ࡱ> lo  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijknRoot Entry F,rM| mWorkbook&SummaryInformation(LDocumentSummaryInformation8 ZO\pShakera Trombley-Miah Ba= =hTL,8X@"1Arial1Arial1Arial1Arial1Arial1Arial1Arial1 Arial1$Arial1Arial1(3 Aptos Narrow1( 3 Aptos Narrow1(3 Aptos Narrow1(43 Aptos Narrow1( 3 Aptos Narrow1(3 Aptos Narrow1(3 Aptos Narrow1(,83 Aptos Narrow1(83 Aptos Narrow1(83 Aptos Narrow1(>3 Aptos Narrow1(43 Aptos Narrow1(<3 Aptos Narrow1(?3 Aptos Narrow1*h83 Aptos Display1(3 Aptos Narrow1( 3 Aptos Narrow""#,##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_-;_-* "-"??_-;_-@_-                                                                      ff + ) , *      P  P         `            a       $"@ @  ,"@ @  $"@ @  ,""@ @  $"@  ,"@  h  @  H  ("@ @  ("@ @  "!@ @  "@  "@ @  "@ @  ""@ @  ("@ @  (""@ @  ("@ @  ("@ @  ("@ "8"@ @ "8"@ @ "8"!@ @  h"@ @  ,"@ @  h""@ @  8"@@  0 " @ ||_D}A} _-;_-* "ef-@_- }A} _-;_-* "ef-@_- }A} _-;_-* "ef-@_- }A} _-;_-* "ef-@_- }A} _-;_-* "ef-@_- }A} _-;_-* "ef -@_- }A} _-;_-* "L-@_- }A} _-;_-* "L-@_- }A} _-;_-* "L-@_- }A} _-;_-* "L-@_- }A} _-;_-* "L-@_- }A} _-;_-* "L -@_- }A} _-;_-* "23-@_- }A} _-;_-* "23-@_- }A} _-;_-* "23-@_- }A} _-;_-* "23-@_- }A}  _-;_-* "23-@_- }A}! _-;_-* "23 -@_- }A}" _-;_-* "-@_- }A}# _-;_-* "-@_- }A}$ _-;_-* "-@_- }A}% _-;_-* "-@_- }A}& _-;_-* "-@_- }A}' _-;_-* " -@_- }A}( _-;_-* "-@_- }}) }_-;_-* "-@_-    }}* _-;_-* "-@_- ??? ??? ??? ???}-}/ _-;_-* "}A}1 a_-;_-* "-@_- }A}2 _-;_-* "-@_- }A}3 _-;_-* "?-@_- }A}4 _-;_-* "23-@_- }-}5 _-;_-* "}}7 ??v_-;_-* "̙-@_-    }A}8 }_-;_-* "-@_- }A}9 W_-;_-* "-@_- }x}:_-;_-* "-@_  }}; ???_-;_-* "-@_??? ???  ??? ???}-}= _-;_-* "}U}> _-;_-* "-@_ }-}? _-;_-* "}(}H_-;_-* "}(}I_-;_-* "}(}J_-;_-* " 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 LǬ % 40% - Accent3M' 40% - Accent3 L % 40% - Accent4M+ 40% - Accent4 L % 40% - Accent5M/ 40% - Accent5 L % 40% - Accent6M3 40% - Accent6  L % 60% - Accent1M 60% - Accent1 23D % 60% - Accent2M$ 60% - Accent2 23 % 60% - Accent3M( 60% - Accent3 23GY % 60% - Accent4M, 60% - Accent4 23a % 60% - Accent5M0 60% - Accent5 23m %! 60% - Accent6M4 60% - Accent6  23s % "Accent1AAccent1 ` % #Accent2A!Accent2 q2 % $Accent3A%Accent3 k$ % %Accent4A)Accent4  % &Accent5A-Accent5 + % 'Accent6A1Accent6  N. %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextG5Explanatory Text %0 : Followed Hyperlink 1Good;Good  a%2 Heading 1G Heading 1 (A%`3 Heading 2G Heading 2 (A%?d4 Heading 3G Heading 3 (A%23D5 Heading 49 Heading 4 (A%6( Hyperlink 7InputuInput ̙ ??v% 8 Linked CellK Linked Cell }% 9NeutralANeutral  W%"Normal :Noteb Note   ;OutputwOutput  ???%????????? ???<$Percent =Title1Title (A% >TotalMTotal %``? Warning Text? Warning Text %XTableStyleMedium2PivotStyleLight16`>Year 3TpYear 2 Year 1 , * * *5s3APRILMAYJUNEJULYAUGUSTSEPTOCTNOVDECJANFEBMARCHTOTALFEES TOTAL INCOMEINCOME EXPENDITUREFOODRATESELECTRICGASWATER TELEPHONE EQUIPMENT STATIONERYTOTAL EXPENDITURESURPLUS/(DEFICIT)CFWD RENT/MORTGAGE CARETAKINGMARKETING/ADVERT. BANK CHARGESPROFESSIONAL FEES MEMBERSHIPS INSURANCEOPENING BALANCE EMPLOYERS NIWAGESAGENCYGROSS SALARIESPENSIONINCOME & EXPENDITURE TEMPLATEMONTHYEAROTHER 1 (RENAME)OTHER 2 (RENAME)NOTE : CUSTOMISE AS REQUIRED Provider Name Forecast Wraparound Childcare :B/ x/B/0z0D0y1Ccc <PK![Content_Types].xmlN0EH-J@%ǎǢ|ș$زULTB l,3;rØJB+$G]7O٭Vᐱk;Ʊ<;?bm05#e87cwЩom8nSHħr;#82P߱ƞ=%ı>q&@OI@k:4%1e#vl$h0;uHzw0ux%}*;(|$޳q-!CLYc!|2k9u>.K2C&mG(N}6I"@ DQpĤ(Y';<<gSf=  2[74 ҅Apscay&\eʲBJǐYG4PVRlnຠtSn);32IV CUam:4]Ҳ{5gEI+lӘôfUb551$5ě=skd7(e fߢ6̡/aUxLx T +헧j vxrQ Kic-_YG15oiO**Ezĵo?>RajJ&xy=,:GƵuTݞ+ᕨ <̥ts 3޹-h)eի^PSi3KE+˜#mۺs?PK! ѐ'theme/theme/_rels/themeManager.xml.relsM 0wooӺ&݈Э5 6?$Q ,.aic21h:qm@RN;d`o7gK(M&$R(.1r'JЊT8V"AȻHu}|$b{P8g/]QAsم(#L[PK-![Content_Types].xmlPK-!֧6 0_rels/.relsPK-!kytheme/theme/themeManager.xmlPK-!:: theme/theme/theme1.xmlPK-! ѐ'D theme/theme/_rels/themeManager.xml.relsPK]?  ZO 4R_o  dMbP?_*+%&?'?(?)?MRICOH Aficio MP C6501 PCL 6  4dXXE3E_*3xTr0 {3x XC;J^-v2X&cߝ)z|0LC~E3oa6gp1ϐ !d:L9; JP :P b-,a5U]/ \^\I$dw2Fo%BplyZlP>t/|˜Q&[w0NM/-6M=3o$}^6w fy4 y~{}4Մ?nNx 0EEvw ݗNk0IJ[7 -.9NHA%q8`PcGI\p} w6Çʇ}F.66 H24l`` g;OaBϸu|,z0w )iģ,u1X-oqMr M煩`:][8gJ98 Խ?{I" <XX??&U} 48 D 888          A2 @ A0 ]^ @ AA @ A*A @@ J1@ K+ W W W W W W W  W  W  W  W  W K L, XXXXXXXXXXXXX M Y Y Y Y Y Y Y Y Y Y Y Y Y R" OBBBBBBBBBBBBB" LOBBBBBBBBBBBB # C %   L OOOOOOOOOOOOO # C  %   L- OOOOOOOOOOOOO #C  %  L. OOOOOOOOOOOOO #C % $PODDDDDDDDDDDDD SE -E.E.E.E.EEE. E.  E.  E.  E.  E. E0$NOFFFFFFFFFFFFF T"OBBBBBBBBBBBBC$OOBBBBBBBBBBBBC L( OOOOOOOOOOOOO C ) - L% OOOOOOOOOOOOO C L& OOOOOOOOOOOOO C L% OOOOOOOOOOOOO C L) OOOOOOOOOOOOO C L' OOOOOOOOOOOOO C L OOOOOOOOOOOOO C L OOOOOOOOOOOOO C L OOOOOOOOOOOOO C L OOOOOOOOOOOOO C L OOOOOOOOOOOOO CDy l&"  24MYYY((4(lQQQQQQQQQ !"#$%&'()* + ,-./0 1 3 L OOOOOOOOOOOOO  C !L# !OOOOOOOOOOOOO !C  "L "OOOOOOOOOOOOO "C! #L #OOOOOOOOOOOOO #C" $L $OOOOOOOOOOOOO $C# %L %OOOOOOOOOOOOO %C$ &L! &OOOOOOOOOOOOO &C% 'L 'OOOOOOOOOOOOO 'C& (L (OOOOOOOOOOOOO (C' )L" )OOOOOOOOOOOOO )C($*UPDDDDDDDDDDDDD +S+Q+E++++ -+E/++E/++E+++E/++E/++E/++ E+++ E+ ++ E/ ++ E/ ++ E+ +#+E) %++ $,VNGGGGGGGGGGGGG -L$-O~ -C-C1--- L-C1--C1--C1--C1--C1-- C1 -- C1 -- C1 -- C1 -- C1 --C+ D- .L.O.C... L.C0..C0..C0..C-..C...C0.. C0 .. C0 .. C0 .. C0 .. C0 .#.C/ %..  /L/O/C./// L/C+//C+//C///C+//C+//C+// C/// C/ // C+ // C+ // C/ /#/C0 %//  0Z0P0[.000 LL0[00[00[00[100[000[00 [00 [ 00 [ 00 [ 00 [ 0#0[1 %00  1\1Q1E-111 LL1E-11E-11E-11E-11E-11E- 11 E- 11 E- 11 E- 11 E- 11 E01"1E) D-D0 3H/3I*hQQQQQQQQQQ(($/ 300 )01 0>@02555 ggD ZO 4\  dMbP?_*+%&?'?(?)?MRICOH Aficio MP C6501 PCL 6  4dXXE3E_*3xTr0 {3x XC;J^-v2X&cߝ)z|0LC~E3oa6gp1ϐ !d:L9; JP :P b-,a5U]/ \^\I$dw2Fo%BplyZlP>t/|˜Q&[w0NM/-6M=3o$}^6w fy4 y~{}4Մ?nNx 0EEvw ݗNk0IJ[7 -.9NHA%q8`PcGI\p} w6Çʇ}F.66 H24l`` g;OaBϸu|,z0w )iģ,u1X-oqMr M煩`:][8gJ98 Խ?{I" <XX??&U} 48 D 888          A2 @ A0 ]^ @ AA @ A*A @@ J1@ K+ W W W W W W W  W  W  W  W  W K L, XXXXXXXXXXXXX M Y Y Y Y Y Y Y Y Y Y Y Y Y R" OBBBBBBBBBBBBB" LOBBBBBBBBBBBB # C %   L OOOOOOOOOOOOO # C  %   L- OOOOOOOOOOOOO #C  %  L. OOOOOOOOOOOOO #C % $PODDDDDDDDDDDDD SE -E.E.E.E.E.E.E E.  E.  E.  E.  E. E0 $NOFFFFFFFFFFFFF T"OBBBBBBBBBBBBC$OOBBBBBBBBBBBBC L( OOOOOOOOOOOOO C ) - L% OOOOOOOOOOOOO C L& OOOOOOOOOOOOO C L% OOOOOOOOOOOOO C L) OOOOOOOOOOOOO C L' OOOOOOOOOOOOO C L OOOOOOOOOOOOO C L OOOOOOOOOOOOO C L OOOOOOOOOOOOO C L OOOOOOOOOOOOO C L OOOOOOOOOOOOO CDy l&"  24MYYY((4(lQQQQQQQQQ !"#$%&'()* + ,-./0 1 3 L OOOOOOOOOOOOO  C !L# !OOOOOOOOOOOOO !C  "L "OOOOOOOOOOOOO "C! #L #OOOOOOOOOOOOO #C" $L $OOOOOOOOOOOOO $C# %L %OOOOOOOOOOOOO %C$ &L! &OOOOOOOOOOOOO &C% 'L 'OOOOOOOOOOOOO 'C& (L (OOOOOOOOOOOOO (C' )L" )OOOOOOOOOOOOO )C($*UPDDDDDDDDDDDDD +S+Q+E++++ -+E+++E/++E/++E/++E/++E/++ E/ ++ E/ ++ E+ ++ E/ ++ E/ +#+E) %++ $,VNGGGGGGGGGGGGG -L$-O~ -C-C1--- L-C1--C1--C1--C1--C1-- C1 -- C1 -- C1 -- C1 -- C1 --C+ D- .L.O.C... L.C0..C0..C0..C0..C0..C0.. C.. C .. C0 .. C .. C0 .#.C0 %..  /L/O/C//// L/C.//C+//C+//C+//C+//C+// C+// C+ // C/// C+ // C+ /#/C0 %//  0Z0P0[0000 LL0[00[00[00[00[00[-00 [.00 [/00 [ 00 [0 00 [ 0#0[1 %00  1\1Q1E-111 LL1E-11E-11E-11E-11E-11E- 11 E- 11 E- 11 E- 11 E- 11 E- 1"1E1 D-D0 3H/3I*hQQQQQQQQQQ((0- 3//  / 010 P>'@/*777 ggD ZO 4ŵfZ  dMbP?_*+%&?'?(?)?MRICOH Aficio MP C6501 PCL 6  4dXXE3E_*3xTr0 {3x XC;J^-v2X&cߝ)z|0LC~E3oa6gp1ϐ !d:L9; JP :P b-,a5U]/ \^\I$dw2Fo%BplyZlP>t/|˜Q&[w0NM/-6M=3o$}^6w fy4 y~{}4Մ?nNx 0EEvw ݗNk0IJ[7 -.9NHA%q8`PcGI\p} w6Çʇ}F.66 H24l`` g;OaBϸu|,z0w )iģ,u1X-oqMr M煩`:][8gJ98 Խ?{I" <XX??&U} 48 D 888          A2 @ A0 ]^ @ AA @ A*A @@ J1@ K+ W W W W W W W  W  W  W  W  W K L, XXXXXXXXXXXXX M Y Y Y Y Y Y Y Y Y Y Y Y Y R" OBBBBBBBBBBBBB" LOBBBBBBBBBBBB # C %   L OOOOOOOOOOOOO # C  %   L- OOOOOOOOOOOOO #C  %  L. OOOOOOOOOOOOO #C % $PODDDDDDDDDDDDD SE -E.E.E.E.E.E.E. E.  E.  E.  E.  E. E0 $NOFFFFFFFFFFFFF T"OBBBBBBBBBBBBC$OOBBBBBBBBBBBBC L( OOOOOOOOOOOOO C ) - L% OOOOOOOOOOOOO C L& OOOOOOOOOOOOO C L% OOOOOOOOOOOOO C L) OOOOOOOOOOOOO C L' OOOOOOOOOOOOO C L OOOOOOOOOOOOO C L OOOOOOOOOOOOO C L OOOOOOOOOOOOO C L OOOOOOOOOOOOO C L OOOOOOOOOOOOO CDy l&"  24MYYY((4(lQQQQQQQQQ !"#$%&'()* + ,-./0 1 3 L OOOOOOOOOOOOO  C !L# !OOOOOOOOOOOOO !C  "L "OOOOOOOOOOOOO "C! #L #OOOOOOOOOOOOO #C" $L $OOOOOOOOOOOOO $C# %L %OOOOOOOOOOOOO %C$ &L! &OOOOOOOOOOOOO &C% 'L 'OOOOOOOOOOOOO 'C& (L (OOOOOOOOOOOOO (C' )L" )OOOOOOOOOOOOO )C($*UPDDDDDDDDDDDDD +S+Q+E/+++ -+E/++E/++E/++E/++E/++E/++ E/ ++ E/ ++ E/ ++ E/ ++ E/ +#+E1 %++ $,VNGGGGGGGGGGGGG -L$-O~ -C-C1--- L-C1--C1--C1--C1--C1-- C1 -- C1 -- C1 -- C1 -- C1 --C+ D- .L.O.C... L.C0..C..C..C..C..C.. C.. C .. C0 .. C0 .. C .#.C0 %..  /L/O/C)/// L/C+//C+//C+//C+//C+//C+// C+// C+ // C+ // C+ // C+ /#/C0 %//  0Z0P0[.000 LL0[00[000[+00[/00[000[0 00 [000 [0 00 [ 00 [ 00 [00#0[1 %00  1\1Q1E-111 LL1E-11E-11E-11E-11E-11E- 11 E- 11 E- 11 E- 11 E- 11 E01"1E D-D0 3H/3I*hQQQQQQQQQQ((00  31+ +- 001 P>'@+*777 ggD   Oh+'0 PX 8Wraparound Childcare Income and Expenditure TemplateKEVIN JOHN CAULFIELDShakera Trombley-MiahMicrosoft Excel@D?@@M|  ՜.+,D՜.+,4 PXx  Birmingham City Council Year 3Year 2 Year 1  Worksheets| DLCloudStatistics_StoryID(6476141b-2f24-4fdf-95c0-bfc9ca2c2e39 F Microsoft Excel 2003 WorksheetBiff8Excel.Sheet.89qCompObj l