{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Special Rates 2025-26","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 2025-26","index":0,"n_rows":141,"n_cols":19,"rows_kept":141,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,"2025/26 Calculation of Special School Funding Rates"]
[]
[]
[]
[null,"DfE",null,null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:C28,2,0),\"\")","v":""}]
[]
[]
[null,"Section 1 - Commissioned Place numbers"]
[]
[null,"Academic Year","Pre-16","Post-16","Weekday Residential","Weekend Residential",null,"High Needs Place numbers as agreed annually with the Local Authority's SEN team\n\n"]
[]
[null,"2024/25",{"$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},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:K28,9,0),0)","v":0},null,"Place numbers 2024-25 agreed November 2023"]
[]
[null,"2025/26",{"$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},{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:K28,10,0),0)","v":0},null,"Place numbers 2025-26 agreed November 2024"]
[]
[null,"Movement",{"$f":"C17-C15","v":0},{"$f":"D17-D15","v":0},{"$f":"E17-E15","v":0},{"$f":"F17-F15","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Day Pupil",null,null,null,"Weekday",null,null,"Weekend"]
[null,"Section 2 - Calculation of funding rate for April 2025 to March 2026"]
[null,null,null,null,null,null,null,null,null,"MLD & SLCN","SEMH","SLD","PD & PMLD","ASD",null,"PD & PMLD","ASD",null,"PD & PMLD"]
[]
["(A)","April 2025 to August 2025 (Formula only excluding MFG)-",null,null,null,null,null,null,null,{"$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,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:BX28,53,0),0)","v":0}]
[null,"Based on  Academic Year 2024 to 2025. Data taken from 2024-25 Funding Rates Calculation."]
[]
["(B)","September 2025 to March 2026 (Formula only excluding MFG)",null,null,null,null,null,null,null,{"$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,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!B5:BX28,55,0),0)","v":0}]
[null,"Based on  Academic Year 2025 to 2026. See section 3 for calculation."]
[]
["(C)","April 2025 to March 2026",null,null,null,null,null,null,"= (A) X 5/12",{"$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,{"$f":"IF(DFENUM=7073,S27,(S27*5/12)+(S30*7/12))","v":0}]
[null,"Based on Academic Year 2024 to 2025 (April 2025 to August 2025) 5/12's + ",null,null,null,null,null,null,"+"]
[null,"Academic Year 2025 to 2026 (September 2025 to March 2026) 7/12's",null,null,null,null,null,null,"(B) X 7/12"]
[]
["(D)","Final funding rate for financial Year 2024 to 2025",null,null,null,null,null,null,null,{"$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:$CG,54,0),0)","v":0}]
["(E)","MFG rate (D) X 100%",null,null,null,null,null,null,null,{"$f":"mldlastyear*1","v":0},{"$f":"besdlastyear*1","v":0},{"$f":"sldlastyear*1","v":0},{"$f":"pdlastyear*1","v":0},{"$f":"asdlastyear*1","v":0},null,{"$f":"pdweekdaylastyear*1","v":0},{"$f":"asdweekdaylastyear*1","v":0},null,{"$f":"pdweekendlastyear*1","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"MLD & SLCN","SEMH","SLD","PD & PMLD","ASD",null,"PD & PMLD","ASD",null,"PD & PMLD"]
["(F)","Final Rate (Greater of Formula (C) or MFG E))",null,null,null,null,"Formula (C)",null,null,{"$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,{"$f":"SUM(S46:S47)","v":0}]
[null,"Section 3 - Pupil Led Elements"]
[null,null,null,null,null,null,null,null,null,"MLD & SLCN","SEMH","SLD","PD & PMLD","ASD",null,"PD & PMLD","ASD",null,"PD & PMLD"]
[null,"Day Rate",null,null,null,null,null,null,null,10278.797591872817,17020.592272905844,14757.839682827811,22222.135449985348,17020.592272905844,null,{"$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":-17020.592272905844},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$33=0,0,IFERROR(VLOOKUP(DFENUM,DATA!B5:BX26,57,0),0))","v":0}]
[null,"Subsidy on day places (catering)",null,null,null,null,null,null,null,122.75027686371838,{"$f":"$J55","v":122.75027686371838},{"$f":"$J55","v":122.75027686371838},122.75027686371838,122.75027686371838,null,{"$f":"IF($P$30=0,0,M55)","v":0},{"$f":"IF($Q$30=0,0,N55)","v":0},null,{"$f":"IF($S$33=0,0,P55)","v":0}]
[null,"Lunch Grant",null,null,null,null,null,null,null,12.738236278310403,{"$f":"$J56","v":12.738236278310403},12.738236278310403,12.738236278310403,12.738236278310403,null,{"$f":"IF($P$30=0,0,M56)","v":0},{"$f":"IF($Q$30=0,0,N56)","v":0},null,{"$f":"IF($S$33=0,0,P56)","v":0}]
[null,"Specialist Schools Funding",null,null,null,null,null,null,null,105.70525416127295,105.70525416127295,105.70525416127295,105.70525416127295,105.70525416127295,null,{"$f":"IF($P$30=0,0,M57)","v":0},{"$f":"IF($Q$30=0,0,N57)","v":0},null,0]
[null,"Further Delegation",null,null,null,null,null,null,null,50.437756781679973,50.437756781679973,50.437756781679973,50.437756781679973,50.437756781679973,null,{"$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":10570.429115957799},{"$f":"SUM(K51:K64)","v":17312.223796990824},{"$f":"SUM(L51:L64)","v":15049.471206912793},{"$f":"SUM(M51:M64)","v":22513.766974070328},{"$f":"SUM(N51:N64)","v":291.63152408498172},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},401058.73713668354,{"$f":"F70*G70","v":0},{"$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},2316.0429596927997,{"$f":"F71*G71","v":0},{"$f":"$C$17+$D$17","v":0},{"$f":"IF(I71=0,0,H71/I71)","v":0},{"$f":"$J71","v":0},0,0,0,null,0,0,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},13685.1600925598,0,0,0,0,0,0,0,null,0,0,null,0]
[null,"Free Mid-day Meals",null,null,null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B$5:$BE$28,43,0),0)*I73","v":0},480.57891413625606,0,0,0,0,0,0,0,null,0,0,null,0]
[null,"Gross Day Floor Area (m2)",null,null,null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B$5:$BE$28,37,0),0)","v":0},34.740641823111048,{"$f":"F74*G74","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$28,40,0),0)","v":0},1218.2385967984123,0,0,0,0,0,0,0,null,0,0,null,0]
[null,"Rentals",null,null,null,{"$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$28,42,0),0)","v":0},5790.107399231998,0,0,0,0,0,0,0,null,0,0,null,0]
[null,"Split site- Band  1",null,null,null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B$5:$BE$28,45,0),0)","v":0},5069.8180387675393,0,0,0,0,0,0,0,null,0,0,null,0]
[null,"Split site - Band 2",null,null,null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B$5:$BE$28,46,0),0)","v":0},44499.291406057615,0,0,0,0,0,0,0,null,0,0,null,0]
[null,"Residential Floor Area Weekday (m2)",null,null,null,{"$f":"IFERROR(VLOOKUP(DFENUM,DATA!$B$5:$BE$28,38,0),0)","v":0},57.900544184800204,0,{"$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$28,39,0),0)","v":0},75.271289842189489,0,{"$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},189249.66034389791,0,{"$f":"E17","v":0},0,0,0,0,0,null,{"$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$28,44,0),0)","v":0},4463.3042886979865,0,{"$f":"$C$17+$D$17","v":0},0,0,0,0,0,null,0,0,null,0]
[null,"London Fringe Residential Pupils",null,null,null,0,2795.7533577191712,0,{"$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":10570.429115957799},{"$f":"K65+K86","v":17312.223796990824},{"$f":"L65+L86","v":15049.471206912793},{"$f":"M65+M86","v":22513.766974070328},{"$f":"N65+N86","v":291.63152408498172},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":10570.4},{"$f":"ROUND(K92-besdnew,1)","v":17312.2},{"$f":"ROUND(L92-sldnew,1)","v":15049.5},{"$f":"ROUND(M92-pdnew,1)","v":22513.8},{"$f":"ROUND(N92-asdnew,1)","v":291.60000000000002},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,"2024/25 Financial Year",null,"2025/26 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 - 2025/26 Nursery Provision Lump Sum Calculation"]
[]
[null,"Rates"]
[]
[null,"Leadership Lump Sum per provision",null,null,59852.150816640002]
[null,"Day Rate per FTE (see breakdown)",null,null,10392.405186989281]
[]
[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":59852.150816640002},{"$f":"D138*E138","v":0}]
[null,"Day Rate",null,{"$f":"IFERROR(VLOOKUP('Special Rates 2025-26'!DFENUM,DATA!B:BK,62,0),0)","v":0},{"$f":"E133","v":10392.405186989281},{"$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,"2024/25 Financial Year",null,null,null,null,null,null,null,null,null,null,"2025/26 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","24/25","25/26","24/25","25/26","24/25","25/26","24/25","25/26","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",280,300,113,118,23,23,0,0,13071.542794374931,12939.238423117131,15040.548599999998,20682.016801528142,20549.712430270345,21267.8904,19829.626638783873,19697.322267526077,19628.929738620933,17577.120121272812,17444.815750015012,18719.039549999998,25085.608916901449,24953.304545643652,24853.549499999997,null,17842.640536267416,17020.592272905844,46.798972216541436,63.088135592461505,73.334208159428314,117.52723663053089,93.430034975157739,0,0,0,12163,632.10699851023674,0,10.685,0,0,0.34353741496598639,1,0,1,61330.602779768742,61880.643899999995,61198.298408510949,0,0,0,0,0,0,28329.083330820737,0,1018.5017506447305,0,10.677761456215279,0,0,10512.107017994396,17203.279141171573,14973.074668388337,22407.221990792932,18047.229797354019,2425.6505974493575,2102.7909845562426,0,1320.3142841623012,20.676911757705966,795.01000519662193,10617.228088174343,17375.311932583285,15122.805415072222,22631.29421070086,18227.702095327553,2377.1371563002067,2046.1833555254489,0,1219.0969786275673,0,663.05114837224028]
[null,7005,"Aspire School",174,189,0,0,0,0,0,0,13809.653105711488,13566.546415653502,13681.503085462284,21373.496050106081,21130.389360048099,21170.45649575397,20551.447786744509,20308.341096686527,20356.547324108848,18288.695196666482,18045.588506608496,18116.198225021682,25752.990963824013,25509.884273766031,25506.59007369251,null,17842.640536267416,17020.592272905844,0,0,0,0,0,0,0,0,3227,0,0,1.7432000000000001,0,0,0.38505747126436779,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17954.724812230099,3215.7316835238676,0,0,0,0,0,10570.429115957799,17312.223796990824,15049.471206912795,22513.766974070328,18134.272060352399,3097.4117538865303,13.662215617952825,0,0,0,0]
[null,7006,"Snowfields Academy",276,312,48,36,0,0,0,0,13004.267848247171,12852.726008344394,13997.248049999998,20568.110792641768,20416.568952738991,21376.068599999999,19746.062529280196,19594.520689377419,20574.128849999997,17483.309939202165,17331.768099299388,18366.726749999998,24947.6057063597,24796.063866456923,25648.444199999998,null,17842.640536267416,17020.592272905844,0,0,0,0,0,0,0,0,7642,0,0,7.3,0,0,0.34859154929577463,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17954.724812230099,2693.6665985064374,837.81004955514618,739.64661090858135,772.5936099957471,663.91921132491552,727.6771892634606,10570.429115957799,17312.223796990824,15049.471206912795,22513.766974070328,18134.272060352399,2345.4393256794192,1081.3796083627785,916.46572732975255,971.81621740778428,789.23790025024937,896.35721396818553]
[null,7021,"Valence School",85,85,30,30,46,46,18,18,17475.609925933568,17486.365310369474,17412.638927111417,24355.062286123131,24365.817670559045,24223.977897596145,24270.833062839607,24281.588447275521,24140.582627018397,22041.687590781228,22052.442975217138,21933.507902208112,29650.936491323977,29661.691875759891,29467.417704725689,null,17020.592272905844,17020.592272905844,178.96900403643997,232.39745990945855,266.00457792910902,410.95771131432406,316.62668319298382,0,0,0,8799,0,1924,18.321999999999999,0,1,0.35164835164835168,1,0,0,0,0,0,82902.824839677778,82120.974564914941,82913.580224113684,111639.07020978507,110527.95390657456,111649.82559422098,43508.32725496593,27388.918428810259,1317.1830268877998,1865.4751470908054,38.811341640852056,38.811341640852056,0,10642.96843563786,17370.912135544837,15163.837410734555,22697.747213252136,17454.307406122585,6769.6704914735565,0,0,0,0,0,10749.398119994239,17544.621256900282,15315.475784841903,22924.724685384652,17628.850480183806,6732.4857801936078,0,0,0,0,0]
[null,7032,"Bower Grove School",225,225,0,0,0,0,0,0,13420.80353282038,13431.625079291181,13275.173040559817,20162.598213853409,20173.419760324206,19950.217279206379,20162.598213853409,20173.419760324206,19950.217279206379,17899.845623775374,17910.667170246175,17709.868180119214,25364.141390932913,25374.96293740371,25100.260028790046,null,17020.592272905844,17020.592272905844,0,0,0,0,0,0,0,0,4185.3,0,0,2.1496,0,0,0.68085106382978722,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17140.81564058498,2809.4016386214003,0,0,0,0,0,10570.429115957799,17312.223796990824,15049.471206912795,22513.766974070328,17312.223796990824,2856.6869856372159,0,0,0,0,0]
[null,7033,"St Anthony's School",98,98,0,0,0,0,0,0,16476.37243457327,16471.002345955887,16140.414602042965,23218.167115606295,23212.797026988912,22815.458840689527,23218.167115606295,23212.797026988912,22815.458840689527,20955.414525528264,20950.044436910881,20575.109741602362,28419.710292685799,28414.340204068416,27965.50159027319,null,17020.592272905844,17020.592272905844,0,0,0,0,0,0,0,0,3614,0,0,1.54,0,0,0.71698113207547165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17140.81564058498,5674.6432001045487,0,0,0,0,0,10570.429115957799,17312.223796990824,15049.471206912795,22513.766974070328,17312.223796990824,5902.8107669219971,0,0,0,0,0]
[null,7039,"The Ifield School",221,211,45,55,0,0,0,0,13271.018626247202,13264.41030528651,13128.51832958902,20834.861570641799,20828.253249681111,20617.471739880704,20012.813307280227,20006.204986319539,19803.562568235582,17750.060717202196,17743.452396241504,17563.213469148417,25214.356484359731,25207.748163399043,24953.605317819249,null,17842.640536267416,17020.592272905844,0,0,0,0,0,0,0,0,4274.1399960000008,0,0,6.22,75000,1,0.45070422535211274,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17954.724812230099,2662.7469276506049,0,0,0,0,0,10570.429115957799,17312.223796990824,15049.471206912795,22513.766974070328,18134.272060352399,2696.7346563956667,0,0,0,0,0]
[null,7040,"Foreland Fields School",210,210,34,32,0,0,0,0,13630.751761320747,13668.263401186525,13386.143798752735,21194.594705715346,21232.106345581124,20875.097209044419,20372.546442353774,20410.058082219552,20061.188037399297,18109.793852275743,18147.305492141517,17820.838938312132,25574.089619433278,25611.601259299056,25211.23078698296,null,17842.640536267416,17020.592272905844,0,0,0,0,0,0,0,0,4705.83,0,0,4.4852999999999996,89330,1,0.50222222222222224,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17954.724812230099,2920.3723968143186,0,0,0,0,0,10570.429115957799,17312.223796990824,15049.471206912795,22513.766974070328,18134.272060352399,3082.2044352846528,0,0,0,0,0]
[null,7041,"Goldwyn School",160,160,35,35,0,0,0,0,15365.476175796584,15378.964473736045,14810.860776480236,22107.270856829608,22120.759154769068,21485.905015126798,22107.270856829608,22120.759154769068,21485.905015126798,19844.518266751576,19858.006564691037,19245.555916039637,27308.814033909111,27322.302331848572,26635.947764710465,null,17020.592272905844,17020.592272905844,0,0,0,0,0,0,0,0,6370.1000899999999,0,0,7.8662000000000001,47900,0,0.51875000000000004,0,3,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17140.81564058498,4345.0893745418207,0,0,0,0,0,10570.429115957799,17312.223796990824,15049.471206912795,22513.766974070328,17312.223796990824,4802.9152336368043,0,0,0,0,0]
[null,7043,"The Beacon Folkestone",324,373,84,75,0,0,0,0,12860.294501903481,12679.432853063983,12674.340408994773,20424.137446298078,20243.27579745858,20163.293819286453,19602.089182936506,19421.227534097008,19349.384647641331,17339.336592858475,17158.474944018977,17109.03554855417,24803.63236001601,24622.770711176512,24499.427397225001,null,17842.640536267416,17020.592272905844,0,0,0,0,0,0,0,0,10148,0,0,5.4561000000000002,0,1,0.54941860465116277,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17954.724812230099,2208.5690070563551,0,0,0,0,0,10570.429115957799,17312.223796990824,15049.471206912795,22513.766974070328,18134.272060352399,2184.3627574559746,0,0,0,0,0]
[null,7044,"Rowhill School",150,150,0,0,0,0,0,0,14826.748899210346,14830.924661116713,15047.040899999998,21706.201259399917,21710.377021306285,21702.347182831363,21630.66961895545,21634.845380861818,21627.563380411098,19392.82656405801,19397.002325964379,19415.966850000001,27002.075464600759,27006.251226507127,26945.786989960914,null,17020.592272905844,17020.592272905844,178.96900403644054,241.09504274851753,266.00457792910953,410.95771131432451,316.62668319298456,0,0,0,4165,0,0,1.8948,0,0,0.60624999999999996,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10642.96843563786,17379.523603702321,15163.837410734555,22697.747213252136,17454.307406122585,4248.0397767087761,156.03268765336179,0,4.0896625566711009,0,0,10749.398119994239,17553.318839739342,15315.475784841903,22924.724685384652,17628.85048018381,4079.786640328155,217.85613967760401,0,20.704424829938944,0,0]
[null,7045,"Elms School",152,152,0,0,0,0,0,0,14363.266643934878,14345.550211958107,14216.537630653023,21105.061324967905,21087.344892991132,20891.581869299589,21105.061324967905,21087.344892991132,20891.581869299589,18842.308734889873,18824.592302913101,18651.232770212424,26306.604502047408,26288.888070070636,26041.624618883252,null,17020.592272905844,17020.592272905844,0,0,0,0,0,0,0,0,2771,0,0,2.13,0,0,0.79259259259259263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17140.81564058498,3750.7662287146095,0,0,0,0,0,10570.429115957799,17312.223796990824,15049.471206912795,22513.766974070328,17312.223796990824,3782.5029426572964,0,0,0,0,0]
[null,7051,"Nexus School",256,274,39,54,0,0,0,0,13184.753485916423,12947.331607964954,13222.05135,20748.59643031102,20511.174552359549,20552.42767078169,19926.548166949447,19689.126288997977,19738.518499136568,17663.795576871416,17426.373698919946,17498.169400049403,25128.091344028951,24890.669466077481,24888.561248720234,null,17842.640536267416,17020.592272905844,0,0,0,0,0,0,0,0,7075.8,0,0,2.36,0,1,0.40336134453781514,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17954.724812230099,2597.7028585515873,158.57708950999768,0,0,0,0,10570.429115957799,17312.223796990824,15049.471206912795,22513.766974070328,18134.272060352399,2475.8282744869348,175.79395955526525,0,0,0,0]
[null,7052,"Grange Park School",136,136,75,64,0,0,0,0,13181.623267132103,13322.081354849102,13643.829749999999,20745.466211526698,20885.924299243696,21022.650299999994,19923.417948165126,20063.876035882124,20220.71055,17660.665358087099,17801.123445804096,18013.308449999997,25124.96112524463,25265.419212961628,25295.025899999997,null,17842.640536267416,17020.592272905844,0,0,0,0,0,0,0,0,2589.33,0,0,1.2464999999999999,0,0,0.38211382113821135,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17954.724812230099,2953.6178360836266,224.4405119779567,126.27707333139551,159.22407241855399,50.549673747726047,114.30765168626385,10570.429115957799,17312.223796990824,15049.471206912795,22513.766974070328,18134.272060352399,2693.1280356758862,380.2725983663131,215.35871733328895,270.70920741131704,88.130890253782127,195.25020397171465]
[null,7056,"Five Acre Wood School",728,690,110,122,0,0,0,0,11795.846299796947,11834.343370858627,11727.697212263953,19359.689244191541,19398.186315253224,19216.650622555637,18537.640980829969,18576.138051891652,18402.741450910515,16274.888390751941,16313.385461813621,16162.39235182335,23739.184157909473,23777.681228971156,23552.784200494181,null,17842.640536267416,17020.592272905844,0,0,0,0,0,0,0,0,11119.17,0,0,2.6381999999999999,9259,1,0.39750692520775621,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17954.724812230099,1261.9258103255365,0,0,0,0,0,10570.429115957799,17312.223796990824,15049.471206912795,22513.766974070328,18134.272060352399,1247.873808625128,0,0,0,0,0]
[null,7058,"Stone Bay School",95,84,8,19,10,10,0,0,15782.694806548876,15781.743957921513,17117.662499999999,30744.972121197621,30744.021272570255,30600.983699999997,22524.489487581901,22523.538638954535,22449.760349999997,20261.73689750387,20260.786048876507,21121.461899999995,27726.032664661405,27725.081816034039,27794.420699999995,null,25241.074906521564,17020.592272905844,0,0,0,0,0,0,0,0,2396.216342490492,1481.783657509508,0,0.96,0,1,0.59595959595959591,0,0,0,94440.112904895388,93440.615877175529,94439.162056268018,91421.173448359172,90451.566910308,91420.222599731802,0,0,0,34615.65752332245,0,0,0,0,0,0,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,25279.907357036187,5152.7686818922484,1499.1224161693335,156.17602752277162,1068.2266766099347,350.79362793909968,168.3076610715616,10570.429115957799,17312.223796990824,15049.471206912795,22513.766974070328,25532.706430606544,5211.711028891782,1335.5223551504168,0,860.27966419541917,68.9426970378845,0]
[null,7062,"The Orchard School",100,100,0,0,0,0,0,0,15966.406209064064,15979.694895477607,16124.652149999998,22708.200890097087,22721.48957651063,22580.199299999997,22708.200890097087,22721.48957651063,22580.199299999997,20445.448300019059,20458.736986432603,20413.519799999998,27909.744067176591,27923.032753590134,27632.666712047401,null,17020.592272905844,17020.592272905844,0,0,0,0,0,0,0,0,2505,0,0,1.81,0,0,0.7207207207207208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17140.81564058498,5341.8083218787579,317.07242618282544,97.575337536261941,171.24493662342502,0,97.575337536261941,10570.429115957799,17312.223796990824,15049.471206912795,22513.766974070328,17312.223796990824,5403.7288268474986,150.49420719470072,0,0,0,0]
[null,7063,"St Nicholas' School",297,304,43,56,0,0,0,0,13328.832256073123,13214.654052133419,13135.811349821295,20892.675200467722,20778.496996528018,20624.764760112979,20070.62693710615,19956.448733166446,19810.855588467857,17807.874347028115,17693.696143088415,17570.506489380692,25272.170114185654,25157.99191024595,24960.898338051524,null,17842.640536267416,17020.592272905844,0,0,0,0,0,0,0,0,3971.7700100000002,0,0,0.93049999999999999,146214,1,0.52,0,4,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17954.724812230099,2670.0399478828786,0,0,0,0,0,10570.429115957799,17312.223796990824,15049.471206912795,22513.766974070328,18134.272060352399,2691.7991878171642,0,0,0,0,0]
[null,7066,"Milestone Academy",288,283,75,80,0,0,0,0,13154.468081335277,13165.831837122896,13020.519465192276,20871.260911578138,20882.624667365755,20660.9084060268,19949.691218241322,19961.054974028939,19748.463165099252,17720.545746182943,17731.90950197056,17541.388440288971,25329.794646725692,25341.158402513309,25075.298242806552,null,17842.640536267416,17020.592272905844,179.36680299265237,232.79525886566984,266.40237688532142,411.35551027053651,332.31668884091425,0,0,0,7151,0,0,4.6768999999999998,0,1,0.35587188612099646,1,0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12,10643.362295990548,17371.305995897521,15164.231271087243,22698.14107360482,18283.751236825068,2377.1571692017296,0,0,0,0,0,10749.795918950451,17545.019055856494,15315.873583798117,22925.122484340864,18466.58874919331,2411.3010199276041,0,0,0,0,0]
[null,7067,"Portal House School",80,80,0,0,0,0,0,0,17752.632856434757,17751.879892997018,17560.47856192357,24494.427537467782,24493.674574030043,24235.522800570136,24494.427537467782,24493.674574030043,24235.522800570136,22231.674947389751,22230.921983952012,21995.173701482971,29695.970714547286,29695.217751109547,29385.565550153802,null,17020.592272905844,17020.592272905844,0,0,0,0,0,0,0,0,3816,0,0,0.81,0,0,0.6216216216216216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17140.81564058498,7094.707159985157,0,0,0,0,0,10570.429115957799,17312.223796990824,15049.471206912795,22513.766974070328,17312.223796990824,7181.7645118049459,0,0,0,0,0]
[null,7069,"The Wyvern School",308,302,44,58,0,0,0,0,12631.471487487115,12602.534138473178,12504.680258210912,20195.31443188171,20166.377082867773,19993.633668502596,19373.266168520138,19344.328819506201,19179.724496857474,17110.513578442107,17081.57622942817,16939.375397770313,24574.809345599642,24545.871996585705,24329.767246441144,null,17842.640536267416,17020.592272905844,0,0,0,0,0,0,0,0,6156,0,0,7.6,0,1,0.40677966101694918,0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17954.724812230099,2038.9088562724974,0,0,0,0,0,10570.429115957799,17312.223796990824,15049.471206912795,22513.766974070328,18134.272060352399,2044.1622512711865,0,0,0,0,0]
[null,7070,"Oakley School",182,171,30,40,0,0,0,0,13700.995084504832,13747.344311469942,13563.251591929569,21264.83802889943,21311.187255864537,21052.20500222125,20442.789765537858,20489.138992502965,20238.295830576128,18180.037175459827,18226.386402424934,17997.946731488966,25644.332942617362,25690.682169582469,25388.338580159798,null,17842.640536267416,17020.592272905844,0,0,0,0,0,0,0,0,4287,0,0,11.4161,0,0,0.45294117647058824,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17954.724812230099,3097.4801899911517,0,0,0,0,0,10570.429115957799,17312.223796990824,15049.471206912795,22513.766974070328,18134.272060352399,3157.6030176100135,0,0,0,0,0]
[null,7072,"Meadowfield School",326,328,63,62,0,0,0,0,12746.444760215796,12762.672904985002,12607.08807770989,20310.287704610389,20326.515849379601,20096.041488001574,19488.239441248817,19504.467586018029,19282.132316356452,17225.48685117079,17241.714995939998,17041.783217269291,24689.782618328321,24706.010763097533,24432.175065940119,null,17842.640536267416,17020.592272905844,0,0,0,0,0,0,0,0,8934.58,0,0,2.5630000000000002,13000,1,0.50937500000000002,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17954.724812230099,2141.3166757714753,0,0,0,0,0,10570.429115957799,17312.223796990824,15049.471206912795,22513.766974070328,18134.272060352399,2185.4820620400346,0,0,0,0,0]
[null,7073,"Laleham Gap School",193,193,14,14,0,0,0,0,13534.492702768724,13602.935604323888,13414.101964096659,21098.335647163323,21166.778548718488,20903.055374388343,20276.287383801751,20344.730285356916,20089.146202743221,18013.53479372372,18081.977695278882,17848.797103656056,25477.830560881255,25546.27346243642,25239.188952326884,null,17842.640536267416,17020.592272905844,0,0,0,0,0,0,0,0,4885,0,0,2.5697000000000001,0,0,0.38028169014084506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10465.771401938415,17140.81564058498,14900.466541497815,22290.858390168643,17954.724812230099,2948.3305621582413,0,0,0,0,0,10570.429115957799,17312.223796990824,15049.471206912795,22513.766974070328,18134.272060352399,3003.9886127181048,0,0,0,0,0]

{"sheet":"Firing Range","index":2,"n_rows":54,"n_cols":50,"rows_kept":54,"cut":false,"hidden":true,"merged":[]}
[{"$f":"COUNTIF(B1:AT1,\">0\")-22","v":1},null,7032,{"$f":"COUNTIF(D2:D108,\">0\")","v":0},7033,{"$f":"COUNTIF(F2:F108,\">0\")","v":0},7044,{"$f":"COUNTIF(H2:H108,\">0\")","v":0},7045,{"$f":"COUNTIF(J2:J108,\">0\")","v":0},7062,{"$f":"COUNTIF(L2:L108,\">0\")","v":0},7041,{"$f":"COUNTIF(N2:N108,\">0\")","v":0},7067,{"$f":"COUNTIF(P2:P108,\">0\")","v":0},7021,{"$f":"COUNTIF(R2:R108,\">0\")","v":0},7002,{"$f":"COUNTIF(T2:T108,\">0\")","v":0},7052,{"$f":"COUNTIF(V2:V108,\">0\")","v":0},7058,{"$f":"COUNTIF(X2:X108,\">0\")","v":0},7073,{"$f":"COUNTIF(Z2:Z108,\">0\")","v":0},7039,{"$f":"COUNTIF(AB2:AB108,\">0\")","v":0},7040,{"$f":"COUNTIF(AD2:AD108,\">0\")","v":0},7043,{"$f":"COUNTIF(AF2:AF108,\">0\")","v":0},7051,{"$f":"COUNTIF(AH2:AH108,\">0\")","v":1},7056,{"$f":"COUNTIF(AJ2:AJ108,\">0\")","v":0},7063,{"$f":"COUNTIF(AL2:AL108,\">0\")","v":0},7066,{"$f":"COUNTIF(AN2:AN108,\">0\")","v":0},7069,{"$f":"COUNTIF(AP2:AP108,\">0\")","v":0},7070,{"$f":"COUNTIF(AR2:AR108,\">0\")","v":0},7072,{"$f":"COUNTIF(AT2:AT108,\">0\")","v":0},7005,{"$f":"COUNTIF(AV2:AV108,\">0\")","v":0},7006,{"$f":"COUNTIF(AX2:AX108,\">0\")","v":0}]
["DFENUM",{"$f":"'Special Rates 2025-26'!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},225,0,98,0,150,0,152,0,100,0,160,0,80,0,85,0,280,0,136,0,95,0,193,0,221,0,210,0,324,0,256,1,728,0,297,0,288,0,308,0,182,0,326,0,174,0,276,0]
["postold",{"$f":"[0]!postold","v":0},0,0,0,0,0,0,0,0,0,0,35,0,0,0,30,0,113,0,75,0,8,0,14,0,45,0,34,0,84,0,39,0,110,0,43,0,75,0,44,0,30,0,63,0,0,0,48,0]
["weekdayold",{"$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},225,0,98,0,150,0,152,0,100,0,160,0,80,0,85,0,300,0,136,0,84,0,193,0,211,0,210,0,373,0,274,0,690,0,304,0,283,0,302,0,171,0,328,0,189,0,312,0]
["postnew",{"$f":"[0]!postnew","v":0},0,0,0,0,0,0,0,0,0,0,35,0,0,0,30,0,118,0,64,0,19,0,14,0,55,0,32,0,75,0,54,0,122,0,56,0,80,0,58,0,40,0,62,0,0,0,36,0]
["weekdaynew",{"$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},13420.80353282038,0,16476.37243457327,0,14826.748899210346,0,14363.266643934878,0,15966.406209064064,0,15365.476175796584,0,17752.632856434757,0,17475.609925933568,0,13071.542794374931,0,13181.623267132103,0,15782.694806548876,0,13534.492702768724,0,13271.018626247202,0,13630.751761320747,0,12860.294501903481,0,13184.753485916423,0,11795.846299796947,0,13328.832256073123,0,13154.468081335277,0,12631.471487487115,0,13700.995084504832,0,12746.444760215796,0,13809.653105711488,0,13004.267848247171,0]
["besdold",{"$f":"[0]!besdold","v":0},20162.598213853409,0,23218.167115606295,0,21630.66961895545,0,21105.061324967905,0,22708.200890097087,0,22107.270856829608,0,24494.427537467782,0,24270.833062839607,0,19829.626638783873,0,19923.417948165126,0,22524.489487581901,0,20276.287383801751,0,20012.813307280227,0,20372.546442353774,0,19602.089182936506,0,19926.548166949447,0,18537.640980829969,0,20070.62693710615,0,19949.691218241322,0,19373.266168520138,0,20442.789765537858,0,19488.239441248817,0,20551.447786744509,0,19746.062529280196,0]
["sldold",{"$f":"[0]!sldold","v":0},17899.845623775374,0,20955.414525528264,0,19392.82656405801,0,18842.308734889873,0,20445.448300019059,0,19844.518266751576,0,22231.674947389751,0,22041.687590781228,0,17577.120121272812,0,17660.665358087099,0,20261.73689750387,0,18013.53479372372,0,17750.060717202196,0,18109.793852275743,0,17339.336592858475,0,17663.795576871416,0,16274.888390751941,0,17807.874347028115,0,17720.545746182943,0,17110.513578442107,0,18180.037175459827,0,17225.48685117079,0,18288.695196666482,0,17483.309939202165,0]
["pdold",{"$f":"[0]!pdold","v":0},25364.141390932913,0,28419.710292685799,0,27002.075464600759,0,26306.604502047408,0,27909.744067176591,0,27308.814033909111,0,29695.970714547286,0,29650.936491323977,0,25085.608916901449,0,25124.96112524463,0,27726.032664661405,0,25477.830560881255,0,25214.356484359731,0,25574.089619433278,0,24803.63236001601,0,25128.091344028951,0,23739.184157909473,0,25272.170114185654,0,25329.794646725692,0,24574.809345599642,0,25644.332942617362,0,24689.782618328321,0,25752.990963824013,0,24947.6057063597,0]
["asdold",{"$f":"[0]!asdold","v":0},20162.598213853409,0,23218.167115606295,0,21706.201259399917,0,21105.061324967905,0,22708.200890097087,0,22107.270856829608,0,24494.427537467782,0,24355.062286123131,0,20682.016801528142,0,20745.466211526698,0,30744.972121197621,0,21098.335647163323,0,20834.861570641799,0,21194.594705715346,0,20424.137446298078,0,20748.59643031102,0,19359.689244191541,0,20892.675200467722,0,20871.260911578138,0,20195.31443188171,0,21264.83802889943,0,20310.287704610389,0,21373.496050106081,0,20568.110792641768,0]
["pdweekdayold",{"$f":"[0]!pdweekdayold","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,82902.824839677778,0,0,0,0,0,91421.173448359172,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["asdweekdayold",{"$f":"[0]!asdweekdayold","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,61330.602779768742,0,0,0,94440.112904895388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["pdweekendold",{"$f":"[0]!pdweekendold","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,111639.07020978507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["mldnew",{"$f":"[0]!mldnew","v":0},13431.625079291181,0,16471.002345955887,0,14830.924661116713,0,14345.550211958107,0,15979.694895477607,0,15378.964473736045,0,17751.879892997018,0,17486.365310369474,0,12939.238423117131,0,13322.081354849102,0,15781.743957921513,0,13602.935604323888,0,13264.41030528651,0,13668.263401186525,0,12679.432853063983,0,12947.331607964954,0,11834.343370858627,0,13214.654052133419,0,13165.831837122896,0,12602.534138473178,0,13747.344311469942,0,12762.672904985002,0,13566.546415653502,0,12852.726008344394,0]
["besdnew",{"$f":"[0]!besdnew","v":0},20173.419760324206,0,23212.797026988912,0,21634.845380861818,0,21087.344892991132,0,22721.48957651063,0,22120.759154769068,0,24493.674574030043,0,24281.588447275521,0,19697.322267526077,0,20063.876035882124,0,22523.538638954535,0,20344.730285356916,0,20006.204986319539,0,20410.058082219552,0,19421.227534097008,0,19689.126288997977,0,18576.138051891652,0,19956.448733166446,0,19961.054974028939,0,19344.328819506201,0,20489.138992502965,0,19504.467586018029,0,20308.341096686527,0,19594.520689377419,0]
["sldnew",{"$f":"[0]!sldnew","v":0},17910.667170246175,0,20950.044436910881,0,19397.002325964379,0,18824.592302913101,0,20458.736986432603,0,19858.006564691037,0,22230.921983952012,0,22052.442975217138,0,17444.815750015012,0,17801.123445804096,0,20260.786048876507,0,18081.977695278882,0,17743.452396241504,0,18147.305492141517,0,17158.474944018977,0,17426.373698919946,0,16313.385461813621,0,17693.696143088415,0,17731.90950197056,0,17081.57622942817,0,18226.386402424934,0,17241.714995939998,0,18045.588506608496,0,17331.768099299388,0]
["pdnew",{"$f":"[0]!pdnew","v":0},25374.96293740371,0,28414.340204068416,0,27006.251226507127,0,26288.888070070636,0,27923.032753590134,0,27322.302331848572,0,29695.217751109547,0,29661.691875759891,0,24953.304545643652,0,25265.419212961628,0,27725.081816034039,0,25546.27346243642,0,25207.748163399043,0,25611.601259299056,0,24622.770711176512,0,24890.669466077481,0,23777.681228971156,0,25157.99191024595,0,25341.158402513309,0,24545.871996585705,0,25690.682169582469,0,24706.010763097533,0,25509.884273766031,0,24796.063866456923,0]
["asdnew",{"$f":"[0]!asdnew","v":0},20173.419760324206,0,23212.797026988912,0,21710.377021306285,0,21087.344892991132,0,22721.48957651063,0,22120.759154769068,0,24493.674574030043,0,24365.817670559045,0,20549.712430270345,0,20885.924299243696,0,30744.021272570255,0,21166.778548718488,0,20828.253249681111,0,21232.106345581124,0,20243.27579745858,0,20511.174552359549,0,19398.186315253224,0,20778.496996528018,0,20882.624667365755,0,20166.377082867773,0,21311.187255864537,0,20326.515849379601,0,21130.389360048099,0,20416.568952738991,0]
["pdweekdaynew",{"$f":"[0]!pdweekdaynew","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,82913.580224113684,0,0,0,0,0,91420.222599731802,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["asdweekdaynew",{"$f":"[0]!asdweekdaynew","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,61198.298408510949,0,0,0,94439.162056268018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["pdweekendnew",{"$f":"[0]!pdweekendnew","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,111649.82559422098,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["mldyear",{"$f":"[0]!mldyear","v":0},13427.116101595015,0,16473.239882879796,0,14829.184760322394,0,14352.932058615095,0,15974.157942805297,0,15373.344349594601,0,17752.193627762743,0,17481.883900187848,0,12994.365244474548,0,13263.557151633686,0,15782.140144849582,0,13574.417728675904,0,13267.163772353466,0,13652.633551242452,0,12754.791873413775,0,13046.257390444733,0,11818.302924582928,0,13262.228303774962,0,13161.096938878054,0,12614.591367228986,0,13728.032133567813,0,12755.911177997834,0,13667.840869844331,0,12915.868441637216,0]
["besdyear",{"$f":"[0]!besdyear","v":0},20168.910782628038,0,23215.034563912821,0,21633.105480067497,0,21094.726739648118,0,22715.952623838319,0,22115.139030627626,0,24493.988308795768,0,24277.107037093891,0,19752.449088883492,0,20005.351832666707,0,22523.934825882603,0,20316.212409708929,0,20008.958453386495,0,20394.428232275477,0,19496.5865544468,0,19788.052071477759,0,18560.097605615949,0,20004.022984807991,0,19956.320075784097,0,19356.386048262008,0,20469.826814600838,0,19497.705859030859,0,20409.635550877356,0,19657.663122670245,0]
["sldyear",{"$f":"[0]!sldyear","v":0},17906.158192550007,0,20952.28197383479,0,19395.262425170058,0,18831.974149570087,0,20453.200033760291,0,19852.386440549599,0,22231.235718717737,0,22047.961565035508,0,17499.942571372427,0,17742.59924258868,0,20261.182235804576,0,18053.459819630898,0,17746.20586330846,0,18131.675642197442,0,17233.833964368769,0,17525.299481399725,0,16297.34501553792,0,17741.270394729956,0,17727.174603725718,0,17093.633458183976,0,18207.074224522807,0,17234.953268952828,0,18146.882960799321,0,17394.910532592214,0]
["pdyear",{"$f":"[0]!pdyear","v":0},25370.453959707545,0,28416.577740992328,0,27004.511325712811,0,26296.269916727622,0,27917.495800917823,0,27316.682207707134,0,29695.531485875272,0,29657.21046557826,0,25008.431367001067,0,25206.895009746215,0,27725.478002962111,0,25517.755586788437,0,25210.501630465995,0,25595.971409354981,0,24698.129731526304,0,24989.595248557263,0,23761.640782695453,0,25205.566161887495,0,25336.42350426847,0,24557.929225341511,0,25671.369991680342,0,24699.249036110363,0,25611.178727956856,0,24859.206299749749,0]
["asdyear",{"$f":"[0]!asdyear","v":0},20168.910782628038,0,23215.034563912821,0,21708.637120511965,0,21094.726739648118,0,22715.952623838319,0,22115.139030627626,0,24493.988308795768,0,24361.336260377415,0,20604.83925162776,0,20827.400096028279,0,30744.417459498323,0,21138.260673070501,0,20831.006716748067,0,21216.476495637049,0,20318.634817808372,0,20610.100334839328,0,19382.145868977521,0,20826.071248169563,0,20877.889769120913,0,20178.43431162358,0,21291.87507796241,0,20319.754122392427,0,21231.683814238924,0,20479.711386031813,0]
["pdweekdayyear",{"$f":"[0]!pdweekdayyear","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,82909.098813932069,0,0,0,0,0,91420.618786659878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["asdweekdayyear",{"$f":"[0]!asdweekdayyear","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,61253.425229868357,0,0,0,94439.558243196094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["pdweekendyear",{"$f":"[0]!pdweekendyear","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,111645.34418403936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["mldlastyear",{"$f":"[0]!mldlastyear","v":0},13275.173040559817,0,16140.414602042965,0,15047.040899999998,0,14216.537630653023,0,16124.652149999998,0,14810.860776480236,0,17560.47856192357,0,17412.638927111417,0,15040.548599999998,0,13643.829749999999,0,17117.662499999999,0,13414.101964096659,0,13128.51832958902,0,13386.143798752735,0,12674.340408994773,0,13222.05135,0,11727.697212263953,0,13135.811349821295,0,13020.519465192276,0,12504.680258210912,0,13563.251591929569,0,12607.08807770989,0,13681.503085462284,0,13997.248049999998,0]
["besdlastyear",{"$f":"[0]!besdlastyear","v":0},19950.217279206379,0,22815.458840689527,0,21627.563380411098,0,20891.581869299589,0,22580.199299999997,0,21485.905015126798,0,24235.522800570136,0,24140.582627018397,0,19628.929738620933,0,20220.71055,0,22449.760349999997,0,20089.146202743221,0,19803.562568235582,0,20061.188037399297,0,19349.384647641331,0,19738.518499136568,0,18402.741450910515,0,19810.855588467857,0,19748.463165099252,0,19179.724496857474,0,20238.295830576128,0,19282.132316356452,0,20356.547324108848,0,20574.128849999997,0]
["sldlastyear",{"$f":"[0]!sldlastyear","v":0},17709.868180119214,0,20575.109741602362,0,19415.966850000001,0,18651.232770212424,0,20413.519799999998,0,19245.555916039637,0,21995.173701482971,0,21933.507902208112,0,18719.039549999998,0,18013.308449999997,0,21121.461899999995,0,17848.797103656056,0,17563.213469148417,0,17820.838938312132,0,17109.03554855417,0,17498.169400049403,0,16162.39235182335,0,17570.506489380692,0,17541.388440288971,0,16939.375397770313,0,17997.946731488966,0,17041.783217269291,0,18116.198225021682,0,18366.726749999998,0]
["pdlastyear",{"$f":"[0]!pdlastyear","v":0},25100.260028790046,0,27965.50159027319,0,26945.786989960914,0,26041.624618883252,0,27632.666712047401,0,26635.947764710465,0,29385.565550153802,0,29467.417704725689,0,24853.549499999997,0,25295.025899999997,0,27794.420699999995,0,25239.188952326884,0,24953.605317819249,0,25211.23078698296,0,24499.427397225001,0,24888.561248720234,0,23552.784200494181,0,24960.898338051524,0,25075.298242806552,0,24329.767246441144,0,25388.338580159798,0,24432.175065940119,0,25506.59007369251,0,25648.444199999998,0]
["asdlastyear",{"$f":"[0]!asdlastyear","v":0},19950.217279206379,0,22815.458840689527,0,21702.347182831363,0,20891.581869299589,0,22580.199299999997,0,21485.905015126798,0,24235.522800570136,0,24223.977897596145,0,21267.8904,0,21022.650299999994,0,30600.983699999997,0,20903.055374388343,0,20617.471739880704,0,20875.097209044419,0,20163.293819286453,0,20552.42767078169,0,19216.650622555637,0,20624.764760112979,0,20660.9084060268,0,19993.633668502596,0,21052.20500222125,0,20096.041488001574,0,21170.45649575397,0,21376.068599999999,0]
["pdweekdaylastyear",{"$f":"[0]!pdweekdaylastyear","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,82120.974564914941,0,0,0,0,0,90451.566910308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["asdweekdaylastyear",{"$f":"[0]!asdweekdaylastyear","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,61880.643899999995,0,0,0,93440.615877175529,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["pdweekendlastyear",{"$f":"[0]!pdweekendlastyear","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,110527.95390657456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MLD&SLCN",{"$f":"mldfinal","v":0},13427.116101595015,0,16473.239882879796,0,15047.040899999998,0,14352.932058615095,0,16124.652149999998,0,15373.344349594601,0,17752.193627762743,0,17481.883900187848,0,15040.548599999998,0,13643.829749999999,0,17117.662499999999,0,13574.417728675904,0,13267.163772353466,0,13652.633551242452,0,12754.791873413775,0,13222.05135,0,11818.302924582928,0,13262.228303774962,0,13161.096938878054,0,12614.591367228986,0,13728.032133567813,0,12755.911177997834,0,13681.503085462284,0,13997.248049999998,0]
["BESD",{"$f":"besdfinal","v":0},20168.910782628038,0,23215.034563912821,0,21633.105480067497,0,21094.726739648118,0,22715.952623838319,0,22115.139030627626,0,24493.988308795768,0,24277.107037093891,0,19752.449088883492,0,20220.71055,0,22523.934825882603,0,20316.212409708929,0,20008.958453386495,0,20394.428232275477,0,19496.5865544468,0,19788.052071477759,0,18560.097605615949,0,20004.022984807991,0,19956.320075784097,0,19356.386048262008,0,20469.826814600838,0,19497.705859030859,0,20409.635550877356,0,20574.128849999997,0]
["SLD",{"$f":"sldfinal","v":0},17906.158192550007,0,20952.28197383479,0,19415.966850000001,0,18831.974149570087,0,20453.200033760291,0,19852.386440549599,0,22231.235718717737,0,22047.961565035508,0,18719.039549999998,0,18013.308449999997,0,21121.461899999995,0,18053.459819630898,0,17746.20586330846,0,18131.675642197442,0,17233.833964368769,0,17525.299481399725,0,16297.34501553792,0,17741.270394729956,0,17727.174603725718,0,17093.633458183976,0,18207.074224522807,0,17234.953268952828,0,18146.882960799321,0,18366.726749999998,0]
["PD&PMLD",{"$f":"pdfinal","v":0},25370.453959707545,0,28416.577740992328,0,27004.511325712811,0,26296.269916727622,0,27917.495800917823,0,27316.682207707134,0,29695.531485875272,0,29657.21046557826,0,25008.431367001067,0,25295.025899999997,0,27794.420699999995,0,25517.755586788437,0,25210.501630465995,0,25595.971409354981,0,24698.129731526304,0,24989.595248557263,0,23761.640782695453,0,25205.566161887495,0,25336.42350426847,0,24557.929225341511,0,25671.369991680342,0,24699.249036110363,0,25611.178727956856,0,25648.444199999998,0]
["ASD",{"$f":"asdfinal","v":0},20168.910782628038,0,23215.034563912821,0,21708.637120511965,0,21094.726739648118,0,22715.952623838319,0,22115.139030627626,0,24493.988308795768,0,24361.336260377415,0,21267.8904,0,21022.650299999994,0,30744.417459498323,0,21138.260673070501,0,20831.006716748067,0,21216.476495637049,0,20318.634817808372,0,20610.100334839328,0,19382.145868977521,0,20826.071248169563,0,20877.889769120913,0,20178.43431162358,0,21291.87507796241,0,20319.754122392427,0,21231.683814238924,0,21376.068599999999,0]
["WeekdayPD&PMLD",{"$f":"pd5final","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,82909.098813932069,0,0,0,0,0,91420.618786659878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WeekdayASD",{"$f":"asd5final","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,61880.643899999995,0,0,0,94439.558243196094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WeekendPD&PMLD",{"$f":"pd7final","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,111645.34418403936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["integrity",{"$f":"[0]!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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,122207,0,223628,0,223628,0,142991,0,275590,0,122207,0,244413,0,111814,0,244413,0,122207,0,0,0,0,0]