ࡱ> FE g2ɀ\p Martyn Scott Ba==$K@8X@"1Calibri1Calibri1Calibri1Calibri1Arial1Arial1System1Arial1Arial1 Courier1System1 Arial1System1System1Arial1System1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Calibri1 Calibri1Calibri14Calibri1 Calibri1Calibri1Calibri1,8Calibri18Calibri18Calibri1>141<Calibri1?Calibri1h8Cambria1Calibri1 Calibri1Calibri1Calibri""#,##0;\-""#,##0""#,##0;[Red]\-""#,##0""#,##0.00;\-""#,##0.00#""#,##0.00;[Red]\-""#,##0.005*0_-""* #,##0_-;\-""* #,##0_-;_-""* "-"_-;_-@_-,)'_-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_-=,8_-""* #,##0.00_-;\-""* #,##0.00_-;_-""* "-"??_-;_-@_-4+/_-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_-?:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_).)_-* #,##0_-;\-* #,##0_-;_-* "-"??_-;_-@_- ""#,##0"Yes";"Yes";"No""True";"True";"False""On";"On";"Off"],[$ -2]\ #,##0.00_);[Red]\([$ -2]\ #,##0.00\)                                                                        ff + ) + + , *        @  )  P  P !  !    "        # `   $          # %     #     & ' a>   ( #x@ #@ #x@ !@  !@ !@@ !@@    @  *@@ ! !@  !@ ! !    !     *@ @ *@  l@   l   l @   l@ @   l@   l@   L  l  l   l  (|@ @ (|@ (| @ (|@  (| (|  (|@  (|  (|  *@  l@@   l@   l@  L  l@   l  (|@@ (|@ (|@ (| (|@  (|   l )  #x@@  @  (|@@  (|@  (|@  (| @  (|@ @  *" ||lJ}-} 00_)}-} 00_)}-} 00_)}-} 00_)}-} 00_)}-} 00_)}-} 00_)}-} 00_)}-} 00_)}-}  00_)}-}  00_)}-}  00_)}-}  00_)}-}  00_)}-} 00_)}-} 00_)}A} 00_)ef[$ -}A} 00_)ef[$ -}A} 00_)ef[$ -}A} 00_)ef[$ -}A} 00_)ef[$ -}A} 00_)ef [$ -}A} 00_)L[$ -}A} 00_)L[$ -}A} 00_)L[$ -}A} 00_)L[$ -}A} 00_)L[$ -}A} 00_)L [$ -}A} 00_)23[$ -}A} 00_)23[$ -}A} 00_)23[$ -}A}  00_)23[$ -}A}! 00_)23[$ -}A}" 00_)23 [$ -}A}# 00_)[$ -}A}$ 00_)[$ -}A}% 00_)[$ -}A}& 00_)[$ -}A}' 00_)[$ -}A}( 00_) [$ -}A}) 00_)[$ -}}* }00_)[$ -##0.  }}+ 00_)[$ -???##0.??? ??? ???}-}, 00_)}-}- 00_)}-}0 00_)}-}1 00_)}-}3 00_)}A}5 a00_)[$ -}A}9 00_)[$ -}A}: 00_)?[$ -}A}; 00_)23[$ -}-}< 00_)}}? ??v00_)̙[$ -##0.  }A}C }00_)[$ -}A}E e00_)[$ -}}J 00_)[$ -##0.  }}L ???00_)[$ -???##0.??? ??? ???}-}M 00_)}-}S 00_)}U}T 00_)[$ -##0.}-}W 00_)}(}i00_)}(}j00_)}(}k00_)}(}l00_)}(}m00_)}(}n00_)}(}o00_)}(}p00_)}(}q00_)}(}r00_)}(}s00_)}(}t00_)}(}u00_)}(}v00_)}(}w00_)}(}x00_)}(}y00_)}(}z00_)}(}{00_)}(}|00_)}(}}00_)}(}~00_)}(}00_)}(}00_)}(}00_)}(}00_)}(}00_)}(}00_)}(}00_)}(}00_)}(}00_)}(}00_)}(}00_)}(}00_)}(}00_)}-} 00_)}(}00_)}(}00_)}(}00_)}(}00_)}(}00_)}-} 00_)% 20% - Accent1M 20% - Accent1 ef % 20% - Accent2M" 20% - Accent2 ef % 20% - Accent3M& 20% - Accent3 ef % 20% - Accent4M* 20% - Accent4 ef % 20% - Accent5M. 20% - Accent5 ef % 20% - Accent6M2 20% - Accent6  ef % 40% - Accent1M 40% - Accent1 L % 40% - Accent2M# 40% - Accent2 L渷 % 40% - Accent3M' 40% - Accent3 L % 40% - Accent4M+ 40% - Accent4 L % 40% - Accent5M/ 40% - Accent5 L % 40% - Accent6M3 40% - Accent6  Lմ % 60% - Accent1M 60% - Accent1 23 % 60% - Accent2M$ 60% - Accent2 23ږ % 60% - Accent3M( 60% - Accent3 23כ % 60% - Accent4M, 60% - Accent4 23 %! 60% - Accent5M0 60% - Accent5 23 %" 60% - Accent6M4 60% - Accent6  23 % #Accent1AAccent1 O % $Accent2A!Accent2 PM % %Accent3A%Accent3 Y % &Accent4A)Accent4 d % 'Accent5A-Accent5 K % (Accent6A1Accent6  F %)Bad9Bad  %* Calculation Calculation  }% + Check Cell Check Cell  %????????? ???, Comma-( Comma [0] .Comma 2 /Comma 30&Currency1. Currency [0]2 Estimated3Explanatory TextG5Explanatory Text %4external input 5Good;Good  a% 6Header7 HeaderGrant8 HeaderLEA9 Heading 1G Heading 1 I}%O: Heading 2G Heading 2 I}%?; Heading 3G Heading 3 I}%23< Heading 49 Heading 4 I}%=( Hyperlink >Imported ?InputuInput ̙ ??v%  @input 2 ALEANameB LEANumberC Linked CellK Linked Cell }%Dlog projection ENeutralANeutral  e%3Normal % FNormal 2 GNormal 3 HNormal 4 INormal 5 JNoteb Note   KNumber LOutputwOutput  ???%????????? ???M$PercentNprovisional PN158/97OsubPtable importedQ table sumR table values STitle1Title I}% TTotalMTotal %OO Uu5sharesVVariable assumptionsW Warning Text? Warning Text %XTableStyleMedium2PivotStyleLight16`pG De DelegatedhSheet3,  ; 8$#1.1.1 Contingencies (A)$1.1.2 Behaviour support services (A)01.1.3 Support to UPEG and bilingual learners (A)'1.1.4 Free school meals eligibility (A)1.1.5 Insurance (A)%1.1.6 Museum and Library services (A) 1.1.7 Licences/subscriptions (A)F1.1.8 Staff costs  supply cover excluding cover for facility time (A)61.1.9 Staff costs  supply cover for facility time (A)1.1.10 School improvement (A)DEDELEGATED ITEMS (A)ENGLAND - Average (mean)ENGLAND - Average (median)ENGLAND - MaximumENGLAND - MinimumAverage (median)MaximumMinimum BirminghamCoventryDudley HerefordshireSandwell ShropshireSolihull StaffordshireStoke-on-TrentTelford & WrekinWalsall Warwickshire WolverhamptonWorcestershire Appendix 1NDe delegated Budgets Benchmarking Information 2019/20 on a Net Per Pupil Basis2018/19*C DEFFccB g2ɀ t[zg  dMbP?_*+% &'()M\\SVWVPS013\Equitrac_Print2F3-  4dXX10DRl~Gsؠ xVKv0 Yi_dۮ`XSˏw/@I$N6B wU:[>θp-m-0X΢"k [T <4)0-u PP]/EL+q>62E:N V1t_9|FdmCm }̂ql ^{fXH "pgg](P՘3]2mrˊJ1h+TCpMfJ6V%ͻ. =¬]4I9 ":u\q?h{Y˹uͻ/`s#˾ibdw}O}'n1T8ȶnA8ZU7N=BtWPFꩋL$5 ;Qw%^jФr|_u<Y3Vl]ڊm/"K`r Y _OJhT+tW oO ,1T)n زxYsMG)eV},qr-FԷX' 8RV.{xsw|Iv}r ]z2!L55iʎo^ Wq(_[pp9o1Ɲ8"2Xs|z1XAI_v#"<4 [g~$#a?)lZSLj<[J4XDb$Y\~R3M`Q,bLw}[Nt/ KEA\WXVY?xFg7sG})ϼm/ӑ̳ۙ߰-o7ʬSF*!5M#dx} 0EEvb7RA/Nk0IJ[7VZ-Z{tα61JS6|! O؅rFS[kYO z1>7IqU|@Kne`ߙe I2$O <Z*Q{0i!/9tY}>xҎh򻂰&'LkXߍ.?" LXX BP(? BP(?&\(U} } }  } 8hD                            ! `_ ~ ~ j j j j  j  j  ~  j  i ^ bH@@o@o?o@oo?o@@m@n<@ ] cH@qrqqqr@sp7@ \ aHP@P@q8@r@qD@q$@q7@rB@1@s:@p@b@ [ gH lllllltk \ dH qrqqqr@sp2@ \ dH *@0@q&@r@qD@qq@r5@@s @pV@ [ eH lllllltk ~ Zt@ fH *@@vvvvvv@wu4@ ~ Zt@ fHy&@y?yyyy5@@z @xF@ ~ Zt@ fH @yyyyyy@zx(@ ~ Z@ fHy@yyyy@y@zx @ ~ Yt@ fH@0@yyyyy?y@z@x@@ ~ Z@ fH@yyyyyy1@@z@x@@ ~ Zt@ fH@yyyyyy@zx&@ ~ Z@ fH@@y$@y?yD@yy@y2@@zxV@ ~ Z@ fHyyyyyyzx ~ Z@ fHyy?yyyyzx? ~ Zt@ fHyy@y0@yyy@zx7@ ~ ZH@ fH@y@y?yyyy@z@x3@ ~ Zu@ fHy @yyyyyzx @ ~ X@ hH@|"@|||||@}{1@ " H*@@@4@ 6 0dddddddhhhhhhhhhhhhhh>@  ggD g2ɀ 0i  dMbP?_*+% &ffffff?'ffffff?(?)?" 333333?333333?&<3U> @ggD Oh+'0HPl Service BirminghamMartyn ScottMicrosoft Excel@aJa@K@A"נz՜.+,0  PXt | Service Birmingham  De DelegatedSheet3'De Delegated'!Print_Area  Worksheets Named Ranges  !"#$%&'()*+,-./012346789:;<>?@ABCDRoot Entry F@ÛWorkbookiSummaryInformation(5DocumentSummaryInformation8=