{"text_format":"2","workbook":"xlsx","n_sheets":6,"sheets":["Beatrice StrongPS","Ganaraska Trail PS","NorthHopeCentralPS","Dr.M.S.HawkinsSrPS","PortHopeHS","CobourgCI"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Beatrice StrongPS","index":0,"n_rows":15,"n_cols":10,"rows_kept":15,"cut":false,"hidden":false,"merged":[[2,1,2,8]]}
["Beatrice Strong PS Enrolment Projections"]
[]
[null,"English Progam",{"$nulls":7},"Total"]
[null,"JK","SK",1,2,3,4,5,6]
[2022,29,25,37,32,26,25,19,29,{"$f":"SUM(B5:I5)","v":222}]
[2023,25,31,24,38,33,24,26,18,{"$f":"SUM(B6:I6)","v":219}]
[2024,23,28,30,25,39,30,24,23,222]
[2025,25,26,26,31,25,35,30,23,221]
[2026,25,27,24,27,31,23,36,28,221]
[2027,25,27,26,25,28,28,23,33,215]
[2028,25,27,26,27,26,25,29,21,206]
[2029,25,27,26,27,27,23,25,27,207]
[2030,25,27,26,27,27,25,23,23,203]
[2031,25,27,26,26,27,25,25,21,202]
[2032,25,27,26,26,27,25,25,23,204]

{"sheet":"Ganaraska Trail PS","index":1,"n_rows":15,"n_cols":17,"rows_kept":15,"cut":false,"hidden":false,"merged":[[2,1,2,8],[2,9,2,15]]}
["Ganaraska Trail PS Enrolment Projections"]
[]
[null,"English Program",{"$nulls":7},"French Immersion Program",{"$nulls":6},"Total"]
[null,"JK","SK",1,2,3,4,5,"Subtotal","SK",1,2,3,4,5,"Subtotal"]
[2022,80,32,25,31,28,36,33,{"$f":"SUM(B5:H5)","v":265},61,41,57,31,38,36,{"$f":"SUM(J5:O5)","v":264},{"$f":"I5+P5","v":529}]
[2023,74,38,34,26,32,34,37,{"$f":"SUM(B6:H6)","v":275},43,62,38,52,28,27,{"$f":"SUM(J6:O6)","v":250},{"$f":"I6+P6","v":525}]
[2024,77,35,40,35,26,39,35,{"$f":"SUM(B7:H7)","v":287},41,44,59,35,47,22,{"$f":"SUM(J7:O7)","v":248},{"$f":"I7+P7","v":535}]
[2025,74,36,36,41,36,32,40,{"$f":"SUM(B8:H8)","v":295},42,42,41,55,31,37,{"$f":"SUM(J8:O8)","v":248},{"$f":"I8+P8","v":543}]
[2026,74,35,38,37,42,43,33,{"$f":"SUM(B9:H9)","v":302},41,43,39,37,51,24,{"$f":"SUM(J9:O9)","v":235},{"$f":"I9+P9","v":537}]
[2027,74,35,37,38,37,48,44,{"$f":"SUM(B10:H10)","v":313},41,42,40,35,33,42,{"$f":"SUM(J10:O10)","v":233},{"$f":"I10+P10","v":546}]
[2028,74,35,37,37,39,44,49,{"$f":"SUM(B11:H11)","v":315},41,42,39,36,31,24,{"$f":"SUM(J11:O11)","v":213},{"$f":"I11+P11","v":528}]
[2029,74,35,37,37,38,46,45,{"$f":"SUM(B12:H12)","v":312},41,42,39,35,32,23,{"$f":"SUM(J12:O12)","v":212},{"$f":"I12+P12","v":524}]
[2030,74,35,37,37,38,45,47,{"$f":"SUM(B13:H13)","v":313},41,42,39,35,31,23,{"$f":"SUM(J13:O13)","v":211},{"$f":"I13+P13","v":524}]
[2031,74,35,37,37,38,45,46,{"$f":"SUM(B14:H14)","v":312},41,42,39,35,31,23,{"$f":"SUM(J14:O14)","v":211},{"$f":"I14+P14","v":523}]
[2032,74,35,37,37,38,45,46,{"$f":"SUM(B15:H15)","v":312},41,42,39,35,31,23,{"$f":"SUM(J15:O15)","v":211},{"$f":"I15+P15","v":523}]

{"sheet":"NorthHopeCentralPS","index":2,"n_rows":15,"n_cols":10,"rows_kept":15,"cut":false,"hidden":false,"merged":[[2,1,2,8]]}
["North Hope Central PS Enrolment Projections"]
[]
[null,"English Program",{"$nulls":7},"Total"]
[null,"JK","SK",1,2,3,4,5,6]
[2022,20,11,13,18,15,14,15,12,{"$f":"SUM(B5:I5)","v":118}]
[2023,15,19,11,13,16,15,17,16,{"$f":"SUM(B6:I6)","v":122}]
[2024,15,14,19,12,12,17,18,17,124]
[2025,14,15,14,20,10,14,19,18,124]
[2026,14,14,16,15,18,11,15,19,122]
[2027,14,14,14,16,14,19,13,15,119]
[2028,14,14,14,14,14,15,22,13,120]
[2029,14,14,14,14,13,16,17,22,124]
[2030,14,14,14,14,13,14,17,17,117]
[2031,14,14,14,14,13,14,16,18,117]
[2032,14,14,14,14,13,14,16,16,115]

{"sheet":"Dr.M.S.HawkinsSrPS","index":3,"n_rows":15,"n_cols":10,"rows_kept":15,"cut":false,"hidden":false,"merged":[[2,1,2,4],[2,5,2,8]]}
["Dr. M.S. Hawkins Senior PS Enrolment Projections"]
[]
[null,"English Program ",null,null,null,"French Immersion Program",null,null,null,"Total"]
[null,6,7,8,"Subtotal",6,7,8,"Subtotal"]
[2022,30,76,75,{"$f":"SUM(B5:D5)","v":181},36,29,23,{"$f":"SUM(F5:H5)","v":88},{"$f":"E5+I5","v":269}]
[2023,33,81,81,{"$f":"SUM(B6:D6)","v":195},36,20,29,{"$f":"SUM(F6:H6)","v":85},{"$f":"E6+I6","v":280}]
[2024,37,67,87,191,27,24,20,71,262]
[2025,35,76,72,183,22,24,24,70,253]
[2026,40,72,81,193,37,15,24,76,269]
[2027,33,91,77,201,24,23,15,62,263]
[2028,44,81,96,221,42,17,23,82,303]
[2029,49,82,86,217,24,21,17,62,279]
[2030,45,92,88,225,23,21,21,65,290]
[2031,47,85,98,230,23,20,21,64,294]
[2032,46,85,91,222,23,20,20,63,285]

{"sheet":"PortHopeHS","index":4,"n_rows":15,"n_cols":6,"rows_kept":15,"cut":false,"hidden":false,"merged":[[2,1,2,4]]}
["Port Hope HS Enrolment Projections"]
[]
[null,"English Program",null,null,null,"Total"]
[null,9,10,11,12]
[2022,72,51,42,59,{"$f":"SUM(B5:E5)","v":224}]
[2023,53,72,53,60,{"$f":"SUM(B6:E6)","v":238}]
[2024,49,54,74,74,251]
[2025,60,49,55,96,260]
[2026,50,60,51,76,237]
[2027,56,51,62,72,241]
[2028,54,56,52,84,246]
[2029,65,54,58,71,248]
[2030,58,65,56,78,257]
[2031,60,59,67,76,262]
[2032,66,61,60,89,276]

{"sheet":"CobourgCI","index":5,"n_rows":15,"n_cols":12,"rows_kept":15,"cut":false,"hidden":false,"merged":[[2,1,2,5],[2,6,2,10]]}
["Cobourg CI Enrolment Projections"]
[]
[null,"English Program",{"$nulls":4},"French Immersion Program"]
[null,9,10,11,12,"Subtotal",9,10,11,12,"Subtotal","Total"]
[2022,299,268,259,291,{"$f":"SUM(B5:E5)","v":1117},86,70,59,55,{"$f":"SUM(G5:J5)","v":270},{"$f":"F5+K5","v":1387}]
[2023,276,298,261,275,{"$f":"SUM(B6:E6)","v":1110},78,75,60,55,{"$f":"SUM(G6:J6)","v":268},{"$f":"F6+K6","v":1378}]
[2024,279,276,288,277,1120,88,69,63,58,278,1398]
[2025,292,276,267,306,1141,80,77,58,60,275,1416]
[2026,302,292,267,283,1144,84,70,66,55,275,1419]
[2027,319,300,284,286,1189,86,73,60,64,283,1472]
[2028,296,319,291,302,1208,82,76,62,57,277,1485]
[2029,313,296,309,309,1227,91,72,64,59,286,1513]
[2030,307,311,286,327,1231,83,79,60,60,282,1513]
[2031,325,306,301,303,1235,89,72,67,57,285,1520]
[2032,313,324,297,320,1254,85,78,61,63,287,1541]