{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Special Rates 2024-25","DATA","Firing Range"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":57,"comments":0,"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":"Special Rates 2024-25","index":0,"n_rows":141,"n_cols":19,"rows_kept":141,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,"2024/25 Calculation of Special School Funding Rates"]
[]
[]
[]
[null,"DfE",null,null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:C28,2,0),\"\")","v":""}]
[]
[]
[null,"Section 1 - Commissioned Place numbers"]
[]
[null,"Academic Year","Pre-16","Post-16","Weekday Residential","Weekend Residential",null,"High Needs Place numbers as agreed annually with the Local Authority's SEN team\n\n"]
[]
[null,"2023/24",{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:K28,3,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:K28,5,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:K28,7,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:K28,9,0),0)","v":0},null,"Place numbers 2023-24 agreed November 2022"]
[]
[null,"2024/25",{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:K28,4,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:K28,6,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:K28,8,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:K28,10,0),0)","v":0},null,"Place numbers 2024-25 agreed November 2023"]
[]
[null,"Movement",{"$f":"C17-C15","v":0},{"$f":"D17-D15","v":0},{"$f":"E17-E15","v":0},{"$f":"F17-F15","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Day Pupil",null,null,null,"Weekday",null,null,"Weekend"]
[null,"Section 2 - Calculation of funding rate for April 2024 to March 2025"]
[null,null,null,null,null,null,null,null,null,"MLD & SLCN","SEMH","SLD","PD & PMLD","ASD",null,"PD & PMLD","ASD",null,"PD & PMLD"]
[]
["(A)","April 2024 to August 2024 (Formula only excluding MFG)-",null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:AA28,11,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:AA28,17,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:AA28,20,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:AA28,23,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:AA28,14,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:BX28,50,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:BX28,47,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:BX28,53,0),0)","v":0}]
[null,"Based on  Academic Year 2023 to 2024. Data taken from 2023-24 Funding Rates Calculation."]
[]
["(B)","September 2024 to March 2025 (Formula only excluding MFG)",null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:AA28,12,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:AA28,18,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:AA28,21,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:AA28,24,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:AA28,15,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:BX28,52,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:BX28,49,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:BX28,55,0),0)","v":0}]
[null,"Based on  Academic Year 2024 to 2025. See section 3 for calculation."]
[]
["(C)","April 2024 to March 2025",null,null,null,null,null,null,"= (A) X 5/12",{"$f":"(J27*5/12)+(J30*7/12)","v":0},{"$f":"(K27*5/12)+(K30*7/12)","v":0},{"$f":"(L27*5/12)+(L30*7/12)","v":0},{"$f":"(M27*5/12)+(M30*7/12)","v":0},{"$f":"(N27*5/12)+(N30*7/12)","v":0},null,{"$f":"IF(DFENUM=7073,P27,(P27*5/12)+(P30*7/12))","v":0},{"$f":"IF(DFENUM=7073,Q27,(Q27*5/12)+(Q30*7/12))","v":0},null,{"$f":"IF(DFENUM=7073,S27,(S27*5/12)+(S30*7/12))","v":0}]
[null,"Based on Academic Year 2023 to 2024 (April 2024 to August 2024) 5/12's + ",null,null,null,null,null,null,"+"]
[null,"Academic Year 2024 to 2025 (September 2024 to March 2025) 7/12's",null,null,null,null,null,null,"(B) X 7/12"]
[]
["(D)","Final funding rate for financial Year 2023 to 2024",null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B:$CG,13,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B:$CG,19,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B:$CG,22,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B:$CG,25,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B:$CG,16,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B:$CG,51,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B:$CG,48,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B:$CG,54,0),0)","v":0}]
["(E)","MFG rate (D) X 100.5%",null,null,null,null,null,null,null,{"$f":"mldlastyear*1.005","v":0},{"$f":"besdlastyear*1.005","v":0},{"$f":"sldlastyear*1.005","v":0},{"$f":"pdlastyear*1.005","v":0},{"$f":"asdlastyear*1.005","v":0},null,{"$f":"pdweekdaylastyear*1.005","v":0},{"$f":"asdweekdaylastyear*1.005","v":0},null,{"$f":"pdweekendlastyear*1.005","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"MLD & SLCN","SEMH","SLD","PD & PMLD","ASD",null,"PD & PMLD","ASD",null,"PD & PMLD"]
["(F)","Final Rate (Greater of Formula (C) or MFG E))",null,null,null,null,"Formula (C)",null,null,{"$f":"J33","v":0},{"$f":"K33","v":0},{"$f":"L33","v":0},{"$f":"M33","v":0},{"$f":"N33","v":0},null,{"$f":"P33","v":0},{"$f":"Q33","v":0},null,{"$f":"S33","v":0}]
[null,null,null,null,null,null,"MFG funding rate (E)",null,null,{"$f":"J38","v":0},{"$f":"K38","v":0},{"$f":"L38","v":0},{"$f":"M38","v":0},{"$f":"N38","v":0},null,{"$f":"P38","v":0},{"$f":"Q38","v":0},null,{"$f":"S38","v":0}]
[null,null,null,null,null,null,"Amount of MFG if (E) is greater than (C)",null,null,{"$f":"IF(J41>J42,0,J42-J41)","v":0},{"$f":"IF(K41>K42,0,K42-K41)","v":0},0,0,0,null,{"$f":"IF(P41>P42,0,P42-P41)","v":0},0,null,{"$f":"IF(S41>S42,0,S42-S41)","v":0}]
[null,null,null,null,null,null,"Final Rate formula plus MFG",null,null,{"$f":"SUM(J41,J43)","v":0},{"$f":"SUM(K41,K43)","v":0},{"$f":"SUM(L41,L43)","v":0},{"$f":"SUM(M41,M43)","v":0},{"$f":"SUM(N41,N43)","v":0},null,{"$f":"SUM(P41,P43)","v":0},{"$f":"SUM(Q41,Q43)","v":0},null,{"$f":"SUM(S41,S43)","v":0}]
["(G)","Place Plus Breakdown"]
[null,null,null,null,null,null,"Element 1 & 2",null,null,10000,10000,10000,10000,10000,null,{"$f":"IF($P$44=0,0,10000)","v":0},{"$f":"IF($Q$44=0,0,10000)","v":0},null,{"$f":"IF($S$44=0,0,10000)","v":0}]
[null,null,null,null,null,null,"Element 3",null,null,{"$f":"J44-J46","v":-10000},{"$f":"K44-K46","v":-10000},-10000,-10000,-10000,null,{"$f":"P44-P46","v":0},0,null,{"$f":"S44-S46","v":0}]
[null,null,null,null,null,null,"Total rate",null,null,{"$f":"SUM(J46:J47)","v":0},{"$f":"SUM(K46:K47)","v":0},{"$f":"SUM(L46:L47)","v":0},{"$f":"SUM(M46:M47)","v":0},{"$f":"SUM(N46:N47)","v":0},null,{"$f":"SUM(P46:P47)","v":0},{"$f":"SUM(Q46:Q47)","v":0},null,{"$f":"SUM(S46:S47)","v":0}]
[null,"Section 3 - Pupil Led Elements"]
[null,null,null,null,null,null,null,null,null,"MLD & SLCN","SEMH","SLD","PD & PMLD","ASD",null,"PD & PMLD","ASD",null,"PD & PMLD"]
[null,"Day Rate",null,null,null,null,null,null,null,10177.027318685958,16852.071557332518,14611.722458245356,22002.114306916184,16852.071557332518,null,{"$f":"IF($P$30=0,0,M51)","v":0},{"$f":"IF($Q$30=0,0,N51)","v":0},null,{"$f":"IF($S$33=0,0,M51)","v":0}]
[null,"Adjusted Rate due to School type (see note)",null,null,null,null,null,null,null,0,0,0,0,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:BE28,27,0),0)-N51","v":-16852.071557332518},null,0,{"$f":"IF($Q$30=0,0,N52)","v":0},null,0]
[null,"Residential Weekday rate",null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"IF($P$30=0,0,IFERROR(VLOOKUP(DFENUM,DATA!B5:BX26,56,0),0))","v":0},{"$f":"IF($Q$30=0,0,IFERROR(VLOOKUP(DFENUM,DATA!B5:BX26,56,0),0))","v":0},null,{"$f":"IF($S$33=0,0,IFERROR(VLOOKUP(DFENUM,DATA!B5:BX26,56,0),0))","v":0}]
[null,"Residential Weekend rate",null,null,null,null,null,null,null,0,0,0,0,0,null,0,0,null,{"$f":"IF($S$33=0,0,IFERROR(VLOOKUP(DFENUM,DATA!B5:BX26,57,0),0))","v":0}]
[null,"Subsidy on day places (catering)",null,null,null,null,null,null,null,121.53492758783999,{"$f":"$J55","v":121.53492758783999},{"$f":"$J55","v":121.53492758783999},121.53492758783999,121.53492758783999,null,{"$f":"IF($P$30=0,0,M55)","v":0},{"$f":"IF($Q$30=0,0,N55)","v":0},null,{"$f":"IF($S$33=0,0,P55)","v":0}]
[null,"Lunch Grant",null,null,null,null,null,null,null,12.612115127040003,{"$f":"$J56","v":12.612115127040003},12.612115127040003,12.612115127040003,12.612115127040003,null,{"$f":"IF($P$30=0,0,M56)","v":0},{"$f":"IF($Q$30=0,0,N56)","v":0},null,{"$f":"IF($S$33=0,0,P56)","v":0}]
[null,"Specialist Schools Funding",null,null,null,null,null,null,null,104.65866748640886,104.65866748640886,104.65866748640886,104.65866748640886,104.65866748640886,null,{"$f":"IF($P$30=0,0,M57)","v":0},{"$f":"IF($Q$30=0,0,N57)","v":0},null,0]
[null,"Further Delegation",null,null,null,null,null,null,null,49.938373051168291,49.938373051168291,49.938373051168291,49.938373051168291,49.938373051168291,null,{"$f":"IF($P$30=0,0,M58)","v":0},{"$f":"IF($Q$30=0,0,N58)","v":0},null,0]
[null,"Residential Weekday Places Catering",null,null,null,null,null,null,null,0,0,0,0,0,null,0,0,null,0]
[null,"Residential Weekend Places Catering",null,null,null,null,null,null,null,0,0,0,0,0,null,0,0,null,0]
[null,"London Fringe Day Pupil",null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:BE28,29,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:BE28,30,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:BE28,31,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:BE28,32,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:BE28,33,0),0)","v":0},null,0,0,null,0]
[null,"London Fringe Weekday Residential Pupil",null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"IF($P$30=0,0,IFERROR(VLOOKUP(DFENUM,DATA!B5:BX28,58,0),0))","v":0},{"$f":"IF($Q$30=0,0,IFERROR(VLOOKUP(DFENUM,DATA!B5:BX28,58,0),0))","v":0},null,0]
[null,"London Fringe Weekend Residential Pupil",null,null,null,null,null,null,null,0,0,0,0,0,null,0,0,null,{"$f":"IF($S$33=0,0,IFERROR(VLOOKUP(DFENUM,DATA!B5:BX28,59,0),0))","v":0}]
[]
[null,"Rate for Pupil Led Elements",null,null,null,null,null,null,null,{"$f":"SUM(J51:J64)","v":10465.771401938415},{"$f":"SUM(K51:K64)","v":17140.815640584977},{"$f":"SUM(L51:L64)","v":14900.466541497814},{"$f":"SUM(M51:M64)","v":22290.858390168643},{"$f":"SUM(N51:N64)","v":288.74408325245713},null,{"$f":"SUM(P51:P64)","v":0},{"$f":"SUM(Q51:Q64)","v":0},null,{"$f":"SUM(S51:S64)","v":0}]
[]
[null,"Section 4 - School Led Elements"]
[null,null,null,null,null,null,null,null,null,null,null,"Need Type"]
[null,null,null,null,null,"Units","Rate","Total","Places","MLD & SLCN","SEMH","SLD","PD & PMLD","ASD",null,"PD & PMLD","ASD",null,"PD & PMLD"]
[null,"Lump Sum Day",null,null,null,{"$f":"IF(DFENUM>0,1,0)","v":0},397087.85855117184,{"$f":"F70*G70","v":0},{"$f":"$C$17+$D$17","v":0},{"$f":"IF(I70=0,0,H70/I70)","v":0},{"$f":"$J70","v":0},{"$f":"$J70","v":0},0,0,null,{"$f":"IF($P$30=0,0,M70)","v":0},{"$f":"IF($Q$30=0,0,N70)","v":0},null,{"$f":"IF($S$33=0,0,M70)","v":0}]
[null,"Lump Sum Catering Day",null,null,null,{"$f":"IF(DFENUM>0,1,0)","v":0},2293.1118412799997,{"$f":"F71*G71","v":0},{"$f":"$C$17+$D$17","v":0},{"$f":"IF(I71=0,0,H71/I71)","v":0},{"$f":"$J71","v":0},0,0,0,null,0,{"$f":"IF($Q$30=0,0,N71)","v":0},null,{"$f":"IF($S$33=0,0,M71)","v":0}]
[null,"Specialist Schools Funding- Lump Sum",null,null,null,{"$f":"IF(DFENUM>0,1,0)","v":0},13549.663457979999,0,0,0,0,0,0,0,null,0,{"$f":"IF($Q$30=0,0,N72)","v":0},null,0]
[null,"Free Mid-day Meals",null,null,null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B$5:$BE$28,43,0),0)*I73","v":0},475.82070706560006,0,0,0,0,0,0,0,null,0,{"$f":"IF($Q$30=0,0,N73)","v":0},null,0]
[null,"Gross Day Floor Area (m2)",null,null,null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B$5:$BE$28,37,0),0)","v":0},34.396675072387175,{"$f":"F74*G74","v":0},0,0,0,0,0,0,null,0,{"$f":"IF($Q$30=0,0,N74)","v":0},null,0]
[null,"Grounds Site Area (hectares)",null,null,null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B$5:$BE$28,40,0),0)","v":0},1206.1768285132796,0,0,0,0,0,0,0,null,0,0,null,0]
[null,"Rentals",null,null,null,{"$f":"IF(IFERROR(VLOOKUP(DFENUM,DATA!$B$5:$BE$28,41,0),0)>0,1,0)","v":0},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B$5:$BE$28,41,0),0)","v":0},0,0,0,0,0,0,0,null,0,0,null,0]
[null,"Hydrotherapy Pool",null,null,null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B$5:$BE$28,42,0),0)","v":0},5732.7796031999978,0,0,0,0,0,0,0,null,0,0,null,0]
[null,"Split site- Band  1",null,null,null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B$5:$BE$28,45,0),0)","v":0},5019.6218205619198,0,0,0,0,0,0,0,null,0,0,null,0]
[null,"Split site - Band 2",null,null,null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B$5:$BE$28,46,0),0)","v":0},44058.70436243328,0,0,0,0,0,0,0,null,0,0,null,0]
[null,"Residential Floor Area Weekday (m2)",null,null,null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B$5:$BE$28,38,0),0)","v":0},57.327271470099213,0,{"$f":"E17","v":0},0,0,0,0,0,null,{"$f":"IF($P$30=0,0,((F80*G80)/I80))","v":0},{"$f":"IF($Q$30=0,0,((F80*G80)/I80))","v":0},null,{"$f":"IF($S$33=0,0,((F80*G80)/I80))","v":0}]
[null,"Residential Floor Area Weekend (m2)",null,null,null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B$5:$BE$28,39,0),0)","v":0},74.52602954672227,0,{"$f":"E17","v":0},0,0,0,0,0,null,{"$f":"IF($P$30=0,0,((F81*G81)/I81))","v":0},{"$f":"IF($Q$30=0,0,((F81*G81)/I81))","v":0},null,{"$f":"IF($S$33=0,0,((F81*G81)/I81))","v":0}]
[null,"Lump Sum Residential",null,null,null,{"$f":"IF(SUM(P33:S33)>0,1,0)","v":0},187375.90133059199,0,{"$f":"E17","v":0},0,0,0,0,0,null,{"$f":"IF($P$30=0,0,((F82*G82)/I82))","v":0},{"$f":"IF($Q$30=0,0,((F82*G82)/I82))","v":0},null,{"$f":"IF($S$33=0,0,((F82*G82)/I82))","v":0}]
[null,"London Fringe Day Pupils",null,null,null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B$5:$BE$28,44,0),0)","v":0},4419.1131571267197,0,{"$f":"$C$17+$D$17","v":0},0,0,0,0,0,null,0,0,null,0]
[null,"London Fringe Residential Pupils",null,null,null,0,2768.0726314051199,0,{"$f":"E17","v":0},0,0,0,0,0,null,{"$f":"IF($P$30=0,0,IFERROR(VLOOKUP(DFENUM,DATA!B5:BX28,60,0),0))","v":0},{"$f":"IF($Q$30=0,0,IFERROR(VLOOKUP(DFENUM,DATA!B5:BX28,60,0),0))","v":0},null,{"$f":"IF($S$33=0,0,IFERROR(VLOOKUP(DFENUM,DATA!B5:BX28,61,0),0))","v":0}]
[]
[null,"Rate for School Led Elements",null,null,null,null,null,null,null,{"$f":"SUM(J70:J85)","v":0},{"$f":"SUM(K70:K85)","v":0},{"$f":"SUM(L70:L85)","v":0},{"$f":"SUM(M70:M85)","v":0},{"$f":"SUM(N70:N85)","v":0},null,{"$f":"SUM(P70:P85)","v":0},{"$f":"SUM(Q70:Q85)","v":0},null,{"$f":"SUM(S70:S85)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Need Type"]
[null,"Total Formula Rate",null,null,null,null,null,null,null,"MLD & SLCN","SEMH","SLD","PD & PMLD","ASD",null,"PD & PMLD","ASD",null,"PD & PMLD"]
[null,null,null,null,null,null,null,null,null,{"$f":"J65+J86","v":10465.771401938415},{"$f":"K65+K86","v":17140.815640584977},{"$f":"L65+L86","v":14900.466541497814},{"$f":"M65+M86","v":22290.858390168643},{"$f":"N65+N86","v":288.74408325245713},null,{"$f":"P65+P86","v":0},{"$f":"Q65+Q86","v":0},null,{"$f":"S65+S86","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"ROUND(J92-mldnew,1)","v":10465.799999999999},{"$f":"ROUND(K92-besdnew,1)","v":17140.8},{"$f":"ROUND(L92-sldnew,1)","v":14900.5},{"$f":"ROUND(M92-pdnew,1)","v":22290.9},{"$f":"ROUND(N92-asdnew,1)","v":288.7},null,{"$f":"ROUND(P92-pdweekdaynew,1)","v":0},{"$f":"ROUND(Q92-asdweekdaynew,1)","v":0},null,{"$f":"ROUND(S92-pdweekendnew,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(J93=0,K93=0,L93=0,M93=0,N93=0),\"OK\",\"ERROR\")","v":"ERROR"},null,null,null,null,{"$f":"IF(AND(P93=0,Q93=0,S93=0),\"OK\",\"ERROR\")","v":"OK"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N94=\"OK\",S94=\"OK\"),\"OK\",\"ERROR\")","v":"ERROR"}]
[]
[null,"Note"]
[null,"ASD"]
[null," - All ASD pupils in Stone Bay are funded at ASD2"]
[null," - 10% of all ASD places in C & I and PSCN Special Schools are funded at ASD2\n"]
[]
[]
[]
[]
[]
[]
[]
[null,"Section 5 - Analysis of Rate Changes"]
[]
[]
[null,null,null,"2023/24 Financial Year",null,"2024/25 Financial Year",null,"Movement £","Movement %"]
[null,"Pupil Led Elements"]
[null,null,"MLD & SLCN",null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B:$CG,63,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B:$CG,74,0),\"\")","v":""},{"$f":"IFERROR(G113-E113,\"\")","v":""},{"$f":"IFERROR(H113/E113,\"\")","v":""}]
[null,null,"SEMH",null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B:CG,64,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B:$CG,75,0),\"\")","v":""},{"$f":"IFERROR(G114-E114,\"\")","v":""},{"$f":"IFERROR(H114/E114,\"\")","v":""}]
[null,null,"SLD",null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B:CG,65,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B:$CG,76,0),\"\")","v":""},{"$f":"IFERROR(G115-E115,\"\")","v":""},{"$f":"IFERROR(H115/E115,\"\")","v":""}]
[null,null,"PD & PMLD",null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B:CG,66,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B:$CG,77,0),\"\")","v":""},{"$f":"IFERROR(G116-E116,\"\")","v":""},{"$f":"IFERROR(H116/E116,\"\")","v":""}]
[null,null,"ASD",null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B:CG,67,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B:$CG,78,0),\"\")","v":""},{"$f":"IFERROR(G117-E117,\"\")","v":""},{"$f":"IFERROR(H117/E117,\"\")","v":""}]
[null,"School Led Elements"]
[null,null,"All",null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B:CG,68,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B:$CG,79,0),\"\")","v":""},{"$f":"IFERROR(G119-E119,\"\")","v":""},{"$f":"IFERROR(H119/E119,\"\")","v":""}]
[null,"Minimum Funding Guarantee"]
[null,null,"MLD & SLCN",null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B:CG,69,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B:$CG,80,0),\"\")","v":""},{"$f":"IFERROR(G121-E121,\"\")","v":""},{"$f":"IFERROR(H121/E121,\"\")","v":""}]
[null,null,"SEMH",null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B:CG,70,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B:$CG,81,0),\"\")","v":""},{"$f":"IFERROR(G122-E122,\"\")","v":""},{"$f":"IFERROR(H122/E122,\"\")","v":""}]
[null,null,"SLD",null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B:CG,71,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B:$CG,82,0),\"\")","v":""},{"$f":"IFERROR(G123-E123,\"\")","v":""},{"$f":"IFERROR(H123/E123,\"\")","v":""}]
[null,null,"PD & PMLD",null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B:CG,72,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B:$CG,83,0),\"\")","v":""},{"$f":"IFERROR(G124-E124,\"\")","v":""},{"$f":"IFERROR(H124/E124,\"\")","v":""}]
[null,null,"ASD",null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B:CG,73,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B:$CG,84,0),\"\")","v":""},{"$f":"IFERROR(G125-E125,\"\")","v":""},{"$f":"IFERROR(H125/E125,\"\")","v":""}]
[]
[]
[null,"Section 6 - 2024/25 Nursery Provision Lump Sum Calculation"]
[]
[null,"Rates"]
[]
[null,"Leadership Lump Sum per provision",null,null,59259.555264000002]
[null,"Day Rate per FTE (see breakdown)",null,null,10289.510086128001]
[]
[null,"Calculation"]
[]
[null,null,null,"Units","Rate","Total"]
[null,"Leadership Lump Sum",null,{"$f":"IF(D139>9,2,IF(D139>0,1,0))","v":0},{"$f":"E132","v":59259.555264000002},{"$f":"D138*E138","v":0}]
[null,"Day Rate",null,{"$f":"IFERROR(VLOOKUP('Special Rates 2024-25'!DFENUM,DATA!B:BK,62,0),0)","v":0},{"$f":"E133","v":10289.510086128001},{"$f":"D139*E139","v":0}]
[]
[null,null,null,null,"Total Funding at this provision:",{"$f":"IFERROR(ROUND(F139+F138,0),\"TBC\")","v":0}]

{"sheet":"DATA","index":1,"n_rows":28,"n_cols":85,"rows_kept":28,"cut":false,"hidden":true,"merged":[[2,29,2,36],[2,14,2,16],[2,17,2,19],[2,20,2,22],[1,11,1,25],[2,23,2,25],[2,11,2,13],[1,3,1,10],[2,3,2,4],[2,5,2,6],[2,7,2,8],[2,9,2,10],[2,58,2,59],[2,60,2,61],[1,47,1,55],[2,47,2,49],[2,50,2,52],[2,53,2,55],[2,56,2,57],[1,63,1,73],[2,63,2,67],[2,69,2,73],[1,74,1,84],[2,74,2,78],[2,80,2,84]]}
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84]
[null,null,null,"Places",null,null,null,null,null,null,null,"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,null,null,"Residential Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023/24 Financial Year",null,null,null,null,null,null,null,null,null,null,"2024/25 Financial Year"]
[null,null,null,"Pre-16",null,"Post-16",null,"Weekday",null,"Weekend",null,"MLD & SLCN",null,null,"ASD",null,null,"SEMH",null,null,"SLD",null,null,"PD & PMLD",null,null,null,null,null,"London Fringe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ASD Weekday",null,null,"PD Weekday",null,null,"PD Weekend",null,null,"Residential Winter Rates",null,"Residential Pupil Fringe",null,"Residential School Fringe",null,null,"Pupil Led",null,null,null,null,"School","MFG",null,null,null,null,"Pupil Led",null,null,null,null,"School","MFG"]
[null,"DFE","School","23/24","24/25","23/24","24/25","23/24","24/25","23/24","24/25","Summer","Winter","Old Financial Year","Summer","Winter","Old Financial Year","Summer","Winter","Old Financial Year","Summer","Winter","Old Financial Year","Summer","Winter","Old Financial Year",null,"ASD Rate","SEMH Rate","MLD & SLCN","SEMH","SLD","PD & PMLD","ASD","Residential weekdayASD","Residential weekdayPD & PMLD","Residential WeekendPD & PMLD","Gross Day Floor Area","Residential floor area weekday","Residential floor area weekend","Grounds site area","Rentals","Hydrotherapy Pool","No of FSM","London Fringe","Split  site- Band  1","Split site - Band 2","Summer","Last Financial Year","Winter","Summer","Last Financial Year","Winter","Summer","Last Financial Year","Winter","Weekday","Weekend","Weekday","Weekend","Weekday","Weekend","Nursery FTE","MLD&SLCN","SEMH","SLD","PD&PMLD","ASD","All","MLD&SLCN","SEMH","SLD","PD&PMLD","ASD","MLD&SLCN","SEMH","SLD","PD&PMLD","ASD","All","MLD&SLCN","SEMH","SLD","PD&PMLD","ASD"]
[null,7002,"Broomhill Bank School",269,280,107,113,23,23,0,0,12931.648067040353,12942.121578589042,14965.72,20466.770846399973,20477.244357948664,21162.080000000002,19622.820190217528,19633.293701766219,19460.599999999999,17392.615717434295,17403.089228982983,18625.91,24826.763039838886,24837.236551387577,24729.9,null,17665.98072897764,16852.071557332518,46.335616055981617,62.463500586595551,72.608126890523081,116.36360062428801,92.504985123918559,0,0,0,12163,632.10699851023674,0,10.685,0,0,0.33333333333333326,1,0,1,60990.604462056494,61572.78,60445.660204154716,0,0,0,0,0,0,27770.888472523024,0,1008.4175748957728,0,11.244562740780458,0,0,10305.987272543527,16865.959942325069,14679.484969008176,21967.864696855817,17693.362546425509,2540.7950943943956,2118.9425330620779,53.844963280535012,1405.6322365974302,221.23850874978962,927.92365918009455,10512.107017994396,17203.279141171573,14973.074668388337,22407.221990792932,18047.229797354019,2425.6505974493575,2102.7909845562426,0,1320.3142841623012,20.676911757705966,795.01000519662193]
[null,7005,"Aspire School",172,174,0,0,0,0,0,0,13693.51399125197,13672.923867041078,13463.8,21182.467401543654,21161.877277332762,20805.919999999998,20368.558229898532,20347.96810568764,20007.97,18128.209130811367,18107.619006600478,17811.55,25518.600979482198,25498.010855271306,25057.03,null,17665.98072897764,16852.071557332518,0,0,0,0,0,0,0,0,3227,0,0,1.7432000000000001,0,0,0.38666666666666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10260.560197978841,16804.721216259779,14608.300530880209,21853.782735459452,17602.67138453931,3203.2445123614962,0,0,0,0,0,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17954.724812230099,3215.7316835238676,0,0,0,0,0]
[null,7006,"Snowfields Academy",238,276,10,48,0,0,0,0,13556.933391616119,12875.512721036803,13927.61,21045.886801907804,20364.466131328489,21269.72,20231.977630262681,19550.556959683367,20471.77,17991.62853117552,17310.207860596201,18275.349999999999,25382.020379846348,24700.599709267033,25520.84,null,17665.98072897764,16852.071557332518,0,0,0,0,0,0,0,0,7642,0,0,7.3,0,0,0.33796296296296297,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10260.560197978841,16804.721216259779,14608.300530880209,21853.782735459452,17602.67138453931,3667.0535555684278,0,0,0,0,0,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17954.724812230099,2693.6665985064374,837.81004955514618,739.64661090858135,772.5936099957471,663.91921132491552,727.6771892634606]
[null,7021,"Valence School",80,85,30,30,46,46,18,18,17566.715705951563,17302.584085082737,17235.91,24378.054676436288,24113.923055567466,23913.690000000002,24294.65940585854,24030.527784989717,23831.93,22087.584681048258,21823.453060179432,21668.129999999997,29621.494483565835,29357.362862697013,29054.32,null,16852.071557332518,16852.071557332518,177.19703369944551,230.09649495985994,263.37086923674161,406.88882308348917,313.49176553760776,0,0,0,8799,0,1924,18.321999999999999,0,1,0.32926829268292684,1,0,0,0,0,0,82772.646825872449,81163.289999999994,81655.494378516698,111492.86740042048,109320.37,109838.72998239889,42651.041324346566,26849.248533291109,1304.1416107799998,1847.0050961295103,38.42707093153669,38.42707093153669,0,10434.28278003712,17030.306015240032,14866.507265426037,22252.693346325617,17112.066084433904,6801.6276043972666,0,0,0,0,0,10642.96843563786,17370.912135544837,15163.837410734555,22697.747213252136,17454.307406122585,6769.6704914735565,0,0,0,0,0]
[null,7032,"Bower Grove School",225,225,0,0,0,0,0,0,13257.321291453918,13287.924289921171,12988.56,19932.36553010048,19962.968528567733,19532.72,19932.36553010048,19962.968528567733,19532.72,17692.016431013319,17722.619429480568,17336.3,25082.408279684147,25113.0112781514,24581.78,null,16852.071557332518,16852.071557332518,0,0,0,0,0,0,0,0,4185.3,0,0,2.1496,0,0,0.65833333333333333,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10260.560197978841,16804.721216259779,14608.300530880209,21853.782735459452,16804.721216259779,2727.9999467448561,0,0,0,0,0,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17140.81564058498,2809.4016386214003,0,0,0,0,0]
[null,7033,"St Anthony's School",106,98,0,0,0,0,0,0,15898.458996979763,16313.240034230963,15632.560000000001,22573.503235626325,22988.284272877521,22055.98,22573.503235626325,22988.284272877521,22055.98,20333.15413653916,20747.93517379036,19900.080000000002,27723.545985209996,28138.327022461188,27098.77,null,16852.071557332518,16852.071557332518,0,0,0,0,0,0,0,0,3614,0,0,1.54,0,0,0.72815533980582525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10260.560197978841,16804.721216259779,14608.300530880209,21853.782735459452,16804.721216259779,5244.985940130603,127.01058878853655,6.2751335454195214,46.797646761999204,0,6.2751335454195214,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17140.81564058498,5674.6432001045487,0,0,0,0,0]
[null,7039,"The Ifield School",227,221,39,45,0,0,0,0,13109.064342333317,13142.414034771664,12877.16,20598.017752625001,20631.367445063348,20219.27,19784.108580979879,19817.458273418226,19421.32,17543.759481892717,17577.109174331061,17224.900000000001,24934.151330563545,24967.501023001892,24470.379999999997,null,17665.98072897764,16852.071557332518,0,0,0,0,0,0,0,0,4274.1399960000008,0,0,6.22,75000,1,0.46445497630331756,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6,10260.560197978841,16804.721216259779,14608.300530880209,21853.782735459452,17602.67138453931,2616.5970971363854,0,0,0,0,0,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17954.724812230099,2662.7469276506049,0,0,0,0,0]
[null,7040,"Foreland Fields School",213,210,30,34,0,0,0,0,13368.390135399808,13398.824986861966,13116.84,20857.343545691492,20887.778397153648,20458.96,20043.43437404637,20073.869225508526,19661.010000000002,17803.085274959205,17833.520126421365,17464.580000000002,25193.477123630037,25223.911975092193,24710.07,null,17665.98072897764,16852.071557332518,0,0,0,0,0,0,0,0,4705.83,0,0,4.4852999999999996,63000,1,0.48826291079812206,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10,10260.560197978841,16804.721216259779,14608.300530880209,21853.782735459452,17602.67138453931,2856.284290129759,0,0,0,0,0,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17954.724812230099,2920.3723968143186,0,0,0,0,0]
[null,7041,"Goldwyn School",160,160,35,35,0,0,0,0,14411.359886819821,15096.218554809104,14529.21,21086.404125466383,21771.262793455666,20670.830000000002,21086.404125466383,21771.262793455666,20670.830000000002,18846.055026379221,19530.913694368501,18474.41,26236.446875050049,26921.305543039329,25719.89,null,16852.071557332518,16852.071557332518,0,0,0,0,0,0,0,0,5856.3800899999997,0,0,7.3492000000000006,47900,0,0.49068322981366458,0,2,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10260.560197978841,16804.721216259779,14608.300530880209,21853.782735459452,16804.721216259779,3866.1107651352704,402.53993688589253,0,0,0,0,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17140.81564058498,4345.0893745418207,0,0,0,0,0]
[null,7043,"The Beacon Folkestone",278,324,130,84,0,0,0,0,12592.266186869752,12732.964853369784,12356.34,20081.219597161435,20221.918263661468,19698.45,19267.310425516313,19408.009092016346,18900.5,17026.961326429151,17167.659992929181,16704.080000000002,24417.353175099979,24558.051841600012,23949.56,null,17665.98072897764,16852.071557332518,0,0,0,0,0,0,0,0,10148,0,0,5.4561000000000002,0,1,0.54938271604938271,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10,10260.560197978841,16804.721216259779,14608.300530880209,21853.782735459452,17602.67138453931,2095.7760100345736,0,0,0,0,0,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17954.724812230099,2208.5690070563551,0,0,0,0,0]
[null,7044,"Rowhill School",132,150,0,0,0,0,0,0,15186.490542409665,14679.949405158757,14972.18,21997.82951289439,21491.288375643486,21564.93,21923.045710474125,21416.504573223221,21491.61,19707.35951750636,19200.818380255452,19319.370000000003,27241.269320023937,26734.728182773033,26705.55,null,16852.071557332518,16852.071557332518,177.19703369944608,238.70796311734409,263.37086923674212,406.88882308348963,313.49176553760844,0,0,0,4165,0,0,1.8948,0,0,0.59756097560975607,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10434.28278003712,17038.748631080707,14866.507265426037,22252.693346325617,17112.066084433904,4452.8599568374148,85.040263125465572,0,0,0,0,10642.96843563786,17379.523603702321,15163.837410734555,22697.747213252136,17454.307406122585,4248.0397767087761,156.03268765336179,0,4.0896625566711009,0,0]
[null,7045,"Elms School",152,152,0,0,0,0,0,0,14210.21179722188,14221.05608310384,13877.16,20885.256035868442,20896.100321750404,20421.32,20885.256035868442,20896.100321750404,20421.32,18644.906936781281,18655.751222663239,18224.900000000001,26035.298785452109,26046.143071334071,25470.379999999997,null,16852.071557332518,16852.071557332518,0,0,0,0,0,0,0,0,2771,0,0,2.13,0,0,0.8294573643410853,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10260.560197978841,16804.721216259779,14608.300530880209,21853.782735459452,16804.721216259779,3616.5958083905016,0,0,0,0,0,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17140.81564058498,3750.7662287146095,0,0,0,0,0]
[null,7051,"Nexus School",256,256,39,39,0,0,0,0,13053.785595456766,13070.394735513741,13156.27,20542.739005748452,20559.348145805427,20227.129999999997,19728.82983410333,19745.438974160304,19443.900000000001,17488.480735016165,17505.089875073139,17288,24878.872583686996,24895.481723743971,24455.66,null,17665.98072897764,16852.071557332518,0,0,0,0,0,0,0,0,7075.8,0,0,2.36,0,1,0.42325581395348844,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8,10260.560197978841,16804.721216259779,14608.300530880209,21853.782735459452,17602.67138453931,2601.8779720593402,293.83422996181798,37.298419833165099,77.820933049744781,0,22.576765436304413,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17954.724812230099,2597.7028585515873,158.57708950999768,0,0,0,0]
[null,7052,"Grange Park School",95,136,60,75,0,0,0,0,13934.97716730741,13051.112145675348,13575.95,21423.930577599094,20540.065555967034,20918.059999999998,20610.021405953972,19726.156384321912,20120.11,18369.672306866811,17485.807285234747,17923.689999999999,25760.064155537639,24876.199133905575,25169.18,null,17665.98072897764,16852.071557332518,0,0,0,0,0,0,0,0,2589.33,0,0,1.2464999999999999,0,0,0.36842105263157893,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10260.560197978841,16804.721216259779,14608.300530880209,21853.782735459452,17602.67138453931,3315.3934982156838,0,0,0,0,0,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17954.724812230099,2953.6178360836266,224.4405119779567,126.27707333139551,159.22407241855399,50.549673747726047,114.30765168626385]
[null,7056,"Five Acre Wood School",648,728,77,110,0,0,0,0,11795.64211668108,11679.165137680287,11645.24,19284.595526972764,19168.118547971972,18987.349999999999,18470.686355327642,18354.209376326849,18189.400000000001,16230.337256240478,16113.860277239686,15992.98,23620.729104911308,23504.252125910516,23238.46,null,17665.98072897764,16852.071557332518,0,0,0,0,0,0,0,0,11119.17,0,0,2.6381999999999999,9259,1,0.38666666666666666,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15,10260.560197978841,16804.721216259779,14608.300530880209,21853.782735459452,17602.67138453931,1384.6758931853617,0,0,0,0,0,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17954.724812230099,1261.9258103255365,0,0,0,0,0]
[null,7058,"Stone Bay School",92,95,11,8,10,10,0,0,15607.493499046635,15626.430501533541,17032.5,30421.629454144408,30440.566456631313,30448.74,22282.537737693197,22301.474740180103,22338.07,20042.188638606032,20061.125641092938,21016.379999999997,27432.580487276864,27451.51748976377,27656.14,null,24991.163273783728,16852.071557332518,0,0,0,0,0,0,0,0,2396.216342490492,1481.783657509508,0,0.96,0,1,0.59793814432989689,0,0,0,93825.461202765087,92041.87,93165.726358897271,90836.412235897544,89111.43,90176.677392029727,0,0,0,33933.592317735958,0,0,0,0,0,0,10260.560197978841,16804.721216259779,14608.300530880209,21853.782735459452,24784.222899055087,5097.0326255162527,1674.9094765049067,436.32035502772487,1311.0443436035421,705.32323902429198,567.48087542866415,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,25279.907357036187,5152.7686818922484,1499.1224161693335,156.17602752277162,1068.2266766099347,350.79362793909968,168.3076610715616]
[null,7062,"The Orchard School",100,100,0,0,0,0,0,0,15806.539166181323,15808.32297927135,16044.43,22481.583404827885,22483.367217917912,22467.86,22481.583404827885,22483.367217917912,22467.86,20241.23430574072,20243.018118830751,20311.96,27631.626154411551,27633.409967501579,27423.77,null,16852.071557332518,16852.071557332518,0,0,0,0,0,0,0,0,2505,0,0,1.81,0,0,0.69306930693069302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10260.560197978841,16804.721216259779,14608.300530880209,21853.782735459452,16804.721216259779,5381.5330905511873,402.33990906129111,281.60445381818136,322.12696703475376,188.45259839039136,281.60445381818136,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17140.81564058498,5341.8083218787579,317.07242618282544,97.575337536261941,171.24493662342502,0,97.575337536261941]
[null,7063,"St Nicholas' School",311,297,44,43,0,0,0,0,13060.76699744798,13189.414458659374,12931.57,20549.720407739664,20678.36786895106,20163.309999999998,19735.811236094542,19864.458697305938,19365.36,17495.462137007376,17624.109598218773,17199.099999999999,24885.853985678208,25014.501446889604,24414.43,null,17665.98072897764,16852.071557332518,0,0,0,0,0,0,0,0,3971.7700100000002,0,0,0.93049999999999999,137214,1,0.46451612903225808,0,5,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6,10260.560197978841,16804.721216259779,14608.300530880209,21853.782735459452,17602.67138453931,2560.6427258875528,110.36733165115947,0,30.154389624614851,0,0,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17954.724812230099,2670.0399478828786,0,0,0,0,0]
[null,7066,"Milestone Academy",326,288,37,75,0,0,0,0,13015.330564115531,13024.225823104236,12758.49,20655.719504950051,20664.614763938756,20249.059999999998,19743.274264022508,19752.169523011213,19354.510000000002,17536.199539212226,17545.094798200931,17190.71,25070.109341729803,25079.004600718508,24576.9,null,17665.98072897764,16852.071557332518,177.59089405213106,230.49035531254438,263.76472958942713,407.28268343617475,329.02642459496462,0,0,0,7151,0,0,4.6768999999999998,0,1,0.33222591362126247,1,0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12,10434.668917637791,17030.692152840704,14866.893403026708,22253.079483926289,17925.246310612805,2323.8173091534427,0,0,0,0,0,10643.362295990548,17371.305995897521,15164.231271087243,22698.14107360482,18283.751236825068,2377.1571692017296,0,0,0,0,0]
[null,7067,"Portal House School",80,80,0,0,0,0,0,0,17537.538648607999,17576.864214291836,17172.25,24212.582887254561,24251.908452938402,23716.41,24212.582887254561,24251.908452938402,23716.41,21972.233788167396,22011.559353851237,21519.989999999998,29362.625636838227,29401.951202522068,28765.48,null,16852.071557332518,16852.071557332518,0,0,0,0,0,0,0,0,3816,0,0,0.81,0,0,0.62318840579710144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10260.560197978841,16804.721216259779,14608.300530880209,21853.782735459452,16804.721216259779,6911.6930577023431,0,0,0,0,0,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17140.81564058498,7094.707159985157,0,0,0,0,0]
[null,7069,"The Wyvern School",303,308,47,44,0,0,0,0,12502.262241011178,12506.40741335358,12380.58,19991.215651302864,19995.360823645264,19651.72,19177.306479657742,19181.451652000142,18860.89,16936.957380570577,16941.10255291298,16684.060000000001,24327.349229241408,24331.494401583808,23901.78,null,17665.98072897764,16852.071557332518,0,0,0,0,0,0,0,0,6156,0,0,7.6,0,1,0.38013698630136988,0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,10260.560197978841,16804.721216259779,14608.300530880209,21853.782735459452,17602.67138453931,2047.997517047593,72.024114889474731,8.1712666926250677,27.761952072196436,0,1.0510984130960423,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17954.724812230099,2038.9088562724974,0,0,0,0,0]
[null,7070,"Oakley School",152,182,60,30,0,0,0,0,13560.325485673768,13565.341667826568,13288.33,21049.27889596545,21054.295078118252,20630.440000000002,20235.369724320328,20240.38590647313,19832.489999999998,17995.020625233166,18000.036807385964,17636.07,25385.412473903994,25390.428656056796,24881.55,null,17665.98072897764,16852.071557332518,0,0,0,0,0,0,0,0,4287,0,0,11.4161,0,0,0.38554216867469882,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12,10260.560197978841,16804.721216259779,14608.300530880209,21853.782735459452,17602.67138453931,3027.7651881429651,0,0,0,0,0,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17954.724812230099,3097.4801899911517,0,0,0,0,0]
[null,7072,"Meadowfield School",346,326,45,63,0,0,0,0,12588.208880933418,12620.573218264512,12434.130000000001,20077.162291225104,20109.526628556196,19776.239999999998,19263.253119579982,19295.617456911074,18978.29,17022.904020492817,17055.268357823912,16781.87,24413.295869163649,24445.66020649474,24027.35,null,17665.98072897764,16852.071557332518,0,0,0,0,0,0,0,0,8934.58,0,0,2.5630000000000002,13000,1,0.46518987341772156,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6,10260.560197978841,16804.721216259779,14608.300530880209,21853.782735459452,17602.67138453931,2173.5702846492904,0,0,0,0,0,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17954.724812230099,2141.3166757714753,0,0,0,0,0]
[null,7073,"Laleham Gap School",192,193,15,14,0,0,0,0,13433.161759499089,13400.48782452349,13243.81,20922.115169790774,20889.441234815175,20585.919999999998,20108.205998145651,20075.532063170052,19787.97,17867.856899058486,17835.182964082887,17591.55,25258.248747729318,25225.574812753719,24837.03,null,17665.98072897764,16852.071557332518,0,0,0,0,0,0,0,0,4885,0,0,2.5697000000000001,0,0,0.23786407766990292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10260.560197978841,16804.721216259779,14608.300530880209,21853.782735459452,17602.67138453931,2983.2507195300536,0,0,0,0,0,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17954.724812230099,2948.3305621582413,0,0,0,0,0]

{"sheet":"Firing Range","index":2,"n_rows":54,"n_cols":50,"rows_kept":54,"cut":false,"hidden":true,"merged":[]}
[{"$f":"COUNTIF(B1:AT1,\">0\")-22","v":22},null,7032,{"$f":"COUNTIF(D2:D108,\">0\")","v":20},7033,{"$f":"COUNTIF(F2:F108,\">0\")","v":20},7044,{"$f":"COUNTIF(H2:H108,\">0\")","v":18},7045,{"$f":"COUNTIF(J2:J108,\">0\")","v":20},7062,{"$f":"COUNTIF(L2:L108,\">0\")","v":16},7041,{"$f":"COUNTIF(N2:N108,\">0\")","v":20},7067,{"$f":"COUNTIF(P2:P108,\">0\")","v":20},7021,{"$f":"COUNTIF(R2:R108,\">0\")","v":28},7002,{"$f":"COUNTIF(T2:T108,\">0\")","v":19},7052,{"$f":"COUNTIF(V2:V108,\">0\")","v":15},7058,{"$f":"COUNTIF(X2:X108,\">0\")","v":23},7073,{"$f":"COUNTIF(Z2:Z108,\">0\")","v":20},7039,{"$f":"COUNTIF(AB2:AB108,\">0\")","v":21},7040,{"$f":"COUNTIF(AD2:AD108,\">0\")","v":21},7043,{"$f":"COUNTIF(AF2:AF108,\">0\")","v":21},7051,{"$f":"COUNTIF(AH2:AH108,\">0\")","v":20},7056,{"$f":"COUNTIF(AJ2:AJ108,\">0\")","v":21},7063,{"$f":"COUNTIF(AL2:AL108,\">0\")","v":21},7066,{"$f":"COUNTIF(AN2:AN108,\">0\")","v":21},7069,{"$f":"COUNTIF(AP2:AP108,\">0\")","v":21},7070,{"$f":"COUNTIF(AR2:AR108,\">0\")","v":21},7072,{"$f":"COUNTIF(AT2:AT108,\">0\")","v":21},7005,{"$f":"COUNTIF(AV2:AV108,\">0\")","v":20},7006,{"$f":"COUNTIF(AX2:AX108,\">0\")","v":15}]
["DFENUM",{"$f":"'Special Rates 2024-25'!DFENUM","v":0},7032,{"$f":"IF(C2=C1,0,1)","v":0},7033,{"$f":"IF(E2=E1,0,1)","v":0},7044,{"$f":"IF(G2=G1,0,1)","v":0},7045,{"$f":"IF(I2=I1,0,1)","v":0},7062,{"$f":"IF(K2=K1,0,1)","v":0},7041,{"$f":"IF(M2=M1,0,1)","v":0},7067,{"$f":"IF(O2=O1,0,1)","v":0},7021,{"$f":"IF(Q2=Q1,0,1)","v":0},7002,{"$f":"IF(S2=S1,0,1)","v":0},7052,{"$f":"IF(U2=U1,0,1)","v":0},7058,{"$f":"IF(W2=W1,0,1)","v":0},7073,{"$f":"IF(Y2=Y1,0,1)","v":0},7039,{"$f":"IF(AA2=AA1,0,1)","v":0},7040,{"$f":"IF(AC2=AC1,0,1)","v":0},7043,{"$f":"IF(AE2=AE1,0,1)","v":0},7051,{"$f":"IF(AG2=AG1,0,1)","v":0},7056,{"$f":"IF(AI2=AI1,0,1)","v":0},7063,{"$f":"IF(AK2=AK1,0,1)","v":0},7066,{"$f":"IF(AM2=AM1,0,1)","v":0},7069,{"$f":"IF(AO2=AO1,0,1)","v":0},7070,{"$f":"IF(AQ2=AQ1,0,1)","v":0},7072,{"$f":"IF(AS2=AS1,0,1)","v":0},7005,{"$f":"IF(AU2=AU1,0,1)","v":0},7006,{"$f":"IF(AW2=AW1,0,1)","v":0}]
["NAME",{"$f":"[0]!NAME","v":""},"Bower Grove School",0,"St Anthony's School",0,"Rowhill School",0,"Elms School",0,"The Orchard School",0,"Goldwyn School",0,"Portal House School",0,"Valence School",0,"Broomhill Bank School",0,"Grange Park School",0,"Stone Bay School",0,"Laleham Gap School",0,"The Ifield School",0,"Foreland Fields School",0,"The Beacon Folkestone",0,"Nexus School",0,"Five Acre Wood School",0,"St Nicholas' School",0,"Milestone Academy",0,"The Wyvern School",0,"Oakley School",0,"Meadowfield School",0,"Aspire School",0,"Snowfields Academy",0]
["preold",{"$f":"[0]!preold","v":0},225,0,106,0,132,0,152,0,100,0,160,0,80,0,80,0,269,0,95,0,92,0,192,0,227,0,213,0,278,0,256,0,648,0,311,0,326,0,303,0,152,0,346,0,172,0,238,0]
["postold",{"$f":"[0]!postold","v":0},0,0,0,0,0,0,0,0,0,0,35,0,0,0,30,0,107,0,60,0,11,0,15,0,39,0,30,0,130,0,39,0,77,0,44,0,37,0,47,0,60,0,45,0,0,0,10,0]
["weekdayold",{"$f":"[0]!weekdayold","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,46,0,23,0,0,0,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["weekendold",{"$f":"[0]!weekendold","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["prenew",{"$f":"[0]!prenew","v":0},225,0,98,0,150,0,152,0,100,0,160,0,80,0,85,0,280,0,136,0,95,0,193,0,221,0,210,0,324,0,256,0,728,0,297,0,288,0,308,0,182,0,326,0,174,0,276,0]
["postnew",{"$f":"[0]!postnew","v":0},0,0,0,0,0,0,0,0,0,0,35,0,0,0,30,0,113,0,75,0,8,0,14,0,45,0,34,0,84,0,39,0,110,0,43,0,75,0,44,0,30,0,63,0,0,0,48,0]
["weekdaynew",{"$f":"[0]!weekdaynew","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,46,0,23,0,0,0,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["weekendnew",{"$f":"[0]!weekendnew","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["mldold",{"$f":"[0]!mldold","v":0},13127.347553302407,1,15742.591751911334,1,15037.603380229177,1,14070.895995288332,1,15651.573095924643,1,14272.480290141597,1,17365.601995190274,1,17394.493002952036,1,12804.867203637994,1,13798.359744098512,1,15454.478856899117,1,13301.464095190273,1,12983.308367283165,1,13239.869244457252,1,12468.812596802401,1,12925.807305305229,1,11680.123772737959,1,12936.509657373577,1,12887.729284075182,1,12379.691042569893,1,13427.381118167161,1,12465.121029961929,1,13559.263854082832,1,13424.022279933608,1]
["besdold",{"$f":"[0]!besdold","v":0},19736.950181766162,1,22352.194380375091,1,21708.113889783199,1,20680.498623752086,1,22261.175724388395,1,20882.082918605349,1,23975.204623654026,1,24056.476470506987,1,19430.439600117359,1,20407.962372562266,1,22064.081485362873,1,19911.066723654028,1,19592.910995746923,1,19849.471872921007,1,19078.415225266155,1,19535.40993376898,1,18289.726401201715,1,19546.112285837335,1,19549.712751630133,1,18989.293671033643,1,20036.983746630915,1,19074.723658425683,1,20168.866482546582,1,20033.62490839736,1]
["sldold",{"$f":"[0]!sldold","v":0},17518.565289532791,1,20133.80948814172,1,19514.150110471979,1,18462.113731518715,1,20042.790832155028,1,18663.698026371982,1,21756.819731420659,1,21871.039733194841,1,17222.099877067289,1,18189.577480328895,1,19845.696593129502,1,17692.681831420658,1,17374.526103513552,1,17631.086980687636,1,16860.030333032788,1,17317.025041535613,1,16071.341508968344,1,17327.727393603964,1,17364.276014317984,1,16770.908778800276,1,17818.598854397544,1,16856.338766192315,1,17950.481590313218,1,17815.240016163993,1]
["pdold",{"$f":"[0]!pdold","v":0},24836.502316157832,1,27451.746514766761,1,26974.198052180567,1,25780.050758143756,1,27360.727858780065,1,25981.635052997019,1,29074.756758045696,1,29331.087674903429,1,24583.363402193412,1,25507.514506953936,1,27163.633619754542,1,25010.618858045698,1,24692.463130138593,1,24949.024007312677,1,24177.967359657825,1,24634.96206816065,1,23389.278535593385,1,24645.664420229004,1,24824.323956026572,1,24088.845805425313,1,25136.535881022584,1,24174.275792817352,1,25268.418616938252,1,25133.17704278903,1]
["asdold",{"$f":"[0]!asdold","v":0},19736.950181766162,1,22352.194380375091,1,21782.164517669931,1,20680.498623752086,1,22261.175724388395,1,20882.082918605349,1,23975.204623654026,1,24139.054140392796,1,20266.116230258802,1,21213.892042524596,1,30123.37818498613,1,20716.996393616355,1,20398.840665709249,1,20655.401542883334,1,19884.344895228482,1,20341.339603731307,1,19095.656071164041,1,20352.041955799657,1,20453.212450979954,1,19795.22334099597,1,20842.913416593241,1,19880.653328388009,1,20974.796152508912,1,20839.554578359686,1]
["pdweekdayold",{"$f":"[0]!pdweekdayold","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,81961.150288363904,1,0,0,0,0,89945.859174761295,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["asdweekdayold",{"$f":"[0]!asdweekdayold","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60392.657359487319,1,0,0,92905.60373999289,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["pdweekendold",{"$f":"[0]!pdweekendold","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,110399.80007296539,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["mldnew",{"$f":"[0]!mldnew","v":0},13157.650522372922,1,16153.306308405166,1,14536.028332559164,1,14081.633964642037,1,15653.339420651042,1,14950.624657464319,1,17404.542016112508,1,17132.950907778002,1,12815.238033700911,1,12923.160065815784,1,15473.230202498899,1,13269.110492910513,1,13016.33110195251,1,13269.995297984018,1,12608.131864611256,1,12942.253610655762,1,11564.771841487483,1,13064.063048165022,1,12896.537334642429,1,12383.795575967759,1,13432.34812206356,1,12497.169745763254,1,13538.875593834793,1,12749.282204163894,1]
["besdnew",{"$f":"[0]!besdnew","v":0},19767.253150836677,1,22762.90893686892,1,21206.538842113187,1,20691.236593105794,1,22262.942049114794,1,21560.227285928071,1,24014.144644576259,1,23794.934375332952,1,19440.81043018027,1,19532.76269427954,1,22082.832830962652,1,19878.713121374269,1,19625.933730416265,1,19879.597926447772,1,19217.734493075008,1,19551.856239119516,1,18174.374469951235,1,19673.665676628774,1,19558.520802197374,1,18993.398204431513,1,20041.950750527314,1,19106.77237422701,1,20148.478222298545,1,19358.884832627646,1]
["sldnew",{"$f":"[0]!sldnew","v":0},17548.868258603306,1,20544.524044635553,1,19012.575062801967,1,18472.851700872423,1,20044.557156881427,1,19341.842393694704,1,21795.759752342892,1,21609.49763802081,1,17232.470707130207,1,17314.377802046169,1,19864.447938729281,1,17660.328229140898,1,17407.548838182895,1,17661.213034214405,1,16999.34960084164,1,17333.471346886148,1,15955.989577717868,1,17455.280784395407,1,17373.084064885232,1,16775.013312198145,1,17823.565858293943,1,16888.387481993639,1,17930.093330065178,1,17140.499940394278,1]
["pdnew",{"$f":"[0]!pdnew","v":0},24866.805285228347,1,27862.46107126059,1,26472.623004510551,1,25790.788727497464,1,27362.494183506464,1,26659.779420319741,1,29113.696778967929,1,29069.545579729394,1,24593.734232256324,1,24632.314828671209,1,27182.384965354322,1,24978.265255765938,1,24725.485864807935,1,24979.150060839442,1,24317.286627466678,1,24651.408373511185,1,23273.926604342905,1,24773.217811020444,1,24833.132006593813,1,24092.950338823182,1,25141.502884918984,1,24206.32450861868,1,25248.030356690215,1,24458.436967019315,1]
["asdnew",{"$f":"[0]!asdnew","v":0},19767.253150836677,1,22762.90893686892,1,21280.589469999919,1,20691.236593105794,1,22262.942049114794,1,21560.227285928071,1,24014.144644576259,1,23877.512045218762,1,20276.487060321713,1,20338.692364241866,1,30142.129530585909,1,20684.642791336595,1,20431.863400378592,1,20685.527596410102,1,20023.664163037334,1,20357.785909081842,1,18980.304139913562,1,20479.595346591101,1,20462.020501547195,1,19799.327874393839,1,20847.880420489641,1,19912.702044189336,1,20954.407892260871,1,20164.814502589972,1]
["pdweekdaynew",{"$f":"[0]!pdweekdaynew","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,81273.097779946416,1,0,0,0,0,89625.274597183714,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["asdweekdaynew",{"$f":"[0]!asdweekdaynew","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60125.319304825003,1,0,0,92585.019162415309,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["pdweekendnew",{"$f":"[0]!pdweekendnew","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,109443.25507921499,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["mldyear",{"$f":"[0]!mldyear","v":0},13145.024285260206,1,15982.175243199403,1,14745.017935755004,1,14077.159810744659,1,15652.603452015042,1,14668.064504413185,1,17388.317007394911,1,17241.926780767182,1,12810.916854508028,1,13287.826598433589,1,15465.417141832322,1,13282.591160527079,1,13002.571629173617,1,13257.4427756812,1,12550.082169690901,1,12935.400983426372,1,11612.835146175181,1,13010.91580200192,1,12892.867313572742,1,12382.085353718649,1,13430.278537106726,1,12483.816114179368,1,13547.370702271477,1,13030.423902401273,1]
["besdyear",{"$f":"[0]!besdyear","v":0},19754.626913723961,1,22591.777871663158,1,21415.528445309024,1,20686.762439208418,1,22262.206080478794,1,21277.667132876937,1,23997.919635858663,1,23903.910248322132,1,19436.48925098739,1,19897.429226897344,1,22075.019770296076,1,19892.193788990837,1,19612.174257637373,1,19867.045404144956,1,19159.684798154653,1,19545.003611890126,1,18222.437774638936,1,19620.518430465676,1,19554.85078112769,1,18991.6879821824,1,20039.881165570481,1,19093.418742643124,1,20156.973330735229,1,19640.026530865027,1]
["sldyear",{"$f":"[0]!sldyear","v":0},17536.242021490594,1,20373.392979429787,1,19221.564665997805,1,18468.377546975044,1,20043.821188245427,1,19059.282240643566,1,21779.534743625296,1,21718.473511009986,1,17228.149527937327,1,17679.044334663973,1,19856.634878062709,1,17673.808896757466,1,17393.789365404002,1,17648.660511911585,1,16941.299905921285,1,17326.618719656759,1,16004.052882405565,1,17402.133538232309,1,17369.414043815545,1,16773.303089949033,1,17821.49627333711,1,16875.033850409753,1,17938.588438501862,1,17421.64163863166,1]
["pdyear",{"$f":"[0]!pdyear","v":0},24854.179048115631,1,27691.330006054828,1,26681.612607706389,1,25786.314573600088,1,27361.758214870461,1,26377.219267268607,1,29097.471770250333,1,29178.521452718574,1,24589.413053063443,1,24996.981361289014,1,27174.571904687749,1,24991.745923382507,1,24711.726392029042,1,24966.597538536626,1,24259.236932546322,1,24644.555746281796,1,23321.989909030606,1,24720.070564857342,1,24829.461985524133,1,24091.240116574067,1,25139.433299962147,1,24192.970877034793,1,25256.525465126895,1,24739.578665256697,1]
["asdyear",{"$f":"[0]!asdyear","v":0},19754.626913723961,1,22591.777871663158,1,21489.57907319576,1,20686.762439208418,1,22262.206080478794,1,21277.667132876937,1,23997.919635858663,1,23986.487918207946,1,20272.165881128833,1,20703.358896859667,1,30134.316469919337,1,20698.12345895316,1,20418.103927599703,1,20672.975074107282,1,19965.614468116983,1,20350.933281852453,1,19028.367444601263,1,20426.448100428002,1,20458.350480477511,1,19797.617652144727,1,20845.810835532808,1,19899.348412605454,1,20962.903000697552,1,20445.95620082735,1]
["pdweekdayyear",{"$f":"[0]!pdweekdayyear","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,81559.786325120367,1,0,0,0,0,89758.851504507707,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["asdweekdayyear",{"$f":"[0]!asdweekdayyear","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60236.710160934308,1,0,0,92718.596069739302,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["pdweekendyear",{"$f":"[0]!pdweekendyear","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,109841.81549327767,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["mldlastyear",{"$f":"[0]!mldlastyear","v":0},12988.56,0,15632.560000000001,0,14972.18,0,13877.16,0,16044.43,0,14529.21,0,17172.25,0,17235.91,0,14965.72,0,13575.95,0,17032.5,0,13243.81,0,12877.16,0,13116.84,0,12356.34,0,13156.27,0,11645.24,0,12931.57,0,12758.49,0,12380.58,0,13288.33,0,12434.130000000001,0,13463.8,0,13927.61,0]
["besdlastyear",{"$f":"[0]!besdlastyear","v":0},19532.72,0,22055.98,0,21491.61,0,20421.32,0,22467.86,0,20670.830000000002,0,23716.41,0,23831.93,0,19460.599999999999,0,20120.11,0,22338.07,0,19787.97,0,19421.32,0,19661.010000000002,0,18900.5,0,19443.900000000001,0,18189.400000000001,0,19365.36,0,19354.510000000002,0,18860.89,0,19832.489999999998,0,18978.29,0,20007.97,0,20471.77,0]
["sldlastyear",{"$f":"[0]!sldlastyear","v":0},17336.3,0,19900.080000000002,0,19319.370000000003,0,18224.900000000001,0,20311.96,0,18474.41,0,21519.989999999998,0,21668.129999999997,0,18625.91,0,17923.689999999999,0,21016.379999999997,0,17591.55,0,17224.900000000001,0,17464.580000000002,0,16704.080000000002,0,17288,0,15992.98,0,17199.099999999999,0,17190.71,0,16684.060000000001,0,17636.07,0,16781.87,0,17811.55,0,18275.349999999999,0]
["pdlastyear",{"$f":"[0]!pdlastyear","v":0},24581.78,0,27098.77,0,26705.55,0,25470.379999999997,0,27423.77,0,25719.89,0,28765.48,0,29054.32,0,24729.9,0,25169.18,0,27656.14,0,24837.03,0,24470.379999999997,0,24710.07,0,23949.56,0,24455.66,0,23238.46,0,24414.43,0,24576.9,0,23901.78,0,24881.55,0,24027.35,0,25057.03,0,25520.84,0]
["asdlastyear",{"$f":"[0]!asdlastyear","v":0},19532.72,0,22055.98,0,21564.93,0,20421.32,0,22467.86,0,20670.830000000002,0,23716.41,0,23913.690000000002,0,21162.080000000002,0,20918.059999999998,0,30448.74,0,20585.919999999998,0,20219.27,0,20458.96,0,19698.45,0,20227.129999999997,0,18987.349999999999,0,20163.309999999998,0,20249.059999999998,0,19651.72,0,20630.440000000002,0,19776.239999999998,0,20805.919999999998,0,21269.72,0]
["pdweekdaylastyear",{"$f":"[0]!pdweekdaylastyear","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,81163.289999999994,0,0,0,0,0,89111.43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["asdweekdaylastyear",{"$f":"[0]!asdweekdaylastyear","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,61572.78,0,0,0,92041.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["pdweekendlastyear",{"$f":"[0]!pdweekendlastyear","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,109320.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MLD&SLCN",{"$f":"mldfinal","v":0},13145.024285260206,1,15982.175243199403,1,15047.040899999998,0,14077.159810744659,1,16124.652149999998,0,14668.064504413185,1,17388.317007394911,1,17322.089549999997,1,15040.548599999998,0,13643.829749999999,0,17117.662499999999,0,13310.029049999997,1,13002.571629173617,1,13257.4427756812,1,12550.082169690901,1,13222.05135,0,11703.466199999999,1,13010.91580200192,1,12892.867313572742,1,12442.482899999999,1,13430.278537106726,1,12496.300649999999,1,13547.370702271477,1,13997.248049999998,0]
["BESD",{"$f":"besdfinal","v":0},19754.626913723961,1,22591.777871663158,1,21599.068049999998,1,20686.762439208418,1,22580.199299999997,0,21277.667132876937,1,23997.919635858663,1,23951.089649999998,1,19557.902999999995,1,20220.71055,0,22449.760349999997,0,19892.193788990837,1,19612.174257637373,1,19867.045404144956,1,19159.684798154653,1,19545.003611890126,1,18280.346999999998,1,19620.518430465676,1,19554.85078112769,1,18991.6879821824,1,20039.881165570481,1,19093.418742643124,1,20156.973330735229,1,20574.128849999997,0]
["SLD",{"$f":"sldfinal","v":0},17536.242021490594,1,20373.392979429787,1,19415.966850000001,0,18468.377546975044,1,20413.519799999998,0,19059.282240643566,1,21779.534743625296,1,21776.470649999996,1,18719.039549999998,0,18013.308449999997,0,21121.461899999995,0,17679.507749999997,1,17393.789365404002,1,17648.660511911585,1,16941.299905921285,1,17374.439999999999,1,16072.944899999999,1,17402.133538232309,1,17369.414043815545,1,16773.303089949033,1,17821.49627333711,1,16875.033850409753,1,17938.588438501862,1,18366.726749999998,0]
["PD&PMLD",{"$f":"pdfinal","v":0},24854.179048115631,1,27691.330006054828,1,26839.077749999997,1,25786.314573600088,1,27560.888849999996,1,26377.219267268607,1,29097.471770250333,1,29199.591599999996,1,24853.549499999997,0,25295.025899999997,0,27794.420699999995,0,24991.745923382507,1,24711.726392029042,1,24966.597538536626,1,24259.236932546322,1,24644.555746281796,1,23354.652299999998,1,24720.070564857342,1,24829.461985524133,1,24091.240116574067,1,25139.433299962147,1,24192.970877034793,1,25256.525465126895,1,25648.444199999998,0]
["ASD",{"$f":"asdfinal","v":0},19754.626913723961,1,22591.777871663158,1,21672.754649999999,1,20686.762439208418,1,22580.199299999997,0,21277.667132876937,1,23997.919635858663,1,24033.258450000001,1,21267.8904,0,21022.650299999994,0,30600.983699999997,0,20698.12345895316,1,20418.103927599703,1,20672.975074107282,1,19965.614468116983,1,20350.933281852453,1,19082.286749999996,1,20426.448100428002,1,20458.350480477511,1,19797.617652144727,1,20845.810835532808,1,19899.348412605454,1,20962.903000697552,1,21376.068599999999,0]
["WeekdayPD&PMLD",{"$f":"pd5final","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,81569.106449999992,1,0,0,0,0,89758.851504507707,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WeekdayASD",{"$f":"asd5final","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,61880.643899999995,0,0,0,92718.596069739302,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WeekendPD&PMLD",{"$f":"pd7final","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,109866.97184999999,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["integrity",{"$f":"integrity","v":"ERROR"},"OK",{"$f":"IF(C52=\"OK\",0,1)","v":0},"OK",{"$f":"IF(E52=\"OK\",0,1)","v":0},"OK",{"$f":"IF(G52=\"OK\",0,1)","v":0},"OK",{"$f":"IF(I52=\"OK\",0,1)","v":0},"OK",{"$f":"IF(K52=\"OK\",0,1)","v":0},"OK",{"$f":"IF(M52=\"OK\",0,1)","v":0},"OK",{"$f":"IF(O52=\"OK\",0,1)","v":0},"OK",{"$f":"IF(Q52=\"OK\",0,1)","v":0},"OK",{"$f":"IF(S52=\"OK\",0,1)","v":0},"OK",{"$f":"IF(U52=\"OK\",0,1)","v":0},"OK",{"$f":"IF(W52=\"OK\",0,1)","v":0},"OK",{"$f":"IF(Y52=\"OK\",0,1)","v":0},"OK",{"$f":"IF(AA52=\"OK\",0,1)","v":0},"OK",{"$f":"IF(AC52=\"OK\",0,1)","v":0},"OK",{"$f":"IF(AE52=\"OK\",0,1)","v":0},"OK",{"$f":"IF(AG52=\"OK\",0,1)","v":0},"OK",{"$f":"IF(AI52=\"OK\",0,1)","v":0},"OK",{"$f":"IF(AK52=\"OK\",0,1)","v":0},"OK",{"$f":"IF(AM52=\"OK\",0,1)","v":0},"OK",{"$f":"IF(AO52=\"OK\",0,1)","v":0},"OK",{"$f":"IF(AQ52=\"OK\",0,1)","v":0},"OK",{"$f":"IF(AS52=\"OK\",0,1)","v":0},"OK",{"$f":"IF(AU52=\"OK\",0,1)","v":0},"OK",{"$f":"IF(AW52=\"OK\",0,1)","v":0}]
["nurseryfte",{"$f":"nurseryfte","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6,0,10,0,10,0,8,0,15,0,6,0,12,0,5,0,12,0,6,0,0,0,0,0]
["nurserycash",{"$f":"nurserycash","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,119810,1,219243,1,219243,1,140188,1,270187,1,119810,1,239621,1,109622,1,239621,1,119810,1,0,0,0,0]