{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["1. Treoracha","2. Ríomh an Deontais Buiséid","3. Ioncam agus Caiteachas","4. Tionscadal Caipitil","Free Book Scheme","Import YtoD","Import Inc&Exp"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":1,"defined_names":17,"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":"1. Treoracha","index":0,"n_rows":38,"n_cols":6,"rows_kept":38,"cut":false,"hidden":false,"merged":[[14,1,14,10],[1,0,1,3],[7,1,7,4],[9,1,9,4],[11,1,11,4],[13,1,13,11],[36,0,36,12],[37,0,37,12],[19,1,19,10],[20,1,20,10],[16,1,16,10],[17,1,17,10],[18,1,18,10],[23,0,23,10],[24,0,24,10],[34,1,35,10]]}
["TREORACHA:"]
["Cén Chaoi Teimpléid Bhuiséid a Úsáid"]
[]
["CÉIM 1:","Cliceáil ar ‘Cumasaigh Eagarthóireacht’ nuair a iarrtar ort "]
[]
["CÉIM 2:","Sábháil an comhad chuig do deasc nó chuig fillteán"]
[]
["CÉIM 3:","Cuir Isteach Ainm do Scoile: ",null,null,null,"Scoil"]
[]
["CÉIM 4:","Cuir Isteach Uimh. Rolla do Scoile: ",null,null,null,"12345G"]
[]
["CÉIM 5:","Bliain Bhuiséid na Scoile: ",null,null,null,"2026/2027"]
[]
["CÉIM 6:       ","Sa Teimpléad Buiséid, cliceáil ar bhileog 2 - Ríomh an Deontais Buiséid. "]
["CÉIM 7: ","Líon isteach an t-eolas faoi líon na ndaltaí measta a fhreastalaíonn ar do scoil sa spásanna cuí le haghaidh 2026/2027. Ríomhfar na deontais le haghaidh do scoile dá réir sin. Nascfar na figiúirí a chuirfear isteach sa bhileog ‘Ríomh an Deontais Buiséid’ le bileog 3 - Ioncam agus Caiteachas, Ioncam ón Roinn Oideachais agus Óige - go huathoibríoch."]
[]
["CÉIM 8:    ","Cliceáil ar Bhileog 3 - Buiséad Ioncam agus Caiteachas. Déantar speansais chomhfhreagracha do dheontais imfhálaithe a áireamh ó na méideanna ioncaim chomhoiriúnaithe"]
["CÉIM 9:     ","Cuir isteach an t-ioncam agus an caiteachas measta bunaithe ar bhlianta roimhe agus cuir san áireamh sna figiúirí sin aon chaiteachas nó aon chostais is eol go cinnte cheana féin, amhail boilsciú, méadú pá, srl. "]
["CÉIM 10:","\nIarmhéideanna deontais neamhchaite a tugadh isteach - b’fhéidir gur mhaith leat cuid de na hiarmhéideanna neamhchaite a úsáid. Is féidir na hiarmhéideanna neamhchaite a thaispeáint tríd an méid a ionchur i gcolún E. Cuirfear an méid nár caitheadh ​​go huathoibríoch le méid iomlán an bhuiséid i gcolún F."]
["CÉIM 11:","Nuair a bheidh an buiséad críochnaithe, ní mór don bhord é a cheadú agus é a scríobh síos sna miontuairiscí. Ba chóir cóip a bheith sínithe ag an gcisteoir agus ag cathaoirleach an bhoird agus í a chomhdú le miontuairiscí an chruinnithe."]
["CÉIM 12:","Ba chóir cóip den bhuiséad a chur ar aghaidh chuig an bpátrún ansin, má iarrtar sin."]
["Nóta mar atá sa Lámhleabhar Rialachais: Níor cheart go sáródh caiteachas na mBord a n-ioncam bliantúil."]
[]
["Caiteachas caipitil"]
["Is éard is caiteachas caipitil ann ná caiteachas a tharlaíonn uair amháin seachas caiteachas a tharlaíonn arís is arís eile. Tá sé mar aidhm ag caiteachas caipitil sócmhainn nó buntáiste a fháil a mhairfidh i bhfad chun leas na scoile. "]
[]
["CÉIM 1:"," Déan sainaithint ar aon fháltais chaipitil a d’fhéadfadh a bheith ar fáil le caiteachas caipitil a mhaoiniú."]
[null,null,"Deontais Stáit"]
[null,null,"Tiomsú Airgid "]
[null,null,"Ranníocaíochtaí tuismitheoirí"]
[null,null,"Tabhartais"]
[]
["CÉIM 2:"," Cuir tograí faoi bhráid an Bhoird Bainistíocha lena bhfaomhadh"]
[]
["CÉIM 3:","Ní mór gach plean caiteachais caipitil a chur faoi bhráid an Phátrúin/na nIontaobhaithe le go bhféadfaidh siad an cinneadh deireanach nó eile a dhéanamh orthu, de réir na nósanna imeachta a chinnfidh siadsan."]
[]
["MÁ THEASTAÍONN TUILLEADH CÚNAIMH UAIT, TÉIGH CHUIG WWW.FSSU.IE"]
["LE TEACHT AR THREORACHA MIONSONRAITHE NÓ CUIR GLAO ORAINN AR 01-9104020"]

{"sheet":"2. Ríomh an Deontais Buiséid","index":1,"n_rows":109,"n_cols":8,"rows_kept":109,"cut":false,"hidden":false,"merged":[[3,2,3,3],[14,6,14,7],[15,6,15,7],[16,6,16,7],[17,6,17,7],[26,6,26,7],[27,6,27,7],[28,6,28,7],[29,6,29,7],[3,6,3,7],[4,6,4,7],[5,6,5,7],[12,6,12,7],[9,6,10,7],[19,6,19,7],[20,6,20,7],[18,6,18,7],[47,6,47,7],[35,6,36,7],[44,6,44,7],[30,6,30,7],[40,6,40,7],[42,6,42,7],[43,6,43,7],[38,6,38,7],[34,6,34,7],[34,3,34,4],[90,2,90,3],[35,1,36,1],[21,6,21,7],[57,1,57,7],[88,2,88,3],[56,1,56,7],[31,6,31,7],[32,6,32,7],[39,6,39,7],[22,6,22,7],[23,6,23,7],[24,6,24,7],[25,6,25,7],[45,6,45,7],[46,6,46,7]]}
[null,"Ríomh an Deontais Buiséid","Bliain Bhuiseid na Scoile: ",{"$f":"'1. Treoracha'!F12","v":"2026/2027"}]
[null,null,"Ainm na scoile:",{"$f":"'1. Treoracha'!F8","v":"Scoil"}]
[null,null,"Uimhir Rolla:",{"$f":"'1. Treoracha'!F10","v":"12345G"}]
[null,"Líon isteach na boscaí glasa","Roghnaigh ón roghchlár thíos",null,"Defaults","Líon na nDaltaí","Nóta"]
[null,"Líon Foriomlán na nDaltaí atá Rollaithe",null,null,{"$f":"IF(F5=0,0,IF(F5<=60,60,F5))","v":0},0]
[]
[null,"Roghnaigh 'TÁ' do bhunscoileanna Bhanda Uirbeach a hAon de DEIS","NÍL",null,"TÁ"]
[null,"Roghnaigh 'TÁ' do Scoileanna Lan Ghaeilge","NÍL",null,"NÍL"]
[]
[null,"Roghnaigh 'Iontráil Rátaí Feabhsaithe' chun líon na ndaltaí atá cláraithe i Scoil Speisialta, ranganna speisialta ceadaithe atá ceangailte le scoileanna príomhshrutha, nó líon na ndaltaí den Lucht Siúil atá cláraithe a iontráil.","Gan Rátaí Feabhsaithe",null,"Gan Rátaí Feabhsaithe",null,"Tá rátaí caipitíochta feabhsaithe iníoctha i leith daltaí den Lucht Siúil agus daltaí atá ag freastal ar scoileanna speisialta agus ranganna speisialta atá ceangailte le scoileanna príomhshrutha chun cabhrú leis na costais bhreise a bhaineann le costais reatha na seomraí ranga."]
[null,null,null,null,"Iontráil Rátaí Feabhsaithe"]
[null,"Tríd is tríd Daltaí atá faoi réir Deontais Phríomhshrutha amháin",null,null,{"$f":"IF(F12<=60,60,F5)-F13","v":60},{"$f":"IF(F5=F13,0,E5-F13)","v":0}]
[null,"Líon na nDaltaí atá i dteideal Rátaí Feabhsaithe de réir Imlitir (ar feitheamh)",null,"Líon na nDaltaí",null,{"$f":"SUM(D15:D31)+SUM(F15:F31)","v":0},{"$f":"IF(F13>1,\"Is é líon iomlán na rátaí feabhsaithe a iontráladh ná \" &F13,\"Cuir líon na ndaltaí le rátaí feabhsaithe isteach sa chuid ghlas thíos\")","v":"Cuir líon na ndaltaí le rátaí feabhsaithe isteach sa chuid ghlas thíos"}]
[null,null,null,"Faoi bhun 12\nbhliain d’aois",null,"12 bhliain d’aois\nagus os a\nchionn"]
[null,"Lagú Radhairc",null,0,null,0]
[null,"Lagú Éisteachta",null,0,null,0]
[null,"Bodhar Amach is Amach",null,0,null,0]
[null,"Míchumas Foghlama Ginearálta Éadrom (Scoil Phríomhshrutha)",null,0,null,0]
[null,"Míchumas Foghlama Ginearálta Éadrom (Scoil Speisialta)",null,0,null,0]
[null,"Míchumas Foghlama Ginearálta Measartha",null,0,null,0]
[null,"Míchumas Foghlama Ginearálta Dian / Trom ",null,0,null,0]
[null,"Sain-mhíchumas Foghlama (Scoil Phríomhshrutha)",null,0,null,0]
[null,"Sain-mhíchumas Foghlama (Scoil Speisialta)",null,0,null,0]
[null,"Suaitheadh Mothúchánach",null,0,null,0]
[null,"Suaitheadh Mothúchánach Trom",null,0,null,0]
[null,"Míchumas Fisiciúil",null,0,null,0]
[null,"Uathachas/Neamhoird ar Speictream an Uathachais (NSU)",null,0,null,0]
[null,"Sain-Neamhord Urlabhra agus Teanga",null,0,null,0]
[null,"Míchumais Iomadúla",null,0,null,0]
[null,"Leanaí an Lucht Siúil",null,0,null,0]
[null,"Luath-Idirghabháil NSU",null,0,null,0]
[]
[null,"DEONTAIS NA ROINNE OIDEACHAIS EILE"]
[null,"Deontas Fosheirbhísí scoileanna príomhshrutha Deontas iomlan/Deontas laghdaithe ","Rúnaí Deontais Iomlán íoctha ag an mBord",null,{"$f":"IF(F5=0,0,IF(F35>0,0,IF(F5<=60,60,IF(F5>500,500,IF(F5>60,F5,IF(F5<500,F5))))))","v":0},{"$f":"IF(F35=0,E34,IF(F35>0,0))","v":0},"Íosmhéid rollaithe 60, Uasmhéid de 500"]
[null,"Fodheontas do Scoil Speisialta Deontas iomlan/Deontas laghdaithe","Rúnaí Deontais Iomlán íoctha ag an mBord","Roghnaigh ón roghchlár 1-16",{"$f":"IF(F35>16,16,IF(F35<=16,F35))","v":0},null,"Cuir Isteach líon na muinteoirí. Uasteorainn 16"]
[null,"Cuir isteach an tuarastal bliantúil, lena n-áirítear ÁSPC an Fhostóra, don rúnaí atá maoinithe ag deontas, in 21/22. Is féidir aon cheisteanna maidir le luach an tuarastail atá maoinithe ag deontas agus a úsáidtear sa ríomh a sheoladh chuig sdfinfo@education.gov.ie",null,null,null,null,"Iarmhéid an Deontais Choimhdigh. Le haghaidh ceisteanna maidir le maoiniú deontais coimhdeach, déan teagmháil le sdfinfo@education.gov.ie "]
[null,null,null,null,null,{"$f":"H89","v":0}]
[]
[null,"Maoiniú le haghaidh le Tionlacan Bus ",null,null,null,0,"Ioncam meastachán bailithe bunaithe ar an mbliain roimhe sin"]
[null,"Maoiniú DEIS bunaithe ar an mbliain roimhe sin (€ méid)",null,null,null,0,"Cuir Isteach Suim Airgid"]
[null,"Deontas leabhar scoile saor in aisce",null,null,{"$f":"IF(F5=0,0,IF(F5<=60,60,IF(F5>60,F5)))","v":0},{"$f":"H93","v":0}]
[null,"Deontas riaracháin leabhar scoile saor in aisce,",null,null,null,{"$f":"H94","v":559.16475000000003}]
[null,"Deontas TFC (0042/2025)","Gan DEIS",null,{"$f":"F5-F13","v":0},{"$f":"G95+G96","v":0}]
[null,"Deontas Mionoibreacha ",null,null,null,{"$f":"H97","v":5500}]
[null,"Deontais Neamhchaipitiúla eile ón RO (€ méid)",null,null,null,0,"Cuir Isteach Suim Airgid"]
[null,"Deontas i gcomhair Trialacha Caighdeánaithe",null,null,null,{"$f":"H99","v":140}]
[null,null,null,null,"DEIS"]
[null,"Deontais Clár",null,null,"Gan DEIS"]
[null,"Daltaí CSTS (Bliain 1 amháin)",null,null,"Rúnaí Deontais Iomlán íoctha ag an mBord",null,"Méid Rollaithe ar CSTS"]
[null,"Daltaí idirbhliaina",null,null,"Bhog an Rúnaí Deontais Iomlán go RO",null,"Méid Rollaithe san idirbhliain"]
[null,"Daltaí na hArdteistiméireachta a fheidhmíonn",null,null,"Deontas Laghdaithe",null,"Méid Rollaithe"]
[]
[null,"Scéim na Leabhar Scoile Saor in Aisce - Clárú don tSraith Shóisearach amhail an 30 Meán Fómhair 2025",null,null,309,null,"Méid Rollaithe ar CSTS"]
[null,"Scéim na Leabhar Scoile Saor in Aisce - Clárú don Idirbhliain amhail an 30 Meán Fómhair 2025",null,null,142,null,"Méid Rollaithe san idirbhliain"]
[null,"Scéim na Leabhar Scoile Saor in Aisce - Clárú don tSraith Shinsearach amhail an 30 Meán Fómhair 2025",null,null,295,null,"Méid Rollaithe"]
[]
[null,"Nuair atá an dath seo ar chill, ná scríobh os a cionn toisc go bhfuil foirmle inti"]
[null,"RÍOMHANNA AGUS RÁTAÍ THÍOS"]
[null,null,null,"€",null,"€","€","€"]
[null,"CAIPITÍOCHTA",null,null,null,"Ráta in aghaidh an dalta","Sonraigh","Iomlán"]
[null,"Líon Foriomlán na nDaltaí faoi réir Deontais Phríomhshrutha Amháin",null,null,null,274,{"$f":"IF(C7=\"NÍL\",MAX(0,F61*F12),\"\")","v":0}]
[null,"Líon Foriomlán na nDaltaí faoi réir Deontais Phríomhshrutha Amháin - Banda Uirbeach a hAon de DEIS",null,null,null,294,{"$f":"IF(C7=\"TÁ\",MAX(0,F62*F12),\"\")","v":""}]
[null,"Líon Foriomlán na nDaltaí faoi réir Deontais Phríomhshrutha Amháin  - Scoileanna Lan Ghaeilge",null,null,null,299,{"$f":"IF(AND(C7=\"NÍL\",C8=\"TÁ\"),MAX(0,25*F12),\"\")","v":""}]
[null,"Líon Foriomlán na nDaltaí faoi réir Deontais Phríomhshrutha Amháin - Scoileanna Lan Ghaeilge & Banda Uirbeach a hAon de DEIS",null,null,null,319,{"$f":"IF(AND(C7=\"TÁ\",C8=\"TÁ\"),MAX(0,25*F12),\"\")","v":""}]
[null,null,null,"Faoi bhun 12\nbhliain d’aois",null,"12 bhliain d’aois\nagus os a\nchionn"]
[null,"Lagú Radhairc",null,1125,null,1307,{"$f":"(D66*D15)+(F66*F15)","v":0}]
[null,"Lagú Éisteachta",null,1125,null,1307,0]
[null,"Bodhar Amach is Amach",null,1154,null,1336,0]
[null,"Míchumas Foghlama Ginearálta Éadrom (Scoil Phríomhshrutha)",null,623,null,1084,0]
[null,"Míchumas Foghlama Ginearálta Éadrom (Scoil Speisialta)",null,763,null,1307,0]
[null,"Míchumas Foghlama Ginearálta Measartha",null,1125,null,1307,0]
[null,"Míchumas Foghlama Ginearálta Dian / Trom ",null,1154,null,1336,0]
[null,"Sain-mhíchumas Foghlama (Scoil Phríomhshrutha)",null,623,null,1084,0]
[null,"Sain-mhíchumas Foghlama (Scoil Speisialta)",null,763,null,1307,0]
[null,"Suaitheadh Mothúchánach",null,1125,null,1307,0]
[null,"Suaitheadh Mothúchánach Trom",null,1154,null,1336,0]
[null,"Míchumas Fisiciúil",null,1125,null,1307,0]
[null,"Uathachas/Neamhoird ar Speictream an Uathachais (NSU)",null,1154,null,1336,0]
[null,"Sain-Neamhord Urlabhra agus Teanga",null,1125,null,1307,0]
[null,"Míchumais Iomadúla",null,1154,null,1336,0]
[null,"Leanaí an Lucht Siúil",null,366,null,548,0]
[null,"Luath-Idirghabháil NSU",null,1154,null,1336,0]
[null,null,null,null,null,null,null,{"$f":"SUM(G61:G82)","v":0}]
[null,"SEIRBHÍS CHOIMHDEACH"]
[null,"Deontas iomlán - scoileanna lárshrutha (€10,380 ar a laghad, €86,500 ar a mhéad)",null,null,{"$f":"IF(OR(C35=\"Bhog an Rúnaí Deontais Iomlán go RO\",C35=\"Rúnaí Deontais Iomlán íoctha ag an mBord\",C36=\"Bhog an Rúnaí Deontais Iomlán go RO\",C36=\"Rúnaí Deontais Iomlán íoctha ag an mBord\"),(E88-C37))","v":0},173,{"$f":"IF(OR(C34=\"Full Grant Secretary moved to DE\",C34=\"Full Grant Secretary paid by board\"),(F85*E34),0)","v":0}]
[null,"Deontas laghdaithe - scoileanna lárshrutha (€5,370 ar a laghad, €44,750 ar a mhéad)",null,null,0,89.5,{"$f":"IF(C34=\"Reduced Grant\",(F86*E34),0)","v":0}]
[null,"Deontas do Scoileann speisialta, Deontas Iomlán (Uasmhéid den deontas íochta bunaithe ar Uasteorainn de 16 múinteoir)",null,null,null,null,{"$f":"IF(OR(C35=\"Full Grant Secretary moved to DE\",C35=\"Full Grant Secretary paid by board\"),SUMIF(No_of_Teachers,E35,SpecSch_Full_Grant),0)","v":0}]
[null,"Deontas do Scoileann speisialta, Deontas Laghdaithe (Uasmhéid den deontas íochta bunaithe ar Uasteorainn de 16 múinteoir)",null,null,{"$f":"SUM(G85:G88)","v":0},null,{"$f":"IF(C35=\"Reduced Grant\",SUMIF(No_of_Teachers,E35,SpecSch_Reduced_Grant),0)","v":0}]
[null,null,"(deontas seirbhísí coimhdeacha coigeartaithe deiridh)",null,null,null,null,{"$f":"IF(E85>=0,G85+G86+G87+G88-C37,E86)","v":0}]
[null,"DEONTAIS NA ROINNE OIDEACHAIS EILE"]
[null,"Maoiniú le haghaidh le Tionlacan Bus ",null,null,null,null,{"$f":"F39","v":0},{"$f":"G91","v":0}]
[null,"Maoiniú DEIS (€ Suim) (Bunaithe ar an mBliain Roimhe)",null,null,559.16475000000003,null,{"$f":"F40","v":0},{"$f":"G92","v":0}]
[null,"Scéim leabhar scoile saor in aisce",null,null,745.553,80,{"$f":"SUM(F5-F53-F54-F55)*F93","v":0},{"$f":"G93","v":0}]
[null,"Deontas Tacaíochta Riaracháin (Costas Iomlán lena n-áirítear ÁSPC ER @ 11.25%)",null,null,1118.3295000000001,{"$f":"IF(F5<101,E92,IF(F5<301,E93,IF(F5<=600,E94,IF(F5>600,E95))))","v":559.16475000000003},{"$f":"F94","v":559.16475000000003},{"$f":"G94","v":559.16475000000003}]
[null,"Deontas TFC Neamh Deis (€2000 + €25.17 dalta príomhshrutha agus €30.20 ranganna speisialta)",null,null,1304.71775,25.17,{"$f":"IF(C43=\"Non DEIS\",E43*25.17+(F13*30.2)+2000,0)","v":0}]
[null,"Deontas TFC Deis (€2000 + €27.69 dalta príomhshrutha agus €30.20 ranganna speisialta)",null,null,null,27.69,{"$f":"IF(C43=\"DEIS\",E43*27.69+(F13*30.2)+2000,0)","v":0},{"$f":"G95+G96","v":0}]
[null,"Deontas i gcomhair Mionoibreacha - Neamhchaipitiúil (€5500 + €18.50 dalta príomhshrutha agus €74.00 ranganna speisialta)",null,null,null,null,{"$f":"SUM(F5-F13+D30+F30)*18.5+(F13-D30-F30)*74+5500","v":5500},{"$f":"G97","v":5500}]
[null,"Deontais Eile nach Deontais Chaipitil ón RO (€ Suim)",null,null,null,null,{"$f":"F45","v":0},0]
[null,"Deontas i gcomhair Trialacha Caighdeánaithe (€6.00 an dalta ar a laghad, €140 in aghaidh na scoile)",null,null,null,null,{"$f":"MAX(140,F5*6)","v":140},140]
[]
[null,"DEONTAIS CLÁR"]
[null,"Daltaí CSTS",null,null,null,63,{"$f":"F102*F49","v":0},{"$f":"G102","v":0}]
[null,"Daltaí Idirbhliana",null,null,null,100,{"$f":"F103*F50","v":0},{"$f":"G103","v":0}]
[null,"Daltaí na hArdteistiméireachta a fheidhmíonn",null,null,null,159,{"$f":"F104*F51","v":0},{"$f":"G104","v":0}]
[null,"Scéim na Sraithe Sóisearach saor in aisce",null,null,null,309,{"$f":"F53*F105","v":0}]
[null,"Scéim leabhar scoile saor in aisce",null,null,null,142,{"$f":"F54*F106","v":0}]
[null,"Scéim na Sraithe Sinsearaí saor in aisce",null,null,null,295,{"$f":"F55*F107","v":0},{"$f":"G105+G106+G107","v":0}]
[]
[null,"Iomlán na nDeontas",null,null,null,null,null,{"$f":"SUM(H83:H108)","v":6199.1647499999999}]

{"sheet":"3. Ioncam agus Caiteachas","index":2,"n_rows":217,"n_cols":500,"rows_kept":217,"cut":false,"hidden":false,"merged":[[2,1,2,2],[3,1,3,2],[1,1,1,5],[2,5,5,5]]}
[null,null,null,null,null,null,"Iompórtáil ó Theimpléad Míosúil FSSU Bliain go dtí seo 25-26- >>",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,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,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,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,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,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,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,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,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,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,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,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,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,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,null,null,1]
[null,"Buidéad Ioncam agus Caiteachas"]
[null,"Buiséad Scoile ",null,{"$f":"'1. Treoracha'!F12","v":"2026/2027"},"Gan chaitheamh","Buiséad Iomlán (lena n-áirítear méideanna nár caitheadh ​​a tugadh isteach)"]
[null,{"$f":"'1. Treoracha'!F8","v":"Scoil"},null,{"$f":"'1. Treoracha'!F10","v":"12345G"},"Tugtha Isteach"]
[null,null,"IONCAM",null,"Gan chaitheamh"]
[null,null,"Ioncam ón Roinn Oideachais ","Nótaí","Tugtha Isteach",null,"Iompórtáil","Treoraí"]
[null,3010,"Buiséad Caipitíochta/Neamhphá",null,null,0,null,"Ríomhtar an deontas bunaithe ar fhoirmle","f",{"$f":"IF(AND(F7=0,G7=0),\"N\",\"Y\")","v":"N"}]
[null,3020,"Deontas DEIS",null,null,{"$f":"'2. Ríomh an Deontais Buiséid'!H92+E8","v":0},null,"Ríomhtar an deontas bunaithe ar fhoirmle (Scoileanna DEIS amháin)","f",{"$f":"IF(AND(F8=0,G8=0),\"N\",\"Y\")","v":"N"}]
[null,3021,"Deontas Scéim luath-thosaithe le haghaidh Ábh/Tre/For Tuis",null,null,null,null,"Baineann sé seo le scoileanna a bhfuil an clár réamhscoile Tús Luath acu",null,"N"]
[null,3022,"Scéim luath-thosaithe Caipitíocht",null,null,null,null,"Baineann sé seo le scoileanna a bhfuil an clár réamhscoile Tús Luath acu","f","N"]
[null,3050,"Buiséad Pá Neamhtheagaisc",null,null,{"$f":"'2. Ríomh an Deontais Buiséid'!H89","v":0},null,"Ríomhtar an deontas bunaithe ar fhoirmle","f","N"]
[null,3140,"Deontas do Threalamh Oideachais Speisialta",null,null,null,null,"Más infheidhme déan foráil do dheontas a iarrtar le haghaidh trealaimh do dhalta ar leith e.g. deontas um theicneolaíocht chúnta, bord/cathaoir speisialta do dhalta le riachtanais speisialta",null,"N"]
[null,3151,"Deontas leabhar scoile saor in aisce",null,null,{"$f":"'2. Ríomh an Deontais Buiséid'!H93+'2. Ríomh an Deontais Buiséid'!H107+E13","v":0},null,"Ríomhtar an deontas bunaithe ar fhoirmle","f","N"]
[null,3152,"Deontas riaracháin leabhar scoile saor in aisce",null,null,{"$f":"'2. Ríomh an Deontais Buiséid'!H94+E14","v":559.16475000000003},null,"Ríomhtar an deontas bunaithe ar fhoirmle","f","Y"]
[null,3155,"Deontas Caipitil do Leabhair Leabharlainne Scoile",null,null,null,null,"Déan soláthar d’iarmhéid an deontais nár caitheadh ​​anseo, má tá sé beartaithe é a chaitheamh i mbliana",null,{"$f":"IF(AND(F15=0,G15=0),\"N\",\"Y\")","v":"N"}]
[null,3170,"Deontais Curaclaim/Ábhair",null,null,null,null,"Deontais curaclaim agus ábhair eile, deontais DEY","f","N"]
[null,3171,"Deontas scoile Gaeilge agus Dátheangach",null,null,null,null,"Deontais eile Gaeilge agus Dátheangacha","f","N"]
[null,3190,"Deontas Chlár Scoile an Teastais Shóisearaigh",null,null,{"$f":"'2. Ríomh an Deontais Buiséid'!H102","v":0},null,"Ríomhtar an deontas bunaithe ar fhoirmle","f","N"]
[null,3200,"Deontas Idirbhliana",null,null,{"$f":"'2. Ríomh an Deontais Buiséid'!H103","v":0},null,"Ríomhtar an deontas bunaithe ar fhoirmle","f","N"]
[null,3210,"Deontas na hArdteistiméireachta Feidhmí",null,null,{"$f":"'2. Ríomh an Deontais Buiséid'!H104","v":0},null,"Ríomhtar an deontas bunaithe ar fhoirmle","f","N"]
[null,3230,"Deontas TFC Neamhchaipitiúil",null,null,{"$f":"'2. Ríomh an Deontais Buiséid'!H96+E21","v":0},null,"Ríomhtar an deontas bunaithe ar fhoirmle","f","N"]
[null,3245,"Deontais d’Ábhair Eolaíochta  ",null,null,null,null,"Curaclaim Eolaíochta, Teicneolaíochta, Innealtóireachta agus Matamaitice (STEM) agus Ealaíon.",null,"N"]
[null,3260,"Ioncam ón gCiste Barr Feabhais Scoileanna",null,null,null,null,"Ní bhaineann sé ach le clár barr feabhais na scoile",null,{"$f":"IF(AND(F23=0,G23=0),\"N\",\"Y\")","v":"N"}]
[null,3275,"Deontas Mionoibreacha Neamhchaipitiúla",null,null,{"$f":"'2. Ríomh an Deontais Buiséid'!H97+E24","v":5500},null,"Ríomhtar an deontas bunaithe ar fhoirmle","f","Y"]
[null,3276,"Ioncam ón Deontas Cóiríochta Sealadaí",null,null,null,null,"Ní bhaineann sé seo ach le scoil a fhaigheann deontas cóiríochta sealadach do chóiríocht réamhdhéanta/sealadach",null,"N"]
[null,3290,"Ioncam Deontais Neamhchaipitil Eile RO",null,null,{"$f":"'2. Ríomh an Deontais Buiséid'!H98+E26","v":0},null,"Deontais eile RO nach bhfuil liostaithe sa Chairt Cuntas (COA)","f","N"]
[null,3292,"Deontas Trialacha Caighdeánaithe",null,null,{"$f":"'2. Ríomh an Deontais Buiséid'!H99+E27","v":140},null,"Ríomhtar an deontas bunaithe ar fhoirmle","f","Y"]
[null,3293,"Deontas Soláthair Samhraidh",null,null,null,null,"Baineann sé seo le scoileanna a bhfuil sé ar intinn acu clár soláthair an tsamhraidh a reáchtáil. Méid an bhundeontas den mhéid a fuarthas sa bhliain roimhe sin","f","N"]
[null,3294,"Deontas le haghaidh Tionlacaithe Bus",null,null,{"$f":"'2. Ríomh an Deontais Buiséid'!H91","v":0},null,"Ioncam meastachán bailithe bunaithe ar an mbliain roimhe sin","f",{"$f":"IF(AND(F29=0,G29=0),\"N\",\"Y\")","v":"N"}]
[null,null,"IOMLÁN AN IONCAIM ÓN RO",null,null,{"$f":"SUM(F7:F29)","v":6199.1647499999999},null,null,"f"]
[null,null,"IONCAM EILE ÓN STÁT",null," ","  ",null,null,"f"]
[null,3295,"Deontas ón Roinn Leanaí (DCEDI)",null,null,null,null,"Más infheidhme, cuir isteach méid an deontais bunaithe ar an mbliain roimhe sin más deontas athfhillteach é",null,{"$f":"IF(AND(F32=0,G32=0),\"N\",\"Y\")","v":"N"}]
[null,3296,"Deontas le haghaidh Béilí Scoile ó RGFCS",null,null,null,null,"Más infheidhme, cuir isteach méid an deontais bunaithe ar an mbliain roimhe sin más deontas athfhillteach é",null,{"$f":"IF(AND(F33=0,G33=0),\"N\",\"Y\")","v":"N"}]
[null,3297,"Ioncam Erasmus",null,null,null,null,"Más infheidhme, cuir isteach méid an deontais bunaithe ar an mbliain roimhe sin más deontas athfhillteach é",null,"N"]
[null,3298,"Maoiniú ó FSS",null,null,null,null,"Más infheidhme, cuir isteach méid an deontais bunaithe ar an mbliain roimhe sin más deontas athfhillteach é",null,"N"]
[null,3299,"Maoiniú Stáit Eile",null,null,null,null,"Más infheidhme, cuir isteach méid an deontais bunaithe ar an mbliain roimhe sin más deontas athfhillteach é\n(lena n-áirítear maoiniú ón PPLI, ón gComhairle Contae, ón gComhairle Ealaíne)",null,"N"]
[null,null,"IOMLÁN AN IONCAIM EILE ÓN STÁT",null,null,{"$f":"SUM(F32:F36)","v":0},null,null,"f"]
[null,null,"SCHOOL GENERATED INCOME",null," ",null,null,null,"f"]
[null,3300,"Táillí Oideachais (Scoileanna Táille)",null,null,null,null,"Oideachas Táille á ghearradh ag scoil phríobháideach a íocann an Táille amháin","f",{"$f":"IF(AND(F39=0,G39=0),\"N\",\"Y\")","v":"N"}]
[null,3310,"Ioncam Idirbhliana",null,null,null,null,"Cuir isteach méid an bhuiséid: bunaithe ar tháille na hIdirbhliana do líon measta daltaí na hIdirbhliana","f",{"$f":"IF(AND(F40=0,G40=0),\"N\",\"Y\")","v":"N"}]
[null,3335,"Ioncam ó Leabhair Ranga/Acmhainní",null,null,null,null,"Airgead bailithe ag múinteoirí ó dhaltaí le haghaidh leabhair/acmhainní ranga. Airgead amach cuntas sa chód 4741","f","N"]
[null,3350,"Ioncam Cíosa ó Áiseanna a Ligean ar Fhruiliú",null,null,null,null,"Meastachán bunaithe ar ioncam na bliana roimhe sin as áiseanna scoile a fháil ar cíos. Cuir ioncam a fuarthas ó sholáthraí ceaintín san áireamh","f","N"]
[null,3370,"Ioncam ó Thaisceadáin",null,null,null,null,"Cuir isteach méid an bhuiséid: bunaithe ar mhuirear taisceadáin don bhliain faoi líon measta na ndaltaí","f","N"]
[null,3375,"Ioncam ó Dhialanna agus Bliainirisí",null,null,null,null,"Cuir isteach méid an bhuiséid: bunaithe ar mhuirear na ndialanna don bhliain amanna líon measta na ndaltaí","f","N"]
[null,3380,"Ioncam fótachóipeáil mac léinn",null,null,null,null,"Cuir isteach méid an bhuiséid: bunaithe ar tháille fótachóipeála an mhic léinn don bhliain agus líon measta na ndaltaí","f","N"]
[null,3390,"Táillí riaracháin scoile",null,null,null,null,"Cuir isteach méid an bhuiséid: bunaithe ar tháille riaracháin na scoile don bhliain faoi líon measta na ndaltaí","f","N"]
[null,3410,"Ioncam Oideachais Aosaigh",null,null,null,null,"Má tá clár oideachais aosaigh á rith ag an scoil, cuir isteach an t-ioncam measta","f","N"]
[null,3420,"Ioncam ó Cheaintíní",null,null,null,null,"Reáchtáil an t-ioncam measta ó cheaintín scoile. Má dhéantar ceaintín a sheachfhoinsiú ba cheart an t-ioncam cíosa a phostáil chuig cód 3350","f","N"]
[null,3430,"Ioncam ó Shiopaí Sólaistí",null,null,null,null,"Ioncam meastachán bailithe bunaithe ar an mbliain roimhe sin","f","N"]
[null,3440,"Ioncam ó Éidí Scoile",null,null,null,null,"Ioncam meastachán bailithe bunaithe ar an mbliain roimhe sin","f","N"]
[null,3450,"Ioncam Reiligiúin/Éitis",null,null,null,null,"Ioncam meastachán bailithe bunaithe ar an mbliain roimhe sin","f","N"]
[null,3490,"Ioncam Club/Staidéir Iarscoile",null,null,null,null,"Ioncam meastachán bailithe bunaithe ar an mbliain roimhe sin","f","N"]
[null,3500,"Ioncam ó Chluichí",null,null,null,null,"Ioncam meastachán bailithe bunaithe ar an mbliain roimhe sin","f","N"]
[null,3510,"Fruiliú Bus le haghaidh Ioncam Cluichí",null,null,null,null,"Ioncam meastachán bailithe bunaithe ar an mbliain roimhe sin\nIs é 4671 an cód costais comhfhreagrach","f","N"]
[null,3511,"Ioncam Eile ar Fruiliú Bus",null,null,null,null,"Ioncam meastachán bailithe bunaithe ar an mbliain roimhe sin\nIs é 4690 an cód costais comhfhreagrach","f","N"]
[null,3520,"Ioncam ó Cheoldrámaí/Dhrámaí Scoile",null,null,null,null,"Meastachán ar ioncam ginte ó cheoldráma/dráma scoile","f","N"]
[null,3530,"Ioncam ó Thurais Scoile",null,null,null,null,"Ioncam measta bailithe bunaithe ar an mbliain roimhe (níor cheart go n-áireofaí leis seo ioncam ó thuras scoile thar lear)","f","N"]
[null,3531,"Ioncam ó Snámh Scoile",null,null,null,null,"Ioncam meastachán bailithe bunaithe ar an mbliain roimhe sin","f","N"]
[null,3535,"Ioncam ó Árachas Daltaí",null,null,null,null,"Cuir isteach méid an bhuiséid: bunaithe ar mhuirear árachais an mhic léinn don bhliain faoi líon measta na ndaltaí","f","N"]
[null,3540,"Ioncam Réamhscoile",null,null,null,null,"Más infheidhme, ioncam réamhscoile amháin","f","N"]
[null,3545,"Ioncam ó Champaí Samhraidh",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe, má bhíonn campa samhraidh ar siúl ag an scoil","f","N"]
[null,3550,"Ioncam In-Aisíoctha",null,null,null,null,"Ioncam measta bailithe bunaithe ar an mbliain roimhe sin. Is airgead é seo a bhailíonn an scoil agus a íoctar air go díreach i dtréimhse ghearr ama. Ba cheart go mbeadh sé seo ag teacht go díreach le do chostas inaisíoctha.","f","N"]
[null,3570,"Ioncam Eile arna Ghiniúint ag an Scoil",null,null,null,null,"Ioncam meastachán bailithe bunaithe ar an mbliain roimhe sin","f","N"]
[null,3572,"Ioncam Ealaíon agus Ceardaíochta Scoile",null,null,null,null,"Ioncam meastachán bailithe bunaithe ar an mbliain roimhe sin","f","N"]
[null,3573,"Ioncam Damhsa Scoile",null,null,null,null,"Ioncam meastachán bailithe bunaithe ar an mbliain roimhe sin","f","N"]
[null,3574,"Tiomsú Airgid Srianta Scoile (Neamhchaipitiúil)",null,null,null,null,"Cuir isteach suim an bhuiséid le haghaidh tiomsaithe airgid scoile srianta chun críocha neamhchaipitiúla",null,"N"]
[null,3575,"Tiomsú Airgid Neamhshrianta Scoile (Neamhchaipitiúil)",null,null,null,null,"Cuir isteach suim an bhuiséid le haghaidh tiomsaithe airgid scoile neamhshrianta pleanáilte chun críocha neamhchaipitiúla","f","N"]
[null,3580,"Lascainí Tugtha",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin","f","N"]
[null,null,"IOMLÁN AN IONCAIM A GHINEANN AN SCOIL",null,null,{"$f":"SUM(F39:F68)","v":0},null,null,"f","N"]
[null,null,"IONCAM EILE",null," ",null,null,null,"f","N"]
[null,3650,"Ranníocaíochtaí Saorálacha",null,null,null,null,"Ioncam meastachán bailithe bunaithe ar an mbliain roimhe sin","f","N"]
[null,3700,"Ioncam ó Chumann na dTuismitheoirí",null,null,null,null,"Ioncam meastachán bailithe bunaithe ar an mbliain roimhe sin","f","N"]
[null,3770,"Ioncam ó Éilimh Árachais",null,null,null,null,"Más infheidhme agus tá méid an éilimh árachais ar eolas","f","N"]
[null,3800,"Ús Bainc Faighte",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin","f","N"]
[null,3850,"Ioncam Eile",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin","f","N"]
[null,3851,"Ioncam Ainmnithe (Neamhchaipitiúil)",null,null,null,null,"Síntiúis faighte nó cistí barrachais a chuirtear ar leataobh chun críocha sonracha neamhchaipitil",null,"N"]
[null,3852,"Tiomsú Airgid Srianta Seachtrach  (Neamhchaipitiúil)",null,null,null,null,"Cuir isteach suim an bhuiséid do thiomsú airgid seachtrach srianta chun críocha neamhchaipitiúla",null,"N"]
[null,3853,"Tiomsú Airgid Neamhshrianta Seachtrach (Neamhchaipitiúil)",null,null,null,null,"Cuir isteach suim an bhuiséid do thiomsú airgid seachtrach neamhshrianta pleanáilte chun críocha neamhchaipitiúla",null,"N"]
[null,null,"IOMLÁN AN IONCAIM EILE",null,null,{"$f":"SUM(F71:F78)","v":0},null,null,"f"]
[null,null,"IOMLÁN AN IONCAIM",null,null,{"$f":"F79+F37+F69+F30","v":6199.1647499999999},null,null,"f"]
[null,null,"",null," ",null,null,null,"f"]
[null,null,"CAITEACHAS",null," "]
[null,null,"Tuarastail Oideachais",null," "]
[null,4110,"Costas Pá Múinteoirí Ionaid",null," ",null,null,"Méid meastachán bunaithe ar ollphá móide ÁSPC ER nuair a íocann an bord fo-oidí go príobháideach",null,{"$f":"IF(AND(F84=0,G84=0),\"N\",\"Y\")","v":"N"}]
[null,4111,"Costas Pá Múinteoirí a Íoctar go Príobháideach",null," ",null,null,"Méid a mheas bunaithe ar ollphá móide ÁSPC ER nuair a íocann an bord múinteoirí go príobháideach",null,{"$f":"IF(AND(F85=0,G85=0),\"N\",\"Y\")","v":"N"}]
[null,4113,"Costas Pá Riaracháin Scéim na Leabhar Scoile in Aisce",null,{"$f":"E14","v":0},{"$f":"F14","v":559.16475000000003},null,"Caithfidh caiteachas a bheith ag teacht leis an ioncam i gcód 3152",null,"Y"]
[null,4150,"Costas Pá Maoirseachta agus Ionadaithe",null," ",null,null,"Meastachán bunaithe ar ollphá móide ÁSPC ER",null,"N"]
[null,4170,"Costas Pá Oideachais Aosaigh",null,null,null,null,"Meastachán bunaithe ar ollphá móide ÁSPC ER",null,"N"]
[null,4181,"Costas Pá Ceaintín",null," ",null,null,"Meastachán bunaithe ar ollphá móide ÁSPC ER",null,"N"]
[null,4190,"Costas Pá Staidéir/Club Iarscoile",null," ",null,null,"Meastachán bunaithe ar ollphá móide ÁSPC ER",null,"N"]
[null,4191,"Costas Pá Campaí Samhraidh",null," ",null,null,"Meastachán bunaithe ar ollphá móide ÁSPC ER",null,"N"]
[null,4196,"Costas Pá Coimhdire Bus",null," ",{"$f":"F29*0.95","v":0},null,"Comhfhreagraíonn sé don deontas a mheastar bunaithe ar an mbliain roimhe sin gan liúntas riaracháin san áireamh",null,"N"]
[null,4198,"Costas Eile Pá Oideachais",null," ",null,null,"Meastachán bunaithe ar ollphá móide ÁSPC ER",null,"N"]
[null,4199,"Costas Pá arna Maoiniú ag FSS",null," ",null,null,"Meastachán bunaithe ar ollphá móide ÁSPC ER",null,"N"]
[null,4200,"Costas Fostóra Pinsin Coimhdire Bus",null,null,null,null,"Más infheidhme, meastachán ar an méid bunaithe ar ranníocaíocht fostóra le pinsean",null,"N"]
[null,4201,"Costas Fostóra Eile Pinsin",null,null,null,null,"Más infheidhme, meastachán ar an méid bunaithe ar ranníocaíocht fostóra le pinsean",null,"N"]
[null,null,"Iomlán na gCostas Tuarastail Oideachais",null,null,{"$f":"SUM(F84:F94)","v":559.16475000000003}]
[null,null,"Oideachas - Eile",null," "]
[null,4310,"Costas Áiseanna Teagaisc",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin gan ceannacháin aonuaire a áireamh. Sampla de chostais faoin gceannteideal seo is ea póstaeir, léaráidí nó léarscáileanna do bhalla an tseomra ranga, físeáin oideachasúla, puzail, uirlisí speisialta a úsáideann múinteoirí chun cur leis an bhfoghlaim agus leis an teagasc.",null,{"$f":"IF(AND(F99=0,G99=0),\"N\",\"Y\")","v":"N"}]
[null,4311,"Costaisí Scéim luath-thosaithe le haghaidh Ábh/Tre/For tuis",null,{"$f":"E9","v":0},{"$f":"F9","v":0},null,"Caithfidh caiteachas a bheith ag teacht leis an ioncam i gcód 3021",null,{"$f":"IF(AND(F100=0,G100=0),\"N\",\"Y\")","v":"N"}]
[null,4315,"Costas fótachóipeáil mac léinn",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,4330,"Costas maidir le Reiligiún/hÉiteas",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,4390,"Costais Deontais d’Ábhair Eolaíochta",null,{"$f":"E22","v":0},{"$f":"F22","v":0},null,"Curaclaim Eolaíochta, Teicneolaíochta, Innealtóireachta agus Matamaitice (STEM) agus Ealaíon. Comhoiriúnacht ioncam 3245",null,"N"]
[null,4410,"Costais Deontais Neamhchaipitil TFC",null,{"$f":"E21","v":0},{"$f":"F21","v":0},null,"Caithfidh caiteachas a bheith ag teacht leis an ioncam i gcód 3230",null,"N"]
[null,4420,"Costais Cothabhála & Tacaíochta Ríomhaireachta",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin. Costas nach bhfuil clúdaithe faoin deontas TFC le haghaidh e.g. conradh cothabhála agus tacaíochta, costais láithreáin ghréasáin",null,"N"]
[null,4490,"Costas Curaclaim/Ábhair",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin. Áirítear le hábhair eile speansais a thabhaíonn Mata, Gaeilge, Stair, Tíreolaíocht srl.",null,"N"]
[null,4540,"Costas CTSS",null,null,{"$f":"F18","v":0},null,"Caithfidh caiteachas a bheith ag teacht leis an ioncam i gcód 3190",null,{"$f":"IF(AND(F107=0,G107=0),\"N\",\"Y\")","v":"N"}]
[null,4550,"Costas don Ardteistiméireacht Fheidhmeach",null,null,null,null,"Caithfidh caiteachas a bheith ag teacht leis an ioncam i gcód 3210",null,"N"]
[null,4570,"Costas do Ghairmchlár na hArdteistiméireachta",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sinr",null,"N"]
[null,4590,"Costas na hIdirbhliana",null,null,null,null,"Caithfidh caiteachas a bheith ag teacht le hioncam i gcód 3200 & ioncam i gcód 3310",null,"N"]
[null,4610,"Costas na Tacaíochta Foghlama",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin. Sampla de speansais faoin gceannteideal seo is ea earraí a cheannaigh an roinn RSO, áiseanna litearthachta, áiseanna mínluail agus ollscileanna",null,"N"]
[null,4611,"Costas Neamhchaipitiúil Ranga Speisialta",null,null,null,null,"Soláthairtí do ranganna speisialta",null,{"$f":"IF(AND(F112=0,G112=0),\"N\",\"Y\")","v":"N"}]
[null,4620,"Costas Inseirbhíse agus Oiliúna",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,{"$f":"IF(AND(F113=0,G113=0),\"N\",\"Y\")","v":"N"}]
[null,4635,"Costais i leith Folláine Mac Léinn",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,4640,"Caiteachas Leabharlainne nach Maoinítear Deontas",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,4641,"Caiteachas Deontas Caipitil Leabhair Leabharlainne Scoile",null,{"$f":"E15","v":0},{"$f":"F15","v":0},null,"Caithfidh caiteachas a bheith ag teacht leis an ioncam i gcód 3155",null,"N"]
[null,4650,"Costas Corpoideachais",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,4670,"Costas Cluichí (gan taisteal san áireamh)",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin. Sampla de speansais faoin gceannteideal seo is ea íocaíochtaí réiteoirí, táillí ballraíochta/cleamhnachta spóirt.",null,"N"]
[null,4671,"Cíosú Bus le haghaidh Costas Cluichí",null,null,null,null,"Meastachán bunaithe ar chostas na bliana roimhe sin. Is é 3510 an cód ioncaim comhfhreagrach",null,"N"]
[null,4690,"Costas Eile ar Fruiliú Bus",null,null,null,null,"Meastachán bunaithe ar chostas na bliana roimhe sin. Is é 3511 an cód ioncaim comhfhreagrach",null,"N"]
[null,4710,"Costas Turas Scoile",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,4720,"Costas Ceoldráma/Dráma Scoile",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,4731,"Costas Deontas Scoile saor in aisce",null,{"$f":"E13","v":0},{"$f":"F13","v":0},null,"Caithfidh caiteachas a bheith ag teacht leis an ioncam i gcód 3151",null,"N"]
[null,4741,"Costais Leabhar Seomra Ranga",null,null,null,null,"Meastachán bunaithe ar chostas na bliana roimhe sin. Is é 3335 an cód ioncaim comhfhreagrach",null,"N"]
[null,4760,"Costas Bliainirisí/Dialanna Scoile",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,4770,"Costas Trófaithe agus Duaiseanna",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,4780,"Costas Éidí",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,4810,"Costas na Teagmhála idir an Baile agus an Scoil",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,4815,"Costas an Chiste Barr Feabhais Scoileanna",null,{"$f":"E23","v":0},{"$f":"F23","v":0},null,"Caithfidh caiteachas a bheith ag teacht leis an ioncam i gcód 3260",null,"N"]
[null,4908,"Costais Eile Campaí Samhraidh",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,4909,"Costais Sholáthar Eile Samhraidh",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,4910,"Costas Oideachais Eile",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,4911,"Costas Deontais ón Roinn Leanaí (DCEDI)",null,{"$f":"E32","v":0},0,null,"Caithfidh caiteachas a bheith ag teacht leis an ioncam i gcód 3295",null,"N"]
[null,4912,"Costais Bia Béilí Scoileanna na Roinne Coimirce Sóisialaí",null,0,0,null,"Caithfidh caiteachas a bheith ag teacht leis an ioncam i gcód 3296",null,"N"]
[null,4913,"Costas Erasmus",null,0,0,null,"Caithfidh caiteachas a bheith ag teacht leis an ioncam i gcód 3297",null,"N"]
[null,4914,"Costais Deontais Neamhchaipitil Eile RO",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,4915,"Costais Eile Ceaintín",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,4916,"Costas Árachais Daltaí",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,4917,"Costas Trialacha Caighdeánaithe",null,{"$f":"E27","v":0},{"$f":"F27","v":140},null,"Meaitseáilte leis an admháil deontais i 3292",null,"Y"]
[null,4918,"Caiteachas Ainmnithe (Neamhchaipitiúil)",null,{"$f":"E76","v":0},{"$f":"F76","v":0},null,"Caithfidh caiteachas a bheith ag teacht leis an ioncam i gcód 3851",null,"N"]
[null,4919,"Costas Trealaimh Oideachais Speisialta (Neamhchaipitiúil)",null,{"$f":"E12","v":0},{"$f":"F12","v":0},null,"Caithfidh caiteachas a bheith ag teacht leis an ioncam i gcód 3140",null,"N"]
[null,4920,"Costas Damhsa na Scoile",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe - a úsáideann bunscoileanna go príomha",null,"N"]
[null,4921,"Costas Snámha Scoile",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe - a úsáideann bunscoileanna go príomha",null,"N"]
[null,4922,"Costas Snámha ScoileCostais a bhaineann le Tiomsú Airgid Srianta Scoile (Neamhchaipitiúil)",null,{"$f":"E66","v":0},{"$f":"F66","v":0},null,"Caithfidh caiteachas a bheith mar aon le hioncam i gcód 3574",null,"N"]
[null,4923,"Costais a bhaineann le Tiomsú Airgid Srianta Seachtrach  (Neamhchaipitiúil)",null,{"$f":"E77","v":0},{"$f":"F77","v":0},null,"Caithfidh caiteachas a bheith ag teacht leis an ioncam i gcód 3852",null,"N"]
[null,4924,"Costais a bhaineann le Tiomsú Airgid Neamhshrianta Seachtrach (Neamhchaipitiúil)",null,{"$f":"E78","v":0},{"$f":"F78","v":0},null,"Caithfidh caiteachas a bheith ag teacht leis an ioncam i gcód 3853",null,"N"]
[null,4925,"Costais Tiomsaithe Airgid Neamhshrianta Scoile (Neamhchaipitiúil)",null,null,null,null,"Meastachán bunaithe ar chostas na bliana roimhe sin. Is é 3575 an cód ioncaim comhfhreagrach",null,"N"]
[null,4927,"Costais Ealaíon agus Ceardaíochta Scoile",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,4928,"Costais Eile FSS",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,4929,"Costas Maoinithe eile ón Stát",null,{"$f":"E36","v":0},{"$f":"F36","v":0},null,"Caithfidh caiteachas a bheith ag teacht leis an ioncam i gcód 3299",null,"N"]
[null,4930,"Costas Réamhscoile",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,4931,"Costais Staidéir/Club Tar éis Scoile - Neamhphá",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,{"$f":"IF(AND(F152=0,G152=0),\"N\",\"Y\")","v":"N"}]
[null,null,"Iomlán na gCostas Oideachais - Eile",null,null,{"$f":"SUM(F99:F152)","v":140}]
[null,null,"Deisiúcháin, Cothabháil agus Bunú",null," "]
[null,5010,"Costas Pá Feighlí",null,null,null,null,"Pá comhlán móide ÁSPC fostóra",null,{"$f":"IF(AND(F155=0,G155=0),\"N\",\"Y\")","v":"N"}]
[null,5030,"Costas Fostóra Pinsin Feighlí",null,null,null,null,"Cuir isteach an méid a d’fhaomh an bord íocaíocht ranníocaíochta pinsin fostóra príobháideacha",null,{"$f":"IF(AND(F156=0,G156=0),\"N\",\"Y\")","v":"N"}]
[null,5110,"Costas Pá Glantóirí",null,null,null,null,"Pá comhlán móide ÁSPC fostóra",null,"N"]
[null,5112,"Costas Fostóra Pinsin Glantóirí",null,null,null,null,"Cuir isteach an méid a d’fhaomh an bord íocaíocht ranníocaíochta pinsin fostóra príobháideach",null,"N"]
[null,5150,"Costas Glantóirí ar Conradh",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,5170,"Costas Ábhar Glantacháin",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,5175,"Costais Ghlantacháin agus Sláintíochta Eile",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,5310,"Costas Deisiúchán ar Fhoirgnimh agus Thailte",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,5315,"Costas Deontas Mionoibreacha (Neamhchaipitiúil)",null,{"$f":"E24","v":0},{"$f":"F24","v":5500},null,"Caithfidh caiteachas a bheith ag teacht leis an ioncam i gcód 3275",null,"Y"]
[null,5350,"Costas Deisiúchán ar Throscán, Feistis agus Trealamh",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,5400,"Gnáthchostas Slándála",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,5450,"Costas Árachais Ghinearálta",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,5510,"Costas Téimh",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,5550,"Costas Soilse agus Cumhachta",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,5551,"Costas Cíosa Cóiríochta Sealadaí",null,{"$f":"E25","v":0},{"$f":"F25","v":0},null,"Caithfidh caiteachas a bheith ag teacht leis an ioncam i gcód 3276",null,"N"]
[null,5552,"Costais Cíosa Eile",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,5610,"Costas Diúscartha Bruscair/Dramhaíola",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,5611,"Costais Rátaí Uisce",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,5700,"Costas na Táille Ceadúnais don Phátrún/Iontaobhaí",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,5800,"Costas Deisiúcháin agus Cothabhála Eile",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,null,"Iomlán na gCostas Deisiúcháin, Cothabhála agus Bunaithe",null,null,{"$f":"SUM(F155:F174)","v":5500}]
[null,null,"RIARACHÁN",null," "]
[null,6010,"Costas Pá Oifigeach Cléireachais/Rúnaíochta",null,null,null,null,"Pá comhlán móide ÁSPC fostóra",null,{"$f":"IF(AND(F177=0,G177=0),\"N\",\"Y\")","v":"N"}]
[null,6050,"Costas Fostóra Pinsin Oifigeach Cléireachais/Rúnaíochta",null,null,null,null,"Cuir isteach an méid a d’fhaomh an bord íocaíocht ranníocaíochta pinsin fostóra príobháideach",null,"N"]
[null,6100,"Costas Earcaíochta",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,6150,"Costas Fógraíochta / Caidrimh Phoiblí",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,6210,"Costas Postais",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,6250,"Costas Gutháin / SMS",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,6300,"Costas Clódóireachta agus Páipéarachais",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,6350,"Costas Trealaimh Oifige (Neamhchaipitiúil)",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin. Sampla de speansais faoin gceannteideal seo is ea, printéir oifige bhig, shredder, laminator etc (< leibhéal ábharthachta caipitil comhaontaithe)",null,"N"]
[null,6355,"Costas Ríomhairí Oifige nach bhFuarthas Deontas TFC ina leith",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin. Samplaí de speansais faoin gceannteideal seo is ea, cartúis dúigh, méarchlár, luchóg, tiomántán crua seachtrach (< leibhéal ábharthachta caipitil comhaontaithe)",null,"N"]
[null,6400,"Costas Cuntasaíochta / Iniúchóireachta",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,6450,"Costas Táillí Gairmiúla Eile",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,6500,"Costas Taistil agus Cothaithe",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,6600,"Costais an Phríomhoide",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,6650,"Costas an Bhoird Bainistíocha",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,6700,"Costas na Síntiús Bliantúil",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin. Sampla de speansais faoin gceannteideal seo ná síntiúis chomhlachtaí Bainistíochta, ceadúnas teilifíse srl",null,"N"]
[null,6730,"Costas an Chórais Riaracháin Inscoile",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin. Samplaí de chostais faoin gceannteideal seo ná VS Ware, Compass, Capterra, MIS, Aladdin",null,"N"]
[null,6731,"Costais Bogearraí Cuntasaíochta / Bogearraí Párolla",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,6750,"Tabhartais do Charthanais",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,6755,"Costas Leighis agus Garchabhrach",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,6780,"Costais an tSeomra Foirne",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,6800,"Costas Fáilteachais",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin. Sampla de chostas lónadóireachta le haghaidh oíche oscailte.",null,"N"]
[null,6830,"Costas Siopa Milseán",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,6900,"Costais Riaracháin Eile",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,null,"Iomlán na gCostas Riaracháin",null,null,{"$f":"SUM(F177:F199)","v":0}]
[null,null,"Cúrsaí Airgeadais",null," "]
[null,7300,"Costais Léasaithe",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin - muirear léasaithe fótachóipeálaí.",null,{"$f":"IF(AND(F202=0,G202=0),\"N\",\"Y\")","v":"N"}]
[null,7320,"Costas Táillí Iasachta",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,7400,"Costas Úis Bainc",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,7450,"Costas Táillí Bainc",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,7800,"Costais In-Aisíoctha",null,null,{"$f":"F62","v":0},null,"Caithfidh caiteachas a bheith ag teacht leis an ioncam i gcód 3550",null,"N"]
[null,7850,"Lascainí Faighte",null,null,null,null,"Meastachán bunaithe ar an mbliain roimhe sin",null,"N"]
[null,null,"Iomlán na gCostas Airgeadais",null,null,{"$f":"SUM(F202:F207)","v":0}]
[null,null,"Caiteachas Teagmhasach 5%",null,null,{"$f":"SUM(F97+F153+F175+F200+F208-F86-F87-F92-F100-F104-F108-F110-F116-F123-F129-F133-F134-F135-F139-F141-F150-F163-F169)*0.05","v":0},null,"Tá sé sin socraithe ag 5% den chaiteachas foriomlán, gan caiteachas ó airgead atá curtha i leataobh a áireamh."]
[null,null,"IOMLÁN AN CHAITEACHAIS",null,null,{"$f":"F208+F200+F175+F153+F97+F209","v":6199.1647499999999}]
[null,null,"BARRACHAS/ (EASNAMH)",null,null,{"$f":"F80-F210","v":0},null,"Níl sé de chead ag scoileanna easnamh a bheith acu"]
[]
[null,null,0,0,0]
[null,null,"Arna Bhreithniú ag Cisteoir an Bhoird Bainistíochta: ","Arna Bhreithniú ag Cathaoirleach an Bhoird Bainistíochta: "]
[null,null,"Dáta:  ____________________________________","Dáta:  ____________________________________"]
[null,null,"Sínithe: ___________________________________","Sínithe: ___________________________________"]
[null,null,0]

{"sheet":"4. Tionscadal Caipitil","index":3,"n_rows":33,"n_cols":6,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,1,0,2]]}
[null,"Tionscadal Caipitil (nuair is iomchuí, m.sh. Tionscadal Tógála, TF)"]
[null,{"$f":"'2. Ríomh an Deontais Buiséid'!C1","v":"Bliain Bhuiseid na Scoile: "},{"$f":"'1. Treoracha'!F12","v":"2026/2027"}]
[null,{"$f":"'1. Treoracha'!F8","v":"Scoil"},{"$f":"'1. Treoracha'!F10","v":"12345G"}]
[]
[null,"Tionscadal Caipitil  ","Costas Measta"]
["A","Caiteachas Caipitil atá Beartaithe:"]
[]
[null,"  Foirgnimh nua, síntí, athchóiriú mór (Sonraigh)",0]
[]
[null,"  Troscán, Feisteas agus Trealamh (Sonraigh)",0]
[null,null," "]
[null,"  Trealamh Ríomhaireachta  (Sonraigh)",0]
[]
[null,"Iomlán an Chaiteachais Caipitil                                                 A",{"$f":"SUM(C8:C13)","v":0}]
[]
["B."]
[null,"Maoiniú don Chaiteachas Caipitil:"]
[]
[null,"Deontais ón Roinn Oideachais agus Scileanna",0]
[null," ",null,null,null,"                                                                                                                                                                                                                     "]
[null,"Ranníocaíocht na Scoile",0]
[]
[null,"Ranníocaíocht na dTuismitheoirí.",0]
[]
[null,"Ranníocaíocht na bPátrún/(na nIontaobhaoithe, nuair is infheidhme)",0]
[]
[null,"Tiomsú Airgid",0]
[]
[null,"Eile",0]
[]
[null,"Iomlán an Mhaoinithe Caipitil                                                        B",{"$f":"SUM(C19:C30)","v":0}]
[]
[null,"Barrachas (Easnamh)   B-A",{"$f":"C31-C14","v":0}]

{"sheet":"Free Book Scheme","index":4,"n_rows":20,"n_cols":4,"rows_kept":20,"cut":false,"hidden":true,"merged":[[1,1,1,4],[4,1,4,2],[14,1,14,3],[8,1,8,4],[11,1,11,4]]}
[]
[null,"Free Book Scheme "]
[null,"The per capita funding to be provided is as follows; "]
[null,"Rate per capita €80 (all primary schools and special schools)"]
[null,"Rate per capita"]
[null,"Mainstream",80]
[null,"Special Class",80]
[]
[null,"Payment of Grant\nThe book grant will be paid to schools in April 2024 so that schools will have the necessary funding in place to implement the scheme in advance of the commencement of the 2024/24 school year.The grant will be calculated based on validated September 2023 enrolment figures. \n\nDeveloping Schools\nWhen developing schools have provided the Department with projected September 2024 enrolment data, and where this enrolment projection shows an increase from the validated enrolment of September 2023, a “top up” book grant payment will issue\n\nExceptional Circumstances \nIn certain circumstances where a school enrolsa number of new pupils after 30thSeptember 2024 and where funding was not originally allocated to take account of these pupils,the school may contact the Department to make an application for additional funding. \n"]
[]
[]
[null,"Administration Support Grant\nTThis grant can be used to employ a person/s to work for a specified number of days \nto carry out administrative work on the scheme. The daily rate sanctioned by the \nDepartment for this work is €167.54 for 2026 which includes holiday pay. The \nDepartment will provide an additional 11.25% to cover the employer PRSI cost. The \npayment must be processed by the school as it would the payment of any person \ncarrying out work for, or in, the school. \n\nAlthough the rate is based on a daily rate, schools have the autonomy to use the equivalent hours (as shown below) over the course of the months leading up to the start of the school year as they consider most suitable for their needs."]
[]
[null,"The number of days allocated are based on the enrolment size of the school and are as follows"]
[]
[null,"Size of School (enrolment September 2022)","No. of days","Total Cost inc. ER PRSI @ 11.25%"]
[null,"0-100",3,{"$f":"SUM(167.54*1.1125)*C17","v":559.16475000000003}]
[null,"101-300",4,{"$f":"SUM(167.54*1.1125)*C18","v":745.553}]
[null,"301-599",6,{"$f":"SUM(167.54*1.1125)*C19","v":1118.3295000000001}]
[null,">600",7,{"$f":"SUM(167.54*1.1125)*C20","v":1304.71775}]

{"sheet":"Import YtoD","index":5,"n_rows":204,"n_cols":12,"rows_kept":204,"cut":false,"hidden":true,"merged":[[1,8,4,15]]}
[]
[null,null,null,null,null,null,null,null,"Special schools are paid the Ancillary Services Grant based on the number of\nauthorised fulltime teaching staff approved by the Department for the school as\noutlined below. "]
[]
[3010,0,null,null,3010,{"$f":"-IFERROR(VLOOKUP(E4,Inport_Manual_MRT,2,FALSE),0)","v":0},null,"(note: formula for income is minus because the MRT 25/26 COA total was changed to minus)"]
[3020,0,null,null,3020,0]
[3021,0,null,null,3021,0]
[3022,0,null,null,3022,0,null,null,null,"No of Teachers","SpecSch_Full Grant ","SpecSch_Reduced Grant"]
[3050,0,null,null,3050,0,null,null,null,1,12660,6510]
[3140,0,null,null,3140,0,null,null,null,2,13082,6727]
[3151,0,null,null,3151,0,null,null,null,3,20256,10416]
[3152,0,null,null,3152,0,null,null,null,4,27430,14105]
[3155,0,null,null,3155,0,null,null,null,5,34604,17794]
[3170,0,null,null,3170,0,null,null,null,6,41567,21374.5]
[3171,0,null,null,3171,0,null,null,null,7,48108,24738]
[3190,0,null,null,3190,0,null,null,null,8,54438,27993]
[3200,0,null,null,3200,0,null,null,null,9,57392,29512]
[3210,0,null,null,3210,0,null,null,null,10,64355,33092.5]
[3230,0,null,null,3230,0,null,null,null,11,71318,36673]
[3245,0,null,null,3245,0,null,null,null,12,78281,40253.5]
[3260,0,null,null,3260,0,null,null,null,13,85244,43834]
[3275,0,null,null,3275,0,null,null,null,14,92207,47414.5]
[3276,0,null,null,3276,0,null,null,null,15,99170,50995]
[3289,0,null,null,3290,0,null,null,null,16,105500,54250]
[3290,0,null,null,3292,0]
[3292,0,null,null,3293,0]
[3293,0,null,null,3294,0]
[3294,0]
[3295,0]
[3296,0,null,null,3295,{"$f":"-IFERROR(VLOOKUP(E29,Inport_Manual_MRT,2,FALSE),0)","v":0}]
[3297,0,null,null,3296,{"$f":"-IFERROR(VLOOKUP(E30,Inport_Manual_MRT,2,FALSE),0)","v":0}]
[3298,0,null,null,3297,{"$f":"-IFERROR(VLOOKUP(E31,Inport_Manual_MRT,2,FALSE),0)","v":0}]
[3299,0,null,null,3298,{"$f":"-IFERROR(VLOOKUP(E32,Inport_Manual_MRT,2,FALSE),0)","v":0}]
[3300,0,null,null,3299,{"$f":"-IFERROR(VLOOKUP(E33,Inport_Manual_MRT,2,FALSE),0)","v":0}]
[3310,0]
[3335,0]
[3350,0,null,null,3300,{"$f":"-IFERROR(VLOOKUP(E36,Inport_Manual_MRT,2,FALSE),0)","v":0}]
[3370,0,null,null,3310,0]
[3375,0,null,null,3335,0]
[3380,0,null,null,3350,0]
[3390,0,null,null,3370,0]
[3410,0,null,null,3375,0]
[3420,0,null,null,3380,0]
[3430,0,null,null,3390,0]
[3440,0,null,null,3410,0]
[3450,0,null,null,3420,0]
[3490,0,null,null,3430,0]
[3500,0,null,null,3440,0]
[3510,0,null,null,3450,0]
[3511,0,null,null,3490,0]
[3520,0,null,null,3500,0]
[3530,0,null,null,3510,0]
[3531,0,null,null,3511,0]
[3535,0,null,null,3520,0]
[3540,0,null,null,3530,0]
[3545,0,null,null,3531,0]
[3550,0,null,null,3535,0]
[3570,0,null,null,3540,0]
[3572,0,null,null,3545,0]
[3573,0,null,null,3550,0]
[3574,0,null,null,3570,0]
[3575,0,null,null,3572,0]
[3580,0,null,null,3573,0]
[3650,0,null,null,3574,0]
[3700,0,null,null,3575,0]
[3770,0,null,null,3580,0]
[3800,0]
[3850,0]
[3851,0,null,null,3650,{"$f":"-IFERROR(VLOOKUP(E68,Inport_Manual_MRT,2,FALSE),0)","v":0}]
[3852,0,null,null,3700,0]
[3853,0,null,null,3770,0]
[4110,0,null,null,3800,0]
[4111,0,null,null,3850,0]
[4113,0,null,null,3851,0]
[4150,0,null,null,3852,0]
[4170,0,null,null,3853,0]
[4181,0]
[4190,0]
[4191,0]
[4196,0]
[4198,0]
[4199,0,null,null,4110,{"$f":"IFERROR(VLOOKUP(E81,Inport_Manual_MRT,2,FALSE),0)","v":0}]
[4200,0,null,null,4111,0]
[4201,0,null,null,4113,0]
[4310,0,null,null,4150,0]
[4311,0,null,null,4170,0]
[4315,0,null,null,4181,0]
[4330,0,null,null,4190,0]
[4390,0,null,null,4191,0]
[4410,0,null,null,4196,0]
[4420,0,null,null,4198,0]
[4490,0,null,null,4199,0]
[4550,0,null,null,4200,0]
[4570,0,null,null,4201,0]
[4590,0]
[4610,0]
[4620,0,null,null,4310,{"$f":"IFERROR(VLOOKUP(E96,Inport_Manual_MRT,2,FALSE),0)","v":0}]
[4635,0,null,null,4311,{"$f":"IFERROR(VLOOKUP(E97,Inport_Manual_MRT,2,FALSE),0)","v":0}]
[4640,0,null,null,4315,0]
[4641,0,null,null,4330,0]
[4650,0,null,null,4390,0]
[4670,0,null,null,4410,0]
[4671,0,null,null,4420,0]
[4690,0,null,null,4490,0]
[4710,0,null,null,4540,0]
[4720,0,null,null,4550,0]
[4731,0,null,null,4570,0]
[4741,0,null,null,4590,0]
[4760,0,null,null,4610,0]
[4770,0,null,null,4611,{"$f":"IFERROR(VLOOKUP(E109,Inport_Manual_MRT,2,FALSE),0)","v":0}]
[4780,0,null,null,4620,{"$f":"IFERROR(VLOOKUP(E110,Inport_Manual_MRT,2,FALSE),0)","v":0}]
[4810,0,null,null,4635,0]
[4815,0,null,null,4640,0]
[4908,0,null,null,4641,0]
[4909,0,null,null,4650,0]
[4910,0,null,null,4670,0]
[4911,0,null,null,4671,0]
[4912,0,null,null,4690,0]
[4913,0,null,null,4710,0]
[4914,0,null,null,4720,0]
[4915,0,null,null,4731,0]
[4916,0,null,null,4741,0]
[4917,0,null,null,4760,0]
[4918,0,null,null,4770,0]
[4919,0,null,null,4780,0]
[4920,0,null,null,4810,0]
[4921,0,null,null,4815,0]
[4922,0,null,null,4908,0]
[4923,0,null,null,4909,0]
[4924,0,null,null,4910,{"$f":"IFERROR(VLOOKUP(E129,Inport_Manual_MRT,2,FALSE),0)","v":0}]
[4925,0,null,null,4911,0]
[4927,0,null,null,4912,0]
[4928,0,null,null,4913,0]
[4929,0,null,null,4914,0]
[4930,0,null,null,4915,0]
[5010,0,null,null,4916,0]
[5030,0,null,null,4917,0]
[5110,0,null,null,4918,0]
[5112,0,null,null,4919,0]
[5150,0,null,null,4920,0]
[5170,0,null,null,4921,0]
[5175,0,null,null,4922,0]
[5310,0,null,null,4923,0]
[5315,0,null,null,4924,0]
[5350,0,null,null,4925,0]
[5400,0,null,null,4927,0]
[5450,0,null,null,4928,0]
[5510,0,null,null,4929,0]
[5550,0,null,null,4930,0]
[5551,0,null,null,4931,0]
[5552,0]
[5610,0]
[5611,0,null,null,5010,{"$f":"IFERROR(VLOOKUP(E152,Inport_Manual_MRT,2,FALSE),0)","v":0}]
[5700,0,null,null,5030,0]
[5800,0,null,null,5110,0]
[6010,0,null,null,5112,0]
[6050,0,null,null,5150,0]
[6100,0,null,null,5170,0]
[6150,0,null,null,5175,0]
[6210,0,null,null,5310,0]
[6250,0,null,null,5315,0]
[6300,0,null,null,5350,0]
[6350,0,null,null,5400,0]
[6355,0,null,null,5450,0]
[6400,0,null,null,5510,0]
[6450,0,null,null,5550,0]
[6500,0,null,null,5551,0]
[6600,0,null,null,5552,0]
[6650,0,null,null,5610,0]
[6700,0,null,null,5611,0]
[6730,0,null,null,5700,0]
[6731,0,null,null,5800,0]
[6750,0]
[6755,0]
[6780,0,null,null,6010,{"$f":"IFERROR(VLOOKUP(E174,Inport_Manual_MRT,2,FALSE),0)","v":0}]
[6800,0,null,null,6050,0]
[6830,0,null,null,6100,0]
[6900,0,null,null,6150,0]
[7300,0,null,null,6210,0]
[7320,0,null,null,6250,0]
[7400,0,null,null,6300,0]
[7450,0,null,null,6350,0]
[7800,0,null,null,6355,0]
[7850,0,null,null,6400,0]
[null,null,null,null,6450,0]
[null,null,null,null,6500,0]
[null,null,null,null,6600,0]
[null,null,null,null,6650,0]
[null,null,null,null,6700,0]
[null,null,null,null,6730,0]
[null,null,null,null,6731,0]
[null,null,null,null,6750,0]
[null,null,null,null,6755,0]
[null,null,null,null,6780,0]
[null,null,null,null,6800,0]
[null,null,null,null,6830,0]
[null,null,null,null,6900,0]
[]
[]
[null,null,null,null,7300,{"$f":"IFERROR(VLOOKUP(E199,Inport_Manual_MRT,2,FALSE),0)","v":0}]
[null,null,null,null,7320,0]
[null,null,null,null,7400,0]
[null,null,null,null,7450,0]
[null,null,null,null,7800,0]
[null,null,null,null,7850,0]

{"sheet":"Import Inc&Exp","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}