{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Data","TestArea","Contents","Home","Early Years","High Needs Mainstream","Specialist Resourced Provision","SRP Rates"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":47,"comments":1,"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":"Data","index":0,"n_rows":262,"n_cols":80,"rows_kept":262,"cut":false,"hidden":true,"merged":[]}
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
["final list","School Name","Phase","IDACI Primary","IDACI Secondary","IDACI Total","Ever6 FSM","Low Cost, high Incidence SEN","English as an additional language","Element of Lump Sum","London Fringe Multiplier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Years - Base Rate","Early Years - QTS","Early Years - Disadvantage"]
[2001,"Horizon Primary Academy",1,63574.47099999999,0,{"$f":"D3+E3","v":63574.47099999999},31449.999599999996,42691.069741379375,1881.4589571428523,6235.0623070081465,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2003,"Oaks Primary Academy",1,48029.285604790479,0,{"$f":"D4+E4","v":48029.285604790479},23165.44584827586,42815.167043478315,3167.0040845070421,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0,0.22]
[2004,"Tree Tops Primary Academy",1,81807.225000000049,0,81807.225000000049,41699.317864462806,107272.4239568528,13437.899950000001,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0,0.67]
[2006,"St James the Great Academy",1,56839.760000000024,0,56839.760000000024,24907.62854918919,67311.356513245046,0,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0,0.1]
[2007,"Molehill Primary Academy",1,77043.893000000098,0,77043.893000000098,47469.592567741929,112507.36365898623,17271.042311688328,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2008,"Tiger Primary School",1,73057.104200000002,0,73057.104200000002,31245.799067307689,125212.98550568186,15020.146637119115,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2009,"Northdown Primary School",1,137271.02249999993,0,137271.02249999993,59660.751946583841,133390.34638846165,18870.959690740772,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0,0.73]
[2010,"Newlands Primary School",1,96447.466000000059,0,96447.466000000059,52022.44204974093,142323.7674736843,14528.594274509804,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2011,"Salmestone Primary School",1,107775.39000000006,0,107775.39000000006,37476.453699082565,109592.45432451909,15141.383059845555,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0,0.4]
[2013,"Water Meadows Primary School",1,19853.88800000001,0,19853.88800000001,12168.270867469879,29884.671760273981,1931.6890743243225,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2014,"St Laurence in Thanet C of E Junior Academy",1,58540.94999999999,0,58540.94999999999,34535.289013574657,73113.200856459356,1070.7489999999996,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2015,"Dame Janet Primary Academy",1,129940.89499999999,0,129940.89499999999,76959.32835164835,195335.48645533147,17014.641643835628,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0,0.52]
[2017,"Drapers Mills Primary Academy",1,200200.04199999981,0,200200.04199999981,78341.987471186425,228036.12805015664,57973.006543535579,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0,0.79]
[2018,"Temple Grove Academy",1,36335.417000000045,0,36335.417000000045,28089.963121076231,62242.059674556294,15443.495192307653,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0.9,0.11]
[2019,"Chantry Community Academy",1,98513.911500000133,0,98513.911500000133,39134.917264122138,172240.31496283782,69021.167317784159,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0,0.32]
[2020,"Christ Church CEJ School, Ramsgate",1,51711.17250000003,0,51711.17250000003,23672.803912663756,67146.970000000103,3212.2470000000035,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2021,"Kemsley Primary Academy",1,35499.832499999975,0,35499.832499999975,18658.628826923075,65751.07830508468,7495.2430000000031,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0.9,0]
[2022,"Milton Court Primary Academy",1,41778.96026455026,0,41778.96026455026,35779.573636363632,80755.596517857179,5417.1029289940843,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0,0.14000000000000001]
[2023,"Temple Ewell CEP School",1,13824.670499999998,0,13824.670499999998,11171.680477852349,24460.990715999997,1880.0360348837232,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2024,"Copperfield Academy",1,70929.615999999995,0,70929.615999999995,34216.867568098161,152064.38553582094,71226.396181451593,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0,7.0000000000000007E-2]
[2025,"Wells Free School, The",1,420.29400000000044,0,420.29400000000044,8062.7001831325297,46554.470095238103,21399.899028169006,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2026,"Petham Primary School",1,3722.6040000000016,0,3722.6040000000016,4291.5838254545451,24126.664085106375,624.60358333333545,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2027,"Archbishop Courtenay Primary School",1,43375.307919463099,0,43375.307919463099,27506.549074048442,114235.85255660382,40344.603581300777,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2028,"Cliftonville Primary School",1,303982.63900000002,0,303982.63900000002,112558.73599999998,325314.44606557372,69733.370408804971,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0,0.47]
[2029,"Tymberwood Academy",1,95276.64700000007,0,95276.64700000007,53705.259692307685,113498.50165605108,19980.941160714283,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0,0.03]
[2030,"Valley Invicta Primary School at Aylesford",1,39372.541500000036,0,39372.541500000036,24355.211949244713,74441.750193548316,6311.7835789473656,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2034,"Thistle Hill Academy",1,41433.983500000053,0,41433.983500000053,33599.426469009581,98977.484801556478,5481.1203457249121,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2036,"Valley Invicta Primary School at Leybourne Chase",1,5794.0530000000017,0,5794.0530000000017,7063.636273796792,50083.41896273302,2533.2354390243877,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2037,"Valley Invicta Primary School at Holborough Lakes",1,39212.429500000006,0,39212.429500000006,11792.994663354035,50416.287122448935,7043.8488137254899,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2038,"Valley Invicta Primary School at Kings Hill",1,5874.1089999999976,0,5874.1089999999976,4214.9484000000011,37560.127864583359,10080.627452531668,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2039,"Martello Primary",1,57007.143753333286,0,57007.143753333286,23057.754944516124,60823.018771653573,10893.542131205642,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2041,"Holy Family Catholic Primary School, The",1,54427.066861413026,0,54427.066861413026,25123.333193717277,69880.527721518898,10204.562439393936,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2043,"Jubilee Primary School",1,11888.316000000003,0,11888.316000000003,12860.996399999998,55293.384176470645,10618.260916666663,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2044,"Loose Primary School",1,53537.450000000026,0,53537.450000000026,20194.272891743116,138294.70120729535,9943.2097950529987,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2045,"Skinners' Kent Primary School",1,14135.281033707848,0,14135.281033707848,8227.6201702702692,44821.778829787349,10653.593238255002,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2048,"Reculver C of E Primary School",1,18447.904500000001,0,18447.904500000001,32717.052940471087,148987.08208252452,1222.2458609112698,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2051,"St Mary of Charity CofE (Aided) Primary School",1,42834.963499999991,0,42834.963499999991,19453.607999999997,73788.342981818103,5649.1240344827611,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2052,"Kennington C of E Academy",1,40063.024500000072,0,40063.024500000072,31872.904121739128,100356.15669130435,2684.3918047752773,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2054,"St Edward's Catholic Primary School",1,92665.405775609805,0,92665.405775609805,26206.933056994818,84869.881645714311,13535.213878453056,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2055,"Lansdowne Primary School",1,102801.91100000005,0,102801.91100000005,43427.319035294109,111970.8927734138,20092.468487252125,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2058,"Charlton CofE Primary School",1,57715.372500000027,0,57715.372500000027,13959.67448442211,48885.55689940825,9985.4992457142816,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2059,"Lydd Primary School",1,47953.544000000045,0,47953.544000000045,34962.24633618677,80097.435234374876,610.84579515418591,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0,0]
[2060,"Beaver Green Primary School",1,125491.65925679018,0,125491.65925679018,58036.597199999997,132640.90868749999,11307.852156069355,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0.9,0.28999999999999998]
[2061,"Finberry Primary School",1,7650.3514999999979,0,7650.3514999999979,18275.069314285713,64955.469280645179,5697.0145323529368,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2062,"Greenlands Primary School",1,33517.478972375706,0,33517.478972375706,19357.540799999999,68782.15638297869,6657.2655217391275,6235.0623070081465,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2063,"Istead Rise Primary School",1,26723.693499999976,0,26723.693499999976,21055.669835294113,72294.537719008382,4183.39144186046,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2064,"Ramsgate Arts Primary School",1,68928.216000000015,0,68928.216000000015,22126.611434101378,70851.912997297331,6266.3782150259058,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2069,"Dartford Primary Academy",1,53507.428999999967,0,53507.428999999967,38983.142529113924,189933.13045945959,51435.905320895632,6235.0623070081465,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0,0]
[2073,"Langley Park Primary Academy",1,54083.286363636413,0,54083.286363636413,13509.449999999997,75431.098166666736,20337.278084415604,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2076,"Cherry Orchard Primary Academy",1,30953.724163346582,0,30953.724163346582,8016.1595337423305,92506.709400000007,32847.456302083388,6235.0623070081465,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2077,"Westgate Primary School",1,45845.374398305074,0,45845.374398305074,15820.360623529408,75514.111561855563,22679.705268115944,6235.0623070081465,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2078,"St Nicholas C of E Primary Academy",1,44626.216499999973,0,44626.216499999973,36731.999889337174,100870.55999999985,1854.4931134020683,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2080,"Barming Primary School",1,12220.599068354444,0,12220.599068354444,21400.573883168319,115800.1138067484,11907.358732352948,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2081,"Brenzett CE Primary School",1,18883.20900000001,0,18883.20900000001,10208.512388571427,34170.465093749997,0,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2085,"Royal Rise Primary School",1,18272.781999999977,0,18272.781999999977,20668.019623668639,54940.747797794094,14360.633647058803,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2086,"Bishop Chavasse Primary School",1,16411.189712552732,0,16411.189712552732,13989.785999999998,40976.68341584158,2998.6119831730721,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2087,"Morehall Primary",1,20699.479500000009,0,20699.479500000009,17668.61744516129,49780.628516128978,5908.7063719512234,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2090,"Richmond Academy",1,149024.24400000006,0,149024.24400000006,49363.530299999999,131050.22612167308,15257.220626334523,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0.9,0.71]
[2092,"Knockhall Primary School",1,48774.118000000024,0,48774.118000000024,43319.374515463918,164336.14463456086,19979.839979057586,6235.0623070081465,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0,0]
[2093,"Chilmington Green Primary School",1,16333.046756756743,0,16333.046756756743,11041.23697297298,45909.036923076928,7138.3266666666595,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2096,"Riverview Junior School",1,68237.732999999949,0,68237.732999999949,26263.04768267223,131117.97624213819,9101.3665000000055,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2098,"Pilgrims' Way Primary School",1,23851.684499999985,0,23851.684499999985,38028.787576744187,112504.90802419356,21302.269578947347,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0.9,0.03]
[2099,"Edenbridge Primary School",1,29580.692000000003,0,29580.692000000003,37339.63297297297,112861.25098314624,3152.1143568840571,6235.0623070081465,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0,0.05]
[2107,"Rosherville Church of England Academy",1,42803.168209219846,0,42803.168209219846,13008.725637410069,52103.113333333349,20708.461192622985,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2110,"Culverstone Green Primary School",1,5954.1649999999981,0,5954.1649999999981,8348.8400999999994,67359.959897727313,1253.2630340909132,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2112,"River Mill Primary School",1,29907.738954545457,0,{"$f":"D68+E68","v":29907.738954545457},0,21546.593804347802,14362.450528846146,6235.0623070081465,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2114,"Cage Green Primary School",1,42779.924999999916,0,42779.924999999916,35997.147590163935,98808.213111702193,6531.9459242957773,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2117,"Dartford Bridge Community Primary School",1,90939.759643902406,0,90939.759643902406,14043.177193846153,106940.99544412628,41240.519558073618,6235.0623070081465,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0,0]
[2127,"Paddock Wood Primary Academy",1,23061.131499999992,0,23061.131499999992,36135.394729411761,149972.12064174787,4355.5372013358783,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2135,"Horsmonden Primary School",1,1335.9345000000012,0,1335.9345000000012,5511.8556000000008,35101.575191489421,1905.1947724137938,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2141,"Amherst School",1,460.32199999999932,0,460.32199999999932,5511.8555999999999,53738.052508403453,5889.1195000000034,6235.0623070081465,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2172,"Valley Invicta Primary School at East Borough",1,26983.875499999991,0,26983.875499999991,24098.945957522123,101862.83305263173,55184.546038265406,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2180,"South Borough Primary School",1,75162.247655696105,0,75162.247655696105,24244.576353191489,112629.03057055225,61835.75475000008,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0,0.15]
[2118,"St Katherine's School & Nursery",1,77419.155500000037,0,77419.155500000037,35150.943397269621,124092.3296412373,3566.9736625766732,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0,0]
[2223,"Bobbing Village School",1,15675.965499999991,0,15675.965499999991,5920.663304347825,41297.638125000107,8119.8465833333312,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2229,"Graveney Primary School",1,10982.682499999992,0,10982.682499999992,2593.8144000000002,16675.782529411747,2311.8444318181837,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2230,"Iwade School",1,26928.912556208081,0,26928.912556208081,20482.899428571425,149928.23278514875,3782.4683609467397,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2232,"Luddenham School",1,22820.963500000013,0,22820.963500000013,6808.7627999999995,63052.477953488378,5286.4407771428541,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2233,"Lynsted and Norton School",1,2957.0685000000003,0,2957.0685000000003,2804.1236756756757,13321.81875,629.85235294117763,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2235,"Minster in Sheppey Primary School",1,93955.723000000231,0,93955.723000000231,44256.958199999994,114813.76633183871,1931.5934603524222,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2246,"Sheldwich Primary School",1,8991.2895000000026,0,8991.2895000000026,3890.7216000000026,48247.18690625007,1746.1445230769248,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2249,"Regis Manor School",1,87471.187000000034,0,87471.187000000034,37786.551349541282,115335.38904132237,14058.590814171133,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0,0.15]
[2264,"Hampton Primary School",1,71510.021999999881,0,71510.021999999881,62929.927827692307,160830.68454545434,8670.4553170731633,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0,0]
[2286,"Hamstreet Primary Academy",1,11673.165499999997,0,11673.165499999997,10560.077437133552,89424.245492307717,3686.7834886363589,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2287,"Rolvenden Primary School",1,11248.066158415848,0,11248.066158415848,6677.8250538461534,32742.783433734894,1883.0413448275888,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2288,"Smarden Primary School",1,0,0,0,2918.0411999999997,24900.595794392488,597.51618303571445,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2290,"Tenterden Infant School",1,420.29400000000044,0,420.29400000000044,7550.8819199999998,43831.881784883721,3187.9117954545486,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2307,"Warden House Primary School",1,96910.905304740387,0,96910.905304740387,43514.184076363628,138221.58216315799,1241.2860469973898,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2309,"Priory Fields School",1,138506.88700000005,0,138506.88700000005,60064.843046616537,109097.9603129032,29243.023364864839,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2310,"Barton Junior School",1,70664.430500000031,0,70664.430500000031,31388.242114285713,60306.84872596155,2141.4979999999969,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2313,"St Martin's School",1,31617.116499999975,0,31617.116499999975,11145.296249999999,55764.413189189225,1859.7219473684179,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2315,"White Cliffs Primary College for the Arts",1,122440.64850000001,0,122440.64850000001,54721.929040776704,86030.25597692313,11184.246854014596,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2316,"Shatterlocks Infant School",1,55043.503499999999,0,55043.503499999999,15041.053917159761,32553.680727272742,8413.0278571428553,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0,0.44]
[2435,"South Avenue Primary School",1,95496.800999999992,0,95496.800999999992,43108.818502663431,86660.506606232171,15640.153932584271,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2438,"Joydens Wood Junior School",1,7400.1764999999887,0,7400.1764999999887,9078.3503999999994,77713.00970270262,6424.493999999997,6235.0623070081465,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2462,"Riverview Infant School",1,54312.992500000058,0,54312.992500000058,15238.659600000045,93619.821366666598,31603.604845814909,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2463,"Minterne Community Junior School",1,35950.147500000028,0,35950.147500000028,22667.754287755102,109339.87911315809,5353.7449999999926,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2500,"Joydens Wood Infant School",1,12143.226823045272,0,12143.226823045272,2511.471085714285,67054.830075471749,26610.095518518556,6235.0623070081465,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2511,"Hartley Primary Academy",1,27033.910499999984,0,27033.910499999984,11375.151280575539,0,14417.620288515394,6235.0623070081465,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2513,"Oaks Community Infant School, The",1,28985.275499999971,0,28985.275499999971,9402.5771999999888,80733.284112068999,6583.5767085714269,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0,0]
[2523,"Upton Junior School",1,44335.095698224861,0,44335.095698224861,26744.225649011856,153548.82427995844,5889.1194999999889,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2531,"Vale View Community School",1,66226.325999999986,0,66226.325999999986,25549.071840000001,72212.742859872553,11367.892077844357,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0,0.48]
[2595,"Grove Park Primary School",1,40413.269499999966,0,40413.269499999966,17899.76635471698,134651.22382203402,13090.57760724234,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2596,"Chilton Primary School",1,53112.152499999924,0,53112.152499999924,21378.704624999998,92963.967804469212,4393.0452027777674,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2608,"St Stephen's Junior School",1,97112.93149999989,0,97112.93149999989,32091.488901193316,113081.20673684197,19318.200055684465,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2625,"Godinton Primary Academy",1,23891.712499999998,0,23891.712499999998,14914.432799999999,133595.38955898874,5619.2077022160729,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2650,"Dymchurch Primary School",1,25938.143999999997,0,25938.143999999997,17975.984222950818,55116.32470945955,1868.561980392157,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2654,"Canterbury Primary School, The",1,77304.075000000041,0,77304.075000000041,43065.893633057844,98797.488243243031,33402.224060060034,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2656,"Meopham Community Academy",1,9847.235465277774,0,9847.235465277774,10027.924982068964,118469.08288283391,3106.3172860962682,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2657,"Temple Hill Primary Academy",1,219824.83147160479,0,219824.83147160479,82545.277186740321,280847.10763043456,83072.276583333558,6235.0623070081465,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0,0.25]
[2658,"Westcourt Primary & Nursery School",1,82033.12184879728,0,82033.12184879728,33453.789964664313,67250.347398305006,30257.294322580616,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0.3,0.21]
[2659,"Sandown School",1,60044.708079896896,0,60044.708079896896,33395.360399999998,92364.609999999899,3116.3590298507552,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2666,"Wrotham Road Primary School",1,70544.346499999971,0,70544.346499999971,25106.431773913042,148253.39709230748,60982.21483285712,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0,0.22]
[2676,"West Hill Primary Academy",1,28091.635547309827,0,28091.635547309827,16002.161419354839,133897.68966442952,58191.883554603912,6235.0623070081465,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2677,"Coxheath Primary School",1,38717.083000000028,0,38717.083000000028,29332.52913136729,130083.83660403713,11352.481237388733,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2679,"Brent Primary School, The",1,38607.005999999965,0,38607.005999999965,40457.541848275854,153523.44386842119,32052.790021691922,6235.0623070081465,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2684,"Wentworth Primary School",1,43095.145499999955,0,43095.145499999955,24173.613067140319,162306.51467755079,25904.97302327937,6235.0623070081465,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2685,"Gateway Primary Academy, The",1,7043.4437081339738,0,7043.4437081339738,5187.6287999999995,61957.746864406698,20611.918249999962,6235.0623070081465,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2686,"Furley Park Primary Academy",1,31611.023128712884,0,31611.023128712884,22982.302959605906,138666.27849599998,33944.93664059577,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3019,"Shorne Church of England (V.C) Primary School",1,12558.785,0,12558.785,2569.1114057142854,51348.461152542361,625.60615730337099,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3021,"Stone St Mary's CEP School",1,41083.738500000036,0,41083.738500000036,35837.726755263153,182511.97936206922,34317.111792279553,6235.0623070081465,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3025,"Chiddingstone CEP School",1,2232.8118750000021,0,2232.8118750000021,2606.2249952153106,21741.20819999999,0,6235.0623070081465,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3059,"St Mark's CEP School, Eccles",1,14535.167499999994,0,14535.167499999994,6484.5359999999991,41249.42582857146,629.56075462962974,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3086,"West Malling CEP School",1,23016.100000000006,0,23016.100000000006,12525.554207547168,77131.072627118658,3088.6990384615419,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3110,"Milstead and Frinsted CEP School",1,8631.0375000000004,0,8631.0375000000004,4274.7572271844656,32892.781568181796,577.01473888888825,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3112,"Selling CEP School",1,4062.8420000000001,0,4062.8420000000001,4101.8460279069759,41591.876556521675,1835.5697142857111,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3119,"Adisham CEP School",1,15996.189500000002,0,15996.189500000002,5430.0413607476621,17241.393866666614,666.24382222222152,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3128,"Sturry CEP School",1,50995.671999999991,0,50995.671999999991,31853.861052631575,77856.856886227484,3140.0263929618836,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3140,"Kingsnorth CEP School",1,16947.176921241051,0,16947.176921241051,12291.353273159142,65381.690224719066,4372.2250833333237,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3142,"Pluckley CEP School",1,655.45849999999996,0,{"$f":"D132+E132","v":655.45849999999996},3566.4947999999995,20795.034146341444,1230.7459770114924,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3143,"St Michael's CEP School",1,1919.1276845637587,0,1919.1276845637587,9655.28338235294,44331.430462184893,5139.5951999999997,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3144,"Tenterden CEJ School",1,1502.6661747787621,0,1502.6661747787621,12988.144164705882,57443.195808219119,1606.1234999999995,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3148,"Christ Church CEP Academy, Folkestone",1,157880.43900000004,0,157880.43900000004,57028.574542180089,121446.98044594582,30901.997622881314,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3163,"Downs CEP School, The",1,56869.781000000025,0,56869.781000000025,36625.74574240837,143502.95849079749,3621.0784363636399,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3172,"Northbourne CEP School",1,7034.9209999999975,0,7034.9209999999975,4248.6679871999995,14481.600617647064,0,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3306,"Brenchley & Matfield CEP School",1,588.73569034090883,0,588.73569034090883,5187.6287999999995,48162.626425531882,631.7419100000003,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3313,"Fordcombe CEP School",1,920.64399999999864,0,920.64399999999864,3456.0439120879114,22692.5810121951,1770.3861306818189,6235.0623070081465,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3324,"Leybourne, St Peter & St Paul CEP School",1,633.40081690140744,0,633.40081690140744,3566.4947999999995,36142.167065573703,0,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3329,"Borden CEP School",1,8185.7259999999915,0,8185.7259999999915,3890.7215999999999,13985.572526315786,1866.9469743589714,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3330,"Bredgar CEP School",1,4339.7704081632619,0,4339.7704081632619,2401.6799999999994,10397.517073170731,629.85235294117422,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3343,"Charing CEP School",1,2016.4104999999977,0,2016.4104999999977,9347.4586439999985,30892.778649350683,0,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3348,"St Eanswythe's CEP School",1,67151.973500000022,0,67151.973500000022,13681.759211320754,59669.568051428607,8100.8305491803267,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3349,"Folkestone St Mary's CEP Academy",1,140002.93349999998,0,140002.93349999998,39748.958653846144,104913.96980232564,4393.7631379310278,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0.9,0.15]
[3353,"Deal Parochial CEP School",1,29655.744499999964,0,29655.744499999964,18303.226373076923,47401.453261363655,2478.3628539325896,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3358,"Sholden CEP School",1,17217.043500000007,0,17217.043500000007,6136.9113896907211,16243.43141379312,627.68044827586107,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3372,"St John's CEP School, Maidstone",1,5966.5238755760292,0,5966.5238755760292,5499.2426581235695,53711.281274193374,8070.4858138297905,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3708,"St John's Catholic Primary School, Gravesend",1,134726.67146540026,0,134726.67146540026,27870.609415909086,194994.18747254589,97178.268466019304,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0,0.09]
[3714,"St Peter's Catholic Primary School, Sittingbourne",1,25012.496500000019,0,25012.496500000019,3927.9533856459325,55254.336694285776,11858.101494475168,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3715,"St Mary's Catholic Primary School, Whitstable",1,15284.838243902423,0,15284.838243902423,12290.786394188861,73604.203664739791,5013.0521363636308,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3716,"St Teresa's Catholic Primary School",1,20107.523364485984,0,20107.523364485984,9446.5144766355133,51955.093125000079,16799.183635135145,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3719,"St Joseph's Catholic Primary School, Aylesham",1,31597.102499999994,0,31597.102499999994,15715.463717647057,26345.228759999998,3759.7891022727285,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3720,"St Mary's Catholic School, Deal",1,32647.837499999987,0,32647.837499999987,9393.0411176470589,52809.977935582756,3789.2973592814319,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3740,"St Richard's Catholic Primary School, Dover",1,60140.058542713537,0,60140.058542713537,13550.112106930692,58543.187590062218,21770.864783237026,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3743,"St Simon of England RCP School, Ashford",1,52086.434999999925,0,52086.434999999925,13037.658438461536,86456.266526315711,23091.467005714236,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3744,"St Margaret Clitherow Catholic Primary School",1,25287.689000000006,0,25287.689000000006,4963.9374418604648,79256.598217592749,32194.385977611888,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3745,"More Park RCP School",1,18532.964000000022,0,18532.964000000022,4155.0202236966816,38219.838620689596,6118.5657142857099,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3751,"St Thomas' Catholic Primary School, Sevenoaks",1,0,0,0,2544.1720191387558,71937.821250000052,14261.529759887033,6235.0623070081465,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3754,"St Augustine's Catholic Primary School",1,21194.825999999994,0,21194.825999999994,9102.1753725239596,77192.24378486049,46348.135285714328,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3889,"St Gregory's Catholic Primary School, Margate",1,71915.305499999988,0,71915.305499999988,18800.489266187047,60732.894246575393,9117.7316593886408,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0.3,0.4]
[3890,"St Joseph's Catholic Primary School, Broadstairs",1,39857.880999999972,0,39857.880999999972,14077.109219417474,63714.988455089871,7507.2738876404555,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3900,"Whitehill Primary School",1,123906.05249606923,0,123906.05249606923,52989.784058114368,179326.76167924501,30163.617813176897,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0,0.1]
[3911,"Hornbeam Primary School",1,42634.82350000002,0,42634.82350000002,17959.103351072958,72775.192714285775,3061.1125717703408,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3912,"Westlands Primary School",1,75620.869110320316,0,75620.869110320316,50016.785167944246,113682.60911739148,15989.270199592671,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3914,"Oakfield Primary Academy",1,102316.57150000005,0,102316.57150000005,52524.741599999987,151529.63290909107,48368.582525179976,6235.0623070081465,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0,0]
[3915,"Manor Community Primary School",1,139692.50667580657,0,139692.50667580657,53457.215814944357,187066.3811842103,34066.885166982771,6235.0623070081465,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0.9,0.01]
[4000,"St Augustine Academy",2,0,102967.95307407402,102967.95307407402,143948.9218049575,345855.86527626228,19320.108621253359,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[4001,"Ebbsfleet Academy, The",2,0,150790.8957781404,150790.8957781404,126776.27078631576,258026.18934198661,90783.503999999622,5319.6531593200725,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[4002,"Sittingbourne School, The",2,0,457232.83264907339,457232.83264907339,332160.45430445968,572433.64599002711,24576.095342465749,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[4003,"High Weald Academy, The",2,0,6644.6479999999992,6644.6479999999992,45250.302247983869,148931.91535821257,5786.905142857152,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[4004,"Meopham School",2,0,81461.983500000017,81461.983500000017,103966.0480531818,297955.67323786009,4323.0239999999976,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[4006,"Trinity School",2,0,8036.2391930501954,8036.2391930501954,75074.12097367688,245522.84576616183,1441.0079999999989,5319.6531593200725,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[4007,"Wye School",2,0,35201.96219331985,35201.96219331985,55834.360205895187,215917.41766344357,5764.0319999999974,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[4009,"Hadlow Rural Community School",2,0,36740.468730245258,36740.468730245258,62009.230846927363,192490.72077516766,0,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[4012,"Leigh UTC, The",2,0,111422.63516326528,111422.63516326528,100072.62939030612,188291.61835317497,6298.4455629139084,5319.6531593200725,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[4013,"St Edmund's Catholic School",2,0,196475.94502016119,196475.94502016119,108747.33142153845,241998.44078246059,10087.056000000004,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[4015,"Lenham School, The",2,0,23524.829243992594,23524.829243992594,88150.211985000002,294679.20138171053,4331.0148022181129,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[4016,"Charles Dickens School, The",2,0,363593.44889211259,363593.44889211259,271148.4777944751,478255.83996691258,5774.4930381125178,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[4020,"Folkestone Academy",4,94651.209499999939,444048.91032081877,538700.11982081877,333723.15680966998,646281.98422839865,45282.696504921681,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[4021,"Turner Free School",2,0,111408.96279519763,111408.96279519763,103948.4757457627,150248.65852709327,4221.2578983050826,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[4023,"Goodwin Academy",2,0,165796.38635899287,165796.38635899287,169735.73189999998,319447.17161655205,5780.6191424460449,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[4024,"Stone Lodge School",2,0,23832.10221792035,23832.10221792035,10703.4539909292,37309.514582137337,4827.1604324324271,5319.6531593200725,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[4031,"Orchards Academy",2,0,164635.16399999999,164635.16399999999,124644.74368543689,225131.86924029823,12969.072000000024,5319.6531593200725,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[4046,"Weald of Kent Grammar School",2,0,27189.603184230498,27189.603184230498,33886.406594594591,14472.300560353171,15923.46739726027,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[4058,"Invicta Grammar School",2,0,93216.87420716646,93216.87420716646,51899.98471367154,10749.074431070909,23132.28366639149,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[4080,"Highsted Grammar School",2,0,122045.37199999992,122045.37199999992,45888.495703773588,14608.811618199154,0,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[4091,"Whitstable School, The",2,0,94986.444000000192,94986.444000000192,143206.60307142857,240108.41630666849,5764.0319999999992,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[4092,"Highworth Grammar School",2,0,93755.583000000028,93755.583000000028,57091.059944754568,16145.348313037048,27379.151999999951,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[4101,"Harvey Grammar School, The",2,0,129406.95191365978,129406.95191365978,60246.65987120822,20463.639271278626,1442.8649690721613,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[4113,"Astor College",2,0,275607.79049999983,275607.79049999983,196039.99354153845,294647.69949269976,21677.681852387799,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[4120,"King Ethelbert School",2,0,132627.7745,132627.7745,125898.1615543307,297018.32820786361,7205.0399999999954,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[4172,"Hartsdown Academy",2,0,339507.48900000053,339507.48900000053,240942.50373851028,363230.92573570472,31702.175999999967,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[4196,"Towers School and Sixth Form Centre, The",2,0,171815.18650000016,171815.18650000016,191770.35331971984,460506.69351178058,21678.445546874998,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[4242,"Abbey School, The",2,0,237751.30950000018,237751.30950000018,220213.62435247932,412461.05746434839,7205.0399999999991,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[4249,"Valley Park School",2,0,102456.6694999999,{"$f":"D196+E196","v":102456.6694999999},119885.96990963854,456134.37301395426,28820.160000000018,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[4527,"Borden Grammar School",2,0,104482.51088722398,104482.51088722398,41860.412364649681,10795.59221822232,0,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[4528,"Norton Knatchbull School, The",2,0,74131.855999999956,74131.855999999956,53032.689019736834,29508.348868809691,17292.095999999983,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[4633,"Ursuline College",2,0,225492.73450000002,225492.73450000002,122573.82436466163,312959.15172825835,10087.056000000004,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5204,"Sutton-at-Hone CEP School",1,24877.450460048458,0,24877.450460048458,17704.182820143884,102697.44137068957,3148.3670880681921,6235.0623070081465,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5209,"Allington Primary School",1,7591.7313188720082,0,7591.7313188720082,4151.3011066974595,99279.856005449503,12599.242254691695,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5210,"St Botolph's CEP School",1,78900.615904017788,0,78900.615904017788,32602.008982300882,106574.54999999989,29727.735732647874,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5215,"Horton Kirby CEP School",1,4823.3739999999998,0,4823.3739999999998,16662.763467692304,71429.73327906974,7077.7491238532139,6235.0623070081465,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5216,"Stella Maris Catholic Primary School",1,57724.933178403728,0,57724.933178403728,15455.32300663507,67384.181386363533,9339.9573097826105,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5217,"Our Lady of Hartley Catholic Primary School",1,10762.528499999999,0,10762.528499999999,5140.0358752293578,46290.424108695617,1865.1756774193527,6235.0623070081465,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5219,"Wilmington Primary School",1,6099.2664999999943,0,6099.2664999999943,3872.1943542857139,49357.338468749978,1250.2041396648044,6235.0623070081465,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5220,"Halfway Houses Primary School",1,129954.61539895483,0,129954.61539895483,47708.845358241757,175822.11894534418,8629.9809840637336,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5222,"St Joseph's Catholic Primary School, Northfleet",1,42339.617000000064,0,42339.617000000064,8139.5849372384928,66724.935652173837,12237.131428571425,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5224,"All Souls' CEP School",1,27629.327000000027,0,27629.327000000027,25186.778821843,58372.145478813523,12738.890824596774,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5228,"St George's Church of England Primary School",1,65545.849999999991,0,65545.849999999991,20616.459888461537,118964.99985652156,3549.8979630681724,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5400,"Wilmington Grammar School for Girls",2,0,101688.26712972972,101688.26712972972,31827.308224022345,7521.9820327681664,2901.5949130434819,5319.6531593200725,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5401,"Maplesden Noakes School, The",2,0,87241.026000000027,87241.026000000027,126195.75377575106,345941.39301062899,28820.160000000011,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5403,"Wilmington Grammar School for Boys",2,0,85249.633000000031,85249.633000000031,42292.507959782604,13740.077205180365,7244.6825859697374,5319.6531593200725,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5404,"Saint George's CE School",4,5764.0320000000065,161122.70699999997,166886.73899999997,111134.40047486276,391730.04018580751,18772.249029411822,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5406,"Dartford Grammar School",2,0,145076.48249999995,145076.48249999995,47902.504907796603,9671.946320575913,23309.770772277225,5319.6531593200725,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5408,"Homewood School and Sixth Form Centre",2,0,148518.89049999998,148518.89049999998,256386.26764881238,706105.90685170481,13023.141984514579,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5409,"Wrotham School",2,0,33676.264077348067,33676.264077348067,75009.783372289152,287165.26585146791,1441.0080000000005,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5411,"Dartford Grammar School for Girls",2,0,154072.77549999993,154072.77549999993,68442.694554545451,10719.018007956876,28820.159999999971,5319.6531593200725,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5414,"Fulston Manor School",2,0,228350.41464995249,228350.41464995249,136076.82247236464,372738.82166580245,1443.7371818181816,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5416,"Cranbrook School",2,0,6839.7844999999943,6839.7844999999943,12314.94716994633,26458.990783271125,53501.148744827624,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5418,"Skinners' School, The",2,0,16791.745999999992,16791.745999999992,11309.356172903226,5209.1725350380248,36351.430789133192,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5421,"Canterbury Academy, The",2,0,230243.99596200173,230243.99596200173,215403.7765428827,423313.03499331145,26010.261175162126,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5422,"Oakwood Park Grammar School, Maidstone",2,0,45619.109531407055,45619.109531407055,39680.540111479582,13293.467224789963,12985.364804020121,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5428,"Sir Roger Manwood's School",2,0,76285.846733674742,76285.846733674742,39372.972551207109,12863.597553508749,20174.111999999957,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5432,"St Simon Stock Catholic School, Maidstone",2,0,102173.52154897506,102173.52154897506,74005.339754913293,287214.51938444213,10098.531604095566,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5434,"Westlands School",2,0,282432.9068110612,282432.9068110612,230770.25996380695,643025.96393431956,8662.6537259923189,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5435,"St Gregory's Catholic School",2,0,58985.310348364263,58985.310348364263,107034.1408647448,399887.10531612585,52014.012658407053,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5437,"Folkestone School for Girls, The",2,0,144002.65820469428,144002.65820469428,52676.291319205295,31176.813187061616,10087.055999999997,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5439,"Mascalls Academy",2,0,44702.47944967683,44702.47944967683,125810.63118985914,437534.53300797706,5769.3542825484701,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5443,"Tonbridge Grammar School",2,0,17190.283709821426,17190.283709821426,10087.733568938545,2516.7430152968991,17350.058332960918,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5444,"Barton Court Grammar School",2,0,71679.763751984137,71679.763751984137,53990.942019105685,11237.717707605143,4323.0240000000031,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5446,"St Anselm's Catholic School, Canterbury",2,0,152531.69749999975,152531.69749999975,123657.47688273614,359020.39309997193,17310.973834061122,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5448,"Herne Bay High School",2,0,160388.79954669689,160388.79954669689,194570.55095408318,324419.29556414497,5764.0319999999901,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5449,"Queen Elizabeth's Grammar School",2,0,74532.136000000013,74532.136000000013,37011.363228376533,11205.206985679546,7262.989383378017,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5450,"Hillview School for Girls",2,0,56811.912899697563,56811.912899697563,94215.048786096246,325753.06231151748,15851.088000000025,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5455,"Hayesbrook School, The",2,0,32217.536500000038,32217.536500000038,62711.655470046077,182516.5012525139,12969.072000000011,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5460,"Dane Court Grammar School",2,0,180191.04550000007,180191.04550000007,84170.747086425341,8970.3645840762219,7237.7159183673439,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5462,"Chatham & Clarendon Grammar School",2,0,193605.42899999997,193605.42899999997,93880.238036683426,12558.210871097575,5798.1723672260632,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5463,"Sandwich Technology School",2,0,218207.63850000006,218207.63850000006,217353.10596304346,465693.88621617976,5768.6954563106847,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5464,"Bennett Memorial Diocesan School",2,0,36017.195151276275,36017.195151276275,73695.350345561659,335898.24729914533,17357.201783132521,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5465,"Gravesend Grammar School",2,0,149789.77950000009,149789.77950000009,43565.683737272731,15243.620194926967,11593.341825594567,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5466,"Brockhill Park Performing Arts College",2,0,221459.10661466772,221459.10661466772,196252.64229786358,522994.46450205531,2891.3807961007369,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[5467,"Mayfield Grammar School, Gravesend",2,0,132092.40000000005,132092.40000000005,52266.185737499996,13530.030544877005,5764.0319999999992,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[6905,"Knole Academy",2,0,62600.276361202639,62600.276361202639,136957.76491153846,389145.60011542152,8646.0479999999952,5319.6531593200725,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[6909,"Marsh Academy, The",2,0,167036.63861117439,167036.63861117439,182520.68437647741,463552.96902870014,4323.0239999999985,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[6910,"Leigh Academy, The",2,0,200181.51341406244,200181.51341406244,171942.83749531911,462944.8018311882,31784.519314285633,5319.6531593200725,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[6911,"Spires Academy",2,0,171329.84699999995,171329.84699999995,185653.26706541094,289823.42340288835,20268.974595611282,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[6912,"New Line Learning Academy",2,0,198458.82399999999,198458.82399999999,180974.69313676728,304768.3154751301,47553.263999999996,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[6913,"Cornwallis Academy",2,0,172595.512039272,172595.512039272,170755.31330257875,540662.80655608058,34584.192000000054,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[6914,"Longfield Academy",2,0,122300.30628830846,122300.30628830846,146816.42563561644,353529.68252947449,0,5319.6531593200725,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[6915,"Oasis Academy Isle of Sheppey",2,0,601457.71224678971,601457.71224678971,395165.77544336888,598201.18432246207,24536.488828915695,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[6916,"Skinners Kent Academy, The",2,0,99904.884500000029,99904.884500000029,168484.43874641677,459708.28377323842,14455.394716981065,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[6917,"Dover Christ Church Academy",2,0,247733.29200000019,247733.29200000019,209427.93845045046,311807.9582752299,4341.5248159771754,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[6918,"Duke of York's Royal Military School",2,0,0,0,12012.72480742574,120212.10477669245,69168.383999999991,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[6919,"John Wallis Church of England Academy, The",4,107595.264,294313.67141482193,401908.93541482196,304321.40137000458,710719.76695350849,94328.971894993636,5319.6531593200725,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0,0.57999999999999996]
[6920,"Wilmington Academy",2,0,121535.01499999998,121535.01499999998,124326.38364963503,459798.45890717529,26005.867613576986,5319.6531593200725,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[9991,"Bearsted Primary Academy",1,4375.2805776801342,0,4375.2805776801342,2315.0641334903212,10196.531634791832,1343.0045130191893,3637.1196790880849,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[9992,"Ebbsfleet Green Primary School",1,4375.2805776801342,0,4375.2805776801342,2315.0641334903212,10196.531634791832,1343.0045130191893,3637.1196790880849,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[9993,"School of Science and Technology Maidstone",2,0,11381.202796934169,11381.202796934169,9449.3002545235613,19176.673010624669,1354.9831146444694,3103.1310096033753,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[9994,"Springhead Park Primary School",1,4375.2805776801342,0,{"$f":"D260+E260","v":4375.2805776801342},2315.0641334903212,10196.531634791832,1343.0045130191893,3637.1196790880849,1.0364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[2126,"Sunny Bank Primary School",1,74718.339125506158,0,{"$f":"D261+E261","v":74718.339125506158},42678.223089230763,115473.00757281551,16596.609499999999,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0.9,0.3]
[9999,"A School",1,74718.339125506158,0,74718.339125506158,42678.223089230763,115473.00757281551,16596.609499999999,6235.0623070081465,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.08,0.9,0.3]

{"sheet":"TestArea","index":1,"n_rows":1,"n_cols":146,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["MI DfE no","School Name",null,"Macro School Name","Data Calc",{"$f":"SUM(F2:F305)","v":0},null,"Macro F1","Data Calc F1",0,null,"Macro F2","Data Calc F2",0,null,"Macro F4","Data Calc F4",0,null,"Macro F6","Data Calc F6",0,null,"Macro F7","Data Calc F7",0,null,"Macro F8","Data Calc F8",0,null,"Macro F9","Data Calc F9",0,null,"Macro F10","Data Calc F10",0,null,"Macro F11","Data Calc F11",0,null,"Macro F12","Data Calc F12",0,null,"Macro F13","Data Calc F13",0,null,"Macro F14","Data Calc F14",0,null,"Macro FFT","Data Calc FFT",0,null,"Macro MFG","Data Calc MFG",0,null,"Macro SBS","Data Calc SBS",0,null,"Macro Growth","Data Calc Growth",0,null,"Macro SBS Inc Growth","Data Calc SBS Inc Growth",0,null,"Early years rate",null,{"$f":"SUM(BZ2:BZ305)","v":0},null,"Macro Notional SEN","Data Calc",{"$f":"SUM(CD2:CD305)","v":0},null,"Macro SEN top up","Data Calc",{"$f":"SUM(CH2:CH305)","v":0},null,"SRP Element 1","Data Calc",{"$f":"SUM(CL2:CL305)","v":0},null,"SRP Element 2","Data Calc",{"$f":"SUM(CP2:CP305)","v":0},null,"SRP 1 Pre","Data Calc",{"$f":"SUM(CT2:CT305)","v":0},null,"SRP 1 Post","Data Calc",{"$f":"SUM(CX2:CX305)","v":0},null,"SRP 2 Pre","Data Calc",{"$f":"SUM(DB2:DB305)","v":0},null,"SRP 2 Post","Data Calc",{"$f":"SUM(DF2:DF305)","v":0},null,"Qual Year1","Data Calc",{"$f":"SUM(DJ2:DJ305)","v":0},null,"Orig PAN 1","Data Calc",{"$f":"SUM(DN2:DN305)","v":0},null,"New PAN","Data Calc",{"$f":"SUM(DR2:DR305)","v":0},null,"Qual Year2","Data Calc",{"$f":"SUM(DV2:DV305)","v":0},null,"Orig PAN2","Data Calc",{"$f":"SUM(DZ2:DZ305)","v":0},null,"New PAN2","Data Calc",{"$f":"SUM(ED2:ED305)","v":0},null,"Qual Year3","Data Calc",{"$f":"SUM(EH2:EH305)","v":0},null,"Orig PAN3","Data Calc",{"$f":"SUM(EL2:EL305)","v":0},null,"New PAN3","Data Calc",{"$f":"SUM(EP2:EP305)","v":0}]

{"sheet":"Contents","index":2,"n_rows":7,"n_cols":2,"rows_kept":7,"cut":false,"hidden":false,"merged":[[6,1,6,11],[2,0,2,11],[4,1,4,11],[0,0,1,11],[5,1,5,11],[3,1,3,11]]}
["Contents"]
[]
["Guidance has been written to aid the user in populating this template, to access this guidance click on this link\nUser guidance"]
["Early Years","This is the input sheet to calculate your Early Years 3 & 4 years olds free entitlement, Early Years Pupil Premium and 2 Year old funding, Special Education Needs Inclusion Fund (SENIF) and Disability Access Fund (DAF). Please note that the funding rates are compliant with Dedicated School Grant Financial year that runs from April 2020 to March 2021."]
["High Needs Mainstream","The purpose of this template is to calculate your High Needs mainstream funding for 2020-21. Please note that the funding rates are compliant with Dedicated School Grant Financial year that runs from April 2020 to March 2021."]
["Specialist Resource Provision","The purpose of this template is to calculate your Specialist Resource Provision (SRP) Funding for 2020-21. We have not extended the forecast period in the same way as Early Years and Mainstream High Needs due to complications around place funding. Academies will therefore need to do their own calculations to estimate funding for the period April 2021 to August 2021."]
["SRP Rates","This tabs provides a breakdown of how the SRP rate has been calculated for each SRP."]

{"sheet":"Home","index":3,"n_rows":12,"n_cols":8,"rows_kept":12,"cut":false,"hidden":false,"merged":[[5,1,5,7]]}
[]
[null,null,null,null,null,"DfE Number"]
[]
[]
[null,null,null,null,null,null,"Phase",{"$f":"IFERROR(VLOOKUP(Year1DfE,dataslate,3,0),\"\")","v":""}]
[9,{"$f":"IF(ISERROR(VLOOKUP(Year1DfE,dataslate,2,0)),\"\",VLOOKUP(Year1DfE,dataslate,2,0))","v":""}]
[9]
[]
[]
[null,null,"The templates in this file are intended to provide a means to forecast and reconcile funding due from Kent County Council."]
[null,null,"All funding due from Kent County Council to academies is paid on the Dedicated Schools Grant financial year April 2020 to March 2021"]
[null,null,"If you have any queries about funding due from Kent County Council, please refer to the guidance documents provided on KELSI in the first instance (documents - funding guidance, input guidance)."]

{"sheet":"Early Years","index":4,"n_rows":128,"n_cols":11,"rows_kept":128,"cut":false,"hidden":false,"merged":[[4,2,4,7],[67,2,67,4],[6,0,6,10],[18,2,18,4],[10,4,10,5],[9,2,9,3],[11,4,11,5],[12,4,12,5],[13,4,13,5],[9,4,9,5],[9,6,9,7],[10,6,10,7],[11,6,11,7],[12,6,12,7],[13,6,13,7],[9,8,9,9],[10,8,10,9],[11,8,11,9],[12,8,12,9],[13,8,13,9],[127,1,127,4],[125,1,125,4],[65,1,65,4],[94,1,94,3],[17,1,17,3],[96,2,96,4],[123,2,123,4],[122,2,122,4],[121,2,121,4]]}
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Year1DfE","v":0}]
[]
[]
[null,null,{"$f":"schoolname","v":""}]
[]
["2020/21 Early Years Budget Estimation"]
[]
[]
[null,"Hourly Rate","Hourly rate",null,"Summer Term",null,"Autumn Term",null,"Spring Term"]
[null,"Base rate",null,null,{"$f":"IFERROR(VLOOKUP(Year1DfE,dataslate,44,0),0)","v":0},null,{"$f":"E11","v":0},null,{"$f":"G11","v":0}]
[null,"Qualified Teacher Supplement",null,null,{"$f":"IFERROR(VLOOKUP(Year1DfE,dataslate,45,0),0)","v":0},null,{"$f":"E12","v":0},null,{"$f":"G12","v":0}]
[null,"Disadvantage supplement",null,null,{"$f":"IFERROR(VLOOKUP(Year1DfE,dataslate,46,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(Year1DfE,dataslate,46,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(Year1DfE,dataslate,46,0),0)","v":0}]
[null,null,null,null,{"$f":"SUM(E11:E13)","v":0},null,{"$f":"SUM(G11:G13)","v":0},null,{"$f":"SUM(I11:I13)","v":0}]
[]
[null,"Please Enter your Pupil Numbers"]
[]
[null,"Please only enter qualifying pupils (follow link for guidance)"]
[null,null,"2020/21"]
[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,16]
[null,17]
[null,18]
[null,19]
[null,20]
[null,21]
[null,22]
[null,23]
[null,24]
[null,25]
[null,26]
[null,27]
[null,28]
[null,29]
[null,30]
[null,"Total pupils:",{"$f":"SUM(C21:C50)","v":0},0,0]
[null,"Total Weekly Hours:",{"$f":"SUMPRODUCT(C21:C50,$B$21:$B$50)","v":0},{"$f":"SUMPRODUCT(D21:D50,$B$21:$B$50)","v":0},0]
[null,"Total Hours for Term:",{"$f":"C52*$H$56","v":0},{"$f":"D52*$H$57","v":0},{"$f":"E52*$H$58","v":0}]
[]
[null,null,null,"Hourly Rate",null,"Weekly Hours",null,"Weeks"]
[null,"Summer term 2020",null,{"$f":"littleones","v":0},null,{"$f":"C52","v":0},null,13,null,{"$f":"SUM(F56*H56)*D56","v":0}]
[null,"Autumn term 2020",null,{"$f":"G14","v":0},null,{"$f":"D52","v":0},null,14,null,{"$f":"SUM(F57*H57)*D57","v":0}]
[null,"Spring term 2021",null,{"$f":"I14","v":0},null,{"$f":"E52","v":0},null,11,null,{"$f":"SUM(F58*H58)*D58","v":0}]
[]
[null,{"$f":"IF(K2=1001,\"Nursery Lump Sum\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(K2=1001,87036,0)","v":0}]
[null,"Total 2020/21 Estimated Budget:",null,null,null,null,null,null,null,{"$f":"IF(K2=1001,SUM(J56:J58)+J60,SUM(J56:J58))","v":0}]
[]
[]
[null,"Early Years Pupil Premium (EYPP)"]
[]
[null,"Please only enter pupils who qualify for the Early Years Pupil Premium"]
[]
[null,null,"2020/21"]
[null,"Pupils Early Years Hours","Summer","Autumn","Spring"]
[null,1]
[null,2]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,11]
[null,12]
[null,13]
[null,14]
[null,15]
[null,"Total pupils:",{"$f":"SUM(C70:C84)","v":0},{"$f":"SUM(D70:D84)","v":0},{"$f":"SUM(E70:E84)","v":0}]
[null,"Total Weekly Hours:",{"$f":"SUMPRODUCT(C70:C84,$B$70:$B$84)","v":0},{"$f":"SUMPRODUCT(D70:D84,$B$70:$B$84)","v":0},0]
[null,"Total Hours for Term:",{"$f":"C86*13","v":0},{"$f":"D86*14","v":0},{"$f":"E86*11","v":0}]
[null,"Rate per funded hour:",0.53,0.53,0.53]
[null,"Estimated Pupil Premium Funding:",{"$f":"C87*C88","v":0},{"$f":"D87*D88","v":0},0]
[]
[]
[]
[null,"2 Year old funding"]
[]
[null,"Please only enter pupils who qualify for the 2 Year old funding"]
[]
[null,null,"2020/21"]
[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:",{"$f":"SUM(C99:C113)","v":0},{"$f":"SUM(D99:D113)","v":0},{"$f":"SUM(E99:E113)","v":0}]
[null,"Total Weekly Hours:",{"$f":"SUMPRODUCT(C99:C113,$B$99:$B$113)","v":0},{"$f":"SUMPRODUCT(D99:D113,$B$99:$B$113)","v":0},0]
[null,"Total Hours for Term:",{"$f":"C115*13","v":0},{"$f":"D115*14","v":0},{"$f":"E115*11","v":0}]
[null,"Rate per funded hour:",5.0999999999999996,5.0999999999999996,5.0999999999999996]
[null,"Estimated 2 Year old Funding:",{"$f":"C116*C117","v":0},{"$f":"D116*D117","v":0},0]
[]
[]
[]
[null,null,"2020/21"]
[null,"Special Educational Needs Inclusion Fund (SENIF)"]
[null,"Disability Access Fund (DAF)"]
[]
[null,"Please only enter funding for pupils who qualify for the SENIF funding"]
[]
[null,"Please only enter funding for pupils who qualify for the DAF funding"]

{"sheet":"High Needs Mainstream","index":5,"n_rows":85,"n_cols":55,"rows_kept":85,"cut":false,"hidden":false,"merged":[[80,11,80,12],[75,11,75,12],[76,11,76,12],[77,11,77,12],[78,11,78,12],[79,11,79,12],[70,11,70,12],[71,11,71,12],[72,11,72,12],[73,11,73,12],[74,11,74,12],[65,11,65,12],[66,11,66,12],[67,11,67,12],[68,11,68,12],[69,11,69,12],[60,11,60,12],[61,11,61,12],[62,11,62,12],[63,11,63,12],[64,11,64,12],[55,11,55,12],[56,11,56,12],[57,11,57,12],[58,11,58,12],[59,11,59,12],[50,11,50,12],[51,11,51,12],[52,11,52,12],[53,11,53,12],[54,11,54,12],[45,11,45,12],[46,11,46,12],[47,11,47,12],[48,11,48,12],[49,11,49,12],[40,11,40,12],[41,11,41,12],[42,11,42,12],[43,11,43,12],[44,11,44,12],[26,11,26,12],[83,2,83,10],[84,2,84,10],[27,11,27,12],[28,11,28,12],[29,11,29,12],[30,11,30,12],[31,11,31,12],[32,11,32,12],[33,11,33,12],[34,11,34,12],[35,11,35,12],[36,11,36,12],[37,11,37,12],[38,11,38,12],[39,11,39,12],[4,28,4,39],[3,3,3,12],[14,28,14,40],[14,42,14,54],[82,11,82,12],[82,2,82,10],[14,14,14,26],[4,3,4,12],[14,2,14,12],[15,11,15,12],[16,11,16,12],[17,11,17,12],[18,11,18,12],[19,11,19,12],[20,11,20,12],[21,11,21,12],[8,2,8,6],[9,2,9,6],[10,2,10,6],[11,2,11,6],[25,11,25,12],[22,11,22,12],[23,11,23,12],[24,11,24,12]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notional SEN budget top up rate working"]
[null,null,null,{"$f":"Year1DfE","v":0},null,null,null,null,null,null,null,null,null,null,"Notional AEN/SEN Budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IDACI",null,null,{"$f":"IFERROR(VLOOKUP($D$2,Data!$A:$K,Data!F1,0),0)","v":0}]
[null,null,null,{"$f":"schoolname","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Ever 6 FSM",null,null,{"$f":"IFERROR(VLOOKUP($D$2,Data!$A:$K,Data!G1,0),0)","v":0}]
[null,null,null,"2020/21",null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Cost, high Incidence SEN",null,null,{"$f":"IFERROR(VLOOKUP($D$2,Data!$A:$K,Data!H1,0),0)","v":0},null,null,null,null,null,null,null,"Extra top up due to 28% rule",null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"English as an additional language",null,null,{"$f":"IFERROR(VLOOKUP($D$2,Data!$A:$K,Data!I1,0),0)","v":0},null,null,null,null,null,null,null,{"$f":"AC13","v":0},{"$f":"AD13","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC6:AN6)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Element of Lump Sum",null,null,{"$f":"IFERROR(VLOOKUP($D$2,Data!$A:$K,Data!J1,0),0)","v":0},null,null,null,null,null,null,"count of pupils funded",{"$f":"COUNTIF(O17:O81,\">0\")","v":0},{"$f":"COUNTIF(P17:P81,\">0\")","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Area Cost Adjustment-London Fringe",null,null,{"$f":"IFERROR(SUM(U3:U7)*SUM(VLOOKUP(D2,Data!$A:$K,Data!K1,0)-1),0)","v":0},null,null,null,null,null,null,"Sixth Form Months",{"$f":"COUNTIF(AQ17:AQ81,\">0\")","v":0},{"$f":"COUNTIF(AR17:AR81,\">0\")","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"High Needs Mainstream Funding  - Element 3 Top Up",null,null,null,null,{"$f":"AA83","v":0},null,null,null,null,null,null,"Total (with Area Cost Adjustment if applicable)",null,null,null,null,null,null,null,{"$f":"SUM(U3:U8)","v":0},null,null,null,null,"School Funded Months",{"$f":"AC7-AC8","v":0},{"$f":"AD7-AD8","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"High Needs Mainstream Funding - Notional SEN Top Up 10%",null,null,null,null,{"$f":"AO83","v":0},null,null,null,null,null,null,"School Contribution per Pre-16 Pupil",null,null,null,null,null,null,null,6000,null,null,null,null,"School Funded",{"$f":"AC9*(500-(sentopup/12))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"High Needs Mainstream Funding - Notional SEN Top Up 28%",null,null,null,null,{"$f":"AO6","v":0},null,null,null,null,null,null,"Notional AEN/SEN Top Up per Pre-16 Pupil (10%)",null,null,null,null,null,null,null,{"$f":"IF(Year1DfE=1001,0,IF(W9>=60000,0,6000-(W9*0.1)))","v":6000},null,null,null,null,"Cumulative funded",{"$f":"AC10","v":0},{"$f":"AC11+AD10","v":0},{"$f":"AD11+AE10","v":0},{"$f":"AE11+AF10","v":0},{"$f":"AF11+AG10","v":0},0,0,0,0,0,0,0]
[null,null,"High Needs Mainstream Funding - Element 2 Post 16",null,null,null,null,{"$f":"BC83","v":0},null,null,null,null,null,null,"Maximum Contribution for all Pre-16 Pupils (28%)",null,null,null,null,null,null,null,{"$f":"W9*0.28","v":0},null,null,null,null,"Excess over threshold",{"$f":"IF(AC11-senmax<0,0,AC11-senmax)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H9:H12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Less payments to date",{"$f":"AC12","v":0},{"$f":"AD12-AC13","v":0},{"$f":"AE12-SUM($AC13:AD13)","v":0},{"$f":"AF12-SUM($AC13:AE13)","v":0},{"$f":"AG12-SUM($AC13:AF13)","v":0},{"$f":"AH12-SUM($AC13:AG13)","v":0},{"$f":"AI12-SUM($AC13:AH13)","v":0},{"$f":"AJ12-SUM($AC13:AI13)","v":0},{"$f":"AK12-SUM($AC13:AJ13)","v":0},{"$f":"AL12-SUM($AC13:AK13)","v":0},{"$f":"AM12-SUM($AC13:AL13)","v":0},{"$f":"AN12-SUM($AC13:AM13)","v":0}]
[null,null,null,null,"2019-09-01","2020-09-01"]
[null,null,"Pupil Data",null,null,null,null,null,null,null,null,null,null,null,"Element 3 top up",null,null,null,null,null,null,null,null,null,null,null,null,null,"Notional SEN budget top up",null,null,null,null,null,null,null,null,null,null,null,null,null,"Post 16 Element 2"]
[null,null,"Name","Date of Birth","Year Group (Academic Year Sept 19 - Aug 20)","Year Group (Academic Year Sept 20 - Aug 21)","Start Date","End Date","Year 1 - Period 1 - (Apr to Aug)\nMonthly top up rate","Year 1 - Period 2 - (Sep to Dec)\nMonthly top up rate","Year 1 - Period 3 - (Jan to Mar)\nMonthly top up rate","Year 1 Total Funding linked to this Pupil",null,null,"April","May","June","July","August","September","October","November","December","January","February","March","Total",null,"April","May","June","July","August","September","October","November","December","January","February","March","Total",null,"April","May","June","July","August","September","October","November","December","January","February","March","Total"]
[null,null,null,null,{"$f":"IF(D17=\"\",\"\",IF(SUM(DATEDIF(D17,DATE(YEAR($E$14)+(MONTH($E$14)>8),8,31),\"Y\")-5)=0,\"R\",IF(SUM(DATEDIF(D17,DATE(YEAR($E$14)+(MONTH($E$14)>8),8,31),\"Y\")-5)<0,\"\",DATEDIF(D17,DATE(YEAR($E$14)+(MONTH($E$14)>8),8,31),\"Y\")-5)))","v":""},{"$f":"IF(D17=\"\",\"\",IF(SUM(DATEDIF(D17,DATE(YEAR($F$14)+(MONTH($F$14)>8),8,31),\"Y\")-5)=0,\"R\",DATEDIF(D17,DATE(YEAR($F$14)+(MONTH($F$14)>8),8,31),\"Y\")-5))","v":""},null,null,null,null,null,{"$f":"AA17+AO17+BC17","v":0},null,null,{"$f":"IF(AND($G17<DATE(2020,5,1),$H17>=DATE(2020,4,1)),$I17,0)","v":0},{"$f":"IF(AND($G17<DATE(2020,6,1),$H17>=DATE(2020,4,1)),$I17,0)","v":0},{"$f":"IF(AND($G17<DATE(2020,7,1),$H17>=DATE(2020,4,1)),$I17,0)","v":0},{"$f":"IF(AND($G17<DATE(2020,8,1),$H17>=DATE(2020,4,1)),$I17,0)","v":0},{"$f":"IF(AND($G17<DATE(2020,9,1),$H17>=DATE(2020,4,1)),$I17,0)","v":0},{"$f":"IF(AND($G17<DATE(2020,10,1),$H17>=DATE(2020,9,1)),$J17,0)","v":0},{"$f":"IF(AND($G17<DATE(2020,11,1),$H17>=DATE(2020,9,1)),$J17,0)","v":0},{"$f":"IF(AND($G17<DATE(2020,12,1),$H17>=DATE(2020,9,1)),$J17,0)","v":0},{"$f":"IF(AND($G17<DATE(2021,1,1),$H17>=DATE(2020,9,1)),$J17,0)","v":0},{"$f":"IF(AND($G17<DATE(2021,2,1),$H17>=DATE(2021,1,1)),$K17,0)","v":0},{"$f":"IF(AND($G17<DATE(2021,3,1),$H17>=DATE(2021,1,1)),$K17,0)","v":0},{"$f":"IF(AND($G17<DATE(2021,4,1),$H17>=DATE(2021,1,1)),$K17,0)","v":0},{"$f":"SUM(O17:Z17)","v":0},null,{"$f":"IF(AND(O17>0,$D17>DATE(2003,8,31),$D17>1),sentopup/12,0)","v":0},{"$f":"IF(AND(P17>0,$D17>DATE(2003,8,31),$D17>1),sentopup/12,0)","v":0},{"$f":"IF(AND(Q17>0,$D17>DATE(2003,8,31),$D17>1),sentopup/12,0)","v":0},{"$f":"IF(AND(R17>0,$D17>DATE(2003,8,31),$D17>1),sentopup/12,0)","v":0},{"$f":"IF(AND(S17>0,$D17>DATE(2003,8,31),$D17>1),sentopup/12,0)","v":0},{"$f":"IF(AND(T17>0,$D17>DATE(2004,8,31),$D17>1),sentopup/12,0)","v":0},{"$f":"IF(AND(U17>0,$D17>DATE(2004,8,31),$D17>1),sentopup/12,0)","v":0},{"$f":"IF(AND(V17>0,$D17>DATE(2004,8,31),$D17>1),sentopup/12,0)","v":0},{"$f":"IF(AND(W17>0,$D17>DATE(2004,8,31),$D17>1),sentopup/12,0)","v":0},{"$f":"IF(AND(X17>0,$D17>DATE(2004,8,31),$D17>1),sentopup/12,0)","v":0},{"$f":"IF(AND(Y17>0,$D17>DATE(2004,8,31),$D17>1),sentopup/12,0)","v":0},{"$f":"IF(AND(Z17>0,$D17>DATE(2004,8,31),$D17>1),sentopup/12,0)","v":0},{"$f":"SUM(AC17:AN17)","v":0},null,{"$f":"IF(AND(O17>0,$D17<DATE(2003,9,1),$D17>1),500,0)","v":0},{"$f":"IF(AND(P17>0,$D17<DATE(2003,9,1),$D17>1),500,0)","v":0},0,0,0,{"$f":"IF(AND(T17>0,$D17<DATE(2004,9,1),$D17>1),500,0)","v":0},{"$f":"IF(AND(U17>0,$D17<DATE(2004,9,1),$D17>1),500,0)","v":0},0,0,0,0,0,{"$f":"SUM(AQ17:BB17)","v":0}]
[null,null,null,null,"","",null,null,null,null,null,{"$f":"AA18+AO18+BC18","v":0},null,null,{"$f":"IF(AND($G18<DATE(2020,5,1),$H18>=DATE(2020,4,1)),$I18,0)","v":0},{"$f":"IF(AND($G18<DATE(2020,6,1),$H18>=DATE(2020,4,1)),$I18,0)","v":0},{"$f":"IF(AND($G18<DATE(2020,7,1),$H18>=DATE(2020,4,1)),$I18,0)","v":0},{"$f":"IF(AND($G18<DATE(2020,8,1),$H18>=DATE(2020,4,1)),$I18,0)","v":0},{"$f":"IF(AND($G18<DATE(2020,9,1),$H18>=DATE(2020,4,1)),$I18,0)","v":0},{"$f":"IF(AND($G18<DATE(2020,10,1),$H18>=DATE(2020,9,1)),$J18,0)","v":0},{"$f":"IF(AND($G18<DATE(2020,11,1),$H18>=DATE(2020,9,1)),$J18,0)","v":0},{"$f":"IF(AND($G18<DATE(2020,12,1),$H18>=DATE(2020,9,1)),$J18,0)","v":0},{"$f":"IF(AND($G18<DATE(2021,1,1),$H18>=DATE(2020,9,1)),$J18,0)","v":0},{"$f":"IF(AND($G18<DATE(2021,2,1),$H18>=DATE(2021,1,1)),$K18,0)","v":0},{"$f":"IF(AND($G18<DATE(2021,3,1),$H18>=DATE(2021,1,1)),$K18,0)","v":0},{"$f":"IF(AND($G18<DATE(2021,4,1),$H18>=DATE(2021,1,1)),$K18,0)","v":0},{"$f":"SUM(O18:Z18)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC18:AN18)","v":0},null,{"$f":"IF(AND(O18>0,$D18<DATE(2003,9,1),$D18>1),500,0)","v":0},{"$f":"IF(AND(P18>0,$D18<DATE(2003,9,1),$D18>1),500,0)","v":0},{"$f":"IF(AND(Q18>0,$D18<DATE(2003,9,1),$D18>1),500,0)","v":0},{"$f":"IF(AND(R18>0,$D18<DATE(2003,9,1),$D18>1),500,0)","v":0},{"$f":"IF(AND(S18>0,$D18<DATE(2003,9,1),$D18>1),500,0)","v":0},{"$f":"IF(AND(T18>0,$D18<DATE(2004,9,1),$D18>1),500,0)","v":0},{"$f":"IF(AND(U18>0,$D18<DATE(2004,9,1),$D18>1),500,0)","v":0},{"$f":"IF(AND(V18>0,$D18<DATE(2004,9,1),$D18>1),500,0)","v":0},{"$f":"IF(AND(W18>0,$D18<DATE(2004,9,1),$D18>1),500,0)","v":0},{"$f":"IF(AND(X18>0,$D18<DATE(2004,9,1),$D18>1),500,0)","v":0},{"$f":"IF(AND(Y18>0,$D18<DATE(2004,9,1),$D18>1),500,0)","v":0},{"$f":"IF(AND(Z18>0,$D18<DATE(2004,9,1),$D18>1),500,0)","v":0},{"$f":"SUM(AQ18:BB18)","v":0}]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(O27:Z27)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC27:AN27)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ27:BB27)","v":0}]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(D34=\"\",\"\",IF(SUM(DATEDIF(D34,DATE(YEAR($E$14)+(MONTH($E$14)>8),8,31),\"Y\")-5)=0,\"R\",IF(SUM(DATEDIF(D34,DATE(YEAR($E$14)+(MONTH($E$14)>8),8,31),\"Y\")-5)<0,\"\",DATEDIF(D34,DATE(YEAR($E$14)+(MONTH($E$14)>8),8,31),\"Y\")-5)))","v":""},{"$f":"IF(D34=\"\",\"\",IF(SUM(DATEDIF(D34,DATE(YEAR($F$14)+(MONTH($F$14)>8),8,31),\"Y\")-5)=0,\"R\",DATEDIF(D34,DATE(YEAR($F$14)+(MONTH($F$14)>8),8,31),\"Y\")-5))","v":""},null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(O49>0,$D49>DATE(2003,8,31),$D49>1),sentopup/12,0)","v":0},{"$f":"IF(AND(P49>0,$D49>DATE(2003,8,31),$D49>1),sentopup/12,0)","v":0},{"$f":"IF(AND(Q49>0,$D49>DATE(2003,8,31),$D49>1),sentopup/12,0)","v":0},{"$f":"IF(AND(R49>0,$D49>DATE(2003,8,31),$D49>1),sentopup/12,0)","v":0},{"$f":"IF(AND(S49>0,$D49>DATE(2003,8,31),$D49>1),sentopup/12,0)","v":0},{"$f":"IF(AND(T49>0,$D49>DATE(2004,8,31),$D49>1),sentopup/12,0)","v":0},{"$f":"IF(AND(U49>0,$D49>DATE(2004,8,31),$D49>1),sentopup/12,0)","v":0},{"$f":"IF(AND(V49>0,$D49>DATE(2004,8,31),$D49>1),sentopup/12,0)","v":0},{"$f":"IF(AND(W49>0,$D49>DATE(2004,8,31),$D49>1),sentopup/12,0)","v":0},{"$f":"IF(AND(X49>0,$D49>DATE(2004,8,31),$D49>1),sentopup/12,0)","v":0},{"$f":"IF(AND(Y49>0,$D49>DATE(2004,8,31),$D49>1),sentopup/12,0)","v":0},{"$f":"IF(AND(Z49>0,$D49>DATE(2004,8,31),$D49>1),sentopup/12,0)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(D62=\"\",\"\",IF(SUM(DATEDIF(D62,DATE(YEAR($E$14)+(MONTH($E$14)>8),8,31),\"Y\")-5)=0,\"R\",IF(SUM(DATEDIF(D62,DATE(YEAR($E$14)+(MONTH($E$14)>8),8,31),\"Y\")-5)<0,\"\",DATEDIF(D62,DATE(YEAR($E$14)+(MONTH($E$14)>8),8,31),\"Y\")-5)))","v":""},{"$f":"IF(D62=\"\",\"\",IF(SUM(DATEDIF(D62,DATE(YEAR($F$14)+(MONTH($F$14)>8),8,31),\"Y\")-5)=0,\"R\",DATEDIF(D62,DATE(YEAR($F$14)+(MONTH($F$14)>8),8,31),\"Y\")-5))","v":""},null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L17:M81)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA17:AA81)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO17:AO81)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC17:BC81)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"28% rule",{"$f":"AO6","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand total",{"$f":"AO84+AO83","v":0}]

{"sheet":"Specialist Resourced Provision","index":6,"n_rows":195,"n_cols":32,"rows_kept":195,"cut":false,"hidden":false,"merged":[[40,4,40,5],[41,4,41,5],[42,4,42,5],[48,4,48,5],[49,4,49,5],[43,4,43,5],[44,4,44,5],[45,4,45,5],[46,4,46,5],[47,4,47,5],[11,1,12,7],[5,2,5,8],[7,2,7,8],[38,4,38,5],[39,4,39,5],[14,1,15,7],[36,3,37,3],[17,3,18,3],[17,5,18,5],[17,6,18,6],[37,4,37,5]]}
[]
[null,null,null,null,null,null,null,{"$f":"Year1DfE","v":0}]
[]
[]
[]
[null,null,{"$f":"schoolname","v":""}]
[]
[null,null,"High Needs funding in a Specialist Resourced Provision (SRP) - Place Plus "]
[]
[null,"2020/21 Place Funding",null,null,null,null,null,null,null,null,"2020/21 Element 3 Input (top-up funding)"]
[]
[]
[]
[null,"Excess Place Funding (Elements 1 & 2)",null,null,null,null,null,null,null,null,"Pupils should only be recorded on this sheet where the School is named on the pupils Education Health Care Plan (EHCP)"]
[null,"Place funding is guaranteed for your commissioned number of places, no place funding will be deducted. Excess Place funding is only relevant where you exceed your commissioned places and will only ever be a positive amount.",null,null,null,null,null,null,null,null,"A designation must always be selected.  Most schools only have one designation in which case this would always be 1."]
[null,null,null,null,null,null,null,null,null,null,"Designation","Pupil Surname","Pupil Forename","D.O.B","Pre/Post 16\nSUMMER","Pre/Post 16 WINTER","Placement START Date","Placement END Date","Monthly Rate","April\n(March Pupils)","May\n(April Pupils)","June\n(May Pupils)","July\n(June Pupils)","August\n(July Pupils)","September\n(July Pupils)","October\n(September Pupils)","November\n(October Pupils)","December\n(November Pupils)","January\n(December Pupils)","February\n(January Pupils)","March\n(February Pupils)","Total For Pupil"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N17=0,\"\",IF(N17<DATE(2003,9,1),\"Post-16\",\"Pre-16\"))","v":""},{"$f":"IF(N17=0,\"\",IF(N17<DATE(2004,9,1),\"Post-16\",\"Pre-16\"))","v":""},null,null,{"$f":"IFERROR(IF(K17=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K17=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},{"$f":"IF(OR(Q17>DATE(2020,3,31),R17<DATE(2020,3,1)),0,S17)","v":0},{"$f":"IF(OR(Q17>DATE(2020,4,30),R17<DATE(2020,4,1)),0,S17)","v":0},{"$f":"IF(OR(Q17>DATE(2020,5,31),R17<DATE(2020,5,1)),0,S17)","v":0},{"$f":"IF(OR(Q17>DATE(2020,6,30),R17<DATE(2020,6,1)),0,S17)","v":0},{"$f":"IF(OR(Q17>DATE(2020,7,31),R17<DATE(2020,7,1)),0,S17)","v":0},{"$f":"IF(OR(Q17>DATE(2020,7,31),R17<DATE(2020,7,1)),0,S17)","v":0},{"$f":"IF(OR(Q17>DATE(2020,9,30),R17<DATE(2020,9,1)),0,S17)","v":0},{"$f":"IF(OR(Q17>DATE(2020,10,31),R17<DATE(2020,10,1)),0,S17)","v":0},{"$f":"IF(OR(Q17>DATE(2020,11,30),R17<DATE(2020,11,1)),0,S17)","v":0},{"$f":"IF(OR(Q17>DATE(2020,12,31),R17<DATE(2020,12,1)),0,S17)","v":0},{"$f":"IF(OR(Q17>DATE(2021,1,31),R17<DATE(2021,1,1)),0,S17)","v":0},{"$f":"IF(OR(Q17>DATE(2021,2,28),R17<DATE(2021,2,1)),0,S17)","v":0},{"$f":"SUM(T17:AE17)","v":0}]
[null,"Excess Element 1",null,null,null,"Pre-16 Excess Pupil Numbers","Pre-16\nRate",null,null,null,null,null,null,null,{"$f":"IF(N18=0,\"\",IF(N18<DATE(2003,9,1),\"Post-16\",\"Pre-16\"))","v":""},{"$f":"IF(N18=0,\"\",IF(N18<DATE(2004,9,1),\"Post-16\",\"Pre-16\"))","v":""},null,null,{"$f":"IFERROR(IF(K18=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K18=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},{"$f":"IF(OR(Q18>DATE(2020,3,31),R18<DATE(2020,3,1)),0,S18)","v":0},{"$f":"IF(OR(Q18>DATE(2020,4,30),R18<DATE(2020,4,1)),0,S18)","v":0},{"$f":"IF(OR(Q18>DATE(2020,5,31),R18<DATE(2020,5,1)),0,S18)","v":0},{"$f":"IF(OR(Q18>DATE(2020,6,30),R18<DATE(2020,6,1)),0,S18)","v":0},{"$f":"IF(OR(Q18>DATE(2020,7,31),R18<DATE(2020,7,1)),0,S18)","v":0},{"$f":"IF(OR(Q18>DATE(2020,7,31),R18<DATE(2020,7,1)),0,S18)","v":0},{"$f":"IF(OR(Q18>DATE(2020,9,30),R18<DATE(2020,9,1)),0,S18)","v":0},{"$f":"IF(OR(Q18>DATE(2020,10,31),R18<DATE(2020,10,1)),0,S18)","v":0},{"$f":"IF(OR(Q18>DATE(2020,11,30),R18<DATE(2020,11,1)),0,S18)","v":0},{"$f":"IF(OR(Q18>DATE(2020,12,31),R18<DATE(2020,12,1)),0,S18)","v":0},{"$f":"IF(OR(Q18>DATE(2021,1,31),R18<DATE(2021,1,1)),0,S18)","v":0},{"$f":"IF(OR(Q18>DATE(2021,2,28),R18<DATE(2021,2,1)),0,S18)","v":0},{"$f":"SUM(T18:AE18)","v":0}]
[null,null,null,null,null,null,null,"Total Funding",null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K19=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K19=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"April",null,null,null,{"$f":"$T$194","v":0},{"$f":"4000/12","v":333.33333333333331},{"$f":"F20*G20","v":0},null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K20=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K20=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"May",null,null,null,{"$f":"$U$194","v":0},{"$f":"4000/12","v":333.33333333333331},0,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K21=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K21=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"June",null,null,null,{"$f":"$V$194","v":0},333.33333333333331,0,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K22=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K22=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"July",null,null,null,{"$f":"$W$194","v":0},333.33333333333331,0,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K23=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K23=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"August",null,null,null,{"$f":"$X$194","v":0},333.33333333333331,0,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K24=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K24=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"September",null,null,null,{"$f":"$Y$194","v":0},333.33333333333331,0,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K25=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K25=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"October",null,null,null,{"$f":"$Z$194","v":0},333.33333333333331,0,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K26=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K26=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"November",null,null,null,{"$f":"$AA$194","v":0},333.33333333333331,0,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K27=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K27=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"December",null,null,null,{"$f":"$AB$194","v":0},333.33333333333331,0,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K28=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K28=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"January",null,null,null,{"$f":"$AC$194","v":0},333.33333333333331,0,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K29=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K29=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"February",null,null,null,{"$f":"$AD$194","v":0},333.33333333333331,0,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K30=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K30=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"March",null,null,null,{"$f":"$AE$194","v":0},333.33333333333331,0,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K31=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K31=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H20:H31)","v":0},null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K32=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K32=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K33=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K33=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K34=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K34=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K35=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K35=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K36=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K36=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Excess Element 2",null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K37=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K37=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Excess Pupils",null,"Rate","Total Funding",null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K38=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K38=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"April",null,null,{"$f":"$T$195","v":0},null,{"$f":"6000/12","v":500},{"$f":"E39*G39","v":0},null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K39=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K39=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"May",null,null,{"$f":"$U$195","v":0},null,{"$f":"6000/12","v":500},0,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K40=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K40=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"June",null,null,{"$f":"$V$195","v":0},null,500,0,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K41=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K41=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"July",null,null,{"$f":"$W$195","v":0},null,500,0,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K42=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K42=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"August",null,null,{"$f":"$X$195","v":0},null,500,0,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K43=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K43=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"September",null,null,{"$f":"$Y$195","v":0},null,500,0,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K44=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K44=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"October",null,null,{"$f":"$Z$195","v":0},null,500,0,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K45=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K45=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"November",null,null,{"$f":"$AA$195","v":0},null,500,0,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K46=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K46=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"December",null,null,{"$f":"$AB$195","v":0},null,500,0,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K47=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K47=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"January",null,null,{"$f":"$AC$195","v":0},null,500,0,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K48=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K48=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"February",null,null,{"$f":"$AD$195","v":0},null,500,0,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K49=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K49=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"March",null,null,{"$f":"$AE$195","v":0},null,500,0,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K50=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K50=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H39:H50)","v":0},null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K51=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K51=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K52=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K52=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K53=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K53=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K54=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K54=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Element 3 Top-up Funding",null,null,null,"Summary",null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K55=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K55=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K56=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K56=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"April",{"$f":"SUM($T$17:$T$188)","v":0},null,null,"Excess place funding - E1",null,{"$f":"H32","v":0},null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K57=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K57=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"May",{"$f":"SUM($U$17:$U$188)","v":0},null,null,"Excess place funding - E2",null,{"$f":"H51","v":0},null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K58=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K58=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"June",{"$f":"SUM($V$17:$V$188)","v":0},null,null,"Element 3 top-up funding",null,{"$f":"srpelement3","v":0},null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K59=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K59=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"July",{"$f":"SUM($W$17:$W$188)","v":0},null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K60=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K60=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"August",{"$f":"SUM($X$17:$X$188)","v":0},null,null,"Total SRP funding 2020/21",null,{"$f":"SUM(H57:H59)","v":0},null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K61=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K61=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"September",{"$f":"SUM($Y$17:$Y$188)","v":0},null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K62=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K62=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"October",{"$f":"SUM($Z$17:$Z$188)","v":0},null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K63=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K63=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"November",{"$f":"SUM($AA$17:$AA$188)","v":0},null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K64=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K64=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"December",{"$f":"SUM($AB$17:$AB$188)","v":0},null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K65=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K65=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"January",{"$f":"SUM($AC$17:$AC$188)","v":0},null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K66=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K66=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"February",{"$f":"SUM($AD$17:$AD$188)","v":0},null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K67=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K67=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"March",{"$f":"SUM($AE$17:$AE$188)","v":0},null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K68=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K68=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(C57:C68)","v":0},null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K69=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K69=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K70=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K70=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K71=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K71=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K72=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K72=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K73=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K73=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K74=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K74=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K75=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K75=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K76=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K76=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K77=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K77=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K78=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K78=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K79=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K79=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K80=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K80=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K81=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K81=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N82=0,\"\",IF(N82<DATE(2003,9,1),\"Post-16\",\"Pre-16\"))","v":""},{"$f":"IF(N82=0,\"\",IF(N82<DATE(2004,9,1),\"Post-16\",\"Pre-16\"))","v":""},null,null,{"$f":"IFERROR(IF(K82=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K82=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},{"$f":"IF(OR(Q82>DATE(2020,3,31),R82<DATE(2020,3,1)),0,S82)","v":0},{"$f":"IF(OR(Q82>DATE(2020,4,30),R82<DATE(2020,4,1)),0,S82)","v":0},{"$f":"IF(OR(Q82>DATE(2020,5,31),R82<DATE(2020,5,1)),0,S82)","v":0},{"$f":"IF(OR(Q82>DATE(2020,6,30),R82<DATE(2020,6,1)),0,S82)","v":0},{"$f":"IF(OR(Q82>DATE(2020,7,31),R82<DATE(2020,7,1)),0,S82)","v":0},{"$f":"IF(OR(Q82>DATE(2020,7,31),R82<DATE(2020,7,1)),0,S82)","v":0},{"$f":"IF(OR(Q82>DATE(2020,9,30),R82<DATE(2020,9,1)),0,S82)","v":0},{"$f":"IF(OR(Q82>DATE(2020,10,31),R82<DATE(2020,10,1)),0,S82)","v":0},{"$f":"IF(OR(Q82>DATE(2020,11,30),R82<DATE(2020,11,1)),0,S82)","v":0},{"$f":"IF(OR(Q82>DATE(2020,12,31),R82<DATE(2020,12,1)),0,S82)","v":0},{"$f":"IF(OR(Q82>DATE(2021,1,31),R82<DATE(2021,1,1)),0,S82)","v":0},{"$f":"IF(OR(Q82>DATE(2021,2,28),R82<DATE(2021,2,1)),0,S82)","v":0},{"$f":"SUM(T82:AE82)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K83=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K83=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K84=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K84=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K85=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K85=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K86=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K86=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K87=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K87=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K88=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K88=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K89=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K89=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K90=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K90=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K91=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K91=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K92=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K92=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K93=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K93=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K94=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K94=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K95=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K95=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K96=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K96=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K97=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K97=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K98=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K98=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K99=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K99=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K100=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K100=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K101=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K101=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K102=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K102=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K103=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K103=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K104=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K104=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K105=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K105=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K106=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K106=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K107=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K107=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K108=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K108=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K109=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K109=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K110=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K110=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K111=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K111=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K112=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K112=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K113=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K113=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K114=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K114=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K115=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K115=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K116=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K116=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K117=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K117=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K118=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K118=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K119=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K119=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K120=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K120=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K121=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K121=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K122=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K122=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K123=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K123=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K124=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K124=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K125=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K125=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K126=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K126=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K127=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K127=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K128=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K128=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K129=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K129=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K130=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K130=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K131=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K131=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K132=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K132=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K133=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K133=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K134=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K134=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K135=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K135=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K136=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K136=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K137=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K137=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K138=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K138=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K139=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K139=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K140=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K140=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K141=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K141=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K142=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K142=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K143=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K143=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K144=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K144=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K145=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K145=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N146=0,\"\",IF(N146<DATE(2003,9,1),\"Post-16\",\"Pre-16\"))","v":""},{"$f":"IF(N146=0,\"\",IF(N146<DATE(2004,9,1),\"Post-16\",\"Pre-16\"))","v":""},null,null,{"$f":"IFERROR(IF(K146=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K146=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},{"$f":"IF(OR(Q146>DATE(2020,3,31),R146<DATE(2020,3,1)),0,S146)","v":0},{"$f":"IF(OR(Q146>DATE(2020,4,30),R146<DATE(2020,4,1)),0,S146)","v":0},{"$f":"IF(OR(Q146>DATE(2020,5,31),R146<DATE(2020,5,1)),0,S146)","v":0},{"$f":"IF(OR(Q146>DATE(2020,6,30),R146<DATE(2020,6,1)),0,S146)","v":0},{"$f":"IF(OR(Q146>DATE(2020,7,31),R146<DATE(2020,7,1)),0,S146)","v":0},{"$f":"IF(OR(Q146>DATE(2020,7,31),R146<DATE(2020,7,1)),0,S146)","v":0},{"$f":"IF(OR(Q146>DATE(2020,9,30),R146<DATE(2020,9,1)),0,S146)","v":0},{"$f":"IF(OR(Q146>DATE(2020,10,31),R146<DATE(2020,10,1)),0,S146)","v":0},{"$f":"IF(OR(Q146>DATE(2020,11,30),R146<DATE(2020,11,1)),0,S146)","v":0},{"$f":"IF(OR(Q146>DATE(2020,12,31),R146<DATE(2020,12,1)),0,S146)","v":0},{"$f":"IF(OR(Q146>DATE(2021,1,31),R146<DATE(2021,1,1)),0,S146)","v":0},{"$f":"IF(OR(Q146>DATE(2021,2,28),R146<DATE(2021,2,1)),0,S146)","v":0},{"$f":"SUM(T146:AE146)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K147=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K147=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K148=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K148=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K149=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K149=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K150=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K150=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K151=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K151=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K152=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K152=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K153=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K153=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K154=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K154=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K155=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K155=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K156=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K156=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K157=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K157=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K158=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K158=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K159=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K159=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K160=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K160=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K161=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K161=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K162=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K162=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K163=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K163=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K164=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K164=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K165=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K165=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K166=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K166=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K167=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K167=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K168=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K168=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K169=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K169=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K170=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K170=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K171=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K171=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K172=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K172=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K173=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K173=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K174=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K174=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K175=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K175=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K176=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K176=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K177=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K177=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K178=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K178=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K179=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K179=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K180=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K180=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K181=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K181=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K182=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K182=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K183=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K183=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K184=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K184=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K185=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K185=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K186=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K186=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K187=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K187=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,{"$f":"IFERROR(IF(K188=\"Designation 2\",VLOOKUP($H$2&\"B\",'SRP Rates'!A:AH,34,0),IF(K188=\"designation 1\",VLOOKUP($H$2&\"A\",'SRP Rates'!A:AH,34,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T188:AE188)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pre 16 count",{"$f":"COUNTIFS($O$17:$O$188,\"Pre-16\",T$17:T$188,\">0\")","v":0},{"$f":"COUNTIFS($O$17:$O$188,\"Pre-16\",U$17:U$188,\">0\")","v":0},0,0,{"$f":"COUNTIFS($O$17:$O$188,\"Pre-16\",X$17:X$188,\">0\")","v":0},{"$f":"COUNTIFS($P$17:$P$188,\"Pre-16\",Y$17:Y$188,\">0\")","v":0},{"$f":"COUNTIFS($P$17:$P$188,\"Pre-16\",Z$17:Z$188,\">0\")","v":0},{"$f":"COUNTIFS($P$17:$P$188,\"Pre-16\",AA$17:AA$188,\">0\")","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"post 16 count",{"$f":"COUNTIFS($O$17:$O$188,\"Post-16\",T$17:T$188,\">0\")","v":0},{"$f":"COUNTIFS($O$17:$O$188,\"Post-16\",U$17:U$188,\">0\")","v":0},0,0,0,{"$f":"COUNTIFS($P$17:$P$188,\"Post-16\",Y$17:Y$188,\">0\")","v":0},{"$f":"COUNTIFS($P$17:$P$188,\"Post-16\",Z$17:Z$188,\">0\")","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"census",{"$f":"IFERROR(SUMIF('SRP Rates'!B:B,H2,'SRP Rates'!AI:AI),0)","v":0},{"$f":"$T$191","v":0},{"$f":"$T$191","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pre 16 places",{"$f":"IFERROR(SUMIF('SRP Rates'!B:B,H2,'SRP Rates'!F:F),0)","v":0},{"$f":"$T$192","v":0},{"$f":"$T$192","v":0},0,0,0,{"$f":"IFERROR(SUMIF('SRP Rates'!B:B,H2,'SRP Rates'!H:H),0)","v":0},{"$f":"$Z$192","v":0},{"$f":"$Z$192","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"post 16 places",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"excess pre 16 pupils",{"$f":"IF((T189-MAX(T191,T192))<0,0,(T189-MAX(T191,T192)))","v":0},{"$f":"IF((U189-MAX(U191,U192))<0,0,(U189-MAX(U191,U192)))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"excess of actual pupils over places",{"$f":"IF(T189+T190-T192-T193<0,0,T189+T190-T192-T193)","v":0},{"$f":"IF(U189+U190-U192-U193<0,0,U189+U190-U192-U193)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"SRP Rates","index":7,"n_rows":48,"n_cols":41,"rows_kept":48,"cut":false,"hidden":false,"merged":[[5,1,5,2],[4,5,4,6],[4,7,4,8],[1,28,1,33],[1,22,1,26],[3,17,4,20],[4,9,4,10],[1,5,1,10],[1,12,1,20]]}
[null,"How your SRP rate was calculated…",null,null,null,"Step 1",null,null,null,null,null,null,"Step 2",null,null,null,null,null,null,null,null,null,"Step 3",null,null,null,null,null,"Step 4"]
[null,null,null,null,null,"First of all we need to establish the commissioned place numbers pre and post 16 in both relevant academic years and the weighted average number of places in the financial year.",null,null,null,null,null,null,"The first part of your SRP rate is based on the rates previously known as Individually assigned resources (IAR). There are four rates based on the need type of the pupil, so we need to establish the mix of needs types at your school and allocate your places using this mix.",null,null,null,null,null,null,null,null,null,"Now that we have established the mix to be used, we can work out the total amount of cash that your number of places should attract if you are exactly at capacity. Then work out the average per place and feed it into your SRP rate.",null,null,null,null,null,"Finally we can now bring everything together to find your SRP rate. The rate is only the IAR element as these pupils also attract funding through either the schools formula budget or the 16-19 allocations. From the total rate we deduct £6,000 element 2 to reach the element 3 rate."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15133.277419990043,19790.036293320056,11079.219608167476,13106.768514078762,"1-3"]
[null,null,null,null,null,"Place Numbers",null,null,null,null,null,null,"Actual pupils in October 2019 census",null,null,null,null,"Spread of commissioned places with October mix",null,null,null,null,14613.277419990043,16670.036293320056,8999.2196081674774,11026.768514078762,"4-20"]
[null,null,null,null,null,"2019/20 Academic",null,"2020/21 Academic",null,"2020/21 Financial",null,null,null,null,null,null,null,null,null,null,null,null,13053.277419990043,15630.036293320056,6919.2196081674774,8946.7685140787617,"21+"]
[null,"DFE",null,"School",null,"Pre 16","Post 16","Pre 16","Post 16","Pre 16","Post 16",null,"ASD","PD, HI & VI","SLCN & SPLD","SLD",null,"ASD","PD, HI & VI","SLCN & SPLD","SLD",null,"ASD","PD, HI & VI","SLCN & SPLD","SLD","Average £",null,"Total £","Element 1 pre-16","Element 1 post-16","Element 2","Element 3","Element 3 \n(Monthly)","Census Pupils","SEN Budget","Check","Des 1 Rate","Check","Des 2 Rate","Check"]
["6909A",6909,6909,"The Marsh Academy",null,12,0,15,0,13.75,0,null,11,0,0,0,null,13.75,0,0,0,null,202492.56452486309,0,0,0,14726.731965444589,null,14726.731965444589,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,8726.7319654445892,{"$f":"AG7/12","v":727.2276637870491},{"$f":"SUM(M7:P7)","v":11}]
["6914A",6914,6914,"Longfield Academy",null,36,0,36,0,36,0,null,38,0,1,0,null,35.076923076923073,0,0.92307692307692302,0,null,490628.80796272762,0,10226.971946000745,0,13912.660553020236,null,13912.660553020236,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,7912.660553020236,659.388379418353,39]
["6917A",6917,6917,"Dover Christ Church Academy",null,38,0,54,0,47.333333333333336,0,null,15,3,15,21,null,13.148148148148149,2.6296296296296298,13.148148148148149,18.407407407407408,null,193697.53644801726,52040.465808360146,124563.07262590571,209214.22042582018,12243.280886790915,null,12243.280886790915,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,6243.2808867909152,520.27340723257623,54]
["6920A",6920,6920,"Wilmington Academy",null,10,0,15,0,12.916666666666668,0,null,11,0,0,0,null,12.916666666666668,0,0,0,null,190314.83334153809,0,0,0,14734.051613538431,null,14734.051613538431,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,8734.0516135384314,727.83763446153591,11]
["6910A",6910,"6910A","Leigh Academy",null,4,0,4,0,4,0,null,0,2,0,0,null,0,4,0,0,null,0,76040.145173280223,0,0,19010.036293320056,null,19010.036293320056,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,13010.036293320056,1084.1696911100046,2]
["6910B",6910,"6910B","Leigh Academy Language Unit",null,10,0,10,0,10,0,null,0,1,9,0,null,0,1,9,0,null,0,19790.036293320056,87232.976473507297,0,10702.301276682734,null,10702.301276682734,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,4702.3012766827342,391.85843972356116,10]
["2007A",2007,"A2007","Molehill Copse Primary Academy",null,4,0,6,0,5.166666666666667,0,null,0,1,0,0,null,0,5.166666666666667,0,0,null,0,95488.520848820306,0,0,18481.649196545866,null,18481.649196545866,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,12481.649196545866,1040.1374330454889,1]
["2029A",2029,"A2029","Tymberwood Academy",null,4,0,4,0,4,0,null,0,5,0,0,null,0,4,0,0,null,0,76040.145173280223,0,0,19010.036293320056,null,19010.036293320056,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,13010.036293320056,{"$f":"AG14/12","v":1084.1696911100046},{"$f":"SUM(M14:P14)","v":5}]
["2034A",2034,"A2034","Thistle Hill Academy",null,8,0,8,0,8,0,null,0,0,3,0,null,0,0,8,0,null,0,0,78233.756865339819,0,9779.2196081674774,null,9779.2196081674774,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,3779.2196081674774,314.93496734728978,3]
["2036A",2036,"A2036","Valley Invicta Primary School at Leybourne Chase",null,7,0,8,0,7.5833333333333339,0,null,0,0,5,0,null,0,0,7.5833333333333339,0,null,0,0,74484.08202860337,0,9822.0767510246187,null,9822.0767510246187,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,3822.0767510246187,318.50639591871823,5]
["2037A",2037,"A2037","Valley Invicta Primary School at Holborough Lakes",null,8,0,8,0,8,0,null,0,0,5,0,null,0,0,8,0,null,0,0,78233.756865339819,0,9779.2196081674774,null,9779.2196081674774,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,3779.2196081674774,314.93496734728978,5]
["2038A",2038,"A2038","Valley Invicta Primary School at Kings Hill",null,10,0,12,0,11.166666666666668,0,null,9,0,0,0,null,11.166666666666668,0,0,0,null,164741.59785655551,0,0,0,14752.978912527358,null,14752.978912527358,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,8752.9789125273583,729.41490937727986,9]
["2039A",2039,"A2039","Martello Grove Academy",null,3,0,10,0,7.0833333333333339,0,null,0,0,3,0,null,0,0,7.0833333333333339,0,null,0,0,69984.472224519632,0,9880.1607846380648,null,9880.1607846380648,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,3880.1607846380648,323.34673205317205,3]
["2048A",2048,"A2048","Reculver CofE Primary School",null,7,0,14,0,11.083333333333336,0,null,3,5,2,3,null,2.5576923076923084,4.2628205128205137,1.7051282051282055,2.5576923076923084,null,38706.267247282238,80421.372660627181,18891.489844695829,33523.081007162997,15477.492700129464,null,15477.492700129464,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,9477.4927001294636,789.79105834412201,13]
["2061A",2061,"A2061","Finberry Park Primary School",null,8,0,8,0,8,0,null,0,0,0,0,null,0,0,8,0,null,0,0,78233.756865339819,0,9779.2196081674774,null,9779.2196081674774,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,3779.2196081674774,314.93496734728978,0]
["2073A",2073,"A2073","Langley Park Primary Academy",null,11,0,13,0,12.166666666666668,0,null,8,0,0,0,null,12.166666666666668,0,0,0,null,179354.87527654556,0,0,0,14741.496598072235,null,14741.496598072235,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,8741.4965980722354,728.45804983935295,8]
["2076A",2076,"A2076","Cherry Orchard Academy",null,12,0,12,0,12,0,null,2,0,8,0,null,2.4000000000000004,0,9.6000000000000014,0,null,36319.865807976108,0,92632.508238407783,0,10746.031170531989,null,10746.031170531989,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,4746.0311705319891,395.50259754433245,10]
["2087A",2087,"A2087","Morehall Academy",null,4,0,4,0,4,0,null,0,2,0,0,null,0,4,0,0,null,0,76040.145173280223,0,0,19010.036293320056,null,19010.036293320056,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,13010.036293320056,1084.1696911100046,2]
["2114A",2114,"A2114","Cage Green Primary School",null,30,0,31,0,30.583333333333336,0,null,28,0,1,0,null,29.528735632183913,0,1.0545977011494254,0,null,418206.77806844166,0,11684.119529303058,0,14056.378123087017,null,14056.378123087017,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,8056.3781230870172,671.36484359058477,29]
["2172A",2172,"A2172","Valley Invicta Primary School at East Borough",null,6,0,8,0,7.166666666666667,0,null,4,0,0,0,null,7.166666666666667,0,0,0,null,106288.4881765953,0,0,0,14830.951838594692,null,14830.951838594692,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,8830.9518385946922,735.91265321622438,4]
["2463A",2463,"A2463","Minterne Community Junior School",null,24,0,24,0,24,0,null,0,0,25,0,null,0,0,24,0,null,0,0,213901.27059601946,0,8912.5529415008114,null,8912.5529415008114,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,2912.5529415008114,242.71274512506761,25]
["2513A",2513,"A2513","The Oaks Community Infant School",null,12,0,12,0,12,0,null,2,0,10,0,null,2,0,10,0,null,30266.554839980086,0,96232.196081674774,0,10541.562576804572,null,10541.562576804572,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,4541.562576804572,378.46354806704767,12]
["2654A",2654,"A2654","Canterbury Primary School",null,12,0,12,0,12,0,null,13,0,0,0,null,12,0,0,0,null,176919.32903988051,0,0,0,14743.277419990043,null,14743.277419990043,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,8743.2774199900432,728.60645166583697,13]
["2657A",2657,"A2657","Temple Hill",null,4,0,6,0,5.166666666666667,0,null,0,0,4,0,null,0,0,5.166666666666667,0,null,0,0,52735.967975531967,0,10206.961543651349,null,10206.961543651349,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,4206.9615436513486,350.5801286376124,4]
["3086A",3086,"A3086","West Malling Church Of England Academy Trust",null,18,0,18,0,18,0,null,0,0,20,0,null,0,0,18,0,null,0,0,168225.95294701459,0,9345.8862748341435,null,9345.8862748341435,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,3345.8862748341435,278.82385623617864,20]
["3914A",3914,"A3914","Oakfield Primary Academy",null,14,0,15,0,14.583333333333334,0,null,14,0,2,0,null,12.760416666666668,0,1.8229166666666667,0,null,188031.50874466464,0,20196.494077388626,0,14278.491622083653,null,14278.491622083653,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,8278.4916220836531,689.87430184030438,16]
["4000A",4000,"A4000","St Augustine Academy",null,12,0,12,0,12,0,null,12,0,1,0,null,11.076923076923077,0,0.92307692307692313,0,null,163430.14988296662,0,10226.971946000747,0,14471.426819080612,null,14471.426819080612,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,8471.4268190806124,705.95223492338437,13]
["4002A",4002,"A4002A","Sittingbourne Academy SLCN",null,30,0,30,0,30,0,null,2,0,45,0,null,1.2765957446808511,0,28.723404255319149,0,null,19319.077557434099,0,246583.54193672541,0,8863.4206498053172,null,8863.4206498053172,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,2863.4206498053172,238.61838748377644,47]
["4002B",4002,"A4002B","Sittingbourne Academy HI",null,25,0,25,0,25,0,null,0,21,0,0,null,0,25,0,0,null,0,420910.90733300138,0,0,16836.436293320054,null,16836.436293320054,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,10836.436293320054,903.03635777667114,21]
["4004A",4004,"A4004","Meopham School",null,15,0,15,0,15,0,null,18,0,0,0,null,15,0,0,0,null,220759.16129985065,0,0,0,14717.277419990043,null,14717.277419990043,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,8717.2774199900432,726.43978499917023,18]
["4016A",4016,"A4016","The Charles Dickens School",null,4,0,5,0,4.5833333333333339,0,null,0,7,0,0,null,0,4.5833333333333339,0,0,null,0,85764.333011050272,0,0,18712.218111501876,null,18712.218111501876,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,12712.218111501876,1059.351509291823,7]
["4023A",4023,"A4023","The Goodwin Academy",null,13,0,14,0,13.583333333333336,0,null,2,0,13,0,null,1.8111111111111113,0,11.772222222222224,0,null,27408.046882870858,0,112180.81305392715,0,10276.480486144637,null,10276.480486144637,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,4276.4804861446373,356.37337384538642,15]
["4031A",4031,"A4031","Orchards Academy",null,6,0,8,0,7.166666666666667,0,null,2,0,1,0,null,4.7777777777777777,0,2.3888888888888888,0,null,71378.992117730202,0,26467.02461951119,0,13652.932567987171,null,13652.932567987171,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,7652.9325679871708,637.74438066559753,3]
["4172A",4172,"A4172","Hartsdown Technology College",null,4,0,8,0,6.3333333333333339,0,null,0,1,1,0,null,0,3.166666666666667,3.166666666666667,0,null,0,62148.448262180187,34737.528759197005,0,15297.785845480606,null,15297.785845480606,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,9297.7858454806064,774.81548712338383,2]
["4242A",4242,"A4242","The Abbey School",null,30,0,44,0,38.166666666666671,0,null,43,0,2,0,null,36.470370370370375,0,1.6962962962962966,0,null,508817.86205422948,0,18793.639187187797,0,13823.882128596084,null,13823.882128596084,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,7823.8821285960839,651.99017738300699,45]
["5421A",5421,"A5421A","The Canterbury Academy",null,25,0,25,0,25,0,null,0,0,22,0,null,0,0,25,0,null,0,0,220820.49020418694,0,8832.8196081674778,null,8832.8196081674778,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,2832.8196081674778,236.06830068062314,22]
["5421B",5421,"A5421B","The Canterbury Academy (ASD)",null,0,0,8,0,4.666666666666667,0,null,0,0,0,0,null,4.666666666666667,0,0,0,null,69755.294626620205,0,0,0,14947.563134275757,null,14947.563134275757,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,8946.563134275757,745.54692785631312,0]
["5434A",5434,"A5434A","The Westlands Academy PD",null,6,0,6,0,6,0,null,0,10,0,0,null,0,6,0,0,null,0,109380.21775992034,0,0,18230.036293320056,null,18230.036293320056,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,12230.036293320056,1019.1696911100047,10]
["5434B",5434,"A5434B","The Westlands Academy SPLD",null,20,0,20,0,20,0,null,2,0,22,4,null,1.4285714285714284,0,15.714285714285714,2.8571428571428568,null,21618.967742842917,0,147656.30812834605,37447.910040225026,10336.159295570698,null,10336.159295570698,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,4336.1592955706983,361.34660796422486,28]
["5435A",5435,"A5435","St Gregory's Catholic Comprehensive School",null,9,0,9,0,9,0,null,0,8,0,0,null,0,9,0,0,null,0,159390.32663988051,0,0,17710.036293320056,null,17710.036293320056,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,11710.036293320056,{"$f":"AG46/12","v":975.83635777667132},8]
["5446A",5446,"A5446A","St Anselm's Catholic School PD",null,10,0,10,0,10,0,null,0,12,0,0,null,0,10,0,0,null,0,176060.36293320055,0,0,17606.036293320056,null,17606.036293320056,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,11606.036293320056,967.16969111000469,12]
["5446B",5446,"A5446B","St Anselm's Catholic School ASD",null,8,0,12,0,10.333333333333334,0,null,6,0,0,0,null,10.333333333333334,0,0,0,null,152563.86667323046,0,0,0,14764.245161925528,null,14764.245161925528,"Included in the Schools Formula Budget","Included in 16-19 allocation",6000,8764.245161925528,730.35376349379396,6]