{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Testarea","Growth Data","Contents","Data","Home","Place Plus","Early Years","High Needs Mainstream","Specialist Resourced Provision","Growth Funding","SRP Rates"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":30,"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":"Testarea","index":0,"n_rows":209,"n_cols":35,"rows_kept":209,"cut":false,"hidden":true,"merged":[]}
["DfE","School name","Early years","Ref",{"$f":"SUM(E2:E169)","v":0},"SEN topup","Ref",{"$f":"SUM(H2:H169)","v":59176.6},"SEN max","Ref",{"$f":"SUM(K2:K169)","v":0},"SRP1pre£","Ref",{"$f":"SUM(N2:N169)","v":0},"SRP1post£","Ref",{"$f":"SUM(Q2:Q169)","v":0},"SRP2pre£","Ref",{"$f":"SUM(T2:T169)","v":-1231.5500000000002},"SRP2post£","Ref",{"$f":"SUM(W2:W169)","v":-1121.0900000000001},"Place check","Ref",{"$f":"SUM(Z2:Z169)","v":0},"Lower Threshold","Ref",{"$f":"SUM(AC2:AC169)","v":169},"Qual year","Ref",{"$f":"SUM(AF2:AF169)","v":14},"Upper Threshold","Ref",{"$f":"SUM(AI2:AI209)","v":15}]
[2001,"Horizon Primary Academy",0,0,{"$f":"C2-D2","v":0},0,null,{"$f":"ROUND(F2-G2,2)","v":0},0,null,{"$f":"ROUND(I2-J2,2)","v":0},0,null,{"$f":"ROUND(L2-M2,2)","v":0},0,null,{"$f":"ROUND(O2-P2,2)","v":0},0,0,{"$f":"ROUND(R2-S2,2)","v":0},0,0,{"$f":"ROUND(U2-V2,2)","v":0},null,null,{"$f":"X2-Y2","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A2+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A2+8860000,'Growth Data'!A:F,6,0))","v":0},{"$f":"IF(AD2=\"YES\",AA2-AB2,0)","v":0},"NO",{"$f":"IF(ISERROR(VLOOKUP(A2+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A2+8860000,'Growth Data'!A:C,3,0))","v":"NO"},{"$f":"IF(AD2=AE2,0,1)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A2+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A2+8860000,'Growth Data'!A:G,7,0))","v":0},{"$f":"IF(AG2=AH2,0,1)","v":0}]
[2003,"Oaks Primary Academy",4.93,4.9300000000000006,0,0,null,{"$f":"ROUND(F3-G3,2)","v":0},0,null,{"$f":"ROUND(I3-J3,2)","v":0},0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A3+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A3+8860000,'Growth Data'!A:F,6,0))","v":0},{"$f":"IF(AD3=\"YES\",AA3-AB3,0)","v":0},"NO",{"$f":"IF(ISERROR(VLOOKUP(A3+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A3+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A3+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A3+8860000,'Growth Data'!A:G,7,0))","v":0},{"$f":"IF(AG3=AH3,0,1)","v":0}]
[2004,"Tree Tops Primary Academy",5.18,5.1800000000000006,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A4+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A4+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A4+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A4+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A4+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A4+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2006,"St James the Great Academy",5.0599999999999996,5.0600000000000005,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A5+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A5+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A5+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A5+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A5+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A5+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2007,"Molehill Primary Academy",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A6+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A6+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A6+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A6+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A6+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A6+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2008,"Tiger Primary School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A7+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A7+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A7+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A7+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A7+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A7+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2009,"Northdown Primary School",5.45,5.45,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,45,{"$f":"IF(ISERROR(VLOOKUP(A8+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A8+8860000,'Growth Data'!A:F,6,0))","v":45},0,"YES",{"$f":"IF(ISERROR(VLOOKUP(A8+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A8+8860000,'Growth Data'!A:C,3,0))","v":"Yes"},0,60,{"$f":"IF(ISERROR(VLOOKUP(A8+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A8+8860000,'Growth Data'!A:G,7,0))","v":60},0]
[2010,"Newlands Primary School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A9+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A9+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A9+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A9+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A9+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A9+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2011,"Salmestone Primary School",4.97,4.9700000000000006,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A10+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A10+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A10+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A10+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A10+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A10+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2013,"Hersden Village Primary School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A11+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A11+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A11+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A11+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A11+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A11+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2014,"St Laurence in Thanet C of E Junior Academy",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A12+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A12+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A12+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A12+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A12+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A12+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2015,"Dame Janet Primary Academy",5.18,5.1800000000000006,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A13+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A13+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A13+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A13+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A13+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A13+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2017,"Drapers Mills Primary Academy",5.34,5.3400000000000007,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,79,{"$f":"IF(ISERROR(VLOOKUP(A14+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A14+8860000,'Growth Data'!A:F,6,0))","v":0},79,"YES",{"$f":"IF(ISERROR(VLOOKUP(A14+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A14+8860000,'Growth Data'!A:C,3,0))","v":"NO"},1,90,{"$f":"IF(ISERROR(VLOOKUP(A14+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A14+8860000,'Growth Data'!A:G,7,0))","v":0},1]
[2018,"Temple Grove Academy",4.8600000000000003,4.8600000000000003,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A15+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A15+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A15+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A15+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A15+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A15+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2019,"Chantry Community Academy",5.16,5.16,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,30,{"$f":"IF(ISERROR(VLOOKUP(A16+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A16+8860000,'Growth Data'!A:F,6,0))","v":46},-16,"YES",{"$f":"IF(ISERROR(VLOOKUP(A16+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A16+8860000,'Growth Data'!A:C,3,0))","v":"Yes"},0,60,{"$f":"IF(ISERROR(VLOOKUP(A16+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A16+8860000,'Growth Data'!A:G,7,0))","v":60},0]
[2020,"Christ Church CEJ School, Ramsgate",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A17+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A17+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A17+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A17+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A17+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A17+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2021,"Kemsley Primary Academy",4.8499999999999996,4.8500000000000005,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A18+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A18+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A18+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A18+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A18+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A18+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2022,"Milton Court Primary Academy",5.21,5.2100000000000009,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A19+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A19+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A19+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A19+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A19+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A19+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2023,"Temple Ewell CEP School",0,0,0,2069.0300000000002,null,2069.0300000000002,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A20+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A20+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A20+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A20+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A20+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A20+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2024,"Copperfield Academy",4.8600000000000003,4.8600000000000003,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A21+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A21+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A21+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A21+8860000,'Growth Data'!A:C,3,0))","v":"No"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A21+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A21+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2025,"Wells Free School, The",0,0,0,1559.07,null,1559.07,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A22+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A22+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A22+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A22+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A22+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A22+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2026,"Petham Primary School",0,0,0,3688.14,null,3688.14,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A23+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A23+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A23+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A23+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A23+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A23+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2027,"Archbishop Courtenay Primary School",5.08,5.08,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A24+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A24+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A24+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A24+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A24+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A24+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2028,"Cliftonville Primary School",5.17,5.1700000000000008,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A25+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A25+8860000,'Growth Data'!A:F,6,0))","v":90},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A25+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A25+8860000,'Growth Data'!A:C,3,0))","v":"Yes"},1,0,{"$f":"IF(ISERROR(VLOOKUP(A25+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A25+8860000,'Growth Data'!A:G,7,0))","v":120},1]
[2029,"Tymberwood Academy",5.14,5.1400000000000006,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A26+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A26+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A26+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A26+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A26+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A26+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2030,"Valley Invicta Primary School at Aylesford",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A27+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A27+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A27+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A27+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A27+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A27+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2031,"Morehall Academy",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A28+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A28+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A28+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A28+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A28+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A28+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2032,"Richmond Academy",5.36,5.36,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A29+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A29+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A29+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A29+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A29+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A29+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2033,"Pilgrims' Way Primary School",4.97,4.9700000000000006,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A30+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A30+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A30+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A30+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A30+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A30+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2034,"Thistle Hill Academy",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A31+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A31+8860000,'Growth Data'!A:F,6,0))","v":30},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A31+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A31+8860000,'Growth Data'!A:C,3,0))","v":"Yes"},1,0,{"$f":"IF(ISERROR(VLOOKUP(A31+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A31+8860000,'Growth Data'!A:G,7,0))","v":60},1]
[2036,"Valley Invicta Primary School at Leybourne Chase",0,0,0,1983.78,null,1983.78,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A32+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A32+8860000,'Growth Data'!A:F,6,0))","v":16},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A32+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A32+8860000,'Growth Data'!A:C,3,0))","v":"Yes"},1,0,{"$f":"IF(ISERROR(VLOOKUP(A32+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A32+8860000,'Growth Data'!A:G,7,0))","v":30},1]
[2037,"Valley Invicta Primary School at Holborough Lakes",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A33+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A33+8860000,'Growth Data'!A:F,6,0))","v":15},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A33+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A33+8860000,'Growth Data'!A:C,3,0))","v":"Yes"},1,0,{"$f":"IF(ISERROR(VLOOKUP(A33+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A33+8860000,'Growth Data'!A:G,7,0))","v":30},1]
[2038,"Valley Invicta Primary School at Kings Hill",0,0,{"$f":"C34-D34","v":0},2530.75,null,2530.75,0,null,0,0,null,{"$f":"ROUND(L34-M34,2)","v":0},0,null,{"$f":"ROUND(O34-P34,2)","v":0},0,0,{"$f":"ROUND(R34-S34,2)","v":0},0,0,{"$f":"ROUND(U34-V34,2)","v":0},null,null,{"$f":"X34-Y34","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A34+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A34+8860000,'Growth Data'!A:F,6,0))","v":15},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A34+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A34+8860000,'Growth Data'!A:C,3,0))","v":"Yes"},{"$f":"IF(AD34=AE34,0,1)","v":1},0,{"$f":"IF(ISERROR(VLOOKUP(A34+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A34+8860000,'Growth Data'!A:G,7,0))","v":30},1]
[2039,"Martello Grove Academy",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A35+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A35+8860000,'Growth Data'!A:F,6,0))","v":4},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A35+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A35+8860000,'Growth Data'!A:C,3,0))","v":"Yes"},1,0,{"$f":"IF(ISERROR(VLOOKUP(A35+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A35+8860000,'Growth Data'!A:G,7,0))","v":30},1]
[2041,"Holy Family Catholic Primary School, The",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A36+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A36+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A36+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A36+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A36+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A36+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2043,"Jubilee Primary School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A37+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A37+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A37+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A37+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A37+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A37+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2045,"Skinners' Kent Primary School",0,0,0,2270.02,null,2270.02,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A38+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A38+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A38+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A38+8860000,'Growth Data'!A:C,3,0))","v":"Yes"},1,0,{"$f":"IF(ISERROR(VLOOKUP(A38+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A38+8860000,'Growth Data'!A:G,7,0))","v":30},1]
[2047,"Knockhall Academy",4.8099999999999996,4.8100000000000005,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,60,{"$f":"IF(ISERROR(VLOOKUP(A39+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A39+8860000,'Growth Data'!A:F,6,0))","v":0},60,"YES",{"$f":"IF(ISERROR(VLOOKUP(A39+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A39+8860000,'Growth Data'!A:C,3,0))","v":"NO"},1,90,{"$f":"IF(ISERROR(VLOOKUP(A39+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A39+8860000,'Growth Data'!A:G,7,0))","v":0},1]
[2048,"Reculver C of E Primary School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A40+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A40+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A40+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A40+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A40+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A40+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2049,"Rosherville Church of England Academy",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A41+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A41+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A41+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A41+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A41+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A41+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2051,"St Mary of Charity CofE (Aided) Primary School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A42+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A42+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A42+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A42+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A42+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A42+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2052,"Kennington C of E Academy",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A43+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A43+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A43+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A43+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A43+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A43+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2054,"St Edward's Catholic Primary School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A44+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A44+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A44+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A44+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A44+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A44+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2055,"Lansdowne Primary School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,30,{"$f":"IF(ISERROR(VLOOKUP(A45+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A45+8860000,'Growth Data'!A:F,6,0))","v":30},0,"YES",{"$f":"IF(ISERROR(VLOOKUP(A45+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A45+8860000,'Growth Data'!A:C,3,0))","v":"Yes"},0,60,{"$f":"IF(ISERROR(VLOOKUP(A45+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A45+8860000,'Growth Data'!A:G,7,0))","v":60},0]
[2058,"Charlton CofE Primary School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A46+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A46+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A46+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A46+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A46+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A46+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2059,"Lydd Primary School",4.8099999999999996,4.8100000000000005,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A47+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A47+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A47+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A47+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A47+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A47+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2060,"Beaver Green Primary School",5.14,5.1400000000000006,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A48+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A48+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A48+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A48+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A48+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A48+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2061,"Finberry Primary School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A49+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A49+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A49+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A49+8860000,'Growth Data'!A:C,3,0))","v":"Yes"},1,0,{"$f":"IF(ISERROR(VLOOKUP(A49+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A49+8860000,'Growth Data'!A:G,7,0))","v":30},1]
[2063,"Istead Rise Primary School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,48,{"$f":"IF(ISERROR(VLOOKUP(A50+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A50+8860000,'Growth Data'!A:F,6,0))","v":0},48,"YES",{"$f":"IF(ISERROR(VLOOKUP(A50+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A50+8860000,'Growth Data'!A:C,3,0))","v":"NO"},1,60,{"$f":"IF(ISERROR(VLOOKUP(A50+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A50+8860000,'Growth Data'!A:G,7,0))","v":0},1]
[2064,"Ramsgate Free School",0,0,0,465.24,null,465.24,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A51+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A51+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A51+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A51+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A51+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A51+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2069,"Dartford Primary Academy",4.8099999999999996,4.8100000000000005,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A52+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A52+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A52+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A52+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A52+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A52+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2073,"Langley Park Primary Academy",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A53+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A53+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A53+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A53+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A53+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A53+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2077,"Westgate Primary School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A54+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A54+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A54+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A54+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A54+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A54+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2078,"St Nicholas C of E Primary Academy",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A55+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A55+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A55+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A55+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A55+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A55+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2080,"Barming Primary School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A56+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A56+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A56+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A56+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A56+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A56+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2081,"Brenzett CE Primary School",0,0,0,1534.44,null,1534.44,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A57+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A57+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A57+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A57+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A57+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A57+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2110,"Culverstone Green Primary School",0,0,0,1492.91,null,1492.91,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A58+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A58+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A58+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A58+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A58+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A58+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2141,"Amherst School",0,0,0,2312.7199999999998,null,2312.7199999999998,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A59+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A59+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A59+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A59+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A59+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A59+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2180,"South Borough Primary School",4.83,4.83,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A60+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A60+8860000,'Growth Data'!A:F,6,0))","v":30},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A60+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A60+8860000,'Growth Data'!A:C,3,0))","v":"Yes"},1,0,{"$f":"IF(ISERROR(VLOOKUP(A60+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A60+8860000,'Growth Data'!A:G,7,0))","v":60},1]
[2223,"Bobbing Village School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A61+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A61+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A61+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A61+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A61+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A61+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2229,"Graveney Primary School",0,0,0,2033.87,null,2033.87,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A62+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A62+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A62+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A62+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A62+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A62+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2230,"Iwade School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,61,{"$f":"IF(ISERROR(VLOOKUP(A63+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A63+8860000,'Growth Data'!A:F,6,0))","v":60},1,"YES",{"$f":"IF(ISERROR(VLOOKUP(A63+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A63+8860000,'Growth Data'!A:C,3,0))","v":"Yes"},0,90,{"$f":"IF(ISERROR(VLOOKUP(A63+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A63+8860000,'Growth Data'!A:G,7,0))","v":90},0]
[2232,"Luddenham School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A64+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A64+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A64+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A64+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A64+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A64+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2233,"Lynsted and Norton School",0,0,0,1071.3900000000001,null,1071.3900000000001,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A65+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A65+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A65+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A65+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A65+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A65+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2235,"Minster in Sheppey Primary School",0,0,{"$f":"C66-D66","v":0},0,null,0,0,null,0,0,null,{"$f":"ROUND(L66-M66,2)","v":0},0,null,{"$f":"ROUND(O66-P66,2)","v":0},0,0,{"$f":"ROUND(R66-S66,2)","v":0},0,0,{"$f":"ROUND(U66-V66,2)","v":0},null,null,{"$f":"X66-Y66","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A66+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A66+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A66+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A66+8860000,'Growth Data'!A:C,3,0))","v":"NO"},{"$f":"IF(AD66=AE66,0,1)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A66+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A66+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2246,"Sheldwich Primary School",0,0,0,1175.47,null,{"$f":"ROUND(F67-G67,2)","v":1175.47},0,null,{"$f":"ROUND(I67-J67,2)","v":0},0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A67+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A67+8860000,'Growth Data'!A:F,6,0))","v":0},{"$f":"IF(AD67=\"YES\",AA67-AB67,0)","v":0},"NO",{"$f":"IF(ISERROR(VLOOKUP(A67+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A67+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A67+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A67+8860000,'Growth Data'!A:G,7,0))","v":0},{"$f":"IF(AG67=AH67,0,1)","v":0}]
[2249,"Regis Manor School",5.08,5.08,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A68+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A68+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A68+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A68+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A68+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A68+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2264,"Hampton Primary School",4.8099999999999996,4.8100000000000005,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A69+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A69+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A69+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A69+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A69+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A69+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2286,"Hamstreet Primary Academy",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A70+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A70+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A70+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A70+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A70+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A70+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2288,"Smarden Primary School",0,0,0,4018.92,null,4018.92,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A71+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A71+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A71+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A71+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A71+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A71+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2290,"Tenterden Infant School",0,0,0,2384.7800000000002,null,2384.7800000000002,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A72+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A72+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A72+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A72+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A72+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A72+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2307,"Warden House Primary School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A73+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A73+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A73+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A73+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A73+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A73+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2309,"Priory Fields School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A74+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A74+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A74+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A74+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A74+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A74+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2310,"Barton Junior School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A75+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A75+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A75+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A75+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A75+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A75+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2313,"St Martin's School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A76+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A76+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A76+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A76+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A76+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A76+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2315,"White Cliffs Primary College for the Arts",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,30,{"$f":"IF(ISERROR(VLOOKUP(A77+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A77+8860000,'Growth Data'!A:F,6,0))","v":30},0,"YES",{"$f":"IF(ISERROR(VLOOKUP(A77+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A77+8860000,'Growth Data'!A:C,3,0))","v":"Yes"},0,60,{"$f":"IF(ISERROR(VLOOKUP(A77+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A77+8860000,'Growth Data'!A:G,7,0))","v":60},0]
[2316,"Shatterlocks Infant School",5.05,5.0500000000000007,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A78+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A78+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A78+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A78+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A78+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A78+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2435,"South Avenue Primary School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A79+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A79+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A79+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A79+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A79+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A79+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2438,"Joydens Wood Junior School",0,0,0,24.93,null,24.93,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A80+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A80+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A80+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A80+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A80+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A80+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2462,"Riverview Infant School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A81+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A81+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A81+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A81+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A81+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A81+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2500,"Joydens Wood Infant School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A82+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A82+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A82+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A82+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A82+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A82+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2511,"Hartley Primary Academy",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A83+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A83+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A83+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A83+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A83+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A83+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2523,"Upton Junior School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A84+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A84+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A84+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A84+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A84+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A84+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2595,"Grove Park Primary School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A85+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A85+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A85+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A85+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A85+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A85+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2596,"Chilton Academy Primary School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A86+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A86+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A86+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A86+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A86+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A86+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2608,"St Stephen's Junior School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A87+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A87+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A87+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A87+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A87+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A87+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2625,"Godinton Primary Academy",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A88+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A88+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A88+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A88+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A88+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A88+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2650,"Dymchurch Primary School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A89+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A89+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A89+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A89+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A89+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A89+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2654,"Canterbury Primary School, The",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A90+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A90+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A90+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A90+8860000,'Growth Data'!A:C,3,0))","v":"No"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A90+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A90+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2656,"Meopham Community Academy",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A91+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A91+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A91+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A91+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A91+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A91+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2657,"Temple Hill Primary Academy",5.03,5.03,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A92+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A92+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A92+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A92+8860000,'Growth Data'!A:C,3,0))","v":"No"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A92+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A92+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2658,"Westcourt School",5.0599999999999996,5.0600000000000005,0,0,null,0,0,null,0,0,null,0,0,null,0,0,904.18911113936667,-904.19,0,834.46555102667071,-834.47,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A93+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A93+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A93+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A93+8860000,'Growth Data'!A:C,3,0))","v":"No"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A93+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A93+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2679,"Brent Primary School, The",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A94+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A94+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A94+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A94+8860000,'Growth Data'!A:C,3,0))","v":"No"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A94+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A94+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2684,"Wentworth Primary School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A95+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A95+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A95+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A95+8860000,'Growth Data'!A:C,3,0))","v":"No"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A95+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A95+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2685,"Gateway Primary Academy, The",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A96+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A96+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A96+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A96+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A96+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A96+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[2686,"Furley Park Primary Academy",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,62,{"$f":"IF(ISERROR(VLOOKUP(A97+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A97+8860000,'Growth Data'!A:F,6,0))","v":63},-1,"YES",{"$f":"IF(ISERROR(VLOOKUP(A97+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A97+8860000,'Growth Data'!A:C,3,0))","v":"Yes"},0,90,{"$f":"IF(ISERROR(VLOOKUP(A97+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A97+8860000,'Growth Data'!A:G,7,0))","v":90},0]
[3019,"Shorne Church of England (V.C) Primary School",0,0,{"$f":"C98-D98","v":0},0,null,0,0,null,0,0,null,{"$f":"ROUND(L98-M98,2)","v":0},0,null,{"$f":"ROUND(O98-P98,2)","v":0},0,0,{"$f":"ROUND(R98-S98,2)","v":0},0,0,{"$f":"ROUND(U98-V98,2)","v":0},null,null,{"$f":"X98-Y98","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A98+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A98+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A98+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A98+8860000,'Growth Data'!A:C,3,0))","v":"NO"},{"$f":"IF(AD98=AE98,0,1)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A98+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A98+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[3025,"Chiddingstone CEP School",0,0,0,4278.45,null,4278.45,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A99+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A99+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A99+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A99+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A99+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A99+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[3086,"West Malling CEP School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A100+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A100+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A100+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A100+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A100+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A100+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[3110,"Milstead and Frinsted CEP School",0,0,0,2232.02,null,2232.02,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A101+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A101+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A101+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A101+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A101+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A101+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[3112,"Selling CEP School",0,0,0,1656.13,null,1656.13,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A102+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A102+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A102+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A102+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A102+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A102+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[3119,"Adisham CEP School",0,0,0,2608.59,null,2608.59,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A103+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A103+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A103+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A103+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A103+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A103+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[3128,"Sturry CEP School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A104+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A104+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A104+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A104+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A104+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A104+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[3140,"Kingsnorth CEP School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A105+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A105+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A105+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A105+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A105+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A105+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[3142,"Pluckley CEP School",0,0,0,3392.91,null,3392.91,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A106+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A106+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A106+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A106+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A106+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A106+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[3143,"St Michael's CEP School",0,0,0,1618.35,null,1618.35,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A107+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A107+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A107+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A107+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A107+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A107+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[3144,"Tenterden CEJ School",0,0,0,1980.78,null,1980.78,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A108+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A108+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A108+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A108+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A108+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A108+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[3148,"Christ Church CEP Academy, Folkestone",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A109+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A109+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A109+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A109+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A109+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A109+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[3306,"Brenchley & Matfield CEP School",0,0,0,3152.63,null,3152.63,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A110+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A110+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A110+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A110+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A110+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A110+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[3348,"St Eanswythe's CEP School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A111+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A111+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A111+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A111+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A111+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A111+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[3349,"Folkestone St Mary's CEP Academy",5.1100000000000003,5.1100000000000003,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A112+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A112+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A112+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A112+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A112+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A112+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[3372,"St John's CEP School, Maidstone",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,30,{"$f":"IF(ISERROR(VLOOKUP(A113+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A113+8860000,'Growth Data'!A:F,6,0))","v":32},-2,"YES",{"$f":"IF(ISERROR(VLOOKUP(A113+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A113+8860000,'Growth Data'!A:C,3,0))","v":"Yes"},0,60,{"$f":"IF(ISERROR(VLOOKUP(A113+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A113+8860000,'Growth Data'!A:G,7,0))","v":60},0]
[3708,"St John's Catholic Primary School, Gravesend",4.84,4.8400000000000007,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A114+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A114+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A114+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A114+8860000,'Growth Data'!A:C,3,0))","v":"No"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A114+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A114+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[3714,"St Peter's Catholic Primary School, Sittingbourne",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A115+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A115+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A115+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A115+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A115+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A115+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[3715,"St Mary's Catholic Primary School, Whitstable",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A116+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A116+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A116+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A116+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A116+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A116+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[3719,"St Joseph's Catholic Primary School, Aylesham",0,0,0,536.11,null,536.11,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A117+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A117+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A117+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A117+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A117+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A117+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[3720,"St Mary's Catholic School, Deal",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A118+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A118+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A118+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A118+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A118+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A118+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[3740,"St Richard's Catholic Primary School, Dover",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A119+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A119+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A119+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A119+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A119+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A119+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[3743,"St Simon of England RCP School, Ashford",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A120+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A120+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A120+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A120+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A120+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A120+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[3744,"St Margaret Clitherow Catholic Primary School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A121+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A121+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A121+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A121+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A121+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A121+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[3745,"More Park RCP School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A122+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A122+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A122+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A122+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A122+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A122+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[3751,"St Thomas' Catholic Primary School, Sevenoaks",0,0,0,1283.73,null,1283.73,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A123+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A123+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A123+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A123+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A123+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A123+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[3889,"St Gregory's Catholic Primary School, Margate",4.84,4.8400000000000007,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A124+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A124+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A124+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A124+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A124+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A124+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[3890,"St Joseph's Catholic Primary School, Broadstairs",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A125+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A125+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A125+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A125+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A125+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A125+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[3900,"Whitehill Primary School",5.1100000000000003,5.1100000000000003,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A126+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A126+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A126+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A126+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A126+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A126+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[3912,"Westlands Primary School, The",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,60,{"$f":"IF(ISERROR(VLOOKUP(A127+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A127+8860000,'Growth Data'!A:F,6,0))","v":60},0,"YES",{"$f":"IF(ISERROR(VLOOKUP(A127+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A127+8860000,'Growth Data'!A:C,3,0))","v":"Yes"},0,90,{"$f":"IF(ISERROR(VLOOKUP(A127+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A127+8860000,'Growth Data'!A:G,7,0))","v":90},0]
[3914,"Oakfield Primary Academy",4.8099999999999996,4.8100000000000005,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A128+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A128+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A128+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A128+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A128+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A128+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[3915,"Manor Community Primary School",4.99,4.99,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A129+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A129+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A129+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A129+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A129+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A129+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[4000,"St Augustine Academy",0,0,{"$f":"C130-D130","v":0},0,null,0,0,null,0,0,null,{"$f":"ROUND(L130-M130,2)","v":0},0,null,{"$f":"ROUND(O130-P130,2)","v":0},0,0,{"$f":"ROUND(R130-S130,2)","v":0},0,0,{"$f":"ROUND(U130-V130,2)","v":0},null,null,{"$f":"X130-Y130","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A130+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A130+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A130+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A130+8860000,'Growth Data'!A:C,3,0))","v":"NO"},{"$f":"IF(AD130=AE130,0,1)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A130+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A130+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[4001,"Ebbsfleet Academy, The",0,0,0,0,null,{"$f":"ROUND(F131-G131,2)","v":0},0,null,{"$f":"ROUND(I131-J131,2)","v":0},0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A131+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A131+8860000,'Growth Data'!A:F,6,0))","v":0},{"$f":"IF(AD131=\"YES\",AA131-AB131,0)","v":0},"NO",{"$f":"IF(ISERROR(VLOOKUP(A131+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A131+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A131+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A131+8860000,'Growth Data'!A:G,7,0))","v":0},{"$f":"IF(AG131=AH131,0,1)","v":0}]
[4002,"Sittingbourne Community College",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A132+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A132+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A132+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A132+8860000,'Growth Data'!A:C,3,0))","v":"No"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A132+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A132+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[4003,"High Weald Academy, The",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A133+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A133+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A133+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A133+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A133+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A133+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[4004,"Meopham School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A134+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A134+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A134+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A134+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A134+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A134+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[4006,"Trinity School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A135+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A135+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A135+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A135+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A135+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A135+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[4007,"Wye School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A136+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A136+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A136+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A136+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A136+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A136+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[4009,"Hadlow Rural Community School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,327.36409935768461,-327.36,0,286.61812747827179,-286.62,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A137+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A137+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A137+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A137+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A137+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A137+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[4012,"Leigh UTC, The",0,0,0,326.14999999999998,null,326.14999999999998,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A138+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A138+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A138+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A138+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A138+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A138+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[4013,"St Edmund's Catholic School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A139+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A139+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A139+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A139+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A139+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A139+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[4031,"Orchards Academy",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A140+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A140+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A140+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A140+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A140+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A140+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[4046,"Weald of Kent Grammar School",0,0,0,1512.72,null,1512.72,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A141+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A141+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A141+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A141+8860000,'Growth Data'!A:C,3,0))","v":"No"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A141+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A141+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[4058,"Invicta Grammar School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A142+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A142+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A142+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A142+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A142+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A142+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[4080,"Highsted Grammar School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A143+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A143+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A143+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A143+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A143+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A143+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[4092,"Highworth Grammar School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A144+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A144+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A144+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A144+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A144+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A144+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[4101,"Harvey Grammar School, The",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A145+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A145+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A145+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A145+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A145+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A145+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[4113,"Astor College",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A146+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A146+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A146+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A146+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A146+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A146+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[4120,"King Ethelbert School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A147+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A147+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A147+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A147+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A147+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A147+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[4172,"Hartsdown Academy",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A148+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A148+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A148+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A148+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A148+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A148+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[4196,"Towers School and Sixth Form Centre, The",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A149+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A149+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A149+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A149+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A149+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A149+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[4207,"Goodwin Academy",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A150+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A150+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A150+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A150+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A150+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A150+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[4242,"Abbey School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A151+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A151+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A151+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A151+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A151+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A151+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[4249,"Valley Park School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A152+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A152+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A152+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A152+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A152+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A152+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[4527,"Borden Grammar School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A153+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A153+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A153+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A153+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A153+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A153+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[4528,"Norton Knatchbull School, The",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A154+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A154+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A154+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A154+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A154+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A154+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[4633,"Ursuline College",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A155+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A155+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A155+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A155+8860000,'Growth Data'!A:C,3,0))","v":"No"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A155+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A155+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5209,"Allington Primary School",0,0,0,1061.75,null,1061.75,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A156+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A156+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A156+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A156+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A156+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A156+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5210,"St Botolph's CEP School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,30,{"$f":"IF(ISERROR(VLOOKUP(A157+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A157+8860000,'Growth Data'!A:F,6,0))","v":31},-1,"YES",{"$f":"IF(ISERROR(VLOOKUP(A157+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A157+8860000,'Growth Data'!A:C,3,0))","v":"Yes"},0,60,{"$f":"IF(ISERROR(VLOOKUP(A157+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A157+8860000,'Growth Data'!A:G,7,0))","v":60},0]
[5216,"Stella Maris Catholic Primary School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A158+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A158+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A158+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A158+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A158+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A158+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5217,"Our Lady of Hartley Catholic Primary School",0,0,0,1689.89,null,1689.89,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A159+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A159+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A159+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A159+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A159+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A159+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5219,"Wilmington Primary School",0,0,0,1230.93,null,1230.93,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A160+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A160+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A160+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A160+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A160+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A160+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5220,"Halfway Houses Primary School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,61,{"$f":"IF(ISERROR(VLOOKUP(A161+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A161+8860000,'Growth Data'!A:F,6,0))","v":60},1,"YES",{"$f":"IF(ISERROR(VLOOKUP(A161+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A161+8860000,'Growth Data'!A:C,3,0))","v":"Yes"},0,90,{"$f":"IF(ISERROR(VLOOKUP(A161+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A161+8860000,'Growth Data'!A:G,7,0))","v":90},0]
[5222,"St Joseph's Catholic Primary School, Northfleet",0,0,{"$f":"C162-D162","v":0},0,null,0,0,null,0,0,null,{"$f":"ROUND(L162-M162,2)","v":0},0,null,{"$f":"ROUND(O162-P162,2)","v":0},0,0,{"$f":"ROUND(R162-S162,2)","v":0},0,0,{"$f":"ROUND(U162-V162,2)","v":0},null,null,{"$f":"X162-Y162","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A162+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A162+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A162+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A162+8860000,'Growth Data'!A:C,3,0))","v":"NO"},{"$f":"IF(AD162=AE162,0,1)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A162+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A162+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5228,"St George's Church of England Primary School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A163+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A163+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A163+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A163+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A163+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A163+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5400,"Wilmington Grammar School for Girls",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A164+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A164+8860000,'Growth Data'!A:F,6,0))","v":120},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A164+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A164+8860000,'Growth Data'!A:C,3,0))","v":"Yes"},1,0,{"$f":"IF(ISERROR(VLOOKUP(A164+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A164+8860000,'Growth Data'!A:G,7,0))","v":150},1]
[5401,"Maplesden Noakes School, The",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A165+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A165+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A165+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A165+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A165+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A165+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5403,"Wilmington Grammar School for Boys",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A166+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A166+8860000,'Growth Data'!A:F,6,0))","v":134},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A166+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A166+8860000,'Growth Data'!A:C,3,0))","v":"Yes"},1,0,{"$f":"IF(ISERROR(VLOOKUP(A166+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A166+8860000,'Growth Data'!A:G,7,0))","v":150},1]
[5404,"Saint George's CE School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A167+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A167+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A167+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A167+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A167+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A167+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5406,"Dartford Grammar School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A168+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A168+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A168+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A168+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A168+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A168+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5408,"Homewood School and Sixth Form Centre",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,0,0,0,0,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A169+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A169+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A169+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A169+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A169+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A169+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5409,"Wrotham School",0,0,{"$f":"C170-D170","v":0},0,null,{"$f":"ROUND(F170-G170,2)","v":0},0,null,{"$f":"ROUND(I170-J170,2)","v":0},0,null,{"$f":"ROUND(L170-M170,2)","v":0},0,null,{"$f":"ROUND(O170-P170,2)","v":0},0,0,{"$f":"ROUND(R170-S170,2)","v":0},0,0,{"$f":"ROUND(U170-V170,2)","v":0},null,null,{"$f":"X170-Y170","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A170+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A170+8860000,'Growth Data'!A:F,6,0))","v":0},{"$f":"IF(AD170=\"YES\",AA170-AB170,0)","v":0},"NO",{"$f":"IF(ISERROR(VLOOKUP(A170+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A170+8860000,'Growth Data'!A:C,3,0))","v":"NO"},{"$f":"IF(AD170=AE170,0,1)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A170+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A170+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5414,"Fulston Manor School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A171+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A171+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A171+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A171+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A171+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A171+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5416,"Cranbrook School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A172+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A172+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A172+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A172+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A172+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A172+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5418,"Skinners' School, The",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A173+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A173+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A173+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A173+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A173+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A173+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5421,"Canterbury Academy, The",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A174+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A174+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A174+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A174+8860000,'Growth Data'!A:C,3,0))","v":"No"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A174+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A174+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5422,"Oakwood Park Grammar School, Maidstone",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A175+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A175+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A175+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A175+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A175+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A175+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5428,"Sir Roger Manwood's School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A176+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A176+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A176+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A176+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A176+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A176+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5432,"St Simon Stock Catholic School, Maidstone",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A177+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A177+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A177+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A177+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A177+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A177+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5434,"Westlands School, The",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A178+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A178+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A178+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A178+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A178+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A178+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5435,"St Gregory's Catholic School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A179+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A179+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A179+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A179+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A179+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A179+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5437,"Folkestone School for Girls, The",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A180+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A180+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A180+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A180+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A180+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A180+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5439,"Mascalls Academy",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A181+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A181+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A181+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A181+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A181+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A181+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5443,"Tonbridge Grammar School",0,0,0,2881.38,null,2881.38,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A182+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A182+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A182+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A182+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A182+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A182+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5444,"Barton Court Grammar School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A183+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A183+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A183+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A183+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A183+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A183+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5446,"St Anselm's Catholic School, Canterbury",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A184+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A184+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A184+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A184+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A184+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A184+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5448,"Herne Bay High School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A185+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A185+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A185+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A185+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A185+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A185+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5449,"Queen Elizabeth's Grammar School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A186+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A186+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A186+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A186+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A186+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A186+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5450,"Hillview School for Girls",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A187+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A187+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A187+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A187+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A187+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A187+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5455,"Hayesbrook School, The",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A188+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A188+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A188+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A188+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A188+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A188+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5460,"Dane Court Grammar School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A189+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A189+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A189+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A189+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A189+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A189+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5462,"Chatham & Clarendon Grammar School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A190+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A190+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A190+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A190+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A190+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A190+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5463,"Sandwich Technology School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A191+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A191+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A191+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A191+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A191+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A191+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5464,"Bennett Memorial Diocesan School",0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A192+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A192+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A192+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A192+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A192+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A192+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5465,"Gravesend Grammar School",0,0,{"$f":"C193-D193","v":0},0,null,{"$f":"ROUND(F193-G193,2)","v":0},1,null,{"$f":"ROUND(I193-J193,2)","v":1},1,null,{"$f":"ROUND(L193-M193,2)","v":1},1,null,{"$f":"ROUND(O193-P193,2)","v":1},1,null,{"$f":"ROUND(R193-S193,2)","v":1},1,null,{"$f":"ROUND(U193-V193,2)","v":1},null,null,{"$f":"X193-Y193","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A193+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A193+8860000,'Growth Data'!A:F,6,0))","v":0},{"$f":"IF(AD193=\"YES\",AA193-AB193,0)","v":0},"NO",{"$f":"IF(ISERROR(VLOOKUP(A193+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A193+8860000,'Growth Data'!A:C,3,0))","v":"NO"},{"$f":"IF(AD193=AE193,0,1)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A193+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A193+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5466,"Brockhill Park Performing Arts College",0,0,0,0,null,0,2,null,2,2,null,2,2,null,2,2,null,2,2,null,2,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A194+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A194+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A194+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A194+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A194+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A194+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[5467,"Mayfield Grammar School, Gravesend",0,0,0,0,null,0,3,null,3,3,null,3,3,null,3,3,null,3,3,null,3,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A195+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A195+8860000,'Growth Data'!A:F,6,0))","v":145},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A195+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A195+8860000,'Growth Data'!A:C,3,0))","v":"Yes"},1,0,{"$f":"IF(ISERROR(VLOOKUP(A195+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A195+8860000,'Growth Data'!A:G,7,0))","v":175},{"$f":"IF(AG195=AH195,0,1)","v":1}]
[6905,"Knole Academy",0,0,0,0,null,0,4,null,4,4,null,4,4,null,4,4,null,4,4,null,4,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A196+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A196+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A196+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A196+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A196+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A196+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[6908,"Folkestone Academy",0,0,0,0,null,0,5,null,5,5,null,5,5,null,5,5,null,5,5,null,5,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A197+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A197+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A197+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A197+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A197+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A197+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[6909,"Marsh Academy",0,0,0,0,null,0,6,null,6,6,null,6,6,null,6,6,null,6,6,null,6,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A198+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A198+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A198+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A198+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A198+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A198+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[6910,"Leigh Academy, The",0,0,0,0,null,0,7,null,7,7,null,7,7,null,7,7,null,7,7,null,7,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A199+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A199+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A199+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A199+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A199+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A199+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[6911,"Spires Academy",0,0,0,0,null,0,8,null,8,8,null,8,8,null,8,8,null,8,8,null,8,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A200+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A200+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A200+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A200+8860000,'Growth Data'!A:C,3,0))","v":"No"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A200+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A200+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[6912,"New Line Learning Academy",0,0,0,0,null,0,9,null,9,9,null,9,9,null,9,9,null,9,9,null,9,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A201+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A201+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A201+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A201+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A201+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A201+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[6913,"Cornwallis Academy",0,0,0,0,null,0,10,null,10,10,null,10,10,null,10,10,null,10,10,null,10,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A202+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A202+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A202+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A202+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A202+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A202+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[6914,"Longfield Academy",0,0,0,0,null,0,11,null,11,11,null,11,11,null,11,11,null,11,11,null,11,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A203+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A203+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A203+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A203+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A203+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A203+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[6915,"Oasis Academy Isle of Sheppey",0,0,0,0,null,0,12,null,12,12,null,12,12,null,12,12,null,12,12,null,12,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A204+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A204+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A204+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A204+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A204+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A204+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[6916,"Skinners Kent Academy",0,0,0,0,null,0,13,null,13,13,null,13,13,null,13,13,null,13,13,null,13,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A205+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A205+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A205+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A205+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A205+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A205+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[6917,"Dover Christ Church Academy",0,0,0,0,null,0,14,null,14,14,null,14,14,null,14,14,null,14,14,null,14,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A206+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A206+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A206+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A206+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A206+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A206+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[6918,"Duke of York's Royal Military School",0,0,0,0,null,0,15,null,15,15,null,15,15,null,15,15,null,15,15,null,15,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A207+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A207+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A207+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A207+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A207+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A207+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[6919,"John Wallis Church of England Academy, The",5.33,5.33,0,0,null,0,16,null,16,16,null,16,16,null,16,16,null,16,16,null,16,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A208+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A208+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A208+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A208+8860000,'Growth Data'!A:C,3,0))","v":"NO"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A208+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A208+8860000,'Growth Data'!A:G,7,0))","v":0},0]
[6920,"Wilmington Academy",0,0,0,0,null,0,17,null,17,17,null,17,17,null,17,17,null,17,17,null,17,null,null,0,0,{"$f":"IF(ISERROR(VLOOKUP(A209+8860000,'Growth Data'!A:F,6,0)),0,VLOOKUP(A209+8860000,'Growth Data'!A:F,6,0))","v":0},0,"NO",{"$f":"IF(ISERROR(VLOOKUP(A209+8860000,'Growth Data'!A:C,3,0)),\"NO\",VLOOKUP(A209+8860000,'Growth Data'!A:C,3,0))","v":"No"},0,0,{"$f":"IF(ISERROR(VLOOKUP(A209+8860000,'Growth Data'!A:G,7,0)),0,VLOOKUP(A209+8860000,'Growth Data'!A:G,7,0))","v":0},0]

{"sheet":"Growth Data","index":1,"n_rows":42,"n_cols":12,"rows_kept":42,"cut":false,"hidden":true,"merged":[]}
[1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,null,"2017-18",null,"2018-19","2018-19","2019-20"]
["DfE","School Name","2018-19","2019-20","2020-21","Lower","Higher","Lower","Higher","Lower","Higher"]
[8862009,"Northdown Primary School","Yes","No","No",45,60]
[8862019,"Chantry Community Academy","Yes","Yes","No",46,60,33,60]
[8862024,"Copperfield Academy","No","Yes","Yes",null,null,83,90,60,90]
[8862028,"Cliftonville Primary School","Yes","Yes","Yes",90,120,90,120,91,120]
[8862034,"Thistle Hill Academy","Yes","Yes","Yes",30,60,30,60,37,60]
[8862036,"Valley Invicta Primary School at Leybourne Chase","Yes","Yes","Yes",16,30,16,30,16,30]
[8862037,"Valley Invicta Primary School at Holborough Lakes","Yes","Yes","Yes",15,30,14,30,15,30]
[8862038,"Valley Invicta Primary School at Kings Hill","Yes","Yes","Yes",15,30,15,30,12,30]
[8862039,"Martello Primary","Yes","Yes","Yes",4,30,21,30,14,30]
[8862045,"Skinners' Kent Primary School","Yes","Yes","Yes",0,30,0,30,0,30]
[8862055,"Lansdowne Primary School","Yes","Yes","No",30,60,30,60]
[8862061,"Finberry Primary School","Yes","Yes","Yes",0,30,3,30,27,30]
[8862092,"Knockhall Community Primary School","Yes","Yes","No",60,90,67,90]
[8862180,"South Borough Primary School","Yes","Yes","Yes",30,60,30,60,31,60]
[8862230,"Iwade Community Primary School","Yes","Yes","Yes",60,90,62,90,64,90]
[8862315,"White Cliffs Primary College for the Arts","Yes","Yes","No",30,60,30,60]
[8862654,"Canterbury Primary School, The","No","Yes","Yes",null,null,45,60,33,60]
[8862657,"Temple Hill Community Primary and Nursery School","No","Yes","Yes",null,null,96,120,74,120]
[8862658,"Westcourt School","No","Yes","Yes",null,null,30,60,30,60]
[8862679,"Brent Primary School, The","No","Yes","Yes",null,null,64,90,62,90]
[8862684,"Wentworth Primary School","No","Yes","Yes",null,null,72,90,71,90]
[8862686,"Furley Park Primary School","Yes","No","No",63,90]
[8863021,"Stone St Mary's CEP School","Yes","Yes","No",62,90,62,90]
[8863372,"St John's CEP School, Maidstone","Yes","No","No",32,60]
[8863708,"St John's Catholic Primary School, Gravesend","No","Yes","Yes",null,null,90,120,90,120]
[8863912,"Westlands Primary School, The","Yes","No","No",60,90]
[8865204,"Sutton-at-Hone CEP School","Yes","Yes","Yes",55,60,58,60,57,60]
[8865210,"St Botolph's CEP School","Yes","No","No",31,60]
[8865220,"Halfway Houses Primary School","Yes","Yes","Yes",60,90,60,90,60,90]
[8864002,"Sittingbourne Community College","No","No","Yes",null,null,null,null,212,270]
[8864046,"Weald of Kent Grammar School Annex","No","No","Yes",null,null,null,null,179,265]
[8864633,"Ursuline College, Westgate on Sea","No","No","Yes",null,null,null,null,127,150]
[8865400,"Wilmington Grammar School for Girls","Yes","Yes","No",120,150,120,150]
[8865403,"Wilmington Grammar School for Boys","Yes","Yes","No",134,150,148,150]
[8865411,"Dartford Grammar School for Girls","No","Yes","Yes",null,null,161,180,160,180]
[8865421,"Canterbury High School, The","No","No","Yes",null,null,null,null,201,210]
[8865467,"Mayfield Grammar School, Gravesend","Yes","Yes","No",145,175,146,175]
[8866911,"Spires Academy","No","Yes","Yes",null,null,120,150,120,150]
[8866920,"Wilmington Academy","No","Yes","Yes",null,null,193,240,204,240]

{"sheet":"Contents","index":2,"n_rows":8,"n_cols":12,"rows_kept":8,"cut":false,"hidden":false,"merged":[[6,1,6,11],[3,1,3,11],[4,1,4,11],[5,1,5,11],[0,0,1,11],[2,0,2,11]]}
["Contents"]
[]
["Guidance has been written to aid the user in populating this template, to access this guidance click on this link\nUser guidance"]
["Early Years","This is the input sheet to calculate your Early Years 3 & 4 years olds free entitlement, Early Years Pupil Premium and 2 Year old funding, Special Education Needs Inclusion Fund (SENIF) and Disability Access Fund (DAF). Please note that the funding rates are compliant with Dedicated School Grant Financial year that runs from April 2018 to March 2019."]
["High Needs Mainstream","The purpose of this template is to calculate your High Needs mainstream funding for 2018-19. Please note that the funding rates are compliant with Dedicated School Grant Financial year that runs from April 2018 to March 2019."]
["Specialist Resource Provision","The purpose of this template is to calculate your Specialist Resource Provision (SRP) Funding for 2018-19. We have not extended the forecast period in the same way as Early Years and Mainstream High Needs due to complications around place funding. Academies will therefore need to do their own calculations to estimate funding for the period April 2019 to August 2019."]
["Growth Funding ","Funding information will only appear on this template for those Academies entitled to Rising Roll funding. Academies entitled to re-organisation funding will be notified by email."]
[null,null,null,null,null,null,null,null,null,null,null,"V2"]

{"sheet":"Data","index":3,"n_rows":235,"n_cols":25,"rows_kept":235,"cut":false,"hidden":true,"merged":[]}
[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]
[]
["DfE","School name","Base rate","Qualified Teacher Supplement","Disadvantage supplement","IDACI","Ever6 FSM","Low Cost, high Incidence SEN","English as an additional language","Element of Lump Sum","London Fringe Multiplier","des1pre £","des1post£","des2pre£","des2post£","summerpreplace","summerpostplace","winterpreplace","winterpostplace","EFA summerpreplace","EFA summerpostplace","EFA winterpreplace","EFA winterpostplace","Phase","Growth"]
[2001,"Horizon Primary Academy",null,null,null,58360.240800000058,23937.820427969542,32209.136202345006,1811.1059442857099,6235,3.6399999999999988E-2,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2003,"Oaks Primary Academy",4,0.9,0,48026.817311602194,17680.380881491525,41201.371378052412,3630.7615625806416,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2004,"Tree Tops Primary Academy",4,0.9,0.63690505202894754,82096.607600000018,35493.023299499997,70290.565588338548,13335.433199523841,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2006,"St James the Great Academy",4,0.9,0.13153473900597829,55738.433000000005,21247.175866271187,45463.787278876727,1827.16896818182,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2007,"Molehill Primary Academy",null,null,null,75341.950099999987,34829.573729684213,75282.24365221757,10319.990883750001,6235,0,1023.2400876057736,null,null,null,{"$f":"VLOOKUP(A8,'SRP Rates'!C:K,4,FALSE)","v":4},null,{"$f":"VLOOKUP(A8,'SRP Rates'!C:K,6,FALSE)","v":4},null,null,null,null,null,1,0]
[2008,"Tiger Primary School",null,null,null,52733.715126116789,17424.44236974018,46219.301368970082,13846.553055898587,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2009,"Northdown Primary School",4,0.9,0.68536521903115011,158269.13040000011,49195.682155313516,99034.377171094762,19713.195374834391,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,17122.88]
[2010,"Newlands Primary School",null,null,null,100003.95514999997,42552.963971708516,93700.765829858239,8990.9687215384711,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2011,"Salmestone Primary School",4,0.9,0.30460676401384446,133657.15985000014,36302.867000470585,89013.294118266829,11564.071268292691,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2013,"Hersden Village Primary School",null,null,null,20654.241600000001,8364.9678480000002,18036.854612700001,2484.2770717948729,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2014,"St Laurence in Thanet C of E Junior Academy",null,null,null,58775.527150000024,22646.620271414635,43677.736332512584,1035.3745493212671,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2015,"Dame Janet Primary Academy",4,0.9,0.45691014602076674,149262.92040000012,62336.9328255,149687.64587326368,16074.292916744176,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,34245.75]
[2017,"Drapers Mills Primary Academy",4,0.9,0.72690250503303799,211776.02470000001,59119.781863005781,153522.0813095101,71326.862252330917,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2018,"Temple Grove Academy",4,0.9,6.9228810003146473E-3,36965.488599999961,23725.201206315789,43910.616824033175,15313.416114285737,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2019,"Chantry Community Academy",4,0.9,0.31845252601447377,84148.022100000017,29442.575705575218,111450.26989316224,71641.064916666612,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,44519.48]
[2020,"Christ Church CEJ School, Ramsgate",null,null,null,52816.418200000036,19509.074113660077,33935.512840891133,5668.9088500000025,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2021,"Kemsley Primary Academy",4,0.9,0,34398.718750000007,15956.869947014218,42536.119218940265,4208.7353583333352,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2022,"Milton Court Primary Academy",4,0.9,3.4614405001573235E-2,46381.981500000024,21670.769386208955,59286.577082747543,5398.1289203389779,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2023,"Temple Ewell CEP School",null,null,null,13219.114900000004,6689.356135098591,13452.768041549556,597.15778650793686,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2024,"Copperfield Academy",4,0.9,0,80945.814100000061,34231.812869372385,119914.99378517609,59164.006780823525,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,34245.75]
[2025,"Wells Free School, The",null,null,null,3656.1815574642114,4297.5575557714292,21072.488191162152,13800.277016247039,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2026,"Petham Primary School",null,null,null,2221.5317999999997,2607.5980019999997,13875.493264216182,584.84146460674287,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2027,"Archbishop Courtenay Primary School",4,0.9,0.13153473900597829,46765.077822027939,22386.223829575971,83227.91491502065,35764.394022745968,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2028,"Cliftonville Primary School",4,0.9,0.42229574101919348,272252.72484999988,73067.231178429851,174754.23653626416,64042.136420392424,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,34245.71]
[2029,"Tymberwood Academy",4,0.9,0.21460931100975406,96936.840300000098,40366.16514420147,85581.311624951995,16378.822330459765,6235,0,1055.2522827277246,null,null,null,{"$f":"VLOOKUP(A28,'SRP Rates'!C:K,4,FALSE)","v":4},null,{"$f":"VLOOKUP(A28,'SRP Rates'!C:K,6,FALSE)","v":3},null,null,null,null,null,1,0]
[2030,"Valley Invicta Primary School at Aylesford",null,null,null,33653.204699999951,18757.968556551725,47414.865850138412,4378.4424292338708,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2033,"Pilgrims' Way Primary School & Nursery",4,0.9,0.10384321500471971,30541.058800000003,40692.351285193843,84863.403892724673,19418.128075746281,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2034,"Thistle Hill Academy",null,null,null,43933.811639486841,26470.375008378262,57018.586077565829,7025.8698847393771,6235,0,346.09131475700923,null,null,null,{"$f":"VLOOKUP(A31,'SRP Rates'!C:K,4,FALSE)","v":4},null,{"$f":"VLOOKUP(A31,'SRP Rates'!C:K,6,FALSE)","v":4},null,null,null,null,null,1,34245.75]
[2036,"Valley Invicta Primary School at Leybourne Chase",null,null,null,6038.3244101398668,5459.3690842358492,21765.03029582294,1986.8304940789465,6235,0,387.75798142367586,null,null,null,{"$f":"VLOOKUP(A32,'SRP Rates'!C:K,4,FALSE)","v":4},null,{"$f":"VLOOKUP(A32,'SRP Rates'!C:K,6,FALSE)","v":1},null,null,null,null,null,1,34245.71]
[2037,"Valley Invicta Primary School at Holborough Lakes",null,null,null,26650.007527505826,7942.5599208333342,29241.479273973579,3936.2486215517265,6235,0,300.038683178062,null,null,null,{"$f":"VLOOKUP(A33,'SRP Rates'!C:K,4,FALSE)","v":4},null,{"$f":"VLOOKUP(A33,'SRP Rates'!C:K,6,FALSE)","v":8},null,null,null,null,null,1,0]
[2038,"Valley Invicta Primary School at Kings Hill",null,null,null,4319.3728700680213,1076.4813224531249,17335.907858589624,9142.0515292735308,6235,0,690.67253280959358,null,null,null,{"$f":"VLOOKUP(A34,'SRP Rates'!C:K,4,FALSE)","v":4},null,{"$f":"VLOOKUP(A34,'SRP Rates'!C:K,6,FALSE)","v":8},null,null,null,null,null,1,0]
[2039,"Martello Primary",null,null,null,45833.172231648925,14319.486008777227,40299.471861253514,10562.504341592899,6235,0,702.18569070433034,null,null,null,{"$f":"VLOOKUP(A35,'SRP Rates'!C:K,4,FALSE)","v":4},null,{"$f":"VLOOKUP(A35,'SRP Rates'!C:K,6,FALSE)","v":4},null,null,null,null,null,1,0]
[2041,"Holy Family Catholic Primary School, The",null,null,null,55422.814303743347,17047.305749853662,34377.126474126577,10640.747457803496,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2043,"Jubilee Primary School",null,null,null,8974.57860034246,8077.635403283899,28704.091653022548,23327.234118390788,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2045,"Skinners' Kent Primary School",null,null,null,6687.1750717948617,2173.058940169014,10997.701651516083,6165.6928360360316,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2048,"Reculver C of E Primary School",null,null,null,11648.031599999995,23533.203538042919,87818.406930173544,2309.849107179497,6235,0,632.17959566587831,null,null,null,{"$f":"VLOOKUP(A39,'SRP Rates'!C:K,4,FALSE)","v":9},null,{"$f":"VLOOKUP(A39,'SRP Rates'!C:K,6,FALSE)","v":9},null,null,null,null,null,1,21689.29]
[2049,"Rosherville Church of England Academy",null,null,null,36908.614851798549,10920.930246,28184.303450672534,14412.913259504168,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2051,"St Mary of Charity CofE (Aided) Primary School",null,null,null,39297.096300000019,13731.43800844221,47979.45110226141,4781.5218272189377,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2052,"Kennington C of E Academy",null,null,null,37445.819800000027,22834.54734049704,61601.544748285116,4638.1981499999965,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2054,"St Edward's Catholic Primary School",null,null,null,81551.231549999997,17902.089468980201,35861.959208951965,10942.814797006033,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2055,"Lansdowne Primary School",null,null,null,83417.518399999957,25025.628447950308,50332.545366496503,12892.501732441482,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,29679.65]
[2058,"Charlton CofE Primary School",null,null,null,53506.894300000007,8261.8225804975609,27748.495311632574,10334.880641616795,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2059,"Lydd Primary School",4,0.9,0,44310.553200000002,23658.67702412069,54618.429216904602,1223.3669056074764,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2060,"Beaver Green Primary School",4,0.9,0.71305674303240862,131570.72120000012,45844.55598158911,83411.24931254414,10250.169723371106,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2061,"Finberry Primary School",null,null,null,8946.850888636367,7090.6172774062497,35005.611664056101,7048.2422867647056,6235,0,300.038683178062,null,null,null,{"$f":"VLOOKUP(A48,'SRP Rates'!C:K,4,FALSE)","v":4},null,{"$f":"VLOOKUP(A48,'SRP Rates'!C:K,6,FALSE)","v":8},null,null,null,null,null,1,0]
[2063,"Istead Rise Primary School",null,null,null,37756.033699999956,14958.858274009217,59883.453779489995,8676.9013010204071,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,34245.75]
[2064,"Ramsgate Arts Primary school",null,null,null,52314.218774475572,12313.357522522389,43757.182248307472,6241.9026273026302,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2069,"Dartford Primary Academy",4,0.9,0,48133.188999999984,29179.238511916799,111997.34722897575,39960.306408426804,6235,3.6399999999999988E-2,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2073,"Langley Park Primary Academy",null,null,null,33112.89837086093,6938.5342874999997,28480.984795384291,20561.084582474188,6235,0,690.67253280959358,null,null,null,{"$f":"VLOOKUP(A52,'SRP Rates'!C:K,4,FALSE)","v":4},null,{"$f":"VLOOKUP(A52,'SRP Rates'!C:K,6,FALSE)","v":8},null,null,null,null,null,1,0]
[2076,"Cherry Orchard Primary Academy",null,null,null,16042.311562499999,1005.4047894230779,25468.632094367647,6820.8796323529177,6235,3.6399999999999988E-2,639.07863704374995,null,null,null,{"$f":"VLOOKUP(A53,'SRP Rates'!C:K,4,FALSE)","v":4},null,{"$f":"VLOOKUP(A53,'SRP Rates'!C:K,6,FALSE)","v":8},null,null,null,null,null,1,0]
[2077,"Westgate Primary School",null,null,null,43567.703324675313,10781.514115200001,48080.301762528557,24267.624203960404,6235,3.6399999999999988E-2,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2078,"St Nicholas C of E Primary Academy",null,null,null,41255.691380804943,24788.86813492683,72710.656287050879,2351.7624422535177,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2080,"Barming Primary School",null,null,null,14590.060199999985,11358.551599503722,52608.310343120553,15574.858560511373,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2081,"Brenzett CE Primary School",null,null,null,14475.435709090903,3950.1237059999999,17587.657527532283,0,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2085,"Royal Rise Primary School",null,null,null,14680.122300000001,12186.002543999999,29961.542276261738,14620.009929078007,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2086,"Bishop Chavasse Primary School",null,null,null,3517.42535,1839.5183924999981,0,0,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2087,"Morehall Primary",null,null,null,22765.697500000006,14495.522286545456,39995.765696502058,6671.3378539634123,6235,0,1085.7400876057736,null,null,null,{"$f":"VLOOKUP(A60,'SRP Rates'!C:K,4,FALSE)","v":3},null,{"$f":"VLOOKUP(A60,'SRP Rates'!C:K,6,FALSE)","v":3},null,null,null,null,null,1,0]
[2090,"Richmond Academy",4,0.9,0.6161364090280036,172258.77659999998,44494.307524542201,101089.91343158814,10936.98576111112,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2092,"Knockhall Primary School",4,0.9,0,61331.762392382821,33792.845840318449,97173.722991443923,30163.852398322248,6235,3.6399999999999988E-2,null,null,null,null,null,null,null,null,null,null,null,null,1,30821.18]
[2096,"Riverview Junior School",null,null,null,67696.678499999995,18161.777039351353,76833.594815328412,6699.6195500000067,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2110,"Culverstone Green Primary School",null,null,null,5503.7949999999973,4968.5998017196262,40567.676645046391,1184.4631248618809,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2141,"Amherst School",null,null,null,0,4426.3711502036549,25820.17396797218,5668.9088499999943,6235,3.6399999999999988E-2,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2172,"Valley Invicta Primary School at East Borough",null,null,null,23427.950148115291,14773.003046821979,67494.112929838564,36842.648796938673,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2180,"South Borough Primary School",4,0.9,3.4614405001573235E-2,62419.939756838947,17879.73293709963,62739.629972580209,40715.193453909393,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,68491.5]
[2223,"Bobbing Village School",null,null,null,16311.247000000021,4290.4823351830983,31330.383563465028,1205.4074288135607,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2229,"Graveney Primary School",null,null,null,13269.149400000018,2174.0634258415844,12632.91051937251,0,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2230,"Iwade School",null,null,null,20297.049818890933,16027.387742752942,71775.641048756195,3654.3379363636432,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,23972.03]
[2232,"Luddenham School",null,null,null,22555.552600000003,3351.9907046411481,37980.690131852833,5237.515888483148,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2233,"Lynsted and Norton School",null,null,null,7745.3406000000004,5979.8585514705883,26975.227232344336,606.30041176470377,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2235,"Minster in Sheppey Primary School",null,null,null,86634.736749999924,38607.114941136002,85033.685747198688,3070.7085519630477,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,49085.58]
[2246,"Sheldwich Primary School",null,null,null,8045.5476000000035,3034.2284969327357,25935.548374907328,3570.2968577319602,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2249,"Regis Manor School",4,0.9,0.16614914400755154,80925.800300000032,32306.718945349876,67037.54232211785,12667.200250568181,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2264,"Hampton Primary School",4,0.9,0,64084.187600000056,41360.118804000005,90304.901490672695,9006.8985481651343,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2286,"Hamstreet Primary Academy",null,null,null,13757.049921794869,8652.4391433461551,48453.463346614495,7218.806538289964,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2288,"Smarden Primary School",null,null,null,0,1654.5650005862069,15799.065666729819,579.16125047619028,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2290,"Tenterden Infant School",null,null,null,800.5520000000007,4445.1519965217394,22450.127549850018,6125.922084905661,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2307,"Warden House Primary School",null,null,null,89044.034382727245,31381.538331000003,76470.207759463359,1192.6024329842937,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2309,"Priory Fields School",null,null,null,136744.28850000002,47288.238204136367,77292.84268591585,40556.026493047357,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2310,"Barton Junior School",null,null,null,64234.291100000017,23094.087479645321,35215.631460650657,3607.4874500000055,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2313,"St Martin's School",null,null,null,33509.978188546273,7171.711881327511,36510.300526977502,4112.5356930000007,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2315,"White Cliffs Primary College for the Arts",null,null,null,107334.00940000002,34886.846929259547,47686.896913758581,12255.929752100848,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,41094.9]
[2316,"Shatterlocks Infant School",4,0.9,0.33922116901541771,54687.708499999993,14699.134253132948,24483.238590716566,5507.8603031250004,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2435,"South Avenue Primary School",null,null,null,84233.080750000066,31986.962707016704,45781.866140403916,10139.1822230337,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2438,"Joydens Wood Junior School",null,null,null,7265.0094000000026,5370.7959113557044,47133.414022415876,5153.5535000000045,6235,3.6399999999999988E-2,null,null,null,null,null,null,null,null,null,null,null,null,1,22830.71]
[2462,"Riverview Infant School",null,null,null,49920.286349560047,7725.9772485000003,55756.495350591867,22671.358592116205,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2463,"Minterne Community Junior School",null,null,null,33568.14605000001,13977.731248601036,61572.906393319194,1546.0660499999992,6235,0,211.42123512105945,null,null,null,{"$f":"VLOOKUP(A89,'SRP Rates'!C:K,4,FALSE)","v":25},null,{"$f":"VLOOKUP(A89,'SRP Rates'!C:K,6,FALSE)","v":24},null,null,null,null,null,1,0]
[2500,"Joydens Wood Infant School",null,null,null,6984.8162000000029,1280.1406805799256,36213.430235513239,14465.087664772773,6235,3.6399999999999988E-2,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2511,"Hartley Primary Academy",null,null,null,24957.208599999976,9339.3092452173914,37154.244469899291,7206.3134655462272,6235,3.6399999999999988E-2,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2513,"Oaks Community Infant School, The",4,0.9,0,26047.960700000029,6593.5334978709679,43777.748722207536,9833.3125653225852,6235,0,307.44080347949301,null,null,null,{"$f":"VLOOKUP(A92,'SRP Rates'!C:K,4,FALSE)","v":12},null,{"$f":"VLOOKUP(A92,'SRP Rates'!C:K,6,FALSE)","v":12},null,null,null,null,null,1,0]
[2523,"Upton Junior School",null,null,null,35314.350099999989,21508.396973038169,93843.553304507048,5668.9088499999898,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2531,"Vale View Community School",4,0.9,0.29768388301352983,62342.987000000001,19951.132423705585,44143.899612008652,9767.2109190476167,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2595,"Grove Park Primary School",null,null,null,43860.242699999995,13908.654183829787,89223.939797826024,7788.53843002754,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2596,"Chilton Academy Primary School",null,null,null,54637.674000000014,17220.535113625592,55339.854343231927,11972.322058495814,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2608,"St Stephen's Junior School",null,null,null,85348.850099999894,26756.562468819509,54533.326733722708,18081.864435344822,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2625,"Godinton Primary Academy",null,null,null,20253.96560000001,9083.7280438708149,67885.552272018147,7217.8459604456748,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2650,"Dymchurch Primary School",null,null,null,28899.927200000002,17540.918417647059,34512.50604942334,2944.8877142857173,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2654,"Canterbury Primary School, The",null,null,null,67766.726800000033,28176.650326075087,45696.96763729291,14962.676678651686,6235,0,683.03246489787864,null,null,null,{"$f":"VLOOKUP(A100,'SRP Rates'!C:K,4,FALSE)","v":8},null,{"$f":"VLOOKUP(A100,'SRP Rates'!C:K,6,FALSE)","v":12},null,null,null,null,null,1,76481.94]
[2656,"Meopham Community Academy",null,null,null,9530.6646474418594,7845.7629470896545,71542.974903538736,2387.4907367292158,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2657,"Temple Hill Primary Academy",4,0.9,0.20076354900912477,175549.21424907004,64980.119517707557,135930.34938927542,63325.479578487553,6235,3.6399999999999988E-2,null,null,null,null,null,null,null,null,null,null,null,null,1,71916.429999999993]
[2658,"Westcourt Primary & Nursery School",4,0.9,0.28383812101290051,66286.446851851899,23573.81418740088,37662.69333258619,27367.146172413744,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,34245.75]
[2676,"West Hill Primary School",null,null,null,6144.2366000000002,9202.566736600791,82447.615412712985,49466.888992289729,6235,3.6399999999999988E-2,null,null,null,null,null,null,null,null,null,null,null,null,1,82189.8]
[2679,"Brent Primary School, The",null,null,null,37796.061299999958,27784.742358993379,74580.095305127063,21484.361726633178,6235,3.6399999999999988E-2,null,null,null,null,null,null,null,null,null,null,null,null,1,34245.75]
[2684,"Wentworth Primary School",null,null,null,35084.191399999974,16690.847061196258,92558.980318823713,20341.378814705884,6235,3.6399999999999988E-2,null,null,null,null,null,null,null,null,null,null,null,null,1,22830.5]
[2685,"Gateway Primary Academy, The",null,null,null,7752.0595185714237,4007.0966440673074,40010.636783771639,18623.974278176778,6235,3.6399999999999988E-2,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2686,"Furley Park Primary Academy",null,null,null,25294.004402749124,20649.751547478263,86680.628208971902,21977.344580933081,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,31962.7]
[3019,"Shorne Church of England (V.C) Primary School",null,null,null,14910.281000000028,3368.6672753110047,35096.161124115315,2406.9775884393071,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3021,"Stone St Mary's CEP School",null,null,null,32422.355999999974,21060.128160066914,97523.429803452411,34944.280495051433,6235,3.6399999999999988E-2,null,null,null,null,null,null,null,null,null,null,null,null,1,25113.55]
[3025,"Chiddingstone CEP School",null,null,null,2680.1088695652184,2568.1918831578946,12301.439753342429,601.24790833333384,6235,3.6399999999999988E-2,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3059,"St Mark's CEP School, Eccles",null,null,null,13349.204599999999,4316.0043477761192,29502.572321547003,608.21216981981991,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3086,"West Malling CEP School",null,null,null,25517.595000000027,12138.41212556682,45345.592323750127,2972.1551931216982,6235,0,247.63998732338101,null,null,null,{"$f":"VLOOKUP(A113,'SRP Rates'!C:K,4,FALSE)","v":20},null,{"$f":"VLOOKUP(A113,'SRP Rates'!C:K,6,FALSE)","v":18},null,null,null,null,null,1,0]
[3110,"Milstead and Frinsted CEP School",null,null,null,10357.141500000011,5082.87976875,20464.954234099372,1202.4958166666654,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3112,"Selling CEP School",null,null,null,6764.664399999996,4709.0144672512324,24447.535224374238,2851.2263446745519,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3119,"Adisham CEP School",null,null,null,13989.646200000005,2689.0854395624997,9052.8309314433845,0,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3128,"Sturry CEP School",null,null,null,50484.810500000007,25031.692200060457,38212.219900544471,4226.5237579881596,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3140,"Kingsnorth CEP School",null,null,null,16389.657873708915,11439.230214621177,52507.217704289258,7794.925198501367,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3142,"Pluckley CEP School",null,null,null,1270.8762999999994,3338.957754453781,13304.765331459643,2447.9379125000019,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3143,"St Michael's CEP School",null,null,null,0,6116.8827388500004,27650.974439355192,9624.8055507042336,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3144,"Tenterden CEJ School",null,null,null,440.30360000000013,10078.751289930131,31814.662792657116,4638.1981500000047,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3148,"Christ Church CEP Academy, Folkestone",null,null,null,159840.21369999996,42475.220046264709,85603.246298174548,32571.0339360336,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3306,"Brenchley & Matfield CEP School",null,null,null,966.48459636363509,5012.154306915254,24694.447987278923,1915.2758529850717,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3324,"Leybourne, St Peter & St Paul CEP School",null,null,null,2281.5731999999998,1850.0299261714288,27013.30425837525,1203.4555100558659,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3329,"Borden CEP School",null,null,null,7199.9645500000006,2140.6413784251968,7522.1340055286391,2964.4334292035423,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3330,"Bredgar CEP School",null,null,null,4423.049799999997,2368.2868373076926,11655.73969118744,0,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3333,"Chilmington Green",null,null,null,8621.5610828144072,3523.2330857574075,10207.400529032022,2215.7559369258133,3637.0833333333335,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3343,"Charing CEP School",null,null,null,1100.7589999999991,7241.5174735922328,25610.39941244034,1211.9345593406606,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3348,"St Eanswythe's CEP School",null,null,null,71259.134900000077,11129.217108081082,43352.840899659714,9568.5228620320868,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3349,"Folkestone St Mary's CEP Academy",4,0.9,0.235377954010698,143353.84595000016,29893.033466158879,75269.254026502298,6648.5219940509933,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3372,"St John's CEP School, Maidstone",null,null,null,6751.1501796568564,3285.7959550691489,41668.491027202806,12683.057596418332,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,34245.75]
[3708,"St John's Catholic Primary School, Gravesend",4,0.9,2.0768643000943943E-2,115497.88676642335,20473.280125431193,115523.35191931942,71080.863829629612,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,34245.71]
[3714,"St Peter's Catholic Primary School, Sittingbourne",null,null,null,24096.615200000011,2061.7878498591549,24942.390581844582,11236.436319672148,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3715,"St Mary's Catholic Primary School, Whitstable",null,null,null,12445.758122352952,7795.381755420427,45328.186997557561,7153.689398918912,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3716,"St Teresa's Catholic Primary School",null,null,null,18172.530400000018,5525.0096279999998,26818.904194834624,20052.008163636387,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3719,"St Joseph's Catholic Primary School, Aylesham",null,null,null,30260.865600000016,11525.594904204545,15554.731230967507,624.86836187500012,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3720,"St Mary's Catholic School, Deal",null,null,null,32382.32839999998,8172.6697365517248,30003.888301316827,4229.4680448275894,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3740,"St Richard's Catholic Primary School, Dover",null,null,null,55401.660246486499,8960.763278769231,30330.250087323286,16926.008242168686,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3743,"St Simon of England RCP School, Ashford",null,null,null,48703.582300000082,10175.395328530805,52771.903049800065,32885.935317679548,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3744,"St Margaret Clitherow Catholic Primary School",null,null,null,22555.552599999995,3455.2592417189194,52977.926454662971,33451.669340090055,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3745,"More Park RCP School",null,null,null,16571.426400000015,4414.8441419999999,26596.899755176182,6032.0001193181806,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3751,"St Thomas' Catholic Primary School, Sevenoaks",null,null,null,600.41399999999874,2788.3226159999999,36657.684754745831,12034.55510055866,6235,3.6399999999999988E-2,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3754,"St Augustine's Catholic Primary School",null,null,null,17241.88870000001,6253.5531339549843,51182.482288985018,45136.699055762052,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3889,"St Gregory's Catholic Primary School, Margate",4,0.9,0.35306693101604703,82511.893950000042,12822.697265134229,62162.333121592776,9744.9011636363666,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3890,"St Joseph's Catholic Primary School, Broadstairs",null,null,null,33171.610493203872,9481.1863115023934,29679.800217311436,7186.1840983240227,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3900,"Whitehill Primary School",4,0.9,3.4614405001573235E-2,125388.02547962384,41244.833765177187,151133.04392558624,41378.349556363493,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3912,"Westlands Primary School",null,null,null,77653.094251685368,33750.765100030534,79308.568451475439,11804.72083760683,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,9132.2000000000007]
[3914,"Oakfield Primary Academy",4,0.9,0,92894.052699999898,37013.22242271818,98675.516581495205,50449.380426366755,6235,3.6399999999999988E-2,623.79381973427542,null,null,null,{"$f":"VLOOKUP(A148,'SRP Rates'!C:K,4,FALSE)","v":12},null,{"$f":"VLOOKUP(A148,'SRP Rates'!C:K,6,FALSE)","v":14},null,null,null,null,null,1,0]
[3915,"Manor Community Primary School",4,0.9,8.3074572003775771E-2,139626.27570000011,40964.958433261141,114687.98868232689,34344.752967857101,6235,3.6399999999999988E-2,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[4000,"St Augustine Academy",null,null,null,85318.829399999944,74711.01158038195,205438.73771154674,30683.700598894131,5580,0,660.38102652514544,null,null,null,{"$f":"VLOOKUP(A150,'SRP Rates'!C:K,4,FALSE)","v":9},null,{"$f":"VLOOKUP(A150,'SRP Rates'!C:K,6,FALSE)","v":10},null,null,null,null,null,2,0]
[4001,"Ebbsfleet Academy, The",null,null,null,123840.39095000012,61813.095494564484,131365.81323150682,37420.802549999986,5580,3.6399999999999988E-2,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[4002,"Sittingbourne Community College",null,null,null,372126.59029999981,169506.81504795674,352529.004847423,26333.157349999976,5580,0,295.73168562532175,null,837.45074254223516,null,47,null,46,null,null,null,null,null,2,95064.25]
[4003,"High Weald Academy, The",null,null,null,7204.9679999999998,24425.385324453531,111726.20053268519,2800.5862444827585,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[4004,"Meopham School",null,null,null,71409.462692586152,45273.973386924299,188956.6125455799,11087.645200000041,5580,0,679.04379881243858,null,null,null,{"$f":"VLOOKUP(A154,'SRP Rates'!C:K,4,FALSE)","v":16},null,{"$f":"VLOOKUP(A154,'SRP Rates'!C:K,6,FALSE)","v":15},null,null,null,null,null,2,0]
[4006,"Trinity School",null,null,null,2976.07795304414,30836.216430891775,124401.92688360771,6929.7782500000039,5580,3.6399999999999988E-2,null,null,null,null,null,null,null,null,null,null,null,null,2,95064.25]
[4007,"Wye School",null,null,null,28015.984366666675,32284.93492905263,112593.13042820517,8315.7338999999974,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[4009,"Hadlow Rural Community School",null,null,null,27904.733527164153,37169.907102530611,126234.27711947731,0,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[4012,"Leigh UTC, The",null,null,null,49037.213986475428,31575.946380060002,65017.255142452144,4157.8669499999969,5580,3.6399999999999988E-2,null,null,null,null,null,null,null,null,null,null,null,null,2,31688.09]
[4013,"St Edmund's Catholic School",null,null,null,182300.70074999973,54688.66153809525,154796.46317023455,31876.979950000001,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[4015,"Lenham School, The",null,null,null,20539.162249999983,38799.388253378384,153462.02906313335,0,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[4016,"Charles Dickens School, The",null,null,null,343976.04704215407,133027.91310798883,293935.46400017757,20886.209562441712,5580,0,1045.0424131871689,null,null,null,{"$f":"VLOOKUP(A161,'SRP Rates'!C:K,4,FALSE)","v":3},null,{"$f":"VLOOKUP(A161,'SRP Rates'!C:K,6,FALSE)","v":4},null,null,null,null,null,2,0]
[4018,"Goodwin Academy",null,null,null,125771.72265000019,71647.539629186882,190357.6945954441,8345.2746953818551,5580,0,368.77752935498955,null,null,null,{"$f":"VLOOKUP(A162,'SRP Rates'!C:K,4,FALSE)","v":13},null,{"$f":"VLOOKUP(A162,'SRP Rates'!C:K,6,FALSE)","v":13},null,null,null,null,null,2,0]
[4031,"Orchards Academy",null,null,null,140185.58993214282,71283.302900495939,167767.67308157866,16631.467799999973,5580,3.6399999999999988E-2,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[4046,"Weald of Kent Grammar School",null,null,null,19085.5936480329,15716.716413602699,10059.895232392442,4161.6710368709946,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,190128.56]
[4058,"Invicta Grammar School",null,null,null,68830.391729589071,25518.05026207634,5958.0258028423668,13859.556500000008,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[4080,"Highsted Grammar School",null,null,null,94463.628445847018,21437.180718390671,6606.7923152987823,0,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[4092,"Highworth Grammar School",null,null,null,73266.952204408837,28491.851106199185,8459.3940896154454,23561.246050000002,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[4101,"Harvey Grammar School, The",null,null,null,115337.38981049137,28749.187371221422,10877.265409193658,0,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[4113,"Astor College",null,null,null,279583.42074297409,115094.76664661747,194859.24834495733,23561.246050000012,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[4120,"King Ethelbert School",null,null,null,129809.5068000001,79946.103459502643,186120.11263302341,4157.8669499999996,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[4172,"Hartsdown Academy",null,null,null,384445.08419999969,144367.88773450392,302319.53777097753,74841.605099999972,5580,0,853.07938554507439,null,null,null,{"$f":"VLOOKUP(A171,'SRP Rates'!C:K,4,FALSE)","v":3},null,{"$f":"VLOOKUP(A171,'SRP Rates'!C:K,6,FALSE)","v":4},null,null,null,null,null,2,0]
[4196,"Towers School and Sixth Form Centre, The",null,null,null,151101.41487849577,98950.823196551646,275381.73504666053,15317.424943160322,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[4242,"Abbey School, The",null,null,null,217560.01290000003,120496.37607981831,277407.1665517895,20789.33474999998,5580,0,618.6372828985692,null,null,null,{"$f":"VLOOKUP(A173,'SRP Rates'!C:K,4,FALSE)","v":33},null,{"$f":"VLOOKUP(A173,'SRP Rates'!C:K,6,FALSE)","v":30},null,null,null,null,null,2,28519.279999999999]
[4249,"Valley Park School",null,null,null,95340.739750000052,70200.970442106496,289319.56556190021,18017.423449999995,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[4444,"Turner Free School",null,null,null,10868.198817958601,5496.96047268031,15066.199545035835,1462.4086566442065,3255,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[4527,"Borden Grammar School",null,null,null,95114.634169399287,19506.547034820196,7883.2960924608378,2771.911299999997,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[4528,"Norton Knatchbull School, The",null,null,null,60164.266886738144,28099.339638756497,9986.3299214637846,8315.7339000000029,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[4633,"Ursuline College",null,null,null,179398.69975000003,57201.370448764108,156590.36468329758,12473.600849999972,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,47532.13]
[5204,"Sutton-at-Hone CEP School",null,null,null,25921.518835468021,15522.9534525,63809.407464833341,6687.669281014495,6235,3.6399999999999988E-2,null,null,null,null,null,null,null,null,null,null,null,null,1,11415.25]
[5209,"Allington Primary School",null,null,null,3592.4771000000023,2848.072386342857,42289.011307945759,11983.059357723589,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[5210,"St Botolph's CEP School",null,null,null,75782.253700000059,16805.601715707689,56109.536908331465,24040.399152354577,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,34245.75]
[5215,"Horton Kirby CEP School",null,null,null,5673.9123000000063,11305.18671958304,53521.624326407124,6665.1187734309678,6235,3.6399999999999988E-2,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[5216,"Stella Maris Catholic Primary School",null,null,null,54158.800115534024,13096.143969950497,45409.646360893072,12585.672508146108,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[5217,"Our Lady of Hartley Catholic Primary School",null,null,null,10021.91035,4879.5645780000004,23557.346961715299,2919.43323271277,6235,3.6399999999999988E-2,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[5219,"Wilmington Primary School",null,null,null,6674.6022999999996,2357.2775739130439,28306.224625954448,4809.9832666666616,6235,3.6399999999999988E-2,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[5220,"Halfway Houses Primary School",null,null,null,97721.524785258865,29926.215899310482,99752.255241899606,2986.448629608285,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,9132.2000000000007]
[5222,"St Joseph's Catholic Primary School, Northfleet",null,null,null,39707.379199999938,7052.4728927698743,39132.255960053633,18325.429945588181,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[5228,"St George's Church of England Primary School",null,null,null,61892.676500000009,16032.855042000001,56102.325891546272,1206.9771675362313,6235,0,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[5400,"Wilmington Grammar School for Girls",null,null,null,87181.193255144928,18173.751929296948,3898.0830955145921,13859.556500000039,5580,3.6399999999999988E-2,null,null,null,null,null,null,null,null,null,null,null,null,2,47532.14]
[5401,"Maplesden Noakes School, The",null,null,null,83642.673650000084,76610.548861472678,224806.87958127461,41625.074265067014,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[5403,"Wilmington Grammar School for Boys",null,null,null,87080.043800000043,25579.335979103183,11366.089718825953,2771.9113000000038,5580,3.6399999999999988E-2,null,null,null,null,null,null,null,null,null,null,null,null,2,17428.439999999999]
[5404,"Saint George's CE School",null,null,null,159160.484486917,67532.724366662791,274249.81017159927,8315.7339000000011,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[5406,"Dartford Grammar School",null,null,null,118741.87540000005,22962.749818926772,6029.1794953236758,40523.323717156229,5580,3.6399999999999988E-2,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[5408,"Homewood School and Sixth Form Centre",null,null,null,130631.90837700237,142264.12910320991,493048.70894750778,30508.981322555843,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[5409,"Wrotham School",null,null,null,27458.933599999978,42750.05757428972,191852.67628386375,1385.9556499999987,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[5411,"Dartford Grammar School for Girls",null,null,null,108049.50275,25484.256383400487,4068.0035789095546,27719.112999999961,5580,3.6399999999999988E-2,null,null,null,null,null,null,null,null,null,null,null,null,2,31688.57]
[5414,"Fulston Manor School",null,null,null,216284.13315000018,76970.176649706525,255172.95769961691,4161.849581178154,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[5416,"Cranbrook School",null,null,null,3582.4702000000016,4196.5611802781459,0,15245.512150000006,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[5418,"Skinners' School, The",null,null,null,14515.008450000005,5004.0526315955676,5190.4872052481314,27901.715852437388,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,7922.02]
[5421,"Canterbury Academy, The",null,null,null,222433.42863988908,125549.09983009058,284268.06446603022,23561.246050000052,5580,0,207.75798142367603,null,null,null,{"$f":"VLOOKUP(A200,'SRP Rates'!C:K,4,FALSE)","v":25},null,{"$f":"VLOOKUP(A200,'SRP Rates'!C:K,6,FALSE)","v":25},null,null,null,null,null,2,0]
[5422,"Oakwood Park Grammar School, Maidstone",null,null,null,42294.162849999979,15875.7967465,4956.0820033159644,8315.7338999999956,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[5428,"Sir Roger Manwood's School",null,null,null,64353.547642201964,19608.824966143828,7892.4066016453035,22175.290400000056,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[5432,"St Simon Stock Catholic School, Maidstone",null,null,null,84778.456799999942,37759.81715985106,188793.38135442464,24947.201700000023,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[5434,"Westlands School, The",null,null,null,258298.81757857127,137126.34994062001,411769.7560757199,5551.3294687880898,5580,0,919.95176595694954,null,357.24714062257209,357.24714062257209,24,11,24,10,null,null,null,null,2,0]
[5435,"St Gregory's Catholic School",null,null,null,51570.733094069532,57737.311275000007,215286.33352710851,43008.511386108265,5580,0,906.05258760577362,906.05258760577362,null,null,{"$f":"VLOOKUP(A205,'SRP Rates'!C:K,4,FALSE)","v":10},{"$f":"VLOOKUP(A205,'SRP Rates'!C:K,5,FALSE)","v":2},{"$f":"VLOOKUP(A205,'SRP Rates'!C:K,6,FALSE)","v":10},{"$f":"VLOOKUP(A205,'SRP Rates'!C:K,7,FALSE)","v":0},null,null,null,null,2,47532.13]
[5437,"Folkestone School for Girls, The",null,null,null,126112.9265633819,33358.026167249998,16651.534996062113,6929.7782499999985,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[5439,"Mascalls Academy",null,null,null,40398.243781150588,69622.793584149069,278943.83654021402,11087.645200000003,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[5443,"Tonbridge Grammar School",null,null,null,16212.75148314479,8619.6906053283419,721.60548819084522,9701.6895500000082,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[5444,"Barton Court Grammar School",null,null,null,62407.997720054591,24084.886541377142,4857.7943114480977,2771.9113000000052,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[5446,"St Anselm's Catholic School, Canterbury",null,null,null,158761.18238895023,63995.459753333336,228826.2653918796,23561.246050000027,5580,0,906.05258760577362,906.05258760577362,null,null,{"$f":"VLOOKUP(A210,'SRP Rates'!C:K,4,FALSE)","v":10},{"$f":"VLOOKUP(A210,'SRP Rates'!C:K,5,FALSE)","v":2},{"$f":"VLOOKUP(A210,'SRP Rates'!C:K,6,FALSE)","v":10},{"$f":"VLOOKUP(A210,'SRP Rates'!C:K,7,FALSE)","v":0},null,null,null,null,2,0]
[5448,"Herne Bay High School",null,null,null,161252.47188990822,120401.07195046509,284274.12871121673,11087.645200000008,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[5449,"Queen Elizabeth's Grammar School",null,null,null,56455.789845020452,14889.810320724861,5151.9619377098325,4174.9306994528015,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[5450,"Hillview School for Girls",null,null,null,46386.499665551863,50226.850021304344,192115.69446985045,12473.600850000001,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[5455,"Hayesbrook School, The",null,null,null,38684.613372121225,42989.256896927938,143650.78626687458,11087.645199999988,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[5460,"Dane Court Grammar School",null,null,null,163342.62870000006,41244.989876436077,4808.2418772525198,2784.5108968181785,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[5462,"Chatham & Clarendon Grammar School",null,null,null,181960.46614999999,53034.94284220101,5166.0776591743897,5567.4888651013935,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[5463,"Sandwich Technology School",null,null,null,192507.73874999996,112020.05863857412,285274.07587046723,2771.9112999999948,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[5464,"Bennett Memorial Diocesan School",null,null,null,29523.212372339582,40026.85499582933,210386.75895504581,23618.712503780465,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,72882.59]
[5465,"Gravesend Grammar School",null,null,null,123395.08389999993,24601.726415482837,11299.723282955048,8402.456501506369,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[5466,"Brockhill Park Performing Arts College",null,null,null,217595.03704999975,111627.00224025331,324532.69324814354,8322.5781254320955,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[5467,"Mayfield Grammar School, Gravesend",null,null,null,104821.75733935642,27686.198396688815,7450.1226999267574,8315.7338999999993,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,55454.14]
[6905,"Knole Academy",null,null,null,54847.818899999955,77847.197410525085,265518.06610651023,9701.6895500000064,5580,3.6399999999999988E-2,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[6908,"Folkestone Academy",null,null,null,552263.28082279337,233836.11766305979,488570.12265370571,39376.627456366303,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,4,0]
[6909,"Marsh Academy, The",null,null,null,160425.20763821356,116154.70127941879,309545.72733397019,5543.8226000000041,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[6910,"Leigh Academy, The",null,null,null,177003.40637147726,99560.440021432689,304968.86869458534,24947.201699999998,5580,3.6399999999999988E-2,853.07938554507439,null,276.64687031256489,null,12,null,12,null,null,null,null,null,2,25350.46]
[6911,"Spires Academy",null,null,null,150328.65524999995,102774.07329938779,200140.1679069158,13931.867229565229,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,47532.13]
[6912,"New Line Learning Academy",null,null,null,183826.75300000003,96097.459947963172,239296.82204135915,31933.299702561875,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[6913,"Cornwallis Academy",null,null,null,152947.90953411339,93015.48019332072,378584.37371790747,27719.113000000056,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[6914,"Longfield Academy",null,null,null,105280.2300563446,76730.305289381911,214714.20055979613,1385.9556499999994,5580,3.6399999999999988E-2,620.40377581071334,null,null,null,{"$f":"VLOOKUP(A229,'SRP Rates'!C:K,4,FALSE)","v":37},null,{"$f":"VLOOKUP(A229,'SRP Rates'!C:K,6,FALSE)","v":34},null,null,null,null,null,2,19012.849999999999]
[6915,"Oasis Academy Isle of Sheppey",null,null,null,622287.7715198166,240834.92596755413,474787.8571465711,19403.379099999966,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[6916,"Skinners Kent Academy, The",null,null,null,86590.089239721303,89727.913892251687,273735.26489055698,16689.55208800931,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[6917,"Dover Christ Church Academy",null,null,null,225875.74679999991,108096.87708953797,211346.30112014661,2793.2665488443749,5580,0,484.07835280230665,484.07835280230665,null,null,{"$f":"VLOOKUP(A232,'SRP Rates'!C:K,4,FALSE)","v":30},{"$f":"VLOOKUP(A232,'SRP Rates'!C:K,5,FALSE)","v":8},{"$f":"VLOOKUP(A232,'SRP Rates'!C:K,6,FALSE)","v":38},{"$f":"VLOOKUP(A232,'SRP Rates'!C:K,7,FALSE)","v":0},null,null,null,null,2,0]
[6918,"Duke of York's Royal Military School",null,null,null,0,12221.599816454545,98370.640235104584,58210.137300000126,5580,0,null,null,null,null,null,null,null,null,null,null,null,null,2,0]
[6919,"John Wallis Church of England Academy, The",4,0.9,0,389301.86252049427,176549.40101746816,467966.55162292987,61342.131720870791,5580,0,387.57534146162499,null,null,null,{"$f":"VLOOKUP(A234,'SRP Rates'!C:K,4,FALSE)","v":12},null,{"$f":"VLOOKUP(A234,'SRP Rates'!C:K,6,FALSE)","v":4},null,null,null,null,null,4,0]
[6920,"Wilmington Academy",null,null,null,109880.24127904758,75174.32230786272,263176.04221190372,18103.548801099427,5580,3.6399999999999988E-2,712.60235737099708,null,null,null,{"$f":"VLOOKUP(A235,'SRP Rates'!C:K,4,FALSE)","v":3},null,{"$f":"VLOOKUP(A235,'SRP Rates'!C:K,6,FALSE)","v":3},null,null,null,null,null,2,95064.25]

{"sheet":"Home","index":4,"n_rows":20,"n_cols":6,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"IF(dfenum<1,\"Please select your DFE number to begin…\",\"\")","v":"Please select your DFE number to begin…"}]
[]
[null,"Please enter your DfE number:"]
[]
[null,{"$f":"IF(ISERROR(VLOOKUP(dfenum,academies,2,0)),\"\",(VLOOKUP(dfenum,academies,2,0)))","v":""}]
[null,"Phase:",{"$f":"IF(ISERROR(VLOOKUP(dfenum,academies,24,0)),\"\",(VLOOKUP(dfenum,academies,24,0)))","v":""}]
[]
[]
[]
[null,"The templates in this file are intended to provide a means to forecast and reconcile funding due from Kent County Council."]
[null,"All funding due from Kent County Council to academies is paid on the Dedicated Schools Grant financial year April 2018 to March 2019"]
[null,"If you have any queries about funding due from Kent County Council, please refer to the guidance documents provided on KELSI in the first instance (documents - funding guidance, input guidance)."]

{"sheet":"Place Plus","index":5,"n_rows":91,"n_cols":53,"rows_kept":91,"cut":false,"hidden":true,"merged":[[14,26,14,38],[14,40,14,52],[57,2,57,8],[57,12,57,24],[57,26,57,38],[57,40,57,52],[53,2,53,8],[54,2,54,8],[55,2,55,8],[3,3,3,10],[11,2,11,8],[52,2,52,8],[14,2,14,8],[14,12,14,24],[12,2,12,8],[4,3,4,10]]}
[null,null,null,null,null,null,null,null,null,null,null,null,"Notional SEN budget top up rate working"]
[null,null,null,{"$f":"dfenum","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Notional AEN/SEN Budget"]
[null,null,null,{"$f":"academyname","v":""},null,null,null,null,null,null,null,null,null,null,null,"IDACI",null,null,{"$f":"IF(ISERROR(VLOOKUP(dfenum,data,6,0)),0,VLOOKUP(dfenum,data,6,0))","v":0}]
[null,null,null,"2015/16",null,null,null,null,null,null,null,null,null,null,null,"Looked After Children",null,null,{"$f":"IF(ISERROR(VLOOKUP(dfenum,data,7,0)),0,VLOOKUP(dfenum,data,7,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Cost, high Incidence SEN",null,null,{"$f":"IF(ISERROR(VLOOKUP(dfenum,data,8,0)),0,VLOOKUP(dfenum,data,8,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"English as an additional language",null,null,{"$f":"IF(ISERROR(VLOOKUP(dfenum,data,9,0)),0,VLOOKUP(dfenum,data,9,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Element of Lump Sum",null,null,{"$f":"IF(ISERROR(VLOOKUP(dfenum,data,10,0)),0,VLOOKUP(dfenum,data,10,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (with London Fringe if applicable)",null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(dfenum,data,11,0)),0,VLOOKUP(dfenum,data,11,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"School Contribution per Pre-16 Pupil",null,null,null,null,null,null,null,6000]
[null,null,null,null,null,null,null,null,null,null,null,null,"AEN/SEN Top Up per Pre-16 Pupil",null,null,null,null,null,null,null,{"$f":"IF(U9>=200000,0,6000-(U9*0.03))","v":6000}]
[null,null,"Place Plus funding for pupils who have funding agreed under the new rules",null,null,null,null,null,null,null,null,null,"Maximum Contribution for all Pre-16 Pupils",null,null,null,null,null,null,null,{"$f":"U9/5","v":0}]
[null,null,"In the consultation documents these pupils are those in category C\nC) Pupil does not have a statement but cost of intervention exceeds £6,000 and pupils that have a new EHCP issued post April 2015"]
[]
[null,null,"Pupil Data",null,null,null,null,null,null,null,null,null,"Element 3 top up",null,null,null,null,null,null,null,null,null,null,null,null,null,"Notional SEN budget top up",null,null,null,null,null,null,null,null,null,null,null,null,null,"Post 16 Element 2"]
[null,null,"Name","Date of Birth","Start Date","End Date","Summer\nAnnual top up rate","Autumn\nAnnual top up rate","Spring\nAnnual top up rate",null,"Total Funding Linked to this Pupil",null,"April","May","June","July","August","September","October","November","December","January","February","March","Total",null,"April","May","June","July","August","September","October","November","December","January","February","March","Total",null,"April","May","June","July","August","September","October","November","December","January","February","March","Total"]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,{"$f":"Y17+AM17+BA17","v":0},null,{"$f":"IF(AND($E17<42125,$F17>42095),$G17/12,0)","v":0},{"$f":"IF(AND($E17<42156,$F17>42095),$G17/12,0)","v":0},{"$f":"IF(AND($E17<42186,$F17>42095),$G17/12,0)","v":0},{"$f":"IF(AND($E17<42217,$F17>42095),$G17/12,0)","v":0},{"$f":"IF(AND($E17<42248,$F17>42095),$G17/12,0)","v":0},{"$f":"IF(AND($E17<42278,$F17>42248),$H17/12,0)","v":0},{"$f":"IF(AND($E17<42309,$F17>42248),$H17/12,0)","v":0},{"$f":"IF(AND($E17<42339,$F17>42248),$H17/12,0)","v":0},{"$f":"IF(AND($E17<42370,$F17>42248),$H17/12,0)","v":0},{"$f":"IF(AND($E17<42401,$F17>42370),$I17/12,0)","v":0},{"$f":"IF(AND($E17<42430,$F17>42370),$I17/12,0)","v":0},{"$f":"IF(AND($E17<42461,$F17>42370),$I17/12,0)","v":0},{"$f":"SUM(M17:X17)","v":0},null,{"$f":"IF(AND(M17>0,$D17>36038),sentopup/12,0)","v":0},{"$f":"IF(AND(N17>0,$D17>36038),sentopup/12,0)","v":0},{"$f":"IF(AND(O17>0,$D17>36038),sentopup/12,0)","v":0},{"$f":"IF(AND(P17>0,$D17>36038),sentopup/12,0)","v":0},{"$f":"IF(AND(Q17>0,$D17>36038),sentopup/12,0)","v":0},{"$f":"IF(AND(R17>0,$D17>36403),sentopup/12,0)","v":0},{"$f":"IF(AND(S17>0,$D17>36403),sentopup/12,0)","v":0},{"$f":"IF(AND(T17>0,$D17>36403),sentopup/12,0)","v":0},{"$f":"IF(AND(U17>0,$D17>36403),sentopup/12,0)","v":0},{"$f":"IF(AND(V17>0,$D17>36403),sentopup/12,0)","v":0},{"$f":"IF(AND(W17>0,$D17>36403),sentopup/12,0)","v":0},{"$f":"IF(AND(X17>0,$D17>36403),sentopup/12,0)","v":0},{"$f":"SUM(AA17:AL17)","v":0},null,{"$f":"IF(AND(M17>0,$D17<36039),500,0)","v":0},{"$f":"IF(AND(N17>0,$D17<36039),500,0)","v":0},0,0,0,{"$f":"IF(AND(R17>0,$D17<36404),500,0)","v":0},{"$f":"IF(AND(S17>0,$D17<36404),500,0)","v":0},0,0,0,0,0,{"$f":"SUM(AO17:AZ17)","v":0}]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,{"$f":"Y18+AM18+BA18","v":0},null,{"$f":"IF(AND($E18<42125,$F18>42095),$G18/12,0)","v":0},{"$f":"IF(AND($E18<42156,$F18>42095),$G18/12,0)","v":0},{"$f":"IF(AND($E18<42186,$F18>42095),$G18/12,0)","v":0},{"$f":"IF(AND($E18<42217,$F18>42095),$G18/12,0)","v":0},{"$f":"IF(AND($E18<42248,$F18>42095),$G18/12,0)","v":0},{"$f":"IF(AND($E18<42278,$F18>42248),$H18/12,0)","v":0},{"$f":"IF(AND($E18<42309,$F18>42248),$H18/12,0)","v":0},{"$f":"IF(AND($E18<42339,$F18>42248),$H18/12,0)","v":0},{"$f":"IF(AND($E18<42370,$F18>42248),$H18/12,0)","v":0},{"$f":"IF(AND($E18<42401,$F18>42370),$I18/12,0)","v":0},{"$f":"IF(AND($E18<42430,$F18>42370),$I18/12,0)","v":0},{"$f":"IF(AND($E18<42461,$F18>42370),$I18/12,0)","v":0},{"$f":"SUM(M18:X18)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA18:AL18)","v":0},null,{"$f":"IF(AND(M18>0,$D18<36039),500,0)","v":0},{"$f":"IF(AND(N18>0,$D18<36039),500,0)","v":0},{"$f":"IF(AND(O18>0,$D18<36039),500,0)","v":0},{"$f":"IF(AND(P18>0,$D18<36039),500,0)","v":0},{"$f":"IF(AND(Q18>0,$D18<36039),500,0)","v":0},{"$f":"IF(AND(R18>0,$D18<36404),500,0)","v":0},{"$f":"IF(AND(S18>0,$D18<36404),500,0)","v":0},{"$f":"IF(AND(T18>0,$D18<36404),500,0)","v":0},{"$f":"IF(AND(U18>0,$D18<36404),500,0)","v":0},{"$f":"IF(AND(V18>0,$D18<36404),500,0)","v":0},{"$f":"IF(AND(W18>0,$D18<36404),500,0)","v":0},{"$f":"IF(AND(X18>0,$D18<36404),500,0)","v":0},{"$f":"SUM(AO18:AZ18)","v":0}]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,{"$f":"Y23+AM23+BA23","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M23:X23)","v":0},null,{"$f":"IF(AND(M23>0,$D23>36038),sentopup/12,0)","v":0},{"$f":"IF(AND(N23>0,$D23>36038),sentopup/12,0)","v":0},{"$f":"IF(AND(O23>0,$D23>36038),sentopup/12,0)","v":0},{"$f":"IF(AND(P23>0,$D23>36038),sentopup/12,0)","v":0},{"$f":"IF(AND(Q23>0,$D23>36038),sentopup/12,0)","v":0},{"$f":"IF(AND(R23>0,$D23>36403),sentopup/12,0)","v":0},{"$f":"IF(AND(S23>0,$D23>36403),sentopup/12,0)","v":0},{"$f":"IF(AND(T23>0,$D23>36403),sentopup/12,0)","v":0},{"$f":"IF(AND(U23>0,$D23>36403),sentopup/12,0)","v":0},{"$f":"IF(AND(V23>0,$D23>36403),sentopup/12,0)","v":0},{"$f":"IF(AND(W23>0,$D23>36403),sentopup/12,0)","v":0},{"$f":"IF(AND(X23>0,$D23>36403),sentopup/12,0)","v":0},{"$f":"SUM(AA23:AL23)","v":0},null,{"$f":"IF(AND(M23>0,$D23<36039),500,0)","v":0},{"$f":"IF(AND(N23>0,$D23<36039),500,0)","v":0},{"$f":"IF(AND(O23>0,$D23<36039),500,0)","v":0},{"$f":"IF(AND(P23>0,$D23<36039),500,0)","v":0},{"$f":"IF(AND(Q23>0,$D23<36039),500,0)","v":0},{"$f":"IF(AND(R23>0,$D23<36404),500,0)","v":0},{"$f":"IF(AND(S23>0,$D23<36404),500,0)","v":0},{"$f":"IF(AND(T23>0,$D23<36404),500,0)","v":0},{"$f":"IF(AND(U23>0,$D23<36404),500,0)","v":0},{"$f":"IF(AND(V23>0,$D23<36404),500,0)","v":0},{"$f":"IF(AND(W23>0,$D23<36404),500,0)","v":0},{"$f":"IF(AND(X23>0,$D23<36404),500,0)","v":0},{"$f":"SUM(AO23:AZ23)","v":0}]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Place Plus funding for pupils who start the financial year with a pre existing statement and who havent yet been costed under the new rules"]
[null,null,"When pupils transfer to the new arrangements, put the review date as the end date and then start a new line above with a start date at the beginning of the next term. Check that the funding doesn’t overlap"]
[null,null,"Pupils with a statement of less than 25 hours will be detailed on the April advance for reconciliation purposes. Records held at the school should be used in the mean time for budget planning purposes"]
[null,null,"In the consultation documents these pupils are those in category A and B\nA) Pupils that already have a statement or Education Health and Care Plan (EHCP) of 25hrs per week (existing pupils eligible under the 2014-15 criteria).\nB) Pupil already has a statement or EHCP but less than 25 hrs per week"]
[]
[null,null,"Pupil Data",null,null,null,null,null,null,null,null,null,"Element 3 top up",null,null,null,null,null,null,null,null,null,null,null,null,null,"Notional SEN budget top up",null,null,null,null,null,null,null,null,null,null,null,null,null,"Post 16 Element 2"]
[null,null,"Name","Date of Birth","Start Date","End Date","Need Type","Statement hours","Pro rata rate",null,"Total Funding Linked to this Pupil",null,"April","May","June","July","August","September","October","November","December","January","February","March","Total",null,"April","May","June","July","August","September","October","November","December","January","February","March","Total",null,"April","May","June","July","August","September","October","November","December","January","February","March","Total"]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,{"$f":"IF((IF(G60=\"SLCN & SPLD\",10653.1,IF(G60=\"SLD\",12602.66,IF(G60=\"ASD\",14551.23,IF(G60=\"PD HI & VI\",19028.88,0))))*IF(H60>=25,1,H60/25))-6000<0,0,(IF(G60=\"SLCN & SPLD\",10653.1,IF(G60=\"SLD\",12602.66,IF(G60=\"ASD\",14551.23,IF(G60=\"PD HI & VI\",19028.88,0))))*IF(H60>=25,1,H60/25))-6000)","v":0},null,{"$f":"Y60+AM60+BA60","v":0},null,{"$f":"IF(AND($E60<42125,$F60>42095),$I60/12,0)","v":0},{"$f":"IF(AND($E60<42156,$F60>42095),$I60/12,0)","v":0},{"$f":"IF(AND($E60<42186,$F60>42095),$I60/12,0)","v":0},{"$f":"IF(AND($E60<42217,$F60>42095),$I60/12,0)","v":0},{"$f":"IF(AND($E60<42248,$F60>42095),$I60/12,0)","v":0},{"$f":"IF(AND($E60<42278,$F60>42248),$I60/12,0)","v":0},{"$f":"IF(AND($E60<42309,$F60>42248),$I60/12,0)","v":0},{"$f":"IF(AND($E60<42339,$F60>42248),$I60/12,0)","v":0},{"$f":"IF(AND($E60<42370,$F60>42248),$I60/12,0)","v":0},{"$f":"IF(AND($E60<42401,$F60>42370),$I60/12,0)","v":0},{"$f":"IF(AND($E60<42430,$F60>42370),$I60/12,0)","v":0},{"$f":"IF(AND($E60<42461,$F60>42370),$I60/12,0)","v":0},{"$f":"SUM(M60:X60)","v":0},null,{"$f":"IF(AND(M60>0,$D60>36038),sentopup/12,0)","v":0},{"$f":"IF(AND(N60>0,$D60>36038),sentopup/12,0)","v":0},{"$f":"IF(AND(O60>0,$D60>36038),sentopup/12,0)","v":0},{"$f":"IF(AND(P60>0,$D60>36038),sentopup/12,0)","v":0},{"$f":"IF(AND(Q60>0,$D60>36038),sentopup/12,0)","v":0},{"$f":"IF(AND(R60>0,$D60>36403),sentopup/12,0)","v":0},{"$f":"IF(AND(S60>0,$D60>36403),sentopup/12,0)","v":0},{"$f":"IF(AND(T60>0,$D60>36403),sentopup/12,0)","v":0},{"$f":"IF(AND(U60>0,$D60>36403),sentopup/12,0)","v":0},{"$f":"IF(AND(V60>0,$D60>36403),sentopup/12,0)","v":0},{"$f":"IF(AND(W60>0,$D60>36403),sentopup/12,0)","v":0},{"$f":"IF(AND(X60>0,$D60>36403),sentopup/12,0)","v":0},{"$f":"SUM(AA60:AL60)","v":0},null,{"$f":"IF(AND(M60>0,$D60<36039),500,0)","v":0},{"$f":"IF(AND(N60>0,$D60<36039),500,0)","v":0},{"$f":"IF(AND(O60>0,$D60<36039),500,0)","v":0},{"$f":"IF(AND(P60>0,$D60<36039),500,0)","v":0},{"$f":"IF(AND(Q60>0,$D60<36039),500,0)","v":0},{"$f":"IF(AND(R60>0,$D60<36404),500,0)","v":0},{"$f":"IF(AND(S60>0,$D60<36404),500,0)","v":0},{"$f":"IF(AND(T60>0,$D60<36404),500,0)","v":0},{"$f":"IF(AND(U60>0,$D60<36404),500,0)","v":0},{"$f":"IF(AND(V60>0,$D60<36404),500,0)","v":0},{"$f":"IF(AND(W60>0,$D60<36404),500,0)","v":0},{"$f":"IF(AND(X60>0,$D60<36404),500,0)","v":0},{"$f":"SUM(AO60:AZ60)","v":0}]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,{"$f":"IF((IF(G61=\"SLCN & SPLD\",10653.1,IF(G61=\"SLD\",12602.66,IF(G61=\"ASD\",14551.23,IF(G61=\"PD HI & VI\",19028.88,0))))*IF(H61>=25,1,H61/25))-6000<0,0,(IF(G61=\"SLCN & SPLD\",10653.1,IF(G61=\"SLD\",12602.66,IF(G61=\"ASD\",14551.23,IF(G61=\"PD HI & VI\",19028.88,0))))*IF(H61>=25,1,H61/25))-6000)","v":0},null,{"$f":"Y61+AM61+BA61","v":0},null,{"$f":"IF(AND($E61<42125,$F61>42095),$I61/12,0)","v":0},{"$f":"IF(AND($E61<42156,$F61>42095),$I61/12,0)","v":0},{"$f":"IF(AND($E61<42186,$F61>42095),$I61/12,0)","v":0},{"$f":"IF(AND($E61<42217,$F61>42095),$I61/12,0)","v":0},{"$f":"IF(AND($E61<42248,$F61>42095),$I61/12,0)","v":0},{"$f":"IF(AND($E61<42278,$F61>42248),$I61/12,0)","v":0},{"$f":"IF(AND($E61<42309,$F61>42248),$I61/12,0)","v":0},{"$f":"IF(AND($E61<42339,$F61>42248),$I61/12,0)","v":0},{"$f":"IF(AND($E61<42370,$F61>42248),$I61/12,0)","v":0},{"$f":"IF(AND($E61<42401,$F61>42370),$I61/12,0)","v":0},{"$f":"IF(AND($E61<42430,$F61>42370),$I61/12,0)","v":0},{"$f":"IF(AND($E61<42461,$F61>42370),$I61/12,0)","v":0},{"$f":"SUM(M61:X61)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA61:AL61)","v":0},null,{"$f":"IF(AND(M61>0,$D61<36039),500,0)","v":0},0,0,0,0,{"$f":"IF(AND(R61>0,$D61<36404),500,0)","v":0},0,0,0,0,0,0,{"$f":"SUM(AO61:AZ61)","v":0}]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,{"$f":"IF((IF(G67=\"SLCN & SPLD\",10653.1,IF(G67=\"SLD\",12602.66,IF(G67=\"ASD\",14551.23,IF(G67=\"PD HI & VI\",19028.88,0))))*IF(H67>=25,1,H67/25))-6000<0,0,(IF(G67=\"SLCN & SPLD\",10653.1,IF(G67=\"SLD\",12602.66,IF(G67=\"ASD\",14551.23,IF(G67=\"PD HI & VI\",19028.88,0))))*IF(H67>=25,1,H67/25))-6000)","v":0},null,{"$f":"Y67+AM67+BA67","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M67:X67)","v":0},null,{"$f":"IF(AND(M67>0,$D67>36038),sentopup/12,0)","v":0},{"$f":"IF(AND(N67>0,$D67>36038),sentopup/12,0)","v":0},{"$f":"IF(AND(O67>0,$D67>36038),sentopup/12,0)","v":0},{"$f":"IF(AND(P67>0,$D67>36038),sentopup/12,0)","v":0},{"$f":"IF(AND(Q67>0,$D67>36038),sentopup/12,0)","v":0},{"$f":"IF(AND(R67>0,$D67>36403),sentopup/12,0)","v":0},{"$f":"IF(AND(S67>0,$D67>36403),sentopup/12,0)","v":0},{"$f":"IF(AND(T67>0,$D67>36403),sentopup/12,0)","v":0},{"$f":"IF(AND(U67>0,$D67>36403),sentopup/12,0)","v":0},{"$f":"IF(AND(V67>0,$D67>36403),sentopup/12,0)","v":0},{"$f":"IF(AND(W67>0,$D67>36403),sentopup/12,0)","v":0},{"$f":"IF(AND(X67>0,$D67>36403),sentopup/12,0)","v":0},{"$f":"SUM(AA67:AL67)","v":0},null,{"$f":"IF(AND(M67>0,$D67<36039),500,0)","v":0},{"$f":"IF(AND(N67>0,$D67<36039),500,0)","v":0},{"$f":"IF(AND(O67>0,$D67<36039),500,0)","v":0},{"$f":"IF(AND(P67>0,$D67<36039),500,0)","v":0},{"$f":"IF(AND(Q67>0,$D67<36039),500,0)","v":0},{"$f":"IF(AND(R67>0,$D67<36404),500,0)","v":0},{"$f":"IF(AND(S67>0,$D67<36404),500,0)","v":0},{"$f":"IF(AND(T67>0,$D67<36404),500,0)","v":0},{"$f":"IF(AND(U67>0,$D67<36404),500,0)","v":0},{"$f":"IF(AND(V67>0,$D67<36404),500,0)","v":0},{"$f":"IF(AND(W67>0,$D67<36404),500,0)","v":0},{"$f":"IF(AND(X67>0,$D67<36404),500,0)","v":0},{"$f":"SUM(AO67:AZ67)","v":0}]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-04-01","2016-03-31",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AM90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extra top up due to 20% rule:     ",0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K60:K90)+SUM(K17:K51)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y60:Y89)+SUM(Y17:Y51)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM60:AM90)+SUM(AM17:AM51)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA60:BA89)+SUM(BA17:BA51)","v":0}]

{"sheet":"Early Years","index":6,"n_rows":143,"n_cols":6,"rows_kept":143,"cut":false,"hidden":false,"merged":[[8,4,8,5],[9,4,9,5],[10,4,10,5],[11,4,11,5],[4,1,4,5],[6,1,6,5],[72,2,72,4],[72,8,72,10],[104,1,104,3],[106,2,106,4],[12,4,12,5],[16,1,16,3],[17,2,17,4],[17,8,17,10],[70,1,70,4],[136,2,136,4],[136,5,136,7],[136,8,136,10],[137,2,137,4],[137,5,137,7],[137,8,137,10],[138,2,138,4],[138,5,138,7],[138,8,138,10],[140,1,140,4],[142,1,142,4]]}
[]
[null,null,null,null,null,{"$f":"dfenum","v":0}]
[]
[]
[null,{"$f":"Home!B13","v":""}]
[]
[null,"2018/19 Early Years Budget Estimation"]
[]
[null,"Hourly Rate",null,null,"Hourly rate"]
[null,"Base rate",null,null,{"$f":"IFERROR(VLOOKUP(dfenum,data,3,0),0)","v":0}]
[null,"Qualified Teacher Supplement",null,null,{"$f":"IFERROR(VLOOKUP(dfenum,data,4,0),0)","v":0}]
[null,"Disadvantage supplement",null,null,{"$f":"IFERROR(VLOOKUP(dfenum,data,5,0),0)","v":0}]
[null,null,null,null,{"$f":"SUM(E10:E12)","v":0}]
[]
[null,"Please Enter your Pupil Numbers"]
[]
[null,"Please only enter qualifying pupils (follow link for guidance)"]
[null,null,"2018/19",null,null,"2019/20"]
[null,"Pupils Early Years Hours","Summer","Autumn","Spring","Summer (Rates may be revised as new Local Authority funding period)"]
[null,1]
[null,2]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,11]
[null,12]
[null,13]
[null,14]
[null,15]
[null,16]
[null,17]
[null,18]
[null,19]
[null,20]
[null,21]
[null,22]
[null,23]
[null,24]
[null,25]
[null,26]
[null,27]
[null,28]
[null,29]
[null,30]
[null,"Total pupils:",{"$f":"SUM(C20:C49)","v":0},0,0,0]
[null,"Total Weekly Hours:",{"$f":"SUMPRODUCT(C20:C49,$B$20:$B$49)","v":0},{"$f":"SUMPRODUCT(D20:D49,$B$20:$B$49)","v":0},0,0]
[null,"Total Hours for Term:",{"$f":"C51*$E$55","v":0},{"$f":"D51*$E$56","v":0},{"$f":"E51*$E$57","v":0},{"$f":"F51*$E$55","v":0}]
[]
[null,null,"Hourly Rate","Weekly Hours","Weeks"]
[null,"Summer term 2018",{"$f":"$E$13","v":0},{"$f":"C51","v":0},13,{"$f":"SUM(D55*E55)*C55","v":0}]
[null,"Autumn term 2018",{"$f":"$E$13","v":0},{"$f":"D51","v":0},14,{"$f":"SUM(D56*E56)*C56","v":0}]
[null,"Spring term 2019",0,{"$f":"E51","v":0},11,{"$f":"SUM(D57*E57)*C57","v":0}]
[null,"Summer term 2019",0,{"$f":"F51","v":0},13,{"$f":"SUM(D58*E58)*C58","v":0}]
[]
[]
[null,"Total 2018/19 Financial Year Estimated Budget (April 2018 to March 2019): ",null,null,null,{"$f":"SUM(F55:F57)","v":0}]
[]
[null,"Total 2018/19 Academic Year Estimated Budget (September 2018 to August 2019):",null,null,null,{"$f":"SUM($F$56:$F$58)","v":0}]
[]
[null,"Total Estimated Budget (April 2018 to August 2019):",null,null,null,{"$f":"SUM($F$55:$F$58)","v":0}]
[]
[]
[]
[null,"Early Years Pupil Premium (EYPP)"]
[]
[null,"Please only enter pupils who qualify for the Early Years Pupil Premium"]
[]
[null,null,"2018/19",null,null,"2019/20"]
[null,"Pupils Early Years Hours","Summer","Autumn","Spring","Summer (Rates may be revised as new Local Authority funding period)"]
[null,1]
[null,2]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,11]
[null,12]
[null,13]
[null,14]
[null,15]
[null,"Total pupils:",{"$f":"SUM(C75:C89)","v":0},{"$f":"SUM(D75:D89)","v":0},{"$f":"SUM(E75:E89)","v":0},{"$f":"SUM(F75:F89)","v":0}]
[null,"Total Weekly Hours:",{"$f":"SUMPRODUCT(C75:C89,$B$75:$B$89)","v":0},{"$f":"SUMPRODUCT(D75:D89,$B$75:$B$89)","v":0},0,0]
[null,"Total Hours for Term:",{"$f":"C91*13","v":0},{"$f":"D91*14","v":0},{"$f":"E91*11","v":0},{"$f":"F91*13","v":0}]
[null,"Rate per funded hour:",0.53,0.53,0.53,0.53]
[null,"Estimated Pupil Premium Funding:",{"$f":"C92*C93","v":0},{"$f":"D92*D93","v":0},0,0]
[]
[null,"Total 2018/19 Financial Year Estimated Budget (April 2018 to March 2019): ",null,null,null,{"$f":"SUM($C$94:$E$94)","v":0}]
[]
[null,"Total 2018/19 Academic Year Estimated Budget (September 2018 to August 2019):",null,null,null,{"$f":"SUM($D$94:$F$94)","v":0}]
[]
[null,"Total Estimated Budget (April 2018 to August 2019):",null,null,null,{"$f":"SUM($C$94:$F$94)","v":0}]
[]
[]
[null,"2 Year old funding"]
[]
[null,"Please only enter pupils who qualify for the 2 Year old funding"]
[]
[null,null,"2018/19",null,null,"2019/20"]
[null,"Pupils Early Years Hours","Summer","Autumn","Spring","Summer (Rates may be revised as new Local Authority funding period)"]
[null,1]
[null,2]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,11]
[null,12]
[null,13]
[null,14]
[null,15]
[null,"Total pupils:",{"$f":"SUM(C109:C123)","v":0},{"$f":"SUM(D109:D123)","v":0},{"$f":"SUM(E109:E123)","v":0},{"$f":"SUM(F109:F123)","v":0}]
[null,"Total Weekly Hours:",{"$f":"SUMPRODUCT(C109:C123,$B$109:$B$123)","v":0},{"$f":"SUMPRODUCT(D109:D123,$B$109:$B$123)","v":0},0,0]
[null,"Total Hours for Term:",{"$f":"C125*13","v":0},{"$f":"D125*14","v":0},{"$f":"E125*11","v":0},{"$f":"F125*13","v":0}]
[null,"Rate per funded hour:",5.0199999999999996,5.0199999999999996,5.0199999999999996,5.0199999999999996]
[null,"Estimated 2 Year old Funding:",{"$f":"C126*C127","v":0},{"$f":"D126*D127","v":0},0,0]
[]
[null,"Total 2018/19 Financial Year Estimated Budget (April 2018 to March 2019): ",null,null,null,{"$f":"SUM($C$128:$E$128)","v":0}]
[]
[null,"Total 2018/19 Academic Year Estimated Budget (September 2018 to August 2019):",null,null,null,{"$f":"SUM($D$128:$F$128)","v":0}]
[]
[null,"Total Estimated Budget (April 2018 to August 2019):",null,null,null,{"$f":"SUM($C$128:$F$128)","v":0}]
[]
[]
[null,null,"2018/19"]
[null,"Special Educational Needs Inclusion Fund (SENIF)"]
[null,"Disability Access Fund (DAF)"]
[]
[null,"Please only enter funding for pupils who qualify for the DAF funding"]
[]
[null,"Please only enter funding for pupils who qualify for the SENIF funding"]

{"sheet":"High Needs Mainstream","index":7,"n_rows":85,"n_cols":111,"rows_kept":85,"cut":false,"hidden":false,"merged":[[14,72,14,74],[3,3,3,13],[4,3,4,13],[9,29,9,40],[9,72,9,74],[11,2,11,10],[12,2,12,10],[14,2,14,13],[14,15,14,27],[14,29,14,41],[14,43,14,55],[15,12,15,13],[16,12,16,13],[17,12,17,13],[18,12,18,13],[19,12,19,13],[31,12,31,13],[20,12,20,13],[21,12,21,13],[22,12,22,13],[23,12,23,13],[24,12,24,13],[25,12,25,13],[26,12,26,13],[27,12,27,13],[28,12,28,13],[29,12,29,13],[30,12,30,13],[43,12,43,13],[32,12,32,13],[33,12,33,13],[34,12,34,13],[35,12,35,13],[36,12,36,13],[37,12,37,13],[38,12,38,13],[39,12,39,13],[40,12,40,13],[41,12,41,13],[42,12,42,13],[55,12,55,13],[44,12,44,13],[45,12,45,13],[46,12,46,13],[47,12,47,13],[48,12,48,13],[49,12,49,13],[50,12,50,13],[51,12,51,13],[52,12,52,13],[53,12,53,13],[54,12,54,13],[67,12,67,13],[56,12,56,13],[57,12,57,13],[58,12,58,13],[59,12,59,13],[60,12,60,13],[61,12,61,13],[62,12,62,13],[63,12,63,13],[64,12,64,13],[65,12,65,13],[66,12,66,13],[79,12,79,13],[68,12,68,13],[69,12,69,13],[70,12,70,13],[71,12,71,13],[72,12,72,13],[73,12,73,13],[74,12,74,13],[75,12,75,13],[76,12,76,13],[77,12,77,13],[78,12,78,13],[87,2,87,10],[87,15,87,27],[87,29,87,41],[87,43,87,55],[80,12,80,13],[82,2,82,10],[82,12,82,13],[83,2,83,10],[84,2,84,10],[85,2,85,10]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notional SEN budget top up rate working"]
[null,null,null,{"$f":"dfenum","v":0},null,null,null,null,null,null,null,null,null,null,null,"Notional AEN/SEN Budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IDACI",null,null,{"$f":"IF(ISERROR(VLOOKUP(dfenum,Data!A:X,6,0)),0,VLOOKUP(dfenum,Data!A:X,6,0))","v":0}]
[null,null,null,{"$f":"Home!B13","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ever 6 FSM",null,null,{"$f":"IF(ISERROR(VLOOKUP(dfenum,Data!A:X,7,0)),0,VLOOKUP(dfenum,Data!A:X,7,0))","v":0}]
[null,null,null,"2018/19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Cost, high Incidence SEN",null,null,{"$f":"IF(ISERROR(VLOOKUP(dfenum,Data!A:X,8,0)),0,VLOOKUP(dfenum,Data!A:X,8,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"English as an additional language",null,null,{"$f":"IF(ISERROR(VLOOKUP(dfenum,Data!A:X,9,0)),0,VLOOKUP(dfenum,Data!A:X,9,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Element of Lump Sum",null,null,{"$f":"IF(ISERROR(VLOOKUP(dfenum,Data!A:X,10,0)),0,VLOOKUP(dfenum,Data!A:X,10,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Area Cost Adjustment-London Fringe",null,null,{"$f":"IFERROR(VLOOKUP(dfenum,Data!A4:K400,11,0),0)*SUM(V3:V7)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (with Area Cost Adjustment if applicable)",null,null,null,null,{"$f":"SUM(V3:V8)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"School Contribution per Pre-16 Pupil",null,null,null,null,null,null,null,6000,null,null,null,null,null,"Extra top up due to 28% rule"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notional AEN/SEN Top Up per Pre-16 Pupil (10%)",null,null,null,null,null,null,null,{"$f":"IF(dfenum=1001,0,IF(X9>=60000,0,6000-(X9*0.1)))","v":6000},null,null,null,null,null,{"$f":"IF(BF15>=senmax,\"Y\",\"N\")","v":"Y"},"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum Contribution for all Pre-16 Pupils (28%)",null,null,null,null,null,null,null,{"$f":"X9*0.28","v":0},null,null,null,null,null,{"$f":"BF13","v":0},{"$f":"BG13-AD12","v":0},{"$f":"BH13-SUM(AD12:AE12)","v":0},{"$f":"BI13-SUM(AD12:AF12)","v":0},{"$f":"BJ13-SUM(AD12:AG12)","v":0},{"$f":"BK13-SUM(AD12:AH12)","v":0},{"$f":"BL13-SUM(AD12:AI12)","v":0},{"$f":"BM13-SUM(AD12:AJ12)","v":0},{"$f":"BN13-SUM(AD12:AK12)","v":0},{"$f":"BO13-SUM(AD12:AL12)","v":0},{"$f":"BP13-SUM(AD12:AM12)","v":0},{"$f":"BQ13-SUM(AD12:AN12)","v":0},{"$f":"SUM(AD12:AO12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BF15-senmax<0,0,BF15-senmax)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2017-09-01","2018-09-01"]
[null,null,"Pupil Data",null,null,null,null,null,null,null,null,null,null,null,null,"Element 3 top up",null,null,null,null,null,null,null,null,null,null,null,null,null,"Notional SEN budget top up",null,null,null,null,null,null,null,null,null,null,null,null,null,"Post 16 Element 2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF16","v":0},{"$f":"BG16+BF15","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BQ16+BP15","v":0},null,null,null,"2019/20"]
[null,null,"Name","Date of Birth","Year Group (Academic Year Sept 17 - Aug 18)","Year Group (Academic Year Sept 18 - Aug 19)","Start Date","End Date","Year 1 - Period 1 - (Apr to Aug)\nMonthly top up rate","Year 1 - Period 2 - (Sep to Dec)\nMonthly top up rate","Year 1 - Period 3 - (Jan to Mar)\nMonthly top up rate","Year 2 Monthly top up rate","Year 1 Total Funding linked to this Pupil",null,null,"April","May","June","July","August","September","October","November","December","January","February","March","Total",null,"April","May","June","July","August","September","October","November","December","January","February","March","Total",null,"April","May","June","July","August","September","October","November","December","January","February","March","Total",null,{"$f":"SUM(BF17:BF81)","v":0},{"$f":"SUM(BG17:BG81)","v":0},0,0,0,0,0,0,0,0,0,0,"Name","Pupil present between April and August","September to March Indicator","April to August (£)","Notional SEN Budget Top Up (Rates may be revised as new Local Authority funding period)","Post 16 Element 2",null,null,null,"April","May","June","July","August","September","October","November","December","January","February","March","Age1","Age2","Pre months","Post months",null,"April","May","June","July","August","September","October","November","December","January","February","March","Age1","Age2","Pre months","Post months"]
[null,null,null,null,{"$f":"IF(D17=\"\",\"\",IF(SUM(DATEDIF(D17,DATE(YEAR($E$14)+(MONTH($E$14)>8),8,31),\"Y\")-5)=0,\"R\",IF(SUM(DATEDIF(D17,DATE(YEAR($E$14)+(MONTH($E$14)>8),8,31),\"Y\")-5)<0,\"\",DATEDIF(D17,DATE(YEAR($E$14)+(MONTH($E$14)>8),8,31),\"Y\")-5)))","v":""},{"$f":"IF(D17=\"\",\"\",IF(SUM(DATEDIF(D17,DATE(YEAR($F$14)+(MONTH($F$14)>8),8,31),\"Y\")-5)=0,\"R\",DATEDIF(D17,DATE(YEAR($F$14)+(MONTH($F$14)>8),8,31),\"Y\")-5))","v":""},"2018-04-01",null,null,null,null,null,{"$f":"AB17+AP17+BD17","v":0},null,null,{"$f":"IF(AND($G17<DATE(2018,5,1),$H17>=DATE(2018,4,1)),$I17,0)","v":0},{"$f":"IF(AND($G17<DATE(2018,6,1),$H17>=DATE(2018,4,1)),$I17,0)","v":0},{"$f":"IF(AND($G17<DATE(2018,7,1),$H17>=DATE(2018,4,1)),$I17,0)","v":0},{"$f":"IF(AND($G17<DATE(2018,8,1),$H17>=DATE(2018,4,1)),$I17,0)","v":0},{"$f":"IF(AND($G17<DATE(2018,9,1),$H17>=DATE(2018,4,1)),$I17,0)","v":0},{"$f":"IF(AND($G17<DATE(2018,10,1),$H17>=DATE(2018,9,1)),$J17,0)","v":0},{"$f":"IF(AND($G17<DATE(2018,11,1),$H17>=DATE(2018,9,1)),$J17,0)","v":0},{"$f":"IF(AND($G17<DATE(2018,12,1),$H17>=DATE(2018,9,1)),$J17,0)","v":0},{"$f":"IF(AND($G17<DATE(2019,1,1),$H17>=DATE(2018,9,1)),$J17,0)","v":0},{"$f":"IF(AND($G17<DATE(2019,2,1),$H17>=DATE(2019,1,1)),$K17,0)","v":0},{"$f":"IF(AND($G17<DATE(2019,3,1),$H17>=DATE(2019,1,1)),$K17,0)","v":0},{"$f":"IF(AND($G17<DATE(2019,4,1),$H17>=DATE(2019,1,1)),$K17,0)","v":0},{"$f":"SUM(P17:AA17)","v":0},null,{"$f":"IF(AND(P17>0,$D17>DATE(2001,8,31)),sentopup/12,0)","v":0},{"$f":"IF(AND(Q17>0,$D17>DATE(2001,8,31)),sentopup/12,0)","v":0},{"$f":"IF(AND(R17>0,$D17>DATE(2001,8,31)),sentopup/12,0)","v":0},{"$f":"IF(AND(S17>0,$D17>DATE(2001,8,31)),sentopup/12,0)","v":0},{"$f":"IF(AND(T17>0,$D17>DATE(2001,8,31)),sentopup/12,0)","v":0},{"$f":"IF(AND(U17>0,$D17>DATE(2002,8,1)),sentopup/12,0)","v":0},{"$f":"IF(AND(V17>0,$D17>DATE(2002,8,1)),sentopup/12,0)","v":0},{"$f":"IF(AND(W17>0,$D17>DATE(2002,8,1)),sentopup/12,0)","v":0},{"$f":"IF(AND(X17>0,$D17>DATE(2002,8,1)),sentopup/12,0)","v":0},{"$f":"IF(AND(Y17>0,$D17>DATE(2002,8,1)),sentopup/12,0)","v":0},{"$f":"IF(AND(Z17>0,$D17>DATE(2002,8,1)),sentopup/12,0)","v":0},{"$f":"IF(AND(AA17>0,$D17>DATE(2002,8,1)),sentopup/12,0)","v":0},{"$f":"SUM(AD17:AO17)","v":0},null,{"$f":"IF(AND(P17>0,$D17<DATE(2001,9,1),$D17>1),500,0)","v":0},{"$f":"IF(AND(Q17>0,$D17<DATE(2001,9,1),$D17>1),500,0)","v":0},{"$f":"IF(AND(R17>0,$D17<DATE(2001,9,1),$D17>1),500,0)","v":0},{"$f":"IF(AND(S17>0,$D17<DATE(2001,9,1),$D17>1),500,0)","v":0},{"$f":"IF(AND(T17>0,$D17<DATE(2001,9,1),$D17>1),500,0)","v":0},{"$f":"IF(AND(U17>0,$D17<DATE(2002,9,1),$D17>1),500,0)","v":0},0,0,0,0,0,0,{"$f":"SUM(AR17:BC17)","v":0},null,{"$f":"IF(P17>0,500-AD17-AR17,0)","v":0},{"$f":"IF(Q17>0,500-AE17-AS17,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA17>0,C17,\"\")","v":""},{"$f":"IF(H17>DATE(2019,3,1),\"Yes\",\"No\")","v":"No"},{"$f":"IF(H17>DATE(2019,8,31),\"Yes\",\"No\")","v":"No"},{"$f":"IFERROR(IF(BS17=\"Yes\",L17*SUM(CA17:CE17),0),\"\")","v":0},{"$f":"SUM(sentopup/12)*CO17","v":0},{"$f":"SUM(6000/12)*CP17","v":0},null,null,null,{"$f":"IF(AND($G17<DATE(2019,5,1),$H17>DATE(2019,3,31)),1,0)","v":0},{"$f":"IF(AND($G17<DATE(2019,6,1),$H17>DATE(2019,3,31)),1,0)","v":0},{"$f":"IF(AND($G17<DATE(2019,7,1),$H17>DATE(2019,3,31)),1,0)","v":0},{"$f":"IF(AND($G17<DATE(2019,8,1),$H17>DATE(2019,3,31)),1,0)","v":0},{"$f":"IF(AND($G17<DATE(2019,9,1),$H17>DATE(2019,3,31)),1,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(D17>1,D17<DATE(2002,9,1)),\"post\",IF(AND(D17>1,D17>DATE(2002,8,31)),\"pre\",\"null\"))","v":"null"},{"$f":"IF(AND(D17>1,D17<DATE(2003,9,1)),\"post\",IF(AND(D17>1,D17>DATE(2003,8,31)),\"pre\",\"null\"))","v":"null"},{"$f":"IF(AND(CM17=\"pre\",CN17=\"pre\"),SUM(CA17:CL17),\nIF(AND(CM17=\"post\",CN17=\"post\"),0,\nIF(AND(CM17=\"pre\",CN17=\"post\"),SUM(CA17:CE17),0)))","v":0},{"$f":"IF(AND(CM17=\"pre\",CN17=\"pre\"),0,\nIF(AND(CM17=\"post\",CN17=\"post\"),SUM(CA17:CL17),\nIF(AND(CM17=\"pre\",CN17=\"post\"),SUM(CF17:CL17),0)))","v":0},null,{"$f":"IF(AND($G17<DATE(2020,5,1),$H17>DATE(2020,3,31)),1,0)","v":0},{"$f":"IF(AND($G17<DATE(2020,6,1),$H17>DATE(2020,3,31)),1,0)","v":0},{"$f":"IF(AND($G17<DATE(2020,7,1),$H17>DATE(2020,3,31)),1,0)","v":0},{"$f":"IF(AND($G17<DATE(2020,8,1),$H17>DATE(2020,3,31)),1,0)","v":0},{"$f":"IF(AND($G17<DATE(2020,9,1),$H17>DATE(2020,3,31)),1,0)","v":0},{"$f":"IF(AND($G17<DATE(2020,10,1),$H17>DATE(2020,8,31)),1,0)","v":0},{"$f":"IF(AND($G17<DATE(2020,11,1),$H17>DATE(2020,8,31)),1,0)","v":0},{"$f":"IF(AND($G17<DATE(2020,12,1),$H17>DATE(2020,8,31)),1,0)","v":0},{"$f":"IF(AND($G17<DATE(2021,1,1),$H17>DATE(2020,8,31)),1,0)","v":0},{"$f":"IF(AND($G17<DATE(2021,2,1),$H17>DATE(2020,12,31)),1,0)","v":0},{"$f":"IF(AND($G17<DATE(2021,3,1),$H17>DATE(2020,12,31)),1,0)","v":0},{"$f":"IF(AND($G17<DATE(2021,4,1),$H17>DATE(2020,12,31)),1,0)","v":0},{"$f":"IF(AND(D17>1,D17<DATE(2003,9,1)),\"post\",IF(AND(D17>1,D17>DATE(2003,8,31)),\"pre\",\"null\"))","v":"null"},{"$f":"IF(AND(D17>1,D17<DATE(2004,9,1)),\"post\",IF(AND(D17>1,D17>DATE(2004,8,31)),\"pre\",\"null\"))","v":"null"},{"$f":"IF(AND(DD17=\"pre\",DE17=\"pre\"),SUM(CR17:DC17),\nIF(AND(DD17=\"post\",DE17=\"post\"),0,\nIF(AND(DD17=\"pre\",DE17=\"post\"),SUM(CR17:CV17),0)))","v":0},{"$f":"IF(AND(DD17=\"pre\",DE17=\"pre\"),0,\nIF(AND(DD17=\"post\",DE17=\"post\"),SUM(CR17:DC17),\nIF(AND(DD17=\"pre\",DE17=\"post\"),SUM(CW17:DC17),0)))","v":0}]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,{"$f":"AB18+AP18+BD18","v":0},null,null,{"$f":"IF(AND($G18<DATE(2018,5,1),$H18>=DATE(2018,4,1)),$I18,0)","v":0},{"$f":"IF(AND($G18<DATE(2018,6,1),$H18>=DATE(2018,4,1)),$I18,0)","v":0},{"$f":"IF(AND($G18<DATE(2018,7,1),$H18>=DATE(2018,4,1)),$I18,0)","v":0},{"$f":"IF(AND($G18<DATE(2018,8,1),$H18>=DATE(2018,4,1)),$I18,0)","v":0},{"$f":"IF(AND($G18<DATE(2018,9,1),$H18>=DATE(2018,4,1)),$I18,0)","v":0},{"$f":"IF(AND($G18<DATE(2018,10,1),$H18>=DATE(2018,9,1)),$J18,0)","v":0},{"$f":"IF(AND($G18<DATE(2018,11,1),$H18>=DATE(2018,9,1)),$J18,0)","v":0},{"$f":"IF(AND($G18<DATE(2018,12,1),$H18>=DATE(2018,9,1)),$J18,0)","v":0},{"$f":"IF(AND($G18<DATE(2019,1,1),$H18>=DATE(2018,9,1)),$J18,0)","v":0},{"$f":"IF(AND($G18<DATE(2019,2,1),$H18>=DATE(2019,1,1)),$K18,0)","v":0},{"$f":"IF(AND($G18<DATE(2019,3,1),$H18>=DATE(2019,1,1)),$K18,0)","v":0},{"$f":"IF(AND($G18<DATE(2019,4,1),$H18>=DATE(2019,1,1)),$K18,0)","v":0},{"$f":"SUM(P18:AA18)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD18:AO18)","v":0},null,{"$f":"IF(AND(P18>0,$D18<DATE(2001,9,1),$D18>1),500,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR18:BC18)","v":0},null,{"$f":"IF(P18>0,500-AD18-AR18,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,{"$f":"SUM(6000/12)*CP18","v":0},null,null,null,{"$f":"IF(AND($G18<DATE(2019,5,1),$H18>DATE(2019,3,31)),1,0)","v":0},{"$f":"IF(AND($G18<DATE(2019,6,1),$H18>DATE(2019,3,31)),1,0)","v":0},{"$f":"IF(AND($G18<DATE(2019,7,1),$H18>DATE(2019,3,31)),1,0)","v":0},{"$f":"IF(AND($G18<DATE(2019,8,1),$H18>DATE(2019,3,31)),1,0)","v":0},{"$f":"IF(AND($G18<DATE(2019,9,1),$H18>DATE(2019,3,31)),1,0)","v":0},null,null,null,null,null,null,null,"null","null",{"$f":"IF(AND(CM18=\"pre\",CN18=\"pre\"),SUM(CA18:CL18),\nIF(AND(CM18=\"post\",CN18=\"post\"),0,\nIF(AND(CM18=\"pre\",CN18=\"post\"),SUM(CA18:CE18),0)))","v":0},{"$f":"IF(AND(CM18=\"pre\",CN18=\"pre\"),0,\nIF(AND(CM18=\"post\",CN18=\"post\"),SUM(CA18:CL18),\nIF(AND(CM18=\"pre\",CN18=\"post\"),SUM(CF18:CL18),0)))","v":0},null,{"$f":"IF(AND($G18<DATE(2020,5,1),$H18>DATE(2020,3,31)),1,0)","v":0},{"$f":"IF(AND($G18<DATE(2020,6,1),$H18>DATE(2020,3,31)),1,0)","v":0},{"$f":"IF(AND($G18<DATE(2020,7,1),$H18>DATE(2020,3,31)),1,0)","v":0},{"$f":"IF(AND($G18<DATE(2020,8,1),$H18>DATE(2020,3,31)),1,0)","v":0},{"$f":"IF(AND($G18<DATE(2020,9,1),$H18>DATE(2020,3,31)),1,0)","v":0},{"$f":"IF(AND($G18<DATE(2020,10,1),$H18>DATE(2020,8,31)),1,0)","v":0},{"$f":"IF(AND($G18<DATE(2020,11,1),$H18>DATE(2020,8,31)),1,0)","v":0},{"$f":"IF(AND($G18<DATE(2020,12,1),$H18>DATE(2020,8,31)),1,0)","v":0},{"$f":"IF(AND($G18<DATE(2021,1,1),$H18>DATE(2020,8,31)),1,0)","v":0},{"$f":"IF(AND($G18<DATE(2021,2,1),$H18>DATE(2020,12,31)),1,0)","v":0},{"$f":"IF(AND($G18<DATE(2021,3,1),$H18>DATE(2020,12,31)),1,0)","v":0},{"$f":"IF(AND($G18<DATE(2021,4,1),$H18>DATE(2020,12,31)),1,0)","v":0},"null","null",{"$f":"IF(AND(DD18=\"pre\",DE18=\"pre\"),SUM(CR18:DC18),\nIF(AND(DD18=\"post\",DE18=\"post\"),0,\nIF(AND(DD18=\"pre\",DE18=\"post\"),SUM(CR18:CV18),0)))","v":0},{"$f":"IF(AND(DD18=\"pre\",DE18=\"pre\"),0,\nIF(AND(DD18=\"post\",DE18=\"post\"),SUM(CR18:DC18),\nIF(AND(DD18=\"pre\",DE18=\"post\"),SUM(CW18:DC18),0)))","v":0}]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P23:AA23)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD23:AO23)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR23:BC23)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"IF(AND(U33>0,$D33<DATE(2002,9,1),$D33>1),500,0)","v":0},0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P48:AA48)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD48:AO48)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR48:BC48)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,{"$f":"IF(D49=\"\",\"\",IF(SUM(DATEDIF(D49,DATE(YEAR($E$14)+(MONTH($E$14)>8),8,31),\"Y\")-5)=0,\"R\",IF(SUM(DATEDIF(D49,DATE(YEAR($E$14)+(MONTH($E$14)>8),8,31),\"Y\")-5)<0,\"\",DATEDIF(D49,DATE(YEAR($E$14)+(MONTH($E$14)>8),8,31),\"Y\")-5)))","v":""},"","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(P49>0,$D49>DATE(2001,8,31)),sentopup/12,0)","v":0},{"$f":"IF(AND(Q49>0,$D49>DATE(2001,8,31)),sentopup/12,0)","v":0},{"$f":"IF(AND(R49>0,$D49>DATE(2001,8,31)),sentopup/12,0)","v":0},{"$f":"IF(AND(S49>0,$D49>DATE(2001,8,31)),sentopup/12,0)","v":0},{"$f":"IF(AND(T49>0,$D49>DATE(2001,8,31)),sentopup/12,0)","v":0},{"$f":"IF(AND(U49>0,$D49>DATE(2002,8,1)),sentopup/12,0)","v":0},{"$f":"IF(AND(V49>0,$D49>DATE(2002,8,1)),sentopup/12,0)","v":0},{"$f":"IF(AND(W49>0,$D49>DATE(2002,8,1)),sentopup/12,0)","v":0},{"$f":"IF(AND(X49>0,$D49>DATE(2002,8,1)),sentopup/12,0)","v":0},{"$f":"IF(AND(Y49>0,$D49>DATE(2002,8,1)),sentopup/12,0)","v":0},{"$f":"IF(AND(Z49>0,$D49>DATE(2002,8,1)),sentopup/12,0)","v":0},{"$f":"IF(AND(AA49>0,$D49>DATE(2002,8,1)),sentopup/12,0)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(H49>DATE(2019,3,1),\"Yes\",\"No\")","v":"No"},{"$f":"IF(H49>DATE(2019,8,31),\"Yes\",\"No\")","v":"No"},{"$f":"IFERROR(IF(BS49=\"Yes\",L49*SUM(CA49:CE49),0),\"\")","v":0},{"$f":"SUM(sentopup/12)*CO49","v":0},0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(D49>1,D49<DATE(2002,9,1)),\"post\",IF(AND(D49>1,D49>DATE(2002,8,31)),\"pre\",\"null\"))","v":"null"},{"$f":"IF(AND(D49>1,D49<DATE(2003,9,1)),\"post\",IF(AND(D49>1,D49>DATE(2003,8,31)),\"pre\",\"null\"))","v":"null"},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(D49>1,D49<DATE(2003,9,1)),\"post\",IF(AND(D49>1,D49>DATE(2003,8,31)),\"pre\",\"null\"))","v":"null"},{"$f":"IF(AND(D49>1,D49<DATE(2004,9,1)),\"post\",IF(AND(D49>1,D49>DATE(2004,8,31)),\"pre\",\"null\"))","v":"null"},0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(P53>0,500-AD53-AR53,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(P69>0,$D69<DATE(2001,9,1),$D69>1),500,0)","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(X69>0,$D69<DATE(2002,9,1),$D69>1),500,0)","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"IF(AND(U70>0,$D70<DATE(2002,9,1),$D70>1),500,0)","v":0},0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"IF(S74>0,500-AG74-AU74,0)","v":0},0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(P75>0,500-AD75-AR75,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,"","","2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[null,null,null,null,{"$f":"IF(D81=\"\",\"\",IF(SUM(DATEDIF(D81,DATE(YEAR($E$14)+(MONTH($E$14)>8),8,31),\"Y\")-5)=0,\"R\",IF(SUM(DATEDIF(D81,DATE(YEAR($E$14)+(MONTH($E$14)>8),8,31),\"Y\")-5)<0,\"\",DATEDIF(D81,DATE(YEAR($E$14)+(MONTH($E$14)>8),8,31),\"Y\")-5)))","v":""},{"$f":"IF(D81=\"\",\"\",IF(SUM(DATEDIF(D81,DATE(YEAR($F$14)+(MONTH($F$14)>8),8,31),\"Y\")-5)=0,\"R\",DATEDIF(D81,DATE(YEAR($F$14)+(MONTH($F$14)>8),8,31),\"Y\")-5))","v":""},"2018-04-01",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"No","No",0,0,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"null","null",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"null","null",0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M17:N81)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB17:AB81)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP17:AP81)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD17:BD81)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BU17:BU82)","v":0},{"$f":"SUM(BV17:BV82)","v":0},{"$f":"SUM(BW17:BW82)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"28% rule",{"$f":"AP12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand total",{"$f":"AP84+AP83","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BU83:BW83)","v":0}]

{"sheet":"Specialist Resourced Provision","index":8,"n_rows":180,"n_cols":33,"rows_kept":180,"cut":false,"hidden":false,"merged":[[29,1,30,1],[15,4,15,5],[16,4,16,5],[17,4,17,5],[20,4,20,5],[21,4,21,5],[29,3,31,5],[26,4,28,5],[5,2,5,8],[7,2,7,8],[11,1,12,7],[16,1,17,1],[20,1,21,1],[13,1,13,2],[33,4,33,5],[34,4,34,5],[33,1,34,1],[44,1,46,8],[47,3,48,3]]}
[]
[null,null,null,null,null,null,null,{"$f":"dfenum","v":0}]
[]
[]
[]
[null,null,{"$f":"academyname","v":""}]
[]
[null,null,"High Needs funding in a Specialist Resourced Provision (SRP) - Place Plus "]
[]
[null,"2018/19 Place Funding",null,null,null,null,null,null,null,null,"2018/19 Element 3 Input (top-up funding)"]
[]
[null,"1. Element 1 April to August paid via General Accounting Grant (GAG).\n\n2. From September 2018 SRP pupils will be included on your Academies roll and funding for these pupils will be included in your GAG. This means Element 1 will no longer be paid via your SRP budget.\n\n3.From September 2018 where place numbers exceeed actual SRP number recorded on the October 2017 census funding will be allocated at £4,000 per annum for these pupils",null,null,null,null,null,null,null,null,"Pupils should only be recorded on this sheet where the School is named on the pupils Education Health Care Plan (EHCP)"]
[null,null,null,null,null,null,null,null,null,null,"SRP funding agreed with other local authorities for pupils they have placed should be entered on Budget Preparation"]
[null,"Guidance notes - Changes to SRP funding (Click link)",null,null,null,null,null,null,null,null,"A designation must always be selected.  Apart from one school with two SRPs the designation will always be 1."]
[null,"Pre-16"]
[null,null,null,null,"KCC Commissioned Places",null,null,null,null,null,"Designation","Pupil Surname","Pupil Forename","D.O.B","Pre/Post 16\nSUMMER","Pre/Post 16 WINTER","Placement START Date","Placement END Date","Monthly Rate Apr-Aug","Monthly Rate Sep-Mar","April\n(March Pupils)","May\n(April Pupils)","June\n(May Pupils)","July\n(June Pupils)","August\n(July Pupils)","September\n(July Pupils)","October\n(September Pupils)","November\n(October Pupils)","December\n(November Pupils)","January\n(December Pupils)","February\n(January Pupils)","March\n(February Pupils)","Total For Pupil"]
[null,"Element 1","Apr to Aug",null,{"$f":"IFERROR(VLOOKUP(dfenum,Data!A:S,16,0),0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(N17=0,\"\",IF(N17<DATE(2001,9,1),\"Post-16\",\"Pre-16\"))","v":""},{"$f":"IF(N17=0,\"\",IF(N17<DATE(2002,9,1),\"Post-16\",\"Pre-16\"))","v":""},"2018-03-31","2019-03-31",{"$f":"IF(AND(K17=\"Designation 1\",O17=\"Pre-16\"),VLOOKUP(dfenum,data,12,0),\nIF(AND(K17=\"Designation 1\",O17=\"Post-16\"),VLOOKUP(dfenum,data,13,0),\nIF(AND(K17=\"Designation 2\",O17=\"Pre-16\"),VLOOKUP(dfenum,data,14,0),\nIF(AND(K17=\"Designation 1\",O17=\"Post-16\"),VLOOKUP(dfenum,data,15,0),0))))","v":0},{"$f":"IF(AND(K17=\"Designation 1\",P17=\"Pre-16\"),VLOOKUP(dfenum,data,12,0),\nIF(AND(K17=\"Designation 1\",P17=\"Post-16\"),VLOOKUP(dfenum,data,13,0),\nIF(AND(K17=\"Designation 2\",P17=\"Pre-16\"),VLOOKUP(dfenum,data,14,0),\nIF(AND(K17=\"Designation 2\",P17=\"Post-16\"),VLOOKUP(dfenum,data,15,0),0))))","v":0},{"$f":"IF(OR(Q17>DATE(2018,3,31),R17<DATE(2018,3,1)),0,S17)","v":0},{"$f":"IF(OR(Q17>DATE(2018,4,30),R17<DATE(2018,4,1)),0,S17)","v":0},{"$f":"IF(OR(Q17>DATE(2018,5,31),R17<DATE(2018,5,1)),0,S17)","v":0},{"$f":"IF(OR(Q17>DATE(2018,6,30),R17<DATE(2018,6,1)),0,S17)","v":0},{"$f":"IF(OR(Q17>DATE(2018,7,31),R17<DATE(2018,7,1)),0,S17)","v":0},{"$f":"IF(OR(Q17>DATE(2018,7,31),R17<DATE(2018,7,1)),0,S17)","v":0},{"$f":"IF(OR(Q17>DATE(2018,9,30),R17<DATE(2018,9,1)),0,T17)","v":0},{"$f":"IF(OR(Q17>DATE(2018,10,31),R17<DATE(2018,10,1)),0,T17)","v":0},{"$f":"IF(OR(Q17>DATE(2018,11,30),R17<DATE(2018,11,1)),0,T17)","v":0},{"$f":"IF(OR(Q17>DATE(2018,12,31),R17<DATE(2018,12,1)),0,T17)","v":0},{"$f":"IF(OR(Q17>DATE(2019,1,31),R17<DATE(2019,1,1)),0,T17)","v":0},{"$f":"IF(OR(Q17>DATE(2019,2,28),R17<DATE(2019,2,1)),0,T17)","v":0},{"$f":"SUM(U17:AF17)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N18=0,\"\",IF(N18<DATE(2001,9,1),\"Post-16\",\"Pre-16\"))","v":""},{"$f":"IF(N18=0,\"\",IF(N18<DATE(2002,9,1),\"Post-16\",\"Pre-16\"))","v":""},"2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U18:AF18)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N19=0,\"\",IF(N19<DATE(2001,9,1),\"Post-16\",\"Pre-16\"))","v":""},{"$f":"IF(N19=0,\"\",IF(N19<DATE(2002,9,1),\"Post-16\",\"Pre-16\"))","v":""},"2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Element 2","Apr to Aug",null,{"$f":"E17","v":0},null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sep to Mar",null,{"$f":"IFERROR(VLOOKUP(dfenum,Data!A:S,18,0),0)","v":0},null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"KCC Commissioned Places",null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Post-16",null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Element 1","Apr to Jul","Included within your 16-19 formula allocation on actual number of lagged pupils",null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Aug to Mar",null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Element 2","Apr to Jul",null,{"$f":"IFERROR(VLOOKUP(dfenum,Data!A:S,17,0),0)","v":0},null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Aug to Mar",null,{"$f":"IFERROR(VLOOKUP(dfenum,Data!A:S,19,0),0)","v":0},null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"H36+H23","v":0},null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Excess Place Funding (Elements 1 & 2)",null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Place funding is guaranteed for your commissioned number of places, no place funding will be deducted. Excess Place funding is only relevant where you exceed your commissioned places and will only ever be a positive amount.",null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-16 Excess Pupil Numbers","Pre-16 Funding","Post-16 Excess Pupil Numbers","Post-16 Funding","Total Funding",null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",{"$f":"IF(AND(K49=\"Designation 1\",O49=\"Pre-16\"),VLOOKUP(dfenum,data,12,0),\nIF(AND(K49=\"Designation 1\",O49=\"Post-16\"),VLOOKUP(dfenum,data,13,0),\nIF(AND(K49=\"Designation 2\",O49=\"Pre-16\"),VLOOKUP(dfenum,data,14,0),\nIF(AND(K49=\"Designation 1\",O49=\"Post-16\"),VLOOKUP(dfenum,data,15,0),0))))","v":0},{"$f":"IF(AND(K49=\"Designation 1\",P49=\"Pre-16\"),VLOOKUP(dfenum,data,12,0),\nIF(AND(K49=\"Designation 1\",P49=\"Post-16\"),VLOOKUP(dfenum,data,13,0),\nIF(AND(K49=\"Designation 2\",P49=\"Pre-16\"),VLOOKUP(dfenum,data,14,0),\nIF(AND(K49=\"Designation 2\",P49=\"Post-16\"),VLOOKUP(dfenum,data,15,0),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U49:AF49)","v":0}]
[null,"April",null,{"$f":"U176","v":0},{"$f":"U178","v":0},{"$f":"U177","v":0},{"$f":"U179","v":0},{"$f":"U180","v":0},null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"May",null,{"$f":"V176","v":0},{"$f":"V178","v":0},{"$f":"V177","v":0},{"$f":"V179","v":0},{"$f":"V180","v":0},null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"June",null,{"$f":"W176","v":0},{"$f":"W178","v":0},{"$f":"W177","v":0},{"$f":"W179","v":0},{"$f":"W180","v":0},null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"July",null,{"$f":"X176","v":0},{"$f":"X178","v":0},{"$f":"X177","v":0},{"$f":"X179","v":0},{"$f":"X180","v":0},null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"August",null,{"$f":"Y176","v":0},{"$f":"Y178","v":0},{"$f":"Y177","v":0},{"$f":"Y179","v":0},{"$f":"Y180","v":0},null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"September",null,{"$f":"Z176","v":0},{"$f":"Z178","v":0},{"$f":"Z177","v":0},{"$f":"Z179","v":0},{"$f":"Z180","v":0},null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"October",null,{"$f":"AA176","v":0},{"$f":"AA178","v":0},{"$f":"AA177","v":0},{"$f":"AA179","v":0},{"$f":"AA180","v":0},null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"November",null,{"$f":"AB176","v":0},{"$f":"AB178","v":0},{"$f":"AB177","v":0},{"$f":"AB179","v":0},{"$f":"AB180","v":0},null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"December",null,{"$f":"AC176","v":0},{"$f":"AC178","v":0},{"$f":"AC177","v":0},{"$f":"AC179","v":0},{"$f":"AC180","v":0},null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"January",null,{"$f":"AD176","v":0},{"$f":"AD178","v":0},{"$f":"AD177","v":0},{"$f":"AD179","v":0},{"$f":"AD180","v":0},null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"February",null,{"$f":"AE176","v":0},{"$f":"AE178","v":0},{"$f":"AE177","v":0},{"$f":"AE179","v":0},{"$f":"AE180","v":0},null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"March",null,{"$f":"AF176","v":0},{"$f":"AF178","v":0},{"$f":"AF177","v":0},{"$f":"AF179","v":0},{"$f":"AF180","v":0},null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H50:H61)","v":0},null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Element 3 Top-up Funding",null,null,null,"Summary",null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"April",{"$f":"SUM($U$17:$U$168)","v":0},null,null,"Excess place funding",null,{"$f":"H62","v":0},null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"May",{"$f":"SUM($V$17:$V$168)","v":0},null,null,"Element 3 top-up funding",null,{"$f":"C80","v":0},null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"June",{"$f":"SUM($W$17:$W$168)","v":0},null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"July",{"$f":"SUM($X$17:$X$168)","v":0},null,null,"Total SRP funding 2018/19",null,{"$f":"SUM(H68:H70)","v":0},null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"August",{"$f":"SUM($Y$17:$Y$168)","v":0},null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"September",{"$f":"SUM($Z$17:$Z$168)","v":0},null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"October",{"$f":"SUM($AA$17:$AA$168)","v":0},null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"November",{"$f":"SUM($AB$17:$AB$168)","v":0},null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"December",{"$f":"SUM($AC$17:$AC$168)","v":0},null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"January",{"$f":"SUM($AD$17:$AD$168)","v":0},null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"February",{"$f":"SUM($AE$17:$AE$168)","v":0},null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"March",{"$f":"SUM($AF$17:$AF$168)","v":0},null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(C68:C79)","v":0},null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",{"$f":"IF(AND(K81=\"Designation 1\",O81=\"Pre-16\"),VLOOKUP(dfenum,data,12,0),\nIF(AND(K81=\"Designation 1\",O81=\"Post-16\"),VLOOKUP(dfenum,data,13,0),\nIF(AND(K81=\"Designation 2\",O81=\"Pre-16\"),VLOOKUP(dfenum,data,14,0),\nIF(AND(K81=\"Designation 1\",O81=\"Post-16\"),VLOOKUP(dfenum,data,15,0),0))))","v":0},{"$f":"IF(AND(K81=\"Designation 1\",P81=\"Pre-16\"),VLOOKUP(dfenum,data,12,0),\nIF(AND(K81=\"Designation 1\",P81=\"Post-16\"),VLOOKUP(dfenum,data,13,0),\nIF(AND(K81=\"Designation 2\",P81=\"Pre-16\"),VLOOKUP(dfenum,data,14,0),\nIF(AND(K81=\"Designation 2\",P81=\"Post-16\"),VLOOKUP(dfenum,data,15,0),0))))","v":0},{"$f":"IF(OR(Q81>DATE(2018,3,31),R81<DATE(2018,3,1)),0,S81)","v":0},{"$f":"IF(OR(Q81>DATE(2018,4,30),R81<DATE(2018,4,1)),0,S81)","v":0},{"$f":"IF(OR(Q81>DATE(2018,5,31),R81<DATE(2018,5,1)),0,S81)","v":0},{"$f":"IF(OR(Q81>DATE(2018,6,30),R81<DATE(2018,6,1)),0,S81)","v":0},{"$f":"IF(OR(Q81>DATE(2018,7,31),R81<DATE(2018,7,1)),0,S81)","v":0},{"$f":"IF(OR(Q81>DATE(2018,7,31),R81<DATE(2018,7,1)),0,S81)","v":0},{"$f":"IF(OR(Q81>DATE(2018,9,30),R81<DATE(2018,9,1)),0,T81)","v":0},{"$f":"IF(OR(Q81>DATE(2018,10,31),R81<DATE(2018,10,1)),0,T81)","v":0},{"$f":"IF(OR(Q81>DATE(2018,11,30),R81<DATE(2018,11,1)),0,T81)","v":0},{"$f":"IF(OR(Q81>DATE(2018,12,31),R81<DATE(2018,12,1)),0,T81)","v":0},{"$f":"IF(OR(Q81>DATE(2019,1,31),R81<DATE(2019,1,1)),0,T81)","v":0},{"$f":"IF(OR(Q81>DATE(2019,2,28),R81<DATE(2019,2,1)),0,T81)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N83=0,\"\",IF(N83<DATE(2001,9,1),\"Post-16\",\"Pre-16\"))","v":""},{"$f":"IF(N83=0,\"\",IF(N83<DATE(2002,9,1),\"Post-16\",\"Pre-16\"))","v":""},"2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U84:AF84)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",{"$f":"IF(AND(K113=\"Designation 1\",O113=\"Pre-16\"),VLOOKUP(dfenum,data,12,0),\nIF(AND(K113=\"Designation 1\",O113=\"Post-16\"),VLOOKUP(dfenum,data,13,0),\nIF(AND(K113=\"Designation 2\",O113=\"Pre-16\"),VLOOKUP(dfenum,data,14,0),\nIF(AND(K113=\"Designation 1\",O113=\"Post-16\"),VLOOKUP(dfenum,data,15,0),0))))","v":0},{"$f":"IF(AND(K113=\"Designation 1\",P113=\"Pre-16\"),VLOOKUP(dfenum,data,12,0),\nIF(AND(K113=\"Designation 1\",P113=\"Post-16\"),VLOOKUP(dfenum,data,13,0),\nIF(AND(K113=\"Designation 2\",P113=\"Pre-16\"),VLOOKUP(dfenum,data,14,0),\nIF(AND(K113=\"Designation 2\",P113=\"Post-16\"),VLOOKUP(dfenum,data,15,0),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",{"$f":"IF(AND(K145=\"Designation 1\",O145=\"Pre-16\"),VLOOKUP(dfenum,data,12,0),\nIF(AND(K145=\"Designation 1\",O145=\"Post-16\"),VLOOKUP(dfenum,data,13,0),\nIF(AND(K145=\"Designation 2\",O145=\"Pre-16\"),VLOOKUP(dfenum,data,14,0),\nIF(AND(K145=\"Designation 1\",O145=\"Post-16\"),VLOOKUP(dfenum,data,15,0),0))))","v":0},{"$f":"IF(AND(K145=\"Designation 1\",P145=\"Pre-16\"),VLOOKUP(dfenum,data,12,0),\nIF(AND(K145=\"Designation 1\",P145=\"Post-16\"),VLOOKUP(dfenum,data,13,0),\nIF(AND(K145=\"Designation 2\",P145=\"Pre-16\"),VLOOKUP(dfenum,data,14,0),\nIF(AND(K145=\"Designation 2\",P145=\"Post-16\"),VLOOKUP(dfenum,data,15,0),0))))","v":0},{"$f":"IF(OR(Q145>DATE(2018,3,31),R145<DATE(2018,3,1)),0,S145)","v":0},{"$f":"IF(OR(Q145>DATE(2018,4,30),R145<DATE(2018,4,1)),0,S145)","v":0},{"$f":"IF(OR(Q145>DATE(2018,5,31),R145<DATE(2018,5,1)),0,S145)","v":0},{"$f":"IF(OR(Q145>DATE(2018,6,30),R145<DATE(2018,6,1)),0,S145)","v":0},{"$f":"IF(OR(Q145>DATE(2018,7,31),R145<DATE(2018,7,1)),0,S145)","v":0},{"$f":"IF(OR(Q145>DATE(2018,7,31),R145<DATE(2018,7,1)),0,S145)","v":0},{"$f":"IF(OR(Q145>DATE(2018,9,30),R145<DATE(2018,9,1)),0,T145)","v":0},{"$f":"IF(OR(Q145>DATE(2018,10,31),R145<DATE(2018,10,1)),0,T145)","v":0},{"$f":"IF(OR(Q145>DATE(2018,11,30),R145<DATE(2018,11,1)),0,T145)","v":0},{"$f":"IF(OR(Q145>DATE(2018,12,31),R145<DATE(2018,12,1)),0,T145)","v":0},{"$f":"IF(OR(Q145>DATE(2019,1,31),R145<DATE(2019,1,1)),0,T145)","v":0},{"$f":"IF(OR(Q145>DATE(2019,2,28),R145<DATE(2019,2,1)),0,T145)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N147=0,\"\",IF(N147<DATE(2001,9,1),\"Post-16\",\"Pre-16\"))","v":""},{"$f":"IF(N147=0,\"\",IF(N147<DATE(2002,9,1),\"Post-16\",\"Pre-16\"))","v":""},"2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U148:AF148)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","2018-03-31","2019-03-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pre-16 D1",{"$f":"IF(VLOOKUP(dfenum,data,12,0)=0,\"\",VLOOKUP(dfenum,data,12,0))","v":{"$error":"#N/A"}},null,{"$f":"COUNTIFS(U$17:U$168,$S170,$O$17:$O$168,\"Pre-16\")","v":0},{"$f":"COUNTIFS(V$17:V$168,$S170,$O$17:$O$168,\"Pre-16\")","v":0},{"$f":"COUNTIFS(W$17:W$168,$S170,$O$17:$O$168,\"Pre-16\")","v":0},0,0,0,{"$f":"COUNTIFS(AA$17:AA$168,$S170,$P$17:$P$168,\"Pre-16\")","v":0},{"$f":"COUNTIFS(AB$17:AB$168,$S170,$P$17:$P$168,\"Pre-16\")","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pre-16 D2",{"$f":"IF(VLOOKUP(dfenum,data,14,0)=0,\"\",VLOOKUP(dfenum,data,14,0))","v":{"$error":"#N/A"}},null,{"$f":"COUNTIFS(U$17:U$168,$S171,$O$17:$O$168,\"Pre-16\")","v":0},0,0,0,0,0,{"$f":"COUNTIFS(AA$17:AA$168,$S171,$P$17:$P$168,\"Pre-16\")","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"post-16 D1",{"$f":"IF(VLOOKUP(dfenum,data,13,0)=0,\"\",VLOOKUP(dfenum,data,13,0))","v":{"$error":"#N/A"}},null,{"$f":"COUNTIFS(U$17:U$168,$S172,$O$17:$O$168,\"Post-16\")","v":0},{"$f":"COUNTIFS(V$17:V$168,$S172,$O$17:$O$168,\"Post-16\")","v":0},{"$f":"COUNTIFS(W$17:W$168,$S172,$O$17:$O$168,\"Post-16\")","v":0},0,0,0,{"$f":"COUNTIFS(AA$17:AA$168,$S172,$P$17:$P$168,\"Post-16\")","v":0},{"$f":"COUNTIFS(AB$17:AB$168,$S172,$P$17:$P$168,\"Post-16\")","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"post-16 D2",{"$f":"IF(VLOOKUP(dfenum,data,15,0)=0,\"\",VLOOKUP(dfenum,data,15,0))","v":{"$error":"#N/A"}},null,{"$f":"COUNTIFS(U$17:U$168,$S173,$O$17:$O$168,\"Post-16\")","v":0},{"$f":"COUNTIFS(V$17:V$168,$S173,$O$17:$O$168,\"Post-16\")","v":0},0,0,0,0,{"$f":"COUNTIFS(AA$17:AA$168,$S173,$P$17:$P$168,\"Post-16\")","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pre-16 places",null,null,{"$f":"$E$17","v":0},{"$f":"$E$17","v":0},0,0,0,{"$f":"$E$22","v":0},{"$f":"$E$22","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"post-16 places",null,null,{"$f":"$E$34","v":0},{"$f":"$E$34","v":0},0,0,{"$f":"$E$35","v":0},{"$f":"$E$35","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"excess pre-16",null,null,{"$f":"(U170+U171-U174)","v":0},{"$f":"(V170+V171-V174)","v":0},{"$f":"(W170+W171-W174)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"excess post-16",null,null,{"$f":"U172+U173-U175","v":0},{"$f":"V172+V173-V175","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pre-16 cash",null,null,{"$f":"U176*(6000/12)","v":0},{"$f":"V176*(6000/12)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"post-16 cash",null,null,{"$f":"U177*500","v":0},{"$f":"V177*500","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"excess funding",null,null,{"$f":"IF(U179+U178<0,0,U179+U178)","v":0},{"$f":"IF(V179+V178<0,0,V179+V178)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Growth Funding","index":9,"n_rows":29,"n_cols":7,"rows_kept":29,"cut":false,"hidden":false,"merged":[[6,1,6,6],[8,1,8,6]]}
[null,null,null,null,null,null,{"$f":"dfenum","v":0}]
[]
[]
[]
[]
[]
[null,{"$f":"academyname","v":""}]
[]
[null,"Growth Funding Estimator"]
[]
[]
[]
[null,null,null,"Rising Roll Funding"]
[]
[null,"April 2018 to August 2018",null,"Payment Profiled Monthly"]
[null,"September 2018 to March 2019",null,"Full Payment 7/12's December 2018"]
[null,"April 2019 to August 2019",null,"Payment Profiled Monthly"]
[null,"April 2018 to August 2018",null,null,{"$f":"IFERROR(VLOOKUP(Home!F11,data,25,0),0)","v":0}]
[]
[null,"September 2018 to March 2019",null,"Qualifying year",{"$f":"IFERROR(VLOOKUP(8860000+dfenum,'Growth Data'!A:K,3,0),\"NO\")","v":"NO"}]
[null,null,null,"Lower Threshold (Old PAN or number of pupils leaving in Year 6 or Year 11",{"$f":"IF(E20=\"YES\",VLOOKUP(8860000+dfenum,'Growth Data'!A:K,6,0),0)","v":0}]
[null,null,null,"Upper Threshold (New PAN)",{"$f":"IF(E20=\"YES\",VLOOKUP(8860000+dfenum,'Growth Data'!A:K,7,0),0)","v":0}]
[null,null,null,"Pupils in year R Oct 18"]
[null,null,null,"Qualifying pupils",{"$f":"IFERROR(IF(E20=\"NO\",0,IF(E23<E21,0,IF(E23>E22,E22-E21,E23-E21))),0)","v":0}]
[null,null,null,{"$f":"\"Rate ( £\"&SUM((E25/7)*12)&\" = 12/12's) - 7/12's\"","v":"Rate ( £0 = 12/12's) - 7/12's"},{"$f":"IF(qual1=\"YES\",IF(Home!$C$14=1,2748.89*(7/12),IF(Home!$C$14=2,3865.32*(7/12),0)),0)","v":0}]
[]
[null,null,null,"Rising Roll",{"$f":"E24*E25","v":0}]
[null,"April 2019 to August 2019"]
[null,null,null,{"$f":"\"Rate ( £\"&SUM((E25/7)*12)&\" = 12/12's) - 5/12's = £\"&ROUND(SUM((E25/7)*5),2)","v":"Rate ( £0 = 12/12's) - 5/12's = £0"},{"$f":"(E27/7)*5","v":0}]

{"sheet":"SRP Rates","index":10,"n_rows":64,"n_cols":51,"rows_kept":64,"cut":false,"hidden":false,"merged":[[1,22,1,26],[1,28,1,39],[1,41,1,48],[3,17,4,20],[4,5,4,6],[4,7,4,8],[4,9,4,10],[1,5,1,10],[1,12,1,20]]}
["How your SRP rate was calculated…",null,null,null,null,"Step 1",null,null,null,null,null,null,"Step 2",null,null,null,null,null,null,null,null,null,"Step 3",null,null,null,null,null,"Step 4",null,null,null,null,null,null,null,null,null,null,null,null,"Step 4"]
[null,null,null,null,null,"First of all we need to establish the commissioned place numbers pre and post 16 in both relevant academic years and the weighted average number of places in the financial year.",null,null,null,null,null,null,"The first part of your SRP rate is based on the rates previously known as Individually assigned resources (IAR). There are four rates based on the need type of the pupil, so we need to establish the mix of needs types at your school and allocate your places using this mix.",null,null,null,null,null,null,null,null,null,"Now that we have established the mix to be used, we can work out the total amount of cash that your number of places should attract if you are exactly at capacity. Then work out the average per place and feed it into your SRP rate.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finally we can now bring everything together to find your SRP rate. The rate is only the IAR element as these pupils also attract funding through either the schools formula budget or the 16-19 allocations. From the total rate we deduct £6,000 element 2 to reach the element 3 rate.\nPre 16 E3 Rate = IAR Element - E2 (£6,000)\nPost 16 E3 Rate = IAR Element - E2 (£6,000)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14551.228288451965,19028.881051269283,10653.095777084111,12602.662032768039,"1-3"]
[null,null,null,null,null,"Place Numbers",null,null,null,null,null,null,"Actual pupils in October 2017 census",null,null,null,null,"Spread of commissioned places with October mix",null,null,null,null,14051.228288451965,16028.881051269283,8653.0957770841123,10602.662032768039,"4-20"]
[null,null,null,null,null,"2017/18 Academic",null,"2018/19 Academic",null,"2018/19 Financial",null,null,null,null,null,null,null,null,null,null,null,null,12551.228288451965,15028.881051269283,6653.0957770841123,8602.6620327680394,"20+"]
[null,null,"DFE","School",null,"Pre 16","Post 16","Pre 16","Post 16","Pre 16","Post 16",null,"ASD","PD, HI & VI","SLCN & SPLD","SLD",null,"ASD","PD, HI & VI","SLCN & SPLD","SLD",null,"ASD","PD, HI & VI","SLCN & SPLD","SLD","Average £",null,"AWPU Primary","AWPU KS3","AWPU KS4","FSM","IDACI","LAC","EAL","Prior Attainment","London Fringe","Total","NOR","Average £",null,"Pre-16 total rate","Post-16 total rate",null,"Element 1 pre-16","Element 1 post-16","Element 2 all ages","Element 3 pre-16","Element 3 post-16","Element 3 pre-16\n(Monthly)","Element 3 post-16\n(Monthly)"]
[null,2155,2155,"Slade Primary School",null,5,0,5,0,5,0,null,0,6,0,0,null,{"$f":"(M7/SUM($M7:$P7))*($J7+$K7)","v":0},{"$f":"(N7/SUM($M7:$P7))*($J7+$K7)","v":5},{"$f":"(O7/SUM($M7:$P7))*($J7+$K7)","v":0},0,null,{"$f":"IF(R7>20,(3*W$3)+(17*W$4)+((R7-20)*W$5),\nIF(R7>3,(3*W$3)+((R7-3)*W$4),\nR7*W$3))","v":0},89144.405256346421,0,0,{"$f":"SUM(W7:Z7)/SUM(R7:U7)","v":17828.881051269283},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA7+AN7","v":17828.881051269283},{"$f":"IF(K7>0,AA7,0)","v":0},null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,{"$f":"AP7-AU7","v":11828.881051269283},{"$f":"IF(AQ7-AU7<0,0,AQ7-AU7)","v":0},{"$f":"AV7/12","v":985.74008760577362},0]
[null,2312,2312,"River Primary School",null,12,0,12,0,12,0,null,0,0,10,0,null,0,0,12,0,null,0,0,109837.14932500935,0,9153.0957770841123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9153.0957770841123,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,{"$f":"AP8-AU8","v":3153.0957770841123},0,262.75798142367603,0]
[null,2434,2434,"West Minster Primary",null,12,0,12,0,12,0,null,0,0,12,0,null,0,0,12,0,null,0,0,109837.14932500935,0,9153.0957770841123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9153.0957770841123,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,3153.0957770841123,0,262.75798142367603,0]
[null,2490,2490,"Bishops Down Primary School",null,5,0,7,0,6.1666666666666679,0,null,0,9,0,0,null,0,6.1666666666666679,0,0,null,0,107844.76648282725,0,0,17488.34051072874,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17488.34051072874,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,11488.34051072874,0,957.36170922739495,0]
[null,2603,2603,"Bromstone Primary School, Broadstairs",null,20,0,16,0,17.666666666666668,0,null,4,4,5,2,null,4.7111111111111112,4.7111111111111112,5.8888888888888893,2.3555555555555556,null,67696.897714484803,84513.839619313076,56957.119576161989,29686.270566075826,13520.044951473717,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13520.044951473717,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,7520.0449514737174,0,626.67041262280975,0]
[null,2661,2661,"Cage Green Primary School",null,30,0,31,0,30.583333333333336,0,null,29,0,1,0,null,29.56388888888889,0,1.0194444444444446,0,null,402563.11853887292,0,10860.239306082969,0,13517.929956783297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13517.929956783297,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,7517.9299567832968,0,626.49416306527473,0]
[null,3296,3296,"Langafel CEP School",null,20,0,20,0,20,0,null,24,0,0,0,null,20,0,0,0,null,282524.56576903927,0,0,0,14126.228288451963,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14126.228288451963,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,8126.2282884519627,0,677.18569070433023,0]
[null,3902,3902,"Hythe Bay C of E Primary School",null,18,0,16,0,16.833333333333336,0,null,0,1,15,0,null,0,1.0520833333333335,15.781250000000002,0,null,0,20019.968606022896,142556.66773210868,0,9658.0180002850411,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9658.0180002850411,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,3658.0180002850411,0,304.83483335708678,0]
[null,3904,3904,"Castle Hill Community Primary School",null,4,0,6,0,5.166666666666667,0,null,0,5,0,0,null,0,5.166666666666667,0,0,null,0,91815.885431557967,0,0,17770.816535140249,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17770.816535140249,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,11770.816535140249,0,980.90137792835412,0]
[null,3909,3909,"Ashford Oaks Community Primary School",null,5,0,8,0,6.75,0,null,5,0,0,0,null,6.75,0,0,0,null,96345.790947050758,0,0,0,14273.450510674187,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14273.450510674187,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,8273.4505106741872,0,689.45420922284893,0]
[null,3910,3910,"Joy Lane Primary School",null,29,0,30,0,29.583333333333336,0,null,26,0,3,0,null,26.522988505747129,0,3.0603448275862073,0,null,364396.08362761966,0,32481.456904007409,0,13415.5788348719,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13415.5788348719,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,7415.5788348718997,0,617.96490290599161,0]
[null,3917,3917,"Garlinge Primary School",null,4,0,4,0,4,0,null,1,3,0,0,null,1,3,0,0,null,14551.228288451965,57086.643153807847,0,0,17909.467860564953,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17909.467860564953,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,11909.467860564953,0,992.4556550470794,0]
[null,4065,4065,"Holmesdale Technology College",null,6,0,4,0,4.8333333333333339,0,null,3,0,0,0,null,4.8333333333333339,0,0,0,null,69414.270060851166,0,0,0,14361.573116038171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14361.573116038171,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,8361.5731160381711,0,696.79775966984755,0]
[null,4246,4246,"The North School",null,25,3,25,0,25,1,null,26,0,1,0,null,25.037037037037035,0,0.96296296296296291,0,null,345745.56751827878,0,10258.536674229143,0,13692.465545865691,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13692.465545865691,13692.465545865691,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,7692.4655458656907,7692.4655458656907,641.03879548880752,641.03879548880752]
[null,5221,5221,"Wincheap Foundation Primary School",null,25,0,25,0,25,0,null,0,0,21,0,null,0,0,25,0,null,0,0,212327.39442710282,0,8493.0957770841123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8493.0957770841123,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,2493.0957770841123,0,207.75798142367603,0]
[null,5229,5229,"Fleetdown Primary School",null,12,0,13,0,12.583333333333334,0,null,0,13,0,0,null,0,12.583333333333334,0,0,null,0,210696.75322847182,0,0,16744.112839348752,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16744.112839348752,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,10744.112839348752,0,895.34273661239604,0]
[null,5407,5407,"Thamesview School",null,6,0,8,0,7.166666666666667,0,null,1,7,0,0,null,0.89583333333333337,6.2708333333333339,0,0,null,13035.475341738218,109514.44159233448,0,0,17099.988409405491,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA23+AN23","v":17099.988409405491},0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,11099.988409405491,0,924.99903411712421,0]
[null,5412,5412,"Simon Langton Grammar School for Boys",null,15,2,23,0,19.666666666666668,0.66666666666666663,null,21,0,1,0,null,19.409090909090914,0,0.92424242424242442,0,null,274221.5672349541,0,9846.0430666989523,0,13970.538211556703,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13970.538211556703,13970.538211556703,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,7970.5382115567027,7970.5382115567027,664.21151762972522,664.21151762972522]
[null,5425,5425,"The Malling School",null,94,18,80,28,85.833333333333343,24.666666666666664,null,34,0,69,1,null,36.125,0,73.3125,1.0625,null,484913.12192032719,0,533755.084157479,13390.328409816042,9339.8962397069881,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9339.8962397069881,9339.8962397069881,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,3339.8962397069881,3339.8962397069881,278.32468664224899,278.32468664224899]
[null,5431,5431,"Hugh Christie Technology College",null,25,0,20,0,22.083333333333336,0,null,13,0,0,0,null,22.083333333333336,0,0,0,null,308672.95803664753,0,0,0,13977.643382791584,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13977.643382791584,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,7977.6433827915844,0,664.80361523263207,0]
[null,6914,6914,"Longfield Academy",null,37,0,34,0,35.25,0,null,32,0,0,0,null,35.25,0,0,0,null,473930.79716793174,0,0,0,13444.84530972856,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13444.84530972856,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,7444.8453097285601,0,620.40377581071334,0]
[null,6917,6917,"Dover Christ Church Academy",null,30,8,38,0,34.666666666666671,2.6666666666666665,null,6,6,14,17,null,5.2093023255813957,5.2093023255813957,12.155038759689925,14.75968992248062,null,74697.096200307918,92499.287336844645,111178.71456176658,162492.00395651429,11808.94023362768,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11808.94023362768,11808.94023362768,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,5808.9402336276798,5808.9402336276798,484.07835280230665,484.07835280230665]
[null,6919,6919,"The John Wallis Academy",null,12,0,4,0,7.3333333333333339,0,null,1,0,4,0,null,1.4666666666666668,0,5.8666666666666671,0,null,21341.801489729551,0,56764.828558893452,0,10650.9040975395,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA29+AN29","v":10650.9040975395},0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,4650.9040975395001,0,387.57534146162499,0]
[null,6920,6920,"Wilmington Academy",null,3,0,3,0,3,0,null,2,0,0,0,null,3,0,0,0,null,43653.684865355892,0,0,0,14551.228288451965,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14551.228288451965,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,8551.2282884519645,0,712.60235737099708,0]
[null,"5426A",5426,"The Archbishops School VI",null,3,0,3,0,3,0,null,0,2,0,0,null,0,3,0,0,null,0,57086.643153807847,0,0,19028.881051269283,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19028.881051269283,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,13028.881051269283,0,1085.7400876057736,0]
[null,"5426B",5426,"The Archbishops School SPLD",null,8,0,8,0,8,0,null,1,0,8,0,null,0.88888888888888884,0,7.1111111111111107,0,null,12934.425145290634,0,67533.125525931449,0,10058.44383390276,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10058.44383390276,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,4058.4438339027602,0,338.20365282522999,0]
[null,"6910A",6910,"Leigh Academy",null,3,0,3,0,3,0,null,0,2,1,0,null,0,2,1,0,null,0,38057.762102538567,10653.095777084111,0,16236.952626540893,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16236.952626540893,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,10236.952626540893,0,853.07938554507439,0]
[null,"6910B",6910,"Leigh Academy Language Unit",null,9,0,9,0,9,0,null,0,0,9,0,null,0,0,9,0,null,0,0,83877.861993757004,0,9319.7624437507784,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9319.7624437507784,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,3319.7624437507784,0,276.64687031256489,0]
[null,"A2007",2007,"Molehill Copse Primary Academy",null,4,0,4,0,4,0,null,0,3,0,0,null,0,4,0,0,null,0,73115.524205077134,0,0,18278.881051269283,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18278.881051269283,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,12278.881051269283,0,1023.2400876057736,0]
[null,"A2029",2029,"Tymberwood Academy",null,4,0,3,0,3.416666666666667,0,null,0,4,0,0,null,0,3.416666666666667,0,0,null,0,63765.343591836718,0,0,18663.027392732696,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18663.027392732696,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,12663.027392732696,0,1055.2522827277246,0]
[null,"A2034",2034,"Thistle Hill Academy",null,4,0,4,0,4,0,null,0,0,3,0,null,0,0,4,0,null,0,0,40612.383108336442,0,10153.095777084111,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10153.095777084111,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,4153.0957770841105,0,346.09131475700923,0]
[null,"A2036",2036,"Valley Invicta Primary School at Leybourne Chase",null,4,0,1,0,2.25,0,null,0,0,0,0,null,0,0,{"$f":"J38","v":2.25},0,null,{"$f":"IF(R38>20,(3*W$3)+(17*W$4)+((R38-20)*W$5),\nIF(R38>3,(3*W$3)+((R38-3)*W$4),\nR38*W$3))","v":0},0,23969.465498439247,0,10653.095777084111,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10653.095777084111,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,4653.0957770841105,0,{"$f":"AV38/12","v":387.75798142367586},0]
[null,"A2037",2037,"Valley Invicta Primary School at Holborough Lakes",null,4,0,8,0,6.3333333333333339,0,null,0,0,1,0,null,{"$f":"(M39/SUM($M39:$P39))*($J39+$K39)","v":0},{"$f":"(N39/SUM($M39:$P39))*($J39+$K39)","v":0},{"$f":"(O39/SUM($M39:$P39))*($J39+$K39)","v":6.3333333333333339},0,null,0,0,60802.939921532714,0,9600.464198136744,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9600.464198136744,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,3600.464198136744,0,300.038683178062,0]
[null,"A2038",2038,"Valley Invicta Primary School at Kings Hill",null,4,0,8,0,6.3333333333333339,0,null,2,0,0,0,null,6.3333333333333339,0,0,0,null,90491.112493529115,0,0,0,14288.070393715123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14288.070393715123,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,8288.0703937151229,0,690.67253280959358,0]
[null,"A2039",2039,"Martello Grove Academy",null,4,0,4,0,4,0,null,0,0,0,0,null,{"$f":"J41","v":4},0,0,0,null,57704.913153807858,0,0,0,14426.228288451965,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14426.228288451965,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,8426.2282884519645,0,702.18569070433034,0]
[null,"A2048",2048,"Reculver CofE Primary School",null,9,0,9,0,9,0,null,1,2,1,5,null,1,2,1,5,null,14551.228288451965,38057.762102538567,10653.095777084111,59013.310163840193,13586.155147990539,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13586.155147990539,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,7586.1551479905393,0,632.17959566587831,0]
[null,"A2061",2061,"Finberry Park Primary School",null,4,0,8,0,6.3333333333333339,0,null,0,0,0,0,null,0,0,{"$f":"J43","v":6.3333333333333339},0,null,0,0,60802.939921532714,0,9600.464198136744,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9600.464198136744,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,3600.464198136744,0,300.038683178062,0]
[null,"A2073",2073,"Langley Park Primary Academy",null,4,0,8,0,6.3333333333333339,0,null,1,0,0,0,null,6.3333333333333339,0,0,0,null,90491.112493529115,0,0,0,14288.070393715123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14288.070393715123,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,8288.0703937151229,0,690.67253280959358,0]
[null,"A2076",2076,"Cherry Orchard Academy",null,4,0,8,0,6.3333333333333339,0,null,1,1,2,0,null,1.5833333333333335,1.5833333333333335,3.166666666666667,0,null,23039.444790048947,30129.061664509703,33401.46996076635,0,13668.943644524999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13668.943644524999,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,7668.9436445249994,0,639.07863704374995,0]
[null,"A2087",2087,"Morehall Academy",null,3,0,3,0,3,0,null,0,3,0,0,null,0,3,0,0,null,0,57086.643153807847,0,0,19028.881051269283,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19028.881051269283,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,13028.881051269283,0,1085.7400876057736,0]
[null,"A2463",2463,"Minterne Community Junior School",null,25,0,24,0,24.416666666666668,0,null,0,0,25,0,null,0,0,24.416666666666668,0,null,0,0,208446.42189047043,0,8537.0548214527134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8537.0548214527134,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,2537.0548214527134,0,211.42123512105945,0]
[null,"A2513",2513,"The Oaks Community Infant School",null,12,0,12,0,12,0,null,1,0,10,0,null,1.0909090909090908,0,10.909090909090908,0,null,15874.067223765778,0,100397.40847728121,0,9689.2896417539159,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9689.2896417539159,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,3689.2896417539159,0,307.44080347949301,0]
[null,"A2654",2654,"Canterbury Primary School",null,8,0,12,0,10.333333333333334,0,null,4,0,0,0,null,10.333333333333334,0,0,0,null,146696.02564733697,0,0,0,14196.389578774544,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14196.389578774544,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,8196.3895787745441,0,683.03246489787864,0]
[null,"A3086",3086,"West Malling Church Of England Academy Trust",null,20,0,18,0,18.833333333333336,0,null,0,0,19,0,null,0,0,18.833333333333336,0,null,0,0,168966.63713508414,0,8971.6798478805722,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8971.6798478805722,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,2971.6798478805722,0,247.63998732338101,0]
[null,"A3914",3914,"Oakfield Primary Academy",null,12,0,14,0,13.166666666666668,0,null,8,0,2,0,null,10.533333333333335,0,2.6333333333333337,0,null,149506.27130502739,0,28053.152212988163,0,13485.525836811305,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13485.525836811305,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,7485.5258368113045,0,623.79381973427542,0]
[null,"A4000",4000,"St Augustine Academy",null,9,0,10,0,9.5833333333333339,0,null,11,0,1,0,null,8.7847222222222232,0,0.79861111111111116,0,null,124936.13739508152,0,8507.6806553102269,0,13924.572318301745,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13924.572318301745,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,7924.5723183017453,0,660.38102652514544,0]
[null,"A4002A",4002,"Sittingbourne Academy SPLD",null,18,0,18,0,18,0,null,2,0,25,1,null,1.2857142857142856,0,16.071428571428573,0.64285714285714279,null,18708.722085152524,0,145067.61070313753,8101.7113067794535,9548.7802275038612,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9548.7802275038612,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,3548.7802275038612,0,295.73168562532175,0]
[null,"A4002B",4002,"Sittingbourne Academy HI",null,29,0,28,0,28.416666666666671,0,null,0,27,0,0,null,0,28.416666666666671,0,0,null,0,456070.70320690225,0,0,16049.408910506821,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16049.408910506821,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,10049.408910506821,0,837.45074254223516,0]
[null,"A4004",4004,"Meopham School",null,16,0,15,0,15.416666666666668,0,null,16,0,0,0,null,15.416666666666668,0,0,0,null,218123.10278030115,0,0,0,14148.525585749263,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14148.525585749263,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,8148.525585749263,0,679.04379881243858,0]
[null,"A4016",4016,"The Charles Dickens School",null,3,0,4,0,3.5833333333333335,0,null,0,4,0,0,null,0,3.5833333333333335,0,0,null,0,66436.823767048263,0,0,18540.508958246028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18540.508958246028,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,12540.508958246028,0,1045.0424131871689,0]
[null,"A4018",4018,"The Goodwin Academy",null,13,0,13,0,13,0,null,2,0,7,0,null,2.8888888888888888,0,10.111111111111111,0,null,42036.881722194565,0,93492.412857183794,0,10425.330352259874,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10425.330352259874,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,4425.3303522598744,0,368.77752935498955,0]
[null,"A4172",4172,"Hartsdown Technology College",null,3,0,4,0,3.5833333333333335,0,null,0,2,1,0,null,0,2.3888888888888888,1.1944444444444444,0,null,0,45457.882511365511,12724.531067072687,0,16236.952626540893,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16236.952626540893,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,10236.952626540893,0,853.07938554507439,0]
[null,"A4242",4242,"The Abbey School",null,33,0,30,0,31.25,0,null,26,0,2,0,null,29.017857142857142,0,2.2321428571428572,0,null,395709.74944168644,0,23779.231645277032,0,13423.647394782831,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13423.647394782831,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,7423.6473947828308,0,618.6372828985692,0]
[null,"A5421",5421,"The Canterbury High School",null,25,0,25,0,25,0,null,0,0,26,0,null,0,0,25,0,null,0,0,212327.39442710282,0,8493.0957770841123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8493.0957770841123,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,2493.0957770841123,0,207.75798142367603,0]
[null,"A5434A",5434,"The Westlands Academy PD",null,6,0,6,0,6,0,null,0,6,0,1,null,0,5.1428571428571423,0,0.8571428571428571,null,0,91434.245406527742,0,10802.281742372605,17039.421191483394,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17039.421191483394,0,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,11039.421191483394,0,919.95176595694954,0]
[null,"A5434B",5434,"The Westlands Academy SPLD",null,18,11,18,10,18,10.333333333333332,null,6,1,22,0,null,5.8620689655172411,0.97701149425287348,21.494252873563216,0,null,83869.269277132204,18591.435509860792,189003.32302468148,0,10286.965687470865,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10286.965687470865,10286.965687470865,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,4286.9656874708653,4286.9656874708653,357.24714062257209,357.24714062257209]
[null,"A5435",5435,"St Gregory's Catholic Comprehensive School",null,10,2,10,0,10,0.66666666666666663,null,0,5,0,0,null,0,10.666666666666666,0,0,null,0,179974.73121353902,0,0,16872.631051269283,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16872.631051269283,16872.631051269283,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,10872.631051269283,10872.631051269283,906.05258760577362,906.05258760577362]
[null,"A5446",5446,"St Anselm's Catholic School",null,10,2,10,0,10,0.66666666666666663,null,0,13,0,0,null,{"$f":"(M64/SUM($M64:$P64))*($J64+$K64)","v":0},10.666666666666666,0,0,null,{"$f":"IF(R64>20,(3*W$3)+(17*W$4)+((R64-20)*W$5),\nIF(R64>3,(3*W$3)+((R64-3)*W$4),\nR64*W$3))","v":0},179974.73121353902,0,0,16872.631051269283,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16872.631051269283,16872.631051269283,null,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,10872.631051269283,10872.631051269283,{"$f":"AV64/12","v":906.05258760577362},906.05258760577362]