"D43/'- 3 -'!D43*100","v":3.7143001953845478},{"$f":"D43/'- 7 -'!E43","v":537.43759106362313},{"$f":"SUM('- 27 -'!B43,'- 27 -'!E43,'- 27 -'!H43,'- 28 -'!B43,'- 28 -'!E43)","v":340092},{"$f":"G43/'- 3 -'!D43*100","v":2.2830689437922862},{"$f":"G43/'- 7 -'!E43","v":330.34677027683341}]
[" TURTLE RIVER",{"$f":"SUM('- 24 -'!H44,'- 24 -'!F44,'- 24 -'!D44,'- 24 -'!B44)","v":28131},{"$f":"B44/'- 3 -'!D44*100","v":0.23348909786605354},{"$f":"SUM('- 25 -'!B44,'- 25 -'!E44,'- 25 -'!H44,'- 26 -'!B44)","v":481178},{"$f":"D44/'- 3 -'!D44*100","v":3.9938081523227731},{"$f":"D44/'- 7 -'!E44","v":808.70252100840332},{"$f":"SUM('- 27 -'!B44,'- 27 -'!E44,'- 27 -'!H44,'- 28 -'!B44,'- 28 -'!E44)","v":231765},{"$f":"G44/'- 3 -'!D44*100","v":1.923664312215204},{"$f":"G44/'- 7 -'!E44","v":389.52100840336135}]
[" WESTERN",{"$f":"SUM('- 24 -'!H45,'- 24 -'!F45,'- 24 -'!D45,'- 24 -'!B45)","v":53182},{"$f":"B45/'- 3 -'!D45*100","v":0.20971988699528094},{"$f":"SUM('- 25 -'!B45,'- 25 -'!E45,'- 25 -'!H45,'- 26 -'!B45)","v":904710},{"$f":"D45/'- 3 -'!D45*100","v":3.5676672363487762},{"$f":"D45/'- 7 -'!E45","v":456.11797327955634},{"$f":"SUM('- 27 -'!B45,'- 27 -'!E45,'- 27 -'!H45,'- 28 -'!B45,'- 28 -'!E45)","v":542116},{"$f":"G45/'- 3 -'!D45*100","v":2.1378005012660997},{"$f":"G45/'- 7 -'!E45","v":273.31283085455004}]
[" WINNIPEG",{"$f":"SUM('- 24 -'!H46,'- 24 -'!F46,'- 24 -'!D46,'- 24 -'!B46)","v":7754797},{"$f":"B46/'- 3 -'!D46*100","v":1.7460624956060218},{"$f":"SUM('- 25 -'!B46,'- 25 -'!E46,'- 25 -'!H46,'- 26 -'!B46)","v":12497603},{"$f":"D46/'- 3 -'!D46*100","v":2.8139480483207109},{"$f":"D46/'- 7 -'!E46","v":449.22183449937739},{"$f":"SUM('- 27 -'!B46,'- 27 -'!E46,'- 27 -'!H46,'- 28 -'!B46,'- 28 -'!E46)","v":10378233},{"$f":"G46/'- 3 -'!D46*100","v":2.3367527753416071},{"$f":"G46/'- 7 -'!E46","v":373.04184387373942}]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":23097886},{"$f":"B48/'- 3 -'!D48*100","v":0.84529300817798791},{"$f":"SUM(D11:D46)","v":87024244},{"$f":"D48/'- 3 -'!D48*100","v":3.1847496777486564},{"$f":"D48/'- 7 -'!E48","v":475.73632897394168},{"$f":"SUM(G11:G46)","v":86260914},{"$f":"G48/'- 3 -'!D48*100","v":3.1568147614566415},{"$f":"G48/'- 7 -'!E48","v":471.56342501862918}]
[]
[" WHITESHELL",{"$f":"SUM('- 24 -'!H50,'- 24 -'!F50,'- 24 -'!D50,'- 24 -'!B50)","v":113115},{"$f":"B50/'- 3 -'!D50*100","v":2.9781815912754799},{"$f":"SUM('- 25 -'!B50,'- 25 -'!E50,'- 25 -'!H50,'- 26 -'!B50)","v":225508},{"$f":"D50/'- 3 -'!D50*100","v":5.9373537929129725},{"$f":"D50/'- 7 -'!E50","v":1121.9303482587065},{"$f":"SUM('- 27 -'!B50,'- 27 -'!E50,'- 27 -'!H50,'- 28 -'!B50,'- 28 -'!E50)","v":121187},{"$f":"G50/'- 3 -'!D50*100","v":3.1907076205799552},{"$f":"G50/'- 7 -'!E50","v":602.9203980099503}]

{"sheet":"- 17 -","index":20,"n_rows":50,"n_cols":10,"rows_kept":50,"cut":false,"hidden":false,"merged":[[7,3,8,3],[7,6,8,6],[7,9,8,9],[5,1,6,3],[5,4,6,6],[6,7,6,9]]}
[]
[null,"ANALYSIS OF EXPENSE BY FUNCTION",null,null,null,null,null,null,null,"PAGE 3 OF 3"]
[null,{"$f":"OPYEAR","v":"OPERATING FUND 2022/2023 ACTUAL"}]
[]
[]
[null,"TRANSPORTATION \nOF PUPILS",null,null,"OPERATIONS AND \nMAINTENANCE",null,null," "]
[null,null,null,null,null,null,null,"FISCAL"]
[null,null,null,"PER PUPIL",null,null,"PER PUPIL",null,null,"PER PUPIL"]
[" DIVISION / DISTRICT","AMOUNT","%",null,"AMOUNT","%",null,"AMOUNT","%"]
[]
[" BEAUTIFUL PLAINS",{"$f":"SUM('- 30 -'!D11,'- 30 -'!B11,'- 29 -'!F11,'- 29 -'!D11,'- 29 -'!B11)","v":1478753},{"$f":"B11/'- 3 -'!D11*100","v":5.8804635708655368},{"$f":"B11/'- 7 -'!E11","v":737.90069860279436},{"$f":"SUM('- 32 -'!D11,'- 32 -'!B11,'- 31 -'!F11,'- 31 -'!D11,'- 31 -'!B11)","v":2490286},{"$f":"E11/'- 3 -'!D11*100","v":9.9029629045800434},{"$f":"E11/'- 7 -'!E11","v":1242.6576846307385},{"$f":"SUM('- 33 -'!B11,'- 33 -'!D11,'- 33 -'!F11)","v":437342},{"$f":"H11/'- 3 -'!D11*100","v":1.7391502833870671},{"$f":"H11/'- 7 -'!E11","v":218.23453093812375}]
[" BORDER LAND",{"$f":"SUM('- 30 -'!D12,'- 30 -'!B12,'- 29 -'!F12,'- 29 -'!D12,'- 29 -'!B12)","v":2701031},{"$f":"B12/'- 3 -'!D12*100","v":7.2459469639790424},{"$f":"B12/'- 7 -'!E12","v":1323.8920312515318},{"$f":"SUM('- 32 -'!D12,'- 32 -'!B12,'- 31 -'!F12,'- 31 -'!D12,'- 31 -'!B12)","v":3892755},{"$f":"E12/'- 3 -'!D12*100","v":10.442936891047989},{"$f":"E12/'- 7 -'!E12","v":1908.0074697826706},{"$f":"SUM('- 33 -'!B12,'- 33 -'!D12,'- 33 -'!F12)","v":629145},{"$f":"H12/'- 3 -'!D12*100","v":1.6877819257359858},{"$f":"H12/'- 7 -'!E12","v":308.37115605179832}]
[" BRANDON",{"$f":"SUM('- 30 -'!D13,'- 30 -'!B13,'- 29 -'!F13,'- 29 -'!D13,'- 29 -'!B13)","v":2721003},{"$f":"B13/'- 3 -'!D13*100","v":2.3684356139660321},{"$f":"B13/'- 7 -'!E13","v":299.95403135127987},{"$f":"SUM('- 32 -'!D13,'- 32 -'!B13,'- 31 -'!F13,'- 31 -'!D13,'- 31 -'!B13)","v":10008648},{"$f":"E13/'- 3 -'!D13*100","v":8.7118016300790195},{"$f":"E13/'- 7 -'!E13","v":1103.3190025795357},{"$f":"SUM('- 33 -'!B13,'- 33 -'!D13,'- 33 -'!F13)","v":1943118},{"$f":"H13/'- 3 -'!D13*100","v":1.6913431823994494},{"$f":"H13/'- 7 -'!E13","v":214.20265890601232}]
[" DSFM",{"$f":"SUM('- 30 -'!D14,'- 30 -'!B14,'- 29 -'!F14,'- 29 -'!D14,'- 29 -'!B14)","v":11773281},{"$f":"B14/'- 3 -'!D14*100","v":11.160600843665545},{"$f":"B14/'- 7 -'!E14","v":2016.9432552306848},{"$f":"SUM('- 32 -'!D14,'- 32 -'!B14,'- 31 -'!F14,'- 31 -'!D14,'- 31 -'!B14)","v":13119730},{"$f":"E14/'- 3 -'!D14*100","v":12.436980796318728},{"$f":"E14/'- 7 -'!E14","v":2247.6105797481323},{"$f":"SUM('- 33 -'!B14,'- 33 -'!D14,'- 33 -'!F14)","v":1526898},{"$f":"H14/'- 3 -'!D14*100","v":1.447438407950276},{"$f":"H14/'- 7 -'!E14","v":261.58100044713296}]
[" EVERGREEN",{"$f":"SUM('- 30 -'!D15,'- 30 -'!B15,'- 29 -'!F15,'- 29 -'!D15,'- 29 -'!B15)","v":2012160},{"$f":"B15/'- 3 -'!D15*100","v":6.1775204520455613},{"$f":"B15/'- 7 -'!E15","v":973.46879535558776},{"$f":"SUM('- 32 -'!D15,'- 32 -'!B15,'- 31 -'!F15,'- 31 -'!D15,'- 31 -'!B15)","v":4257184},{"$f":"E15/'- 3 -'!D15*100","v":13.069955285922157},{"$f":"E15/'- 7 -'!E15","v":2059.5955491049831},{"$f":"SUM('- 33 -'!B15,'- 33 -'!D15,'- 33 -'!F15)","v":516931},{"$f":"H15/'- 3 -'!D15*100","v":1.5870267895179129},{"$f":"H15/'- 7 -'!E15","v":250.0875665215288}]
[" FLIN FLON",{"$f":"SUM('- 30 -'!D16,'- 30 -'!B16,'- 29 -'!F16,'- 29 -'!D16,'- 29 -'!B16)","v":518864},{"$f":"B16/'- 3 -'!D16*100","v":3.114908226299586},{"$f":"B16/'- 7 -'!E16","v":554.28266210874904},{"$f":"SUM('- 32 -'!D16,'- 32 -'!B16,'- 31 -'!F16,'- 31 -'!D16,'- 31 -'!B16)","v":2643059},{"$f":"E16/'- 3 -'!D16*100","v":15.867137095067605},{"$f":"E16/'- 7 -'!E16","v":2823.4793291315032},{"$f":"SUM('- 33 -'!B16,'- 33 -'!D16,'- 33 -'!F16)","v":279222},{"$f":"H16/'- 3 -'!D16*100","v":1.676259876892255},{"$f":"H16/'- 7 -'!E16","v":298.28223480397395}]
[" FORT LA BOSSE",{"$f":"SUM('- 30 -'!D17,'- 30 -'!B17,'- 29 -'!F17,'- 29 -'!D17,'- 29 -'!B17)","v":1788449},{"$f":"B17/'- 3 -'!D17*100","v":8.630538432591619},{"$f":"B17/'- 7 -'!E17","v":1188.7331339315388},{"$f":"SUM('- 32 -'!D17,'- 32 -'!B17,'- 31 -'!F17,'- 31 -'!D17,'- 31 -'!B17)","v":2183004},{"$f":"E17/'- 3 -'!D17*100","v":10.534546928931848},{"$f":"E17/'- 7 -'!E17","v":1450.9830508474577},{"$f":"SUM('- 33 -'!B17,'- 33 -'!D17,'- 33 -'!F17)","v":430965},{"$f":"H17/'- 3 -'!D17*100","v":2.0797126424079453},{"$f":"H17/'- 7 -'!E17","v":286.45064805583252}]
[" FRONTIER",{"$f":"SUM('- 30 -'!D18,'- 30 -'!B18,'- 29 -'!F18,'- 29 -'!D18,'- 29 -'!B18)","v":13964873},{"$f":"B18/'- 3 -'!D18*100","v":8.6497537842072383},{"$f":"B18/'- 7 -'!E18","v":2202.1403453441617},{"$f":"SUM('- 32 -'!D18,'- 32 -'!B18,'- 31 -'!F18,'- 31 -'!D18,'- 31 -'!B18)","v":31228787},{"$f":"E18/'- 3 -'!D18*100","v":19.342912644422317},{"$f":"E18/'- 7 -'!E18","v":4924.5110778207045},{"$f":"SUM('- 33 -'!B18,'- 33 -'!D18,'- 33 -'!F18)","v":1833553},{"$f":"H18/'- 3 -'!D18*100","v":1.1356911015441769},{"$f":"H18/'- 7 -'!E18","v":289.13553575652446}]
[" GARDEN VALLEY",{"$f":"SUM('- 30 -'!D19,'- 30 -'!B19,'- 29 -'!F19,'- 29 -'!D19,'- 29 -'!B19)","v":3086193},{"$f":"B19/'- 3 -'!D19*100","v":5.6758999348084762},{"$f":"B19/'- 7 -'!E19","v":755.86407053637026},{"$f":"SUM('- 32 -'!D19,'- 32 -'!B19,'- 31 -'!F19,'- 31 -'!D19,'- 31 -'!B19)","v":5327553},{"$f":"E19/'- 3 -'!D19*100","v":9.798044945792018},{"$f":"E19/'- 7 -'!E19","v":1304.8133725202058},{"$f":"SUM('- 33 -'!B19,'- 33 -'!D19,'- 33 -'!F19)","v":891153},{"$f":"H19/'- 3 -'!D19*100","v":1.6389432723761532},{"$f":"H19/'- 7 -'!E19","v":218.25936811168259}]
[" HANOVER",{"$f":"SUM('- 30 -'!D20,'- 30 -'!B20,'- 29 -'!F20,'- 29 -'!D20,'- 29 -'!B20)","v":4558976},{"$f":"B20/'- 3 -'!D20*100","v":4.4674688358355796},{"$f":"B20/'- 7 -'!E20","v":564.71893967546146},{"$f":"SUM('- 32 -'!D20,'- 32 -'!B20,'- 31 -'!F20,'- 31 -'!D20,'- 31 -'!B20)","v":9981098},{"$f":"E20/'- 3 -'!D20*100","v":9.7807587191555374},{"$f":"E20/'- 7 -'!E20","v":1236.3555060076799},{"$f":"SUM('- 33 -'!B20,'- 33 -'!D20,'- 33 -'!F20)","v":1919515},{"$f":"H20/'- 3 -'!D20*100","v":1.8809867484318701},{"$f":"H20/'- 7 -'!E20","v":237.76972624798711}]
[" INTERLAKE",{"$f":"SUM('- 30 -'!D21,'- 30 -'!B21,'- 29 -'!F21,'- 29 -'!D21,'- 29 -'!B21)","v":2750153},{"$f":"B21/'- 3 -'!D21*100","v":6.7542749726037288},{"$f":"B21/'- 7 -'!E21","v":939.9019138755981},{"$f":"SUM('- 32 -'!D21,'- 32 -'!B21,'- 31 -'!F21,'- 31 -'!D21,'- 31 -'!B21)","v":3820826},{"$f":"E21/'- 3 -'!D21*100","v":9.3838086195472084},{"$f":"E21/'- 7 -'!E21","v":1305.8188653451812},{"$f":"SUM('- 33 -'!B21,'- 33 -'!D21,'- 33 -'!F21)","v":734446},{"$f":"H21/'- 3 -'!D21*100","v":1.8037724579428556},{"$f":"H21/'- 7 -'!E21","v":251.00683526999316}]
[" KELSEY",{"$f":"SUM('- 30 -'!D22,'- 30 -'!B22,'- 29 -'!F22,'- 29 -'!D22,'- 29 -'!B22)","v":491727},{"$f":"B22/'- 3 -'!D22*100","v":2.2278974532955576},{"$f":"B22/'- 7 -'!E22","v":332.92281651997291},{"$f":"SUM('- 32 -'!D22,'- 32 -'!B22,'- 31 -'!F22,'- 31 -'!D22,'- 31 -'!B22)","v":2723685},{"$f":"E22/'- 3 -'!D22*100","v":12.340365436673826},{"$f":"E22/'- 7 -'!E22","v":1844.06567366283},{"$f":"SUM('- 33 -'!B22,'- 33 -'!D22,'- 33 -'!F22)","v":368831},{"$f":"H22/'- 3 -'!D22*100","v":1.6710850646729871},{"$f":"H22/'- 7 -'!E22","v":249.71631685849695}]
[" LAKESHORE",{"$f":"SUM('- 30 -'!D23,'- 30 -'!B23,'- 29 -'!F23,'- 29 -'!D23,'- 29 -'!B23)","v":1703708},{"$f":"B23/'- 3 -'!D23*100","v":10.33428341328308},{"$f":"B23/'- 7 -'!E23","v":1869.1256171146463},{"$f":"SUM('- 32 -'!D23,'- 32 -'!B23,'- 31 -'!F23,'- 31 -'!D23,'- 31 -'!B23)","v":1661297},{"$f":"E23/'- 3 -'!D23*100","v":10.077028476497699},{"$f":"E23/'- 7 -'!E23","v":1822.5968184311575},{"$f":"SUM('- 33 -'!B23,'- 33 -'!D23,'- 33 -'!F23)","v":257139},{"$f":"H23/'- 3 -'!D23*100","v":1.5597433965258118},{"$f":"H23/'- 7 -'!E23","v":282.105320899616}]
[" LORD SELKIRK",{"$f":"SUM('- 30 -'!D24,'- 30 -'!B24,'- 29 -'!F24,'- 29 -'!D24,'- 29 -'!B24)","v":2953355},{"$f":"B24/'- 3 -'!D24*100","v":4.6186461624469262},{"$f":"B24/'- 7 -'!E24","v":782.55299417064123},{"$f":"SUM('- 32 -'!D24,'- 32 -'!B24,'- 31 -'!F24,'- 31 -'!D24,'- 31 -'!B24)","v":6555989},{"$f":"E24/'- 3 -'!D24*100","v":10.252676510576702},{"$f":"E24/'- 7 -'!E24","v":1737.1459989401167},{"$f":"SUM('- 33 -'!B24,'- 33 -'!D24,'- 33 -'!F24)","v":1226720},{"$f":"H24/'- 3 -'!D24*100","v":1.9184234947701488},{"$f":"H24/'- 7 -'!E24","v":325.04504504504507}]
[" LOUIS RIEL",{"$f":"SUM('- 30 -'!D25,'- 30 -'!B25,'- 29 -'!F25,'- 29 -'!D25,'- 29 -'!B25)","v":5664020},{"$f":"B25/'- 3 -'!D25*100","v":2.5829118267015292},{"$f":"B25/'- 7 -'!E25","v":347.63518075247038},{"$f":"SUM('- 32 -'!D25,'- 32 -'!B25,'- 31 -'!F25,'- 31 -'!D25,'- 31 -'!B25)","v":24706165},{"$f":"E25/'- 3 -'!D25*100","v":11.266529032549212},{"$f":"E25/'- 7 -'!E25","v":1516.3668446572146},{"$f":"SUM('- 33 -'!B25,'- 33 -'!D25,'- 33 -'!F25)","v":3642578},{"$f":"H25/'- 3 -'!D25*100","v":1.6610919092592897},{"$f":"H25/'- 7 -'!E25","v":223.56705333578839}]
[" MOUNTAIN VIEW",{"$f":"SUM('- 30 -'!D26,'- 30 -'!B26,'- 29 -'!F26,'- 29 -'!D26,'- 29 -'!B26)","v":3241208},{"$f":"B26/'- 3 -'!D26*100","v":7.0702322839987426},{"$f":"B26/'- 7 -'!E26","v":1060.7782686957944},{"$f":"SUM('- 32 -'!D26,'- 32 -'!B26,'- 31 -'!F26,'- 31 -'!D26,'- 31 -'!B26)","v":5786663},{"$f":"E26/'- 3 -'!D26*100","v":12.62277877853597},{"$f":"E26/'- 7 -'!E26","v":1893.8514154802815},{"$f":"SUM('- 33 -'!B26,'- 33 -'!D26,'- 33 -'!F26)","v":810584},{"$f":"H26/'- 3 -'!D26*100","v":1.7681732137193404},{"$f":"H26/'- 7 -'!E26","v":265.28685976108659}]
[" MYSTERY LAKE",{"$f":"SUM('- 30 -'!D27,'- 30 -'!B27,'- 29 -'!F27,'- 29 -'!D27,'- 29 -'!B27)","v":399693},{"$f":"B27/'- 3 -'!D27*100","v":0.86731650070440047},{"$f":"B27/'- 7 -'!E27","v":146.38088262223036},{"$f":"SUM('- 32 -'!D27,'- 32 -'!B27,'- 31 -'!F27,'- 31 -'!D27,'- 31 -'!B27)","v":6090327},{"$f":"E27/'- 3 -'!D27*100","v":13.215745839395559},{"$f":"E27/'- 7 -'!E27","v":2230.4804980772751},{"$f":"SUM('- 33 -'!B27,'- 33 -'!D27,'- 33 -'!F27)","v":819576},{"$f":"H27/'- 3 -'!D27*100","v":1.778444427051036},{"$f":"H27/'- 7 -'!E27","v":300.15601538179823}]
[" PARK WEST",{"$f":"SUM('- 30 -'!D28,'- 30 -'!B28,'- 29 -'!F28,'- 29 -'!D28,'- 29 -'!B28)","v":2012160},{"$f":"B28/'- 3 -'!D28*100","v":6.1775204520455613},{"$f":"B28/'- 7 -'!E28","v":973.46879535558776},{"$f":"SUM('- 32 -'!D28,'- 32 -'!B28,'- 31 -'!F28,'- 31 -'!D28,'- 31 -'!B28)","v":4257184},{"$f":"E28/'- 3 -'!D28*100","v":13.069955285922157},{"$f":"E28/'- 7 -'!E28","v":2059.5955491049831},{"$f":"SUM('- 33 -'!B28,'- 33 -'!D28,'- 33 -'!F28)","v":516931},{"$f":"H28/'- 3 -'!D28*100","v":1.5870267895179129},{"$f":"H28/'- 7 -'!E28","v":250.0875665215288}]
[" PEMBINA TRAILS",{"$f":"SUM('- 30 -'!D29,'- 30 -'!B29,'- 29 -'!F29,'- 29 -'!D29,'- 29 -'!B29)","v":4154843},{"$f":"B29/'- 3 -'!D29*100","v":2.1246348053255497},{"$f":"B29/'- 7 -'!E29","v":274.30137981118372},{"$f":"SUM('- 32 -'!D29,'- 32 -'!B29,'- 31 -'!F29,'- 31 -'!D29,'- 31 -'!B29)","v":20889947},{"$f":"E29/'- 3 -'!D29*100","v":10.682355140159579},{"$f":"E29/'- 7 -'!E29","v":1379.1474879514096},{"$f":"SUM('- 33 -'!B29,'- 33 -'!D29,'- 33 -'!F29)","v":3677053},{"$f":"H29/'- 3 -'!D29*100","v":1.8803104677665865},{"$f":"H29/'- 7 -'!E29","v":242.75783983627122}]
[" PINE CREEK",{"$f":"SUM('- 30 -'!D30,'- 30 -'!B30,'- 29 -'!F30,'- 29 -'!D30,'- 29 -'!B30)","v":1529231},{"$f":"B30/'- 3 -'!D30*100","v":8.8406946291036093},{"$f":"B30/'- 7 -'!E30","v":1400.3946886446886},{"$f":"SUM('- 32 -'!D30,'- 32 -'!B30,'- 31 -'!F30,'- 31 -'!D30,'- 31 -'!B30)","v":1778985},{"$f":"E30/'- 3 -'!D30*100","v":10.28455683592334},{"$f":"E30/'- 7 -'!E30","v":1629.1071428571429},{"$f":"SUM('- 33 -'!B30,'- 33 -'!D30,'- 33 -'!F30)","v":306960},{"$f":"H30/'- 3 -'!D30*100","v":1.774577956730961},{"$f":"H30/'- 7 -'!E30","v":281.09890109890108}]
[" PORTAGE LA PRAIRIE",{"$f":"SUM('- 30 -'!D31,'- 30 -'!B31,'- 29 -'!F31,'- 29 -'!D31,'- 29 -'!B31)","v":1399973},{"$f":"B31/'- 3 -'!D31*100","v":3.0403687534582149},{"$f":"B31/'- 7 -'!E31","v":416.96887565152645},{"$f":"SUM('- 32 -'!D31,'- 32 -'!B31,'- 31 -'!F31,'- 31 -'!D31,'- 31 -'!B31)","v":4754267},{"$f":"E31/'- 3 -'!D31*100","v":10.325002576762213},{"$f":"E31/'- 7 -'!E31","v":1416.0139985107967},{"$f":"SUM('- 33 -'!B31,'- 33 -'!D31,'- 33 -'!F31)","v":754097},{"$f":"H31/'- 3 -'!D31*100","v":1.6376979812300518},{"$f":"H31/'- 7 -'!E31","v":224.60074460163813}]
[" PRAIRIE ROSE",{"$f":"SUM('- 30 -'!D32,'- 30 -'!B32,'- 29 -'!F32,'- 29 -'!D32,'- 29 -'!B32)","v":2473337},{"$f":"B32/'- 3 -'!D32*100","v":7.3867814160642071},{"$f":"B32/'- 7 -'!E32","v":1086.2261747913922},{"$f":"SUM('- 32 -'!D32,'- 32 -'!B32,'- 31 -'!F32,'- 31 -'!D32,'- 31 -'!B32)","v":3283393},{"$f":"E32/'- 3 -'!D32*100","v":9.8060662150104498},{"$f":"E32/'- 7 -'!E32","v":1441.9819938515591},{"$f":"SUM('- 33 -'!B32,'- 33 -'!D32,'- 33 -'!F32)","v":653590},{"$f":"H32/'- 3 -'!D32*100","v":1.9519889387193921},{"$f":"H32/'- 7 -'!E32","v":287.03996486605183}]
[" PRAIRIE SPIRIT",{"$f":"SUM('- 30 -'!D33,'- 30 -'!B33,'- 29 -'!F33,'- 29 -'!D33,'- 29 -'!B33)","v":2564920},{"$f":"B33/'- 3 -'!D33*100","v":8.3814590591840634},{"$f":"B33/'- 7 -'!E33","v":1231.6542617046819},{"$f":"SUM('- 32 -'!D33,'- 32 -'!B33,'- 31 -'!F33,'- 31 -'!D33,'- 31 -'!B33)","v":3550824},{"$f":"E33/'- 3 -'!D33*100","v":11.60312445704669},{"$f":"E33/'- 7 -'!E33","v":1705.0775510204082},{"$f":"SUM('- 33 -'!B33,'- 33 -'!D33,'- 33 -'!F33)","v":567881},{"$f":"H33/'- 3 -'!D33*100","v":1.8556802364161475},{"$f":"H33/'- 7 -'!E33","v":272.69195678271308}]
[" RED RIVER VALLEY",{"$f":"SUM('- 30 -'!D34,'- 30 -'!B34,'- 29 -'!F34,'- 29 -'!D34,'- 29 -'!B34)","v":3259934},{"$f":"B34/'- 3 -'!D34*100","v":9.2144465887781433},{"$f":"B34/'- 7 -'!E34","v":1439.5822477368072},{"$f":"SUM('- 32 -'!D34,'- 32 -'!B34,'- 31 -'!F34,'- 31 -'!D34,'- 31 -'!B34)","v":3448834},{"$f":"E34/'- 3 -'!D34*100","v":9.748386527629723},{"$f":"E34/'- 7 -'!E34","v":1523.0002207992934},{"$f":"SUM('- 33 -'!B34,'- 33 -'!D34,'- 33 -'!F34)","v":931172},{"$f":"H34/'- 3 -'!D34*100","v":2.632027108207013},{"$f":"H34/'- 7 -'!E34","v":411.20423934643406}]
[" RIVER EAST TRANSCONA",{"$f":"SUM('- 30 -'!D35,'- 30 -'!B35,'- 29 -'!F35,'- 29 -'!D35,'- 29 -'!B35)","v":5476262},{"$f":"B35/'- 3 -'!D35*100","v":2.4700965612249162},{"$f":"B35/'- 7 -'!E35","v":324.25982177221186},{"$f":"SUM('- 32 -'!D35,'- 32 -'!B35,'- 31 -'!F35,'- 31 -'!D35,'- 31 -'!B35)","v":23552823},{"$f":"E35/'- 3 -'!D35*100","v":10.623623760046382},{"$f":"E35/'- 7 -'!E35","v":1394.6071587174704},{"$f":"SUM('- 33 -'!B35,'- 33 -'!D35,'- 33 -'!F35)","v":3887932},{"$f":"H35/'- 3 -'!D35*100","v":1.7536720236315047},{"$f":"H35/'- 7 -'!E35","v":230.21180092962666}]
[" ROLLING RIVER",{"$f":"SUM('- 30 -'!D36,'- 30 -'!B36,'- 29 -'!F36,'- 29 -'!D36,'- 29 -'!B36)","v":2052620},{"$f":"B36/'- 3 -'!D36*100","v":7.650627292398342},{"$f":"B36/'- 7 -'!E36","v":1165.2682372977577},{"$f":"SUM('- 32 -'!D36,'- 32 -'!B36,'- 31 -'!F36,'- 31 -'!D36,'- 31 -'!B36)","v":3973479},{"$f":"E36/'- 3 -'!D36*100","v":14.81014843622866},{"$f":"E36/'- 7 -'!E36","v":2255.7360204371275},{"$f":"SUM('- 33 -'!B36,'- 33 -'!D36,'- 33 -'!F36)","v":430332},{"$f":"H36/'- 3 -'!D36*100","v":1.6039548206644987},{"$f":"H36/'- 7 -'!E36","v":244.29860913993755}]
[" SEINE RIVER",{"$f":"SUM('- 30 -'!D37,'- 30 -'!B37,'- 29 -'!F37,'- 29 -'!D37,'- 29 -'!B37)","v":4451192},{"$f":"B37/'- 3 -'!D37*100","v":6.9862128148141123},{"$f":"B37/'- 7 -'!E37","v":997.57776781712232},{"$f":"SUM('- 32 -'!D37,'- 32 -'!B37,'- 31 -'!F37,'- 31 -'!D37,'- 31 -'!B37)","v":6116059},{"$f":"E37/'- 3 -'!D37*100","v":9.5992466202219955},{"$f":"E37/'- 7 -'!E37","v":1370.6990138951144},{"$f":"SUM('- 33 -'!B37,'- 33 -'!D37,'- 33 -'!F37)","v":1227067},{"$f":"H37/'- 3 -'!D37*100","v":1.9259001184481614},{"$f":"H37/'- 7 -'!E37","v":275.00380995069474}]
[" SEVEN OAKS",{"$f":"SUM('- 30 -'!D38,'- 30 -'!B38,'- 29 -'!F38,'- 29 -'!D38,'- 29 -'!B38)","v":4969738},{"$f":"B38/'- 3 -'!D38*100","v":2.9893974917440307},{"$f":"B38/'- 7 -'!E38","v":431.75691759697668},{"$f":"SUM('- 32 -'!D38,'- 32 -'!B38,'- 31 -'!F38,'- 31 -'!D38,'- 31 -'!B38)","v":15541722},{"$f":"E38/'- 3 -'!D38*100","v":9.3486587752076709},{"$f":"E38/'- 7 -'!E38","v":1350.2212762260544},{"$f":"SUM('- 33 -'!B38,'- 33 -'!D38,'- 33 -'!F38)","v":2905416},{"$f":"H38/'- 3 -'!D38*100","v":1.7476662356995429},{"$f":"H38/'- 7 -'!E38","v":252.41440423960731}]
[" SOUTHWEST HORIZON",{"$f":"SUM('- 30 -'!D39,'- 30 -'!B39,'- 29 -'!F39,'- 29 -'!D39,'- 29 -'!B39)","v":2211145},{"$f":"B39/'- 3 -'!D39*100","v":9.2263924784337306},{"$f":"B39/'- 7 -'!E39","v":1512.9284981183716},{"$f":"SUM('- 32 -'!D39,'- 32 -'!B39,'- 31 -'!F39,'- 31 -'!D39,'- 31 -'!B39)","v":2570452},{"$f":"E39/'- 3 -'!D39*100","v":10.725664304681484},{"$f":"E39/'- 7 -'!E39","v":1758.7765993841942},{"$f":"SUM('- 33 -'!B39,'- 33 -'!D39,'- 33 -'!F39)","v":380526},{"$f":"H39/'- 3 -'!D39*100","v":1.5878118460112178},{"$f":"H39/'- 7 -'!E39","v":260.36674649332878}]
[" ST. JAMES-ASSINIBOIA",{"$f":"SUM('- 30 -'!D40,'- 30 -'!B40,'- 29 -'!F40,'- 29 -'!D40,'- 29 -'!B40)","v":2851414},{"$f":"B40/'- 3 -'!D40*100","v":2.3753452799491113},{"$f":"B40/'- 7 -'!E40","v":353.99744255049723},{"$f":"SUM('- 32 -'!D40,'- 32 -'!B40,'- 31 -'!F40,'- 31 -'!D40,'- 31 -'!B40)","v":12042135},{"$f":"E40/'- 3 -'!D40*100","v":10.03159433626965},{"$f":"E40/'- 7 -'!E40","v":1495.0073868080299},{"$f":"SUM('- 33 -'!B40,'- 33 -'!D40,'- 33 -'!F40)","v":2122067},{"$f":"H40/'- 3 -'!D40*100","v":1.7677691952784724},{"$f":"H40/'- 7 -'!E40","v":263.45044631218263}]
[" SUNRISE",{"$f":"SUM('- 30 -'!D41,'- 30 -'!B41,'- 29 -'!F41,'- 29 -'!D41,'- 29 -'!B41)","v":5745937},{"$f":"B41/'- 3 -'!D41*100","v":7.8340413361056269},{"$f":"B41/'- 7 -'!E41","v":1251.2929006968641},{"$f":"SUM('- 32 -'!D41,'- 32 -'!B41,'- 31 -'!F41,'- 31 -'!D41,'- 31 -'!B41)","v":7389500},{"$f":"E41/'- 3 -'!D41*100","v":10.074883948980389},{"$f":"E41/'- 7 -'!E41","v":1609.2116724738676},{"$f":"SUM('- 33 -'!B41,'- 33 -'!D41,'- 33 -'!F41)","v":1539096},{"$f":"H41/'- 3 -'!D41*100","v":2.098411744548335},{"$f":"H41/'- 7 -'!E41","v":335.16898954703834}]
[" SWAN VALLEY",{"$f":"SUM('- 30 -'!D42,'- 30 -'!B42,'- 29 -'!F42,'- 29 -'!D42,'- 29 -'!B42)","v":1869223},{"$f":"B42/'- 3 -'!D42*100","v":7.7045618012262356},{"$f":"B42/'- 7 -'!E42","v":1381.5395417590539},{"$f":"SUM('- 32 -'!D42,'- 32 -'!B42,'- 31 -'!F42,'- 31 -'!D42,'- 31 -'!B42)","v":2695775},{"$f":"E42/'- 3 -'!D42*100","v":11.111443144932762},{"$f":"E42/'- 7 -'!E42","v":1992.4427198817443},{"$f":"SUM('- 33 -'!B42,'- 33 -'!D42,'- 33 -'!F42)","v":405344},{"$f":"H42/'- 3 -'!D42*100","v":1.6707465608738215},{"$f":"H42/'- 7 -'!E42","v":299.58906134515888}]
[" TURTLE MOUNTAIN",{"$f":"SUM('- 30 -'!D43,'- 30 -'!B43,'- 29 -'!F43,'- 29 -'!D43,'- 29 -'!B43)","v":1210703},{"$f":"B43/'- 3 -'!D43*100","v":8.1275608348804198},{"$f":"B43/'- 7 -'!E43","v":1176.0106847984459},{"$f":"SUM('- 32 -'!D43,'- 32 -'!B43,'- 31 -'!F43,'- 31 -'!D43,'- 31 -'!B43)","v":1287021},{"$f":"E43/'- 3 -'!D43*100","v":8.6398906034499241},{"$f":"E43/'- 7 -'!E43","v":1250.1418164157358},{"$f":"SUM('- 33 -'!B43,'- 33 -'!D43,'- 33 -'!F43)","v":316104},{"$f":"H43/'- 3 -'!D43*100","v":2.1220352887116332},{"$f":"H43/'- 7 -'!E43","v":307.04613890237982}]
[" TURTLE RIVER",{"$f":"SUM('- 30 -'!D44,'- 30 -'!B44,'- 29 -'!F44,'- 29 -'!D44,'- 29 -'!B44)","v":1241672},{"$f":"B44/'- 3 -'!D44*100","v":10.30595695586856},{"$f":"B44/'- 7 -'!E44","v":2086.8436974789915},{"$f":"SUM('- 32 -'!D44,'- 32 -'!B44,'- 31 -'!F44,'- 31 -'!D44,'- 31 -'!B44)","v":1202200},{"$f":"E44/'- 3 -'!D44*100","v":9.978336833193616},{"$f":"E44/'- 7 -'!E44","v":2020.5042016806722},{"$f":"SUM('- 33 -'!B44,'- 33 -'!D44,'- 33 -'!F44)","v":183836},{"$f":"H44/'- 3 -'!D44*100","v":1.5258505490492278},{"$f":"H44/'- 7 -'!E44","v":308.96806722689075}]
[" WESTERN",{"$f":"SUM('- 30 -'!D45,'- 30 -'!B45,'- 29 -'!F45,'- 29 -'!D45,'- 29 -'!B45)","v":1147351},{"$f":"B45/'- 3 -'!D45*100","v":4.5245068268196489},{"$f":"B45/'- 7 -'!E45","v":578.44769347113686},{"$f":"SUM('- 32 -'!D45,'- 32 -'!B45,'- 31 -'!F45,'- 31 -'!D45,'- 31 -'!B45)","v":2577632},{"$f":"E45/'- 3 -'!D45*100","v":10.164730392903989},{"$f":"E45/'- 7 -'!E45","v":1299.5371817494329},{"$f":"SUM('- 33 -'!B45,'- 33 -'!D45,'- 33 -'!F45)","v":488712},{"$f":"H45/'- 3 -'!D45*100","v":1.9272051711714064},{"$f":"H45/'- 7 -'!E45","v":246.38870683135872}]
[" WINNIPEG",{"$f":"SUM('- 30 -'!D46,'- 30 -'!B46,'- 29 -'!F46,'- 29 -'!D46,'- 29 -'!B46)","v":8695530},{"$f":"B46/'- 3 -'!D46*100","v":1.9578770163057819},{"$f":"B46/'- 7 -'!E46","v":312.55769114640395},{"$f":"SUM('- 32 -'!D46,'- 32 -'!B46,'- 31 -'!F46,'- 31 -'!D46,'- 31 -'!B46)","v":57286710},{"$f":"E46/'- 3 -'!D46*100","v":12.8986195032131},{"$f":"E46/'- 7 -'!E46","v":2059.1501393214226},{"$f":"SUM('- 33 -'!B46,'- 33 -'!D46,'- 33 -'!F46)","v":7591849},{"$f":"H46/'- 3 -'!D46*100","v":1.7093732835564983},{"$f":"H46/'- 7 -'!E46","v":272.88627547396601}]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":121124632},{"$f":"B48/'- 3 -'!D48*100","v":4.4326915695978313},{"$f":"B48/'- 7 -'!E48","v":662.1532704840231},{"$f":"SUM(E11:E46)","v":314675998},{"$f":"E48/'- 3 -'!D48*100","v":11.515920589045702},{"$f":"E48/'- 7 -'!E48","v":1720.2425120145992},{"$f":"SUM(H11:H46)","v":47153681},{"$f":"H48/'- 3 -'!D48*100","v":1.7256417690846353},{"$f":"H48/'- 7 -'!E48","v":257.77551249452171}]
[" "]
[" WHITESHELL",{"$f":"SUM('- 30 -'!D50,'- 30 -'!B50,'- 29 -'!F50,'- 29 -'!D50,'- 29 -'!B50)","v":83510},{"$f":"B50/'- 3 -'!D50*100","v":2.1987176297344768},{"$f":"B50/'- 7 -'!E50","v":415.4726368159204},{"$f":"SUM('- 32 -'!D50,'- 32 -'!B50,'- 31 -'!F50,'- 31 -'!D50,'- 31 -'!B50)","v":629521},{"$f":"E50/'- 3 -'!D50*100","v":16.574529050270357},{"$f":"E50/'- 7 -'!E50","v":3131.9452736318408},{"$f":"SUM('- 33 -'!B50,'- 33 -'!D50,'- 33 -'!F50)","v":37052},{"$f":"H50/'- 3 -'!D50*100","v":0.97553449427519845},{"$f":"H50/'- 7 -'!E50","v":184.33830845771143}]

{"sheet":"- 18 -","index":21,"n_rows":50,"n_cols":7,"rows_kept":50,"cut":false,"hidden":false,"merged":[[7,3,8,3],[7,6,8,6],[6,1,6,3],[5,4,6,6]]}
[]
[null,"ANALYSIS OF EXPENSE BY PROGRAM",null,null,null,null,"PAGE 1 OF 16"]
[null,{"$f":"OPYEAR","v":"OPERATING FUND 2022/2023 ACTUAL"}]
[]
[null," FUNCTION 100: REGULAR INSTRUCTION"]
[null,null,null,null,"SENIOR YEARS\n TECHNOLOGY EDUCATION"]
[null,"ADMINISTRATION"]
[null,null,null,"PER\nPUPIL",null,null,"PER\n PUPIL"]
[" DIVISION / DISTRICT","AMOUNT","%",null,"AMOUNT","%"]
[]
[" BEAUTIFUL PLAINS",1769658,{"$f":"B11/'- 3 -'!D11*100","v":7.0372870938491845},{"$f":"B11/'- 7 -'!C11","v":883.06287425149696},0,{"$f":"E11/'- 3 -'!D11*100","v":0},{"$f":"IF('- 7 -'!B11=0,\"\",E11/'- 7 -'!B11)","v":""}]
[" BORDER LAND",2810987,{"$f":"B12/'- 3 -'!D12*100","v":7.5409214919912273},{"$f":"B12/'- 7 -'!C12","v":1377.7862191332308},1118676,{"$f":"E12/'- 3 -'!D12*100","v":3.0010270026061234},{"$f":"IF('- 7 -'!B12=0,\"\",E12/'- 7 -'!B12)","v":9642.0961903120151}]
[" BRANDON",8319188,{"$f":"B13/'- 3 -'!D13*100","v":7.2412493255166748},{"$f":"B13/'- 7 -'!C13","v":917.07873095663297},4050415,{"$f":"E13/'- 3 -'!D13*100","v":3.5255922677564953},{"$f":"IF('- 7 -'!B13=0,\"\",E13/'- 7 -'!B13)","v":8134.9969873468572}]
[" DSFM",7783040,{"$f":"B14/'- 3 -'!D14*100","v":7.3780115152507344},{"$f":"B14/'- 7 -'!C14","v":1333.3538911702378},325998,{"$f":"E14/'- 3 -'!D14*100","v":0.30903310248292559},{"$f":"IF('- 7 -'!B14=0,\"\",E14/'- 7 -'!B14)","v":11168.139773895169}]
[" EVERGREEN",2600360,{"$f":"B15/'- 3 -'!D15*100","v":7.9833497747103577},{"$f":"B15/'- 7 -'!C15","v":1258.0358006773101},0,{"$f":"E15/'- 3 -'!D15*100","v":0},{"$f":"IF('- 7 -'!B15=0,\"\",E15/'- 7 -'!B15)","v":""}]
[" FLIN FLON",1388876,{"$f":"B16/'- 3 -'!D16*100","v":8.3378713453044799},{"$f":"B16/'- 7 -'!C16","v":1483.683367161628},0,{"$f":"E16/'- 3 -'!D16*100","v":0},{"$f":"IF('- 7 -'!B16=0,\"\",E16/'- 7 -'!B16)","v":""}]
[" FORT LA BOSSE",1369932,{"$f":"B17/'- 3 -'!D17*100","v":6.6108962436374208},{"$f":"B17/'- 7 -'!C17","v":910.55633100697901},172223,{"$f":"E17/'- 3 -'!D17*100","v":0.83109846603186677},{"$f":"IF('- 7 -'!B17=0,\"\",E17/'- 7 -'!B17)","v":6150.8214285714284}]
[" FRONTIER",8342913,{"$f":"B18/'- 3 -'!D18*100","v":5.1675474093507159},{"$f":"B18/'- 7 -'!C18","v":1315.6056138137665},518791,{"$f":"E18/'- 3 -'!D18*100","v":0.32133585571903572},{"$f":"IF('- 7 -'!B18=0,\"\",E18/'- 7 -'!B18)","v":4434.1111111111113}]
[" GARDEN VALLEY",3548946,{"$f":"B19/'- 3 -'!D19*100","v":6.5269613306876151},{"$f":"B19/'- 7 -'!C19","v":869.20058780308591},1314322,{"$f":"E19/'- 3 -'!D19*100","v":2.4172046771272391},{"$f":"IF('- 7 -'!B19=0,\"\",E19/'- 7 -'!B19)","v":""}]
[" HANOVER",6977359,{"$f":"B20/'- 3 -'!D20*100","v":6.8373103716573427},{"$f":"B20/'- 7 -'!C20","v":864.28328997894221},3081914,{"$f":"E20/'- 3 -'!D20*100","v":3.0200542292228287},{"$f":"IF('- 7 -'!B20=0,\"\",E20/'- 7 -'!B20)","v":5552.9981981981982}]
[" INTERLAKE",3191215,{"$f":"B21/'- 3 -'!D21*100","v":7.8375070793143546},{"$f":"B21/'- 7 -'!C21","v":1090.6408065618591},0,{"$f":"E21/'- 3 -'!D21*100","v":0},{"$f":"IF('- 7 -'!B21=0,\"\",E21/'- 7 -'!B21)","v":""}]
[" KELSEY",1650279,{"$f":"B22/'- 3 -'!D22*100","v":7.4770195277606062},{"$f":"B22/'- 7 -'!C22","v":1117.3182125930941},31238,{"$f":"E22/'- 3 -'!D22*100","v":0.14153190824593043},{"$f":"IF('- 7 -'!B22=0,\"\",E22/'- 7 -'!B22)","v":2169.3055555555557}]
[" LAKESHORE",1116608,{"$f":"B23/'- 3 -'!D23*100","v":6.7730758636686526},{"$f":"B23/'- 7 -'!C23","v":1225.0224904004388},146198,{"$f":"E23/'- 3 -'!D23*100","v":0.88680194402747403},{"$f":"IF('- 7 -'!B23=0,\"\",E23/'- 7 -'!B23)","v":12183.166666666666}]
[" LORD SELKIRK",5449239,{"$f":"B24/'- 3 -'!D24*100","v":8.5218698042077996},{"$f":"B24/'- 7 -'!C24","v":1443.8895071542131},2094256,{"$f":"E24/'- 3 -'!D24*100","v":3.2751319897477442},{"$f":"IF('- 7 -'!B24=0,\"\",E24/'- 7 -'!B24)","v":10068.538461538461}]
[" LOUIS RIEL",16222647,{"$f":"B25/'- 3 -'!D25*100","v":7.3978670267237909},{"$f":"B25/'- 7 -'!C25","v":995.68201067943289},1732749,{"$f":"E25/'- 3 -'!D25*100","v":0.79016985900566172},{"$f":"IF('- 7 -'!B25=0,\"\",E25/'- 7 -'!B25)","v":36098.9375}]
[" MOUNTAIN VIEW",3915762,{"$f":"B26/'- 3 -'!D26*100","v":8.5416754829851964},{"$f":"B26/'- 7 -'!C26","v":1281.545409916544},1117156,{"$f":"E26/'- 3 -'!D26*100","v":2.4369162415565118},{"$f":"IF('- 7 -'!B26=0,\"\",E26/'- 7 -'!B26)","v":7221.4350355526831}]
[" MYSTERY LAKE",2930553,{"$f":"B27/'- 3 -'!D27*100","v":6.3591730980747299},{"$f":"B27/'- 7 -'!C27","v":1073.2660684856253},1265185,{"$f":"E27/'- 3 -'!D27*100","v":2.7453966592952512},{"$f":"IF('- 7 -'!B27=0,\"\",E27/'- 7 -'!B27)","v":14459.257142857143}]
[" PARK WEST",2600360,{"$f":"B28/'- 3 -'!D28*100","v":7.9833497747103577},{"$f":"B28/'- 7 -'!C28","v":1258.0358006773101},0,{"$f":"E28/'- 3 -'!D28*100","v":0},{"$f":"IF('- 7 -'!B28=0,\"\",E28/'- 7 -'!B28)","v":""}]
[" PEMBINA TRAILS",15636725,{"$f":"B29/'- 3 -'!D29*100","v":7.9960494719786421},{"$f":"B29/'- 7 -'!C29","v":1032.3314847824652},0,{"$f":"E29/'- 3 -'!D29*100","v":0},{"$f":"IF('- 7 -'!B29=0,\"\",E29/'- 7 -'!B29)","v":""}]
[" PINE CREEK",1222536,{"$f":"B30/'- 3 -'!D30*100","v":7.0676486738012843},{"$f":"B30/'- 7 -'!C30","v":1119.5384615384614},515087,{"$f":"E30/'- 3 -'!D30*100","v":2.9777887542307808},{"$f":"IF('- 7 -'!B30=0,\"\",E30/'- 7 -'!B30)","v":7153.9861111111113}]
[" PORTAGE LA PRAIRIE",3661082,{"$f":"B31/'- 3 -'!D31*100","v":7.9508957077374403},{"$f":"B31/'- 7 -'!C31","v":1090.4190618019359},838327,{"$f":"E31/'- 3 -'!D31*100","v":1.8206231234319268},{"$f":"IF('- 7 -'!B31=0,\"\",E31/'- 7 -'!B31)","v":8060.8365384615381}]
[" PRAIRIE ROSE",2809448,{"$f":"B32/'- 3 -'!D32*100","v":8.3905987238288802},{"$f":"B32/'- 7 -'!C32","v":1233.8375054896794},0,{"$f":"E32/'- 3 -'!D32*100","v":0},{"$f":"IF('- 7 -'!B32=0,\"\",E32/'- 7 -'!B32)","v":""}]
[" PRAIRIE SPIRIT",3044327,{"$f":"B33/'- 3 -'!D33*100","v":9.9480303920857747},{"$f":"B33/'- 7 -'!C33","v":1461.8617046818727},0,{"$f":"E33/'- 3 -'!D33*100","v":0},{"$f":"IF('- 7 -'!B33=0,\"\",E33/'- 7 -'!B33)","v":""}]
[" RED RIVER VALLEY",3017190,{"$f":"B34/'- 3 -'!D34*100","v":8.5283125680444822},{"$f":"B34/'- 7 -'!C34","v":1332.3868403621109},362803,{"$f":"E34/'- 3 -'!D34*100","v":1.0254897386721562},{"$f":"IF('- 7 -'!B34=0,\"\",E34/'- 7 -'!B34)","v":12729.929824561403}]
[" RIVER EAST TRANSCONA",16125564,{"$f":"B35/'- 3 -'!D35*100","v":7.2735198177538445},{"$f":"B35/'- 7 -'!C35","v":954.82511768363088},4435704,{"$f":"E35/'- 3 -'!D35*100","v":2.0007474436050736},{"$f":"IF('- 7 -'!B35=0,\"\",E35/'- 7 -'!B35)","v":5194.0327868852455}]
[" ROLLING RIVER",2187552,{"$f":"B36/'- 3 -'!D36*100","v":8.1535525497854344},{"$f":"B36/'- 7 -'!C36","v":1241.8688617655407},132785,{"$f":"E36/'- 3 -'!D36*100","v":0.49492285226740151},{"$f":"IF('- 7 -'!B36=0,\"\",E36/'- 7 -'!B36)","v":13278.5}]
[" SEINE RIVER",5186368,{"$f":"B37/'- 3 -'!D37*100","v":8.1400826079714914},{"$f":"B37/'- 7 -'!C37","v":1162.3415508740475},0,{"$f":"E37/'- 3 -'!D37*100","v":0},{"$f":"IF('- 7 -'!B37=0,\"\",E37/'- 7 -'!B37)","v":""}]
[" SEVEN OAKS",12559112,{"$f":"B38/'- 3 -'!D38*100","v":7.5545587939107373},{"$f":"B38/'- 7 -'!C38","v":1091.100473480735},1740869,{"$f":"E38/'- 3 -'!D38*100","v":1.0471677625772102},{"$f":"IF('- 7 -'!B38=0,\"\",E38/'- 7 -'!B38)","v":8836.8984771573596}]
[" SOUTHWEST HORIZON",1569129,{"$f":"B39/'- 3 -'!D39*100","v":6.547467490052548},{"$f":"B39/'- 7 -'!C39","v":1073.642832706124},0,{"$f":"E39/'- 3 -'!D39*100","v":0},{"$f":"IF('- 7 -'!B39=0,\"\",E39/'- 7 -'!B39)","v":""}]
[" ST. JAMES-ASSINIBOIA",8773137,{"$f":"B40/'- 3 -'!D40*100","v":7.3083843886916826},{"$f":"B40/'- 7 -'!C40","v":1089.1677115792872},2019998,{"$f":"E40/'- 3 -'!D40*100","v":1.682741515194442},{"$f":"IF('- 7 -'!B40=0,\"\",E40/'- 7 -'!B40)","v":9140.2624434389145}]
[" SUNRISE",5037131,{"$f":"B41/'- 3 -'!D41*100","v":6.867651432547742},{"$f":"B41/'- 7 -'!C41","v":1096.9361933797909},0,{"$f":"E41/'- 3 -'!D41*100","v":0},{"$f":"IF('- 7 -'!B41=0,\"\",E41/'- 7 -'!B41)","v":""}]
[" SWAN VALLEY",1899307,{"$f":"B42/'- 3 -'!D42*100","v":7.8285620073161937},{"$f":"B42/'- 7 -'!C42","v":1403.7745750184774},1449472,{"$f":"E42/'- 3 -'!D42*100","v":5.9744324797774233},{"$f":"IF('- 7 -'!B42=0,\"\",E42/'- 7 -'!B42)","v":7644.8945147679324}]
[" TURTLE MOUNTAIN",853501,{"$f":"B43/'- 3 -'!D43*100","v":5.7296308839833339},{"$f":"B43/'- 7 -'!C43","v":829.04419621175327},60670,{"$f":"E43/'- 3 -'!D43*100","v":0.40728330222374537},{"$f":"IF('- 7 -'!B43=0,\"\",E43/'- 7 -'!B43)","v":5275.652173913043}]
[" TURTLE RIVER",690312,{"$f":"B44/'- 3 -'!D44*100","v":5.7296337181796302},{"$f":"B44/'- 7 -'!C44","v":1160.1882352941177},0,{"$f":"E44/'- 3 -'!D44*100","v":0},{"$f":"IF('- 7 -'!B44=0,\"\",E44/'- 7 -'!B44)","v":""}]
[" WESTERN",1677464,{"$f":"B45/'- 3 -'!D45*100","v":6.6149742491567061},{"$f":"B45/'- 7 -'!C45","v":845.70910007562395},325908,{"$f":"E45/'- 3 -'!D45*100","v":1.2851977911860784},{"$f":"IF('- 7 -'!B45=0,\"\",E45/'- 7 -'!B45)","v":10184.625}]
[" WINNIPEG",31176297,{"$f":"B46/'- 3 -'!D46*100","v":7.0196244909537322},{"$f":"B46/'- 7 -'!C46","v":1120.6207567353065},5185181,{"$f":"E46/'- 3 -'!D46*100","v":1.167490274346179},{"$f":"IF('- 7 -'!B46=0,\"\",E46/'- 7 -'!B46)","v":7433.3118298067557}]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":199114104},{"$f":"B48/'- 3 -'!D48*100","v":7.2868036469149047},{"$f":"B48/'- 7 -'!C48","v":1088.4991185203014},{"$f":"SUM(E11:E46)","v":34035925},{"$f":"E48/'- 3 -'!D48*100","v":1.2455827961645658},{"$f":"E48/'- 7 -'!B48","v":7943.2806596232795}]
[" "]
[" WHITESHELL",280910,{"$f":"B50/'- 3 -'!D50*100","v":7.3960216664915794},{"$f":"B50/'- 7 -'!C50","v":1397.5621890547263},0,{"$f":"E50/'- 3 -'!D50*100","v":0},{"$f":"IF('- 7 -'!B50=0,\"\",E50/'- 7 -'!B50)","v":""}]

{"sheet":"- 19 -","index":22,"n_rows":52,"n_cols":10,"rows_kept":52,"cut":false,"hidden":false,"merged":[[6,1,6,3],[6,4,6,6],[6,7,6,9],[7,3,8,3],[7,6,8,6],[7,9,8,9]]}
[]
[null,"ANALYSIS OF EXPENSE BY PROGRAM",null,null,null,null,null,null,null,"PAGE 2 OF 16"]
[null,{"$f":"OPYEAR","v":"OPERATING FUND 2022/2023 ACTUAL"}]
[]
[null," FUNCTION 100: REGULAR INSTRUCTION"]
[null,"SINGLE TRACK SCHOOLS (1)"]
[null,"ENGLISH LANGUAGE",null,null,"FRANÇAIS",null,null,"FRENCH IMMERSION"]
[null,null,null,"PER\nPUPIL",null,null,"PER\nPUPIL",null,null,"PER\nPUPIL"]
[" DIVISION / DISTRICT","AMOUNT","%",null,"AMOUNT","%",null,"AMOUNT","%"]
[]
[" BEAUTIFUL PLAINS",14296177,{"$f":"B11/'- 3 -'!D11*100","v":56.850703296051307},{"$f":"B11/'- 6 -'!B11","v":7133.8208582834332},0,{"$f":"E11/'- 3 -'!D11*100","v":0},{"$f":"IF('- 6 -'!C11=0,\"\",E11/'- 6 -'!C11)","v":""},0,{"$f":"H11/'- 3 -'!D11*100","v":0},{"$f":"IF('- 6 -'!D11=0,\"\",H11/'- 6 -'!D11)","v":""}]
[" BORDER LAND",13098860,{"$f":"B12/'- 3 -'!D12*100","v":35.1397836043298},{"$f":"B12/'- 6 -'!B12","v":10012.887937624217},0,{"$f":"E12/'- 3 -'!D12*100","v":0},{"$f":"IF('- 6 -'!C12=0,\"\",E12/'- 6 -'!C12)","v":""},0,{"$f":"H12/'- 3 -'!D12*100","v":0},{"$f":"IF('- 6 -'!D12=0,\"\",H12/'- 6 -'!D12)","v":""}]
[" BRANDON",47871108,{"$f":"B13/'- 3 -'!D13*100","v":41.668324903432392},{"$f":"B13/'- 6 -'!B13","v":6746.6856458318653},0,{"$f":"E13/'- 3 -'!D13*100","v":0},{"$f":"IF('- 6 -'!C13=0,\"\",E13/'- 6 -'!C13)","v":""},2164958,{"$f":"H13/'- 3 -'!D13*100","v":1.8844388006704416},{"$f":"IF('- 6 -'!D13=0,\"\",H13/'- 6 -'!D13)","v":6829.5205047318614}]
[" DSFM",0,{"$f":"B14/'- 3 -'!D14*100","v":0},null,48575444,{"$f":"E14/'- 3 -'!D14*100","v":46.04758361648112},{"$f":"IF('- 6 -'!C14=0,\"\",E14/'- 6 -'!C14)","v":8363.5406336088163},0,{"$f":"H14/'- 3 -'!D14*100","v":0},{"$f":"IF('- 6 -'!D14=0,\"\",H14/'- 6 -'!D14)","v":""}]
[" EVERGREEN",16937017,{"$f":"B15/'- 3 -'!D15*100","v":51.998235187133901},{"$f":"B15/'- 6 -'!B15","v":8194.009192065796},0,{"$f":"E15/'- 3 -'!D15*100","v":0},{"$f":"IF('- 6 -'!C15=0,\"\",E15/'- 6 -'!C15)","v":""},0,{"$f":"H15/'- 3 -'!D15*100","v":0},{"$f":"IF('- 6 -'!D15=0,\"\",H15/'- 6 -'!D15)","v":""}]
[" FLIN FLON",5030826,{"$f":"B16/'- 3 -'!D16*100","v":30.201673834534372},{"$f":"B16/'- 6 -'!B16","v":8694.8254407189761},0,{"$f":"E16/'- 3 -'!D16*100","v":0},{"$f":"IF('- 6 -'!C16=0,\"\",E16/'- 6 -'!C16)","v":""},0,{"$f":"H16/'- 3 -'!D16*100","v":0},{"$f":"IF('- 6 -'!D16=0,\"\",H16/'- 6 -'!D16)","v":""}]
[" FORT LA BOSSE",11037130,{"$f":"B17/'- 3 -'!D17*100","v":53.262002243569675},{"$f":"B17/'- 6 -'!B17","v":7475.1981036234338},0,{"$f":"E17/'- 3 -'!D17*100","v":0},{"$f":"IF('- 6 -'!C17=0,\"\",E17/'- 6 -'!C17)","v":""},0,{"$f":"H17/'- 3 -'!D17*100","v":0},{"$f":"IF('- 6 -'!D17=0,\"\",H17/'- 6 -'!D17)","v":""}]
[" FRONTIER",57431835,{"$f":"B18/'- 3 -'!D18*100","v":35.572914420719457},{"$f":"B18/'- 6 -'!B18","v":9226.7386938709933},0,{"$f":"E18/'- 3 -'!D18*100","v":0},{"$f":"IF('- 6 -'!C18=0,\"\",E18/'- 6 -'!C18)","v":""},0,{"$f":"H18/'- 3 -'!D18*100","v":0},{"$f":"IF('- 6 -'!D18=0,\"\",H18/'- 6 -'!D18)","v":""}]
[" GARDEN VALLEY",26894001,{"$f":"B19/'- 3 -'!D19*100","v":49.461475196994833},{"$f":"B19/'- 6 -'!B19","v":6586.8236590742099},0,{"$f":"E19/'- 3 -'!D19*100","v":0},{"$f":"IF('- 6 -'!C19=0,\"\",E19/'- 6 -'!C19)","v":""},0,{"$f":"H19/'- 3 -'!D19*100","v":0},{"$f":"IF('- 6 -'!D19=0,\"\",H19/'- 6 -'!D19)","v":""}]
[" HANOVER",51104253,{"$f":"B20/'- 3 -'!D20*100","v":50.078495183163263},{"$f":"B20/'- 6 -'!B20","v":6797.5861931364725},0,{"$f":"E20/'- 3 -'!D20*100","v":0},{"$f":"IF('- 6 -'!C20=0,\"\",E20/'- 6 -'!C20)","v":""},0,{"$f":"H20/'- 3 -'!D20*100","v":0},{"$f":"IF('- 6 -'!D20=0,\"\",H20/'- 6 -'!D20)","v":""}]
[" INTERLAKE",12312783,{"$f":"B21/'- 3 -'!D21*100","v":30.239743774255707},{"$f":"B21/'- 6 -'!B21","v":7681.0873362445418},0,{"$f":"E21/'- 3 -'!D21*100","v":0},{"$f":"IF('- 6 -'!C21=0,\"\",E21/'- 6 -'!C21)","v":""},0,{"$f":"H21/'- 3 -'!D21*100","v":0},{"$f":"IF('- 6 -'!D21=0,\"\",H21/'- 6 -'!D21)","v":""}]
[" KELSEY",5246522,{"$f":"B22/'- 3 -'!D22*100","v":23.770736612915535},{"$f":"B22/'- 6 -'!B22","v":6263.7559694364854},0,{"$f":"E22/'- 3 -'!D22*100","v":0},{"$f":"IF('- 6 -'!C22=0,\"\",E22/'- 6 -'!C22)","v":""},0,{"$f":"H22/'- 3 -'!D22*100","v":0},{"$f":"IF('- 6 -'!D22=0,\"\",H22/'- 6 -'!D22)","v":""}]
[" LAKESHORE",7542209,{"$f":"B23/'- 3 -'!D23*100","v":45.749227783290543},{"$f":"B23/'- 6 -'!B23","v":8384.8904947192877},0,{"$f":"E23/'- 3 -'!D23*100","v":0},{"$f":"IF('- 6 -'!C23=0,\"\",E23/'- 6 -'!C23)","v":""},0,{"$f":"H23/'- 3 -'!D23*100","v":0},{"$f":"IF('- 6 -'!D23=0,\"\",H23/'- 6 -'!D23)","v":""}]
[" LORD SELKIRK",23432737,{"$f":"B24/'- 3 -'!D24*100","v":36.645618566233345},{"$f":"B24/'- 6 -'!B24","v":8784.5312089971885},0,{"$f":"E24/'- 3 -'!D24*100","v":0},{"$f":"IF('- 6 -'!C24=0,\"\",E24/'- 6 -'!C24)","v":""},1791166,{"$f":"H24/'- 3 -'!D24*100","v":2.8011403885429993},{"$f":"IF('- 6 -'!D24=0,\"\",H24/'- 6 -'!D24)","v":8050.184269662921}]
[" LOUIS RIEL",65457699,{"$f":"B25/'- 3 -'!D25*100","v":29.850082608424554},{"$f":"B25/'- 6 -'!B25","v":5538.3449530417129},0,{"$f":"E25/'- 3 -'!D25*100","v":0},{"$f":"IF('- 6 -'!C25=0,\"\",E25/'- 6 -'!C25)","v":""},30912534,{"$f":"H25/'- 3 -'!D25*100","v":14.096763369817397},{"$f":"IF('- 6 -'!D25=0,\"\",H25/'- 6 -'!D25)","v":8402.4283772764338}]
[" MOUNTAIN VIEW",18012295,{"$f":"B26/'- 3 -'!D26*100","v":39.291248700456471},{"$f":"B26/'- 6 -'!B26","v":7804.9636016985869},0,{"$f":"E26/'- 3 -'!D26*100","v":0},{"$f":"IF('- 6 -'!C26=0,\"\",E26/'- 6 -'!C26)","v":""},857669,{"$f":"H26/'- 3 -'!D26*100","v":1.8708824156872736},{"$f":"IF('- 6 -'!D26=0,\"\",H26/'- 6 -'!D26)","v":6674.4669260700393}]
[" MYSTERY LAKE",18635637,{"$f":"B27/'- 3 -'!D27*100","v":40.438525246220102},{"$f":"B27/'- 6 -'!B27","v":8127.1857828172697},0,{"$f":"E27/'- 3 -'!D27*100","v":0},{"$f":"IF('- 6 -'!C27=0,\"\",E27/'- 6 -'!C27)","v":""},0,{"$f":"H27/'- 3 -'!D27*100","v":0},{"$f":"IF('- 6 -'!D27=0,\"\",H27/'- 6 -'!D27)","v":""}]
[" PARK WEST",16937017,{"$f":"B28/'- 3 -'!D28*100","v":51.998235187133901},{"$f":"B28/'- 6 -'!B28","v":8194.009192065796},0,{"$f":"E28/'- 3 -'!D28*100","v":0},{"$f":"IF('- 6 -'!C28=0,\"\",E28/'- 6 -'!C28)","v":""},0,{"$f":"H28/'- 3 -'!D28*100","v":0},{"$f":"IF('- 6 -'!D28=0,\"\",H28/'- 6 -'!D28)","v":""}]
[" PEMBINA TRAILS",56134617,{"$f":"B29/'- 3 -'!D29*100","v":28.705190800667868},{"$f":"B29/'- 6 -'!B29","v":6206.1489220563844},0,{"$f":"E29/'- 3 -'!D29*100","v":0},{"$f":"IF('- 6 -'!C29=0,\"\",E29/'- 6 -'!C29)","v":""},8887563,{"$f":"H29/'- 3 -'!D29*100","v":4.5447747807374563},{"$f":"IF('- 6 -'!D29=0,\"\",H29/'- 6 -'!D29)","v":6289.8535031847132}]
[" PINE CREEK",9421077,{"$f":"B30/'- 3 -'!D30*100","v":54.464541219914821},{"$f":"B30/'- 6 -'!B30","v":9236.35},0,{"$f":"E30/'- 3 -'!D30*100","v":0},{"$f":"IF('- 6 -'!C30=0,\"\",E30/'- 6 -'!C30)","v":""},0,{"$f":"H30/'- 3 -'!D30*100","v":0},{"$f":"IF('- 6 -'!D30=0,\"\",H30/'- 6 -'!D30)","v":""}]
[" PORTAGE LA PRAIRIE",18947088,{"$f":"B31/'- 3 -'!D31*100","v":41.148032372212249},{"$f":"B31/'- 6 -'!B31","v":7996.2388689596964},0,{"$f":"E31/'- 3 -'!D31*100","v":0},{"$f":"IF('- 6 -'!C31=0,\"\",E31/'- 6 -'!C31)","v":""},0,{"$f":"H31/'- 3 -'!D31*100","v":0},{"$f":"IF('- 6 -'!D31=0,\"\",H31/'- 6 -'!D31)","v":""}]
[" PRAIRIE ROSE",13136747,{"$f":"B32/'- 3 -'!D32*100","v":39.23374720352998},{"$f":"B32/'- 6 -'!B32","v":7840.4935840047747},0,{"$f":"E32/'- 3 -'!D32*100","v":0},{"$f":"IF('- 6 -'!C32=0,\"\",E32/'- 6 -'!C32)","v":""},801222,{"$f":"H32/'- 3 -'!D32*100","v":2.3929014848125414},{"$f":"IF('- 6 -'!D32=0,\"\",H32/'- 6 -'!D32)","v":6936.9870129870133}]
[" PRAIRIE SPIRIT",11685874,{"$f":"B33/'- 3 -'!D33*100","v":38.18624927942529},{"$f":"B33/'- 6 -'!B33","v":7142.9547677261617},0,{"$f":"E33/'- 3 -'!D33*100","v":0},{"$f":"IF('- 6 -'!C33=0,\"\",E33/'- 6 -'!C33)","v":""},0,{"$f":"H33/'- 3 -'!D33*100","v":0},{"$f":"IF('- 6 -'!D33=0,\"\",H33/'- 6 -'!D33)","v":""}]
[" RED RIVER VALLEY",11746453,{"$f":"B34/'- 3 -'!D34*100","v":33.202225497845291},{"$f":"B34/'- 6 -'!B34","v":6981.5471025260031},0,{"$f":"E34/'- 3 -'!D34*100","v":0},{"$f":"IF('- 6 -'!C34=0,\"\",E34/'- 6 -'!C34)","v":""},2573305,{"$f":"H34/'- 3 -'!D34*100","v":7.2736385089807758},{"$f":"IF('- 6 -'!D34=0,\"\",H34/'- 6 -'!D34)","v":7881.4854517611029}]
[" RIVER EAST TRANSCONA",63980191,{"$f":"B35/'- 3 -'!D35*100","v":28.858599127582522},{"$f":"B35/'- 6 -'!B35","v":7786.3199464524769},0,{"$f":"E35/'- 3 -'!D35*100","v":0},{"$f":"IF('- 6 -'!C35=0,\"\",E35/'- 6 -'!C35)","v":""},8534590,{"$f":"H35/'- 3 -'!D35*100","v":3.8495713701178942},{"$f":"IF('- 6 -'!D35=0,\"\",H35/'- 6 -'!D35)","v":5627.8206396307287}]
[" ROLLING RIVER",12951574,{"$f":"B36/'- 3 -'!D36*100","v":48.273750389218051},{"$f":"B36/'- 6 -'!B36","v":7394.561233228661},0,{"$f":"E36/'- 3 -'!D36*100","v":0},{"$f":"IF('- 6 -'!C36=0,\"\",E36/'- 6 -'!C36)","v":""},0,{"$f":"H36/'- 3 -'!D36*100","v":0},{"$f":"IF('- 6 -'!D36=0,\"\",H36/'- 6 -'!D36)","v":""}]
[" SEINE RIVER",14125228,{"$f":"B37/'- 3 -'!D37*100","v":22.169757868402691},{"$f":"B37/'- 6 -'!B37","v":6277.8791111111113},0,{"$f":"E37/'- 3 -'!D37*100","v":0},{"$f":"IF('- 6 -'!C37=0,\"\",E37/'- 6 -'!C37)","v":""},5027224,{"$f":"H37/'- 3 -'!D37*100","v":7.8903037055559633},{"$f":"IF('- 6 -'!D37=0,\"\",H37/'- 6 -'!D37)","v":6202.6206045650833}]
[" SEVEN OAKS",53636441,{"$f":"B38/'- 3 -'!D38*100","v":32.263399437048129},{"$f":"B38/'- 6 -'!B38","v":7815.6470485377477},0,{"$f":"E38/'- 3 -'!D38*100","v":0},{"$f":"IF('- 6 -'!C38=0,\"\",E38/'- 6 -'!C38)","v":""},6858442,{"$f":"H38/'- 3 -'!D38*100","v":4.1254909840462242},{"$f":"IF('- 6 -'!D38=0,\"\",H38/'- 6 -'!D38)","v":6347.4706154558071}]
[" SOUTHWEST HORIZON",12029635,{"$f":"B39/'- 3 -'!D39*100","v":50.195773629636754},{"$f":"B39/'- 6 -'!B39","v":8231.0195005131718},0,{"$f":"E39/'- 3 -'!D39*100","v":0},{"$f":"IF('- 6 -'!C39=0,\"\",E39/'- 6 -'!C39)","v":""},0,{"$f":"H39/'- 3 -'!D39*100","v":0},{"$f":"IF('- 6 -'!D39=0,\"\",H39/'- 6 -'!D39)","v":""}]
[" ST. JAMES-ASSINIBOIA",41011142,{"$f":"B40/'- 3 -'!D40*100","v":34.163970077660686},{"$f":"B40/'- 6 -'!B40","v":7538.5357155986912},0,{"$f":"E40/'- 3 -'!D40*100","v":0},{"$f":"IF('- 6 -'!C40=0,\"\",E40/'- 6 -'!C40)","v":""},9086119,{"$f":"H40/'- 3 -'!D40*100","v":7.5691112829304821},{"$f":"IF('- 6 -'!D40=0,\"\",H40/'- 6 -'!D40)","v":6658.9366068156833}]
[" SUNRISE",17272535,{"$f":"B41/'- 3 -'!D41*100","v":23.549466896231408},{"$f":"B41/'- 6 -'!B41","v":8398.9958667639185},0,{"$f":"E41/'- 3 -'!D41*100","v":0},{"$f":"IF('- 6 -'!C41=0,\"\",E41/'- 6 -'!C41)","v":""},0,{"$f":"H41/'- 3 -'!D41*100","v":0},{"$f":"IF('- 6 -'!D41=0,\"\",H41/'- 6 -'!D41)","v":""}]
[" SWAN VALLEY",7733387,{"$f":"B42/'- 3 -'!D42*100","v":31.875468081817715},{"$f":"B42/'- 6 -'!B42","v":8193.0151499099484},0,{"$f":"E42/'- 3 -'!D42*100","v":0},{"$f":"IF('- 6 -'!C42=0,\"\",E42/'- 6 -'!C42)","v":""},0,{"$f":"H42/'- 3 -'!D42*100","v":0},{"$f":"IF('- 6 -'!D42=0,\"\",H42/'- 6 -'!D42)","v":""}]
[" TURTLE MOUNTAIN",7289194,{"$f":"B43/'- 3 -'!D43*100","v":48.933031199431539},{"$f":"B43/'- 6 -'!B43","v":7160.3084479371319},0,{"$f":"E43/'- 3 -'!D43*100","v":0},{"$f":"IF('- 6 -'!C43=0,\"\",E43/'- 6 -'!C43)","v":""},0,{"$f":"H43/'- 3 -'!D43*100","v":0},{"$f":"IF('- 6 -'!D43=0,\"\",H43/'- 6 -'!D43)","v":""}]
[" TURTLE RIVER",6135467,{"$f":"B44/'- 3 -'!D44*100","v":50.924768220715301},{"$f":"B44/'- 6 -'!B44","v":10820.929453262786},0,{"$f":"E44/'- 3 -'!D44*100","v":0},{"$f":"IF('- 6 -'!C44=0,\"\",E44/'- 6 -'!C44)","v":""},386728,{"$f":"H44/'- 3 -'!D44*100","v":3.2098671159767931},{"$f":"IF('- 6 -'!D44=0,\"\",H44/'- 6 -'!D44)","v":13811.714285714286}]
[" WESTERN",6688218,{"$f":"B45/'- 3 -'!D45*100","v":26.374568898495802},{"$f":"B45/'- 6 -'!B45","v":7896.3612750885477},0,{"$f":"E45/'- 3 -'!D45*100","v":0},{"$f":"IF('- 6 -'!C45=0,\"\",E45/'- 6 -'!C45)","v":""},0,{"$f":"H45/'- 3 -'!D45*100","v":0},{"$f":"IF('- 6 -'!D45=0,\"\",H45/'- 6 -'!D45)","v":""}]
[" WINNIPEG",139547789,{"$f":"B46/'- 3 -'!D46*100","v":31.420443464560392},{"$f":"B46/'- 6 -'!B46","v":8063.0836655688454},0,{"$f":"E46/'- 3 -'!D46*100","v":0},{"$f":"IF('- 6 -'!C46=0,\"\",E46/'- 6 -'!C46)","v":""},8821385,{"$f":"H46/'- 3 -'!D46*100","v":1.9862144048131147},{"$f":"IF('- 6 -'!D46=0,\"\",H46/'- 6 -'!D46)","v":6410.8902616279074}]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":914750763},{"$f":"B48/'- 3 -'!D48*100","v":33.476328707717215},{"$f":"B48/'- 6 -'!B48","v":7436.9678415941398},{"$f":"SUM(E11:E46)","v":48575444},{"$f":"E48/'- 3 -'!D48*100","v":1.777672778467319},{"$f":"E48/'- 6 -'!C48","v":8363.5406336088163},{"$f":"SUM(H11:H46)","v":86702905},{"$f":"H48/'- 3 -'!D48*100","v":3.1729899171387501},{"$f":"H48/'- 6 -'!D48","v":7004.5972693488447}]
[" "]
[" WHITESHELL",1850949,{"$f":"B50/'- 3 -'!D50*100","v":48.733255874019875},{"$f":"B50/'- 6 -'!B50","v":9208.7014925373132},0,{"$f":"E50/'- 3 -'!D50*100","v":0},{"$f":"IF('- 6 -'!C50=0,\"\",E50/'- 6 -'!C50)","v":""},0,{"$f":"H50/'- 3 -'!D50*100","v":0},{"$f":"IF('- 6 -'!D50=0,\"\",H50/'- 6 -'!D50)","v":""}]
[]
["(1)  90% or more of Regular Instruction enrolment is in one language."]

{"sheet":"- 20 -","index":23,"n_rows":52,"n_cols":9,"rows_kept":52,"cut":false,"hidden":false,"merged":[[7,3,8,3],[6,4,8,4],[6,5,6,8],[7,7,8,7]]}
[]
[null,"ANALYSIS OF EXPENSE BY PROGRAM",null,null,null,null,null,null,"PAGE 3 OF 16"]
[null,{"$f":"OPYEAR","v":"OPERATING FUND 2022/2023 ACTUAL"}]
[]
[null," FUNCTION 100: REGULAR INSTRUCTION"]
[null,"DUAL TRACK SCHOOLS (1)"]
[null,null,null,null,"NO. OF F.T.E. PUPILS","%  IN DUAL TRACK SCHOOLS"]
[null,null,null,"PER PUPIL",null,null,null,"FRENCH IMMERSION"]
[" DIVISION / DISTRICT","AMOUNT","%",null,null,"ENGLISH","FRANÇAIS",null,"OTHER"]
[]
[" BEAUTIFUL PLAINS",0,{"$f":"B11/'- 3 -'!D11*100","v":0},{"$f":"IF(E11=0,\"\",B11/E11)","v":""},{"$f":"SUM('- 6 -'!E11:H11)","v":0},{"$f":"IF(E11=0,\"\",'- 6 -'!E11/E11*100)","v":""},{"$f":"IF(E11=0,\"\",'- 6 -'!F11/E11*100)","v":""},{"$f":"IF(E11=0,\"\",'- 6 -'!G11/E11*100)","v":""},{"$f":"IF(E11=0,\"\",'- 6 -'!H11/E11*100)","v":""}]
[" BORDER LAND",4414083,{"$f":"B12/'- 3 -'!D12*100","v":11.841482497831942},{"$f":"IF(E12=0,\"\",B12/E12)","v":7165.7191558441555},{"$f":"SUM('- 6 -'!E12:H12)","v":616},{"$f":"IF(E12=0,\"\",'- 6 -'!E12/E12*100)","v":79.139610389610397},{"$f":"IF(E12=0,\"\",'- 6 -'!F12/E12*100)","v":0},{"$f":"IF(E12=0,\"\",'- 6 -'!G12/E12*100)","v":20.86038961038961},{"$f":"IF(E12=0,\"\",'- 6 -'!H12/E12*100)","v":0}]
[" BRANDON",7412982,{"$f":"B13/'- 3 -'!D13*100","v":6.4524627773248122},6384.9974160206721,{"$f":"SUM('- 6 -'!E13:H13)","v":1161},{"$f":"IF(E13=0,\"\",'- 6 -'!E13/E13*100)","v":55.727820844099917},{"$f":"IF(E13=0,\"\",'- 6 -'!F13/E13*100)","v":0},{"$f":"IF(E13=0,\"\",'- 6 -'!G13/E13*100)","v":44.272179155900091},{"$f":"IF(E13=0,\"\",'- 6 -'!H13/E13*100)","v":0}]
[" DSFM",0,{"$f":"B14/'- 3 -'!D14*100","v":0},"",{"$f":"SUM('- 6 -'!E14:H14)","v":0},{"$f":"IF(E14=0,\"\",'- 6 -'!E14/E14*100)","v":""},{"$f":"IF(E14=0,\"\",'- 6 -'!F14/E14*100)","v":""},{"$f":"IF(E14=0,\"\",'- 6 -'!G14/E14*100)","v":""},{"$f":"IF(E14=0,\"\",'- 6 -'!H14/E14*100)","v":""}]
[" EVERGREEN",0,{"$f":"B15/'- 3 -'!D15*100","v":0},"",{"$f":"SUM('- 6 -'!E15:H15)","v":0},{"$f":"IF(E15=0,\"\",'- 6 -'!E15/E15*100)","v":""},{"$f":"IF(E15=0,\"\",'- 6 -'!F15/E15*100)","v":""},{"$f":"IF(E15=0,\"\",'- 6 -'!G15/E15*100)","v":""},{"$f":"IF(E15=0,\"\",'- 6 -'!H15/E15*100)","v":""}]
[" FLIN FLON",2936715,{"$f":"B16/'- 3 -'!D16*100","v":17.630048937288748},8214.5874125874125,{"$f":"SUM('- 6 -'!E16:H16)","v":357.5},{"$f":"IF(E16=0,\"\",'- 6 -'!E16/E16*100)","v":72.307692307692307},{"$f":"IF(E16=0,\"\",'- 6 -'!F16/E16*100)","v":0},{"$f":"IF(E16=0,\"\",'- 6 -'!G16/E16*100)","v":27.692307692307693},{"$f":"IF(E16=0,\"\",'- 6 -'!H16/E16*100)","v":0}]
[" FORT LA BOSSE",0,{"$f":"B17/'- 3 -'!D17*100","v":0},"",{"$f":"SUM('- 6 -'!E17:H17)","v":0},{"$f":"IF(E17=0,\"\",'- 6 -'!E17/E17*100)","v":""},{"$f":"IF(E17=0,\"\",'- 6 -'!F17/E17*100)","v":""},{"$f":"IF(E17=0,\"\",'- 6 -'!G17/E17*100)","v":""},{"$f":"IF(E17=0,\"\",'- 6 -'!H17/E17*100)","v":""}]
[" FRONTIER",0,{"$f":"B18/'- 3 -'!D18*100","v":0},"",{"$f":"SUM('- 6 -'!E18:H18)","v":0},{"$f":"IF(E18=0,\"\",'- 6 -'!E18/E18*100)","v":""},{"$f":"IF(E18=0,\"\",'- 6 -'!F18/E18*100)","v":""},{"$f":"IF(E18=0,\"\",'- 6 -'!G18/E18*100)","v":""},{"$f":"IF(E18=0,\"\",'- 6 -'!H18/E18*100)","v":""}]
[" GARDEN VALLEY",0,{"$f":"B19/'- 3 -'!D19*100","v":0},"",{"$f":"SUM('- 6 -'!E19:H19)","v":0},{"$f":"IF(E19=0,\"\",'- 6 -'!E19/E19*100)","v":""},{"$f":"IF(E19=0,\"\",'- 6 -'!F19/E19*100)","v":""},{"$f":"IF(E19=0,\"\",'- 6 -'!G19/E19*100)","v":""},{"$f":"IF(E19=0,\"\",'- 6 -'!H19/E19*100)","v":""}]
[" HANOVER",0,{"$f":"B20/'- 3 -'!D20*100","v":0},"",{"$f":"SUM('- 6 -'!E20:H20)","v":0},{"$f":"IF(E20=0,\"\",'- 6 -'!E20/E20*100)","v":""},{"$f":"IF(E20=0,\"\",'- 6 -'!F20/E20*100)","v":""},{"$f":"IF(E20=0,\"\",'- 6 -'!G20/E20*100)","v":""},{"$f":"IF(E20=0,\"\",'- 6 -'!H20/E20*100)","v":""}]
[" INTERLAKE",7766906,{"$f":"B21/'- 3 -'!D21*100","v":19.075236472431076},5870.6772486772488,{"$f":"SUM('- 6 -'!E21:H21)","v":1323},{"$f":"IF(E21=0,\"\",'- 6 -'!E21/E21*100)","v":70.559334845049122},{"$f":"IF(E21=0,\"\",'- 6 -'!F21/E21*100)","v":0},{"$f":"IF(E21=0,\"\",'- 6 -'!G21/E21*100)","v":29.440665154950867},{"$f":"IF(E21=0,\"\",'- 6 -'!H21/E21*100)","v":0}]
[" KELSEY",4849074,{"$f":"B22/'- 3 -'!D22*100","v":21.969994764252732},7758.5183999999999,{"$f":"SUM('- 6 -'!E22:H22)","v":625},{"$f":"IF(E22=0,\"\",'- 6 -'!E22/E22*100)","v":73.440000000000012},{"$f":"IF(E22=0,\"\",'- 6 -'!F22/E22*100)","v":0},{"$f":"IF(E22=0,\"\",'- 6 -'!G22/E22*100)","v":26.56},{"$f":"IF(E22=0,\"\",'- 6 -'!H22/E22*100)","v":0}]
[" LAKESHORE",0,{"$f":"B23/'- 3 -'!D23*100","v":0},"",{"$f":"SUM('- 6 -'!E23:H23)","v":0},{"$f":"IF(E23=0,\"\",'- 6 -'!E23/E23*100)","v":""},{"$f":"IF(E23=0,\"\",'- 6 -'!F23/E23*100)","v":""},{"$f":"IF(E23=0,\"\",'- 6 -'!G23/E23*100)","v":""},{"$f":"IF(E23=0,\"\",'- 6 -'!H23/E23*100)","v":""}]
[" LORD SELKIRK",5630672,{"$f":"B24/'- 3 -'!D24*100","v":8.805606378101297},8329.3964497041416,{"$f":"SUM('- 6 -'!E24:H24)","v":676},{"$f":"IF(E24=0,\"\",'- 6 -'!E24/E24*100)","v":77.366863905325445},{"$f":"IF(E24=0,\"\",'- 6 -'!F24/E24*100)","v":0},{"$f":"IF(E24=0,\"\",'- 6 -'!G24/E24*100)","v":10.650887573964498},{"$f":"IF(E24=0,\"\",'- 6 -'!H24/E24*100)","v":11.982248520710058}]
[" LOUIS RIEL",4150053,{"$f":"B25/'- 3 -'!D25*100","v":1.8925111449356042},5555.6265060240967,{"$f":"SUM('- 6 -'!E25:H25)","v":747},{"$f":"IF(E25=0,\"\",'- 6 -'!E25/E25*100)","v":40.963855421686745},{"$f":"IF(E25=0,\"\",'- 6 -'!F25/E25*100)","v":0},{"$f":"IF(E25=0,\"\",'- 6 -'!G25/E25*100)","v":59.036144578313255},{"$f":"IF(E25=0,\"\",'- 6 -'!H25/E25*100)","v":0}]
[" MOUNTAIN VIEW",2645969,{"$f":"B26/'- 3 -'!D26*100","v":5.7718034283081696},5696.3810548977399,{"$f":"SUM('- 6 -'!E26:H26)","v":464.5},{"$f":"IF(E26=0,\"\",'- 6 -'!E26/E26*100)","v":71.044133476856828},{"$f":"IF(E26=0,\"\",'- 6 -'!F26/E26*100)","v":0},{"$f":"IF(E26=0,\"\",'- 6 -'!G26/E26*100)","v":14.854682454251883},{"$f":"IF(E26=0,\"\",'- 6 -'!H26/E26*100)","v":14.101184068891282}]
[" MYSTERY LAKE",2645416,{"$f":"B27/'- 3 -'!D27*100","v":5.7404381563535818},7558.3314285714287,{"$f":"SUM('- 6 -'!E27:H27)","v":350},{"$f":"IF(E27=0,\"\",'- 6 -'!E27/E27*100)","v":44.285714285714285},{"$f":"IF(E27=0,\"\",'- 6 -'!F27/E27*100)","v":0},{"$f":"IF(E27=0,\"\",'- 6 -'!G27/E27*100)","v":55.714285714285715},{"$f":"IF(E27=0,\"\",'- 6 -'!H27/E27*100)","v":0}]
[" PARK WEST",0,{"$f":"B28/'- 3 -'!D28*100","v":0},"",{"$f":"SUM('- 6 -'!E28:H28)","v":0},{"$f":"IF(E28=0,\"\",'- 6 -'!E28/E28*100)","v":""},{"$f":"IF(E28=0,\"\",'- 6 -'!F28/E28*100)","v":""},{"$f":"IF(E28=0,\"\",'- 6 -'!G28/E28*100)","v":""},{"$f":"IF(E28=0,\"\",'- 6 -'!H28/E28*100)","v":""}]
[" PEMBINA TRAILS",28570011,{"$f":"B29/'- 3 -'!D29*100","v":14.609659079569026},6092.9859245041589,{"$f":"SUM('- 6 -'!E29:H29)","v":4689},{"$f":"IF(E29=0,\"\",'- 6 -'!E29/E29*100)","v":57.666879931755169},{"$f":"IF(E29=0,\"\",'- 6 -'!F29/E29*100)","v":0},{"$f":"IF(E29=0,\"\",'- 6 -'!G29/E29*100)","v":42.333120068244831},{"$f":"IF(E29=0,\"\",'- 6 -'!H29/E29*100)","v":0}]
[" PINE CREEK",0,{"$f":"B30/'- 3 -'!D30*100","v":0},"",{"$f":"SUM('- 6 -'!E30:H30)","v":0},{"$f":"IF(E30=0,\"\",'- 6 -'!E30/E30*100)","v":""},{"$f":"IF(E30=0,\"\",'- 6 -'!F30/E30*100)","v":""},{"$f":"IF(E30=0,\"\",'- 6 -'!G30/E30*100)","v":""},{"$f":"IF(E30=0,\"\",'- 6 -'!H30/E30*100)","v":""}]
[" PORTAGE LA PRAIRIE",4520715,{"$f":"B31/'- 3 -'!D31*100","v":9.8177897925816087},5113.9309954751134,{"$f":"SUM('- 6 -'!E31:H31)","v":884},{"$f":"IF(E31=0,\"\",'- 6 -'!E31/E31*100)","v":58.710407239819006},{"$f":"IF(E31=0,\"\",'- 6 -'!F31/E31*100)","v":41.289592760180994},{"$f":"IF(E31=0,\"\",'- 6 -'!G31/E31*100)","v":0},{"$f":"IF(E31=0,\"\",'- 6 -'!H31/E31*100)","v":0}]
[" PRAIRIE ROSE",3195907,{"$f":"B32/'- 3 -'!D32*100","v":9.54478360007937},6575.9403292181069,{"$f":"SUM('- 6 -'!E32:H32)","v":486},{"$f":"IF(E32=0,\"\",'- 6 -'!E32/E32*100)","v":68.004115226337447},{"$f":"IF(E32=0,\"\",'- 6 -'!F32/E32*100)","v":0},{"$f":"IF(E32=0,\"\",'- 6 -'!G32/E32*100)","v":31.995884773662553},{"$f":"IF(E32=0,\"\",'- 6 -'!H32/E32*100)","v":0}]
[" PRAIRIE SPIRIT",3068695,{"$f":"B33/'- 3 -'!D33*100","v":10.027658370484398},6872.7771556550952,{"$f":"SUM('- 6 -'!E33:H33)","v":446.5},{"$f":"IF(E33=0,\"\",'- 6 -'!E33/E33*100)","v":54.311310190369547},{"$f":"IF(E33=0,\"\",'- 6 -'!F33/E33*100)","v":25.083986562150056},{"$f":"IF(E33=0,\"\",'- 6 -'!G33/E33*100)","v":20.604703247480401},{"$f":"IF(E33=0,\"\",'- 6 -'!H33/E33*100)","v":0}]
[" RED RIVER VALLEY",1869124,{"$f":"B34/'- 3 -'!D34*100","v":5.2832183920911762},8234.0264317180608,{"$f":"SUM('- 6 -'!E34:H34)","v":227},{"$f":"IF(E34=0,\"\",'- 6 -'!E34/E34*100)","v":42.290748898678416},{"$f":"IF(E34=0,\"\",'- 6 -'!F34/E34*100)","v":57.709251101321591},{"$f":"IF(E34=0,\"\",'- 6 -'!G34/E34*100)","v":0},{"$f":"IF(E34=0,\"\",'- 6 -'!H34/E34*100)","v":0}]
[" RIVER EAST TRANSCONA",31978319,{"$f":"B35/'- 3 -'!D35*100","v":14.423987711992853},5075.1180764957944,{"$f":"SUM('- 6 -'!E35:H35)","v":6301},{"$f":"IF(E35=0,\"\",'- 6 -'!E35/E35*100)","v":60.434851610855425},{"$f":"IF(E35=0,\"\",'- 6 -'!F35/E35*100)","v":0},{"$f":"IF(E35=0,\"\",'- 6 -'!G35/E35*100)","v":30.820504681796539},{"$f":"IF(E35=0,\"\",'- 6 -'!H35/E35*100)","v":8.7446437073480396}]
[" ROLLING RIVER",0,{"$f":"B36/'- 3 -'!D36*100","v":0},"",{"$f":"SUM('- 6 -'!E36:H36)","v":0},{"$f":"IF(E36=0,\"\",'- 6 -'!E36/E36*100)","v":""},{"$f":"IF(E36=0,\"\",'- 6 -'!F36/E36*100)","v":""},{"$f":"IF(E36=0,\"\",'- 6 -'!G36/E36*100)","v":""},{"$f":"IF(E36=0,\"\",'- 6 -'!H36/E36*100)","v":""}]
[" SEINE RIVER",9564451,{"$f":"B37/'- 3 -'!D37*100","v":15.011549747317495},6824.4388155547631,{"$f":"SUM('- 6 -'!E37:H37)","v":1401.5},{"$f":"IF(E37=0,\"\",'- 6 -'!E37/E37*100)","v":52.586514448804856},{"$f":"IF(E37=0,\"\",'- 6 -'!F37/E37*100)","v":0},{"$f":"IF(E37=0,\"\",'- 6 -'!G37/E37*100)","v":47.413485551195151},{"$f":"IF(E37=0,\"\",'- 6 -'!H37/E37*100)","v":0}]
[" SEVEN OAKS",22931632,{"$f":"B38/'- 3 -'!D38*100","v":13.793838464401373},6804.0328754116845,{"$f":"SUM('- 6 -'!E38:H38)","v":3370.3},{"$f":"IF(E38=0,\"\",'- 6 -'!E38/E38*100)","v":52.897368186808293},{"$f":"IF(E38=0,\"\",'- 6 -'!F38/E38*100)","v":0},{"$f":"IF(E38=0,\"\",'- 6 -'!G38/E38*100)","v":36.732635076996111},{"$f":"IF(E38=0,\"\",'- 6 -'!H38/E38*100)","v":10.36999673619559}]
[" SOUTHWEST HORIZON",0,{"$f":"B39/'- 3 -'!D39*100","v":0},"",{"$f":"SUM('- 6 -'!E39:H39)","v":0},{"$f":"IF(E39=0,\"\",'- 6 -'!E39/E39*100)","v":""},{"$f":"IF(E39=0,\"\",'- 6 -'!F39/E39*100)","v":""},{"$f":"IF(E39=0,\"\",'- 6 -'!G39/E39*100)","v":""},{"$f":"IF(E39=0,\"\",'- 6 -'!H39/E39*100)","v":""}]
[" ST. JAMES-ASSINIBOIA",5539660,{"$f":"B40/'- 3 -'!D40*100","v":4.6147648968276416},5382.4912553439563,{"$f":"SUM('- 6 -'!E40:H40)","v":1029.2},{"$f":"IF(E40=0,\"\",'- 6 -'!E40/E40*100)","v":57.345511076564328},{"$f":"IF(E40=0,\"\",'- 6 -'!F40/E40*100)","v":0},{"$f":"IF(E40=0,\"\",'- 6 -'!G40/E40*100)","v":42.654488923435672},{"$f":"IF(E40=0,\"\",'- 6 -'!H40/E40*100)","v":0}]
[" SUNRISE",16483968,{"$f":"B41/'- 3 -'!D41*100","v":22.474330417309204},6501.2691776769871,{"$f":"SUM('- 6 -'!E41:H41)","v":2535.5},{"$f":"IF(E41=0,\"\",'- 6 -'!E41/E41*100)","v":66.27884046539144},{"$f":"IF(E41=0,\"\",'- 6 -'!F41/E41*100)","v":0},{"$f":"IF(E41=0,\"\",'- 6 -'!G41/E41*100)","v":31.07868270558075},{"$f":"IF(E41=0,\"\",'- 6 -'!H41/E41*100)","v":2.6424768290278053}]
[" SWAN VALLEY",1984290,{"$f":"B42/'- 3 -'!D42*100","v":8.1788448657839137},9040.04555808656,{"$f":"SUM('- 6 -'!E42:H42)","v":219.5},{"$f":"IF(E42=0,\"\",'- 6 -'!E42/E42*100)","v":74.487471526195904},{"$f":"IF(E42=0,\"\",'- 6 -'!F42/E42*100)","v":0},{"$f":"IF(E42=0,\"\",'- 6 -'!G42/E42*100)","v":25.512528473804103},{"$f":"IF(E42=0,\"\",'- 6 -'!H42/E42*100)","v":0}]
[" TURTLE MOUNTAIN",0,{"$f":"B43/'- 3 -'!D43*100","v":0},"",{"$f":"SUM('- 6 -'!E43:H43)","v":0},{"$f":"IF(E43=0,\"\",'- 6 -'!E43/E43*100)","v":""},{"$f":"IF(E43=0,\"\",'- 6 -'!F43/E43*100)","v":""},{"$f":"IF(E43=0,\"\",'- 6 -'!G43/E43*100)","v":""},{"$f":"IF(E43=0,\"\",'- 6 -'!H43/E43*100)","v":""}]
[" TURTLE RIVER",0,{"$f":"B44/'- 3 -'!D44*100","v":0},"",{"$f":"SUM('- 6 -'!E44:H44)","v":0},{"$f":"IF(E44=0,\"\",'- 6 -'!E44/E44*100)","v":""},{"$f":"IF(E44=0,\"\",'- 6 -'!F44/E44*100)","v":""},{"$f":"IF(E44=0,\"\",'- 6 -'!G44/E44*100)","v":""},{"$f":"IF(E44=0,\"\",'- 6 -'!H44/E44*100)","v":""}]
[" WESTERN",6848519,{"$f":"B45/'- 3 -'!D45*100","v":27.006705854707125},6200.5604345857855,{"$f":"SUM('- 6 -'!E45:H45)","v":1104.5},{"$f":"IF(E45=0,\"\",'- 6 -'!E45/E45*100)","v":73.426889995473061},{"$f":"IF(E45=0,\"\",'- 6 -'!F45/E45*100)","v":0},{"$f":"IF(E45=0,\"\",'- 6 -'!G45/E45*100)","v":26.573110004526935},{"$f":"IF(E45=0,\"\",'- 6 -'!H45/E45*100)","v":0}]
[" WINNIPEG",49493285,{"$f":"B46/'- 3 -'!D46*100","v":11.143859564968636},5864.1332938388623,{"$f":"SUM('- 6 -'!E46:H46)","v":8440},{"$f":"IF(E46=0,\"\",'- 6 -'!E46/E46*100)","v":59.028436018957343},{"$f":"IF(E46=0,\"\",'- 6 -'!F46/E46*100)","v":0},{"$f":"IF(E46=0,\"\",'- 6 -'!G46/E46*100)","v":33.868483412322277},{"$f":"IF(E46=0,\"\",'- 6 -'!H46/E46*100)","v":7.1030805687203795}]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":228500446},{"$f":"B48/'- 3 -'!D48*100","v":8.3622297455858892},{"$f":"B48/E48","v":6100.8289101297596},{"$f":"SUM(E11:E46)","v":37454},{"$f":"IF(E48=0,\"\",'- 6 -'!E48/E48*100)","v":60.197842687029421},{"$f":"IF(E48=0,\"\",'- 6 -'!F48/E48*100)","v":1.6233246115234685},{"$f":"IF(E48=0,\"\",'- 6 -'!G48/E48*100)","v":33.60388743525391},{"$f":"IF(E48=0,\"\",'- 6 -'!H48/E48*100)","v":4.5749452661931969}]
[" "]
[" WHITESHELL",0,{"$f":"B50/'- 3 -'!D50*100","v":0},{"$f":"IF(E50=0,\"\",B50/E50)","v":""},{"$f":"SUM('- 6 -'!E50:H50)","v":0},{"$f":"IF(E50=0,\"\",'- 6 -'!E50/E50*100)","v":""},{"$f":"IF(E50=0,\"\",'- 6 -'!F50/E50*100)","v":""},{"$f":"IF(E50=0,\"\",'- 6 -'!G50/E50*100)","v":""},{"$f":"IF(E50=0,\"\",'- 6 -'!H50/E50*100)","v":""}]
[]
["(1)  No one language program comprises 90% or more of Regular Instruction enrolment."]

{"sheet":"- 21 -","index":24,"n_rows":50,"n_cols":9,"rows_kept":50,"cut":false,"hidden":false,"merged":[[51,0,53,8],[7,3,8,3],[7,6,8,6],[5,1,6,3],[5,4,6,6],[5,7,6,8]]}
[]
[null,"ANALYSIS OF EXPENSE BY PROGRAM",null,null,null,null,null,null,"PAGE 4 OF 16"]
[null,{"$f":"OPYEAR","v":"OPERATING FUND 2022/2023 ACTUAL"}]
[]
[null," FUNCTION 200: STUDENT SUPPORT SERVICES"]
[null,"ADMINISTRATION / \nCOORDINATION",null,null,"CLINICAL AND RELATED SERVICES",null,null,"SPECIAL \nPLACEMENT"]
[]
[null,null,null,"PER\nPUPIL",null,null,"PER\nPUPIL"]
[" DIVISION / DISTRICT","AMOUNT","%",null,"AMOUNT","%",null,"AMOUNT","%"]
[]
[" BEAUTIFUL PLAINS",169663,{"$f":"B11/'- 3 -'!$D11*100","v":0.67468812629543917},{"$f":"B11/'- 7 -'!$E11","v":84.6621756487026},343391,{"$f":"E11/'- 3 -'!$D11*100","v":1.3655412811085337},{"$f":"E11/'- 7 -'!$E11","v":171.35279441117765},268975,{"$f":"H11/'- 3 -'!$D11*100","v":1.0696158783607252}]
[" BORDER LAND",238705,{"$f":"B12/'- 3 -'!$D12*100","v":0.64036427943130514},{"$f":"B12/'- 7 -'!$E12","v":116.9996372940173},825025,{"$f":"E12/'- 3 -'!$D12*100","v":2.2132613042785554},{"$f":"E12/'- 7 -'!$E12","v":404.38040995578905},0,{"$f":"H12/'- 3 -'!$D12*100","v":0}]
[" BRANDON",211283,{"$f":"B13/'- 3 -'!$D13*100","v":0.18390651602573949},{"$f":"B13/'- 7 -'!$E13","v":23.291112727914104},3252220,{"$f":"E13/'- 3 -'!$D13*100","v":2.8308214553429782},{"$f":"E13/'- 7 -'!$E13","v":358.51357012148071},646618,{"$f":"H13/'- 3 -'!$D13*100","v":0.56283403576970981}]
[" DSFM",390141,{"$f":"B14/'- 3 -'!$D14*100","v":0.36983810831904207},{"$f":"B14/'- 7 -'!$E14","v":66.837125397665659},1345287,{"$f":"E14/'- 3 -'!$D14*100","v":1.275278422996299},{"$f":"E14/'- 7 -'!$E14","v":230.46825613009},1097652,{"$f":"H14/'- 3 -'!$D14*100","v":1.0405303192246216}]
[" EVERGREEN",144348,{"$f":"B15/'- 3 -'!$D15*100","v":0.44316193653182284},{"$f":"B15/'- 7 -'!$E15","v":69.834542815674894},524951,{"$f":"E15/'- 3 -'!$D15*100","v":1.6116489438323838},{"$f":"E15/'- 7 -'!$E15","v":253.96758587324626},0,{"$f":"H15/'- 3 -'!$D15*100","v":0}]
[" FLIN FLON",119330,{"$f":"B16/'- 3 -'!$D16*100","v":0.71637654307165188},{"$f":"B16/'- 7 -'!$E16","v":127.47569704091443},379533,{"$f":"E16/'- 3 -'!$D16*100","v":2.2784592183157066},{"$f":"E16/'- 7 -'!$E16","v":405.44065804935371},69153,{"$f":"H16/'- 3 -'!$D16*100","v":0.41514780091371783}]
[" FORT LA BOSSE",134929,{"$f":"B17/'- 3 -'!$D17*100","v":0.65112839123237765},{"$f":"B17/'- 7 -'!$E17","v":89.683615819209038},298904,{"$f":"E17/'- 3 -'!$D17*100","v":1.4424243909976551},{"$f":"E17/'- 7 -'!$E17","v":198.67331339315388},0,{"$f":"H17/'- 3 -'!$D17*100","v":0}]
[" FRONTIER",87602,{"$f":"B18/'- 3 -'!$D18*100","v":5.4260123311119436E-2},{"$f":"B18/'- 7 -'!$E18","v":13.814081841835527},1541199,{"$f":"E18/'- 3 -'!$D18*100","v":0.95460888777623765},{"$f":"E18/'- 7 -'!$E18","v":243.03382480485689},0,{"$f":"H18/'- 3 -'!$D18*100","v":0}]
[" GARDEN VALLEY",162325,{"$f":"B19/'- 3 -'!$D19*100","v":0.29853624090190922},{"$f":"B19/'- 7 -'!$E19","v":39.756306637276509},1269231,{"$f":"E19/'- 3 -'!$D19*100","v":2.3342766152852064},{"$f":"E19/'- 7 -'!$E19","v":310.85745775165321},1361628,{"$f":"H19/'- 3 -'!$D19*100","v":2.504206404600553}]
[" HANOVER",713156,{"$f":"B20/'- 3 -'!$D20*100","v":0.69884162695507912},{"$f":"B20/'- 7 -'!$E20","v":88.338411990585897},2470353,{"$f":"E20/'- 3 -'!$D20*100","v":2.4207684008454819},{"$f":"E20/'- 7 -'!$E20","v":306.00185804533629},876010,{"$f":"H20/'- 3 -'!$D20*100","v":0.85842684297533622}]
[" INTERLAKE",180574,{"$f":"B21/'- 3 -'!$D21*100","v":0.4434831258126169},{"$f":"B21/'- 7 -'!$E21","v":61.713602187286398},780887,{"$f":"E21/'- 3 -'!$D21*100","v":1.9178298518415551},{"$f":"E21/'- 7 -'!$E21","v":266.87867395762134},227499,{"$f":"H21/'- 3 -'!$D21*100","v":0.55872920597231346}]
[" KELSEY",17967,{"$f":"B22/'- 3 -'!$D22*100","v":8.1404180659921624E-2},{"$f":"B22/'- 7 -'!$E22","v":12.164522681110359},325674,{"$f":"E22/'- 3 -'!$D22*100","v":1.475551017545462},{"$f":"E22/'- 7 -'!$E22","v":220.49695328368315},1240906,{"$f":"H22/'- 3 -'!$D22*100","v":5.6222483556509548}]
[" LAKESHORE",134476,{"$f":"B23/'- 3 -'!$D23*100","v":0.81569910823019876},{"$f":"B23/'- 7 -'!$E23","v":147.53263850795392},265900,{"$f":"E23/'- 3 -'!$D23*100","v":1.612885517701373},{"$f":"E23/'- 7 -'!$E23","v":291.71695008228193},0,{"$f":"H23/'- 3 -'!$D23*100","v":0}]
[" LORD SELKIRK",358598,{"$f":"B24/'- 3 -'!$D24*100","v":0.56079857536975497},{"$f":"B24/'- 7 -'!$E24","v":95.018018018018012},2231312,{"$f":"E24/'- 3 -'!$D24*100","v":3.4894689619167947},{"$f":"E24/'- 7 -'!$E24","v":591.23264440911498},317275,{"$f":"H24/'- 3 -'!$D24*100","v":0.49617501492043736}]
[" LOUIS RIEL",986271,{"$f":"B25/'- 3 -'!$D25*100","v":0.44976024629728423},{"$f":"B25/'- 7 -'!$E25","v":60.533419259804823},4286635,{"$f":"E25/'- 3 -'!$D25*100","v":1.9547953994252687},{"$f":"E25/'- 7 -'!$E25","v":263.09672865647826},9964361,{"$f":"H25/'- 3 -'!$D25*100","v":4.5439574493775581}]
[" MOUNTAIN VIEW",146608,{"$f":"B26/'- 3 -'!$D26*100","v":0.31980441079143562},{"$f":"B26/'- 7 -'!$E26","v":47.981672394043528},762370,{"$f":"E26/'- 3 -'!$D26*100","v":1.6630012595156254},{"$f":"E26/'- 7 -'!$E26","v":249.50744558991983},2186,{"$f":"H26/'- 3 -'!$D26*100","v":4.7684467559074425E-3}]
[" MYSTERY LAKE",241103,{"$f":"B27/'- 3 -'!$D27*100","v":0.52318306867854347},{"$f":"B27/'- 7 -'!$E27","v":88.299945065006412},468797,{"$f":"E27/'- 3 -'!$D27*100","v":1.0172691880536333},{"$f":"E27/'- 7 -'!$E27","v":171.68906793627542},2896734,{"$f":"H27/'- 3 -'!$D27*100","v":6.2857873326564659}]
[" PARK WEST",144348,{"$f":"B28/'- 3 -'!$D28*100","v":0.44316193653182284},{"$f":"B28/'- 7 -'!$E28","v":69.834542815674894},524951,{"$f":"E28/'- 3 -'!$D28*100","v":1.6116489438323838},{"$f":"E28/'- 7 -'!$E28","v":253.96758587324626},0,{"$f":"H28/'- 3 -'!$D28*100","v":0}]
[" PEMBINA TRAILS",594093,{"$f":"B29/'- 3 -'!$D29*100","v":0.3037974396145105},{"$f":"B29/'- 7 -'!$E29","v":39.221826104179044},4125885,{"$f":"E29/'- 3 -'!$D29*100","v":2.1098267428566144},{"$f":"E29/'- 7 -'!$E29","v":272.38958209546445},825094,{"$f":"H29/'- 3 -'!$D29*100","v":0.42192290540587912}]
[" PINE CREEK",173257,{"$f":"B30/'- 3 -'!$D30*100","v":1.0016225340413607},{"$f":"B30/'- 7 -'!$E30","v":158.66025641025641},360716,{"$f":"E30/'- 3 -'!$D30*100","v":2.0853487823826082},{"$f":"E30/'- 7 -'!$E30","v":330.3260073260073},0,{"$f":"H30/'- 3 -'!$D30*100","v":0}]
[" PORTAGE LA PRAIRIE",171976,{"$f":"B31/'- 3 -'!$D31*100","v":0.37348610062103332},{"$f":"B31/'- 7 -'!$E31","v":51.221444527177958},913133,{"$f":"E31/'- 3 -'!$D31*100","v":1.9830818458295696},{"$f":"E31/'- 7 -'!$E31","v":271.96813104988831},922409,{"$f":"H31/'- 3 -'!$D31*100","v":2.0032268490239731}]
[" PRAIRIE ROSE",113285,{"$f":"B32/'- 3 -'!$D32*100","v":0.33833300222284052},{"$f":"B32/'- 7 -'!$E32","v":49.751866490996925},617407,{"$f":"E32/'- 3 -'!$D32*100","v":1.843926061732774},{"$f":"E32/'- 7 -'!$E32","v":271.14931927975408},0,{"$f":"H32/'- 3 -'!$D32*100","v":0}]
[" PRAIRIE SPIRIT",200403,{"$f":"B33/'- 3 -'!$D33*100","v":0.65486235041937513},{"$f":"B33/'- 7 -'!$E33","v":96.23193277310925},550320,{"$f":"E33/'- 3 -'!$D33*100","v":1.7982956776235415},{"$f":"E33/'- 7 -'!$E33","v":264.25930372148861},0,{"$f":"H33/'- 3 -'!$D33*100","v":0}]
[" RED RIVER VALLEY",262657,{"$f":"B34/'- 3 -'!$D34*100","v":0.74241960041789212},{"$f":"B34/'- 7 -'!$E34","v":115.98896003532789},609028,{"$f":"E34/'- 3 -'!$D34*100","v":1.7214630655315029},{"$f":"E34/'- 7 -'!$E34","v":268.94590417310667},545601,{"$f":"H34/'- 3 -'!$D34*100","v":1.542181919414302}]
[" RIVER EAST TRANSCONA",1084547,{"$f":"B35/'- 3 -'!$D35*100","v":0.48919058569272239},{"$f":"B35/'- 7 -'!$E35","v":64.218077389939893},4512331,{"$f":"E35/'- 3 -'!$D35*100","v":2.0353104519485345},{"$f":"E35/'- 7 -'!$E35","v":267.18364567605175},630653,{"$f":"H35/'- 3 -'!$D35*100","v":0.28445932766295279}]
[" ROLLING RIVER",164668,{"$f":"B36/'- 3 -'!$D36*100","v":0.61375875465729168},{"$f":"B36/'- 7 -'!$E36","v":93.481691739994318},622366,{"$f":"E36/'- 3 -'!$D36*100","v":2.319713490787767},{"$f":"E36/'- 7 -'!$E36","v":353.31592392847006},0,{"$f":"H36/'- 3 -'!$D36*100","v":0}]
[" SEINE RIVER",370343,{"$f":"B37/'- 3 -'!$D37*100","v":0.58125891052929257},{"$f":"B37/'- 7 -'!$E37","v":82.999327655759743},1280013,{"$f":"E37/'- 3 -'!$D37*100","v":2.0089996620520205},{"$f":"E37/'- 7 -'!$E37","v":286.86978933213805},0,{"$f":"H37/'- 3 -'!$D37*100","v":0}]
[" SEVEN OAKS",512376,{"$f":"B38/'- 3 -'!$D38*100","v":0.30820448265679995},{"$f":"B38/'- 7 -'!$E38","v":44.513791755353807},2338299,{"$f":"E38/'- 3 -'!$D38*100","v":1.4065339391226612},{"$f":"E38/'- 7 -'!$E38","v":203.14486772946441},19621,{"$f":"H38/'- 3 -'!$D38*100","v":1.1802426644122815E-2}]
[" SOUTHWEST HORIZON",220768,{"$f":"B39/'- 3 -'!$D39*100","v":0.92119341548331657},{"$f":"B39/'- 7 -'!$E39","v":151.05576462538488},349584,{"$f":"E39/'- 3 -'!$D39*100","v":1.4587008939625294},{"$f":"E39/'- 7 -'!$E39","v":239.19534724598014},0,{"$f":"H39/'- 3 -'!$D39*100","v":0}]
[" ST. JAMES-ASSINIBOIA",233781,{"$f":"B40/'- 3 -'!$D40*100","v":0.19474919983270866},{"$f":"B40/'- 7 -'!$E40","v":29.023451563644493},3424922,{"$f":"E40/'- 3 -'!$D40*100","v":2.8531010603489602},{"$f":"E40/'- 7 -'!$E40","v":425.19733330022723},283505,{"$f":"H40/'- 3 -'!$D40*100","v":0.23617133940984114}]
[" SUNRISE",268862,{"$f":"B41/'- 3 -'!$D41*100","v":0.3665678934015516},{"$f":"B41/'- 7 -'!$E41","v":58.55008710801394},2491391,{"$f":"E41/'- 3 -'!$D41*100","v":3.3967758571668178},{"$f":"E41/'- 7 -'!$E41","v":542.55030487804879},644591,{"$f":"H41/'- 3 -'!$D41*100","v":0.87883882800693125}]
[" SWAN VALLEY",174933,{"$f":"B42/'- 3 -'!$D42*100","v":0.72103869338966453},{"$f":"B42/'- 7 -'!$E42","v":129.29268292682926},525352,{"$f":"E42/'- 3 -'!$D42*100","v":2.1653954351074245},{"$f":"E42/'- 7 -'!$E42","v":388.2867701404287},0,{"$f":"H42/'- 3 -'!$D42*100","v":0}]
[" TURTLE MOUNTAIN",125682,{"$f":"B43/'- 3 -'!$D43*100","v":0.84371485066894281},{"$f":"B43/'- 7 -'!$E43","v":122.08062166100049},342023,{"$f":"E43/'- 3 -'!$D43*100","v":2.2960319247811447},{"$f":"E43/'- 7 -'!$E43","v":332.2224380767363},0,{"$f":"H43/'- 3 -'!$D43*100","v":0}]
[" TURTLE RIVER",102032,{"$f":"B44/'- 3 -'!$D44*100","v":0.84687212091533115},{"$f":"B44/'- 7 -'!$E44","v":171.48235294117646},197700,{"$f":"E44/'- 3 -'!$D44*100","v":1.6409226351042903},{"$f":"E44/'- 7 -'!$E44","v":332.26890756302521},0,{"$f":"H44/'- 3 -'!$D44*100","v":0}]
[" WESTERN",180727,{"$f":"B45/'- 3 -'!$D45*100","v":0.71268560823203597},{"$f":"B45/'- 7 -'!$E45","v":91.115200403327449},311654,{"$f":"E45/'- 3 -'!$D45*100","v":1.2289880347039841},{"$f":"E45/'- 7 -'!$E45","v":157.12326695235694},253637,{"$f":"H45/'- 3 -'!$D45*100","v":1.0002016279534818}]
[" WINNIPEG",829972,{"$f":"B46/'- 3 -'!$D46*100","v":0.18687568244573274},{"$f":"B46/'- 7 -'!$E46","v":29.833044338431719},16220815,{"$f":"E46/'- 3 -'!$D46*100","v":3.6522628148310767},{"$f":"E46/'- 7 -'!$E46","v":583.05134763642423},31528050,{"$f":"H46/'- 3 -'!$D46*100","v":7.0988248518422132}]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":10365789},{"$f":"B48/'- 3 -'!$D48*100","v":0.37934765830727091},{"$f":"B48/'- 7 -'!$E48","v":56.666765249675322},{"$f":"SUM(E11:E46)","v":61689559},{"$f":"E48/'- 3 -'!$D48*100","v":2.2575985049144092},{"$f":"E48/'- 7 -'!$E48","v":337.23894613415297},{"$f":"SUM(H11:H46)","v":54622158},{"$f":"H48/'- 3 -'!$D48*100","v":1.9989590497153438}]
[" "]
[" WHITESHELL",32097,{"$f":"B50/'- 3 -'!$D50*100","v":0.84507531746602205},{"$f":"B50/'- 7 -'!$E50","v":159.68656716417911},108771,{"$f":"E50/'- 3 -'!$D50*100","v":2.8638093079134088},{"$f":"E50/'- 7 -'!$E50","v":541.14925373134326},0,{"$f":"H50/'- 3 -'!$D50*100","v":0}]

{"sheet":"- 22 -","index":25,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[[7,3,8,3],[7,6,8,6],[7,9,8,9],[5,1,6,3],[5,4,6,6],[5,7,6,9]]}
[]
[null,null,"ANALYSIS OF EXPENSE BY PROGRAM",null,null,null,null,null,null,"PAGE 5 OF 16"]
[null,null,{"$f":"OPYEAR","v":"OPERATING FUND 2022/2023 ACTUAL"}]
[]
[null," FUNCTION 200: STUDENT SUPPORT SERVICES"]
[null,"REGULAR \nPLACEMENT (1)",null,null," RESOURCE \nSERVICES",null,null,"COUNSELLING AND \nGUIDANCE"]
[]
[null,null,null,"PER\nPUPIL",null,null,"PER\nPUPIL",null,null,"PER\nPUPIL"]
[" DIVISION / DISTRICT","AMOUNT","%",null,"AMOUNT","%",null,"AMOUNT","%"]
[]
[" BEAUTIFUL PLAINS",1111564,{"$f":"B11/'- 3 -'!$D11*100","v":4.420286287625844},{"$f":"B11/'- 7 -'!$E11","v":554.67265469061874},1044391,{"$f":"E11/'- 3 -'!$D11*100","v":4.1531636650879689},{"$f":"E11/'- 7 -'!$E11","v":521.15319361277443},349730,{"$f":"H11/'- 3 -'!$D11*100","v":1.3907491816677999},{"$f":"H11/'- 7 -'!$E11","v":174.51596806387226}]
[" BORDER LAND",2522190,{"$f":"B12/'- 3 -'!$D12*100","v":6.7661774237608912},{"$f":"B12/'- 7 -'!$E12","v":1236.2343276705453},1481414,{"$f":"E12/'- 3 -'!$D12*100","v":3.9741296103954564},{"$f":"E12/'- 7 -'!$E12","v":726.10502788914926},640025,{"$f":"H12/'- 3 -'!$D12*100","v":1.7169692630779456},{"$f":"H12/'- 7 -'!$E12","v":313.7039142837537}]
[" BRANDON",11858588,{"$f":"B13/'- 3 -'!$D13*100","v":10.322040126582081},{"$f":"B13/'- 7 -'!$E13","v":1307.2500385827987},5229638,{"$f":"E13/'- 3 -'!$D13*100","v":4.5520202981584701},{"$f":"E13/'- 7 -'!$E13","v":576.4973432987191},3139756,{"$f":"H13/'- 3 -'!$D13*100","v":2.7329297062750517},{"$f":"H13/'- 7 -'!$E13","v":346.11592477456622}]
[" DSFM",4739526,{"$f":"B14/'- 3 -'!$D14*100","v":4.4928816252814139},{"$f":"B14/'- 7 -'!$E14","v":811.953354268064},3743656,{"$f":"E14/'- 3 -'!$D14*100","v":3.5488365827668247},{"$f":"E14/'- 7 -'!$E14","v":641.34557895151613},2197162,{"$f":"H14/'- 3 -'!$D14*100","v":2.0828219483481178},{"$f":"H14/'- 7 -'!$E14","v":376.40748373789444}]
[" EVERGREEN",1352488,{"$f":"B15/'- 3 -'!$D15*100","v":4.152265367140882},{"$f":"B15/'- 7 -'!$E15","v":654.32414126753747},1758829,{"$f":"E15/'- 3 -'!$D15*100","v":5.3997704552077579},{"$f":"E15/'- 7 -'!$E15","v":850.9090469279148},570709,{"$f":"H15/'- 3 -'!$D15*100","v":1.7521303075632502},{"$f":"H15/'- 7 -'!$E15","v":276.10498306724719}]
[" FLIN FLON",1338646,{"$f":"B16/'- 3 -'!$D16*100","v":8.0363244270233345},{"$f":"B16/'- 7 -'!$E16","v":1430.02457002457},713969,{"$f":"E16/'- 3 -'!$D16*100","v":4.2861865757171227},{"$f":"E16/'- 7 -'!$E16","v":762.70590748851612},219506,{"$f":"H16/'- 3 -'!$D16*100","v":1.3177654358793767},{"$f":"H16/'- 7 -'!$E16","v":234.48990492468752}]
[" FORT LA BOSSE",966185,{"$f":"B17/'- 3 -'!$D17*100","v":4.6625298096247274},{"$f":"B17/'- 7 -'!$E17","v":642.19674310402127},759891,{"$f":"E17/'- 3 -'!$D17*100","v":3.6670145361038964},{"$f":"E17/'- 7 -'!$E17","v":505.0787637088734},210784,{"$f":"H17/'- 3 -'!$D17*100","v":1.0171827169661487},{"$f":"H17/'- 7 -'!$E17","v":140.10235958790295}]
[" FRONTIER",11117374,{"$f":"B18/'- 3 -'!$D18*100","v":6.886030959747873},{"$f":"B18/'- 7 -'!$E18","v":1753.1142474178034},4400877,{"$f":"E18/'- 3 -'!$D18*100","v":2.7258753076079243},{"$f":"E18/'- 7 -'!$E18","v":693.98044626665614},6427703,{"$f":"H18/'- 3 -'!$D18*100","v":3.9812784797978624},{"$f":"H18/'- 7 -'!$E18","v":1013.5934715761255}]
[" GARDEN VALLEY",3565980,{"$f":"B19/'- 3 -'!$D19*100","v":6.5582890148245196},{"$f":"B19/'- 7 -'!$E19","v":873.37252020573112},2428207,{"$f":"E19/'- 3 -'!$D19*100","v":4.4657803167207906},{"$f":"E19/'- 7 -'!$E19","v":594.71148665197154},1164316,{"$f":"H19/'- 3 -'!$D19*100","v":2.1413246379913589},{"$f":"H19/'- 7 -'!$E19","v":285.16189076659322}]
[" HANOVER",6864015,{"$f":"B20/'- 3 -'!$D20*100","v":6.7262413974559108},{"$f":"B20/'- 7 -'!$E20","v":850.24340393905607},6368285,{"$f":"E20/'- 3 -'!$D20*100","v":6.240461624544456},{"$f":"E20/'- 7 -'!$E20","v":788.83748296791771},2644145,{"$f":"H20/'- 3 -'!$D20*100","v":2.5910720707743291},{"$f":"H20/'- 7 -'!$E20","v":327.52941905115819}]
[" INTERLAKE",2752805,{"$f":"B21/'- 3 -'!$D21*100","v":6.760788187405721},{"$f":"B21/'- 7 -'!$E21","v":940.80827067669168},2406133,{"$f":"E21/'- 3 -'!$D21*100","v":5.9093744612230399},{"$f":"E21/'- 7 -'!$E21","v":822.32843472317154},1364368,{"$f":"H21/'- 3 -'!$D21*100","v":3.3508378027773018},{"$f":"H21/'- 7 -'!$E21","v":466.29118250170882}]
[" KELSEY",985817,{"$f":"B22/'- 3 -'!$D22*100","v":4.4665010945412122},{"$f":"B22/'- 7 -'!$E22","v":667.44549763033172},1495080,{"$f":"E22/'- 3 -'!$D22*100","v":6.773849970559116},{"$f":"E22/'- 7 -'!$E22","v":1012.241029113067},635057,{"$f":"H22/'- 3 -'!$D22*100","v":2.8772914096592559},{"$f":"H22/'- 7 -'!$E22","v":429.96411645226812}]
[" LAKESHORE",1448859,{"$f":"B23/'- 3 -'!$D23*100","v":8.7884306065862869},{"$f":"B23/'- 7 -'!$E23","v":1589.5326385079538},514723,{"$f":"E23/'- 3 -'!$D23*100","v":3.1221860561406691},{"$f":"E23/'- 7 -'!$E23","v":564.69884805266042},383101,{"$f":"H23/'- 3 -'!$D23*100","v":2.323798626238863},{"$f":"H23/'- 7 -'!$E23","v":420.29731212287436}]
[" LORD SELKIRK",3544798,{"$f":"B24/'- 3 -'!$D24*100","v":5.5435826981008161},{"$f":"B24/'- 7 -'!$E24","v":939.26815050344464},2673712,{"$f":"E24/'- 3 -'!$D24*100","v":4.1813224852035384},{"$f":"E24/'- 7 -'!$E24","v":708.45574986751456},2011915,{"$f":"H24/'- 3 -'!$D24*100","v":3.1463618474309412},{"$f":"H24/'- 7 -'!$E24","v":533.09883412824593}]
[" LOUIS RIEL",15107526,{"$f":"B25/'- 3 -'!$D25*100","v":6.8893484799843305},{"$f":"B25/'- 7 -'!$E25","v":927.24028723991898},11222172,{"$f":"E25/'- 3 -'!$D25*100","v":5.1175456266183295},{"$f":"E25/'- 7 -'!$E25","v":688.77260173080469},4840540,{"$f":"H25/'- 3 -'!$D25*100","v":2.2073876881829197},{"$f":"H25/'- 7 -'!$E25","v":297.09323022156752}]
[" MOUNTAIN VIEW",1928457,{"$f":"B26/'- 3 -'!$D26*100","v":4.2066534883609323},{"$f":"B26/'- 7 -'!$E26","v":631.14285714285711},2452072,{"$f":"E26/'- 3 -'!$D26*100","v":5.3488448186877742},{"$f":"E26/'- 7 -'!$E26","v":802.5108820160367},1172382,{"$f":"H26/'- 3 -'!$D26*100","v":2.5573838721794506},{"$f":"H26/'- 7 -'!$E26","v":383.69563082965146}]
[" MYSTERY LAKE",1872286,{"$f":"B27/'- 3 -'!$D27*100","v":4.0627795378899281},{"$f":"B27/'- 7 -'!$E27","v":685.69346273576264},2860117,{"$f":"E27/'- 3 -'!$D27*100","v":6.2063300284097238},{"$f":"E27/'- 7 -'!$E27","v":1047.4700604284928},1236621,{"$f":"H27/'- 3 -'!$D27*100","v":2.6834140163014526},{"$f":"H27/'- 7 -'!$E27","v":452.89177806262592}]
[" PARK WEST",1352488,{"$f":"B28/'- 3 -'!$D28*100","v":4.152265367140882},{"$f":"B28/'- 7 -'!$E28","v":654.32414126753747},1758829,{"$f":"E28/'- 3 -'!$D28*100","v":5.3997704552077579},{"$f":"E28/'- 7 -'!$E28","v":850.9090469279148},570709,{"$f":"H28/'- 3 -'!$D28*100","v":1.7521303075632502},{"$f":"H28/'- 7 -'!$E28","v":276.10498306724719}]
[" PEMBINA TRAILS",15594529,{"$f":"B29/'- 3 -'!$D29*100","v":7.9744719803031394},{"$f":"B29/'- 7 -'!$E29","v":1029.5457186241499},18133845,{"$f":"E29/'- 3 -'!$D29*100","v":9.2729853429789504},{"$f":"E29/'- 7 -'!$E29","v":1197.1905327787681},4340081,{"$f":"H29/'- 3 -'!$D29*100","v":2.219358746054211},{"$f":"H29/'- 7 -'!$E29","v":286.53073215818313}]
[" PINE CREEK",362332,{"$f":"B30/'- 3 -'!$D30*100","v":2.094691100528546},{"$f":"B30/'- 7 -'!$E30","v":331.80586080586079},457888,{"$f":"E30/'- 3 -'!$D30*100","v":2.6471134722818159},{"$f":"E30/'- 7 -'!$E30","v":419.31135531135533},178219,{"$f":"H30/'- 3 -'!$D30*100","v":1.0303085381503621},{"$f":"H30/'- 7 -'!$E30","v":163.20421245421247}]
[" PORTAGE LA PRAIRIE",3005736,{"$f":"B31/'- 3 -'!$D31*100","v":6.5276586159479359},{"$f":"B31/'- 7 -'!$E31","v":895.23037974683541},1735258,{"$f":"E31/'- 3 -'!$D31*100","v":3.7685185374206469},{"$f":"E31/'- 7 -'!$E31","v":516.83037974683543},1452962,{"$f":"H31/'- 3 -'!$D31*100","v":3.1554467584461663},{"$f":"H31/'- 7 -'!$E31","v":432.75115413253911}]
[" PRAIRIE ROSE",1155705,{"$f":"B32/'- 3 -'!$D32*100","v":3.4515879625188499},{"$f":"B32/'- 7 -'!$E32","v":507.55599472990775},2251983,{"$f":"E32/'- 3 -'!$D32*100","v":6.7256933340230312},{"$f":"E32/'- 7 -'!$E32","v":989.0131752305665},786951,{"$f":"H32/'- 3 -'!$D32*100","v":2.3502802174362585},{"$f":"H32/'- 7 -'!$E32","v":345.60869565217394}]
[" PRAIRIE SPIRIT",1245952,{"$f":"B33/'- 3 -'!$D33*100","v":4.0714313419944883},{"$f":"B33/'- 7 -'!$E33","v":598.29627851140458},1849713,{"$f":"E33/'- 3 -'!$D33*100","v":6.0443576332753191},{"$f":"E33/'- 7 -'!$E33","v":888.21752701080436},498858,{"$f":"H33/'- 3 -'!$D33*100","v":1.6301318962565863},{"$f":"H33/'- 7 -'!$E33","v":239.54765906362545}]
[" RED RIVER VALLEY",2035718,{"$f":"B34/'- 3 -'!$D34*100","v":5.7541087582798491},{"$f":"B34/'- 7 -'!$E34","v":898.9701920953853},1771854,{"$f":"E34/'- 3 -'!$D34*100","v":5.0082774823394915},{"$f":"E34/'- 7 -'!$E34","v":782.44822256568784},1027290,{"$f":"H34/'- 3 -'!$D34*100","v":2.9037118040383327},{"$f":"H34/'- 7 -'!$E34","v":453.64981232060057}]
[" RIVER EAST TRANSCONA",22746768,{"$f":"B35/'- 3 -'!$D35*100","v":10.260048444683795},{"$f":"B35/'- 7 -'!$E35","v":1346.8791189270805},11474384,{"$f":"E35/'- 3 -'!$D35*100","v":5.1755807995625851},{"$f":"E35/'- 7 -'!$E35","v":679.41996032803388},5039007,{"$f":"H35/'- 3 -'!$D35*100","v":2.2728704110008402},{"$f":"H35/'- 7 -'!$E35","v":298.36912692068569}]
[" ROLLING RIVER",732150,{"$f":"B36/'- 3 -'!$D36*100","v":2.7289058725577289},{"$f":"B36/'- 7 -'!$E36","v":415.64007947771785},1483923,{"$f":"E36/'- 3 -'!$D36*100","v":5.5309515661045996},{"$f":"E36/'- 7 -'!$E36","v":842.42009650865737},520956,{"$f":"H36/'- 3 -'!$D36*100","v":1.9417330980593925},{"$f":"H36/'- 7 -'!$E36","v":295.74567130286687}]
[" SEINE RIVER",6254830,{"$f":"B37/'- 3 -'!$D37*100","v":9.8170497926136999},{"$f":"B37/'- 7 -'!$E37","v":1401.7996414164052},3057234,{"$f":"E37/'- 3 -'!$D37*100","v":4.79837476089223},{"$f":"E37/'- 7 -'!$E37","v":685.17122366651722},2015578,{"$f":"H37/'- 3 -'!$D37*100","v":3.1634799965621343},{"$f":"H37/'- 7 -'!$E37","v":451.72075302554907}]
[" SEVEN OAKS",15870468,{"$f":"B38/'- 3 -'!$D38*100","v":9.5464061147698143},{"$f":"B38/'- 7 -'!$E38","v":1378.7818079145129},7695648,{"$f":"E38/'- 3 -'!$D38*100","v":4.6290872534014804},{"$f":"E38/'- 7 -'!$E38","v":668.57634333869078},3262306,{"$f":"H38/'- 3 -'!$D38*100","v":1.9623427580491168},{"$f":"H38/'- 7 -'!$E38","v":283.42000781894791}]
[" SOUTHWEST HORIZON",1742608,{"$f":"B39/'- 3 -'!$D39*100","v":7.2713392129681438},{"$f":"B39/'- 7 -'!$E39","v":1192.3421142661648},890178,{"$f":"E39/'- 3 -'!$D39*100","v":3.7144247001744262},{"$f":"E39/'- 7 -'!$E39","v":609.08518645227502},606688,{"$f":"H39/'- 3 -'!$D39*100","v":2.5315126778008694},{"$f":"H39/'- 7 -'!$E39","v":415.11323982210058}]
[" ST. JAMES-ASSINIBOIA",14377093,{"$f":"B40/'- 3 -'!$D40*100","v":11.976710501154658},{"$f":"B40/'- 7 -'!$E40","v":1784.8878322511764},6155337,{"$f":"E40/'- 3 -'!$D40*100","v":5.1276491906984116},{"$f":"E40/'- 7 -'!$E40","v":764.17298787073707},3343128,{"$f":"H40/'- 3 -'!$D40*100","v":2.7849632901661114},{"$f":"H40/'- 7 -'!$E40","v":415.04276899775294}]
[" SUNRISE",5561787,{"$f":"B41/'- 3 -'!$D41*100","v":7.5829702380333988},{"$f":"B41/'- 7 -'!$E41","v":1211.1905487804879},5045976,{"$f":"E41/'- 3 -'!$D41*100","v":6.8797107530063295},{"$f":"E41/'- 7 -'!$E41","v":1098.8623693379791},1004288,{"$f":"H41/'- 3 -'!$D41*100","v":1.3692516477912737},{"$f":"H41/'- 7 -'!$E41","v":218.70383275261324}]
[" SWAN VALLEY",2882833,{"$f":"B42/'- 3 -'!$D42*100","v":11.882458653202123},{"$f":"B42/'- 7 -'!$E42","v":2130.6969696969695},891103,{"$f":"E42/'- 3 -'!$D42*100","v":3.6729476016281106},{"$f":"E42/'- 7 -'!$E42","v":658.61271249076128},566275,{"$f":"H42/'- 3 -'!$D42*100","v":2.334071822350456},{"$f":"H42/'- 7 -'!$E42","v":418.53288987435332}]
[" TURTLE MOUNTAIN",255217,{"$f":"B43/'- 3 -'!$D43*100","v":1.7132952454860331},{"$f":"B43/'- 7 -'!$E43","v":247.90383681398737},1775066,{"$f":"E43/'- 3 -'!$D43*100","v":11.91618167372828},{"$f":"E43/'- 7 -'!$E43","v":1724.202039825158},270322,{"$f":"H43/'- 3 -'!$D43*100","v":1.8146965027810662},{"$f":"H43/'- 7 -'!$E43","v":262.57600777076249}]
[" TURTLE RIVER",731675,{"$f":"B44/'- 3 -'!$D44*100","v":6.072949261709315},{"$f":"B44/'- 7 -'!$E44","v":1229.7058823529412},373289,{"$f":"E44/'- 3 -'!$D44*100","v":3.0983225570836894},{"$f":"E44/'- 7 -'!$E44","v":627.37647058823529},62115,{"$f":"H44/'- 3 -'!$D44*100","v":0.51555846980021747},{"$f":"H44/'- 7 -'!$E44","v":104.39495798319328}]
[" WESTERN",1039513,{"$f":"B45/'- 3 -'!$D45*100","v":4.0992544261239789},{"$f":"B45/'- 7 -'!$E45","v":524.08016133098056},1297549,{"$f":"E45/'- 3 -'!$D45*100","v":5.1168032351329353},{"$f":"E45/'- 7 -'!$E45","v":654.17141416687673},626427,{"$f":"H45/'- 3 -'!$D45*100","v":2.4702756506109744},{"$f":"H45/'- 7 -'!$E45","v":315.81900680615075}]
[" WINNIPEG",23508496,{"$f":"B46/'- 3 -'!$D46*100","v":5.2931499294828965},{"$f":"B46/'- 7 -'!$E46","v":845.00441400173111},25430739,{"$f":"E46/'- 3 -'!$D46*100","v":5.7259602802556122},{"$f":"E46/'- 7 -'!$E46","v":914.09874567585985},7358012,{"$f":"H46/'- 3 -'!$D46*100","v":1.6567227737127168},{"$f":"H46/'- 7 -'!$E46","v":264.48108880626415}]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":193533002},{"$f":"B48/'- 3 -'!$D48*100","v":7.082556968299893},{"$f":"B48/'- 7 -'!$E48","v":1057.9888508630597},{"$f":"SUM(E11:E46)","v":145082962},{"$f":"E48/'- 3 -'!$D48*100","v":5.3094734896670932},{"$f":"E48/'- 7 -'!$E48","v":793.12651930128663},{"$f":"SUM(H11:H46)","v":62737992},{"$f":"H48/'- 3 -'!$D48*100","v":2.2959670848114211},{"$f":"H48/'- 7 -'!$E48","v":342.97042558940842}]
[" "]
[" WHITESHELL",218329,{"$f":"B50/'- 3 -'!$D50*100","v":5.7483393771081133},{"$f":"B50/'- 7 -'!$E50","v":1086.2139303482586},48587,{"$f":"E50/'- 3 -'!$D50*100","v":1.2792371389762784},{"$f":"E50/'- 7 -'!$E50","v":241.72636815920399},48587,{"$f":"H50/'- 3 -'!$D50*100","v":1.2792371389762784},{"$f":"H50/'- 7 -'!$E50","v":241.72636815920399}]
[]
["(1)  Expenses shown are extra costs associated with special needs students in regular classes, not the total cost of educating those students."]
["      "]

{"sheet":"- 23 -","index":26,"n_rows":50,"n_cols":6,"rows_kept":50,"cut":false,"hidden":false,"merged":[[5,1,6,2],[6,3,6,4]]}
[]
[null,"ANALYSIS OF EXPENSE BY PROGRAM",null,null,null,"PAGE 6 OF 16"]
[null,{"$f":"OPYEAR","v":"OPERATING FUND 2022/2023 ACTUAL"}]
[]
[null," FUNCTION 300: ADULT LEARNING CENTRES"]
[null,"ADMINISTRATION \nAND OTHER"]
[null,null,null,"INSTRUCTION"]
[]
[" DIVISION / DISTRICT","AMOUNT","%","AMOUNT","%"]
[]
[" BEAUTIFUL PLAINS",0,{"$f":"B11/'- 3 -'!$D11*100","v":0},0,{"$f":"D11/'- 3 -'!$D11*100","v":0}]
[" BORDER LAND",86578,{"$f":"B12/'- 3 -'!$D12*100","v":0.23225930996252081},284726,{"$f":"D12/'- 3 -'!$D12*100","v":0.7638229606642416}]
[" BRANDON",0,{"$f":"B13/'- 3 -'!$D13*100","v":0},0,{"$f":"D13/'- 3 -'!$D13*100","v":0}]
[" DSFM",89590,{"$f":"B14/'- 3 -'!$D14*100","v":8.4927746953801259E-2},197116,{"$f":"D14/'- 3 -'!$D14*100","v":0.18685810658048319}]
[" EVERGREEN",0,{"$f":"B15/'- 3 -'!$D15*100","v":0},110582,{"$f":"D15/'- 3 -'!$D15*100","v":0.33949714069860359}]
[" FLIN FLON",19430,{"$f":"B16/'- 3 -'!$D16*100","v":0.11664456743385734},74570,{"$f":"D16/'- 3 -'!$D16*100","v":0.44766780203513851}]
[" FORT LA BOSSE",0,{"$f":"B17/'- 3 -'!$D17*100","v":0},0,{"$f":"D17/'- 3 -'!$D17*100","v":0}]
[" FRONTIER",277513,{"$f":"B18/'- 3 -'!$D18*100","v":0.17188979247549929},2094757,{"$f":"D18/'- 3 -'!$D18*100","v":1.2974792028359015}]
[" GARDEN VALLEY",0,{"$f":"B19/'- 3 -'!$D19*100","v":0},0,{"$f":"D19/'- 3 -'!$D19*100","v":0}]
[" HANOVER",0,{"$f":"B20/'- 3 -'!$D20*100","v":0},0,{"$f":"D20/'- 3 -'!$D20*100","v":0}]
[" INTERLAKE",0,{"$f":"B21/'- 3 -'!$D21*100","v":0},0,{"$f":"D21/'- 3 -'!$D21*100","v":0}]
[" KELSEY",182146,{"$f":"B22/'- 3 -'!$D22*100","v":0.82525997052830657},478341,{"$f":"D22/'- 3 -'!$D22*100","v":2.1672486882088036}]
[" LAKESHORE",71203,{"$f":"B23/'- 3 -'!$D23*100","v":0.43190029152647935},217100,{"$f":"D23/'- 3 -'!$D23*100","v":1.3168764418690038}]
[" LORD SELKIRK",118774,{"$f":"B24/'- 3 -'!$D24*100","v":0.18574640681478224},247789,{"$f":"D24/'- 3 -'!$D24*100","v":0.38750834692969904}]
[" LOUIS RIEL",151081,{"$f":"B25/'- 3 -'!$D25*100","v":6.8896102360142403E-2},1811830,{"$f":"D25/'- 3 -'!$D25*100","v":0.82623245238763843}]
[" MOUNTAIN VIEW",0,{"$f":"B26/'- 3 -'!$D26*100","v":0},0,{"$f":"D26/'- 3 -'!$D26*100","v":0}]
[" MYSTERY LAKE",0,{"$f":"B27/'- 3 -'!$D27*100","v":0},0,{"$f":"D27/'- 3 -'!$D27*100","v":0}]
[" PARK WEST",0,{"$f":"B28/'- 3 -'!$D28*100","v":0},110582,{"$f":"D28/'- 3 -'!$D28*100","v":0.33949714069860359}]
[" PEMBINA TRAILS",0,{"$f":"B29/'- 3 -'!$D29*100","v":0},0,{"$f":"D29/'- 3 -'!$D29*100","v":0}]
[" PINE CREEK",0,{"$f":"B30/'- 3 -'!$D30*100","v":0},0,{"$f":"D30/'- 3 -'!$D30*100","v":0}]
[" PORTAGE LA PRAIRIE",0,{"$f":"B31/'- 3 -'!$D31*100","v":0},0,{"$f":"D31/'- 3 -'!$D31*100","v":0}]
[" PRAIRIE ROSE",67627,{"$f":"B32/'- 3 -'!$D32*100","v":0.2019724230156158},228189,{"$f":"D32/'- 3 -'!$D32*100","v":0.68150125298342901}]
[" PRAIRIE SPIRIT",0,{"$f":"B33/'- 3 -'!$D33*100","v":0},0,{"$f":"D33/'- 3 -'!$D33*100","v":0}]
[" RED RIVER VALLEY",0,{"$f":"B34/'- 3 -'!$D34*100","v":0},0,{"$f":"D34/'- 3 -'!$D34*100","v":0}]
[" RIVER EAST TRANSCONA",353326,{"$f":"B35/'- 3 -'!$D35*100","v":0.15936953666412504},1169321,{"$f":"D35/'- 3 -'!$D35*100","v":0.52742834091357937}]
[" ROLLING RIVER",33908,{"$f":"B36/'- 3 -'!$D36*100","v":0.1263835830453971},92694,{"$f":"D36/'- 3 -'!$D36*100","v":0.34549368428718996}]
[" SEINE RIVER",101174,{"$f":"B37/'- 3 -'!$D37*100","v":0.15879411522261969},220695,{"$f":"D37/'- 3 -'!$D37*100","v":0.34638412298669669}]
[" SEVEN OAKS",843375,{"$f":"B38/'- 3 -'!$D38*100","v":0.50730704709174246},1353230,{"$f":"D38/'- 3 -'!$D38*100","v":0.81399509747853405}]
[" SOUTHWEST HORIZON",0,{"$f":"B39/'- 3 -'!$D39*100","v":0},0,{"$f":"D39/'- 3 -'!$D39*100","v":0}]
[" ST. JAMES-ASSINIBOIA",0,{"$f":"B40/'- 3 -'!$D40*100","v":0},0,{"$f":"D40/'- 3 -'!$D40*100","v":0}]
[" SUNRISE",316940,{"$f":"B41/'- 3 -'!$D41*100","v":0.43211769656808241},654199,{"$f":"D41/'- 3 -'!$D41*100","v":0.891938426759459}]
[" SWAN VALLEY",0,{"$f":"B42/'- 3 -'!$D42*100","v":0},0,{"$f":"D42/'- 3 -'!$D42*100","v":0}]
[" TURTLE MOUNTAIN",0,{"$f":"B43/'- 3 -'!$D43*100","v":0},202247,{"$f":"D43/'- 3 -'!$D43*100","v":1.3577027530055352}]
[" TURTLE RIVER",0,{"$f":"B44/'- 3 -'!$D44*100","v":0},0,{"$f":"D44/'- 3 -'!$D44*100","v":0}]
[" WESTERN",184410,{"$f":"B45/'- 3 -'!$D45*100","v":0.72720928812003605},210858,{"$f":"D45/'- 3 -'!$D45*100","v":0.83150532007165845}]
[" WINNIPEG",92782,{"$f":"B46/'- 3 -'!$D46*100","v":2.089070422698594E-2},733027,{"$f":"D46/'- 3 -'!$D46*100","v":0.16504764121699064}]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":2989857},{"$f":"B48/'- 3 -'!$D48*100","v":0.10941716560346752},{"$f":"SUM(D11:D46)","v":10491853},{"$f":"D48/'- 3 -'!$D48*100","v":0.38396111158100121}]
[" "]
[" WHITESHELL",0,{"$f":"B50/'- 3 -'!$D50*100","v":0},0,{"$f":"D50/'- 3 -'!$D50*100","v":0}]

{"sheet":"- 24 -","index":27,"n_rows":50,"n_cols":9,"rows_kept":50,"cut":false,"hidden":false,"merged":[[6,1,7,2],[5,3,7,4],[6,5,7,6],[6,7,7,8]]}
[]
[null,"ANALYSIS OF EXPENSE BY PROGRAM",null,null,null,null,null,null,"PAGE 7 OF 16"]
[null,{"$f":"OPYEAR","v":"OPERATING FUND 2022/2023 ACTUAL"}]
[]
[null," FUNCTION 400: COMMUNITY EDUCATION AND SERVICES"]
[null,null,null,"ENGLISH AS AN ADDITIONAL LANGUAGE FOR ADULTS"]
[null,"CONTINUING EDUCATION",null,null,null,"COMMUNITY SERVICES & RECREATION",null,"PRE-KINDERGARTEN EDUCATION"]
[]
[" DIVISION / DISTRICT","AMOUNT","%","AMOUNT","%","AMOUNT","%","AMOUNT","%"]
[]
[" BEAUTIFUL PLAINS",0,{"$f":"B11/'- 3 -'!$D11*100","v":0},0,{"$f":"D11/'- 3 -'!$D11*100","v":0},0,{"$f":"F11/'- 3 -'!$D11*100","v":0},16882,{"$f":"H11/'- 3 -'!$D11*100","v":6.7133582148845669E-2}]
[" BORDER LAND",0,{"$f":"B12/'- 3 -'!$D12*100","v":0},0,{"$f":"D12/'- 3 -'!$D12*100","v":0},0,{"$f":"F12/'- 3 -'!$D12*100","v":0},51241,{"$f":"H12/'- 3 -'!$D12*100","v":0.13746216477384013}]
[" BRANDON",0,{"$f":"B13/'- 3 -'!$D13*100","v":0},0,{"$f":"D13/'- 3 -'!$D13*100","v":0},183259,{"$f":"F13/'- 3 -'!$D13*100","v":0.1595136580811565},141367,{"$f":"H13/'- 3 -'!$D13*100","v":0.12304971271238439}]
[" DSFM",0,{"$f":"B14/'- 3 -'!$D14*100","v":0},0,{"$f":"D14/'- 3 -'!$D14*100","v":0},0,{"$f":"F14/'- 3 -'!$D14*100","v":0},690102,{"$f":"H14/'- 3 -'!$D14*100","v":0.65418917321478021}]
[" EVERGREEN",0,{"$f":"B15/'- 3 -'!$D15*100","v":0},0,{"$f":"D15/'- 3 -'!$D15*100","v":0},0,{"$f":"F15/'- 3 -'!$D15*100","v":0},113286,{"$f":"H15/'- 3 -'!$D15*100","v":0.34779867502108847}]
[" FLIN FLON",0,{"$f":"B16/'- 3 -'!$D16*100","v":0},0,{"$f":"D16/'- 3 -'!$D16*100","v":0},0,{"$f":"F16/'- 3 -'!$D16*100","v":0},17866,{"$f":"H16/'- 3 -'!$D16*100","v":0.10725537013758597}]
[" FORT LA BOSSE",0,{"$f":"B17/'- 3 -'!$D17*100","v":0},0,{"$f":"D17/'- 3 -'!$D17*100","v":0},80020,{"$f":"F17/'- 3 -'!$D17*100","v":0.3861534130277024},129168,{"$f":"H17/'- 3 -'!$D17*100","v":0.62332746880732648}]
[" FRONTIER",0,{"$f":"B18/'- 3 -'!$D18*100","v":0},0,{"$f":"D18/'- 3 -'!$D18*100","v":0},1147230,{"$f":"F18/'- 3 -'!$D18*100","v":0.71058698735434755},1649138,{"$f":"H18/'- 3 -'!$D18*100","v":1.0214656199293726}]
[" GARDEN VALLEY",0,{"$f":"B19/'- 3 -'!$D19*100","v":0},0,{"$f":"D19/'- 3 -'!$D19*100","v":0},0,{"$f":"F19/'- 3 -'!$D19*100","v":0},76448,{"$f":"H19/'- 3 -'!$D19*100","v":0.14059755764342619}]
[" HANOVER",0,{"$f":"B20/'- 3 -'!$D20*100","v":0},0,{"$f":"D20/'- 3 -'!$D20*100","v":0},0,{"$f":"F20/'- 3 -'!$D20*100","v":0},153256,{"$f":"H20/'- 3 -'!$D20*100","v":0.15017986580864159}]
[" INTERLAKE",0,{"$f":"B21/'- 3 -'!$D21*100","v":0},0,{"$f":"D21/'- 3 -'!$D21*100","v":0},0,{"$f":"F21/'- 3 -'!$D21*100","v":0},0,{"$f":"H21/'- 3 -'!$D21*100","v":0}]
[" KELSEY",0,{"$f":"B22/'- 3 -'!$D22*100","v":0},0,{"$f":"D22/'- 3 -'!$D22*100","v":0},47026,{"$f":"F22/'- 3 -'!$D22*100","v":0.21306356095694745},0,{"$f":"H22/'- 3 -'!$D22*100","v":0}]
[" LAKESHORE",108842,{"$f":"B23/'- 3 -'!$D23*100","v":0.66020942278169559},0,{"$f":"D23/'- 3 -'!$D23*100","v":0},0,{"$f":"F23/'- 3 -'!$D23*100","v":0},12346,{"$f":"H23/'- 3 -'!$D23*100","v":7.4887869881689176E-2}]
[" LORD SELKIRK",237564,{"$f":"B24/'- 3 -'!$D24*100","v":0.37151783545680811},0,{"$f":"D24/'- 3 -'!$D24*100","v":0},215159,{"$f":"F24/'- 3 -'!$D24*100","v":0.33647945799469353},0,{"$f":"H24/'- 3 -'!$D24*100","v":0}]
[" LOUIS RIEL",6859,{"$f":"B25/'- 3 -'!$D25*100","v":3.1278477511283132E-3},259912,{"$f":"D25/'- 3 -'!$D25*100","v":0.11852531924351395},961960,{"$f":"F25/'- 3 -'!$D25*100","v":0.43867392078661505},972058,{"$f":"H25/'- 3 -'!$D25*100","v":0.44327882042080274}]
[" MOUNTAIN VIEW",0,{"$f":"B26/'- 3 -'!$D26*100","v":0},0,{"$f":"D26/'- 3 -'!$D26*100","v":0},0,{"$f":"F26/'- 3 -'!$D26*100","v":0},126762,{"$f":"H26/'- 3 -'!$D26*100","v":0.27651319655642231}]
[" MYSTERY LAKE",0,{"$f":"B27/'- 3 -'!$D27*100","v":0},0,{"$f":"D27/'- 3 -'!$D27*100","v":0},0,{"$f":"F27/'- 3 -'!$D27*100","v":0},60491,{"$f":"H27/'- 3 -'!$D27*100","v":0.13126285034791677}]
[" PARK WEST",0,{"$f":"B28/'- 3 -'!$D28*100","v":0},0,{"$f":"D28/'- 3 -'!$D28*100","v":0},0,{"$f":"F28/'- 3 -'!$D28*100","v":0},113286,{"$f":"H28/'- 3 -'!$D28*100","v":0.34779867502108847}]
[" PEMBINA TRAILS",0,{"$f":"B29/'- 3 -'!$D29*100","v":0},0,{"$f":"D29/'- 3 -'!$D29*100","v":0},243018,{"$f":"F29/'- 3 -'!$D29*100","v":0.12427052023881635},0,{"$f":"H29/'- 3 -'!$D29*100","v":0}]
[" PINE CREEK",0,{"$f":"B30/'- 3 -'!$D30*100","v":0},0,{"$f":"D30/'- 3 -'!$D30*100","v":0},0,{"$f":"F30/'- 3 -'!$D30*100","v":0},12333,{"$f":"H30/'- 3 -'!$D30*100","v":7.129876837491185E-2}]
[" PORTAGE LA PRAIRIE",0,{"$f":"B31/'- 3 -'!$D31*100","v":0},0,{"$f":"D31/'- 3 -'!$D31*100","v":0},0,{"$f":"F31/'- 3 -'!$D31*100","v":0},59379,{"$f":"H31/'- 3 -'!$D31*100","v":0.1289553842906937}]
[" PRAIRIE ROSE",0,{"$f":"B32/'- 3 -'!$D32*100","v":0},0,{"$f":"D32/'- 3 -'!$D32*100","v":0},0,{"$f":"F32/'- 3 -'!$D32*100","v":0},38561,{"$f":"H32/'- 3 -'!$D32*100","v":0.11516492826689283}]
[" PRAIRIE SPIRIT",0,{"$f":"B33/'- 3 -'!$D33*100","v":0},0,{"$f":"D33/'- 3 -'!$D33*100","v":0},0,{"$f":"F33/'- 3 -'!$D33*100","v":0},41693,{"$f":"H33/'- 3 -'!$D33*100","v":0.13624135355276623}]
[" RED RIVER VALLEY",0,{"$f":"B34/'- 3 -'!$D34*100","v":0},0,{"$f":"D34/'- 3 -'!$D34*100","v":0},0,{"$f":"F34/'- 3 -'!$D34*100","v":0},41842,{"$f":"H34/'- 3 -'!$D34*100","v":0.11826953372910465}]
[" RIVER EAST TRANSCONA",174382,{"$f":"B35/'- 3 -'!$D35*100","v":7.8655911375226997E-2},224686,{"$f":"D35/'- 3 -'!$D35*100","v":0.1013457931624494},749659,{"$f":"F35/'- 3 -'!$D35*100","v":0.33813760517508284},281033,{"$f":"H35/'- 3 -'!$D35*100","v":0.12676140164417296}]
[" ROLLING RIVER",0,{"$f":"B36/'- 3 -'!$D36*100","v":0},0,{"$f":"D36/'- 3 -'!$D36*100","v":0},0,{"$f":"F36/'- 3 -'!$D36*100","v":0},18078,{"$f":"H36/'- 3 -'!$D36*100","v":6.7381220192718194E-2}]
[" SEINE RIVER",0,{"$f":"B37/'- 3 -'!$D37*100","v":0},0,{"$f":"D37/'- 3 -'!$D37*100","v":0},0,{"$f":"F37/'- 3 -'!$D37*100","v":0},802733,{"$f":"H37/'- 3 -'!$D37*100","v":1.2599015210923674}]
[" SEVEN OAKS",233503,{"$f":"B38/'- 3 -'!$D38*100","v":0.14045675697888024},1210023,{"$f":"D38/'- 3 -'!$D38*100","v":0.72785320295608891},1696414,{"$f":"F38/'- 3 -'!$D38*100","v":1.0204271848052067},573097,{"$f":"H38/'- 3 -'!$D38*100","v":0.34472938700712769}]
[" SOUTHWEST HORIZON",0,{"$f":"B39/'- 3 -'!$D39*100","v":0},0,{"$f":"D39/'- 3 -'!$D39*100","v":0},3652,{"$f":"F39/'- 3 -'!$D39*100","v":1.5238614080596244E-2},189676,{"$f":"H39/'- 3 -'!$D39*100","v":0.79145656198005843}]
[" ST. JAMES-ASSINIBOIA",452782,{"$f":"B40/'- 3 -'!$D40*100","v":0.3771860510420158},0,{"$f":"D40/'- 3 -'!$D40*100","v":0},352705,{"$f":"F40/'- 3 -'!$D40*100","v":0.29381778898625427},109652,{"$f":"H40/'- 3 -'!$D40*100","v":9.1344631343249327E-2}]
[" SUNRISE",0,{"$f":"B41/'- 3 -'!$D41*100","v":0},0,{"$f":"D41/'- 3 -'!$D41*100","v":0},0,{"$f":"F41/'- 3 -'!$D41*100","v":0},77304,{"$f":"H41/'- 3 -'!$D41*100","v":0.10539668838107856}]
[" SWAN VALLEY",0,{"$f":"B42/'- 3 -'!$D42*100","v":0},0,{"$f":"D42/'- 3 -'!$D42*100","v":0},0,{"$f":"F42/'- 3 -'!$D42*100","v":0},88912,{"$f":"H42/'- 3 -'!$D42*100","v":0.36647740738832502}]
[" TURTLE MOUNTAIN",0,{"$f":"B43/'- 3 -'!$D43*100","v":0},0,{"$f":"D43/'- 3 -'!$D43*100","v":0},0,{"$f":"F43/'- 3 -'!$D43*100","v":0},15131,{"$f":"H43/'- 3 -'!$D43*100","v":0.10157579769156901}]
[" TURTLE RIVER",0,{"$f":"B44/'- 3 -'!$D44*100","v":0},0,{"$f":"D44/'- 3 -'!$D44*100","v":0},0,{"$f":"F44/'- 3 -'!$D44*100","v":0},28131,{"$f":"H44/'- 3 -'!$D44*100","v":0.23348909786605354}]
[" WESTERN",0,{"$f":"B45/'- 3 -'!$D45*100","v":0},0,{"$f":"D45/'- 3 -'!$D45*100","v":0},100,{"$f":"F45/'- 3 -'!$D45*100","v":3.9434373847407195E-4},53082,{"$f":"H45/'- 3 -'!$D45*100","v":0.20932554325680686}]
[" WINNIPEG",0,{"$f":"B46/'- 3 -'!$D46*100","v":0},3370806,{"$f":"D46/'- 3 -'!$D46*100","v":0.75896737678159099},159672,{"$f":"F46/'- 3 -'!$D46*100","v":3.5951591098826279E-2},4224319,{"$f":"H46/'- 3 -'!$D46*100","v":0.95114352772560451}]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":1213932},{"$f":"B48/'- 3 -'!$D48*100","v":4.4425201163583589E-2},{"$f":"SUM(D11:D46)","v":5065427},{"$f":"D48/'- 3 -'!$D48*100","v":0.18537497442562492},{"$f":"SUM(F11:F46)","v":5839874},{"$f":"F48/'- 3 -'!$D48*100","v":0.21371672978386069},{"$f":"SUM(H11:H46)","v":10978653},{"$f":"H48/'- 3 -'!$D48*100","v":0.4017761028049186}]
[" "]
[" WHITESHELL",0,{"$f":"B50/'- 3 -'!$D50*100","v":0},0,{"$f":"D50/'- 3 -'!$D50*100","v":0},9542,{"$f":"F50/'- 3 -'!$D50*100","v":0.25122935723777245},103573,{"$f":"H50/'- 3 -'!$D50*100","v":2.7269522340377073}]

{"sheet":"- 25 -","index":28,"n_rows":50,"n_cols":10,"rows_kept":50,"cut":false,"hidden":false,"merged":[[7,3,8,3],[7,6,8,6],[7,9,8,9],[6,1,6,3],[5,4,6,6],[5,7,6,9]]}
[]
[null,"ANALYSIS OF EXPENSE BY PROGRAM",null,null,null,null,null,null,null,"PAGE 8 OF 16"]
[null,{"$f":"OPYEAR","v":"OPERATING FUND 2022/2023 ACTUAL"}]
[]
[null," FUNCTION 500: DIVISIONAL ADMINISTRATION"]
[null,null,null,null,"INSTRUCTIONAL MGMT. \nAND ADMINISTRATION",null,null,"BUSINESS AND\nADMIN. SERVICES"]
[null,"BOARD OF TRUSTEES"]
[null,null,null,"PER\nPUPIL",null,null,"PER\nPUPIL",null,null,"PER\nPUPIL"]
[" DIVISION / DISTRICT","AMOUNT","%",null,"AMOUNT","%",null,"AMOUNT","%"]
[]
[" BEAUTIFUL PLAINS",149536,{"$f":"B11/'- 3 -'!$D11*100","v":0.59465035778994124},{"$f":"B11/'- 7 -'!$E11","v":74.618762475049905},193789,{"$f":"E11/'- 3 -'!$D11*100","v":0.77062846529099949},{"$f":"E11/'- 7 -'!$E11","v":96.701097804391225},480172,{"$f":"H11/'- 3 -'!$D11*100","v":1.9094696367477504},{"$f":"H11/'- 7 -'!$E11","v":239.60678642714572}]
[" BORDER LAND",182632,{"$f":"B12/'- 3 -'!$D12*100","v":0.48993950307324147},{"$f":"B12/'- 7 -'!$E12","v":89.515836527433308},169495,{"$f":"E12/'- 3 -'!$D12*100","v":0.45469740282863391},{"$f":"E12/'- 7 -'!$E12","v":83.076825048279105},703071,{"$f":"H12/'- 3 -'!$D12*100","v":1.8861002253997492},{"$f":"H12/'- 7 -'!$E12","v":344.60548372234365}]
[" BRANDON",375137,{"$f":"B13/'- 3 -'!$D13*100","v":0.32652953007268842},{"$f":"B13/'- 7 -'!$E13","v":41.353815287607205},607388,{"$f":"E13/'- 3 -'!$D13*100","v":0.52868716818599626},{"$f":"E13/'- 7 -'!$E13","v":66.956368366514539},1769575,{"$f":"H13/'- 3 -'!$D13*100","v":1.5402865971055311},{"$f":"H13/'- 7 -'!$E13","v":195.07187424212361}]
[" DSFM",650039,{"$f":"B14/'- 3 -'!$D14*100","v":0.61621104701531437},{"$f":"B14/'- 7 -'!$E14","v":111.36163119583225},1740011,{"$f":"E14/'- 3 -'!$D14*100","v":1.6494610325352235},{"$f":"E14/'- 7 -'!$E14","v":298.09051958219624},1427245,{"$f":"H14/'- 3 -'!$D14*100","v":1.3529713383310422},{"$f":"H14/'- 7 -'!$E14","v":244.50891610518076}]
[" EVERGREEN",143541,{"$f":"B15/'- 3 -'!$D15*100","v":0.44068437063010485},{"$f":"B15/'- 7 -'!$E15","v":69.444121915820034},346903,{"$f":"E15/'- 3 -'!$D15*100","v":1.0650248376749172},{"$f":"E15/'- 7 -'!$E15","v":167.82922109337204},515708,{"$f":"H15/'- 3 -'!$D15*100","v":1.583272064489659},{"$f":"H15/'- 7 -'!$E15","v":249.4958877600387}]
[" FLIN FLON",134222,{"$f":"B16/'- 3 -'!$D16*100","v":0.80577803037093154},{"$f":"B16/'- 7 -'!$E16","v":143.38425381903642},112852,{"$f":"E16/'- 3 -'!$D16*100","v":0.67748701616292684},{"$f":"E16/'- 7 -'!$E16","v":120.55549620767012},383575,{"$f":"H16/'- 3 -'!$D16*100","v":2.3027246502028733},{"$f":"H16/'- 7 -'!$E16","v":409.75857280205105}]
[" FORT LA BOSSE",129229,{"$f":"B17/'- 3 -'!$D17*100","v":0.62362183719266373},{"$f":"B17/'- 7 -'!$E17","v":85.894981721502162},189511,{"$f":"E17/'- 3 -'!$D17*100","v":0.91452536186319555},{"$f":"E17/'- 7 -'!$E17","v":125.96277833167166},368900,{"$f":"H17/'- 3 -'!$D17*100","v":1.7802048746053414},{"$f":"H17/'- 7 -'!$E17","v":245.19774011299435}]
[" FRONTIER",1256805,{"$f":"B18/'- 3 -'!$D18*100","v":0.77845704753352052},{"$f":"B18/'- 7 -'!$E18","v":198.18733738074587},2738172,{"$f":"E18/'- 3 -'!$D18*100","v":1.696006373907611},{"$f":"E18/'- 7 -'!$E18","v":431.78617046440115},3671387,{"$f":"H18/'- 3 -'!$D18*100","v":2.2740338273423082},{"$f":"H18/'- 7 -'!$E18","v":578.94614838760549}]
[" GARDEN VALLEY",231202,{"$f":"B19/'- 3 -'!$D19*100","v":0.4252097703311456},{"$f":"B19/'- 7 -'!$E19","v":56.625520450649034},366642,{"$f":"E19/'- 3 -'!$D19*100","v":0.67430109001544924},{"$f":"E19/'- 7 -'!$E19","v":89.79720793534166},760602,{"$f":"H19/'- 3 -'!$D19*100","v":1.3988434431078021},{"$f":"H19/'- 7 -'!$E19","v":186.2850844966936}]
[" HANOVER",318926,{"$f":"B20/'- 3 -'!$D20*100","v":0.31252455944881002},{"$f":"B20/'- 7 -'!$E20","v":39.505264461786204},683327,{"$f":"E20/'- 3 -'!$D20*100","v":0.66961135070353939},{"$f":"E20/'- 7 -'!$E20","v":84.643503034807381},1252394,{"$f":"H20/'- 3 -'!$D20*100","v":1.2272561130366699},{"$f":"H20/'- 7 -'!$E20","v":155.13365539452496}]
[" INTERLAKE",178007,{"$f":"B21/'- 3 -'!$D21*100","v":0.43717866789530324},{"$f":"B21/'- 7 -'!$E21","v":60.836295283663702},417651,{"$f":"E21/'- 3 -'!$D21*100","v":1.0257355487432589},{"$f":"E21/'- 7 -'!$E21","v":142.73786739576212},765580,{"$f":"H21/'- 3 -'!$D21*100","v":1.8802364208558444},{"$f":"H21/'- 7 -'!$E21","v":261.64730006835271}]
[" KELSEY",97958,{"$f":"B22/'- 3 -'!$D22*100","v":0.4438242738957312},{"$f":"B22/'- 7 -'!$E22","v":66.322274881516591},168894,{"$f":"E22/'- 3 -'!$D22*100","v":0.76521832739894269},{"$f":"E22/'- 7 -'!$E22","v":114.34935680433311},562870,{"$f":"H22/'- 3 -'!$D22*100","v":2.5502293743001108},{"$f":"H22/'- 7 -'!$E22","v":381.09004739336496}]
[" LAKESHORE",104214,{"$f":"B23/'- 3 -'!$D23*100","v":0.63213708665562585},{"$f":"B23/'- 7 -'!$E23","v":114.33241908941305},144766,{"$f":"E23/'- 3 -'!$D23*100","v":0.87811577606452407},{"$f":"E23/'- 7 -'!$E23","v":158.82172243554581},347496,{"$f":"H23/'- 3 -'!$D23*100","v":2.1078272503164963},{"$f":"H23/'- 7 -'!$E23","v":381.23532638507953}]
[" LORD SELKIRK",348899,{"$f":"B24/'- 3 -'!$D24*100","v":0.54563065646749886},{"$f":"B24/'- 7 -'!$E24","v":92.448065712771594},371877,{"$f":"E24/'- 3 -'!$D24*100","v":0.58156512811777639},{"$f":"E24/'- 7 -'!$E24","v":98.536565977742455},957671,{"$f":"H24/'- 3 -'!$D24*100","v":1.4976673948904584},{"$f":"H24/'- 7 -'!$E24","v":253.75490196078431}]
[" LOUIS RIEL",729923,{"$f":"B25/'- 3 -'!$D25*100","v":0.33286018574818949},{"$f":"B25/'- 7 -'!$E25","v":44.799791321426376},720852,{"$f":"E25/'- 3 -'!$D25*100","v":0.32872361963789865},{"$f":"E25/'- 7 -'!$E25","v":44.243049162216906},5039953,{"$f":"H25/'- 3 -'!$D25*100","v":2.2983241954865719},{"$f":"H25/'- 7 -'!$E25","v":309.33241269256735}]
[" MOUNTAIN VIEW",220650,{"$f":"B26/'- 3 -'!$D26*100","v":0.48131645777263365},{"$f":"B26/'- 7 -'!$E26","v":72.214040255277368},401282,{"$f":"E26/'- 3 -'!$D26*100","v":0.87533936464046225},{"$f":"E26/'- 7 -'!$E26","v":131.33104238258878},709534,{"$f":"H26/'- 3 -'!$D26*100","v":1.547747072509621},{"$f":"H26/'- 7 -'!$E26","v":232.21534936998856}]
[" MYSTERY LAKE",213801,{"$f":"B27/'- 3 -'!$D27*100","v":0.46393891103197088},{"$f":"B27/'- 7 -'!$E27","v":78.30104376487823},506559,{"$f":"E27/'- 3 -'!$D27*100","v":1.0992110927144594},{"$f":"E27/'- 7 -'!$E27","v":185.51876945614356},930482,{"$f":"H27/'- 3 -'!$D27*100","v":2.0191056441029289},{"$f":"H27/'- 7 -'!$E27","v":340.77348470976011}]
[" PARK WEST",143541,{"$f":"B28/'- 3 -'!$D28*100","v":0.44068437063010485},{"$f":"B28/'- 7 -'!$E28","v":69.444121915820034},346903,{"$f":"E28/'- 3 -'!$D28*100","v":1.0650248376749172},{"$f":"E28/'- 7 -'!$E28","v":167.82922109337204},515708,{"$f":"H28/'- 3 -'!$D28*100","v":1.583272064489659},{"$f":"H28/'- 7 -'!$E28","v":249.4958877600387}]
[" PEMBINA TRAILS",716894,{"$f":"B29/'- 3 -'!$D29*100","v":0.36659338129721253},{"$f":"B29/'- 7 -'!$E29","v":47.329108074206111},2155423,{"$f":"E29/'- 3 -'!$D29*100","v":1.1022045179563253},{"$f":"E29/'- 7 -'!$E29","v":142.30032349640192},2059356,{"$f":"H29/'- 3 -'!$D29*100","v":1.0530793664540399},{"$f":"H29/'- 7 -'!$E29","v":135.95801148742325}]
[" PINE CREEK",106641,{"$f":"B30/'- 3 -'!$D30*100","v":0.61650628056993229},{"$f":"B30/'- 7 -'!$E30","v":97.656593406593402},119919,{"$f":"E30/'- 3 -'!$D30*100","v":0.69326822385073017},{"$f":"E30/'- 7 -'!$E30","v":109.81593406593407},329779,{"$f":"H30/'- 3 -'!$D30*100","v":1.906497732580074},{"$f":"H30/'- 7 -'!$E30","v":301.99542124542126}]
[" PORTAGE LA PRAIRIE",229225,{"$f":"B31/'- 3 -'!$D31*100","v":0.49781569181081298},{"$f":"B31/'- 7 -'!$E31","v":68.272524199553246},294502,{"$f":"E31/'- 3 -'!$D31*100","v":0.63957996234995329},{"$f":"E31/'- 7 -'!$E31","v":87.71466865227103},576508,{"$f":"H31/'- 3 -'!$D31*100","v":1.2520219385078772},{"$f":"H31/'- 7 -'!$E31","v":171.70752047654506}]
[" PRAIRIE ROSE",239323,{"$f":"B32/'- 3 -'!$D32*100","v":0.71475366633691007},{"$f":"B32/'- 7 -'!$E32","v":105.10452349582785},182950,{"$f":"E32/'- 3 -'!$D32*100","v":0.5463920444601551},{"$f":"E32/'- 7 -'!$E32","v":80.346947738252084},565566,{"$f":"H32/'- 3 -'!$D32*100","v":1.6890995518838592},{"$f":"H32/'- 7 -'!$E32","v":248.3820816864295}]
[" PRAIRIE SPIRIT",237135,{"$f":"B33/'- 3 -'!$D33*100","v":0.77489250892800277},{"$f":"B33/'- 7 -'!$E33","v":113.8703481392557},230102,{"$f":"E33/'- 3 -'!$D33*100","v":0.75191058295633839},{"$f":"E33/'- 7 -'!$E33","v":110.49315726290516},469539,{"$f":"H33/'- 3 -'!$D33*100","v":1.5343254000866404},{"$f":"H33/'- 7 -'!$E33","v":225.4689075630252}]
[" RED RIVER VALLEY",179403,{"$f":"B34/'- 3 -'!$D34*100","v":0.50709596003065249},{"$f":"B34/'- 7 -'!$E34","v":79.224111282843893},271165,{"$f":"E34/'- 3 -'!$D34*100","v":0.76646809697559071},{"$f":"E34/'- 7 -'!$E34","v":119.74608081254139},628110,{"$f":"H34/'- 3 -'!$D34*100","v":1.7753997617367221},{"$f":"H34/'- 7 -'!$E34","v":277.3724884080371}]
[" RIVER EAST TRANSCONA",713378,{"$f":"B35/'- 3 -'!$D35*100","v":0.32177287073801586},{"$f":"B35/'- 7 -'!$E35","v":42.240459484264441},1797108,{"$f":"E35/'- 3 -'!$D35*100","v":0.81059494431599266},{"$f":"E35/'- 7 -'!$E35","v":106.41016076028066},2852362,{"$f":"H35/'- 3 -'!$D35*100","v":1.2865727694490559},{"$f":"H35/'- 7 -'!$E35","v":168.89374426384819}]
[" ROLLING RIVER",150017,{"$f":"B36/'- 3 -'!$D36*100","v":0.55915081920848575},{"$f":"B36/'- 7 -'!$E36","v":85.164348566562595},176059,{"$f":"E36/'- 3 -'!$D36*100","v":0.65621585606315813},{"$f":"E36/'- 7 -'!$E36","v":99.948339483394832},579987,{"$f":"H36/'- 3 -'!$D36*100","v":2.1617563754792593},{"$f":"H36/'- 7 -'!$E36","v":329.25745103604885}]
[" SEINE RIVER",277409,{"$f":"B37/'- 3 -'!$D37*100","v":0.43539759928234234},{"$f":"B37/'- 7 -'!$E37","v":62.171447781264007},427565,{"$f":"E37/'- 3 -'!$D37*100","v":0.67106970046809844},{"$f":"E37/'- 7 -'!$E37","v":95.823621694307491},1289679,{"$f":"H37/'- 3 -'!$D37*100","v":2.0241705944827024},{"$f":"H37/'- 7 -'!$E37","v":289.03608247422682}]
[" SEVEN OAKS",593505,{"$f":"B38/'- 3 -'!$D38*100","v":0.35700521000051533},{"$f":"B38/'- 7 -'!$E38","v":51.56205203944225},1485319,{"$f":"E38/'- 3 -'!$D38*100","v":0.89344929109738813},{"$f":"E38/'- 7 -'!$E38","v":129.04035445897225},1472522,{"$f":"H38/'- 3 -'!$D38*100","v":0.88575163788068978},{"$f":"H38/'- 7 -'!$E38","v":127.92858694235697}]
[" SOUTHWEST HORIZON",147710,{"$f":"B39/'- 3 -'!$D39*100","v":0.61634602569684316},{"$f":"B39/'- 7 -'!$E39","v":101.06739651043449},225619,{"$f":"E39/'- 3 -'!$D39*100","v":0.94143506852410841},{"$f":"E39/'- 7 -'!$E39","v":154.37495723571672},406526,{"$f":"H39/'- 3 -'!$D39*100","v":1.696301431470008},{"$f":"H39/'- 7 -'!$E39","v":278.1566883339035}]
[" ST. JAMES-ASSINIBOIA",507096,{"$f":"B40/'- 3 -'!$D40*100","v":0.42243184963006936},{"$f":"B40/'- 7 -'!$E40","v":62.954971508026176},959895,{"$f":"E40/'- 3 -'!$D40*100","v":0.79963206237212558},{"$f":"E40/'- 7 -'!$E40","v":119.16907720766243},1486898,{"$f":"H40/'- 3 -'!$D40*100","v":1.2386472627495597},{"$f":"H40/'- 7 -'!$E40","v":184.59546363083342}]
[" SUNRISE",351194,{"$f":"B41/'- 3 -'!$D41*100","v":0.47881978396078478},{"$f":"B41/'- 7 -'!$E41","v":76.479529616724733},362477,{"$f":"E41/'- 3 -'!$D41*100","v":0.49420308670066504},{"$f":"E41/'- 7 -'!$E41","v":78.936628919860624},1391309,{"$f":"H41/'- 3 -'!$D41*100","v":1.896918155784824},{"$f":"H41/'- 7 -'!$E41","v":302.98540940766549}]
[" SWAN VALLEY",146700,{"$f":"B42/'- 3 -'!$D42*100","v":0.60466793755474268},{"$f":"B42/'- 7 -'!$E42","v":108.42572062084257},198725,{"$f":"E42/'- 3 -'!$D42*100","v":0.81910453913133097},{"$f":"E42/'- 7 -'!$E42","v":146.87730968218773},353253,{"$f":"H42/'- 3 -'!$D42*100","v":1.4560379205523211},{"$f":"H42/'- 7 -'!$E42","v":261.08869179600885}]
[" TURTLE MOUNTAIN",106058,{"$f":"B43/'- 3 -'!$D43*100","v":0.7119771298375801},{"$f":"B43/'- 7 -'!$E43","v":103.01894123360854},150421,{"$f":"E43/'- 3 -'!$D43*100","v":1.0097900379726059},{"$f":"E43/'- 7 -'!$E43","v":146.1107333657115},270485,{"$f":"H43/'- 3 -'!$D43*100","v":1.8157907368055011},{"$f":"H43/'- 7 -'!$E43","v":262.73433705682368}]
[" TURTLE RIVER",127062,{"$f":"B44/'- 3 -'!$D44*100","v":1.0546227205949488},{"$f":"B44/'- 7 -'!$E44","v":213.54957983193276},55341,{"$f":"E44/'- 3 -'!$D44*100","v":0.45933383687054391},{"$f":"E44/'- 7 -'!$E44","v":93.010084033613452},290420,{"$f":"H44/'- 3 -'!$D44*100","v":2.4105045608851188},{"$f":"H44/'- 7 -'!$E44","v":488.10084033613447}]
[" WESTERN",152110,{"$f":"B45/'- 3 -'!$D45*100","v":0.59983626059291084},{"$f":"B45/'- 7 -'!$E45","v":76.687673304764303},195786,{"$f":"E45/'- 3 -'!$D45*100","v":0.77206983180884647},{"$f":"E45/'- 7 -'!$E45","v":98.707335518023697},501067,{"$f":"H45/'- 3 -'!$D45*100","v":1.9759263400598779},{"$f":"H45/'- 7 -'!$E45","v":252.61759516007058}]
[" WINNIPEG",1363553,{"$f":"B46/'- 3 -'!$D46*100","v":0.3070162576881223},{"$f":"B46/'- 7 -'!$E46","v":49.012421029627006},2993945,{"$f":"E46/'- 3 -'!$D46*100","v":0.6741137232099268},{"$f":"E46/'- 7 -'!$E46","v":107.61627371986761},7203394,{"$f":"H46/'- 3 -'!$D46*100","v":1.6219091363027869},{"$f":"H46/'- 7 -'!$E46","v":258.92340053543131}]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":11952675},{"$f":"B48/'- 3 -'!$D48*100","v":0.43742152881540031},{"$f":"B48/'- 7 -'!$E48","v":65.341811253408977},{"$f":"SUM(E11:E46)","v":22509195},{"$f":"E48/'- 3 -'!$D48*100","v":0.82374920168949328},{"$f":"E48/'- 7 -'!$E48","v":123.05124762081935},{"$f":"SUM(H11:H46)","v":43888683},{"$f":"H48/'- 3 -'!$D48*100","v":1.6061555104237728},{"$f":"H48/'- 7 -'!$E48","v":239.92671437537615}]
[" "]
[" WHITESHELL",61011,{"$f":"B50/'- 3 -'!$D50*100","v":1.6063460819989241},{"$f":"B50/'- 7 -'!$E50","v":303.53731343283584},77968,{"$f":"E50/'- 3 -'!$D50*100","v":2.0528034505464938},{"$f":"E50/'- 7 -'!$E50","v":387.90049751243782},86529,{"$f":"H50/'- 3 -'!$D50*100","v":2.2782042603675552},{"$f":"H50/'- 7 -'!$E50","v":430.49253731343282}]

{"sheet":"- 26 -","index":29,"n_rows":50,"n_cols":5,"rows_kept":50,"cut":false,"hidden":false,"merged":[[7,3,8,3],[5,1,6,3]]}
[]
[null,"ANALYSIS OF EXPENSE BY PROGRAM",null,null,"PAGE 9 OF 16"]
[null,{"$f":"OPYEAR","v":"OPERATING FUND 2022/2023 ACTUAL"}]
[]
[null," FUNCTION 500: DIVISIONAL ADMINISTRATION"]
[null,"MANAGEMENT\n INFORMATION SERVICES"]
[]
[null,null,null,"PER\nPUPIL"]
[" DIVISION / DISTRICT","AMOUNT","%"]
[]
[" BEAUTIFUL PLAINS",10710,{"$f":"B11/'- 3 -'!$D11*100","v":4.258977993212517E-2},{"$f":"B11/'- 7 -'!$E11","v":5.3443113772455089}]
[" BORDER LAND",87469,{"$f":"B12/'- 3 -'!$D12*100","v":0.23464955973933024},{"$f":"B12/'- 7 -'!$E12","v":42.872337296958172}]
[" BRANDON",261331,{"$f":"B13/'- 3 -'!$D13*100","v":0.22746966741064129},{"$f":"B13/'- 7 -'!$E13","v":28.808232466873914}]
[" DSFM",211665,{"$f":"B14/'- 3 -'!$D14*100","v":0.20064997833437151},{"$f":"B14/'- 7 -'!$E14","v":36.261454569750171}]
[" EVERGREEN",85845,{"$f":"B15/'- 3 -'!$D15*100","v":0.26355222408051604},{"$f":"B15/'- 7 -'!$E15","v":41.531204644412192}]
[" FLIN FLON",34473,{"$f":"B16/'- 3 -'!$D16*100","v":0.20695255651813504},{"$f":"B16/'- 7 -'!$E16","v":36.826193782715521}]
[" FORT LA BOSSE",92245,{"$f":"B17/'- 3 -'!$D17*100","v":0.44514773287603604},{"$f":"B17/'- 7 -'!$E17","v":61.312728481222997}]
[" FRONTIER",891423,{"$f":"B18/'- 3 -'!$D18*100","v":0.55214175363996287},{"$f":"B18/'- 7 -'!$E18","v":140.56973902073642}]
[" GARDEN VALLEY",158354,{"$f":"B19/'- 3 -'!$D19*100","v":0.29123306879273636},{"$f":"B19/'- 7 -'!$E19","v":38.783737447954934}]
[" HANOVER",78393,{"$f":"B20/'- 3 -'!$D20*100","v":7.681950605742574E-2},{"$f":"B20/'- 7 -'!$E20","v":9.7105165366034925}]
[" INTERLAKE",76648,{"$f":"B21/'- 3 -'!$D21*100","v":0.18824467878700951},{"$f":"B21/'- 7 -'!$E21","v":26.195488721804512}]
[" KELSEY",100776,{"$f":"B22/'- 3 -'!$D22*100","v":0.45659195804442942},{"$f":"B22/'- 7 -'!$E22","v":68.23019634394042}]
[" LAKESHORE",19116,{"$f":"B23/'- 3 -'!$D23*100","v":0.11595306339367975},{"$f":"B23/'- 7 -'!$E23","v":20.972024136039494}]
[" LORD SELKIRK",168644,{"$f":"B24/'- 3 -'!$D24*100","v":0.26373631460481367},{"$f":"B24/'- 7 -'!$E24","v":44.685744568097512}]
[" LOUIS RIEL",1061876,{"$f":"B25/'- 3 -'!$D25*100","v":0.48423771082914835},{"$f":"B25/'- 7 -'!$E25","v":65.173755600564661}]
[" MOUNTAIN VIEW",28007,{"$f":"B26/'- 3 -'!$D26*100","v":6.1093270033256972E-2},{"$f":"B26/'- 7 -'!$E26","v":9.1660939289805263}]
[" MYSTERY LAKE",230594,{"$f":"B27/'- 3 -'!$D27*100","v":0.50037899378630735},{"$f":"B27/'- 7 -'!$E27","v":84.451199414026732}]
[" PARK WEST",85845,{"$f":"B28/'- 3 -'!$D28*100","v":0.26355222408051604},{"$f":"B28/'- 7 -'!$E28","v":41.531204644412192}]
[" PEMBINA TRAILS",1126020,{"$f":"B29/'- 3 -'!$D29*100","v":0.57580545967505281},{"$f":"B29/'- 7 -'!$E29","v":74.33947316300258}]
[" PINE CREEK",3447,{"$f":"B30/'- 3 -'!$D30*100","v":1.9927580847184073E-2},{"$f":"B30/'- 7 -'!$E30","v":3.1565934065934065}]
[" PORTAGE LA PRAIRIE",53125,{"$f":"B31/'- 3 -'!$D31*100","v":0.11537336079157788},{"$f":"B31/'- 7 -'!$E31","v":15.822784810126583}]
[" PRAIRIE ROSE",64699,{"$f":"B32/'- 3 -'!$D32*100","v":0.19322776105235079},{"$f":"B32/'- 7 -'!$E32","v":28.414141414141415}]
[" PRAIRIE SPIRIT",40915,{"$f":"B33/'- 3 -'!$D33*100","v":0.13369906172766244},{"$f":"B33/'- 7 -'!$E33","v":19.647058823529413}]
[" RED RIVER VALLEY",72891,{"$f":"B34/'- 3 -'!$D34*100","v":0.20603184797686933},{"$f":"B34/'- 7 -'!$E34","v":32.188562596599688}]
[" RIVER EAST TRANSCONA",1101545,{"$f":"B35/'- 3 -'!$D35*100","v":0.49685762232239805},{"$f":"B35/'- 7 -'!$E35","v":65.224561091867244}]
[" ROLLING RIVER",29215,{"$f":"B36/'- 3 -'!$D36*100","v":0.10889160017315311},{"$f":"B36/'- 7 -'!$E36","v":16.585296622196992}]
[" SEINE RIVER",159129,{"$f":"B37/'- 3 -'!$D37*100","v":0.24975535968984375},{"$f":"B37/'- 7 -'!$E37","v":35.663155535634246}]
[" SEVEN OAKS",694941,{"$f":"B38/'- 3 -'!$D38*100","v":0.41802100680359583},{"$f":"B38/'- 7 -'!$E38","v":60.374527605230007}]
[" SOUTHWEST HORIZON",57783,{"$f":"B39/'- 3 -'!$D39*100","v":0.24110975832943396},{"$f":"B39/'- 7 -'!$E39","v":39.536777283612729}]
[" ST. JAMES-ASSINIBOIA",413836,{"$f":"B40/'- 3 -'!$D40*100","v":0.34474242929052756},{"$f":"B40/'- 7 -'!$E40","v":51.376925846379223}]
[" SUNRISE",129826,{"$f":"B41/'- 3 -'!$D41*100","v":0.17700546499226308},{"$f":"B41/'- 7 -'!$E41","v":28.272212543554009}]
[" SWAN VALLEY",15764,{"$f":"B42/'- 3 -'!$D42*100","v":6.4976042042351495E-2},{"$f":"B42/'- 7 -'!$E42","v":11.651145602365114}]
[" TURTLE MOUNTAIN",26328,{"$f":"B43/'- 3 -'!$D43*100","v":0.1767422907688605},{"$f":"B43/'- 7 -'!$E43","v":25.573579407479357}]
[" TURTLE RIVER",8355,{"$f":"B44/'- 3 -'!$D44*100","v":6.9347033972161576E-2},{"$f":"B44/'- 7 -'!$E44","v":14.042016806722689}]
[" WESTERN",55747,{"$f":"B45/'- 3 -'!$D45*100","v":0.21983480388714088},{"$f":"B45/'- 7 -'!$E45","v":28.105369296697756}]
[" WINNIPEG",936711,{"$f":"B46/'- 3 -'!$D46*100","v":0.21090893111987488},{"$f":"B46/'- 7 -'!$E46","v":33.669739214451468}]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":8673691},{"$f":"B48/'- 3 -'!$D48*100","v":0.31742343681999036},{"$f":"B48/'- 7 -'!$E48","v":47.416555724337201}]
[" "]
[" WHITESHELL",0,{"$f":"B50/'- 3 -'!$D50*100","v":0},{"$f":"B50/'- 7 -'!$E50","v":0}]

{"sheet":"- 27 -","index":30,"n_rows":50,"n_cols":10,"rows_kept":50,"cut":false,"hidden":false,"merged":[[7,3,8,3],[7,6,8,6],[7,9,8,9],[5,1,6,3],[5,4,6,6],[5,7,6,9]]}
[]
[null,"ANALYSIS OF EXPENSE BY PROGRAM",null,null,null,null,null,null,null,"PAGE 10 OF 16"]
[null,{"$f":"OPYEAR","v":"OPERATING FUND 2022/2023 ACTUAL"}]
[]
[null," FUNCTION 600: INSTRUCTIONAL & OTHER SUPPORT SERVICES"]
[null,"CURRICULUM CONSULTING \nAND DEVELOPMENT ADMIN.",null,null,"CURRICULUM CONSULTING \nAND DEVELOPMENT",null,null,"LIBRARY / \nMEDIA CENTRE"]
[]
[null,null,null,"PER\nPUPIL",null,null,"PER\nPUPIL",null,null,"PER\nPUPIL"]
[" DIVISION / DISTRICT","AMOUNT","%",null,"AMOUNT","%",null,"AMOUNT","%"]
[]
[" BEAUTIFUL PLAINS",0,{"$f":"B11/'- 3 -'!$D11*100","v":0},{"$f":"B11/'- 7 -'!$E11","v":0},137242,{"$f":"E11/'- 3 -'!$D11*100","v":0.54576158519558571},{"$f":"E11/'- 7 -'!$E11","v":68.484031936127749},230152,{"$f":"H11/'- 3 -'!$D11*100","v":0.91523090858435774},{"$f":"H11/'- 7 -'!$E11","v":114.84630738522954}]
[" BORDER LAND",0,{"$f":"B12/'- 3 -'!$D12*100","v":0},{"$f":"B12/'- 7 -'!$E12","v":0},0,{"$f":"E12/'- 3 -'!$D12*100","v":0},{"$f":"E12/'- 7 -'!$E12","v":0},273484,{"$f":"H12/'- 3 -'!$D12*100","v":0.73366450051733745},{"$f":"H12/'- 7 -'!$E12","v":134.04632833714012}]
[" BRANDON",134779,{"$f":"B13/'- 3 -'!$D13*100","v":0.11731533688670238},{"$f":"B13/'- 7 -'!$E13","v":14.857574354564896},511928,{"$f":"E13/'- 3 -'!$D13*100","v":0.44559616692315407},{"$f":"E13/'- 7 -'!$E13","v":56.433185616332651},829911,{"$f":"H13/'- 3 -'!$D13*100","v":0.72237728838305715},{"$f":"H13/'- 7 -'!$E13","v":91.486540115086981}]
[" DSFM",239157,{"$f":"B14/'- 3 -'!$D14*100","v":0.22671129789295957},{"$f":"B14/'- 7 -'!$E14","v":40.971255004548425},2144751,{"$f":"E14/'- 3 -'!$D14*100","v":2.0331384106140442},{"$f":"E14/'- 7 -'!$E14","v":367.42867715458982},838773,{"$f":"H14/'- 3 -'!$D14*100","v":0.79512335188838879},{"$f":"H14/'- 7 -'!$E14","v":143.69465444845895}]
[" EVERGREEN",49111,{"$f":"B15/'- 3 -'!$D15*100","v":0.15077538909451016},{"$f":"B15/'- 7 -'!$E15","v":23.759554910498306},235230,{"$f":"E15/'- 3 -'!$D15*100","v":0.72217822436321022},{"$f":"E15/'- 7 -'!$E15","v":113.80261248185776},74632,{"$f":"H15/'- 3 -'!$D15*100","v":0.22912725945106963},{"$f":"H15/'- 7 -'!$E15","v":36.106434446057087}]
[" FLIN FLON",0,{"$f":"B16/'- 3 -'!$D16*100","v":0},{"$f":"B16/'- 7 -'!$E16","v":0},0,{"$f":"E16/'- 3 -'!$D16*100","v":0},{"$f":"E16/'- 7 -'!$E16","v":0},117676,{"$f":"H16/'- 3 -'!$D16*100","v":0.70644704669822933},{"$f":"H16/'- 7 -'!$E16","v":125.70879179574831}]
[" FORT LA BOSSE",0,{"$f":"B17/'- 3 -'!$D17*100","v":0},{"$f":"B17/'- 7 -'!$E17","v":0},61529,{"$f":"E17/'- 3 -'!$D17*100","v":0.29692118658062361},{"$f":"E17/'- 7 -'!$E17","v":40.89664340312396},239219,{"$f":"H17/'- 3 -'!$D17*100","v":1.1544018159344405},{"$f":"H17/'- 7 -'!$E17","v":159.00232635427051}]
[" FRONTIER",0,{"$f":"B18/'- 3 -'!$D18*100","v":0},{"$f":"B18/'- 7 -'!$E18","v":0},4846948,{"$f":"E18/'- 3 -'!$D18*100","v":3.0021688564482973},{"$f":"E18/'- 7 -'!$E18","v":764.32200583458177},2142837,{"$f":"H18/'- 3 -'!$D18*100","v":1.3272596499580973},{"$f":"H18/'- 7 -'!$E18","v":337.90696207521881}]
[" GARDEN VALLEY",60171,{"$f":"B19/'- 3 -'!$D19*100","v":0.11066209241527046},{"$f":"B19/'- 7 -'!$E19","v":14.736958119030126},292023,{"$f":"E19/'- 3 -'!$D19*100","v":0.53706729509871087},{"$f":"E19/'- 7 -'!$E19","v":71.521675238794998},462262,{"$f":"H19/'- 3 -'!$D19*100","v":0.85015838467148219},{"$f":"H19/'- 7 -'!$E19","v":113.21626255204507}]
[" HANOVER",0,{"$f":"B20/'- 3 -'!$D20*100","v":0},{"$f":"B20/'- 7 -'!$E20","v":0},298346,{"$f":"E20/'- 3 -'!$D20*100","v":0.2923576384907931},{"$f":"E20/'- 7 -'!$E20","v":36.956026260374088},901534,{"$f":"H20/'- 3 -'!$D20*100","v":0.88343852861831118},{"$f":"H20/'- 7 -'!$E20","v":111.67273628143194}]
[" INTERLAKE",0,{"$f":"B21/'- 3 -'!$D21*100","v":0},{"$f":"B21/'- 7 -'!$E21","v":0},0,{"$f":"E21/'- 3 -'!$D21*100","v":0},{"$f":"E21/'- 7 -'!$E21","v":0},441710,{"$f":"H21/'- 3 -'!$D21*100","v":1.084823570960886},{"$f":"H21/'- 7 -'!$E21","v":150.96035543403966}]
[" KELSEY",26988,{"$f":"B22/'- 3 -'!$D22*100","v":0.12227617452273418},{"$f":"B22/'- 7 -'!$E22","v":18.272173324306024},81060,{"$f":"E22/'- 3 -'!$D22*100","v":0.36726347661230296},{"$f":"E22/'- 7 -'!$E22","v":54.881516587677723},208241,{"$f":"H22/'- 3 -'!$D22*100","v":0.94349017558873149},{"$f":"H22/'- 7 -'!$E22","v":140.98916723087339}]
[" LAKESHORE",0,{"$f":"B23/'- 3 -'!$D23*100","v":0},{"$f":"B23/'- 7 -'!$E23","v":0},0,{"$f":"E23/'- 3 -'!$D23*100","v":0},{"$f":"E23/'- 7 -'!$E23","v":0},134403,{"$f":"H23/'- 3 -'!$D23*100","v":0.8152563077684003},{"$f":"H23/'- 7 -'!$E23","v":147.45255074053759}]
[" LORD SELKIRK",0,{"$f":"B24/'- 3 -'!$D24*100","v":0},{"$f":"B24/'- 7 -'!$E24","v":0},111066,{"$f":"E24/'- 3 -'!$D24*100","v":0.17369214154015697},{"$f":"E24/'- 7 -'!$E24","v":29.429252782193959},556524,{"$f":"H24/'- 3 -'!$D24*100","v":0.87032796155884162},{"$f":"H24/'- 7 -'!$E24","v":147.46263910969793}]
[" LOUIS RIEL",211915,{"$f":"B25/'- 3 -'!$D25*100","v":9.6637681320944246E-2},{"$f":"B25/'- 7 -'!$E25","v":13.006505861412876},1790329,{"$f":"E25/'- 3 -'!$D25*100","v":0.81642754576903376},{"$f":"E25/'- 7 -'!$E25","v":109.88332412692567},5019187,{"$f":"H25/'- 3 -'!$D25*100","v":2.2888544642721191},{"$f":"H25/'- 7 -'!$E25","v":308.0578776161542}]
[" MOUNTAIN VIEW",39468,{"$f":"B26/'- 3 -'!$D26*100","v":8.6093804465761634E-2},{"$f":"B26/'- 7 -'!$E26","v":12.917034855179185},353506,{"$f":"E26/'- 3 -'!$D26*100","v":0.77112284487365801},{"$f":"E26/'- 7 -'!$E26","v":115.69497627229586},541806,{"$f":"H26/'- 3 -'!$D26*100","v":1.1818723984589148},{"$f":"H26/'- 7 -'!$E26","v":177.32155130093275}]
[" MYSTERY LAKE",0,{"$f":"B27/'- 3 -'!$D27*100","v":0},{"$f":"B27/'- 7 -'!$E27","v":0},783306,{"$f":"E27/'- 3 -'!$D27*100","v":1.6997400977769466},{"$f":"E27/'- 7 -'!$E27","v":286.87273393151435},894158,{"$f":"H27/'- 3 -'!$D27*100","v":1.9402841371673893},{"$f":"H27/'- 7 -'!$E27","v":327.47042666178356}]
[" PARK WEST",49111,{"$f":"B28/'- 3 -'!$D28*100","v":0.15077538909451016},{"$f":"B28/'- 7 -'!$E28","v":23.759554910498306},235230,{"$f":"E28/'- 3 -'!$D28*100","v":0.72217822436321022},{"$f":"E28/'- 7 -'!$E28","v":113.80261248185776},74632,{"$f":"H28/'- 3 -'!$D28*100","v":0.22912725945106963},{"$f":"H28/'- 7 -'!$E28","v":36.106434446057087}]
[" PEMBINA TRAILS",254902,{"$f":"B29/'- 3 -'!$D29*100","v":0.13034756334886619},{"$f":"B29/'- 7 -'!$E29","v":16.828546906978278},565101,{"$f":"E29/'- 3 -'!$D29*100","v":0.28897199078864672},{"$f":"E29/'- 7 -'!$E29","v":37.307783719548425},4512451,{"$f":"H29/'- 3 -'!$D29*100","v":2.3075024620487659},{"$f":"H29/'- 7 -'!$E29","v":297.91054334191591}]
[" PINE CREEK",0,{"$f":"B30/'- 3 -'!$D30*100","v":0},{"$f":"B30/'- 7 -'!$E30","v":0},0,{"$f":"E30/'- 3 -'!$D30*100","v":0},{"$f":"E30/'- 7 -'!$E30","v":0},302263,{"$f":"H30/'- 3 -'!$D30*100","v":1.7474239540505945},{"$f":"H30/'- 7 -'!$E30","v":276.79761904761904}]
[" PORTAGE LA PRAIRIE",91094,{"$f":"B31/'- 3 -'!$D31*100","v":0.19783192334960931},{"$f":"B31/'- 7 -'!$E31","v":27.131496649292629},115700,{"$f":"E31/'- 3 -'!$D31*100","v":0.25126960646749291},{"$f":"E31/'- 7 -'!$E31","v":34.460163812360385},390489,{"$f":"H31/'- 3 -'!$D31*100","v":0.84803817942856374},{"$f":"H31/'- 7 -'!$E31","v":116.30349962769918}]
[" PRAIRIE ROSE",0,{"$f":"B32/'- 3 -'!$D32*100","v":0},{"$f":"B32/'- 7 -'!$E32","v":0},141687,{"$f":"E32/'- 3 -'!$D32*100","v":0.42315741789246242},{"$f":"E32/'- 7 -'!$E32","v":62.22529644268775},343360,{"$f":"H32/'- 3 -'!$D32*100","v":1.0254669165664874},{"$f":"H32/'- 7 -'!$E32","v":150.79490557751427}]
[" PRAIRIE SPIRIT",0,{"$f":"B33/'- 3 -'!$D33*100","v":0},{"$f":"B33/'- 7 -'!$E33","v":0},154824,{"$f":"E33/'- 3 -'!$D33*100","v":0.50592260865021654},{"$f":"E33/'- 7 -'!$E33","v":74.345258103241292},448341,{"$f":"H33/'- 3 -'!$D33*100","v":1.4650561171707666},{"$f":"H33/'- 7 -'!$E33","v":215.28979591836736}]
[" RED RIVER VALLEY",7916,{"$f":"B34/'- 3 -'!$D34*100","v":2.2375164404177441E-2},{"$f":"B34/'- 7 -'!$E34","v":3.4956944137778758},118133,{"$f":"E34/'- 3 -'!$D34*100","v":0.33391173529038576},{"$f":"E34/'- 7 -'!$E34","v":52.167365864429236},191318,{"$f":"H34/'- 3 -'!$D34*100","v":0.54077459619484824},{"$f":"H34/'- 7 -'!$E34","v":84.485758445572969}]
[" RIVER EAST TRANSCONA",501651,{"$f":"B35/'- 3 -'!$D35*100","v":0.22627230217163469},{"$f":"B35/'- 7 -'!$E35","v":29.703703703703702},1196012,{"$f":"E35/'- 3 -'!$D35*100","v":0.53946745579078115},{"$f":"E35/'- 7 -'!$E35","v":70.818130680640678},4750928,{"$f":"H35/'- 3 -'!$D35*100","v":2.142930874276499},{"$f":"H35/'- 7 -'!$E35","v":281.31142493412676}]
[" ROLLING RIVER",20577,{"$f":"B36/'- 3 -'!$D36*100","v":7.6695617209069714E-2},{"$f":"B36/'- 7 -'!$E36","v":11.681521430598922},106076,{"$f":"E36/'- 3 -'!$D36*100","v":0.3953717398585449},{"$f":"E36/'- 7 -'!$E36","v":60.21913142208345},226580,{"$f":"H36/'- 3 -'!$D36*100","v":0.84452023848136348},{"$f":"H36/'- 7 -'!$E36","v":128.62900936701675}]
[" SEINE RIVER",108514,{"$f":"B37/'- 3 -'!$D37*100","v":0.17031435565725733},{"$f":"B37/'- 7 -'!$E37","v":24.319587628865978},647387,{"$f":"E37/'- 3 -'!$D37*100","v":1.0160836368199941},{"$f":"E37/'- 7 -'!$E37","v":145.08897355445987},530694,{"$f":"H37/'- 3 -'!$D37*100","v":0.83293221760484848},{"$f":"H37/'- 7 -'!$E37","v":118.9363514119229}]
[" SEVEN OAKS",89460,{"$f":"B38/'- 3 -'!$D38*100","v":5.3811991620367317E-2},{"$f":"B38/'- 7 -'!$E38","v":7.7720342296164375},317053,{"$f":"E38/'- 3 -'!$D38*100","v":0.1907137645787203},{"$f":"E38/'- 7 -'!$E38","v":27.544676599626428},1874379,{"$f":"H38/'- 3 -'!$D38*100","v":1.1274767163133519},{"$f":"H38/'- 7 -'!$E38","v":162.84079753268756}]
[" SOUTHWEST HORIZON",0,{"$f":"B39/'- 3 -'!$D39*100","v":0},{"$f":"B39/'- 7 -'!$E39","v":0},67656,{"$f":"E39/'- 3 -'!$D39*100","v":0.2823065920692277},{"$f":"E39/'- 7 -'!$E39","v":46.292165583304822},199820,{"$f":"H39/'- 3 -'!$D39*100","v":0.8337841910144419},{"$f":"H39/'- 7 -'!$E39","v":136.72254533014026}]
[" ST. JAMES-ASSINIBOIA",26468,{"$f":"B40/'- 3 -'!$D40*100","v":2.2048933921799175E-2},{"$f":"B40/'- 7 -'!$E40","v":3.2859501669791062},1114964,{"$f":"E40/'- 3 -'!$D40*100","v":0.9288109249352009},{"$f":"E40/'- 7 -'!$E40","v":138.42058870997778},1264485,{"$f":"H40/'- 3 -'!$D40*100","v":1.053368075038017},{"$f":"H40/'- 7 -'!$E40","v":156.98332691901825}]
[" SUNRISE",0,{"$f":"B41/'- 3 -'!$D41*100","v":0},{"$f":"B41/'- 7 -'!$E41","v":0},503679,{"$f":"E41/'- 3 -'!$D41*100","v":0.68671865113180786},{"$f":"E41/'- 7 -'!$E41","v":109.68619337979094},630720,{"$f":"H41/'- 3 -'!$D41*100","v":0.85992703218092037},{"$f":"H41/'- 7 -'!$E41","v":137.35191637630663}]
[" SWAN VALLEY",17544,{"$f":"B42/'- 3 -'!$D42*100","v":7.2312844556648978E-2},{"$f":"B42/'- 7 -'!$E42","v":12.966740576496674},0,{"$f":"E42/'- 3 -'!$D42*100","v":0},{"$f":"E42/'- 7 -'!$E42","v":0},195164,{"$f":"H42/'- 3 -'!$D42*100","v":0.80442681230357049},{"$f":"H42/'- 7 -'!$E42","v":144.24538063562454}]
[" TURTLE MOUNTAIN",0,{"$f":"B43/'- 3 -'!$D43*100","v":0},{"$f":"B43/'- 7 -'!$E43","v":0},52298,{"$f":"E43/'- 3 -'!$D43*100","v":0.35108129453926873},{"$f":"E43/'- 7 -'!$E43","v":50.799417192812044},104959,{"$f":"H43/'- 3 -'!$D43*100","v":0.70459944153786203},{"$f":"H43/'- 7 -'!$E43","v":101.95143273433706}]
[" TURTLE RIVER",0,{"$f":"B44/'- 3 -'!$D44*100","v":0},{"$f":"B44/'- 7 -'!$E44","v":0},0,{"$f":"E44/'- 3 -'!$D44*100","v":0},{"$f":"E44/'- 7 -'!$E44","v":0},107807,{"$f":"H44/'- 3 -'!$D44*100","v":0.89480498999842295},{"$f":"H44/'- 7 -'!$E44","v":181.18823529411765}]
[" WESTERN",0,{"$f":"B45/'- 3 -'!$D45*100","v":0},{"$f":"B45/'- 7 -'!$E45","v":0},0,{"$f":"E45/'- 3 -'!$D45*100","v":0},{"$f":"E45/'- 7 -'!$E45","v":0},230218,{"$f":"H45/'- 3 -'!$D45*100","v":0.90785026784023881},{"$f":"H45/'- 7 -'!$E45","v":116.06654902949332}]
[" WINNIPEG",1141223,{"$f":"B46/'- 3 -'!$D46*100","v":0.25695665269161666},{"$f":"B46/'- 7 -'!$E46","v":41.020849328697913},1252403,{"$f":"E46/'- 3 -'!$D46*100","v":0.2819898325751749},{"$f":"E46/'- 7 -'!$E46","v":45.01717434875502},2590831,{"$f":"H46/'- 3 -'!$D46*100","v":0.58334896987676721},{"$f":"H46/'- 7 -'!$E46","v":93.126486310843489}]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":3070049},{"$f":"B48/'- 3 -'!$D48*100","v":0.11235188165981179},{"$f":"B48/'- 7 -'!$E48","v":16.783068417464456},{"$f":"SUM(E11:E46)","v":18235467},{"$f":"E48/'- 3 -'!$D48*100","v":0.66734733888462461},{"$f":"E48/'- 7 -'!$E48","v":99.68801484452375},{"$f":"SUM(H11:H46)","v":32875948},{"$f":"H48/'- 3 -'!$D48*100","v":1.20313213865646},{"$f":"H48/'- 7 -'!$E48","v":179.72328277920116}]
[" "]
[" WHITESHELL",0,{"$f":"B50/'- 3 -'!$D50*100","v":0},{"$f":"B50/'- 7 -'!$E50","v":0},0,{"$f":"E50/'- 3 -'!$D50*100","v":0},{"$f":"E50/'- 7 -'!$E50","v":0},12281,{"$f":"H50/'- 3 -'!$D50*100","v":0.32334392540736567},{"$f":"H50/'- 7 -'!$E50","v":61.099502487562191}]

{"sheet":"- 28 -","index":31,"n_rows":52,"n_cols":10,"rows_kept":52,"cut":false,"hidden":false,"merged":[[7,3,8,3],[7,6,8,6],[5,1,6,3],[6,4,6,6]]}
[]
[null,"ANALYSIS OF EXPENSE BY PROGRAM",null,null,null,null,null,null,null,"PAGE 11 OF 16"]
[null,{"$f":"OPYEAR","v":"OPERATING FUND 2022/2023 ACTUAL"}]
[]
[null," FUNCTION 600: INSTRUCTIONAL & OTHER SUPPORT SERVICES"]
[null,"PROFESSIONAL AND\n STAFF DEVELOPMENT"]
[null,null,null,null,"OTHER  (1)"]
[null,null,null,"PER\nPUPIL",null,null,"PER\nPUPIL"]
[" DIVISION / DISTRICT","AMOUNT","%",null,"AMOUNT","%"]
[]
[" BEAUTIFUL PLAINS",150989,{"$f":"B11/'- 3 -'!$D11*100","v":0.60042841103376721},{"$f":"B11/'- 7 -'!$E11","v":75.343812375249499},17476,{"$f":"E11/'- 3 -'!$D11*100","v":6.9495704397182029E-2},{"$f":"E11/'- 7 -'!$E11","v":8.7205588822355296}]
[" BORDER LAND",208176,{"$f":"B12/'- 3 -'!$D12*100","v":0.55846536199447594},{"$f":"B12/'- 7 -'!$E12","v":102.03605493525208},856671,{"$f":"E12/'- 3 -'!$D12*100","v":2.298156752580363},{"$f":"E12/'- 7 -'!$E12","v":419.89148229112544}]
[" BRANDON",1146480,{"$f":"B13/'- 3 -'!$D13*100","v":0.99792762547478886},{"$f":"B13/'- 7 -'!$E13","v":126.38402010714995},95409,{"$f":"E13/'- 3 -'!$D13*100","v":8.304660946455597E-2},{"$f":"E13/'- 7 -'!$E13","v":10.517560685230505}]
[" DSFM",424235,{"$f":"B14/'- 3 -'!$D14*100","v":0.40215786057535302},{"$f":"B14/'- 7 -'!$E14","v":72.677949492821043},219171,{"$f":"E14/'- 3 -'!$D14*100","v":0.20776536697858661},{"$f":"E14/'- 7 -'!$E14","v":37.547347268120454}]
[" EVERGREEN",222477,{"$f":"B15/'- 3 -'!$D15*100","v":0.6830253148903368},{"$f":"B15/'- 7 -'!$E15","v":107.63280116110305},0,{"$f":"E15/'- 3 -'!$D15*100","v":0},{"$f":"E15/'- 7 -'!$E15","v":0}]
[" FLIN FLON",73909,{"$f":"B16/'- 3 -'!$D16*100","v":0.44369960547961723},{"$f":"B16/'- 7 -'!$E16","v":78.954171562867216},51169,{"$f":"E16/'- 3 -'!$D16*100","v":0.30718403865275584},{"$f":"E16/'- 7 -'!$E16","v":54.661895096677704}]
[" FORT LA BOSSE",78617,{"$f":"B17/'- 3 -'!$D17*100","v":0.37938294016494473},{"$f":"B17/'- 7 -'!$E17","v":52.254569624459954},1500,{"$f":"E17/'- 3 -'!$D17*100","v":7.2385668525562809E-3},{"$f":"E17/'- 7 -'!$E17","v":0.99700897308075775}]
[" FRONTIER",3674530,{"$f":"B18/'- 3 -'!$D18*100","v":2.2759805816123801},{"$f":"B18/'- 7 -'!$E18","v":579.44177245131277},161967,{"$f":"E18/'- 3 -'!$D18*100","v":0.10032133275875074},{"$f":"E18/'- 7 -'!$E18","v":25.540802649215486}]
[" GARDEN VALLEY",549146,{"$f":"B19/'- 3 -'!$D19*100","v":1.0099490685126742},{"$f":"B19/'- 7 -'!$E19","v":134.4957139358315},402928,{"$f":"E19/'- 3 -'!$D19*100","v":0.74103564130062816},{"$f":"E19/'- 7 -'!$E19","v":98.684300759245659}]
[" HANOVER",577976,{"$f":"B20/'- 3 -'!$D20*100","v":0.56637494206174921},{"$f":"B20/'- 7 -'!$E20","v":71.59370741979437},225069,{"$f":"E20/'- 3 -'!$D20*100","v":0.22055144475704153},{"$f":"E20/'- 7 -'!$E20","v":27.879227053140095}]
[" INTERLAKE",401068,{"$f":"B21/'- 3 -'!$D21*100","v":0.98500830852401022},{"$f":"B21/'- 7 -'!$E21","v":137.07040328092961},147961,{"$f":"E21/'- 3 -'!$D21*100","v":0.36338679310620908},{"$f":"E21/'- 7 -'!$E21","v":50.567669172932334}]
[" KELSEY",55191,{"$f":"B22/'- 3 -'!$D22*100","v":0.25005722350986442},{"$f":"B22/'- 7 -'!$E22","v":37.366960054163847},0,{"$f":"E22/'- 3 -'!$D22*100","v":0},{"$f":"E22/'- 7 -'!$E22","v":0}]
[" LAKESHORE",126416,{"$f":"B23/'- 3 -'!$D23*100","v":0.76680908463985253},{"$f":"B23/'- 7 -'!$E23","v":138.69007131102578},25861,{"$f":"E23/'- 3 -'!$D23*100","v":0.15686661291190376},{"$f":"E23/'- 7 -'!$E23","v":28.371914426769063}]
[" LORD SELKIRK",173185,{"$f":"B24/'- 3 -'!$D24*100","v":0.2708378219494002},{"$f":"B24/'- 7 -'!$E24","v":45.888977212506624},165275,{"$f":"E24/'- 3 -'!$D24*100","v":0.25846765610582395},{"$f":"E24/'- 7 -'!$E24","v":43.793057763645997}]
[" LOUIS RIEL",1077754,{"$f":"B25/'- 3 -'!$D25*100","v":0.49147841160074995},{"$f":"B25/'- 7 -'!$E25","v":66.148284539372739},576728,{"$f":"E25/'- 3 -'!$D25*100","v":0.26300005508277152},{"$f":"E25/'- 7 -'!$E25","v":35.397287178542932}]
[" MOUNTAIN VIEW",270009,{"$f":"B26/'- 3 -'!$D26*100","v":0.5889860659267212},{"$f":"B26/'- 7 -'!$E26","v":88.368188512518415},300615,{"$f":"E26/'- 3 -'!$D26*100","v":0.65574868322374924},{"$f":"E26/'- 7 -'!$E26","v":98.384879725085909}]
[" MYSTERY LAKE",102433,{"$f":"B27/'- 3 -'!$D27*100","v":0.22227517398767019},{"$f":"B27/'- 7 -'!$E27","v":37.514374656656287},0,{"$f":"E27/'- 3 -'!$D27*100","v":0},{"$f":"E27/'- 7 -'!$E27","v":0}]
[" PARK WEST",222477,{"$f":"B28/'- 3 -'!$D28*100","v":0.6830253148903368},{"$f":"B28/'- 7 -'!$E28","v":107.63280116110305},0,{"$f":"E28/'- 3 -'!$D28*100","v":0},{"$f":"E28/'- 7 -'!$E28","v":0}]
[" PEMBINA TRAILS",1607623,{"$f":"B29/'- 3 -'!$D29*100","v":0.82207962602723517},{"$f":"B29/'- 7 -'!$E29","v":106.13474615435399},750557,{"$f":"E29/'- 3 -'!$D29*100","v":0.38380740874702807},{"$f":"E29/'- 7 -'!$E29","v":49.551528355449925}]
[" PINE CREEK",113174,{"$f":"B30/'- 3 -'!$D30*100","v":0.65427445163887732},{"$f":"B30/'- 7 -'!$E30","v":103.63919413919415},3790,{"$f":"E30/'- 3 -'!$D30*100","v":2.191051099820935E-2},{"$f":"E30/'- 7 -'!$E30","v":3.4706959706959708}]
[" PORTAGE LA PRAIRIE",398857,{"$f":"B31/'- 3 -'!$D31*100","v":0.8662112482869907},{"$f":"B31/'- 7 -'!$E31","v":118.79583023082651},760256,{"$f":"E31/'- 3 -'!$D31*100","v":1.6510736900133993},{"$f":"E31/'- 7 -'!$E31","v":226.43514519731943}]
[" PRAIRIE ROSE",330838,{"$f":"B32/'- 3 -'!$D32*100","v":0.98806915116211413},{"$f":"B32/'- 7 -'!$E32","v":145.29556433904261},1509,{"$f":"E32/'- 3 -'!$D32*100","v":4.5067264011498989E-3},{"$f":"E32/'- 7 -'!$E32","v":0.66271409749670618}]
[" PRAIRIE SPIRIT",142874,{"$f":"B33/'- 3 -'!$D33*100","v":0.46687326763480497},{"$f":"B33/'- 7 -'!$E33","v":68.60696278511405},9119,{"$f":"E33/'- 3 -'!$D33*100","v":2.979840508113293E-2},{"$f":"E33/'- 7 -'!$E33","v":4.3788715486194478}]
[" RED RIVER VALLEY",256767,{"$f":"B34/'- 3 -'!$D34*100","v":0.72577107612019054},{"$f":"B34/'- 7 -'!$E34","v":113.38794435857805},150003,{"$f":"E34/'- 3 -'!$D34*100","v":0.42399466727132751},{"$f":"E34/'- 7 -'!$E34","v":66.241112828438943}]
[" RIVER EAST TRANSCONA",1716029,{"$f":"B35/'- 3 -'!$D35*100","v":0.77402383813306075},{"$f":"B35/'- 7 -'!$E35","v":101.60931995144625},661850,{"$f":"E35/'- 3 -'!$D35*100","v":0.29853089736150512},{"$f":"E35/'- 7 -'!$E35","v":39.189389229357253}]
[" ROLLING RIVER",108452,{"$f":"B36/'- 3 -'!$D36*100","v":0.40422768516100638},{"$f":"B36/'- 7 -'!$E36","v":61.56798183366449},35386,{"$f":"E36/'- 3 -'!$D36*100","v":0.13189245811149053},{"$f":"E36/'- 7 -'!$E36","v":20.088560885608857}]
[" SEINE RIVER",370099,{"$f":"B37/'- 3 -'!$D37*100","v":0.5808759488581684},{"$f":"B37/'- 7 -'!$E37","v":82.94464365755266},103283,{"$f":"E37/'- 3 -'!$D37*100","v":0.16210422245377104},{"$f":"E37/'- 7 -'!$E37","v":23.147243388614971}]
[" SEVEN OAKS",1089139,{"$f":"B38/'- 3 -'!$D38*100","v":0.65513904249290444},{"$f":"B38/'- 7 -'!$E38","v":94.621345727813733},1877423,{"$f":"E38/'- 3 -'!$D38*100","v":1.129307743615972},{"$f":"E38/'- 7 -'!$E38","v":163.10525172668434}]
[" SOUTHWEST HORIZON",63022,{"$f":"B39/'- 3 -'!$D39*100","v":0.26297040979938024},{"$f":"B39/'- 7 -'!$E39","v":43.121450564488541},33257,{"$f":"E39/'- 3 -'!$D39*100","v":0.13877069783088425},{"$f":"E39/'- 7 -'!$E39","v":22.755388299692097}]
[" ST. JAMES-ASSINIBOIA",1666140,{"$f":"B40/'- 3 -'!$D40*100","v":1.3879632297289737},{"$f":"B40/'- 7 -'!$E40","v":206.84800556183194},423726,{"$f":"E40/'- 3 -'!$D40*100","v":0.35298120654935311},{"$f":"E40/'- 7 -'!$E40","v":52.604749903785276}]
[" SUNRISE",339307,{"$f":"B41/'- 3 -'!$D41*100","v":0.46261298438009185},{"$f":"B41/'- 7 -'!$E41","v":73.89089721254355},103741,{"$f":"E41/'- 3 -'!$D41*100","v":0.14144103603101355},{"$f":"E41/'- 7 -'!$E41","v":22.591681184668989}]
[" SWAN VALLEY",146485,{"$f":"B42/'- 3 -'!$D42*100","v":0.60378175073419549},{"$f":"B42/'- 7 -'!$E42","v":108.26681448632668},21409,{"$f":"E42/'- 3 -'!$D42*100","v":8.8243598330671344E-2},{"$f":"E42/'- 7 -'!$E42","v":15.823355506282336}]
[" TURTLE MOUNTAIN",107640,{"$f":"B43/'- 3 -'!$D43*100","v":0.72259724165755645},{"$f":"B43/'- 7 -'!$E43","v":104.55560951918407},75195,{"$f":"E43/'- 3 -'!$D43*100","v":0.50479096605759899},{"$f":"E43/'- 7 -'!$E43","v":73.040310830500246}]
[" TURTLE RIVER",35553,{"$f":"B44/'- 3 -'!$D44*100","v":0.295092172209726},{"$f":"B44/'- 7 -'!$E44","v":59.752941176470586},88405,{"$f":"E44/'- 3 -'!$D44*100","v":0.73376715000705506},{"$f":"E44/'- 7 -'!$E44","v":148.57983193277312}]
[" WESTERN",75980,{"$f":"B45/'- 3 -'!$D45*100","v":0.29962237249259982},{"$f":"B45/'- 7 -'!$E45","v":38.306024703806401},235918,{"$f":"E45/'- 3 -'!$D45*100","v":0.93032786093326103},{"$f":"E45/'- 7 -'!$E45","v":118.94025712125031}]
[" WINNIPEG",2580963,{"$f":"B46/'- 3 -'!$D46*100","v":0.58112710066386075},{"$f":"B46/'- 7 -'!$E46","v":92.7717846082178},2812813,{"$f":"E46/'- 3 -'!$D46*100","v":0.63333021953418778},{"$f":"E46/'- 7 -'!$E46","v":101.10554927722518}]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":20684010},{"$f":"B48/'- 3 -'!$D48*100","v":0.75695451237760814},{"$f":"B48/'- 7 -'!$E48","v":113.0734900249211},{"$f":"SUM(E11:E46)","v":11395440},{"$f":"E48/'- 3 -'!$D48*100","v":0.41702888987813735},{"$f":"E48/'- 7 -'!$E48","v":62.295568952518728}]
[" "]
[" WHITESHELL",38472,{"$f":"B50/'- 3 -'!$D50*100","v":1.0129213824828738},{"$f":"B50/'- 7 -'!$E50","v":191.40298507462686},70434,{"$f":"E50/'- 3 -'!$D50*100","v":1.8544423126897154},{"$f":"E50/'- 7 -'!$E50","v":350.41791044776119}]
[]
["(1)  Includes food services, health services, and other activities related to instructional and other support not included in previous programs."]

{"sheet":"- 29 -","index":32,"n_rows":50,"n_cols":7,"rows_kept":50,"cut":false,"hidden":false,"merged":[[7,3,7,4],[7,1,7,2],[6,5,7,6]]}
[]
[null,"ANALYSIS OF EXPENSE BY PROGRAM",null,null,null,null,"PAGE 12 OF 16"]
[null,{"$f":"OPYEAR","v":"OPERATING FUND 2022/2023 ACTUAL"}]
[]
[]
[null," FUNCTION 700: TRANSPORTATION OF PUPILS"]
[null,null,null,null,null,"ALLOWANCES IN LIEU \nOF TRANSPORTATION"]
[null,"ADMINISTRATION",null,"REGULAR"]
[" DIVISION / DISTRICT","AMOUNT","%","AMOUNT","%","AMOUNT","%"]
[]
[" BEAUTIFUL PLAINS",89560,{"$f":"B11/'- 3 -'!$D11*100","v":0.35614759017004022},1239474,{"$f":"D11/'- 3 -'!$D11*100","v":4.9289378983745014},4008,{"$f":"F11/'- 3 -'!$D11*100","v":1.5938360221097823E-2}]
[" BORDER LAND",152284,{"$f":"B12/'- 3 -'!$D12*100","v":0.40852614703888429},2236153,{"$f":"D12/'- 3 -'!$D12*100","v":5.9988374962533308},0,{"$f":"F12/'- 3 -'!$D12*100","v":0}]
[" BRANDON",242017,{"$f":"B13/'- 3 -'!$D13*100","v":0.21065823227141506},2389379,{"$f":"D13/'- 3 -'!$D13*100","v":2.0797809921056847},1470,{"$f":"F13/'- 3 -'!$D13*100","v":1.2795283035447102E-3}]
[" DSFM",238931,{"$f":"B14/'- 3 -'!$D14*100","v":0.22649705890633651},10506287,{"$f":"D14/'- 3 -'!$D14*100","v":9.9595410621722493},260819,{"$f":"F14/'- 3 -'!$D14*100","v":0.24724600996476717}]
[" EVERGREEN",62833,{"$f":"B15/'- 3 -'!$D15*100","v":0.19290321970587762},1948782,{"$f":"D15/'- 3 -'!$D15*100","v":5.9829440310801587},545,{"$f":"F15/'- 3 -'!$D15*100","v":1.6732012595245063E-3}]
[" FLIN FLON",0,{"$f":"B16/'- 3 -'!$D16*100","v":0},400839,{"$f":"D16/'- 3 -'!$D16*100","v":2.4063660198466259},0,{"$f":"F16/'- 3 -'!$D16*100","v":0}]
[" FORT LA BOSSE",71946,{"$f":"B17/'- 3 -'!$D17*100","v":0.34719062051600946},1697532,{"$f":"D17/'- 3 -'!$D17*100","v":8.1917992442357122},0,{"$f":"F17/'- 3 -'!$D17*100","v":0}]
[" FRONTIER",337867,{"$f":"B18/'- 3 -'!$D18*100","v":0.20927267736761709},9001698,{"$f":"D18/'- 3 -'!$D18*100","v":5.5755946609604488},75085,{"$f":"F18/'- 3 -'!$D18*100","v":4.6507172882073504E-2}]
[" GARDEN VALLEY",133891,{"$f":"B19/'- 3 -'!$D19*100","v":0.24624251243245049},2929315,{"$f":"D19/'- 3 -'!$D19*100","v":5.3873814170187968},18041,{"$f":"F19/'- 3 -'!$D19*100","v":3.3179684719614008E-2}]
[" HANOVER",297952,{"$f":"B20/'- 3 -'!$D20*100","v":0.29197154680675719},3830798,{"$f":"D20/'- 3 -'!$D20*100","v":3.7539067284805334},2129,{"$f":"F20/'- 3 -'!$D20*100","v":2.0862669931787205E-3}]
[" INTERLAKE",150113,{"$f":"B21/'- 3 -'!$D21*100","v":0.36867202623361811},2407461,{"$f":"D21/'- 3 -'!$D21*100","v":5.9126359805507356},0,{"$f":"F21/'- 3 -'!$D21*100","v":0}]
[" KELSEY",90406,{"$f":"B22/'- 3 -'!$D22*100","v":0.40960796775983055},363222,{"$f":"D22/'- 3 -'!$D22*100","v":1.645672026919244},3155,{"$f":"F22/'- 3 -'!$D22*100","v":1.4294550563925685E-2}]
[" LAKESHORE",103217,{"$f":"B23/'- 3 -'!$D23*100","v":0.62608952418421437},1600491,{"$f":"D23/'- 3 -'!$D23*100","v":9.7081938890988653},0,{"$f":"F23/'- 3 -'!$D23*100","v":0}]
[" LORD SELKIRK",197333,{"$f":"B24/'- 3 -'!$D24*100","v":0.30860201471686916},2744281,{"$f":"D24/'- 3 -'!$D24*100","v":4.29168281812583},3478,{"$f":"F24/'- 3 -'!$D24*100","v":5.4391196970870106E-3}]
[" LOUIS RIEL",469613,{"$f":"B25/'- 3 -'!$D25*100","v":0.2141533701633796},5102617,{"$f":"D25/'- 3 -'!$D25*100","v":2.3269002928005689},0,{"$f":"F25/'- 3 -'!$D25*100","v":0}]
[" MOUNTAIN VIEW",215178,{"$f":"B26/'- 3 -'!$D26*100","v":0.46938007138273175},2844271,{"$f":"D26/'- 3 -'!$D26*100","v":6.2043709162267229},6345,{"$f":"F26/'- 3 -'!$D26*100","v":1.3840711192238207E-2}]
[" MYSTERY LAKE",0,{"$f":"B27/'- 3 -'!$D27*100","v":0},50000,{"$f":"D27/'- 3 -'!$D27*100","v":0.10849783467616401},185145,{"$f":"F27/'- 3 -'!$D27*100","v":0.40175663202236778}]
[" PARK WEST",62833,{"$f":"B28/'- 3 -'!$D28*100","v":0.19290321970587762},1948782,{"$f":"D28/'- 3 -'!$D28*100","v":5.9829440310801587},545,{"$f":"F28/'- 3 -'!$D28*100","v":1.6732012595245063E-3}]
[" PEMBINA TRAILS",416677,{"$f":"B29/'- 3 -'!$D29*100","v":0.21307338370634799},3066498,{"$f":"D29/'- 3 -'!$D29*100","v":1.5680949632179091},28820,{"$f":"F29/'- 3 -'!$D29*100","v":1.4737494314341683E-2}]
[" PINE CREEK",127710,{"$f":"B30/'- 3 -'!$D30*100","v":0.73830906585258993},1381656,{"$f":"D30/'- 3 -'!$D30*100","v":7.9875432674780837},0,{"$f":"F30/'- 3 -'!$D30*100","v":0}]
[" PORTAGE LA PRAIRIE",138760,{"$f":"B31/'- 3 -'!$D31*100","v":0.30134978905297594},1225913,{"$f":"D31/'- 3 -'!$D31*100","v":2.6623567594933761},331,{"$f":"F31/'- 3 -'!$D31*100","v":7.1884390441434879E-4}]
[" PRAIRIE ROSE",174013,{"$f":"B32/'- 3 -'!$D32*100","v":0.519701114144001},2237513,{"$f":"D32/'- 3 -'!$D32*100","v":6.6824777402359938},0,{"$f":"F32/'- 3 -'!$D32*100","v":0}]
[" PRAIRIE SPIRIT",132595,{"$f":"B33/'- 3 -'!$D33*100","v":0.43328429890698772},2343832,{"$f":"D33/'- 3 -'!$D33*100","v":7.6590037699442881},0,{"$f":"F33/'- 3 -'!$D33*100","v":0}]
[" RED RIVER VALLEY",175917,{"$f":"B34/'- 3 -'!$D34*100","v":0.49724252103204686},2866764,{"$f":"D34/'- 3 -'!$D34*100","v":8.1031222597242714},33239,{"$f":"F34/'- 3 -'!$D34*100","v":9.3952512585959311E-2}]
[" RIVER EAST TRANSCONA",404348,{"$f":"B35/'- 3 -'!$D35*100","v":0.18238327609931235},5010823,{"$f":"D35/'- 3 -'!$D35*100","v":2.2601578706801679},580,{"$f":"F35/'- 3 -'!$D35*100","v":2.6161202760394798E-4}]
[" ROLLING RIVER",71017,{"$f":"B36/'- 3 -'!$D36*100","v":0.26469809240105474},1893311,{"$f":"D36/'- 3 -'!$D36*100","v":7.056842868917772},6713,{"$f":"F36/'- 3 -'!$D36*100","v":2.5021027279218788E-2}]
[" SEINE RIVER",303691,{"$f":"B37/'- 3 -'!$D37*100","v":0.47664759371056398},4045519,{"$f":"D37/'- 3 -'!$D37*100","v":6.3495029377240915},0,{"$f":"F37/'- 3 -'!$D37*100","v":0}]
[" SEVEN OAKS",356802,{"$f":"B38/'- 3 -'!$D38*100","v":0.21462358857735633},4160226,{"$f":"D38/'- 3 -'!$D38*100","v":2.5024597211137292},0,{"$f":"F38/'- 3 -'!$D38*100","v":0}]
[" SOUTHWEST HORIZON",119061,{"$f":"B39/'- 3 -'!$D39*100","v":0.49680302055034764},2068620,{"$f":"D39/'- 3 -'!$D39*100","v":8.6316817796831877},0,{"$f":"F39/'- 3 -'!$D39*100","v":0}]
[" ST. JAMES-ASSINIBOIA",142997,{"$f":"B40/'- 3 -'!$D40*100","v":0.11912238945199927},2580117,{"$f":"D40/'- 3 -'!$D40*100","v":2.1493437072506696},0,{"$f":"F40/'- 3 -'!$D40*100","v":0}]
[" SUNRISE",408751,{"$f":"B41/'- 3 -'!$D41*100","v":0.55729330658768295},5116873,{"$f":"D41/'- 3 -'!$D41*100","v":6.9763721032101129},1127,{"$f":"F41/'- 3 -'!$D41*100","v":1.5365578470127748E-3}]
[" SWAN VALLEY",135661,{"$f":"B42/'- 3 -'!$D42*100","v":0.55916739656860215},1650052,{"$f":"D42/'- 3 -'!$D42*100","v":6.801182956360452},0,{"$f":"F42/'- 3 -'!$D42*100","v":0}]
[" TURTLE MOUNTAIN",70473,{"$f":"B43/'- 3 -'!$D43*100","v":0.47309174480985672},1088314,{"$f":"D43/'- 3 -'!$D43*100","v":7.3059521967419352},0,{"$f":"F43/'- 3 -'!$D43*100","v":0}]
[" TURTLE RIVER",42120,{"$f":"B44/'- 3 -'!$D44*100","v":0.34959869190992771},1170890,{"$f":"D44/'- 3 -'!$D44*100","v":9.7184618321561071},161,{"$f":"F44/'- 3 -'!$D44*100","v":1.3363102895892298E-3}]
[" WESTERN",94103,{"$f":"B45/'- 3 -'!$D45*100","v":0.37108928821625592},960322,{"$f":"D45/'- 3 -'!$D45*100","v":3.7869696761889768},12200,{"$f":"F45/'- 3 -'!$D45*100","v":4.8109936093836778E-2}]
[" WINNIPEG",789905,{"$f":"B46/'- 3 -'!$D46*100","v":0.17785423597699265},7344188,{"$f":"D46/'- 3 -'!$D46*100","v":1.6536101754152686},0,{"$f":"F46/'- 3 -'!$D46*100","v":0}]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":7020575},{"$f":"B48/'- 3 -'!$D48*100","v":0.25692580528318382},{"$f":"SUM(D11:D46)","v":103452813},{"$f":"D48/'- 3 -'!$D48*100","v":3.7859715605681332},{"$f":"SUM(F11:F46)","v":643936},{"$f":"F48/'- 3 -'!$D48*100","v":2.3565559138793081E-2}]
[" "]
[" WHITESHELL",0,{"$f":"B50/'- 3 -'!$D50*100","v":0},0,{"$f":"D50/'- 3 -'!$D50*100","v":0},14020,{"$f":"F50/'- 3 -'!$D50*100","v":0.3691296990645116}]

{"sheet":"- 30 -","index":33,"n_rows":50,"n_cols":7,"rows_kept":50,"cut":false,"hidden":false,"merged":[[6,1,7,2],[6,3,7,4]]}
[]
[null,"ANALYSIS OF EXPENSE BY PROGRAM",null,null,null,null,"PAGE 13 OF 16"]
[null,{"$f":"OPYEAR","v":"OPERATING FUND 2022/2023 ACTUAL"}]
[]
[]
[null," FUNCTION 700: TRANSPORTATION OF PUPILS"]
[null,"BOARDING OF\n STUDENTS",null,"FIELD TRIPS\n AND OTHER"]
[]
[" DIVISION / DISTRICT","AMOUNT","%","AMOUNT","%"]
[]
[" BEAUTIFUL PLAINS",0,{"$f":"B11/'- 3 -'!$D11*100","v":0},145711,{"$f":"D11/'- 3 -'!$D11*100","v":0.57943972209989647}]
[" BORDER LAND",0,{"$f":"B12/'- 3 -'!$D12*100","v":0},312594,{"$f":"D12/'- 3 -'!$D12*100","v":0.8385833206868285}]
[" BRANDON",0,{"$f":"B13/'- 3 -'!$D13*100","v":0},88137,{"$f":"D13/'- 3 -'!$D13*100","v":7.671686128538785E-2}]
[" DSFM",0,{"$f":"B14/'- 3 -'!$D14*100","v":0},767244,{"$f":"D14/'- 3 -'!$D14*100","v":0.72731671262219333}]
[" EVERGREEN",0,{"$f":"B15/'- 3 -'!$D15*100","v":0},0,{"$f":"D15/'- 3 -'!$D15*100","v":0}]
[" FLIN FLON",0,{"$f":"B16/'- 3 -'!$D16*100","v":0},118025,{"$f":"D16/'- 3 -'!$D16*100","v":0.70854220645295996}]
[" FORT LA BOSSE",0,{"$f":"B17/'- 3 -'!$D17*100","v":0},18971,{"$f":"D17/'- 3 -'!$D17*100","v":9.1548567839896802E-2}]
[" FRONTIER",3242508,{"$f":"B18/'- 3 -'!$D18*100","v":2.0083888942865604},1307715,{"$f":"D18/'- 3 -'!$D18*100","v":0.80999037871053814}]
[" GARDEN VALLEY",0,{"$f":"B19/'- 3 -'!$D19*100","v":0},4946,{"$f":"D19/'- 3 -'!$D19*100","v":9.0963206376149259E-3}]
[" HANOVER",0,{"$f":"B20/'- 3 -'!$D20*100","v":0},428097,{"$f":"D20/'- 3 -'!$D20*100","v":0.41950429355511065}]
[" INTERLAKE",0,{"$f":"B21/'- 3 -'!$D21*100","v":0},192579,{"$f":"D21/'- 3 -'!$D21*100","v":0.4729669658193757}]
[" KELSEY",0,{"$f":"B22/'- 3 -'!$D22*100","v":0},34944,{"$f":"D22/'- 3 -'!$D22*100","v":0.15832290805255755}]
[" LAKESHORE",0,{"$f":"B23/'- 3 -'!$D23*100","v":0},0,{"$f":"D23/'- 3 -'!$D23*100","v":0}]
[" LORD SELKIRK",0,{"$f":"B24/'- 3 -'!$D24*100","v":0},8263,{"$f":"D24/'- 3 -'!$D24*100","v":1.2922209907139152E-2}]
[" LOUIS RIEL",0,{"$f":"B25/'- 3 -'!$D25*100","v":0},91790,{"$f":"D25/'- 3 -'!$D25*100","v":4.1858163737580972E-2}]
[" MOUNTAIN VIEW",175414,{"$f":"B26/'- 3 -'!$D26*100","v":0.38264058519704852},0,{"$f":"D26/'- 3 -'!$D26*100","v":0}]
[" MYSTERY LAKE",0,{"$f":"B27/'- 3 -'!$D27*100","v":0},164548,{"$f":"D27/'- 3 -'!$D27*100","v":0.35706203400586872}]
[" PARK WEST",0,{"$f":"B28/'- 3 -'!$D28*100","v":0},0,{"$f":"D28/'- 3 -'!$D28*100","v":0}]
[" PEMBINA TRAILS",0,{"$f":"B29/'- 3 -'!$D29*100","v":0},642848,{"$f":"D29/'- 3 -'!$D29*100","v":0.32872896408695079}]
[" PINE CREEK",0,{"$f":"B30/'- 3 -'!$D30*100","v":0},19865,{"$f":"D30/'- 3 -'!$D30*100","v":0.11484229577293635}]
[" PORTAGE LA PRAIRIE",0,{"$f":"B31/'- 3 -'!$D31*100","v":0},34969,{"$f":"D31/'- 3 -'!$D31*100","v":7.5943361007448223E-2}]
[" PRAIRIE ROSE",0,{"$f":"B32/'- 3 -'!$D32*100","v":0},61811,{"$f":"D32/'- 3 -'!$D32*100","v":0.18460256168421235}]
[" PRAIRIE SPIRIT",0,{"$f":"B33/'- 3 -'!$D33*100","v":0},88493,{"$f":"D33/'- 3 -'!$D33*100","v":0.28917099033278826}]
[" RED RIVER VALLEY",0,{"$f":"B34/'- 3 -'!$D34*100","v":0},184014,{"$f":"D34/'- 3 -'!$D34*100","v":0.52012929543586495}]
[" RIVER EAST TRANSCONA",0,{"$f":"B35/'- 3 -'!$D35*100","v":0},60511,{"$f":"D35/'- 3 -'!$D35*100","v":2.7293802417831893E-2}]
[" ROLLING RIVER",0,{"$f":"B36/'- 3 -'!$D36*100","v":0},81579,{"$f":"D36/'- 3 -'!$D36*100","v":0.30406530380029634}]
[" SEINE RIVER",0,{"$f":"B37/'- 3 -'!$D37*100","v":0},101982,{"$f":"D37/'- 3 -'!$D37*100","v":0.16006228337945719}]
[" SEVEN OAKS",0,{"$f":"B38/'- 3 -'!$D38*100","v":0},452710,{"$f":"D38/'- 3 -'!$D38*100","v":0.27231418205294528}]
[" SOUTHWEST HORIZON",0,{"$f":"B39/'- 3 -'!$D39*100","v":0},23464,{"$f":"D39/'- 3 -'!$D39*100","v":9.7907678200194498E-2}]
[" ST. JAMES-ASSINIBOIA",0,{"$f":"B40/'- 3 -'!$D40*100","v":0},128300,{"$f":"D40/'- 3 -'!$D40*100","v":0.10687918324644229}]
[" SUNRISE",0,{"$f":"B41/'- 3 -'!$D41*100","v":0},219186,{"$f":"D41/'- 3 -'!$D41*100","v":0.29883936846081816}]
[" SWAN VALLEY",0,{"$f":"B42/'- 3 -'!$D42*100","v":0},83510,{"$f":"D42/'- 3 -'!$D42*100","v":0.3442114482971817}]
[" TURTLE MOUNTAIN",0,{"$f":"B43/'- 3 -'!$D43*100","v":0},51916,{"$f":"D43/'- 3 -'!$D43*100","v":0.34851689332862973}]
[" TURTLE RIVER",0,{"$f":"B44/'- 3 -'!$D44*100","v":0},28501,{"$f":"D44/'- 3 -'!$D44*100","v":0.23656012151293562}]
[" WESTERN",0,{"$f":"B45/'- 3 -'!$D45*100","v":0},80726,{"$f":"D45/'- 3 -'!$D45*100","v":0.31833792632057933}]
[" WINNIPEG",0,{"$f":"B46/'- 3 -'!$D46*100","v":0},561437,{"$f":"D46/'- 3 -'!$D46*100","v":0.12641260491352102}]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":3417922},{"$f":"B48/'- 3 -'!$D48*100","v":0.12508268371822964},{"$f":"SUM(D11:D46)","v":6589386},{"$f":"D48/'- 3 -'!$D48*100","v":0.24114596088949089}]
[" "]
[" WHITESHELL",0,{"$f":"B50/'- 3 -'!$D50*100","v":0},69490,{"$f":"D50/'- 3 -'!$D50*100","v":1.8295879306699652}]

{"sheet":"- 31 -","index":34,"n_rows":50,"n_cols":7,"rows_kept":50,"cut":false,"hidden":false,"merged":[[7,3,7,4],[7,5,7,6],[6,3,6,6],[7,1,7,2]]}
[]
[null,"ANALYSIS OF EXPENSE BY PROGRAM",null,null,null,null,"PAGE 14 OF 16"]
[null,{"$f":"OPYEAR","v":"OPERATING FUND 2022/2023 ACTUAL"}]
[]
[]
[null," FUNCTION 800: OPERATIONS AND MAINTENANCE"]
[null,null,null,"SCHOOL BUILDINGS"]
[null,"ADMINISTRATION",null,"MAINTENANCE",null,"REPAIRS"]
[" DIVISION / DISTRICT","AMOUNT","%","AMOUNT","%","AMOUNT","%"]
[]
[" BEAUTIFUL PLAINS",74888,{"$f":"B11/'- 3 -'!$D11*100","v":0.2978023753087759},2011980,{"$f":"D11/'- 3 -'!$D11*100","v":8.0009136720669662},290583,{"$f":"F11/'- 3 -'!$D11*100","v":1.1555430459399374}]
[" BORDER LAND",134128,{"$f":"B12/'- 3 -'!$D12*100","v":0.35981977784948826},2996606,{"$f":"D12/'- 3 -'!$D12*100","v":8.0388740995350982},340455,{"$f":"F12/'- 3 -'!$D12*100","v":0.91332490209164019}]
[" BRANDON",301824,{"$f":"B13/'- 3 -'!$D13*100","v":0.26271588482250252},8452152,{"$f":"D13/'- 3 -'!$D13*100","v":7.3569848366408372},649990,{"$f":"F13/'- 3 -'!$D13*100","v":0.56576911702110633}]
[" DSFM",524160,{"$f":"B14/'- 3 -'!$D14*100","v":0.49688277534662872},10803784,{"$f":"D14/'- 3 -'!$D14*100","v":10.241556353337725},464724,{"$f":"F14/'- 3 -'!$D14*100","v":0.44053981778500206}]
[" EVERGREEN",55128,{"$f":"B15/'- 3 -'!$D15*100","v":0.16924814501847152},3382645,{"$f":"D15/'- 3 -'!$D15*100","v":10.385038301879401},641705,{"$f":"F15/'- 3 -'!$D15*100","v":1.9700947050333455}]
[" FLIN FLON",113443,{"$f":"B16/'- 3 -'!$D16*100","v":0.6810349801028861},2354792,{"$f":"D16/'- 3 -'!$D16*100","v":14.136577160921657},113567,{"$f":"F16/'- 3 -'!$D16*100","v":0.68177939216473882}]
[" FORT LA BOSSE",71865,{"$f":"B17/'- 3 -'!$D17*100","v":0.34679973790597141},1767377,{"$f":"D17/'- 3 -'!$D17*100","v":8.528851045446908},191229,{"$f":"F17/'- 3 -'!$D17*100","v":0.92281593376498994}]
[" FRONTIER",1077845,{"$f":"B18/'- 3 -'!$D18*100","v":0.66761035832827487},22116251,{"$f":"D18/'- 3 -'!$D18*100","v":13.698665629091444},2742983,{"$f":"F18/'- 3 -'!$D18*100","v":1.6989862768008075}]
[" GARDEN VALLEY",123282,{"$f":"B19/'- 3 -'!$D19*100","v":0.22673121731630477},4652991,{"$f":"D19/'- 3 -'!$D19*100","v":8.5574399635941205},290542,{"$f":"F19/'- 3 -'!$D19*100","v":0.53434354846217469}]
[" HANOVER",734621,{"$f":"B20/'- 3 -'!$D20*100","v":0.71987578430997867},8175790,{"$f":"D20/'- 3 -'!$D20*100","v":8.0116866229030759},399545,{"$f":"F20/'- 3 -'!$D20*100","v":0.39152538552822536}]
[" INTERLAKE",166632,{"$f":"B21/'- 3 -'!$D21*100","v":0.40924208479852014},3216932,{"$f":"D21/'- 3 -'!$D21*100","v":7.9006670887649015},171081,{"$f":"F21/'- 3 -'!$D21*100","v":0.42016866573896744}]
[" KELSEY",86049,{"$f":"B22/'- 3 -'!$D22*100","v":0.38986744262289735},2425276,{"$f":"D22/'- 3 -'!$D22*100","v":10.988345614413763},98103,{"$f":"F22/'- 3 -'!$D22*100","v":0.44448123422275787}]
[" LAKESHORE",68785,{"$f":"B23/'- 3 -'!$D23*100","v":0.41723328444937552},1378283,{"$f":"D23/'- 3 -'!$D23*100","v":8.3603335464234743},82859,{"$f":"F23/'- 3 -'!$D23*100","v":0.5026027871802109}]
[" LORD SELKIRK",140737,{"$f":"B24/'- 3 -'!$D24*100","v":0.22009355629929117},5836835,{"$f":"D24/'- 3 -'!$D24*100","v":9.1280173137282521},316030,{"$f":"F24/'- 3 -'!$D24*100","v":0.49422800398804134}]
[" LOUIS RIEL",738283,{"$f":"B25/'- 3 -'!$D25*100","v":0.33667252095732098},22178683,{"$f":"D25/'- 3 -'!$D25*100","v":10.113944269505431},657705,{"$f":"F25/'- 3 -'!$D25*100","v":0.29992726420117322}]
[" MOUNTAIN VIEW",154792,{"$f":"B26/'- 3 -'!$D26*100","v":0.33765663780440291},5237303,{"$f":"D26/'- 3 -'!$D26*100","v":11.424428408076082},147853,{"$f":"F26/'- 3 -'!$D26*100","v":0.32252020045799773}]
[" MYSTERY LAKE",211672,{"$f":"B27/'- 3 -'!$D27*100","v":0.45931907323145982},5185490,{"$f":"D27/'- 3 -'!$D27*100","v":11.252288734698034},441337,{"$f":"F27/'- 3 -'!$D27*100","v":0.95768217724948401}]
[" PARK WEST",55128,{"$f":"B28/'- 3 -'!$D28*100","v":0.16924814501847152},3382645,{"$f":"D28/'- 3 -'!$D28*100","v":10.385038301879401},641705,{"$f":"F28/'- 3 -'!$D28*100","v":1.9700947050333455}]
[" PEMBINA TRAILS",1095503,{"$f":"B29/'- 3 -'!$D29*100","v":0.56020018160458906},16942774,{"$f":"D29/'- 3 -'!$D29*100","v":8.6639151802281784},920531,{"$f":"F29/'- 3 -'!$D29*100","v":0.47072589794154279}]
[" PINE CREEK",160341,{"$f":"B30/'- 3 -'!$D30*100","v":0.92695336252345251},1416754,{"$f":"D30/'- 3 -'!$D30*100","v":8.1904496302789163},79895,{"$f":"F30/'- 3 -'!$D30*100","v":0.46188397788969293}]
[" PORTAGE LA PRAIRIE",110453,{"$f":"B31/'- 3 -'!$D31*100","v":0.23987451895552286},4069744,{"$f":"D31/'- 3 -'!$D31*100","v":8.8384008064255859},269635,{"$f":"F31/'- 3 -'!$D31*100","v":0.58557545669716893}]
[" PRAIRIE ROSE",154307,{"$f":"B32/'- 3 -'!$D32*100","v":0.46084786665489558},2739714,{"$f":"D32/'- 3 -'!$D32*100","v":8.1823336086149734},111575,{"$f":"F32/'- 3 -'!$D32*100","v":0.33322597628117956}]
[" PRAIRIE SPIRIT",100079,{"$f":"B33/'- 3 -'!$D33*100","v":0.32703087861768859},3089287,{"$f":"D33/'- 3 -'!$D33*100","v":10.094947410667606},190635,{"$f":"F33/'- 3 -'!$D33*100","v":0.62294319033246803}]
[" RED RIVER VALLEY",92425,{"$f":"B34/'- 3 -'!$D34*100","v":0.26124615589389838},2566117,{"$f":"D34/'- 3 -'!$D34*100","v":7.253321090873496},394437,{"$f":"F34/'- 3 -'!$D34*100","v":1.1149055990513563}]
[" RIVER EAST TRANSCONA",1165138,{"$f":"B35/'- 3 -'!$D35*100","v":0.52554157692829095},20915930,{"$f":"D35/'- 3 -'!$D35*100","v":9.4342394077969729},332993,{"$f":"F35/'- 3 -'!$D35*100","v":0.15019823087572665}]
[" ROLLING RIVER",81661,{"$f":"B36/'- 3 -'!$D36*100","v":0.30437093827622308},3498387,{"$f":"D36/'- 3 -'!$D36*100","v":13.039361918704659},131831,{"$f":"F36/'- 3 -'!$D36*100","v":0.49136705604747377}]
[" SEINE RIVER",186406,{"$f":"B37/'- 3 -'!$D37*100","v":0.29256702158842829},5417853,{"$f":"D37/'- 3 -'!$D37*100","v":8.5034017983001142},230267,{"$f":"F37/'- 3 -'!$D37*100","v":0.36140752100309342}]
[" SEVEN OAKS",657370,{"$f":"B38/'- 3 -'!$D38*100","v":0.39542129366734691},12866617,{"$f":"D38/'- 3 -'!$D38*100","v":7.7395292442038413},805405,{"$f":"F38/'- 3 -'!$D38*100","v":0.48446732742009763}]
[" SOUTHWEST HORIZON",117721,{"$f":"B39/'- 3 -'!$D39*100","v":0.49121163422285619},2147376,{"$f":"D39/'- 3 -'!$D39*100","v":8.9603050793905918},152085,{"$f":"F39/'- 3 -'!$D39*100","v":0.63460148478846656}]
[" ST. JAMES-ASSINIBOIA",452128,{"$f":"B40/'- 3 -'!$D40*100","v":0.37664124211104794},9362687,{"$f":"D40/'- 3 -'!$D40*100","v":7.7995038156826419},1119379,{"$f":"F40/'- 3 -'!$D40*100","v":0.93248880173982318}]
[" SUNRISE",196297,{"$f":"B41/'- 3 -'!$D41*100","v":0.26763238304797399},6037394,{"$f":"D41/'- 3 -'!$D41*100","v":8.2314153737425411},279524,{"$f":"F41/'- 3 -'!$D41*100","v":0.38110452140940448}]
[" SWAN VALLEY",107291,{"$f":"B42/'- 3 -'!$D42*100","v":0.44223195424802925},1938593,{"$f":"D42/'- 3 -'!$D42*100","v":7.9904910093255701},308377,{"$f":"F42/'- 3 -'!$D42*100","v":1.2710680612087177}]
[" TURTLE MOUNTAIN",46169,{"$f":"B43/'- 3 -'!$D43*100","v":0.30993675260207842},991694,{"$f":"D43/'- 3 -'!$D43*100","v":6.6573332308467927},102393,{"$f":"F43/'- 3 -'!$D43*100","v":0.68737364701822912}]
[" TURTLE RIVER",36045,{"$f":"B44/'- 3 -'!$D44*100","v":0.29917580365368812},1038640,{"$f":"D44/'- 3 -'!$D44*100","v":8.620778379993526},51753,{"$f":"F44/'- 3 -'!$D44*100","v":0.42955320755969822}]
[" WESTERN",93537,{"$f":"B45/'- 3 -'!$D45*100","v":0.36885730265649264},1904057,{"$f":"D45/'- 3 -'!$D45*100","v":7.5085295564772601},464546,{"$f":"F45/'- 3 -'!$D45*100","v":1.8319080633317621}]
[" WINNIPEG",1640386,{"$f":"B46/'- 3 -'!$D46*100","v":0.36934770477127638},45404492,{"$f":"D46/'- 3 -'!$D46*100","v":10.223230938636259},6350317,{"$f":"F46/'- 3 -'!$D46*100","v":1.4298311546916502}]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":11326519},{"$f":"B48/'- 3 -'!$D48*100","v":0.41450664869049636},{"$f":"SUM(D11:D46)","v":257903925},{"$f":"D48/'- 3 -'!$D48*100","v":9.4382829919655915},{"$f":"SUM(F11:F46)","v":20977574},{"$f":"F48/'- 3 -'!$D48*100","v":0.76769781575406271}]
[" "]
[" WHITESHELL",32097,{"$f":"B50/'- 3 -'!$D50*100","v":0.84507531746602205},572714,{"$f":"D50/'- 3 -'!$D50*100","v":15.078869220401762},0,{"$f":"F50/'- 3 -'!$D50*100","v":0}]

{"sheet":"- 32 -","index":35,"n_rows":50,"n_cols":6,"rows_kept":50,"cut":false,"hidden":false,"merged":[[7,3,7,4],[7,1,7,2]]}
[]
[null,"ANALYSIS OF EXPENSE BY PROGRAM",null,null,null,"PAGE 15 OF 16"]
[null,{"$f":"OPYEAR","v":"OPERATING FUND 2022/2023 ACTUAL"}]
[]
[]
[null," FUNCTION 800: OPERATIONS AND MAINTENANCE"]
[]
[null,"OTHER BUILDINGS",null,"GROUNDS"]
[" DIVISION / DISTRICT","AMOUNT","%","AMOUNT","%"]
[]
[" BEAUTIFUL PLAINS",82524,{"$f":"B11/'- 3 -'!$D11*100","v":0.32816797377392137},30311,{"$f":"D11/'- 3 -'!$D11*100","v":0.12053583749044314}]
[" BORDER LAND",288687,{"$f":"B12/'- 3 -'!$D12*100","v":0.77444897566529891},132879,{"$f":"D12/'- 3 -'!$D12*100","v":0.35646913590646362}]
[" BRANDON",389029,{"$f":"B13/'- 3 -'!$D13*100","v":0.33862150775489464},215653,{"$f":"D13/'- 3 -'!$D13*100","v":0.18771028383967853}]
[" DSFM",534489,{"$f":"B14/'- 3 -'!$D14*100","v":0.50667425540339639},792573,{"$f":"D14/'- 3 -'!$D14*100","v":0.75132759444597752}]
[" EVERGREEN",73620,{"$f":"B15/'- 3 -'!$D15*100","v":0.22602032426824614},104086,{"$f":"D15/'- 3 -'!$D15*100","v":0.31955380972269315}]
[" FLIN FLON",22603,{"$f":"B16/'- 3 -'!$D16*100","v":0.13569311156497568},38654,{"$f":"D16/'- 3 -'!$D16*100","v":0.23205245031334645}]
[" FORT LA BOSSE",98246,{"$f":"B17/'- 3 -'!$D17*100","v":0.47410682599749621},54287,{"$f":"D17/'- 3 -'!$D17*100","v":0.26197338581648189}]
[" FRONTIER",5218064,{"$f":"B18/'- 3 -'!$D18*100","v":3.2320357535822604},73644,{"$f":"D18/'- 3 -'!$D18*100","v":4.5614626619530148E-2}]
[" GARDEN VALLEY",109723,{"$f":"B19/'- 3 -'!$D19*100","v":0.20179449844743683},151015,{"$f":"D19/'- 3 -'!$D19*100","v":0.27773571797198099}]
[" HANOVER",176695,{"$f":"B20/'- 3 -'!$D20*100","v":0.17314840129624892},494447,{"$f":"D20/'- 3 -'!$D20*100","v":0.48452252511800786}]
[" INTERLAKE",158018,{"$f":"B21/'- 3 -'!$D21*100","v":0.38808641650878917},108163,{"$f":"D21/'- 3 -'!$D21*100","v":0.26564436373603106}]
[" KELSEY",106996,{"$f":"B22/'- 3 -'!$D22*100","v":0.48477329069343655},7261,{"$f":"D22/'- 3 -'!$D22*100","v":3.289785472097128E-2}]
[" LAKESHORE",109863,{"$f":"B23/'- 3 -'!$D23*100","v":0.66640256348712279},21507,{"$f":"D23/'- 3 -'!$D23*100","v":0.13045629495751573}]
[" LORD SELKIRK",175507,{"$f":"B24/'- 3 -'!$D24*100","v":0.27446911462813395},86880,{"$f":"D24/'- 3 -'!$D24*100","v":0.13586852193298432}]
[" LOUIS RIEL",528166,{"$f":"B25/'- 3 -'!$D25*100","v":0.24085476531891481},603328,{"$f":"D25/'- 3 -'!$D25*100","v":0.2751302125663716}]
[" MOUNTAIN VIEW",175533,{"$f":"B26/'- 3 -'!$D26*100","v":0.38290016669931431},71182,{"$f":"D26/'- 3 -'!$D26*100","v":0.15527336549817181}]
[" MYSTERY LAKE",134257,{"$f":"B27/'- 3 -'!$D27*100","v":0.29133187580235503},117571,{"$f":"D27/'- 3 -'!$D27*100","v":0.25512397841422557}]
[" PARK WEST",73620,{"$f":"B28/'- 3 -'!$D28*100","v":0.22602032426824614},104086,{"$f":"D28/'- 3 -'!$D28*100","v":0.31955380972269315}]
[" PEMBINA TRAILS",507537,{"$f":"B29/'- 3 -'!$D29*100","v":0.25953586578133359},1423602,{"$f":"D29/'- 3 -'!$D29*100","v":0.72797801460393641}]
[" PINE CREEK",51671,{"$f":"B30/'- 3 -'!$D30*100","v":0.29871715403389854},70324,{"$f":"D30/'- 3 -'!$D30*100","v":0.40655271119738107}]
[" PORTAGE LA PRAIRIE",124993,{"$f":"B31/'- 3 -'!$D31*100","v":0.27145152913734955},179442,{"$f":"D31/'- 3 -'!$D31*100","v":0.38970026554658477}]
[" PRAIRIE ROSE",142542,{"$f":"B32/'- 3 -'!$D32*100","v":0.42571093086329287},135255,{"$f":"D32/'- 3 -'!$D32*100","v":0.40394783259610978}]
[" PRAIRIE SPIRIT",111242,{"$f":"B33/'- 3 -'!$D33*100","v":0.36350851826246183},59581,{"$f":"D33/'- 3 -'!$D33*100","v":0.19469445916646355}]
[" RED RIVER VALLEY",241368,{"$f":"B34/'- 3 -'!$D34*100","v":0.68224465410655644},154487,{"$f":"D34/'- 3 -'!$D34*100","v":0.4366690277044164}]
[" RIVER EAST TRANSCONA",457973,{"$f":"B35/'- 3 -'!$D35*100","v":0.20657111227217737},680789,{"$f":"D35/'- 3 -'!$D35*100","v":0.30707343217321403}]
[" ROLLING RIVER",183510,{"$f":"B36/'- 3 -'!$D36*100","v":0.68398759362571726},78090,{"$f":"D36/'- 3 -'!$D36*100","v":0.2910609295745859}]
[" SEINE RIVER",158695,{"$f":"B37/'- 3 -'!$D37*100","v":0.24907419016005727},122838,{"$f":"D37/'- 3 -'!$D37*100","v":0.19279608917030225}]
[" SEVEN OAKS",784326,{"$f":"B38/'- 3 -'!$D38*100","v":0.4717878844135503},428004,{"$f":"D38/'- 3 -'!$D38*100","v":0.25745302550283578}]
[" SOUTHWEST HORIZON",64906,{"$f":"B39/'- 3 -'!$D39*100","v":0.2708317320687787},88364,{"$f":"D39/'- 3 -'!$D39*100","v":0.3687143742107904}]
[" ST. JAMES-ASSINIBOIA",711240,{"$f":"B40/'- 3 -'!$D40*100","v":0.59249220804520353},396701,{"$f":"D40/'- 3 -'!$D40*100","v":0.33046826869093449}]
[" SUNRISE",433081,{"$f":"B41/'- 3 -'!$D41*100","v":0.59046495913233321},443204,{"$f":"D41/'- 3 -'!$D41*100","v":0.6042667116481365}]
[" SWAN VALLEY",186346,{"$f":"B42/'- 3 -'!$D42*100","v":0.7680807872636406},155168,{"$f":"D42/'- 3 -'!$D42*100","v":0.63957133288680512}]
[" TURTLE MOUNTAIN",142360,{"$f":"B43/'- 3 -'!$D43*100","v":0.95567580195438251},4405,{"$f":"D43/'- 3 -'!$D43*100","v":2.9571171028442367E-2}]
[" TURTLE RIVER",42129,{"$f":"B44/'- 3 -'!$D44*100","v":0.34967339248512214},33633,{"$f":"D44/'- 3 -'!$D44*100","v":0.27915604950158113}]
[" WESTERN",43266,{"$f":"B45/'- 3 -'!$D45*100","v":0.17061676188819197},72226,{"$f":"D45/'- 3 -'!$D45*100","v":0.28481870855028318}]
[" WINNIPEG",2277321,{"$f":"B46/'- 3 -'!$D46*100","v":0.51275936540389144},1614194,{"$f":"D46/'- 3 -'!$D46*100","v":0.36345033971002294}]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":15120146},{"$f":"B48/'- 3 -'!$D48*100","v":0.55333867767943656},{"$f":"SUM(D11:D46)","v":9347834},{"$f":"D48/'- 3 -'!$D48*100","v":0.34209445495611468}]
[" "]
[" WHITESHELL",0,{"$f":"B50/'- 3 -'!$D50*100","v":0},24710,{"$f":"D50/'- 3 -'!$D50*100","v":0.65058451240257353}]

{"sheet":"- 33 -","index":36,"n_rows":50,"n_cols":7,"rows_kept":50,"cut":false,"hidden":false,"merged":[[6,1,7,2],[6,3,7,4],[6,5,7,6]]}
[]
[null,"ANALYSIS OF EXPENSE BY PROGRAM",null,null,null,null,"PAGE 16 OF 16"]
[null,{"$f":"OPYEAR","v":"OPERATING FUND 2022/2023 ACTUAL"}]
[]
[]
[null," FUNCTION 900: FISCAL"]
[null,"INTEREST AND\n BANK CHARGES",null,"BAD\n DEBT",null,"HEALTH AND \nEDUCATION LEVY"]
[]
[" DIVISION / DISTRICT","AMOUNT","%","AMOUNT","%","AMOUNT","%"]
[]
[" BEAUTIFUL PLAINS",18608,{"$f":"B11/'- 3 -'!$D11*100","v":7.399725723407892E-2},0,{"$f":"D11/'- 3 -'!$D11*100","v":0},418734,{"$f":"F11/'- 3 -'!$D11*100","v":1.6651530261529883}]
[" BORDER LAND",59922,{"$f":"B12/'- 3 -'!$D12*100","v":0.16075033347471843},0,{"$f":"D12/'- 3 -'!$D12*100","v":0},569223,{"$f":"F12/'- 3 -'!$D12*100","v":1.5270315922612672}]
[" BRANDON",7973,{"$f":"B13/'- 3 -'!$D13*100","v":6.939917798749644E-3},0,{"$f":"D13/'- 3 -'!$D13*100","v":0},1935145,{"$f":"F13/'- 3 -'!$D13*100","v":1.6844032646006997}]
[" DSFM",12747,{"$f":"B14/'- 3 -'!$D14*100","v":1.2083647621610722E-2},1315,{"$f":"D14/'- 3 -'!$D14*100","v":1.2465675549084569E-3},1512836,{"$f":"F14/'- 3 -'!$D14*100","v":1.4341081927737569}]
[" EVERGREEN",49186,{"$f":"B15/'- 3 -'!$D15*100","v":0.15100564614857315},0,{"$f":"D15/'- 3 -'!$D15*100","v":0},467745,{"$f":"F15/'- 3 -'!$D15*100","v":1.4360211433693397}]
[" FLIN FLON",27722,{"$f":"B16/'- 3 -'!$D16*100","v":0.16642412240871812},0,{"$f":"D16/'- 3 -'!$D16*100","v":0},251500,{"$f":"F16/'- 3 -'!$D16*100","v":1.5098357544835368}]
[" FORT LA BOSSE",97707,{"$f":"B17/'- 3 -'!$D17*100","v":0.47150576764181096},0,{"$f":"D17/'- 3 -'!$D17*100","v":0},333258,{"$f":"F17/'- 3 -'!$D17*100","v":1.608206874766134}]
[" FRONTIER",466949,{"$f":"B18/'- 3 -'!$D18*100","v":0.28922524965187912},0,{"$f":"D18/'- 3 -'!$D18*100","v":0},1366604,{"$f":"F18/'- 3 -'!$D18*100","v":0.84646585189229773}]
[" GARDEN VALLEY",39398,{"$f":"B19/'- 3 -'!$D19*100","v":7.2457913562626944E-2},0,{"$f":"D19/'- 3 -'!$D19*100","v":0},851755,{"$f":"F19/'- 3 -'!$D19*100","v":1.5664853588135266}]
[" HANOVER",259791,{"$f":"B20/'- 3 -'!$D20*100","v":0.25457650935880366},0,{"$f":"D20/'- 3 -'!$D20*100","v":0},1659724,{"$f":"F20/'- 3 -'!$D20*100","v":1.6264102390730661}]
[" INTERLAKE",55525,{"$f":"B21/'- 3 -'!$D21*100","v":0.13636736496253918},0,{"$f":"D21/'- 3 -'!$D21*100","v":0},678921,{"$f":"F21/'- 3 -'!$D21*100","v":1.6674050929803164}]
[" KELSEY",1904,{"$f":"B22/'- 3 -'!$D22*100","v":8.626568707991918E-3},194,{"$f":"D22/'- 3 -'!$D22*100","v":8.7896760995295807E-4},366733,{"$f":"F22/'- 3 -'!$D22*100","v":1.6615795283550421}]
[" LAKESHORE",2726,{"$f":"B23/'- 3 -'!$D23*100","v":1.6535261080308172E-2},0,{"$f":"D23/'- 3 -'!$D23*100","v":0},254413,{"$f":"F23/'- 3 -'!$D23*100","v":1.5432081354455036}]
[" LORD SELKIRK",187557,{"$f":"B24/'- 3 -'!$D24*100","v":0.29331367827100296},0,{"$f":"D24/'- 3 -'!$D24*100","v":0},1039163,{"$f":"F24/'- 3 -'!$D24*100","v":1.6251098164991458}]
[" LOUIS RIEL",97400,{"$f":"B25/'- 3 -'!$D25*100","v":4.4416441312129712E-2},0,{"$f":"D25/'- 3 -'!$D25*100","v":0},3545178,{"$f":"F25/'- 3 -'!$D25*100","v":1.6166754679471602}]
[" MOUNTAIN VIEW",104984,{"$f":"B26/'- 3 -'!$D26*100","v":0.22900760028462347},0,{"$f":"D26/'- 3 -'!$D26*100","v":0},705600,{"$f":"F26/'- 3 -'!$D26*100","v":1.5391656134347171}]
[" MYSTERY LAKE",7610,{"$f":"B27/'- 3 -'!$D27*100","v":1.6513370437712165E-2},0,{"$f":"D27/'- 3 -'!$D27*100","v":0},811966,{"$f":"F27/'- 3 -'!$D27*100","v":1.7619310566133239}]
[" PARK WEST",49186,{"$f":"B28/'- 3 -'!$D28*100","v":0.15100564614857315},0,{"$f":"D28/'- 3 -'!$D28*100","v":0},467745,{"$f":"F28/'- 3 -'!$D28*100","v":1.4360211433693397}]
[" PEMBINA TRAILS",449379,{"$f":"B29/'- 3 -'!$D29*100","v":0.22979599089120581},0,{"$f":"D29/'- 3 -'!$D29*100","v":0},3227674,{"$f":"F29/'- 3 -'!$D29*100","v":1.6505144768753806}]
[" PINE CREEK",16719,{"$f":"B30/'- 3 -'!$D30*100","v":9.6654837303182611E-2},0,{"$f":"D30/'- 3 -'!$D30*100","v":0},290241,{"$f":"F30/'- 3 -'!$D30*100","v":1.6779231194277784}]
[" PORTAGE LA PRAIRIE",10626,{"$f":"B31/'- 3 -'!$D31*100","v":2.3076843892165771E-2},0,{"$f":"D31/'- 3 -'!$D31*100","v":0},743471,{"$f":"F31/'- 3 -'!$D31*100","v":1.614621137337886}]
[" PRAIRIE ROSE",106030,{"$f":"B32/'- 3 -'!$D32*100","v":0.31666547403175865},0,{"$f":"D32/'- 3 -'!$D32*100","v":0},547560,{"$f":"F32/'- 3 -'!$D32*100","v":1.6353234646876336}]
[" PRAIRIE SPIRIT",76952,{"$f":"B33/'- 3 -'!$D33*100","v":0.25145814977556108},0,{"$f":"D33/'- 3 -'!$D33*100","v":0},490929,{"$f":"F33/'- 3 -'!$D33*100","v":1.6042220866405867}]
[" RED RIVER VALLEY",383453,{"$f":"B34/'- 3 -'!$D34*100","v":1.0838585038245392},654,{"$f":"D34/'- 3 -'!$D34*100","v":1.8485797777074338E-3},547065,{"$f":"F34/'- 3 -'!$D34*100","v":1.5463200246047664}]
[" RIVER EAST TRANSCONA",200663,{"$f":"B35/'- 3 -'!$D35*100","v":9.0510093612225881E-2},0,{"$f":"D35/'- 3 -'!$D35*100","v":0},3687269,{"$f":"F35/'- 3 -'!$D35*100","v":1.6631619300192788}]
[" ROLLING RIVER",27094,{"$f":"B36/'- 3 -'!$D36*100","v":0.10098610354582956},0,{"$f":"D36/'- 3 -'!$D36*100","v":0},403238,{"$f":"F36/'- 3 -'!$D36*100","v":1.502968717118669}]
[" SEINE RIVER",86460,{"$f":"B37/'- 3 -'!$D37*100","v":0.13570027084179431},0,{"$f":"D37/'- 3 -'!$D37*100","v":0},1140607,{"$f":"F37/'- 3 -'!$D37*100","v":1.790199847606367}]
[" SEVEN OAKS",232514,{"$f":"B38/'- 3 -'!$D38*100","v":0.13986185356157035},8873,{"$f":"D38/'- 3 -'!$D38*100","v":5.337288191901623E-3},2664029,{"$f":"F38/'- 3 -'!$D38*100","v":1.6024670939460708}]
[" SOUTHWEST HORIZON",0,{"$f":"B39/'- 3 -'!$D39*100","v":0},0,{"$f":"D39/'- 3 -'!$D39*100","v":0},380526,{"$f":"F39/'- 3 -'!$D39*100","v":1.5878118460112178}]
[" ST. JAMES-ASSINIBOIA",78035,{"$f":"B40/'- 3 -'!$D40*100","v":6.5006368391552008E-2},0,{"$f":"D40/'- 3 -'!$D40*100","v":0},2044032,{"$f":"F40/'- 3 -'!$D40*100","v":1.7027628268869204}]
[" SUNRISE",384414,{"$f":"B41/'- 3 -'!$D41*100","v":0.52411211020547366},0,{"$f":"D41/'- 3 -'!$D41*100","v":0},1154682,{"$f":"F41/'- 3 -'!$D41*100","v":1.5742996343428615}]
[" SWAN VALLEY",4529,{"$f":"B42/'- 3 -'!$D42*100","v":1.8667628419805245E-2},0,{"$f":"D42/'- 3 -'!$D42*100","v":0},400815,{"$f":"F42/'- 3 -'!$D42*100","v":1.6520789324540164}]
[" TURTLE MOUNTAIN",76950,{"$f":"B43/'- 3 -'!$D43*100","v":0.51657244282375481},74,{"$f":"D43/'- 3 -'!$D43*100","v":4.9676882090913393E-4},239080,{"$f":"F43/'- 3 -'!$D43*100","v":1.6049660770669696}]
[" TURTLE RIVER",2099,{"$f":"B44/'- 3 -'!$D44*100","v":1.7421834148122942E-2},0,{"$f":"D44/'- 3 -'!$D44*100","v":0},181737,{"$f":"F44/'- 3 -'!$D44*100","v":1.5084287149011046}]
[" WESTERN",70087,{"$f":"B45/'- 3 -'!$D45*100","v":0.27638369598432277},0,{"$f":"D45/'- 3 -'!$D45*100","v":0},418625,{"$f":"F45/'- 3 -'!$D45*100","v":1.6508214751870836}]
[" WINNIPEG",57688,{"$f":"B46/'- 3 -'!$D46*100","v":1.2988973566493124E-2},0,{"$f":"D46/'- 3 -'!$D46*100","v":0},7534161,{"$f":"F46/'- 3 -'!$D46*100","v":1.6963843099900049}]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":3810587},{"$f":"B48/'- 3 -'!$D48*100","v":0.139452699184416},{"$f":"SUM(D11:D46)","v":11110},{"$f":"D48/'- 3 -'!$F48*100","v":4.1209955174703985E-4},{"$f":"SUM(F11:F46)","v":43331984},{"$f":"F48/'- 3 -'!$D48*100","v":1.5857824870068384}]
[" "]
[" WHITESHELL",2182,{"$f":"B50/'- 3 -'!$D50*100","v":5.7449429626160078E-2},0,{"$f":"D50/'- 3 -'!$D50*100","v":0},34870,{"$f":"F50/'- 3 -'!$D50*100","v":0.9180850646490385}]

{"sheet":"- 34 -","index":37,"n_rows":50,"n_cols":8,"rows_kept":50,"cut":false,"hidden":false,"merged":[[7,7,8,7],[7,3,8,3],[7,2,8,2],[7,4,8,4],[7,5,8,5],[7,6,8,6]]}
[]
[null,"ANALYSIS OF TRANSPORTATION EXPENSES"]
[null,{"$f":"OPYEAR","v":"OPERATING FUND 2022/2023 ACTUAL"}]
[]
[]
[null,"REGULAR TRANSPORTATION"]
[null,"(PROGRAM 720)"]
[null,null,"TRANSPORTED PUPILS","PER\nPUPIL","TOTAL KM. (ROUTES)","COST\n PER KM.","LOADED \nKM.","COST \nPER KM."]
[" DIVISION / DISTRICT","AMOUNT"]
[]
[" BEAUTIFUL PLAINS",{"$f":"'- 29 -'!$D11","v":1239474},690,{"$f":"IF(AND(CELL(\"type\",C11)=\"v\",C11>0),B11/C11,\"\")","v":1796.3391304347826},575484,{"$f":"IF(AND(CELL(\"type\",E11)=\"v\",E11>0),B11/E11,\"\")","v":2.1537940238129991},437750,{"$f":"IF(AND(CELL(\"type\",G11)=\"v\",G11>0),B11/G11,\"\")","v":2.8314654483152486}]
[" BORDER LAND",{"$f":"'- 29 -'!$D12","v":2236153},1459,{"$f":"IF(AND(CELL(\"type\",C12)=\"v\",C12>0),B12/C12,\"\")","v":1532.6614119259766},1072708,{"$f":"IF(AND(CELL(\"type\",E12)=\"v\",E12>0),B12/E12,\"\")","v":2.0845868586791561},669032,{"$f":"IF(AND(CELL(\"type\",G12)=\"v\",G12>0),B12/G12,\"\")","v":3.3423707685133146}]
[" BRANDON",{"$f":"'- 29 -'!$D13","v":2389379},3054,782.37688277668633,821536.1,2.9084284914564313,502628,4.7537721734563139]
[" DSFM",{"$f":"'- 29 -'!$D14","v":10506287},4344,2418.574355432781,3338652,3.1468649622662079,1738866,6.0420337162265518]
[" EVERGREEN",{"$f":"'- 29 -'!$D15","v":1948782},818,2382.3740831295845,1037136,1.8790033322534363,701592,2.777657099852906]
[" FLIN FLON",{"$f":"'- 29 -'!$D16","v":400839},160,2505.2437500000001,61305,6.5384389527770983,38430,10.430366900858704]
[" FORT LA BOSSE",{"$f":"'- 29 -'!$D17","v":1697532},723,2347.9004149377593,984777.9,1.7237714209467943,623737.20000000007,2.7215500374196053]
[" FRONTIER",{"$f":"'- 29 -'!$D18","v":9001698},4993,1802.8636090526738,1339000,6.7227020164301718,812105,11.084401647570203]
[" GARDEN VALLEY",{"$f":"'- 29 -'!$D19","v":2929315},2173,1348.0510814542108,729987,4.0128317353596712,419802,6.9778490812335336]
[" HANOVER",{"$f":"'- 29 -'!$D20","v":3830798},4821,794.60651317154122,1318299,2.9058642993736625,772671,4.9578643432974703]
[" INTERLAKE",{"$f":"'- 29 -'!$D21","v":2407461},1920,1253.8859375,940295,2.560325217086127,508972,4.7300460536139513]
[" KELSEY",{"$f":"'- 29 -'!$D22","v":363222},340,1068.3,169087,2.1481367580003194,103137,3.5217429244596992]
[" LAKESHORE",{"$f":"'- 29 -'!$D23","v":1600491},621,2577.2801932367151,840885,1.9033411227456787,512583,3.122403591223275]
[" LORD SELKIRK",{"$f":"'- 29 -'!$D24","v":2744281},2555,1074.0825831702543,988573,2.7760023791869695,655763,4.1848670937518584]
[" LOUIS RIEL",{"$f":"'- 29 -'!$D25","v":5102617},3041,1677.9404801052285,1043628,4.8893063428731312,471630,10.819110319530139]
[" MOUNTAIN VIEW",{"$f":"'- 29 -'!$D26","v":2844271},1616,1760.0686881188119,1305819,2.1781510301197944,949541,2.9954167329267509]
[" MYSTERY LAKE",{"$f":"'- 29 -'!$D27","v":50000},null,{"$f":"IF(AND(CELL(\"type\",C27)=\"v\",C27>0),B27/C27,\"\")","v":""},null,{"$f":"IF(AND(CELL(\"type\",E27)=\"v\",E27>0),B27/E27,\"\")","v":""},null,{"$f":"IF(AND(CELL(\"type\",G27)=\"v\",G27>0),B27/G27,\"\")","v":""}]
[" PARK WEST",{"$f":"'- 29 -'!$D28","v":1948782},818,2382.3740831295845,1037136,1.8790033322534363,701592,2.777657099852906]
[" PEMBINA TRAILS",{"$f":"'- 29 -'!$D29","v":3066498},3313,925.59553274977361,653864,4.6898101134180807,369232,8.3050710664297789]
[" PINE CREEK",{"$f":"'- 29 -'!$D30","v":1381656},575,2402.88,659088,2.096314907872697,411056,3.3612354521038497]
[" PORTAGE LA PRAIRIE",{"$f":"'- 29 -'!$D31","v":1225913},1432,856.08449720670387,581077,2.1097255613283608,380827,3.2190811050687058]
[" PRAIRIE ROSE",{"$f":"'- 29 -'!$D32","v":2237513},1547,1446.3561732385263,1136292,1.9691355743066044,722126,3.0985077396465437]
[" PRAIRIE SPIRIT",{"$f":"'- 29 -'!$D33","v":2343832},1170,2003.2752136752138,1436120,1.6320586023452079,863328,2.714880091923348]
[" RED RIVER VALLEY",{"$f":"'- 29 -'!$D34","v":2866764},1372,2089.4781341107873,1352377,2.1197964768699853,918380.3,3.1215434390306496]
[" RIVER EAST TRANSCONA",{"$f":"'- 29 -'!$D35","v":5010823},3782,1324.9135378106821,1149122,4.3605665891002001,775667,6.4600182810407043]
[" ROLLING RIVER",{"$f":"'- 29 -'!$D36","v":1893311},894,2117.7975391498881,839592,2.2550369703379736,514962,3.6766033221868799]
[" SEINE RIVER",{"$f":"'- 29 -'!$D37","v":4045519},2655,1523.7359698681732,1522022,2.6579898319472388,895104,4.5196077774202772]
[" SEVEN OAKS",{"$f":"'- 29 -'!$D38","v":4160226},2865,1452.0858638743455,752862,5.525881237198849,404613,10.281987973693381]
[" SOUTHWEST HORIZON",{"$f":"'- 29 -'!$D39","v":2068620},694,2980.7204610951007,988566,2.0925461729414123,587430,3.5214748991369182]
[" ST. JAMES-ASSINIBOIA",{"$f":"'- 29 -'!$D40","v":2580117},1570,1643.3866242038216,556000,4.6404982014388487,291000,8.8663814432989696]
[" SUNRISE",{"$f":"'- 29 -'!$D41","v":5116873},3643,1404.5767224814713,2209106,2.3162641358087841,1400030,3.6548309679078304]
[" SWAN VALLEY",{"$f":"'- 29 -'!$D42","v":1650052},1209,1364.8072787427627,751696,2.1951054681679829,644336,2.5608564475677285]
[" TURTLE MOUNTAIN",{"$f":"'- 29 -'!$D43","v":1088314},428,2542.7897196261683,563762,1.9304493740266282,384907,2.8274726102668954]
[" TURTLE RIVER",{"$f":"'- 29 -'!$D44","v":1170890},381,3073.202099737533,673806,1.7377256955266056,467016,2.5071732017746715]
[" WESTERN",{"$f":"'- 29 -'!$D45","v":960322},1095,877.00639269406395,282168,3.403369623770236,161946,5.9298902103170192]
[" WINNIPEG",{"$f":"'- 29 -'!$D46","v":7344188},1703,4312.5002935995299,484530,15.157344230491404,437505,16.786523582587627]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":103452813},{"$f":"SUM(C11:C46)","v":64474},{"$f":"B48/C48","v":1604.5663833483266},{"$f":"SUM(E11:E46)","v":34196358},{"$f":"B48/E48","v":3.0252582160942403},{"$f":"SUM(G11:G46)","v":21249296.5},{"$f":"B48/G48","v":4.8685288475314934}]
[" "]
[" WHITESHELL",{"$f":"'- 29 -'!$D50","v":0},"N/A ",{"$f":"IF(AND(CELL(\"type\",C50)=\"v\",C50>0),B50/C50,\"\")","v":""},"N/A ",{"$f":"IF(AND(CELL(\"type\",E50)=\"v\",E50>0),B50/E50,\"\")","v":""},"N/A ",{"$f":"IF(AND(CELL(\"type\",G50)=\"v\",G50>0),B50/G50,\"\")","v":""}]

{"sheet":"- 35 -","index":38,"n_rows":50,"n_cols":4,"rows_kept":50,"cut":false,"hidden":false,"merged":[[7,2,8,2],[7,3,8,3],[5,1,6,3]]}
[]
[null,"ANALYSIS OF TRANSPORTATION EXPENSES (CONT'D)"]
[null,{"$f":"OPYEAR","v":"OPERATING FUND 2022/2023 ACTUAL"}]
[]
[]
[null,"ADMINISTRATION, REGULAR AND OTHER\n (PROGRAMS 710, 720 AND 790)"]
[]
[null,null,"TOTAL KM.\n (LOG BOOK)","COST \nPER KM."]
[" DIVISION / DISTRICT","AMOUNT"]
[]
[" BEAUTIFUL PLAINS",{"$f":"SUM('- 29 -'!$B11,'- 29 -'!$D11,'- 30 -'!$D11)","v":1474745},635766,{"$f":"IF(AND(CELL(\"type\",C11)=\"v\",C11>0),B11/C11,\"\")","v":2.3196348971162344}]
[" BORDER LAND",{"$f":"SUM('- 29 -'!$B12,'- 29 -'!$D12,'- 30 -'!$D12)","v":2701031},1078200,{"$f":"IF(AND(CELL(\"type\",C12)=\"v\",C12>0),B12/C12,\"\")","v":2.5051298460396958}]
[" BRANDON",{"$f":"SUM('- 29 -'!$B13,'- 29 -'!$D13,'- 30 -'!$D13)","v":2719533},828391,3.2829098819277371]
[" DSFM",{"$f":"SUM('- 29 -'!$B14,'- 29 -'!$D14,'- 30 -'!$D14)","v":11512462},"N/A ",""]
[" EVERGREEN",{"$f":"SUM('- 29 -'!$B15,'- 29 -'!$D15,'- 30 -'!$D15)","v":2011615},972629,2.0682243692096369]
[" FLIN FLON",{"$f":"SUM('- 29 -'!$B16,'- 29 -'!$D16,'- 30 -'!$D16)","v":518864},113859,4.5570749787017277]
[" FORT LA BOSSE",{"$f":"SUM('- 29 -'!$B17,'- 29 -'!$D17,'- 30 -'!$D17)","v":1788449},1033887.6640419947,1.7298291315403065]
[" FRONTIER",{"$f":"SUM('- 29 -'!$B18,'- 29 -'!$D18,'- 30 -'!$D18)","v":10647280},1449000,7.3480193236714975]
[" GARDEN VALLEY",{"$f":"SUM('- 29 -'!$B19,'- 29 -'!$D19,'- 30 -'!$D19)","v":3068152},821585,3.7344303997760426]
[" HANOVER",{"$f":"SUM('- 29 -'!$B20,'- 29 -'!$D20,'- 30 -'!$D20)","v":4556847},1500810,3.0362584204529552]
[" INTERLAKE",{"$f":"SUM('- 29 -'!$B21,'- 29 -'!$D21,'- 30 -'!$D21)","v":2750153},981628,2.8016244442905052]
[" KELSEY",{"$f":"SUM('- 29 -'!$B22,'- 29 -'!$D22,'- 30 -'!$D22)","v":488572},232393,2.1023524804964007]
[" LAKESHORE",{"$f":"SUM('- 29 -'!$B23,'- 29 -'!$D23,'- 30 -'!$D23)","v":1703708},809325,2.1050974577580082]
[" LORD SELKIRK",{"$f":"SUM('- 29 -'!$B24,'- 29 -'!$D24,'- 30 -'!$D24)","v":2949877},988573,2.9839748809647846]
[" LOUIS RIEL",{"$f":"SUM('- 29 -'!$B25,'- 29 -'!$D25,'- 30 -'!$D25)","v":5664020},1801408,3.1442183003517248]
[" MOUNTAIN VIEW",{"$f":"SUM('- 29 -'!$B26,'- 29 -'!$D26,'- 30 -'!$D26)","v":3059449},1380819,2.2156770728096875]
[" MYSTERY LAKE",{"$f":"SUM('- 29 -'!$B27,'- 29 -'!$D27,'- 30 -'!$D27)","v":214548},"N/A ",""]
[" PARK WEST",{"$f":"SUM('- 29 -'!$B28,'- 29 -'!$D28,'- 30 -'!$D28)","v":2011615},972629,2.0682243692096369]
[" PEMBINA TRAILS",{"$f":"SUM('- 29 -'!$B29,'- 29 -'!$D29,'- 30 -'!$D29)","v":4126023},829313,4.9752301000948975]
[" PINE CREEK",{"$f":"SUM('- 29 -'!$B30,'- 29 -'!$D30,'- 30 -'!$D30)","v":1529231},653747,2.3391786119094999]
[" PORTAGE LA PRAIRIE",{"$f":"SUM('- 29 -'!$B31,'- 29 -'!$D31,'- 30 -'!$D31)","v":1399642},531310,2.6343227117878452]
[" PRAIRIE ROSE",{"$f":"SUM('- 29 -'!$B32,'- 29 -'!$D32,'- 30 -'!$D32)","v":2473337},1061750,2.3294909347774899]
[" PRAIRIE SPIRIT",{"$f":"SUM('- 29 -'!$B33,'- 29 -'!$D33,'- 30 -'!$D33)","v":2564920},1321903,1.9403239118150122]
[" RED RIVER VALLEY",{"$f":"SUM('- 29 -'!$B34,'- 29 -'!$D34,'- 30 -'!$D34)","v":3226695},1484364.8,2.1737884110428918]
[" RIVER EAST TRANSCONA",{"$f":"SUM('- 29 -'!$B35,'- 29 -'!$D35,'- 30 -'!$D35)","v":5475682},1195125,4.5816814140780249]
[" ROLLING RIVER",{"$f":"SUM('- 29 -'!$B36,'- 29 -'!$D36,'- 30 -'!$D36)","v":2045907},845237,2.4205128265800004]
[" SEINE RIVER",{"$f":"SUM('- 29 -'!$B37,'- 29 -'!$D37,'- 30 -'!$D37)","v":4451192},1592126,2.7957536024158891]
[" SEVEN OAKS",{"$f":"SUM('- 29 -'!$B38,'- 29 -'!$D38,'- 30 -'!$D38)","v":4969738},1110275,4.4761324896984984]
[" SOUTHWEST HORIZON",{"$f":"SUM('- 29 -'!$B39,'- 29 -'!$D39,'- 30 -'!$D39)","v":2211145},913582,2.4203027205001848]
[" ST. JAMES-ASSINIBOIA",{"$f":"SUM('- 29 -'!$B40,'- 29 -'!$D40,'- 30 -'!$D40)","v":2851414},630000,4.5260539682539687]
[" SUNRISE",{"$f":"SUM('- 29 -'!$B41,'- 29 -'!$D41,'- 30 -'!$D41)","v":5744810},2241019,2.5634811663801154]
[" SWAN VALLEY",{"$f":"SUM('- 29 -'!$B42,'- 29 -'!$D42,'- 30 -'!$D42)","v":1869223},647282,2.8878031522582122]
[" TURTLE MOUNTAIN",{"$f":"SUM('- 29 -'!$B43,'- 29 -'!$D43,'- 30 -'!$D43)","v":1210703},535892,2.2592294716099515]
[" TURTLE RIVER",{"$f":"SUM('- 29 -'!$B44,'- 29 -'!$D44,'- 30 -'!$D44)","v":1241511},754241,1.6460401913977099]
[" WESTERN",{"$f":"SUM('- 29 -'!$B45,'- 29 -'!$D45,'- 30 -'!$D45)","v":1135151},316047,3.5917157891073161]
[" WINNIPEG",{"$f":"SUM('- 29 -'!$B46,'- 29 -'!$D46,'- 30 -'!$D46)","v":8695530},992035,8.7653459807365675]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":117062774},{"$f":"SUM(C11:C46)","v":33256151.464041997},{"$f":"B48/C48","v":3.520033703435991}]
[" "]
[" WHITESHELL",{"$f":"SUM('- 29 -'!$B50,'- 29 -'!$D50,'- 30 -'!$D50)","v":69490},"N/A ",{"$f":"IF(AND(CELL(\"type\",C50)=\"v\",C50>0),B50/C50,\"\")","v":""}]

{"sheet":"- 36 -","index":39,"n_rows":53,"n_cols":9,"rows_kept":53,"cut":false,"hidden":false,"merged":[[6,1,6,4],[5,5,6,6],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,6,8,6]]}
[]
[" ANALYSIS OF OPERATIONS AND MAINTENANCE EXPENSES FOR SCHOOL BUILDINGS"]
[{"$f":"OPYEAR","v":"OPERATING FUND 2022/2023 ACTUAL"}]
[]
[]
[null,null,null,null,null,"REPAIRS \nAND REPLACEMENTS"]
[null,"MAINTENANCE",null,null,null,null,null,null,"TOTAL"]
[null," ","COST PER PUPIL","COST PER \nSQ. FT. (1)","SQ. FT. PER PUPIL (2)"," ","COST PER\nSQ. FT. (1)",null,"AREA"]
[" DIVISION / DISTRICT","AMOUNT",null,null,null,"AMOUNT",null,null,{"$f":"+Data!AB9","v":"at September 30, 2022"}]
[]
[" BEAUTIFUL PLAINS",{"$f":"'- 31 -'!D11","v":2011980},{"$f":"B11/'- 7 -'!E11","v":1003.9820359281437},{"$f":"B11/I11","v":6.5632156161720285},{"$f":"I11/'- 7 -'!E11","v":152.97105788423153},{"$f":"'- 31 -'!F11","v":290583},{"$f":"F11/I11","v":0.94790151164232073},null,{"$f":"+Data!AB11","v":306554}]
[" BORDER LAND",{"$f":"'- 31 -'!D12","v":2996606},{"$f":"B12/'- 7 -'!E12","v":1468.7661134583525},{"$f":"B12/I12","v":7.0285942136063513},{"$f":"I12/'- 7 -'!E12","v":208.97011106645363},{"$f":"'- 31 -'!F12","v":340455},{"$f":"F12/I12","v":0.79854343313513698},null,{"$f":"+Data!AB12","v":426345}]
[" BRANDON",{"$f":"'- 31 -'!D13","v":8452152},{"$f":"B13/'- 7 -'!E13","v":931.73622594086919},7.5325752174533012,{"$f":"I13/'- 7 -'!E13","v":123.69424785589877},{"$f":"'- 31 -'!F13","v":649990},0.57927242264366174,null,{"$f":"+Data!AB13","v":1122080}]
[" DSFM",{"$f":"'- 31 -'!D14","v":10803784},{"$f":"B14/'- 7 -'!E14","v":1850.8535785198017},9.9942959958186677,{"$f":"I14/'- 7 -'!E14","v":185.19099087060727},{"$f":"'- 31 -'!F14","v":464724},0.42990393110051389,null,{"$f":"+Data!AB14","v":1080995}]
[" EVERGREEN",{"$f":"'- 31 -'!D15","v":3382645},{"$f":"B15/'- 7 -'!E15","v":1636.4997581035316},11.614072253084936,{"$f":"I15/'- 7 -'!E15","v":140.90662796323173},{"$f":"'- 31 -'!F15","v":641705},2.2032487107473204,null,{"$f":"+Data!AB15","v":291254}]
[" FLIN FLON",{"$f":"'- 31 -'!D16","v":2354792},{"$f":"B16/'- 7 -'!E16","v":2515.5346650998822},11.226927936303607,{"$f":"I16/'- 7 -'!E16","v":224.06260014955666},{"$f":"'- 31 -'!F16","v":113567},0.54145271639371617,null,{"$f":"+Data!AB16","v":209745}]
[" FORT LA BOSSE",{"$f":"'- 31 -'!D17","v":1767377},{"$f":"B17/'- 7 -'!E17","v":1174.7271518777002},6.6932154286038896,{"$f":"I17/'- 7 -'!E17","v":175.51013625789298},{"$f":"'- 31 -'!F17","v":191229},0.7242013974361402,null,{"$f":"+Data!AB17","v":264055}]
[" FRONTIER",{"$f":"'- 31 -'!D18","v":22116251},{"$f":"B18/'- 7 -'!E18","v":3487.5425372545928},{"$f":"B18/I18","v":15.449585088762852},{"$f":"I18/'- 7 -'!E18","v":225.73697074824568},{"$f":"'- 31 -'!F18","v":2742983},{"$f":"F18/I18","v":1.9161452479233481},null,{"$f":"+Data!AB18","v":1431511}]
[" GARDEN VALLEY",{"$f":"'- 31 -'!D19","v":4652991},{"$f":"B19/'- 7 -'!E19","v":1139.6010286554003},6.5286169491810799,{"$f":"I19/'- 7 -'!E19","v":174.5547391623806},{"$f":"'- 31 -'!F19","v":290542},0.40765980971142418,null,{"$f":"+Data!AB19","v":712707}]
[" HANOVER",{"$f":"'- 31 -'!D20","v":8175790},{"$f":"B20/'- 7 -'!E20","v":1012.732565341261},7.2888596867385882,{"$f":"I20/'- 7 -'!E20","v":138.94252446426358},{"$f":"'- 31 -'!F20","v":399545},0.35620135100558714,null,{"$f":"+Data!AB20","v":1121683}]
[" INTERLAKE",{"$f":"'- 31 -'!D21","v":3216932},{"$f":"B21/'- 7 -'!E21","v":1099.4299384825702},7.1806678139906559,{"$f":"I21/'- 7 -'!E21","v":153.10970608339031},{"$f":"'- 31 -'!F21","v":171081},0.38187808454929589,null,{"$f":"+Data!AB21","v":447999}]
[" KELSEY",{"$f":"'- 31 -'!D22","v":2425276},{"$f":"B22/'- 7 -'!E22","v":1642.0284360189573},7.1145830888737649,{"$f":"I22/'- 7 -'!E22","v":230.7975626269465},{"$f":"'- 31 -'!F22","v":98103},0.28778660439792542,null,{"$f":"+Data!AB22","v":340888}]
[" LAKESHORE",{"$f":"'- 31 -'!D23","v":1378283},{"$f":"B23/'- 7 -'!E23","v":1512.1042238069117},5.9088855163425595,{"$f":"I23/'- 7 -'!E23","v":255.90345584201864},{"$f":"'- 31 -'!F23","v":82859},0.35522773261995405,null,{"$f":"+Data!AB23","v":233256}]
[" LORD SELKIRK",{"$f":"'- 31 -'!D24","v":5836835},{"$f":"B24/'- 7 -'!E24","v":1546.591149973503},8.2103250182159861,{"$f":"I24/'- 7 -'!E24","v":188.37148913619501},{"$f":"'- 31 -'!F24","v":316030},0.44454040854449345,null,{"$f":"+Data!AB24","v":710914}]
[" LOUIS RIEL",{"$f":"'- 31 -'!D25","v":22178683},{"$f":"B25/'- 7 -'!E25","v":1361.2399803596636},9.5709900650848709,{"$f":"I25/'- 7 -'!E25","v":142.22561836371449},{"$f":"'- 31 -'!F25","v":657705},0.28382605138261119,null,{"$f":"+Data!AB25","v":2317282}]
[" MOUNTAIN VIEW",{"$f":"'- 31 -'!D26","v":5237303},{"$f":"B26/'- 7 -'!E26","v":1714.0576010472919},6.8034328263204999,{"$f":"I26/'- 7 -'!E26","v":251.94010800196367},{"$f":"'- 31 -'!F26","v":147853},0.1920660220861701,null,{"$f":"+Data!AB26","v":769803}]
[" MYSTERY LAKE",{"$f":"'- 31 -'!D27","v":5185490},{"$f":"B27/'- 7 -'!E27","v":1899.0990661051089},11.083161811695959,{"$f":"I27/'- 7 -'!E27","v":171.34993590917415},{"$f":"'- 31 -'!F27","v":441337},0.9432877865907483,null,{"$f":"+Data!AB27","v":467871}]
[" PARK WEST",{"$f":"'- 31 -'!D28","v":3382645},{"$f":"B28/'- 7 -'!E28","v":1636.4997581035316},7.6310992598207417,{"$f":"I28/'- 7 -'!E28","v":214.45137880986937},{"$f":"'- 31 -'!F28","v":641705},1.4476584301702571,null,{"$f":"+Data!AB28+Data!AC28","v":443271}]
[" PEMBINA TRAILS",{"$f":"'- 31 -'!D29","v":16942774},{"$f":"B29/'- 7 -'!E29","v":1118.5564138113157},9.1642005625270446,{"$f":"I29/'- 7 -'!E29","v":122.05717303756519},{"$f":"'- 31 -'!F29","v":920531},0.49790729121592386,null,{"$f":"+Data!AB29","v":1848800}]
[" PINE CREEK",{"$f":"'- 31 -'!D30","v":1416754},{"$f":"B30/'- 7 -'!E30","v":1297.3937728937728},6.7529433073718526,{"$f":"I30/'- 7 -'!E30","v":192.12271062271063},{"$f":"'- 31 -'!F30","v":79895},0.38081869226589388,null,{"$f":"+Data!AB30","v":209798}]
[" PORTAGE LA PRAIRIE",{"$f":"'- 31 -'!D31","v":4069744},{"$f":"B31/'- 7 -'!E31","v":1212.1352196574833},6.8712712144849428,{"$f":"I31/'- 7 -'!E31","v":176.40625465376024},{"$f":"'- 31 -'!F31","v":269635},0.45524613192319902,null,{"$f":"+Data!AB31","v":592284}]
[" PRAIRIE ROSE",{"$f":"'- 31 -'!D32","v":2739714},{"$f":"B32/'- 7 -'!E32","v":1203.2121212121212},7.1473286027340084,{"$f":"I32/'- 7 -'!E32","v":168.34431269213877},{"$f":"'- 31 -'!F32","v":111575},0.2910753417510174,null,{"$f":"+Data!AB32","v":383320}]
[" PRAIRIE SPIRIT",{"$f":"'- 31 -'!D33","v":3089287},{"$f":"B33/'- 7 -'!E33","v":1483.4511404561824},6.3823628456619872,{"$f":"I33/'- 7 -'!E33","v":232.42977190876351},{"$f":"'- 31 -'!F33","v":190635},0.39384548638011713,null,{"$f":"+Data!AB33","v":484035}]
[" RED RIVER VALLEY",{"$f":"'- 31 -'!D34","v":2566117},{"$f":"B34/'- 7 -'!E34","v":1133.1936409803488},6.7505945303210462,{"$f":"I34/'- 7 -'!E34","v":167.86575402958709},{"$f":"'- 31 -'!F34","v":394437},1.0376316647901256,null,{"$f":"+Data!AB34","v":380132}]
[" RIVER EAST TRANSCONA",{"$f":"'- 31 -'!D35","v":20915930},{"$f":"B35/'- 7 -'!E35","v":1238.4717411256181},8.4381434731250113,{"$f":"I35/'- 7 -'!E35","v":146.77064274506321},{"$f":"'- 31 -'!F35","v":332993},0.13433984095119447,null,{"$f":"+Data!AB35","v":2478736}]
[" ROLLING RIVER",{"$f":"'- 31 -'!D36","v":3498387},{"$f":"B36/'- 7 -'!E36","v":1986.0272495032643},10.89639910421449,{"$f":"I36/'- 7 -'!E36","v":182.26454726085723},{"$f":"'- 31 -'!F36","v":131831},0.4106130025945387,null,{"$f":"+Data!AB36","v":321059}]
[" SEINE RIVER",{"$f":"'- 31 -'!D37","v":5417853},{"$f":"B37/'- 7 -'!E37","v":1214.2207530255491},9.2398223613861141,{"$f":"I37/'- 7 -'!E37","v":131.41169878978036},{"$f":"'- 31 -'!F37","v":230267},0.3927065159740023,null,{"$f":"+Data!AB37","v":586359}]
[" SEVEN OAKS",{"$f":"'- 31 -'!D38","v":12866617},{"$f":"B38/'- 7 -'!E38","v":1117.8156465835541},8.8814732902465163,{"$f":"I38/'- 7 -'!E38","v":125.85925893749186},{"$f":"'- 31 -'!F38","v":805405},0.55594901094289173,null,{"$f":"+Data!AB38","v":1448703}]
[" SOUTHWEST HORIZON",{"$f":"'- 31 -'!D39","v":2147376},{"$f":"B39/'- 7 -'!E39","v":1469.2959288402326},6.8174345917081238,{"$f":"I39/'- 7 -'!E39","v":215.52035579883682},{"$f":"'- 31 -'!F39","v":152085},0.48283558160281664,null,{"$f":"+Data!AB39","v":314983}]
[" ST. JAMES-ASSINIBOIA",{"$f":"'- 31 -'!D40","v":9362687},{"$f":"B40/'- 7 -'!E40","v":1162.3591850923042},6.4169747438401696,{"$f":"I40/'- 7 -'!E40","v":181.1381891767744},{"$f":"'- 31 -'!F40","v":1119379},0.76719714882971801,null,{"$f":"+Data!AB40","v":1459050}]
[" SUNRISE",{"$f":"'- 31 -'!D41","v":6037394},{"$f":"B41/'- 7 -'!E41","v":1314.7635017421603},7.9965801188613996,{"$f":"I41/'- 7 -'!E41","v":164.41572299651568},{"$f":"'- 31 -'!F41","v":279524},0.37023193469642923,null,{"$f":"+Data!AB41","v":754997}]
[" SWAN VALLEY",{"$f":"'- 31 -'!D42","v":1938593},{"$f":"B42/'- 7 -'!E42","v":1432.810790835181},6.6685459930445434,{"$f":"I42/'- 7 -'!E42","v":214.86104951958612},{"$f":"'- 31 -'!F42","v":308377},1.0607828500861691,null,{"$f":"+Data!AB42","v":290707}]
[" TURTLE MOUNTAIN",{"$f":"'- 31 -'!D43","v":991694},{"$f":"B43/'- 7 -'!E43","v":963.27731908693545},5.4310233408909188,{"$f":"I43/'- 7 -'!E43","v":177.36571151044197},{"$f":"'- 31 -'!F43","v":102393},0.56075641573292145,null,{"$f":"+Data!AB43","v":182598}]
[" TURTLE RIVER",{"$f":"'- 31 -'!D44","v":1038640},{"$f":"B44/'- 7 -'!E44","v":1745.6134453781513},5.6723118176803728,{"$f":"I44/'- 7 -'!E44","v":307.74285714285713},{"$f":"'- 31 -'!F44","v":51753},0.28263802039244812,null,{"$f":"+Data!AB44","v":183107}]
[" WESTERN",{"$f":"'- 31 -'!D45","v":1904057},{"$f":"B45/'- 7 -'!E45","v":959.94807159062259},8.5956896434972219,{"$f":"I45/'- 7 -'!E45","v":111.67784219813461},{"$f":"'- 31 -'!F45","v":464546},2.0971500543986132,null,{"$f":"+Data!AB45","v":221513}]
[" WINNIPEG",{"$f":"'- 31 -'!D46","v":45404492},{"$f":"B46/'- 7 -'!E46","v":1632.0480968032275},8.8583777232670755,{"$f":"I46/'- 7 -'!E46","v":184.23780829717302},{"$f":"'- 31 -'!F46","v":6350317},1.2389414388445137,null,{"$f":"+Data!AB46","v":5125599}]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":257903925},{"$f":"B48/'- 7 -'!E48","v":1409.8860371308801},{"$f":"B48/I48","v":8.6215145199773229},{"$f":"I48/'- 7 -'!E48","v":163.53113294235786},{"$f":"SUM(F11:F46)","v":20977574},0.70126291732434387,null,{"$f":"+Data!AB48","v":29913993}]
[" "]
[" WHITESHELL",{"$f":"'- 31 -'!D50","v":572714},{"$f":"B50/'- 7 -'!E50","v":2849.323383084577},{"$f":"B50/I50","v":7.8393834866403855},{"$f":"I50/'- 7 -'!E50","v":363.46268656716416},{"$f":"'- 31 -'!F50","v":0},{"$f":"F50/I50","v":0},null,{"$f":"+Data!AB50","v":73056}]
[]
[{"$f":"\"(1)  Based on area (square footage) of active school buildings as at September 30, \"&FALLYR&\". Includes rented and leased space.\"","v":"(1)  Based on area (square footage) of active school buildings as at September 30, 2022. Includes rented and leased space."}]
["(2)  Square footage (as per note above) divided by total FTE enrolment (from page 7)."]

{"sheet":"- 37 -","index":40,"n_rows":54,"n_cols":10,"rows_kept":54,"cut":false,"hidden":false,"merged":[[51,0,52,9],[6,1,6,3],[6,4,6,6],[6,7,6,9],[7,3,8,3],[7,6,8,6],[7,9,8,9]]}
[]
[null,"ANALYSIS OF INFORMATION TECHNOLOGY EXPENSES"]
[null,{"$f":"OPYEAR","v":"OPERATING FUND 2022/2023 ACTUAL"}]
[]
[]
[null," INFORMATION TECHNOLOGY EXPENSES (1)"]
[null,"SALARIES",null,null,"SERVICES",null,null,"EQUIPMENT (2)"]
[null,null,null,"PER\nPUPIL",null,null,"PER\nPUPIL",null,null,"PER\nPUPIL"]
[" DIVISION / DISTRICT","AMOUNT","%",null,"AMOUNT","%",null,"AMOUNT","%"]
[]
[" BEAUTIFUL PLAINS",205939,{"$f":"B11/'- 3 -'!$D11*100","v":0.81894460218878873},{"$f":"B11/'- 7 -'!$E11","v":102.76397205588822},180939,{"$f":"E11/'- 3 -'!$D11*100","v":0.71952868264601277},{"$f":"E11/'- 7 -'!$E11","v":90.288922155688624},304951,{"$f":"H11/'- 3 -'!$D11*100","v":1.2126793632195616},{"$f":"H11/'- 7 -'!$E11","v":152.17115768463074}]
[" BORDER LAND",294743,{"$f":"B12/'- 3 -'!$D12*100","v":0.790695162700493},{"$f":"B12/'- 7 -'!$E12","v":144.46628304790659},244510,{"$f":"E12/'- 3 -'!$D12*100","v":0.65593711888627559},{"$f":"E12/'- 7 -'!$E12","v":119.84491868523982},597620,{"$f":"H12/'- 3 -'!$D12*100","v":1.6032110792557195},{"$f":"H12/'- 7 -'!$E12","v":292.91939104606365}]
[" BRANDON",445618,{"$f":"B13/'- 3 -'!$D13*100","v":0.38787812487686174},{"$f":"B13/'- 7 -'!$E13","v":49.123398813854536},731947,{"$f":"E13/'- 3 -'!$D13*100","v":0.63710673686710206},{"$f":"E13/'- 7 -'!$E13","v":80.687324999448819},1237440,{"$f":"H13/'- 3 -'!$D13*100","v":1.077101703359433},{"$f":"H13/'- 7 -'!$E13","v":136.41113830279781}]
[" DSFM",336344,{"$f":"B14/'- 3 -'!$D14*100","v":0.31884069786169583},{"$f":"B14/'- 7 -'!$E14","v":57.620875798115193},1081044,{"$f":"E14/'- 3 -'!$D14*100","v":1.0247865975881809},{"$f":"E14/'- 7 -'!$E14","v":185.19938532067658},548058,{"$f":"H14/'- 3 -'!$D14*100","v":0.51953712624183956},{"$f":"H14/'- 7 -'!$E14","v":93.890724817934668}]
[" EVERGREEN",302014,{"$f":"B15/'- 3 -'!$D15*100","v":0.92721138567712702},{"$f":"B15/'- 7 -'!$E15","v":146.11223996129655},135785,{"$f":"E15/'- 3 -'!$D15*100","v":0.41687272114593593},{"$f":"E15/'- 7 -'!$E15","v":65.691823899371073},287039,{"$f":"H15/'- 3 -'!$D15*100","v":0.8812367272158802},{"$f":"H15/'- 7 -'!$E15","v":138.86744073536525}]
[" FLIN FLON",0,{"$f":"B16/'- 3 -'!$D16*100","v":0},{"$f":"B16/'- 7 -'!$E16","v":0},201071,{"$f":"E16/'- 3 -'!$D16*100","v":1.2070941749095794},{"$f":"E16/'- 7 -'!$E16","v":214.79649610084391},38131,{"$f":"H16/'- 3 -'!$D16*100","v":0.22891271234279023},{"$f":"H16/'- 7 -'!$E16","v":40.733895951287252}]
[" FORT LA BOSSE",64829,{"$f":"B17/'- 3 -'!$D17*100","v":0.31284603365624741},{"$f":"B17/'- 7 -'!$E17","v":43.090063143901631},139687,{"$f":"E17/'- 3 -'!$D17*100","v":0.67408912528868614},{"$f":"E17/'- 7 -'!$E17","v":92.846128281821208},122017,{"$f":"H17/'- 3 -'!$D17*100","v":0.58881880776557316},{"$f":"H17/'- 7 -'!$E17","v":81.10136257892988}]
[" FRONTIER",398272,{"$f":"B18/'- 3 -'!$D18*100","v":0.2466871513363412},{"$f":"B18/'- 7 -'!$E18","v":62.8040684380667},0,{"$f":"E18/'- 3 -'!$D18*100","v":0},{"$f":"E18/'- 7 -'!$E18","v":0},2645427,{"$f":"H18/'- 3 -'!$D18*100","v":1.6385607090085246},{"$f":"H18/'- 7 -'!$E18","v":417.16108176298985}]
[" GARDEN VALLEY",545700,{"$f":"B19/'- 3 -'!$D19*100","v":1.0036114379188161},{"$f":"B19/'- 7 -'!$E19","v":133.65172667156503},303357,{"$f":"E19/'- 3 -'!$D19*100","v":0.55791195706933916},{"$f":"E19/'- 7 -'!$E19","v":74.297575312270396},1665728,{"$f":"H19/'- 3 -'!$D19*100","v":3.0634848328049},{"$f":"H19/'- 7 -'!$E19","v":407.96669115846191}]
[" HANOVER",729837,{"$f":"B20/'- 3 -'!$D20*100","v":0.71518780812615201},{"$f":"B20/'- 7 -'!$E20","v":90.404682274247492},379025,{"$f":"E20/'- 3 -'!$D20*100","v":0.37141726025813271},{"$f":"E20/'- 7 -'!$E20","v":46.949708906230647},2200401,{"$f":"H20/'- 3 -'!$D20*100","v":2.156234841736707},{"$f":"H20/'- 7 -'!$E20","v":272.56298773690077}]
[" INTERLAKE",348265,{"$f":"B21/'- 3 -'!$D21*100","v":0.85532607579790565},{"$f":"B21/'- 7 -'!$E21","v":119.02426520847574},128689,{"$f":"E21/'- 3 -'!$D21*100","v":0.31605546744104829},{"$f":"E21/'- 7 -'!$E21","v":43.981203007518801},440471,{"$f":"H21/'- 3 -'!$D21*100","v":1.0817806323712671},{"$f":"H21/'- 7 -'!$E21","v":150.5369104579631}]
[" KELSEY",125522,{"$f":"B22/'- 3 -'!$D22*100","v":0.56871016668306795},{"$f":"B22/'- 7 -'!$E22","v":84.984427894380502},77166,{"$f":"E22/'- 3 -'!$D22*100","v":0.34962069376097921},{"$f":"E22/'- 7 -'!$E22","v":52.245091401489503},109030,{"$f":"H22/'- 3 -'!$D22*100","v":0.49398885831531447},{"$f":"H22/'- 7 -'!$E22","v":73.818551117129317}]
[" LAKESHORE",104185,{"$f":"B23/'- 3 -'!$D23*100","v":0.63196117962285647},{"$f":"B23/'- 7 -'!$E23","v":114.30060340098738},46034,{"$f":"E23/'- 3 -'!$D23*100","v":0.27923118436203465},{"$f":"E23/'- 7 -'!$E23","v":50.503565551289086},188592,{"$f":"H23/'- 3 -'!$D23*100","v":1.1439537628970942},{"$f":"H23/'- 7 -'!$E23","v":206.90290729566649}]
[" LORD SELKIRK",511374,{"$f":"B24/'- 3 -'!$D24*100","v":0.79971949280568511},{"$f":"B24/'- 7 -'!$E24","v":135.49920508744037},622689,{"$f":"E24/'- 3 -'!$D24*100","v":0.97380103653232131},{"$f":"E24/'- 7 -'!$E24","v":164.99443561208267},770115,{"$f":"H24/'- 3 -'!$D24*100","v":1.2043552804836581},{"$f":"H24/'- 7 -'!$E24","v":204.05802861685214}]
[" LOUIS RIEL",986940,{"$f":"B25/'- 3 -'!$D25*100","v":0.45006532431820634},{"$f":"B25/'- 7 -'!$E25","v":60.574479837967225},1822933,{"$f":"E25/'- 3 -'!$D25*100","v":0.83129565308464637},{"$f":"E25/'- 7 -'!$E25","v":111.88442889584483},1728917,{"$f":"H25/'- 3 -'!$D25*100","v":0.78842238669449038},{"$f":"H25/'- 7 -'!$E25","v":106.1140980789296}]
[" MOUNTAIN VIEW",414264,{"$f":"B26/'- 3 -'!$D26*100","v":0.90365774331621262},{"$f":"B26/'- 7 -'!$E26","v":135.57977417771232},736590,{"$f":"E26/'- 3 -'!$D26*100","v":1.6067658718819136},{"$f":"E26/'- 7 -'!$E26","v":241.07020127638685},313529,{"$f":"H26/'- 3 -'!$D26*100","v":0.68391872961249056},{"$f":"H26/'- 7 -'!$E26","v":102.61135657011945}]
[" MYSTERY LAKE",165818,{"$f":"B27/'- 3 -'!$D27*100","v":0.3598178790066433},{"$f":"B27/'- 7 -'!$E27","v":60.728071781724957},219103,{"$f":"E27/'- 3 -'!$D27*100","v":0.47544402142103132},{"$f":"E27/'- 7 -'!$E27","v":80.242812671671857},284954,{"$f":"H27/'- 3 -'!$D27*100","v":0.61833783964623279},{"$f":"H27/'- 7 -'!$E27","v":104.35964109137521}]
[" PARK WEST",302014,{"$f":"B28/'- 3 -'!$D28*100","v":0.92721138567712702},{"$f":"B28/'- 7 -'!$E28","v":146.11223996129655},135785,{"$f":"E28/'- 3 -'!$D28*100","v":0.41687272114593593},{"$f":"E28/'- 7 -'!$E28","v":65.691823899371073},287039,{"$f":"H28/'- 3 -'!$D28*100","v":0.8812367272158802},{"$f":"H28/'- 7 -'!$E28","v":138.86744073536525}]
[" PEMBINA TRAILS",1558916,{"$f":"B29/'- 3 -'!$D29*100","v":0.79717264699987089},{"$f":"B29/'- 7 -'!$E29","v":102.91912589951805},1407369,{"$f":"E29/'- 3 -'!$D29*100","v":0.71967705189731912},{"$f":"E29/'- 7 -'!$E29","v":92.914042384630619},1515400,{"$f":"H29/'- 3 -'!$D29*100","v":0.77492015558478089},{"$f":"H29/'- 7 -'!$E29","v":100.04621377170396}]
[" PINE CREEK",183830,{"$f":"B30/'- 3 -'!$D30*100","v":1.0627465004751515},{"$f":"B30/'- 7 -'!$E30","v":168.34249084249083},152648,{"$f":"E30/'- 3 -'!$D30*100","v":0.88247907199331421},{"$f":"E30/'- 7 -'!$E30","v":139.78754578754578},101581,{"$f":"H30/'- 3 -'!$D30*100","v":0.58725372498920958},{"$f":"H30/'- 7 -'!$E30","v":93.022893772893767}]
[" PORTAGE LA PRAIRIE",353585,{"$f":"B31/'- 3 -'!$D31*100","v":0.76789251342098941},{"$f":"B31/'- 7 -'!$E31","v":105.31198808637379},335708,{"$f":"E31/'- 3 -'!$D31*100","v":0.72906842738106403},{"$f":"E31/'- 7 -'!$E31","v":99.987490692479525},629953,{"$f":"H31/'- 3 -'!$D31*100","v":1.3680902541315174},{"$f":"H31/'- 7 -'!$E31","v":187.62561429635144}]
[" PRAIRIE ROSE",290380,{"$f":"B32/'- 3 -'!$D32*100","v":0.86723870932134373},{"$f":"B32/'- 7 -'!$E32","v":127.52744839701361},165901,{"$f":"E32/'- 3 -'!$D32*100","v":0.49547409985233232},{"$f":"E32/'- 7 -'!$E32","v":72.859464207290287},286713,{"$f":"H32/'- 3 -'!$D32*100","v":0.85628697591311531},{"$f":"H32/'- 7 -'!$E32","v":125.91699604743083}]
[" PRAIRIE SPIRIT",315667,{"$f":"B33/'- 3 -'!$D33*100","v":1.0315136678085304},{"$f":"B33/'- 7 -'!$E33","v":151.58079231692676},358791,{"$f":"E33/'- 3 -'!$D33*100","v":1.1724311391013011},{"$f":"E33/'- 7 -'!$E33","v":172.28859543817526},195590,{"$f":"H33/'- 3 -'!$D33*100","v":0.63913477901291704},{"$f":"H33/'- 7 -'!$E33","v":93.92076830732293}]
[" RED RIVER VALLEY",256854,{"$f":"B34/'- 3 -'!$D34*100","v":0.7260169881089682},{"$f":"B34/'- 7 -'!$E34","v":113.426363435637},310117,{"$f":"E34/'- 3 -'!$D34*100","v":0.87656883015794529},{"$f":"E34/'- 7 -'!$E34","v":136.94722896886731},315794,{"$f":"H34/'- 3 -'!$D34*100","v":0.89261529406932916},{"$f":"H34/'- 7 -'!$E34","v":139.45418414661074}]
[" RIVER EAST TRANSCONA",1152172,{"$f":"B35/'- 3 -'!$D35*100","v":0.51969319494568267},{"$f":"B35/'- 7 -'!$E35","v":68.222281434111963},926913,{"$f":"E35/'- 3 -'!$D35*100","v":0.41808894714216938},{"$f":"E35/'- 7 -'!$E35","v":54.884270361488589},-240520,{"$f":"H35/'- 3 -'!$D35*100","v":-0.10848780151603719},{"$f":"H35/'- 7 -'!$E35","v":-14.24164372205939}]
[" ROLLING RIVER",216494,{"$f":"B36/'- 3 -'!$D36*100","v":0.80692719794237933},{"$f":"B36/'- 7 -'!$E36","v":122.90320749361339},202569,{"$f":"E36/'- 3 -'!$D36*100","v":0.7550252457804365},{"$f":"E36/'- 7 -'!$E36","v":114.99801305705365},365125,{"$f":"H36/'- 3 -'!$D36*100","v":1.3609120490577624},{"$f":"H36/'- 7 -'!$E36","v":207.28072665342037}]
[" SEINE RIVER",302610,{"$f":"B37/'- 3 -'!$D37*100","v":0.47495094794628018},{"$f":"B37/'- 7 -'!$E37","v":67.819363514119232},780362,{"$f":"E37/'- 3 -'!$D37*100","v":1.224789900007452},{"$f":"E37/'- 7 -'!$E37","v":174.89063200358584},882360,{"$f":"H37/'- 3 -'!$D37*100","v":1.3848772956276387},{"$f":"H37/'- 7 -'!$E37","v":197.74988794262663}]
[" SEVEN OAKS",365671,{"$f":"B38/'- 3 -'!$D38*100","v":0.21995847068870261},{"$f":"B38/'- 7 -'!$E38","v":31.768472264454193},856586,{"$f":"E38/'- 3 -'!$D38*100","v":0.51525372964591942},{"$f":"E38/'- 7 -'!$E38","v":74.417792450371394},1301484,{"$f":"H38/'- 3 -'!$D38*100","v":0.78286883637426929},{"$f":"H38/'- 7 -'!$E38","v":113.06928456626558}]
[" SOUTHWEST HORIZON",168200,{"$f":"B39/'- 3 -'!$D39*100","v":0.70184416439109765},{"$f":"B39/'- 7 -'!$E39","v":115.08723913787205},121447,{"$f":"E39/'- 3 -'!$D39*100","v":0.50675902635437353},{"$f":"E39/'- 7 -'!$E39","v":83.097502565856999},100438,{"$f":"H39/'- 3 -'!$D39*100","v":0.41909526862730717},{"$f":"H39/'- 7 -'!$E39","v":68.722545330140264}]
[" ST. JAMES-ASSINIBOIA",670411,{"$f":"B40/'- 3 -'!$D40*100","v":0.55847996975394087},{"$f":"B40/'- 7 -'!$E40","v":83.230207699661079},683542,{"$f":"E40/'- 3 -'!$D40*100","v":0.56941863347341892},{"$f":"E40/'- 7 -'!$E40","v":84.860395535636698},925276,{"$f":"H40/'- 3 -'!$D40*100","v":0.77079300980152088},{"$f":"H40/'- 7 -'!$E40","v":114.87119641460478}]
[" SUNRISE",445414,{"$f":"B41/'- 3 -'!$D41*100","v":0.60727983750607639},{"$f":"B41/'- 7 -'!$E41","v":96.997822299651574},774103,{"$f":"E41/'- 3 -'!$D41*100","v":1.0554161837144009},{"$f":"E41/'- 7 -'!$E41","v":168.57643728222996},210399,{"$f":"H41/'- 3 -'!$D41*100","v":0.28685912551343462},{"$f":"H41/'- 7 -'!$E41","v":45.818597560975611}]
[" SWAN VALLEY",254787,{"$f":"B42/'- 3 -'!$D42*100","v":1.0501808439383791},{"$f":"B42/'- 7 -'!$E42","v":188.31263858093126},179761,{"$f":"E42/'- 3 -'!$D42*100","v":0.74093873975990521},{"$f":"E42/'- 7 -'!$E42","v":132.86104951958612},384292,{"$f":"H42/'- 3 -'!$D42*100","v":1.5839744448451751},{"$f":"H42/'- 7 -'!$E42","v":284.02956393200293}]
[" TURTLE MOUNTAIN",145464,{"$f":"B43/'- 3 -'!$D43*100","v":0.9765132400638683},{"$f":"B43/'- 7 -'!$E43","v":141.29577464788733},133969,{"$f":"E43/'- 3 -'!$D43*100","v":0.89934624551859144},{"$f":"E43/'- 7 -'!$E43","v":130.13016027197668},188017,{"$f":"H43/'- 3 -'!$D43*100","v":1.2621754513631436},{"$f":"H43/'- 7 -'!$E43","v":182.62943176299174}]
[" TURTLE RIVER",134674,{"$f":"B44/'- 3 -'!$D44*100","v":1.1178028070816146},{"$f":"B44/'- 7 -'!$E44","v":226.34285714285716},97868,{"$f":"E44/'- 3 -'!$D44*100","v":0.8123106547920419},{"$f":"E44/'- 7 -'!$E44","v":164.48403361344538},161382,{"$f":"H44/'- 3 -'!$D44*100","v":1.3394809140030379},{"$f":"H44/'- 7 -'!$E44","v":271.23025210084035}]
[" WESTERN",267073,{"$f":"B45/'- 3 -'!$D45*100","v":1.0531856526548582},{"$f":"B45/'- 7 -'!$E45","v":134.64734055961685},87783,{"$f":"E45/'- 3 -'!$D45*100","v":0.34616676394469453},{"$f":"E45/'- 7 -'!$E45","v":44.256617091000756},207514,{"$f":"H45/'- 3 -'!$D45*100","v":0.81831846545708553},{"$f":"H45/'- 7 -'!$E45","v":104.62011595664229}]
[" WINNIPEG",1941511,{"$f":"B46/'- 3 -'!$D46*100","v":0.43714871477700101},{"$f":"B46/'- 7 -'!$E46","v":69.786912988092254},1502519,{"$f":"E46/'- 3 -'!$D46*100","v":0.33830570611138677},{"$f":"E46/'- 7 -'!$E46","v":54.007503802942857},3127494,{"$f":"H46/'- 3 -'!$D46*100","v":0.70418348521990448},{"$f":"H46/'- 7 -'!$E46","v":112.41664438099016}]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":15305391},{"$f":"B48/'- 3 -'!$D48*100","v":0.56011792593184939},{"$f":"B48/'- 7 -'!$E48","v":83.670138264582988},{"$f":"SUM(E11:E46)","v":16264310},{"$f":"E48/'- 3 -'!$D48*100","v":0.59521064074172536},{"$f":"E48/'- 7 -'!$E48","v":88.912270616153464},{"$f":"SUM(H11:H46)","v":24427751},{"$f":"H48/'- 3 -'!$D48*100","v":0.89396090732341693},{"$f":"H48/'- 7 -'!$E48","v":133.5394374219388}]
[" "]
[" WHITESHELL",0,{"$f":"B50/'- 3 -'!$D50*100","v":0},{"$f":"B50/'- 7 -'!$E50","v":0},72795,{"$f":"E50/'- 3 -'!$D50*100","v":1.9166045965336036},{"$f":"E50/'- 7 -'!$E50","v":362.16417910447763},13331,{"$f":"H50/'- 3 -'!$D50*100","v":0.35098915964543542},{"$f":"H50/'- 7 -'!$E50","v":66.323383084577117}]
[]
["(1)  Excludes information technology expenses in Function 300 (Adult Learning Centres), Function 400 (Community Education and Services) and, Management Information Services in Function 500. Total expenses for Management Information Services are included on page 38 and form part of Total Information Technology Expenses."]
[]
["(2)  Capitalized Information Technology equipment is reported on page 48."]

{"sheet":"- 38 -","index":41,"n_rows":53,"n_cols":7,"rows_kept":53,"cut":false,"hidden":false,"merged":[[7,3,8,3],[7,6,8,6],[6,4,6,6],[5,1,6,3]]}
[]
[null,"ANALYSIS OF INFORMATION TECHNOLOGY EXPENSES"]
[null,{"$f":"OPYEAR","v":"OPERATING FUND 2022/2023 ACTUAL"}]
[]
[null," INFORMATION TECHNOLOGY EXPENSES (1)"]
[null,"MANAGEMENT\n INFORMATION SERVICES (2)"]
[null,null,null,null,"TOTAL"]
[null,null,null,"PER\nPUPIL",null,null,"PER\nPUPIL"]
[" DIVISION / DISTRICT","AMOUNT","%",null,"AMOUNT","%"]
[]
[" BEAUTIFUL PLAINS",{"$f":"'- 26 -'!B11","v":10710},{"$f":"'- 26 -'!C11","v":4.258977993212517E-2},{"$f":"'- 26 -'!D11","v":5.3443113772455089},{"$f":"SUM('- 37 -'!B11,'- 37 -'!E11,'- 37 -'!H11,B11)","v":702539},{"$f":"E11/'- 3 -'!D11*100","v":2.793742427986488},{"$f":"E11/'- 7 -'!E11","v":350.56836327345309}]
[" BORDER LAND",{"$f":"'- 26 -'!B12","v":87469},{"$f":"'- 26 -'!C12","v":0.23464955973933024},{"$f":"'- 26 -'!D12","v":42.872337296958172},{"$f":"SUM('- 37 -'!B12,'- 37 -'!E12,'- 37 -'!H12,B12)","v":1224342},{"$f":"E12/'- 3 -'!D12*100","v":3.2844929205818185},{"$f":"E12/'- 7 -'!E12","v":600.10293007616826}]
[" BRANDON",{"$f":"'- 26 -'!B13","v":261331},{"$f":"'- 26 -'!C13","v":0.22746966741064129},{"$f":"'- 26 -'!D13","v":28.808232466873914},{"$f":"SUM('- 37 -'!B13,'- 37 -'!E13,'- 37 -'!H13,B13)","v":2676336},{"$f":"E13/'- 3 -'!D13*100","v":2.329556232514038},{"$f":"E13/'- 7 -'!E13","v":295.0300945829751}]
[" DSFM",{"$f":"'- 26 -'!B14","v":211665},{"$f":"'- 26 -'!C14","v":0.20064997833437151},{"$f":"'- 26 -'!D14","v":36.261454569750171},{"$f":"SUM('- 37 -'!B14,'- 37 -'!E14,'- 37 -'!H14,B14)","v":2177111},{"$f":"E14/'- 3 -'!D14*100","v":2.0638144000260881},{"$f":"E14/'- 7 -'!E14","v":372.97244050647657}]
[" EVERGREEN",{"$f":"'- 26 -'!B15","v":85845},{"$f":"'- 26 -'!C15","v":0.26355222408051604},{"$f":"'- 26 -'!D15","v":41.531204644412192},{"$f":"SUM('- 37 -'!B15,'- 37 -'!E15,'- 37 -'!H15,B15)","v":810683},{"$f":"E15/'- 3 -'!D15*100","v":2.4888730581194594},{"$f":"E15/'- 7 -'!E15","v":392.20270924044507}]
[" FLIN FLON",{"$f":"'- 26 -'!B16","v":34473},{"$f":"'- 26 -'!C16","v":0.20695255651813504},{"$f":"'- 26 -'!D16","v":36.826193782715521},{"$f":"SUM('- 37 -'!B16,'- 37 -'!E16,'- 37 -'!H16,B16)","v":273675},{"$f":"E16/'- 3 -'!D16*100","v":1.6429594437705048},{"$f":"E16/'- 7 -'!E16","v":292.35658583484667}]
[" FORT LA BOSSE",{"$f":"'- 26 -'!B17","v":92245},{"$f":"'- 26 -'!C17","v":0.44514773287603604},{"$f":"'- 26 -'!D17","v":61.312728481222997},{"$f":"SUM('- 37 -'!B17,'- 37 -'!E17,'- 37 -'!H17,B17)","v":418778},{"$f":"E17/'- 3 -'!D17*100","v":2.0209016995865428},{"$f":"E17/'- 7 -'!E17","v":278.35028248587571}]
[" FRONTIER",{"$f":"'- 26 -'!B18","v":891423},{"$f":"'- 26 -'!C18","v":0.55214175363996287},{"$f":"'- 26 -'!D18","v":140.56973902073642},{"$f":"SUM('- 37 -'!B18,'- 37 -'!E18,'- 37 -'!H18,B18)","v":3935122},{"$f":"E18/'- 3 -'!D18*100","v":2.4373896139848283},{"$f":"E18/'- 7 -'!E18","v":620.53488922179292}]
[" GARDEN VALLEY",{"$f":"'- 26 -'!B19","v":158354},{"$f":"'- 26 -'!C19","v":0.29123306879273636},{"$f":"'- 26 -'!D19","v":38.783737447954934},{"$f":"SUM('- 37 -'!B19,'- 37 -'!E19,'- 37 -'!H19,B19)","v":2673139},{"$f":"E19/'- 3 -'!D19*100","v":4.9162412965857918},{"$f":"E19/'- 7 -'!E19","v":654.69973059025222}]
[" HANOVER",{"$f":"'- 26 -'!B20","v":78393},{"$f":"'- 26 -'!C20","v":7.681950605742574E-2},{"$f":"'- 26 -'!D20","v":9.7105165366034925},{"$f":"SUM('- 37 -'!B20,'- 37 -'!E20,'- 37 -'!H20,B20)","v":3387656},{"$f":"E20/'- 3 -'!D20*100","v":3.3196594161784172},{"$f":"E20/'- 7 -'!E20","v":419.62789545398243}]
[" INTERLAKE",{"$f":"'- 26 -'!B21","v":76648},{"$f":"'- 26 -'!C21","v":0.18824467878700951},{"$f":"'- 26 -'!D21","v":26.195488721804512},{"$f":"SUM('- 37 -'!B21,'- 37 -'!E21,'- 37 -'!H21,B21)","v":994073},{"$f":"E21/'- 3 -'!D21*100","v":2.4414068543972305},{"$f":"E21/'- 7 -'!E21","v":339.73786739576212}]
[" KELSEY",{"$f":"'- 26 -'!B22","v":100776},{"$f":"'- 26 -'!C22","v":0.45659195804442942},{"$f":"'- 26 -'!D22","v":68.23019634394042},{"$f":"SUM('- 37 -'!B22,'- 37 -'!E22,'- 37 -'!H22,B22)","v":412494},{"$f":"E22/'- 3 -'!D22*100","v":1.868911676803791},{"$f":"E22/'- 7 -'!E22","v":279.27826675693973}]
[" LAKESHORE",{"$f":"'- 26 -'!B23","v":19116},{"$f":"'- 26 -'!C23","v":0.11595306339367975},{"$f":"'- 26 -'!D23","v":20.972024136039494},{"$f":"SUM('- 37 -'!B23,'- 37 -'!E23,'- 37 -'!H23,B23)","v":357927},{"$f":"E23/'- 3 -'!D23*100","v":2.1710991902756649},{"$f":"E23/'- 7 -'!E23","v":392.67910038398247}]
[" LORD SELKIRK",{"$f":"'- 26 -'!B24","v":168644},{"$f":"'- 26 -'!C24","v":0.26373631460481367},{"$f":"'- 26 -'!D24","v":44.685744568097512},{"$f":"SUM('- 37 -'!B24,'- 37 -'!E24,'- 37 -'!H24,B24)","v":2072822},{"$f":"E24/'- 3 -'!D24*100","v":3.2416121244264779},{"$f":"E24/'- 7 -'!E24","v":549.23741388447274}]
[" LOUIS RIEL",{"$f":"'- 26 -'!B25","v":1061876},{"$f":"'- 26 -'!C25","v":0.48423771082914835},{"$f":"'- 26 -'!D25","v":65.173755600564661},{"$f":"SUM('- 37 -'!B25,'- 37 -'!E25,'- 37 -'!H25,B25)","v":5600666},{"$f":"E25/'- 3 -'!D25*100","v":2.5540210749264913},{"$f":"E25/'- 7 -'!E25","v":343.74676241330633}]
[" MOUNTAIN VIEW",{"$f":"'- 26 -'!B26","v":28007},{"$f":"'- 26 -'!C26","v":6.1093270033256972E-2},{"$f":"'- 26 -'!D26","v":9.1660939289805263},{"$f":"SUM('- 37 -'!B26,'- 37 -'!E26,'- 37 -'!H26,B26)","v":1492390},{"$f":"E26/'- 3 -'!D26*100","v":3.2554356148438739},{"$f":"E26/'- 7 -'!E26","v":488.42742595319913}]
[" MYSTERY LAKE",{"$f":"'- 26 -'!B27","v":230594},{"$f":"'- 26 -'!C27","v":0.50037899378630735},{"$f":"'- 26 -'!D27","v":84.451199414026732},{"$f":"SUM('- 37 -'!B27,'- 37 -'!E27,'- 37 -'!H27,B27)","v":900469},{"$f":"E27/'- 3 -'!D27*100","v":1.9539787338602146},{"$f":"E27/'- 7 -'!E27","v":329.78172495879875}]
[" PARK WEST",{"$f":"'- 26 -'!B28","v":85845},{"$f":"'- 26 -'!C28","v":0.26355222408051604},{"$f":"'- 26 -'!D28","v":41.531204644412192},{"$f":"SUM('- 37 -'!B28,'- 37 -'!E28,'- 37 -'!H28,B28)","v":810683},{"$f":"E28/'- 3 -'!D28*100","v":2.4888730581194594},{"$f":"E28/'- 7 -'!E28","v":392.20270924044507}]
[" PEMBINA TRAILS",{"$f":"'- 26 -'!B29","v":1126020},{"$f":"'- 26 -'!C29","v":0.57580545967505281},{"$f":"'- 26 -'!D29","v":74.33947316300258},{"$f":"SUM('- 37 -'!B29,'- 37 -'!E29,'- 37 -'!H29,B29)","v":5607705},{"$f":"E29/'- 3 -'!D29*100","v":2.8675753141570235},{"$f":"E29/'- 7 -'!E29","v":370.2188552188552}]
[" PINE CREEK",{"$f":"'- 26 -'!B30","v":3447},{"$f":"'- 26 -'!C30","v":1.9927580847184073E-2},{"$f":"'- 26 -'!D30","v":3.1565934065934065},{"$f":"SUM('- 37 -'!B30,'- 37 -'!E30,'- 37 -'!H30,B30)","v":441506},{"$f":"E30/'- 3 -'!D30*100","v":2.5524068783048595},{"$f":"E30/'- 7 -'!E30","v":404.3095238095238}]
[" PORTAGE LA PRAIRIE",{"$f":"'- 26 -'!B31","v":53125},{"$f":"'- 26 -'!C31","v":0.11537336079157788},{"$f":"'- 26 -'!D31","v":15.822784810126583},{"$f":"SUM('- 37 -'!B31,'- 37 -'!E31,'- 37 -'!H31,B31)","v":1372371},{"$f":"E31/'- 3 -'!D31*100","v":2.9804245557251487},{"$f":"E31/'- 7 -'!E31","v":408.74787788533132}]
[" PRAIRIE ROSE",{"$f":"'- 26 -'!B32","v":64699},{"$f":"'- 26 -'!C32","v":0.19322776105235079},{"$f":"'- 26 -'!D32","v":28.414141414141415},{"$f":"SUM('- 37 -'!B32,'- 37 -'!E32,'- 37 -'!H32,B32)","v":807693},{"$f":"E32/'- 3 -'!D32*100","v":2.412227546139142},{"$f":"E32/'- 7 -'!E32","v":354.71805006587613}]
[" PRAIRIE SPIRIT",{"$f":"'- 26 -'!B33","v":40915},{"$f":"'- 26 -'!C33","v":0.13369906172766244},{"$f":"'- 26 -'!D33","v":19.647058823529413},{"$f":"SUM('- 37 -'!B33,'- 37 -'!E33,'- 37 -'!H33,B33)","v":910963},{"$f":"E33/'- 3 -'!D33*100","v":2.976778647650411},{"$f":"E33/'- 7 -'!E33","v":437.4372148859544}]
[" RED RIVER VALLEY",{"$f":"'- 26 -'!B34","v":72891},{"$f":"'- 26 -'!C34","v":0.20603184797686933},{"$f":"'- 26 -'!D34","v":32.188562596599688},{"$f":"SUM('- 37 -'!B34,'- 37 -'!E34,'- 37 -'!H34,B34)","v":955656},{"$f":"E34/'- 3 -'!D34*100","v":2.7012329603131118},{"$f":"E34/'- 7 -'!E34","v":422.01633914771475}]
[" RIVER EAST TRANSCONA",{"$f":"'- 26 -'!B35","v":1101545},{"$f":"'- 26 -'!C35","v":0.49685762232239805},{"$f":"'- 26 -'!D35","v":65.224561091867244},{"$f":"SUM('- 37 -'!B35,'- 37 -'!E35,'- 37 -'!H35,B35)","v":2940110},{"$f":"E35/'- 3 -'!D35*100","v":1.3261519628942131},{"$f":"E35/'- 7 -'!E35","v":174.08946916540842}]
[" ROLLING RIVER",{"$f":"'- 26 -'!B36","v":29215},{"$f":"'- 26 -'!C36","v":0.10889160017315311},{"$f":"'- 26 -'!D36","v":16.585296622196992},{"$f":"SUM('- 37 -'!B36,'- 37 -'!E36,'- 37 -'!H36,B36)","v":813403},{"$f":"E36/'- 3 -'!D36*100","v":3.0317560929537311},{"$f":"E36/'- 7 -'!E36","v":461.76724382628441}]
[" SEINE RIVER",{"$f":"'- 26 -'!B37","v":159129},{"$f":"'- 26 -'!C37","v":0.24975535968984375},{"$f":"'- 26 -'!D37","v":35.663155535634246},{"$f":"SUM('- 37 -'!B37,'- 37 -'!E37,'- 37 -'!H37,B37)","v":2124461},{"$f":"E37/'- 3 -'!D37*100","v":3.3343735032712143},{"$f":"E37/'- 7 -'!E37","v":476.12303899596594}]
[" SEVEN OAKS",{"$f":"'- 26 -'!B38","v":694941},{"$f":"'- 26 -'!C38","v":0.41802100680359583},{"$f":"'- 26 -'!D38","v":60.374527605230007},{"$f":"SUM('- 37 -'!B38,'- 37 -'!E38,'- 37 -'!H38,B38)","v":3218682},{"$f":"E38/'- 3 -'!D38*100","v":1.9361020435124869},{"$f":"E38/'- 7 -'!E38","v":279.63007688632121}]
[" SOUTHWEST HORIZON",{"$f":"'- 26 -'!B39","v":57783},{"$f":"'- 26 -'!C39","v":0.24110975832943396},{"$f":"'- 26 -'!D39","v":39.536777283612729},{"$f":"SUM('- 37 -'!B39,'- 37 -'!E39,'- 37 -'!H39,B39)","v":447868},{"$f":"E39/'- 3 -'!D39*100","v":1.8688082177022125},{"$f":"E39/'- 7 -'!E39","v":306.44406431748206}]
[" ST. JAMES-ASSINIBOIA",{"$f":"'- 26 -'!B40","v":413836},{"$f":"'- 26 -'!C40","v":0.34474242929052756},{"$f":"'- 26 -'!D40","v":51.376925846379223},{"$f":"SUM('- 37 -'!B40,'- 37 -'!E40,'- 37 -'!H40,B40)","v":2693065},{"$f":"E40/'- 3 -'!D40*100","v":2.2434340423194081},{"$f":"E40/'- 7 -'!E40","v":334.33872549628177}]
[" SUNRISE",{"$f":"'- 26 -'!B41","v":129826},{"$f":"'- 26 -'!C41","v":0.17700546499226308},{"$f":"'- 26 -'!D41","v":28.272212543554009},{"$f":"SUM('- 37 -'!B41,'- 37 -'!E41,'- 37 -'!H41,B41)","v":1559742},{"$f":"E41/'- 3 -'!D41*100","v":2.1265606117261751},{"$f":"E41/'- 7 -'!E41","v":339.66506968641113}]
[" SWAN VALLEY",{"$f":"'- 26 -'!B42","v":15764},{"$f":"'- 26 -'!C42","v":6.4976042042351495E-2},{"$f":"'- 26 -'!D42","v":11.651145602365114},{"$f":"SUM('- 37 -'!B42,'- 37 -'!E42,'- 37 -'!H42,B42)","v":834604},{"$f":"E42/'- 3 -'!D42*100","v":3.4400700705858109},{"$f":"E42/'- 7 -'!E42","v":616.85439763488546}]
[" TURTLE MOUNTAIN",{"$f":"'- 26 -'!B43","v":26328},{"$f":"'- 26 -'!C43","v":0.1767422907688605},{"$f":"'- 26 -'!D43","v":25.573579407479357},{"$f":"SUM('- 37 -'!B43,'- 37 -'!E43,'- 37 -'!H43,B43)","v":493778},{"$f":"E43/'- 3 -'!D43*100","v":3.314777227714464},{"$f":"E43/'- 7 -'!E43","v":479.62894609033509}]
[" TURTLE RIVER",{"$f":"'- 26 -'!B44","v":8355},{"$f":"'- 26 -'!C44","v":6.9347033972161576E-2},{"$f":"'- 26 -'!D44","v":14.042016806722689},{"$f":"SUM('- 37 -'!B44,'- 37 -'!E44,'- 37 -'!H44,B44)","v":402279},{"$f":"E44/'- 3 -'!D44*100","v":3.3389414098488555},{"$f":"E44/'- 7 -'!E44","v":676.09915966386552}]
[" WESTERN",{"$f":"'- 26 -'!B45","v":55747},{"$f":"'- 26 -'!C45","v":0.21983480388714088},{"$f":"'- 26 -'!D45","v":28.105369296697756},{"$f":"SUM('- 37 -'!B45,'- 37 -'!E45,'- 37 -'!H45,B45)","v":618117},{"$f":"E45/'- 3 -'!D45*100","v":2.4375056859437789},{"$f":"E45/'- 7 -'!E45","v":311.62944290395762}]
[" WINNIPEG",{"$f":"'- 26 -'!B46","v":936711},{"$f":"'- 26 -'!C46","v":0.21090893111987488},{"$f":"'- 26 -'!D46","v":33.669739214451468},{"$f":"SUM('- 37 -'!B46,'- 37 -'!E46,'- 37 -'!H46,B46)","v":7508235},{"$f":"E46/'- 3 -'!D46*100","v":1.6905468372281671},{"$f":"E46/'- 7 -'!E46","v":269.88080038647678}]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":8673691},{"$f":"'- 26 -'!C48","v":0.31742343681999036},{"$f":"'- 26 -'!D48","v":47.416555724337201},{"$f":"SUM('- 37 -'!B48,'- 37 -'!E48,'- 37 -'!H48,B48)","v":64671143},{"$f":"E48/'- 3 -'!D48*100","v":2.3667129108169824},{"$f":"E48/'- 7 -'!E48","v":353.53840202701247}]
[" "]
[" WHITESHELL",{"$f":"'- 26 -'!B50","v":0},{"$f":"'- 26 -'!C50","v":0},{"$f":"'- 26 -'!D50","v":0},{"$f":"SUM('- 37 -'!B50,'- 37 -'!E50,'- 37 -'!H50,B50)","v":86126},{"$f":"E50/'- 3 -'!D50*100","v":2.2675937561790387},{"$f":"E50/'- 7 -'!E50","v":428.4875621890547}]
[]
["(1)  Excludes information technology expenses in Function 300 (Adult Learning Centres) and Function 400 (Community Education and Services)."]
["(2)  Total Management Information Services expenses in Function 500 (from page 26)."]

{"sheet":"- 39 -","index":42,"n_rows":49,"n_cols":24,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CurrY&\" OPERATING FUND REVENUE BY SOURCE\"","v":"2022/23 OPERATING FUND REVENUE BY SOURCE"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- 39 -"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"*See page 40 for details."]

{"sheet":"- 40 -","index":43,"n_rows":55,"n_cols":12,"rows_kept":55,"cut":false,"hidden":false,"merged":[[53,0,53,7],[54,0,56,7],[6,1,6,3],[7,5,8,5],[6,6,8,6],[6,4,8,4],[51,0,52,7]]}
[null,null,null,null,null,null,null,null,null,100.00000000000003]
[{"$f":"\"  SUMMARY\"&REPLACE(REVYEAR,1,8,\"\")","v":"  SUMMARY OF OPERATING FUND REVENUE: 2022/2023 ACTUAL"}]
[]
[]
[]
[null,"% OF OPERATING FUND REVENUES"]
[null,"GOVERNMENTS",null,null,"OTHER SCHOOL DIVISIONS"," ","PRIVATE \nORG.'S & \nINDIVIDUALS"," "]
[null,null,null,null,null,"FIRST NATIONS",null," "]
[" DIVISION / DISTRICT","PROVINCIAL(1)","FEDERAL","MUNICIPAL",null,null,null,"OTHER",null,"CHECK"]
[]
[" BEAUTIFUL PLAINS",{"$f":"'- 41 -'!J11","v":64.792116157912972},{"$f":"'- 42 -'!C11","v":0},{"$f":"'- 42 -'!E11","v":34.212441646056732},{"$f":"'- 42 -'!G11","v":0.14728240118414257},{"$f":"'- 42 -'!I11","v":0},{"$f":"'- 43 -'!C11","v":0.16067098761297366},{"$f":"'- 43 -'!E11","v":0.68748880723317585},null,{"$f":"SUM(B11:H11)","v":100},"PROVINCIAL",{"$f":"B48","v":56.09158326421484}]
[" BORDER LAND",{"$f":"'- 41 -'!J12","v":57.950839074518754},{"$f":"'- 42 -'!C12","v":4.220217628753186E-2},{"$f":"'- 42 -'!E12","v":35.641151405770536},{"$f":"'- 42 -'!G12","v":2.1516462490822872},{"$f":"'- 42 -'!I12","v":3.3225363339853238},{"$f":"'- 43 -'!C12","v":0.21987410252882469},{"$f":"'- 43 -'!E12","v":0.67175065782674126},null,{"$f":"SUM(B12:H12)","v":100},"FEDERAL",{"$f":"C48","v":0.63098669662583828}]
[" BRANDON",{"$f":"'- 41 -'!J13","v":59.689911285600552},{"$f":"'- 42 -'!C13","v":3.814861100911611E-2},{"$f":"'- 42 -'!E13","v":38.302954593384861},{"$f":"'- 42 -'!G13","v":0.36926961986371759},{"$f":"'- 42 -'!I13","v":0.3103555527865608},{"$f":"'- 43 -'!C13","v":0.86567493050088529},{"$f":"'- 43 -'!E13","v":0.42368540685431355},null,100.00000000000001,"MUNICIPAL",{"$f":"D48","v":36.210595322883812}]
[" DSFM",{"$f":"'- 41 -'!J14","v":67.665783109836013},{"$f":"'- 42 -'!C14","v":0.31557501770402097},{"$f":"'- 42 -'!E14","v":29.033339458227754},{"$f":"'- 42 -'!G14","v":2.3968596229210779},{"$f":"'- 42 -'!I14","v":0},{"$f":"'- 43 -'!C14","v":0.1611429432313439},{"$f":"'- 43 -'!E14","v":0.42729984807978333},null,100,"OTHER DIVISIONS",{"$f":"E48","v":0.48544968746722383}]
[" EVERGREEN",{"$f":"'- 41 -'!J15","v":44.570987287757141},{"$f":"'- 42 -'!C15","v":0.66175535430014454},{"$f":"'- 42 -'!E15","v":28.887229159594369},{"$f":"'- 42 -'!G15","v":5.4294226259168951E-2},{"$f":"'- 42 -'!I15","v":25.311652725837764},{"$f":"'- 43 -'!C15","v":0.34860915052924185},{"$f":"'- 43 -'!E15","v":0.16547209572217492},null,100.00000000000001,"FIRST NATIONS",{"$f":"F48","v":4.736992571720787}]
[" FLIN FLON",{"$f":"'- 41 -'!J16","v":72.160131382601406},{"$f":"'- 42 -'!C16","v":0.19208003473169527},{"$f":"'- 42 -'!E16","v":24.350044956668409},{"$f":"'- 42 -'!G16","v":1.5182483743241673},{"$f":"'- 42 -'!I16","v":0.10032810064600005},{"$f":"'- 43 -'!C16","v":1.0540559455490526},{"$f":"'- 43 -'!E16","v":0.62511120547925703},null,99.999999999999986,"PRIVATE",{"$f":"G48","v":1.2058785103401666}]
[" FORT LA BOSSE",{"$f":"'- 41 -'!J17","v":51.04507122056603},{"$f":"'- 42 -'!C17","v":0},{"$f":"'- 42 -'!E17","v":43.008573446254658},{"$f":"'- 42 -'!G17","v":0.15794276372421828},{"$f":"'- 42 -'!I17","v":5.559585283092483},{"$f":"'- 43 -'!C17","v":0},{"$f":"'- 43 -'!E17","v":0.22882728636260996},null,100.00000000000001,"OTHER",{"$f":"H48","v":0.6385139467473373}]
[" FRONTIER",{"$f":"'- 41 -'!J18","v":32.48354146197844},{"$f":"'- 42 -'!C18","v":1.0446962445968691},{"$f":"'- 42 -'!E18","v":2.1339514760103824},{"$f":"'- 42 -'!G18","v":2.9121448948368496E-2},{"$f":"'- 42 -'!I18","v":60.116855062225618},{"$f":"'- 43 -'!C18","v":4.0333798911676011},{"$f":"'- 43 -'!E18","v":0.15845441507273086},null,100]
[" GARDEN VALLEY",{"$f":"'- 41 -'!J19","v":64.644572724132189},{"$f":"'- 42 -'!C19","v":0},{"$f":"'- 42 -'!E19","v":32.45183046517289},{"$f":"'- 42 -'!G19","v":0.64095301633464863},{"$f":"'- 42 -'!I19","v":0},{"$f":"'- 43 -'!C19","v":1.9055922657514979E-2},{"$f":"'- 43 -'!E19","v":2.2435878717027542},null,100,null,{"$f":"SUM(L11:L17)","v":100.00000000000001}]
[" HANOVER",{"$f":"'- 41 -'!J20","v":67.009590090337312},{"$f":"'- 42 -'!C20","v":1.9577748214940509},{"$f":"'- 42 -'!E20","v":30.159814033089731},{"$f":"'- 42 -'!G20","v":0.17123386846178909},{"$f":"'- 42 -'!I20","v":0},{"$f":"'- 43 -'!C20","v":0.49954755379839172},{"$f":"'- 43 -'!E20","v":0.2020396328187242},null,100]
[" INTERLAKE",{"$f":"'- 41 -'!J21","v":54.723037162309076},{"$f":"'- 42 -'!C21","v":0},{"$f":"'- 42 -'!E21","v":44.355745914241048},{"$f":"'- 42 -'!G21","v":6.4028623317326575E-2},{"$f":"'- 42 -'!I21","v":0},{"$f":"'- 43 -'!C21","v":0.37283398855557431},{"$f":"'- 43 -'!E21","v":0.48435431157697573},null,100]
[" KELSEY",{"$f":"'- 41 -'!J22","v":81.279380452788459},{"$f":"'- 42 -'!C22","v":1.117237205377299},{"$f":"'- 42 -'!E22","v":15.563377909568748},{"$f":"'- 42 -'!G22","v":3.0415988900921679E-2},{"$f":"'- 42 -'!I22","v":0.70093060710414123},{"$f":"'- 43 -'!C22","v":0},{"$f":"'- 43 -'!E22","v":1.308657836260426},null,99.999999999999986]
[" LAKESHORE",{"$f":"'- 41 -'!J23","v":67.838401223999298},{"$f":"'- 42 -'!C23","v":1.8749534116144879},{"$f":"'- 42 -'!E23","v":26.280058826332237},{"$f":"'- 42 -'!G23","v":0.36183280681758723},{"$f":"'- 42 -'!I23","v":1.7209420748881075},{"$f":"'- 43 -'!C23","v":0.83001136829686306},{"$f":"'- 43 -'!E23","v":1.0938002880514202},null,100.00000000000001]
[" LORD SELKIRK",{"$f":"'- 41 -'!J24","v":52.263937126399455},{"$f":"'- 42 -'!C24","v":1.0392686696169857},{"$f":"'- 42 -'!E24","v":44.334789992533487},{"$f":"'- 42 -'!G24","v":0.17862913657624657},{"$f":"'- 42 -'!I24","v":0.61393077488215653},{"$f":"'- 43 -'!C24","v":0.97247474251636024},{"$f":"'- 43 -'!E24","v":0.59696955747530833},null,100]
[" LOUIS RIEL",{"$f":"'- 41 -'!J25","v":53.610114841467436},{"$f":"'- 42 -'!C25","v":0.12715731100811523},{"$f":"'- 42 -'!E25","v":41.409644221353247},{"$f":"'- 42 -'!G25","v":0.23821116619721144},{"$f":"'- 42 -'!I25","v":5.7393585641852138E-2},{"$f":"'- 43 -'!C25","v":3.5820252363422305},{"$f":"'- 43 -'!E25","v":0.97545363798990392},null,99.999999999999986]
[" MOUNTAIN VIEW",{"$f":"'- 41 -'!J26","v":62.316107997603112},{"$f":"'- 42 -'!C26","v":0},{"$f":"'- 42 -'!E26","v":33.856031665837435},{"$f":"'- 42 -'!G26","v":0.95529682031276308},{"$f":"'- 42 -'!I26","v":1.6095847403628616},{"$f":"'- 43 -'!C26","v":1.127278288542525},{"$f":"'- 43 -'!E26","v":0.13570048734130211},null,100]
[" MYSTERY LAKE",{"$f":"'- 41 -'!J27","v":79.405949831046357},{"$f":"'- 42 -'!C27","v":0.77326349999941224},{"$f":"'- 42 -'!E27","v":16.736892242794358},{"$f":"'- 42 -'!G27","v":0.20798414453389585},{"$f":"'- 42 -'!I27","v":0.83432442331144629},{"$f":"'- 43 -'!C27","v":0.5687359627027726},{"$f":"'- 43 -'!E27","v":1.4728498956117675},null,100.00000000000001]
[" PARK WEST",{"$f":"'- 41 -'!J28","v":44.570987287757141},{"$f":"'- 42 -'!C28","v":0.66175535430014454},{"$f":"'- 42 -'!E28","v":28.887229159594369},{"$f":"'- 42 -'!G28","v":5.4294226259168951E-2},{"$f":"'- 42 -'!I28","v":25.311652725837764},{"$f":"'- 43 -'!C28","v":0.34860915052924185},{"$f":"'- 43 -'!E28","v":0.16547209572217492},null,100.00000000000001]
[" PEMBINA TRAILS",{"$f":"'- 41 -'!J29","v":47.329185853158307},{"$f":"'- 42 -'!C29","v":9.2015463876419651E-2},{"$f":"'- 42 -'!E29","v":49.489197274722017},{"$f":"'- 42 -'!G29","v":0.19427620246212857},{"$f":"'- 42 -'!I29","v":4.0521275866706577E-2},{"$f":"'- 43 -'!C29","v":1.993132090098032},{"$f":"'- 43 -'!E29","v":0.86167183981638917},null,100.00000000000001]
[" PINE CREEK",{"$f":"'- 41 -'!J30","v":55.82060471972683},{"$f":"'- 42 -'!C30","v":0},{"$f":"'- 42 -'!E30","v":43.51891296073368},{"$f":"'- 42 -'!G30","v":0.18335061210296491},{"$f":"'- 42 -'!I30","v":0},{"$f":"'- 43 -'!C30","v":0},{"$f":"'- 43 -'!E30","v":0.47713170743652084},null,100.00000000000001]
[" PORTAGE LA PRAIRIE",{"$f":"'- 41 -'!J31","v":54.411208523559708},{"$f":"'- 42 -'!C31","v":0},{"$f":"'- 42 -'!E31","v":37.482083289326049},{"$f":"'- 42 -'!G31","v":0.34455183609988571},{"$f":"'- 42 -'!I31","v":6.6670820448198098},{"$f":"'- 43 -'!C31","v":0.30534201994705235},{"$f":"'- 43 -'!E31","v":0.78973228624750602},null,100]
[" PRAIRIE ROSE",{"$f":"'- 41 -'!J32","v":53.600574120081731},{"$f":"'- 42 -'!C32","v":0},{"$f":"'- 42 -'!E32","v":45.748541808501628},{"$f":"'- 42 -'!G32","v":0.34972404523144396},{"$f":"'- 42 -'!I32","v":0},{"$f":"'- 43 -'!C32","v":3.8539765084778424E-2},{"$f":"'- 43 -'!E32","v":0.26262026110040776},null,99.999999999999986]
[" PRAIRIE SPIRIT",{"$f":"'- 41 -'!J33","v":55.600351499169435},{"$f":"'- 42 -'!C33","v":8.6405892190600256E-2},{"$f":"'- 42 -'!E33","v":41.283195983700523},{"$f":"'- 42 -'!G33","v":0.18305248271490129},{"$f":"'- 42 -'!I33","v":1.3630081462515093},{"$f":"'- 43 -'!C33","v":0.94246746874162846},{"$f":"'- 43 -'!E33","v":0.54151852723140903},null,100]
[" RED RIVER VALLEY",{"$f":"'- 41 -'!J34","v":47.233136777617034},{"$f":"'- 42 -'!C34","v":8.2926095481501358E-2},{"$f":"'- 42 -'!E34","v":45.691042076530749},{"$f":"'- 42 -'!G34","v":4.77321620840641},{"$f":"'- 42 -'!I34","v":8.2982047236093828E-2},{"$f":"'- 43 -'!C34","v":0.76765807300870292},{"$f":"'- 43 -'!E34","v":1.3690387217195004},null,100]
[" RIVER EAST TRANSCONA",{"$f":"'- 41 -'!J35","v":62.704103459450465},{"$f":"'- 42 -'!C35","v":0.27101311487036295},{"$f":"'- 42 -'!E35","v":35.62570020573299},{"$f":"'- 42 -'!G35","v":0.18827300879952955},{"$f":"'- 42 -'!I35","v":4.0738604663138042E-2},{"$f":"'- 43 -'!C35","v":0.80333224042218876},{"$f":"'- 43 -'!E35","v":0.36683936606132206},null,100]
[" ROLLING RIVER",{"$f":"'- 41 -'!J36","v":51.43535501484542},{"$f":"'- 42 -'!C36","v":0.17848875538065501},{"$f":"'- 42 -'!E36","v":41.400702088509739},{"$f":"'- 42 -'!G36","v":0.22629929050499853},{"$f":"'- 42 -'!I36","v":5.7436372427137403},{"$f":"'- 43 -'!C36","v":0.59749242795244439},{"$f":"'- 43 -'!E36","v":0.41802518009300665},null,100.00000000000001]
[" SEINE RIVER",{"$f":"'- 41 -'!J37","v":66.903875701289351},{"$f":"'- 42 -'!C37","v":1.462300767107785E-2},{"$f":"'- 42 -'!E37","v":32.201837899995049},{"$f":"'- 42 -'!G37","v":0.57476548639090164},{"$f":"'- 42 -'!I37","v":0},{"$f":"'- 43 -'!C37","v":0.10708584299826454},{"$f":"'- 43 -'!E37","v":0.19781206165535495},null,100]
[" SEVEN OAKS",{"$f":"'- 41 -'!J38","v":62.952544646308262},{"$f":"'- 42 -'!C38","v":1.3315041723357979},{"$f":"'- 42 -'!E38","v":32.757594662096508},{"$f":"'- 42 -'!G38","v":0.8285561248611002},{"$f":"'- 42 -'!I38","v":0.37091787578208418},{"$f":"'- 43 -'!C38","v":1.2065903364849526},{"$f":"'- 43 -'!E38","v":0.55229218213129505},null,100]
[" SOUTHWEST HORIZON",{"$f":"'- 41 -'!J39","v":48.360926334327402},{"$f":"'- 42 -'!C39","v":0},{"$f":"'- 42 -'!E39","v":50.838796925383477},{"$f":"'- 42 -'!G39","v":0.21682044001437414},{"$f":"'- 42 -'!I39","v":0},{"$f":"'- 43 -'!C39","v":0},{"$f":"'- 43 -'!E39","v":0.58345630027474582},null,100]
[" ST. JAMES-ASSINIBOIA",{"$f":"'- 41 -'!J40","v":47.332839435510195},{"$f":"'- 42 -'!C40","v":3.4728065777805562E-3},{"$f":"'- 42 -'!E40","v":48.95078597119889},{"$f":"'- 42 -'!G40","v":0.2651891427426083},{"$f":"'- 42 -'!I40","v":0.18174518158116065},{"$f":"'- 43 -'!C40","v":2.179947492507166},{"$f":"'- 43 -'!E40","v":1.0860199698822035},null,100.00000000000001]
[" SUNRISE",{"$f":"'- 41 -'!J41","v":52.881628077675025},{"$f":"'- 42 -'!C41","v":2.7824917751616621E-3},{"$f":"'- 42 -'!E41","v":45.648493887367216},{"$f":"'- 42 -'!G41","v":0.17142155939641385},{"$f":"'- 42 -'!I41","v":0.60297131862325348},{"$f":"'- 43 -'!C41","v":0.18287793418606985},{"$f":"'- 43 -'!E41","v":0.50982473097685621},null,99.999999999999986]
[" SWAN VALLEY",{"$f":"'- 41 -'!J42","v":60.178151420888994},{"$f":"'- 42 -'!C42","v":5.9058733713926452},{"$f":"'- 42 -'!E42","v":29.013589403697349},{"$f":"'- 42 -'!G42","v":6.2397704572811089E-2},{"$f":"'- 42 -'!I42","v":1.8298421573038033},{"$f":"'- 43 -'!C42","v":1.4421119149062431},{"$f":"'- 43 -'!E42","v":1.5680340272381497},null,100.00000000000001]
[" TURTLE MOUNTAIN",{"$f":"'- 41 -'!J43","v":52.567478254500244},{"$f":"'- 42 -'!C43","v":2.4709064306998414E-3},{"$f":"'- 42 -'!E43","v":46.849367519034615},{"$f":"'- 42 -'!G43","v":0.31293183743981057},{"$f":"'- 42 -'!I43","v":0},{"$f":"'- 43 -'!C43","v":1.6077815816197594E-2},{"$f":"'- 43 -'!E43","v":0.25167366677843284},null,100]
[" TURTLE RIVER",{"$f":"'- 41 -'!J44","v":71.805180413961139},{"$f":"'- 42 -'!C44","v":0.24101738695327399},{"$f":"'- 42 -'!E44","v":26.236309001904896},{"$f":"'- 42 -'!G44","v":0.26769700225526},{"$f":"'- 42 -'!I44","v":9.7645622479984859E-2},{"$f":"'- 43 -'!C44","v":0.79231298912795611},{"$f":"'- 43 -'!E44","v":0.55983758331749478},null,100]
[" WESTERN",{"$f":"'- 41 -'!J45","v":64.646400812130452},{"$f":"'- 42 -'!C45","v":8.131837059825113E-2},{"$f":"'- 42 -'!E45","v":32.777286059789219},{"$f":"'- 42 -'!G45","v":0.18954924956116154},{"$f":"'- 42 -'!I45","v":0},{"$f":"'- 43 -'!C45","v":0.8051641657201789},{"$f":"'- 43 -'!E45","v":1.5002813422007533},null,100.00000000000003]
[" WINNIPEG",{"$f":"'- 41 -'!J46","v":55.764915241442651},{"$f":"'- 42 -'!C46","v":1.4005664950464947},{"$f":"'- 42 -'!E46","v":40.767432767810561},{"$f":"'- 42 -'!G46","v":0.45692812338328226},{"$f":"'- 42 -'!I46","v":0.44315855651097158},{"$f":"'- 43 -'!C46","v":0.56791056334968015},{"$f":"'- 43 -'!E46","v":0.59908825245635944},null,99.999999999999986]
[]
[" PROVINCE",{"$f":"'- 41 -'!J48","v":56.09158326421484},{"$f":"'- 42 -'!C48","v":0.63098669662583828},{"$f":"'- 42 -'!E48","v":36.210595322883812},{"$f":"'- 42 -'!G48","v":0.48544968746722383},{"$f":"'- 42 -'!I48","v":4.736992571720787},{"$f":"'- 43 -'!C48","v":1.2058785103401666},{"$f":"'- 43 -'!E48","v":0.6385139467473373},null,{"$f":"SUM(B48:H48)","v":100.00000000000001}]
[" "]
[" WHITESHELL",{"$f":"'- 41 -'!J50","v":35.279731818208212},{"$f":"'- 42 -'!C50","v":0},{"$f":"'- 42 -'!E50","v":60.05887496253721},{"$f":"'- 42 -'!G50","v":1.050346702782434},{"$f":"'- 42 -'!I50","v":0},{"$f":"'- 43 -'!C50","v":1.7389045136377168},{"$f":"'- 43 -'!E50","v":1.8721420028344211},null,{"$f":"SUM(B50:H50)","v":100}]
[]
[{"$f":"\"(1)  The portion shown here is comprised of operating support only. The total provincial contribution to K-12 public school education, which also includes teachers' retirement allowances, capital support and the education property tax credit, is \"&ROUND(viii!E$25*100,1)&\"% in \"&CurrY&\". See page viii for more information.\"","v":"(1)  The portion shown here is comprised of operating support only. The total provincial contribution to K-12 public school education, which also includes teachers' retirement allowances, capital support and the education property tax credit, is 75.4% in 2022/23. See page viii for more information."}]
[]
[]
[{"$f":"'- 41 -'!A59","v":0}]

{"sheet":"- 41 -","index":44,"n_rows":79,"n_cols":10,"rows_kept":79,"cut":false,"hidden":false,"merged":[[66,0,68,9],[57,0,57,9],[58,0,60,9],[55,0,55,9],[53,0,53,9],[4,1,4,5],[2,1,2,9],[6,8,8,8],[5,9,8,9],[6,7,8,7],[7,4,8,4],[6,2,8,2],[6,3,8,3],[6,1,8,1],[6,6,8,6]]}
[null,{"$f":"\"ANALYSIS OF OPERATING FUND REVENUE: \"&FALLYR&\"/\"&SPRINGYR&\" ACTUAL\"","v":"ANALYSIS OF OPERATING FUND REVENUE: 2022/2023 ACTUAL"},null,null,null,null,null,null,null,"PAGE 1 OF 3"]
[]
[null,"PROVINCIAL GOVERNMENT"]
[]
[null,"EDUCATION"]
[null,null,null,null,null,null,null,null,null,"%\nOPERATING \nFUND \nREVENUE (7)"]
[null,"FUNDING OF SCHOOLS\nPROGRAM (1)","TAX  INCENTIVE GRANT (2)","PROPERTY \nTAX OFFSET GRANT (3)",null,null,"EDUCATION PROPERTY \nTAX CREDIT(5)","OTHER PROVINCIAL REVENUE (6)","TOTAL PROVINCIAL REVENUE"]
[null,null,null,null,"OTHER REVENUE (4)"]
[" DIVISION / DISTRICT",null,null,null,null,"TOTAL"]
[]
[" BEAUTIFUL PLAINS",{"$f":"'- 61 -'!$F11","v":12947492},252166,393968,1702695,{"$f":"SUM(B11:E11)","v":15296321},1002625,0,{"$f":"SUM(F11:H11)","v":16298946},{"$f":"I11/'- 43 -'!$I11*100","v":64.792116157912972}]
[" BORDER LAND",{"$f":"'- 61 -'!$F12","v":14272572},2561682,717568,3416233,20968055,1355916,429486,{"$f":"SUM(F12:H12)","v":22753457},{"$f":"I12/'- 43 -'!$I12*100","v":57.950839074518754}]
[" BRANDON",{"$f":"'- 61 -'!$F13","v":54466310},909545,1460878,8349785,65186518,4271339,21226,69479083,{"$f":"I13/'- 43 -'!$I13*100","v":59.689911285600552}]
[" DSFM",{"$f":"'- 61 -'!$F14","v":37908416},1134829,1110908,27598612,67752765,3528184,429446,71710395,{"$f":"I14/'- 43 -'!$I14*100","v":67.665783109836013}]
[" EVERGREEN",{"$f":"'- 61 -'!$F15","v":9526281},761432,442765,2854344,13584822,822250,0,14407072,{"$f":"I15/'- 43 -'!$I15*100","v":44.570987287757141}]
[" FLIN FLON",{"$f":"'- 61 -'!$F16","v":9834994},376357,149373.84000000078,1243786,11604510.84,465178,97000,12166688.84,{"$f":"I16/'- 43 -'!$I16*100","v":72.160131382601406}]
[" FORT LA BOSSE",{"$f":"'- 61 -'!$F17","v":7345636},458690,410968,1673505,9888799,761838,111495,10762132,{"$f":"I17/'- 43 -'!$I17*100","v":51.04507122056603}]
[" FRONTIER",{"$f":"'- 61 -'!$F18","v":37251918},159237,105993,14983171,52500319,360352,1450625,54311296,{"$f":"I18/'- 43 -'!$I18*100","v":32.48354146197844}]
[" GARDEN VALLEY",{"$f":"'- 61 -'!$F19","v":28485281},323087,829488,4970273,34608129,2029372,0,36637501,{"$f":"I19/'- 43 -'!$I19*100","v":64.644572724132189}]
[" HANOVER",{"$f":"'- 61 -'!$F20","v":55403118},746416,1443518,8394955,65988007,3877432,131253,69996692,{"$f":"I20/'- 43 -'!$I20*100","v":67.009590090337312}]
[" INTERLAKE",{"$f":"'- 61 -'!$F21","v":16097758},808470,845451,3144104,20895783,1881045,0,22776828,{"$f":"I21/'- 43 -'!$I21*100","v":54.723037162309076}]
[" KELSEY",{"$f":"'- 61 -'!$F22","v":13690310},154704,623998,2114689,16583701,589622,658657,17831980,{"$f":"I22/'- 43 -'!$I22*100","v":81.279380452788459}]
[" LAKESHORE",{"$f":"'- 61 -'!$F23","v":8810291},414194,220289,1257753,10702527,615289,285661,11603477,{"$f":"I23/'- 43 -'!$I23*100","v":67.838401223999298}]
[" LORD SELKIRK",{"$f":"'- 61 -'!$F24","v":21428967},2534539,1374501.6000000015,4190407,29528414.600000001,3391590,697839,33617843.600000001,{"$f":"I24/'- 43 -'!$I24*100","v":52.263937126399455}]
[" LOUIS RIEL",{"$f":"'- 61 -'!$F25","v":83327703},3131888,4457595,14923089,105840275,11652330,201287,117693892,{"$f":"I25/'- 43 -'!$I25*100","v":53.610114841467436}]
[" MOUNTAIN VIEW",{"$f":"'- 61 -'!$F26","v":22519667},345180,718110,3533004,27115961,1907995,0,29023956,{"$f":"I26/'- 43 -'!$I26*100","v":62.316107997603112}]
[" MYSTERY LAKE",{"$f":"'- 61 -'!$F27","v":31672207},529487,185798,3021643,35409135,984771,85983,36479889,{"$f":"I27/'- 43 -'!$I27*100","v":79.405949831046357}]
[" PARK WEST",{"$f":"'- 61 -'!$F28","v":9526281},761432,442765,2854344,13584822,822250,0,14407072,{"$f":"I28/'- 43 -'!$I28*100","v":44.570987287757141}]
[" PEMBINA TRAILS",{"$f":"'- 61 -'!$F29","v":63824022},2418043,4478525,12449031,83169621,11618902,112150,94900673,{"$f":"I29/'- 43 -'!$I29*100","v":47.329185853158307}]
[" PINE CREEK",{"$f":"'- 61 -'!$F30","v":6776036},311844,326252,1072228,8486360,587105,227401,9300866,{"$f":"I30/'- 43 -'!$I30*100","v":55.82060471972683}]
[" PORTAGE LA PRAIRIE",{"$f":"'- 61 -'!$F31","v":18385744},269466,768386,3699998,23123594,1885916,53623,25063133,{"$f":"I31/'- 43 -'!$I31*100","v":54.411208523559708}]
[" PRAIRIE ROSE",{"$f":"'- 61 -'!$F32","v":12308692},1052261,1017076,2240726,16618755,1442005,285101,18345861,{"$f":"I32/'- 43 -'!$I32*100","v":53.600574120081731}]
[" PRAIRIE SPIRIT",{"$f":"'- 61 -'!$F33","v":12635460},762482,617314,2331105,16346361,1020087,7477,17373925,{"$f":"I33/'- 43 -'!$I33*100","v":55.600351499169435}]
[" RED RIVER VALLEY",{"$f":"'- 61 -'!$F34","v":11846268},655841,813463,2245933,15561505,1322018,0,16883523,{"$f":"I34/'- 43 -'!$I34*100","v":47.233136777617034}]
[" RIVER EAST TRANSCONA",{"$f":"'- 61 -'!$F35","v":99345690},729966,3820369.988275297,17377334,121273359.98827529,15459848,1793120,138526327.98827529,{"$f":"I35/'- 43 -'!$I35*100","v":62.704103459450465}]
[" ROLLING RIVER",{"$f":"'- 61 -'!$F36","v":9041386},717320,528270,2222939,12509915,1277553,247632,14035100,{"$f":"I36/'- 43 -'!$I36*100","v":51.43535501484542}]
[" SEINE RIVER",{"$f":"'- 61 -'!$F37","v":30375222},1023353,1095330,4631705,37125610,2927243,360306,40413159,{"$f":"I37/'- 43 -'!$I37*100","v":66.903875701289351}]
[" SEVEN OAKS",{"$f":"'- 61 -'!$F38","v":78780228},2673411,2579141.5995347584,12227827,96260607.599534765,6756923,2747661,105765191.59953476,{"$f":"I38/'- 43 -'!$I38*100","v":62.952544646308262}]
[" SOUTHWEST HORIZON",{"$f":"'- 61 -'!$F39","v":8179175},712437,599198,1838955,11329765,915459,0,12245224,{"$f":"I39/'- 43 -'!$I39*100","v":48.360926334327402}]
[" ST. JAMES-ASSINIBOIA",{"$f":"'- 61 -'!$F40","v":38308085},1753175,2748400.3952022982,8342536,51152196.395202301,6614707,49707,57816610.395202301,{"$f":"I40/'- 43 -'!$I40*100","v":47.332839435510195}]
[" SUNRISE",{"$f":"'- 61 -'!$F41","v":26735388},1465988,1591960,4475390,34268726,4196724,1065228,39530678,{"$f":"I41/'- 43 -'!$I41*100","v":52.881628077675025}]
[" SWAN VALLEY",{"$f":"'- 61 -'!$F42","v":10488362},994366,469096,1972133,13923957,909293,175193,15008443,{"$f":"I42/'- 43 -'!$I42*100","v":60.178151420888994}]
[" TURTLE MOUNTAIN",{"$f":"'- 61 -'!$F43","v":5387190},0,304280,1182382,6873852,703784,187583,7765219,{"$f":"I43/'- 43 -'!$I43*100","v":52.567478254500244}]
[" TURTLE RIVER",{"$f":"'- 61 -'!$F44","v":6969133},263293,213862,1100434,8546722,380610,0,8927332,{"$f":"I44/'- 43 -'!$I44*100","v":71.805180413961139}]
[" WESTERN",{"$f":"'- 61 -'!$F45","v":13067007},0,384801,1656291,15108099,1178193,408268,16694560,{"$f":"I45/'- 43 -'!$I45*100","v":64.646400812130452}]
[" WINNIPEG",{"$f":"'- 61 -'!$F46","v":179093357},4727951,8158463.5343914405,39634925.999999993,231614697.53439143,15305183,1822954,248742834.53439143,{"$f":"I46/'- 43 -'!$I46*100","v":55.764915241442651}]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":1106061647},{"$f":"SUM(C11:C46)","v":36894532},{"$f":"SUM(D11:D46)","v":46448123.957403794},{"$f":"SUM(E11:E46)","v":230928265},1420332567.9574039,{"$f":"SUM(G11:G46)","v":114820931},{"$f":"SUM(H11:H46)","v":14143362},1549296860.9574039,{"$f":"I48/'- 43 -'!$I48*100","v":56.09158326421484}]
[" "]
[" WHITESHELL",{"$f":"'- 61 -'!$F50","v":938442},0,59226,172483,{"$f":"SUM(B50:E50)","v":1170151},227137,0,{"$f":"SUM(F50:H50)","v":1397288},{"$f":"I50/'- 43 -'!$I50*100","v":35.279731818208212}]
[]
["(1)  See page 57 to 61 for more detail."]
["(2) The Tax Incentive Grant is maintained at 2020 amounts. Amounts shown here are the portions by division after the allocation to the DSFM."]
["(3) The Property Tax Offset Grant (PTOG) provided was equivalent to a 2% increase of 2023 Special Requirement to freeze the education property taxes at 2020 level."]
["(4)  Includes other miscellaneous support (Institutional Programs, Nursing Supports, General Support Grant, Propety Tax Offset Grant, Smaller Classes Initiative, etc.)."]
["(5) Amounts shown here do not include the Farmland School Tax Rebate, the income tax portion of the EPTC, or the School Tax Assistance for Tenants and Homeowners (55+), because these are not quantifiable on a school division basis. The EPTC on this page does not include EPTC paid directly to homeowners, which decreased further from $437.50 in 2022 to $350.00 in 2023. The renters component of the EPTC was replaced with a new Residential Renters Tax Credit in 2022. For these amounts shown on a provincial basis, see page viii."]
["(6)  Includes revenue from other provincial government departments."]
["(7) Total provincial contribution to public education is 75.4%. See page viii for more details."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Prior Year"]
[null,null,null,null,null,null,null,null,1562527278,57.824414627700008]
[null,null,null,null,null,null,null,null,null,{"$f":"ROUND(CYOpRevprcnt-PYOpRevPrcnt,1)","v":-1.7}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J78>0,\"increase\",\"decrease\")","v":"decrease"}]

{"sheet":"- 42 -","index":45,"n_rows":52,"n_cols":9,"rows_kept":52,"cut":false,"hidden":false,"merged":[[51,0,52,8],[6,1,7,2],[6,3,7,4],[6,5,7,6],[7,7,7,8]]}
[]
[null,{"$f":"REVYEAR","v":"ANALYSIS OF OPERATING FUND REVENUE: 2022/2023 ACTUAL"},null,null,null,null,null,null,"PAGE 2 OF 3"]
[]
[]
[]
[]
[null,"FEDERAL\n GOVERNMENT",null,"MUNICIPAL GOVERNMENT (1)",null,"OTHER SCHOOL DIVISIONS"]
[null,null,null,null,null,null,null,"FIRST NATIONS"]
[" DIVISION / DISTRICT","REVENUE","%","REVENUE","%","REVENUE","%","REVENUE","%"]
[]
[" BEAUTIFUL PLAINS",0,{"$f":"B11/'- 43 -'!$I11*100","v":0},8606398,{"$f":"D11/'- 43 -'!$I11*100","v":34.212441646056732},37050,{"$f":"F11/'- 43 -'!$I11*100","v":0.14728240118414257},0,{"$f":"H11/'- 43 -'!$I11*100","v":0}]
[" BORDER LAND",16570,{"$f":"B12/'- 43 -'!$I12*100","v":4.220217628753186E-2},13993920,{"$f":"D12/'- 43 -'!$I12*100","v":35.641151405770536},844809,{"$f":"F12/'- 43 -'!$I12*100","v":2.1516462490822872},1304540,{"$f":"H12/'- 43 -'!$I12*100","v":3.3225363339853238}]
[" BRANDON",44405,{"$f":"B13/'- 43 -'!$I13*100","v":3.814861100911611E-2},44584656,{"$f":"D13/'- 43 -'!$I13*100","v":38.302954593384861},429830,{"$f":"F13/'- 43 -'!$I13*100","v":0.36926961986371759},361254,{"$f":"H13/'- 43 -'!$I13*100","v":0.3103555527865608}]
[" DSFM",334438,{"$f":"B14/'- 43 -'!$I14*100","v":0.31557501770402097},30768760,{"$f":"D14/'- 43 -'!$I14*100","v":29.033339458227754},2540128,{"$f":"F14/'- 43 -'!$I14*100","v":2.3968596229210779},0,{"$f":"H14/'- 43 -'!$I14*100","v":0}]
[" EVERGREEN",213905,{"$f":"B15/'- 43 -'!$I15*100","v":0.66175535430014454},9337473,{"$f":"D15/'- 43 -'!$I15*100","v":28.887229159594369},17550,{"$f":"F15/'- 43 -'!$I15*100","v":5.4294226259168951E-2},8181708,{"$f":"H15/'- 43 -'!$I15*100","v":25.311652725837764}]
[" FLIN FLON",32386,{"$f":"B16/'- 43 -'!$I16*100","v":0.19208003473169527},4105583.1599999992,{"$f":"D16/'- 43 -'!$I16*100","v":24.350044956668409},255987,{"$f":"F16/'- 43 -'!$I16*100","v":1.5182483743241673},16916,{"$f":"H16/'- 43 -'!$I16*100","v":0.10032810064600005}]
[" FORT LA BOSSE",0,{"$f":"B17/'- 43 -'!$I17*100","v":0},9067750,{"$f":"D17/'- 43 -'!$I17*100","v":43.008573446254658},33300,{"$f":"F17/'- 43 -'!$I17*100","v":0.15794276372421828},1172160,{"$f":"H17/'- 43 -'!$I17*100","v":5.559585283092483}]
[" FRONTIER",1746694,{"$f":"B18/'- 43 -'!$I18*100","v":1.0446962445968691},3567889,{"$f":"D18/'- 43 -'!$I18*100","v":2.1339514760103824},48690,{"$f":"F18/'- 43 -'!$I18*100","v":2.9121448948368496E-2},100513188,{"$f":"H18/'- 43 -'!$I18*100","v":60.116855062225618}]
[" GARDEN VALLEY",0,{"$f":"B19/'- 43 -'!$I19*100","v":0},18392170,{"$f":"D19/'- 43 -'!$I19*100","v":32.45183046517289},363262,{"$f":"F19/'- 43 -'!$I19*100","v":0.64095301633464863},0,{"$f":"H19/'- 43 -'!$I19*100","v":0}]
[" HANOVER",2045047,{"$f":"B20/'- 43 -'!$I20*100","v":1.9577748214940509},31504255,{"$f":"D20/'- 43 -'!$I20*100","v":30.159814033089731},178867,{"$f":"F20/'- 43 -'!$I20*100","v":0.17123386846178909},0,{"$f":"H20/'- 43 -'!$I20*100","v":0}]
[" INTERLAKE",0,{"$f":"B21/'- 43 -'!$I21*100","v":0},18461753,{"$f":"D21/'- 43 -'!$I21*100","v":44.355745914241048},26650,{"$f":"F21/'- 43 -'!$I21*100","v":6.4028623317326575E-2},0,{"$f":"H21/'- 43 -'!$I21*100","v":0}]
[" KELSEY",245112,{"$f":"B22/'- 43 -'!$I22*100","v":1.117237205377299},3414468,{"$f":"D22/'- 43 -'!$I22*100","v":15.563377909568748},6673,{"$f":"F22/'- 43 -'!$I22*100","v":3.0415988900921679E-2},153778,{"$f":"H22/'- 43 -'!$I22*100","v":0.70093060710414123}]
[" LAKESHORE",320703,{"$f":"B23/'- 43 -'!$I23*100","v":1.8749534116144879},4495095,{"$f":"D23/'- 43 -'!$I23*100","v":26.280058826332237},61890,{"$f":"F23/'- 43 -'!$I23*100","v":0.36183280681758723},294360,{"$f":"H23/'- 43 -'!$I23*100","v":1.7209420748881075}]
[" LORD SELKIRK",668491,{"$f":"B24/'- 43 -'!$I24*100","v":1.0392686696169857},28517561.399999999,{"$f":"D24/'- 43 -'!$I24*100","v":44.334789992533487},114900,{"$f":"F24/'- 43 -'!$I24*100","v":0.17862913657624657},394900,{"$f":"H24/'- 43 -'!$I24*100","v":0.61393077488215653}]
[" LOUIS RIEL",279157,{"$f":"B25/'- 43 -'!$I25*100","v":0.12715731100811523},90909378,{"$f":"D25/'- 43 -'!$I25*100","v":41.409644221353247},522961,{"$f":"F25/'- 43 -'!$I25*100","v":0.23821116619721144},126000,{"$f":"H25/'- 43 -'!$I25*100","v":5.7393585641852138E-2}]
[" MOUNTAIN VIEW",0,{"$f":"B26/'- 43 -'!$I26*100","v":0},15768571,{"$f":"D26/'- 43 -'!$I26*100","v":33.856031665837435},444933,{"$f":"F26/'- 43 -'!$I26*100","v":0.95529682031276308},749670,{"$f":"H26/'- 43 -'!$I26*100","v":1.6095847403628616}]
[" MYSTERY LAKE",355245,{"$f":"B27/'- 43 -'!$I27*100","v":0.77326349999941224},7689096,{"$f":"D27/'- 43 -'!$I27*100","v":16.736892242794358},95550,{"$f":"F27/'- 43 -'!$I27*100","v":0.20798414453389585},383297,{"$f":"H27/'- 43 -'!$I27*100","v":0.83432442331144629}]
[" PARK WEST",213905,{"$f":"B28/'- 43 -'!$I28*100","v":0.66175535430014454},9337473,{"$f":"D28/'- 43 -'!$I28*100","v":28.887229159594369},17550,{"$f":"F28/'- 43 -'!$I28*100","v":5.4294226259168951E-2},8181708,{"$f":"H28/'- 43 -'!$I28*100","v":25.311652725837764}]
[" PEMBINA TRAILS",184502,{"$f":"B29/'- 43 -'!$I29*100","v":9.2015463876419651E-2},99231754,{"$f":"D29/'- 43 -'!$I29*100","v":49.489197274722017},389547,{"$f":"F29/'- 43 -'!$I29*100","v":0.19427620246212857},81250,{"$f":"H29/'- 43 -'!$I29*100","v":4.0521275866706577E-2}]
[" PINE CREEK",0,{"$f":"B30/'- 43 -'!$I30*100","v":0},7251150,{"$f":"D30/'- 43 -'!$I30*100","v":43.51891296073368},30550,{"$f":"F30/'- 43 -'!$I30*100","v":0.18335061210296491},0,{"$f":"H30/'- 43 -'!$I30*100","v":0}]
[" PORTAGE LA PRAIRIE",0,{"$f":"B31/'- 43 -'!$I31*100","v":0},17265164,{"$f":"D31/'- 43 -'!$I31*100","v":37.482083289326049},158709,{"$f":"F31/'- 43 -'!$I31*100","v":0.34455183609988571},3071021,{"$f":"H31/'- 43 -'!$I31*100","v":6.6670820448198098}]
[" PRAIRIE ROSE",0,{"$f":"B32/'- 43 -'!$I32*100","v":0},15658347,{"$f":"D32/'- 43 -'!$I32*100","v":45.748541808501628},119700,{"$f":"F32/'- 43 -'!$I32*100","v":0.34972404523144396},0,{"$f":"H32/'- 43 -'!$I32*100","v":0}]
[" PRAIRIE SPIRIT",27000,{"$f":"B33/'- 43 -'!$I33*100","v":8.6405892190600256E-2},12900119,{"$f":"D33/'- 43 -'!$I33*100","v":41.283195983700523},57200,{"$f":"F33/'- 43 -'!$I33*100","v":0.18305248271490129},425911,{"$f":"H33/'- 43 -'!$I33*100","v":1.3630081462515093}]
[" RED RIVER VALLEY",29642,{"$f":"B34/'- 43 -'!$I34*100","v":8.2926095481501358E-2},16332300,{"$f":"D34/'- 43 -'!$I34*100","v":45.691042076530749},1706190,{"$f":"F34/'- 43 -'!$I34*100","v":4.77321620840641},29662,{"$f":"H34/'- 43 -'!$I34*100","v":8.2982047236093828E-2}]
[" RIVER EAST TRANSCONA",598724,{"$f":"B35/'- 43 -'!$I35*100","v":0.27101311487036295},78704537.01172471,{"$f":"D35/'- 43 -'!$I35*100","v":35.62570020573299},415934,{"$f":"F35/'- 43 -'!$I35*100","v":0.18827300879952955},90000,{"$f":"H35/'- 43 -'!$I35*100","v":4.0738604663138042E-2}]
[" ROLLING RIVER",48704,{"$f":"B36/'- 43 -'!$I36*100","v":0.17848875538065501},11296957,{"$f":"D36/'- 43 -'!$I36*100","v":41.400702088509739},61750,{"$f":"F36/'- 43 -'!$I36*100","v":0.22629929050499853},1567259,{"$f":"H36/'- 43 -'!$I36*100","v":5.7436372427137403}]
[" SEINE RIVER",8833,{"$f":"B37/'- 43 -'!$I37*100","v":1.462300767107785E-2},19451459,{"$f":"D37/'- 43 -'!$I37*100","v":32.201837899995049},347186,{"$f":"F37/'- 43 -'!$I37*100","v":0.57476548639090164},0,{"$f":"H37/'- 43 -'!$I37*100","v":0}]
[" SEVEN OAKS",2237031,{"$f":"B38/'- 43 -'!$I38*100","v":1.3315041723357979},55035317.400465243,{"$f":"D38/'- 43 -'!$I38*100","v":32.757594662096508},1392039,{"$f":"F38/'- 43 -'!$I38*100","v":0.8285561248611002},623171,{"$f":"H38/'- 43 -'!$I38*100","v":0.37091787578208418}]
[" SOUTHWEST HORIZON",0,{"$f":"B39/'- 43 -'!$I39*100","v":0},12872633,{"$f":"D39/'- 43 -'!$I39*100","v":50.838796925383477},54900,{"$f":"F39/'- 43 -'!$I39*100","v":0.21682044001437414},0,{"$f":"H39/'- 43 -'!$I39*100","v":0}]
[" ST. JAMES-ASSINIBOIA",4242,{"$f":"B40/'- 43 -'!$I40*100","v":3.4728065777805562E-3},59792916.604797699,{"$f":"D40/'- 43 -'!$I40*100","v":48.95078597119889},323926,{"$f":"F40/'- 43 -'!$I40*100","v":0.2651891427426083},222000,{"$f":"H40/'- 43 -'!$I40*100","v":0.18174518158116065}]
[" SUNRISE",2080,{"$f":"B41/'- 43 -'!$I41*100","v":2.7824917751616621E-3},34123683,{"$f":"D41/'- 43 -'!$I41*100","v":45.648493887367216},128143,{"$f":"F41/'- 43 -'!$I41*100","v":0.17142155939641385},450740,{"$f":"H41/'- 43 -'!$I41*100","v":0.60297131862325348}]
[" SWAN VALLEY",1472926,{"$f":"B42/'- 43 -'!$I42*100","v":5.9058733713926452},7235995,{"$f":"D42/'- 43 -'!$I42*100","v":29.013589403697349},15562,{"$f":"F42/'- 43 -'!$I42*100","v":6.2397704572811089E-2},456363,{"$f":"H42/'- 43 -'!$I42*100","v":1.8298421573038033}]
[" TURTLE MOUNTAIN",365,{"$f":"B43/'- 43 -'!$I43*100","v":2.4709064306998414E-3},6920545,{"$f":"D43/'- 43 -'!$I43*100","v":46.849367519034615},46226,{"$f":"F43/'- 43 -'!$I43*100","v":0.31293183743981057},0,{"$f":"H43/'- 43 -'!$I43*100","v":0}]
[" TURTLE RIVER",29965,{"$f":"B44/'- 43 -'!$I44*100","v":0.24101738695327399},3261885,{"$f":"D44/'- 43 -'!$I44*100","v":26.236309001904896},33282,{"$f":"F44/'- 43 -'!$I44*100","v":0.26769700225526},12140,{"$f":"H44/'- 43 -'!$I44*100","v":9.7645622479984859E-2}]
[" WESTERN",21000,{"$f":"B45/'- 43 -'!$I45*100","v":8.131837059825113E-2},8464545,{"$f":"D45/'- 43 -'!$I45*100","v":32.777286059789219},48950,{"$f":"F45/'- 43 -'!$I45*100","v":0.18954924956116154},0,{"$f":"H45/'- 43 -'!$I45*100","v":0}]
[" WINNIPEG",6247313,{"$f":"B46/'- 43 -'!$I46*100","v":1.4005664950464947},181845641.46560857,{"$f":"D46/'- 43 -'!$I46*100","v":40.767432767810561},2038156,{"$f":"F46/'- 43 -'!$I46*100","v":0.45692812338328226},1976736,{"$f":"H46/'- 43 -'!$I46*100","v":0.44315855651097158}]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":17428385},{"$f":"B48/'- 43 -'!$I48*100","v":0.63098669662583828},{"$f":"SUM(D11:D46)","v":1000167198.0425962},{"$f":"D48/'- 43 -'!$I48*100","v":36.210595322883812},{"$f":"SUM(F11:F46)","v":13408530},{"$f":"F48/'- 43 -'!$I48*100","v":0.48544968746722383},{"$f":"SUM(H11:H46)","v":130839732},{"$f":"H48/'- 43 -'!$I48*100","v":4.736992571720787}]
[" "]
[" WHITESHELL",0,{"$f":"B50/'- 43 -'!$I50*100","v":0},2378690,{"$f":"D50/'- 43 -'!$I50*100","v":60.05887496253721},41600,{"$f":"F50/'- 43 -'!$I50*100","v":1.050346702782434},0,{"$f":"H50/'- 43 -'!$I50*100","v":0}]
[]
[{"$f":"\"(1)  Municipal Government revenue is net of \"&TEXT('- 41 -'!G48,\"$0,000,000\")& \" in Education Property Tax Credit (EPTC), \"&TEXT('- 41 -'!C48,\"$0,000,000\")& \" in Tax Incentive Grant (TIG), and \"&TEXT('- 41 -'!D48,\"$0,000,000\")& \" in Property Tax Offset Grant (PTOG) paid directly to school divisions. See page 41 for EPTC, TIG, and PTOG revenue.\"","v":"(1)  Municipal Government revenue is net of $114,820,931 in Education Property Tax Credit (EPTC), $36,894,532 in Tax Incentive Grant (TIG), and $46,448,124 in Property Tax Offset Grant (PTOG) paid directly to school divisions. See page 41 for EPTC, TIG, and PTOG revenue."}]

{"sheet":"- 43 -","index":46,"n_rows":50,"n_cols":9,"rows_kept":50,"cut":false,"hidden":false,"merged":[[5,1,7,2],[7,3,7,4],[5,5,7,6],[5,8,7,8]]}
[]
[null,{"$f":"REVYEAR","v":"ANALYSIS OF OPERATING FUND REVENUE: 2022/2023 ACTUAL"},null,null,null,null,null,null,"PAGE 3 OF 3"]
[]
[]
[]
[null,"PRIVATE ORGANIZATIONS\n & INDIVIDUALS",null,null,null,"TOTAL \nNON-PROVINCIAL\n REVENUE",null,null,"TOTAL\n OPERATING \nFUND"]
[]
[null,null,null,"OTHER"]
[" DIVISION / DISTRICT","REVENUE","%","REVENUE","%","REVENUE","%",null,"REVENUE"]
[]
[" BEAUTIFUL PLAINS",40418,{"$f":"B11/I11*100","v":0.16067098761297366},172943,{"$f":"D11/I11*100","v":0.68748880723317585},{"$f":"SUM('- 42 -'!$B11,'- 42 -'!$D11,'- 42 -'!$F11,'- 42 -'!$H11,B11,D11)","v":8856809},{"$f":"F11/I11*100","v":35.207883842087028},null,{"$f":"SUM('- 41 -'!$I11,F11)","v":25155755}]
[" BORDER LAND",86330,{"$f":"B12/I12*100","v":0.21987410252882469},263752,{"$f":"D12/I12*100","v":0.67175065782674126},{"$f":"SUM('- 42 -'!$B12,'- 42 -'!$D12,'- 42 -'!$F12,'- 42 -'!$H12,B12,D12)","v":16509921},{"$f":"F12/I12*100","v":42.049160925481246},null,{"$f":"SUM('- 41 -'!$I12,F12)","v":39263378}]
[" BRANDON",1007646,0.86567493050088529,493170,0.42368540685431355,{"$f":"SUM('- 42 -'!$B13,'- 42 -'!$D13,'- 42 -'!$F13,'- 42 -'!$H13,B13,D13)","v":46920961},40.310088714399456,null,{"$f":"SUM('- 41 -'!$I13,F13)","v":116400044}]
[" DSFM",170775,0.1611429432313439,452841,0.42729984807978333,{"$f":"SUM('- 42 -'!$B14,'- 42 -'!$D14,'- 42 -'!$F14,'- 42 -'!$H14,B14,D14)","v":34266942},32.334216890163979,null,{"$f":"SUM('- 41 -'!$I14,F14)","v":105977337}]
[" EVERGREEN",112684,0.34860915052924185,53487,0.16547209572217492,{"$f":"SUM('- 42 -'!$B15,'- 42 -'!$D15,'- 42 -'!$F15,'- 42 -'!$H15,B15,D15)","v":17916807},55.429012712242866,null,{"$f":"SUM('- 41 -'!$I15,F15)","v":32323879}]
[" FLIN FLON",177721,1.0540559455490526,105398,0.62511120547925703,{"$f":"SUM('- 42 -'!$B16,'- 42 -'!$D16,'- 42 -'!$F16,'- 42 -'!$H16,B16,D16)","v":4693991.1599999992},27.839868617398583,null,{"$f":"SUM('- 41 -'!$I16,F16)","v":16860680}]
[" FORT LA BOSSE",0,0,48245,0.22882728636260996,{"$f":"SUM('- 42 -'!$B17,'- 42 -'!$D17,'- 42 -'!$F17,'- 42 -'!$H17,B17,D17)","v":10321455},48.954928779433978,null,{"$f":"SUM('- 41 -'!$I17,F17)","v":21083587}]
[" FRONTIER",6743664,4.0333798911676011,264930,0.15845441507273086,{"$f":"SUM('- 42 -'!$B18,'- 42 -'!$D18,'- 42 -'!$F18,'- 42 -'!$H18,B18,D18)","v":112885055},67.516458538021567,null,{"$f":"SUM('- 41 -'!$I18,F18)","v":167196351}]
[" GARDEN VALLEY",10800,1.9055922657514979E-2,1271560,2.2435878717027542,{"$f":"SUM('- 42 -'!$B19,'- 42 -'!$D19,'- 42 -'!$F19,'- 42 -'!$H19,B19,D19)","v":20037792},35.355427275867811,null,{"$f":"SUM('- 41 -'!$I19,F19)","v":56675293}]
[" HANOVER",521816,0.49954755379839172,211046,0.2020396328187242,{"$f":"SUM('- 42 -'!$B20,'- 42 -'!$D20,'- 42 -'!$F20,'- 42 -'!$H20,B20,D20)","v":34461031},32.990409909662688,null,{"$f":"SUM('- 41 -'!$I20,F20)","v":104457723}]
[" INTERLAKE",155181,0.37283398855557431,201598,0.48435431157697573,{"$f":"SUM('- 42 -'!$B21,'- 42 -'!$D21,'- 42 -'!$F21,'- 42 -'!$H21,B21,D21)","v":18845182},45.276962837690924,null,{"$f":"SUM('- 41 -'!$I21,F21)","v":41622010}]
[" KELSEY",0,0,287108,1.308657836260426,{"$f":"SUM('- 42 -'!$B22,'- 42 -'!$D22,'- 42 -'!$F22,'- 42 -'!$H22,B22,D22)","v":4107139},18.720619547211538,null,{"$f":"SUM('- 41 -'!$I22,F22)","v":21939119}]
[" LAKESHORE",141970,0.83001136829686306,187090,1.0938002880514202,{"$f":"SUM('- 42 -'!$B23,'- 42 -'!$D23,'- 42 -'!$F23,'- 42 -'!$H23,B23,D23)","v":5501108},32.161598776000702,null,{"$f":"SUM('- 41 -'!$I23,F23)","v":17104585}]
[" LORD SELKIRK",625527,0.97247474251636024,383990,0.59696955747530833,{"$f":"SUM('- 42 -'!$B24,'- 42 -'!$D24,'- 42 -'!$F24,'- 42 -'!$H24,B24,D24)","v":30705369.399999999},47.736062873600545,null,{"$f":"SUM('- 41 -'!$I24,F24)","v":64323213}]
[" LOUIS RIEL",7863861,3.5820252363422305,2141479,0.97545363798990392,{"$f":"SUM('- 42 -'!$B25,'- 42 -'!$D25,'- 42 -'!$F25,'- 42 -'!$H25,B25,D25)","v":101842836},46.389885158532564,null,{"$f":"SUM('- 41 -'!$I25,F25)","v":219536728}]
[" MOUNTAIN VIEW",525034,1.127278288542525,63203,0.13570048734130211,{"$f":"SUM('- 42 -'!$B26,'- 42 -'!$D26,'- 42 -'!$F26,'- 42 -'!$H26,B26,D26)","v":17551411},37.683892002396888,null,{"$f":"SUM('- 41 -'!$I26,F26)","v":46575367}]
[" MYSTERY LAKE",261283,0.5687359627027726,676642,1.4728498956117675,{"$f":"SUM('- 42 -'!$B27,'- 42 -'!$D27,'- 42 -'!$F27,'- 42 -'!$H27,B27,D27)","v":9461113},20.59405016895365,null,{"$f":"SUM('- 41 -'!$I27,F27)","v":45941002}]
[" PARK WEST",112684,0.34860915052924185,53487,0.16547209572217492,{"$f":"SUM('- 42 -'!$B28,'- 42 -'!$D28,'- 42 -'!$F28,'- 42 -'!$H28,B28,D28)","v":17916807},55.429012712242866,null,{"$f":"SUM('- 41 -'!$I28,F28)","v":32323879}]
[" PEMBINA TRAILS",3996468,1.993132090098032,1727755,0.86167183981638917,{"$f":"SUM('- 42 -'!$B29,'- 42 -'!$D29,'- 42 -'!$F29,'- 42 -'!$H29,B29,D29)","v":105611276},52.670814146841693,null,{"$f":"SUM('- 41 -'!$I29,F29)","v":200511949}]
[" PINE CREEK",0,0,79500,0.47713170743652084,{"$f":"SUM('- 42 -'!$B30,'- 42 -'!$D30,'- 42 -'!$F30,'- 42 -'!$H30,B30,D30)","v":7361200},44.179395280273162,null,{"$f":"SUM('- 41 -'!$I30,F30)","v":16662066}]
[" PORTAGE LA PRAIRIE",140648,0.30534201994705235,363770,0.78973228624750602,{"$f":"SUM('- 42 -'!$B31,'- 42 -'!$D31,'- 42 -'!$F31,'- 42 -'!$H31,B31,D31)","v":20999312},45.588791476440299,null,{"$f":"SUM('- 41 -'!$I31,F31)","v":46062445}]
[" PRAIRIE ROSE",13191,3.8539765084778424E-2,89887,0.26262026110040776,{"$f":"SUM('- 42 -'!$B32,'- 42 -'!$D32,'- 42 -'!$F32,'- 42 -'!$H32,B32,D32)","v":15881125},46.399425879918262,null,{"$f":"SUM('- 41 -'!$I32,F32)","v":34226986}]
[" PRAIRIE SPIRIT",294501,0.94246746874162846,169213,0.54151852723140903,{"$f":"SUM('- 42 -'!$B33,'- 42 -'!$D33,'- 42 -'!$F33,'- 42 -'!$H33,B33,D33)","v":13873944},44.399648500830565,null,{"$f":"SUM('- 41 -'!$I33,F33)","v":31247869}]
[" RED RIVER VALLEY",274400,0.76765807300870292,489364,1.3690387217195004,{"$f":"SUM('- 42 -'!$B34,'- 42 -'!$D34,'- 42 -'!$F34,'- 42 -'!$H34,B34,D34)","v":18861558},52.766863222382966,null,{"$f":"SUM('- 41 -'!$I34,F34)","v":35745081}]
[" RIVER EAST TRANSCONA",1774727,0.80333224042218876,810424,0.36683936606132206,{"$f":"SUM('- 42 -'!$B35,'- 42 -'!$D35,'- 42 -'!$F35,'- 42 -'!$H35,B35,D35)","v":82394346.01172471},37.295896540549535,null,{"$f":"SUM('- 41 -'!$I35,F35)","v":220920674}]
[" ROLLING RIVER",163037,0.59749242795244439,114066,0.41802518009300665,{"$f":"SUM('- 42 -'!$B36,'- 42 -'!$D36,'- 42 -'!$F36,'- 42 -'!$H36,B36,D36)","v":13251773},48.56464498515458,null,{"$f":"SUM('- 41 -'!$I36,F36)","v":27286873}]
[" SEINE RIVER",64685,0.10708584299826454,119488,0.19781206165535495,{"$f":"SUM('- 42 -'!$B37,'- 42 -'!$D37,'- 42 -'!$F37,'- 42 -'!$H37,B37,D37)","v":19991651},33.096124298710649,null,{"$f":"SUM('- 41 -'!$I37,F37)","v":60404810}]
[" SEVEN OAKS",2027166,1.2065903364849526,927894,0.55229218213129505,{"$f":"SUM('- 42 -'!$B38,'- 42 -'!$D38,'- 42 -'!$F38,'- 42 -'!$H38,B38,D38)","v":62242618.400465243},37.047455353691738,null,{"$f":"SUM('- 41 -'!$I38,F38)","v":168007810}]
[" SOUTHWEST HORIZON",0,0,147734,0.58345630027474582,{"$f":"SUM('- 42 -'!$B39,'- 42 -'!$D39,'- 42 -'!$F39,'- 42 -'!$H39,B39,D39)","v":13075267},51.639073665672598,null,{"$f":"SUM('- 41 -'!$I39,F39)","v":25320491}]
[" ST. JAMES-ASSINIBOIA",2662785,2.179947492507166,1326563,1.0860199698822035,{"$f":"SUM('- 42 -'!$B40,'- 42 -'!$D40,'- 42 -'!$F40,'- 42 -'!$H40,B40,D40)","v":64332432.604797699},52.667160564489812,null,{"$f":"SUM('- 41 -'!$I40,F40)","v":122149043}]
[" SUNRISE",136707,0.18287793418606985,381110,0.50982473097685621,{"$f":"SUM('- 42 -'!$B41,'- 42 -'!$D41,'- 42 -'!$F41,'- 42 -'!$H41,B41,D41)","v":35222463},47.118371922324975,null,{"$f":"SUM('- 41 -'!$I41,F41)","v":74753141}]
[" SWAN VALLEY",359663,1.4421119149062431,391068,1.5680340272381497,{"$f":"SUM('- 42 -'!$B42,'- 42 -'!$D42,'- 42 -'!$F42,'- 42 -'!$H42,B42,D42)","v":9931577},39.821848579111006,null,{"$f":"SUM('- 41 -'!$I42,F42)","v":24940020}]
[" TURTLE MOUNTAIN",2375,1.6077815816197594E-2,37177,0.25167366677843284,{"$f":"SUM('- 42 -'!$B43,'- 42 -'!$D43,'- 42 -'!$F43,'- 42 -'!$H43,B43,D43)","v":7006688},47.432521745499749,null,{"$f":"SUM('- 41 -'!$I43,F43)","v":14771907}]
[" TURTLE RIVER",98506,0.79231298912795611,69603,0.55983758331749478,{"$f":"SUM('- 42 -'!$B44,'- 42 -'!$D44,'- 42 -'!$F44,'- 42 -'!$H44,B44,D44)","v":3505381},28.194819586038868,null,{"$f":"SUM('- 41 -'!$I44,F44)","v":12432713}]
[" WESTERN",207929,0.8051641657201789,387439,1.5002813422007533,{"$f":"SUM('- 42 -'!$B45,'- 42 -'!$D45,'- 42 -'!$F45,'- 42 -'!$H45,B45,D45)","v":9129863},35.353599187869563,null,{"$f":"SUM('- 41 -'!$I45,F45)","v":25824423}]
[" WINNIPEG",2533200,0.56791056334968015,2672270,0.59908825245635944,{"$f":"SUM('- 42 -'!$B46,'- 42 -'!$D46,'- 42 -'!$F46,'- 42 -'!$H46,B46,D46)","v":197313316.46560857},44.235084758557349,null,{"$f":"SUM('- 41 -'!$I46,F46)","v":446056151}]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":33307382},{"$f":"B48/I48*100","v":1.2058785103401666},{"$f":"SUM(D11:D46)","v":17636294},{"$f":"D48/I48*100","v":0.6385139467473373},{"$f":"SUM(F11:F46)","v":1212787521.0425961},{"$f":"F48/I48*100","v":43.90841673578516},null,{"$f":"SUM(I11:I46)","v":2762084382}]
[" "]
[" WHITESHELL",68871,{"$f":"B50/I50*100","v":1.7389045136377168},74148,{"$f":"D50/I50*100","v":1.8721420028344211},{"$f":"SUM('- 42 -'!$B50,'- 42 -'!$D50,'- 42 -'!$F50,'- 42 -'!$H50,B50,D50)","v":2563309},{"$f":"F50/I50*100","v":64.720268181791781},null,{"$f":"SUM('- 41 -'!$I50,F50)","v":3960597}]

{"sheet":"- 44 -","index":47,"n_rows":55,"n_cols":5,"rows_kept":55,"cut":false,"hidden":false,"merged":[[6,1,6,3],[6,4,7,4],[54,0,55,4],[52,0,53,4],[1,0,1,4],[2,0,2,4]]}
[]
["OPERATING FUND - ACCUMULATED SURPLUS/(DEFICIT)"]
[{"$f":"\"FOR THE YEAR ENDED JUNE 30, \"&SPRINGYR","v":"FOR THE YEAR ENDED JUNE 30, 2023"}]
[]
[]
[]
[null,"ACCUMULATED SURPLUS / (DEFICIT) AT YEAR END  (1)",null,null,{"$f":"\"% OF \"&FALLYR&\"/\"&SPRINGYR&\" OPERATING\"","v":"% OF 2022/2023 OPERATING"}]
[]
[" DIVISION / DISTRICT","DESIGNATED (2)","UNDESIGNATED","TOTAL","EXPENSES (3)"]
[]
[" BEAUTIFUL PLAINS",37957,1144070,{"$f":"+B11+C11","v":1182027},{"$f":"D11/'- 3 -'!$B11*100","v":4.6836702731821029}]
[" BORDER LAND",238838,2931633,{"$f":"+B12+C12","v":3170471},{"$f":"D12/'- 3 -'!$B12*100","v":8.3824165037053238}]
[" BRANDON",384195,3273981,3658176,{"$f":"D13/'- 3 -'!$B13*100","v":3.1820163108849808}]
[" DSFM",3932643,1929946,5862589,{"$f":"D14/'- 3 -'!$B14*100","v":5.5122301625652108}]
[" EVERGREEN",0,221074,221074,{"$f":"D15/'- 3 -'!$B15*100","v":0.67639974841456474}]
[" FLIN FLON",429007,373236,802243,{"$f":"D16/'- 3 -'!$B16*100","v":4.8153723031053763}]
[" FORT LA BOSSE",167130,830834,997964,{"$f":"D17/'- 3 -'!$B17*100","v":4.8020439930253334}]
[" FRONTIER",400000,6157079,6557079,{"$f":"D18/'- 3 -'!$B18*100","v":4.0039261573777924}]
[" GARDEN VALLEY",814862,3017473.4900000021,3832335.4900000021,{"$f":"D19/'- 3 -'!$B19*100","v":6.9784970030325262}]
[" HANOVER",100000,1909951,2009951,{"$f":"D20/'- 3 -'!$B20*100","v":1.917365064838902}]
[" INTERLAKE",477179,788085,1265264,{"$f":"D21/'- 3 -'!$B21*100","v":3.0886720407297412}]
[" KELSEY",0,-328943,-328943,{"$f":"D22/'- 3 -'!$B22*100","v":-1.490075419941135}]
[" LAKESHORE",0,1052931,1052931,{"$f":"D23/'- 3 -'!$B23*100","v":6.3541307664422702}]
[" LORD SELKIRK",30000,2303212,2333212,{"$f":"D24/'- 3 -'!$B24*100","v":3.6388209039485195}]
[" LOUIS RIEL",6575681,3026466,9602147,{"$f":"D25/'- 3 -'!$B25*100","v":4.3613297179150843}]
[" MOUNTAIN VIEW",0,1219358,1219358,{"$f":"D26/'- 3 -'!$B26*100","v":2.6595852461438882}]
[" MYSTERY LAKE",3008051,1621550,4629601,{"$f":"D27/'- 3 -'!$B27*100","v":10.042329137006073}]
[" PARK WEST",0,221074,221074,{"$f":"D28/'- 3 -'!$B28*100","v":0.67639974841456474}]
[" PEMBINA TRAILS",3332714,4582851,7915565,{"$f":"D29/'- 3 -'!$B29*100","v":3.9999887816282285}]
[" PINE CREEK",0,202590,202590,{"$f":"D30/'- 3 -'!$B30*100","v":1.1687675810561}]
[" PORTAGE LA PRAIRIE",76067,1043612,1119679,{"$f":"D31/'- 3 -'!$B31*100","v":2.4295527160986303}]
[" PRAIRIE ROSE",481972,1222418,1704390,{"$f":"D32/'- 3 -'!$B32*100","v":5.0651156773828099}]
[" PRAIRIE SPIRIT",150184,1016540,1166724,{"$f":"D33/'- 3 -'!$B33*100","v":3.8019101835036468}]
[" RED RIVER VALLEY",609385,1672533,2281918,{"$f":"D34/'- 3 -'!$B34*100","v":6.3792633503182898}]
[" RIVER EAST TRANSCONA",699854,1885286,2585140,{"$f":"D35/'- 3 -'!$B35*100","v":1.1631951910094569}]
[" ROLLING RIVER",0,984470,984470,{"$f":"D36/'- 3 -'!$B36*100","v":3.6216531796288032}]
[" SEINE RIVER",0,-1174669,-1174669,{"$f":"D37/'- 3 -'!$B37*100","v":-1.8254813367463552}]
[" SEVEN OAKS",1891650,-493311,1398339,{"$f":"D38/'- 3 -'!$B38*100","v":0.83645341655371053}]
[" SOUTHWEST HORIZON",582285,1778545,2360830,{"$f":"D39/'- 3 -'!$B39*100","v":9.7322895851973463}]
[" ST. JAMES-ASSINIBOIA",312428,4757575,5070003,{"$f":"D40/'- 3 -'!$B40*100","v":4.2111594013509039}]
[" SUNRISE",0,2069933,2069933,{"$f":"D41/'- 3 -'!$B41*100","v":2.8041281407742815}]
[" SWAN VALLEY",1225043,896225,2121268,{"$f":"D42/'- 3 -'!$B42*100","v":8.7218707920028784}]
[" TURTLE MOUNTAIN",96468,437424,533892,{"$f":"D43/'- 3 -'!$B43*100","v":3.5796926004385674}]
[" TURTLE RIVER",121578,499137,620715,{"$f":"D44/'- 3 -'!$B44*100","v":5.0956049314609677}]
[" WESTERN",0,856916,856916,{"$f":"D45/'- 3 -'!$B45*100","v":3.372627972783806}]
[" WINNIPEG",6721042,5079260,11800302,{"$f":"D46/'- 3 -'!$B46*100","v":2.6447933154317682}]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":32896213},{"$f":"SUM(C11:C46)","v":59010345.490000002},{"$f":"SUM(D11:D46)","v":91906558.49000001},{"$f":"D48/'- 3 -'!$B48*100","v":3.3415941981568622}]
[" "]
[" WHITESHELL",0,1508935,{"$f":"+B50+C50","v":1508935},{"$f":"D50/'- 3 -'!$B50*100","v":39.619952406746656}]
[]
["(1)  Accumulated Surplus / (Deficit) at Year End is gross of estimated non-vested accumulated sick leave."]
["(2) Designated Surplus is the amount that school divisions have set aside for specific purposes. For further information, please refer to the school divisions' financial statements."]
[]
["(3) Operating expenses include transfers to other school divisions, organizations and individuals but not net transfers to capital. See page 3 for Total Expenses."]

{"sheet":"- 45 -","index":48,"n_rows":54,"n_cols":6,"rows_kept":54,"cut":false,"hidden":false,"merged":[[1,1,1,4],[2,1,2,4],[7,2,8,2],[6,3,8,3],[7,4,8,4]]}
[]
[null,{"$f":"'- 46 -'!B2:C3","v":"CAPITAL FUND 2022/2023 ACTUAL"},null,null,null,"PAGE 1 OF 4"]
[null,"EXPENSES"]
[]
[]
[null," EXPENSE BY CATEGORY"]
[null,null,null,"OTHER \nCAPITAL\n ITEMS"]
[null,null,"DEBT\n INTEREST (2)",null,"TOTAL\n EXPENSES"]
[" DIVISION / DISTRICT","AMORTIZATION (1)"]
[]
[" BEAUTIFUL PLAINS",1757091,996764,0,{"$f":"SUM(B11:D11)","v":2753855}]
[" BORDER LAND",2474892,463170,0,2938062]
[" BRANDON",4302584,2045077,32022,6379683]
[" DSFM",3881543,3939739,61586,7882868]
[" EVERGREEN",1019079,472903,0,1491982]
[" FLIN FLON",493102,248567,14,741683]
[" FORT LA BOSSE",1130921,369467,36223,1536611]
[" FRONTIER",5367491,1884747,0,7252238]
[" GARDEN VALLEY",4805082,2767949,0,7573031]
[" HANOVER",5488414,4033904,0,9522318]
[" INTERLAKE",1813113,795693,192932,2801738]
[" KELSEY",1307159,682885,0,1990044]
[" LAKESHORE",956095,346840,0,1302935]
[" LORD SELKIRK",3225081,997139,74676,4296896]
[" LOUIS RIEL",5802449,3001796,0,8804245]
[" MOUNTAIN VIEW",2886057,1389103,0,4275160]
[" MYSTERY LAKE",1385668,555711,0,1941379]
[" PARK WEST",1019079,472903,0,1491982]
[" PEMBINA TRAILS",6252952,3046465,3636965,12936382]
[" PINE CREEK",669448,256920,0,926368]
[" PORTAGE LA PRAIRIE",2236302,706276,46090,2988668]
[" PRAIRIE ROSE",1378744,682814,0,2061558]
[" PRAIRIE SPIRIT",1202305,191910,0,1394215]
[" RED RIVER VALLEY",1986135,1322119,-14976,3293278]
[" RIVER EAST TRANSCONA",8691528,3714172,-33317,12372383]
[" ROLLING RIVER",1090141,404188,0,1494329]
[" SEINE RIVER",2684944,1930799,0,4615743]
[" SEVEN OAKS",7796906,5142630,0,12939536]
[" SOUTHWEST HORIZON",1622670,718333,0,2341003]
[" ST. JAMES-ASSINIBOIA",4479119,1283188,0,5762307]
[" SUNRISE",3489682,1654905,0,5144587]
[" SWAN VALLEY",1401853,682890,4815,2089558]
[" TURTLE MOUNTAIN",883038,418926,0,1301964]
[" TURTLE RIVER",624006,210804,0,834810]
[" WESTERN",872561,619642,3564,1495767]
[" WINNIPEG",14285473,7090379,48408,21424260]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":110762707},{"$f":"SUM(C11:C46)","v":55541717},{"$f":"SUM(D11:D46)","v":4089002},{"$f":"SUM(E11:E46)","v":170393426}]
[" "]
[" WHITESHELL",107610,0,0,{"$f":"SUM(B50:D50)","v":107610}]
[]
["(1)  Includes amortization of capital assets over their useful lives as defined in section 8 of the FRAME Manual - available on the Internet at:"]
[" http://www.edu.gov.mb.ca/k12/finance/frame_manual/index.html"]
["(2)  Represents long term debt servicing interest costs."]

{"sheet":"- 46 -","index":49,"n_rows":53,"n_cols":6,"rows_kept":53,"cut":false,"hidden":false,"merged":[[6,5,8,5],[1,1,1,4],[2,1,2,4],[7,1,8,1],[7,2,8,2],[7,3,8,3]]}
[]
[null,{"$f":"\"CAPITAL FUND \"&FALLYR&\"/\"&SPRINGYR&\" ACTUAL\"","v":"CAPITAL FUND 2022/2023 ACTUAL"},null,null,null,"PAGE 2 OF 4"]
[null,"REVENUE AND TRANSFERS"]
[]
[]
[null,"  REVENUE BY CATEGORY",null,null,null,"TRANSFERS"]
[null,null,null,null,null,"NET TRANSFERS\n TO / (FROM) \nCAPITAL"]
[null,"PROVINCIAL GOVERNMENT (1)","OTHER\n SOURCES (2)","TOTAL\n REVENUE"]
[" DIVISION / DISTRICT"]
[]
[" BEAUTIFUL PLAINS",3076461,2,{"$f":"SUM(B11:C11)","v":3076463},null,562279]
[" BORDER LAND",1415588,88586,1504174,null,800796]
[" BRANDON",5505280,844928,6350208,null,1240776]
[" DSFM",9922034,1233228,11155262,null,612946]
[" EVERGREEN",1169864,201520,1371384,null,645636]
[" FLIN FLON",794250,12359,806609,null,111716]
[" FORT LA BOSSE",1119128,11690,1130818,null,497504]
[" FRONTIER",5430493,1687007,7117500,null,2000000]
[" GARDEN VALLEY",8269062,9478,8278540,null,95010]
[" HANOVER",11189624,-3086073,8103551,null,721842]
[" INTERLAKE",2470528,62231,2532759,null,-46827]
[" KELSEY",1959569,0,1959569,null,158337]
[" LAKESHORE",1303536,0,1303536,null,200000]
[" LORD SELKIRK",3375850,37139,3412989,null,103754]
[" LOUIS RIEL",7459070,10381,7469451,null,2392502]
[" MOUNTAIN VIEW",3513937,164748,3678685,null,909536]
[" MYSTERY LAKE",1341751,166055,1507806,null,620308]
[" PARK WEST",1169864,201520,1371384,null,645636]
[" PEMBINA TRAILS",8253083,1450887,9703970,null,2168443]
[" PINE CREEK",695108,46930,742038,null,-425296]
[" PORTAGE LA PRAIRIE",1778935,35000,1813935,null,577236]
[" PRAIRIE ROSE",1595263,77692,1672955,null,129193]
[" PRAIRIE SPIRIT",571049,262955,834004,null,542107]
[" RED RIVER VALLEY",2613189,554689,3167878,null,-22876]
[" RIVER EAST TRANSCONA",9395945,1079179,10475124,null,2542421]
[" ROLLING RIVER",1056744,0,1056744,null,372720]
[" SEINE RIVER",4396683,81373,4478056,null,546436]
[" SEVEN OAKS",12043597,1513490,13557087,null,3037342]
[" SOUTHWEST HORIZON",2299249,146559,2445808,null,1331003]
[" ST. JAMES-ASSINIBOIA",3564287,2249530,5813817,null,1317067]
[" SUNRISE",4329702,63133,4392835,null,876638]
[" SWAN VALLEY",1904757,182779,2087536,null,687395]
[" TURTLE MOUNTAIN",1102767,73135,1175902,null,70408]
[" TURTLE RIVER",582615,4000,586615,null,334906]
[" WESTERN",1441854,134404,1576258,null,280252]
[" WINNIPEG",19687855,1401762,21089617,null,5894053]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":147798571},{"$f":"SUM(C11:C46)","v":11002296},{"$f":"SUM(D11:D46)","v":158800867},null,{"$f":"SUM(F11:F46)","v":32531199}]
[" "]
[" WHITESHELL",0,28869,{"$f":"SUM(B50:C50)","v":28869},null,0]
[]
["(1)  Comprised of principal and interest payments for long term debt issued to finance asset additions."]
["(2)  Includes other governments, investment income, donations and gain/(loss) on disposal of capital assets. ."]

{"sheet":"- 47 -","index":50,"n_rows":54,"n_cols":5,"rows_kept":54,"cut":false,"hidden":false,"merged":[[5,2,5,3],[1,1,1,3],[2,1,2,3],[51,0,52,4],[5,1,8,1],[7,3,8,3],[6,2,8,2]]}
[]
[null,{"$f":"\"CAPITAL FUND \"&FALLYR&\"/\"&SPRINGYR&\" ACTUAL\"","v":"CAPITAL FUND 2022/2023 ACTUAL"},null,null,"PAGE 3 OF 4"]
[null,"  ACCUMULATED SURPLUS / EQUITY"]
[]
[]
[null,"CLOSING ACCUMULATED SURPLUS / \nEQUITY","COMPRISED OF:"]
[null,null,"EQUITY IN TANGIBLE \nASSETS (1)"]
[null,null,null,"RESERVE ACCOUNTS (2)"]
[" DIVISION / DISTRICT"]
[]
[" BEAUTIFUL PLAINS",8572812,8289440,283372]
[" BORDER LAND",10510416,9033530,1476886]
[" BRANDON",17432379,12862313,4570066]
[" DSFM",56872754,51058955,5813799]
[" EVERGREEN",2415691,1485691,930000]
[" FLIN FLON",2205721,1835721,370000]
[" FORT LA BOSSE",6036853,5600978,435875]
[" FRONTIER",27667829,24016284,3651545]
[" GARDEN VALLEY",28439853,27704804,735049]
[" HANOVER",26155684,26155684,0]
[" INTERLAKE",3312734,3297330,15404]
[" KELSEY",15715294,15708786,6508]
[" LAKESHORE",6265225,4708257,1556968]
[" LORD SELKIRK",9342211,9050225,291986]
[" LOUIS RIEL",18591609,17983699,607910]
[" MOUNTAIN VIEW",4888135,4648966,239169]
[" MYSTERY LAKE",8860154,8664715,195439]
[" PARK WEST",2415691,1485691,930000]
[" PEMBINA TRAILS",32305888,14499443,17806445]
[" PINE CREEK",1433908,1357095,76813]
[" PORTAGE LA PRAIRIE",7457933,5305662,2152271]
[" PRAIRIE ROSE",3241375,3113905,127470]
[" PRAIRIE SPIRIT",6455428,5387518,1067910]
[" RED RIVER VALLEY",7978239,7155989,822250]
[" RIVER EAST TRANSCONA",19959011,19622507,336504]
[" ROLLING RIVER",7145323,5887481,1257842]
[" SEINE RIVER",11838672,11799190,39482]
[" SEVEN OAKS",60105578,60073156,32422]
[" SOUTHWEST HORIZON",11165422,7974966,3190456]
[" ST. JAMES-ASSINIBOIA",30842504,23668448,7174056]
[" SUNRISE",14089605,13917303,172302]
[" SWAN VALLEY",5778778,2911331,2867447]
[" TURTLE MOUNTAIN",1414564,1049268,365296]
[" TURTLE RIVER",2663516,1816212,847304]
[" WESTERN",5973599,5062657,910942]
[" WINNIPEG",91448423,75106448,16341975]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":576998811},{"$f":"SUM(C11:C46)","v":499299648},{"$f":"SUM(D11:D46)","v":77699163}]
[" "]
[" WHITESHELL",1119126,496056,623070]
[]
["(1)  Residual interest (accounting value) in all tangible capital assets (i.e. land, buildings, vehicles and equipment) net of accumulated amortization and liabilities."]
[]
["(2)  Internally restricted and held for future capital expense purposes."]

{"sheet":"- 48 -","index":51,"n_rows":56,"n_cols":7,"rows_kept":56,"cut":false,"hidden":false,"merged":[[52,0,53,6],[7,1,8,1],[1,1,1,5],[2,1,2,5],[5,1,5,6],[6,3,8,3],[6,4,8,4]]}
[]
[null,{"$f":"\"CAPITAL FUND \"&FALLYR&\"/\"&SPRINGYR&\" ACTUAL\"","v":"CAPITAL FUND 2022/2023 ACTUAL"},null,null,null,null,"PAGE 4 OF 4"]
[null,"TANGIBLE CAPITAL ASSETS"]
[]
[]
[null,"  FISCAL YEAR ADDITIONS TO TANGIBLE CAPITAL ASSETS"]
[null,null,null,"FURNITURE / FIXTURES & EQUIPMENT","COMPUTER HARDWARE & SOFTWARE (3)"]
[null,"LAND (1)"]
[" DIVISION / DISTRICT",null,"BUILDINGS (2)",null,null,"  VEHICLES (4)","TOTAL"]
[]
[" BEAUTIFUL PLAINS",155549,8289440,311827,74623,1154754,{"$f":"SUM(B11:F11)","v":9986193}]
[" BORDER LAND",460808,9033530,432578,0,943819,{"$f":"SUM(B12:F12)","v":10870735}]
[" BRANDON",252709,12862313,527330,116126,5545591,{"$f":"SUM(B13:F13)","v":19304069}]
[" DSFM",365723,51058955,0,0,7779660,59204338]
[" EVERGREEN",23903,1485691,520901,20330,849786,2900611]
[" FLIN FLON",0,1835721,0,0,0,1835721]
[" FORT LA BOSSE",115856,5600978,334084,0,926832,6977750]
[" FRONTIER",79031,24071863,1842900,120177,2001353,28115324]
[" GARDEN VALLEY",0,27704804,0,0,0,27704804]
[" HANOVER",218525,26155684,516323,35024,755400,27680956]
[" INTERLAKE",0,3297330,0,0,600422,3897752]
[" KELSEY",389834,15708786,158492,41892,163606,16462610]
[" LAKESHORE",0,4708257,285312,0,1049569,6043138]
[" LORD SELKIRK",119570,9050225,0,0,716692,9886487]
[" LOUIS RIEL",230259,17983699,482555,80255,7498768,26275536]
[" MOUNTAIN VIEW",537323,4648966,337901,0,6458,5530648]
[" MYSTERY LAKE",234760,8664715,0,78778,60793,9039046]
[" PARK WEST",23903,1485691,520901,20330,849786,2900611]
[" PEMBINA TRAILS",976836,14511788,1715016,0,7390818,24594458]
[" PINE CREEK",61630,1357095,0,0,311244,1729969]
[" PORTAGE LA PRAIRIE",385107,5305662,146891,0,442659,6280319]
[" PRAIRIE ROSE",0,3113905,156367,0,3736709,7006981]
[" PRAIRIE SPIRIT",20588,5387518,287816,50493,1246015,6992430]
[" RED RIVER VALLEY",120404,7155989,149775,0,81088,7507256]
[" RIVER EAST TRANSCONA",100700,37242548,286060,44542,25749004,63422854]
[" ROLLING RIVER",51161,5887481,416559,0,0,6355201]
[" SEINE RIVER",0,11799190,472072,0,477411,12748673]
[" SEVEN OAKS",284388,60073156,411347,0,7158468,67927359]
[" SOUTHWEST HORIZON",499412,7974966,633025,0,4832657,13940060]
[" ST. JAMES-ASSINIBOIA",248748,23668448,0,7933,5861047,29786176]
[" SUNRISE",382864,13917303,684545,0,3072492,18057204]
[" SWAN VALLEY",107635,2911331,406343,55395,136279,3616983]
[" TURTLE MOUNTAIN",0,1049268,138558,61361,1508528,2757715]
[" TURTLE RIVER",10485,1816212,446494,0,1856299,4129490]
[" WESTERN",201385,5062657,0,0,2181738,7445780]
[" WINNIPEG",1607985,75116987,1169896,155594,14873653,92924115]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":8267081},516998152,13791868,962853,111819398,651839352]
[" "]
[" WHITESHELL",0,496056,0,0,0,{"$f":"SUM(B50:F50)","v":496056}]
[]
["(1)  Land and improvements."]
["(2)  Comprised of school and other building new construction and betterments financed primarily through long term debt. Includes leasehold improvements and assets under construction."]
[]
["(3)  For information technology equipment purchased in Operating Fund, see page 37."]
["(4)  Includes school buses and other vehicles."]

{"sheet":"- 49 -","index":52,"n_rows":52,"n_cols":7,"rows_kept":52,"cut":false,"hidden":false,"merged":[[51,0,53,7],[5,5,5,6],[2,0,2,7],[1,0,1,4],[7,1,8,1],[7,2,8,2],[7,6,8,6],[6,5,8,5],[5,4,8,4]]}
[]
[{"$f":"\"SPECIAL PURPOSE FUND \"&VALUE('- 66 -'!F9+1)&\"/\"&VALUE('- 66 -'!F9+2)&\" ACTUAL\"","v":"SPECIAL PURPOSE FUND 2022/2023 ACTUAL"},null,null,null,null,"(1)"]
["EXPENSES, REVENUE AND ACCUMULATED SURPLUS"]
[]
[]
[null,null,null,null,"CLOSING ACCUMULATED SURPLUS /\n EQUITY","COMPRISED OF:"]
[null,null,null,null,null,"SCHOOL GENERATED FUNDS"]
[null,"TOTAL EXPENSES","TOTAL\n REVENUE",null,null,null,"OTHER \nFUNDS"]
[" DIVISION / DISTRICT"]
[]
[" BEAUTIFUL PLAINS",491990,532335,null,348779,348779,0]
[" BORDER LAND",551212,572987,null,441254,441254,0]
[" BRANDON",1842678,2020699,null,2521491,928585,1592906]
[" DSFM",1482226,1450518,null,773911,487315,286596]
[" EVERGREEN",1101577,1056021,null,500691,500691,0]
[" FLIN FLON",245219,275351,null,102478,102478,0]
[" FORT LA BOSSE",1038510,1014193,null,476340,355198,121142]
[" FRONTIER",606885,626853,null,161954,161954,0]
[" GARDEN VALLEY",264793,269154,null,186368,186368,0]
[" HANOVER",2063533,2222001,null,683954,683954,0]
[" INTERLAKE",325790,339620,null,165024,165024,0]
[" KELSEY",536462,535261,null,258257,258257,0]
[" LAKESHORE",285586,290043,null,181856,125686,56170]
[" LORD SELKIRK",923493,980324,null,432187,432187,0]
[" LOUIS RIEL",5895345,5582620,null,1276425,1276425,0]
[" MOUNTAIN VIEW",586642,782416,null,764876,764876,0]
[" MYSTERY LAKE",232596,229362,null,111118,111118,0]
[" PARK WEST",1101577,1056021,null,500691,500691,0]
[" PEMBINA TRAILS",2995352,2997340,null,535021,535021,0]
[" PINE CREEK",226821,244238,null,92009,92009,0]
[" PORTAGE LA PRAIRIE",875426,884853,null,299040,299040,0]
[" PRAIRIE ROSE",790814,841686,null,319576,216119,103456]
[" PRAIRIE SPIRIT",640859,649835,null,500226,500226,0]
[" RED RIVER VALLEY",628347,627854,null,166008,166008,0]
[" RIVER EAST TRANSCONA",344804,449086,null,384115,384115,0]
[" ROLLING RIVER",548346,566546,null,304565,304565,0]
[" SEINE RIVER",666809,634262,null,286754,286754,0]
[" SEVEN OAKS",95904,111747,null,141334,141334,0]
[" SOUTHWEST HORIZON",449827,445879,null,231271,231271,0]
[" ST. JAMES-ASSINIBOIA",822035,772831,null,618167,618167,0]
[" SUNRISE",1054213,1022106,null,498185,399742,98443]
[" SWAN VALLEY",772934,746613,null,245907,245907,0]
[" TURTLE MOUNTAIN",349267,429174,null,193017,193017,0]
[" TURTLE RIVER",228688,233265,null,141391,141391,0]
[" WESTERN",282706,315286,null,137960,137960,0]
[" WINNIPEG",4719921,4982822,null,4044079,-397390,4441469]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":36069187},{"$f":"SUM(C11:C46)","v":36791202},null,{"$f":"SUM(E11:E46)","v":19026279},{"$f":"SUM(F11:F46)","v":12326096},{"$f":"SUM(G11:G46)","v":6700182}]
[" "]
[" WHITESHELL",79942,95215,null,37268,37268,0]
[]
["(1) The Special Purpose Fund reports school generated funds and controlled charitable foundations. School generated funds are those funds which the school has authority to make decisions as to when, how, and on what the funds are to be spent (e.g. Parent council and student council funds are not included).  "]

{"sheet":"- 50 -","index":53,"n_rows":54,"n_cols":4,"rows_kept":54,"cut":false,"hidden":false,"merged":[[51,0,52,4],[53,0,54,4],[1,0,1,4],[2,0,2,4],[6,2,6,3],[7,1,8,1],[7,2,8,2],[7,3,8,3]]}
[]
[{"$f":"+'- 49 -'!A2:E2","v":"SPECIAL PURPOSE FUND 2022/2023 ACTUAL"}]
["SCHOOL GENERATED FUNDS"]
[]
[]
[]
[null,null,"COMPRISED OF:"]
[null,"TOTAL SCHOOL GENERATED FUNDS","SCHOOL GENERATED FUNDS ACCUMULATED SURPLUS (1)","LIABILITY (2) \n(DESIGNATED FUNDS)"]
[" DIVISION / DISTRICT"]
[]
[" BEAUTIFUL PLAINS",{"$f":"C11+D11","v":367771},{"$f":"+'- 49 -'!F11","v":348779},18992]
[" BORDER LAND",441254,{"$f":"+'- 49 -'!F12","v":441254},0]
[" BRANDON",1403609,{"$f":"+'- 49 -'!F13","v":928585},475024]
[" D.S.F.M.",765234,{"$f":"+'- 49 -'!F14","v":487315},277919]
[" EVERGREEN",500691,{"$f":"+'- 49 -'!F15","v":500691},0]
[" FLIN FLON",109488,{"$f":"+'- 49 -'!F16","v":102478},7010]
[" FORT LA BOSSE",359390,{"$f":"+'- 49 -'!F17","v":355198},4192]
[" FRONTIER",561318,{"$f":"+'- 49 -'!F18","v":161954},399364]
[" GARDEN VALLEY",186368,{"$f":"+'- 49 -'!F19","v":186368},0]
[" HANOVER",683954,{"$f":"+'- 49 -'!F20","v":683954},0]
[" INTERLAKE",309367,{"$f":"+'- 49 -'!F21","v":165024},144343]
[" KELSEY",309901,{"$f":"+'- 49 -'!F22","v":258257},51644]
[" LAKESHORE",125686,{"$f":"+'- 49 -'!F23","v":125686},0]
[" LORD SELKIRK",490314,{"$f":"+'- 49 -'!F24","v":432187},58127]
[" LOUIS RIEL",1309418,{"$f":"+'- 49 -'!F25","v":1276425},32993]
[" MOUNTAIN VIEW",705454,{"$f":"+'- 49 -'!F26","v":764876},-59422]
[" MYSTERY LAKE",303857,{"$f":"+'- 49 -'!F27","v":111118},192739]
[" PARK WEST",500691,{"$f":"+'- 49 -'!F28","v":500691},0]
[" PEMBINA TRAILS",1885144,{"$f":"+'- 49 -'!F29","v":535021},1350123]
[" PINE CREEK",92009,{"$f":"+'- 49 -'!F30","v":92009},0]
[" PORTAGE LA PRAIRIE",436302,{"$f":"+'- 49 -'!F31","v":299040},137262]
[" PRAIRIE ROSE",257678,{"$f":"+'- 49 -'!F32","v":216119},41559]
[" PRAIRIE SPIRIT",557518,{"$f":"+'- 49 -'!F33","v":500226},57292]
[" RED RIVER VALLEY",223203,{"$f":"+'- 49 -'!F34","v":166008},57195]
[" RIVER EAST TRANSCONA",2425960,{"$f":"+'- 49 -'!F35","v":384115},2041845]
[" ROLLING RIVER",304565,{"$f":"+'- 49 -'!F36","v":304565},0]
[" SEINE RIVER",332012,{"$f":"+'- 49 -'!F37","v":286754},45258]
[" SEVEN OAKS",514664,{"$f":"+'- 49 -'!F38","v":141334},373330]
[" SOUTHWEST HORIZON",231271,{"$f":"+'- 49 -'!F39","v":231271},0]
[" ST. JAMES-ASSINIBOIA",906228,{"$f":"+'- 49 -'!F40","v":618167},288061]
[" SUNRISE",418708,{"$f":"+'- 49 -'!F41","v":399742},18966]
[" SWAN VALLEY",245907,{"$f":"+'- 49 -'!F42","v":245907},0]
[" TURTLE MOUNTAIN",246114,{"$f":"+'- 49 -'!F43","v":193017},53097]
[" TURTLE RIVER",141391,{"$f":"+'- 49 -'!F44","v":141391},0]
[" WESTERN",147089,{"$f":"+'- 49 -'!F45","v":137960},9129]
[" WINNIPEG",3184234,{"$f":"+'- 49 -'!F46","v":-397390},3581624]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":21983762},{"$f":"SUM(C11:C46)","v":12326096},{"$f":"SUM(D11:D46)","v":9657666}]
[" "]
[" WHITESHELL",{"$f":"C50+D50","v":37268},{"$f":"+'- 49 -'!F50","v":37268},0]
[]
["(1)  From page 49. School Generated Funds Accumulated surplus is money for which schools have authority to make decisions as to when, how, and on what the funds are to be spent. "]
[]
["(2)  The liability is money held for designated projects in school bank accounts for which schools do not have authority to make decisions as to when, how, and on what the funds are to be spent (e.g. Parent council and student council funds)."]

{"sheet":"- 51 -","index":54,"n_rows":55,"n_cols":3,"rows_kept":55,"cut":false,"hidden":false,"merged":[[7,2,8,2],[6,1,8,1]]}
[]
[null,"PORTIONED ASSESSMENT AND EDUCATION SUPPORT LEVY  (1)"]
[null,{"$f":"\"FOR THE \"&FALLYR&\" TAXATION YEAR\"","v":"FOR THE 2022 TAXATION YEAR"}]
[]
[{"$f":"REPLACE(A4,5,5,\"\")","v":""}]
[]
[null,"PORTIONED \nASSESSMENT \nOTHER  "]
[null,null,"EDUCATION \nSUPPORT LEVY"]
[" DIVISION / DISTRICT"]
[null,null,8.7134276409525716E-3]
[" BEAUTIFUL PLAINS",{"$f":"'- 53 -'!D11","v":170891240},{"$f":"B11*C$10","v":1489048.4542126597}]
[" BORDER LAND",{"$f":"'- 53 -'!D12","v":240662640},2096996.499520618]
[" BRANDON",{"$f":"'- 53 -'!D13","v":1042994230},9088054.7530360445]
[" DSFM",{"$f":"'- 53 -'!D14","v":0},0]
[" EVERGREEN",{"$f":"'- 53 -'!D15","v":136566470},1189962.0545253202]
[" FLIN FLON",{"$f":"'- 53 -'!D16","v":35450240},308893.10109440249]
[" FORT LA BOSSE",{"$f":"'- 53 -'!D17","v":768854830},6699360.9276018906]
[" FRONTIER",{"$f":"'- 53 -'!D18","v":75718000},659763.31411764678]
[" GARDEN VALLEY",{"$f":"'- 53 -'!D19","v":419727360},3657263.9802880506]
[" HANOVER",{"$f":"'- 53 -'!D20","v":515325210},4490248.9288936881]
[" INTERLAKE",{"$f":"'- 53 -'!D21","v":478637260},4170571.1312738028]
[" KELSEY",{"$f":"'- 53 -'!D22","v":68885670},600230.30104353733]
[" LAKESHORE",{"$f":"'- 53 -'!D23","v":38355460},334207.52534545073]
[" LORD SELKIRK",{"$f":"'- 53 -'!D24","v":292273370},2546702.8608723581]
[" LOUIS RIEL",{"$f":"'- 53 -'!D25","v":1611804570},14044342.492051674]
[" MOUNTAIN VIEW",{"$f":"'- 53 -'!D26","v":168203560},1465629.5490106244]
[" MYSTERY LAKE",{"$f":"'- 53 -'!D27","v":133762180},1165527.0765260733]
[" PARK WEST",{"$f":"'- 53 -'!D28","v":215094930},1874214.1084907586]
[" PEMBINA TRAILS",{"$f":"'- 53 -'!D29","v":1931321850},16828433.191365656]
[" PINE CREEK",{"$f":"'- 53 -'!D30","v":117735940},1025883.5939295335]
[" PORTAGE LA PRAIRIE",{"$f":"'- 53 -'!D31","v":398236150},3470001.8770365342]
[" PRAIRIE ROSE",{"$f":"'- 53 -'!D32","v":174901030},1523987.4692330749]
[" PRAIRIE SPIRIT",{"$f":"'- 53 -'!D33","v":209135100},1822283.5610333802]
[" RED RIVER VALLEY",{"$f":"'- 53 -'!D34","v":385637780},3360226.8916475866]
[" RIVER EAST TRANSCONA",{"$f":"'- 53 -'!D35","v":1289494200},11235914.405128023]
[" ROLLING RIVER",{"$f":"'- 53 -'!D36","v":200239200},1744769.7800822302]
[" SEINE RIVER",{"$f":"'- 53 -'!D37","v":231775860},2019562.1850295535]
[" SEVEN OAKS",{"$f":"'- 53 -'!D38","v":519587980},4527392.2668387117]
[" SOUTHWEST HORIZON",{"$f":"'- 53 -'!D39","v":433085740},3773661.2578183985]
[" ST. JAMES-ASSINIBOIA",{"$f":"'- 53 -'!D40","v":1857386670},16184204.350314852]
[" SUNRISE",{"$f":"'- 53 -'!D41","v":536153850},4671737.7763931388]
[" SWAN VALLEY",{"$f":"'- 53 -'!D42","v":92376420},804915.25140024396]
[" TURTLE MOUNTAIN",{"$f":"'- 53 -'!D43","v":77334630},673849.70264484]
[" TURTLE RIVER",{"$f":"'- 53 -'!D44","v":16109350},140367.65556777932]
[" WESTERN",{"$f":"'- 53 -'!D45","v":138947560},1210709.5099469158]
[" WINNIPEG",{"$f":"'- 53 -'!D46","v":5583194120},48648757.970011868]
[]
[" DIVISION/DISTRICT TOTAL",{"$f":"SUM(B11:B46)","v":20605860650},{"$f":"SUM(C11:C46)","v":179547675.75332695}]
[]
[" L.G.D. OF PINAWA",{"$f":"'- 53 -'!D50","v":3686960},0]
[" NOT IN ANY DIVISION",{"$f":"'- 53 -'!D51","v":57861070},{"$f":"B51*C$10","v":504168.24667309161}]
[]
[" PROVINCE",{"$f":"SUM(B48,B50:B51)","v":20667408680},{"$f":"SUM(C48,C50:C51)","v":180051844.00000003}]
[]
[{"$f":"\"(1) The mill rate for other property in \"&FALLYR&\" is \"&ROUND(C10*1000,4)","v":"(1) The mill rate for other property in 2022 is 8.7134"}]

{"sheet":"- 52 -","index":55,"n_rows":45,"n_cols":35,"rows_kept":45,"cut":false,"hidden":false,"merged":[[23,19,27,19]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FALLYR&\" SPECIAL LEVY MILL RATES\"","v":"2022 SPECIAL LEVY MILL RATES"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FROM PAGE 52, columns A (names) and G (values), sorted highest to lowest"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A16","v":" FLIN FLON"},{"$f":"'- 53 -'!G16","v":23.976387169763022}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A27","v":" MYSTERY LAKE"},{"$f":"'- 53 -'!G27","v":20.848232864357286}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A22","v":" KELSEY"},{"$f":"'- 53 -'!G22","v":17.16267892902173}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A38","v":" SEVEN OAKS"},{"$f":"'- 53 -'!G38","v":16.211732862029002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A44","v":" TURTLE RIVER"},{"$f":"'- 53 -'!G44","v":15.294710729324699}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A23","v":" LAKESHORE"},{"$f":"'- 53 -'!G23","v":15.201158952495019}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A26","v":" MOUNTAIN VIEW"},{"$f":"'- 53 -'!G26","v":15.142902200387608}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A24","v":" LORD SELKIRK"},{"$f":"'- 53 -'!G24","v":15.078207402727813}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A46","v":" WINNIPEG"},{"$f":"'- 53 -'!G46","v":14.874140552452653}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A13","v":" BRANDON"},{"$f":"'- 53 -'!G13","v":14.781657276853444}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A20","v":" HANOVER"},{"$f":"'- 53 -'!G20","v":14.347850398350062}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A37","v":" SEINE RIVER"},{"$f":"'- 53 -'!G37","v":14.20468565733942}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A12","v":" BORDER LAND"},{"$f":"'- 53 -'!G12","v":14.116838763146756}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A41","v":" SUNRISE"},{"$f":"'- 53 -'!G41","v":13.860528519271163}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A45","v":" WESTERN"},{"$f":"'- 53 -'!G45","v":13.838380361323155}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A19","v":" GARDEN VALLEY"},{"$f":"'- 53 -'!G19","v":13.658112098181116}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A18","v":" FRONTIER"},{"$f":"'- 53 -'!G18","v":13.569506058460256}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A40","v":" ST. JAMES-ASSINIBOIA"},{"$f":"'- 53 -'!G40","v":13.496751061166886}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A42","v":" SWAN VALLEY"},{"$f":"'- 53 -'!G42","v":13.49338246028544}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- 52 -",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A25","v":" LOUIS RIEL"},{"$f":"'- 53 -'!G25","v":13.273329899246246}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A30","v":" PINE CREEK"},{"$f":"'- 53 -'!G30","v":13.201582000135319}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A31","v":" PORTAGE LA PRAIRIE"},{"$f":"'- 53 -'!G31","v":13.151476463689843}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A35","v":" RIVER EAST TRANSCONA"},{"$f":"'- 53 -'!G35","v":12.936779167875956}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A34","v":" RED RIVER VALLEY"},{"$f":"'- 53 -'!G34","v":12.738902353686415}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A21","v":" INTERLAKE"},{"$f":"'- 53 -'!G21","v":12.446954086482554}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A43","v":" TURTLE MOUNTAIN"},{"$f":"'- 53 -'!G43","v":11.742034290871803}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A36","v":" ROLLING RIVER"},{"$f":"'- 53 -'!G36","v":11.60088474421056}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A29","v":" PEMBINA TRAILS"},{"$f":"'- 53 -'!G29","v":11.497654513061679}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A11","v":" BEAUTIFUL PLAINS"},{"$f":"'- 53 -'!G11","v":11.481631954641891}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A32","v":" PRAIRIE ROSE"},{"$f":"'- 53 -'!G32","v":10.892966711156948}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A39","v":" SOUTHWEST HORIZON"},{"$f":"'- 53 -'!G39","v":10.371190063642695}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A28","v":" PARK WEST"},{"$f":"'- 53 -'!G28","v":10.189320238232606}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A33","v":" PRAIRIE SPIRIT"},{"$f":"'- 53 -'!G33","v":9.5004906774163977}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A17","v":" FORT LA BOSSE"},{"$f":"'- 53 -'!G17","v":7.2076899106081997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'- 53 -'!A15","v":" EVERGREEN"},{"$f":"'- 53 -'!G15+5","v":5}]
[]
[]
[]
[]
[]
[null,null,null,"Note: Evergreen School Division information not available"]

{"sheet":"- 53 -","index":56,"n_rows":59,"n_cols":10,"rows_kept":59,"cut":false,"hidden":false,"merged":[[54,0,55,6],[7,5,8,5],[6,6,8,6],[6,2,8,2],[6,1,8,1]]}
[]
["TOTAL PORTIONED ASSESSMENT, SPECIAL LEVY AND MILL RATES"]
[{"$f":"TAXYEAR","v":"FOR THE 2022 TAXATION YEAR"}]
[]
[]
[null,"PORTIONED ASSESSMENT",null,null,null,null,null,"MINING"]
[null,"URBAN \nAND FARM RESIDENTIAL","FARM \nLAND AND BUILDINGS",null,null,null,"SPECIAL\n LEVY \nMILL RATE (2)","REVENUE"]
[null,null,null," ",null,"SPECIAL\n LEVY (1)",null,"(Grants-"]
[" DIVISION / DISTRICT",null,null,"OTHER  ","TOTAL",null,null,"in-Lieu)"]
[]
[" BEAUTIFUL PLAINS",345354350,345864400,170891240,{"$f":"SUM(B11:D11)","v":862109990},{"$f":"'- 55 -'!C11","v":9898429.6096000001},{"$f":"F11/E11*1000","v":11.481631954641891},null,{"$f":"A11","v":" BEAUTIFUL PLAINS"},{"$f":"G11","v":11.481631954641891}]
[" BORDER LAND",395491950,495274710,240662640,1131429300,{"$f":"'- 55 -'!C12","v":15972205},{"$f":"F12/E12*1000","v":14.116838763146756},null,{"$f":"A12","v":" BORDER LAND"},{"$f":"G12","v":14.116838763146756}]
[" BRANDON",2259776050,109963560,1042994230,3412733840,{"$f":"'- 55 -'!C13","v":50445862},{"$f":"F13/E13*1000","v":14.781657276853444},null," BRANDON",14.781657276853444]
[" DSFM",0,0,0,0,null,null,null," DSFM",0]
[" EVERGREEN",797737130,127959620,136566470,1062263220,{"$f":"'- 55 -'!C15","v":0},{"$f":"F15/E15*1000","v":0},null," EVERGREEN",0]
[" FLIN FLON",88934680,0,35450240,124384920,{"$f":"'- 55 -'!C16","v":4719146},{"$f":"(F16-H16)/E16*1000","v":23.976387169763022},1736845," FLIN FLON",23.976387169763022]
[" FORT LA BOSSE",341012930,295878620,768854830,1405746380,{"$f":"'- 55 -'!C17","v":10132184},{"$f":"F17/E17*1000","v":7.2076899106081997},null," FORT LA BOSSE",7.2076899106081997]
[" FRONTIER",155368350,28306290,75718000,259392640,{"$f":"'- 55 -'!C18","v":3519830},{"$f":"(F18-H18)/E18*1000","v":13.569506058460256},null," FRONTIER",13.569506058460256]
[" GARDEN VALLEY",807190720,313523150,419727360,1540441230,{"$f":"'- 55 -'!C19","v":21039519},{"$f":"F19/E19*1000","v":13.658112098181116},null," GARDEN VALLEY",13.658112098181116]
[" HANOVER",1775707050,275129010,515325210,2566161270,{"$f":"'- 55 -'!C20","v":36818898},14.347850398350062,null," HANOVER",14.347850398350062]
[" INTERLAKE",884872790,320754940,478637260,1684264990,{"$f":"'- 55 -'!C21","v":20963969},12.446954086482554,null," INTERLAKE",12.446954086482554]
[" KELSEY",175427640,25346690,68885670,269660000,{"$f":"'- 55 -'!C22","v":4628088},17.16267892902173,null," KELSEY",17.16267892902173]
[" LAKESHORE",176678760,131209480,38355460,346243700,{"$f":"'- 55 -'!C23","v":5263305.5199999996},15.201158952495019,null," LAKESHORE",15.201158952495019]
[" LORD SELKIRK",1790033800,97147000,292273370,2179454170,{"$f":"'- 55 -'!C24","v":32862262},15.078207402727813,null," LORD SELKIRK",15.078207402727813]
[" LOUIS RIEL",7273522160,16815980,1611804570,8902142710,{"$f":"'- 55 -'!C25","v":118161077},13.273329899246246,null," LOUIS RIEL",13.273329899246246]
[" MOUNTAIN VIEW",566603920,465372430,168203560,1200179910,{"$f":"'- 55 -'!C26","v":18174207},15.142902200387608,null," MOUNTAIN VIEW",15.142902200387608]
[" MYSTERY LAKE",299458950,0,133762180,433221130,{"$f":"'- 55 -'!C27","v":9031895},{"$f":"F27/E27*1000","v":20.848232864357286},null," MYSTERY LAKE",20.848232864357286]
[" PARK WEST",306252660,531876840,215094930,1053224430,{"$f":"'- 55 -'!C28","v":10731641},10.189320238232606,null," PARK WEST",10.189320238232606]
[" PEMBINA TRAILS",8069515560,26707240,1931321850,10027544650,{"$f":"'- 55 -'!C29","v":115293244},11.497654513061679,null," PEMBINA TRAILS",11.497654513061679]
[" PINE CREEK",170537170,326275510,117735940,614548620,{"$f":"'- 55 -'!C30","v":8113014},13.201582000135319,null," PINE CREEK",13.201582000135319]
[" PORTAGE LA PRAIRIE",682487890,426711270,398236150,1507435310,{"$f":"'- 55 -'!C31","v":19825000},13.151476463689843,null," PORTAGE LA PRAIRIE",13.151476463689843]
[" PRAIRIE ROSE",616465970,900320810,174901030,1691687810,{"$f":"'- 55 -'!C32","v":18427499},10.892966711156948,null," PRAIRIE ROSE",10.892966711156948]
[" PRAIRIE SPIRIT",383391700,1078143120,209135100,1670669920,{"$f":"'- 55 -'!C33","v":15872184},9.5004906774163977,null," PRAIRIE SPIRIT",9.5004906774163977]
[" RED RIVER VALLEY",678404710,731243820,385637780,1795286310,{"$f":"'- 55 -'!C34","v":22869977},12.738902353686415,null," RED RIVER VALLEY",12.738902353686415]
[" RIVER EAST TRANSCONA",6337129670,14571030,1289494200,7641194900,{"$f":"'- 55 -'!C35","v":98852451},{"$f":"F35/E35*1000","v":12.936779167875956},null," RIVER EAST TRANSCONA",12.936779167875956]
[" ROLLING RIVER",565781900,353321630,200239200,1119342730,{"$f":"'- 55 -'!C36","v":12985366},11.60088474421056,null," ROLLING RIVER",11.60088474421056]
[" SEINE RIVER",1722067780,198801180,231775860,2152644820,{"$f":"'- 55 -'!C37","v":30577643},14.20468565733942,null," SEINE RIVER",14.20468565733942]
[" SEVEN OAKS",3404252470,19496980,519587980,3943337430,{"$f":"'- 55 -'!C38","v":63928333},16.211732862029002,null," SEVEN OAKS",16.211732862029002]
[" SOUTHWEST HORIZON",323513420,617989090,433085740,1374588250,{"$f":"'- 55 -'!C39","v":14256116},10.371190063642695,null," SOUTHWEST HORIZON",10.371190063642695]
[" ST. JAMES-ASSINIBOIA",3239112170,27612710,1857386670,5124111550,{"$f":"'- 55 -'!C40","v":69158858},13.496751061166886,null," ST. JAMES-ASSINIBOIA",13.496751061166886]
[" SUNRISE",2022503740,337178160,536153850,2895835750,{"$f":"'- 55 -'!C41","v":40137814},13.860528519271163,null," SUNRISE",13.860528519271163]
[" SWAN VALLEY",266519090,271840410,92376420,630735920,{"$f":"'- 55 -'!C42","v":8510761},13.49338246028544,null," SWAN VALLEY",13.49338246028544]
[" TURTLE MOUNTAIN",255104820,334902580,77334630,667342030,{"$f":"'- 55 -'!C43","v":7835953},11.742034290871803,null," TURTLE MOUNTAIN",11.742034290871803]
[" TURTLE RIVER",104315210,138065520,16109350,258490080,{"$f":"'- 55 -'!C44","v":3953531},15.294710729324699,null," TURTLE RIVER",15.294710729324699]
[" WESTERN",448805670,128339820,138947560,716093050,{"$f":"'- 55 -'!C45","v":9909568},13.838380361323155,null," WESTERN",13.838380361323155]
[" WINNIPEG",8224253060,3996330,5583194120,13811443510,{"$f":"'- 55 -'!C46","v":205433352},14.874140552452653,null," WINNIPEG",14.874140552452653]
[]
[" DIVISION/DISTRICT TOTAL",{"$f":"SUM(B11:B46)","v":55953585890},{"$f":"SUM(C11:C46)","v":9515939930},{"$f":"SUM(D11:D46)","v":20605860650},{"$f":"SUM(E11:E46)","v":86075386470},{"$f":"SUM(F11:F46)","v":1138303182.1296},{"$f":"F48/E48*1000","v":13.224491098002039}]
[]
[" L.G.D. OF PINAWA",65111510,383760,3686960,{"$f":"SUM(B50:D50)","v":69182230}]
[" NOT IN ANY DIVISION",20242130,18582490,57861070,{"$f":"SUM(B51:D51)","v":96685690}]
[]
[" PROVINCE",{"$f":"SUM(B48,B50:B51)","v":56038939530},{"$f":"SUM(C48,C50:C51)","v":9534906180},{"$f":"SUM(D48,D50:D51)","v":20667408680},{"$f":"SUM(E48,E50:E51)","v":86241254390}]
[]
[{"$f":"\"(1)  Special levy net of the Tax Incentive Grant (page 54) requisitioned by school divisions for the \"&FALLYR&\" tax year. Actual remittance to\n       school divisions by municipalities is reduced by the Education Property Tax Credit. See pages 41 and 42 for more detail.\"","v":"(1)  Special levy net of the Tax Incentive Grant (page 54) requisitioned by school divisions for the 2022 tax year. Actual remittance to\n       school divisions by municipalities is reduced by the Education Property Tax Credit. See pages 41 and 42 for more detail."}]
[]
["(2)  Mill rates for Flin Flon and Mystery Lake are adjusted for mining revenue."]
[]
["NOTE: Evergreen School Division special levy and mill rate are unavailable."]

{"sheet":"- 54 - ","index":57,"n_rows":50,"n_cols":4,"rows_kept":50,"cut":false,"hidden":false,"merged":[[1,0,1,5],[7,3,8,3],[7,2,8,2],[7,1,8,1],[49,0,52,5]]}
[]
["NET SPECIAL LEVY"]
[{"$f":"+'- 53 -'!A3","v":"FOR THE 2022 TAXATION YEAR"}]
[]
[]
[]
[]
[null,"GROSS SPECIAL\n LEVY","TAX INCENTIVE\n GRANT (1)","NET SPECIAL \nLEVY"]
[" DIVISION / DISTRICT"]
[]
[" BEAUTIFUL PLAINS",{"$f":"+Data!Y11","v":10150595.6096},{"$f":"+B11-D11","v":252166},{"$f":"+Data!Z11","v":9898429.6096000001}]
[" BORDER LAND",{"$f":"+Data!Y12","v":18548204},{"$f":"+B12-D12","v":2575999},{"$f":"+Data!Z12","v":15972205}]
[" BRANDON",{"$f":"+Data!Y13","v":51369869},924007,{"$f":"+Data!Z13","v":50445862}]
[" DSFM",{"$f":"+Data!Y14","v":0},null,{"$f":"+Data!Z14","v":0}]
[" EVERGREEN",{"$f":"+Data!Y15","v":0},0,{"$f":"+Data!Z15","v":0}]
[" FLIN FLON",{"$f":"+Data!Y16","v":5095503},376357,{"$f":"+Data!Z16","v":4719146}]
[" FORT LA BOSSE",{"$f":"+Data!Y17","v":10591284},459100,{"$f":"+Data!Z17","v":10132184}]
[" FRONTIER",{"$f":"+Data!Y18","v":3679067},159237,{"$f":"+Data!Z18","v":3519830}]
[" GARDEN VALLEY",{"$f":"+Data!Y19","v":21362606},323087,{"$f":"+Data!Z19","v":21039519}]
[" HANOVER",{"$f":"+Data!Y20","v":37572961},754063,{"$f":"+Data!Z20","v":36818898}]
[" INTERLAKE",{"$f":"+Data!Y21","v":21772439},808470,{"$f":"+Data!Z21","v":20963969}]
[" KELSEY",{"$f":"+Data!Y22","v":4782792},154704,{"$f":"+Data!Z22","v":4628088}]
[" LAKESHORE",{"$f":"+Data!Y23","v":5677499.5199999996},414194,{"$f":"+Data!Z23","v":5263305.5199999996}]
[" LORD SELKIRK",{"$f":"+Data!Y24","v":35396801},2534539,{"$f":"+Data!Z24","v":32862262}]
[" LOUIS RIEL",{"$f":"+Data!Y25","v":121431579},3270502,{"$f":"+Data!Z25","v":118161077}]
[" MOUNTAIN VIEW",{"$f":"+Data!Y26","v":18519387},345180,{"$f":"+Data!Z26","v":18174207}]
[" MYSTERY LAKE",{"$f":"+Data!Y27","v":9574920},543025,{"$f":"+Data!Z27","v":9031895}]
[" PARK WEST",{"$f":"+Data!Y28","v":11500927},769286,{"$f":"+Data!Z28","v":10731641}]
[" PEMBINA TRAILS",{"$f":"+Data!Y29","v":117723089},2429845,{"$f":"+Data!Z29","v":115293244}]
[" PINE CREEK",{"$f":"+Data!Y30","v":8425692},312678,{"$f":"+Data!Z30","v":8113014}]
[" PORTAGE LA PRAIRIE",{"$f":"+Data!Y31","v":20095928},270928,{"$f":"+Data!Z31","v":19825000}]
[" PRAIRIE ROSE",{"$f":"+Data!Y32","v":19512796},1085297,{"$f":"+Data!Z32","v":18427499}]
[" PRAIRIE SPIRIT",{"$f":"+Data!Y33","v":16713595},841411,{"$f":"+Data!Z33","v":15872184}]
[" RED RIVER VALLEY",{"$f":"+Data!Y34","v":23688698},818721,{"$f":"+Data!Z34","v":22869977}]
[" RIVER EAST TRANSCONA",{"$f":"+Data!Y35","v":99597713},745262,{"$f":"+Data!Z35","v":98852451}]
[" ROLLING RIVER",{"$f":"+Data!Y36","v":13704333},718967,{"$f":"+Data!Z36","v":12985366}]
[" SEINE RIVER",{"$f":"+Data!Y37","v":31867190},1289547,{"$f":"+Data!Z37","v":30577643}]
[" SEVEN OAKS",{"$f":"+Data!Y38","v":66610250},2681917,{"$f":"+Data!Z38","v":63928333}]
[" SOUTHWEST HORIZON",{"$f":"+Data!Y39","v":14969969},713853,{"$f":"+Data!Z39","v":14256116}]
[" ST. JAMES-ASSINIBOIA",{"$f":"+Data!Y40","v":70931495},1772637,{"$f":"+Data!Z40","v":69158858}]
[" SUNRISE",{"$f":"+Data!Y41","v":41627663},1489849,{"$f":"+Data!Z41","v":40137814}]
[" SWAN VALLEY",{"$f":"+Data!Y42","v":9505127},994366,{"$f":"+Data!Z42","v":8510761}]
[" TURTLE MOUNTAIN",{"$f":"+Data!Y43","v":7835953},0,{"$f":"+Data!Z43","v":7835953}]
[" TURTLE RIVER",{"$f":"+Data!Y44","v":4225502},271971,{"$f":"+Data!Z44","v":3953531}]
[" WESTERN",{"$f":"+Data!Y45","v":9909568},0,{"$f":"+Data!Z45","v":9909568}]
[" WINNIPEG",{"$f":"+Data!Y46","v":210223550},4790198,{"$f":"+Data!Z46","v":205433352}]
[]
[" PROVINCE",{"$f":"SUM(B11:B47)","v":1174194545.1296},{"$f":"SUM(C11:C47)","v":35891363},{"$f":"SUM(D11:D47)","v":1138303182.1296}]
[]
[{"$f":"\"(1)  The Tax Incentive Grant (TIG) was a voluntary program intended to assist school divisions that maintained their Special Levy amount \n       adjusted for real growth in property assessment.  The \"&SPRINGYR&\" grant is unchanged from the amount provided in 2022. Amounts shown here\n       are the portions by divisions before allocation to the DSFM.\"","v":"(1)  The Tax Incentive Grant (TIG) was a voluntary program intended to assist school divisions that maintained their Special Levy amount \n       adjusted for real growth in property assessment.  The 2023 grant is unchanged from the amount provided in 2022. Amounts shown here\n       are the portions by divisions before allocation to the DSFM."}]

{"sheet":"- 55 -","index":58,"n_rows":50,"n_cols":6,"rows_kept":50,"cut":false,"hidden":false,"merged":[[6,1,8,1],[6,5,8,5],[49,0,51,5]]}
[]
[null,"LOCAL TAXATION AND ASSESSMENT PER RESIDENT PUPIL"]
[null,{"$f":"TAXYEAR","v":"FOR THE 2022 TAXATION YEAR"}]
[]
[]
[]
[null,"EDUCATION\n SUPPORT \nLEVY",null,null,null,"ASSESSMENT\n PER\n RESIDENT PUPIL (1)"]
[]
[" DIVISION / DISTRICT",null,"SPECIAL LEVY","TOTAL"]
[null,38577]
[" BEAUTIFUL PLAINS",{"$f":"'- 51 -'!C11","v":1489048.4542126597},{"$f":"+Data!Z11","v":9898429.6096000001},{"$f":"SUM(B11,C11)","v":11387478.06381266},null,{"$f":"Data!W11","v":416075}]
[" BORDER LAND",{"$f":"'- 51 -'!C12","v":2096996.499520618},{"$f":"+Data!Z12","v":15972205},18069201.499520618,null,{"$f":"Data!W12","v":508881}]
[" BRANDON",{"$f":"'- 51 -'!C13","v":9088054.7530360445},{"$f":"+Data!Z13","v":50445862},59533916.753036045,null,{"$f":"Data!W13","v":385825}]
[" DSFM",{"$f":"'- 51 -'!C14","v":0},{"$f":"+Data!Z14","v":0},0,null,{"$f":"Data!W14","v":502392}]
[" EVERGREEN",{"$f":"'- 51 -'!C15","v":1189962.0545253202},{"$f":"+Data!Z15","v":0},1189962.0545253202,null,{"$f":"Data!W15","v":726411}]
[" FLIN FLON",{"$f":"'- 51 -'!C16","v":308893.10109440249},{"$f":"+Data!Z16","v":4719146},5028039.1010944024,null,{"$f":"Data!W16","v":144394}]
[" FORT LA BOSSE",{"$f":"'- 51 -'!C17","v":6699360.9276018906},{"$f":"+Data!Z17","v":10132184},16831544.927601889,null,{"$f":"Data!W17","v":1025140}]
[" FRONTIER",{"$f":"'- 51 -'!C18","v":659763.31411764678},{"$f":"+Data!Z18","v":3519830},4179593.3141176468,null,{"$f":"Data!W18","v":137781}]
[" GARDEN VALLEY",{"$f":"'- 51 -'!C19","v":3657263.9802880506},{"$f":"+Data!Z19","v":21039519},24696782.980288051,null,{"$f":"Data!W19","v":351266}]
[" HANOVER",{"$f":"'- 51 -'!C20","v":4490248.9288936881},{"$f":"+Data!Z20","v":36818898},41309146.928893685,null,{"$f":"Data!W20","v":296435}]
[" INTERLAKE",{"$f":"'- 51 -'!C21","v":4170571.1312738028},{"$f":"+Data!Z21","v":20963969},25134540.131273802,null,{"$f":"Data!W21","v":563721}]
[" KELSEY",{"$f":"'- 51 -'!C22","v":600230.30104353733},{"$f":"+Data!Z22","v":4628088},5228318.3010435374,null,{"$f":"Data!W22","v":186513}]
[" LAKESHORE",{"$f":"'- 51 -'!C23","v":334207.52534545073},{"$f":"+Data!Z23","v":5263305.5199999996},5597513.0453454498,null,{"$f":"Data!W23","v":370450}]
[" LORD SELKIRK",{"$f":"'- 51 -'!C24","v":2546702.8608723581},{"$f":"+Data!Z24","v":32862262},35408964.860872358,null,{"$f":"Data!W24","v":594100}]
[" LOUIS RIEL",{"$f":"'- 51 -'!C25","v":14044342.492051674},{"$f":"+Data!Z25","v":118161077},132205419.49205168,null,{"$f":"Data!W25","v":517209}]
[" MOUNTAIN VIEW",{"$f":"'- 51 -'!C26","v":1465629.5490106244},{"$f":"+Data!Z26","v":18174207},19639836.549010623,null,{"$f":"Data!W26","v":403804}]
[" MYSTERY LAKE",{"$f":"'- 51 -'!C27","v":1165527.0765260733},{"$f":"+Data!Z27","v":9031895},10197422.076526074,null,{"$f":"Data!W27","v":142809}]
[" PARK WEST",{"$f":"'- 51 -'!C28","v":1874214.1084907586},{"$f":"+Data!Z28","v":10731641},12605855.108490758,null,{"$f":"Data!W28","v":661132}]
[" PEMBINA TRAILS",{"$f":"'- 51 -'!C29","v":16828433.191365656},{"$f":"+Data!Z29","v":115293244},132121677.19136566,null,{"$f":"Data!W29","v":652269}]
[" PINE CREEK",{"$f":"'- 51 -'!C30","v":1025883.5939295335},{"$f":"+Data!Z30","v":8113014},9138897.5939295329,null,{"$f":"Data!W30","v":587060}]
[" PORTAGE LA PRAIRIE",{"$f":"'- 51 -'!C31","v":3470001.8770365342},{"$f":"+Data!Z31","v":19825000},23295001.877036534,null,{"$f":"Data!W31","v":486481}]
[" PRAIRIE ROSE",{"$f":"'- 51 -'!C32","v":1523987.4692330749},{"$f":"+Data!Z32","v":18427499},19951486.469233073,null,{"$f":"Data!W32","v":666664}]
[" PRAIRIE SPIRIT",{"$f":"'- 51 -'!C33","v":1822283.5610333802},{"$f":"+Data!Z33","v":15872184},17694467.561033379,null,{"$f":"Data!W33","v":721605}]
[" RED RIVER VALLEY",{"$f":"'- 51 -'!C34","v":3360226.8916475866},{"$f":"+Data!Z34","v":22869977},26230203.891647585,null,{"$f":"Data!W34","v":708088}]
[" RIVER EAST TRANSCONA",{"$f":"'- 51 -'!C35","v":11235914.405128023},{"$f":"+Data!Z35","v":98852451},110088365.40512802,null,{"$f":"Data!W35","v":454908}]
[" ROLLING RIVER",{"$f":"'- 51 -'!C36","v":1744769.7800822302},{"$f":"+Data!Z36","v":12985366},14730135.78008223,null,{"$f":"Data!W36","v":647529}]
[" SEINE RIVER",{"$f":"'- 51 -'!C37","v":2019562.1850295535},{"$f":"+Data!Z37","v":30577643},32597205.185029555,null,{"$f":"Data!W37","v":373314}]
[" SEVEN OAKS",{"$f":"'- 51 -'!C38","v":4527392.2668387117},{"$f":"+Data!Z38","v":63928333},68455725.266838714,null,{"$f":"Data!W38","v":363421}]
[" SOUTHWEST HORIZON",{"$f":"'- 51 -'!C39","v":3773661.2578183985},{"$f":"+Data!Z39","v":14256116},18029777.257818397,null,{"$f":"Data!W39","v":899624}]
[" ST. JAMES-ASSINIBOIA",{"$f":"'- 51 -'!C40","v":16184204.350314852},{"$f":"+Data!Z40","v":69158858},85343062.350314856,null,{"$f":"Data!W40","v":628206}]
[" SUNRISE",{"$f":"'- 51 -'!C41","v":4671737.7763931388},{"$f":"+Data!Z41","v":40137814},44809551.776393138,null,{"$f":"Data!W41","v":587309}]
[" SWAN VALLEY",{"$f":"'- 51 -'!C42","v":804915.25140024396},{"$f":"+Data!Z42","v":8510761},9315676.2514002435,null,{"$f":"Data!W42","v":480890}]
[" TURTLE MOUNTAIN",{"$f":"'- 51 -'!C43","v":673849.70264484},{"$f":"+Data!Z43","v":7835953},8509802.7026448399,null,{"$f":"Data!W43","v":649150}]
[" TURTLE RIVER",{"$f":"'- 51 -'!C44","v":140367.65556777932},{"$f":"+Data!Z44","v":3953531},4093898.6555677792,null,{"$f":"Data!W44","v":364774}]
[" WESTERN",{"$f":"'- 51 -'!C45","v":1210709.5099469158},{"$f":"+Data!Z45","v":9909568},11120277.509946916,null,{"$f":"Data!W45","v":341195}]
[" WINNIPEG",{"$f":"'- 51 -'!C46","v":48648757.970011868},{"$f":"+Data!Z46","v":205433352},254082109.97001186,null,{"$f":"Data!W46","v":488685}]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":179547675.75332695},{"$f":"+Data!Z48","v":1138303182.1296},{"$f":"SUM(D11:D46)","v":1317850857.8829267},null,{"$f":"Data!W48","v":489177.23870717414}]
[" "]
["(1)  Assessment per resident pupil is based on total portioned assessment adjusted for allocations to the DSFM and corresponds to data provided in the calculation of support to school divisions. Assessment per resident pupil for Flin Flon, Frontier and Mystery Lake reflects non-assessed mining properties. DSFM assessment per resident pupil is derived on a pro rata basis according to enrolment within DSFM boundaries."]

{"sheet":"- 56 -","index":59,"n_rows":42,"n_cols":28,"rows_kept":42,"cut":false,"hidden":false,"merged":[[3,20,40,20]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FALLYR&\" ASSESSMENT PER RESIDENT PUPIL\"","v":"2022 ASSESSMENT PER RESIDENT PUPIL"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- 56 -"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FROM PAGE 55, columns A (names) and F (values), sorted highest to lowest"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," FORT LA BOSSE",{"$f":"'- 55 -'!F17","v":1025140}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," SOUTHWEST HORIZON",{"$f":"'- 55 -'!F39","v":899624}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," EVERGREEN",{"$f":"'- 55 -'!F15","v":726411}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," PRAIRIE SPIRIT",{"$f":"'- 55 -'!F33","v":721605}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," RED RIVER VALLEY",{"$f":"'- 55 -'!F34","v":708088}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," PRAIRIE ROSE",{"$f":"'- 55 -'!F32","v":666664}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," PARK WEST",{"$f":"'- 55 -'!F28","v":661132}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," PEMBINA TRAILS",{"$f":"'- 55 -'!F29","v":652269}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," TURTLE MOUNTAIN",{"$f":"'- 55 -'!F43","v":649150}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ROLLING RIVER",{"$f":"'- 55 -'!F36","v":647529}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ST. JAMES-ASSINIBOIA",{"$f":"'- 55 -'!F40","v":628206}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," LORD SELKIRK",{"$f":"'- 55 -'!F24","v":594100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," SUNRISE",{"$f":"'- 55 -'!F41","v":587309}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," PINE CREEK",{"$f":"'- 55 -'!F30","v":587060}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," INTERLAKE",{"$f":"'- 55 -'!F21","v":563721}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," LOUIS RIEL",{"$f":"'- 55 -'!F25","v":517209}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," BORDER LAND",{"$f":"'- 55 -'!F12","v":508881}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," DSFM",{"$f":"'- 55 -'!F14","v":502392}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," WINNIPEG",{"$f":"'- 55 -'!F46","v":488685}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," PORTAGE LA PRAIRIE",{"$f":"'- 55 -'!F31","v":486481}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," SWAN VALLEY",{"$f":"'- 55 -'!F42","v":480890}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," RIVER EAST TRANSCONA",{"$f":"'- 55 -'!F35","v":454908}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," BEAUTIFUL PLAINS",{"$f":"'- 55 -'!F11","v":416075}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," MOUNTAIN VIEW",{"$f":"'- 55 -'!F26","v":403804}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," BRANDON",{"$f":"'- 55 -'!F13","v":385825}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," SEINE RIVER",{"$f":"'- 55 -'!F37","v":373314}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," LAKESHORE",{"$f":"'- 55 -'!F23","v":370450}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," TURTLE RIVER",{"$f":"'- 55 -'!F44","v":364774}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," SEVEN OAKS",{"$f":"'- 55 -'!F38","v":363421}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," GARDEN VALLEY",{"$f":"'- 55 -'!F19","v":351266}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," WESTERN",{"$f":"'- 55 -'!F45","v":341195}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," HANOVER",{"$f":"'- 55 -'!F20","v":296435}]
[null,null,null,null,null,null,null,null,null,null,"SCHOOL DIVISIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," KELSEY",{"$f":"'- 55 -'!F22","v":186513}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," FLIN FLON",{"$f":"'- 55 -'!F16","v":144394}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," MYSTERY LAKE",{"$f":"'- 55 -'!F27","v":142809}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," FRONTIER",{"$f":"'- 55 -'!F18","v":137781}]

{"sheet":"- 57 -","index":60,"n_rows":53,"n_cols":7,"rows_kept":53,"cut":false,"hidden":false,"merged":[[5,1,5,6],[3,1,4,6],[6,2,8,2],[7,1,8,1],[7,4,8,4],[7,5,8,5],[7,6,8,6]]}
["APPENDIX"]
[null,{"$f":"REVYEAR","v":"ANALYSIS OF OPERATING FUND REVENUE: 2022/2023 ACTUAL"},null,null,null,null,"PAGE 1 OF 5"]
[]
[null,"EDUCATION \nFUNDING OF SCHOOLS PROGRAM"]
[]
[null,"BASE SUPPORT"]
[null,null,"ADDITIONAL INSTRUCTIONAL SUPPORT FOR \nSMALL SCHOOLS"]
[null,"INSTRUCTIONAL SUPPORT (1)",null,null,"CURRICULAR MATERIALS","INFORMATION TECHNOLOGY","LIBRARY SERVICES"]
[" DIVISION / DISTRICT",null,null,"SPARSITY (2)"]
[]
[" BEAUTIFUL PLAINS",4004306,52565,211451,124680,128836,191176]
[" BORDER LAND",4158659,0,398124,129486,133802,198545]
[" BRANDON",16904608,0,124883,526350,543895,807070]
[" DSFM",10879071,122152,765810,338736,350027,519395]
[" EVERGREEN",2938675,46353,519792,91500,94550,140300]
[" FLIN FLON",1803865,0,0,56166,58038,86121]
[" FORT LA BOSSE",2653479,66450,284874,82620,85374,126684]
[" FRONTIER",3924721,0,888382,122202,126275,187376]
[" GARDEN VALLEY",8400371,0,203636,261558,270277,401056]
[" HANOVER",15894474,0,233330,494898,511395,758844]
[" INTERLAKE",5619132,48188,481169,174960,180792,268272]
[" KELSEY",2733452,0,40919,85112,87947,130502]
[" LAKESHORE",1759351,21363,352455,54780,56606,83996]
[" LORD SELKIRK",6992312,2230,368071,217836,225097,334015]
[" LOUIS RIEL",29207732,0,53508,909426,939740,1394453]
[" MOUNTAIN VIEW",5805858,0,551150,180774,186800,277187]
[" MYSTERY LAKE",5750361,0,0,179046,185014,274537]
[" PARK WEST",2938675,46353,519792,91500,94550,140300]
[" PEMBINA TRAILS",28928124,36936,0,900720,930744,1381104]
[" PINE CREEK",2025084,32630,332217,63054,65156,96683]
[" PORTAGE LA PRAIRIE",5907410,0,191175,183936,190067,282035]
[" PRAIRIE ROSE",4598207,0,635780,143172,147944,219530]
[" PRAIRIE SPIRIT",4032248,37412,835690,125550,129735,192510]
[" RED RIVER VALLEY",4519779,0,601910,140730,145421,215786]
[" RIVER EAST TRANSCONA",32205550,0,0,983712,1016502,1508358]
[" ROLLING RIVER",3223871,79806,455814,100380,103726,153916]
[" SEINE RIVER",8482461,0,453726,264114,272918,404975]
[" SEVEN OAKS",22042182,0,0,686316,709193,1052351]
[" SOUTHWEST HORIZON",2888958,0,544522,89952,92950,137926]
[" ST. JAMES-ASSINIBOIA",15535281,0,0,483714,499838,741695]
[" SUNRISE",8870697,0,469037,276354,285566,423743]
[" SWAN VALLEY",2520516,0,255030,78480,81096,120336]
[" TURTLE MOUNTAIN",1978066,49372,235555,61590,63643,94438]
[" TURTLE RIVER",1301689,30242,290863,40530,41881,62146]
[" WESTERN",4122046,0,0,128346,132624,196797]
[" WINNIPEG",55421557,0,0,1712586,1769672,2625965]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":340972828},672052,11298665,10584866,10937691,16230123]
[" "]
[" WHITESHELL",938442,0,0,0,0,0]
[]
[{"$f":"\"(1)  Based on a grant per eligible pupil at \"&Data!C88&\" \"&Data!B88","v":"(1)  Based on a grant per eligible pupil at September 30, 2021"}]
["(2)  Provided in recognition of the higher costs associated with sparsely populated rural and northern divisions."]

{"sheet":"- 58 -","index":61,"n_rows":50,"n_cols":7,"rows_kept":50,"cut":false,"hidden":false,"merged":[[3,1,4,6],[5,1,5,6],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[6,6,8,6]]}
["APPENDIX"]
[null,{"$f":"REVYEAR","v":"ANALYSIS OF OPERATING FUND REVENUE: 2022/2023 ACTUAL"},null,null,null,null,"PAGE 2 OF 5"]
[]
[null,"EDUCATION \nFUNDING OF SCHOOLS PROGRAM (CONT'D)"]
[]
[null,"BASE SUPPORT"]
[null,null,null,null,null,null,"TOTAL\n BASE\n SUPPORT"]
[null,"STUDENT SERVICES","COUNSELLING AND GUIDANCE","PROFESSIONAL DEVELOPMENT","PHYSICAL EDUCATION"]
[" DIVISION / DISTRICT",null,null,null,null,"OCCUPANCY"]
[]
[" BEAUTIFUL PLAINS",646935,172474,95588,38500,968715,{"$f":"SUM('- 57 -'!$B11:G11,B11:F11)","v":6635226}]
[" BORDER LAND",717713,179122,99273,42875,1288485,{"$f":"SUM('- 57 -'!$B12:G12,B12:F12)","v":7346084}]
[" BRANDON",2970901,728118,403535,191825,3118185,{"$f":"SUM('- 57 -'!$B13:G13,B13:F13)","v":26319370}]
[" DSFM",1797513,468585,220178,83500,2907855,{"$f":"SUM('- 57 -'!$B14:G14,B14:F14)","v":18452822}]
[" EVERGREEN",497398,126575,70150,31875,1260270,{"$f":"SUM('- 57 -'!$B15:G15,B15:F15)","v":5817438}]
[" FLIN FLON",340058,77696,47741,24500,582255,{"$f":"SUM('- 57 -'!$B16:G16,B16:F16)","v":3076440}]
[" FORT LA BOSSE",440619,114291,63342,23000,839610,{"$f":"SUM('- 57 -'!$B17:G17,B17:F17)","v":4780343}]
[" FRONTIER",1294626,169046,79431,29125,4166415,{"$f":"SUM('- 57 -'!$B18:G18,B18:F18)","v":10987599}]
[" GARDEN VALLEY",1391621,361822,200528,93600,1844235,{"$f":"SUM('- 57 -'!$B19:G19,B19:F19)","v":13428704}]
[" HANOVER",2706768,684609,321684,154125,2918115,{"$f":"SUM('- 57 -'!$B20:G20,B20:F20)","v":24678242}]
[" INTERLAKE",932740,242028,113724,55250,1517625,{"$f":"SUM('- 57 -'!$B21:G21,B21:F21)","v":9633880}]
[" KELSEY",472820,117735,72345,31624,904592,{"$f":"SUM('- 57 -'!$B22:G22,B22:F22)","v":4677048}]
[" LAKESHORE",326013,75779,41998,16250,787455,{"$f":"SUM('- 57 -'!$B23:G23,B23:F23)","v":3576046}]
[" LORD SELKIRK",1240213,301340,141593,80875,1975050,{"$f":"SUM('- 57 -'!$B24:G24,B24:F24)","v":11878632}]
[" LOUIS RIEL",5218994,1258039,591127,301375,6375735,{"$f":"SUM('- 57 -'!$B25:G25,B25:F25)","v":46250129}]
[" MOUNTAIN VIEW",1073369,250071,138593,60500,2221290,{"$f":"SUM('- 57 -'!$B26:G26,B26:F26)","v":10745592}]
[" MYSTERY LAKE",1069168,247680,152189,56250,1267110,{"$f":"SUM('- 57 -'!$B27:G27,B27:F27)","v":9181355}]
[" PARK WEST",497398,126575,70150,31875,1260270,{"$f":"SUM('- 57 -'!$B28:G28,B28:F28)","v":5817438}]
[" PEMBINA TRAILS",4893699,1245996,585468,317625,5067585,{"$f":"SUM('- 57 -'!$B29:G29,B29:F29)","v":44288001}]
[" PINE CREEK",347788,87225,48341,20875,786600,{"$f":"SUM('- 57 -'!$B30:G30,B30:F30)","v":3905653}]
[" PORTAGE LA PRAIRIE",1054058,254445,119558,63000,1731375,{"$f":"SUM('- 57 -'!$B31:G31,B31:F31)","v":9977059}]
[" PRAIRIE ROSE",771596,198055,93062,35125,1410750,{"$f":"SUM('- 57 -'!$B32:G32,B32:F32)","v":8253221}]
[" PRAIRIE SPIRIT",651148,173678,96255,37125,1732230,{"$f":"SUM('- 57 -'!$B33:G33,B33:F33)","v":8043581}]
[" RED RIVER VALLEY",748002,194677,91475,46300,1140570,{"$f":"SUM('- 57 -'!$B34:G34,B34:F34)","v":7844650}]
[" RIVER EAST TRANSCONA",5512017,1360802,639413,335375,6807510,{"$f":"SUM('- 57 -'!$B35:G35,B35:F35)","v":50369239}]
[" ROLLING RIVER",536090,138859,76958,28375,1149120,{"$f":"SUM('- 57 -'!$B36:G36,B36:F36)","v":6046915}]
[" SEINE RIVER",1443651,365358,171674,80375,1686915,{"$f":"SUM('- 57 -'!$B37:G37,B37:F37)","v":13626167}]
[" SEVEN OAKS",3903572,949404,446105,259000,3856905,{"$f":"SUM('- 57 -'!$B38:G38,B38:F38)","v":33905028}]
[" SOUTHWEST HORIZON",464373,124434,68963,25763,1021725,{"$f":"SUM('- 57 -'!$B39:G39,B39:F39)","v":5459566}]
[" ST. JAMES-ASSINIBOIA",2746450,669138,314414,182750,4119390,{"$f":"SUM('- 57 -'!$B40:G40,B40:F40)","v":25292670}]
[" SUNRISE",1484049,382290,179630,79125,2110995,{"$f":"SUM('- 57 -'!$B41:G41,B41:F41)","v":14561486}]
[" SWAN VALLEY",450609,108564,66708,28750,871245,{"$f":"SUM('- 57 -'!$B42:G42,B42:F42)","v":4581334}]
[" TURTLE MOUNTAIN",323267,85200,47219,20500,577980,{"$f":"SUM('- 57 -'!$B43:G43,B43:F43)","v":3536830}]
[" TURTLE RIVER",277953,56067,31073,12375,593370,{"$f":"SUM('- 57 -'!$B44:G44,B44:F44)","v":2738189}]
[" WESTERN",679075,177545,98399,38375,605340,{"$f":"SUM('- 57 -'!$B45:G45,B45:F45)","v":6178547}]
[" WINNIPEG",15572472,2369077,1113181,696125,14226345,{"$f":"SUM('- 57 -'!$B46:G46,B46:F46)","v":95506980}]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":65494736},14642399,7211065,3653862,85699217,567397504]
[" "]
[" WHITESHELL",0,0,0,0,0,{"$f":"SUM('- 57 -'!$B50:G50,B50:F50)","v":938442}]

{"sheet":"- 59 -","index":62,"n_rows":53,"n_cols":6,"rows_kept":53,"cut":false,"hidden":false,"merged":[[3,1,4,5],[5,1,5,5],[52,0,53,5],[7,2,8,2],[6,3,8,3],[6,4,8,4],[6,5,8,5],[7,1,8,1]]}
["APPENDIX"]
[null,{"$f":"REVYEAR","v":"ANALYSIS OF OPERATING FUND REVENUE: 2022/2023 ACTUAL"},null,null,null,"PAGE 3 OF 5"]
[]
[null,"EDUCATION \nFUNDING OF SCHOOLS PROGRAM (CONT'D)"]
[]
[null,"CATEGORICAL SUPPORT"]
[null,null,null,"ENGLISH AS AN ADDITIONAL LANGUAGE","SENIOR YEARS TECHNOLOGY EDUCATION","INDIGENOUS ACADEMIC ACHIEVEMENT"]
[null,"TRANSPORTATION (1)","SPECIAL\n NEEDS (2)"]
[" DIVISION / DISTRICT"]
[]
[" BEAUTIFUL PLAINS",683241,{"$f":"SUM(Data!S11:U11)","v":821810},339650,63800,36000]
[" BORDER LAND",1177907,{"$f":"SUM(Data!S12:U12)","v":1136492},203950,144431,54000]
[" BRANDON",1129292,{"$f":"SUM(Data!S13:U13)","v":3316018},848600,567655,370000]
[" DSFM",3584578,{"$f":"SUM(Data!S14:U14)","v":1213858},174950,98890,529500]
[" EVERGREEN",1140158,{"$f":"SUM(Data!S15:U15)","v":598151},72000,58850,88150]
[" FLIN FLON",109681,{"$f":"SUM(Data!S16:U16)","v":474363},750,33991,80400]
[" FORT LA BOSSE",897378,{"$f":"SUM(Data!S17:U17)","v":594892},22850,59620,18000]
[" FRONTIER",1437819,{"$f":"SUM(Data!S18:U18)","v":1811010},3100,59125,863200]
[" GARDEN VALLEY",1529885,{"$f":"SUM(Data!S19:U19)","v":1941188},519100,275770,27000]
[" HANOVER",2666215,{"$f":"SUM(Data!S20:U20)","v":3479134},572750,589600,171000]
[" INTERLAKE",1165139,{"$f":"SUM(Data!S21:U21)","v":1340139},49150,93390,135000]
[" KELSEY",269745,{"$f":"SUM(Data!S22:U22)","v":938959},12801,35365,171000]
[" LAKESHORE",886941,{"$f":"SUM(Data!S23:U23)","v":646512},12950,42900,99000]
[" LORD SELKIRK",1630668,{"$f":"SUM(Data!S24:U24)","v":1989554},66500,281215,359000]
[" LOUIS RIEL",1360856,{"$f":"SUM(Data!S25:U25)","v":8733097},1360250,727816,803000]
[" MOUNTAIN VIEW",1477415,{"$f":"SUM(Data!S26:U26)","v":1183664},108450,227590,245000]
[" MYSTERY LAKE",75211,{"$f":"SUM(Data!S27:U27)","v":1974130},87000,173580,297546]
[" PARK WEST",1140158,{"$f":"SUM(Data!S28:U28)","v":598151},72000,58850,88150]
[" PEMBINA TRAILS",1217090,{"$f":"SUM(Data!S29:U29)","v":7125795},2497800,498850,333000]
[" PINE CREEK",672763,{"$f":"SUM(Data!S30:U30)","v":576907},66500,36850,46530]
[" PORTAGE LA PRAIRIE",804883,{"$f":"SUM(Data!S31:U31)","v":1824498},145250,141625,245000]
[" PRAIRIE ROSE",1350959,{"$f":"SUM(Data!S32:U32)","v":943173},165350,49225,99000]
[" PRAIRIE SPIRIT",1413828,{"$f":"SUM(Data!S33:U33)","v":868071},125200,54973,36000]
[" RED RIVER VALLEY",1523726,{"$f":"SUM(Data!S34:U34)","v":1308683},89150,79035,108000]
[" RIVER EAST TRANSCONA",1943839,{"$f":"SUM(Data!S35:U35)","v":9479806},1020800,779488,864000]
[" ROLLING RIVER",896773,{"$f":"SUM(Data!S36:U36)","v":600291},35750,39545,73300]
[" SEINE RIVER",1801591,{"$f":"SUM(Data!S37:U37)","v":2624698},163650,163213,396000]
[" SEVEN OAKS",1088469,{"$f":"SUM(Data!S38:U38)","v":6303710},779900,546095,359500]
[" SOUTHWEST HORIZON",1000456,{"$f":"SUM(Data!S39:U39)","v":590764},58400,32505,36000]
[" ST. JAMES-ASSINIBOIA",737662,{"$f":"SUM(Data!S40:U40)","v":4822618},503450,539990,370000]
[" SUNRISE",2831671,{"$f":"SUM(Data!S41:U41)","v":2611367},119050,164066,254550]
[" SWAN VALLEY",1011121,{"$f":"SUM(Data!S42:U42)","v":718071},18250,186450,146000]
[" TURTLE MOUNTAIN",540283,{"$f":"SUM(Data!S43:U43)","v":385153},85600,20240,27000]
[" TURTLE RIVER",725002,{"$f":"SUM(Data!S44:U44)","v":420350},12950,18178,99000]
[" WESTERN",573909,{"$f":"SUM(Data!S45:U45)","v":645836},279950,68365,27000]
[" WINNIPEG",1311464,{"$f":"SUM(Data!S46:U46)","v":16496901},2342800,1589335,2371020]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":43807776},{"$f":"SUM(C11:C46)","v":91137814},{"$f":"SUM(D11:D46)","v":13036601},{"$f":"SUM(E11:E46)","v":8600466},{"$f":"SUM(F11:F46)","v":10325846}]
[" "]
[" WHITESHELL",0,{"$f":"SUM(Data!S50:U50)","v":0},0,0,0]
[]
["(1)  Includes vehicle support for school buses."]
[{"$f":"\"(2)  Includes support for coordinators, clinicians and level 2 and 3 pupils. Note: total special needs support is \" &TEXT(C48+'- 58 -'!B48,\"$0,000,000\")& \" (Student Services on page 58 and Special Needs above).\"","v":"(2)  Includes support for coordinators, clinicians and level 2 and 3 pupils. Note: total special needs support is $156,632,550 (Student Services on page 58 and Special Needs above)."}]

{"sheet":"- 60 -","index":63,"n_rows":52,"n_cols":6,"rows_kept":52,"cut":false,"hidden":false,"merged":[[3,1,4,5],[6,1,8,1],[6,2,8,2],[6,3,8,3],[7,4,8,4],[6,5,8,5],[5,1,5,5]]}
["APPENDIX"]
[null,{"$f":"REVYEAR","v":"ANALYSIS OF OPERATING FUND REVENUE: 2022/2023 ACTUAL"},null,null,null,"PAGE 4 OF 5"]
[]
[null,"EDUCATION \nFUNDING OF SCHOOLS PROGRAM (CONT'D)"]
[]
[null,"CATEGORICAL SUPPORT"]
[null,"FRENCH LANGUAGE PROGRAMS","EARLY\n CHILDHOOD\n DEV. INITIATIVE","LITERACY AND\nNUMERACY\n INTERVENTION",null,"TOTAL CATEGORICAL SUPPORT"]
[null,null,null,null,"OTHER CATEGORICAL (1)"]
[" DIVISION / DISTRICT"]
[]
[" BEAUTIFUL PLAINS",3208,33320,166240,{"$f":"Data!R11-SUM('- 59 -'!$B11:F11,B11:D11)","v":302726},{"$f":"SUM('- 59 -'!$B11:F11,B11:E11)","v":2449995}]
[" BORDER LAND",33922,31776,172648,{"$f":"Data!R12-SUM('- 59 -'!$B12:F12,B12:D12)","v":255029},{"$f":"SUM('- 59 -'!$B12:F12,B12:E12)","v":3210155}]
[" BRANDON",194003,154660,760800,{"$f":"Data!R13-SUM('- 59 -'!$B13:F13,B13:D13)","v":245174},{"$f":"SUM('- 59 -'!$B13:F13,B13:E13)","v":7586202}]
[" DSFM",1652759,98008,451648,{"$f":"Data!R14-SUM('- 59 -'!$B14:F14,B14:D14)","v":440127},{"$f":"SUM('- 59 -'!$B14:F14,B14:E14)","v":8244318}]
[" EVERGREEN",3095,23110,122000,{"$f":"Data!R15-SUM('- 59 -'!$B15:F15,B15:D15)","v":188814},{"$f":"SUM('- 59 -'!$B15:F15,B15:E15)","v":2294328}]
[" FLIN FLON",31686,17661,74888,{"$f":"Data!R16-SUM('- 59 -'!$B16:F16,B16:D16)","v":677580},{"$f":"SUM('- 59 -'!$B16:F16,B16:E16)","v":1501000}]
[" FORT LA BOSSE",1103,19720,110160,{"$f":"Data!R17-SUM('- 59 -'!$B17:F17,B17:D17)","v":93646},{"$f":"SUM('- 59 -'!$B17:F17,B17:E17)","v":1817369}]
[" FRONTIER",0,45747,162936,{"$f":"Data!R18-SUM('- 59 -'!$B18:F18,B18:D18)","v":2238070},{"$f":"SUM('- 59 -'!$B18:F18,B18:E18)","v":6621007}]
[" GARDEN VALLEY",2864,65340,348744,{"$f":"Data!R19-SUM('- 59 -'!$B19:F19,B19:D19)","v":185624},{"$f":"SUM('- 59 -'!$B19:F19,B19:E19)","v":4895515}]
[" HANOVER",20428,118210,659864,{"$f":"Data!R20-SUM('- 59 -'!$B20:F20,B20:D20)","v":375196},{"$f":"SUM('- 59 -'!$B20:F20,B20:E20)","v":8652397}]
[" INTERLAKE",78448,42974,233280,{"$f":"Data!R21-SUM('- 59 -'!$B21:F21,B21:D21)","v":255900},{"$f":"SUM('- 59 -'!$B21:F21,B21:E21)","v":3393420}]
[" KELSEY",42919,30483,113481,{"$f":"Data!R22-SUM('- 59 -'!$B22:F22,B22:D22)","v":1012417},{"$f":"SUM('- 59 -'!$B22:F22,B22:E22)","v":2627170}]
[" LAKESHORE",1976,18252,73040,{"$f":"Data!R23-SUM('- 59 -'!$B23:F23,B23:D23)","v":117352},{"$f":"SUM('- 59 -'!$B23:F23,B23:E23)","v":1898923}]
[" LORD SELKIRK",92328,54203,349448,{"$f":"Data!R24-SUM('- 59 -'!$B24:F24,B24:D24)","v":80478},{"$f":"SUM('- 59 -'!$B24:F24,B24:E24)","v":4903394}]
[" LOUIS RIEL",1380512,226964,1212568,{"$f":"Data!R25-SUM('- 59 -'!$B25:F25,B25:D25)","v":479261},{"$f":"SUM('- 59 -'!$B25:F25,B25:E25)","v":16284324}]
[" MOUNTAIN VIEW",58701,51112,300032,{"$f":"Data!R26-SUM('- 59 -'!$B26:F26,B26:D26)","v":224801},{"$f":"SUM('- 59 -'!$B26:F26,B26:E26)","v":3876765}]
[" MYSTERY LAKE",57437,60491,238728,{"$f":"Data!R27-SUM('- 59 -'!$B27:F27,B27:D27)","v":2034413},{"$f":"SUM('- 59 -'!$B27:F27,B27:E27)","v":4998536}]
[" PARK WEST",3095,23110,122000,{"$f":"Data!R28-SUM('- 59 -'!$B28:F28,B28:D28)","v":188814},{"$f":"SUM('- 59 -'!$B28:F28,B28:E28)","v":2294328}]
[" PEMBINA TRAILS",838576,265216,1200960,{"$f":"Data!R29-SUM('- 59 -'!$B29:F29,B29:D29)","v":1167991},{"$f":"SUM('- 59 -'!$B29:F29,B29:E29)","v":15145278}]
[" PINE CREEK",907,16837,84072,{"$f":"Data!R30-SUM('- 59 -'!$B30:F30,B30:D30)","v":172186},{"$f":"SUM('- 59 -'!$B30:F30,B30:E30)","v":1673552}]
[" PORTAGE LA PRAIRIE",83502,53386,245248,{"$f":"Data!R31-SUM('- 59 -'!$B31:F31,B31:D31)","v":99422},{"$f":"SUM('- 59 -'!$B31:F31,B31:E31)","v":3642814}]
[" PRAIRIE ROSE",70913,38561,190896,{"$f":"Data!R32-SUM('- 59 -'!$B32:F32,B32:D32)","v":386974},{"$f":"SUM('- 59 -'!$B32:F32,B32:E32)","v":3295051}]
[" PRAIRIE SPIRIT",30698,41447,167400,{"$f":"Data!R33-SUM('- 59 -'!$B33:F33,B33:D33)","v":343315},{"$f":"SUM('- 59 -'!$B33:F33,B33:E33)","v":3080932}]
[" RED RIVER VALLEY",126773,33904,187640,{"$f":"Data!R34-SUM('- 59 -'!$B34:F34,B34:D34)","v":277891},{"$f":"SUM('- 59 -'!$B34:F34,B34:E34)","v":3734802}]
[" RIVER EAST TRANSCONA",872188,235271,1438116,{"$f":"Data!R35-SUM('- 59 -'!$B35:F35,B35:D35)","v":492246},{"$f":"SUM('- 59 -'!$B35:F35,B35:E35)","v":17125754}]
[" ROLLING RIVER",3051,28536,133840,{"$f":"Data!R36-SUM('- 59 -'!$B36:F36,B36:D36)","v":244424},{"$f":"SUM('- 59 -'!$B36:F36,B36:E36)","v":2055510}]
[" SEINE RIVER",384650,69870,365152,{"$f":"Data!R37-SUM('- 59 -'!$B37:F37,B37:D37)","v":166343},{"$f":"SUM('- 59 -'!$B37:F37,B37:E37)","v":6135167}]
[" SEVEN OAKS",588361,151220,915088,{"$f":"Data!R38-SUM('- 59 -'!$B38:F38,B38:D38)","v":365450},{"$f":"SUM('- 59 -'!$B38:F38,B38:E38)","v":11097793}]
[" SOUTHWEST HORIZON",0,25123,119936,{"$f":"Data!R39-SUM('- 59 -'!$B39:F39,B39:D39)","v":185259},{"$f":"SUM('- 59 -'!$B39:F39,B39:E39)","v":2048443}]
[" ST. JAMES-ASSINIBOIA",424351,115881,764452,{"$f":"Data!R40-SUM('- 59 -'!$B40:F40,B40:D40)","v":50317},{"$f":"SUM('- 59 -'!$B40:F40,B40:E40)","v":8328721}]
[" SUNRISE",186595,65981,368472,{"$f":"Data!R41-SUM('- 59 -'!$B41:F41,B41:D41)","v":279765},{"$f":"SUM('- 59 -'!$B41:F41,B41:E41)","v":6881517}]
[" SWAN VALLEY",15476,19923,104640,{"$f":"Data!R42-SUM('- 59 -'!$B42:F42,B42:D42)","v":59838},{"$f":"SUM('- 59 -'!$B42:F42,B42:E42)","v":2279769}]
[" TURTLE MOUNTAIN",581,15131,82120,{"$f":"Data!R43-SUM('- 59 -'!$B43:F43,B43:D43)","v":123516},{"$f":"SUM('- 59 -'!$B43:F43,B43:E43)","v":1279624}]
[" TURTLE RIVER",7490,16736,54040,{"$f":"Data!R44-SUM('- 59 -'!$B44:F44,B44:D44)","v":155231},{"$f":"SUM('- 59 -'!$B44:F44,B44:E44)","v":1508977}]
[" WESTERN",87323,28390,171128,{"$f":"Data!R45-SUM('- 59 -'!$B45:F45,B45:D45)","v":316703},{"$f":"SUM('- 59 -'!$B45:F45,B45:E45)","v":2198604}]
[" WINNIPEG",942546,479157,2397448,{"$f":"Data!R46-SUM('- 59 -'!$B46:F46,B46:D46)","v":1331298},{"$f":"SUM('- 59 -'!$B46:F46,B46:E46)","v":29261969}]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":8322465},{"$f":"SUM(C11:C46)","v":2815711},{"$f":"SUM(D11:D46)","v":14663153},{"$f":"SUM(E11:E46)","v":15613591},{"$f":"SUM(F11:F46)","v":208323423}]
[" "]
[" WHITESHELL",0,0,0,{"$f":"Data!R50-SUM('- 59 -'!$B50:F50,B50:D50)","v":0},{"$f":"SUM('- 59 -'!$B50:F50,B50:E50)","v":0}]
[]
["(1)  All other categorical support not shown elsewhere (eg. Indigenous and International Languages, Northern Allowance, etc.)."]

{"sheet":"- 61 -","index":64,"n_rows":58,"n_cols":7,"rows_kept":58,"cut":false,"hidden":false,"merged":[[53,0,54,5],[51,0,52,5],[4,1,5,5],[7,1,8,1],[6,2,8,2],[7,3,8,3],[6,4,8,4],[6,5,8,5]]}
["APPENDIX"]
[null,{"$f":"REVYEAR","v":"ANALYSIS OF OPERATING FUND REVENUE: 2022/2023 ACTUAL"},null,null,null,"PAGE 5 OF 5"]
[]
[]
[null,"EDUCATION \nFUNDING OF SCHOOLS PROGRAM (CONT'D)"]
[]
[null,null,"ADDITIONAL EQUALIZATION SUPPORT (2)",null,"OTHER\n PROGRAM \nSUPPORT (4)","TOTAL FUNDING \nOF SCHOOLS \nPROGRAM (5)"]
[null,"EQUALIZATION SUPPORT (1)",null,"FORMULA GUARANTEE (3)"]
[" DIVISION / DISTRICT"]
[]
[" BEAUTIFUL PLAINS",3666769,0,0,195502,{"$f":"SUM('- 58 -'!$G11,'- 60 -'!$F11,B11:E11)+Data!Q11","v":12947492}]
[" BORDER LAND",3565998,1575,0,148760,{"$f":"SUM('- 58 -'!$G12,'- 60 -'!$F12,B12:E12)+Data!Q12","v":14272572}]
[" BRANDON",20220323,0,0,340415,{"$f":"SUM('- 58 -'!$G13,'- 60 -'!$F13,B13:E13)+Data!Q13","v":54466310}]
[" DSFM",10960956,0,0,250320,{"$f":"SUM('- 58 -'!$G14,'- 60 -'!$F14,B14:E14)+Data!Q14","v":37908416}]
[" EVERGREEN",252363,0,1024832,137320,{"$f":"SUM('- 58 -'!$G15,'- 60 -'!$F15,B15:E15)+Data!Q15","v":9526281}]
[" FLIN FLON",4975928,208582,0,73044,{"$f":"SUM('- 58 -'!$G16,'- 60 -'!$F16,B16:E16)+Data!Q16","v":9834994}]
[" FORT LA BOSSE",0,0,617372,130552,{"$f":"SUM('- 58 -'!$G17,'- 60 -'!$F17,B17:E17)+Data!Q17","v":7345636}]
[" FRONTIER",11499275,4758595,3031392,354050,{"$f":"SUM('- 58 -'!$G18,'- 60 -'!$F18,B18:E18)+Data!Q18","v":37251918}]
[" GARDEN VALLEY",9633196,0,393666,134200,{"$f":"SUM('- 58 -'!$G19,'- 60 -'!$F19,B19:E19)+Data!Q19","v":28485281}]
[" HANOVER",21699399,0,0,373080,{"$f":"SUM('- 58 -'!$G20,'- 60 -'!$F20,B20:E20)+Data!Q20","v":55403118}]
[" INTERLAKE",2912918,0,0,157540,{"$f":"SUM('- 58 -'!$G21,'- 60 -'!$F21,B21:E21)+Data!Q21","v":16097758}]
[" KELSEY",5015822,970692,309141,90437,{"$f":"SUM('- 58 -'!$G22,'- 60 -'!$F22,B22:E22)+Data!Q22","v":13690310}]
[" LAKESHORE",2811833,419953,2676,100860,{"$f":"SUM('- 58 -'!$G23,'- 60 -'!$F23,B23:E23)+Data!Q23","v":8810291}]
[" LORD SELKIRK",3420184,0,931785,294972,{"$f":"SUM('- 58 -'!$G24,'- 60 -'!$F24,B24:E24)+Data!Q24","v":21428967}]
[" LOUIS RIEL",19934979,222000,0,636271,{"$f":"SUM('- 58 -'!$G25,'- 60 -'!$F25,B25:E25)+Data!Q25","v":83327703}]
[" MOUNTAIN VIEW",7542288,0,0,355022,{"$f":"SUM('- 58 -'!$G26,'- 60 -'!$F26,B26:E26)+Data!Q26","v":22519667}]
[" MYSTERY LAKE",13537197,3841201,0,113918,{"$f":"SUM('- 58 -'!$G27,'- 60 -'!$F27,B27:E27)+Data!Q27","v":31672207}]
[" PARK WEST",252363,0,1024832,137320,{"$f":"SUM('- 58 -'!$G28,'- 60 -'!$F28,B28:E28)+Data!Q28","v":9526281}]
[" PEMBINA TRAILS",0,3688748,0,701995,{"$f":"SUM('- 58 -'!$G29,'- 60 -'!$F29,B29:E29)+Data!Q29","v":63824022}]
[" PINE CREEK",921391,0,118974,156466,{"$f":"SUM('- 58 -'!$G30,'- 60 -'!$F30,B30:E30)+Data!Q30","v":6776036}]
[" PORTAGE LA PRAIRIE",4555727,0,0,210144,{"$f":"SUM('- 58 -'!$G31,'- 60 -'!$F31,B31:E31)+Data!Q31","v":18385744}]
[" PRAIRIE ROSE",358990,229000,0,172430,{"$f":"SUM('- 58 -'!$G32,'- 60 -'!$F32,B32:E32)+Data!Q32","v":12308692}]
[" PRAIRIE SPIRIT",0,0,1220623,290324,{"$f":"SUM('- 58 -'!$G33,'- 60 -'!$F33,B33:E33)+Data!Q33","v":12635460}]
[" RED RIVER VALLEY",0,0,134620,132196,{"$f":"SUM('- 58 -'!$G34,'- 60 -'!$F34,B34:E34)+Data!Q34","v":11846268}]
[" RIVER EAST TRANSCONA",28041400,3036165,0,773132,{"$f":"SUM('- 58 -'!$G35,'- 60 -'!$F35,B35:E35)+Data!Q35","v":99345690}]
[" ROLLING RIVER",525681,0,280200,133080,{"$f":"SUM('- 58 -'!$G36,'- 60 -'!$F36,B36:E36)+Data!Q36","v":9041386}]
[" SEINE RIVER",10368969,0,0,244919,{"$f":"SUM('- 58 -'!$G37,'- 60 -'!$F37,B37:E37)+Data!Q37","v":30375222}]
[" SEVEN OAKS",29260378,4151226,0,365803,{"$f":"SUM('- 58 -'!$G38,'- 60 -'!$F38,B38:E38)+Data!Q38","v":78780228}]
[" SOUTHWEST HORIZON",0,0,561246,109920,{"$f":"SUM('- 58 -'!$G39,'- 60 -'!$F39,B39:E39)+Data!Q39","v":8179175}]
[" ST. JAMES-ASSINIBOIA",4163551,0,0,523143,{"$f":"SUM('- 58 -'!$G40,'- 60 -'!$F40,B40:E40)+Data!Q40","v":38308085}]
[" SUNRISE",4286504,759000,0,246881,{"$f":"SUM('- 58 -'!$G41,'- 60 -'!$F41,B41:E41)+Data!Q41","v":26735388}]
[" SWAN VALLEY",2279689,557431,612980,177159,{"$f":"SUM('- 58 -'!$G42,'- 60 -'!$F42,B42:E42)+Data!Q42","v":10488362}]
[" TURTLE MOUNTAIN",294192,0,209444,67100,{"$f":"SUM('- 58 -'!$G43,'- 60 -'!$F43,B43:E43)+Data!Q43","v":5387190}]
[" TURTLE RIVER",2220368,434059,0,67540,{"$f":"SUM('- 58 -'!$G44,'- 60 -'!$F44,B44:E44)+Data!Q44","v":6969133}]
[" WESTERN",4614120,0,0,75736,{"$f":"SUM('- 58 -'!$G45,'- 60 -'!$F45,B45:E45)+Data!Q45","v":13067007}]
[" WINNIPEG",43122602,4863665,4747473,1590668,{"$f":"SUM('- 58 -'!$G46,'- 60 -'!$F46,B46:E46)+Data!Q46","v":179093357}]
[]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":276915353},{"$f":"SUM(C11:C46)","v":28141892},{"$f":"SUM(D11:D46)","v":15221256},{"$f":"SUM(E11:E46)","v":10062219},{"$f":"SUM(F11:F46)","v":1106061647}]
[" "]
[" WHITESHELL",0,0,0,0,{"$f":"SUM('- 58 -'!$G50,'- 60 -'!$F50,B50:E50)+Data!Q50","v":938442},{"$f":"+C50+B50","v":0}]
[]
["(1)  Equalization is provided to recognize the varying ability of school divisions to meet the cost of unsupported program requirements through the property tax base of the school division."]
[]
["(2)  Additional Equalization is provided to specifically assist school divisions or districts that have both higher than average tax effort and lower than average assessment per pupil."]
[]
[{"$f":"\"(3)  Formula Guarantee is provided to ensure that every school division receives at least 100% of the funding provided in \"&PrevY&\".\"","v":"(3)  Formula Guarantee is provided to ensure that every school division receives at least 100% of the funding provided in 2021/22."}]
["(4)  Includes School Buildings \"D\" Support, Technology Education Equipment and other minor capital support."]
["(5)  Includes adjustment for days schools are closed (not shown)."]

{"sheet":"- 62 -","index":65,"n_rows":54,"n_cols":5,"rows_kept":54,"cut":false,"hidden":false,"merged":[[8,1,10,1],[3,1,3,3],[4,2,10,2],[8,3,10,3],[52,0,52,4]]}
["APPENDIX"]
[null,null,"ADMINISTRATION EXPENSES (1) ",{"$f":"Data!B5& \" ACTUAL\"","v":"2022/23 ACTUAL"},"PAGE 1 OF 2"]
[]
[null,"TOTAL DEFINED ADMINISTRATION EXPENSES"]
[null,null,"LESS:   LIABILITY INSURANCE, ADMIN. PORTION OF SELF-FUNDED EXPENSES & TRUSTEE ELECTION COSTS"]
[]
[]
[]
[null,"DIVISIONAL ADMINISTRATION FUNCTION 500 (2)",null,"DEFINED\nADMINISTRATION\nEXPENSES"]
[]
[" DIVISION / DISTRICT"]
[]
[" BEAUTIFUL PLAINS",834207,{"$f":"-Data!L11-Data!M11-Data!N11-Data!O11","v":-32304},{"$f":"SUM(B13:C13)","v":801903}]
[" BORDER LAND",1142667,{"$f":"-Data!L12-Data!M12-Data!N12-Data!O12","v":-3879},{"$f":"SUM(B14:C14)","v":1138788}]
[" BRANDON",3013431,{"$f":"-Data!L13-Data!M13-Data!N13-Data!O13","v":-214383},{"$f":"SUM(B15:C15)","v":2799048}]
[" DSFM"]
[" EVERGREEN",1091997,{"$f":"-Data!L15-Data!M15-Data!N15-Data!O15","v":-249694},{"$f":"SUM(B17:C17)","v":842303}]
[" FLIN FLON",665122,{"$f":"-Data!L16-Data!M16-Data!N16-Data!O16","v":-37127},{"$f":"SUM(B18:C18)","v":627995}]
[" FORT LA BOSSE",779985,{"$f":"-Data!L17-Data!M17-Data!N17-Data!O17","v":-76547},{"$f":"SUM(B19:C19)","v":703438}]
[" FRONTIER"]
[" GARDEN VALLEY",1516800,{"$f":"-Data!L19-Data!M19-Data!N19-Data!O19","v":0},{"$f":"SUM(B21:C21)","v":1516800}]
[" HANOVER",2333040,{"$f":"-Data!L20-Data!M20-Data!N20-Data!O20","v":-125744},2207296]
[" INTERLAKE",1457645,{"$f":"-Data!L21-Data!M21-Data!N21-Data!O21","v":-65371},1392274]
[" KELSEY",930498,{"$f":"-Data!L22-Data!M22","v":-35821},894677]
[" LAKESHORE",615592,{"$f":"-Data!L23-Data!M23-Data!N23-Data!O23","v":-44232},571360]
[" LORD SELKIRK",1847091,{"$f":"-Data!L24-Data!M24-Data!N24-Data!O24","v":-144890},1702201]
[" LOUIS RIEL",7555579,{"$f":"-Data!L25-Data!M25-Data!N25-Data!O25","v":-2022841},5532738]
[" MOUNTAIN VIEW",1359473,{"$f":"-Data!L26-Data!M26-Data!N26-Data!O26","v":-23130},1336343]
[" MYSTERY LAKE",1881436,{"$f":"-Data!L27-Data!M27-Data!N27-Data!O27","v":-116013},1765423]
[" PARK WEST",1091997,{"$f":"-Data!L28-Data!M28-Data!N28-Data!O28","v":-249694},842303]
[" PEMBINA TRAILS",6065693,{"$f":"-Data!L29-Data!M29-Data!N29-Data!O29","v":-863497},5202196]
[" PINE CREEK",559786,{"$f":"-Data!L30-Data!M30-Data!N30-Data!O30","v":0},559786]
[" PORTAGE LA PRAIRIE",1153360,{"$f":"-Data!L31-Data!M31-Data!N31-Data!O31","v":-91333},1062027]
[" PRAIRIE ROSE",1052538,{"$f":"-Data!L32-Data!M32-Data!N32-Data!O32","v":-53996},998542]
[" PRAIRIE SPIRIT",977691,{"$f":"-Data!L33-Data!M33-Data!N33-Data!O33","v":-73007.67},904683.33]
[" RED RIVER VALLEY",1151569,{"$f":"-Data!L34-Data!M34-Data!N34-Data!O34","v":-52233},1099336]
[" RIVER EAST TRANSCONA",6464643,{"$f":"-Data!L35-Data!M35-Data!N35-Data!O35","v":-418509},6046134]
[" ROLLING RIVER",935278,{"$f":"-Data!L36-Data!M36-Data!N36-Data!O36","v":-68796},866482]
[" SEINE RIVER",2153782,{"$f":"-Data!L37-Data!M37-Data!N37-Data!O37","v":-91949},2061833]
[" SEVEN OAKS",4246287,{"$f":"-Data!L38-Data!M38-Data!N38-Data!O38","v":-244461},4001826]
[" SOUTHWEST HORIZON",837638,{"$f":"-Data!L39-Data!M39-Data!N39-Data!O39","v":-71953},765685]
[" ST. JAMES-ASSINIBOIA",3367725,{"$f":"-Data!L40-Data!M40-Data!N40-Data!O40","v":-521885},2845840]
[" SUNRISE",2237142,{"$f":"-Data!L41-Data!M41-Data!N41-Data!O41","v":-62696},2174446]
[" SWAN VALLEY",714442,{"$f":"-Data!L42-Data!M42-Data!N42-Data!O42","v":-53881},660561]
[" TURTLE MOUNTAIN",553292,{"$f":"-Data!L43-Data!M43-Data!N43-Data!O43","v":-37099},516193]
[" TURTLE RIVER",481178,{"$f":"-Data!L44-Data!M44-Data!N44-Data!O44","v":-32709},448469]
[" WESTERN",904710,{"$f":"-Data!L45-Data!M45-Data!N45-Data!O45","v":-23301},881409]
[" WINNIPEG",12497603,{"$f":"-Data!L46-Data!M46-Data!N46-Data!O46","v":-715215},11782388]
[]
[" PROVINCE",{"$f":"SUM(B13:B48)","v":74470917},{"$f":"SUM(C13:C48)","v":-6918190.6699999999},{"$f":"SUM(D13:D48)","v":67552726.329999998}]
[" WHITESHELL",null,{"$f":"-Data!L50-Data!M50-Data!N50-Data!O50","v":0},{"$f":"SUM(B51:C51)","v":0}]
[]
["(1)  This appendix provides an analysis of divisional administration expenses as a percentage of the adjusted operating expense base. Frontier School Division, DSFM and Whiteshell are exempt from these limits and are not reflected in the above totals.  Expenses shown for Function 500 may differ from corresponding  amounts shown on page 16 owing to the inclusion of operating transfers for the purpose of calculating administration costs. School divisions are required to limit the proportion of their operating expenses spent on divisional administration based on FTE enrolment and on meeting the Special Requirement cap. The administration limit is between 3.0% to 3.6% varying with enrolment. Northern school divisions are subject to a 4.25% limit."]
["(2)  For a definition of Divisional Administration, see expense definitions, page iii."]

{"sheet":"- 63 -","index":66,"n_rows":54,"n_cols":13,"rows_kept":54,"cut":false,"hidden":false,"merged":[[3,1,3,7],[53,0,54,7],[7,1,10,1],[7,2,10,2],[7,3,10,3],[8,4,10,4],[7,5,10,5],[5,7,10,7],[5,6,10,6]]}
["APPENDIX"]
[null,{"$f":"\"ADMINISTRATION EXPENSES \"&FALLYR&\"/\"&SPRINGYR&\" ACTUAL\"","v":"ADMINISTRATION EXPENSES 2022/2023 ACTUAL"},null,null,null,null,null,"PAGE 2 OF 2"]
[]
[null,"CALCULATION OF EXPENDITURE BASE AND ADMINISTRATION PERCENTAGE"]
[]
[null,null,null,null,null,null,"TOTAL\n ADMIN. \nEXPENSES\n AS % OF\n EXPENDITURE\n BASE","\n ADMIN. \nLIMIT"]
[]
[null,"TOTAL \nOPERATING \nEXPENSES\n (from page 3)","PLUS\n TRANSFERS\n TO \nCAPITAL","LESS ADULT\n LEARNING\n CENTRES \nFUNCTION 300 (1)",null,"TOTAL\n ADMIN. \nEXPENSES\n (from page 62)"]
[null,null,null,null,"ADJUSTED EXPENDITURE BASE"]
[]
[" DIVISION / DISTRICT"]
[]
[" BEAUTIFUL PLAINS",{"$f":"'- 3 -'!B11","v":25237195},562279,0,{"$f":"SUM(B13:D13)","v":25799474},{"$f":"'- 62 -'!D13","v":801903},{"$f":"F13/E13*100","v":3.1082145318156487},{"$f":"+Data!P11","v":3.38},3.1082145318156486E-2,25799474,{"$f":"J13-E13","v":0},null,{"$f":"IF(G13>H13,\"***\",\"\")","v":""}]
[" BORDER LAND",{"$f":"'- 3 -'!B12","v":37822876},800796,-371304,{"$f":"SUM(B14:D14)","v":38252368},{"$f":"'- 62 -'!D14","v":1138788},{"$f":"F14/E14*100","v":2.9770392253886087},{"$f":"+Data!P12","v":3.38},2.9770392253886085E-2,38252368,0]
[" BRANDON",{"$f":"'- 3 -'!B13","v":114964087},1248950,0,{"$f":"SUM(B15:D15)","v":116213037},{"$f":"'- 62 -'!D15","v":2799048},{"$f":"F15/E15*100","v":2.4085490511705672},{"$f":"+Data!P13","v":2.94},2.4085490511705672E-2,116213037,0]
[" DSFM",null,0,null,null,null,"N/A ","N/A "]
[" EVERGREEN",{"$f":"'- 3 -'!B15","v":32683927},845636,-110582,{"$f":"SUM(B17:D17)","v":33418981},{"$f":"'- 62 -'!D17","v":842303},{"$f":"F17/E17*100","v":2.5204329240320047},{"$f":"+Data!P15","v":3.37},2.5204329240320046E-2,33418981,0]
[" FLIN FLON",{"$f":"'- 3 -'!B16","v":16660041},111716,-94000,{"$f":"SUM(B18:D18)","v":16677757},{"$f":"'- 62 -'!D18","v":627995},{"$f":"F18/E18*100","v":3.7654643846891398},{"$f":"+Data!P16","v":4.25},3.7654643846891399E-2,16677757,0]
[" FORT LA BOSSE",{"$f":"'- 3 -'!B17","v":20782067},497504,0,{"$f":"SUM(B19:D19)","v":21279571},{"$f":"'- 62 -'!D19","v":703438},{"$f":"F19/E19*100","v":3.3056963413407159},{"$f":"+Data!P17","v":3.46},3.3056963413407157E-2,21279571,0]
[" FRONTIER",null,0,null,null,null,"N/A ","N/A ",null,null,0]
[" GARDEN VALLEY",{"$f":"'- 3 -'!B19","v":54916345},95010,0,{"$f":"SUM(B21:D21)","v":55011355},{"$f":"'- 62 -'!D21","v":1516800},{"$f":"F21/E21*100","v":2.7572489352425515},{"$f":"+Data!P19","v":3.08},2.7572489352425514E-2,55011355,0]
[" HANOVER",{"$f":"'- 3 -'!B20","v":104828811},769872,0,105598683,{"$f":"'- 62 -'!D22","v":2207296},2.0902684932159619,{"$f":"+Data!P20","v":2.94},2.0902684932159618E-2,105598683,0]
[" INTERLAKE",{"$f":"'- 3 -'!B21","v":40964660},0,0,40964660,{"$f":"'- 62 -'!D23","v":1392274},3.3987197745568984,{"$f":"+Data!P21","v":3.25},3.3987197745568985E-2,40964660,0]
[" KELSEY",{"$f":"'- 3 -'!B22","v":22075594},158337,-660487,21573444,{"$f":"'- 62 -'!D24","v":894677},4.1471218040105233,{"$f":"+Data!P22","v":4.25},4.1370863177895935E-2,21573444,0]
[" LAKESHORE",{"$f":"'- 3 -'!B23","v":16570811},200000,-288303,16482508,{"$f":"'- 62 -'!D25","v":571360},3.4664627494796303,{"$f":"+Data!P23","v":3.53},3.4664627494796305E-2,16482508,0]
[" LORD SELKIRK",{"$f":"'- 3 -'!B24","v":64120001},103754,-366563,63857192,{"$f":"'- 62 -'!D26","v":1702201},2.6656370984806221,{"$f":"+Data!P24","v":3.1199999999999997},2.6656370984806221E-2,63857192,0]
[" LOUIS RIEL",{"$f":"'- 3 -'!B25","v":220165583},2392502,-1973923,220584162,{"$f":"'- 62 -'!D27","v":5532738},2.5082208758034041,{"$f":"+Data!P25","v":2.7},2.5082208758034043E-2,220584162,0]
[" MOUNTAIN VIEW",{"$f":"'- 3 -'!B26","v":45847675},1033816,0,46881491,{"$f":"'- 62 -'!D28","v":1336343},2.8504703487352825,{"$f":"+Data!P26","v":3.2300000000000004},2.8504703487352824E-2,46881491,0]
[" MYSTERY LAKE",{"$f":"'- 3 -'!B27","v":46100869},620308,0,46721177,{"$f":"'- 62 -'!D29","v":1765423},3.7786355425078439,{"$f":"+Data!P27","v":4.25},3.7786355425078438E-2,46721177,0]
[" PARK WEST",{"$f":"'- 3 -'!B28","v":32683927},845636,-110582,33418981,{"$f":"'- 62 -'!D30","v":842303},2.5204329240320047,{"$f":"+Data!P28","v":3.37},2.5204329240320046E-2,33418981,0]
[" PEMBINA TRAILS",{"$f":"'- 3 -'!B29","v":197889680},2215264,0,200104944,{"$f":"'- 62 -'!D31","v":5202196},2.5997338676449693,{"$f":"+Data!P29","v":2.7},2.5997338676449693E-2,200104944,0]
[" PINE CREEK",{"$f":"'- 3 -'!B30","v":17333643},61630,0,17395273,{"$f":"'- 62 -'!D32","v":559786},3.2180351524233051,{"$f":"+Data!P30","v":3.52},3.2180351524233049E-2,17395273,0]
[" PORTAGE LA PRAIRIE",{"$f":"'- 3 -'!B31","v":46085808},577236,0,46663044,{"$f":"'- 62 -'!D33","v":1062027},2.2759488215128014,{"$f":"+Data!P31","v":3.18},2.2759488215128014E-2,46663044,0]
[" PRAIRIE ROSE",{"$f":"'- 3 -'!B32","v":33649577},129193,-296461,33482309,{"$f":"'- 62 -'!D34","v":998542},2.9822973081097843,{"$f":"+Data!P32","v":3.34},2.9822973081097843E-2,33482309,0]
[" PRAIRIE SPIRIT",{"$f":"'- 3 -'!B33","v":30687837},542107,0,31229944,{"$f":"'- 62 -'!D35","v":904683.33},2.8968458284779506,{"$f":"+Data!P33","v":3.37},2.8968458284779505E-2,31229944,0]
[" RED RIVER VALLEY",{"$f":"'- 3 -'!B34","v":35770870},343236,0,36114106,{"$f":"'- 62 -'!D36","v":1099336},3.0440626164191906,{"$f":"+Data!P34","v":3.34},3.0440626164191908E-2,36114106,0]
[" RIVER EAST TRANSCONA",{"$f":"'- 3 -'!B35","v":222244729},2542421,-1522647,223264503,{"$f":"'- 62 -'!D37","v":6046134},2.7080587906981344,{"$f":"+Data!P35","v":2.7},2.7080587906981344E-2,223264503,0]
[" ROLLING RIVER",{"$f":"'- 3 -'!B36","v":27182890},487720,-126602,27544008,{"$f":"'- 62 -'!D38","v":866482},3.145809426137256,{"$f":"+Data!P36","v":3.42},3.1458094261372561E-2,27544008,0]
[" SEINE RIVER",{"$f":"'- 3 -'!B37","v":64348453},546436,-321869,64573020,{"$f":"'- 62 -'!D39","v":2061833},3.193025508176635,{"$f":"+Data!P37","v":3.02},3.1930255081766348E-2,64573020,0]
[" SEVEN OAKS",{"$f":"'- 3 -'!B38","v":167174761},3037342,-2196605,168015498,{"$f":"'- 62 -'!D40","v":4001826},2.3818195628596119,{"$f":"+Data!P38","v":2.7},2.381819562859612E-2,168015498,0]
[" SOUTHWEST HORIZON",{"$f":"'- 3 -'!B39","v":24257704},1331003,0,25588707,{"$f":"'- 62 -'!D41","v":765685},2.9922770228288598,{"$f":"+Data!P39","v":3.46},2.9922770228288598E-2,25588707,0]
[" ST. JAMES-ASSINIBOIA",{"$f":"'- 3 -'!B40","v":120394469},1379872,0,121774341,{"$f":"'- 62 -'!D42","v":2845840},2.3369783622971938,{"$f":"+Data!P40","v":2.7},2.3369783622971936E-2,121774341,0]
[" SUNRISE",{"$f":"'- 3 -'!B41","v":73817347},876638,-971139,73722846,{"$f":"'- 62 -'!D43","v":2174446},2.9494873271712811,{"$f":"+Data!P41","v":3},2.9494873271712813E-2,73722846,0]
[" SWAN VALLEY",{"$f":"'- 3 -'!B42","v":24321250},687395,0,25008645,{"$f":"'- 62 -'!D44","v":660561},2.6413306278688831,{"$f":"+Data!P42","v":3.4799999999999995},2.641330627868883E-2,25008645,0]
[" TURTLE MOUNTAIN",{"$f":"'- 3 -'!B43","v":14914465},77924,-202247,14790142,{"$f":"'- 62 -'!D45","v":516193},3.4901152402728792,{"$f":"+Data!P43","v":3.53},3.4901152402728793E-2,14790142,0]
[" TURTLE RIVER",{"$f":"'- 3 -'!B44","v":12181380},338906,0,12520286,{"$f":"'- 62 -'!D46","v":448469},3.5819389429283004,{"$f":"+Data!P44","v":3.53},3.5819389429283005E-2,12520286,0]
[" WESTERN",{"$f":"'- 3 -'!B45","v":25407961},281102,-395268,25293795,{"$f":"'- 62 -'!D47","v":881409},3.4846846825476367,{"$f":"+Data!P45","v":3.38},3.4846846825476369E-2,25293795,0]
[" WINNIPEG",{"$f":"'- 3 -'!B46","v":446171046},5928378,-825809,451273615,{"$f":"'- 62 -'!D48","v":11782388},2.6109188767883094,{"$f":"+Data!P46","v":2.7},2.6109188767883096E-2,451273615,0]
[]
[" PROVINCE",{"$f":"SUM(B13:B48)","v":2480258339},{"$f":"SUM(C13:C48)","v":31669919},{"$f":"SUM(D13:D48)","v":-10834391},{"$f":"SUM(E13:E48)","v":2501093867},{"$f":"SUM(F13:F48)","v":67552726.329999998},{"$f":"F50/E50*100","v":2.7009272711154906},"N/A ",null,{"$f":"SUM(J13:J48)","v":2501093867},{"$f":"J50-E50","v":0}]
[" "]
[" WHITESHELL",null,null,null,null,null,"N/A","N/A",5.9211405576387488E-2,3808523]
[]
["(1)  For a definition of Adult Learning Centres, see expense definitions, page iii. Expenses shown here may differ from those shown for Adult\n       Learning Centres on page 15 owing to the inclusion of operating transfers for the purpose of calculating administration costs."]

{"sheet":"- 64 -","index":67,"n_rows":55,"n_cols":9,"rows_kept":55,"cut":false,"hidden":false,"merged":[[51,0,52,8],[7,7,8,7],[7,2,7,3],[7,8,8,8],[1,0,1,7],[2,0,2,7],[7,1,8,1],[7,4,8,4],[7,5,8,5],[7,6,8,6],[6,1,6,7]]}
["APPENDIX"]
["FULL TIME EQUIVALENT (FTE) PERSONNEL EMPLOYED (1)"]
[{"$f":"Data!B5&\" \"&\"ACTUAL\"","v":"2022/23 ACTUAL"}]
[]
[]
[]
[]
[null,"  EXECUTIVE, MANAGERIAL\n AND SUPERVISORY"," INSTRUCTIONAL\n",null," TECHNICAL, \nSPECIALIZED AND SERVICE","SECRETARIAL \nCLERICAL\n AND OTHER"," \n CLINICIAN (2)","  \n  IT  (3)","TOTAL \nFTE"]
[" DIVISION/DISTRICT",null," TEACHING","OTHER"]
[]
["BEAUTIFUL PLAINS",12.8,133.65,64.98,43.13,10.99,3.5,3,{"$f":"SUM(B11:H11)","v":272.05}]
["BORDER LAND",18.875000000000004,174.57000000000002,95.74,59.55,20.88,5.8,4,379.41500000000002]
["BRANDON",46.75,649.17000000000007,330.65000000000003,134.11000000000001,49.14,28.82,6.5,1245.1400000000003]
["DSFM",58.94,453.33000000000004,258.38999999999993,83.809999999999988,63.789999999999992,13.209999999999999,4.57,936.03999999999985]
["EVERGREEN",18.349999999999998,159.655,80.699999999999989,57.9,15.19,5,4.2,340.99499999999995]
["FLIN FLON",10.92,71.25,43.5,25.33,9,3.7,0,163.69999999999999]
["FORT LA BOSSE",10.58,109.18,41.77,46.96,12.219999999999999,1.4000000000000001,0,222.11]
["FRONTIER",68.180000000000007,534.65,474.01,320.13,76.819999999999993,20.47,12,1506.2599999999998]
["GARDEN VALLEY",23.000000000000004,262,183.9,112,19,11.2,8,619.1]
["HANOVER",40.5,553.62400000000002,281.86,215.37,71.61,23.8,11,1197.7639999999999]
["INTERLAKE",21.7,206.52000000000004,138.25,68.47,22.070000000000004,7.17,4,468.18000000000006]
["KELSEY",10.5,109,45,34.06,14.909999999999998,2.5,1.5,217.47]
["LAKESHORE",10.4,72.5,58,32,9.5,1,2,185.4]
["LORD SELKIRK",30.5,307.25,192.98000000000002,117.33,33.14,17,8,706.2]
["LOUIS RIEL",91.67,1043.47,635.65,182.18,117.97,40.200000000000003,18,2129.14]
["MOUNTAIN VIEW",31.5,212.89999999999998,141.94999999999999,95.37,24.51,7.1,7,520.32999999999993]
["MYSTERY LAKE",17.829999999999998,214.7,97.7,48.75,22,13.88,4,418.85999999999996]
["PARK WEST",18.349999999999998,159.655,80.699999999999989,57.9,15.19,5,4.2,340.99499999999995]
["PEMBINA TRAILS",82.43,969.41000000000008,500.08,183.43,108.97000000000001,38.01,20.77,1903.1000000000001]
["PINE CREEK",10.65,94.87,57.580000000000005,38.29,13.22,4.8999999999999995,1.98,221.49]
["PORTAGE LA PRAIRIE",22,245.5,148.04,77.06,19.27,9.6999999999999993,6,527.56999999999994]
["PRAIRIE ROSE",17.45,176.81000000000003,86.78,70.740000000000009,19.700000000000003,4.9000000000000004,5,381.38]
["PRAIRIE SPIRIT",19.22,146.44569999999999,101.89,69.275000000000006,19.839999999999996,4.875,5,366.54569999999995]
["RED RIVER VALLEY",16.900000000000002,165.63,108.39,76.63,20.12,7.6499999999999995,3.25,398.57]
["RIVER EAST TRANSCONA",96.48,1141.08,486.54,276.35000000000002,126.94000000000001,33.07,14,2174.46]
["ROLLING RIVER",14.25,122.83,70.45,60,15.454999999999998,5.25,3,291.23499999999996]
["SEINE RIVER",33.550000000000004,292.33000000000004,174.48999999999998,131.92000000000002,32.799999999999997,17.7,5,687.79]
["SEVEN OAKS",75.400000000000006,794.08999999999992,334.53500000000003,158.24359999999999,69.5,21.2,9,1461.9685999999999]
["SOUTHWEST HORIZON",13.71,115.64,66.55,53.95,12.29,2.6800000000000006,2.25,267.07]
["ST. JAMES-ASSINIBOIA",54.000000000000007,572.17999999999995,390.49999999999994,98.67,69.220000000000013,30.18,11,1225.75]
["SUNRISE",31.200000000000003,322,136.78,132.38999999999999,38.700000000000003,19.23,6,686.30000000000007]
["SWAN VALLEY",11.650000000000002,103.85,107.69999999999999,52.21,14.08,2.8,4,296.28999999999996]
["TURTLE MOUNTAIN",7.0100000000000007,76.740000000000009,39,26,6.1500000000000012,2.97,1.53,159.4]
["TURTLE RIVER",5.41,59.89,40,34.5,7.089999999999999,1.6,2,150.49]
["WESTERN",12.25,138.20999999999998,75.349999999999994,37.14,12.280000000000001,2.8,4,282.03000000000003]
["WINNIPEG",140,2035,1262,648,261,117,33,4496]
[]
["PROVINCE",{"$f":"SUM(B11:B46)","v":1204.9050000000002},12999.579699999998,7432.3849999999993,3959.1485999999995,1474.5550000000003,537.26499999999999,238.75,27846.588300000003]
[]
["WHITESHELL",2.5999999999999996,17.599999999999998,8.75,3,3.8900000000000006,0.37,0,{"$f":"SUM(B50:H50)","v":36.209999999999994}]
[null,null,0]
["(1)  Excludes personnel in Function 300 (Adult Learning Centres) and Function 400 (Community Education and Services) who do not provide educational services to K-12 pupils."]
[]
["(2)  Includes clinicians contracted/outsourced/private or employed by other divisions on a full time equivalent basis."]
["(3)  Information Technology personnel."]

{"sheet":"- 65 -","index":68,"n_rows":53,"n_cols":13,"rows_kept":53,"cut":false,"hidden":false,"merged":[[5,5,7,6],[5,1,7,4],[50,0,51,6]]}
["APPENDIX"]
["DIRECT SUPPORT TO PUPILS"]
[{"$f":"+'- 66 -'!A3","v":"2021/22 AND 2022/23 ACTUAL"}]
[]
[]
[null,"DIRECT SUPPORT\n TO PUPILS\n FUNCTIONS 100 + 200 + 600 (1)",null,null,null,"DIRECT SUPPORT\n TO PUPILS\n PER PUPIL",null,null,null,null,{"$f":"+'- 15 -'!E6","v":"STUDENT SUPPORT\n SERVICES"},{"$f":"+'- 16 -'!G6","v":"INSTRUCTIONAL & OTHER \nSUPPORT SERVICES"}]
[null,null,null,null,null,null,null,null,null,{"$f":"+'- 15 -'!B7","v":"REGULAR INSTRUCTION"},{"$f":"+'- 15 -'!E7","v":0},{"$f":"+'- 16 -'!G7","v":0}]
[]
[" DIVISION / DISTRICT",{"$f":"+'- 66 -'!B9","v":"2021/22"},"% of K-12 Expense (2)",{"$f":"+'- 66 -'!C9","v":"2022/23"},"% of K-12 Expense (2)",{"$f":"+B9","v":"2021/22"},{"$f":"+D9","v":"2022/23"}]
[]
[" BEAUTIFUL PLAINS",19283911,80.175768013728899,19889408,{"$f":"+D11/'- 3 -'!F11*100","v":79.146085021263033},10165.477596204533,{"$f":"+D11/'- 7 -'!E11","v":9924.8542914171649},null,{"$f":"IF(D11=M11,\"\",M11-D11)","v":""},{"$f":"+'- 15 -'!B11","v":16065835},{"$f":"+'- 15 -'!E11","v":3287714},{"$f":"+'- 16 -'!G11","v":535859},{"$f":"+J11+K11+L11","v":19889408}]
[" BORDER LAND",27264920,77.867574298992707,28488296,{"$f":"+D12/'- 3 -'!F12*100","v":77.3006401982922},14095.059864761472,{"$f":"+D12/'- 7 -'!E12","v":13963.345129446825},null,{"$f":"IF(D12=M12,\"\",M12-D12)","v":""},{"$f":"+'- 15 -'!B12","v":21442606},{"$f":"+'- 15 -'!E12","v":5707359},{"$f":"+'- 16 -'!G12","v":1338331},{"$f":"+J12+K12+L12","v":28488296}]
[" BRANDON",95184062,84.749168880567794,96875261,{"$f":"+D13/'- 3 -'!F13*100","v":84.561823980230145},10965.905760368663,{"$f":"+D13/'- 7 -'!E13","v":10679.196265185088},null,{"$f":"IF(D13=M13,\"\",M13-D13)","v":""},{"$f":"+'- 15 -'!B13","v":69818651},{"$f":"+'- 15 -'!E13","v":24338103},{"$f":"+'- 16 -'!G13","v":2718507},96875261]
[" DSFM",71084770,72.343978437079031,74063993,{"$f":"+D14/'- 3 -'!F14*100","v":70.865912178349873},12244.826701163938,{"$f":"+D14/'- 7 -'!E14","v":12688.295738189096},null,"",{"$f":"+'- 15 -'!B14","v":56684482},{"$f":"+'- 15 -'!E14","v":13513424},{"$f":"+'- 16 -'!G14","v":3866087},74063993]
[" EVERGREEN",15416948,70.880994376764676,24470152,{"$f":"+D15/'- 3 -'!F15*100","v":75.645577045731812},10721.104311543811,{"$f":"+D15/'- 7 -'!E15","v":11838.486695694242},null,"",{"$f":"+'- 15 -'!B15","v":19537377},{"$f":"+'- 15 -'!E15","v":4351325},{"$f":"+'- 16 -'!G15","v":581450},24470152]
[" FLIN FLON",11968958,74.955838274931267,12439308,{"$f":"+D16/'- 3 -'!F16*100","v":75.182083427139887},12658.866208355368,{"$f":"+D16/'- 7 -'!E16","v":13288.439269308834},null,"",{"$f":"+'- 15 -'!B16","v":9356417},{"$f":"+'- 15 -'!E16","v":2840137},{"$f":"+'- 16 -'!G16","v":242754},12439308]
[" FORT LA BOSSE",15147410,74.977123117498749,15330843,{"$f":"+D17/'- 3 -'!F17*100","v":74.736673740829417},10607.429971988795,{"$f":"+D17/'- 7 -'!E17","v":10189.992023928215},null,"",{"$f":"+'- 15 -'!B17","v":12579285},{"$f":"+'- 15 -'!E17","v":2370693},{"$f":"+'- 16 -'!G17","v":380865},15330843]
[" FRONTIER",92275056,65.275162567773293,100694576,{"$f":"+D18/'- 3 -'!F18*100","v":64.432332475742058},14953.015070491007,{"$f":"+D18/'- 7 -'!E18","v":15878.668453835844},null,"",{"$f":"+'- 15 -'!B18","v":66293539},{"$f":"+'- 15 -'!E18","v":23574755},{"$f":"+'- 16 -'!G18","v":10826282},100694576]
[" GARDEN VALLEY",43168676,81.300997482906439,43475486,{"$f":"+D19/'- 3 -'!F19*100","v":80.069502682321385},11465.78379814077,{"$f":"+D19/'- 7 -'!E19","v":10647.927014450159},null,"",{"$f":"+'- 15 -'!B19","v":31757269},{"$f":"+'- 15 -'!E19","v":9951687},{"$f":"+'- 16 -'!G19","v":1766530},43475486]
[" HANOVER",80211468,80.978645925124823,83102415,{"$f":"+D20/'- 3 -'!F20*100","v":81.55687630892038},10344.527727624452,{"$f":"+D20/'- 7 -'!E20","v":10293.870308435526},null,"",{"$f":"+'- 15 -'!B20","v":61163526},{"$f":"+'- 15 -'!E20","v":19935964},{"$f":"+'- 16 -'!G20","v":2002925},83102415]
[" INTERLAKE",32367792,79.03773189554127,31973909,{"$f":"+D21/'- 3 -'!F21*100","v":78.526748633624791},11086.758691556774,{"$f":"+D21/'- 7 -'!E21","v":10927.515037593985},null,"",{"$f":"+'- 15 -'!B21","v":23270904},{"$f":"+'- 15 -'!E21","v":7712266},{"$f":"+'- 16 -'!G21","v":990739},31973909]
[" KELSEY",16105975,78.639111588564759,16849094,{"$f":"+D22/'- 3 -'!F22*100","v":78.867366275764624},11115.234644582471,{"$f":"+D22/'- 7 -'!E22","v":11407.646580907245},null,"",{"$f":"+'- 15 -'!B22","v":11777113},{"$f":"+'- 15 -'!E22","v":4700501},{"$f":"+'- 16 -'!G22","v":371480},16849094]
[" LAKESHORE",11809994,74.071193177769942,11838754,{"$f":"+D23/'- 3 -'!F23*100","v":73.640166479125739},12802.161517615175,{"$f":"+D23/'- 7 -'!E23","v":12988.210641799233},null,"",{"$f":"+'- 15 -'!B23","v":8805015},{"$f":"+'- 15 -'!E23","v":2747059},{"$f":"+'- 16 -'!G23","v":286680},11838754]
[" LORD SELKIRK",49231794,79.73061136931338,50541730,{"$f":"+D24/'- 3 -'!F24*100","v":80.066252793965489},13407.351307189543,{"$f":"+D24/'- 7 -'!E24","v":13392.085320614733},null,"",{"$f":"+'- 15 -'!B24","v":38398070},{"$f":"+'- 15 -'!E24","v":11137610},{"$f":"+'- 16 -'!G24","v":1006050},50541730]
[" LOUIS RIEL",165705525,80.762109705200302,173559100,{"$f":"+D25/'- 3 -'!F25*100","v":80.678456718732974},11089.916008566457,{"$f":"+D25/'- 7 -'!E25","v":10652.372184373657},null,"",{"$f":"+'- 15 -'!B25","v":118475682},{"$f":"+'- 15 -'!E25","v":46407505},{"$f":"+'- 16 -'!G25","v":8675913},173559100]
[" MOUNTAIN VIEW",33282324,75.069672558036558,34518330,{"$f":"+D26/'- 3 -'!F26*100","v":75.505589280732465},11094.144980483268,{"$f":"+D26/'- 7 -'!E26","v":11297.113402061856},null,"",{"$f":"+'- 15 -'!B26","v":26548851},{"$f":"+'- 15 -'!E26","v":6464075},{"$f":"+'- 16 -'!G26","v":1505404},34518330]
[" MYSTERY LAKE",35960941,81.078580697512322,36832346,{"$f":"+D27/'- 3 -'!F27*100","v":80.029644933929006},13026.966491577612,{"$f":"+D27/'- 7 -'!E27","v":13489.231276323018},null,"",{"$f":"+'- 15 -'!B27","v":25476791},{"$f":"+'- 15 -'!E27","v":9575658},{"$f":"+'- 16 -'!G27","v":1779897},36832346]
[" PARK WEST",23165453,76.195110004312767,24470152,{"$f":"+D28/'- 3 -'!F28*100","v":75.645577045731812},11499.35616778357,{"$f":"+D28/'- 7 -'!E28","v":11838.486695694242},null,"",{"$f":"+'- 15 -'!B28","v":19537377},{"$f":"+'- 15 -'!E28","v":4351325},{"$f":"+'- 16 -'!G28","v":581450},24470152]
[" PEMBINA TRAILS",150691696,81.511139476122679,160533077,{"$f":"+D29/'- 3 -'!F29*100","v":82.192887870482792},10252.042425520624,{"$f":"+D29/'- 7 -'!E29","v":10598.341387733544},null,"",{"$f":"+'- 15 -'!B29","v":109228916},{"$f":"+'- 15 -'!E29","v":43613527},{"$f":"+'- 16 -'!G29","v":7690634},160533077]
[" PINE CREEK",12743153,75.906966565178621,13110339,{"$f":"+D30/'- 3 -'!F30*100","v":75.846749790472273},11532.265158371041,{"$f":"+D30/'- 7 -'!E30","v":12005.804945054944},null,"",{"$f":"+'- 15 -'!B30","v":11158700},{"$f":"+'- 15 -'!E30","v":1532412},{"$f":"+'- 16 -'!G30","v":419227},13110339]
[" PORTAGE LA PRAIRIE",36067351,83.169252428065647,37925082,{"$f":"+D31/'- 3 -'!F31*100","v":82.469533254329463},11023.029034229829,{"$f":"+D31/'- 7 -'!E31","v":11295.631273268802},null,"",{"$f":"+'- 15 -'!B31","v":27967212},{"$f":"+'- 15 -'!E31","v":8201474},{"$f":"+'- 16 -'!G31","v":1756396},37925082]
[" PRAIRIE ROSE",25865390,77.745778534006348,25686049,{"$f":"+D32/'- 3 -'!F32*100","v":77.486865554873347},11508.516129032258,{"$f":"+D32/'- 7 -'!E32","v":11280.653930610453},null,"",{"$f":"+'- 15 -'!B32","v":19943324},{"$f":"+'- 15 -'!E32","v":4925331},{"$f":"+'- 16 -'!G32","v":817394},25686049]
[" PRAIRIE SPIRIT",22483679,75.258791143262087,22899300,{"$f":"+D33/'- 3 -'!F33*100","v":74.93075401359711},11032.227183513249,{"$f":"+D33/'- 7 -'!E33","v":10996.062424969989},null,"",{"$f":"+'- 15 -'!B33","v":17798896},{"$f":"+'- 15 -'!E33","v":4345246},{"$f":"+'- 16 -'!G33","v":755158},22899300]
[" RED RIVER VALLEY",25876011,76.499077213274262,26545160,{"$f":"+D34/'- 3 -'!F34*100","v":75.120719499622339},11804.74954379562,{"$f":"+D34/'- 7 -'!E34","v":11722.305144623537},null,"",{"$f":"+'- 15 -'!B34","v":19568875},{"$f":"+'- 15 -'!E34","v":6252148},{"$f":"+'- 16 -'!G34","v":724137},26545160]
[" RIVER EAST TRANSCONA",172479938,81.740134540859742,179368528,{"$f":"+D35/'- 3 -'!F35*100","v":81.997064611739461},10523.165126140142,{"$f":"+D35/'- 7 -'!E35","v":10620.749504100424},null,"",{"$f":"+'- 15 -'!B35","v":125054368},{"$f":"+'- 15 -'!E35","v":45487690},{"$f":"+'- 16 -'!G35","v":8826470},179368528]
[" ROLLING RIVER",19324131,74.806919786729722,19293045,{"$f":"+D36/'- 3 -'!F36*100","v":72.299879549198764},11036.054254711593,{"$f":"+D36/'- 7 -'!E36","v":10952.622764689186},null,"",{"$f":"+'- 15 -'!B36","v":15271911},{"$f":"+'- 15 -'!E36","v":3524063},{"$f":"+'- 16 -'!G36","v":497071},19293045]
[" SEINE RIVER",45509464,79.248892060971556,48641246,{"$f":"+D37/'- 3 -'!F37*100","v":77.714897356492585},10268.380866425992,{"$f":"+D37/'- 7 -'!E37","v":10901.220528910802},null,"",{"$f":"+'- 15 -'!B37","v":33903271},{"$f":"+'- 15 -'!E37","v":12977998},{"$f":"+'- 16 -'!G37","v":1759977},48641246]
[" SEVEN OAKS",130240643,82.960926456476372,132672668,{"$f":"+D38/'- 3 -'!F38*100","v":82.746736754057181},11472.318499726935,{"$f":"+D38/'- 7 -'!E38","v":11526.229790191564},null,"",{"$f":"+'- 15 -'!B38","v":97726496},{"$f":"+'- 15 -'!E38","v":29698718},{"$f":"+'- 16 -'!G38","v":5247454},132672668]
[" SOUTHWEST HORIZON",18125918,75.734812972480341,17772345,{"$f":"+D39/'- 3 -'!F39*100","v":74.761340034408391},12376.86445885968,{"$f":"+D39/'- 7 -'!E39","v":12160.345535408827},null,"",{"$f":"+'- 15 -'!B39","v":13598764},{"$f":"+'- 15 -'!E39","v":3809826},{"$f":"+'- 16 -'!G39","v":363755},17772345]
[" ST. JAMES-ASSINIBOIA",95807550,82.788507482661757,98743605,{"$f":"+D40/'- 3 -'!F40*100","v":82.889395149943653},12018.760584582575,{"$f":"+D40/'- 7 -'!E40","v":12258.824442264957},null,"",{"$f":"+'- 15 -'!B40","v":66430056},{"$f":"+'- 15 -'!E40","v":27817766},{"$f":"+'- 16 -'!G40","v":4495783},98743605]
[" SUNRISE",55164159,77.503849084013893,55387976,{"$f":"+D41/'- 3 -'!F41*100","v":76.611387297024791},12265.51617565314,{"$f":"+D41/'- 7 -'!E41","v":12061.841463414634},null,"",{"$f":"+'- 15 -'!B41","v":38793634},{"$f":"+'- 15 -'!E41","v":15016895},{"$f":"+'- 16 -'!G41","v":1577447},55387976]
[" SEVEN OAKS",16749508,76.797363265041128,18487554,{"$f":"+D42/'- 3 -'!F42*100","v":76.482274904479652},12658.334340991536,{"$f":"+D42/'- 7 -'!E42","v":13664.119733924612},null,"",{"$f":"+'- 15 -'!B42","v":13066456},{"$f":"+'- 15 -'!E42","v":5040496},{"$f":"+'- 16 -'!G42","v":380602},18487554]
[" TURTLE MOUNTAIN",11104854,78.247555832707988,11311767,{"$f":"+D43/'- 3 -'!F43*100","v":77.061476118727541},10818.172430589382,{"$f":"+D43/'- 7 -'!E43","v":10987.631860126276},null,"",{"$f":"+'- 15 -'!B43","v":8203365},{"$f":"+'- 15 -'!E43","v":2768310},{"$f":"+'- 16 -'!G43","v":340092},11311767]
[" TURTLE RIVER",8864069,74.084463487316768,8911083,{"$f":"+D44/'- 3 -'!F44*100","v":74.135657088633096},13742.742635658915,{"$f":"+D44/'- 7 -'!E44","v":14976.610084033613},null,"",{"$f":"+'- 15 -'!B44","v":7212507},{"$f":"+'- 15 -'!E44","v":1466811},{"$f":"+'- 16 -'!G44","v":231765},8911083]
[" WESTERN",19074038,80.853268607892943,19791732,{"$f":"+D45/'- 3 -'!F45*100","v":79.452521678222809},10611.425869262865,{"$f":"+D45/'- 7 -'!E45","v":9978.1860347869933},null,"",{"$f":"+'- 15 -'!B45","v":15540109},{"$f":"+'- 15 -'!E45","v":3709507},{"$f":"+'- 16 -'!G45","v":542116},19791732]
[" WINNIPEG",333650298,80.670183153333213,349478254,{"$f":"+D46/'- 3 -'!F46*100","v":80.238387631438258},12203.07217965364,{"$f":"+D46/'- 7 -'!E46","v":12561.869854524854},null,"",{"$f":"+'- 15 -'!B46","v":234223937},{"$f":"+'- 15 -'!E46","v":104876084},{"$f":"+'- 16 -'!G46","v":10378233},349478254]
[null,null,null,null,null,null,null,null,"",{"$f":"+'- 15 -'!B47","v":0},{"$f":"+'- 15 -'!E47","v":0},{"$f":"+'- 16 -'!G47","v":0},0]
[" PROVINCE",{"$f":"SUM(B11:B46)","v":2038457827},79.203028665872466,{"$f":"SUM(D11:D46)","v":2125971963},{"$f":"+D48/'- 3 -'!F48*100","v":78.85797416553325},11513.807065833791,{"$f":"+D48/'- 7 -'!E48","v":11622.07277754857},null,"",{"$f":"+'- 15 -'!B48","v":1511679587},{"$f":"+'- 15 -'!E48","v":528031462},{"$f":"+'- 16 -'!G48","v":86260914},2125971963]
[]
[]
["(1) Total of Regular Instruction, Student Support Services and Instructional and Other Support Services. See pages 15 and 16 for details."]
[]
["(2) Expenses net of transfers (page 3)."]

{"sheet":"- 66 -","index":69,"n_rows":55,"n_cols":9,"rows_kept":55,"cut":false,"hidden":false,"merged":[[6,7,7,8],[5,5,7,6],[6,3,7,4],[5,1,7,2]]}
["APPENDIX"]
["STATISTICAL SUMMARY"]
[{"$f":"B9&\" AND \"&C9&\" ACTUAL\"","v":"2021/22 AND 2022/23 ACTUAL"}]
[]
[]
[null,"OPERATING \nCOST\n PER PUPIL (1)",null,null,null,"ASSESSMENT\n PER RESIDENT \nPUPIL (3)"]
[null,null,null,"PUPIL / EDUCATOR \nRATIO (2)",null,null,null,"SPECIAL LEVY \nMILL RATE (4)"]
[]
[" DIVISION / DISTRICT",{"$f":"PrevY","v":"2021/22"},{"$f":"CurrY","v":"2022/23"},{"$f":"B9","v":"2021/22"},{"$f":"C9","v":"2022/23"},{"$f":"FALLYR-1","v":2021},{"$f":"FALLYR","v":2022},{"$f":"FALLYR-1","v":2021},{"$f":"FALLYR","v":2022}]
[]
[" BEAUTIFUL PLAINS",12679,{"$f":"'- 4 -'!E11","v":12540},13.649445963447979,{"$f":"'- 9 -'!C11","v":13.989528795811518},421664,{"$f":"'- 55 -'!F11","v":416075},11.382091122325813,{"$f":"'- 53 -'!G11","v":11.481631954641891}]
[" BORDER LAND",18101,{"$f":"'- 4 -'!E12","v":18064},9.6885854743342854,{"$f":"'- 9 -'!C12","v":10.792245232616573},508517,{"$f":"'- 55 -'!F12","v":508881},13.935902336205544,{"$f":"'- 53 -'!G12","v":14.116838763146756}]
[" BRANDON",12939,{"$f":"'- 4 -'!E13","v":12629},12.556235443880283,{"$f":"'- 9 -'!C13","v":13.186707756715895},383032,{"$f":"'- 55 -'!F13","v":385825},14.668823598573326,{"$f":"'- 53 -'!G13","v":14.781657276853444}]
[" DSFM",16926,{"$f":"'- 4 -'!E14","v":17905},11.411113731965248,{"$f":"'- 9 -'!C14","v":11.575525016360281},500625,{"$f":"'- 55 -'!F14","v":502392},0,{"$f":"'- 53 -'!G14","v":0}]
[" EVERGREEN",15125,{"$f":"'- 4 -'!E15","v":15650},13.669201520912548,{"$f":"'- 9 -'!C15","v":11.858523851868851},733188,{"$f":"'- 55 -'!F15","v":726411},11.227455802772491,{"$f":"'- 53 -'!G15","v":0}]
[" FLIN FLON",16888,{"$f":"'- 4 -'!E16","v":17675},11.968354430379748,{"$f":"'- 9 -'!C16","v":11.849367088607595},188256,{"$f":"'- 55 -'!F16","v":144394},24.462533877986338,{"$f":"'- 53 -'!G16","v":23.976387169763022}]
[" FORT LA BOSSE",14148,{"$f":"'- 4 -'!E17","v":13635},12.16976308164309,{"$f":"'- 9 -'!C17","v":12.885405960945528},1033992,{"$f":"'- 55 -'!F17","v":1025140},7.0589681637508974,{"$f":"'- 53 -'!G17","v":7.2076899106081997}]
[" FRONTIER",22908,{"$f":"'- 4 -'!E18","v":24644},10.677763743013859,{"$f":"'- 9 -'!C18","v":10.867292730575453},121224,{"$f":"'- 55 -'!F18","v":137781},13.142354000937505,{"$f":"'- 53 -'!G18","v":13.569506058460256}]
[" GARDEN VALLEY",14103,{"$f":"'- 4 -'!E19","v":13298},13.862297496318114,{"$f":"'- 9 -'!C19","v":14.608228980322004},340732,{"$f":"'- 55 -'!F19","v":351266},13.701348654940055,{"$f":"'- 53 -'!G19","v":13.658112098181116}]
[" HANOVER",12774,{"$f":"'- 4 -'!E20","v":12622},13.260027532427557,{"$f":"'- 9 -'!C20","v":13.78529568460309},289282,{"$f":"'- 55 -'!F20","v":296435},14.541602401928644,{"$f":"'- 53 -'!G20","v":14.347850398350062}]
[" INTERLAKE",14027,{"$f":"'- 4 -'!E21","v":13916},12.096540294178578,{"$f":"'- 9 -'!C21","v":13.131675792119196},546826,{"$f":"'- 55 -'!F21","v":563721},12.876686413496238,{"$f":"'- 53 -'!G21","v":12.446954086482554}]
[" KELSEY",14134,{"$f":"'- 4 -'!E22","v":14464},12.398391375032087,{"$f":"'- 9 -'!C22","v":12.661808829832832},183561,{"$f":"'- 55 -'!F22","v":186513},16.915662751283509,{"$f":"'- 53 -'!G22","v":17.16267892902173}]
[" LAKESHORE",17284,{"$f":"'- 4 -'!E23","v":17637},11.353846153846154,{"$f":"'- 9 -'!C23","v":11.408010012515645},367618,{"$f":"'- 55 -'!F23","v":370450},15.027328277829202,{"$f":"'- 53 -'!G23","v":15.201158952495019}]
[" LORD SELKIRK",16816,{"$f":"'- 4 -'!E24","v":16726},11.212213740458015,{"$f":"'- 9 -'!C24","v":11.376036171816127},580450,{"$f":"'- 55 -'!F24","v":594100},14.960845093708066,{"$f":"'- 53 -'!G24","v":15.078207402727813}]
[" LOUIS RIEL",13732,{"$f":"'- 4 -'!E25","v":13203},13.796096245822023,{"$f":"'- 9 -'!C25","v":14.597631121543891},514279,{"$f":"'- 55 -'!F25","v":517209},13.336040103211285,{"$f":"'- 53 -'!G25","v":13.273329899246246}]
[" MOUNTAIN VIEW",14778,{"$f":"'- 4 -'!E26","v":14962},12.6512461518998,{"$f":"'- 9 -'!C26","v":12.773829431438127},402220,{"$f":"'- 55 -'!F26","v":403804},14.919580990476005,{"$f":"'- 53 -'!G26","v":15.142902200387608}]
[" MYSTERY LAKE",16067,{"$f":"'- 4 -'!E27","v":16855},11.797008547008547,{"$f":"'- 9 -'!C27","v":11.939221687800613},145043,{"$f":"'- 55 -'!F27","v":142809},20.901523715607421,{"$f":"'- 53 -'!G27","v":20.848232864357286}]
[" PARK WEST",15092,{"$f":"'- 4 -'!E28","v":15650},11.787595084844938,{"$f":"'- 9 -'!C28","v":11.858523851868851},672329,{"$f":"'- 55 -'!F28","v":661132},10.068977291061016,{"$f":"'- 53 -'!G28","v":10.189320238232606}]
[" PEMBINA TRAILS",12577,{"$f":"'- 4 -'!E29","v":12894},14.497046088903355,{"$f":"'- 9 -'!C29","v":14.678321203957632},654891,{"$f":"'- 55 -'!F29","v":652269},11.546944391082624,{"$f":"'- 53 -'!G29","v":11.497654513061679}]
[" PINE CREEK",15193,{"$f":"'- 4 -'!E30","v":15829},10.499809958190802,{"$f":"'- 9 -'!C30","v":10.615339749198016},589818,{"$f":"'- 55 -'!F30","v":587060},13.039242182578016,{"$f":"'- 53 -'!G30","v":13.201582000135319}]
[" PORTAGE LA PRAIRIE",13254,{"$f":"'- 4 -'!E31","v":13697},12.415101498766838,{"$f":"'- 9 -'!C31","v":12.754036087369421},490193,{"$f":"'- 55 -'!F31","v":486481},13.020399067089183,{"$f":"'- 53 -'!G31","v":13.151476463689843}]
[" PRAIRIE ROSE",14803,{"$f":"'- 4 -'!E32","v":14558},11.499693000409332,{"$f":"'- 9 -'!C32","v":11.967833491012298},669341,{"$f":"'- 55 -'!F32","v":666664},10.767371735829057,{"$f":"'- 53 -'!G32","v":10.892966711156948}]
[" PRAIRIE SPIRIT",14659,{"$f":"'- 4 -'!E33","v":14675},12.329695327057568,{"$f":"'- 9 -'!C33","v":12.881520322492651},739222,{"$f":"'- 55 -'!F33","v":721605},9.3430344103676362,{"$f":"'- 53 -'!G33","v":9.5004906774163977}]
[" RED RIVER VALLEY",15431,{"$f":"'- 4 -'!E34","v":15605},11.891070847347294,{"$f":"'- 9 -'!C34","v":12.659324686940966},713769,{"$f":"'- 55 -'!F34","v":708088},12.584363599442108,{"$f":"'- 53 -'!G34","v":12.738902353686415}]
[" RIVER EAST TRANSCONA",12874,{"$f":"'- 4 -'!E35","v":12953},13.493677347120231,{"$f":"'- 9 -'!C35","v":13.887883821521966},450570,{"$f":"'- 55 -'!F35","v":454908},12.967024538615,{"$f":"'- 53 -'!G35","v":12.936779167875956}]
[" ROLLING RIVER",14753,{"$f":"'- 4 -'!E36","v":15149},12.932053175775479,{"$f":"'- 9 -'!C36","v":13.137678997613364},643991,{"$f":"'- 55 -'!F36","v":647529},11.482647377042477,{"$f":"'- 53 -'!G36","v":11.60088474421056}]
[" SEINE RIVER",12957,{"$f":"'- 4 -'!E37","v":14027},12.399977617368922,{"$f":"'- 9 -'!C37","v":13.994479989963619},370415,{"$f":"'- 55 -'!F37","v":373314},14.163062184491629,{"$f":"'- 53 -'!G37","v":14.20468565733942}]
[" SEVEN OAKS",13829,{"$f":"'- 4 -'!E38","v":13930},13.189195469067673,{"$f":"'- 9 -'!C38","v":13.470608199042706},357708,{"$f":"'- 55 -'!F38","v":363421},16.278954841613906,{"$f":"'- 53 -'!G38","v":16.211732862029002}]
[" SOUTHWEST HORIZON",16342,{"$f":"'- 4 -'!E39","v":16266},10.881194739579463,{"$f":"'- 9 -'!C39","v":11.659353809333865},893940,{"$f":"'- 55 -'!F39","v":899624},10.187249343179641,{"$f":"'- 53 -'!G39","v":10.371190063642695}]
[" ST. JAMES-ASSINIBOIA",14517,{"$f":"'- 4 -'!E40","v":14789},13.004078303425777,{"$f":"'- 9 -'!C40","v":13.122790440038449},621670,{"$f":"'- 55 -'!F40","v":628206},13.379808665810366,{"$f":"'- 53 -'!G40","v":13.496751061166886}]
[" SUNRISE",15826,{"$f":"'- 4 -'!E41","v":15744},11.947137734094834,{"$f":"'- 9 -'!C41","v":13.302433371958285},584507,{"$f":"'- 55 -'!F41","v":587309},13.807392941002943,{"$f":"'- 53 -'!G41","v":13.860528519271163}]
[" SWAN VALLEY",16483,{"$f":"'- 4 -'!E42","v":17866},11.818506609503391,{"$f":"'- 9 -'!C42","v":12.01491874611491},474140,{"$f":"'- 55 -'!F42","v":480890},13.242415845902309,{"$f":"'- 53 -'!G42","v":13.49338246028544}]
[" TURTLE MOUNTAIN",13826,{"$f":"'- 4 -'!E43","v":14258},12.772973309276427,{"$f":"'- 9 -'!C43","v":12.647420147420146},652727,{"$f":"'- 55 -'!F43","v":649150},11.579573209158779,{"$f":"'- 53 -'!G43","v":11.742034290871803}]
[" TURTLE RIVER",18550,{"$f":"'- 4 -'!E44","v":20202},10.677040225128289,{"$f":"'- 9 -'!C44","v":9.4220110847189229},354662,{"$f":"'- 55 -'!F44","v":364774},15.034669885214393,{"$f":"'- 53 -'!G44","v":15.294710729324699}]
[" WESTERN",13124,{"$f":"'- 4 -'!E45","v":12559},12.174060277683711,{"$f":"'- 9 -'!C45","v":13.542946879694115},353105,{"$f":"'- 55 -'!F45","v":341195},13.896115928039029,{"$f":"'- 53 -'!G45","v":13.838380361323155}]
[" WINNIPEG",15127,{"$f":"'- 4 -'!E46","v":15656},12.147242807129782,{"$f":"'- 9 -'!C46","v":12.873928736695975},480920,{"$f":"'- 55 -'!F46","v":488685},14.630739739233055,{"$f":"'- 53 -'!G46","v":14.874140552452653}]
[]
[" PROVINCE",14537,{"$f":"'- 4 -'!E48","v":14738},12.611952453814942,{"$f":"'- 9 -'!C48","v":13.1091852207635},485492.21408335021,{"$f":"'- 55 -'!F48","v":489177.23870717414},13.306083654963315,{"$f":"'- 53 -'!G48","v":13.224491098002039}]
[]
[" WHITESHELL",17415,{"$f":"'- 4 -'!E50","v":18333},10.439851616322205,{"$f":"'- 9 -'!C50","v":10.203045685279189},null,null,0,{"$f":"'- 53 -'!G50","v":0}]
[]
["(1)  From page 4"]
["(2)  From page 9"]
["(3)  From page 55"]
["(4)  From page 53"]

{"sheet":"Data","index":70,"n_rows":88,"n_cols":31,"rows_kept":88,"cut":false,"hidden":true,"merged":[[53,2,53,5],[5,13,8,13]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"update to FINAL23"]
["DATE:","SUPPLEMENTARY DATA FOR FRAME REPORT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FORMAT CHANGE WHICH COLUMNS"]
["PrevY",{"$f":"_xlfn.CONCAT(TEXT(FALLYR-1,\"0000\"),\"/\",TEXT(MID(B5,3,2),\"00\"))","v":"2021/22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"W:\\Edusfb\\Frame.fin\\[Final22.xls]Scdatabase - Column AD",null,null,null,null,null,null,null,"TEMPORARY"]
["CurrY",{"$f":"TEXT(_xlfn.CONCAT(FALLYR,\"/\",RIGHT(SPRINGYR,2)),\"000000\")","v":"2022/23"},"EXPENDITURES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"for Page 55",null,null,null,null,null,null,null,"DATA for pg55"]
["FALLYR",2022,null,null,null,null,null,null,null,null,null,null,null,"Incremental administration costs related to Waywayseecappo",null,null,null,null,null,null,null,null,"2021 TSA",null,null,null,null,"W:\\Edusfb\\Age and Area",null,null,"2022 TSA /pupil"]
["SPRINGYR",{"$f":"TEXT((FALLYR+1),\"0000\")","v":"2023"},null,null,null,null,null,null,null,null,null,null,"ADMIN. COSTS",null,null,null,"ADJUSTMENT","TOTAL","SPECIAL NEEDS",null,null,null,"Per Funded",null,null,"AJ",null,"TOTAL",null,null,"from DSFF22-23A4"]
[null,null,"    TRANSFERS BY FUNCTION",null,null,null,null,null,null,700,"TOTAL","LIABILITY","SELF-FUNDED",null,"TRUSTEE","ADMIN","FOR DAYS","CATEGORICAL","COORDINATOR/","SPECIAL NEEDS",null,null,"Resident",null,"GROSS SPECIAL","NET SPECIAL",null,"AREA","AREA",null,"REVERT TO "]
["CO. ","DIVISION/DISTRICT",100,200,300,400,500,600,700,"RECHARGE","TRANSFERS","INSURANCE","PROGRAMS",null,"ELECTION","Limit","CLOSED","SUPPORT","CLINICIAN","LEVEL 2","LEVEL 3",null,"Pupil < 21",null,"LEVY","LEVY",null,"at September 30, 2022","Waywayseecapo",null,"ref Col W  "]
[null,null,"OE1TRANS","OE2TRANS","OE3TRANS","OE4TRANS","OE5TRANS","OE6TRANS","OE7TRANS","OE799X",null,"LIABINS","ADMINSELF","PA_WAYWAY","ELECTION","I18","DAYSCLOS","CATSUP","SPECNEEDCLIN","SPECNEED2","SPECNEED3",null,null,null,null,null,null,null,null,null,"after FINAL 23 complete"]
["BE"," BEAUTIFUL PLAINS",81347,0,0,0,0,8970,0,0,{"$f":"SUM(C11:I11)-J11","v":90317},32304,0,0,0,3.38,0,2449995,218190,307800,295820,null,416075,null,10150595.6096,9898429.6096000001,null,306554,null,null,416075]
["BO"," BORDER LAND",546437,0,0,0,0,0,0,0,546437,0,0,0,3879,3.38,0,3210155,230917,535800,369775,null,508881,null,18548204,15972205,null,426345,null,null,508881]
["BR"," BRANDON",78000,0,0,0,0,0,0,0,78000,185432,0,0,28951,2.94,0,7586202,657938,1263500,1394580,null,385825,null,51369869,50445862,null,1122080,null,null,385825]
["DI"," D.S.F.M.",855957,0,0,0,0,10400,0,0,866357,0,0,0,0,2.7,0,8244318,507408,389500,316950,null,502392,null,0,0,null,1080995,null,null,502392]
["EV"," EVERGREEN",111635,0,0,0,0,0,0,0,111635,22170,0,0,227524,3.37,0,2294328,164700,270750,162701,null,726411,null,0,0,null,291254,null,null,726411]
["FL"," FLIN FLON",2600,0,0,0,0,0,0,0,2600,36623,0,0,504,4.25,0,1501000,104843,285000,84520,null,144394,null,5095503,4719146,null,209745,null,null,144394]
["FO"," FORT LA BOSSE",59633,0,0,0,100,0,0,0,59733,58552,0,13033,4962,3.46,0,1817369,148716,336300,109876,null,1025140,null,10591284,10132184,null,264055,null,null,1025140]
["FR"," FRONTIER",2086568,0,4116,0,99106,20315,107913,0,2318018,0,0,0,0,2.4,0,6621007,299395,972800,538815,null,137781,null,3679067,3519830,null,1431511,null,null,137781]
["GA"," GARDEN VALLEY",486122,0,0,27000,0,26834,2756,0,542712,0,0,0,0,3.08,0,4895515,326948,811300,802940,null,351266,null,21362606,21039519,null,712707,null,null,351266]
["HA"," HANOVER",2780511,0,0,0,0,0,0,0,2780511,100385,0,0,25359,2.94,0,8652397,618623,1493400,1367111,null,296435,null,37572961,36818898,null,1121683,null,null,296435]
["IN"," INTERLAKE",165124,42603,0,0,19759,19954,0,0,247440,63128,0,0,2243,3.25,0,3393420,297432,537700,505007,null,563721,null,21772439,20963969,null,447999,null,null,563721]
["KE"," KELSEY",140,0,0,0,0,4106,0,0,4246,35821,0,0,2165,4.25,0,2627170,181569,491150,266240,null,186513,null,4782792,4628088,null,340888,null,null,186513]
["LA"," LAKESHORE",83530,0,0,0,0,1300,0,0,84830,44232,0,0,0,3.53,0,1898923,99517,304000,242995,null,370450,null,5677499.5199999996,5263305.5199999996,null,233256,null,null,370450]
["LO"," LORD SELKIRK",175830,0,0,0,0,0,0,0,175830,90087,0,0,54803,3.1199999999999997,0,4903394,337646,984200,667708,null,594100,null,35396801,32862262,null,710914,null,null,594100]
["LR"," LOUIS RIEL",461174,363755,11012,0,2975,38500,0,0,877416,4346,1745713,0,272782,2.7,0,16284324,1136783,3099850,4496464,null,517209,null,121431579,118161077,null,2317282,null,null,517209]
["MO"," MOUNTAIN VIEW",0,0,0,0,0,4655,0,0,4655,23130,0,0,0,3.2300000000000004,0,3876765,322381,563350,297933,null,403804,null,18519387,18174207,null,769803,null,null,403804]
["MY"," MYSTERY LAKE",17000,0,0,0,0,0,0,0,17000,75486,0,0,40527,4.25,0,4998536,334219,695400,944511,null,142809,null,9574920,9031895,null,467871,null,null,142809]
["PA"," PARK WEST",111635,0,0,0,0,0,0,0,111635,22170,0,0,227524,3.37,0,2294328,164700,270750,162701,null,661132,null,11500927,10731641,null,393271,50000," < from Lyndonna",661132]
["PE"," PEMBINA TRAILS",2326049,0,0,0,8000,0,0,0,2334049,128738,734759,0,0,2.7,0,15145278,1125900,2798700,3201195,null,652269,null,117723089,115293244,null,1848800,null,null,652269]
["PI"," PINE CREEK",36009,0,0,0,0,0,0,0,36009,0,0,0,0,3.52,0,1673552,112447,210900,253560,null,587060,null,8425692,8113014,null,209798,null,null,587060]
["PO"," PORTAGE LA PRAIRIE",39650,0,0,0,0,0,0,0,39650,75098,0,0,16235,3.18,0,3642814,303494,870200,650804,null,486481,null,20095928,19825000,null,592284,null,null,486481]
["PR"," PRAIRIE ROSE",158282,0,645,0,0,7366,0,0,166293,41332,0,0,12664,3.34,0,3295051,252937,326800,363436,null,666664,null,19512796,18427499,null,383320,null,null,666664]
["PS"," PRAIRIE SPIRIT",70202,0,0,0,0,15326,0,0,85528,43479,0,0,29528.67,3.37,0,3080932,225991,304000,338080,null,721605,null,16713595,15872184,null,484035,null,null,721605]
["RE"," RED RIVER VALLEY",392359,0,0,0,0,0,0,0,392359,42888,0,0,9345,3.34,0,3734802,241587,555750,511346,null,708088,null,23688698,22869977,null,380132,null,null,708088]
["RI"," RIVER EAST TRANSCONA",511884,0,0,0,250,30250,0,0,542384,165016,0,0,253493,2.7,0,17125754,1229640,4062200,4187966,null,454908,null,99597713,98852451,null,2478736,null,null,454908]
["RO"," ROLLING RIVER",352456,0,0,0,0,1000,0,0,353456,60759,0,8037,0,3.42,0,2055510,179011,294500,126780,null,647529,null,13704333,12985366,null,321059,null,null,647529]
["SE"," SEINE RIVER",426346,174868,0,0,0,33291,0,0,634505,69916,0,0,22033,3.02,0,6135167,422583,1240700,961415,null,373314,null,31867190,30577643,null,586359,null,null,373314]
["SO"," SEVEN OAKS",629048,137674,39900,231429,-271329,162566,0,0,929288,101338,0,0,143123,2.7,0,11097793,857895,2265750,3180065,null,363421,null,66610250,63928333,null,1448703,null,null,363421]
["SR"," SOUTHWEST HORIZON",292270,0,0,0,0,0,0,0,292270,71953,0,0,0,3.46,0,2048443,161914,217550,211300,null,899624,null,14969969,14256116,null,314983,null,null,899624]
["ST"," ST. JAMES-ASSINIBOIA",350616,0,0,1768,0,0,0,0,352384,107364,278359,0,136162,2.7,0,8328721,604643,2474750,1743225,null,628206,null,70931495,69158858,null,1459050,null,null,628206]
["SU"," SUNRISE",424138,30989,20000,0,-17664,14126,0,0,471589,62696,0,0,0,3,0,6881517,488226,946200,1176941,null,587309,null,41627663,40137814,null,754997,null,null,587309]
["SW"," SWAN VALLEY",60000,0,0,0,0,0,0,0,60000,50300,0,0,3581,3.4799999999999995,0,2279769,139956,356250,221865,null,480890,null,9505127,8510761,null,290707,null,null,480890]
["TM"," TURTLE MOUNTAIN",18200,0,0,0,0,0,0,0,{"$f":"SUM(C43:I43)-J43","v":18200},37099,0,0,0,3.53,0,1279624,110863,210900,63390,null,649150,null,7835953,7835953,null,182598,null,null,649150]
["TR"," TURTLE RIVER",133280,0,0,0,0,0,0,0,{"$f":"SUM(C44:I44)-J44","v":133280},32709,0,0,0,3.53,0,1508977,73630,262200,84520,null,364774,null,4225502,3953531,null,183107,null,null,364774]
["WE"," WESTERN",49374,0,7000,0,-7000,0,0,0,{"$f":"SUM(C45:I45)-J45","v":49374},12656,0,0,10645,3.38,0,2198604,177546,299250,169040,null,341195,null,9909568,9909568,null,221513,null,null,341195]
["WI"," WINNIPEG",1348793,379280,0,24657,0,287764,0,0,{"$f":"SUM(C46:I46)-J46","v":2040494},228522,54415,0,432278,2.7,0,29261969,2140733,7412850,6943318,null,488685,null,210223550,205433352,null,5125599,null,null,488685]
[]
[null," PROVINCE",{"$f":"SUM(C11:C46)","v":15722199},1129169,82673,284854,-165803,686723,110669,0,17850484,2125729,2813246,21070,1960310.67,116.67000000000003,0,208323423,15000921,38722000,37414893,null,489177.23870717414,null,{"$f":"SUM(Y11:Y46)","v":1174194545.1296},1138303182.1296,null,{"$f":"SUM(AB11:AB46)","v":29913993},null,null,489177.23870717414]
[null," "]
["XW"," WHITESHELL",0,0,0,0,0,0,10400,0,{"$f":"SUM(C50:I50)-J50","v":10400},0,0,0,0,3.42,0,0,0,0,0,null,null,null,2584442.8223999999,2561854.8223999999,null,73056,"???",null,"N/A"]
[]
[]
[]
[null,"Page"," Function's check",null,null,null,"Function"]
[null,18,0,0,null,null,100]
[null,{"$f":"+B55+1","v":19},0,0,0,null,100]
[null,{"$f":"+B56+1","v":20},0,null,null,null,100]
[null,21,0,0,0,null,200]
[null,22,0,0,0,null,200]
[null,23,0,0,null,null,300]
[null,24,0,0,0,0,400]
[null,25,0,0,0,null,500]
[null,26,0,null,null,null,500]
[null,27,0,0,0,null,600]
[null,28,0,0,null,null,600]
[null,29,0,0,0,null,700]
[null,30,0,0,null,null,700]
[null,31,0,0,0,null,800]
[null,32,0,0,null,null,800]
[null,33,0,0,0,null,900]
[null,"check",{"$f":"SUM(C55:F70)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Dates"]
[null,{"$f":"+FALLYR-1","v":2021},"September 30,"]