{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Special Rates 2022-23","DATA"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":56,"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 2022-23","index":0,"n_rows":142,"n_cols":19,"rows_kept":142,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,"2022/23 Calculation of Special School Funding Rates"]
[]
[]
[]
[null,"DfE",null,null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:C28,2,0),\"\")","v":""}]
[]
[]
[null,"Section 1 - Commissioned Place numbers"]
[]
[null,"Academic Year","Pre-16","Post-16","Weekday Residential","Weekend Residential",null,"High Needs Place numbers as agreed annually with the Local Authority's SEN team\n\n"]
[]
[null,"2021/22",{"$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},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:K28,9,0),0)","v":0},null,"Place numbers 2021-22 agreed November 2020"]
[]
[null,"2022/23",{"$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},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:K28,10,0),0)","v":0},null,"Place numbers 2022-23 agreed November 2021"]
[]
[null,"Movement",{"$f":"C17-C15","v":0},{"$f":"D17-D15","v":0},{"$f":"E17-E15","v":0},{"$f":"F17-F15","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Day Pupil",null,null,null,"Weekday",null,null,"Weekend"]
[null,"Section 2 - Calculation of funding rate for April 2022 to March 2023"]
[null,null,null,null,null,null,null,null,null,"MLD & SLCN","SEMH","SLD","PD & PMLD","ASD",null,"PD & PMLD","ASD",null,"PD & PMLD"]
[]
["(A)","April 2022 to August 2022 (Formula only excluding MFG)-",null,null,null,null,null,null,null,{"$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,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:BX28,53,0),0)","v":0}]
[null,"Based on  Academic Year 2021 to 2022. Data taken from 2021-22 Funding Rates Calculation."]
[]
["(B)","September 2022 to March 2023 (Formula only excluding MFG)",null,null,null,null,null,null,null,{"$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,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:BX28,55,0),0)","v":0}]
[null,"Based on  Academic Year 2022 to 2023. See section 3 for calculation."]
[]
["(C)","April 2022 to March 2023",null,null,null,null,null,null,"= (A) X 5/12",{"$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,{"$f":"IF(DFENUM=7073,S27,(S27*5/12)+(S30*7/12))","v":0}]
[null,"Based on Academic Year 2021 to 2022 (April 2022 to August 2022) 5/12's + ",null,null,null,null,null,null,"+"]
[null,"Academic Year 2022 to 2023 (September 2022 to March 2023) 7/12's",null,null,null,null,null,null,"(B) X 7/12"]
[]
["(D)","Final funding rate for financial Year 2022 to 2023",null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:AA28,13,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:AA28,19,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:AA28,22,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:AA28,25,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:AA28,16,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:BX28,51,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:BX28,48,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:BX28,54,0),0)","v":0}]
["(E)","MFG rate (D) X 100%",null,null,null,null,null,null,null,{"$f":"J37","v":0},{"$f":"K37","v":0},{"$f":"L37","v":0},0,0,null,{"$f":"P37","v":0},{"$f":"Q37","v":0},null,{"$f":"S37","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,"MLD & SLCN","SEMH","SLD","PD & PMLD","ASD",null,"PD & PMLD","ASD",null,"PD & PMLD"]
["(F)","Final Rate (Greater of Formula (C) or MFG (E))",null,null,null,null,"Formula (C)",null,null,{"$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(J42>J43,0,J43-J42)","v":0},{"$f":"IF(K42>K43,0,K43-K42)","v":0},0,0,0,null,{"$f":"IF(P42>P43,0,P43-P42)","v":0},0,null,{"$f":"IF(S42>S43,0,S43-S42)","v":0}]
[null,null,null,null,null,null,"Final Rate formula plus MFG",null,null,{"$f":"SUM(J42,J44)","v":0},{"$f":"SUM(K42,K44)","v":0},{"$f":"SUM(L42,L44)","v":0},{"$f":"SUM(M42,M44)","v":0},{"$f":"SUM(N42,N44)","v":0},null,{"$f":"SUM(P42,P44)","v":0},{"$f":"SUM(Q42,Q44)","v":0},null,{"$f":"SUM(S42,S44)","v":0}]
["(F)","Place Plus Breakdown"]
[null,null,null,null,null,null,"Element 1 & 2",null,null,10000,10000,10000,10000,10000,null,{"$f":"IF($P$45=0,0,10000)","v":0},{"$f":"IF($Q$45=0,0,10000)","v":0},null,{"$f":"IF($S$45=0,0,10000)","v":0}]
[null,null,null,null,null,null,"Element 3",null,null,{"$f":"J45-J47","v":-10000},{"$f":"K45-K47","v":-10000},-10000,-10000,-10000,null,{"$f":"P45-P47","v":0},0,null,{"$f":"S45-S47","v":0}]
[null,null,null,null,null,null,"Total rate",null,null,{"$f":"SUM(J47:J48)","v":0},{"$f":"SUM(K47:K48)","v":0},{"$f":"SUM(L47:L48)","v":0},{"$f":"SUM(M47:M48)","v":0},{"$f":"SUM(N47:N48)","v":0},null,{"$f":"SUM(P47:P48)","v":0},{"$f":"SUM(Q47:Q48)","v":0},null,{"$f":"SUM(S47:S48)","v":0}]
[null,"Section 3 - Pupil Led Elements"]
[null,null,null,null,null,null,null,null,null,"MLD & SLCN","SEMH","SLD","PD & PMLD","ASD",null,"PD & PMLD","ASD",null,"PD & PMLD"]
[null,"Day Rate",null,null,null,null,null,null,null,9888.4814305427226,16374.270348561497,14197.441126183328,21378.295640136992,16374.270348561497,null,{"$f":"IF($P$30=0,0,M52)","v":0},{"$f":"IF($Q$30=0,0,N52)","v":0},null,{"$f":"IF($S$33=0,0,M52)","v":0}]
[null,"Adjusted Rate due to School type (see note)",null,null,null,null,null,null,null,0,0,0,0,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:BE28,27,0),0)-N52","v":-16374.270348561497},null,0,{"$f":"IF($Q$30=0,0,N53)","v":0},null,0]
[null,"Residential Weekday rate",null,null,null,null,null,null,null,0,0,0,0,0,null,{"$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$33=0,0,IFERROR(VLOOKUP(DFENUM,DATA!B5:BX26,57,0),0))","v":0}]
[null,"Subsidy on day places (catering)",null,null,null,null,null,null,null,118.089088,{"$f":"$J56","v":118.089088},{"$f":"$J56","v":118.089088},118.089088,118.089088,null,{"$f":"IF($P$30=0,0,M56)","v":0},{"$f":"IF($Q$30=0,0,N56)","v":0},null,{"$f":"IF($S$33=0,0,P56)","v":0}]
[null,"Lunch Grant",null,null,null,null,null,null,null,12.254528000000004,{"$f":"$J57","v":12.254528000000004},12.254528000000004,12.254528000000004,12.254528000000004,null,{"$f":"IF($P$30=0,0,M57)","v":0},{"$f":"IF($Q$30=0,0,N57)","v":0},null,{"$f":"IF($S$33=0,0,P57)","v":0}]
[null,"Specialist Schools Funding",null,null,null,null,null,null,null,101.69131491712709,101.69131491712709,101.69131491712709,101.69131491712709,101.69131491712709,null,{"$f":"IF($P$30=0,0,M58)","v":0},{"$f":"IF($Q$30=0,0,N58)","v":0},null,0]
[null,"Further Delegation",null,null,null,null,null,null,null,48.522486883896207,48.522486883896207,48.522486883896207,48.522486883896207,48.522486883896207,null,{"$f":"IF($P$30=0,0,M59)","v":0},{"$f":"IF($Q$30=0,0,N59)","v":0},null,0]
[null,"Residential Weekday Places Catering",null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"IF($P$30=0,0,1515.11)","v":0},{"$f":"IF($Q$30=0,0,1515.11)","v":0},null,0]
[null,"Residential Weekend Places Catering",null,null,null,null,null,null,null,0,0,0,0,0,null,0,0,null,{"$f":"IF($S$33=0,0,2283.8)","v":0}]
[null,"London Fringe Day Pupil",null,null,null,null,null,null,null,{"$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(J52:J65)","v":10169.038848343745},{"$f":"SUM(K52:K65)","v":16654.827766362519},{"$f":"SUM(L52:L65)","v":14477.998543984351},{"$f":"SUM(M52:M65)","v":21658.853057938017},{"$f":"SUM(N52:N65)","v":280.55741780102329},null,{"$f":"SUM(P52:P65)","v":0},{"$f":"SUM(Q52:Q65)","v":0},null,{"$f":"SUM(S52:S65)","v":0}]
[]
[null,"Section 4 - School Led Elements"]
[null,null,null,null,null,null,null,null,null,null,null,"Need Type"]
[null,null,null,null,null,"Units","Rate","Total","Places","MLD & SLCN","SEMH","SLD","PD & PMLD","ASD",null,"PD & PMLD","ASD",null,"PD & PMLD"]
[null,"Lump Sum Day",null,null,null,{"$f":"IF(DFENUM>0,1,0)","v":0},385829.35788800003,{"$f":"F71*G71","v":0},{"$f":"IF(DFENUM=7005,168,\nIF(DFENUM=7006,168,\n$C$17+$D$17))","v":0},{"$f":"IF(I71=0,0,H71/I71)","v":0},{"$f":"$J71","v":0},{"$f":"$J71","v":0},0,0,null,{"$f":"IF($P$30=0,0,M71)","v":0},{"$f":"IF($Q$30=0,0,N71)","v":0},null,{"$f":"IF($S$33=0,0,M71)","v":0}]
[null,"Lump Sum Catering Day",null,null,null,{"$f":"IF(DFENUM>0,1,0)","v":0},2228.096,{"$f":"F72*G72","v":0},0,{"$f":"IF(I72=0,0,H72/I72)","v":0},{"$f":"$J72","v":0},0,0,0,null,0,0,null,{"$f":"IF($S$33=0,0,M72)","v":0}]
[null,"Specialist Schools Funding- Lump Sum",null,null,null,{"$f":"IF(DFENUM>0,1,0)","v":0},13165.494333333334,0,0,0,0,0,0,0,null,0,0,null,0]
[null,"Free Mid-day Meals",null,null,null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B$5:$BE$28,43,0),0)*I74","v":0},462.32992000000007,0,0,0,0,0,0,0,null,0,0,null,0]
[null,"Gross Day Floor Area (m2)",null,null,null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B$5:$BE$28,37,0),0)","v":0},33.421437525396122,{"$f":"F75*G75","v":0},0,0,0,0,0,0,null,0,0,null,0]
[null,"Grounds Site Area (hectares)",null,null,null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B$5:$BE$28,40,0),0)","v":0},1171.9784959999997,0,0,0,0,0,0,0,null,0,0,null,0]
[null,"Rentals",null,null,null,{"$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$26,41,0),0)","v":0},0,0,0,0,0,0,0,null,0,0,null,0]
[null,"Hydrotherapy Pool",null,null,null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B$5:$BE$28,42,0),0)","v":0},5570.2399999999989,0,0,0,0,0,0,0,null,0,0,null,0]
[null,"Split site- Band  1",null,null,null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B$5:$BE$28,45,0),0)","v":0},4877.3021440000002,0,0,0,0,0,0,0,null,0,0,null,0]
[null,"Split site - Band 2",null,null,null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B$5:$BE$28,46,0),0)","v":0},42809.522496000005,0,0,0,0,0,0,0,null,0,0,null,0]
[null,"Residential Floor Area Weekday (m2)",null,null,null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B$5:$BE$28,38,0),0)","v":0},55.701890310829221,0,{"$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$33=0,0,((F81*G81)/I81))","v":0}]
[null,"Residential Floor Area Weekend (m2)",null,null,null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B$5:$BE$28,39,0),0)","v":0},72.413017690513101,0,{"$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$33=0,0,((F82*G82)/I82))","v":0}]
[null,"Lump Sum Residential",null,null,null,{"$f":"IF(SUM(P33:S33)>0,1,0)","v":0},182063.29440000001,0,{"$f":"E17","v":0},0,0,0,0,0,null,{"$f":"IF($P$30=0,0,((F83*G83)/I83))","v":0},{"$f":"IF($Q$30=0,0,((F83*G83)/I83))","v":0},null,{"$f":"IF($S$33=0,0,((F83*G83)/I83))","v":0}]
[null,"London Fringe Day Pupils",null,null,null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B$5:$BE$28,44,0),0)","v":0},4293.8195040000001,0,{"$f":"IF(DFENUM=7005,168,\nIF(DFENUM=7006,168,\n$C$17+$D$17))","v":0},0,0,0,0,0,null,0,0,null,0]
[null,"London Fringe Residential Pupils",null,null,null,0,2689.5903840000001,0,{"$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(J71:J86)","v":0},{"$f":"SUM(K71:K86)","v":0},{"$f":"SUM(L71:L86)","v":0},{"$f":"SUM(M71:M86)","v":0},{"$f":"SUM(N71:N86)","v":0},null,{"$f":"SUM(P71:P86)","v":0},{"$f":"SUM(Q71:Q86)","v":0},null,{"$f":"SUM(S71:S86)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Need Type"]
[null,"Total Formula Rate",null,null,null,null,null,null,null,"MLD & SLCN","SEMH","SLD","PD & PMLD","ASD",null,"PD & PMLD","ASD",null,"PD & PMLD"]
[null,null,null,null,null,null,null,null,null,{"$f":"J66+J87","v":10169.038848343745},{"$f":"K66+K87","v":16654.827766362519},{"$f":"L66+L87","v":14477.998543984351},{"$f":"M66+M87","v":21658.853057938017},{"$f":"N66+N87","v":280.55741780102329},null,{"$f":"P66+P87","v":0},{"$f":"Q66+Q87","v":0},null,{"$f":"S66+S87","v":0}]
[]
[]
[]
[]
[null,"Note"]
[null,"ASD"]
[null," - All ASD pupils in Stone Bay are funded at ASD2"]
[null," - 10% of all ASD places in C & I and PSCN Special Schools are funded at ASD2\n"]
[]
[]
[]
[]
[]
[]
[]
[null,"Section 5 - Analysis of Rate Changes"]
[]
[]
[null,null,null,"2021/22 Financial Year",null,"2022/23 Financial Year",null,"Movement £","Movement %"]
[null,"Pupil Led Elements"]
[null,null,"MLD & SLCN",null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B:$CG,63,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B:$CG,74,0),\"\")","v":""},{"$f":"IFERROR(G114-E114,\"\")","v":""},{"$f":"IFERROR(H114/E114,\"\")","v":""}]
[null,null,"SEMH",null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B:CG,64,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B:$CG,75,0),\"\")","v":""},{"$f":"IFERROR(G115-E115,\"\")","v":""},{"$f":"IFERROR(H115/E115,\"\")","v":""}]
[null,null,"SLD",null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B:CG,65,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B:$CG,76,0),\"\")","v":""},{"$f":"IFERROR(G116-E116,\"\")","v":""},{"$f":"IFERROR(H116/E116,\"\")","v":""}]
[null,null,"PD & PMLD",null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B:CG,66,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B:$CG,77,0),\"\")","v":""},{"$f":"IFERROR(G117-E117,\"\")","v":""},{"$f":"IFERROR(H117/E117,\"\")","v":""}]
[null,null,"ASD",null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B:CG,67,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B:$CG,78,0),\"\")","v":""},{"$f":"IFERROR(G118-E118,\"\")","v":""},{"$f":"IFERROR(H118/E118,\"\")","v":""}]
[null,"School Led Elements"]
[null,null,"All",null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B:CG,68,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B:$CG,79,0),\"\")","v":""},{"$f":"IFERROR(G120-E120,\"\")","v":""},{"$f":"IFERROR(H120/E120,\"\")","v":""}]
[null,"Minimum Funding Guarantee"]
[null,null,"MLD & SLCN",null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B:CG,69,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B:$CG,80,0),\"\")","v":""},{"$f":"IFERROR(G122-E122,\"\")","v":""},{"$f":"IFERROR(H122/E122,\"\")","v":""}]
[null,null,"SEMH",null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B:CG,70,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B:$CG,81,0),\"\")","v":""},{"$f":"IFERROR(G123-E123,\"\")","v":""},{"$f":"IFERROR(H123/E123,\"\")","v":""}]
[null,null,"SLD",null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B:CG,71,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B:$CG,82,0),\"\")","v":""},{"$f":"IFERROR(G124-E124,\"\")","v":""},{"$f":"IFERROR(H124/E124,\"\")","v":""}]
[null,null,"PD & PMLD",null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B:CG,72,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B:$CG,83,0),\"\")","v":""},{"$f":"IFERROR(G125-E125,\"\")","v":""},{"$f":"IFERROR(H125/E125,\"\")","v":""}]
[null,null,"ASD",null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B:CG,73,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B:$CG,84,0),\"\")","v":""},{"$f":"IFERROR(G126-E126,\"\")","v":""},{"$f":"IFERROR(H126/E126,\"\")","v":""}]
[]
[]
[null,"Section 6 - 2022/23 Nursery Provision Lump Sum Calculation"]
[]
[null,"Rates"]
[]
[null,"Leadership Lump Sum per provision",null,null,55702.400000000001]
[null,"Day Rate per FTE (see breakdown)",null,null,9671.8648000000012]
[]
[null,"Calculation"]
[]
[null,null,null,"Units","Rate","Total"]
[null,"Leadership Lump Sum",null,{"$f":"IF(D140>9,2,IF(D140>0,1,0))","v":0},{"$f":"E133","v":55702.400000000001},{"$f":"D139*E139","v":0}]
[null,"Day Rate",null,{"$f":"IFERROR(VLOOKUP('Special Rates 2022-23'!DFENUM,DATA!B:BK,62,0),0)","v":0},{"$f":"E134","v":9671.8648000000012},{"$f":"D140*E140","v":0}]
[]
[null,null,null,null,"Total Funding at this provision:",{"$f":"IFERROR(ROUND(F140+F139,0),\"TBC\")","v":0}]

{"sheet":"DATA","index":1,"n_rows":28,"n_cols":85,"rows_kept":28,"cut":false,"hidden":true,"merged":[]}
[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,"2021/22 Financial Year",null,null,null,null,null,null,null,null,null,null,"2022/23 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","21/22","22/23","21/22","22/23","21/22","22/23","21/22","22/23","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",218,218,100,100,23,23,0,0,12949.161964225914,12966.260460179503,14529.83,20270.64390067981,20287.742396633399,20545.71,19450.621498201675,19467.719994155264,18684.346139590896,17283.649274894542,17300.747770848131,18083.41,24507.018678113218,24524.117174066807,24009.61,null,17165.103022773124,16374.270348561497,45.021877665696593,60.692493622685589,70.549492693720325,113.06438195873221,89.882221889191939,0,0,0,11140.8930014898,632.10699851023674,0,10.685,0,0,0.28571428571428603,1,0,1,59645.518670551479,59779.4,59662.617166505072,0,0,0,0,0,0,27523.179853838479,0,979.82624506478248,0,13.502577056603775,0,0,9821.2122365475407,16072.615634601159,13988.98849680584,20934.53599990072,16861.098713907057,2611.730504989735,2096.8872584627225,0,1482.6909982044235,463.3434951095478,1072.8807811032093,10214.060726009444,16715.520259985205,14548.548036678072,21771.917439896748,17535.54266246334,2745.0753608560649,1570.6939131344916,0,789.78660246586151,0,265.09197668059642]
[null,7005,"Aspire School",88,136,0,0,0,0,0,0,13365.511440903352,13397.534292505083,12851.453308560915,20642.133033133752,20674.15588473549,19848.20483955169,19851.300358922126,19883.323210523857,19087.788806655888,17674.471136543958,17706.493988145688,16994.683785138419,24855.325650497623,24887.348502099354,23899.35158701695,null,17165.103022773124,16374.270348561497,0,0,0,0,0,0,0,0,3227,0,0,1.7432000000000001,0,0,0.40259740259740295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9777.9219695612937,16014.257467656269,13921.1524461388,20825.820248017328,16774.673500552064,3073.5313389996213,0,0,0,0,0,10169.038848343745,16654.827766362519,14477.998543984351,21658.853057938017,17445.660440574149,3215.1525893272828,0,0,0,0,0]
[null,7006,"Snowfields Academy",96,120,0,0,0,0,0,0,13406.324757827771,13394.535857428658,12890.696882526703,20682.946350058173,20671.157449659058,19887.448413517479,19892.113675846544,19880.324775447429,19127.032380621677,17715.284453468375,17703.495553069264,17033.927359104207,24896.138967422041,24884.350067022926,23938.595160982739,null,17165.103022773124,16374.270348561497,0,0,0,0,0,0,0,0,3480,0,0,1.383,0,0,0.292682926829268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9777.9219695612937,16014.257467656269,13921.1524461388,20825.820248017328,16774.673500552064,3112.7749129654094,0,0,0,0,0,10169.038848343745,16654.827766362519,14477.998543984351,21658.853057938017,17445.660440574149,3230.4090509178759,0,0,0,0,0]
[null,7021,"Valence School",80,80,31,30,46,46,18,18,16982.169255115499,17101.096633011897,16499.298843025721,23600.388585538483,23719.315963434878,22862.971276124743,23519.357793473202,23638.285171369596,22785.057052985048,21374.859528048026,21493.786905944424,20723.039490076226,28695.162878790929,28814.090256687323,27761.792711944399,null,16374.270348561497,16374.270348561497,172.17302483476701,223.57264517369165,255.90360212668497,395.35243891592256,304.60343723897449,0,0,0,8799,0,1924,18.321999999999999,0,1,0.33333333333333298,1,0,0,0,0,0,80339.338185643603,77419.653583918116,80458.265563540001,108245.26384932541,104252.27441438139,108364.1912272218,42270.605871503045,26609.760687107148,1267.1657152101673,1794.6375717848291,39.034722763636367,39.034722763636367,0,9943.4729549793392,16229.231164938665,14167.213602029846,21205.966823898019,16307.145388078361,6555.8258880463809,0,0,0,0,0,10341.211873178512,16878.400411536211,14733.902146111039,22054.205496853938,16959.431203601493,6710.3316857098871,0,0,0,0,0]
[null,7032,"Bower Grove School",225,225,0,0,0,0,0,0,12830.400838427966,12860.47671568445,12371.154861324856,19316.18975644674,19346.265633703224,18607.490359419833,19316.18975644674,19346.265633703224,18607.490359419833,17139.360534068572,17169.436411325056,16514.385337902364,24320.215048022237,24350.290925278721,23419.053139780888,null,16374.270348561497,16374.270348561497,0,0,0,0,0,0,0,0,4185.3,0,0,2.1496,0,0,0.54867256637168094,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9777.9219695612937,16014.257467656269,13921.1524461388,20825.820248017328,16014.257467656269,2593.2328917635623,0,0,0,0,0,10169.038848343745,16654.827766362519,14477.998543984351,21658.853057938017,16654.827766362519,2678.9062518171695,0,0,0,0,0]
[null,7033,"St Anthony's School",98,110,0,0,0,0,0,0,15803.564442390014,15254.604977088791,15177.239540677649,22289.35336040879,21740.393895107565,21413.575038772622,22289.35336040879,21740.393895107565,21413.575038772622,20112.524138030618,19563.564672729397,19320.470017255157,27293.378651984287,26744.419186683062,26225.137819133681,null,16374.270348561497,16374.270348561497,0,0,0,0,0,0,0,0,3614,0,0,1.54,0,0,0.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9777.9219695612937,16014.257467656269,13921.1524461388,20825.820248017328,16014.257467656269,5399.3175711163549,0,0,0,0,0,10169.038848343745,16654.827766362519,14477.998543984351,21658.853057938017,16654.827766362519,5314.299239287222,0,0,0,0,0]
[null,7039,"The Ifield School",212,220,37,41,0,0,0,0,12901.054228238561,12792.061809759034,12333.063304256921,20177.675820468965,20068.683401989438,19329.814835247689,19386.843146257335,19277.850727777808,18569.398802351894,17210.013923879167,17101.02150539964,16476.293780834425,24390.868437832833,24281.876019353305,23380.961582712949,null,17165.103022773124,16374.270348561497,0,0,0,0,0,0,0,0,4274.1399960000008,0,0,6.22,75000,1,0.39613526570048302,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6,9777.9219695612937,16014.257467656269,13921.1524461388,20825.820248017328,16774.673500552064,2555.1413346956242,0,0,0,0,0,10169.038848343745,16654.827766362519,14477.998543984351,21658.853057938017,17445.660440574149,2668.4364691150918,0,0,0,0,0]
[null,7040,"Foreland Fields School",191,209,33,33,0,0,0,0,12883.311187382707,12726.559968581692,12371.275865631,20159.932779613111,20003.181560812092,19368.027396621772,19369.100105401481,19212.348886600463,18607.611363725977,17192.270883023313,17035.519664222298,16514.506342208508,24373.125396976979,24216.37417817596,23419.174144087032,null,17165.103022773124,16374.270348561497,0,0,0,0,0,0,0,0,4331,0,0,4.3045,0,1,0.46994535519125696,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10,9777.9219695612937,16014.257467656269,13921.1524461388,20825.820248017328,16774.673500552064,2593.3538960697074,0,0,0,0,0,10169.038848343745,16654.827766362519,14477.998543984351,21658.853057938017,17445.660440574149,2622.8341280717023,0,0,0,0,0]
[null,7041,"Goldwyn School",156,150,33,45,0,0,0,0,14097.27854078314,13993.240941383454,14106.03,20583.067458801914,20479.029859402232,20001.576819235335,20583.067458801914,20479.029859402232,20001.576819235335,18406.238236423746,18302.20063702406,17908.471797717866,25587.092750377411,25483.055150977729,24813.13959959639,null,16374.270348561497,16374.270348561497,0,0,0,0,0,0,0,0,5856.3800899999997,0,0,7.3492000000000006,47900,0,0.44025157232704404,0,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9777.9219695612937,16014.257467656269,13921.1524461388,20825.820248017328,16014.257467656269,3987.3193515790636,340.78867885964246,0,0,0,0,10169.038848343745,16654.827766362519,14477.998543984351,21658.853057938017,16654.827766362519,3867.5510927895775,69.440058866677646,0,0,0,0]
[null,7043,"The Beacon Folkestone",329,329,73,73,0,0,0,0,12240.551379010863,12261.352120716669,11771.35,19517.172971241267,19537.973712947074,18650.843736187941,18726.340297029637,18747.141038735444,17890.427703292145,16549.511074651469,16570.311816357273,15797.322681774676,23730.365588605135,23751.166330310942,22701.9904836532,null,17165.103022773124,16374.270348561497,0,0,0,0,0,0,0,0,8748,0,0,2.4561000000000002,0,1,0.51791530944625397,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10,9777.9219695612937,16014.257467656269,13921.1524461388,20825.820248017328,16774.673500552064,1876.1702356358746,117.257794802832,0,0,0,0,10169.038848343745,16654.827766362519,14477.998543984351,21658.853057938017,17445.660440574149,2083.6462966621712,0,0,0,0,0]
[null,7044,"Rowhill School",132,132,0,0,0,0,0,0,14732.595492030643,14752.170330258385,14536.1,21350.814822453627,21370.389660681369,20863.346554949196,21278.151340438562,21297.726178666304,20793.477822242407,19125.285764963166,19144.860603190911,18723.414768900682,26445.589115706072,26465.163953933814,25762.167990768859,null,16374.270348561497,16374.270348561497,172.17302483476757,231.9399552239104,255.90360212668548,395.35243891592302,304.60343723897518,0,0,0,4165,0,0,1.8948,0,0,0.57857142857142896,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9943.4729549793392,16237.276655371568,14167.213602029846,21205.966823898019,16307.145388078361,4556.2011668708365,36.425878149824712,0,0,0,0,10341.211873178512,16886.767721586431,14733.902146111039,22054.205496853945,16959.431203601496,4402.8022744849804,0,0,0,0,0]
[null,7045,"Elms School",158,158,0,0,0,0,0,0,13651.535974865767,13677.861392061168,13117.928571953005,20137.324892884539,20163.650310079942,19354.264070047982,20137.324892884539,20163.650310079942,19354.264070047982,17960.495670506371,17986.821087701774,17261.159048530513,25141.350184460036,25167.675601655439,24165.826850409037,null,16374.270348561497,16374.270348561497,0,0,0,0,0,0,0,0,2771,0,0,2.13,0,0,0.79487179487179505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9777.9219695612937,16014.257467656269,13921.1524461388,20825.820248017328,16014.257467656269,3340.0066023917107,0,0,0,0,0,10169.038848343745,16654.827766362519,14477.998543984351,21658.853057938017,16654.827766362519,3497.8536198860047,0,0,0,0,0]
[null,7051,"Nexus School",222,222,28,28,0,0,0,0,13042.924347275901,13075.559226487825,12773.08,20319.545939506308,20352.180818718229,19637.986526247532,19528.713265294678,19561.348144506599,18877.570493351737,17351.884042916507,17384.518922128431,16784.465471834268,24532.738556870176,24565.373436082096,23689.133273712792,null,17165.103022773124,16374.270348561497,0,0,0,0,0,0,0,0,6916,0,0,2.36,0,1,0.37305699481865295,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8,9777.9219695612937,16014.257467656269,13921.1524461388,20825.820248017328,16774.673500552064,2863.3130256954673,131.84500474323795,0,0,0,0,10169.038848343745,16654.827766362519,14477.998543984351,21658.853057938017,17445.660440574149,2892.9225118057784,0,0,0,0,0]
[null,7052,"Grange Park School",91,91,53,53,0,0,0,0,13546.036771495428,13571.591930809713,12971.033782136636,20822.65836372583,20848.213523040118,19967.78531312741,20031.8256895142,20057.380848828489,19207.369280231611,17854.996467136036,17880.551626450317,17114.264258714142,25035.850981089698,25061.406140403986,24018.93206059267,null,17165.103022773124,16374.270348561497,0,0,0,0,0,0,0,0,1958.53,0,0,1.1245000000000001,0,0,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9777.9219695612937,16014.257467656269,13921.1524461388,20825.820248017328,16774.673500552064,3193.1118125753414,0,0,0,0,0,10169.038848343745,16654.827766362519,14477.998543984351,21658.853057938017,17445.660440574149,3391.905099418349,0,0,0,0,0]
[null,7056,"Five Acre Wood School",542,542,59,59,0,0,0,0,11532.518249564313,11653.377276899362,11254.39,18809.139841794717,18929.998869129766,18211.29649115249,18018.307167583087,18139.166194918136,17450.880458256692,15841.477945204919,15962.336972539968,15357.775436739223,23022.332459158584,23143.191486493633,22262.44323861775,null,17165.103022773124,16374.270348561497,0,0,0,0,0,0,0,0,9664.11,0,0,2.6381999999999999,9259,1,0.36805555555555602,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15,9777.9219695612937,16014.257467656269,13921.1524461388,20825.820248017328,16774.673500552064,1436.6229906004219,39.84503983828472,0,0,0,0,10169.038848343745,16654.827766362519,14477.998543984351,21658.853057938017,17445.660440574149,1433.9805004993459,0,0,0,0,0]
[null,7058,"Stone Bay School",69,90,21,10,18,10,0,0,15799.346005292329,15298.48649726063,16536.41,30193.461665427363,29692.60215739566,29561.88,22285.134923311103,21784.2754152794,21687.450676508503,20108.305700932935,19607.446192901236,20404.25,27289.1602148866,26788.300706854898,26850.62,null,24282.597090677755,16374.270348561497,0,0,0,0,0,0,0,0,2396.216342490492,1481.783657509508,0,0.96,0,1,0.53947368421052599,0,0,0,80039.561322732508,77220.552983644462,91298.76604381077,77135.25987219176,74427.955435047596,88394.464593270008,0,0,0,33630.9140909177,0,0,0,0,0,0,9777.9219695612937,16014.257467656269,13921.1524461388,20825.820248017328,23618.417796614216,5673.1932088522335,1085.2948215864744,0,809.90434500896663,351.60654313044142,270.26899453355509,10169.038848343745,16654.827766362519,14477.998543984351,21658.853057938017,24563.154508478779,5338.1391105967596,1029.2320410594948,0,588.11234541888552,0,0]
[null,7062,"The Orchard School",85,93,0,0,0,0,0,0,16161.360329862295,15704.434149194167,15577.11960931196,22647.149247881069,22190.223067212944,21813.455107406939,22647.149247881069,22190.223067212944,21813.455107406939,20470.320025502901,20013.393844834773,19720.350085889466,27651.174539456566,27194.248358788442,26625.017887767994,null,16374.270348561497,16374.270348561497,0,0,0,0,0,0,0,0,2505,0,0,1.81,0,0,0.644859813084112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9777.9219695612937,16014.257467656269,13921.1524461388,20825.820248017328,16014.257467656269,5799.197639750666,0,0,0,0,0,10169.038848343745,16654.827766362519,14477.998543984351,21658.853057938017,16654.827766362519,5725.7812094621404,0,0,0,0,0]
[null,7063,"St Nicholas' School",273,296,39,44,0,0,0,0,12970.940160177875,12760.539537332788,12554.92257817238,20247.561752408277,20037.161129563192,19551.674109163148,19456.729078196648,19246.328455351562,18791.258076267357,17279.899855818479,17069.499232973394,16698.153054749884,24460.754369772145,24250.35374692706,23602.820856628408,null,17165.103022773124,16374.270348561497,0,0,0,0,0,0,0,0,3971.7700100000002,0,0,0.93049999999999999,122554,1,0.38321167883211699,0,6,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6,9777.9219695612937,16014.257467656269,13921.1524461388,20825.820248017328,16774.673500552064,2777.0006086110852,0,0,0,0,0,10169.038848343745,16654.827766362519,14477.998543984351,21658.853057938017,17445.660440574149,2679.1676151744959,0,0,0,0,0]
[null,7066,"Milestone Academy",285,326,55,37,0,0,0,0,12781.162973821221,12642.406083895135,12290.980980238746,20204.926495104693,20066.169605178606,19429.215135319006,19318.351512178924,19179.594622252836,18576.739190198074,17173.853246753744,17035.09635682766,16514.721627289255,24494.156597496651,24355.399707570563,23553.474849157428,null,17165.103022773124,16374.270348561497,172.55571819519528,223.95533853411882,256.28629548711319,395.73513227635084,319.69764724826041,0,0,0,7151,0,0,4.6768999999999998,0,1,0.305084745762712,1,0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12,9943.8409293643672,16229.599139323693,14167.581576414872,21206.334798283046,17082.075084444623,2347.14005087438,0,0,0,0,0,10341.594566538941,16878.78310489664,14734.284839471464,22054.588190214366,17765.358087822409,2358.6268881587312,0,0,0,0,0]
[null,7067,"Portal House School",80,80,0,0,0,0,0,0,16928.403484687093,16989.371987267856,16589.669999999998,23414.192402705863,23475.160905286633,22510.531496567499,23414.192402705863,23475.160905286633,22510.531496567499,21237.363180327695,21298.331682908465,20417.426475050033,28418.21769428136,28479.186196862131,27322.094276928554,null,16374.270348561497,16374.270348561497,0,0,0,0,0,0,0,0,3816,0,0,0.81,0,0,0.430379746835443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9777.9219695612937,16014.257467656269,13921.1524461388,20825.820248017328,16014.257467656269,6496.2740289112326,315.47400152747286,0,0,0,0,10169.038848343745,16654.827766362519,14477.998543984351,21658.853057938017,16654.827766362519,6794.9295961821263,0,0,0,0,0]
[null,7069,"The Wyvern School",240,297,45,33,0,0,0,0,12522.04141399049,12270.139478972633,12019.982359141657,19798.663006220893,19546.761071203036,19016.733890132426,19007.830332009264,18755.928396991407,18256.317857236634,16831.001109631095,16579.099174613239,16163.212835719163,24011.855623584761,23759.953688566904,23067.880637597689,null,17165.103022773124,16374.270348561497,0,0,0,0,0,0,0,0,6156,0,0,7.6,0,1,0.375494071146245,0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,9777.9219695612937,16014.257467656269,13921.1524461388,20825.820248017328,16774.673500552064,2242.0603895803624,0,0,0,0,0,10169.038848343745,16654.827766362519,14477.998543984351,21658.853057938017,17445.660440574149,2206.059770219661,0,0,0,0,0]
[null,7070,"Oakley School",170,170,42,42,0,0,0,0,13158.516692083802,13161.317617212637,12466.70931675869,20435.138284314209,20437.93920944304,19463.460847749462,19644.30561010258,19647.106535231411,18703.044814853667,17467.476387724408,17470.277312853243,16609.939793336198,24648.330901678077,24651.131826806908,23514.607595214722,null,17165.103022773124,16374.270348561497,0,0,0,0,0,0,0,0,4287,0,0,11.4161,0,0,0.34355828220858903,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12,9777.9219695612937,16014.257467656269,13921.1524461388,20825.820248017328,16774.673500552064,2688.7873471973958,0,0,0,0,0,10169.038848343745,16654.827766362519,14477.998543984351,21658.853057938017,17445.660440574149,2991.1117167318776,0,0,0,0,0]
[null,7072,"Meadowfield School",310,310,41,41,0,0,0,0,12248.492157873754,12264.410095908843,11745.21610835809,19525.113750104159,19541.03168813925,18741.967639348863,18734.28107589253,18750.199013927617,17981.551606453068,16557.451853514362,16573.369791549449,15888.446584935598,23738.306367468027,23754.224305503114,22793.114386814123,null,17165.103022773124,16374.270348561497,0,0,0,0,0,0,0,0,7513,0,0,2.3725999999999998,0,1,0.43092105263157898,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6,9777.9219695612937,16014.257467656269,13921.1524461388,20825.820248017328,16774.673500552064,1967.2941387967965,0,0,0,0,0,10169.038848343745,16654.827766362519,14477.998543984351,21658.853057938017,17445.660440574149,2088.7387733838113,0,0,0,0,0]
[null,7073,"Laleham Gap School",187,187,9,9,0,0,0,0,13211.435562218225,13228.417441811,12720.262180423106,20488.057154448627,20505.039034041401,19717.013711413878,19697.224480236997,19714.206359829772,18956.597678518079,17520.395257858829,17537.377137451604,16863.49265700061,24701.249771812494,24718.231651405269,23768.160458879138,null,17165.103022773124,16374.270348561497,0,0,0,0,0,0,0,0,4885,0,0,2.5697000000000001,0,0,0.35467980295566498,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9777.9219695612937,16014.257467656269,13921.1524461388,20825.820248017328,16774.673500552064,2942.3402108618111,0,0,0,0,0,10169.038848343745,16654.827766362519,14477.998543984351,21658.853057938017,17445.660440574149,3052.3028103035981,0,0,0,0,0]