ࡱ> 7D  !"#$%&'()*+,-./01234569:;<=>?@ABCRoot Entry F0s8WorkbookgMsoDataStore@p0BFVCK1EMIIA==2@p0Item  Properties(bSummaryInformation(.DocumentSummaryInformation83 T8\p2Fulker, Louise (EPS - Digital and Strategic Comms) Ba= ThisWorkbook=68^8<28X@"1.Times New Roman1Arial1Arial1Arial1.Times New Roman1Arial1.Times New Roman1Arial1.Times New Roman1Arial1.Times New Roman1Arial1Arial1Arial1Arial1Arial1.Times New Roman1h8Cambria1,8Arial18Arial18Arial1Arial1Arial1<Arial1>Arial1?Arial14Arial14Arial1 Arial1 Arial1Arial1Arial1 Arial""#,##0;\-""#,##0""#,##0;[Red]\-""#,##0""#,##0.00;\-""#,##0.00#""#,##0.00;[Red]\-""#,##0.005*0_-""* #,##0_-;\-""* #,##0_-;_-""* "-"_-;_-@_-,)'_-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_-=,8_-""* #,##0.00_-;\-""* #,##0.00_-;_-""* "-"??_-;_-@_-4+/_-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_- 0.0%0_) #,##0.000 #,##0.000000                                        !  !  !  !  !  !  !  !  !  !  !  !        ff + ) , *     P  P        `             a>                       "      H   X   H    @ @     @ @  "@ @  " "@ @  " !     "@ @     @ @    H  H #X  @ @   @ @   @ @   @ @   @ @          @ @    @ @   @ @    "@ @  "@ @       ||m[Kn}-}< _-;_-* "}<}1 _-;_-* "?_-;_-@_}<}2 _-;_-* "??_-;_-@_}<}3 _-;_-* "23?_-;_-@_}(}4 _-;_-* "}<}0 a_-;_-* "?_-;_-@_}<}( _-;_-* "?_-;_-@_}<}7 e_-;_-* "?_-;_-@_}}5 ??v_-;_-* "̙?_-;_-@_   }}: ???_-;_-* "?_-;_-@_??? ??? ??? ???}}) }_-;_-* "?_-;_-@_   }<}6 }_-;_-* "?_-;_-@_}}* _-;_-* "?_-;_-@_??? ??? ??? ???}(}> _-;_-* "}x}9_-;_-* "?_-;_-@_  }(}/ _-;_-* "}P}= _-;_-* "?_-;_-@_ }<}" _-;_-* "?_-;_-@_}<} _-;_-* "ef?_-;_-@_}<} _-;_-* "L?_-;_-@_}<} _-;_-* "23?_-;_-@_}<}# _-;_-* "?_-;_-@_}<} _-;_-* "ef?_-;_-@_}<} _-;_-* "L?_-;_-@_}<} _-;_-* "23?_-;_-@_}<}$ _-;_-* "?_-;_-@_}<} _-;_-* "ef?_-;_-@_}<} _-;_-* "L?_-;_-@_}<} _-;_-* "23?_-;_-@_}<}% _-;_-* "?_-;_-@_}<} _-;_-* "ef?_-;_-@_}<} _-;_-* "L?_-;_-@_}<} _-;_-* "23?_-;_-@_}<}& _-;_-* "?_-;_-@_}<} _-;_-* "ef?_-;_-@_}<} _-;_-* "L?_-;_-@_}<}  _-;_-* "23?_-;_-@_}<}' _-;_-* " ?_-;_-@_}<} _-;_-* "ef ?_-;_-@_}<} _-;_-* "L ?_-;_-@_}<}! _-;_-* "23 ?_-;_-@_ 20% - Accent1H 20% - Accent1 ef  20% - Accent2H" 20% - Accent2 ef  20% - Accent3H& 20% - Accent3 ef  20% - Accent4H* 20% - Accent4 ef  20% - Accent5H. 20% - Accent5 ef  20% - Accent6H2 20% - Accent6  ef  40% - Accent1H 40% - Accent1 L  40% - Accent2H# 40% - Accent2 L渷  40% - Accent3H' 40% - Accent3 L  40% - Accent4H+ 40% - Accent4 L  40% - Accent5H/ 40% - Accent5 L  40% - Accent6H3 40% - Accent6  Lմ  60% - Accent1H 60% - Accent1 23  60% - Accent2H$ 60% - Accent2 23ږ  60% - Accent3H( 60% - Accent3 23כ  60% - Accent4H, 60% - Accent4 23  60% - Accent5H0 60% - Accent5 23 ! 60% - Accent6H4 60% - Accent6  23  "Accent1<Accent1 O  #Accent2<!Accent2 PM  $Accent3<%Accent3 Y  %Accent4<)Accent4 d  &Accent5<-Accent5 K  'Accent6<1Accent6  F (Bad4Bad  ) Calculation| Calculation  } * Check Cellz Check Cell  ????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextB5Explanatory Text  0Good6Good  a1 Heading 1B Heading 1 I}O2 Heading 2B Heading 2 I}?3 Heading 3B Heading 3 I}234 Heading 44 Heading 4 I} 5InputpInput ̙ ??v 6 Linked CellF Linked Cell } 7Neutral<Neutral  e"Normal8Normal_Base data 9Noteb Note   :OutputrOutput  ???????????? ???;$Percent <Title1Title I}% =TotalHTotal OO> Warning Text: Warning Text XTableStyleMedium2PivotStyleLight16`8Police funding U2019-20 Key information ,ADUsersFulkerLObjectiveObjectsPolice 2017_18_Provisional.xlsIntroʶ Formula AllocationsGrant AllocationsTotal SSA calcNumbers provided to HOWales baseline 16-17Floors and ceilings Model check Floor for HOBriefingTable for SF & letter Table for webTable for SF &letter (ʶ)Table for StatementTable for Statement (ʶ)SharesY Zg 2017-18 FinalZ8g'Standard Tax Element. Page 6 LGF ReportsX@ZgAEF=fffffVa@Z h Current SSACapital Total SSA Police GrantTSS100% Taxbase 2017-18 CTSS IncomeNNDR 2015 MYE* 5%RSG Formula Grant Floor fundingCentral SupportZo j(1)(2) (3)=(1)+(2)(4)(5)(6)(7)(8)(9)(10)=(4)+(8)+(9)(11)(12)Z k Dyfed PowyszSA@=?qDA@Rb׶;@ɺnO@H?ܰ G6@w!@6ZP{@4뤾JD@Amu!@!YH@Zy lGwentF=I@ɐc?a 4J@7iD@̞nW@ ^%*H?z&R5@X#@q4@Q@R[ ڿ] 'Q@Z m North WalesvQI@dF?P\mOI@o+6D@56DQV@CrTٚ?$<@CX'@mr$@yCN@\Wo#@GoQ@Z n South Wales?  ^@ ?@j^@ϠX@tGBMk@4?Y)lH@Wzm6VJ6@WuI@l@82e@_S(6c@Zy oWalesfl@ p@ҿ$I @^Ep@j >iIMqT  dMbP?_*+%6 &(\?'Q?(?)?M\\hga271\p-cp2-1-n-n03-aC 4dA4DGIS4DINU"y@n SMTJ{38E7B746-46FE-4a1d-967D-5BB61CDCE745}InputBinFORMSOURCERESDLLUniresDLLPaperSizeA4OrientationPORTRAITMediaTypeAutoResolution600DPIPageOutputQualityNormalColorModeMonoDocumentNUp1CollateONDuplexVERTICALOutputBinAutoStaplingNoneV4DM" ZXX??&U} F} D} E} E} E} H} H} H} H} H}  F2  6C i@ 6G 6 6 6 6 6 6  6C  i@  6G  6  6 6 6 6 6 ^C i@ 6G 6 6 6 6 6 6 6C i@ 6G 6 6 ? @AALMOgOghhh PQ RS RS ij  i TLURh>A@hUTVDA@hU0 A@h U9"OB@ TLU"I@hU 4J@hUT^-J@h U KK@ TLU>H@hUZmOI@hU?74eI@h Ut%_J@ TLU@ h U 2>@ h UwkF?@ h U!j@g OW:j@LNVhVhVhV ? @BBB BLMOgOgOgO PQ RS RS iS  i TLUE ;I@hU!YH@hU!YH@h U-,I@ TLUOV R@hU] 'Q@hU] 'Q@h U;?R@D l&d~~~~~(d~~~~v:d~~~~~:d~  6! 6" 6# 6$ 6C% i@& 6G' 6( 6) 6* 6+ 6, 6- 6. r/ 60 61 6 T L U~p>u/R@ h UGoQ@ h UGoQ@ h UsFNR@ !T!L!U-$`tc@!h!U6c@!h!U6c@!h! Uu׃d@ "M"M"OɐcY.v@"g"O)u@"g"O)u@"g" O[Tv@#LNVhVhVhV $? $@BkBkBkB %LMOgOgOgO &PQ &R&S &R&S &i&S & i 'L'N'Xd]w'X'Xru'X~ 'X'h' XDa? (L(N(Xo]w(h(XXv(h~ (X(h( Xbq? )L)N)X68@]w)h)X6w)h~ )X)h) X1-? *L*N*X6D]w*h*Xw/w*h~ *X*h* X@1<? +M+M+Ym϶]w+g+Y\w+g~ +Y+g+ Y@\?,LNVhVhhhh -L-NVhVhhhh .l.NVhVhhhh /L/NVhVhhhh 0L0NVhVhhhh 1LNNNVVVVV (T~~~(dzzzzz((((>@PNJ ggD T8  bog  dMbP?_*+%6&?'?(?)?M \\HHB30\P-CP2-1-N-M07-A [Thin d ߁ 4XA4!DPCAwww.;http://;file://;mailto:;https://;ftp://do " dXX??&U} UI} I} I} I} I} I} I}  I} I} I}  I   h ^ xJ ^ ^ ^ ^ h  6 Z[[[[[[[[ [[[[[[[[  \ ] ^ _` _` _`  _ a bc6oC7@ccr6!@ccf@c cw="OB@ dbcЕB6@cc7֊6#@cc 5@c csKK@ dbc@O?>@ccO'@ccԞsbO%@c c %_J@ dbcFxI@ccED1yo6@ccN#~ŴJ@c cQNH3_@ eefV@_@f~ f@f~ f@f f5 p@ K((n~~~~v>@PIJ ggD   !"#$%&')*+,-/012456789:;<=>?A24496094lgfp - 2019-20 police settlement - provisional - Key Briefing Tables (Englsih)2018-12-04T08:30:20Zfalsetrue2018-12-12T14:56:46Z2018-12-12T14:56:46ZHeath, Shelley (EPS - LGFWP)Objective Global Folder:Business File Plan:Education & Public Services (EPS):Education & Public Services (EPS) - Local Government - Finance Policy:1 - Save:Police Settlement:2019-2020:Police Authorities - 2019-2020 - Police Settlement - Publication OutputsPolice Authorities - 2019-2020 - Police Settlement - Publication OutputsPublishedvA488910473.04qA1347345OfficialEnglish (eng)2018-12-04T23:59:59ZNo Oh+'0HP` nbenn4Fulker, Louise (EPS - Digital and Strategic Comms)Microsoft Excel@Q@^g@F ՜.+,D՜.+,l( PXh px DETR Police funding2019-20 Key information 'Police funding'!Print_Area  Worksheets Named Ranges8 %0bjr R ^ j r z*6BNZz ! " # $* #_AdHocReviewCycleID_EmailSubject _AuthorEmail_AuthorEmailDisplayName_ReviewingToolsShownOnce Objective-IdObjective-Title Objective-Comment Objective-CreationStamp Objective-IsApproved Objective-IsPublished Objective-DatePublishedObjective-ModificationStampObjective-OwnerObjective-PathObjective-ParentObjective-StateObjective-VersionObjective-VersionNumberObjective-VersionCommentObjective-FileNumberObjective-ClassificationObjective-CaveatsObjective-Language [system]!Objective-Date Acquired [system] Objective-What to Keep [system](Objective-Official Translation [system]#Objective-Connect Creator [system]Objective-DescriptionObjective-VersionId Objective-Language!Objective-Date Acquired"Objective-What to Keep#Objective-Official Translation$Objective-Connect Creatorb+ Police Settlement & ʶ Model$Peter.Luke2@homeoffice.gsi.gov.uk Luke Peter A24496094Plgfp - 2019-20 police settlement - provisional - Key Briefing Tables (Englsih)@b@ҋ @K*@K* Heath, Shelley (EPS - LGFWP)Objective Global Folder:Business File Plan:Education & Public Services (EPS):Education & Public Services (EPS) - Local Government - Finance Policy:1 - Save:Police Settlement:2019-2020:Police Authorities - 2019-2020 - Police Settlement - Publication OutputLPolice Authorities - 2019-2020 - Police Settlement - Publication Outputs Published3.0@[Inherited - Official]English (eng)@@LdNo vA48891047English (eng)@i~v-No FMicrosoft Excel 2003 WorksheetBiff8Excel.Sheet.89qCompObj^k