{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["1. Treoracha ","2. Ríomh an Deontais Buiséid","3. Ioncam agus Caiteachas","4. Tionscadal Caipitil ","5. COVID","Import Budget"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":9,"comments":3,"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":"1. Treoracha ","index":0,"n_rows":34,"n_cols":6,"rows_kept":34,"cut":false,"hidden":false,"merged":[[32,0,32,12],[33,0,33,12],[30,1,31,10],[1,0,1,3],[14,1,14,10],[16,1,16,10],[17,1,17,10],[7,1,7,4],[9,1,9,4],[11,1,11,4],[13,1,13,11],[19,0,19,10],[20,0,20,10]]}
["TREORACHA:"]
["Cén Chaoi Teimpléid Bhuiséid a Úsáid"]
[]
["CÉIM 1:","Cliceáil ar ‘Cumasaigh Eagarthóireacht’ nuair a iarrtar ort "]
[]
["CÉIM 2:","Sábháil an comhad chuig do deasc nó chuig fillteán"]
[]
["CÉIM 3:","Cuir Isteach Ainm do Scoile: ",null,null,null,"Scoil"]
[]
["CÉIM 4:","Cuir Isteach Uimh. Rolla do Scoile: ",null,null,null,"12345G"]
[]
["CÉIM 5:","Bliain Bhuiséid na Scoile: ",null,null,null,"20__/20__"]
[]
["CÉIM 6:       ","Sa Teimpléad Buiséid, cliceáil ar bhileog 2 - Ríomh an Deontais Buiséid. "]
["CÉIM 7: ","Líon isteach an t-eolas faoi líon na ndaltaí a fhreastalaíonn ar do scoil sa spásanna cuí. Ríomhfar na deontais le haghaidh do scoile dá réir sin. Nascfar na figiúirí a chuirfear isteach sa bhileog ‘Ríomh an Deontais Buiséid’ le bileog 3 - Ioncam agus Caiteachas, Ioncam ón Roinn Oideachais - go huathoibríoch.  "]
[]
["CÉIM 8:    ","Cliceáil ar Bhileog 3 - Ioncam agus Caiteachas "]
["CÉIM 9:     ","Cuir isteach an t-ioncam agus an caiteachas measta bunaithe ar bhlianta roimhe agus cuir san áireamh sna figiúirí sin aon chaiteachas nó aon chostais is eol go cinnte cheana féin, amhail boilsciú, méadú pá, srl. "]
[]
["Caiteachas caipitil"]
["Is éard is caiteachas caipitil ann ná caiteachas a tharlaíonn uair amháin seachas caiteachas a tharlaíonn arís is arís eile. Tá sé mar aidhm ag caiteachas caipitil sócmhainn nó buntáiste a fháil a mhairfidh i bhfad chun leas na scoile. "]
[]
["CÉIM 1:"," Déan sainaithint ar aon fháltais chaipitil a d’fhéadfadh a bheith ar fáil le caiteachas caipitil a mhaoiniú."]
[null,null,"Deontais Stáit"]
[null,null,"Tiomsú Airgid "]
[null,null,"Ranníocaíochtaí tuismitheoirí"]
[null,null,"Tabhartais"]
[]
["CÉIM 2:"," Cuir tograí faoi bhráid an Bhoird Bainistíocha lena bhfaomhadh"]
[]
["CÉIM 3:","Ní mór gach plean caiteachais caipitil a chur faoi bhráid na n-iontaobhaithe le go bhféadfaidh siad an cinneadh deireanach nó eile a dhéanamh orthu, de réir na nósanna imeachta a chinnfidh siadsan."]
[]
["MÁ THEASTAÍONN TUILLEADH CÚNAIMH UAIT, TÉIGH CHUIG WWW.FSSU.IE/TEMPLATES "]
["LE TEACHT AR THREORACHA MIONSONRAITHE NÓ CUIR GLAO ORAINN AR 01-9104020"]

{"sheet":"2. Ríomh an Deontais Buiséid","index":1,"n_rows":98,"n_cols":8,"rows_kept":98,"cut":false,"hidden":false,"merged":[[31,1,31,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[29,1,29,2],[7,7,8,7],[49,1,49,6],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[15,1,15,2],[16,1,16,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[27,1,27,2],[33,2,33,3],[28,1,28,2]]}
[null,"Ríomh an Deontais Buiséid","Bliain Bhuiseid na Scoile: ",{"$f":"'1. Treoracha '!F12","v":"20__/20__"}]
[null,null,"Ainm na scoile:",{"$f":"'1. Treoracha '!F8","v":"Scoil"}]
[null,null,"Uimhir Rolla:",{"$f":"'1. Treoracha '!F10","v":"12345G"}]
[null,"COMHLÁNAIGH NA BOSCAÍ GLASA",null,null,"Defaults","Líon na nDaltaí","Nóta A"]
[null,"Líon Foriomlán na nDaltaí atá Rollaithe",null,null,{"$f":"IF(F5=0,0,IF(F5<=60,60,F5))","v":0},0,{"$f":"IF(E5-SUM($F$11:$F$32)<>$F$7,\"False\",\"Fíor\")","v":"Fíor"}]
[]
[null,"Daltaí atá faoi réir Deontais Phríomhshrutha amháin",null,null,{"$f":"IF(F7<=60,60,F5)-F8","v":60},{"$f":"E5-F8","v":0}]
[null,"Líon na nDaltaí atá i dteideal Rátaí Feabhsaithe de réir Imlitir 0038/2020",null,null,null,0,{"$f":"IF(SUM($F$11:$F$32)<>$F$8,\"False\",\"\")","v":""}]
[null,{"$f":"IF(F8=0,\"Below highlighted in Yellow to be completed in respect of Pupils in Special Schools/Special Classes\",\"Where Pupils in a Mainstream school are enrolled in a Special Class please input the number of Pupils below highlighted Yellow as appropriate\")","v":"Below highlighted in Yellow to be completed in respect of Pupils in Special Schools/Special Classes"}]
[]
[null,"Deontas i gcomhair Lagú Radhairc",null,null,null,0]
[null,"Deontas i gcomhair Lagú Éisteachta",null,null,null,0]
[null,"Deontas i gcomhair Daoine atá Bodhar Amach is Amach",null,null,null,0]
[null,"Míchumas foghlama ginearálta éadrom - scoileanna lárshrutha ",null,null,null,0]
[null,"Míchumas foghlama ginearálta éadrom - scoileanna lárshrutha - os cionn 12 bhliain d’aois",null,null,null,0]
[null,"Míchumas foghlama ginearálta éadrom - scoileanna speisialta",null,null,null,0]
[null,"Míchumas foghlama ginearálta éadrom - scoileanna speisialta - os cionn 12 bhliain d’aois",null,null,null,0]
[null,"Míchumas Foghlama Ginearálta Meánach ",null,null,null,0]
[null,"Dian-Mhíchumas Foghlama ",null,null,null,0]
[null,"Sain-mhíchumas foghlama - scoileanna lárshrutha",null,null,null,0]
[null,"Sain-mhíchumas foghlama - scoileanna lárshrutha - os cionn 12 bhliain d’aois",null,null,null,0]
[null,"Sain-mhíchumas foghlama - scoileanna speisialta",null,null,null,0]
[null,"Sain-mhíchumas foghlama - scoileanna speisialta - os cionn 12 bhliain d’aois",null,null,null,0]
[null,"Corraíl Mhothúchánach",null,null,null,0]
[null,"Dianchorraíl Mhothúchánach",null,null,null,0]
[null,"Míchumas Fisiceach",null,null,null,0]
[null,"Neamhord de chuid Speictream an Uathachais",null,null,null,0]
[null,"Sain-neamhord urlabhra agus teanga",null,null,null,0]
[null,"Níos mó ná aon chineál míchumais amháin",null,null,null,0]
[null,"Daltaí den Lucht Siúil",null,null,null,0]
[null,"As smacht",null,null,null,0]
[null,"ASD Idirghabháil luath",null,null,null,0]
[]
[null,"EILE","Roghnaigh ón roghchlár thíos"]
[null,"Maoiniú DEIS bunaithe ar an mbliain roimhe sin (€ méid)",null,null,null,0,"Cuir Isteach Suim Airgid"]
[null,"Deontas Fosheirbhísí scoileanna príomhshrutha Deontas iomlan/Deontas laghdaithe ","Deontas Laghdaithe",null,{"$f":"IF(F5=0,0,IF(F37>0,0,IF(F5<=60,60,IF(F5>500,500,IF(F5>60,F5,IF(F5<500,F5))))))","v":0},{"$f":"IF(F37=0,E36,IF(F37>0,0))","v":0},"Íosmhéid rollaithe 60, Uasmhéid de 500"]
[null,"Fodheontas do Scoil Speisialta Deontas iomlan/Deontas laghdaithe","Deontas Laghdaithe",null,{"$f":"IF(F37>16,16,IF(F37<=16,F37))","v":0},0,"Cuir Isteach líon na muinteoirí. Uasteorainn 16"]
[null,"Deontas Leabhar Scoile DEIS/Gan DEIS ","Gan DEIS",null,{"$f":"IF(F5=0,0,IF(F5<=60,60,IF(F5>60,F5)))","v":0},{"$f":"E38","v":0},"Íosmhéid rollaithe 60"]
[null,"Scéim um Leabhair a Ligean ar Cíos/ar Iasacht DEIS/Gan DEIS","Gan DEIS",null,{"$f":"IF(F39=0,0,IF(F39<=60,60,IF(F39>60,F39)))","v":0},0,"Líon na ndaltaí go léir atá rollaithe"]
[null,"Deontas TFC (€ méid)",null,null,{"$f":"F5-F8","v":0},0,"Le deimhniú"]
[null,"Deontas Mionoibreacha ",null,null,null,0,"Le deimhniú"]
[null,"Deontais Neamhchaipitiúla eile ón RO (€ méid)",null,null,null,0,"Cuir Isteach Suim Airgid"]
[null,"Deontas i gcomhair Trialacha Caighdeánaithe",null,null,null,{"$f":"MAX(140,F5*5.1)","v":140}]
[null,null,null,null,"DEIS"]
[null,"Deontais Clár",null,null,"Gan DEIS"]
[null,"Daltaí CSTS",null,null,null,0,"Méid Rollaithe ar CSTS"]
[null,"Daltaí idirbhliaina",null,null,"Deontas Iomlán",0,"Méid Rollaithe san idirbhliain"]
[null,"Daltaí na hArdteistiméireachta a fheidhmíonn",null,null,"Deontas Laghdaithe",0,"Méid Rollaithe"]
[]
[null,"N.B. Nuair atá an dath seo ar chill, ná scríobh os a cionn toisc go bhfuil foirmle inti"]
[]
[null,"Caipitíocht",null,null,null,"Ráta in aghaidh an dalta","€","€"]
[null,"Líon Foriomlán na nDaltaí faoi réir Deontais Phríomhshrutha Amháin bliain roimhe",null,null,null,183,{"$f":"MAX(0,F53*F7)","v":0}]
[null,"Deontas i gcomhair Lagú Radhairc",null,null,null,881,{"$f":"F54*F11","v":0}]
[null,"Deontas i gcomhair Lagú Éisteachta",null,null,null,881,0]
[null,"Deontas i gcomhair Daoine atá Bodhar Amach is Amach",null,null,null,903,0]
[null,"Míchumas foghlama ginearálta éadrom - scoileanna lárshrutha ",null,null,null,469,0]
[null,"Míchumas foghlama ginearálta éadrom - scoileanna lárshrutha - os cionn 12 bhliain d’aois",null,null,null,699,0]
[null,"Míchumas foghlama ginearálta éadrom - scoileanna speisialta",null,null,null,585,0]
[null,"Míchumas foghlama ginearálta éadrom - scoileanna speisialta - os cionn 12 bhliain d’aois",null,null,null,881,0]
[null,"Míchumas Foghlama Ginearálta Meánach ",null,null,null,881,0]
[null,"Dian-Mhíchumas Foghlama ",null,null,null,903,0]
[null,"Sain-mhíchumas foghlama - scoileanna lárshrutha",null,null,null,469,0]
[null,"Sain-mhíchumas foghlama - scoileanna lárshrutha - os cionn 12 bhliain d’aois",null,null,null,699,0]
[null,"Sain-mhíchumas foghlama - scoileanna speisialta",null,null,null,585,0]
[null,"Sain-mhíchumas foghlama - scoileanna speisialta - os cionn 12 bhliain d’aois",null,null,null,881,0]
[null,"Corraíl Mhothúchánach",null,null,null,881,0]
[null,"Dianchorraíl Mhothúchánach",null,null,null,903,0]
[null,"Míchumas Fisiceach",null,null,null,881,0]
[null,"Neamhord de chuid Speictream an Uathachais",null,null,null,903,0]
[null,"Sain-neamhord urlabhra agus teanga",null,null,null,881,0]
[null,"Níos mó ná aon chineál míchumais amháin",null,null,null,903,0]
[null,"Daltaí den Lucht Siúil",null,null,null,258,0]
[null,"As smacht",null,null,null,903,0]
[null,"ASD Idirghabháil luath",null,null,null,903,0]
[null,null,null,null,null,null,null,{"$f":"SUM(G53:G75)","v":0}]
[null,"Deontas Leabhar Scoile DEIS",null,null,null,21,{"$f":"IF(C38=\"DEIS\",(F77*E38),0)","v":0},{"$f":"G77","v":0}]
[null,"Deontas Leabhar Scoile nach mbaineann le DEIS",null,null,null,11,{"$f":"IF(C38=\"gAN DEIS\",(F78*E38),0)","v":0},{"$f":"G78","v":0}]
[null,"Scéim DEIS um Leabhair a Ligean ar Cíos/ar Iasacht",null,null,null,12,{"$f":"IF(C39=\"DEIS\",(F79*E39),0)","v":0},{"$f":"G79","v":0}]
[null,"Scéim um Leabhair a Ligean ar Cíos/ar Iasacht nach mbaineann le DEIS",null,null,null,11,{"$f":"IF(C39=\"gAN DEIS\",(F80*E39),0)","v":0},{"$f":"G80","v":0}]
[]
[null,"Daltaí CSTS",null,null,null,60,{"$f":"F82*F46","v":0},{"$f":"G82","v":0}]
[null,"Daltaí Idirbhliana",null,null,null,95,{"$f":"F83*F47","v":0},{"$f":"G83","v":0}]
[null,"Daltaí na hArdteistiméireachta a fheidhmíonn",null,null,null,151,{"$f":"F84*F48","v":0},{"$f":"G84","v":0}]
[]
[null,"Fosheirbhís"]
[null,"Deontas iomlán - scoileanna lárshrutha (€10,380 ar a laghad, €86,500 ar a mhéad)",null,null,null,173,{"$f":"IF(C36=\"Deontas Iomlán\",(F87*E36),0)","v":0}]
[null,"Deontas laghdaithe - scoileanna lárshrutha (€5,370 ar a laghad, €44,750 ar a mhéad)",null,null,null,89.5,{"$f":"IF(C36=\"Deontas Laghdaithe\",(F88*E36),0)","v":0}]
[null,"Deontas do Scoileann speisialta, Deontas Iomlán (Uasmhéid den deontas íochta bunaithe ar Uasteorainn de 16 múinteoir)",null,null,null,null,{"$f":"IF(C37=\"Deontas Iomlán\",SUMIF(No_of_Teachers,E37,SpecSch_Full_Grant),0)","v":0}]
[null,"Deontas do Scoileann speisialta, Deontas Laghdaithe (Uasmhéid den deontas íochta bunaithe ar Uasteorainn de 16 múinteoir)",null,null,null,null,{"$f":"IF(C37=\"Deontas Laghdaithe\",SUMIF(No_of_Teachers,E37,SpecSch_Reduced_Grant),0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(G87:G89)","v":0}]
[null,"Maoiniú DEIS (€ Suim) (Bunaithe ar an mBliain Roimhe)",null,null,null,null,{"$f":"F35","v":0},{"$f":"G92","v":0}]
[null,"Deontas TFC",null,null,null,null,{"$f":"F40","v":0},{"$f":"G93","v":0}]
[null,"Deontas i gcomhair Mionoibreacha - Neamhchaipitiúil",null,null,null,null,{"$f":"F41","v":0},{"$f":"G94","v":0}]
[null,"Deontais Eile nach Deontais Chaipitil ón RO (€ Suim)",null,null,null,null,{"$f":"F42","v":0},{"$f":"G95","v":0}]
[null,"Deontas i gcomhair Trialacha Caighdeánaithe (€5.10 an dalta ar a laghad, €140 in aghaidh na scoile)",null,null,null,null,{"$f":"F43","v":140},{"$f":"G96","v":140}]
[]
[null,"IOMLÁN NA nDEONTAS",null,null,null,null,null,{"$f":"SUM(H76:H97)","v":140}]

{"sheet":"3. Ioncam agus Caiteachas","index":2,"n_rows":224,"n_cols":10,"rows_kept":224,"cut":false,"hidden":false,"merged":[[2,1,2,2],[3,1,3,2],[1,1,1,5]]}
[]
[null,"Buidéad Ioncam agus Caiteachas"]
[null,"Buiséad Scoile ",null,{"$f":"'1. Treoracha '!F12","v":"20__/20__"}]
[null,{"$f":"'1. Treoracha '!F8","v":"Scoil"},null,null,{"$f":"'1. Treoracha '!F10","v":"12345G"}]
[null,null,"IONCAM",null,null,"Nóta"]
[null,null,"Ioncam ón Roinn Oideachais "]
[null,3010,"Buiséad Caipitíochta/Neamhphá",null,null,{"$f":"'2. Ríomh an Deontais Buiséid'!H76","v":0},null,null,null,{"$f":"IF(AND(F7=0),\"N\",\"Y\")","v":"N"}]
[null,3020,"Deontas DEIS",null,null,{"$f":"'2. Ríomh an Deontais Buiséid'!H92","v":0},null,null,null,{"$f":"IF(AND(F8=0),\"N\",\"Y\")","v":"N"}]
[null,3021,"Deontas Scéim luath-thosaithe le haghaidh Ábhair/Trealamh/Forbairt tuismitheoirí",null,null,null,null,null,null,"N"]
[null,3022,"Scéim luath-thosaithe Caipitíocht",null,null,null,null,null,null,"N"]
[null,3050,"Deontas um Sheirbhísí Tacaíochta/Tánaisteach do Scoileanna",null,null,{"$f":"'2. Ríomh an Deontais Buiséid'!H91","v":0},null,null,null,"N"]
[null,3140,"Deontas do Threalamh Oideachais Speisialta",null,null,null,null,null,null,"N"]
[null,3150,"Ioncam ó Dheontas na Leabhar",null,null,{"$f":"'2. Ríomh an Deontais Buiséid'!H77+'2. Ríomh an Deontais Buiséid'!H78","v":0},null,null,null,"N"]
[null,3155,"Leabharlann na Scoile/Deontas Achmhainní Litearthachta ",null,null,null,null,null,null,"N"]
[null,3160,"Deontas na Scéime Leabhar ar Cíos",null,null,{"$f":"'2. Ríomh an Deontais Buiséid'!H79+'2. Ríomh an Deontais Buiséid'!H80","v":0},null,null,null,"N"]
[null,3170,"Deontas na nÁbhar Speisialta",null,null,null,null,null,null,"N"]
[null,3171,"Deontas scoil Gaeilge agus Dátheangach",null,null,null,null,null,null,"N"]
[null,3190,"Deontas Chlár Scoile an Teastais Shóisearaigh",null,null,{"$f":"'2. Ríomh an Deontais Buiséid'!H82","v":0},null,null,null,"N"]
[null,3200,"Deontas Idirbhliana",null,null,{"$f":"'2. Ríomh an Deontais Buiséid'!H83","v":0},null,null,null,"N"]
[null,3210,"Deontas na hArdteistiméireachta Feidhmí",null,null,{"$f":"'2. Ríomh an Deontais Buiséid'!H84","v":0},null,null,null,"N"]
[null,3225,"     Amúchadh Deontas Trealamh RO",null,null,null,null,null,null,"N"]
[null,3226,"     Amúchadh Deontas TFC RO",null,null,null,null,null,null,"N"]
[null,3227,"     Amúchadh Deontas Eile RO",null,null,null,null,null,null,"N"]
[null,3230,"Deontas TFC Neamhchaipitiúil",null,null,{"$f":"'2. Ríomh an Deontais Buiséid'!H93","v":0},null,null,null,"N"]
[null,3260,"Ioncam ciste Scoil Shármhaitheasa",null,null,null,null,null,null,"N"]
[null,3275,"Deontas le haghaidh Mionoibreacha Neamhchaipitiúla",null,null,{"$f":"'2. Ríomh an Deontais Buiséid'!H94","v":0},null,null,null,"N"]
[null,3276,"Ioncam Sealadach Deontas Cóiríochta",null,null,null,null,null,null,"N"]
[null,3277,"Deontas Mion-Oibreacha Covid Neamhchaipiteal",null,null,null,null,null,null,"N"]
[null,3280,"Deontas Cúnaimh Covid",null,null,null,null,null,null,"N"]
[null,3282,"Deontas feabhsaithe maoirseachta Covid",null,null,null,null,null,null,"N"]
[null,3284,"Maoiniú COVID le haghaidh Uaireanta Feighlí Ionaid",null,null,null,null,null,null,"N"]
[null,3285,"Maoiniú COVID le haghaidh Uaireanta Rúnaí Ionaid",null,null,null,null,null,null,"N"]
[null,3286,"Maoiniú COVID le haghaidh Uaireanta Glantóra Ionaid",null,null,null,null,null,null,"N"]
[null,3287,"Maoiniú COVID le haghaidh Uaireanta Tionlacaí Ionaid Bus",null,null,null,null,null,null,"N"]
[null,3288,"Deontas Caipitíochta Covid le haghaidh Glantacháin (Neamhphá) & PPE",null,null,null,null,null,null,"N"]
[null,3290,"Ioncam ó Dheontais Eile Neamhchaipitiúla ón ROS",null,null,{"$f":"'2. Ríomh an Deontais Buiséid'!H95","v":0},null,null,null,"N"]
[null,3292,"Deontas le haghaidh Trialacha Caighdeánaithe",null,null,{"$f":"'2. Ríomh an Deontais Buiséid'!H96","v":140},null,null,null,"Y"]
[null,3293,"Deontas do Sholáthar Mhí Iúil",null,null,null,null,null,null,"N"]
[null,3294,"Deontas le haghaidh Tionlaiceoirí Bus",null,null,null,null,null,null,"N"]
[null,null,"IOMLÁN AN IONCAIM ÓN RO",null,null,{"$f":"SUM(F7:F39)","v":140}]
[null,null,"IONCAM EILE ÓN STÁT"]
[null,3295,"Ioncam ón Roinn Leanaí agus Gnóthaí Óige",null,null,null,null,null,null,"N"]
[null,3296,"Deontas le haghaidh Béilí Scoile ón RGFCS",null,null,null,null,null,null,"N"]
[null,3297,"Ioncam Erasmus",null,null,null,null,null,null,"N"]
[null,3298,"Maoiniú ó FSS",null,null,null,null,null,null,"N"]
[null,3299,"Maoiniú Eile ón Stát",null,null,null,null,null,null,"N"]
[null,null,"IOMLÁN AN IONCAIM EILE ÓN STÁT",null,null,{"$f":"SUM(F42:F46)","v":0}]
[null,null,"IONCAM A GHINEANN AN SCOIL"]
[null,3300,"Táillí Oideachais",null,null,null,null,null,null,"N"]
[null,3310,"Ioncam Idirbhliana",null,null,null,null,null,null,"N"]
[null,3330,"Ioncam ó Scéim na Leabhar ar Cíos",null,null,null,null,null,null,"N"]
[null,3335,"Ioncam ó Leabhair Seomra Ranga",null,null,null,null,null,null,"N"]
[null,3350,"Ioncam Cíosa ó Áiseanna a Ligean ar Fhruiliú",null,null,null,null,null,null,"N"]
[null,3370,"Ioncam ó Thaisceadáin",null,null,null,null,null,null,"N"]
[null,3375,"Ioncam ó Dhialanna agus Bliainirisí",null,null,null,null,null,null,"N"]
[null,3380,"Ioncam fótachóipeáil mac léinn",null,null,null,null,null,null,"N"]
[null,3390,"Táillí Riaracháin Scoile",null,null,null,null,null,null,"N"]
[null,3410,"Ioncam ó Oideachas d'Aosaigh",null,null,null,null,null,null,"N"]
[null,3420,"Ioncam ó Cheaintíní",null,null,null,null,null,null,"N"]
[null,3430,"Ioncam ó Shiopaí Milseán",null,null,null,null,null,null,"N"]
[null,3440,"Ioncam ó Éidí Scoile",null,null,null,null,null,null,"N"]
[null,3450,"Ioncam um Reiligiún/Éiteas",null,null,null,null,null,null,"N"]
[null,3490,"Ioncam ó Chlub Staidéir/Staidéar Iarscoile",null,null,null,null,null,null,"N"]
[null,3500,"Ioncam ó Chluichí",null,null,null,null,null,null,"N"]
[null,3510,"Ioncam ón Bhusanna",null,null,null,null,null,null,"N"]
[null,3520,"Ioncam ó Cheoldrámaí/Drámaí Scoile",null,null,null,null,null,null,"N"]
[null,3530,"Ioncam ó Thurais Scoile",null,null,null,null,null,null,"N"]
[null,3531,"Ioncam ó Shnámh Scoile",null,null,null,null,null,null,"N"]
[null,3535,"Ioncam ó Árachas Daltaí",null,null,null,null,null,null,"N"]
[null,3540,"Ioncam Réamhscoile",null,null,null,null,null,null,"N"]
[null,3545,"Ioncam ó Champaí Samhraidh",null,null,null,null,null,null,"N"]
[null,3550,"Ioncam In-Aisíoctha",null,null,null,null,null,null,{"$f":"IF(AND(F72=0),\"N\",\"Y\")","v":"N"}]
[null,3570,"Ioncam Eile arna Ghiniúint ag an Scoil",null,null,null,null,null,null,"N"]
[null,3572,"Ioncam ó Ealaíona agus Ceardaíocht Scoile",null,null,null,null,null,null,"N"]
[null,3573,"Ioncam ó Rince Gaelach Scoile",null,null,null,null,null,null,"N"]
[null,3574,"Tiomsú Airgid Srianta Scoile (Neamhchaipitiúil)",null,null,null,null,null,null,"N"]
[null,3575,"Tiomsú Airgid Neamhshrianta Scoile (Neamhchaipitiúil)",null,null,null,null,null,null,"N"]
[null,3580,"Lascainí Tugtha",null,null,null,null,null,null,"N"]
[null,null,"IOMLÁN AN IONCAIM A GHINEANN AN SCOIL",null,null,{"$f":"SUM(F49:F78)","v":0}]
[null,null,"IONCAM EILE"]
[null,3650,"Ranníocaíochtaí Saorálacha",null,null,null,null,null,null,"N"]
[null,3700,"Ioncam ó Chumann na dTuismitheoirí",null,null,null,null,null,null,"N"]
[null,3770,"Ioncam ó Éilimh Árachais",null,null,null,null,null,null,"N"]
[null,3800,"Ús Bainc a Fuarthas",null,null,null,null,null,null,"N"]
[null,3840,"Amúchadh ar Dheontais",null,null,null,null,null,null,"N"]
[null,3850,"Ioncam Eile",null,null,null,null,null,null,"N"]
[null,3851,"Ioncam Ainmnithe (Neamhchaipitiúil)",null,null,null,null,null,null,"N"]
[null,3852,"Tiomsú Airgid Srianta Seachtrach (Neamhchaipitiúil)",null,null,null,null,null,null,"N"]
[null,3853,"Tiomsú Airgid Neamhshrianta Seachtrach (Neamhchaipitiúil)",null,null,null,null,null,null,"N"]
[null,null,"IOMLÁN AN IONCAIM EILE",null,null,{"$f":"SUM(F81:F89)","v":0}]
[null,null,"IOMLÁN AN IONCAIM",null,null,{"$f":"F90+F47+F79+F40","v":140}]
[null,null,""]
[null,null,"CAITEACHAS"]
[null,null,"Tuarastail Oideachais"]
[null,4110,"Costas Múinteoirí Ionaid",null,null,null,null,null,null,"N"]
[null,4111,"Costas Múinteoirí a Íoctar go Príobháideach",null,null,null,null,null,null,"N"]
[null,4150,"Costas Tuarastail Maoirseachta agus Ionadaíochta",null,null,null,null,null,null,"N"]
[null,4170,"Costas Tuarastail Aosoideachais",null,null,null,null,null,null,"N"]
[null,4181,"Costais Thuarastail an Cheaintín",null,null,null,null,null,null,"N"]
[null,4190,"Costas Tuarastail Staidéir Scoile/Club Staidéir",null,null,null,null,null,null,"N"]
[null,4191,"     Costais Tuarastail Campaí Samhraidh",null,null,null,null,null,null,"N"]
[null,4196,"Costas Tuarastal do Thionlaiceoirí Bus",null,null,null,null,null,null,"N"]
[null,4197,"     Maoiniú COVID le haghaidh Costas maidir le hUaireanta Tionlacaí Ionaid Bus",null,null,null,null,null,null,"N"]
[null,4198,"     Costais Tuarastail Oideachais Eile",null,null,null,null,null,null,"N"]
[null,4199,"     Costais Tuarastail Maoinithe ag FSS",null,null,null,null,null,null,"N"]
[null,null,"Iomlán na gCostas Tuarastail Oideachais",null,null,{"$f":"SUM(F95:F105)","v":0}]
[null,null,"Oideachas - Eile"]
[null,4310,"Costas Áiseanna Teagaisc",null,null,null,null,null,null,"N"]
[null,4311,"Costaisí Scéim luath-thosaithe le haghaidh Ábhair/Trealamh/Forbairt tuismitheoirí",null,null,null,null,null,null,"N"]
[null,4315,"Costas fótachóipeáil mac léinn",null,null,null,null,null,null,"N"]
[null,4330,"Costas um Reiligiún/Éiteas",null,null,null,null,null,null,"N"]
[null,4410,"Ríomhairí neamhchaipitil / Costas TFC",null,null,null,null,null,null,"N"]
[null,4420,"Costas d’Ábhair Eile",null,null,null,null,null,null,"N"]
[null,4490,"Costas d’Ábhair Eile",null,null,null,null,null,null,"N"]
[null,4550,"Costas don Ardteistiméireacht Fheidhmeach",null,null,null,null,null,null,"N"]
[null,4570,"Costas do Ghairmchlár na hArdteistiméireachta",null,null,null,null,null,null,"N"]
[null,4590,"Costas Idirbhliana",null,null,null,null,null,null,"N"]
[null,4610,"Costas Tacaíochta Foghlama",null,null,null,null,null,null,"N"]
[null,4620,"Costas Inseirbhíse agus Oiliúna Múinteoirí",null,null,null,null,null,null,"N"]
[null,4635,"Costais i leith Folláine Mac Léinn",null,null,null,null,null,null,"N"]
[null,4640,"Costas leabharlainne Nach Bhfuil Maoinithe ag Deontas ",null,null,null,null,null,null,"N"]
[null,4641,"Leabharlann na Scoile/Costas Deontas Achmhainní  Litearthachta",null,null,null,null,null,null,"N"]
[null,4650,"Costas Corpoideachais",null,null,null,null,null,null,"N"]
[null,4670,"Costas Cluichí (gan taisteal san áireamh)",null,null,null,null,null,null,"N"]
[null,4671,"Costas Taistil go Cluichí",null,null,null,null,null,null,"N"]
[null,4690,"Costas Fruilithe Busanna",null,null,null,null,null,null,"N"]
[null,4710,"Costas Turas Scoile",null,null,null,null,null,null,"N"]
[null,4720,"Costas Ceoldráma/Dráma Scoile",null,null,null,null,null,null,"N"]
[null,4730,"Costas Faoin Deontas Leabhar",null,null,null,null,null,null,"N"]
[null,4740,"Costas Faoin Scéim Leabhar ar Cíos",null,null,null,null,null,null,"N"]
[null,4741,"Costas Leabhar Seomra Ranga",null,null,null,null,null,null,"N"]
[null,4760,"Costas Bliainirisí/Dialanna Scoile",null,null,null,null,null,null,"N"]
[null,4770,"Costas Trófaithe agus Duaiseanna",null,null,null,null,null,null,"N"]
[null,4780,"Costas Éidí",null,null,null,null,null,null,"N"]
[null,4810,"Costas na Teagmhála idir an Baile agus an Scoil",null,null,null,null,null,null,"N"]
[null,4815,"Costas Ciste Scoil Shármhaitheasa",null,null,null,null,null,null,{"$f":"IF(AND(F136=0),\"N\",\"Y\")","v":"N"}]
[null,4908,"Costais Eile Campaí Samhraidh",null,null,null,null,null,null,"N"]
[null,4909,"Costais Sholáthar Eile Samhraidh",null,null,null,null,null,null,"N"]
[null,4910,"Costas Eile Oideachais",null,null,null,null,null,null,"N"]
[null,4911,"Costas Gníomhaíochtaí na Roinne Leanaí agus Gnóthaí Óige",null,null,null,null,null,null,"N"]
[null,4912,"Deontais RGFCS - Costas faoin Deontas Béilí Scoile",null,null,null,null,null,null,"N"]
[null,4913,"Costas Erasmus",null,null,null,null,null,null,"N"]
[null,4914,"Costas faoi Dheontais Eile ROS Neamhchaipitiúil",null,null,null,null,null,null,"N"]
[null,4915,"     Costais Eile Ceaintín",null,null,null,null,null,null,"N"]
[null,4916,"Costas Árachais Daltaí",null,null,null,null,null,null,"N"]
[null,4917,"Costas Trialacha Caighdeánaithe",null,null,null,null,null,null,"N"]
[null,4918,"Caiteachas Ainmnithe (Neamhchaipitiúil)",null,null,null,null,null,null,"N"]
[null,4919,"Costas Trealaimh Oideachais Speisialta  (Neamhchaipitiúil)",null,null,null,null,null,null,"N"]
[null,4920,"Costas Rincí Gaelacha Scoile",null,null,null,null,null,null,"N"]
[null,4921,"Costas Snámha Scoile",null,null,null,null,null,null,"N"]
[null,4922,"Costais a bhaineann le Tiomsú Airgid Srianta Scoile (Neamhchaipitiúil)",null,null,null,null,null,null,"N"]
[null,4923,"Costais a bhaineann le Tiomsú Airgid Srianta Seachtrach (Neamhchaipitiúil)",null,null,null,null,null,null,"N"]
[null,4924,"Costais a bhaineann le Tiomsú Airgid Neamhshrianta Seachtrach (Neamhchaipitiúil)",null,null,null,null,null,null,"N"]
[null,4925,"Costais a bhaineann le Tiomsú Airgid Neamhshrianta Scoile (Neamhchaipitiúil)",null,null,null,null,null,null,"N"]
[null,4927,"Costais Ealaíon agus Ceardaíochta Scoile",null,null,null,null,null,null,"N"]
[null,4928,"Costais Eile FSS",null,null,null,null,null,null,"N"]
[null,4930,"Costas Réamhscoile",null,null,null,null,null,null,"N"]
[null,null,"Iomlán na gCostas Oideachais - Eile",null,null,{"$f":"SUM(F108:F157)","v":0}]
[null,null,"Deisiúcháin, Cothabháil agus Bunú"]
[null,5010,"Costas Phá na bhFeighlithe",null,null,null,null,null,null,"N"]
[null,5011,"Maoiniú COVID le haghaidh Caiteachas maidir le hUaireanta Feighlí Ionaid",null,null,null,null,null,null,"N"]
[null,5030,"Costas Pinsin na bhFeighlithe",null,null,null,null,null,null,"N"]
[null,5110,"Costas Pá na nGlantóirí",null,null,null,null,null,null,"N"]
[null,5111,"Maoiniú COVID le haghaidh Caiteachas maidir le hUaireanta Glantóra Ionaid",null,null,null,null,null,null,"N"]
[null,5112,"Costas Pinsin na nGlantóirí",null,null,null,null,null,null,"N"]
[null,5150,"Costas Glantóirí ar Conradh",null,null,null,null,null,null,"N"]
[null,5170,"Costas Ábhar Glantacháin",null,null,null,null,null,null,"N"]
[null,5175,"Costais Ghlantacháin agus Sláintíochta Eile",null,null,null,null,null,null,"N"]
[null,5310,"Deisiúcháin d’Fhoirgnimh agus Tailte",null,null,null,null,null,null,"N"]
[null,5315,"Costas faoin Deontas le haghaidh Mionoibreacha (Neamhchaipitiúil)",null,null,null,null,null,null,"N"]
[null,5316,"Costas Deisiúcháin ar Throscán, Feisteas agus Trealamh",null,null,null,null,null,null,"N"]
[null,5350,"Costais Deontais Mionoibreacha Covid (neamhchaipiteal)",null,null,null,null,null,null,"N"]
[null,5400,"Costas Slándála",null,null,null,null,null,null,"N"]
[null,5450,"Costas Árachais",null,null,null,null,null,null,"N"]
[null,5510,"Costas Téimh",null,null,null,null,null,null,"N"]
[null,5550,"Costas Soilse agus Cumhachta",null,null,null,null,null,null,"N"]
[null,5551,"Costas Cíos Cóiríochta Sealadaí",null,null,null,null,null,null,"N"]
[null,5552,"Costas le Haghaidh Costais Cíosa Eile",null,null,null,null,null,null,"N"]
[null,5610,"Costas Rátaí Uisce agus Bruscair",null,null,null,null,null,null,"N"]
[null,5611,"Costais Rátaí Uisce",null,null,null,null,null,null,"N"]
[null,5700,"Deisiúcháin ar Ionaid Spóirt",null,null,null,null,null,null,"N"]
[null,5800,"Costas Deisiúcháin agus Cothabhála Eile",null,null,null,null,null,null,"N"]
[null,5801,"Costais Pá Deontais Cúnamh Cúnta Covid",null,null,null,null,null,null,"N"]
[null,5803,"Deontas maoirseachta feabhsaithe Covid costais pá",null,null,null,null,null,null,"N"]
[null,5804,"Costas Caiptíocht Covid maidir le Costais Pá Glantacháin",null,null,null,null,null,null,"N"]
[null,5806,"Deontas Caipitíochta Covid le haghaidh na gCostas a bhaineann le Glantachán (Neamhphá) & PPE",null,null,null,null,null,null,"N"]
[null,null,"Iomlán na gCostas Deisiúcháin, Cothabhála agus Bunaithe",null,null,{"$f":"SUM(F160:F186)","v":0}]
[null,null,"RIARACHÁN"]
[null,6010,"Costas Pá Oifigeach Cléireachais/Rúnaíochta",null,null,null,null,null,null,"N"]
[null,6011,"Maoiniú COVID le haghaidh Caiteachas maidir le hUaireanta Rúnaí Ionaid",null,null,null,null,null,null,"N"]
[null,6050,"Costas Pinsin Oifigeach Cléireachais/Rúnaíochta",null,null,null,null,null,null,"N"]
[null,6100,"Costas Earcaíochta",null,null,null,null,null,null,"N"]
[null,6150,"Costas Fógraíochta / Caidrimh Phoiblí",null,null,null,null,null,null,"N"]
[null,6210,"Costas Postais",null,null,null,null,null,null,"N"]
[null,6250,"Costas Fóin",null,null,null,null,null,null,"N"]
[null,6300,"Costas Clódóireachta agus Páipéarachais",null,null,null,null,null,null,"N"]
[null,6350,"Costas Trealaimh (Neamhchaipitiúil)",null,null,null,null,null,null,"N"]
[null,6355,"Costas Trealamh Ríomhaireachta (Neamhchaipitiúil)",null,null,null,null,null,null,"N"]
[null,6400,"Costas Cuntasaíochta / Iniúchóireachta",null,null,null,null,null,null,"N"]
[null,6450,"Costas Táillí Gairmiúla Eile",null,null,null,null,null,null,{"$f":"IF(AND(F200=0),\"N\",\"Y\")","v":"N"}]
[null,6500,"Costas Taistil agus Cothaithe",null,null,null,null,null,null,"N"]
[null,6600,"Costais an Phríomhoide",null,null,null,null,null,null,"N"]
[null,6650,"Costas an Bhoird Bainistíocha",null,null,null,null,null,null,"N"]
[null,6700,"Costas na Síntiús Bliantúil",null,null,null,null,null,null,"N"]
[null,6730,"Costas an Chórais Riaracháin Inscoile",null,null,null,null,null,null,"N"]
[null,6731,"Bogearraí Cúntasaíochta / Costas Bogearraí Párolla",null,null,null,null,null,null,"N"]
[null,6750,"Tabhartais do Charthanais",null,null,null,null,null,null,"N"]
[null,6755,"Costas Leighis agus Garchabhrach",null,null,null,null,null,null,"N"]
[null,6780,"Costais an tSeomra Foirne",null,null,null,null,null,null,"N"]
[null,6800,"Costas Fáilteachais",null,null,null,null,null,null,"N"]
[null,6830,"Costas Siopaí Milseán",null,null,null,null,null,null,"N"]
[null,6900,"Costais Eile Riaracháin",null,null,null,null,null,null,"N"]
[null,null,"Iomlán na gCostas Riaracháin",null,null,{"$f":"SUM(F189:F212)","v":0}]
[null,null,"Cúrsaí Airgeadais"]
[null,7300,"Costais Léasaithe",null,null,null,null,null,null,"N"]
[null,7320,"Costas Táillí Iasachta",null,null,null,null,null,null,"N"]
[null,7400,"Costas Úis Bainc",null,null,null,null,null,null,"N"]
[null,7450,"Costas Táillí Bainc",null,null,null,null,null,null,"N"]
[null,7800,"Costais In-Aisíoctha",null,null,null,null,null,null,"N"]
[null,7850,"Lascainí Faighte",null,null,null,null,null,null,"N"]
[null,null,"Iomlán na gCostas Airgeadais",null,null,{"$f":"SUM(F215:F220)","v":0}]
[null,null,"Caiteachas Teagmhasach 5%",null,null,{"$f":"(F221+F213+F187+F158+F106)*0.05","v":0}]
[null,null,"IOMLÁN AN CHAITEACHAIS",null,null,{"$f":"F221+F213+F187+F158+F106+F222","v":0}]
[null,null,"BARRACHAS/ (EASNAMH)",null,null,{"$f":"F91-F223","v":140}]

{"sheet":"4. Tionscadal Caipitil ","index":3,"n_rows":33,"n_cols":6,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,1,0,2]]}
[null,"Tionscadal Caipitil (nuair is iomchuí, m.sh. Tionscadal Tógála, TF)"]
[null,{"$f":"'2. Ríomh an Deontais Buiséid'!C1","v":"Bliain Bhuiseid na Scoile: "},{"$f":"'1. Treoracha '!F12","v":"20__/20__"}]
[null,{"$f":"'1. Treoracha '!F8","v":"Scoil"},{"$f":"'1. Treoracha '!F10","v":"12345G"}]
[]
[null,"Tionscadal Caipitil  ","Costas Measta"]
["A","Caiteachas Caipitil atá Beartaithe:"]
[]
[null,"  Foirgnimh nua, síntí, athchóiriú mór (Sonraigh)",0]
[]
[null,"  Troscán, Feisteas agus Trealamh (Sonraigh)",0]
[null,null," "]
[null,"  Trealamh Ríomhaireachta  (Sonraigh)",0]
[]
[null,"Iomlán an Chaiteachais Caipitil                                                 A",{"$f":"SUM(C8:C13)","v":0}]
[]
["B."]
[null,"Maoiniú don Chaiteachas Caipitil:"]
[]
[null,"Deontais ón Roinn Oideachais agus Scileanna",0]
[null," ",null,null,null,"                                                                                                                                                                                                                     "]
[null,"Ranníocaíocht na Scoile",0]
[]
[null,"Ranníocaíocht na dTuismitheoirí.",0]
[]
[null,"Ranníocaíocht na bPátrún/(na nIontaobhaoithe, nuair is infheidhme)",0]
[]
[null,"Tiomsú Airgid",0]
[]
[null,"Eile",0]
[]
[null,"Iomlán an Mhaoinithe Caipitil                                                        B",{"$f":"SUM(C19:C30)","v":0}]
[]
[null,"Barrachas (Easnamh)   B-A",{"$f":"C31-C14","v":0}]

{"sheet":"5. COVID","index":4,"n_rows":63,"n_cols":5,"rows_kept":63,"cut":false,"hidden":true,"merged":[[49,1,49,4],[1,1,1,4],[8,1,8,2],[59,1,59,2],[60,1,60,2],[18,1,18,2],[4,1,4,2],[41,1,41,2],[40,1,40,3],[38,1,38,3]]}
[]
[null,"COVID-19 related grants"]
[null,"The Government has not decided if covid -19 grants will be payable for the school year 2021/2022"]
[null,"This sheet has been included as a precautionary measure"]
[null,"COVID -19 Capitation Grant for Cleaning Costs- rate per pupil"]
[null,"Mainstream",63]
[null,"Special Class",77]
[]
[null,"Example of Covid-19 Capitation Grant for Cleaning Costs                        (paid in 3 installments)"]
[null,"Pupil Enrolment","Value of Grant"]
[null,"up to 60",3780]
[null,100,6300]
[null,200,12600]
[null,400,25200]
[null,600,37800]
[]
[null,"Special Schools will receive an enhanced COVID-19 grant in line with the number of teachers allocated as per table below."]
[]
[null,"Special Schools"]
[null,"Number of Teachers","Enhanced funding"]
[null,1,4620]
[null,2,4774]
[null,3,7392]
[null,4,10010]
[null,5,12628]
[null,6,15169]
[null,7,17556]
[null,8,19866]
[null,9,20944]
[null,10,23485]
[null,11,26026]
[null,12,28567]
[null,13,31108]
[null,14,33649]
[null,15,36190]
[null,16,38731]
[]
[]
[null,"Covid Aide Grant"]
[null,"The table below sets out the number of days funding which is being provided by the Department based on school size."]
[null,"The daily rate payable is €143.32. This daily rate is inclusive of employers PRSI and holiday pay of 8%"]
[null,"Enrolment Range"]
[null,"From","To","No. of days"]
[null,"<300",null,2]
[null,301,600,5]
[null,">600",null,10]
[null,"All Special Schools ",null,10]
[]
[]
[null,"COVID Enhanced Minor Works grant"]
[null,"School Size","Currrent Minor Works Grant","Enhanced Covid-19 element","Total Minor Works Grant"]
[null,60,6610,6610,{"$f":"C52+D52","v":13220}]
[null,100,7350,7350,{"$f":"C53+D53","v":14700}]
[null,200,9200,9200,18400]
[null,300,11050,11050,22100]
[null,400,12900,12900,25800]
[null,500,14750,14750,29500]
[]
[]
[null,"COVID-19 Capitation Grant for PPE, Consumables and Equipment "]
[null,"Rate per pupil (Up to end of 2020)"]
[null,"Mainstream",25]
[null,"Special Class",100]

{"sheet":"Import Budget","index":5,"n_rows":201,"n_cols":11,"rows_kept":201,"cut":false,"hidden":true,"merged":[[1,7,2,14],[1,1,1,5],[2,1,2,2],[3,1,3,2]]}
[]
[null,"Import into Monthly Reporting Template",null,null,null,null,null,"Special schools are paid the Ancillary Services Grant based on the number of\nauthorised fulltime teaching staff approved by the Department for the school as\noutlined below. "]
[null,"School Budget ",null,{"$f":"'1. Treoracha '!F12","v":"20__/20__"}]
[null,{"$f":"'1. Treoracha '!F8","v":"Scoil"},null,null,{"$f":"'1. Treoracha '!F10","v":"12345G"}]
[null,null,"INCOME",null,null,"NOTE:",null,null,"No of Teachers","SpecSch_Full Grant ","SpecSch_Reduced Grant"]
[null,null,"DEPARTMENTOF EDUCATION AND SKILLS INCOME",null,null,null,null,null,1,12660,6510]
[null,3010,"Capitation/Non Pay Budget",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F7","v":0},null,null,2,13082,6727]
[null,3020,"DEIS Grant",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F8","v":0},null,null,3,20256,10416]
[null,3021,"Early Start Scheme Mat/Equip/Par Dev Grant",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F9","v":0},null,null,4,27430,14105]
[null,3022,"Early Start Scheme Capitation",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F10","v":0},null,null,5,34604,17794]
[null,3050,"Ancillary/School Support Services Grant",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F11","v":0},null,null,6,41567,21374.5]
[null,3140,"Special Education Equipment Grant",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F12","v":0},null,null,7,48108,24738]
[null,3150,"Book Grant Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F13","v":0},null,null,8,54438,27993]
[null,3155,"School Library Books Capital Grant",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F14","v":0},null,null,9,57392,29512]
[null,3160,"Book Rental Scheme Grant",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F15","v":0},null,null,10,64355,33092.5]
[null,3170,"Special Subject Grant",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F16","v":0},null,null,11,71318,36673]
[null,3171,"Irish & Bilingual School Grant",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F17","v":0},null,null,12,78281,40253.5]
[null,3190,"JCSP Grant",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F18","v":0},null,null,13,85244,43834]
[null,3200,"Transition Year Grant",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F19","v":0},null,null,14,92207,47414.5]
[null,3210,"Leaving Certificate Applied Grant",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F20","v":0},null,null,15,99170,50995]
[null,3225,"Amortisation of DE Equipment Grants",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F21","v":0},null,null,16,105500,54250]
[null,3226,"Amortisation of DE ICT Grants",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F22","v":0}]
[null,3227,"Amortisation of Other DE Grants",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F23","v":0}]
[null,3230,"ICT Grant",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F24","v":0}]
[null,3260,"School Excellence Fund Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F25","v":0}]
[null,3275,"Minor Works Grant-Non Capital",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F26","v":0}]
[null,3276,"Temporary Accommodation Grant Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F27","v":0}]
[null,3277,"COVID Minor Works Grant",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F28","v":0}]
[null,3280,"COVID Aide Grant",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F29","v":0}]
[null,3282,"COVID Enhanced Supervision Grant",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F30","v":0}]
[null,3284,"COVID Funding for Replacement Caretaker Hours",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F31","v":0}]
[null,3285,"COVID Funding for Replacement Secretarial Hours",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F32","v":0}]
[null,3286,"COVID Funding for Replacement Cleaner Hours",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F33","v":0}]
[null,3287,"COVID Funding for Replacement Bus Escort Hours",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F34","v":0}]
[null,3288,"COVID Capitation for Cleaning and PPE Grant",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F35","v":0}]
[null,3290,"Other Non Capital DE Grant Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F36","v":0}]
[null,3292,"Standardised Testing Grant",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F37","v":140}]
[null,3293,"Summer Provision Grant",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F38","v":0}]
[null,3294,"Bus Escort Grant",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F39","v":0}]
[null,3295,"Department of Children and Youth Affairs Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F42","v":0}]
[null,3296,"DSP School Meals Grant",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F43","v":0}]
[null,3297,"Erasmus Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F44","v":0}]
[null,3298,"HSE Funding",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F45","v":0}]
[null,3299,"Other State Funding",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F46","v":0}]
[null,3300,"Education Fees (Fee paying schools)",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F49","v":0}]
[null,3310,"Transition Year Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F50","v":0}]
[null,3330,"Book Rental Scheme Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F51","v":0}]
[null,3335,"Classroom Books Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F52","v":0}]
[null,3350,"Hire of Facilities Rental Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F53","v":0}]
[null,3370,"Locker Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F54","v":0}]
[null,3375,"Journals and Year Book Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F55","v":0}]
[null,3380,"Student Photocopying Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F56","v":0}]
[null,3390,"School Administration Charges",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F57","v":0}]
[null,3410,"Adult Education Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F58","v":0}]
[null,3420,"Canteen Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F59","v":0}]
[null,3430,"Tuck Shop Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F60","v":0}]
[null,3440,"Uniforms Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F61","v":0}]
[null,3450,"Religion/Ethos Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F62","v":0}]
[null,3490,"After School Study/Club Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F63","v":0}]
[null,3500,"Games Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F64","v":0}]
[null,3510,"Bus Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F65","v":0}]
[null,3520,"School Musical/Drama Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F66","v":0}]
[null,3530,"School Tours Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F67","v":0}]
[null,3531,"School Swimming Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F68","v":0}]
[null,3535,"Student Insurance Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F69","v":0}]
[null,3540,"Pre-School Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F70","v":0}]
[null,3545,"Summer Camps Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F71","v":0}]
[null,3550,"Reimbursable Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F72","v":0}]
[null,3570,"Other School Generated Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F73","v":0}]
[null,3572,"School Arts and Crafts Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F74","v":0}]
[null,3573,"School Dance Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F75","v":0}]
[null,3574,"Restricted School Fundraising (Non Capital)",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F76","v":0}]
[null,3575,"Unrestricted School Fundraising (Non Capital)",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F77","v":0}]
[null,3580,"Discounts Given",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F78","v":0}]
[null,3650,"Voluntary Contributions",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F81","v":0}]
[null,3700,"Income from Parents Association",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F82","v":0}]
[null,3770,"Insurance Claim Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F83","v":0}]
[null,3800,"Bank Interest Received",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F84","v":0}]
[null,3840,"Amortisation of Non DE funding",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F85","v":0}]
[null,3850,"Other Income",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F86","v":0}]
[null,3851,"Designated Income (Non Capital)",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F87","v":0}]
[null,3852,"Restricted External Fundraising (Non Capital)",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F88","v":0}]
[null,3853,"Unrestricted External Fundraising (Non Capital)",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F89","v":0}]
[null,4110,"Substitute Teachers Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F95","v":0}]
[null,4111,"Privately Paid Teachers Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F96","v":0}]
[null,4150,"Supervision and Substitution Salaries Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F97","v":0}]
[null,4170,"Adult Education Salaries Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F98","v":0}]
[null,4181,"Canteen Salaries Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F99","v":0}]
[null,4190,"After School Study/Club Salaries Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F100","v":0}]
[null,4191,"Summer Camps Salaries Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F101","v":0}]
[null,4196,"Bus Escort Salary Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F102","v":0}]
[null,4197,"COVID Replacement Bus Escort Hours Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F103","v":0}]
[null,4198,"Other Educational Salaries Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F104","v":0}]
[null,4199,"HSE Funded Salaries Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F105","v":0}]
[null,4310,"Teaching Aids Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F108","v":0}]
[null,4311,"Early Start Scheme Mat/Equip/Par Dev Expenses",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F109","v":0}]
[null,4315,"Student Photocopying Expenses",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F110","v":0}]
[null,4330,"Religion/Ethos Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F111","v":0}]
[null,4410,"ICT Grant Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F112","v":0}]
[null,4420,"Computer Maintenance & Support Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F113","v":0}]
[null,4490,"Other Subjects Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F114","v":0}]
[null,4550,"Leaving Cert Applied Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F115","v":0}]
[null,4570,"LCVP Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F116","v":0}]
[null,4590,"Transition Year Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F117","v":0}]
[null,4610,"Learning Support Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F118","v":0}]
[null,4620,"Teacher Inservice and Training Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F119","v":0}]
[null,4635,"Student Wellbeing Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F120","v":0}]
[null,4640,"Library Non Grant Funded Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F121","v":0}]
[null,4641,"School Library Books Capital Grant Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F122","v":0}]
[null,4650,"Physical Education Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F123","v":0}]
[null,4670,"Games (excl. travel) Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F124","v":0}]
[null,4671,"Travel Games Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F125","v":0}]
[null,4690,"Bus Hire Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F126","v":0}]
[null,4710,"School Tours Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F127","v":0}]
[null,4720,"School Musical/Drama Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F128","v":0}]
[null,4730,"Book Grant Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F129","v":0}]
[null,4740,"Book Rental Scheme Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F130","v":0}]
[null,4741,"Classroom Book Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F131","v":0}]
[null,4760,"School Yearbook/Journal Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F132","v":0}]
[null,4770,"Trophies and Prizes Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F133","v":0}]
[null,4780,"Uniform Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F134","v":0}]
[null,4810,"Home School Liaison Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F135","v":0}]
[null,4815,"School Excellence Fund Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F136","v":0}]
[null,4908,"Other Summer Camps Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F137","v":0}]
[null,4909,"Other Summer Provision Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F138","v":0}]
[null,4910,"Other Educational Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F139","v":0}]
[null,4911,"Department of Children and Youth Affairs Activities Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F140","v":0}]
[null,4912,"DSP School Meals Food Costs",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F141","v":0}]
[null,4913,"Erasmus Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F142","v":0}]
[null,4914,"Other Non Capital DE Grants Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F143","v":0}]
[null,4915,"Other Canteen Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F144","v":0}]
[null,4916,"Student Insurance Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F145","v":0}]
[null,4917,"Standardised Testing Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F146","v":0}]
[null,4918,"Designated Expenditure (Non Capital)",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F147","v":0}]
[null,4919,"Special Educational Equipment (Non Capital) Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F148","v":0}]
[null,4920,"School Dance Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F149","v":0}]
[null,4921,"School Swimming Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F150","v":0}]
[null,4922,"Restricted School Fundraising Expenses (Non Capital)",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F151","v":0}]
[null,4923,"Restricted External Fundraising Expenses (Non Capital)",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F152","v":0}]
[null,4924,"Unrestricted External Fundraising Expenses (Non Capital)",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F153","v":0}]
[null,4925,"Unrestricted School Fundraising Expenses (Non Capital)",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F154","v":0}]
[null,4927,"School Arts and Crafts Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F155","v":0}]
[null,4928,"Other HSE Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F156","v":0}]
[null,4930,"Pre-School Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F157","v":0}]
[null,5010,"Caretaker Wages Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F160","v":0}]
[null,5011,"COVID Replacement Caretaker Hours Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F161","v":0}]
[null,5030,"Caretaker Pension Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F162","v":0}]
[null,5110,"Cleaners Wages Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F163","v":0}]
[null,5111,"COVID Replacement Cleaner Hours Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F164","v":0}]
[null,5112,"Cleaners' Pension Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F165","v":0}]
[null,5150,"Contract Cleaners Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F166","v":0}]
[null,5170,"Cleaning Materials Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F167","v":0}]
[null,5175,"Other Cleaning and Sanitation Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F168","v":0}]
[null,5310,"Repairs to Buildings and Grounds Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F169","v":0}]
[null,5315,"Minor Works Grant (Non Capital) Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F170","v":0}]
[null,5316,"COVID Minor Works Grant Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F171","v":0}]
[null,5350,"Repairs to Furniture, Fittings and Equipment Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F172","v":0}]
[null,5400,"Routine Security Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F173","v":0}]
[null,5450,"General Insurance Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F174","v":0}]
[null,5510,"Heating Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F175","v":0}]
[null,5550,"Light and Power Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F176","v":0}]
[null,5551,"Rent of Temporary Accommodation Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F177","v":0}]
[null,5552,"Other Rental Costs Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F178","v":0}]
[null,5610,"Refuse Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F179","v":0}]
[null,5611,"Water Rates Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F180","v":0}]
[null,5700,"Licence Fee to Patron/Trustee Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F181","v":0}]
[null,5800,"Other Repairs and Maintenance Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F182","v":0}]
[null,5801,"COVID Aide Grant Wages Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F183","v":0}]
[null,5803,"COVID Enhanced Supervision Grant Wages Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F184","v":0}]
[null,5804,"COVID Capitation for Cleaning Wages Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F185","v":0}]
[null,5806,"COVID Capitation for Cleaning (Non Wages) and PPE Grant Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F186","v":0}]
[null,6010,"Clerical Officers/Secretarial Wages Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F189","v":0}]
[null,6011,"COVID Replacement Secretary Hours Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F190","v":0}]
[null,6050,"Clerical Officers/Secretarial Pension Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F191","v":0}]
[null,6100,"Recruitment Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F192","v":0}]
[null,6150,"Advertising / Public Relations Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F193","v":0}]
[null,6210,"Postage Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F194","v":0}]
[null,6250,"Telephone Expense / SMS Text",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F195","v":0}]
[null,6300,"Printing and Stationery Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F196","v":0}]
[null,6350,"Office Equipment (Non Capital) Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F197","v":0}]
[null,6355,"Non-ICT_Grant Funded Office Computers Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F198","v":0}]
[null,6400,"Accounting / Auditing Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F199","v":0}]
[null,6450,"Other Professional Fees Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F200","v":0}]
[null,6500,"Travel and Subsistence Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F201","v":0}]
[null,6600,"Principals Expenses",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F202","v":0}]
[null,6650,"Board of Management Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F203","v":0}]
[null,6700,"Annual Subscriptions Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F204","v":0}]
[null,6730,"InSchool Administration System Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F205","v":0}]
[null,6731,"Accounting Software/Payroll Software Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F206","v":0}]
[null,6750,"Donations to Charity",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F207","v":0}]
[null,6755,"Medical and First Aid Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F208","v":0}]
[null,6780,"Staff Room Expenses",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F209","v":0}]
[null,6800,"Hospitality Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F210","v":0}]
[null,6830,"Tuck Shop Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F211","v":0}]
[null,6900,"Other Administration Expenses",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F212","v":0}]
[null,7300,"Leasing Expenses",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F215","v":0}]
[null,7320,"Loan Charges Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F216","v":0}]
[null,7400,"Bank Interest Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F217","v":0}]
[null,7450,"Bank Charges Expense",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F218","v":0}]
[null,7800,"Reimbursable Expenses",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F219","v":0}]
[null,7850,"Discounts Received",null,null,{"$f":"'3. Ioncam agus Caiteachas'!F220","v":0}]