{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":43,"n_cols":29,"rows_kept":43,"cut":false,"hidden":false,"merged":[[4,15,5,15],[4,16,5,16],[4,18,5,18],[2,8,3,10],[2,12,3,13],[2,15,3,16],[2,18,3,19],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,12,5,12],[4,19,5,19],[4,13,5,13]],"flags":["formulas_cached_only"]}
["UNIVERSITY  OF  GLASGOW",null,null,null,"SHEFC EARLY RETURN (ER) 2005-06",{"$nulls":7},"virement out","virement in"]
[{"$nulls":8},1,2,3,null,4,5,null,6,7,null,8,9]
["Student  FTEs, not headcounts",null,null,null,"A - Controlled or Non-controlled (C, NC)",null,null,null,"Student FTEs (FT + PT)",null,null,null,"Funded Places 2005-06*",null,null,"Fees-Only Student FTEs ",null,null,"Fees-Only Student %"]
[null,"GU","SHEFC","Funding Subject Groups","B - Priority or Non-priority (P, NP)        "]
["Line","FSG","FSG",null,null,"A","B",null,"UG","PGT","PGR",null,"UG","PGT",null,"UG","PGT",null,"UG","PGT"]
[]
[1,"1a",1,"Clinical and Veterinary Practice","Clinical Medicine","C",null,null,672,74.167,175.6,null,658,52.8,null,14,21.367000000000004,null,0.02127659574468085,0.4046780303030304]
[2,"1b",1,"Clinical and Veterinary Practice","Clinical Dentistry","C",null,null,246.11066666666667,2,7.5,null,235,2,null,11.110666666666674,0,null,0.04727943262411351,0]
[3,"1c",1,"Clinical and Veterinary Practice","Veterinary Science","C",null,null,359.334,0,47.3,null,346.5,null,null,12.834000000000003,0,null,0.037038961038961045,0]
[4,2,2,"Conservatoire Music",null,"C",null,null,0,0,0,{"$nulls":4},0,0,null,0,0]
[5,3,3,"Engineering & Technology",null,"NC","P",null,1066.2270000000003,45.75,69.3,null,1111.9,43.8,null,-45.672999999999774,1.95,null,-0.04107653565968142,0.044520547945205546]
[6,4,4,"Science",null,"NC","P",null,2969.8909999999996,60.525999999999996,282.433,null,2969.6,60.5,null,0.2909999999997126,0.02599999999999625,null,9.79929956895584e-05,0.00042975206611564046]
[7,5,5,"Computing & Information Science",null,"NC","P",null,424.239,72.48,33.2,null,424.2,72.4,null,0.03899999999998727,0.07999999999998408,null,9.193776520506192e-05,0.0011049723756903877]
[8,"6a",6,"Pre-Clinical","Pre-clinical Medicine","C",null,null,461,0,0,null,442,null,null,19,0,null,0.042986425339366516,0]
[9,"6b",6,"Pre-Clinical","Pre-clinical Dentistry","C",null,null,144.72233333333332,0,0,null,142,null,null,2.7223333333333244,0,null,0.019171361502347356,0]
[10,7,7,"Creative Arts & Hospitality",null,"NC","NP",null,483.976,13,30.467,null,413,1.5,null,70.976,11.5,null,0.1718547215496368,7.666666666666667]
[11,"8a",8,"Education","BEd Primary","C",null,null,542.167,0,0,null,501.3,null,null,40.86700000000002,0,null,0.08152204268900862,0]
[12,"8b",8,"Education","BEd Music","C",null,null,0,0,0,{"$nulls":4},0,0,null,0,0]
[13,"8c",8,"Education","BEd Physical Education","C",null,null,0,0,0,{"$nulls":4},0,0,null,0,0]
[14,"8d",8,"Education","BEd Technology","C",null,null,111.833,0,0,null,121.1,null,null,-9.266999999999996,0,null,-0.07652353426919897,0]
[15,"8e",8,"Education","PGCE Primary","C",null,null,0,275,0,null,null,288,null,0,-13,null,0,-0.04513888888888889]
[16,"8f",8,"Education","PGCE Secondary","C",null,null,0,259,0,null,null,321,null,0,-62,null,0,-0.19314641744548286]
[17,"8g",8,"Education","Combined degrees","C",null,null,47,0,0,null,30,null,null,17,0,null,0.5666666666666667,0]
[18,"8h",8,"Education","Other Education ","C",null,null,55.69,116.585,16.732,null,16.3,42,null,39.39,74.585,null,2.416564417177914,1.7758333333333336]
[19,"8i",8,"Education","In-service Teacher Education","C",null,null,0,157.575,0,null,null,145.5,null,0,12.075,null,0,0.08298969072164941]
[20,9,9,"Other Health & Welfare",null,"NC","NP",null,759.459,74.5,14.6,null,759.5,74.5,null,-0.04100000000005366,0,null,-5.3982883476041686e-05,0]
[21,10,10,"Built Environment",null,"NC","NP",null,21.427999999999997,42.667,14.3,null,6.1,32.2,null,15.327999999999998,10.466999999999999,null,2.512786885245901,0.32506211180124217]
[22,11,11,"Mathematics, Statistics & OR",null,"NC","P",null,448.964,1.5,32,null,445.9,1,null,3.0640000000000214,0.5,null,0.006871495851087736,0.5]
[23,12,12,"Humanities, Languages & Business",null,"NC","NP",null,3831.86,115.41,177.885,null,3725.4,112.2,null,106.46,3.210000000000008,null,0.028576797122456657,0.02860962566844927]
[24,13,13,"Social Sciences",null,"NC","NP",null,1988.8180000000002,155.845,54.7,null,1792.2,152.2,null,196.6180000000004,3.6450000000000102,null,0.10970762191719698,0.02394875164257563]
[null,null,null,"Total",17056.741,null,null,null,14634.719000000001,1466.005,956.017,null,14140,1401.6,null,494.71900000000096,64.405,null,0.034987199434229205,0.045951055936073036]
[null,null,null,"      Total (controlled)",3771.3160000000003,null,null,null,2639.857,884.3270000000001,247.13199999999998,null,2492.2,851.3,null,147.65700000000015,33.02700000000016,null,0.05924765267635028,0.038795959121344016]
[null,null,null,"      Total (non-controlled)",13285.425000000001,null,null,null,11994.862000000001,581.678,708.885,null,11647.8,550.3,null,347.0620000000017,31.378000000000043,null,0.02979635639348218,0.05701980737779401]
[]
[null,null,"Indicative UG FT FTE (Table A6 grant letter HE/08/05)",null,null,11473,null,null,"Notes:"]
[null,null,"UG FT actual + forecast non-controlled",null,null,11416.463,null,null,"Student FTEs are shown, not headcounts. ",{"$nulls":15},"UG/PGT Fees only %s"]
[null,null,"Over indicative FTE by",null,null,-56.53700000000026,null,null,"Only eligible fundable students are shown, as only these are eligible to fill funded places.  Non-eligible students such as overseas and",{"$nulls":15},"ER0304","FR0304","ER0405",null,"FR0405"]
[null,null,"Percentage over indicative target (should be < 3.0%)",null,null,-0.004927830558703065,null,null,"full-cost students are excluded.",{"$nulls":13},"Total UG",null,0.0771029734271311,0.0681696740105673,0.0648484095603841,null,0.034987199434229205]
[{"$nulls":8},"* The funded places shown are based on those appearing in the SHEFC March 2005 grant letter Table A2 and the extra funded places ",{"$nulls":13},"      Total  UG (controlled)",null,0.05533102481655537,0.034881688515129024,0.07027997565429091,null,0.05924765267635028]
[null,null,"UG only","FT","PT","Total",null,null,"from SEHD/SEED Table A2b (PGCE and Pre-clinical Dentistry).",{"$nulls":13},"      Total UG (non-controlled)",null,0.08164864957912318,0.07512033466464697,0.06369669959046004,null,0.02979635639348218]
[null,null,"UG controlled",2628.736,11.120999999999999,2639.857,null,null,"We might get approx 8 more Pre-clinical Dentistry Funded Places but we will not know for sure until March 2006.",{"$nulls":13},"Total PGT",null,0.177,0.19742131979695432,0.112,null,0.045951055936073036]
[null,null,"UG non controlled",11416.463000000003,578.3989999999999,11994.862000000003,null,null,"The fees-only percentages are the proportion of fees-only FTEs compared with funded places.",{"$nulls":13},"      Total PGT (controlled)",null,0.163,0.27448784541865767,0.13,null,0.038795959121344016]
[null,null,"Total",14045.199000000004,589.52,14634.719000000005,null,null,"\"-\" = zero;   0 = less than 0.5",{"$nulls":13},"      Total PGT (non-controlled)",null,0.191,0.1237820131030375,0.088,null,0.05701980737779401]