{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["HOME","Early Years","Place Plus","Place Plus Resourced Provision","Growth Funding","DATA","SRP data","TestArea"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":47,"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":"HOME","index":0,"n_rows":23,"n_cols":7,"rows_kept":23,"cut":false,"hidden":false,"merged":[[14,6,14,18],[16,6,16,18],[18,6,18,18],[20,6,20,18],[22,6,22,18]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"DFE Number"]
[]
[null,"NOTES:",null,"Home Page",null,null,"Select your DFE number using the drop down menu provided (it may be prefixed with a letter) in order for the other pages to recognise your academy"]
[]
[null,null,null,"Early Years",null,null,"If your academy has an early years provision (not a private voluntary or independent provison that is a tennant on your site) then you will be able to see your hourly rate on this page.\n\nIf you fill in the table shaded pink with your projected pupil numbers then the page will calculate your projected funding. You can correct this with actual data as the year passes."]
[]
[null,null,null,"Place Place Mainstream",null,null,"On this page you can identify your high needs pupils within your academy and find out how much funding these pupils will attract.\n\nIt is important to only include pupils who have had high needs funding agreed by Kent County Council and to make sure you use the correct dates and need types as funding will only be provided as agreed in advance by the authority."]
[]
[null,null,null,"Place Plus Resourced Provision",null,null,"On this page you can identify your special resourced provision pupils within your academy and find out how much funding these pupils will attract.\n\nIt is important to only include pupils who have had high needs funding agreed by Kent County Council and to make sure you use the correct dates as funding will only be provided as agreed in advance by the authority.\n\nIt is also important to be clear about which high needs pupils attend your special resourced provision and which attend your school but not the special resourced provision."]
[]
[null,null,null,"Growth Funding",null,null,"On this page you can enter your projected pupil number for October 2014 (and correct it when the time comes) to see if you will be eligible for any rising roll funding.\n\nIf you are also in receipt of reorganisation funding then it is important to enter this as well as you will only receive the greater of the two.\n\nNon recoupment academies, Free schools and any academy funded based on estimated pupil numbers will not be eligible for rising roll funding."]

{"sheet":"Early Years","index":1,"n_rows":46,"n_cols":11,"rows_kept":46,"cut":false,"hidden":false,"merged":[[6,0,6,10],[17,2,17,4],[17,5,17,7],[17,8,17,10],[4,2,4,7]]}
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"dfenum","v":0}]
[]
[]
[null,null,{"$f":"VLOOKUP(dfenum,academies,2,0)","v":{"$error":"#N/A"}}]
[]
["2014/15 Early Years Budget Estimation"]
[]
[null,"Hourly Rate",null,null,null,null,"Hourly rate"]
[null,"Base rate",null,null,null,null,{"$f":"VLOOKUP(dfenum,DATA!$B$3:$G$145,4,0)","v":{"$error":"#N/A"}}]
[null,"Qualified Teacher Supplement",null,null,null,null,{"$f":"VLOOKUP(dfenum,DATA!$B$3:$G$145,5,0)","v":{"$error":"#N/A"}}]
[null,"Disadvantage supplement",null,null,null,null,{"$f":"VLOOKUP(dfenum,DATA!$B$3:$G$145,6,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"SUM(G10:G12)","v":{"$error":"#N/A"}}]
[]
[null,"Please Enter your Pupil Numbers"]
[]
[null,"Please only enter qualifying pupils (follow link for guidance)"]
[null,null,"2014/15"]
[null,"Pupils Early Years Hours","Summer","Autumn","Spring"]
[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:",{"$f":"SUM(C20:C34)","v":0},{"$f":"SUM(D20:D34)","v":0},{"$f":"SUM(E20:E34)","v":0}]
[null,"Total Weekly Hours:",{"$f":"(1*C20)+(2*C21)+(3*C22)+(4*C23)+(5*C24)+(6*C25)+(7*C26)+(8*C27)+(9*C28)+(10*C29)+(11*C30)+(12*C31)+(13*C32)+(14*C33)+(15*C34)","v":0},{"$f":"(1*D20)+(2*D21)+(3*D22)+(4*D23)+(5*D24)+(6*D25)+(7*D26)+(8*D27)+(9*D28)+(10*D29)+(11*D30)+(12*D31)+(13*D32)+(14*D33)+(15*D34)","v":0},{"$f":"(1*E20)+(2*E21)+(3*E22)+(4*E23)+(5*E24)+(6*E25)+(7*E26)+(8*E27)+(9*E28)+(10*E29)+(11*E30)+(12*E31)+(13*E32)+(14*E33)+(15*E34)","v":0}]
[null,"Total Hours for Term:",{"$f":"C36*H40","v":0},{"$f":"D36*H41","v":0},{"$f":"E36*H42","v":0}]
[]
[null,null,null,null,null,"Weekly Hours",null,"Weeks"]
[null,"Summer term 2014",null,null,null,{"$f":"C36","v":0},null,12,null,{"$f":"F40*H40","v":0}]
[null,"Autumn term 2014",null,null,null,{"$f":"D36","v":0},null,14,null,{"$f":"F41*H41","v":0}]
[null,"Spring term 2015",null,null,null,{"$f":"E36","v":0},null,11,null,{"$f":"F42*H42","v":0}]
[null,"Total hours for 2014/15:",null,null,null,null,null,null,null,{"$f":"SUM(J40:J42)","v":0}]
[null,"Hourly rate:",null,null,null,null,null,null,null,{"$f":"G13","v":{"$error":"#N/A"}}]
[]
[null,"Total 2014/15 Estimated Budget:",null,null,null,null,null,null,null,{"$f":"J43*J44","v":{"$error":"#N/A"}}]

{"sheet":"Place Plus","index":2,"n_rows":110,"n_cols":97,"rows_kept":110,"cut":false,"hidden":false,"merged":[[11,79,11,90],[11,93,11,94],[11,95,11,96],[6,1,6,6],[8,1,8,6],[11,43,11,54],[11,55,11,66],[11,67,11,78]]}
[]
[null,null,null,null,null,null,{"$f":"dfenum","v":0}]
[]
[]
[]
[]
[null,{"$f":"VLOOKUP(dfenum,academies,2,0)","v":{"$error":"#N/A"}}]
[]
[null,"Place Plus Funding for High Needs Pupils in Mainstream Provision Not a Resourced Provision"]
[null,"Pupil Numbers",null,null,null,null,null,null,null,null,"Only Pupils who have had high needs funding agreed by Kent County Council should be entered here"]
[]
[null,null,"SLCN & SPLD","SLD","ASD","PD HI & VI","Of which Post-16 Pupils",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-16 Need types",null,null,null,null,null,null,null,null,null,null,null,"2016-17 Need types",null,null,null,null,null,null,null,null,null,null,null,"2015-16 Pre/Post-16",null,null,null,null,null,null,null,null,null,null,null,"2016-17 Pre/Post-16",null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-16",null,"2016-17"]
[null,null,null,null,null,null,null,null,null,null,"Pupil Surname","Pupil Forename","D.O.B","Pre/Post 16 Summer","Pre/Post Autumn","Need Type ","Placement Start Date","Placement End Date","End date","April Return","September return","January Return","April Post-16","May Post-16","June Post-16","July Post-16","August Post-16","September Post-16","October Post-16","November Post-16","December Post-16","January Post-16","February Post-16","March Post-16","May Starters","June Starters","July Starters","August Starters","October Starters","Novermber Starters","December Starters","February Starters","March Starters","April","May","June","July","August","September","October","November","December","January","February","March","April","May","June","July","August","September","October","November","December","January","February","March","April","May","June","July","August","September","October","November","December","January","February","March","April","May","June","July","August","September","October","November","December","January","February","March","2015-16 FTE","2016-17 FTE","Pre-16","Post-16","Pre-16","Post-16"]
[null,"This table shows all of the Pupils in School during these months",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(M14*1),\"Enter valid D.O.B\",IF(M14<34372,\"Enter valid D.O.B\",IF(M14<35674,\"Post-16\",\"Pre-16\")))","v":"Enter valid D.O.B"},{"$f":"IF(ISERROR(M14*1),\"Enter valid D.O.B\",IF(M14<34372,\"Enter valid D.O.B\",IF(M14<36039,\"Post-16\",\"Pre-16\")))","v":"Enter valid D.O.B"},null,null,null,{"$f":"IF(Q14=0,0,IF(R14=0,42826,R14))","v":0},{"$f":"IF(AND(Q14<41760,S14>41729),P14,0)","v":0},{"$f":"IF(AND(Q14<41913,S14>41882),P14,0)","v":0},{"$f":"IF(AND(Q14<42036,S14>42004),P14,0)","v":0},{"$f":"IF(AND(Q14<41760,S14>41729),N14,0)","v":0},{"$f":"IF(AND(Q14>41759,Q14<41791),N14,0)","v":0},{"$f":"IF(AND(Q14>41790,Q14<41821),N14,0)","v":0},{"$f":"IF(AND(Q14>41820,Q14<41851),N14,0)","v":0},{"$f":"IF(AND(Q14>41851,Q14<41883),N14,0)","v":0},{"$f":"IF(AND(S14>41882,Q14<41913),O14,0)","v":0},{"$f":"IF(AND(Q14>41912,Q14<41944),O14,0)","v":0},{"$f":"IF(AND(Q14>41943,Q14<41974),O14,0)","v":0},{"$f":"IF(AND(Q14>41973,Q14<42005),O14,0)","v":0},{"$f":"IF(AND(Q14<42036,S14>42004),O14,0)","v":0},{"$f":"IF(AND(Q14>42035,Q14<42064),O14,0)","v":0},{"$f":"IF(AND(Q14>42063,Q14<42095),O14,0)","v":0},{"$f":"IF(AND(Q14>41759,Q14<41791),P14,0)","v":0},{"$f":"IF(AND(Q14>41790,Q14<41821),P14,0)","v":0},{"$f":"IF(AND(Q14>41820,Q14<41852),P14,0)","v":0},{"$f":"IF(AND(Q14>41851,Q14<41883),P14,0)","v":0},{"$f":"IF(AND(Q14>41912,Q14<41944),P14,0)","v":0},{"$f":"IF(AND(Q14>41943,Q14<41974),P14,0)","v":0},{"$f":"IF(AND(Q14>41973,Q14<42005),P14,0)","v":0},{"$f":"IF(AND(Q14>42035,Q14<42064),P14,0)","v":0},{"$f":"IF(AND(Q14>42063,Q14<42095),P14,0)","v":0},{"$f":"IF(AND(Q14<42125,S14>42094),P14,0)","v":0},{"$f":"IF(AND(Q14<42156,Q14>42124),P14,0)","v":0},{"$f":"IF(AND(Q14<42186,Q14>42155),P14,0)","v":0},{"$f":"IF(AND(Q14<42217,Q14>42185),P14,0)","v":0},{"$f":"IF(AND(Q14<42248,Q14>42216),P14,0)","v":0},{"$f":"IF(AND(Q14<42278,S14>42247),P14,0)","v":0},{"$f":"IF(AND(Q14<42309,Q14>42277),P14,0)","v":0},{"$f":"IF(AND(Q14<42339,Q14>42308),P14,0)","v":0},{"$f":"IF(AND(Q14<42370,Q14>42339),P14,0)","v":0},{"$f":"IF(AND(Q14<42401,S14>42369),P14,0)","v":0},{"$f":"IF(AND(Q14<42430,Q14>42400),P14,0)","v":0},{"$f":"IF(AND(Q14<42461,Q14>42429),P14,0)","v":0},{"$f":"IF(AND(Q14<42491,S14>42460),P14,0)","v":0},{"$f":"IF(AND(Q14<42522,Q14>42490),P14,0)","v":0},{"$f":"IF(AND(Q14<42552,Q14>42521),P14,0)","v":0},{"$f":"IF(AND(Q14<42583,Q14>42551),P14,0)","v":0},{"$f":"IF(AND(Q14<42614,Q14>42582),P14,0)","v":0},{"$f":"IF(AND(Q14<42644,S14>42613),P14,0)","v":0},{"$f":"IF(AND(Q14<42675,Q14>42643),P14,0)","v":0},{"$f":"IF(AND(Q14<42705,Q14>42674),P14,0)","v":0},{"$f":"IF(AND(Q14<42736,Q14>42704),P14,0)","v":0},{"$f":"IF(AND(Q14<42767,S14>42735),P14,0)","v":0},{"$f":"IF(AND(Q14<42795,Q14>42766),P14,0)","v":0},{"$f":"IF(AND(Q14<42826,Q14>42794),P14,0)","v":0},{"$f":"IF(AND(Q14<42125,S14>42094),IF(M14<36039,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q14<42156,Q14>42124),IF(M14<36039,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q14<42186,Q14>42155),IF(M14<36039,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q14<42217,Q14>42185),IF(M14<36039,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q14<42248,Q14>42216),IF(M14<36039,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q14<42278,S14>42247),IF(M14<36404,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q14<42309,Q14>42277),IF(M14<36404,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q14<42339,Q14>42308),IF(M14<36404,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q14<42370,Q14>42339),IF(M14<36404,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q14<42401,S14>42369),IF(M14<36404,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q14<42430,Q14>42400),IF(M14<36404,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q14<42461,Q14>42429),IF(M14<36404,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q14<42491,S14>42460),IF(M14<36404,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q14<42522,Q14>42490),IF(M14<36404,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q14<42552,Q14>42521),IF(M14<36404,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q14<42583,Q14>42551),IF(M14<36404,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q14<42614,Q14>42582),IF(M14<36404,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q14<42644,S14>42613),IF(M14<36770,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q14<42675,Q14>42643),IF(M14<36770,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q14<42705,Q14>42674),IF(M14<36770,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q14<42736,Q14>42704),IF(M14<36770,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q14<42767,S14>42735),IF(M14<36770,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q14<42795,Q14>42766),IF(M14<36770,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q14<42826,Q14>42794),IF(M14<36770,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AR14=0,0,5/12)\n+IF(AS14=0,0,4/12)\n+IF(AT14=0,0,3/12)\n+IF(AU14=0,0,2/12)\n+IF(AV14=0,0,1/12)\n+IF(AW14=0,0,4/12)\n+IF(AX14=0,0,3/13)\n+IF(AY14=0,0,2/12)\n+IF(AZ14=0,0,1/12)\n+IF(BA14=0,0,3/12)\n+IF(BB14=0,0,2/12)\n+IF(BC14=0,0,1/12)","v":0},{"$f":"IF(BD14=0,0,5/12)\n+IF(BE14=0,0,4/12)\n+IF(BF14=0,0,3/12)\n+IF(BG14=0,0,2/12)\n+IF(BH14=0,0,1/12)\n+IF(BI14=0,0,4/12)\n+IF(BJ14=0,0,3/13)\n+IF(BK14=0,0,2/12)\n+IF(BL14=0,0,1/12)\n+IF(BM14=0,0,3/12)\n+IF(BN14=0,0,2/12)\n+IF(BO14=0,0,1/12)","v":0},{"$f":"IF(BP14=\"Pre-16\",5/12,0)+IF(BQ14=\"Pre-16\",4/12,0)+IF(BR14=\"Pre-16\",3/12,0)+IF(BS14=\"Pre-16\",2/12,0)+IF(BT14=\"Pre-16\",1/12,0)+IF(BU14=\"Pre-16\",4/12,0)+IF(BV14=\"Pre-16\",3/12,0)+IF(BW14=\"Pre-16\",2/12,0)+IF(BX14=\"Pre-16\",1/12,0)+IF(BY14=\"Pre-16\",3/12,0)+IF(BZ14=\"Pre-16\",2/12,0)+IF(CA14=\"Pre-16\",1/12,0)","v":0},{"$f":"IF(BP14=\"Post-16\",5/12,0)+IF(BQ14=\"Post-16\",4/12,0)+IF(BR14=\"Post-16\",3/12,0)+IF(BS14=\"Post-16\",2/12,0)+IF(BT14=\"Post-16\",1/12,0)+IF(BU14=\"Post-16\",4/12,0)+IF(BV14=\"Post-16\",3/12,0)+IF(BW14=\"Post-16\",2/12,0)+IF(BX14=\"Post-16\",1/12,0)+IF(BY14=\"Post-16\",3/12,0)+IF(BZ14=\"Post-16\",2/12,0)+IF(CA14=\"Post-16\",1/12,0)","v":0},{"$f":"IF(CB14=\"Pre-16\",5/12,0)+IF(CC14=\"Pre-16\",4/12,0)+IF(CD14=\"Pre-16\",3/12,0)+IF(CE14=\"Pre-16\",2/12,0)+IF(CF14=\"Pre-16\",1/12,0)+IF(CG14=\"Pre-16\",4/12,0)+IF(CH14=\"Pre-16\",3/12,0)+IF(CI14=\"Pre-16\",2/12,0)+IF(CJ14=\"Pre-16\",1/12,0)+IF(CK14=\"Pre-16\",3/12,0)+IF(CL14=\"Pre-16\",2/12,0)+IF(CM14=\"Pre-16\",1/12,0)","v":0},{"$f":"IF(CB14=\"Post-16\",5/12,0)+IF(CC14=\"Post-16\",4/12,0)+IF(CD14=\"Post-16\",3/12,0)+IF(CE14=\"Post-16\",2/12,0)+IF(CF14=\"Post-16\",1/12,0)+IF(CG14=\"Post-16\",4/12,0)+IF(CH14=\"Post-16\",3/12,0)+IF(CI14=\"Post-16\",2/12,0)+IF(CJ14=\"Post-16\",1/12,0)+IF(CK14=\"Post-16\",3/12,0)+IF(CL14=\"Post-16\",2/12,0)+IF(CM14=\"Post-16\",1/12,0)","v":0}]
[null,"April ",{"$f":"COUNTIF($T$14:$T$33,\"SLCN & SPLD\")","v":0},{"$f":"COUNTIF($T$14:$T$33,\"SLD\")","v":0},{"$f":"COUNTIF($T$14:$T$33,\"ASD\")","v":0},{"$f":"COUNTIF($T$14:$T$33,\"PD HI & VI\")","v":0},{"$f":"COUNTIF(W14:W33,\"Post-16\")","v":0},null,null,null,null,null,null,{"$f":"IF(ISERROR(M15*1),\"Enter valid D.O.B\",IF(M15<34372,\"Enter valid D.O.B\",IF(M15<35674,\"Post-16\",\"Pre-16\")))","v":"Enter valid D.O.B"},{"$f":"IF(ISERROR(M15*1),\"Enter valid D.O.B\",IF(M15<34372,\"Enter valid D.O.B\",IF(M15<36039,\"Post-16\",\"Pre-16\")))","v":"Enter valid D.O.B"},null,null,null,{"$f":"IF(Q15=0,0,IF(R15=0,42826,R15))","v":0},{"$f":"IF(AND(Q15<41760,S15>41729),P15,0)","v":0},{"$f":"IF(AND(Q15<41913,S15>41882),P15,0)","v":0},{"$f":"IF(AND(Q15<42036,S15>42004),P15,0)","v":0},{"$f":"IF(AND(Q15<41760,S15>41729),N15,0)","v":0},{"$f":"IF(AND(Q15>41759,Q15<41791),N15,0)","v":0},{"$f":"IF(AND(Q15>41790,Q15<41821),N15,0)","v":0},{"$f":"IF(AND(Q15>41820,Q15<41851),N15,0)","v":0},{"$f":"IF(AND(Q15>41851,Q15<41883),N15,0)","v":0},{"$f":"IF(AND(S15>41882,Q15<41913),O15,0)","v":0},{"$f":"IF(AND(Q15>41912,Q15<41944),O15,0)","v":0},{"$f":"IF(AND(Q15>41943,Q15<41974),O15,0)","v":0},{"$f":"IF(AND(Q15>41973,Q15<42005),O15,0)","v":0},{"$f":"IF(AND(Q15<42036,S15>42004),O15,0)","v":0},{"$f":"IF(AND(Q15>42035,Q15<42064),O15,0)","v":0},{"$f":"IF(AND(Q15>42063,Q15<42095),O15,0)","v":0},{"$f":"IF(AND(Q15>41759,Q15<41791),P15,0)","v":0},{"$f":"IF(AND(Q15>41790,Q15<41821),P15,0)","v":0},{"$f":"IF(AND(Q15>41820,Q15<41852),P15,0)","v":0},{"$f":"IF(AND(Q15>41851,Q15<41883),P15,0)","v":0},{"$f":"IF(AND(Q15>41912,Q15<41944),P15,0)","v":0},{"$f":"IF(AND(Q15>41943,Q15<41974),P15,0)","v":0},{"$f":"IF(AND(Q15>41973,Q15<42005),P15,0)","v":0},{"$f":"IF(AND(Q15>42035,Q15<42064),P15,0)","v":0},{"$f":"IF(AND(Q15>42063,Q15<42095),P15,0)","v":0},{"$f":"IF(AND(Q15<42125,S15>42094),P15,0)","v":0},{"$f":"IF(AND(Q15<42156,Q15>42124),P15,0)","v":0},{"$f":"IF(AND(Q15<42186,Q15>42155),P15,0)","v":0},{"$f":"IF(AND(Q15<42217,Q15>42185),P15,0)","v":0},{"$f":"IF(AND(Q15<42248,Q15>42216),P15,0)","v":0},{"$f":"IF(AND(Q15<42278,S15>42247),P15,0)","v":0},{"$f":"IF(AND(Q15<42309,Q15>42277),P15,0)","v":0},{"$f":"IF(AND(Q15<42339,Q15>42308),P15,0)","v":0},{"$f":"IF(AND(Q15<42370,Q15>42339),P15,0)","v":0},{"$f":"IF(AND(Q15<42401,S15>42369),P15,0)","v":0},{"$f":"IF(AND(Q15<42430,Q15>42400),P15,0)","v":0},{"$f":"IF(AND(Q15<42461,Q15>42429),P15,0)","v":0},{"$f":"IF(AND(Q15<42491,S15>42460),P15,0)","v":0},{"$f":"IF(AND(Q15<42522,Q15>42490),P15,0)","v":0},{"$f":"IF(AND(Q15<42552,Q15>42521),P15,0)","v":0},{"$f":"IF(AND(Q15<42583,Q15>42551),P15,0)","v":0},{"$f":"IF(AND(Q15<42614,Q15>42582),P15,0)","v":0},{"$f":"IF(AND(Q15<42644,S15>42613),P15,0)","v":0},{"$f":"IF(AND(Q15<42675,Q15>42643),P15,0)","v":0},{"$f":"IF(AND(Q15<42705,Q15>42674),P15,0)","v":0},{"$f":"IF(AND(Q15<42736,Q15>42704),P15,0)","v":0},{"$f":"IF(AND(Q15<42767,S15>42735),P15,0)","v":0},{"$f":"IF(AND(Q15<42795,Q15>42766),P15,0)","v":0},{"$f":"IF(AND(Q15<42826,Q15>42794),P15,0)","v":0},{"$f":"IF(AND(Q15<42125,S15>42094),IF(M15<36039,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q15<42156,Q15>42124),IF(M15<36039,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q15<42186,Q15>42155),IF(M15<36039,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q15<42217,Q15>42185),IF(M15<36039,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q15<42248,Q15>42216),IF(M15<36039,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q15<42278,S15>42247),IF(M15<36404,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q15<42309,Q15>42277),IF(M15<36404,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q15<42339,Q15>42308),IF(M15<36404,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q15<42370,Q15>42339),IF(M15<36404,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q15<42401,S15>42369),IF(M15<36404,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q15<42430,Q15>42400),IF(M15<36404,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q15<42461,Q15>42429),IF(M15<36404,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q15<42491,S15>42460),IF(M15<36404,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q15<42522,Q15>42490),IF(M15<36404,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q15<42552,Q15>42521),IF(M15<36404,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q15<42583,Q15>42551),IF(M15<36404,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q15<42614,Q15>42582),IF(M15<36404,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q15<42644,S15>42613),IF(M15<36770,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q15<42675,Q15>42643),IF(M15<36770,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q15<42705,Q15>42674),IF(M15<36770,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q15<42736,Q15>42704),IF(M15<36770,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q15<42767,S15>42735),IF(M15<36770,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q15<42795,Q15>42766),IF(M15<36770,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AND(Q15<42826,Q15>42794),IF(M15<36770,\"Post-16\",\"Pre-16\"),0)","v":0},{"$f":"IF(AR15=0,0,5/12)\n+IF(AS15=0,0,4/12)\n+IF(AT15=0,0,3/12)\n+IF(AU15=0,0,2/12)\n+IF(AV15=0,0,1/12)\n+IF(AW15=0,0,4/12)\n+IF(AX15=0,0,3/13)\n+IF(AY15=0,0,2/12)\n+IF(AZ15=0,0,1/12)\n+IF(BA15=0,0,3/12)\n+IF(BB15=0,0,2/12)\n+IF(BC15=0,0,1/12)","v":0},{"$f":"IF(BD15=0,0,5/12)\n+IF(BE15=0,0,4/12)\n+IF(BF15=0,0,3/12)\n+IF(BG15=0,0,2/12)\n+IF(BH15=0,0,1/12)\n+IF(BI15=0,0,4/12)\n+IF(BJ15=0,0,3/13)\n+IF(BK15=0,0,2/12)\n+IF(BL15=0,0,1/12)\n+IF(BM15=0,0,3/12)\n+IF(BN15=0,0,2/12)\n+IF(BO15=0,0,1/12)","v":0},{"$f":"IF(BP15=\"Pre-16\",5/12,0)+IF(BQ15=\"Pre-16\",4/12,0)+IF(BR15=\"Pre-16\",3/12,0)+IF(BS15=\"Pre-16\",2/12,0)+IF(BT15=\"Pre-16\",1/12,0)+IF(BU15=\"Pre-16\",4/12,0)+IF(BV15=\"Pre-16\",3/12,0)+IF(BW15=\"Pre-16\",2/12,0)+IF(BX15=\"Pre-16\",1/12,0)+IF(BY15=\"Pre-16\",3/12,0)+IF(BZ15=\"Pre-16\",2/12,0)+IF(CA15=\"Pre-16\",1/12,0)","v":0},0,{"$f":"IF(CB15=\"Pre-16\",5/12,0)+IF(CC15=\"Pre-16\",4/12,0)+IF(CD15=\"Pre-16\",3/12,0)+IF(CE15=\"Pre-16\",2/12,0)+IF(CF15=\"Pre-16\",1/12,0)+IF(CG15=\"Pre-16\",4/12,0)+IF(CH15=\"Pre-16\",3/12,0)+IF(CI15=\"Pre-16\",2/12,0)+IF(CJ15=\"Pre-16\",1/12,0)+IF(CK15=\"Pre-16\",3/12,0)+IF(CL15=\"Pre-16\",2/12,0)+IF(CM15=\"Pre-16\",1/12,0)","v":0},0]
[null,"September",{"$f":"COUNTIF($U$14:$U$33,\"SLCN & SPLD\")","v":0},{"$f":"COUNTIF($U$14:$U$33,\"SLD\")","v":0},{"$f":"COUNTIF($U$14:$U$33,\"ASD\")","v":0},{"$f":"COUNTIF($U$14:$U$33,\"PD HI & VI\")","v":0},{"$f":"COUNTIF(AB14:AB33,\"Post-16\")","v":0},null,null,null,null,null,null,"Enter valid D.O.B","Enter valid D.O.B",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"January",{"$f":"COUNTIF($V$14:$V$33,\"SLCN & SPLD\")","v":0},{"$f":"COUNTIF($V$14:$V$33,\"SLD\")","v":0},{"$f":"COUNTIF($V$14:$V$33,\"ASD\")","v":0},{"$f":"COUNTIF($V$14:$V$33,\"PD HI & VI\")","v":0},{"$f":"COUNTIF(AF14:AF33,\"Post-16\")","v":0},null,null,null,null,null,null,"Enter valid D.O.B","Enter valid D.O.B",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter valid D.O.B","Enter valid D.O.B",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"This table shows only those Pupils joining during these months",null,null,null,null,null,null,null,null,null,null,null,"Enter valid D.O.B","Enter valid D.O.B",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"May",{"$f":"COUNTIF($AI$14:$AI$33,\"SLCN & SPLD\")","v":0},{"$f":"COUNTIF($AI$14:$AI$33,\"SLD\")","v":0},{"$f":"COUNTIF($AI$14:$AI$33,\"ASD\")","v":0},{"$f":"COUNTIF($AI$14:$AI$33,\"PD HI & VI\")","v":0},{"$f":"COUNTIF($X$14:$X$33,\"Post-16\")","v":0},null,null,null,null,null,null,"Enter valid D.O.B","Enter valid D.O.B",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"June",{"$f":"COUNTIF($AJ$14:$AJ$33,\"SLCN & SPLD\")","v":0},{"$f":"COUNTIF($AJ$14:$AJ$33,\"SLD\")","v":0},{"$f":"COUNTIF($AJ$14:$AJ$33,\"ASD\")","v":0},{"$f":"COUNTIF($AJ$14:$AJ$33,\"PD HI & VI\")","v":0},{"$f":"COUNTIF($Y$14:$Y$33,\"Post-16\")","v":0},null,null,null,null,null,null,"Enter valid D.O.B","Enter valid D.O.B",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"July",{"$f":"COUNTIF($AK$14:$AK$33,\"SLCN & SPLD\")","v":0},{"$f":"COUNTIF($AK$14:$AK$33,\"SLD\")","v":0},{"$f":"COUNTIF($AK$14:$AK$33,\"ASD\")","v":0},{"$f":"COUNTIF($AK$14:$AK$33,\"PD HI & VI\")","v":0},{"$f":"COUNTIF($Z$14:$Z$33,\"Post-16\")","v":0},null,null,null,null,null,null,"Enter valid D.O.B","Enter valid D.O.B",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"August",{"$f":"COUNTIF($AL$14:$AL$33,\"SLCN & SPLD\")","v":0},{"$f":"COUNTIF($AL$14:$AL$33,\"SLD\")","v":0},{"$f":"COUNTIF($AL$14:$AL$33,\"ASD\")","v":0},{"$f":"COUNTIF($AL$14:$AL$33,\"PD HI & VI\")","v":0},{"$f":"COUNTIF($AA$14:$AA$33,\"Post-16\")","v":0},null,null,null,null,null,null,"Enter valid D.O.B","Enter valid D.O.B",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"October",{"$f":"COUNTIF($AM$14:$AM$33,\"SLCN & SPLD\")","v":0},{"$f":"COUNTIF($AM$14:$AM$33,\"SLD\")","v":0},{"$f":"COUNTIF($AM$14:$AM$33,\"ASD\")","v":0},{"$f":"COUNTIF($AM$14:$AM$33,\"PD HI & VI\")","v":0},{"$f":"COUNTIF($AC$14:$AC$33,\"Post-16\")","v":0},null,null,null,null,null,null,"Enter valid D.O.B","Enter valid D.O.B",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"November",{"$f":"COUNTIF($AN$14:$AN$33,\"SLCN & SPLD\")","v":0},{"$f":"COUNTIF($AN$14:$AN$33,\"SLD\")","v":0},{"$f":"COUNTIF($AN$14:$AN$33,\"ASD\")","v":0},{"$f":"COUNTIF($AN$14:$AN$33,\"PD HI & VI\")","v":0},{"$f":"COUNTIF($AD$14:$AD$33,\"Post-16\")","v":0},null,null,null,null,null,null,"Enter valid D.O.B","Enter valid D.O.B",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"December",{"$f":"COUNTIF($AO$14:$AO$33,\"SLCN & SPLD\")","v":0},{"$f":"COUNTIF($AO$14:$AO$33,\"SLD\")","v":0},{"$f":"COUNTIF($AO$14:$AO$33,\"ASD\")","v":0},{"$f":"COUNTIF($AO$14:$AO$33,\"PD HI & VI\")","v":0},{"$f":"COUNTIF($AE$14:$AE$33,\"Post-16\")","v":0},null,null,null,null,null,null,"Enter valid D.O.B","Enter valid D.O.B",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"February",{"$f":"COUNTIF($AP$14:$AP$33,\"SLCN & SPLD\")","v":0},{"$f":"COUNTIF($AP$14:$AP$33,\"SLD\")","v":0},{"$f":"COUNTIF($AP$14:$AP$33,\"ASD\")","v":0},{"$f":"COUNTIF($AP$14:$AP$33,\"PD HI & VI\")","v":0},{"$f":"COUNTIF($AG$14:$AG$33,\"Post-16\")","v":0},null,null,null,null,null,null,"Enter valid D.O.B","Enter valid D.O.B",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"March",{"$f":"COUNTIF($AQ$14:$AQ$33,\"SLCN & SPLD\")","v":0},{"$f":"COUNTIF($AQ$14:$AQ$33,\"SLD\")","v":0},{"$f":"COUNTIF($AQ$14:$AQ$33,\"ASD\")","v":0},{"$f":"COUNTIF($AQ$14:$AQ$33,\"PD HI & VI\")","v":0},{"$f":"COUNTIF($AH$14:$AH$33,\"Post-16\")","v":0},null,null,null,null,null,null,"Enter valid D.O.B","Enter valid D.O.B",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter valid D.O.B","Enter valid D.O.B",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter valid D.O.B","Enter valid D.O.B",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter valid D.O.B","Enter valid D.O.B",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter valid D.O.B","Enter valid D.O.B",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter valid D.O.B","Enter valid D.O.B",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Element 2 Pre-16 Pupils"]
[]
[null,"Notional AEN/SEN Budget"]
[null,null,"IDACI",null,null,{"$f":"VLOOKUP(dfenum,DATA!B3:AH145,33,0)","v":{"$error":"#N/A"}}]
[null,null,"Looked After Children",null,null,{"$f":"VLOOKUP(dfenum,DATA!B3:AJ145,35,0)","v":{"$error":"#N/A"}}]
[null,null,"Low Cost, high Incidence SEN",null,null,{"$f":"VLOOKUP(dfenum,DATA!B3:AX145,49,0)","v":{"$error":"#N/A"}}]
[null,null,"English as an additional language",null,null,{"$f":"VLOOKUP(dfenum,DATA!B3:AT145,44,0)","v":{"$error":"#N/A"}}]
[null,null,"Element of Lump Sum",null,null,{"$f":"VLOOKUP(dfenum,DATA!B3:AT145,45,0)","v":{"$error":"#N/A"}}]
[null,null,"Total (with London Fringe if applicable)",null,null,null,{"$f":"VLOOKUP(dfenum,DATA!B3:AU145,46,0)*SUM(F37:F41)","v":{"$error":"#N/A"}}]
[null,"School Contribution per Pre-16 Pupil",null,null,null,null,6000]
[null,"AEN/SEN Top Up per Pre-16 Pupil",null,null,null,null,{"$f":"IF(totnotbud>200000,0,6000-(totnotbud*0.03))","v":{"$error":"#N/A"}}]
[null,"Maximum Contribution for all Pre-16 Pupils",null,null,null,null,{"$f":"totnotbud/5","v":{"$error":"#N/A"}}]
[]
[null,null,"School Contribution","AEN/SEN Top Up"]
[null,"April ",{"$f":"(SUM(C15:F15)-G15)*500","v":0},{"$f":"(C48/500)*($G$44/12)","v":{"$error":"#N/A"}},null,{"$f":"(C48/500)*(($G$43-$G$44)/12)","v":{"$error":"#N/A"}}]
[null,"May",{"$f":"((SUM(C20:F20)-G20)+(SUM(C15:F15)-G15))*500","v":0},{"$f":"(C49/500)*($G$44/12)","v":{"$error":"#N/A"}},null,{"$f":"(C49/500)*(($G$43-$G$44)/12)","v":{"$error":"#N/A"}},{"$f":"F49+F48","v":{"$error":"#N/A"}}]
[null,"June",{"$f":"((SUM(C20:F20)-G20)+(SUM(C15:F15)-G15)+(SUM(C21:F21)-G21))*500","v":0},{"$f":"IF(G50<$G$45,(C50/500)*($G$44/12),\nIF(AND(G50>$G$45,G49<$G$45),(C50/500)*($G$44/12)+G50-$G$45,C50))","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$f":"G49+F50","v":{"$error":"#N/A"}}]
[null,"July",{"$f":"((SUM(C20:F20)-G20)+(SUM(C15:F15)-G15)+(SUM(C21:F21)-G21)+(SUM(C22:F22)-G22))*500","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"G50+F51","v":{"$error":"#N/A"}}]
[null,"August",{"$f":"((SUM(C20:F20)-G20)+(SUM(C15:F15)-G15)+(SUM(C21:F21)-G21)+(SUM(C22:F22)-G22)+(SUM(C23:F23)-G23))*500","v":0},{"$f":"IF(G52<$G$45,(C52/500)*($G$44/12),\nIF(AND(G52>$G$45,G51<$G$45),(C52/500)*($G$44/12)+G52-$G$45,C52))","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"September",{"$f":"(SUM(C16:F16)-G16)*500","v":0},{"$f":"IF(G53<$G$45,(C53/500)*($G$44/12),\nIF(AND(G53>$G$45,G52<$G$45),(C53/500)*($G$44/12)+G53-$G$45,C53))","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"October",{"$f":"((SUM(C24:F24)-G24)+(SUM(C16:F16)-G16))*500","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"November",{"$f":"((SUM(C25:F25)-G25)+(SUM(C16:F16)-G16)+(SUM(C24:F24)-G24))*500","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"December",{"$f":"((SUM(C26:F26)-G26)+(SUM(C16:F16)-G16)+(SUM(C25:F25)-G25)+(SUM(C24:F24)-G24))*500","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"January",{"$f":"(SUM(C17:F17)-G17)*500","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"February",{"$f":"(((SUM(C27:F27)-G27)+(SUM(C17:F17)-G17))*500)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"March",{"$f":"((SUM(C27:F27)-G27)+(SUM(C17:F17)-G17)+(SUM(C28:F28)-G28))*500","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
[]
[null,"Element 2 Post-16 Pupils"]
[]
[null,null,"Total"]
[null,"April ",{"$f":"G15*500","v":0}]
[null,"May",{"$f":"SUM(G15,G20)*500","v":0}]
[null,"June",{"$f":"SUM(G15,G20,G21)*500","v":0}]
[null,"July",{"$f":"SUM(G15,G20,G21,G22)*500","v":0}]
[null,"August",{"$f":"SUM(G15,G20,G21,G22,G23)*500","v":0}]
[null,"September",{"$f":"G16*500","v":0}]
[null,"October",{"$f":"SUM(G16,G24)*500","v":0}]
[null,"November",{"$f":"SUM(G16,G24,G25)*500","v":0}]
[null,"December",{"$f":"SUM(G16,G24,G25,G26)*500","v":0}]
[null,"January",{"$f":"G17*500","v":0}]
[null,"February",{"$f":"SUM(G17,G27)*500","v":0}]
[null,"March",{"$f":"SUM(G17,G27,G28)*500","v":0}]
[]
[]
[]
[]
[null,"Element 3 Funding"]
[]
[null,"Rates"]
[]
[null,"SLCN & SPLD",null,null,null,4653.0957770840996]
[null,"SLD",null,null,null,6602.6620327680002]
[null,"ASD",null,null,null,8551.2282884519991]
[null,"PD, HI & VI",null,null,null,13028.8810512693]
[]
[null,null,"SLCN & SPLD","SLD","ASD","PD, HI & VI"]
[null,"April ",{"$f":"(C15*$F$87)/12","v":0},{"$f":"(D15*$F$88)/12","v":0},{"$f":"(E15*$F$89)/12","v":0},{"$f":"(F15*$F$90)/12","v":0}]
[null,"May",{"$f":"((C20+C15)*$F$87)/12","v":0},{"$f":"((D20+D$15)*$F$88)/12","v":0},{"$f":"((E20+E$15)*$F$89)/12","v":0},{"$f":"((F20+F$15)*$F$90)/12","v":0}]
[null,"June",{"$f":"((C21+C$15+C20)*$F$87)/12","v":0},{"$f":"((D21+D$15+D20)*$F$88)/12","v":0},{"$f":"((E21+E$15+E20)*$F$89)/12","v":0},{"$f":"((F21+F$15+F20)*$F$90)/12","v":0}]
[null,"July",{"$f":"((C22+C$15+C21+C20)*$F$87)/12","v":0},{"$f":"((D22+D$15+D21+D20)*$F$88)/12","v":0},{"$f":"((E22+E$15+E21+E20)*$F$89)/12","v":0},{"$f":"((F22+F$15+F21+F20)*$F$90)/12","v":0}]
[null,"August",{"$f":"((C22+C$15+C21+C20+C23)*$F$87)/12","v":0},{"$f":"((D22+D$15+D21+D20+D23)*$F$88)/12","v":0},{"$f":"((E22+E$15+E21+E20+E23)*$F$89)/12","v":0},{"$f":"((F22+F$15+F21+F20+F23)*$F$90)/12","v":0}]
[null,"September",{"$f":"(C$16*$F$87)/12","v":0},{"$f":"(D$16*$F$88)/12","v":0},{"$f":"(E$16*$F$89)/12","v":0},{"$f":"(F$16*$F$90)/12","v":0}]
[null,"October",{"$f":"((C24+C16)*$F$87)/12","v":0},{"$f":"((D24+D16)*$F$88)/12","v":0},{"$f":"((E24+E16)*$F$89)/12","v":0},{"$f":"((F24+F16)*$F$90)/12","v":0}]
[null,"November",{"$f":"((C$16+C25+C24)*$F$87)/12","v":0},{"$f":"((D$16+D25+D24)*$F$88)/12","v":0},{"$f":"((E$16+E25+E24)*$F$89)/12","v":0},{"$f":"((F$16+F25+F24)*$F$90)/12","v":0}]
[null,"December",{"$f":"((C$16+C26+C25+C24)*$F$87)/12","v":0},{"$f":"((D$16+D26+D25+D24)*$F$88)/12","v":0},{"$f":"((E$16+E26+E25+E24)*$F$89)/12","v":0},{"$f":"((F$16+F26+F25+F24)*$F$90)/12","v":0}]
[null,"January",{"$f":"(C17*$F$87)/12","v":0},{"$f":"(D17*$F$88)/12","v":0},{"$f":"(E17*$F$89)/12","v":0},{"$f":"(F17*$F$90)/12","v":0}]
[null,"February",{"$f":"(((C27+C$17)*$F$87)/12)","v":0},{"$f":"(((D27+D$17)*$F$88)/12)","v":0},{"$f":"(((E27+E$17)*$F$89)/12)","v":0},{"$f":"(((F27+F$17)*$F$90)/12)","v":0}]
[null,"March",{"$f":"((C28+C$17+C27)*$F$87)/12","v":0},{"$f":"((D28+D$17+D27)*$F$88)/12","v":0},{"$f":"((E28+E$17+E27)*$F$89)/12","v":0},{"$f":"((F28+F$17+F27)*$F$90)/12","v":0}]
[]
[]
[]
[null,"Total AEN/SEN Top Up Funding",null,null,null,{"$f":"SUM(D48:D59)","v":{"$error":"#N/A"}}]
[null,"Total Post-16 Element 2",null,null,null,{"$f":"SUM(C67:C78)","v":0}]
[null,"Total Element 3 Funding",null,null,null,{"$f":"IF(ISERROR(SUM(C93:F104)),0,SUM(C93:F104))","v":0}]

{"sheet":"Place Plus Resourced Provision","index":3,"n_rows":163,"n_cols":33,"rows_kept":163,"cut":false,"hidden":false,"merged":[[90,6,92,6],[93,6,96,6],[97,6,100,6],[101,6,104,6],[84,6,86,6],[78,6,79,6],[80,6,81,6],[82,6,83,6],[87,6,89,6],[78,1,79,2],[80,1,81,2],[82,1,83,2],[84,1,86,2],[87,1,89,2],[90,1,92,2],[93,1,96,2],[97,1,100,2],[101,1,104,2],[144,1,147,2],[132,1,132,2],[133,1,133,2],[134,1,134,2],[135,1,135,2],[136,1,136,2],[127,1,127,2],[128,1,128,2],[129,1,129,2],[130,1,130,2],[131,1,131,2],[122,1,122,2],[143,1,143,2],[137,1,137,2],[138,1,138,2],[139,1,139,2],[140,1,140,2],[141,1,141,2],[144,0,151,0],[106,0,142,0],[5,1,5,5],[7,1,7,5],[78,0,100,0],[101,0,105,0],[107,1,107,2],[108,1,108,2],[109,1,109,2],[110,1,110,2],[111,1,111,2],[112,1,112,2],[113,1,113,2],[114,1,114,2],[115,1,115,2],[116,1,116,2],[106,6,142,6],[144,6,147,6],[148,6,151,6],[106,1,106,2],[105,1,105,3],[123,1,123,2],[124,1,124,2],[125,1,125,2],[126,1,126,2],[117,1,117,2],[118,1,118,2],[119,1,119,2],[120,1,120,2],[121,1,121,2],[148,1,151,2],[142,1,142,2]]}
[]
[null,null,null,null,{"$f":"RIGHT(dfenum,4)*1","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[null,{"$f":"VLOOKUP(dfenum,academies,2,0)","v":{"$error":"#N/A"}}]
[]
[null,"Place Plus Funding for High Needs Pupils in Resourced Provision"]
[]
[null,null,null,null,null,null,null,null,"Only Pupils who have had high needs funding agreed by Kent County Council should be entered here"]
[null,null,null,null,null,null,null,null,"Only high needs Pupils specifically placed in the specially resourced provision should be entered here"]
[null,"Pupil Numbers",null,null,null,null,null,null,"A designation must always be selected.  Apart from the three schools with two SRPs the designation will always be 1.",null,null,null,null,null,null,null,null,null,null,"April","May","June","July","August","September","October","November","December","January","February","March"]
[null,null,null,null,null,null,null,null,"Designation","Pupil Surname","Pupil Forename","Pre/Post 16 Summer","Pre/Post 16 Winter","Start month","End month","Start month","End month","Pre/Post 16 Summer","Pre/Post 16 Winter",1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,"Pre-16 pupils Designation 1","Post-16 pupils Designation 1","Pre-16 pupils Designation 2","Post-16 pupils Designation 2",null,null,"Designation 1","hfdg","hgdsh","Pre-16","Pre-16","APRIL","MARCH",{"$f":"IF(N14=\"APRIL\",1,\nIF(N14=\"MAY\",2,\nIF(N14=\"JUNE\",3,\nIF(N14=\"JULY\",4,\nIF(N14=\"AUGUST\",5,\nIF(N14=\"SEPTEMBER\",6,\nIF(N14=\"OCTOBER\",7,\nIF(N14=\"NOVEMBER\",8,\nIF(N14=\"DECEMBER\",9,\nIF(N14=\"JANUARY\",10,\nIF(N14=\"FEBRUARY\",11,\nIF(N14=\"MARCH\",12,\"ERROR\"))))))))))))","v":1},{"$f":"IF(O14=\"APRIL\",1,\nIF(O14=\"MAY\",2,\nIF(O14=\"JUNE\",3,\nIF(O14=\"JULY\",4,\nIF(O14=\"AUGUST\",5,\nIF(O14=\"SEPTEMBER\",6,\nIF(O14=\"OCTOBER\",7,\nIF(O14=\"NOVEMBER\",8,\nIF(O14=\"DECEMBER\",9,\nIF(O14=\"JANUARY\",10,\nIF(O14=\"FEBRUARY\",11,\nIF(O14=\"MARCH\",12,\"ERROR\"))))))))))))","v":12},{"$f":"IF(L14=\"PRE-16\",\"PRE-16\",IF(L14=\"POST-16\",\"POST-16\",\"ERROR\"))","v":"PRE-16"},{"$f":"IF(M14=\"PRE-16\",\"PRE-16\",IF(M14=\"POST-16\",\"POST-16\",\"ERROR\"))","v":"PRE-16"},{"$f":"IF(AND($P14<=T$13,$Q14>=T$13),1,0)","v":1},{"$f":"IF(AND($P14<=U$13,$Q14>=U$13),1,0)","v":1},1,1,{"$f":"IF(AND($P14<=W$13,$Q14>=W$13),1,0)","v":1},1,1,1,1,1,1,1,{"$f":"$I14&R14","v":"Designation 1PRE-16"},{"$f":"$I14&S14","v":"Designation 1PRE-16"}]
[null,"April ",{"$f":"SUMIF($AF$14:$AF$163,\"Designation 1Pre-16\",$T$14:$T$163)","v":1},{"$f":"SUMIF($AF$14:$AF$163,\"Designation 1Post-16\",$T$14:$T$163)","v":0},{"$f":"SUMIF($AF$14:$AF$163,\"Designation 2Pre-16\",$T$14:$T$163)","v":0},{"$f":"SUMIF($AF$14:$AF$163,\"Designation 2Post-16\",$T$14:$T$163)","v":0},null,null,null,null,null,null,null,"APRIL","MARCH",{"$f":"IF(N15=\"APRIL\",1,\nIF(N15=\"MAY\",2,\nIF(N15=\"JUNE\",3,\nIF(N15=\"JULY\",4,\nIF(N15=\"AUGUST\",5,\nIF(N15=\"SEPTEMBER\",6,\nIF(N15=\"OCTOBER\",7,\nIF(N15=\"NOVEMBER\",8,\nIF(N15=\"DECEMBER\",9,\nIF(N15=\"JANUARY\",10,\nIF(N15=\"FEBRUARY\",11,\nIF(N15=\"MARCH\",12,\"ERROR\"))))))))))))","v":1},{"$f":"IF(O15=\"APRIL\",1,\nIF(O15=\"MAY\",2,\nIF(O15=\"JUNE\",3,\nIF(O15=\"JULY\",4,\nIF(O15=\"AUGUST\",5,\nIF(O15=\"SEPTEMBER\",6,\nIF(O15=\"OCTOBER\",7,\nIF(O15=\"NOVEMBER\",8,\nIF(O15=\"DECEMBER\",9,\nIF(O15=\"JANUARY\",10,\nIF(O15=\"FEBRUARY\",11,\nIF(O15=\"MARCH\",12,\"ERROR\"))))))))))))","v":12},{"$f":"IF(L15=\"PRE-16\",\"PRE-16\",IF(L15=\"POST-16\",\"POST-16\",\"ERROR\"))","v":"ERROR"},{"$f":"IF(M15=\"PRE-16\",\"PRE-16\",IF(M15=\"POST-16\",\"POST-16\",\"ERROR\"))","v":"ERROR"},{"$f":"IF(AND($P15<=T$13,$Q15>=T$13),1,0)","v":1},1,1,1,{"$f":"IF(AND($P15<=W$13,$Q15>=W$13),1,0)","v":1},1,1,1,1,1,1,1,{"$f":"$I15&R15","v":"ERROR"},{"$f":"$I15&S15","v":"ERROR"}]
[null,"May",{"$f":"SUMIF($AF$14:$AF$163,\"Designation 1Pre-16\",$U$14:$U$163)","v":1},{"$f":"SUMIF($AF$14:$AF$163,\"Designation 1Post-16\",$U$14:$U$163)","v":0},{"$f":"SUMIF($AF$14:$AF$163,\"Designation 2Pre-16\",$U$14:$U$163)","v":0},{"$f":"SUMIF($AF$14:$AF$163,\"Designation 2Post-16\",$U$14:$U$163)","v":0},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"June",{"$f":"SUMIF($AF$14:$AF$163,\"Designation 1Pre-16\",$V$14:$V$163)","v":1},{"$f":"SUMIF($AF$14:$AF$163,\"Designation 1Post-16\",$V$14:$V$163)","v":0},{"$f":"SUMIF($AF$14:$AF$163,\"Designation 2Pre-16\",$V$14:$V$163)","v":0},{"$f":"SUMIF($AF$14:$AF$163,\"Designation 2Post-16\",$V$14:$V$163)","v":0},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"July",{"$f":"SUMIF($AF$14:$AF$163,\"Designation 1Pre-16\",$W$14:$W$163)","v":1},{"$f":"SUMIF($AF$14:$AF$163,\"Designation 1Post-16\",$W$14:$W$163)","v":0},{"$f":"SUMIF($AF$14:$AF$163,\"Designation 2Pre-16\",$W$14:$W$163)","v":0},{"$f":"SUMIF($AF$14:$AF$163,\"Designation 2Post-16\",$W$14:$W$163)","v":0},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"August",{"$f":"SUMIF($AG$14:$AG$163,\"Designation 1Pre-16\",$X$14:$X$163)","v":1},{"$f":"SUMIF($AG$14:$AG$163,\"Designation 1Post-16\",$X$14:$X$163)","v":0},{"$f":"SUMIF($AG$14:$AG$163,\"Designation 2Pre-16\",$X$14:$X$163)","v":0},{"$f":"SUMIF($AG$14:$AG$163,\"Designation 2Post-16\",$X$14:$X$163)","v":0},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"September",{"$f":"SUMIF($AG$14:$AG$163,\"Designation 1Pre-16\",$Y$14:$Y$163)","v":1},{"$f":"SUMIF($AG$14:$AG$163,\"Designation 1Post-16\",$Y$14:$Y$163)","v":0},{"$f":"SUMIF($AG$14:$AG$163,\"Designation 2Pre-16\",$Y$14:$Y$163)","v":0},{"$f":"SUMIF($AG$14:$AG$163,\"Designation 2Post-16\",$Y$14:$Y$163)","v":0},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"October",{"$f":"SUMIF($AG$14:$AG$163,\"Designation 1Pre-16\",$Z$14:$Z$163)","v":1},{"$f":"SUMIF($AG$14:$AG$163,\"Designation 1Post-16\",$Z$14:$Z$163)","v":0},{"$f":"SUMIF($AG$14:$AG$163,\"Designation 2Pre-16\",$Z$14:$Z$163)","v":0},{"$f":"SUMIF($AG$14:$AG$163,\"Designation 2Post-16\",$Z$14:$Z$163)","v":0},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"November",{"$f":"SUMIF($AG$14:$AG$163,\"Designation 1Pre-16\",$AA$14:$AA$163)","v":1},{"$f":"SUMIF($AG$14:$AG$163,\"Designation 1Post-16\",$AA$14:$AA$163)","v":0},{"$f":"SUMIF($AG$14:$AG$163,\"Designation 2Pre-16\",$AA$14:$AA$163)","v":0},{"$f":"SUMIF($AG$14:$AG$163,\"Designation 2Post-16\",$AA$14:$AA$163)","v":0},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"December",{"$f":"SUMIF($AG$14:$AG$163,\"Designation 1Pre-16\",$AB$14:$AB$163)","v":1},{"$f":"SUMIF($AG$14:$AG$163,\"Designation 1Post-16\",$AB$14:$AB$163)","v":0},{"$f":"SUMIF($AG$14:$AG$163,\"Designation 2Pre-16\",$AB$14:$AB$163)","v":0},{"$f":"SUMIF($AG$14:$AG$163,\"Designation 2Post-16\",$AB$14:$AB$163)","v":0},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"January",{"$f":"SUMIF($AG$14:$AG$163,\"Designation 1Pre-16\",$AC$14:$AC$163)","v":1},{"$f":"SUMIF($AG$14:$AG$163,\"Designation 1Post-16\",$AC$14:$AC$163)","v":0},{"$f":"SUMIF($AG$14:$AG$163,\"Designation 2Pre-16\",$AC$14:$AC$163)","v":0},{"$f":"SUMIF($AG$14:$AG$163,\"Designation 2Post-16\",$AC$14:$AC$163)","v":0},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"February",{"$f":"SUMIF($AG$14:$AG$163,\"Designation 1Pre-16\",$AD$14:$AD$163)","v":1},{"$f":"SUMIF($AG$14:$AG$163,\"Designation 1Post-16\",$AD$14:$AD$163)","v":0},{"$f":"SUMIF($AG$14:$AG$163,\"Designation 2Pre-16\",$AD$14:$AD$163)","v":0},{"$f":"SUMIF($AG$14:$AG$163,\"Designation 2Post-16\",$AD$14:$AD$163)","v":0},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"March",{"$f":"SUMIF($AG$14:$AG$163,\"Designation 1Pre-16\",$AE$14:$AE$163)","v":1},{"$f":"SUMIF($AG$14:$AG$163,\"Designation 1Post-16\",$AE$14:$AE$163)","v":0},{"$f":"SUMIF($AG$14:$AG$163,\"Designation 2Pre-16\",$AE$14:$AE$163)","v":0},{"$f":"SUMIF($AG$14:$AG$163,\"Designation 2Post-16\",$AE$14:$AE$163)","v":0},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"Element 1 Funding",null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"Pupils","Rate","Total",null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"Pre-16 Places Summer",null,{"$f":"IF(ISERROR(E79+F79),E79,E79+F79)","v":""},{"$f":"4000*(5/12)","v":1666.6666666666667},{"$f":"IF(ISERROR(D34*E34),0,D34*E34)","v":0},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"Pre-16 Places Autumn & Spring Terms",null,{"$f":"IF(ISERROR(E81+F81),E81,E81+F81)","v":""},{"$f":"4000*(7/12)","v":2333.3333333333335},{"$f":"IF(ISERROR(D35*E35),0,D35*E35)","v":0},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"Post-16 Places whole year",null,null,null,"Included within your 16-19 formula allocation",null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,null,null,{"$f":"IF(ISERROR(F34+F35),0,F34+F35)","v":0},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"Element 2 Funding",null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"Pupils","Rate","Total",null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"Pre-16 Places Summer",null,{"$f":"D34","v":""},{"$f":"6000*(5/12)","v":2500},{"$f":"IF(ISERROR(D40*E40),0,D40*E40)","v":0},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"Pre-16 Places Autumn & Spring Terms",null,{"$f":"D35","v":""},{"$f":"6000*(7/12)","v":3500},{"$f":"IF(ISERROR(D41*E41),0,D41*E41)","v":0},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"Post-16 Places Summer",null,{"$f":"IF(ISERROR(E80+F80),E80,E80+F80)","v":""},{"$f":"6000*(4/12)","v":2000},0,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"Post-16 Places Autumn & Spring Terms",null,{"$f":"IF(ISERROR(E82+F82),E82,E82+F82)","v":""},{"$f":"6000*(8/12)","v":4000},0,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,null,null,{"$f":"IF(ISERROR(SUM(F40:F43)),0,SUM(F40:F43))","v":0},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"Element 3 Funding",null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",{"$f":"IF(AND($P47<=T$13,$Q47>=T$13),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"Top Up Rates for this Unit (see calculation below):",null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"Designation 1","Designation 2",null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,"Pre-16",{"$f":"IF(ISERROR(E148),0,E148)","v":0},{"$f":"IF(F148=\"\",0,F148)","v":0},null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,"Post-16",{"$f":"IF(E152=\"\",0,E152)","v":0},{"$f":"IF(F152=\"\",0,F152)","v":0},null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,"Pre-16 pupils Designation 1","Post-16 pupils Designation 1","Pre-16 pupils Designation 2","Post-16 pupils Designation 2",null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"April ",{"$f":"C15*($D$50/12)","v":0},{"$f":"D15*($D$51/12)","v":0},{"$f":"E15*($E$50/12)","v":0},{"$f":"F15*($E$51/12)","v":0},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"May",{"$f":"C16*($D$50/12)","v":0},{"$f":"D16*($D$51/12)","v":0},{"$f":"E16*($E$50/12)","v":0},{"$f":"F16*($E$51/12)","v":0},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"June",0,0,0,0,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"July",0,0,0,0,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"August",0,0,0,0,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"September",0,0,0,0,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"October",0,0,0,0,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"November",0,0,0,0,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"December",0,0,0,0,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"January",0,0,0,0,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"February",0,0,0,0,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"March",0,0,0,0,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,{"$f":"IF(AND($P68<=W$13,$Q68>=W$13),1,0)","v":1},1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",{"$f":"IF(AND($P69<=T$13,$Q69>=T$13),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"Total Place Funding",null,null,{"$f":"F37+F44","v":0},"PAID VIA EFA",null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"Total Element 3 Funding",null,null,{"$f":"IF(ISERROR(SUM(C56:F67)),0,SUM(C56:F67))","v":0},null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"Total Resourced Provision Funding (excluding 16-19 formula allocation)",null,null,{"$f":"E71+E72","v":0},null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
["How your funding rate has been calculated…",null,null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,null,"Designation 1","Designation 2","Explanation",null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
["PUPILS AND PLACES","Place numbers 2013/14",null,"Pre 16",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,4,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,4,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,4,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,4,0))","v":""},"These are your place numbers for the Academic year 2013/14.",null,null,null,null,null,null,"APRIL","MARCH",{"$f":"IF(N79=\"APRIL\",1,\nIF(N79=\"MAY\",2,\nIF(N79=\"JUNE\",3,\nIF(N79=\"JULY\",4,\nIF(N79=\"AUGUST\",5,\nIF(N79=\"SEPTEMBER\",6,\nIF(N79=\"OCTOBER\",7,\nIF(N79=\"NOVEMBER\",8,\nIF(N79=\"DECEMBER\",9,\nIF(N79=\"JANUARY\",10,\nIF(N79=\"FEBRUARY\",11,\nIF(N79=\"MARCH\",12,\"ERROR\"))))))))))))","v":1},{"$f":"IF(O79=\"APRIL\",1,\nIF(O79=\"MAY\",2,\nIF(O79=\"JUNE\",3,\nIF(O79=\"JULY\",4,\nIF(O79=\"AUGUST\",5,\nIF(O79=\"SEPTEMBER\",6,\nIF(O79=\"OCTOBER\",7,\nIF(O79=\"NOVEMBER\",8,\nIF(O79=\"DECEMBER\",9,\nIF(O79=\"JANUARY\",10,\nIF(O79=\"FEBRUARY\",11,\nIF(O79=\"MARCH\",12,\"ERROR\"))))))))))))","v":12},{"$f":"IF(L79=\"PRE-16\",\"PRE-16\",IF(L79=\"POST-16\",\"POST-16\",\"ERROR\"))","v":"ERROR"},{"$f":"IF(M79=\"PRE-16\",\"PRE-16\",IF(M79=\"POST-16\",\"POST-16\",\"ERROR\"))","v":"ERROR"},1,1,1,1,{"$f":"IF(AND($P79<=W$13,$Q79>=W$13),1,0)","v":1},1,1,1,1,1,1,1,{"$f":"$I79&R79","v":"ERROR"},{"$f":"$I79&S79","v":"ERROR"}]
[null,null,null,"Post 16",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,5,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,5,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,5,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,5,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"Place numbers 2014/15",null,"Pre 16",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,6,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,6,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,6,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,6,0))","v":""},"These are your place numbers for the Academic year 2014/15.",null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"Post 16",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,7,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,7,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,7,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,7,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"Weighted average places in 2014/15",null,"Pre 16",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,8,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,8,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,8,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,8,0))","v":""},"This is your average number of places for the 2014/15 financial year.",null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"Post 16",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,9,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,9,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,9,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,9,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"Places as at October 13 census",null,"Primary",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,10,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,10,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,10,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,10,0))","v":""},"This is the number the EFA deducts from your pupil count in the Revenue formula.",null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"KS3",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,11,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,11,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,11,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,11,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"KS4",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,12,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,12,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,12,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,12,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"Pupils as at October 13 census",null,"Primary",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,13,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,13,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,13,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,13,0))","v":""},"This is the actual number of pupils in the SRP on the census date.",null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"KS3",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,14,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,14,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,14,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,14,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"KS4",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,15,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,15,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,15,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,15,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"Excess pupil deductions as at October 13 census",null,"Pre 16",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,16,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,16,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,16,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,16,0))","v":""},"This is the difference between the number of pupils now included in the Revenue formula and the number of pupils in the school but not the SRP on census day.",null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,{"$f":"IF(AND($P91<=Y$13,$Q91>=Y$13),1,0)","v":1},1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"KS3",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,17,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,17,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,17,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,17,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"KS4",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,18,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,18,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,18,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,18,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"2014/15 Notional Formula Budget Numbers",null,"Primary",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,19,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,19,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,19,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,19,0))","v":""},"The SRP Budget will include the formula funding for this number of pupils.  It is the average number of places for the financial year plus the excess pupil deductions.",null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"KS3",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,20,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,20,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,20,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,20,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"KS4",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,21,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,21,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,21,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,21,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"Post 16",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,22,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,22,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,22,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,22,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"Actual October 13 Pupils",null,"ASD",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,23,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,23,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,23,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,23,0))","v":""},"These are your actual pupils in October and this need type mix will form the basis of your rate.",null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"PD, HI & VI",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,24,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,24,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,24,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,24,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"SLCN & SPLD",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,25,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,25,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,25,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,25,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"SLD",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,26,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,26,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,26,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,26,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
["IAR COMPONENT","IAR Cash for October 13 Pupils",null,"ASD",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,28,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,28,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,28,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,28,0))","v":""},"This is the cash value of the need types above based on the old IAR rates.",null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"PD, HI & VI",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,29,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,29,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,29,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,29,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"SLCN & SPLD",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,30,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,30,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,30,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,30,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"SLD",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,31,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$AF$55,31,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,31,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$AF$55,31,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"Weighted average IAR per pupil",null,null,{"$f":"IF(ISERROR(SUM(E102:E105)/SUM(E98:E101)),0,SUM(E102:E105)/SUM(E98:E101))","v":0},{"$f":"IF(ISERROR(SUM(F102:F105)/SUM(F98:F101)),\"\",SUM(F102:F105)/SUM(F98:F101))","v":""},"This is the average IAR cash per pupil and is the first part of your rate.",null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
["NOTIONAL FORMULA BUDGET CALCULATION",null,null,"Primary AWPU",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,34,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,34,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,34,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,34,0))","v":""},"This section calculates how much funding would have been included in your revenue funding formula if it had included a number of pupils equal to the number of places in the SRP and the excess deductions.  This figure is then divided by the average number of places in the SRP during the financial year to reach the second part of your rate.",null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"KS3 AWPU",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,35,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,35,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,35,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,35,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"KS4 AWPU",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,36,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,36,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,36,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,36,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"FSM%",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,37,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,37,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,37,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,37,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"FSM PUPILS",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,38,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,38,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,38,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,38,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"FSM CASH",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,39,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,39,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,39,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,39,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"IDACI % 1",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,40,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,40,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,40,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,40,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"IDACI Pupils 1",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,41,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,41,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,41,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,41,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,{"$f":"IF(AND($P114<=AA$13,$Q114>=AA$13),1,0)","v":1},1,1,1,1,"ERROR","ERROR"]
[null,null,null,"IDACI Cash 1",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,42,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,42,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,42,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,42,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"IDACI % 2",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,43,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,43,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,43,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,43,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"IDACI Pupils 2",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,44,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,44,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,44,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,44,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"IDACI Cash 2",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,45,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,45,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,45,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,45,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"IDACI % 3",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,46,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,46,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,46,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,46,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"IDACI Pupils 3",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,47,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,47,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,47,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,47,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"IDACI Cash 3",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,48,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,48,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,48,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,48,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"IDACI % 4",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,49,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,49,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,49,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,49,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"IDACI Pupils 4",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,50,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,50,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,50,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,50,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"IDACI Cash 4",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,51,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,51,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,51,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,51,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"IDACI % 5",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,52,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,52,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,52,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,52,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"IDACI Pupils 5",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,53,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,53,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,53,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,53,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"IDACI Cash 5",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,54,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,54,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,54,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,54,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"IDACI % 6",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,55,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,55,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,55,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,55,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"IDACI Pupils 6",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,56,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,56,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,56,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,56,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"IDACI Cash 6",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,57,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,57,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,57,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,57,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"LAC%",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,58,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,58,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,58,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,58,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"LAC Pupils",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,59,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,59,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,59,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,59,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"LAC CASH",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,60,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,60,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,60,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,60,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",{"$f":"IF(AND($P133<=T$13,$Q133>=T$13),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"EAL%",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,61,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,61,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,61,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,61,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"EAL Pupils",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,62,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,62,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,62,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,62,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"EAL Cash",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,63,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,63,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,63,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,63,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"PA Funding",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,64,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,64,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,64,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,64,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,{"$f":"IF(AND($P137<=AC$13,$Q137>=AC$13),1,0)","v":1},1,1,"ERROR","ERROR"]
[null,null,null,"Pupils in APT",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,65,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,65,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,65,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,65,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"PA CASH",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,66,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,66,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,66,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,66,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"London Fringe %",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,67,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,67,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,67,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,67,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"London Fringe",{"$f":"IF(ISERROR(VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,68,0)),\"\",VLOOKUP($E$2&\"A\",'SRP data'!$A$2:$BP$55,68,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,68,0)),\"\",VLOOKUP($E$2&\"B\",'SRP data'!$A$2:$BP$55,68,0))","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"Total Notional Formula Budget",{"$f":"(IF(ISERROR(E107+E108+E109+E112+E115+E118+E121+E124+E127+E130+E133+E136+E139+E141),\"\",E107+E108+E109+E112+E115+E118+E121+E124+E127+E130+E133+E136+E139+E141))*IF(dfenum=6906,(7/12),IF(dfenum=\"A4000\",(7/12),1))","v":{"$error":"#VALUE!"}},{"$f":"IF(ISERROR(F107+F108+F109+F112+F115+F118+F121+F124+F127+F130+F133+F136+F139+F141),\"\",F107+F108+F109+F112+F115+F118+F121+F124+F127+F130+F133+F136+F139+F141)","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"Average notional formula per place",{"$f":"IF(ISERROR(E142/E83),\"\",E142/E83)","v":""},{"$f":"IF(ISERROR(F142/F83),\"\",F142/F83)","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",{"$f":"IF(N143=\"APRIL\",1,\nIF(N143=\"MAY\",2,\nIF(N143=\"JUNE\",3,\nIF(N143=\"JULY\",4,\nIF(N143=\"AUGUST\",5,\nIF(N143=\"SEPTEMBER\",6,\nIF(N143=\"OCTOBER\",7,\nIF(N143=\"NOVEMBER\",8,\nIF(N143=\"DECEMBER\",9,\nIF(N143=\"JANUARY\",10,\nIF(N143=\"FEBRUARY\",11,\nIF(N143=\"MARCH\",12,\"ERROR\"))))))))))))","v":1},{"$f":"IF(O143=\"APRIL\",1,\nIF(O143=\"MAY\",2,\nIF(O143=\"JUNE\",3,\nIF(O143=\"JULY\",4,\nIF(O143=\"AUGUST\",5,\nIF(O143=\"SEPTEMBER\",6,\nIF(O143=\"OCTOBER\",7,\nIF(O143=\"NOVEMBER\",8,\nIF(O143=\"DECEMBER\",9,\nIF(O143=\"JANUARY\",10,\nIF(O143=\"FEBRUARY\",11,\nIF(O143=\"MARCH\",12,\"ERROR\"))))))))))))","v":12},{"$f":"IF(L143=\"PRE-16\",\"PRE-16\",IF(L143=\"POST-16\",\"POST-16\",\"ERROR\"))","v":"ERROR"},{"$f":"IF(M143=\"PRE-16\",\"PRE-16\",IF(M143=\"POST-16\",\"POST-16\",\"ERROR\"))","v":"ERROR"},1,1,1,1,{"$f":"IF(AND($P143<=W$13,$Q143>=W$13),1,0)","v":1},1,1,1,1,1,1,1,{"$f":"$I143&R143","v":"ERROR"},{"$f":"$I143&S143","v":"ERROR"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
["FINAL RATES","Pre-16 Funding Rates and Totals",null,"Total Rate",{"$f":"IF(ISERROR(E143+E106),0,E143+E106)","v":0},{"$f":"IF(ISERROR(F143+F106),\"\",F143+F106)","v":""},"Here the total rate is calculated by adding the IAR component and the notional formula component together.  This total is then divided across the three elements.",null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"E1 Rate",{"$f":"IF(tpf>0,4000,0)","v":0},{"$f":"IF(F145=\"\",\"\",4000)","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"E2 Rate",{"$f":"IF(tpf>0,6000,0)","v":0},{"$f":"IF(F145=\"\",\"\",6000)","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"E3 Rate",{"$f":"E145-E146-E147","v":0},{"$f":"IF(ISERROR(F145-F146-F147),\"\",F145-F146-F147)","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,"Post-16 Funding Rates and Totals",null,"Total Rate",{"$f":"IF(E84>0,E106,\"\")","v":0},{"$f":"IF(F106=\"\",\"\",IF(F84=0,\"\",F106))","v":""},"Here the total rate is calculated by taking the IAR component and dividing it across elements 2 and 3.  In addition to this funding you will also receive funding for your Post-16 pupils in your SRP through your 16-19 formula allocation.  This allocation makes no distinction between mainstream and SRP pupils.",null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"E1 Rate",null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"E2 Rate",{"$f":"IF(OR(E149=\"\",E149=0),\"\",6000)","v":""},{"$f":"IF(F149=\"\",\"\",6000)","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,"E3 Rate",{"$f":"IF(ISERROR(E149-E151),\"\",E149-E151)","v":""},{"$f":"IF(ISERROR(F149-F151),\"\",F149-F151)","v":""},null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND($P160<=AE$13,$Q160>=AE$13),1,0)","v":1},"ERROR","ERROR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"APRIL","MARCH",1,12,"ERROR","ERROR",1,1,1,1,1,1,1,1,1,1,1,1,"ERROR","ERROR"]

{"sheet":"Growth Funding","index":4,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[44,1,44,7],[6,1,6,7],[8,1,8,7],[41,1,42,5],[9,1,9,7],[34,1,34,5],[39,1,39,5],[32,1,32,5],[37,1,37,5]]}
[]
[null,null,null,null,null,null,null,{"$f":"dfenum","v":0}]
[]
[]
[]
[]
[null,{"$f":"VLOOKUP(dfenum,academies,2,0)","v":{"$error":"#N/A"}}]
[]
[null,"Growth Funding Estimator"]
[null,{"$f":"IF(VLOOKUP(dfenum,DATA!B3:BG145,58,0)=1,\"Your academy does not qualify for Growth Funding\",\"\")","v":{"$error":"#N/A"}}]
[null,"October 2013 Pupils Plus Yr R Uplift",null,null,null,null,null,{"$f":"VLOOKUP(dfenum,DATA!B3:BF145,54,0)","v":{"$error":"#N/A"}}]
[null,"October 2014 Pupils Plus Yr R Uplift"]
[null,"Difference",null,null,null,null,null,{"$f":"IF(VLOOKUP(dfenum,DATA!B3:BG145,58,0)=1,0,H12-H11)","v":{"$error":"#N/A"}}]
[null,"Movement %:",null,null,null,null,null,{"$f":"IF(ISERROR(H13/H11),0,H13/H11)","v":0}]
[]
[null,"Criteria 1:","Movement must be greater than 2% and 5 pupils",null,null,null,null,{"$f":"IF(AND(H13>5,H14>0.02),\"MET\",\"NOT MET\")","v":{"$error":"#N/A"}}]
[]
[null,null,"Additional pupils not funded",null,null,null,null,{"$f":"IF(H13-H19<0,0,H13-H19)","v":{"$error":"#N/A"}}]
[null,null,"Additional pupils funded",null,null,null,null,{"$f":"ROUND(IF(AND(H11>249,H14>0.02),H13-(H11*0.02),IF(AND(H11<250,H13>5),H13-5,0)),0)","v":{"$error":"#N/A"}}]
[]
[null,null,"Basic Entitlement (weighted for secondary)",null,null,null,null,{"$f":"VLOOKUP(dfenum,DATA!B3:BF145,55,0)","v":{"$error":"#N/A"}}]
[null,null,"Provisional additional funding",null,null,null,null,{"$f":"H21*H19","v":{"$error":"#N/A"}}]
[null,null,"Less MFG",null,null,null,null,{"$f":"VLOOKUP(dfenum,DATA!B3:BF145,56,0)","v":{"$error":"#N/A"}}]
[null,null,"Provisional funding adjusted for MFG",null,null,null,null,{"$f":"ROUND(H22-H23,0)","v":{"$error":"#N/A"}}]
[]
[null,"Criteria 2:","Contingency funding amount exceeds",null,null,{"$f":"IF(OR(dfenum=6908,dfenum=6919),10000,IF(VLOOKUP(dfenum,DATA!B3:H145,7,0)>0,2000,10000))","v":{"$error":"#N/A"}},null,{"$f":"IF(H24>F26,\"MET\",\"NOT MET\")","v":{"$error":"#N/A"}}]
[]
[null,null,"Initial formula budget",null,null,null,null,{"$f":"VLOOKUP(dfenum,DATA!B3:BF145,57,0)","v":{"$error":"#N/A"}}]
[null,null,"0.5% threshold",null,null,null,null,{"$f":"H28*0.005","v":{"$error":"#N/A"}}]
[]
[null,"Criteria 3:","Contingency funding exceeds:",null,null,{"$f":"H29","v":{"$error":"#N/A"}},null,{"$f":"IF(H24>F31,\"MET\",\"NOT MET\")","v":{"$error":"#N/A"}}]
[]
[null,"Estimated Rising Roll Contingency funding (september 14 to march 15)",null,null,null,null,null,{"$f":"IF(AND(H16=\"MET\",H26=\"MET\",H31=\"MET\"),H24,0)","v":{"$error":"#N/A"}}]
[]
[null,"Enter any agreed reorganisation funding here for the period september 14 to march 15",null,null,null,null,null,0]
[]
[]
[null,"Rising Roll Contingency funding (april 14 to august 14 - see last years template)",null,null,null,null,null,{"$f":"VLOOKUP(dfenum,DATA!B3:BH145,59,0)","v":{"$error":"#N/A"}}]
[]
[null,"Enter any agreed reorganisation funding here for the period april 14 to august 14",null,null,null,null,null,0]
[]
[null,"Estimated Growth Funding equals the greater of Rising Roll contingency and Reorganisation Funding from each period"]
[null,null,null,null,null,null,null,{"$f":"MAX(H33,H35)+MAX(H38,H40)","v":{"$error":"#N/A"}}]
[]
[null,"Note: Failure to enter agreed reorganisation funding in the pink boxes is an incorrect usage of this template and may result in this template displaying rising roll funding which is not due and will not be paid."]

{"sheet":"DATA","index":5,"n_rows":145,"n_cols":60,"rows_kept":145,"cut":false,"hidden":true,"merged":[]}
[]
[null,"DFE","School","Status","Base rate","Qualified Teacher Supplement","Disadvantage supplement","Primary Pupils in budget","IDACI % 1","IDACI % 2","IDACI % 3","IDACI % 4","IDACI % 5","IDACI % 6","IDACI £ 1","IDACI £ 2","IDACI £ 3","IDACI £ 4","IDACI £ 5","IDACI £ 6","Secondary Pupils in budget","IDACI % 1","IDACI % 2","IDACI % 3","IDACI % 4","IDACI % 5","IDACI % 6","IDACI £ 1","IDACI £ 2","IDACI £ 3","IDACI £ 4","IDACI £ 5","IDACI £ 6","IDACI","Looked After Children %","Looked After Children £","Year 1 SEN","Year 2-5 SEN","Secondary SEN","Year 1 Pupils","EAL Primary","EAL Secondary","EAL Primary","EAL Secondary","English as an additional language","Element of Lump Sum","London Fringe","Primary SEN","Secondary SEN","SEN","AEN/SEN Budget","Data Calc SEN","Data Calc Topup","Check","Oct 13 Pupils inc Uplift","Basic Entitlement","MFG","Initial formula budget","Estimated Nums","Rising Roll Carried Forward"]
[8862001,"A2001","Horizon Primary Academy","Recoupment Academy",0,0,0,162,0.22500000000000001,0,0.27500000000000002,0.34375,0,0,15116.908395546219,0,20855.191355896211,28675.721051858472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,64647.8208033009,6.9444444444444441E-3,{"$f":"((H3+U3)*AI3)*525.417015561615","v":591.09414250681687},0.45833333333333298,0.29577464788732399,0,27,7.69230769230769E-2,0,{"$f":"(H3*AO3)*884.9368830738","v":11027.67500445812},{"$f":"(U3*AP3)*3343.9902149541","v":0},{"$f":"AQ3+AR3","v":11027.67500445812},{"$f":"IF(H3>0,6235,5580)","v":6235},1.016316166,57359.710098055009,{"$f":"(U3*AM3)*1105.54126971233","v":0},{"$f":"AW3+AV3","v":57359.710098055009},{"$f":"(AH3+AJ3+AS3+AT3+AX3)*AU3","v":142143.30023688506},142143.30023688506,1735.7009928934485,{"$f":"AY3-AZ3","v":0},162,1590.8120007362968,52728.847645719536,791759.96484076767,0,2052.4548054953602]
[8862003,"A2003","Oaks Academy","Recoupment Academy",3.9,0.9,0.13,125,0.13223140495867799,7.43801652892562E-2,0.12396694214876,0.48760330578512401,1.6528925619834701E-2,5.7851239669421503E-2,6855.041274947569,4048.7912943379865,7254.080528388622,31385.805568256485,1170.3305704257266,5120.1962456125511,0,0,0,0,0,0,0,0,0,0,0,0,0,55834.245481968945,0,{"$f":"((H4+U4)*AI4)*525.417015561615","v":0},0.68421052631578905,0.5,0,19,8.6538461538461495E-2,0,{"$f":"(H4*AO4)*884.9368830738","v":9572.634552481004},{"$f":"(U4*AP4)*3343.9902149541","v":0},{"$f":"AQ4+AR4","v":9572.634552481004},{"$f":"IF(H4>0,6235,5580)","v":6235},1,70840.588583694815,{"$f":"(U4*AM4)*1105.54126971233","v":0},{"$f":"AW4+AV4","v":70840.588583694815},{"$f":"(AH4+AJ4+AS4+AT4+AX4)*AU4","v":142482.46861814475},142482.46861814475,1725.5259414556576,{"$f":"AY4-AZ4","v":0},{"$f":"H4","v":125},1590.8120007362968,30905.47,650382.02,0,0]
[8862004,"A2004","Tree Tops Academy","Recoupment Academy",3.9,0.9,0.77,214,0.10280373831775701,1.4018691588785E-2,0.10280373831775701,0.20560747663551401,4.6728971962616802E-3,0.44859813084112099,9124.0599369551946,1306.4099909730526,10298.859928837634,22657.35984344373,566.43999608605179,67972.799530326054,0,0,0,0,0,0,0,0,0,0,0,0,0,111925.92922662172,2.3255813953488372E-2,2614.8660774461769,0.441176470588235,0.316239316239316,0,36,8.3333333333333301E-2,0,15781.374414816093,0,15781.374414816093,6235,1,77805.563576831119,0,77805.563576831119,214362.73329571512,214362.73329571512,0,0,{"$f":"H5","v":214},1590.8120007362968,98023.46,1050119.18,0,0]
[8862005,"A2005","York Road Junior Academy and Language Unit","Recoupment Academy",0,0,0,301,3.64741641337386E-2,0.155015197568389,1.2158054711246201E-2,4.8632218844984802E-2,0,0,4553.2059259853777,20318.84475321924,1713.1565839072273,7537.8450542984947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34123.052317410344,0,0,0,0.32314410480349298,0,0,8.84146341463415E-2,0,23550.652598631717,0,23550.652598631717,6235,1.016316166,102371.76549705207,0,102371.76549705207,168993.53017091224,168993.53017091224,930.19409487263329,0,301,1590.8120007362968,17795.334709720686,1155541.8027492478,0,0]
[8862006,"A2006","St James the Great Academy","Recoupment Academy",3.9,0.9,0.25,161,0.31055900621117999,0,1.2422360248447201E-2,0.50310559006211197,0,0,20736.499856716342,0,936.25999353069369,41710.139711794152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,63382.899562041188,6.0975609756097563E-3,515.8057286915855,0.34482758620689702,0.22222222222222199,0,30,2.8776978417266199E-2,0,4099.9953431620679,0,4099.9953431620679,6235,1,42602.271102982806,0,42602.271102982806,116835.97173687765,116835.97173687763,2494.9208478936712,0,{"$f":"H7","v":161},1590.8120007362968,63192.9,767356.82,0,0]
[8862007,"A2007","MOLEHILL COPSE PRIMARY ACADEMY","Recoupment Academy",0,0,0,278,0.150877192982456,9.4736842105263203E-2,0.28070175438596501,0.140350877192982,4.2105263157894701E-2,0.15438596491228099,17395.376792083298,11468.904552331895,36530.565361618676,20091.693896259447,6630.3292173440977,30389.008912827154,0,0,0,0,0,0,0,0,0,0,0,0,0,122505.87873246457,7.0921985815602835E-3,1035.9285838732551,0.5,0.36486486486486502,0,45,3.7037037037037E-2,0,9111.5723516487469,0,9111.5723516487469,6235,1,115742.73030474462,0,115742.73030474462,254631.10997273118,254631.10997273121,0,0,{"$f":"H8","v":278},1590.8120007362968,0,1169997.52,0,0]
[8862009,"A2009","Northdown Primary School","Recoupment Academy",3.9,0.9,0.65,313,3.1948881789137401E-3,1.91693290734824E-2,8.6261980830670895E-2,0.36102236421725198,0.34504792332268402,0.12779552715654999,414.72999713432728,2612.8199819461101,12639.509912664364,58188.219597934971,61175.519577293671,28321.999804302664,0,0,0,0,0,0,0,0,0,0,0,0,0,163352.79887127611,1.6611295681063124E-2,2731.8193666243437,0.76190476190476197,0.20945945945945901,0,46,0.19465648854961801,0,53916.975055370407,0,53916.975055370407,6235,1,107054.78174454739,0,107054.78174454739,333291.37503781822,333291.37503781822,0,0,313,1590.8120007362968,115755.89339696523,1479831.6157392499,0,0]
[8862010,"A2010","Newlands Primary School","Recoupment Academy",0,0,0,384,5.7894736842105297E-2,9.4736842105263203E-2,0.244736842105263,0.28421052631578902,0.115789473684211,0,9220.1026731336751,15841.940101062761,43994.364327589632,56198.925085364644,25185.710983868354,0,0,0,0,0,0,0,0,0,0,0,0,0,0,150441.04317101906,7.4074074074074077E-3,1494.5195109308161,0.51219512195121997,0.35164835164835201,0,84,9.375E-2,0,31857.727790656802,0,31857.727790656802,6235,1,161244.93992252651,0,161244.93992252651,351273.23039513314,351273.23039513314,0,0,384,1590.8120007362968,87123.335394480964,1676854.0694990151,0,0]
[8862011,"A2011","Salmestone Primary School","Recoupment Academy",3.9,0.9,0.27,413,0.230582524271845,0.111650485436893,0.121359223300971,0.228155339805825,0.111650485436893,9.95145631067961E-2,39494.979217391607,20080.24029814409,23463.311731078702,48521.845975406643,26119.483120492227,29100.511085331014,0,0,0,0,0,0,0,0,0,0,0,0,0,186780.37142784428,1.4778325123152709E-2,3206.855577738133,0.65517241379310298,0.31651376146789001,0,59,7.3654390934844202E-2,0,26919.128188233612,0,26919.128188233612,6235,1,167123.14599992015,0,167123.14599992015,390264.50119373621,390264.50119373621,0,0,413,1590.8120007362966,0,1685277.3216730179,0,0]
[8862013,"A2013","Hersden Village Primary School","Recoupment Academy",0,0,0,85,1.1764705882352899E-2,0,1.1764705882352899E-2,0,0,0,414.72999713432552,0,468.12999676534537,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,882.85999389967083,0,0,0.36363636363636398,0.22222222222222199,0,11,7.8947368421052599E-2,0,5938.3922416794449,0,5938.3922416794449,6235,1,21957.393711400036,0,21957.393711400036,35013.645946979152,35013.645946979152,4949.5906215906252,0,85,1590.8120007362968,22598.920526589733,414754.2123577749,0,0]
[8862014,"A2014","St Laurence in Thanet  C of E Junior Academy","Recoupment Academy",0,0,0,239,0.21757322175732199,0.13807531380753099,0.209205020920502,0.11715481171548101,7.1129707112970703E-2,0,21565.959850984986,14370.509900703586,23406.49983826734,14418.319900373262,9629.4799334628824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,83390.769423792051,4.3103448275862068E-3,541.27011516907749,0,0.25274725274725302,0,0,1.2552301255230099E-2,0,2654.8106492213947,0,2654.8106492213947,6235,1,63577.259664419726,0,63577.259664419726,156399.10985260224,156399.10985260227,1308.0267044219318,0,239,1590.8120007362968,0,948412.84260439523,0,0]
[8862015,"A2015","Dame Janet Primary Academy","Recoupment Academy",3.9,0.9,0.54,540,7.0763500931098705E-2,6.8901303538175002E-2,0.34450651769087498,0.171322160148976,0.12849162011173201,1.3035381750465499E-2,15847.783130719536,16202.403240001031,87087.870906625947,47639.141570267726,39302.708108317187,4984.0390717068558,0,0,0,0,0,0,0,0,0,0,0,0,0,211063.94602763827,3.1802120141342753E-2,9023.0625287259663,0.73863636363636398,0.25362318840579701,0,89,6.2770562770562796E-2,0,29995.912530163881,0,29995.912530163881,6235,1,206729.97273163157,0,206729.97273163157,463047.8938181597,463047.8938181597,0,0,{"$f":"H14","v":540},1590.8120007362968,95860.91,2228260.12,0,0]
[8862017,"A2017","Drapers Mills Primary Academy","Recoupment Academy",3.9,0.9,0.51,523,3.2882011605415901E-2,4.4487427466150899E-2,0.18181818181818199,0.145067698259188,0.38878143133462301,0.14700193423597699,7132.2328907568781,10132.047570222381,44514.906965141221,39068.706693295353,115175.7673279576,54436.307941074454,0,0,0,0,0,0,0,0,0,0,0,0,0,270459.96938844793,4.2553191489361703E-3,1169.3323367605303,0.63636363636363602,0.40552995391705099,0,85,0.322654462242563,0,149331.5802483095,0,149331.5802483095,6235,1,251796.93410880971,0,251796.93410880971,678992.81608232763,678992.81608232751,0,0,523,1590.8120007362968,66750.231086727697,2380369.8846747479,0,23069.37]
[8862018,"A2018","Temple Grove Academy","Recoupment Academy",3.9,0.9,0.17,269,2.2388059701492501E-2,0.18656716417910399,0.22388059701492499,0.37313432835820898,0,0,2497.6649827418014,21854.744251974593,28192.605029077196,51686.141433907433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104231.15569770103,0,0,0.62162162162162204,0.29927007299270098,0,38,0.08,0,19043.841723748177,0,19043.841723748177,6235,1,103374.51855039186,0,103374.51855039186,232884.51597184106,232884.51597184106,0,0,269,1590.8120007362968,0,1140507.6346658203,0,0]
[8862019,"A2019","Chantry Community Academy","Recoupment Academy",3.9,0.9,0.34,231,8.7719298245613996E-3,0.69298245614035103,0.118421052631579,5.7017543859649099E-2,4.3859649122806998E-3,0,840.37394156166215,69709.578728851819,12805.819253620484,6782.3017952413766,573.89315392928927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90711.966873204627,5.076142131979695E-3,616.09812484636063,0.75,0.57647058823529396,0,29,0.4375,0,89433.933745645918,0,89433.933745645918,6235,1,148365.69846219543,0,148365.69846219543,335362.6972058923,335362.6972058923,0,0,231,0,68362.945608327165,1168823.269722966,1,0]
[8862020,"A2020","Christ Church CEJ School, Ramsgate","Recoupment Academy",0,0,0,246,0.43673469387755098,5.7142857142857099E-2,0.17142857142857101,6.9387755102040802E-2,3.6734693877551003E-2,0,44557.236671713283,6121.4639577023199,19741.710720732874,8789.7104698777057,5118.7679646306879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,84328.889784656873,0,0,0,0.19230769230769201,0,0,1.6260162601626001E-2,0,3539.7475322951964,0,3539.7475322951964,6235,1,49790.813690253992,0,49790.813690253992,143894.45100720605,143894.45100720605,1683.1664697838187,0,246,1590.8120007362968,0,943686.81579783163,0,7954.0600036814858]
[8862021,"A2021","Kemsley Primary Academy","Recoupment Academy",3.9,0.9,0.1,203,9.8522167487684695E-3,0,0.65517241379310298,2.4630541871921201E-2,0,0,829.45999426865376,0,62261.289569791115,2574.6999822095167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,65665.449546269287,3.0303030303030304E-2,3232.1107320911469,0.46666666666666701,0.20175438596491199,0,30,2.8409090909090901E-2,0,5103.4712290903799,0,5103.4712290903799,6235,1,54816.198882594297,0,54816.198882594297,135052.23039004512,135052.23039004515,1948.4330882986455,0,203,1590.8120007362968,0,825296.62962868193,0,0]
[8862022,"A2022","Milton Court Primary Academy","Recoupment Academy",3.9,0.9,0.36,203,6.8965517241379296E-2,1.47783251231527E-2,0.29064039408866998,0.28571428571428598,1.9704433497536901E-2,0,5806.2199598805764,1306.4099909730562,27619.669809155479,29866.519793630396,2265.7599843442026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,66864.579537983707,5.208333333333333E-3,555.51903207816576,0.48275862068965503,0.32692307692307698,0,30,0.10404624277456601,0,18691.094628622257,0,18691.094628622257,6235,1,76833.801455621666,0,76833.801455621666,169179.9946543058,169179.9946543058,924.60016037082642,0,203,1590.8120007362968,75.448857820243575,866023.85232676519,0,12499.237148642336]
[8863177,"A2023","Temple Ewell C.E.P. School","Recoupment Academy",0,0,0,129,1.5503875968992199E-2,0.162790697674419,8.5271317829457405E-2,0.124031007751938,4.6511627906976702E-2,0,829.45999426865137,9144.869936811423,5149.4299644188195,8239.0399430704474,3398.6399765163092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26761.43981508565,1.7094017094017096E-2,1158.6118804692023,0.16666666666666699,8.3333333333333301E-2,0,18,1.8348623853211E-2,0,2094.6212461746813,0,2094.6212461746813,6235,1,13480.813282820569,0,13480.813282820569,49730.486224550099,49730.486224550106,4508.0854132634968,0,129,1590.8120007362968,0,523269.20203252084,0,0]
[8862024,"A2024","Dover Road Community Primary School","Recoupment Academy",3.9,0.9,0.04,447,0.28054298642533898,5.4298642533936702E-2,0.138009049773756,3.8461538461538498E-2,6.7873303167420799E-3,0,52008.267604437657,10569.507076288815,28878.960682807126,8853.0068619050326,1718.5430650484063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,102028.28529048704,6.6225165562913907E-3,1555.3735493777608,0.38157894736842102,0.20524017467248901,0,80,0.25964010282776401,0,102705.00118286099,0,102705.00118286099,6235,1,116369.32749271486,0,116369.32749271486,328892.98751544068,328892.98751544062,0,0,447,1590.8120007362966,10238.809986000881,1712221.3432529755,0,0]
[8862026,"A2026","Petham Primary School","Recoupment Academy",0,0,0,99,0.21212121212121199,0,0,3.03030303030303E-2,0,0,8709.3299398208601,0,0,1544.8199893257085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10254.149929146568,9.0909090909090905E-3,472.87531400545345,0.266666666666667,5.4545454545454501E-2,0,15,2.2222222222222199E-2,0,1946.8611427623578,0,1946.8611427623578,6235,1,10163.627796522136,0,10163.627796522136,29072.51418243652,29072.514182436513,5127.8245745269051,0,99,1590.8120007362968,0,418278.84042351181,0,0]
[8862028,"A2028","Cliftonville Primary School","Recoupment Academy",3.9,0.9,0.37,627,1.2800000000000001E-2,8.1600000000000006E-2,9.2799999999999994E-2,0.22559999999999999,0.25280000000000002,0.11360000000000001,3328.4570650012552,22280.038550050904,27238.424739789771,72838.880424702904,89783.91144361734,50432.418611525485,0,0,0,0,0,0,0,0,0,0,0,0,0,265902.13083468768,1.4354066985645933E-2,4728.7531400545349,0.35227272727272702,0.21341463414634099,0,90,0.119402985074627,0,66251.394111913221,0,66251.394111913221,6235,1,159284.32542135924,0,159284.32542135924,502401.6035080147,502401.60350801458,0,0,627,0,58896.947160152253,2451644.4674195498,1,0]
[8863903,"A2029","Tymberwood Academy","Recoupment Academy",3.9,0.9,0.11,341,0.11271676300578,0.30346820809248598,0.29479768786127197,9.8265895953757204E-2,4.6242774566474E-2,0,15940.734774246814,45063.593185732534,47059.241466740801,17254.954678460756,8932.0711521546255,0,0,0,0,0,0,0,0,0,0,0,0,0,0,134250.59525733552,2.1538461538461538E-2,3858.9858958325385,0.32142857142857101,0.409326424870466,0,58,8.2236842105263205E-2,0,24816.075421724177,0,24816.075421724177,6235,1,139896.39018276441,0,139896.39018276441,309057.04675765662,309057.04675765662,0,0,341,0,89219.180168514373,1501603.254820266,1,0]
[8862030,"A2030","Aylesford Primary School","Recoupment Academy",0,0,0,217,1.8433179723502301E-2,0.235023041474654,4.6082949308755804E-3,3.6866359447004601E-2,0,0,1658.9199885373075,22208.969846541931,468.12999676534741,4119.5199715352228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28455.539803379812,1.6326530612244899E-2,1861.4774265611504,0.34146341463414598,4.3859649122807001E-2,0,41,4.2328042328042298E-2,0,8128.3091482334157,0,8128.3091482334157,6235,1,27880.950013282105,0,27880.950013282105,72561.276391456486,72561.276391456486,3823.1617082563057,0,217,1590.812000736297,0,793137.85838096321,0,0]
[8862033,"A2033","Pilgrims' Way Primary School ","Recoupment Academy",3.9,0.9,0.17,238,0.39662447257383998,4.2194092827004199E-3,4.6413502109704602E-2,0.34599156118143498,0,0,39149.111797000725,437.30742313866023,5171.1575170112974,42403.244601519786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,87160.821338670474,9.4786729857819912E-3,1185.3009450584302,0.25,0.38541666666666702,0,30,0.30769230769230799,0,64804.608668173722,0,64804.608668173722,6235,1,90262.279332807375,0,90262.279332807375,249648.01028471001,249648.01028470995,0,0,238,1590.8120007362966,0,1039968.203533684,0,39770.300018407426]
[8862035,"A2035","South Avenue Junior School","Recoupment Academy",0,0,0,221,9.5022624434389094E-2,0.17194570135746601,0.15384615384615399,4.5248868778280504E-3,8.1447963800904993E-2,0,8709.3299398208619,16547.859885658716,15916.419890021814,514.93999644190251,10195.919929548938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51884.469641492229,0,0,0,0.183544303797468,0,0,6.7873303167420795E-2,0,13274.053246106996,0,13274.053246106996,6235,1,42692.40737090553,0,42692.40737090553,114085.93025850476,114085.93025850476,2577.4220922448576,0,221,1590.8120007362968,0,847208.53931111784,0,0]
[8862141,"A2141","Amherst  School","Recoupment Academy",0,0,0,383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5974025974025974E-3,522.68757651973647,0,2.9090909090909101E-2,0,0,1.8276762402088802E-2,0,6194.5581815166097,0,6194.5581815166097,6235,1.016316166,11726.638231545901,0,11726.638231545901,25081.548757451012,25081.548757451012,5247.5535372764698,0,383,1590.8120007362968,0,1207806.800333814,0,0]
[8862229,"A2229","Graveney Primary School","Recoupment Academy",0,0,0,99,0.45918367346938799,0,3.06122448979592E-2,7.1428571428571397E-2,0,0,18853.287114626812,0,1418.7205004011034,3641.3614034105981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23913.369018438516,0,0,0.133333333333333,0.140350877192982,0,15,0,0,0,0,0,6235,1,14471.720239240469,0,14471.720239240469,44620.089257678985,44620.089257678977,4661.3973222696304,0,99,1590.8120007362968,0,431186.40028475405,0,0]
[8862232,"A2232","Luddenham  School","Recoupment Academy",0,0,0,214,0.18224299065420599,0,5.60747663551402E-2,0.200934579439252,0,0,16174.469888238786,0,5617.5599611841662,22142.419847001791,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43934.449696424737,0,0,0.266666666666667,9.6774193548387094E-2,0,30,3.24324324324324E-2,0,6141.9403127932865,0,6141.9403127932865,6235,1,29250.985890885207,0,29250.985890885207,85562.37590010323,85562.37590010323,3433.128722996903,0,214,1590.8120007362968,0,792208.62993147818,0,0]
[8862233,"A2233","Lynsted and Norton School","Recoupment Academy",0,0,0,130,0.80769230769230804,0,7.6923076923076901E-3,1.5384615384615399E-2,2.3076923076923099E-2,0,43546.649699104353,0,468.12999676534685,1029.8799928838068,1699.3199882581575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46743.979677011666,0,0,0.36363636363636398,0.128571428571429,0,22,8.1818181818181804E-2,0,9412.5104836031442,0,9412.5104836031442,6235,1,24962.151209200849,0,24962.151209200849,87353.641369815654,87353.641369815654,3379.3907589055307,0,130,1590.8120007362968,0,564397.26873156428,0,0]
[8862246,"A2246","Sheldwich Primary School","Recoupment Academy",0,0,0,216,0.115740740740741,0,3.7037037037037E-2,0,0,0,10368.249928358198,0,3745.0399741227725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14113.28990248097,0,0,0.16129032258064499,8.40336134453782E-2,0,31,2.1739130434782601E-2,0,4155.3557987813201,0,4155.3557987813201,6235,1,22662.585129962405,0,22662.585129962405,47166.230831224697,47166.230831224697,4585.0130750632588,0,216,1590.8120007362968,0,755774.59216975141,0,0]
[8862249,"A2249","Regis Manor Primary School","Recoupment Academy",3.9,0.9,0.21,389,2.3195876288659802E-2,0,0.42525773195876299,0.11340206185567001,0,0,3742.1899999156681,0,77440.525366968563,22715.755100772174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,103898.47046765641,1.3513513513513514E-2,2761.98944666849,0.22413793103448301,0.248847926267281,0,60,3.6363636363636397E-2,0,12517.834455116674,0,12517.834455116674,6235,1,99782.493496529307,0,99782.493496529307,225195.78786597087,225195.78786597092,0,0,389,1590.8120007362968,97663.610847815638,1541742.2994096617,0,0]
[8862264,"A2264","HAMPTON PRIMARY SCHOOL","Recoupment Academy",3.9,0.9,0,541,0,5.2044609665427503E-2,0.260223048327138,1.6728624535316001E-2,1.8587360594795499E-3,0,0,12261.151513791738,65903.654191463647,4660.3026815532112,569.59858342482062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,83394.706970233427,8.6393088552915772E-3,2455.7287725169222,0.33333333333333298,0.154411764705882,0,83,3.7777777777777799E-2,0,18086.143363621653,0,18086.143363621653,6235,1,110836.99463896222,0,110836.99463896222,221008.57374533423,221008.57374533423,0,0,541,1590.8120007362968,0,1866735.32544016,0,69313.951460652956]
[8862286,"A2286","Hamstreet Primary School","Recoupment Academy",0,0,0,304,5.9210526315789498E-2,1.3157894736842099E-2,3.28947368421053E-3,0,0,0,7465.1399484178892,1741.8799879640753,468.12999676534753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9675.1499331473115,0,0,0.319148936170213,8.9285714285714302E-2,0,47,2.67175572519084E-2,0,7187.5789587062845,0,7187.5789587062845,6235,1,44351.45003640811,0,44351.45003640811,67449.17892826171,67449.17892826171,3976.524632152149,0,304,1590.8120007362968,0,1021857.8030967235,0,0]
[8862288,"A2288","Smarden Primary School","Recoupment Academy",0,0,0,104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,1.85185185185185E-2,0,10,2.3529411764705899E-2,0,2165.4926079923594,0,2165.4926079923594,6235,1,6625.617371102906,0,6625.617371102906,15026.109979095265,15026.109979095265,5549.216700627142,0,104,1590.8120007362966,6111.1469876980991,423091.00594207546,0,0]
[8862307,"A2307","Warden House Primary School","Recoupment Academy",0,0,0,389,0.34961439588688897,8.9974293059126006E-2,0.172236503856041,0,0,0,56403.279610268386,15241.449894685671,31364.709783278224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,103009.43928823227,5.434782608695652E-3,1110.8001035514576,0.24444444444444399,0.172566371681416,0,46,9.0909090909090905E-3,0,3129.4586137791653,0,3129.4586137791653,6235,1,75574.332612529193,0,75574.332612529193,189059.0306180921,189059.0306180921,328.22908145723704,0,389,1590.8120007362968,5957.6026069961954,1405187.5195569599,0,11250.279055590652]
[8862310,"A2310","Barton  Junior School","Recoupment Academy",0,0,0,181,5.5248618784530402E-3,0.33149171270718197,0.187845303867403,0.36464088397790101,8.8397790055248601E-2,0,414.72999713432711,26128.199819461111,15916.419890021773,33986.039765165639,9063.0399373768305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,85508.429409159682,1.8292682926829267E-2,1739.6429234753471,0,0.2,0,0,3.3149171270718203E-2,0,5309.6212984427957,0,5309.6212984427957,6235,1,38100.092557127748,0,38100.092557127748,136892.78618820559,136892.78618820559,1893.2164143538321,0,181,1590.8120007362968,26082.492903672624,793182.14384743269,0,6727.7306004973925]
[8862315,"A2315","WHITECLIFFS PRIMARY COLLEGE","Recoupment Academy",0,0,0,188,1.6304347826087001E-2,8.6956521739130405E-2,2.1739130434782601E-2,0.32065217391304301,0.53260869565217395,0,1271.2375999117448,7118.9877768966562,1913.2269433018523,31041.926307247715,56717.883086355563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,98063.261713713524,1.1695906432748537E-2,1155.3029114103347,0.233333333333333,0.225806451612903,0,30,5.22875816993464E-2,0,8698.9873996274182,0,8698.9873996274182,6235,1,45026.200159662891,0,45026.200159662891,159178.75218441419,159178.75218441413,1224.637434467576,0,188,1590.8120007362968,0,827606.59832932369,0,22086.4365222251]
[8862316,"A2316","Shatterlocks Infant and Nursery School","Recoupment Academy",3.9,0.9,0.42,169,1.18343195266272E-2,0.366863905325444,0.112426035502959,0.414201183431953,7.69230769230769E-2,0,829.45999426865262,26999.139813443195,8894.4699385416261,36045.799750933234,7363.7199491186739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,80132.589446305385,1.2269938650306749E-2,1089.5150384038398,0.26415094339622602,0.203703703703704,0,53,6.4814814814814797E-2,0,9693.3364136694909,0,9693.3364136694909,6235,1,41509.239312975056,0,41509.239312975056,138659.68021135376,138659.68021135376,1840.2095936593878,0,169,1590.8120007362968,6838.143034101231,743763.51590889227,0,0]
[8862435,"A2435","South Avenue Infant School","Recoupment Academy",0,0,0,176,7.3863636363636395E-2,0.17613636363636401,0.21022727272727301,2.27272727272727E-2,4.5454545454545497E-2,0,5391.4899627462528,13499.569906721617,17320.809880317862,2059.7599857676091,4531.5199686884198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42803.149704241769,5.681818181818182E-3,525.41701556161502,0.31034482758620702,1.8181818181818198E-2,0,59,7.7586206896551699E-2,0,12083.965713697404,0,12083.965713697404,6235,1,30894.361648599039,0,30894.361648599039,92541.894082099825,92541.894082099825,3223.7431775370055,0,176,1590.8120007362968,0,699511.61591156898,0,0]
[8862438,"A2438","Joydens Wood C Junior School","Recoupment Academy",0,0,0,290,4.1522491349481001E-2,6.9204152249135002E-3,6.9204152249135002E-3,0,0,0,4993.9805883303079,873.9536271792083,939.49964748754837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6807.4338629970644,1.048951048951049E-2,1598.2965158692487,0,0.117924528301887,0,0,4.13793103448276E-2,0,10619.242596885602,0,10619.242596885602,6235,1.016316166,35993.129239963593,0,35993.129239963593,62252.517999482086,62252.517999482079,4132.424460015538,0,290,1590.8120007362968,0,987437.88091867184,0,0]
[8862500,"A2500","Joydens Wood Infant School","Recoupment Academy",0,0,0,221,3.1818181818181801E-2,4.5454545454545496E-3,0,0,0,0,2916.3059343945615,437.44940606825134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3353.7553404628129,9.0909090909090905E-3,1055.6105494465173,0.29729729729729698,9.7222222222222196E-2,0,74,0.23129251700680301,0,45234.120676303006,0,45234.120676303006,6235,1.016316166,46040.913297376173,0,46040.913297376173,103582.33371038319,103582.33371038316,2892.5299886885055,0,221,1590.8120007362968,0,835660.66831650061,0,0]
[8862511,"A2511","HARTLEY PRIMARY ACADEMY","Recoupment Academy",0,0,0,411,8.16831683168317E-2,9.9009900990098994E-3,0.146039603960396,9.9009900990098994E-3,0,0,13923.225126566531,1772.0610768644433,28098.228444462617,2095.4488964120997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45888.96354430569,7.7319587628865982E-3,1669.6886087305963,0.175438596491228,0.05,0,60,3.7572254335260097E-2,0,13665.36926665697,0,13665.36926665697,6235,1.016316166,32972.476637286833,0,32972.476637286833,102070.15505090644,102070.15505090645,2937.8953484728063,0,411,1590.8120007362968,0,1368754.8626478992,0,23474.166332358742]
[8862595,"A2595","Grove Park Primary School","Recoupment Academy",0,0,0,420,7.1428571428571397E-2,4.2857142857142899E-2,0.30952380952380998,3.5714285714285698E-2,2.3809523809523799E-3,0,12441.899914029804,7838.45994583835,60856.899579495206,7724.0999466285411,566.43999608605179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,89427.799382077952,7.0257611241217799E-3,1550.4108655916509,0.31666666666666698,0.28326180257510702,0,60,2.2222222222222199E-2,0,8259.4109086887911,0,8259.4109086887911,6235,1,128167.83323422933,0,128167.83323422933,233640.45439058772,233640.45439058775,0,0,420,1590.8120007362968,0,1516460.1140727261,0,0]
[8862608,"A2608","St Stephen's C.P. Junior","Recoupment Academy",0,0,0,379,0.158730158730159,2.6455026455026499E-2,0.22486772486772499,0.182539682539683,0,0,24949.629986334952,4366.2203402009645,39896.317052369479,35624.856737968883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104837.02411687429,2.6666666666666666E-3,531.02146372760558,0,0.15,0,0,6.0686015831134602E-2,0,20353.548310697413,0,20353.548310697413,6235,1,59833.985134605318,0,59833.985134605318,191790.57902590465,191790.57902590462,246.28262922286194,0,379,1590.8120007362968,3679.6666324716061,1369086.5561928798,0,0]
[8862654,"A2654","Canterbury Primary School","Recoupment Academy",0,0,0,206,4.3689320388349502E-2,0.13106796116504901,0.485436893203884,9.7087378640776698E-2,0,0,3732.5699742089423,11757.689918757555,46812.999676534746,10298.79992883806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72602.059498339309,5.076142131979695E-3,549.42083860757714,0.233333333333333,0.25301204819277101,0,30,7.3446327683615795E-2,0,13389.045044472519,0,13389.045044472519,6235,1,53954.827299622877,0,53954.827299622877,146730.35268104228,146730.35268104228,1598.0894195687315,0,206,1590.8120007362966,6839.5236899778247,857707.1064405893,0,12499.237148642334]
[8862656,"A2656","Meopham Community Academy","Recoupment Academy",0,0,0,434,3.9351851851851902E-2,1.38888888888889E-2,1.6203703703703699E-2,1.1574074074074099E-2,0,0,7083.0507380950648,2624.9163707514222,3292.0808568822313,2586.6198895345647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15586.667855263282,0,0,0.37288135593220301,9.3877551020408206E-2,0,59,1.34048257372654E-2,0,5148.2923224400638,0,5148.2923224400638,6235,1,67136.753467279705,0,67136.753467279705,94106.713644983043,94106.713644983043,3176.7985906505087,0,434,1590.812000736297,0,1402732.5522475904,0,0]
[8862679,"A2679","The Brent Primary School","Recoupment Academy",0,0,0,416,5.2884615384615398E-2,0.21634615384615399,9.6153846153846194E-3,4.3269230769230803E-2,2.4038461538461501E-3,0,9124.0599369551965,39192.299729191735,1872.519987061389,9268.9199359542599,566.43999608605111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60024.239585248637,7.3170731707317077E-3,1599.3181351729161,0.28813559322033899,0.183406113537118,0,60,8.6834733893557406E-2,0,31966.795641791941,0,31966.795641791941,6235,1.016316166,89565.161886480331,0,89565.161886480331,192480.64233431703,192480.64233431703,225.5807299704893,0,416,1590.8120007362968,35230.33672728925,1551054.5558242381,0,0]
[8862684,"A2684","Wentworth C P","Recoupment Academy",0,0,0,500,0.22800000000000001,8.0000000000000002E-3,4.0000000000000001E-3,0.01,0,0,47279.219673313281,1741.879987964076,936.25999353069403,2574.6999822095149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,52532.05963701757,0,0,0.314285714285714,0.159574468085106,0,70,4.4186046511627899E-2,0,19550.931137676973,0,19550.931137676973,6235,1.016316166,99983.914634006709,0,99983.914634006709,181211.10889546591,181211.10889546591,563.66673313602314,0,500,1590.8120007362968,0,1705507.2015388315,0,0]
[8862685,"A2685","The Gateway Primary Academy","Recoupment Academy",0,0,0,208,2.8985507246376802E-2,8.6956521739130405E-2,0,6.7632850241545903E-2,0,0,2500.4011421431883,7876.3269020984289,0,7243.9868098493798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17620.714854090998,0,0,0.3,0.23728813559322001,0,30,6.7415730337078705E-2,0,12409.002585124756,0,12409.002585124756,6235,1.016316166,54692.310034998118,0,54692.310034998118,92441.0974333497,92441.097433349685,3226.7670769995098,0,208,1590.8120007362968,0,805581.87844705686,0,0]
[8862686,"A2686","Furley Park Primary School","Recoupment Academy",0,0,0,471,2.1505376344086E-3,3.0107526881720401E-2,4.3010752688172E-3,1.72043010752688E-2,6.4516129032258099E-3,0,420.08135193605978,6175.2455057177995,948.34076764076644,4172.6750679421257,1721.2466977840686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13437.58939102082,6.6371681415929203E-3,1642.5093871428362,0.405063291139241,2.5974025974026E-2,0,82,7.9155672823219003E-2,0,32992.501735706588,0,32992.501735706588,6235,1,61031.160802937251,0,61031.160802937251,115338.7613168075,115338.76131680747,2539.8371604957761,0,471,1590.8120007362968,0,1534170.7595646805,0,0]
[8863025,"A3025","Chiddingstone Church of England School","Recoupment Academy",0,0,0,204,4.9019607843137298E-3,0,1.9607843137254902E-2,0,0,0,414.72999713432733,0,1872.5199870613881,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2287.2499841957156,0,0,0.233333333333333,1.7857142857142901E-2,0,30,0,0,0,0,0,6235,1.016316166,13211.984676119533,0,13211.984676119533,22088.854040915903,22088.854040915903,5337.3343787725225,0,204,1590.8120007362968,0,706452.32752568461,0,2272.5885724804239]
[8863086,"A3086","West Malling Church Of England Academy Trust","Recoupment Academy",0,0,0,193,4.80769230769231E-2,0.21153846153846201,4.3269230769230803E-2,6.25E-2,0,0,3848.2158387944783,17778.900069460295,3909.3355979875405,6211.4637070804547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31747.915213322769,5.235602094240838E-3,530.91876441566342,0.3,0.28695652173913,0,32,1.1428571428571401E-2,0,1951.9179249513484,0,1951.9179249513484,6235,1,58843.721534385899,0,58843.721534385899,99309.473437075678,99309.473437075678,3020.71579688773,0,193,1590.8120007362968,9882.4069371654186,767942.49186281289,0,2907.9692077884952]
[8863110,"A3110","Milstead and Frinsted C E P","Recoupment Academy",0,0,0,81,0.172839506172839,0.11111111111111099,8.6419753086419707E-2,1.2345679012345699E-2,0,0,5806.219959880561,3919.2299729191673,3276.9099773574276,514.93999644190376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13517.299906599061,1.3157894736842105E-2,559.98392448014226,0.61538461538461497,8.6956521739130405E-2,0,13,0,0,0,0,0,6235,1,16709.075971315069,0,16709.075971315069,37021.359802394276,37021.359802394276,4889.3592059281718,0,81,1590.8120007362968,0,377083.075271893,0,5681.471431201061]
[8863112,"A3112","Selling C of E Primary","Recoupment Academy",0,0,0,185,0.18378378378378399,0,3.24324324324324E-2,0,0,0,14100.819902567133,0,2808.779980592079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16909.599883159211,0,0,6.25E-2,9.2783505154639206E-2,0,32,1.2345679012345699E-2,0,2021.1521403537442,0,2021.1521403537442,6235,1,16678.50000558592,0,16678.50000558592,41844.252029098876,41844.252029098876,4744.6724391270336,0,185,1590.8120007362968,0,665173.22038655425,0,0]
[8863128,"A3128","Sturry C.E.Primary School","Recoupment Academy",0,0,0,360,5.60224089635854E-3,2.80112044817927E-3,0.32773109243697501,8.40336134453782E-2,5.60224089635854E-3,0,836.4302463213312,439.12940873043902,55231.471887272914,15578.016699082787,1142.3999921063225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73227.448233513802,2.9239766081871343E-3,553.07054269643686,0.213114754098361,0.20918367346938799,0,62,1.9543973941368101E-2,0,6226.2660177179487,0,6226.2660177179487,6235,1,79612.666866192012,0,79612.666866192012,165854.45166012022,165854.45166012022,1024.366450196394,0,360,1590.8120007362968,0,1292588.3840634362,0,11362.942862402122]
[8863142,"A3142","Pluckley Church of England Primary School","Recoupment Academy",0,0,0,125,6.4000000000000001E-2,0,0.12,0,0,0,3317.8399770746159,0,7021.9499514802055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10339.789928554821,0,0,0.214285714285714,0.10294117647058799,0,15,0,0,0,0,0,6235,1,15957.659596069789,0,15957.659596069789,32532.449524624608,32532.449524624615,5024.0265142612616,0,125,1590.8120007362968,0,490556.23779068876,0,7954.0600036814858]
[8863148,"A3148","CHRIST CHURCH C.E.P. ACADEMY, FOLKESTONE","Recoupment Academy",0,0,0,406,0.133004926108374,1.9704433497536901E-2,0.23645320197044301,0.38669950738916298,3.4482758620689703E-2,0.100985221674877,22395.419845253593,3483.7599759281438,44940.47968947325,80845.579441378854,7930.1599452047394,29030.049799410168,0,0,0,0,0,0,0,0,0,0,0,0,0,188625.44869664873,9.7560975609756097E-3,2081.163983590397,0.44067796610169502,0.35294117647058798,0,60,0.15497076023391801,0,55678.57266076612,0,55678.57266076612,6235,1,158440.70267926887,0,158440.70267926887,411060.88802027411,411060.88802027411,0,0,406,1590.8120007362968,4178.3492151137907,1694840.4663558688,0,0]
[8863348,"A3348","ST EANSWYTHES C E P SCHOOL","Recoupment Academy",0,0,0,219,0.16972477064220201,2.7522935779816501E-2,0.27522935779816499,0.21100917431192701,1.8348623853211E-2,9.1743119266055106E-2,15415.39984761218,2624.8053947073336,28216.64292429659,23795.896899796971,2276.153378767804,14225.958617298773,0,0,0,0,0,0,0,0,0,0,0,0,0,86554.857062479656,0,0,0.54838709677419395,6.8965517241379296E-2,0,32,0.175531914893617,0,34018.291776459322,0,34018.291776459322,6235,1,38563.756761014003,0,38563.756761014003,165371.90559995297,165371.90559995297,1038.8428320014109,0,219,1590.8120007362968,0,892054.35295240884,0,0]
[8863349,"A3349","St. Mary's C.E. Primary School","Recoupment Academy",3.9,0.9,0.31,406,2.7093596059113299E-2,8.8669950738916301E-2,0.37684729064039402,0.13793103448275901,3.9408866995073899E-2,2.2167487684729099E-2,4562.0299684775973,15676.919891676693,71623.889505098079,28836.639800746645,9063.0399373768341,6372.4499559680862,0,0,0,0,0,0,0,0,0,0,0,0,0,136134.96905934394,4.9140049140049139E-3,1048.2521293268585,0.49206349206349198,0.21052631578947401,0,63,2.0231213872832401E-2,0,7268.7590222420331,0,7268.7590222420331,6235,1,115827.4545317591,0,115827.4545317591,266514.43474267196,266514.43474267196,0,0,406,1590.8120007362968,15753.306873075198,1538814.7314746187,0,0]
[8863372,"A3372","St John's CEP School","Recoupment Academy",0,0,0,280,1.0830324909747301E-2,7.2202166064982004E-3,3.2490974729241902E-2,3.6101083032491002E-3,7.2202166064982004E-3,0,1257.6649732593319,880.37255709375756,4258.7999705728353,520.51696391239329,1145.1494505710809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8062.5039154093993,0,0,0.30357142857142899,7.9365079365079402E-2,0,60,2.7522935779816501E-2,0,6819.6970805687306,0,6819.6970805687306,6235,1,44475.735959840858,0,44475.735959840858,65592.936955818994,65592.936955818994,4032.2118913254303,0,280,1590.8120007362968,0,950430.19970324205,0,60223.6]
[8863719,"A3719","St Joseph's Catholic Primary School, Aylesham ","Recoupment Academy",0,0,0,87,2.2988505747126398E-2,0,0.47126436781609199,0,0,0,829.45999426865262,0,19193.329867379227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20022.789861647878,0,0,0.30769230769230799,0.320754716981132,0,13,0,0,0,0,0,6235,1,29134.802068421392,0,29134.802068421392,55392.591930069269,55392.591930069277,4338.2222420979215,0,87,1590.8120007362968,32436.124219119141,451915.07795894827,0,0]
[8863912,"A3912","The Westlands Primary School","Recoupment Academy",0,0,0,454,0.10762331838564999,0.226457399103139,0.19506726457399101,3.3632286995515702E-2,1.5695067264574002E-2,0,20264.116810652991,44771.392919341219,41457.844422057562,7862.6488245949777,4036.2024833216919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,118392.20545996843,7.0754716981132077E-3,1687.7782433842444,0.40909090909090901,0.35955056179775302,0,88,5.4644808743169397E-2,0,21954.171853306292,0,21954.171853306292,6235,1,178334.17334012152,0,178334.17334012152,326603.3288967805,326603.3288967805,0,0,454,1590.812000736297,0,1715428.4451399809,0,31816.240000000002]
[8864000,"A4000","St Augustine Academy","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,520,0.118446601941748,8.3495145631067996E-2,3.6893203883495103E-2,2.71844660194175E-2,3.4951456310679599E-2,1.94174757281553E-2,27516.945695688486,20367.1376244641,9674.3424104559417,7841.3373834770491,11089.873267589026,7701.2503948338554,84190.886776508443,7.6923076923076927E-3,2101.6680622464601,0,0,0.39867841409691601,0,0,8.2692307692307704E-2,0,143791.57924302632,143791.57924302632,5580,1,0,229192.82886635335,229192.82886635335,464856.96294813458,464856.96294813493,0,0,520,2302.5018979688202,0,2674441.6943797134,0,0]
[8864001,"A4001","The Ebbsfleet Academy","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,568,0.22438162544169599,0.18374558303886901,0.12720848056537101,0.18021201413427601,1.76678445229682E-3,0,56939.008800093288,48958.789530020775,36436.456956494432,56780.350144716227,612.33610587024384,0,199726.941537195,4.7318611987381704E-3,1412.1618210047193,0,0,0.38058252427184502,0,0,2.1164021164021201E-2,0,40198.654859130838,40198.654859130838,5580,1.016316166,0,238985.8222806493,238985.8222806493,493831.66397737927,493831.66397737974,0,-4.6566128730773926E-10,568,2310.9580949858682,0,4060000.5239485037,0,0]
[8864002,"A4002","Sittingbourne Community College","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1021,0.193486590038314,6.4176245210727997E-2,0.26340996168582398,8.5249042145593895E-2,8.6206896551724102E-2,0,88257.351375470244,30737.28287593252,135621.85376843216,48281.554020103809,53706.359712987432,0,356604.40175292618,1.4058106841611996E-2,{"$f":"((H68+U68)*AI68)*525.417015561615","v":7541.4822805305848},0,0,0.42367601246105902,0,0,2.9523809523809501E-2,{"$f":"(H68*AO68)*884.9368830738","v":0},{"$f":"(U68*AP68)*3343.9902149541","v":100800.60408905918},{"$f":"AQ68+AR68","v":100800.60408905918},{"$f":"IF(H68>0,6235,5580)","v":5580},1,0,{"$f":"(U68*AM68)*1105.54126971233","v":478227.53441487608},{"$f":"AW68+AV68","v":478227.53441487608},{"$f":"(AH68+AJ68+AS68+AT68+AX68)*AU68","v":948754.02253739198},948754.02253739303,0,{"$f":"AY68-AZ68","v":-1.0477378964424133E-9},1021,2305.069664037344,28479.165016510524,5242928.1199325146,0,0]
[8864003,"A4003","The High Weald Academy","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,451,0.16703786191536699,2.2271714922049001E-3,2.2271714922049001E-3,2.2271714922049001E-3,0,0,33656.25127442224,471.18952675057596,506.52623012104095,557.18086204180702,0,0,35191.147893335663,0,0,0,0,0.358447488584475,0,0,6.6666666666666697E-3,0,10054.263912961998,10054.263912961998,5580,1,0,178721.59973634925,178721.59973634925,229547.01154264691,229547.01154264732,0,-4.0745362639427185E-10,451,2329.0863626905793,0,2185535.6666735592,0,0]
[8864004,"A4004","Meopham School","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,471,0.121149897330595,6.9815195071868605E-2,4.5174537987679703E-2,2.05338809034908E-2,4.1067761806981497E-2,0,25492.840849981163,15425.394890393207,10729.670017505652,5364.8543516684131,11802.660230754891,0,68815.420340303332,5.4054054054054057E-3,1337.6833207001118,0,0,0.38494623655914001,0,0,4.1067761806981504E-3,0,6468.2521200960182,6468.2521200960182,5580,1,0,200445.33098532664,200445.33098532664,282646.68676642608,282646.68676642654,0,-4.6566128730773926E-10,471,2316.2558002566075,12108.302722412162,2316244.6427874225,0,0]
[8864010,"A4010","Oasis Academy Hextable","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,390,0.141463414634146,7.3170731707317097E-2,0.11951219512195101,8.0487804878048796E-2,0,0,24648.075807583275,13386.512037633449,23504.367528355793,17412.481990269036,0,0,78951.437363841556,1.1583011583011582E-2,2373.5054370930097,0,0,0.43701799485861198,0,0,2.19512195121951E-2,0,28627.818669485066,28627.818669485066,5580,1.016316166,0,188425.15728001928,188425.15728001928,308917.34660978563,308917.34660978598,0,0,390,2328.9836066149019,0,2052398.4244865899,0,0]
[8864031,"A4031","Orchards Academy","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,407,0.165024630541872,1.23152709359606E-2,0.17733990147783299,0.27093596059113301,7.38916256157635E-3,0,30006.646050921197,2351.2770659339553,36397.588537310039,61168.39016707072,1835.0486976229927,0,131758.95051885891,1.4285714285714285E-2,3054.924647622533,0,0,0.375959079283887,0,0,1.4742014742014699E-2,0,20063.941289724538,20063.941289724538,5580,1.016316166,0,169164.77909365448,169164.77909365448,335000.77253620286,335000.77253620321,0,0,407,2295.9872024450151,115080.75091462489,2239783.6590085016,0,0]
[8864046,"A4046","Weald of Kent Grammar School","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,829,3.6363636363636398E-3,1.09090909090909E-2,8.4848484848484892E-3,2.4242424242424199E-3,0,0,1346.7783114282624,4242.369768271541,3547.07491584543,1114.7989929453097,0,0,10251.021988490545,0,0,0,0,2.8901734104046198E-3,0,0,1.2062726176115799E-3,0,3343.990214954099,3343.990214954099,5580,1,0,2648.8257589350292,2648.8257589350292,21823.837962379675,21823.837962379672,5345.2848611286099,0,829,2293.6493726267881,0,3418665.652775662,0,0]
[8864058,"A4058","Invicta Grammar School","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,913,5.9340659340659303E-2,2.5274725274725299E-2,2.3076923076923099E-2,5.4945054945054897E-3,4.3956043956043999E-3,4.3956043956043999E-3,24204.572814141127,10824.868993527627,10624.791567310045,2782.6935386909677,2448.7663008612894,3060.937810142786,53946.631024673843,1.1111111111111111E-3,533.00637245306064,0,0,0,0,0,1.0964912280701801E-2,0,33476.568708915642,33476.568708915642,5580,1,0,0,0,93536.206106042548,93536.206106042519,3193.9138168187246,0,913,2290.6496655531528,0,3827968.7548452807,0,0]
[8864080,"A4080","Highsted Grammar School","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,645,8.6956521739130405E-2,4.8136645962732899E-2,0.10093167701863399,2.6397515527950301E-2,1.0869565217391301E-2,0,25057.40840085884,14564.680729271788,32829.097439862089,9444.7128547241336,4277.8923409761528,0,86173.791765692993,1.5625000000000001E-3,529.52183599569014,0,0,0,0,0,0,0,0,0,5580,1,0,0,0,92283.313601688686,92283.313601688715,3231.5005919493387,0,645,2293.2127714863777,0,2759595.424514913,0,0]
[8864092,"A4092","Highworth Grammar School","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,927,5.5194805194805199E-2,4.9783549783549798E-2,1.9480519480519501E-2,1.6233766233766201E-2,5.4112554112554102E-3,0,22858.736224579927,21648.660134920068,9106.5108019554027,8347.6649991946651,3060.8054834710083,0,65022.377644121065,1.0845986984815619E-3,528.2663486178061,0,0,1.13636363636364E-3,0,0,1.1866235167206E-2,0,36783.892364494975,36783.892364494975,5580,1,0,1164.5872238901513,1164.5872238901513,109079.123581124,109079.12358112397,2727.6262925662809,0,927,2296.160000105358,0,3910093.5652022688,0,0]
[8864101,"A4101","The Harvey Grammar School","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,633,0.15213946117274199,5.3882725832012701E-2,8.71632329635499E-2,3.1695721077654497E-2,1.26782884310618E-2,6.3391442155309001E-3,43024.899145171381,15999.952585140709,27823.309022904377,11129.363735944153,4896.9120184589437,3060.5499481456372,105934.98645576519,7.6804915514592934E-3,2554.4467807258243,0,0,9.8199672667757792E-3,0,0,1.26382306477093E-2,0,26751.921719632755,26751.921719632755,5580,1,0,6872.087958048166,6872.087958048166,147693.44291417193,147693.44291417196,1569.1967125748415,0,633,2300.9121587452014,38191.919545913115,2829711.1417911425,0,0]
[8864113,"A4113","Astor College","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,832,6.8509615384615405E-2,0.209134615384615,0.14543269230769201,0.165865384615385,8.7740384615384595E-2,0,25465.319700407719,81623.399039723779,61017.879282141846,76549.979099411343,44543.139475962555,0,289199.71659764723,5.9737156511350063E-3,2611.39161856191,0,0,0.353548387096774,0,0,4.2117930204572801E-2,0,117180.49946987169,117180.49946987169,5580,1,0,325197.46086939395,325197.46086939395,739769.06855547475,739769.06855547545,0,0,832,2296.4504137664935,37690.619801816531,4263344.9916121066,0,0]
[8864120,"A4120","King Ethelbert School","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,738,7.0460704607046107E-2,5.4200542005420099E-2,0.117886178861789,8.6720867208672101E-2,2.4390243902439001E-2,1.8970189701897001E-2,23231.519726687751,18763.999779246897,43872.359483854285,35501.439582335624,10983.239870785279,10678.079874375413,143030.63831728522,1.3440860215053764E-2,5211.7978156515037,0,0,0.32316227461858499,0,0,4.0650406504065002E-3,0,10031.970644862291,10031.970644862291,5580,1,0,263664.69277685683,263664.69277685683,427519.09955465584,427519.09955465648,0,-6.4028427004814148E-10,738,2296.6978107418508,241945.27426638734,3760746.3348172223,0,0]
[8864172,"A4172","Hartsdown Technology College","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,800,7.4719800747198001E-2,4.73225404732254E-2,0.12079701120797,0.225404732254047,0.25529265255292699,0.13075965130759701,26705.454231272426,17759.202779860057,48732.412876241084,100027.40604611982,124619.57512168195,79786.400057599982,397630.45111277536,1.4669926650366748E-2,6166.2632633147978,0,0,0.559880239520958,0,0,0.13823163138231601,0,369796.17819168547,369796.17819168547,5580,1,0,495176.5687094747,495176.5687094747,1274349.4612772504,1274349.4612772509,0,0,800,2305.5638455310241,52536.323672678322,4730689.6553284032,0,0]
[8864196,"A4196","The Towers School","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,964,3.7422037422037403E-2,8.9397089397089402E-2,0.10602910602910599,3.3264033264033301E-2,2.18295218295218E-2,0,16116.79714926777,40426.471873666407,51543.496108782099,17787.623574517449,12840.419724195952,0,138714.80843042966,8.4348641049671984E-3,4272.2755642104703,0,0,0.375278396436526,0,0,3.01142263759086E-2,0,97076.41791200079,97076.41791200079,5580,1,0,399949.86771593051,399949.86771593051,645593.36962257139,645593.36962257209,0,0,964,2315.1658685972893,166374.04703773372,4832802.3818369703,0,0]
[8864207,"A4207","CASTLE COMMUNITY COLLEGE","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,952,0.214876033057851,7.6446280991735505E-2,9.5041322314049603E-2,7.2314049586776896E-3,2.0661157024793402E-3,0,91390.110660358274,34139.624391745449,45626.92045494778,3818.7886327589854,1200.1887462106981,0,176175.63288602119,2.0442930153321975E-2,10225.492309669316,0,0,0.36435868331441501,0,0,5.1652892561983499E-3,0,16443.588247088352,16443.588247088352,5580,1,0,383478.51043578883,383478.51043578883,591903.22387856769,591903.2238785685,0,0,952,2316.2677966728429,381042.4126258539,4958263.217981346,0,0]
[8864242,"A4242","The Abbey School","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,776,0.29156327543424299,8.6848635235731997E-3,8.8089330024813894E-2,0.222084367245658,0,0,101080.83454282241,3161.4778784388664,34471.22897410838,95597.316294679666,0,0,234310.85769004934,9.5693779904306216E-3,3901.6612830221361,0,0,0.40845070422535201,0,0,7.4165636588380702E-3,0,19245.511051701218,19245.511051701218,5580,1,0,350409.86948741222,350409.86948741222,613447.8995121849,613447.89951218572,0,0,776,2299.3751111715305,30466.943145333789,3907279.6577597391,0,0]
[8864249,"A4249","Valley Park School","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1075,5.5813953488372099E-2,4.7441860465116302E-2,5.8604651162790698E-2,1.4883720930232601E-2,2.5116279069767398E-2,8.3720930232558093E-3,26805.599684639703,23924.099718539783,31769.639626239208,8875.3598955839298,16474.859806177908,6864.4799192413402,114714.03865042186,3.937007874015748E-3,2223.7137469635277,0,0,0.28393881453154901,0,0,1.2093023255814E-2,0,43471.872794403462,43471.872794403462,5580,1,0,337449.03335315915,337449.03335315915,503438.65854494798,503438.65854494867,0,-6.9849193096160889E-10,1075,2292.4788791731235,0,4894447.9274389427,0,63859.946976843341]
[8864527,"A4527","Borden Grammar School","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,577,6.5857885615251299E-2,4.8526863084922003E-2,0.11611785095320599,3.6395147313691499E-2,2.2530329289428101E-2,0,16976.87980027181,13134.799845472815,33786.759602508289,11648.909862953873,7932.339906678274,0,83479.689017885059,0,0,0,0,5.5762081784386597E-3,0,0,0,0,0,0,5580,1,0,3557.0482116580711,3557.0482116580711,92616.737229543127,92616.737229543141,3221.4978831137059,0,577,2294.8373479794004,0,2500446.6719538309,0,0]
[8864528,"A4528","The Norton Knatchbull School Academy Trust","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,767,5.87467362924282E-2,6.0052219321148799E-2,2.0887728459529999E-2,1.17493472584856E-2,1.3054830287206299E-3,0,20130.445455077006,21606.770241886035,8079.0131686602645,4998.9074216070076,610.97657244649974,0,55426.112859676818,2.7063599458728013E-3,1090.6491229655176,0,0,4.0540540540540499E-3,0,0,9.1264667535854004E-3,0,23407.931504678705,23407.931504678705,5580,1,0,3437.6357589298227,3437.6357589298227,88942.329246250869,88942.32924625084,3331.730122612475,0,767,2290.8880977786962,85479.854829632211,3344058.9471556684,0,0]
[8865209,"A5209","Allington Primary School","Recoupment Academy",0,0,0,421,4.2755344418052302E-2,1.9002375296912101E-2,0,0,4.7505938242280296E-3,0,7465.1399484178928,3483.7599759281497,0,0,1132.8799921721043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12081.779916518146,2.3809523809523812E-3,526.66800845580929,0.116666666666667,7.9166666666666705E-2,0,60,2.2160664819944598E-2,0,8256.1424437466994,0,8256.1424437466994,6235,1,38390.765355369098,0,38390.765355369098,65490.35572408975,65490.35572408975,4035.2893282773075,0,421,1590.8120007362968,0,1338218.4087656015,0,0]
[8865219,"A5219","Wilmington Primary School","Recoupment Academy",0,0,0,204,3.9215686274509803E-2,7.3529411764705899E-2,0,4.9019607843137298E-3,0,0,3317.8399770746159,6532.049954865287,0,514.93999644190342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10364.829928381805,0,0,0.266666666666667,0.12068965517241401,0,30,1.1428571428571401E-2,0,2063.167133109197,0,2063.167133109197,6235,1.016316166,32353.215658137746,0,32353.215658137746,51848.601715053519,51848.601715053519,4444.5419485483944,0,204,1590.8120007362968,0,736902.7391998223,0,0]
[8865400,"A5400","Wilmington Grammar School for Girls","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,602,8.4717607973421899E-2,5.4817275747508297E-2,6.9767441860465101E-2,4.3189368770764097E-2,2.1594684385382101E-2,9.9667774086378697E-3,22784.759731943737,15480.299817878673,21179.759750826135,14422.459830323836,7932.3399066782804,4576.3199461608947,86375.93898381156,0,0,0,0,0,0,0,8.3056478405315604E-3,0,16719.951074770495,16719.951074770495,5580,1.016316166,0,0,0,110449.06392097562,110449.06392097562,2686.5280823707317,0,602,2295.238123649578,0,2653515.3952119648,0,0]
[8865401,"A5401","The Maplesden Noakes School","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,868,5.2873563218390797E-2,8.6206896551724102E-2,2.7586206896551699E-2,8.0459770114942493E-3,1.72413793103448E-2,4.5977011494252899E-3,20503.716172572676,35101.620276694586,12074.897513114662,3874.0435866068806,9131.6592029134263,3043.8664469483983,83729.803198850641,2.3094688221709007E-3,1053.2608995553853,0,0,0.28605200945626502,0,0,2.0594965675057201E-2,0,59778.607687005533,59778.607687005533,5580,1,0,274498.31790862099,274498.31790862099,424639.98969403259,424639.98969403305,0,-4.6566128730773926E-10,868,2296.327663190882,0,4013946.9972705343,0,0]
[8865403,"A5403","Wilmington Boys Grammar School","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,648,9.5826893353941303E-2,4.6367851622874802E-2,5.7187017001545597E-2,3.2457496136012398E-2,7.7279752704791302E-3,4.6367851622874804E-3,27741.931296498838,14094.750993375554,18687.19804908396,11666.914360423676,3055.6154200020878,2291.6965418178211,77538.10666120192,0,0,0,0,6.9204152249135002E-3,0,0,1.54320987654321E-3,0,3343.9902149540999,3343.9902149540999,5580,1.016316166,0,4957.7214032774427,4957.7214032774427,92911.439210170545,92911.43921017056,3212.6568236948833,0,648,2290.8344167675,0,2819462.1778125172,0,0]
[8865404,"A5404","Saint George's CE School","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,799,0.148427672955975,0.15597484276729601,8.4276729559748395E-2,4.9056603773584902E-2,5.6603773584905703E-2,0,52982.925565350168,58461.070507190845,33956.755877237956,21742.538498922171,27596.253637602054,0,194739.54408630321,1.2919896640826874E-3,542.38784939758443,0,0,0.35869565217391303,0,0,6.5326633165829207E-2,0,174542.84604386066,174542.84604386066,5580,1,0,316845.72454896744,316845.72454896744,692250.50252852892,692250.50252852938,0,0,799,2305.4143887664104,0,4039157.0363199557,0,28042.748913560488]
[8865406,"A5406","Dartford Grammar School","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,778,7.9691516709511606E-2,8.4832904884318799E-2,5.7840616966581E-2,5.7840616966581E-2,8.9974293059126003E-3,2.5706940874036001E-3,27699.119674127702,30960.599635757368,22692.599733028015,24961.949706329742,4271.2599497498368,1525.4399820536328,112110.9686810463,0,0,0,0,1.53609831029186E-3,0,0,1.41388174807198E-2,0,36783.892364495114,36783.892364495114,5580,1.016316166,0,1321.2152194104353,1321.2152194104353,158338.07090743945,158338.07090743945,1249.8578727768163,0,778,2294.7199177127663,63137.578959609382,3474204.4751332719,0,0]
[8865408,"A5408","Homewood School & Sixth Form Centre","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1720,6.6627703097603699E-2,1.98714202220923E-2,1.7533606078316801E-2,7.5978959672705999E-3,6.42898889538282E-3,5.8445353594389199E-4,51198.538731386609,16033.294960408461,15207.976442941061,7249.1615745637073,6747.2854846177606,766.73196058803194,97202.989154505631,1.736111111111111E-3,1568.9535881353781,0,0,0.29067641681901302,0,0,6.3953488372092996E-3,0,36783.892364495077,36783.892364495077,5580,1,0,552730.21287189797,552730.21287189797,693866.04797903402,693866.04797903518,0,-1.1641532182693481E-9,1720,2298.2582811399975,0,7714310.2949106945,0,0]
[8865409,"A5409","Wrotham School","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,633,7.4249605055292295E-2,2.2116903633491301E-2,1.26382306477093E-2,1.1058451816745699E-2,0,0,20997.719752967772,6567.3999227364047,4034.2399525383053,3882.9699543179736,0,0,35482.329582560451,7.8616352201257862E-3,2614.6931670636973,0,0,0.27941176470588203,0,0,6.3191153238546603E-3,0,13375.9608598164,13375.9608598164,5580,1,0,195534.48310044376,195534.48310044376,252587.46670988429,252587.46670988473,0,-4.3655745685100555E-10,633,2297.1731339264916,0,2889060.0547585413,0,0]
[8865414,"A5414","Fulston Manor School","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,966,6.9574247144340601E-2,9.2419522326064402E-2,0.12253374870197301,2.6998961578400801E-2,3.4267912772585701E-2,0,30026.168618713233,41879.961501063648,59690.413254145526,14467.389611726707,20198.668547415127,0,166262.60153306424,1.5723270440251572E-2,7980.3905193792471,0,0,0.26718403547671798,0,0,4.1493775933610002E-3,0,13403.711815957113,13403.711815957113,5580,1,0,285339.95658164995,285339.95658164995,478566.66045005061,478566.66045005113,0,-5.2386894822120667E-10,966,2294.4559543998507,0,4454250.8499669479,0,0]
[8865416,"A5416","Cranbrook School Academy Trust","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,446,5.4054054054054099E-2,0,9.0090090090090107E-3,6.7567567567567597E-3,2.2522522522522501E-3,2.2522522522522501E-3,10770.53825166605,0,2026.2061022883868,1671.6260614148746,612.92855134762692,766.15566666207121,15847.454633379008,0,0,0,0,0,0,0,2.46636771300448E-2,0,36783.892364495034,36783.892364495034,5580,1,0,0,0,58211.34699787404,58211.34699787401,4253.6595900637794,0,446,2354.0625565911091,204284.27554911212,2207942.5943863597,0,0]
[8865418,"A5418","The Skinners' School","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,632,1.58730158730159E-2,1.1111111111111099E-2,7.9365079365079395E-3,3.1746031746031698E-3,0,0,4481.7828044159578,3294.1244056900046,2529.4044146867204,1112.9419551605197,0,0,11418.253579953202,1.6666666666666668E-3,553.43925639156794,0,0,6.5502183406113499E-3,0,0,7.9113924050632899E-3,0,16719.951074770495,16719.951074770495,5580,1,0,4576.6511951409966,4576.6511951409966,38848.295106256264,38848.295106256257,4834.5511468123123,0,632,2291.8641704648276,0,2656689.4164050519,0,0]
[8865421,"A5421","THE CANTERBURY HIGH SCHOOL","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,924,0.129925452609159,2.23642172523962E-2,0.174653887113951,0.20979765708200199,2.1299254526091602E-3,0,53634.036940895836,9693.7340712595051,81380.802109670607,107532.2158595145,1200.8654171820631,0,253441.65439852249,1.9801980198019802E-2,9613.5707401768759,0,0,0.35730337078651703,0,0,2.22457627118644E-2,0,68736.002257382774,68736.002257382774,5580,1,0,364992.58692372305,364992.58692372305,702363.81431980524,702363.81431980594,0,0,924,2295.2760313103868,0,4575704.9873245694,0,23156.027700862731]
[8865422,"A5422","Oakwood Park Grammar School","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,746,4.16107382550336E-2,1.74496644295302E-2,1.87919463087248E-2,6.7114093959731499E-3,1.3422818791946299E-3,1.3422818791946299E-3,13868.149850267971,6106.485565742827,7069.3963195151109,2777.2728532322099,610.99902636881586,763.7437762496703,31196.047391376607,4.0214477211796247E-3,1576.2510466848451,0,0,2.80112044817927E-3,0,0,6.7024128686327096E-3,0,16719.951074770506,16719.951074770506,5580,1,0,2310.1786756453716,2310.1786756453716,57382.42818847733,57382.428188477315,4278.5271543456802,0,746,2293.1702905152838,0,3125750.0221735276,0,0]
[8865428,"A5428","SIR ROGER MANWOOD'S SCHOOL","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,636,0.18138801261829701,2.0504731861198701E-2,2.8391167192429002E-2,1.57728706624606E-3,4.7318611987381704E-3,1.57728706624606E-3,51539.473210687509,6117.5374674610775,9105.6740884579194,556.45986727044306,1836.3145525287707,765.1260477808454,69920.585234186568,1.5873015873015873E-3,530.42098713839232,0,0,1.82149362477231E-3,0,0,1.7322834645669302E-2,0,36841.819754045508,36841.819754045508,5580,1,0,1280.7363343115494,1280.7363343115494,114153.56230968202,114153.56230968201,2575.3931307095399,0,636,2296.7610715858355,0,2758928.5376488022,0,0]
[8865432,"A5432","St. Simon Stock Catholic School","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,845,0.1,4.7619047619047603E-2,4.2857142857142899E-2,2.3809523809523801E-2,1.5476190476190499E-2,1.7857142857142901E-2,37751.219555867574,18875.690254123347,18262.139785151128,11160.236773464876,7979.5562156466003,11508.899864601091,105537.74244885461,7.0671378091872791E-3,3137.6493155446265,0,0,0.25404732254047302,0,0,1.8957345971564E-2,0,53567.236618696057,53567.236618696057,5580,1,0,237326.53060150845,237326.53060150845,405149.15898460371,405149.15898460418,0,-4.6566128730773926E-10,845,2299.1916843880608,0,3892262.10856653,0,0]
[8865434,"A5434","THE WESTLANDS SCHOOL","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1445,8.4010840108401097E-2,5.1490514905149103E-2,0.172764227642276,5.4878048780487798E-2,1.69376693766938E-2,0,54234.726191212081,34902.81937257613,125890.63063275329,43987.826006885916,14934.113984196003,0,273950.11618762341,8.9408528198074277E-3,6788.1421164545654,0,0,0.34283677833214499,0,0,5.4017555705604299E-3,0,26101.638679857784,26101.638679857784,5580,1,0,547684.19943492906,547684.19943492906,860104.09641886479,860104.09641886596,0,-1.1641532182693481E-9,1445,2294.2435450562666,0,6753438.7425559284,0,0]
[8865437,"A5437","The Folkestone School for Girls","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,810,0.15965346534653499,6.1881188118811901E-2,7.6732673267326704E-2,3.21782178217822E-2,8.6633663366336607E-3,1.2376237623762399E-2,57774.692884653625,23513.056654068656,31342.749136211936,14458.158988319705,4281.8323753680261,7646.0791179668586,139016.56915658878,0,0,0,0,6.4599483204134398E-3,0,0,1.2345679012345699E-2,0,33439.902149541049,33439.902149541049,5580,1,0,5784.8089694249848,5784.8089694249848,183821.2802755548,183821.28027555483,485.36159173335545,0,810,2292.9594921526791,243716.75900893752,3760729.5327396886,0,0]
[8865439,"A5439","Mascalls School","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1203,8.5213032581453602E-2,1.3366750208855501E-2,6.68337510442774E-3,5.0125313283208E-3,1.67084377610693E-3,0,45797.938107816735,7543.2219663939995,4054.4617066863761,3344.9429681664888,1226.4770783026709,0,61967.041827366273,1.6694490818030051E-3,1055.2198158941951,0,0,0.29141886151231899,0,0,0,0,0,0,5580,1,0,387577.22054386424,387577.22054386424,456179.48218712473,456179.48218712554,0,-8.149072527885437E-10,1203,2296.9188361605393,0,5375225.3313662084,0,0]
[8865443,"A5443","Tonbridge Grammar School","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,785,1.6602809706258E-2,5.1085568326947597E-3,8.9399744572158397E-3,1.2771392081736899E-3,1.2771392081736899E-3,0,5822.7148740261473,1881.1928258887344,3538.9764590035174,556.12687723765634,611.7385624071552,0,12410.749598563212,0,0,0,0,0,0,0,2.5477707006369399E-3,0,6687.9804299081925,6687.9804299081925,5580,1,0,0,0,24678.730028471404,24678.7300284714,5259.6380991458582,0,785,2290.1254943261065,125880.79735739576,3390358.5149832699,0,0]
[8865444,"A5444","Barton Court Grammar School","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,650,4.9306625577811999E-2,3.2357473035439101E-2,7.0878274268104793E-2,3.3898305084745797E-2,0,0,14318.348059591821,9866.2787745269507,23232.62222282272,12222.42358502022,0,0,59639.672641961719,3.2310177705977385E-3,1103.4606142651041,0,0,1.62337662337662E-3,0,0,9.2307692307692299E-3,0,20063.941289724597,20063.941289724597,5580,1,0,1166.5614047289173,1166.5614047289173,87553.635950680327,87553.635950680298,3373.3909214795913,0,650,2291.9092145103882,0,2785394.5174749489,0,29520.263706082085]
[8865448,"A5448","Herne Bay High School","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1297,1.5455950540958299E-3,5.3323029366306E-2,0.17542503863987599,6.18238021638331E-3,3.0911901081916498E-3,0,895.59151960272425,32442.941117545211,114736.94866560808,4447.9682320604052,2446.3785183596951,0,154969.82805317614,1.7898832684824902E-2,12197.443572932714,0,0,0.35471100554235901,0,0,3.8550501156515002E-3,0,16719.951074770484,16719.951074770484,5580,1,0,508615.50911636325,508615.50911636325,698082.73181724257,698082.7318172435,0,-9.3132257461547852E-10,1297,2294.4216079174048,0,6009497.7917587217,0,0]
[8865449,"A5449","Queen Elizabeth's Grammar","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,686,0.122448979591837,1.45772594752187E-3,3.2069970845481001E-2,4.2274052478134101E-2,0,0,37527.83955849566,469.09999448117338,11094.159869480342,16086.589810745823,0,0,65177.689233202997,0,0,0,0,3.1055900621118002E-3,0,0,0,0,0,0,5580,1,0,2355.283574604528,2355.283574604528,73112.972807807528,73112.972807807571,3806.6108157657727,0,686,2287.9147614460253,0,2903444.3249461083,0,0]
[8865450,"A5450","HILLVIEW SCHOOL FOR GIRLS","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1034,3.6857419980601401E-2,6.3045586808923401E-2,1.7458777885548001E-2,2.5218234723569301E-2,0,0,17026.27906254226,30580.223694548575,9103.4522304368347,14464.426250780625,0,0,71174.381238308299,5.7306590257879654E-3,3113.3592784567904,0,0,0.24425887265135701,0,0,4.8355899419729202E-3,0,16719.951074770495,16719.951074770495,5580,1,0,279219.56519260601,279219.56519260601,375807.25678414159,375807.25678414211,0,-5.2386894822120667E-10,1034,2293.6757288758267,0,4603848.4655621173,0,0]
[8865455,"A5455","The Hayesbrook School","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,742,3.09973045822102E-2,7.2776280323450099E-2,2.83018867924528E-2,5.1212938005390798E-2,0,0,10275.47987911187,25331.399701983275,10589.879875413058,21078.979752011757,0,0,67275.739208519954,5.2287581699346402E-3,2038.480656453429,0,0,0.29787234042553201,0,0,2.6954177897574099E-3,0,6687.9804299081934,6687.9804299081934,5580,1,0,244348.14276109973,244348.14276109973,325930.34305598133,325930.34305598179,0,-4.6566128730773926E-10,742,2299.4192058066842,0,3427363.7148275333,0,0]
[8865460,"A5460","Dane Court Grammar School","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,863,0.111239860950174,4.5191193511008101E-2,8.9223638470451894E-2,6.7207415990730004E-2,3.3603707995365002E-2,1.39049826187717E-2,42888.959495423594,18294.899784765705,38829.559543181247,32173.17962149165,17695.219791820742,9152.6398923217748,159034.45812900469,5.7803468208092483E-3,2621.0108926570733,0,0,3.7082818294190399E-3,0,0,4.6349942062572404E-3,0,13375.960859816394,13375.960859816394,5580,1,0,3538.0053736529362,3538.0053736529362,184149.4352551311,184149.43525513116,475.51694234606566,0,863,2296.8288899897425,0,3752213.6906261239,0,0]
[8865462,"A5462","Chatham and Clarendon Grammar School","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,897,0.14492753623188401,5.35117056856187E-2,0.10925306577480499,6.02006688963211E-2,2.0066889632107E-2,5.5741360089186197E-3,58078.79931671932,22516.799735096243,49419.439418594367,29954.339647595694,10983.239870785277,3813.5999551340815,174766.21794392497,5.9880239520958087E-3,2822.1500775974173,0,0,2.4449877750611199E-3,0,0,1.11607142857143E-3,0,3347.7223468904367,3347.7223468904367,5580,1,0,2424.6222956771589,2424.6222956771589,188940.71266408998,188940.71266409007,331.778620077298,0,897,2298.3281504104712,9885.9952179035172,3983556.7008530945,0,0]
[8865463,"A5463","Sandwich Technology School","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1215,0.22607260726072601,1.65016501650165E-2,9.2409240924092403E-2,1.56765676567657E-2,4.1254125412541302E-3,8.2508250825082498E-4,122715.23915034927,9405.2226616274584,56619.159729931256,10565.577722233638,3058.4516966914521,764.60791179668422,203128.25887262978,4.1288191577208916E-3,2635.7624851666483,0,0,0.25539257981018099,0,0,4.11522633744856E-3,0,16719.951074770499,16719.951074770499,5580,1,0,343051.64990452287,343051.64990452287,571115.62233708985,571115.62233709055,0,0,1215,2294.9960227301426,0,5552353.1814143937,0,0]
[8865464,"A5464","Bennett Memorial Diocesan","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1159,4.6672428694900597E-2,1.4693171996542799E-2,1.1235955056179799E-2,1.2100259291270499E-2,0,0,24166.742464172574,7988.4850399849111,6566.9720575729125,7779.3641781408869,0,0,46501.563739871286,8.6655112651646442E-4,527.69351909524414,0,0,0.16968541468064799,0,0,1.12165660051769E-2,0,43471.872794403389,43471.872794403389,5580,1,0,217421.71117654219,217421.71117654219,313502.84122991213,313502.84122991248,0,0,1159,2296.1413754111395,0,5031112.7114454359,0,0]
[8865465,"A5465","GRAVESEND GRAMMAR SCHOOL","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,819,0.106227106227106,7.69230769230769E-2,5.1282051282051301E-2,1.8315018315018299E-2,8.5470085470085496E-3,0,38868.11954272748,29553.299652313828,21179.759750826146,8320.6499021099025,4271.2599497498359,0,102193.08879772719,1.25E-3,537.89566968120334,0,0,2.6631158455392798E-3,0,0,1.3431013431013401E-2,0,36783.892364495019,36783.892364495019,5580,1,0,2411.2870836069187,2411.2870836069187,147506.16391551032,147506.16391551032,1574.8150825346902,0,819,2295.4611262256167,0,3514369.1727448185,0,0]
[8865466,"A5466","Brockhill Park Performing Arts College","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1086,0.12258064516129,8.9400921658986193E-2,0.11612903225806499,3.0414746543778799E-2,7.3732718894009199E-3,3.68663594470046E-3,59473.84342933914,45544.637436530538,63597.840800176811,18322.301148498613,4885.9389655597843,3053.6918350419246,194878.25361514679,1.1310084825636193E-2,6453.5669621102425,0,0,0.298195631528965,0,0,4.60405156537753E-3,0,16719.951074770492,16719.951074770492,5580,1,0,358018.98873407743,358018.98873407743,581650.76038610493,581650.76038610574,0,0,1086,2295.8022207584058,110261.55455159955,5162625.4186315136,0,0]
[8865467,"A5467","Mayfield Grammar School, Gravesend","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,692,7.6700434153400901E-2,7.5253256150506501E-2,4.9204052098408099E-2,1.8813314037626601E-2,1.5918958031837901E-2,0,23712.546406990979,24428.501015065835,17170.332417388097,7221.6658484689478,6721.6933507330396,0,79254.739038646905,0,0,0,0,1.53846153846154E-3,0,0,8.6830680173661402E-3,0,20092.977384210462,20092.977384210462,5580,1,0,1176.9762440629738,1176.9762440629738,106104.69266692034,106104.69266692031,2816.859219992391,0,692,2298.431100631788,44697.166193265934,3017691.6258549616,0,0]
[8866905,6905,"Knole Academy","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1016,3.8461538461538498E-2,2.9585798816567999E-3,4.4378698224852103E-2,2.5641025641025599E-2,9.8619329388560206E-4,0,17458.005948457667,1410.0757230558283,22737.358312383105,14450.90649665582,611.38350365537258,0,56667.729984207792,9.9108027750247768E-3,5290.6212865272628,0,0,0.285418821096174,0,0,5.9055118110236202E-3,0,20063.941289724593,20063.941289724593,5580,1.016316166,0,320590.96244845196,320590.96244845196,414853.40391771734,414853.40391771798,0,-6.4028427004814148E-10,0,0,0,0,1,0]
[8866908,6908,"The Folkestone Academy","Recoupment Academy",0,0,0,409,0.211302211302211,1.7199017199017199E-2,0.26781326781326797,9.8280098280098302E-2,3.9312039312039297E-2,0,35842.046484527753,3063.2692908729418,51276.912495813143,20698.81656459345,9107.575760164922,0,1160,0.133102852203976,6.0501296456352598E-2,0.26447709593777002,0.167675021607606,6.3094209161624906E-2,2.0743301642178E-2,68979.434279228517,32922.143087183358,154709.7897097017,107892.77176438004,44658.63594824251,18352.743777170708,547504.13916187908,1.4416775884665793E-2,11884.891574807225,0.33333333333333298,9.71428571428571E-2,0.40321141837645003,57,2.8653295128939799E-2,1.37931034482759E-2,10370.750291609851,53503.843439265744,63874.593730875597,5580,1,61800.770333306544,517089.56158391567,578890.33191722224,1207733.9563847841,1207733.9563847852,0,0,0,0,0,0,0,0]
[8866914,6914,"Longfield Academy","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,837,0.13709677419354799,6.2211981566820299E-2,7.6036866359446995E-2,1.95852534562212E-2,3.4562211981566801E-3,0,51265.709396873273,24426.706855483895,32093.819622425315,9093.2816787344036,1765.1635506619205,0,118644.68110417882,1.0739856801909307E-2,4723.1102365461165,0,0,0.34326579261024998,0,0,4.5924225028702598E-3,0,12853.822318790259,12853.822318790259,5580,1.016316166,0,317636.89667672839,317636.89667672839,466934.78533768241,466934.7853376831,0,-6.9849193096160889E-10,837,2293.3622282135798,160623.360608052,4147834.9431419438,0,0]
[8866915,6915,"The Isle of Sheppey Academy","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1538,6.5104166666666699E-2,7.6171875E-2,0.14583333333333301,0.27408854166666702,0.14713541666666699,0,44734.171348715143,54956.163806581368,113105.80033600879,233836.98655887021,138080.23655260872,0,584713.35860278434,1.4388489208633094E-2,11627.213955881496,0,0,0.46736111111111101,0,0,2.0915032679738599E-2,0,107567.20419554331,107567.20419554331,5580,1,0,794664.60014320828,794664.60014320828,1504152.3768974175,1504152.3768974189,0,0,0,0,0,0,1,0]
[8866916,6916,"Skinners' Kent Academy","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,472,0.11864406779661001,6.5677966101694907E-2,8.2627118644067798E-2,0.105932203389831,0,0,25018.559705663683,14542.099828916331,19666.91976862427,27735.499673699833,0,0,86963.078976904115,5.0251256281407036E-3,1246.2152328898608,0,0,0.419811320754717,0,0,3.6093418259023402E-2,0,56968.529691702191,56968.529691702191,5580,1,0,219064.04555696016,219064.04555696016,369821.86945845635,369821.86945845676,0,0,0,0,0,0,1,0]
[8866917,6917,"Dover Christ Church Academy","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,498,5.8712121212121202E-2,0.15909090909090901,0.27462121212121199,0.21022727272727301,3.2196969696969703E-2,0,13062.653028139761,37165.513199121931,68966.019643179781,58074.354203135379,9783.6814758068485,0,187052.22154938368,5.3380782918149468E-3,1396.7491481299874,0,0,0.402020202020202,0,0,2.8462998102466799E-2,0,47399.633597167231,47399.633597167231,5580,1,0,221336.06244652791,221336.06244652791,462764.66674120881,462764.66674120922,0,0,0,0,0,0,1,0]
[8866919,6919,"The John Wallis Academy","Recoupment Academy",3.9,0.9,0.35,356,1.9178082191780799E-2,0.156164383561644,4.9315068493150697E-2,0.232876712328767,0.29863013698630098,0,2831.5264461883335,24209.745695730868,8218.5671760886144,42690.641896799934,60219.555090748312,0,854,4.4653349001175097E-2,0.17156286721504099,0.113983548766157,0.135135135135135,0.110458284371328,0,17036.727790167013,68730.039614442314,49087.598294413532,64016.531679296,57559.117630706431,0,394600.05131458136,4.2122999157540014E-3,2677.9890009669507,0.68627450980392202,0.39428571428571402,0.49019607843137297,53,0.15511551155115499,7.3770491803278701E-2,48867.207681817854,210671.38354210835,259538.5912239262,5580,1,170742.92937062582,462809.92369329929,633552.85306392517,1295949.4846033996,1295949.4846034003,0,0,0,0,0,0,0,0]
[8866920,6920,"Wilmington Academy","Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,781,8.7291399229781796E-2,0.11681643132220799,4.23620025673941E-2,5.64826700898588E-2,0,0,30457.676252713853,42797.696672363782,16683.964425027269,24469.902715969616,0,0,114409.24006607452,8.0645161290322578E-3,3309.2797512388815,0,0,0.30962343096234302,0,0,2.8169014084507001E-2,0,73567.784728990096,73567.784728990096,5580,1.016316166,0,267337.45666006015,267337.45666006015,471777.78683203104,471777.7868320315,0,-4.6566128730773926E-10,781,2288.8838234041827,1792.1543667810038,3743301.8840708318,0,31145.011107943592]
[8862008,"F2008","Tiger Primary School","Non Recoupment Academy",0,0,0,141,0.19858156028368801,6.3829787234042507E-2,9.2198581560283696E-2,7.8014184397163094E-2,0,7.8014184397163094E-2,11612.43991976116,3919.2299729191677,6085.6899579495121,5664.3399608609307,0,7788.5499461832014,0,0,0,0,0,0,0,0,0,0,0,0,0,35070.24975767397,0,0,0.18333333333333299,7.1428571428571397E-2,0,60,0.102564102564103,0,12797.548770605777,0,12797.548770605777,6235,1,22480,0,22480,76582.798528279745,0,0,0,0,0,0,0,1,0]
[8862025,"F2025","The Wells Free School","Non Recoupment Academy",0,0,0,69,0.101449275362319,1.4492753623188401E-2,4.3478260869565202E-2,1.4492753623188401E-2,0,0,2903.1099799402932,435.46999699101883,1404.3899902960407,514.93999644190274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5257.9099636692554,0,0,0.29411764705882398,0,0,22,4.4444444444444398E-2,0,2713.8064414263172,0,2713.8064414263172,6235,1,10296.15,0,10296.15,24502.86640509557,0,0,0,0,0,0,0,1,0]
[8864006,"F4006","Trinity Sevenoaks","Non Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,91,0,0,0,1.0989010989011E-2,0,0,0,0,0,554.70999347399459,0,0,554.70999347399459,0,0,0,0,0.23170731707317099,0,0,1.0989010989011E-2,0,3343.9902149541035,3343.9902149541035,5580,1.016316166,0,23310.742138202691,23310.742138202691,33324.440331005848,0,0,0,0,0,0,0,1,0]
[8864007,"F4007","Wye School","Non Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,89,0.123595505617978,2.2471910112359599E-2,5.6179775280898903E-2,1.1235955056179799E-2,1.1235955056179799E-2,0,4914.3599421839626,938.19998896234608,2521.3999703364466,554.70999347399527,610.17999282140636,0,9538.8498877781549,0,0,0,0,0.21686746987951799,0,0,0,0,0,0,5580,1,0,21338.278482881346,21338.278482881346,36457.128370659499,0,0,0,0,0,0,0,1,0]
[8864009,"F4009","Hadlow Rural Community School","Non Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,79,6.4935064935064901E-2,6.4935064935064901E-2,5.1948051948052E-2,1.2987012987013E-2,2.5974025974026E-2,0,2291.8207522581552,2406.4220496112061,2069.5127029255,569.1180452525399,1252.0576476075596,0,8588.9311976549598,0,0,0,0,0.405797101449275,0,0,1.26582278481013E-2,0,3343.990214954109,3343.990214954109,5580,1,0,35441.409979763353,35441.409979763353,52954.33139237242,0,0,0,0,0,0,0,1,0]
[8866906,6906,"The Marlowe Academy","Non Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,490,0.100204498977505,9.8159509202454004E-2,0.245398773006135,0.18813905930470301,0.19631901840490801,2.2494887525562401E-2,21936.007103892243,22562.846360321404,60637.348979870338,51137.682015966442,58697.069248095897,8407.0772017066338,223378.030909853,2.9982363315696647E-2,{"$f":"((H132+U132)*AI132)*525.417015561615","v":7719.0894878805166},0,0,0.54707379134860001,0,0,6.3394683026584894E-2,{"$f":"(H132*AO132)*884.9368830738","v":0},{"$f":"(U132*AP132)*3343.9902149541","v":103875.68786329815},{"$f":"AQ132+AR132","v":103875.68786329815},{"$f":"IF(H132>0,6235,5580)","v":5580},1,0,{"$f":"(U132*AM132)*1105.54126971233","v":296358.20041779609},{"$f":"AW132+AV132","v":296358.20041779609},{"$f":"(AH132+AJ132+AS132+AT132+AX132)*AU132","v":636911.00867882778},0,0,0,0,0,0,0,1,0]
[8866909,6909,"The Marsh Academy","Non Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,644,0.35458786936236403,0.21306376360808699,0.16796267496112,4.6656298600311003E-3,0,1.5552099533437001E-3,102019.6944762835,64366.647454253231,54546.939576000208,1666.7180519311908,0,763.90618074847453,223363.9057392166,3.017241379310345E-2,10209.396147205865,0,0,0.41428571428571398,0,0,6.2111801242236003E-3,0,13375.960859816396,13375.960859816396,5580,1,0,294958.41075924941,294958.41075924941,547487.67350548832,0,0,0,0,0,0,0,0,0]
[8866910,6910,"Leigh Technology Academy","Non Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1189,9.4798657718120793E-2,0.13338926174496599,2.5167785234899299E-2,6.9630872483221501E-2,1.6778523489932901E-3,0,50356.82266259977,74399.180416660864,15090.324990251827,45925.054635879249,1217.2886098400188,0,186988.67131523174,4.1911148365465214E-3,2618.2767456108977,0,0,0.24647887323943701,0,0,4.1911148365465197E-3,0,16663.89088675785,16663.89088675785,5580,1.016316166,0,323993.66154280765,323993.66154280765,544587.42831059673,0,0,0,0,0,0,0,1,0]
[8866911,6911,"Spires Academy","Non Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,446,4.27927927927928E-2,3.37837837837838E-2,0.12837837837837801,0.126126126126126,9.0090090090090107E-3,0,8526.6761159022826,7068.1958627906351,28873.436957609425,31203.686479744283,2451.7142053905104,0,78123.709621437141,1.5486725663716814E-2,3629.0971738569961,0,0,0.47549019607843102,0,0,2.46636771300448E-2,0,36783.892364495034,36783.892364495034,5580,1,0,234450.61965830778,234450.61965830778,358567.31881809694,0,0,0,0,0,0,0,1,0]
[8866912,6912,"New Line Learning Academy","Non Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,579,0.13471502590673601,0.16062176165803099,0.136442141623489,0.15198618307426601,6.21761658031088E-2,6.7357512953367907E-2,34847.279590031671,43626.299486748969,39838.119531315897,48814.479425711485,21966.479741570576,29746.079650045842,218838.73742542442,8.8967971530249119E-3,2706.5520641474659,0,0,0.50187265917602997,0,0,4.4596912521440803E-2,0,86347.219032451118,86347.219032451118,5580,1,0,321252.90244157618,321252.90244157618,634725.4109635991,0,0,0,0,0,0,0,0,0]
[8866913,6913,"Cornwallis Academy","Non Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1235,0.13647441104792901,6.17384240454915E-2,3.8992688870836699E-2,4.1429731925264002E-2,3.0056864337936601E-2,2.6807473598700199E-2,75299.56434564128,35767.445558085157,24284.092646879675,28382.135612477257,22650.020123455783,25251.546087975497,211634.80437451464,6.4516129032258064E-3,4186.3871885070612,0,0,0.36499999999999999,0,0,8.0971659919028306E-3,0,33439.902149540983,33439.902149540983,5580,1,0,498350.36585457553,498350.36585457553,753191.45956713823,0,0,0,0,0,0,0,0,0]
[8866918,6918,"Duke of York's Military School","Non Recoupment Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,339,7.0987654320987706E-2,3.0864197530864199E-2,7.0987654320987706E-2,1.54320987654321E-2,9.2592592592592605E-3,3.08641975308642E-3,10751.196540181887,4908.1758681826332,12135.404672045232,2901.9550584519134,1915.2871996894103,798.03110172250194,33410.050440273575,0,0,0,0,0.18115942028985499,0,0,8.3582089552238795E-2,0,94749.716777147187,94749.716777147187,5580,1,0,67894.654063855007,67894.654063855007,201634.42128127578,0,0,0,0,0,0,0,0,0]
[null,"SPARE","SPARE","SPARE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5580,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SPARE","SPARE","SPARE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5580,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SPARE","SPARE","SPARE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5580,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SPARE","SPARE","SPARE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5580,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SPARE","SPARE","SPARE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5580,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SPARE","SPARE","SPARE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5580,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SPARE","SPARE","SPARE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5580,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"SRP data","index":6,"n_rows":113,"n_cols":68,"rows_kept":113,"cut":false,"hidden":true,"merged":[]}
["DFE","School","Phase","Pre 16","Post 16","Pre 16","Post 16","Pre 16","Post 16","Primary","KS3","KS4","Primary","KS3","KS4","Pre 16","KS3","KS4","Primary","KS3","KS4","Post 16","ASD","PD, HI & VI","SLCN & SPLD","SLD",null,"ASD","PD, HI & VI","SLCN & SPLD","SLD",null,null,"Primary AWPU","KS3 AWPU","KS4 AWPU","FSM%","FSM PUPILS","FSM CASH","IDACI % 1","IDACI Pupils 1","IDACI Cash 1","IDACI % 2","IDACI Pupils 2","IDACI Cash 2","IDACI % 3","IDACI Pupils 3","IDACI Cash 3","IDACI % 4","IDACI Pupils 4","IDACI Cash 4","IDACI % 5","IDACI Pupils 5","IDACI Cash 5","IDACI % 6","IDACI Pupils 6","IDACI Cash 6","LAC%","LAC Pupils","LAC CASH","EAL%","EAL Pupils","EAL Cash","PA Funding","Pupils in APT","PA CASH","London Fringe %","London Fringe"]
["2005A","YORK ROAD JUNIOR SCHOOL AND LU","Primary",28,0,28,0,28.000000000000004,0,28.000000000000004,0,0,22,0,0,6.0000000000000036,0,0,34.000000000000007,0,0,0,4,0,18,0,0,57704.913153807858,0,161755.72398751401,0,9975.4835064237213,279313.53817986423,92721.61375720131,0,0,0.13677811550152,4.6504559270516808,1669.9809500430931,3.64741641337386E-2,1.2401215805471126,514.31561954652113,0.155015197568389,5.2705167173252265,2295.1518990347327,1.2158054711246201E-2,0.41337386018237088,193.51270383005237,4.8632218844984802E-2,1.6534954407294835,851.45093636594288,0,0,0,0,0,0,0,0,0,8.84146341463415E-2,3.0060975609756118,2660.2066058255091,111894.7204270104,329,11563.588129235121,1.016316166,1835.0762629174751]
["2007A","MOLEHILL COPSE PRIMARY SCHOOL","Primary",12,0,10,0,10.833333333333334,0,12,0,0,10,0,0,2,0,0,12.833333333333334,0,0,0,0,10,0,0,0,0,169288.81051269284,0,0,16928.881051269283,183396.21138875058,34997.864016198531,0,0,0.393728222996516,5.0528455284552889,1814.4792485713165,0.150877192982456,1.9362573099415188,803.02398860336575,9.4736842105263203E-2,1.2157894736842112,529.43983844697618,0.28070175438596501,3.6023391812865513,1686.3630292833568,0.140350877192982,1.8011695906432692,927.49426259710867,4.2105263157894701E-2,0.54035087719298203,306.07634876228735,0.15438596491228099,1.9812865497076062,1402.8499318271538,7.0921985815602835E-3,9.101654846335698E-2,47.821643260336131,3.7037037037037E-2,0.4753086419753082,420.61814812766977,120738.81938264727,287,5398.8902975980482,1,0]
["2155A","SLADE PRIMARY SCHOOL","Primary",6,0,5,0,5.416666666666667,0,6,0,0,4,0,0,2,0,0,7.416666666666667,0,0,0,0,4,0,0,0,0,73115.524205077134,0,0,18278.881051269283,99010.605694375292,20226.038295075774,0,0,7.0739549839228297E-2,0.52465166130760987,188.4026627788387,0,0,0,1.9354838709677399E-2,0.14354838709677406,62.511015697097854,3.2258064516129002E-3,2.3924731182795679E-2,11.199884331213944,6.4516129032258099E-3,4.7849462365591428E-2,24.639601980284613,0,0,0,3.2258064516129002E-3,2.3924731182795679E-2,16.939905796928276,9.6774193548387101E-3,7.17741935483871E-2,37.711382568535278,9.3984962406015005E-2,0.69705513784461126,616.849801014788,66677.946922534044,311,1590.1225284312782,1,0]
["2463A","MINTERNE COMMUNITY JUNIOR SCHOOL","Primary",28,0,28,0,28.000000000000004,0,28.000000000000004,0,0,25,0,0,3.0000000000000036,0,0,31.000000000000007,0,0,0,0,0,25,0,0,0,0,212327.39442710282,0,8493.0957770841123,237806.68175835517,84540.294896271793,0,0,7.9283887468030695E-2,2.4578005115089523,882.59734047803329,4.6035805626598501E-2,1.4271099744245539,591.86531560346475,0.138107416879795,4.2813299232736455,1864.3907288055348,6.6496163682864498E-2,2.0613810741687999,964.99431558278832,1.5345268542199499E-2,0.47570332480818461,244.95866838412795,1.7902813299232701E-2,0.55498721227621384,314.36695434954731,0,0,0,5.1020408163265302E-3,0.15816326530612249,83.101670828622815,7.6726342710997401E-3,0.237851662404092,210.48370876179879,60809.255203336652,391,4821.194146556104,1,0]
["2490A","BISHOPS DOWN PRIMARY SCHOOL","Primary",6,0,6,0,6,0,6,0,0,5,0,0,1,0,0,7,0,0,0,0,5,0,0,0,0,89144.405256346421,0,0,17828.881051269283,106973.28630761569,19089.744008835562,0,0,6.0509554140127403E-2,0.42356687898089185,152.1030690459088,0.168789808917197,1.1815286624203789,490.01537877972896,1.27388535031847E-2,8.9171974522292904E-2,38.83171947690613,3.1847133757961798E-3,2.2292993630573257E-2,10.436019036170165,0,0,0,0,0,0,0,0,0,0,0,0,8.7786259541984699E-2,0.61450381679389288,543.7970922705407,58123.652893224695,314,1295.7502237343085,1,0]
["2513A","THE OAKS INFANT SCHOOL","Primary",12,0,12,0,12,0,12,0,0,10,0,0,2,0,0,14,0,0,0,0,0,10,0,0,0,0,92530.957770841109,0,9253.0957770841105,111037.14932500932,38179.488017671123,0,0,8.5714285714285701E-2,1.1999999999999997,430.92057456013839,2.8571428571428598E-2,0.40000000000000036,165.89199885373094,0.189285714285714,2.6499999999999959,1153.9954920261989,3.9285714285714299E-2,0.55000000000000016,257.47149822094104,1.7857142857142901E-2,0.25000000000000061,128.73499911047602,0,0,0,0,0,0,3.5460992907801418E-3,4.9645390070921988E-2,26.084532687456072,5.2631578947368397E-2,0.73684210526315752,652.05875594911515,58123.190020015572,280,2906.1595010007786,1,0]
["2568A","MOREHALL PRIMARY SCHOOL","Primary",5,0,5,0,5,0,5,0,0,5,0,0,0,0,0,5,0,0,0,0,5,0,0,0,0,89144.405256346421,0,0,17828.881051269283,89144.405256346421,13635.531434882543,0,0,0.24456521739130399,1.22282608695652,439.11743331535786,0.114754098360656,0.57377049180327999,237.9598344213357,1.63934426229508E-2,8.1967213114753995E-2,35.694262048444152,0.13661202185792401,0.68306010928962002,319.76092675228756,7.6502732240437202E-2,0.38251366120218599,196.97158333843288,2.1857923497267801E-2,0.109289617486339,61.906010501207952,2.1857923497267801E-2,0.109289617486339,77.38251312650992,0,0,0,4.3749999999999997E-2,0.21875,193.57994317239366,50423.364862362498,184,1370.2001321294156,1,0]
["2661A","CAGE GREEN PRIMARY SCHOOL","Primary",28,0,30,0,29.166666666666668,0,28.000000000000004,0,0,29,0,0,-0.99999999999999645,0,0,28.166666666666671,0,0,0,28,0,1,0,0,382934.392076655,0,10653.095777084111,0,13571.982339784108,395849.48491036985,76813.493749838337,0,0,0.158415841584158,4.4620462046204512,1602.3229285074417,2.48138957816377E-3,6.9892473118279536E-2,28.986505176055097,4.7146401985111698E-2,1.3279569892473131,578.28542611173032,7.4441687344913203E-3,0.20967741935483888,98.156289644347083,0.13647642679900701,3.8440860215053649,1979.473642236341,0,0,0,0,0,0,2.5773195876288659E-3,7.2594501718213064E-2,38.142386438966049,4.3227665706051903E-2,1.2175792507204621,1077.480787027898,119794.28906281455,404,8351.9945757490368,1,0]
["3086A","WEST MALLING C.E. PRIMARY","Primary",17,0,19,0,18.166666666666668,0,17,0,0,17,0,0,0,0,0,18.166666666666668,0,0,0,1,0,16,0,0,14551.228288451965,0,144449.5324333458,0,9352.9859248116336,169912.57763407801,49542.430880073247,0,0,0.25,4.541666666666667,1630.9146745505243,4.80769230769231E-2,0.87339743589743635,362.2241160868723,0.21153846153846201,3.8429487179487269,1673.488866641773,4.3269230769230803E-2,0.78605769230769296,367.97718495737661,6.25E-2,1.1354166666666667,584.67145429341053,0,0,0,0,0,0,5.235602094240838E-3,9.5113438045375226E-2,49.974218757605634,1.1428571428571401E-2,0.20761904761904712,183.72975286675032,64026.847265393983,208,5592.0884230191868,1,0]
["3124A","RECULVER C.E. PRIMARY SCHOOL","Primary",5,0,5,0,5,0,5,0,0,4,0,0,1,0,0,6,0,0,0,0,4,0,0,0,0,73115.524205077134,0,0,18278.881051269283,91394.405256346421,16362.637721859053,0,0,9.0128755364806898E-2,0.54077253218884136,194.19167523096377,4.29184549356223E-3,2.575107296137338E-2,10.679742415476227,1.07296137339056E-2,6.4377682403433598E-2,28.034549162512018,3.2188841201716702E-2,0.19313304721030022,90.411372765839502,2.1459227467811202E-3,1.2875536480686721E-2,6.6301287095524106,0,0,0,0,0,0,1.2875536480686695E-2,7.7253218884120178E-2,40.590155708622632,4.0201005025125601E-2,0.24120603015075359,213.45211250021279,142165.75484937645,466,1830.4603628675079,1,0]
["3296A","LANGAFEL C E PRIMARY SCHOOL","Primary",18,0,17,0,17.416666666666668,0,18,0,0,15,0,0,3,0,0,20.416666666666668,0,0,0,15,0,0,0,0,212268.42432677947,0,0,0,14151.228288451965,246467.22602387174,55678.420025770392,0,0,0.18587360594795499,3.7949194547707479,1362.7573932160485,8.5820895522388099E-2,1.7521766169154238,726.68020331216849,2.9850746268656699E-2,0.60945273631840768,265.39838125074539,0.14925373134328401,3.0472636815920486,1426.5155374068459,1.49253731343284E-2,0.30472636815920484,156.91579493565493,0,0,0,0,0,0,1.6666666666666666E-2,0.34027777777777779,178.7877344619385,1.31004366812227E-2,0.26746724890829682,236.69163357323231,75374.10803768129,269,5720.7733795637905,1.016316166,1072.8358853902878]
["3902A","HYTHE BAY C E PRIMARY SCHOOL","Primary",19,0,19,0,19,0,19,0,0,21,0,0,-2,0,0,17,0,0,0,2,1,18,0,0,29102.456576903929,19028.881051269283,161755.72398751401,0,9994.6219816993907,189897.81765228842,46360.806878600648,0,0,0.186440677966102,3.1694915254237341,1138.1659243325712,0.15496368038740899,2.6343825665859528,1092.5574742909132,0.234866828087167,3.992736077481839,1738.7167676469501,0.152542372881356,2.5932203389830519,1213.9642288999687,9.6852300242130807E-3,0.16464891041162238,84.784309341524008,7.2639225181598101E-3,0.12348668280871677,69.947796126849042,0,0,0,5.1813471502590676E-3,8.8082901554404153E-2,46.280255256722583,3.4090909090909102E-2,0.5795454545454547,512.8611481450431,91755.212304032524,413,3776.8489326115082,1,0]
["3903A","RAYNEHURST PRIMARY SCHOOL PD","Primary",5,0,5,0,5,0,5,0,0,4,0,0,1,0,0,6,0,0,0,0,4,0,0,0,0,73115.524205077134,0,0,18278.881051269283,91394.405256346421,16362.637721859053,0,0,0.33236994219653199,1.9942196531791918,716.12523228924783,0.11271676300578,0.67630057803468002,280.48213679026651,0.30346820809248598,1.8208092485549159,792.90779798942913,0.29479768786127197,1.7687861271676319,828.02184398957468,9.8265895953757204E-2,0.58959537572254317,303.60624067672876,4.6242774566474E-2,0.27745664739884401,157.16254226665023,0,0,0,2.1538461538461538E-2,0.12923076923076923,67.900045087962567,8.2236842105263205E-2,0.4934210526315792,436.6464883587829,141947.65690098677,346,2461.5200618668223,1,0]
["3904A","CASTLE HILL COMMUNITY PRIMARY SCHOOL","Primary",8,0,8,0,8,0,8,0,0,7,0,0,1,0,0,9,0,0,0,0,6,1,0,0,0,105173.28630761569,10653.095777084111,0,16546.626012099972,132373.00809679978,24543.956582788578,0,0,0.469879518072289,4.2289156626506008,1518.6056392631381,3.3132530120481903E-2,0.29819277108433712,123.66948709728416,7.5301204819277101E-2,0.67771084337349397,295.12273892463651,0.313253012048193,2.8192771084337371,1319.7881836517029,0.240963855421687,2.1686746987951828,1116.7373416812361,0.17771084337349399,1.5993975903614459,905.96276482437793,8.1325301204819303E-2,0.73192771084337371,518.2414120817416,0,0,0,0.16187050359712199,1.4568345323740979,1289.2066102334104,180999.53781286665,332,4906.6139768548182,1,0]
["3909A","ASHFORD OAKS NEW ASD UNIT","Primary",6,0,6,0,6,0,6,0,0,3,0,0,3,0,0,9,0,0,0,3,0,0,0,0,43653.684865355892,0,0,0,14551.228288451965,87307.369730711784,24543.956582788578,0,0,0.40533980582524298,3.648058252427187,1310.0194651373151,9.1358024691357995E-2,0.82222222222222197,341.00021986600211,0.16790123456790099,1.5111111111111089,658.04355100865018,0.23703703703703699,2.1333333333333329,998.67732643274053,0.26913580246913599,2.4222222222222238,1247.29910249261,8.6419753086419707E-2,0.77777777777777735,440.56444140026218,0,0,0,4.9019607843137254E-3,4.4117647058823525E-2,23.180162451247725,0.125714285714286,1.1314285714285739,1001.2428734206439,180490.32056437596,412,3942.7497210664651,1,0]
["3910A","JOY LANE PRIMARY","Primary",24,0,28,0,26.333333333333336,0,24,0,0,28,0,0,-4,0,0,22.333333333333336,0,0,0,27,0,1,0,0,370383.16378820303,0,10653.095777084111,0,13608.437841617399,358355.52982925822,60905.373742475371,0,0,0.16783216783216801,3.7482517482517523,1345.9989974605739,2.3364485981308401E-3,5.2180685358255437E-2,21.640895489096497,4.6728971962616802E-3,0.10436137071651087,45.446245791897624,1.63551401869159E-2,0.36526479750778845,170.99140847581623,0.20327102803738301,4.5397196261682211,2337.6832081463003,2.3364485981308401E-3,5.2180685358255437E-2,29.557227210097704,0,0,0,8.0645161290322578E-3,0.18010752688172044,94.631559254376924,2.29226361031519E-2,0.51193887297039253,453.033590570733,111647.15576879219,429,5812.2450944126476,1,0]
["3917A","GARLINGE PRIMARY SCHOOL AND NURSERY","Primary",7,0,7,0,7.0000000000000009,0,7.0000000000000009,0,0,5,0,0,2.0000000000000009,0,0,9.0000000000000018,0,0,0,0,5,0,0,0,0,89144.405256346421,0,0,17828.881051269283,124802.167358885,24543.956582788582,0,0,0.31589537223339997,2.8430583501006002,1020.9436147777917,4.2338709677419401E-2,0.38104838709677469,158.03219648868529,3.8306451612903199E-2,0.34475806451612884,150.13179331746821,9.4758064516129004E-2,0.85282258064516125,399.23183191883442,0.23991935483870999,2.1592741935483906,1111.8966455429008,0.13104838709677399,1.1794354838709662,668.07943086762054,5.0403225806451603E-2,0.4536290322580645,321.19203407097177,1.7505470459518599E-2,0.15754923413566743,82.779048403580518,0.17073170731707299,1.5365853658536572,1359.7810642353493,153933.71781978672,497,2787.5321134367819,1,0]
["4207A","Castle","Secondary",16,0,16,0,16,0,0,10,6,0,6,4,0,4,2,0,13.6,8.4,0,0,0,10,0,0,0,0,92530.957770841109,0,9253.0957770841105,148049.53243334577,0,51520.279681410015,34919.709126580005,0.15082644628099201,3.3181818181818241,1109.5981310405175,0.214876033057851,4.7272727272727222,2111.9563387897942,7.6446280991735505E-2,1.6818181818181812,788.94089980924309,9.5041322314049603E-2,2.0909090909090913,1054.4036239588768,7.2314049586776896E-3,0.15909090909090917,88.249317143590034,2.0661157024793402E-3,4.5454545454545484E-2,27.735454219154811,0,0,0,2.0442930153321975E-2,0.44974446337308344,236.30339371084563,5.1652892561983499E-3,0.1136363636363637,379.99888806296565,389923.52741790371,968,8861.898350406902,1,0]
["4172A","HARTSDOWN TECHNOLOGY COLLEGE","Secondary",3,2,3,2,3,2,0,2,1,0,2,1,0,0,0,0,2,1,2,0,5,0,0,0,0,89144.405256346421,0,0,17828.881051269283,89144.405256346421,0,7576.5117178544142,4157.1082293547624,0.39601494396014902,1.1880448318804471,397.28152261687018,7.4719800747198001E-2,0.224159402241594,100.14545336727168,4.73225404732254E-2,0.1419676214196762,66.597010424475187,0.12079701120797,0.36239103362391001,182.746548285904,0.225404732254047,0.67621419676214101,375.10277267294947,0.25529265255292699,0.76587795765878097,467.32340670630765,0.13075965130759701,0.392278953922791,299.19900021599977,1.4669926650366748E-2,4.4009779951100246E-2,23.123487237430496,0.13823163138231601,0.41469489414694805,1386.7356682188188,497033.4808421362,803,1856.9121326605336,1,0]
["4010A","HEXTABLE SCHOOL","Secondary",20,4,16,2,17.666666666666668,2.6666666666666665,0,10,10,0,6,7,0,4,3,0,12.153846153846155,12.512820512820513,2.6666666666666665,0,0,18,0,0,0,0,161755.72398751401,0,8986.4291104174445,182724.05857848807,0,46041.878900807598,52017.149126285236,0.180487804878049,4.4520325203252087,1488.7571671980525,0.141463414634146,3.4894308943089349,1558.9381280009948,7.3170731707317097E-2,1.8048780487804885,846.66828272211512,0.11951219512195101,2.9479674796747917,1486.6010231609644,8.0487804878048796E-2,1.985365853658537,1101.3022797264182,0,0,0,0,0,0,1.1583011583011582E-2,0.2857142857142857,150.11914730331861,2.19512195121951E-2,0.54146341463414582,1810.648360292216,198087.98585848222,410,11917.488580103809,1.016316166,1932.1530516896823]
["4242A","THE ABBEY SCHOOL","Secondary",33,0,33,0,33,0,0,23,10,0,22,10,0,1,0,0,23.6875,10.3125,0,31,1,0,0,0,420588.0769420109,19028.881051269283,0,0,13738.029937290006,453354.98793057021,0,89734.310658338218,42870.17861522099,0.23609394313967899,8.027194066749086,2684.2891746193782,0.29156327543424299,9.9131513647642606,4428.7994516185117,8.6848635235731997E-3,0.29528535980148879,138.5183606532492,8.8089330024813894E-2,2.9950372208436722,1510.3373519583563,0.222084367245658,7.5508684863523721,4188.5422087875131,0,0,0,0,0,0,9.5693779904306216E-3,0.32535885167464113,170.94907683344414,7.4165636588380702E-3,0.25216316440049441,843.23115432711427,365311.32012283127,809,15353.009745582525,1,0]
["4246A","THE NORTH SCHOOL","Secondary",15,2,15,2,15,2,0,9,6,0,10,8,0,-1,-2,0,7.3333333333333339,4.6666666666666661,2,21,0,3,0,0,295075.79405749124,0,31959.28733125233,0,13626.461724530984,231649.84931702673,0,27780.542965466189,19399.838403655554,0.154553817847286,1.854645814167432,620.19251563192529,9.5852534562212002E-2,1.1502304147465441,513.87693404654965,0.15668202764976999,1.8801843317972398,881.99445966967073,3.9631336405530002E-2,0.47557603686636002,239.82348104951276,2.5806451612903201E-2,0.30967741935483839,171.78115926936579,1.0138248847926299E-2,0.12165898617511559,74.233879310991497,0,0,0,1.3661202185792349E-2,0.16393442622950818,86.133936977313951,2.3919043238270501E-2,0.28702851885924602,959.82055847808579,409023.77072190127,1087,4515.4418110973465,1,0]
["5221A","WINCHEAP FOUNDATION PRIMARY SCHOOL","Primary",25,0,25,0,25,0,25,0,0,24,0,0,1,0,0,26,0,0,0,0,1,23,0,0,0,19028.881051269283,199021.20287293458,0,9085.4201635084937,227135.50408771235,70904.76346138923,0,0,0.26976744186046497,7.0139534883720893,2518.7140559561572,1.16279069767442E-2,0.30232558139534921,125.38348750572692,2.32558139534884E-2,0.60465116279069842,263.30744004108169,4.4186046511627899E-2,1.1488372093023254,537.80515907460813,0.34186046511627899,8.8883720930232535,4576.9782939557026,0,0,0,0,0,0,9.9502487562189053E-3,0.25870646766169153,135.92878014529347,8.6956521739130405E-2,2.2608695652173907,2000.7268660798941,127660.39863935349,430,7719.0008479609078,1,0]
["5229A","FLEETDOWN PRIMARY SCHOOL","Primary",14,0,12,0,12.833333333333334,0,14.000000000000002,0,0,12,0,0,2.0000000000000018,0,0,14.833333333333336,0,0,0,0,12,0,0,0,0,201346.57261523139,0,0,16778.881051269283,215328.97349128916,40452.076590151555,0,0,7.5999999999999998E-2,1.1273333333333335,404.82593976733017,5.8116232464929897E-2,0.86205744822979358,357.52108303396756,5.0100200400801598E-2,0.74315297261189051,323.62082274716693,6.0120240480961897E-3,8.9178356713426832E-2,41.747063839795487,1.8036072144288599E-2,0.26753507014028094,137.7645080661205,0,0,0,0,0,0,4.2372881355932203E-3,6.2853107344632772E-2,33.024092079790783,7.5242718446601894E-2,1.116100323624595,987.67834158600806,79314.154384723879,500,2352.9865800801422,1.016316166,735.71623891504919]
["5401A","THE MAPLESDEN NOAKES SCHOOL","Secondary",6,0,0,0,2.5,0,0,0,6,0,0,3,0,0,3,0,0,5.5,0,0,3,0,0,0,0,57086.643153807847,0,0,19028.881051269283,47572.202628173211,0,0,22864.095261451192,0.104118993135011,0.57265446224256045,191.49532962739511,5.2873563218390797E-2,0.29080459770114936,129.91986054049516,8.6206896551724102E-2,0.47413793103448254,222.41810083158995,2.7586206896551699E-2,0.15172413793103434,76.511447375726505,8.0459770114942493E-3,4.4252873563218373E-2,24.547511205458356,1.72413793103448E-2,9.4827586206896394E-2,57.861895870995248,4.5977011494252899E-3,2.5287356321839094E-2,19.287172186885002,2.3094688221709007E-3,1.2702078521939953E-2,6.6738881884269814,2.0594965675057201E-2,0.1132723112128146,378.78150032088712,276395.77171904984,874,1739.3326595592382,1,0]
["5407A","THAMESVIEW SCHOOL","Secondary",10,0,10,0,10,0,0,6,4,0,6,4,0,0,0,0,6,4,0,0,10,0,0,0,0,169288.81051269284,0,0,16928.881051269283,169288.81051269284,0,22729.535153563244,16628.43291741905,0.23684210526315799,2.3684210526315801,791.99866599142808,0.120498614958449,1.20498614958449,538.33960585495402,0.171745152354571,1.71745152354571,805.65650021697252,0.110803324099723,1.10803324099723,558.75899619644201,5.9556786703601101E-2,0.59556786703601106,330.36744763686636,9.1412742382271497E-2,0.91412742382271495,557.78226490599411,0,0,0,8.1743869209809257E-3,8.174386920980925E-2,42.949619800676977,8.4507042253521101E-3,8.4507042253521097E-2,282.59072239048686,282180.84504198318,722,3908.3219534900718,1,0]
["5412A","SIMON LANGTON GRAMMAR SCHOOL FOR BOYS","Secondary",12,3,12,3,12,3,0,7,5,0,7,6,0,0,-1,0,6.4615384615384617,4.5384615384615383,3,16,0,1,0,0,226319.65261523143,0,10653.095777084111,0,13939.573434842092,209093.60152263139,0,24477.96093460657,18866.875810148536,3.7325038880248802E-2,0.4105754276827368,137.29619176129248,6.5522620904836196E-2,0.72074882995319811,322.00174348163159,1.0920436817472699E-2,0.12012480499219969,56.350545358892703,3.7441497659906398E-2,0.41185647425897037,207.69098039588809,2.4960998439937598E-2,0.27457098283931358,152.30726809894384,0,0,0,0,0,0,0,0,0,1.86915887850467E-2,0.20560747663551371,687.54938999056071,1262.6341677176372,643,21.600273475729406,1,0]
["5421A","THE CANTERBURY HIGH SCHOOL","Secondary",21,0,21,0,21,0,0,16,5,0,13,5,0,3,0,0,18.166666666666664,5.8333333333333339,0,0,0,17,1,0,0,0,153102.62821042992,12602.662032768039,9205.8494579554426,193322.83861706429,0,68819.981437177586,24249.798004569449,0.23597883597883601,5.6634920634920647,1893.8685560808071,0.129925452609159,3.1182108626198159,1393.0918685946983,2.23642172523962E-2,0.53674121405750874,251.78530055219477,0.174653887113951,4.1916932907348237,2113.7870677836513,0.20979765708200199,5.0351437699680481,2793.0445677795988,2.1299254526091602E-3,5.1118210862619848E-2,31.191309537196467,0,0,0,1.9801980198019802E-2,0.47524752475247523,249.70313610849036,2.22457627118644E-2,0.53389830508474556,1785.3507079839658,373287.87299017207,945,9480.3269330837356,1,0]
["4004A","MEOPHAM SCHOOL","Secondary",16,0,16,0,16,0,0,11,5,0,10,5,0,1,0,0,11.666666666666666,5.333333333333333,0,15,0,0,0,0,212268.42432677947,0,0,0,14151.228288451965,226419.65261523143,0,44196.318354150746,22171.243889892066,0.117043121149897,1.989733059548249,665.36561439964112,0.121149897330595,2.0595482546201151,920.12376740908746,6.9815195071868605E-2,1.1868583162217663,556.75522958956333,4.5174537987679703E-2,0.76796714579055492,387.27046772313378,2.05338809034908E-2,0.34907597535934359,193.63593201350966,4.1067761806981497E-2,0.69815195071868541,425.99835227777766,0,0,0,5.4054054054054057E-3,9.1891891891891897E-2,48.281563592148423,4.1067761806981504E-3,6.9815195071868563E-2,233.46132917543989,207254.51420351226,487,7234.7571693217833,1,0]
["5425A","THE MALLING SCHOOL","Secondary",90,0,96,0,93.5,0,0,54,36,0,54,36,0,0,0,0,56.1,37.4,0,33,0,56,1,0,445690.53351891483,0,418573.36351671029,12602.662032768039,9742.9617674265901,910966.92525438615,0,212521.15368581633,155475.8477778681,0.204633204633205,19.133204633204667,6398.1328526031757,0.114119922630561,10.670212765957453,4767.0241992364645,6.9632495164410099E-2,6.5106382978723447,3054.1403896008223,3.8684719535783403E-2,3.6170212765957483,1823.9914679029614,0.117988394584139,11.031914893616996,6119.513438643944,9.6711798839458404E-3,0.90425531914893609,551.75850414701551,1.93423597678917E-3,0.18085106382978738,137.93872178144548,1.2219959266802444E-2,1.1425661914460286,600.32371839117332,5.7915057915057903E-3,0.54150579150579137,1810.790068136339,274835.78368057439,518,49608.389525354643,1,0]
["5435A","ST GREGORY'S CATHOLIC COMPREHENSIVE SCHOOL","Secondary",10,1,4,3,6.5,2.3333333333333335,0,0,10,0,0,7,0,0,3,0,0,9.5,2.3333333333333335,0,7,0,0,0,0,121202.16735888498,0,0,17314.59533698357,152945.59214335488,0,0,39492.528178870241,8.5574572127139398E-2,0.81295843520782429,271.85284283623184,6.8627450980392204E-2,0.65196078431372595,291.26999657329134,3.9215686274509803E-2,0.37254901960784315,174.76274304200516,3.9215686274509803E-2,0.37254901960784315,187.86901739761743,2.9411764705882401E-2,0.2794117647058828,154.99249817655746,0,0,0,0,0,0,2.3752969121140144E-3,2.2565320665083138E-2,11.856203439038822,3.3128834355828203E-2,0.31472392638036795,1052.4337302278836,217620.18255674344,818,2527.3737582995877,1,0]
["5438A","THE CHARLES DICKENS SCHOOL","Secondary",6,0,4,0,4.8333333333333339,0,0,4,2,0,2,1,0,2,1,0,5.2222222222222223,2.6111111111111112,0,0,3,0,0,0,0,57086.643153807847,0,0,19028.881051269283,91972.925081134876,0,19783.113929953193,10854.671487759657,0.19147084421235899,1.4998549463301456,501.55064926240613,0.141114982578397,1.1054006968641099,493.84880952101855,6.0104529616724703E-2,0.47081881533101022,220.86110367340871,0.108885017421603,0.85293263646922357,430.11686485849708,9.3205574912891997E-2,0.73011033681765403,404.99950017141663,9.4076655052264799E-2,0.73693379790940761,449.66225951821338,1.04529616724739E-2,8.1881533101045553E-2,62.452682192091366,1.728608470181504E-2,0.13540766349755115,71.145490439054782,1.13141862489121E-2,8.8627792283144782E-2,296.37047016782026,422639.64029926894,1149,2881.3552500820483,1,0]
["5446A","ST ANSELM'S CATHOLIC SCHOOL","Secondary",14,2,14,2,14.000000000000002,2,0,8,6,0,8,6,0,0,0,0,8,6,2,0,15,0,0,0,0,249433.21576903923,0,0,16628.881051269283,266062.09682030854,0,30306.046871417657,24942.649376128575,8.5645355850422197E-2,1.1990349819059107,400.95662259520452,4.7158403869407499E-2,0.66021765417170497,294.95883570764386,3.6275695284159602E-2,0.50785973397823447,238.23699840639912,0.11124546553808901,1.5574365175332461,785.38407782184436,8.4643288996372398E-2,1.1850060459492135,657.33469601513195,7.2551390568319201E-3,0.10157194679564688,61.977169766623987,1.2091898428053199E-3,1.692865779927448E-2,12.911825724758662,1.0285714285714285E-2,0.14399999999999999,75.660050240872579,2.2919179734620002E-2,0.32086851628468005,1072.9811787428091,292198.37955862895,829,4934.5926584086919,1,0]
["5458A","PENT VALLEY TECHNOLOGY COLLEGE","Secondary",4,0,4,0,4,0,0,4,0,0,1,0,0,3,0,0,7,0,0,0,2,0,0,0,0,38057.762102538567,0,0,19028.881051269283,76115.524205077134,0,26517.791012490448,0,0.32585949177877399,2.2810164424514179,762.77061357765933,0.16541353383458601,1.1578947368421022,517.30104654567754,4.3609022556391E-2,0.30526315789473701,143.19894568372618,0.16390977443609001,1.14736842105263,578.59494056141489,0.118796992481203,0.83157894736842097,461.28515246784781,1.95488721804511E-2,0.13684210526315771,83.498314807139579,3.1578947368421102E-2,0.22105263157894772,168.60126117434899,1.3715710723192019E-2,9.6009975062344127E-2,50.445274561401945,5.3892215568862298E-2,0.37724550898203607,1261.5052906713061,333548.30425615027,669,3490.0420475232463,1,0]
["5468A","ELLINGTON AND HERESON SCHOOL","Secondary",5,0,5,0,5,0,0,1,4,0,1,4,0,0,0,0,1,4,0,1,0,5,0,0,14551.228288451965,0,49265.478885420554,0,10636.117862312087,53180.589311560434,0,3788.2558589272071,16628.43291741905,0.29519071310116102,1.4759535655058051,493.55804097715315,0.17910447761194001,0.89552238805970008,400.08357738268182,0.122719734660033,0.61359867330016504,287.8391342587617,0.22056384742951901,1.1028192371475951,556.12967836608129,0.15257048092868999,0.76285240464344994,423.16185240138896,9.1210613598673301E-2,0.45605306799336653,278.27445775437235,8.2918739635157602E-3,4.1459369817578799E-2,31.621890175241131,2.7231467473524961E-2,0.13615733736762481,71.539381846513407,3.3167495854063002E-3,1.65837479270315E-2,55.455890795258604,324312.02544480184,603,2689.1544398408114,1,0]
["6914A","LONGFIELD ACADEMY","Secondary",36,4,35,1,35.416666666666671,2,0,22,14,0,23,16,0,-1,-2,0,19.88675213675214,12.529914529914532,2,43,0,0,0,0,571202.81640343438,0,0,0,13283.786427986846,497035.00884717458,0,75336.105297084447,52088.210805419512,0.13058419243986299,4.2331042382588926,1415.5476729860075,0.13709677419354799,4.4442204301075146,1985.4998959959901,6.2211981566820299E-2,2.0167050691244248,946.03633679641871,7.6036866359446995E-2,2.4648617511520738,1242.980469247655,1.95852534562212E-2,0.63488863287250397,352.17906939741982,3.4562211981566801E-3,0.11203917050691239,68.364060255624025,0,0,0,1.0739856801909307E-2,0.34815035799522676,182.92412206455992,4.5924225028702598E-3,0.14887102946804429,497.82326583128292,331298.69868433033,873,12301.946715177981,1.016316166,2388.9741558850856]
["6917A","DOVER CHRIST CHURCH ACADEMY","Secondary",30,10,30,10,30,10,0,21,9,0,19,9,0,2,0,0,22.357142857142858,9.6428571428571441,10,3,12,10,17,0,43653.684865355892,201346.57261523139,92530.957770841109,186245.25455705664,12470.868328773455,498834.73315093818,0,84694.577417443987,40086.400783063786,0.24431818181818199,7.8181818181818237,2614.39559642423,5.8712121212121202E-2,1.8787878787878785,839.36726285235477,0.15909090909090901,5.0909090909090882,2388.1454264496001,0.27462121212121199,8.7878787878787836,4431.5514630155667,0.21022727272727301,6.7272727272727364,3731.6854106432393,3.2196969696969703E-2,1.0303030303030305,628.67029563417543,0,0,0,5.3380782918149468E-3,0.1708185053380783,89.750949277428916,2.8462998102466799E-2,0.91081593927893756,3045.7595885729911,234669.56018427105,528,14222.397586925517,1,0]
["6919A","THE JOHN WALLIS CHURCH OF ENGLAND ACADEMY","Primary",12,0,12,0,12,0,12,0,0,8,0,0,4,0,0,16,0,0,0,0,0,8,0,0,0,0,75224.766216672899,0,9403.0957770841123,112837.14932500935,43633.70059162414,0,0,0.45205479452054798,7.2328767123287676,2597.329490499465,1.9178082191780799E-2,0.30684931506849278,127.25961555902622,0.156164383561644,2.498630136986304,1088.0784582350957,4.9315068493150697E-2,0.78904109589041116,369.37380566690422,0.232876712328767,3.726027397260272,1918.680534687637,0.29863013698630098,4.7780821917808156,2706.4968580111586,0,0,0,4.2122999157540014E-3,6.7396798652064022E-2,35.411424806174566,0.15511551155115499,2.4818481848184799,2196.2789969356327,5755,12,7673.333333333333,1,0]
["4002A","Sittingbourne CC's new Sp and Lang Unit","Secondary",6,0,3,0,4.25,0,0,4,2,0,0,0,0,4,2,0,5.125,5.125,0,0,0,4.25,0,0,0,0,42775.657052607472,0,10064.860482966464,42775.657052607472,0,19414.811277001936,21305.179675443156,0.25333333333333302,2.5966666666666636,868.32387076585985,0.193486590038314,1.9832375478927184,886.03119647264521,6.4176245210727997E-2,0.65780651340996199,308.577031810292,0.26340996168582398,2.6999521072796959,1361.531832640969,8.5249042145593895E-2,0.87380268199233746,484.70708002552817,8.6206896551724102E-2,0.88362068965517204,539.16766607063823,0,0,0,1.4058106841611996E-2,0.14409559512652295,75.710277546952497,2.9523809523809501E-2,0.3026190476190474,1011.955134096822,491810.88260099996,1050,4801.0109968192855,1,0]
["4002B","Sittingbourne Academy HI","Secondary",23,0,23,0,23,0,0,14,9,0,20,6,0,-6,3,0,11.692307692307693,8.3076923076923084,0,0,26,0,0,0,0,419750.90733300138,0,0,16144.265666653899,371318.11033303966,0,44293.453119764272,34535.97605925495,0.25333333333333302,5.0666666666666602,1694.2904795431409,0.193486590038314,3.8697318007662802,1728.8413589710151,6.4176245210727997E-2,1.28352490421456,602.10152548349663,0.26340996168582398,5.26819923371648,2656.6474783238423,8.5249042145593895E-2,1.704980842911878,945.76991224493304,8.6206896551724102E-2,1.724137931034482,1052.0344703817332,0,0,0,1.4058106841611996E-2,0.2811621368322399,147.72737082332196,2.9523809523809501E-2,0.59047619047619004,1974.5466031157503,491810.88260099996,1050,9367.826335257143,1,0]
["5426A","The Archbishops School VI","Secondary",7,0,5,0,5.8333333333333339,0,null,4,2,0,2,1,0,2,1,0,5.8888888888888893,2.9444444444444446,0,0,2,1,0,0,0,38057.762102538567,10653.095777084111,0,16236.952626540893,94715.556988155222,0,22308.617835904664,12240.374230877913,8.2269503546099298E-2,0.7267139479905439,243.01273488781371,8.0851063829787198E-2,0.71418439716312032,319.06901752283915,2.2695035460992899E-2,0.20047281323877061,94.04179558393227,6.3829787234042507E-2,0.5638297872340422,284.32808176134353,3.6879432624113501E-2,0.32576832151300261,180.70694350051173,0,0,0,0,0,0,1.2912482065997131E-2,0.11406025824964133,59.929200483713643,5.6818181818181802E-3,5.018939393939393E-2,167.83284222780969,184139.15100802964,705,2307.1808518736575,1,0]
["5426B","The Archbishops School spld","Secondary",12,2,11,1,11.416666666666668,1.3333333333333333,null,9,4,0,5,3,0,4,1,0,11.135416666666668,5.28125,1.3333333333333333,2,0,6,0,0,29102.456576903929,0,57918.574662504667,0,10877.628904926074,138689.76853780745,0,42183.807429095672,21954.727836279839,8.2269503546099298E-2,1.3505910165484636,451.63687521603111,8.0851063829787198E-2,1.3273049645390067,592.9867589811256,2.2695035460992899E-2,0.37257683215130011,174.77578990598732,6.3829787234042507E-2,1.0478723404255312,528.421057613063,3.6879432624113501E-2,0.60543735224586337,335.84214971321524,0,0,0,0,0,0,1.2912482065997131E-2,0.21197991391678625,111.37785372916592,5.6818181818181802E-3,9.3276515151515138E-2,311.91575395168405,184139.15100802964,705,4287.8738473500998,1,0]
["5434A","The Westlands Academy PD","Secondary",6,2,6,2,6,2,null,4,2,0,3,3,0,1,-1,0,4,2,2,0,6,0,0,0,0,105173.28630761569,0,0,17528.881051269283,140231.04841015427,0,15153.023435708828,8314.2164587095249,0.13369345037137101,0.802160702228226,268.24208700965636,8.4010840108401097E-2,0.50406504065040658,225.19609491160747,5.1490514905149103E-2,0.3089430894308946,144.92520154702879,0.172764227642276,1.0365853658536559,522.72926214291999,5.4878048780487798E-2,0.32926829268292679,182.64841248533955,1.69376693766938E-2,0.10162601626016279,62.010161872094166,0,0,0,8.9408528198074277E-3,5.3645116918844563E-2,28.186057230953217,5.4017555705604299E-3,3.2410533423362579E-2,108.38050662916714,561328.92689490074,1481,2274.12124332843,1,0]
["5434B","The Westlands Academy SPLD","Secondary",30,2,32,2,31.166666666666668,2,null,22,8,0,27,10,0,-5,-2,0,17.743243243243242,6.423423423423424,2,4,0,35,0,0,57704.913153807858,0,278858.35219794395,0,8629.8273167115858,286222.60600426764,0,67215.945172586798,26702.866374143658,0.13369345037137101,3.2309250506414657,1080.419517122227,8.4010840108401097E-2,2.0302619692863595,907.03982672730763,5.1490514905149103E-2,1.2443541102077698,583.72650623108814,0.172764227642276,4.1751355013550029,2105.4373058534279,5.4878048780487798E-2,1.3262195121951217,735.66721695483977,1.69376693766938E-2,0.40932700993676679,249.76315198482371,0,0,0,8.9408528198074277E-3,0.21607060981201281,113.52717495800601,5.4017555705604299E-3,0.13054242628854371,436.53259614525649,561328.92689490074,1481,9159.6550078506189,1,0]
["6910A","LEIGH TECHNOLOGY ACADEMY","Secondary",4,3,4,1,4,1.6666666666666665,0,2,2,0,1,1,0,1,1,0,3,3,1.6666666666666665,0,2,0,0,0,0,38057.762102538567,0,0,19028.881051269283,107830.32595719259,0,11364.767576781622,12471.324688064287,0.11818943839061199,0.70913663034367191,237.13488976708985,9.4798657718120793E-2,0.56879194630872476,254.11348694331278,0.13338926174496599,0.80033557046979587,375.43741169046666,2.5167785234899299E-2,0.15100671140939581,76.149663533650923,6.9630872483221501E-2,0.41778523489932901,231.74964492453793,1.6778523489932901E-3,1.0067114093959741E-2,6.1427516055846247,0,0,0,4.1911148365465214E-3,2.5146689019279127E-2,13.212498295765677,4.1911148365465197E-3,2.514668901927912E-2,84.090282018962981,325083.63180872117,1193,1634.9553988703497,1.016316166,436.44240176735423]
["6912A","NEW LINE LEARNING ACADEMY PD AND VI","Secondary",4,0,4,0,4,0,0,2,2,0,2,3,0,0,-1,0,1.6,1.4,0,0,5,0,0,0,0,89144.405256346421,0,0,17828.881051269283,71315.524205077134,0,6061.2093742835314,5819.9515210966674,0.28816466552315601,0.86449399656946802,289.08630552826031,0.13471502590673601,0.40414507772020802,180.55585279809173,0.16062176165803099,0.48186528497409298,226.04300252201526,0.136442141623489,0.409326424870467,206.41512710526365,0.15198618307426601,0.45595854922279799,252.92476386379016,6.21761658031088E-2,0.18652849740932639,113.81595721021033,6.7357512953367907E-2,0.20207253886010373,154.12476502614416,8.8967971530249119E-3,2.6690391459074737E-2,14.023585824598271,4.4596912521440803E-2,0.13379073756432242,447.39491726658554,323472.26618901367,583,1664.5228105781148,1,0]
["2603A","Bromstone Primary School","Primary",12,0,12,0,12,0,0,0,0,0,0,0,0,0,0,12,0,0,0,0,12,0,0,0,0,201346.57261523139,0,0,16778.881051269283,201346.57261523139,32725.275443718107,0,0,0.27232142857142899,3.2678571428571477,1173.4890646503789,0.11856823266219201,1.422818791946304,590.0856335065572,6.2639821029082804E-2,0.75167785234899365,327.33315210063199,0.17897091722595099,2.1476510067114116,1005.3798588249078,9.61968680089485E-2,1.154362416107382,594.42737844300166,8.7248322147651006E-2,1.0469798657718121,593.05127106996019,3.35570469798658E-2,0.40268456375838957,285.12080339901945,7.3710073710073713E-3,8.8452088452088462E-2,46.474232334688324,9.5505617977528101E-2,1.1460674157303372,1014.1973266688491,126653.45828140301,448,3392.503346823295,1,0]
["2312A","River Primary SLCN (12) Dover ","Primary",4,0,4,0,4,0,0,0,0,0,0,0,0,0,0,4,0,0,0,0,0,4,0,0,0,0,40612.383108336442,0,10153.095777084111,40612.383108336442,10908.425147906035,0,0,9.5465393794749401E-2,0.3818615751789976,137.1266744821443,7.1770334928229701E-3,2.8708133971291881E-2,11.906124319645757,0.119617224880383,0.47846889952153199,208.35885023493779,6.9377990430621997E-2,0.27751196172248799,129.91167374349348,0.16507177033492801,0.66028708133971203,340.00822731570571,4.5454545454545497E-2,0.18181818181818199,102.98909019746404,0,0,0,0,0,0,8.3565459610027894E-3,3.3426183844011158E-2,29.580062943971029,55695.854967443476,419,531.70267272022409,1,0]
["3171A","Nonnington Primary (8) Dover","Primary",3,0,3,0,3,0,0,0,0,0,0,0,0,0,0,3,0,0,0,0,0,3,0,0,0,0,31959.28733125233,0,10653.095777084111,31959.28733125233,8181.3188609295266,0,0,8.6956521739130405E-2,0.26086956521739124,93.678385773943134,7.2463768115942004E-2,0.217391304347826,90.158695029201482,4.3478260869565202E-2,0.13043478260869562,56.800434390132921,0.30434782608695699,0.91304347826087096,427.42304052488294,1.4492753623188401E-2,4.3478260869565202E-2,22.388695497474028,0,0,0,0,0,0,2.7397260273972601E-2,8.2191780821917804E-2,43.184960183146444,0.05,0.15000000000000002,132.74053246106996,21231.767738873616,69,923.12033647276598,1,0]
["3892A","St Mary’s Faversham (8) Swale","Primary",4,0,4,0,4,0,0,0,0,0,0,0,0,0,0,4,0,0,0,0,0,4,0,0,0,0,40612.383108336442,0,10153.095777084111,40612.383108336442,10908.425147906035,0,0,0.23036649214659699,0.92146596858638796,330.89887051738401,0.66492146596858603,2.6596858638743441,1103.0515107028168,0,0,0,2.6178010471204199E-2,0.10471204188481679,49.018847828832193,0.12565445026177999,0.50261780104711995,258.81800868284097,0,0,0,0,0,0,5.3475935828877002E-3,2.1390374331550801E-2,11.238866643029199,2.4844720496894401E-2,9.9378881987577605E-2,87.944038069445881,71936.758202162746,191,1506.5289675845602,1,0]
["3914A","Oakfield Primary (12) Dartford","Primary",4,0,4,0,4,0,0,0,0,0,0,0,0,0,0,4,0,0,0,4,0,0,0,0,57704.913153807858,0,0,0,14426.228288451965,57704.913153807858,10908.425147906035,0,0,0.180451127819549,0.721804511278196,259.20034560008349,0.230188679245283,0.92075471698113198,381.86460113500294,0.218867924528302,0.87547169811320802,381.24165774308113,0.1,0.4,187.25199870613892,2.6415094339622601E-2,0.1056603773584904,54.408754341031162,1.88679245283019E-3,7.54716981132076E-3,4.2750188383852983,0,0,0,4.0404040404040404E-3,1.6161616161616162E-2,8.4915881302887293,0.119909502262443,0.479638009049772,424.4493647322281,146805.4480093981,532,1103.800360972918,1.016316166,223.75025502839102]
["4000A","St Augustines","Secondary",0,0,12,0,7,0,0,0,0,0,0,0,0,0,0,0,3,3,0,12,0,0,0,0,170114.73946142357,0,0,0,14176.228288451965,170114.73946142357,0,22729.535153563244,24942.649376128575,0.15769230769230799,1.8923076923076958,632.78662646904957,0.118446601941748,1.421359223300976,635.0064391312734,8.3495145631067996E-2,1.0019417475728161,470.0108682568636,3.6893203883495103E-2,0.44271844660194126,223.25405562590626,2.71844660194175E-2,0.32621359223301,180.95393961870118,3.4951456310679599E-2,0.41941747572815519,255.92015232897774,1.94174757281553E-2,0.23300970873786359,177.72116295770422,7.6923076923076927E-3,9.2307692307692313E-2,48.500032205687553,8.2692307692307704E-2,0.99230769230769245,3318.2672133006031,229192.82886635384,520,5289.0652815312424,1,0]
["4065A","Holmesdale Technology College","Secondary",4,0,4,0,4,0,0,0,0,0,0,0,0,0,0,0,2,2,0,4,0,0,0,0,57704.913153807858,0,0,0,14426.228288451965,57704.913153807858,0,7576.5117178544142,8314.2164587095249,9.90990990990991E-2,0.3963963963963964,132.55473168545217,2.8387096774193599E-2,0.11354838709677439,50.72887682254408,6.8387096774193606E-2,0.27354838709677443,128.32154687743031,0.171612903225806,0.68645161290322398,346.16381528231864,2.3225806451612901E-2,9.2903225806451606E-2,51.534347780809782,2.58064516129032E-3,1.032258064516128E-2,6.2986321839628889,0,0,0,4.7904191616766467E-3,1.9161676646706587E-2,10.067870956869271,6.4432989690721603E-3,2.5773195876288641E-2,86.185314818404464,226907.13079114587,777,1168.1190774318964,1,0]
["6906A","Marlowe Academy (15). ","Secondary",0,0,4,0,2.333333333333333,0,0,0,0,0,0,0,0,0,0,0,1,1,0,4,0,0,0,0,57704.913153807858,0,0,0,14426.228288451965,57704.913153807858,0,7576.5117178544142,8314.2164587095249,0.4,1.6,535.03909880309789,0.100204498977505,0.40081799591001999,179.0694457460593,9.8159509202454004E-2,0.39263803680981602,184.18650090058279,0.245398773006135,0.98159509202453998,494.99876718261487,0.18813905930470301,0.75255623721881204,417.45046543646089,0.19631901840490801,0.78527607361963203,479.1597489640485,2.2494887525562401E-2,8.9979550102249603E-2,68.629201646584718,2.9982363315696647E-2,0.11992945326278659,63.012975411269537,6.3394683026584894E-2,0.25357873210633958,847.96479888406554,296358.20041779609,490,2419.2506156554782,1,0]
[]
[]
[]
[null,null,null,null,null,null,"DFE","E1 Total","E2 Total","E2 Total"]
[2005,280000.00000000006,280000,{"$f":"C60-B60","v":0},null,null,2005,112000.00000000001,168000.00000000003,0,{"$f":"H60+I60+J60-C60","v":0}]
[2007,108333.33333333334,108333.33,{"$f":"C61-B61","v":-3.3333333412883803E-3},null,null,2007,43333.333333333336,65000,0,{"$f":"H61+I61+J61-C61","v":3.3333333412883803E-3}]
[2155,54166.666666666672,54166.67,3.3333333267364651E-3,null,null,2155,21666.666666666668,32500,0,-3.3333333267364651E-3]
[2463,280000.00000000006,280000,0,null,null,2463,112000.00000000001,168000.00000000003,0,0]
[2490,60000,60000,0,null,null,2490,24000,36000,0,0]
[2513,120000,120000,0,null,null,2513,48000,72000,0,0]
[2568,50000,50000,0,null,null,2568,20000,30000,0,0]
[2661,291666.66666666669,291666.67,3.3333332976326346E-3,null,null,2661,116666.66666666667,175000,0,-3.3333332976326346E-3]
[3086,181666.66666666669,181666.67,3.3333333267364651E-3,null,null,3086,72666.666666666672,109000,0,-3.3333333267364651E-3]
[3124,50000,50000,0,null,null,3124,20000,30000,0,0]
[3296,174166.66666666669,174166.67,3.3333333267364651E-3,null,null,3296,69666.666666666672,104500,0,-3.3333333267364651E-3]
[3902,190000,190000,0,null,null,3902,76000,114000,0,0]
[3903,50000,50000,0,null,null,3903,20000,30000,0,0]
[3904,80000,80000,0,null,null,3904,32000,48000,0,0]
[3909,60000,60000,0,null,null,3909,24000,36000,0,0]
[3910,263333.33333333337,263333.33,-3.3333333558402956E-3,null,null,3910,105333.33333333334,158000,0,3.3333333558402956E-3]
[3917,70000.000000000015,70000,0,null,null,3917,28000.000000000004,42000.000000000007,0,0]
[4207,160000,160000,0,null,null,4207,64000,96000,0,0]
[4172,30000,42000,12000,null,null,4172,12000,18000,12000,0]
[4010,176666.66666666669,192666.67,16000.003333333327,null,null,4010,70666.666666666672,106000,16000,-3.3333333267364651E-3]
[4242,330000,330000,0,null,null,4242,132000,198000,0,0]
[4246,150000,162000,12000,null,null,4246,60000,90000,12000,0]
[5221,250000,250000,0,null,null,5221,100000,150000,0,0]
[5229,128333.33333333334,128333.33,-3.3333333412883803E-3,null,null,5229,51333.333333333336,77000,0,3.3333333412883803E-3]
[5401,25000,25000,0,null,null,5401,10000,15000,0,0]
[5407,100000,100000,0,null,null,5407,40000,60000,0,0]
[5412,120000,138000,18000,null,null,5412,48000,72000,18000,0]
[5421,210000,210000,0,null,null,5421,84000,126000,0,0]
[4004,160000,160000,0,null,null,4004,64000,96000,0,0]
[5425,935000,935000,0,null,null,5425,374000,561000,0,0]
[5435,65000,79000,14000,null,null,5435,26000,39000,14000,0]
[5438,48333.333333333343,48333.33,-3.3333333412883803E-3,null,null,5438,19333.333333333336,29000.000000000004,0,3.3333333412883803E-3]
[5446,140000.00000000003,152000,11999.999999999971,null,null,5446,56000.000000000007,84000.000000000015,12000,0]
[5458,40000,40000,0,null,null,5458,16000,24000,0,0]
[5468,50000,50000,0,null,null,5468,20000,30000,0,0]
[6914,354166.66666666674,366166.67,12000.003333333239,null,null,6914,141666.66666666669,212500.00000000003,12000,-3.3333332394249737E-3]
[6917,300000,360000,60000,null,null,6917,120000,180000,60000,0]
[6919,120000,120000,0,null,null,6919,48000,72000,0,0]
[4002,42500,272500,230000,null,null,"4002A",17000,25500,0,-230000]
[4002,230000,272500,42500,null,null,"4002B",92000,138000,0,-42500]
[5426,58333.333333333336,180500,122166.66666666666,null,null,"5426A",23333.333333333336,35000,0,-122166.66666666666]
[5426,114166.66666666667,180500,66333.333333333328,null,null,"5426B",45666.666666666672,68500,8000,-58333.333333333328]
[5434,60000,395666.67,335666.67,null,null,"5434A",24000,36000,12000,-323666.67]
[5434,311666.66666666669,395666.67,84000.003333333298,null,null,"5434B",124666.66666666667,187000,12000,-72000.003333333298]
[6910,40000,50000,10000,null,null,6910,16000,24000,10000,0]
[6912,40000,40000,0,null,null,6912,16000,24000,0,0]
[2603,120000,120000,0,null,null,2603,48000,72000,0,0]
[2312,40000,40000,0,null,null,2312,16000,24000,0,0]
[3171,30000,30000,0,null,null,3171,12000,18000,0,0]
[3892,40000,40000,0,null,null,3892,16000,24000,0,0]
[3914,40000,40000,0,null,null,3914,16000,24000,0,0]
[4000,120000,120000,0,null,null,4000,48000,72000,0,0]
[4065,40000,40000,0,null,null,4065,16000,24000,0,0]
[6906,40000,40000,0,null,null,6906,16000,24000,0,0]

{"sheet":"TestArea","index":7,"n_rows":140,"n_cols":58,"rows_kept":140,"cut":false,"hidden":true,"merged":[]}
["DFE",{"$f":"MAX(E1,H1,K1,N1,Q1,T1,W1,Z1,AC1,AF1,AI1,AL1,AO1,AR1)","v":5.0167301669716835E-3},"Early Years Rate",null,{"$f":"MAX(MIN(E2:E137)*-1,MAX(E2:E137))","v":0},"Notional Budget",null,{"$f":"MAX(MIN(H2:H137)*-1,MAX(H2:H137))","v":4.9621817888692021E-3},"SEN Topup",null,{"$f":"MAX(MIN(K2:K137)*-1,MAX(K2:K137))","v":4.9174653097452392E-3},"SEN Max",null,{"$f":"MAX(MIN(N2:N137)*-1,MAX(N2:N137))","v":4.9924363556783646E-3},"E3 SRP 1",null,{"$f":"MAX(MIN(Q2:Q137)*-1,MAX(Q2:Q137))","v":4.9452164521426312E-3},"E3 SRP 2",null,{"$f":"MAX(MIN(T2:T137)*-1,MAX(T2:T137))","v":3.0624148935203266E-3},"E3 SRP Post-16 1",null,{"$f":"MAX(MIN(W2:W137)*-1,MAX(W2:W137))","v":3.5720131536436384E-3},"E3 SRP Post-16 2",null,{"$f":"MAX(MIN(Z2:Z137)*-1,MAX(Z2:Z137))","v":2.6832884141185787E-3},"Place Funding",null,{"$f":"MAX(MIN(AC2:AC137)*-1,MAX(AC2:AC137))","v":3.3333333412883803E-3},"Budget Pupil Number",null,{"$f":"MAX(MIN(AF2:AF137)*-1,MAX(AF2:AF137))","v":0},"Rising Roll Unit Value",null,{"$f":"MAX(MIN(AI2:AI137)*-1,MAX(AI2:AI137))","v":4.8888284695749462E-3},"MFG",null,{"$f":"MAX(MIN(AL2:AL137)*-1,MAX(AL2:AL137))","v":4.983489474398084E-3},"Rising Roll Threshold",null,{"$f":"MAX(MIN(AO2:AO137)*-1,MAX(AO2:AO137))","v":0},"Initial Budget for Rising Roll",null,{"$f":"MAX(MIN(AR2:AR137)*-1,MAX(AR2:AR137))","v":5.0167301669716835E-3},"less 50 pupils","less 5 pupils","same pupils","plus 5 pupils","plus 50 pupils","Threshold Pupils","Funded Pupils","Provisional Cash","Less MFG","5k 10k threshold","half percent",{"$f":"MAX(MIN(BD2:BD137)*-1,MAX(BD2:BD137))","v":0.49952048107115843},"Rising Roll Brought Forward",{"$f":"MAX(MIN(BF2:BF137)*-1,MAX(BF2:BF137))","v":1.9221981441660319E-2}]
["A2001","Horizon Primary Academy",0,0,{"$f":"C2-D2","v":0},142143.29999999999,142143.30023688506,{"$f":"F2-G2","v":-2.3688506917096674E-4},1735.7,1735.7009928934485,{"$f":"I2-J2","v":-9.9289344848330074E-4},28428.66,{"$f":"G2/5","v":28428.660047377012},{"$f":"L2-M2","v":-4.7377012379001826E-5},0,0,{"$f":"O2-P2","v":0},null,null,{"$f":"R2-S2","v":0},null,0,{"$f":"U2-V2","v":0},null,null,{"$f":"X2-Y2","v":0},0,0,{"$f":"AA2-AB2","v":0},162,162,{"$f":"AD2-AE2","v":0},1590.81,1590.8120007362968,{"$f":"AG2-AH2","v":-2.0007362968499365E-3},52728.85,52728.847645719536,{"$f":"AJ2-AK2","v":2.3542804628959857E-3},2000,2000,{"$f":"AM2-AN2","v":0},791759.96,791759.96484076767,{"$f":"AP2-AQ2","v":-4.8407677095383406E-3},2052.4499999999998,2052.4499999999998,2052.4499999999998,2052.4499999999998,20910.45,{"$f":"IF(AD2>250,AD2*0.02,5)","v":5},{"$f":"ROUND(50-AX2,0)","v":45},{"$f":"AY2*AH2","v":71586.540033133351},{"$f":"AZ2-AK2","v":18857.692387413816},{"$f":"IF(BA2>AN2,BA2,0)","v":18857.692387413816},{"$f":"IF(BB2>(AQ2*0.005),BB2,0)","v":18857.692387413816},{"$f":"BC2-AW2+BE2","v":-0.30280709082489921},{"$f":"VLOOKUP(A2,DATA!$B$3:$BH$145,59,0)","v":2052.4548054953602},{"$f":"SUM(AS2:AV2)-(4*BE2)","v":-1.9221981441660319E-2}]
["A2003","Oaks Academy",4.93,4.93,{"$f":"C3-D3","v":0},142482.47,142482.46861814475,{"$f":"F3-G3","v":1.3818552542943507E-3},1725.53,1725.5259414556576,{"$f":"I3-J3","v":4.0585443423424294E-3},28496.49,{"$f":"G3/5","v":28496.493723628948},{"$f":"L3-M3","v":-3.7236289463180583E-3},0,0,{"$f":"O3-P3","v":0},null,null,{"$f":"R3-S3","v":0},null,0,{"$f":"U3-V3","v":0},null,null,{"$f":"X3-Y3","v":0},0,0,{"$f":"AA3-AB3","v":0},125,125,{"$f":"AD3-AE3","v":0},1590.81,1590.8120007362968,{"$f":"AG3-AH3","v":-2.0007362968499365E-3},30905.47,30905.47,{"$f":"AJ3-AK3","v":0},2000,2000,{"$f":"AM3-AN3","v":0},650382.02,650382.02,{"$f":"AP3-AQ3","v":0},0,0,0,0,40681,{"$f":"IF(AD3>250,AD3*0.02,5)","v":5},{"$f":"ROUND(50-AX3,0)","v":45},{"$f":"AY3*AH3","v":71586.540033133351},{"$f":"AZ3-AK3","v":40681.07003313335},{"$f":"IF(BA3>AN3,BA3,0)","v":40681.07003313335},{"$f":"IF(BB3>(AQ3*0.005),BB3,0)","v":40681.07003313335},{"$f":"BC3-AW3+BE3","v":7.0033133350079879E-2},{"$f":"VLOOKUP(A3,DATA!$B$3:$BH$145,59,0)","v":0},{"$f":"SUM(AS3:AV3)-(4*BE3)","v":0}]
["A2004","Tree Tops Academy",5.57,5.57,0,214362.73,214362.73329571512,-3.295715112471953E-3,0,0,0,42872.55,42872.546659143023,3.3408569797757082E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,214,214,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,98023.46,98023.46,0,2000,2000,0,1050119.18,1050119.18,0,0,0,0,0,0,5,45,71586.540033133351,-26436.919966866655,0,0,0,{"$f":"VLOOKUP(A4,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2005","York Road Junior Academy and Language Unit",0,0,0,168993.53,168993.53017091224,-1.7091224435716867E-4,930.19,930.19409487263329,-4.0948726332317165E-3,33798.71,33798.706034182447,3.9658175519434735E-3,4057.8,4057.8012515665705,-1.2515665703176637E-3,null,null,0,null,0,0,null,null,0,280000,280000.00000000006,0,301,301,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,17795.330000000002,17795.334709720686,-4.7097206843318418E-3,2000,2000,0,1155541.8,1155541.8027492478,-2.7492477092891932E-3,0,0,0,0,52200,6.0200000000000005,44,69995.728032397063,52200.393322676377,52200.393322676377,52200.393322676377,0.39332267637655605,{"$f":"VLOOKUP(A5,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2006","St James the Great Academy",5.05,5.05,0,116835.97,116835.97173687763,-1.7368776316288859E-3,2494.92,2494.9208478936712,-8.478936711071583E-4,23367.19,23367.194347375527,-4.3473755285958759E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,161,161,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,63192.9,63192.9,0,2000,2000,0,767356.82,767356.82,0,0,0,0,0,8394,5,45,71586.540033133351,8393.6400331333498,8393.6400331333498,8393.6400331333498,-0.35996686665021116,{"$f":"VLOOKUP(A6,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2007","MOLEHILL COPSE PRIMARY ACADEMY",0,0,0,254631.11,254631.10997273121,2.726877573877573E-5,0,0,0,50926.22,50926.221994546242,-1.9945462408941239E-3,11390.57,11390.566043879389,3.9561206103826407E-3,null,null,0,null,0,0,null,null,0,108333.33,108333.33333333334,-3.3333333412883803E-3,278,278,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,1169997.52,1169997.52,0,0,0,0,0,69996,5.5600000000000005,44,69995.728032397063,69995.728032397063,69995.728032397063,69995.728032397063,-0.27196760293736588,{"$f":"VLOOKUP(A7,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2009","Northdown Primary School",5.45,5.45,0,333291.38,333291.37503781822,4.9621817888692021E-3,0,0,0,66658.28,66658.275007563643,4.9924363556783646E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,313,313,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,115755.89,115755.89339696523,-3.3969652286032215E-3,2000,2000,0,1479831.62,1479831.6157392499,4.2607502546161413E-3,0,0,0,0,0,6.26,44,69995.728032397063,-45760.165364568165,0,0,0,{"$f":"VLOOKUP(A8,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2010","Newlands Primary School",0,0,0,351273.23,351273.23039513314,-3.9513316005468369E-4,0,0,0,70254.649999999994,70254.646079026628,3.9209733658935875E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,384,384,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,87123.34,87123.335394480964,4.6055190323386341E-3,2000,2000,0,1676854.07,1676854.0694990151,5.0098495557904243E-4,0,0,0,0,0,7.68,42,66814.104030924471,-20309.231363556493,0,0,0,{"$f":"VLOOKUP(A9,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2011","Salmestone Primary School",5.07,5.07,0,390264.5,390264.50119373621,-1.1937362141907215E-3,0,0,0,78052.899999999994,78052.900238747243,-2.3874724865891039E-4,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,413,413,0,1590.81,1590.8120007362966,-2.0007362966225628E-3,0,0,0,2000,2000,0,1685277.32,1685277.3216730179,-1.6730178613215685E-3,0,0,0,0,66814,8.26,42,66814.104030924456,66814.104030924456,66814.104030924456,66814.104030924456,0.10403092445631046,{"$f":"VLOOKUP(A10,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2013","Hersden Village Primary School",0,0,0,35013.65,35013.645946979152,4.0530208498239517E-3,4949.59,4949.5906215906252,-6.2159062508726493E-4,7002.73,7002.72918939583,8.1060416960099246E-4,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,85,85,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,22598.92,22598.920526589733,-5.2658973436336964E-4,2000,2000,0,414754.21,414754.2123577749,-2.357774879783392E-3,0,0,0,0,48988,5,45,71586.540033133351,48987.619506543619,48987.619506543619,48987.619506543619,-0.38049345638137311,{"$f":"VLOOKUP(A11,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2014","St Laurence in Thanet  C of E Junior Academy",0,0,0,156399.10999999999,156399.10985260227,1.4739771722815931E-4,1308.03,1308.0267044219318,3.2955780682186742E-3,31279.82,31279.821970520454,-1.9705204540514387E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,239,239,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,948412.84,948412.84260439523,-2.6043952675536275E-3,0,0,0,0,71587,5,45,71586.540033133351,71586.540033133351,71586.540033133351,71586.540033133351,-0.45996686664875597,{"$f":"VLOOKUP(A12,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2015","Dame Janet Primary Academy",5.34,5.34,0,463047.89,463047.8938181597,-3.8181596901267767E-3,0,0,0,92609.58,92609.578763631944,1.2363680580165237E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,540,540,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,95860.91,95860.91,0,2000,2000,0,2228260.12,2228260.12,0,0,0,0,0,0,10.8,39,62041.668028715576,-33819.241971284428,0,0,0,{"$f":"VLOOKUP(A13,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2017","Drapers Mills Primary Academy",5.31,5.31,0,678992.82,678992.81608232751,3.9176724385470152E-3,0,0,0,135798.56,135798.5632164655,-3.216465498553589E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,523,523,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,66750.23,66750.231086727697,-1.0867277014767751E-3,2000,2000,0,2380369.88,2380369.8846747479,-4.6747480519115925E-3,23069.37,23069.37,23069.37,23069.37,23069.37,10.46,40,63632.480029451872,-3117.7510572758256,0,0,0,{"$f":"VLOOKUP(A14,DATA!$B$3:$BH$145,59,0)","v":23069.37},0]
["A2018","Temple Grove Academy",4.97,4.97,0,232884.52,232884.51597184106,4.0281589317601174E-3,0,0,0,46576.9,46576.903194368213,-3.1943682115525007E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,269,269,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,1140507.6299999999,1140507.6346658203,-4.6658203937113285E-3,0,0,0,0,71587,5.38,45,71586.540033133351,71586.540033133351,71586.540033133351,71586.540033133351,-0.45996686664875597,{"$f":"VLOOKUP(A15,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2019","Chantry Community Academy",5.14,5.14,0,335362.7,335362.6972058923,2.7941077132709324E-3,0,0,0,67072.539999999994,67072.539441178465,5.5882152810227126E-4,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,231,231,0,0,0,0,68362.95,68362.945608327165,4.3916728318436071E-3,2000,2000,0,1168823.27,1168823.269722966,2.7703400701284409E-4,0,0,0,0,0,5,45,0,-68362.945608327165,0,0,0,{"$f":"VLOOKUP(A16,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2020","Christ Church CEJ School, Ramsgate",0,0,0,143894.45000000001,143894.45100720605,-1.0072060395032167E-3,1683.17,1683.1664697838187,3.5302161813888233E-3,28778.89,28778.890201441209,-2.0144120935583487E-4,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,246,246,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,943686.82,943686.81579783163,4.2021683184430003E-3,7954.06,7954.06,7954.06,7954.06,79541.06,5,45,71586.540033133351,71586.540033133351,71586.540033133351,71586.540033133351,-0.45996318516063184,{"$f":"VLOOKUP(A17,DATA!$B$3:$BH$145,59,0)","v":7954.0600036814858},-1.4725941582582891E-5]
["A2021","Kemsley Primary Academy",4.9000000000000004,4.8999999999999995,0,135052.23000000001,135052.23039004515,-3.9004514110274613E-4,1948.43,1948.4330882986455,-3.0882986454798811E-3,27010.45,27010.44607800903,3.9219909704115707E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,203,203,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,825296.63,825296.62962868193,3.7131807766854763E-4,0,0,0,0,71587,5,45,71586.540033133351,71586.540033133351,71586.540033133351,71586.540033133351,-0.45996686664875597,{"$f":"VLOOKUP(A18,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2022","Milton Court Primary Academy",5.16,5.16,0,169179.99,169179.9946543058,-4.6543058124370873E-3,924.6,924.60016037082642,-1.6037082639286382E-4,33836,33835.998930861162,1.0691388379200362E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,203,203,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,75.45,75.448857820243575,1.1421797564281633E-3,2000,2000,0,866023.85,866023.85232676519,-2.3267652140930295E-3,12499.24,12499.24,12499.24,12499.24,84010.240000000005,5,45,71586.540033133351,71511.091175313108,71511.091175313108,71511.091175313108,8.8323955438681878E-2,{"$f":"VLOOKUP(A19,DATA!$B$3:$BH$145,59,0)","v":12499.237148642336},1.1405430654122028E-2]
["A2023","Temple Ewell C.E.P. School",0,0,0,49730.49,49730.486224550106,3.7754498916910961E-3,4508.09,4508.0854132634968,4.586736503370048E-3,9946.1,9946.0972449100209,2.7550899794732686E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,129,129,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,523269.2,523269.20203252084,-2.0325208315625787E-3,0,0,0,0,71587,5,45,71586.540033133351,71586.540033133351,71586.540033133351,71586.540033133351,-0.45996686664875597,{"$f":"VLOOKUP(A20,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2024","Dover Road Community Primary School",4.84,4.84,0,328892.99,328892.98751544062,2.4845593725331128E-3,0,0,0,65778.600000000006,65778.597503088124,2.4969118821900338E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,447,447,0,1590.81,1590.8120007362966,-2.0007362966225628E-3,10238.81,10238.809986000881,1.3999118891661055E-5,2000,2000,0,1712221.34,1712221.3432529755,-3.2529754098504782E-3,0,0,0,0,54984,8.94,41,65223.29203018816,54984.48204418728,54984.48204418728,54984.48204418728,0.48204418727982556,{"$f":"VLOOKUP(A21,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2026","Petham Primary School",0,0,0,29072.51,29072.514182436513,-4.1824365143838804E-3,5127.82,5127.8245745269051,-4.5745269053441007E-3,5814.5,5814.5028364873024,-2.836487302374735E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,99,99,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,418278.84,418278.84042351181,-4.235117812640965E-4,0,0,0,0,71587,5,45,71586.540033133351,71586.540033133351,71586.540033133351,71586.540033133351,-0.45996686664875597,{"$f":"VLOOKUP(A22,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2028","Cliftonville Primary School",5.17,5.17,0,502401.6,502401.60350801458,-3.5080146044492722E-3,0,0,0,100480.32000000001,100480.32070160292,-7.0160291215870529E-4,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,627,627,0,0,0,0,58896.95,58896.947160152253,2.8398477443261072E-3,2000,2000,0,2451644.4700000002,2451644.4674195498,2.5804503820836544E-3,0,0,0,0,0,12.540000000000001,37,0,-58896.947160152253,0,0,0,{"$f":"VLOOKUP(A23,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2029","Tymberwood Academy",4.91,4.91,0,309057.05,309057.04675765662,3.242343373131007E-3,0,0,0,61811.41,61811.409351531322,6.4846868190215901E-4,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,341,341,0,0,0,0,89219.18,89219.180168514373,-1.6851437976583838E-4,2000,2000,0,1501603.25,1501603.254820266,-4.8202660400420427E-3,0,0,0,0,0,6.82,43,0,-89219.180168514373,0,0,0,{"$f":"VLOOKUP(A24,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2030","Aylesford Primary School",0,0,0,72561.279999999999,72561.276391456486,3.6085435131099075E-3,3823.16,3823.1617082563057,-1.7082563058465894E-3,14512.26,14512.255278291297,4.7217087030730909E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,217,217,0,1590.81,1590.812000736297,-2.0007362970773102E-3,0,0,0,2000,2000,0,793137.86,793137.85838096321,1.6190367750823498E-3,0,0,0,0,71587,5,45,71586.540033133366,71586.540033133366,71586.540033133366,71586.540033133366,-0.45996686663420405,{"$f":"VLOOKUP(A25,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2033","Pilgrims' Way Primary School ",4.97,4.97,0,249648.01,249648.01028470995,-2.847099385689944E-4,0,0,0,49929.599999999999,49929.602056941992,-2.0569419939420186E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,238,238,0,1590.81,1590.8120007362966,-2.0007362966225628E-3,0,0,0,2000,2000,0,1039968.2,1039968.203533684,-3.5336840664967895E-3,39770.300000000003,39770.300000000003,39770.300000000003,39770.300000000003,111357.3,5,45,71586.540033133351,71586.540033133351,71586.540033133351,71586.540033133351,-0.45994845922541572,{"$f":"VLOOKUP(A26,DATA!$B$3:$BH$145,59,0)","v":39770.300018407426},-7.3629693360999227E-5]
["A2035","South Avenue Junior School",0,0,0,114085.93,114085.93025850476,-2.5850476231426001E-4,2577.42,2577.4220922448576,-2.0922448575220187E-3,22817.19,22817.186051700952,3.9482990468968637E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,221,221,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,847208.54,847208.53931111784,6.888821953907609E-4,0,0,0,0,71587,5,45,71586.540033133351,71586.540033133351,71586.540033133351,71586.540033133351,-0.45996686664875597,{"$f":"VLOOKUP(A27,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2141","Amherst  School",0,0,0,25081.55,25081.548757451012,1.2425489876477513E-3,5247.55,5247.5535372764698,-3.5372764696148806E-3,5016.3100000000004,5016.309751490202,2.4850979843904497E-4,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,383,383,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,1207806.8,1207806.800333814,-3.3381395041942596E-4,0,0,0,0,66814,7.66,42,66814.104030924471,66814.104030924471,66814.104030924471,66814.104030924471,0.10403092447086237,{"$f":"VLOOKUP(A28,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2229","Graveney Primary School",0,0,0,44620.09,44620.089257678977,7.4232101906090975E-4,4661.3999999999996,4661.3973222696304,2.6777303692142596E-3,8924.02,8924.0178515357948,2.1484642056748271E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,99,99,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,431186.4,431186.40028475405,-2.8475403087213635E-4,0,0,0,0,71587,5,45,71586.540033133351,71586.540033133351,71586.540033133351,71586.540033133351,-0.45996686664875597,{"$f":"VLOOKUP(A29,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2232","Luddenham  School",0,0,0,85562.38,85562.37590010323,4.0998967742780223E-3,3433.13,3433.128722996903,1.2770030971296364E-3,17112.48,17112.475180020647,4.8199793527601287E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,214,214,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,792208.63,792208.62993147818,6.8521825596690178E-5,0,0,0,0,71587,5,45,71586.540033133351,71586.540033133351,71586.540033133351,71586.540033133351,-0.45996686664875597,{"$f":"VLOOKUP(A30,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2233","Lynsted and Norton School",0,0,0,87353.64,87353.641369815654,-1.3698156544705853E-3,3379.39,3379.3907589055307,-7.589055308017123E-4,17470.73,17470.72827396313,1.7260368695133366E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,130,130,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,564397.27,564397.26873156428,1.2684357352554798E-3,0,0,0,0,71587,5,45,71586.540033133351,71586.540033133351,71586.540033133351,71586.540033133351,-0.45996686664875597,{"$f":"VLOOKUP(A31,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2246","Sheldwich Primary School",0,0,0,47166.23,47166.230831224697,-8.3122469368390739E-4,4585.01,4585.0130750632588,-3.0750632586205029E-3,9433.25,9433.2461662449386,3.83375506135053E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,216,216,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,755774.59,755774.59216975141,-2.1697514457628131E-3,0,0,0,0,71587,5,45,71586.540033133351,71586.540033133351,71586.540033133351,71586.540033133351,-0.45996686664875597,{"$f":"VLOOKUP(A32,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2249","Regis Manor Primary School",5.01,5.01,0,225195.79,225195.78786597092,2.1340290841180831E-3,0,0,0,45039.16,45039.157573194185,2.4268058186862618E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,389,389,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,97663.61,97663.610847815638,-8.4781563782598823E-4,2000,2000,0,1541742.3,1541742.2994096617,5.9033837169408798E-4,0,0,0,0,0,7.78,42,66814.104030924471,-30849.506816891168,0,0,0,{"$f":"VLOOKUP(A33,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2264","HAMPTON PRIMARY SCHOOL",4.8,4.8,0,221008.57,221008.57374533423,-3.7453342229127884E-3,0,0,0,44201.71,44201.714749066843,-4.7490668439422734E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,541,541,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,1866735.33,1866735.32544016,4.5598400756716728E-3,69313.95,69313.95,69313.95,69313.95,131355.95000000001,10.82,39,62041.668028715576,62041.668028715576,62041.668028715576,62041.668028715576,-0.33051063148013782,{"$f":"VLOOKUP(A34,DATA!$B$3:$BH$145,59,0)","v":69313.951460652956},-5.8426118339411914E-3]
["A2286","Hamstreet Primary School",0,0,0,67449.179999999993,67449.17892826171,1.0717382829170674E-3,3976.52,3976.524632152149,-4.6321521490426676E-3,13489.84,13489.835785652342,4.2143476584897144E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,304,304,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,1021857.8,1021857.8030967235,-3.0967234633862972E-3,0,0,0,0,69996,6.08,44,69995.728032397063,69995.728032397063,69995.728032397063,69995.728032397063,-0.27196760293736588,{"$f":"VLOOKUP(A35,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2288","Smarden Primary School",0,0,0,15026.11,15026.109979095265,2.0904735720250756E-5,5549.22,5549.216700627142,3.2993728582368931E-3,3005.22,3005.2219958190531,-1.9958190532634035E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,104,104,0,1590.81,1590.8120007362966,-2.0007362966225628E-3,6111.15,6111.1469876980991,3.0123019005259266E-3,2000,2000,0,423091.01,423091.00594207546,4.0579245542176068E-3,0,0,0,0,65475,5,45,71586.540033133351,65475.393045435252,65475.393045435252,65475.393045435252,0.39304543525213376,{"$f":"VLOOKUP(A36,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2307","Warden House Primary School",0,0,0,189059.03,189059.0306180921,-6.1809210455976427E-4,328.23,328.22908145723704,9.1854276297453907E-4,37811.81,37811.806123618422,3.8763815755373798E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,389,389,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,5957.6,5957.6026069961954,-2.6069961950270226E-3,2000,2000,0,1405187.52,1405187.5195569599,4.4304016046226025E-4,11250.28,11250.28,11250.28,11250.28,72107.28,7.78,42,66814.104030924471,60856.501423928275,60856.501423928275,60856.501423928275,-0.49952048107115843,{"$f":"VLOOKUP(A37,DATA!$B$3:$BH$145,59,0)","v":11250.279055590652},3.7776373937958851E-3]
["A2310","Barton  Junior School",0,0,0,136892.79,136892.78618820559,3.8117944204714149E-3,1893.22,1893.2164143538321,3.5856461679486529E-3,27378.560000000001,27378.557237641118,2.7623588830465451E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,181,181,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,26082.49,26082.492903672624,-2.9036726227786858E-3,2000,2000,0,793182.14,793182.14384743269,-3.8474326720461249E-3,6727.73,6727.73,6727.73,6727.73,52231.73,5,45,71586.540033133351,45504.047129460727,45504.047129460727,45504.047129460727,4.772995811617875E-2,{"$f":"VLOOKUP(A38,DATA!$B$3:$BH$145,59,0)","v":6727.7306004973925},-2.4019895718083717E-3]
["A2315","WHITECLIFFS PRIMARY COLLEGE",0,0,0,159178.75,159178.75218441413,-2.1844141301698983E-3,1224.6400000000001,1224.637434467576,2.5655324241142807E-3,31835.75,31835.750436882827,-4.3688282676157542E-4,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,188,188,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,827606.6,827606.59832932369,1.6706762835383415E-3,22086.44,22086.44,22086.44,22086.44,93673.44,5,45,71586.540033133351,71586.540033133351,71586.540033133351,71586.540033133351,-0.46344464155117748,{"$f":"VLOOKUP(A39,DATA!$B$3:$BH$145,59,0)","v":22086.4365222251},1.3911099595134147E-2]
["A2316","Shatterlocks Infant and Nursery School",5.22,5.22,0,138659.68,138659.68021135376,-2.1135376300662756E-4,1840.21,1840.2095936593878,4.0634061224409379E-4,27731.94,27731.93604227075,3.9577292482135817E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,169,169,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,6838.14,6838.143034101231,-3.0341012306962512E-3,2000,2000,0,743763.52,743763.51590889227,4.091107752174139E-3,0,0,0,0,64748,5,45,71586.540033133351,64748.39699903212,64748.39699903212,64748.39699903212,0.39699903212022036,{"$f":"VLOOKUP(A40,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2435","South Avenue Infant School",0,0,0,92541.89,92541.894082099825,-4.0820998256094754E-3,3223.74,3223.7431775370055,-3.1775370057403052E-3,18508.38,18508.378816419965,1.1835800360131543E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,176,176,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,699511.62,699511.61591156898,4.0884310146793723E-3,0,0,0,0,71587,5,45,71586.540033133351,71586.540033133351,71586.540033133351,71586.540033133351,-0.45996686664875597,{"$f":"VLOOKUP(A41,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2438","Joydens Wood C Junior School",0,0,0,62252.52,62252.517999482079,2.0005179176223464E-3,4132.42,4132.424460015538,-4.4600155379157513E-3,12450.5,12450.503599896416,-3.5998964158352464E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,290,290,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,987437.88,987437.88091867184,-9.1867183800786734E-4,0,0,0,0,69996,5.8,44,69995.728032397063,69995.728032397063,69995.728032397063,69995.728032397063,-0.27196760293736588,{"$f":"VLOOKUP(A42,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2500","Joydens Wood Infant School",0,0,0,103582.33,103582.33371038316,-3.7103831564309075E-3,2892.53,2892.5299886885055,1.1311494745314121E-5,20716.47,20716.466742076631,3.2579233702563215E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,221,221,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,835660.67,835660.66831650061,1.6834994312375784E-3,0,0,0,0,71587,5,45,71586.540033133351,71586.540033133351,71586.540033133351,71586.540033133351,-0.45996686664875597,{"$f":"VLOOKUP(A43,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2511","HARTLEY PRIMARY ACADEMY",0,0,0,102070.16,102070.15505090645,4.9490935489302501E-3,2937.9,2937.8953484728063,4.6515271938005753E-3,20414.03,20414.03101018129,-1.0101812913489994E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,411,411,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,1368754.86,1368754.8626478992,-2.6478990912437439E-3,23474.17,23474.17,23474.17,23474.17,90288.17,8.2200000000000006,42,66814.104030924471,66814.104030924471,66814.104030924471,66814.104030924471,0.10036328321439214,{"$f":"VLOOKUP(A44,DATA!$B$3:$BH$145,59,0)","v":23474.166332358742},1.4670565025880933E-2]
["A2595","Grove Park Primary School",0,0,0,233640.45,233640.45439058775,-4.3905877391807735E-3,0,0,0,46728.09,46728.090878117553,-8.7811755656730384E-4,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,420,420,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,1516460.11,1516460.1140727261,-4.0727260056883097E-3,0,0,0,0,66814,8.4,42,66814.104030924471,66814.104030924471,66814.104030924471,66814.104030924471,0.10403092447086237,{"$f":"VLOOKUP(A45,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2608","St Stephen's C.P. Junior",0,0,0,191790.58,191790.57902590462,9.7409536829218268E-4,246.28,246.28262922286194,-2.6292228619411162E-3,38358.120000000003,38358.115805180925,4.1948190773837268E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,379,379,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,3679.67,3679.6666324716061,3.3675283939373912E-3,2000,2000,0,1369086.56,1369086.5561928798,3.8071202579885721E-3,0,0,0,0,63134,7.58,42,66814.104030924471,63134.437398452865,63134.437398452865,63134.437398452865,0.43739845286472701,{"$f":"VLOOKUP(A46,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2654","Canterbury Primary School",0,0,0,146730.35,146730.35268104228,-2.6810422714333981E-3,1598.09,1598.0894195687315,5.8043126841766934E-4,29346.07,29346.070536208455,-5.3620845574187115E-4,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,206,206,0,1590.81,1590.8120007362966,-2.0007362966225628E-3,6839.52,6839.5236899778247,-3.6899778242514003E-3,2000,2000,0,857707.11,857707.1064405893,3.5594106884673238E-3,12499.24,12499.24,12499.24,12499.24,77246.240000000005,5,45,71586.540033133351,64747.016343155527,64747.016343155527,64747.016343155527,1.349179785574961E-2,{"$f":"VLOOKUP(A47,DATA!$B$3:$BH$145,59,0)","v":12499.237148642334},1.1405430661397986E-2]
["A2656","Meopham Community Academy",0,0,0,94106.71,94106.713644983043,-3.6449830367928371E-3,3176.8,3176.7985906505087,1.4093494914959592E-3,18821.34,18821.342728996609,-2.7289966092212126E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,434,434,0,1590.81,1590.812000736297,-2.0007362970773102E-3,0,0,0,2000,2000,0,1402732.55,1402732.5522475904,-2.2475903388112783E-3,0,0,0,0,65223,8.68,41,65223.292030188175,65223.292030188175,65223.292030188175,65223.292030188175,0.2920301881749765,{"$f":"VLOOKUP(A48,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2679","The Brent Primary School",0,0,0,192480.64000000001,192480.64233431703,-2.3343170178122818E-3,225.58,225.5807299704893,-7.2997048928868935E-4,38496.129999999997,38496.128466863403,1.5331365939346142E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,416,416,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,35230.339999999997,35230.33672728925,3.2727107463870198E-3,2000,2000,0,1551054.56,1551054.5558242381,4.1757619474083185E-3,0,0,0,0,31584,8.32,42,66814.104030924471,31583.767303635221,31583.767303635221,31583.767303635221,-0.23269636477925815,{"$f":"VLOOKUP(A49,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2684","Wentworth C P",0,0,0,181211.11,181211.10889546591,1.1045340797863901E-3,563.66999999999996,563.66673313602314,3.2668639768189678E-3,36242.22,36242.221779093183,-1.7790931815397926E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,500,500,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,1705507.2,1705507.2015388315,-1.5388315077871084E-3,0,0,0,0,63632,10,40,63632.480029451872,63632.480029451872,63632.480029451872,63632.480029451872,0.48002945187181467,{"$f":"VLOOKUP(A50,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2685","The Gateway Primary Academy",0,0,0,92441.1,92441.097433349685,2.5666503206593916E-3,3226.77,3226.7670769995098,2.9230004902274231E-3,18488.22,18488.219486669936,5.1333006558706984E-4,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,208,208,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,805581.88,805581.87844705686,1.5529431402683258E-3,0,0,0,0,71587,5,45,71586.540033133351,71586.540033133351,71586.540033133351,71586.540033133351,-0.45996686664875597,{"$f":"VLOOKUP(A51,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A2686","Furley Park Primary School",0,0,0,115338.76,115338.76131680747,-1.3168074801797047E-3,2539.84,2539.8371604957761,2.8395042240845214E-3,23067.75,23067.752263361494,-2.2633614935330115E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,471,471,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,1534170.76,1534170.7595646805,4.3531949631869793E-4,0,0,0,0,65223,9.42,41,65223.292030188168,65223.292030188168,65223.292030188168,65223.292030188168,0.29203018816770054,{"$f":"VLOOKUP(A52,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A3025","Chiddingstone Church of England School",0,0,0,22088.85,22088.854040915903,-4.0409159046248533E-3,5337.33,5337.3343787725225,-4.3787725226138718E-3,4417.7700000000004,4417.7708081831806,-8.081831801973749E-4,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,204,204,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,706452.33,706452.32752568461,2.4743153480812907E-3,2272.59,2272.59,2272.59,2272.59,73859.59,5,45,71586.540033133351,71586.540033133351,71586.540033133351,71586.540033133351,-0.46139438622140005,{"$f":"VLOOKUP(A53,DATA!$B$3:$BH$145,59,0)","v":2272.5885724804239},5.7100783051282633E-3]
["A3086","West Malling Church Of England Academy Trust",0,0,0,99309.47,99309.473437075678,-3.4370756766293198E-3,3020.72,3020.71579688773,4.2031122698062973E-3,19861.89,19861.894687415137,-4.6874151375959627E-3,2655.05,2655.0501213940224,-1.2139402224420337E-4,null,null,0,null,0,0,null,null,0,181666.67,181666.66666666669,3.3333333267364651E-3,193,193,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,9882.41,9882.4069371654186,3.0628345812147018E-3,2000,2000,0,767942.49,767942.49186281289,-1.8628129037097096E-3,2907.97,2907.97,2907.97,2907.97,64611.97,5,45,71586.540033133351,61704.133095967933,61704.133095967933,61704.133095967933,0.13230375642660874,{"$f":"VLOOKUP(A54,DATA!$B$3:$BH$145,59,0)","v":2907.9692077884952},3.1688460185250733E-3]
["A3110","Milstead and Frinsted C E P",0,0,0,37021.360000000001,37021.359802394276,1.9760572467930615E-4,4889.3599999999997,4889.3592059281718,7.9407182784052566E-4,7404.27,7404.2719604788554,-1.9604788549258956E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,81,81,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,377083.08,377083.075271893,4.7281070146709681E-3,5681.47,5681.47,5681.47,5681.47,77268.47,5,45,71586.540033133351,71586.540033133351,71586.540033133351,71586.540033133351,-0.45853566558889725,{"$f":"VLOOKUP(A55,DATA!$B$3:$BH$145,59,0)","v":5681.471431201061},-5.7248042430728674E-3]
["A3112","Selling C of E Primary",0,0,0,41844.25,41844.252029098876,-2.0290988759370521E-3,4744.67,4744.6724391270336,-2.4391270335399895E-3,8368.85,8368.8504058197759,-4.0581977555120829E-4,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,185,185,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,665173.22,665173.22038655425,-3.865542821586132E-4,0,0,0,0,71587,5,45,71586.540033133351,71586.540033133351,71586.540033133351,71586.540033133351,-0.45996686664875597,{"$f":"VLOOKUP(A56,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A3128","Sturry C.E.Primary School",0,0,0,165854.45000000001,165854.45166012022,-1.6601202078163624E-3,1024.3699999999999,1024.366450196394,3.5498036058925209E-3,33170.89,33170.890332024042,-3.32024043018464E-4,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,360,360,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,1292588.3799999999,1292588.3840634362,-4.0634362958371639E-3,11362.94,11362.94,11362.94,11362.94,79767.94,7.2,43,68404.916031660759,68404.916031660759,68404.916031660759,68404.916031660759,-8.1105937120810268E-2,{"$f":"VLOOKUP(A57,DATA!$B$3:$BH$145,59,0)","v":11362.942862402122},-1.1449608486145735E-2]
["A3142","Pluckley Church of England Primary School",0,0,0,32532.45,32532.449524624615,4.7537538557662629E-4,5024.03,5024.0265142612616,3.4857387381634908E-3,6506.49,6506.4899049249234,9.5075076387729496E-5,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,125,125,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,490556.24,490556.23779068876,2.2093112347647548E-3,7954.06,7954.06,7954.06,7954.06,79541.06,5,45,71586.540033133351,71586.540033133351,71586.540033133351,71586.540033133351,-0.45996318516063184,{"$f":"VLOOKUP(A58,DATA!$B$3:$BH$145,59,0)","v":7954.0600036814858},-1.4725941582582891E-5]
["A3148","CHRIST CHURCH C.E.P. ACADEMY, FOLKESTONE",0,0,0,411060.89,411060.88802027411,1.9797259010374546E-3,0,0,0,82212.179999999993,82212.177604054828,2.3959451646078378E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,406,406,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,4178.3500000000004,4178.3492151137907,7.8488620965799782E-4,2000,2000,0,1694840.47,1694840.4663558688,3.6441311240196228E-3,0,0,0,0,62636,8.120000000000001,42,66814.104030924471,62635.75481581068,62635.75481581068,62635.75481581068,-0.24518418931984343,{"$f":"VLOOKUP(A59,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A3348","ST EANSWYTHES C E P SCHOOL",0,0,0,165371.91,165371.90559995297,4.4000470370519906E-3,1038.8399999999999,1038.8428320014109,-2.8320014109795011E-3,33074.379999999997,33074.38111999059,-1.1199905929970555E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,219,219,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,892054.35,892054.35295240884,-2.952408860437572E-3,0,0,0,0,71587,5,45,71586.540033133351,71586.540033133351,71586.540033133351,71586.540033133351,-0.45996686664875597,{"$f":"VLOOKUP(A60,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A3349","St. Mary's C.E. Primary School",5.1100000000000003,5.1099999999999994,0,266514.43,266514.43474267196,-4.7426719684153795E-3,0,0,0,53302.89,53302.886948534389,3.0514656100422144E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,406,406,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,15753.31,15753.306873075198,3.1269248011085438E-3,2000,2000,0,1538814.73,1538814.7314746187,-1.4746186789125204E-3,0,0,0,0,51061,8.120000000000001,42,66814.104030924471,51060.797157849272,51060.797157849272,51060.797157849272,-0.20284215072751977,{"$f":"VLOOKUP(A61,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A3372","St John's CEP School",0,0,0,65592.94,65592.936955818994,3.0441810085903853E-3,4032.21,4032.2118913254303,-1.8913254302788118E-3,13118.59,13118.587391163799,2.608836201034137E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,280,280,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,950430.2,950430.19970324205,2.9675790574401617E-4,60223.6,60223.6,60223.6,60223.6,130219.6,5.6000000000000005,44,69995.728032397063,69995.728032397063,69995.728032397063,69995.728032397063,-0.27196760294464184,{"$f":"VLOOKUP(A62,DATA!$B$3:$BH$145,59,0)","v":60223.6},0]
["A3719","St Joseph's Catholic Primary School, Aylesham ",0,0,0,55392.59,55392.591930069277,-1.9300692802062258E-3,4338.22,4338.2222420979215,-2.2420979212256498E-3,11078.52,11078.518386013855,1.6139861454576021E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,87,87,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,32436.12,32436.124219119141,-4.2191191423626151E-3,2000,2000,0,451915.08,451915.07795894827,2.0410517463460565E-3,0,0,0,0,39150,5,45,71586.540033133351,39150.41581401421,39150.41581401421,39150.41581401421,0.41581401420990005,{"$f":"VLOOKUP(A63,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A3912","The Westlands Primary School",0,0,0,326603.33,326603.3288967805,1.1032195179723203E-3,0,0,0,65320.67,65320.665779356103,4.2206438956782222E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,454,454,0,1590.81,1590.812000736297,-2.0007362970773102E-3,0,0,0,2000,2000,0,1715428.45,1715428.4451399809,4.8600190784782171E-3,31816.240000000002,31816.240000000002,31816.240000000002,31816.240000000002,97039.24,9.08,41,65223.292030188175,65223.292030188175,65223.292030188175,65223.292030188175,0.29203018817133852,{"$f":"VLOOKUP(A64,DATA!$B$3:$BH$145,59,0)","v":31816.240000000002},0]
["A4000","St Augustine Academy",0,0,0,464856.96,464856.96294813493,-2.9481349047273397E-3,0,0,0,92971.39,92971.392589626979,-2.5896269798977301E-3,9084.8700000000008,9084.8674802117821,2.5197882187057985E-3,null,null,0,null,0,0,null,null,0,70000,70000,0,520,520,0,2302.5,2302.5018979688202,-1.8979688202307443E-3,0,0,0,10000,10000,0,2674441.69,2674441.6943797134,-4.3797134421765804E-3,0,0,0,0,92100,10.4,40,92100.075918752817,92100.075918752817,92100.075918752817,92100.075918752817,7.591875281650573E-2,{"$f":"VLOOKUP(A65,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A4001","The Ebbsfleet Academy",0,0,0,493831.66,493831.66397737974,-3.9773797616362572E-3,0,0,0,98766.33,98766.332795475944,-2.7954759425483644E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,568,568,0,2310.96,2310.9580949858682,1.9050141318075475E-3,0,0,0,10000,10000,0,4060000.52,4060000.5239485037,-3.948503639549017E-3,0,0,0,0,90127,11.36,39,90127.365704448865,90127.365704448865,90127.365704448865,90127.365704448865,0.36570444886456244,{"$f":"VLOOKUP(A66,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A4002","Sittingbourne Community College",0,0,{"$f":"C67-D67","v":0},948754.02,948754.02253739303,{"$f":"F67-G67","v":-2.5373930111527443E-3},0,0,{"$f":"I67-J67","v":0},189750.8,{"$f":"G67/5","v":189750.80450747861},{"$f":"L67-M67","v":-4.5074786175973713E-3},12078.27,12078.273668541544,{"$f":"O67-P67","v":-3.6685415434476454E-3},10448.58,10448.579349834923,{"$f":"R67-S67","v":6.5016507687687408E-4},null,0,{"$f":"U67-V67","v":0},null,null,{"$f":"X67-Y67","v":0},272500,272500,{"$f":"AA67-AB67","v":0},1021,1021,{"$f":"AD67-AE67","v":0},2305.0700000000002,2305.069664037344,{"$f":"AG67-AH67","v":3.3596265620872146E-4},28479.17,28479.165016510524,{"$f":"AJ67-AK67","v":4.983489474398084E-3},10000,10000,{"$f":"AM67-AN67","v":0},5242928.12,5242928.1199325146,{"$f":"AP67-AQ67","v":6.7485496401786804E-5},0,0,0,0,40673,{"$f":"IF(AD67>250,AD67*0.02,5)","v":20.420000000000002},{"$f":"ROUND(50-AX67,0)","v":30},{"$f":"AY67*AH67","v":69152.089921120321},{"$f":"AZ67-AK67","v":40672.924904609798},{"$f":"IF(BA67>AN67,BA67,0)","v":40672.924904609798},{"$f":"IF(BB67>(AQ67*0.005),BB67,0)","v":40672.924904609798},{"$f":"BC67-AW67+BE67","v":-7.5095390202477574E-2},{"$f":"VLOOKUP(A67,DATA!$B$3:$BH$145,59,0)","v":0},{"$f":"SUM(AS67:AV67)-(4*BE67)","v":0}]
["A4003","The High Weald Academy",0,0,0,229547.01,229547.01154264732,-1.5426473109982908E-3,0,0,0,45909.4,45909.402308529461,-2.3085294596967287E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,451,451,0,2329.09,2329.0863626905793,3.6373094208101975E-3,0,0,0,10000,10000,0,2185535.67,2185535.6666735592,3.3264406956732273E-3,0,0,0,0,95493,9.02,41,95492.540870313751,95492.540870313751,95492.540870313751,95492.540870313751,-0.4591296862490708,{"$f":"VLOOKUP(A68,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A4004","Meopham School",0,0,0,282646.69,282646.68676642654,3.2335734576918185E-3,0,0,0,56529.34,56529.337353285307,2.6467146890354343E-3,8965.7999999999993,8965.8040177985167,-4.0177985174523201E-3,null,null,0,null,0,0,null,null,0,160000,160000,0,471,471,0,2316.2600000000002,2316.2558002566075,4.1997433927463135E-3,12108.3,12108.302722412162,-2.7224121622566599E-3,10000,10000,0,2316244.64,2316244.6427874225,-2.787422388792038E-3,0,0,0,0,82858,9.42,41,94966.487810520906,82858.185088108745,82858.185088108745,82858.185088108745,0.18508810874482151,{"$f":"VLOOKUP(A69,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A4010","Oasis Academy Hextable",0,0,0,308917.34999999998,308917.34660978598,3.3902139985002577E-3,0,0,0,61783.47,61783.469321957193,6.7804280843120068E-4,5798.79,5798.7897168678446,2.8313215534581104E-4,null,null,0,2986.43,2986.4291104174445,8.8958255537363584E-4,null,null,0,192666.67,192666.66666666669,3.3333333267364651E-3,390,390,0,2328.98,2328.9836066149019,-3.6066149018552096E-3,0,0,0,10000,10000,0,2052398.42,2052398.4244865899,-4.4865899253636599E-3,0,0,0,0,97817,7.8,42,97817.311477825875,97817.311477825875,97817.311477825875,97817.311477825875,0.3114778258750448,{"$f":"VLOOKUP(A70,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A4031","Orchards Academy",0,0,0,335000.77,335000.77253620321,-2.5362031883560121E-3,0,0,0,67000.149999999994,67000.154507240644,-4.5072406501276419E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,407,407,0,2295.9899999999998,2295.9872024450151,2.7975549846814829E-3,115080.75,115080.75091462489,-9.146248921751976E-4,10000,10000,0,2239783.66,2239783.6590085016,9.9149858579039574E-4,0,0,0,0,0,8.14,42,96431.462502690629,-18649.288411934263,0,0,0,{"$f":"VLOOKUP(A71,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A4046","Weald of Kent Grammar School",0,0,0,21823.84,21823.837962379672,2.0376203283376526E-3,5345.28,5345.2848611286099,-4.8611286101731821E-3,4364.7700000000004,4364.7675924759342,2.4075240662568831E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,829,829,0,2293.65,2293.6493726267881,6.2737321195527329E-4,0,0,0,10000,10000,0,3418665.65,3418665.652775662,-2.775662112981081E-3,0,0,0,0,75690,16.580000000000002,33,75690.429296684015,75690.429296684015,75690.429296684015,75690.429296684015,0.42929668401484378,{"$f":"VLOOKUP(A72,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A4058","Invicta Grammar School",0,0,0,93536.21,93536.206106042519,3.8939574878895655E-3,3193.91,3193.9138168187246,-3.8168187247720198E-3,18707.240000000002,18707.241221208504,-1.2212085021019448E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,913,913,0,2290.65,2290.6496655531528,3.3444684731875896E-4,0,0,0,10000,10000,0,3827968.75,3827968.7548452807,-4.8452806659042835E-3,0,0,0,0,73301,18.260000000000002,32,73300.789297700889,73300.789297700889,73300.789297700889,73300.789297700889,-0.2107022991112899,{"$f":"VLOOKUP(A73,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A4080","Highsted Grammar School",0,0,0,92283.31,92283.313601688715,-3.6016887170262635E-3,3231.5,3231.5005919493387,-5.9194933874096023E-4,18456.66,18456.662720337743,-2.7203377430851106E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,645,645,0,2293.21,2293.2127714863777,-2.7714863776964194E-3,0,0,0,10000,10000,0,2759595.42,2759595.424514913,-4.5149130746722221E-3,0,0,0,0,84849,12.9,37,84848.872544995975,84848.872544995975,84848.872544995975,84848.872544995975,-0.12745500402525067,{"$f":"VLOOKUP(A74,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A4092","Highworth Grammar School",0,0,0,109079.12,109079.12358112397,-3.5811239795293659E-3,2727.63,2727.6262925662809,3.7074337192279927E-3,21815.82,21815.824716224794,-4.7162247938103974E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,927,927,0,2296.16,2296.160000105358,-1.0535813999013044E-7,0,0,0,10000,10000,0,3910093.57,3910093.5652022688,4.7977310605347157E-3,0,0,0,0,71181,18.54,31,71180.960003266096,71180.960003266096,71180.960003266096,71180.960003266096,-3.9996733903535642E-2,{"$f":"VLOOKUP(A75,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A4101","The Harvey Grammar School",0,0,0,147693.44,147693.44291417196,-2.9141719569452107E-3,1569.2,1569.1967125748415,3.2874251585326419E-3,29538.69,29538.688582834391,1.41716560756322E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,633,633,0,2300.91,2300.9121587452014,-2.1587452015410236E-3,38191.919999999998,38191.919545913115,4.5408688310999423E-4,10000,10000,0,2829711.14,2829711.1417911425,-1.7911423929035664E-3,0,0,0,0,46942,12.66,37,85133.749873572451,46941.830327659336,46941.830327659336,46941.830327659336,-0.16967234066396486,{"$f":"VLOOKUP(A76,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A4113","Astor College",0,0,0,739769.07,739769.06855547545,1.444524503313005E-3,0,0,0,147953.81,147953.81371109508,-3.7110950797796249E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,832,832,0,2296.4499999999998,2296.4504137664935,-4.1376649369340157E-4,37690.620000000003,37690.619801816531,1.9818347209366038E-4,10000,10000,0,4263344.99,4263344.9916121066,-1.6121063381433487E-3,0,0,0,0,38092,16.64,33,75782.863654294284,38092.243852477754,38092.243852477754,38092.243852477754,0.24385247775353491,{"$f":"VLOOKUP(A77,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A4120","King Ethelbert School",0,0,0,427519.1,427519.09955465648,4.4534349581226707E-4,0,0,0,85503.82,85503.819910931299,8.906870789360255E-5,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,738,738,0,2296.6999999999998,2296.6978107418508,2.1892581489737495E-3,241945.27,241945.27426638734,-4.2663873464334756E-3,10000,10000,0,3760746.33,3760746.3348172223,-4.8172222450375557E-3,0,0,0,0,0,14.76,35,80384.423375964776,-161560.85089042256,0,0,0,{"$f":"VLOOKUP(A78,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A4172","Hartsdown Technology College",0,0,0,1274349.46,1274349.4612772509,-1.277250936254859E-3,0,0,0,254869.89,254869.89225545019,-2.2554501774720848E-3,13458.48,13458.476701141197,3.298858802736504E-3,null,null,0,11828.88,11828.881051269283,-1.0512692842894467E-3,null,null,0,42000,42000,0,800,800,0,2305.56,2305.5638455310241,-3.8455310241261031E-3,52536.32,52536.323672678322,-3.6726783218909986E-3,10000,10000,0,4730689.66,4730689.6553284032,4.671596921980381E-3,0,0,0,0,25853,16,34,78389.170748054821,25852.8470753765,25852.8470753765,25852.8470753765,-0.15292462350043934,{"$f":"VLOOKUP(A79,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A4196","The Towers School",0,0,0,645593.37,645593.36962257209,3.7742790300399065E-4,0,0,0,129118.67,129118.67392451441,-3.924514414393343E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,964,964,0,2315.17,2315.1658685972893,4.1314027107546281E-3,166374.04999999999,166374.04703773372,2.9622662696056068E-3,10000,10000,0,4832802.38,4832802.3818369703,-1.8369704484939575E-3,0,0,0,0,0,19.28,31,71770.141926515964,-94603.905111217755,0,0,0,{"$f":"VLOOKUP(A80,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A4207","CASTLE COMMUNITY COLLEGE",0,0,0,591903.22,591903.2238785685,-3.8785685319453478E-3,0,0,0,118380.64,118380.64477571371,-4.7757137072039768E-3,5571.79,5571.7878524048538,2.1475951461980003E-3,null,null,0,null,0,0,null,null,0,160000,160000,0,952,952,0,2316.27,2316.2677966728429,2.2033271570762736E-3,381042.41,381042.4126258539,-2.6258539292030036E-3,10000,10000,0,4958263.22,4958263.217981346,2.0186537876725197E-3,0,0,0,0,0,19.04,31,71804.301696858136,-309238.11092899577,0,0,0,{"$f":"VLOOKUP(A81,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A4242","The Abbey School",0,0,0,613447.9,613447.89951218572,4.8781430814415216E-4,0,0,0,122689.58,122689.57990243714,9.7562864539213479E-5,8644.76,8644.7622341972601,-2.2341972598951543E-3,null,null,0,null,0,0,null,null,0,330000,330000,0,776,776,0,2299.38,2299.3751111715305,4.8888284695749462E-3,30466.94,30466.943145333789,-3.14533379059867E-3,10000,10000,0,3907279.66,3907279.6577597391,2.2402610629796982E-3,0,0,0,0,47712,15.52,34,78178.753779832041,47711.810634498252,47711.810634498252,47711.810634498252,-0.18936550174839795,{"$f":"VLOOKUP(A82,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A4249","Valley Park School",0,0,0,503438.66,503438.65854494867,1.4550513005815446E-3,0,0,0,100687.73,100687.73170898974,-1.7089897446567193E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,1075,1075,0,2292.48,2292.4788791731235,1.1208268765585672E-3,0,0,0,10000,10000,0,4894447.93,4894447.9274389427,2.561056986451149E-3,63859.95,63859.95,63859.95,63859.95,130341.95,21.5,29,66481.887496020587,66481.887496020587,66481.887496020587,66481.887496020587,-0.11552713606943144,{"$f":"VLOOKUP(A83,DATA!$B$3:$BH$145,59,0)","v":63859.946976843341},1.209262662450783E-2]
["A4527","Borden Grammar School",0,0,0,92616.74,92616.737229543141,2.7704568638000637E-3,3221.5,3221.4978831137059,2.1168862940612598E-3,18523.349999999999,18523.347445908628,2.5540913702570833E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,577,577,0,2294.84,2294.8373479794004,2.6520205997258017E-3,0,0,0,10000,10000,0,2500446.67,2500446.6719538309,-1.9538309425115585E-3,0,0,0,0,87204,11.540000000000001,38,87203.819223217215,87203.819223217215,87203.819223217215,87203.819223217215,-0.18077678278496023,{"$f":"VLOOKUP(A84,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A4528","The Norton Knatchbull School Academy Trust",0,0,0,88942.33,88942.32924625084,7.5374916195869446E-4,3331.73,3331.730122612475,-1.2261247502465267E-4,17788.47,17788.465849250169,4.1507498317514546E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,767,767,0,2290.89,2290.8880977786962,1.9022213036805624E-3,85479.85,85479.854829632211,-4.8296322056557983E-3,10000,10000,0,3344058.95,3344058.9471556684,2.8443317860364914E-3,0,0,0,0,0,15.34,35,80181.083422254364,-5298.7714073778479,0,0,0,{"$f":"VLOOKUP(A85,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A5209","Allington Primary School",0,0,0,65490.36,65490.35572408975,4.2759102507261559E-3,4035.29,4035.2893282773075,6.7172269245929783E-4,13098.07,13098.07114481795,-1.1448179502622224E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,421,421,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,1338218.4099999999,1338218.4087656015,1.2343984562903643E-3,0,0,0,0,66814,8.42,42,66814.104030924471,66814.104030924471,66814.104030924471,66814.104030924471,0.10403092447086237,{"$f":"VLOOKUP(A86,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A5219","Wilmington Primary School",0,0,0,51848.6,51848.601715053519,-1.7150535204564221E-3,4444.54,4444.5419485483944,-1.9485483944663429E-3,10369.719999999999,10369.720343010704,-3.430107044550823E-4,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,204,204,0,1590.81,1590.8120007362968,-2.0007362968499365E-3,0,0,0,2000,2000,0,736902.74,736902.7391998223,8.0017768777906895E-4,0,0,0,0,71587,5,45,71586.540033133351,71586.540033133351,71586.540033133351,71586.540033133351,-0.45996686664875597,{"$f":"VLOOKUP(A87,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A5400","Wilmington Grammar School for Girls",0,0,0,110449.06,110449.06392097562,-3.9209756214404479E-3,2686.53,2686.5280823707317,1.9176292685187946E-3,22089.81,22089.812784195125,-2.7841951232403517E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,602,602,0,2295.2399999999998,2295.238123649578,1.876350421753159E-3,0,0,0,10000,10000,0,2653515.4,2653515.3952119648,4.7880350612103939E-3,0,0,0,0,87219,12.040000000000001,38,87219.048698683968,87219.048698683968,87219.048698683968,87219.048698683968,4.8698683967813849E-2,{"$f":"VLOOKUP(A88,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A5401","The Maplesden Noakes School",0,0,0,424639.99,424639.98969403305,3.0596693977713585E-4,0,0,0,84928,84927.997938806613,2.0611933869076893E-3,19313.25,19313.2509021326,-9.0213260045857169E-4,null,null,0,null,0,0,null,null,0,25000,25000,0,868,868,0,2296.33,2296.327663190882,2.3368091178781469E-3,0,0,0,10000,10000,0,4013947,4013946.9972705343,2.7294657193124294E-3,0,0,0,0,75779,17.36,33,75778.812885299107,75778.812885299107,75778.812885299107,75778.812885299107,-0.18711470089328941,{"$f":"VLOOKUP(A89,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A5403","Wilmington Boys Grammar School",0,0,0,92911.44,92911.43921017056,7.8982944251038134E-4,3212.66,3212.6568236948833,3.1763051165398792E-3,18582.29,18582.287842034111,2.1579658896371257E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,648,648,0,2290.83,2290.8344167675,-4.4167675000608142E-3,0,0,0,10000,10000,0,2819462.18,2819462.1778125172,2.187483012676239E-3,0,0,0,0,84761,12.96,37,84760.873420397504,84760.873420397504,84760.873420397504,84760.873420397504,-0.12657960249634925,{"$f":"VLOOKUP(A90,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A5404","Saint George's CE School",0,0,0,692250.5,692250.50252852938,-2.5285293813794851E-3,0,0,0,138450.1,138450.10050570586,-5.0570585881359875E-4,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,799,799,0,2305.41,2305.4143887664104,-4.3887664105568547E-3,0,0,0,10000,10000,0,4039157.04,4039157.0363199557,3.6800443194806576E-3,28042.75,28042.75,28042.75,28042.75,106426.75,15.98,34,78384.089218057954,78384.089218057954,78384.089218057954,78384.089218057954,8.8131618442275794E-2,{"$f":"VLOOKUP(A91,DATA!$B$3:$BH$145,59,0)","v":28042.748913560488},4.3457580468384549E-3]
["A5406","Dartford Grammar School",0,0,0,158338.07,158338.07090743945,-9.0743944747373462E-4,1249.8599999999999,1249.8578727768163,2.1272231836064748E-3,31667.61,31667.61418148789,-4.1814878895820584E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,778,778,0,2294.7199999999998,2294.7199177127663,8.2287233453826047E-5,63137.58,63137.578959609382,1.0403906198916957E-3,10000,10000,0,3474204.48,3474204.4751332719,4.8667280934751034E-3,0,0,0,0,0,15.56,34,78020.477202234062,14882.89824262468,14882.89824262468,0,0,{"$f":"VLOOKUP(A92,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A5408","Homewood School & Sixth Form Centre",0,0,0,693866.05,693866.04797903518,2.020964864641428E-3,0,0,0,138773.21,138773.20959580704,4.0419294964522123E-4,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,1720,1720,0,2298.2600000000002,2298.2582811399975,1.7188600027111534E-3,0,0,0,10000,10000,0,7714310.29,7714310.2949106945,-4.9106944352388382E-3,0,0,0,0,0,34.4,16,36772.13249823996,36772.13249823996,36772.13249823996,0,0,{"$f":"VLOOKUP(A93,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A5409","Wrotham School",0,0,0,252587.47,252587.46670988473,3.2901152735576034E-3,0,0,0,50517.49,50517.493341976944,-3.3419769461033866E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,633,633,0,2297.17,2297.1731339264916,-3.1339264915004605E-3,0,0,0,10000,10000,0,2889060.05,2889060.0547585413,-4.7585414722561836E-3,0,0,0,0,84995,12.66,37,84995.405955280192,84995.405955280192,84995.405955280192,84995.405955280192,0.40595528019184712,{"$f":"VLOOKUP(A94,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A5414","Fulston Manor School",0,0,0,478566.66,478566.66045005113,-4.5005115680396557E-4,0,0,0,95713.33,95713.332090010226,-2.0900102244922891E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,966,966,0,2294.46,2294.4559543998507,4.0456001493112126E-3,0,0,0,10000,10000,0,4454250.8499999996,4454250.8499669479,3.3051706850528717E-5,0,0,0,0,71128,19.32,31,71128.134586395376,71128.134586395376,71128.134586395376,71128.134586395376,0.13458639537566341,{"$f":"VLOOKUP(A95,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A5416","Cranbrook School Academy Trust",0,0,0,58211.35,58211.34699787401,3.0021259881323203E-3,4253.66,4253.6595900637794,4.0993622042151401E-4,11642.27,11642.269399574801,6.0042519908165559E-4,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,446,446,0,2354.06,2354.0625565911091,-2.5565911091689486E-3,204284.28,204284.27554911212,4.4508878781925887E-3,10000,10000,0,2207942.59,2207942.5943863597,-4.3863598257303238E-3,0,0,0,0,0,8.92,41,96516.564820235479,-107767.71072887664,0,0,0,{"$f":"VLOOKUP(A96,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A5418","The Skinners' School",0,0,0,38848.300000000003,38848.295106256257,4.8937437459244393E-3,4834.55,4834.5511468123123,-1.146812312072143E-3,7769.66,7769.659021251251,9.7874874882108998E-4,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,632,632,0,2291.86,2291.8641704648276,-4.1704648274389911E-3,0,0,0,10000,10000,0,2656689.42,2656689.4164050519,3.5949479788541794E-3,0,0,0,0,84799,12.64,37,84798.974307198616,84798.974307198616,84798.974307198616,84798.974307198616,-2.5692801384138875E-2,{"$f":"VLOOKUP(A97,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A5421","THE CANTERBURY HIGH SCHOOL",0,0,0,702363.81,702363.81431980594,-4.3198058847337961E-3,0,0,0,140472.76,140472.76286396119,-2.8639611846301705E-3,4589.75,4589.7508336340798,-8.3363407975411974E-4,null,null,0,null,0,0,null,null,0,210000,210000,0,924,924,0,2295.2800000000002,2295.2760313103868,3.9686896134298877E-3,0,0,0,10000,10000,0,4575704.99,4575704.9873245694,2.6754308491945267E-3,23156.03,23156.03,23156.03,23156.03,96605.03,18.48,32,73448.833001932377,73448.833001932377,73448.833001932377,73448.833001932377,-0.16929720489133615,{"$f":"VLOOKUP(A98,DATA!$B$3:$BH$145,59,0)","v":23156.027700862731},9.1965490719303489E-3]
["A5422","Oakwood Park Grammar School",0,0,0,57382.43,57382.428188477315,1.8115226848749444E-3,4278.53,4278.5271543456802,2.8456543195716222E-3,11476.49,11476.485637695463,4.3623045366985025E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,746,746,0,2293.17,2293.1702905152838,-2.9051528372292523E-4,0,0,0,10000,10000,0,3125750.02,3125750.0221735276,-2.1735276095569134E-3,0,0,0,0,80261,14.92,35,80260.96016803493,80260.96016803493,80260.96016803493,80260.96016803493,-3.9831965070334263E-2,{"$f":"VLOOKUP(A99,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A5428","SIR ROGER MANWOOD'S SCHOOL",0,0,0,114153.56,114153.56230968201,-2.3096820077626035E-3,2575.39,2575.3931307095399,-3.1307095400734397E-3,22830.71,22830.7124619364,-2.4619364012323786E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,636,636,0,2296.7600000000002,2296.7610715858355,-1.0715858352341456E-3,0,0,0,10000,10000,0,2758928.54,2758928.5376488022,2.3511978797614574E-3,0,0,0,0,84980,12.72,37,84980.159648675908,84980.159648675908,84980.159648675908,84980.159648675908,0.15964867590810172,{"$f":"VLOOKUP(A100,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A5432","St. Simon Stock Catholic School",0,0,0,405149.16,405149.15898460418,1.0153957991860807E-3,0,0,0,81029.83,81029.831796920829,-1.7969208274735138E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,845,845,0,2299.19,2299.1916843880608,-1.6843880607666506E-3,0,0,0,10000,10000,0,3892262.11,3892262.10856653,1.4334698207676411E-3,0,0,0,0,75873,16.899999999999999,33,75873.325584806007,75873.325584806007,75873.325584806007,75873.325584806007,0.32558480600710027,{"$f":"VLOOKUP(A101,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A5434","THE WESTLANDS SCHOOL",0,0,0,860104.1,860104.09641886596,3.5811340203508735E-3,0,0,0,172020.82,172020.81928377319,7.1622681571170688E-4,12076.16,12076.160871531876,-8.7153187632793561E-4,2136.48,2136.4769375851065,3.0624148935203266E-3,11528.88,11528.881051269283,-1.0512692842894467E-3,2629.83,2629.8273167115858,2.6832884141185787E-3,395666.67,395666.66666666669,3.3333332976326346E-3,1445,1445,0,2294.2399999999998,2294.2435450562666,-3.5450562668302155E-3,0,0,0,10000,10000,0,6753438.7400000002,6753438.7425559284,-2.5559281930327415E-3,0,0,0,0,48179,28.900000000000002,21,48179.1144461816,48179.1144461816,48179.1144461816,48179.1144461816,0.11444618160021491,{"$f":"VLOOKUP(A102,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A5437","The Folkestone School for Girls",0,0,0,183821.28,183821.28027555483,-2.7555483393371105E-4,485.36,485.36159173335545,-1.5917333554398283E-3,36764.26,36764.256055110964,3.9448890383937396E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,810,810,0,2292.96,2292.9594921526791,5.0784732093234197E-4,243716.76,243716.75900893752,9.9106249399483204E-4,10000,10000,0,3760729.53,3760729.5327396886,-2.7396888472139835E-3,0,0,0,0,0,16.2,34,77960.622733191092,-165756.13627574642,0,0,0,{"$f":"VLOOKUP(A103,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A5439","Mascalls School",0,0,0,456179.48,456179.48218712554,-2.1871255594305694E-3,0,0,0,91235.9,91235.896437425108,3.5625748860184103E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,1203,1203,0,2296.92,2296.9188361605393,1.1638394607871305E-3,0,0,0,10000,10000,0,5375225.3300000001,5375225.3313662084,-1.3662083074450493E-3,0,0,0,0,59720,24.060000000000002,26,59719.889740174025,59719.889740174025,59719.889740174025,59719.889740174025,-0.11025982597493567,{"$f":"VLOOKUP(A104,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A5443","Tonbridge Grammar School",0,0,0,24678.73,24678.7300284714,-2.8471400582930073E-5,5259.64,5259.6380991458582,1.9008541421499103E-3,4935.75,4935.74600569428,3.9943057199707255E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,785,785,0,2290.13,2290.1254943261065,4.5056738936182228E-3,125880.8,125880.79735739576,2.6426042459206656E-3,10000,10000,0,3390358.52,3390358.5149832699,5.0167301669716835E-3,0,0,0,0,0,15.700000000000001,34,77864.266807087624,-48016.530550308133,0,0,0,{"$f":"VLOOKUP(A105,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A5444","Barton Court Grammar School",0,0,0,87553.64,87553.635950680298,4.0493197011528537E-3,3373.39,3373.3909214795913,-9.2147959139765589E-4,17510.73,17510.727190136058,2.8098639413656201E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,650,650,0,2291.91,2291.9092145103882,7.8548961164415232E-4,0,0,0,10000,10000,0,2785394.52,2785394.5174749489,2.52505112439394E-3,29520.26,29520.26,29520.26,29520.26,114321.26,13,37,84800.64093688436,84800.64093688436,84800.64093688436,84800.64093688436,-0.35535703354980797,{"$f":"VLOOKUP(A106,DATA!$B$3:$BH$145,59,0)","v":29520.263706082085},-1.4824328347458504E-2]
["A5448","Herne Bay High School",0,0,0,698082.73,698082.7318172435,-1.8172435229644179E-3,0,0,0,139616.54999999999,139616.5463634487,3.6365512933116406E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,1297,1297,0,2294.42,2294.4216079174048,-1.6079174047263223E-3,0,0,0,10000,10000,0,6009497.79,6009497.7917587217,-1.7587216570973396E-3,0,0,0,0,55066,25.94,24,55066.118590017715,55066.118590017715,55066.118590017715,55066.118590017715,0.11859001771517796,{"$f":"VLOOKUP(A107,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A5449","Queen Elizabeth's Grammar",0,0,0,73112.97,73112.972807807571,-2.8078075702069327E-3,3806.61,3806.6108157657727,-8.1576577258601901E-4,14622.59,14622.594561561515,-4.5615615144924959E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,686,686,0,2287.91,2287.9147614460253,-4.7614460254408186E-3,0,0,0,10000,10000,0,2903444.32,2903444.3249461083,-4.9461084417998791E-3,0,0,0,0,82365,13.72,36,82364.931412056903,82364.931412056903,82364.931412056903,82364.931412056903,-6.8587943096645176E-2,{"$f":"VLOOKUP(A108,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A5450","HILLVIEW SCHOOL FOR GIRLS",0,0,0,375807.26,375807.25678414211,3.2158578978851438E-3,0,0,0,75161.45,75161.451356828416,-1.3568284193752334E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,1034,1034,0,2293.6799999999998,2293.6757288758267,4.2711241731012706E-3,0,0,0,10000,10000,0,4603848.47,4603848.4655621173,4.4378824532032013E-3,0,0,0,0,66517,20.68,29,66516.59613739897,66516.59613739897,66516.59613739897,66516.59613739897,-0.40386260102968663,{"$f":"VLOOKUP(A109,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A5455","The Hayesbrook School",0,0,0,325930.34000000003,325930.34305598179,-3.0559817678295076E-3,0,0,0,65186.07,65186.068611196359,1.388803641020786E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,742,742,0,2299.42,2299.4192058066842,7.9419331586905173E-4,0,0,0,10000,10000,0,3427363.71,3427363.7148275333,-4.827533382922411E-3,0,0,0,0,80480,14.84,35,80479.672203233946,80479.672203233946,80479.672203233946,80479.672203233946,-0.32779676605423447,{"$f":"VLOOKUP(A110,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A5460","Dane Court Grammar School",0,0,0,184149.44,184149.43525513116,4.7448688419535756E-3,475.52,475.51694234606566,3.0576539343201148E-3,36829.89,36829.887051026235,2.9489737644325942E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,863,863,0,2296.83,2296.8288899897425,1.1100102574346238E-3,0,0,0,10000,10000,0,3752213.69,3752213.6906261239,-6.2612397596240044E-4,0,0,0,0,75795,17.260000000000002,33,75795.353369661505,75795.353369661505,75795.353369661505,75795.353369661505,0.35336966150498483,{"$f":"VLOOKUP(A111,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A5462","Chatham and Clarendon Grammar School",0,0,0,188940.71,188940.71266409007,-2.6640900759957731E-3,331.78,331.778620077298,1.3799227019717364E-3,37788.14,37788.142532818012,-2.5328180126962252E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,897,897,0,2298.33,2298.3281504104712,1.8495895287742314E-3,9886,9885.9952179035172,4.7820964828133583E-3,10000,10000,0,3983556.7,3983556.7008530945,-8.5309427231550217E-4,0,0,0,0,63661,17.940000000000001,32,73546.500813135077,63660.50559523156,63660.50559523156,63660.50559523156,-0.49440476844029035,{"$f":"VLOOKUP(A112,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A5463","Sandwich Technology School",0,0,0,571115.62,571115.62233709055,-2.3370905546471477E-3,0,0,0,114223.12,114223.12446741811,-4.4674181117443368E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,1215,1215,0,2295,2294.9960227301426,3.9772698573870002E-3,0,0,0,10000,10000,0,5552353.1799999997,5552353.1814143937,-1.4143940061330795E-3,0,0,0,0,59670,24.3,26,59669.896590983706,59669.896590983706,59669.896590983706,59669.896590983706,-0.103409016293881,{"$f":"VLOOKUP(A113,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A5464","Bennett Memorial Diocesan",0,0,0,313502.84000000003,313502.84122991248,-1.2299124500714242E-3,0,0,0,62700.57,62700.568245982497,1.7540175031172112E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,1159,1159,0,2296.14,2296.1413754111395,-1.3754111396337976E-3,0,0,0,10000,10000,0,5031112.71,5031112.7114454359,-1.445435918867588E-3,0,0,0,0,61996,23.18,27,61995.81713610077,61995.81713610077,61995.81713610077,61995.81713610077,-0.18286389923014212,{"$f":"VLOOKUP(A114,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A5465","GRAVESEND GRAMMAR SCHOOL",0,0,0,147506.16,147506.16391551032,-3.9155103149823844E-3,1574.82,1574.8150825346902,4.9174653097452392E-3,29501.23,29501.232783102063,-2.7831020634039305E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,819,819,0,2295.46,2295.4611262256167,-1.1262256166446605E-3,0,0,0,10000,10000,0,3514369.17,3514369.1727448185,-2.7448185719549656E-3,0,0,0,0,78046,16.38,34,78045.678291670964,78045.678291670964,78045.678291670964,78045.678291670964,-0.32170832903648261,{"$f":"VLOOKUP(A115,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A5466","Brockhill Park Performing Arts College",0,0,0,581650.76,581650.76038610574,-3.8610573392361403E-4,0,0,0,116330.15,116330.15207722115,-2.0772211573785171E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,1086,1086,0,2295.8000000000002,2295.8022207584058,-2.2207584056559426E-3,110261.55,110261.55455159955,-4.5515995443565771E-3,10000,10000,0,5162625.42,5162625.4186315136,1.3684863224625587E-3,0,0,0,0,0,21.72,28,64282.462181235365,-45979.092370364182,0,0,0,{"$f":"VLOOKUP(A116,DATA!$B$3:$BH$145,59,0)","v":0},0]
["A5467","Mayfield Grammar School, Gravesend",0,0,0,106104.69,106104.69266692031,-2.6669203070923686E-3,2816.86,2816.859219992391,7.800076091371011E-4,21220.94,21220.938533384062,1.4666159368061926E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,692,692,0,2298.4299999999998,2298.431100631788,-1.1006317881765426E-3,44697.17,44697.166193265934,3.8067340647103265E-3,10000,10000,0,3017691.63,3017691.6258549616,4.1450383141636848E-3,0,0,0,0,38046,13.84,36,82743.519622744367,38046.353429478433,38046.353429478433,38046.353429478433,0.35342947843309958,{"$f":"VLOOKUP(A117,DATA!$B$3:$BH$145,59,0)","v":0},0]
[6905,"Knole Academy",0,0,0,414853.4,414853.40391771798,-3.9177179569378495E-3,0,0,0,82970.679999999993,82970.68078354359,-7.83543597208336E-4,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,0,0,0,0,0,5,45,0,0,0,0,0,{"$f":"VLOOKUP(A118,DATA!$B$3:$BH$145,59,0)","v":0},0]
[6908,"The Folkestone Academy",0,0,0,1207733.96,1207733.9563847852,3.6152147222310305E-3,0,0,0,241546.79,241546.79127695705,-1.2769570457749069E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,0,0,0,0,0,5,45,0,0,0,0,0,{"$f":"VLOOKUP(A119,DATA!$B$3:$BH$145,59,0)","v":0},0]
[6914,"Longfield Academy",0,0,0,466934.79,466934.7853376831,4.6623168746009469E-3,0,0,0,93386.96,93386.957067536627,2.9324633796932176E-3,7485.38,7485.3843159720309,-4.3159720307812677E-3,null,null,0,7283.79,7283.7864279868463,3.5720131536436384E-3,null,null,0,366166.67,366166.66666666674,3.3333332394249737E-3,837,837,0,2293.36,2293.3622282135798,-2.2282135796558578E-3,160623.35999999999,160623.360608052,-6.0805201064795256E-4,10000,10000,0,4147834.94,4147834.9431419438,-3.1419438309967518E-3,0,0,0,0,0,16.740000000000002,33,75680.95353104813,-84942.407077003867,0,0,0,{"$f":"VLOOKUP(A120,DATA!$B$3:$BH$145,59,0)","v":0},0]
[6915,"The Isle of Sheppey Academy",0,0,0,1504152.38,1504152.3768974189,3.1025810167193413E-3,0,0,0,300830.48,300830.47537948377,4.6205162070691586E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,0,0,0,0,0,5,45,0,0,0,0,0,{"$f":"VLOOKUP(A121,DATA!$B$3:$BH$145,59,0)","v":0},0]
[6916,"Skinners' Kent Academy",0,0,0,369821.87,369821.86945845676,5.4154323879629374E-4,0,0,0,73964.37,73964.373891691357,-3.8916913617867976E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,0,0,0,0,0,5,45,0,0,0,0,0,{"$f":"VLOOKUP(A122,DATA!$B$3:$BH$145,59,0)","v":0},0]
[6917,"Dover Christ Church Academy",0,0,0,462764.67,462764.66674120922,3.25879076262936E-3,0,0,0,92552.93,92552.933348241844,-3.3482418511994183E-3,7696.63,7696.625054783548,4.9452164521426312E-3,null,null,0,6470.87,6470.8683287734548,1.6712265451133135E-3,null,null,0,360000,360000,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,0,0,0,0,0,5,45,0,0,0,0,0,{"$f":"VLOOKUP(A123,DATA!$B$3:$BH$145,59,0)","v":0},0]
[6919,"The John Wallis Academy",5.15,5.1499999999999995,0,1295949.48,1295949.4846034003,-4.6034003607928753E-3,0,0,0,259189.9,259189.89692068007,3.0793199257459491E-3,4598.59,4598.5910361973256,-1.0361973254475743E-3,null,null,0,null,0,0,null,null,0,120000,120000,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,0,0,0,0,0,5,45,0,0,0,0,0,{"$f":"VLOOKUP(A124,DATA!$B$3:$BH$145,59,0)","v":0},0]
[6920,"Wilmington Academy",0,0,0,471777.79,471777.7868320315,3.1679684761911631E-3,0,0,0,94355.56,94355.557366406298,2.6335937000112608E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,781,781,0,2288.88,2288.8838234041827,-3.8234041826399334E-3,1792.15,1792.1543667810038,-4.366781003682263E-3,10000,10000,0,3743301.88,3743301.8840708318,-4.0708319284021854E-3,31145.01,31145.01,31145.01,31145.01,107175.01,15.620000000000001,34,77822.049995742214,76029.895628961211,76029.895628961211,76029.895628961211,-0.10326309519223287,{"$f":"VLOOKUP(A125,DATA!$B$3:$BH$145,59,0)","v":31145.011107943592},-4.4317743740975857E-3]
["F2008","Tiger Primary School",0,0,0,76582.8,76582.8,0,3702.52,3702.5160000000001,3.9999999999054126E-3,15316.56,15316.560000000001,0,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2000,2000,0,0,0,0,0,0,0,0,0,5,45,0,0,0,0,0,{"$f":"VLOOKUP(A126,DATA!$B$3:$BH$145,59,0)","v":0},0]
["F2025","The Wells Free School",0,0,0,24502.87,24502.87,0,5264.91,5264.9138999999996,-3.8999999997031409E-3,4900.57,4900.5739999999996,-3.9999999999054126E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2000,2000,0,0,0,0,0,0,0,0,0,5,45,0,0,0,0,0,{"$f":"VLOOKUP(A127,DATA!$B$3:$BH$145,59,0)","v":0},0]
["F4006","Trinity Sevenoaks",0,0,0,33324.44,33324.44,0,5000.2700000000004,5000.2668000000003,3.200000000106229E-3,6664.89,6664.8880000000008,1.9999999994979589E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,0,0,0,0,0,5,45,0,0,0,0,0,{"$f":"VLOOKUP(A128,DATA!$B$3:$BH$145,59,0)","v":0},0]
["F4007","Wye School",0,0,0,36457.129999999997,36457.129999999997,0,4906.29,4906.2861000000003,3.8999999997031409E-3,7291.43,7291.4259999999995,4.0000000008149073E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,0,0,0,0,0,5,45,0,0,0,0,0,{"$f":"VLOOKUP(A129,DATA!$B$3:$BH$145,59,0)","v":0},0]
["F4009","Hadlow Rural Community School",0,0,0,52954.33,52954.33,0,4411.37,4411.3701000000001,-1.0000000020227162E-4,10590.87,10590.866,4.0000000008149073E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,0,0,0,0,0,5,45,0,0,0,0,0,{"$f":"VLOOKUP(A130,DATA!$B$3:$BH$145,59,0)","v":0},0]
[6906,"The Marlowe Academy",0,0,{"$f":"C131-D131","v":0},636911.01,636911.01,{"$f":"F131-G131","v":0},0,0,{"$f":"I131-J131","v":0},127382.2,{"$f":"G131/5","v":127382.202},{"$f":"L131-M131","v":-2.0000000076834112E-3},9821.1,9821.1007372505155,{"$f":"O131-P131","v":-7.3725051515793893E-4},null,null,{"$f":"R131-S131","v":0},null,0,{"$f":"U131-V131","v":0},null,null,{"$f":"X131-Y131","v":0},23333.33,23333.333333333336,{"$f":"AA131-AB131","v":-3.3333333340124227E-3},0,0,{"$f":"AD131-AE131","v":0},0,0,{"$f":"AG131-AH131","v":0},0,0,{"$f":"AJ131-AK131","v":0},10000,10000,{"$f":"AM131-AN131","v":0},0,0,{"$f":"AP131-AQ131","v":0},0,0,0,0,0,{"$f":"IF(AD131>250,AD131*0.02,5)","v":5},{"$f":"ROUND(50-AX131,0)","v":45},{"$f":"AY131*AH131","v":0},{"$f":"AZ131-AK131","v":0},{"$f":"IF(BA131>AN131,BA131,0)","v":0},{"$f":"IF(BB131>(AQ131*0.005),BB131,0)","v":0},{"$f":"BC131-AW131+BE131","v":0},{"$f":"VLOOKUP(A131,DATA!$B$3:$BH$145,59,0)","v":0},{"$f":"SUM(AS131:AV131)-(4*BE131)","v":0}]
[6909,"The Marsh Academy",0,0,0,547487.67000000004,547487.67000000004,0,0,0,0,109497.53,109497.53400000001,-4.0000000153668225E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,0,0,0,0,0,5,45,0,0,0,0,0,{"$f":"VLOOKUP(A132,DATA!$B$3:$BH$145,59,0)","v":0},0]
[6910,"Leigh Technology Academy",0,0,0,544587.43000000005,544587.43000000005,0,0,0,0,108917.49,108917.486,4.0000000008149073E-3,15825.26,15825.261224835027,-1.2248350267327623E-3,null,null,0,13028.88,13028.881051269283,-1.0512692842894467E-3,null,null,0,50000,50000,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,0,0,0,0,0,5,45,0,0,0,0,0,{"$f":"VLOOKUP(A133,DATA!$B$3:$BH$145,59,0)","v":0},0]
[6911,"Spires Academy",0,0,0,358567.32,358567.32,0,0,0,0,71713.460000000006,71713.464000000007,-4.0000000008149073E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,0,0,0,0,0,5,45,0,0,0,0,0,{"$f":"VLOOKUP(A134,DATA!$B$3:$BH$145,59,0)","v":0},0]
[6912,"New Line Learning Academy",0,0,0,634725.41,634725.41,0,0,0,0,126945.08,126945.08200000001,-2.0000000076834112E-3,11686.4,11686.398047045102,1.9529548972059274E-3,null,null,0,null,0,0,null,null,0,40000,40000,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,0,0,0,0,0,5,45,0,0,0,0,0,{"$f":"VLOOKUP(A135,DATA!$B$3:$BH$145,59,0)","v":0},0]
[6913,"Cornwallis Academy",0,0,0,753191.46,753191.46,0,0,0,0,150638.29,150638.29199999999,-1.9999999785795808E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,0,0,0,0,0,5,45,0,0,0,0,0,{"$f":"VLOOKUP(A136,DATA!$B$3:$BH$145,59,0)","v":0},0]
[6918,"Duke of York's Military School",0,0,0,201634.42,201634.42,0,0,0,0,40326.879999999997,40326.884000000005,-4.0000000080908649E-3,0,0,0,null,null,0,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,0,0,0,0,0,5,45,0,0,0,0,0,{"$f":"VLOOKUP(A137,DATA!$B$3:$BH$145,59,0)","v":0},0]
[]
[null,"rang St augustine 13:08 01/04/14 spoke with someone scotish accent re change"]
[null,"Rob from St augustine range back shortly afterwards and I explained situation, he didn’t know we did a calculator"]